Asumsi
PENJUALAN PRIBADI
|
||||||
| ASUMSI KEUNTUNGAN RP. 700 PER TRANSAKSI
|
||||||
| 2 TRANSAKSI X RP 700 | = | 1400 | PER HARI | |||
| 20 HARI X 2 TRX X 700 | = | 28,000 | PER BULAN | |||
| 12 BLN X 20 HARI X 2 TRX X 700 | = | 336,000 | PER TAHUN | |||
| DARI DOWNLINE ANDA | ||||||
| ASUMSI UP HARGA RP 25, TIAP ORG 2 TRX PER HARI | ||||||
| 1 BULAN = 20 HARI | ||||||
| MEMBER | BONUS PER TRX | PER TRX | PER 2 TRX | PER BLN | ||
| BULAN 1 | 3 | 25 | = | 75 | 150 | 3,000 |
| BULAN 2 | 9 | 25 | = | 225 | 450 | 9,000 |
| BULAN 3 | 27 | 25 | = | 675 | 1,350 | 27,000 |
| BULAN 4 | 81 | 25 | = | 2,025 | 4,050 | 81,000 |
| BULAN 5 | 243 | 25 | = | 6,075 | 12,150 | 243,000 |
| BULAN 6 | 729 | 25 | = | 18,225 | 36,450 | 729,000 |
| BULAN 7 | 2,187 | 25 | = | 54,675 | 109,350 | 2,187,000 |
| BULAN 8 | 6,561 | 25 | = | 164,025 | 328,050 | 6,561,000 |
| BULAN 9 | 19,683 | 25 | = | 492,075 | 984,150 | 19,683,000 |
| BULAN 10 | 59,049 | 25 | = | 1,476,225 | 2,952,450 | 59,049,000 |
| ASUMSI UP HARGA RP 25, TIAP ORG 2 TRX PER HARI | ||||||
| 1 BULAN = 20 HARI | ||||||
| MEMBER | BONUS PER TRX | PER TRX | PER 2 TRX | PER BLN | ||
| BULAN 1 | 5 | 25 | = | 125 | 250 | 5,000 |
| BULAN 2 | 25 | 25 | = | 625 | 1,250 | 25,000 |
| BULAN 3 | 125 | 25 | = | 3,125 | 6,250 | 125,000 |
| BULAN 4 | 625 | 25 | = | 15,625 | 31,250 | 625,000 |
| BULAN 5 | 3,125 | 25 | = | 78,125 | 156,250 | 3,125,000 |
| BULAN 6 | 15,625 | 25 | = | 390,625 | 781,250 | 15,625,000 |
| BULAN 7 | 78,125 | 25 | = | 1,953,125 | 3,906,250 | 78,125,000 |
| BULAN 8 | 390,625 | 25 | = | 9,765,625 | 19,531,250 | 390,625,000 |
| BULAN 9 | 1,953,125 | 25 | = | 48,828,125 | 97,656,250 | 1,953,125,000 |
| BULAN 10 | 9,765,625 | 25 | = | 244,140,625 | 488,281,250 | 9,765,625,000 |
| ASUMSI UP HARGA RP 50, TIAP ORG 2 TRX PER HARI | ||||||
| 1 BULAN = 20 HARI | ||||||
| MEMBER | BONUS PER TRX | PER TRX | PER 2 TRX | PER BLN | ||
| BULAN 1 | 3 | 50 | = | 150 | 300 | 6,000 |
| BULAN 2 | 9 | 50 | = | 450 | 900 | 18,000 |
| BULAN 3 | 27 | 50 | = | 1,350 | 2,700 | 54,000 |
| BULAN 4 | 81 | 50 | = | 4,050 | 8,100 | 162,000 |
| BULAN 5 | 243 | 50 | = | 12,150 | 24,300 | 486,000 |
| BULAN 6 | 729 | 50 | = | 36,450 | 72,900 | 1,458,000 |
| BULAN 7 | 2,187 | 50 | = | 109,350 | 218,700 | 4,374,000 |
| BULAN 8 | 6,561 | 50 | = | 328,050 | 656,100 | 13,122,000 |
| BULAN 9 | 19,683 | 50 | = | 984,150 | 1,968,300 | 39,366,000 |
| BULAN 10 | 59,049 | 50 | = | 2,952,450 | 5,904,900 | 118,098,000 |
| ASUMSI UP HARGA RP 50, TIAP ORG 2 TRX PER HARI | ||||||
| 1 BULAN = 20 HARI | ||||||
| MEMBER | BONUS PER TRX | PER TRX | PER 2 TRX | PER BLN | ||
| BULAN 1 | 5 | 50 | = | 250 | 500 | 10,000 |
| BULAN 2 | 25 | 50 | = | 1,250 | 2,500 | 50,000 |
| BULAN 3 | 125 | 50 | = | 6,250 | 12,500 | 250,000 |
| BULAN 4 | 625 | 50 | = | 31,250 | 62,500 | 1,250,000 |
| BULAN 5 | 3,125 | 50 | = | 156,250 | 312,500 | 6,250,000 |
| BULAN 6 | 15,625 | 50 | = | 781,250 | 1,562,500 | 31,250,000 |
| BULAN 7 | 78,125 | 50 | = | 3,906,250 | 7,812,500 | 156,250,000 |
| BULAN 8 | 390,625 | 50 | = | 19,531,250 | 39,062,500 | 781,250,000 |
| BULAN 9 | 1,953,125 | 50 | = | 97,656,250 | 195,312,500 | 3,906,250,000 |
| BULAN 10 | 9,765,625 | 50 | = | 488,281,250 | 976,562,500 | 19,531,250,000 |
