PERHITUNGAN COMPOUND PASIF INCOME N

Modal : Rp 1,000,000
Hector : 10 NET

Bulan Modal % Profit Bln Modal + Profit

1 10.00 36% 3.60 13.60

2 13.60 36% 4.90 18.50
3 18.50 36% 6.66 25.15
4 25.15 36% 9.06 34.21
5 34.21 36% 12.32 46.53
6 46.53 36% 16.75 63.28
7 63.28 36% 22.78 86.05
8 86.05 36% 30.98 117.03
9 117.03 36% 42.13 159.17
10 159.17 36% 57.30 216.47
11 216.47 36% 77.93 294.39
12 294.39 36% 105.98 400.37
13 400.375 36% 144.135 544.51
14 544.510 36% 196.024 740.53
15 740.534 36% 266.592 1007.13
16 1007.126 36% 362.565 1369.69
17 1369.691 36% 493.089 1862.78
18 1862.779 36% 670.601 2533.38
19 2533.380 36% 912.017 3445.40
20 3445.397 36% 1240.343 4685.74
21 4685.740 36% 1686.866 6372.61
22 6372.606 36% 2294.138 8666.74
23 8666.744 36% 3120.028 11786.77
24 11786.772 36% 4243.238 16030.01
25 16030.010 36% 5770.804 21800.81
26 21800.814 36% 7848.293 29649.11
27 29649.107 36% 10673.679 40322.79
28 40322.786 36% 14516.203 54838.99
29 54838.988 36% 19742.036 74581.02
30 74581.024 36% 26849.169 101430.19
31 101430.193 36% 36514.869 137945.06
32 137945.062 36% 49660.222 187605.28
33 187605.285 36% 67537.902 255143.19
34 255143.187 36% 91851.547 346994.73
35 346994.734 36% 124918.104 471912.84
36 471912.839 36% 169888.622 641801.46
PASIF INCOME NETCHARITY
Rubah warna Kuning /Rupiahnya

Jual Profit ( 60.000 ) Jual Modal + Profit

Rp 216,000 816,000
Rp 293,760 1,109,760
Rp 399,514 1,509,274
Rp 543,338 2,052,612
Rp 738,940 2,791,552
Rp 1,004,959 3,796,511
Rp 1,366,744 5,163,255
Rp 1,858,772 7,022,027
Rp 2,527,930 9,549,957
Rp 3,437,985 12,987,942
Rp 4,675,659 17,663,601
Rp 6,358,896 24,022,497
Rp 8,648,099 32,670,596
Rp 11,761,415 44,432,011
Rp 15,995,524 60,427,535
Rp 21,753,912 82,181,447
Rp 29,585,321 111,766,768
Rp 40,236,036 152,002,805
Rp 54,721,010 206,723,814
Rp 74,420,573 281,144,387
Rp 101,211,979 382,356,367
Rp 137,648,292 520,004,659
Rp 187,201,677 707,206,336
Rp 254,594,281 961,800,617
Rp 346,248,222 1,308,048,839
Rp 470,897,582 1,778,946,421
Rp 640,420,712 2,419,367,132
Rp 870,972,168 3,290,339,300
Rp 1,184,522,148 4,474,861,448
Rp 1,610,950,121 6,085,811,569
Rp 2,190,892,165 8,276,703,735
Rp 2,979,613,344 11,256,317,079
Rp 4,052,274,148 15,308,591,227
Rp 5,511,092,842 20,819,684,069
Rp 7,495,086,265 28,314,770,334
Rp 10,193,317,320 38,508,087,654