ROADMAP RP 1 MILIAR PERTAMA ANDA

UMUR MODAL ROI RETURN TABUNGAN PER TAHUN

21 IDR 1,000,000 15% IDR 1,150,000 IDR 6,000,000
22 IDR 7,150,000 15% IDR 8,222,500 IDR 6,000,000
23 IDR 14,222,500 15% IDR 16,355,875 IDR 12,000,000
24 IDR 28,355,875 15% IDR 32,609,256 IDR 12,000,000
25 IDR 44,609,256 15% IDR 51,300,645 IDR 12,000,000
26 IDR 63,300,645 15% IDR 72,795,741 IDR 12,000,000
27 IDR 84,795,741 15% IDR 97,515,103 IDR 12,000,000
28 IDR 109,515,103 15% IDR 125,942,368 IDR 12,000,000
29 IDR 137,942,368 15% IDR 158,633,723 IDR 12,000,000
30 IDR 170,633,723 15% IDR 196,228,782 IDR 24,000,000
31 IDR 220,228,782 15% IDR 253,263,099 IDR 24,000,000
32 IDR 277,263,099 15% IDR 318,852,564 IDR 24,000,000
33 IDR 342,852,564 15% IDR 394,280,448 IDR 24,000,000
34 IDR 418,280,448 15% IDR 481,022,516 IDR 24,000,000
35 IDR 505,022,516 15% IDR 580,775,893 IDR 24,000,000
36 IDR 604,775,893 15% IDR 695,492,277 IDR 24,000,000
37 IDR 719,492,277 15% IDR 827,416,118 IDR 24,000,000
38 IDR 851,416,118 15% IDR 979,128,536 IDR 24,000,000
17 TAHUN RP 1 MILIAR PERTAMA ANDA
 TOTAL DANA
IDR 7,150,000
IDR 14,222,500
IDR 28,355,875
IDR 44,609,256
IDR 63,300,645
IDR 84,795,741
IDR 109,515,103
IDR 137,942,368
IDR 170,633,723
IDR 220,228,782
IDR 277,263,099
IDR 342,852,564
IDR 418,280,448
IDR 505,022,516
IDR 604,775,893
IDR 719,492,277
IDR 851,416,118
IDR 1,003,128,536
 ROADMAP RP 1 MILIAR PERTAMA ANDA (SCENE 2)
UMUR MODAL ROI RETURN TABUNGAN PER TAHUN
21 IDR 10,000,000 15% IDR 11,500,000 IDR 12,000,000
22 IDR 23,500,000 15% IDR 27,025,000 IDR 12,000,000
23 IDR 39,025,000 15% IDR 44,878,750 IDR 24,000,000
24 IDR 68,878,750 15% IDR 79,210,563 IDR 24,000,000
25 IDR 103,210,563 15% IDR 118,692,147 IDR 24,000,000
26 IDR 142,692,147 15% IDR 164,095,969 IDR 24,000,000
27 IDR 188,095,969 15% IDR 216,310,364 IDR 24,000,000
28 IDR 240,310,364 15% IDR 276,356,919 IDR 24,000,000
29 IDR 300,356,919 15% IDR 345,410,457 IDR 24,000,000
30 IDR 369,410,457 15% IDR 424,822,025 IDR 36,000,000
31 IDR 460,822,025 15% IDR 529,945,329 IDR 36,000,000
32 IDR 565,945,329 15% IDR 650,837,128 IDR 36,000,000
33 IDR 686,837,128 15% IDR 789,862,698 IDR 36,000,000
34 IDR 825,862,698 15% IDR 949,742,102 IDR 36,000,000
35 IDR 985,742,102 15% IDR 1,133,603,418 IDR 36,000,000
14 TAHUN RP 1 MILIAR PERTAMA ANDA
)
TOTAL DANA
IDR 23,500,000
IDR 39,025,000
IDR 68,878,750
IDR 103,210,563
IDR 142,692,147
IDR 188,095,969
IDR 240,310,364
IDR 300,356,919
IDR 369,410,457
IDR 460,822,025
IDR 565,945,329
IDR 686,837,128
IDR 825,862,698
IDR 985,742,102
IDR 1,169,603,418
 ROADMAP 1 MILIAR PERTAMA ANDA
UMUR MODAL ROI RETURN TABUNGAN PER TAHUN TOTAL DANA
21 100000000 15% 115000000 120000000 235000000
22 235000000 15% 270250000 120000000 390250000
23 390250000 15% 448787500 120000000 568787500
24 568787500 15% 654105625 120000000 774105625
25 774105625 15% 890221469 120000000 1010221468.8
26 1010221469 15% 1161754689 120000000 1281754689.1
27 1281754689 15% 1474017892 120000000 1594017892.4
28 1594017892 15% 1833120576 120000000 1953120576.3
29 1953120576 15% 2246088663 120000000 2366088662.7
30 2366088663 15% 2721001962 120000000 2841001962.1
31 2841001962 15% 3267152256 120000000 3387152256.5
32 3387152256 15% 3895225095 120000000 4015225094.9
33 4015225095 15% 4617508859 120000000 4737508859.2
34 4737508859 15% 5448135188 120000000 5568135188
35 5568135188 15% 6403355466 120000000 6523355466.2
HOW AMAZING COMPOUNDING WILL WORKS OVER THE YEARS! :)
4 TAHUN