You are on page 1of 7

MASUKAN MODAL DAN RATE USD/LIZA DAN RATE USD/IDR

MASUKAN MODAL LIZA TOTAL MODAL IDR


130903 IDR 7,275,326.93 HARI
1
MASUKAN RATE LIZA/USD MASUKAN RATE USD/IDR 2
$ 0.00471000 IDR 11,800.00 3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
TABEL HITUNGAN PROFIT LIZA

LIZA PERSENAN PROFIT MODAL+PROF PROFIT USD


130903 10.00% 13090.3 143993.3 $ 678.21
143993.3 10.00% 14399.33 158392.63 $ 746.03
158392.63 10.00% 15839.26 174231.893 $ 820.63
174231.893 10.00% 17423.19 191655.0823 $ 902.70
191655.0823 10.00% 19165.51 210820.59053 $ 992.96
210820.59053 10.00% 21082.06 231902.649583 $ 1,092.26
231902.649583 10.00% 23190.26 255092.914541 $ 1,201.49
255092.9145413 10.00% 25509.29 280602.205995 $ 1,321.64
280602.20599543 10.00% 28060.22 308662.426595 $ 1,453.80
308662.426594973 10.00% 30866.24 339528.669254 $ 1,599.18
339528.66925447 10.00% 33952.87 373481.53618 $ 1,759.10
373481.536179917 10.00% 37348.15 410829.689798 $ 1,935.01
410829.689797909 10.00% 41082.97 451912.658778 $ 2,128.51
451912.6587777 10.00% 45191.27 497103.924655 $ 2,341.36
497103.92465547 10.00% 49710.39 546814.317121 $ 2,575.50
546814.317121017 10.00% 54681.43 601495.748833 $ 2,833.04
601495.748833119 10.00% 60149.57 661645.323716 $ 3,116.35
661645.323716431 10.00% 66164.53 727809.856088 $ 3,427.98
727809.856088074 10.00% 72780.99 800590.841697 $ 3,770.78
800590.841696881 10.00% 80059.08 880649.925867 $ 4,147.86
880649.925866569 10.00% 88064.99 968714.918453 $ 4,562.65
968714.918453226 10.00% 96871.49 1065586.4103 $ 5,018.91
1065586.41029855 10.00% 106558.6 1172145.05133 $ 5,520.80
1172145.0513284 10.00% 117214.5 1289359.55646 $ 6,072.88
1289359.55646124 10.00% 128936 1418295.51211 $ 6,680.17
1418295.51210737 10.00% 141829.6 1560125.06332 $ 7,348.19
1560125.0633181 10.00% 156012.5 1716137.56965 $ 8,083.01
1716137.56964992 10.00% 171613.8 1887751.32661 $ 8,891.31
1887751.32661491 10.00% 188775.1 2076526.45928 $ 9,780.44
2076526.4592764 10.00% 207652.6 2284179.1052 $ 10,758.48
2284179.10520404 10.00% 228417.9 2512597.01572 $ 11,834.33
2512597.01572444 10.00% 251259.7 2763856.7173 $ 13,017.77
2763856.71729688 10.00% 276385.7 3040242.38903 $ 14,319.54
3040242.38902657 10.00% 304024.2 3344266.62793 $ 15,751.50
3344266.62792923 10.00% 334426.7 3678693.29072 $ 17,326.65
3678693.29072215 10.00% 367869.3 4046562.61979 $ 19,059.31
4046562.61979437 10.00% 404656.3 4451218.88177 $ 20,965.24
4451218.88177381 10.00% 445121.9 4896340.76995 $ 23,061.77
4896340.76995119 10.00% 489634.1 5385974.84695 $ 25,367.94
5385974.8469463 10.00% 538597.5 5924572.33164 $ 27,904.74
5924572.33164094 10.00% 592457.2 6517029.56481 $ 30,695.21
6517029.56480503 10.00% 651703 7168732.52129 $ 33,764.73
7168732.52128553 10.00% 716873.3 7885605.77341 $ 37,141.20
7885605.77341409 10.00% 788560.6 8674166.35076 $ 40,855.32
8674166.35075549 10.00% 867416.6 9541582.98583 $ 44,940.86
9541582.98583104 10.00% 954158.3 10495741.2844 $ 49,434.94
10495741.2844141 10.00% 1049574 11545315.4129 $ 54,378.44
11545315.4128556 10.00% 1154532 12699846.9541 $ 59,816.28
12699846.9541411 10.00% 1269985 13969831.6496 $ 65,797.91
13969831.6495552 10.00% 1396983 15366814.8145 $ 72,377.70
15366814.8145108 10.00% 1536681 16903496.296 $ 79,615.47
16903496.2959618 10.00% 1690350 18593845.9256 $ 87,577.01
18593845.925558 10.00% 1859385 20453230.5181 $ 96,334.72
20453230.5181138 10.00% 2045323 22498553.5699 $ 105,968.19
22498553.5699252 10.00% 2249855 24748408.9269 $ 116,565.01
24748408.9269177 10.00% 2474841 27223249.8196 $ 128,221.51
27223249.8196095 10.00% 2722325 29945574.8016 $ 141,043.66
29945574.8015704 10.00% 2994557 32940132.2817 $ 155,148.02
32940132.2817275 10.00% 3294013 36234145.5099 $ 170,662.83
36234145.5099002 10.00% 3623415 39857560.0609 $ 187,729.11
39857560.0608902 10.00% 3985756 43843316.067 $ 206,502.02
43843316.0669793 10.00% 4384332 48227647.6737 $ 227,152.22
48227647.6736772 10.00% 4822765 53050412.441 $ 249,867.44
53050412.4410449 10.00% 5305041 58355453.6851 $ 274,854.19
PROFIT IDR
IDR 8,002,859.63
IDR 8,803,145.59
IDR 9,683,460.15
IDR 10,651,806.16
IDR 11,716,986.78
IDR 12,888,685.46
IDR 14,177,554.00
IDR 15,595,309.40
IDR 17,154,840.35
IDR 18,870,324.38
IDR 20,757,356.82
IDR 22,833,092.50
IDR 25,116,401.75
IDR 27,628,041.92
IDR 30,390,846.12
IDR 33,429,930.73
IDR 36,772,923.80
IDR 40,450,216.18
IDR 44,495,237.80
IDR 48,944,761.58
IDR 53,839,237.74
IDR 59,223,161.51
IDR 65,145,477.66
IDR 71,660,025.43
IDR 78,826,027.97
IDR 86,708,630.77
IDR 95,379,493.85
IDR 104,917,443.23
IDR 115,409,187.55
IDR 126,950,106.31
IDR 139,645,116.94
IDR 153,609,628.63
IDR 168,970,591.50
IDR 185,867,650.65
IDR 204,454,415.71
IDR 224,899,857.28
IDR 247,389,843.01
IDR 272,128,827.31
IDR 299,341,710.04
IDR 329,275,881.05
IDR 362,203,469.15
IDR 398,423,816.07
IDR 438,266,197.67
IDR 482,092,817.44
IDR 530,302,099.19
IDR 583,332,309.11
IDR 641,665,540.02
IDR 705,832,094.02
IDR 776,415,303.42
IDR 854,056,833.76
IDR 939,462,517.14
IDR 1,033,408,768.85
IDR 1,136,749,645.74
IDR 1,250,424,610.31
IDR 1,375,467,071.34
IDR 1,513,013,778.47
IDR 1,664,315,156.32
IDR 1,830,746,671.95
IDR 2,013,821,339.15
IDR 2,215,203,473.06
IDR 2,436,723,820.37
IDR 2,680,396,202.41
IDR 2,948,435,822.65
IDR 3,243,279,404.91
Compatibility Report for HITUNGAN OPIT LIZA bismillah.xls
Run on 2/8/2018 15:20

The following features in this workbook are not supported by earlier versions
of Excel. These features may be lost or degraded when you save this workbook
in an earlier file format.

Minor loss of fidelity # of occurrences

Some data in this workbook is filtered by a cell icon. Rows that are hidden by 1
the filter will remain hidden, but the filter itself will not display correctly in
earlier versions of Excel.

'Sheet1'!D2:J68

Some cells or styles in this workbook contain formatting that is not supported 12
by the selected file format. These formats will be converted to the closest
format available.