LEVEL INVESTASI JUMLAH INVESTASI TOTAL INVESTASI PESENTASI

1 1 1 80%
2 3 4 80%
3 9 13 80%
4 22 35 80%
5 50 85 80%
6 115 200 80%
7 261 461 80%
8 588 1049 80%
9 1333 2382 80%
10 3022 5404 80%

LEVEL INVESTASI JUMLAH INVESTASI TOTAL INVESTASI PESENTASI

1 1 1 90%
2 3 4 90%
3 9 13 90%
4 22 35 90%
5 50 85 90%
6 115 200 90%
7 261 461 90%
8 588 1049 90%
9 1333 2382 90%
10 3022 5404 90%
PROFIT EQUITY NET PROFIT
0.8 1.8 0.8
2.4 5.4 1.4
7.2 16.2 3.2
17.6 39.6 4.6
40 90 5
92 207 7
208.8 469.8 8.8
470.4 1058.4 9.4
1066.4 2399.4 17.4
2417.6 5439.6 35.6

PROFIT EQUITY NET PROFIT

0.9 1.9 0.9
2.7 5.7 1.7
8.1 17.1 4.1
19.8 41.8 6.8
45 95 10
103.5 218.5 18.5
234.9 495.9 34.9
529.2 1117.2 68.2
1199.7 2532.7 150.7
2719.8 5741.8 337.8