BAGI HASIL 11,3% / BLN 1 80,000 9,040 89,040 2 89,040 10,062 99,102 3 99,102 11,198 110,300 4 110,300 12,464 122,764 5 122,764 13,872 136,636 6 136,636 15,440 152,076 7 152,076 17,185 169,261 8 169,261 19,126 188,387 9 188,387 21,288 209,675 10 209,675 23,693 233,368 11 233,368 26,371 259,739 12 259,739 29,350 289,089 13 289,089 32,667 321,756 14 321,756 36,358 358,115 15 358,115 40,467 398,582 16 398,582 45,040 443,622 17 443,622 50,129 493,751 18 493,751 55,794 549,545 19 549,545 62,099 611,643 20 611,643 69,116 680,759 21 680,759 76,926 757,685 22 757,685 85,618 843,303 23 843,303 95,293 938,596 24 938,596 106,061 1,044,658 25 1,044,658 118,046 1,162,704 26 1,162,704 131,386 1,294,089 27 1,294,089 146,232 1,440,321 28 1,440,321 162,756 1,603,078 29 1,603,078 181,148 1,784,226 30 1,784,226 201,617 1,985,843 31 1,985,843 224,400 2,210,243 32 2,210,243 249,757 2,460,001 33 2,460,001 277,980 2,737,981 34 2,737,981 309,392 3,047,373 35 3,047,373 344,353 3,391,726 36 3,391,726 383,265 3,774,991 37 3,774,991 426,574 4,201,565 38 4,201,565 474,777 4,676,342 39 4,676,342 528,427 5,204,768 40 5,204,768 588,139 5,792,907 ILUSTRASI PERHITUNGAN INVESTASI TAMBANG BATU BARA KALSEL BALANCE POKOK INVESTASI BULAN (DALAM RIBUAN RUPIAH) KARENA HASIL INVESTASI TIDAK PERNAH DIBAGIKAN HASIL INVESTASI LANGSUNG DI RE-INVEST 41 5,792,907 654,598 6,447,506 42 6,447,506 728,568 7,176,074 43 7,176,074 810,896 7,986,970 44 7,986,970 902,528 8,889,498 45 8,889,498 1,004,513 9,894,011 46 9,894,011 1,118,023 11,012,034 47 11,012,034 1,244,360 12,256,394 48 12,256,394 1,384,973 13,641,366 49 13,641,366 1,541,474 15,182,841 50 15,182,841 1,715,661 16,898,502 51 16,898,502 1,909,531 18,808,033 52 18,808,033 2,125,308 20,933,340 53 20,933,340 2,365,467 23,298,808 54 23,298,808 2,632,765 25,931,573 55 25,931,573 2,930,268 28,861,841 56 28,861,841 3,261,388 32,123,229 57 32,123,229 3,629,925 35,753,154 58 35,753,154 4,040,106 39,793,260 59 39,793,260 4,496,638 44,289,898 60 44,289,898 5,004,759 49,294,657 61 49,294,657 5,570,296 54,864,953 62 54,864,953 6,199,740 61,064,693 63 61,064,693 6,900,310 67,965,003 64 67,965,003 7,680,045 75,645,048 65 75,645,048 8,547,890 84,192,939 66 84,192,939 9,513,802 93,706,741 67 93,706,741 10,588,862 104,295,603 68 104,295,603 11,785,403 116,081,006 69 116,081,006 13,117,154 129,198,159 70 129,198,159 14,599,392 143,797,551 71 143,797,551 16,249,123 160,046,675 72 160,046,675 18,085,274 178,131,949 73 178,131,949 20,128,910 198,260,859 74 198,260,859 22,403,477 220,664,336 75 220,664,336 24,935,070 245,599,406 76 245,599,406 27,752,733 273,352,139 77 273,352,139 30,888,792 304,240,931 78 304,240,931 34,379,225 338,620,156 79 338,620,156 38,264,078 376,884,233 80 376,884,233 42,587,918 419,472,152 81 419,472,152 47,400,353 466,872,505 82 466,872,505 52,756,593 519,629,098 83 519,629,098 58,718,088 578,347,186 84 578,347,186 65,353,232 643,700,418 85 643,700,418 72,738,147 716,438,565 86 716,438,565 80,957,558 797,396,123 87 797,396,123 90,105,762 887,501,885 88 887,501,885 100,287,713 987,789,598 89 987,789,598 111,620,225 1,099,409,822 90 1,099,409,822 124,233,310 1,223,643,132 91 1,223,643,132 138,271,674 1,361,914,806 92 1,361,914,806 153,896,373 1,515,811,180 93 1,515,811,180 171,286,663 1,687,097,843 94 1,687,097,843 190,642,056 1,877,739,899 95 1,877,739,899 212,184,609 2,089,924,508 96 2,089,924,508 236,161,469 2,326,085,977 97 2,326,085,977 262,847,715 2,588,933,692 98 2,588,933,692 292,549,507 2,881,483,200 99 2,881,483,200 325,607,602 3,207,090,801 100 3,207,090,801 362,401,261 3,569,492,062 101 3,569,492,062 403,352,603 3,972,844,665 102 3,972,844,665 448,931,447 4,421,776,112 103 4,421,776,112 499,660,701 4,921,436,812 104 4,921,436,812 556,122,360 5,477,559,172 105 5,477,559,172 618,964,186 6,096,523,359 106 6,096,523,359 688,907,140 6,785,430,498 107 6,785,430,498 766,753,646 7,552,184,145 108 7,552,184,145 853,396,808 8,405,580,953 109 8,405,580,953 949,830,648 9,355,411,601 110 9,355,411,601 1,057,161,511 10,412,573,112 111 10,412,573,112 1,176,620,762 11,589,193,873 112 11,589,193,873 1,309,578,908 12,898,772,781 113 12,898,772,781 1,457,561,324 14,356,334,105 114 14,356,334,105 1,622,265,754 15,978,599,859 115 15,978,599,859 1,805,581,784 17,784,181,643 116 17,784,181,643 2,009,612,526 19,793,794,169 117 19,793,794,169 2,236,698,741 22,030,492,910 118 22,030,492,910 2,489,445,699 24,519,938,608 119 24,519,938,608 2,770,753,063 27,290,691,671 120 27,290,691,671 3,083,848,159 30,374,539,830 121 30,374,539,830 3,432,323,001 33,806,862,831 122 33,806,862,831 3,820,175,500 37,627,038,331 123 37,627,038,331 4,251,855,331 41,878,893,662 124 41,878,893,662 4,732,314,984 46,611,208,646 125 46,611,208,646 5,267,066,577 51,878,275,223 126 51,878,275,223 5,862,245,100 57,740,520,323 127 57,740,520,323 6,524,678,797 64,265,199,120 128 64,265,199,120 7,261,967,501 71,527,166,620 129 71,527,166,620 8,082,569,828 79,609,736,448 130 79,609,736,448 8,995,900,219 88,605,636,667 131 88,605,636,667 10,012,436,943 98,618,073,610