| 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 |
No comments yet.