SIMULASI JAPFA - COMPOUNDING SETIAP BEP

Monetise

TGL AWAL
DL TGL
TGL INVEST PERHITUNGAN TGL BEP (18 HR) Modal
BERAKHIR
PROFIT SHARING

12/Aug/2022 13/Aug/2022 31/Aug/2022 17/Sep/2022 1,000,000

10/Sep/2022 11/Sep/2022 29/Sep/2022 16/Oct/2022 1,000,000

16/Oct/2022 17/Oct/2022 04/Nov/2022 21/Nov/2022 2,000,000
21/Nov/2022 22/Nov/2022 10/Dec/2022 27/Dec/2022 4,000,000

01/Nov/2022 02/Nov/2022 20/Nov/2022 07/Dec/2022 8,000,000

21/Nov/2022 22/Nov/2022 10/Dec/2022 27/Dec/2022 16,000,000

11/Dec/2022 12/Dec/2022 30/Dec/2022 16/Jan/2023 32,000,000

31/Dec/2022 01/Jan/2023 19/Jan/2023 05/Feb/2023 64,000,000
20/Jan/2023 21/Jan/2023 08/Feb/2023 25/Feb/2023 129,000,000
09/Feb/2023 10/Feb/2023 28/Feb/2023 17/Mar/2023 261,000,000
01/Mar/2023 02/Mar/2023 20/Mar/2023 06/Apr/2023 528,000,000
21/Mar/2023 22/Mar/2023 09/Apr/2023 26/Apr/2023 1,069,000,000
10/Apr/2023 11/Apr/2023 29/Apr/2023 16/May/2023 2,078,600,000
30/Apr/2023 01/May/2023 19/May/2023 05/Jun/2023 4,210,600,000
20/May/2023 21/May/2023 08/Jun/2023 25/Jun/2023 8,530,600,000
09/Jun/2023 10/Jun/2023 28/Jun/2023 15/Jul/2023 17,282,600,000
29/Jun/2023 30/Jun/2023 18/Jul/2023 04/Aug/2023 35,013,600,000
19/Jul/2023 20/Jul/2023 07/Aug/2023 24/Aug/2023 70,936,600,000
08/Aug/2023 09/Aug/2023 27/Aug/2023 13/Sep/2023 143,716,600,000
 BEP Margin Total TGL INVEST

1,026,000 969,000 1,995,000 12/Aug/2022

1,026,000 969,000 1,995,000 09/Sep/2022

2,052,000 1,938,000 3,990,000 29/Sep/2022
4,104,000 3,876,000 7,980,000 19/Oct/2022

8,208,000 7,752,000 15,960,000 08/Nov/2022

16,416,000 15,504,000 31,920,000 28/Nov/2022

32,832,000 31,008,000 63,840,000

65,664,000 62,016,000 127,680,000
132,354,000 125,001,000 257,355,000
267,786,000 252,909,000 520,695,000
541,728,000 511,632,000 1,053,360,000
1,096,794,000 1,035,861,000 2,132,655,000
2,132,643,600 2,014,163,400 4,146,807,000
4,320,075,600 4,080,071,400 8,400,147,000
8,752,395,600 8,266,151,400 17,018,547,000
17,731,947,600 16,746,839,400 34,478,787,000
35,923,953,600 33,928,178,400 69,852,132,000
72,780,951,600 68,737,565,400 141,518,517,000
147,453,231,600 139,261,385,400 286,714,617,000
 TGL AWAL
PERHITUNGA TGL BEP (18 DL TGL
Modal BEP Margin Total
N PROFIT HR) BERAKHIR
SHARING

13/Aug/2022 31/Aug/2022 17/Sep/2022 1,000,000 1,026,000 969,000 1,995,000

10/Sep/2022 28/Sep/2022 15/Oct/2022 2,000,000 2,052,000 969,000 3,021,000

30/Sep/2022 18/Oct/2022 04/Nov/2022 4,000,000 4,104,000 3,876,000 7,980,000
20/Oct/2022 07/Nov/2022 24/Nov/2022 8,000,000 8,208,000 7,752,000 15,960,000

09/Nov/2022 27/Nov/2022 14/Dec/2022 16,000,000 16,416,000 15,504,000 31,920,000

29/Nov/2022 17/Dec/2022 03/Jan/2023 32,000,000 32,832,000 31,008,000 63,840,000
SIMULASI JAPFA - COMPOUNDING KELIPATAN 1 JUTA

IN 1 IN 2
AGUSTUS 1,000 1,000 2,000
1 2 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
57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 114 1,140
OUT 1
1,026
26 26

IN 3 IN 4 IN 5 IN 6 IN 7
SEPTEMBER 1,000 1,000 1,000 1,000 1,000 5,000
1 2 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
114 114 114 114 114 114 114 114 171 171 171 171 171 171 228 228 228 171 171 228 228 228 228 228 285 285 285 285 342 342 5,928
OUT OUT OUT OUT OUT
1,026 1,026 1,026 1,140 1,140
26 26 26 140 140 358

IN 8 IN 9 IN 10 IN 11 IN 12 IN 13 IN 14 IN 15 IN 16 IN 17 IN 18 IN 19 IN 20
OKTOBER 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 13,000
1 2 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
342 399 399 399 456 456 456 513 513 513 513 513 570 570 513 570 570 627 627 627 627 684 684 741 684 741 741 798 798 798 855 18,297
OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT
1,026 1,197 1,368 1,026 1,539 1,653 1,140 1,254 1,254 1,368 1,425 1,482 1,596 1,653
26 197 368 26 539 653 140 254 254 368 425 482 596 1,653 5,981

IN 21 IN 22 IN 23 IN 24 IN 25 IN 26 IN 27 IN 28 IN 29 IN 30 IN 31 IN 32 IN 33 IN 34 IN 35
NOVEMBER 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 15,000
1 2 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
912 912 912 969 1,026 969 1,026 1,026 1,026 1,083 1,140 1,083 1,140 1,083 1,197 1,197 1,197 1,197 1,254 1,197 1,254 1,254 1,311 1,254 1,311 1,254 1,311 1,254 1,311 1,254 34,314
OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT
1,824 1,881 1,995 2,052 2,109 2,223 2,223 2,394 2,394 2,451 2,508 2,565 2,565 2,565 2,565
824 881 995 1,052 1,109 1,223 1,223 1,394 1,394 1,451 1,508 1,565 1,565 1,565 1,565 19,314

IN 36 IN 37 IN 38 IN 39 IN 40 IN 41 IN 42 IN 43 IN 44 IN 45 IN 46 IN 47 IN 48 IN 49 IN 50 IN 51
DESEMBER 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 16,000
1 2 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
1,311 1,254 1,311 1,254 1,311 1,254 1,311 1,254 1,311 1,254 1,311 1,254 1,311 1,254 1,311 1,254 1,311 1,254 1,311 1,254 1,311 1,254 1,311 1,254 1,311 1,254 1,311 1,254 1,311 1,254 1,311 39,786
OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT
2,565 2,565 2,565 2,565 2,565 2,565 2,565 2,565 2,565 2,565 2,565 2,565 2,565 2,565 2,565
1,565 1,565 1,565 1,565 1,565 1,565 1,565 1,565 1,565 1,565 1,565 1,565 1,565 1,565 1,565 23,475
SIMULASI JAPFA - COMPOUNDING KELIPATAN JUTAAN

IN 1 IN 2
AGUSTUS 1,000 1,000 2,000
1 2 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
57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 114 1,140
OUT 1
1,026
26 26

IN 3 IN 4 IN 5 IN 6 IN 7
SEPTEMBER 1,000 1,000 1,000 1,000 1,000 5,000
1 2 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
114 114 114 114 114 114 114 114 171 171 171 171 171 171 228 228 228 171 171 228 228 228 228 228 285 285 285 285 342 342 5,928
OUT 2 OUT OUT OUT OUT
1,026 1,026 1,026 1,140 1,140
26 26 26 140 140 358

IN 8 IN 9 IN 10 IN 11 IN 12 IN 13 IN 14 IN 15 IN 16 IN 17 IN 18 IN 19 IN 20
OKTOBER 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 13,000
1 2 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
342 399 399 399 456 456 456 513 513 513 513 513 570 570 513 570 570 627 627 627 627 684 684 741 684 741 741 798 798 798 855 18,297
OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT
1,026 1,197 1,368 1,026 1,539 1,653 1,140 1,254 1,254 1,368 1,425 1,482 1,596 1,653
26 197 368 26 539 653 140 254 254 368 425 482 596 1,653 5,981

IN 21 IN 22 IN 23 IN 24 IN 25 IN 26 IN 27 IN 28 IN 29 IN 30 IN 31 IN 32 IN 33 IN 34 IN 35
NOVEMBER 1,000 1,000 1,000 1,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 3,000 3,000 3,000 3,000 30,000
1 2 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
912 912 912 969 1,026 969 1,026 1,026 1,083 1,083 1,197 1,140 1,254 1,197 1,311 1,311 1,368 1,368 1,482 1,425 1,539 1,482 1,653 1,596 1,767 1,710 1,881 1,824 1,995 1,938 40,356
OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT
1,824 1,881 1,995 2,052 2,166 2,337 2,451 2,622 2,736 2,907 3,021 3,249 3,477 3,705 3,933
824 881 995 52 166 337 451 622 736 907 21 249 477 705 933 8,356

IN 36 IN 37 IN 38 IN 39 IN 40 IN 41 IN 42 IN 43 IN 44 IN 45 IN 46 IN 47 IN 48 IN 49 IN 50 IN 51
DESEMBER 3,000 4,000 4,000 4,000 5,000 5,000 6,000 6,000 7,000 7,000 8,000 8,000 9,000 10,000 11,000 12,000 109,000
1 2 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
2,109 2,052 2,280 2,223 2,451 2,394 2,622 2,565 2,850 2,793 3,078 3,021 3,363 3,249 3,591 3,477 3,876 3,762 4,161 4,047 4,503 4,389 4,845 4,731 5,244 5,130 5,700 5,529 6,156 5,985 6,669 118,845
OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT
4,161 4,503 4,845 5,187 5,643 6,099 6,612 7,068 7,638 8,208 8,892 9,576 10,374 11,229 12,141
161 503 845 187 643 99 612 68 638 208 892 576 374 229 141 6,176
SIMULASI JAPFA - COMPOUNDING KELIPATAN JUTAAN

IN 1
AGUSTUS 1,000 1,000
1 2 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
57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 1,083
OUT 1
1,026
1,026 1,026

IN 2 IN 3 IN 4 IN 5 IN 6
SEPTEMBER 2,000 1,000 1,000 1,000 1,000 6,000
1 2 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
57 57 57 57 57 57 57 57 171 171 171 171 171 171 228 228 228 171 171 228 228 228 228 228 285 285 285 285 342 342 5,472
OUT 2 OUT OUT OUT OUT
513 1,026 1,026 1,140 1,140
(1,487) 26 26 140 140 (1,155)

IN 7 IN 8 IN 9 IN 10 IN 11 IN 12 IN 13 IN 14 IN 15 IN 16 IN 17 IN 18 IN 19 IN 20 IN 21
OKTOBER 1,000 1,000 1,000 1,000 2,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 2,000 1,000 17,000
1 2 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
342 399 399 399 456 456 456 513 513 570 570 627 627 627 627 684 684 741 741 741 741 798 798 798 798 855 855 912 912 912 912 20,463
OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT
1,026 1,197 1,368 1,026 1,140 1,254 1,254 1,368 1,482 1,482 1,596 1,596 1,710 1,824 1,824
26 197 368 26 (860) 254 254 368 482 482 596 596 710 (176) 1,824 5,147

IN 22 IN 23 IN 24 IN 25 IN 26 IN 27 IN 28 IN 29 IN 30 IN 31 IN 32 IN 33 IN 34 IN 35 IN 36 IN 37 IN 38 IN 39 IN 40 IN 41 IN 42 IN 43 IN 44 IN 45 IN 46 IN 47 IN 48 IN 49 IN 50
NOVEMBER 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 2,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 30,000
1 2 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
969 969 969 1,026 1,026 1,083 1,140 1,140 1,197 1,254 1,254 1,368 1,368 1,425 1,425 1,482 1,482 1,539 1,539 1,596 1,596 1,653 1,653 1,710 1,710 1,767 1,767 1,824 1,824 1,881 42,636
OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT
1,938 969 1,026 1,026 1,083 1,140 1,140 1,197 1,254 1,254 1,368 1,368 1,425 1,425 1,482 1,482 1,539 1,539 1,596 1,596 1,653 1,653 1,710 1,710 1,767 1,767 1,824 1,824 1,881
938 (31) 26 26 83 140 140 197 254 (746) 368 368 425 425 482 482 539 539 596 596 653 653 710 710 767 767 824 824 881 12,636

DESEMBER 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 850
1 2 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
1,881 1,938 1,938 1,995 1,995 1,995 1,653 1,596 1,539 1,482 1,425 1,368 1,311 1,254 1,197 1,140 1,083 1,026 969 912 855 798 741 684 627 570 513 456 399 342 285 35,967
OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT OUT
1,881 1,938 1,938 1,995 1,995 1,995 1,653 1,596 1,539 1,482 1,425 1,368 1,311 1,254 1,197 1,140 1,083 1,026 969 912 855 798 741 684 627 570 513 456 399 342 285
1,881 1,938 1,938 1,995 1,995 1,995 1,653 1,596 1,539 1,482 1,425 1,368 1,311 1,254 1,197 1,140 1,083 1,026 969 912 855 798 741 684 627 570 513 456 399 342 285 35,967
SIMULASI JAPFA - COMPOUNDING KELIPATAN JUTAAN

INV #1
AGUSTUS 1,000 1,000
1 2 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
57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 57 1,083
OUT 1
1,026
1,026 1,026

INV #2 INV #3
SEPTEMBER 1000 1,000 2,000
1 2 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
57 57 57 57 57 57 57 57 57 57 114 114 114 114 114 114 57 57 57 57 57 57 57 57 57 57 57 57 114 114 2,166
OUT 2
1,368
368 368

INV #4
OKTOBER 2,000 2,000
1 2 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
114 114 114 114 114 114 114 114 114 114 114 114 114 114 57 171 171 171 171 171 171 171 171 171 171 171 171 171 171 171 171 4,389
OUT 3
1,881
(119) (119)

INV #5 INV #6 INV #7

NOVEMBER 3,000 5,000 5,000 13,000
1 2 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
171 114 285 285 285 285 285 285 285 285 285 285 285 285 285 285 285 285 228 513 513 513 513 513 513 513 513 513 513 513 10,716
OUT 4 OUT 5 OUT 6
3,021 4,788 5,643
21 (212) 643 452

DESEMBER -
1 2 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
798 798 798 798 798 798 798 798 798 798 798 798 798 798 798 798 798 798 798 798 798 798 798 513 513 513 513 513 513 513 513 22,458
OUT 7
18,867
18,867 18,867