Total pembayaran

Bulan ke Total investasi berjalan Pendapatan Bersih

Modal Investor
1 Rp 3,000,000,000.00 Rp 432,000,000.00 Rp 120,000,000.00 4%
2 Rp 2,858,400,000.00 Rp 432,000,000.00 Rp 114,336,000.00 4%
3 Rp 2,722,464,000.00 Rp 432,000,000.00 Rp 136,123,200.00 5%
4 Rp 2,564,740,800.00 Rp 432,000,000.00 Rp 128,237,040.00 5%
5 Rp 2,414,903,760.00 Rp 432,000,000.00 Rp 120,745,188.00 5%
6 Rp 2,272,558,572.00 Rp 432,000,000.00 Rp 136,353,514.32 6%
7 Rp 2,114,605,057.68 Rp 432,000,000.00 Rp 126,876,303.46 6%
8 Rp 1,966,128,754.22 Rp 432,000,000.00 Rp 117,967,725.25 6%
9 Rp 1,826,561,028.97 Rp 432,000,000.00 Rp 127,859,272.03 7%
10 Rp 1,677,101,756.94 Rp 432,000,000.00 Rp 117,397,122.99 7%
11 Rp 1,538,104,633.95 Rp 432,000,000.00 Rp 107,667,324.38 7%
12 Rp 1,408,837,309.58 Rp 432,000,000.00 Rp 112,706,984.77 8%
13 Rp 1,274,530,324.81 Rp 432,000,000.00 Rp 127,453,032.48 10%
14 Rp 1,125,477,292.33 Rp 432,000,000.00 Rp 112,547,729.23 10%
15 Rp 991,329,563.10 Rp 432,000,000.00 Rp 99,132,956.31 10%
16 Rp 870,596,606.79 Rp 432,000,000.00 Rp 121,883,524.95 14%
17 Rp 727,113,081.84 Rp 432,000,000.00 Rp 101,795,831.46 14%
18 Rp 603,717,250.38 Rp 432,000,000.00 Rp 90,557,587.56 15%
19 Rp 491,559,662.82 Rp 432,000,000.00 Rp 88,480,739.31 18%
20 Rp 381,478,923.51 Rp 432,000,000.00 Rp 114,443,677.05 30%
21 Rp 245,435,246.46 Rp 432,000,000.00 Rp 122,717,623.23 50%
22 Rp 101,117,623.23 Rp 432,000,000.00 Rp 101,117,623.23 100%
23 Rp 432,000,000.00
24 Rp 432,000,000.00
25 Rp 432,000,000.00
26 Rp 432,000,000.00
27 Rp 432,000,000.00
28 Rp 432,000,000.00
29 Rp 432,000,000.00
30 Rp 432,000,000.00
31 Rp 432,000,000.00
32 Rp 432,000,000.00
33 Rp 432,000,000.00
34 Rp 432,000,000.00
35 Rp 432,000,000.00
36 Rp 432,000,000.00
37 Rp 432,000,000.00
38 Rp 432,000,000.00
39 Rp 432,000,000.00
40 Rp 432,000,000.00
41 Rp 432,000,000.00
42 Rp 432,000,000.00
 43 Rp 432,000,000.00
44 Rp 432,000,000.00
45 Rp 432,000,000.00
46 Rp 432,000,000.00
47 Rp 432,000,000.00
48 Rp 432,000,000.00
49 Rp 432,000,000.00
50 Rp 432,000,000.00
51 Rp 432,000,000.00
52 Rp 432,000,000.00
53 Rp 432,000,000.00
54 Rp 432,000,000.00
55 Rp 432,000,000.00
56 Rp 432,000,000.00
57 Rp 432,000,000.00
58 Rp 432,000,000.00
59 Rp 432,000,000.00
60 Rp 432,000,000.00
TOTAL PENGEMBALIAN KE INVESTOR
KEUNTUNGAN INVESTOR
Note: 1. Pada bulan ke-20 Dana Investor sudah 100%
2. Investor masih mendapatkan bagi hasil sampai bulan ke-60
3. Total Keuntungan investor Rp.842.400.000
Total pembayaran Total Pembayaran ke investor Keterangan
Bagi Hasil per Bulan
Rp 21,600,000.00 5% Rp 141,600,000.00
Rp 21,600,000.00 5% Rp 135,936,000.00
Rp 21,600,000.00 5% Rp 157,723,200.00
Rp 21,600,000.00 5% Rp 149,837,040.00
Rp 21,600,000.00 5% Rp 142,345,188.00
Rp 21,600,000.00 5% Rp 157,953,514.32
Rp 21,600,000.00 5% Rp 148,476,303.46
Rp 21,600,000.00 5% Rp 139,567,725.25
Rp 21,600,000.00 5% Rp 149,459,272.03
Rp 21,600,000.00 5% Rp 138,997,122.99
Rp 21,600,000.00 5% Rp 129,267,324.38
Rp 21,600,000.00 5% Rp 134,306,984.77
Rp 21,600,000.00 5% Rp 149,053,032.48
Rp 21,600,000.00 5% Rp 134,147,729.23
Rp 21,600,000.00 5% Rp 120,732,956.31
Rp 21,600,000.00 5% Rp 143,483,524.95
Rp 21,600,000.00 5% Rp 123,395,831.46
Rp 21,600,000.00 5% Rp 112,157,587.56
Rp 21,600,000.00 5% Rp 110,080,739.31
Rp 21,600,000.00 5% Rp 136,043,677.05
Rp 21,600,000.00 5% Rp 144,317,623.23
Rp 21,600,000.00 5% Rp 122,717,623.23 Investor Balik Modal
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 21,600,000.00 5% Rp 21,600,000.00
Rp 3,842,400,000.00
Rp 842,400,000.00 28%
Rp 10,416,666.67 amortisasi
Rp 432,000,000.00 60%
Rp 432,000,000.00 40%

Rp 80,000,000.00
Rp 200,000,000
Rp 120,000,000.00
Rp 60,000,000.00
DAFTAR BIAYA YANG DI KELUARKAN OLEH PT.GLOBAL OUTSOURINDO PER BULAN
Jenis Biaya Harga Per bulan Jumlah/satuan
Toilet dan pemeliharaan Rp 5,000,000 1
Mushola dan pemeliharaan Rp 5,000,000 1
Aviary Rp 20,000,000 1
Fee CV Anugrah Rp 60,000,000 1
Asuransi Parkir Rp 8,000,000 1
Inprastruktur Perapihan Lahan Rp 15,000,000 1
Pembenahan dan perapihan kios Rp 10,000,000 semua kios
Mes Draver dan pemeliharaan Rp 5,000,000 4
Gaji Karyawan Rp 122,500,000.00 33
Listrik Rp 7,000,000 1
Internet Rp 6,000,000 4
Amortisasi Alat Parkir Rp 6,250,000 1
Peralatan Pendung (Rambu,rantai dll) Rp 3,000,000 1
Grand Total Rp 272,750,000
 Rp 375,000,000

Rp 6,250,000.00
40% Rp 4,800,000,000
60% Rp 7,200,000,000

LOBAL OUTSOURINDO PER BULAN

Jangka waktu (Bln) Grand Total
60 Rp 300,000,000
60 Rp 300,000,000
60 Rp 1,200,000,000
60 Rp 3,600,000,000
60 Rp 480,000,000
60 Rp 900,000,000
60 Rp 600,000,000
60 Rp 300,000,000
60 Rp 7,350,000,000
60 Rp 420,000,000
60 Rp 360,000,000
60 Rp 375,000,000
60 Rp 180,000,000
Rp 16,185,000,000