PERHITUNGAN EDC

MODAL 1,000,000 50 EDC

BULAN TOTAL EDC+PROFIT PRESENTASE PROFIT/BULAN (EDC)
1 50 15% 8
2 58 15% 9
3 66 15% 10
4 76 15% 11
5 87 15% 13
6 101 15% 15
7 116 15% 17
8 133 15% 20
9 153 15% 23
10 176 15% 26
11 202 15% 30
12 233 15% 35
13 268 15% 40
14 308 15% 46
15 354 15% 53
16 407 15% 61
17 468 15% 70
18 538 15% 81
19 619 15% 93
20 712 15% 107
21 818 15% 123
22 941 15% 141
23 1082 15% 162
24 1245 15% 187
KEUNTUNGAN PERBULAN (Rp) TOTAL SALDO
Rp112,500 Rp750,000
Rp129,375 Rp862,500
Rp148,781 Rp991,875
Rp171,098 Rp1,140,656
Rp196,763 Rp1,311,755
Rp226,278 Rp1,508,518
Rp260,219 Rp1,734,796
Rp299,252 Rp1,995,015
Rp344,140 Rp2,294,267
Rp395,761 Rp2,638,407
Rp455,125 Rp3,034,168
Rp523,394 Rp3,489,294
Rp601,903 Rp4,012,688
Rp692,189 Rp4,614,591
Rp796,017 Rp5,306,779
Rp915,419 Rp6,102,796
Rp1,052,732 Rp7,018,216
Rp1,210,642 Rp8,070,948
Rp1,392,239 Rp9,281,590
Rp1,601,074 Rp10,673,829
Rp1,841,235 Rp12,274,903
Rp2,117,421 Rp14,116,139
Rp2,435,034 Rp16,233,559
Rp2,800,289 Rp18,668,593