Вы находитесь на странице: 1из 1

PLANING TRANSAKSI PALING AMAN & PROFITABLE

FORCAST FORCAST FORCAST FIX RATE FEE


US $ MODAL TARGET POIN POIN IDR LOT TOT.POIN PROFIT KTR FEE+V.A.T $50 SALDO % PROFIT
HARIAN MINGGUAN BULANAN / $1 ($)
$ 10,000 120,000,000 1,200,000 2.00 2,400,000 1.00 2.00 2,400,000 600,000 600,000 1,800,000 9,000,000 36,000,000 156,000,000 30.00% 12,000 50
$ 12,500 150,000,000 1,200,000 2.00 2,400,000 1.00 2.00 2,400,000 600,000 600,000 1,800,000 9,000,000 36,000,000 186,000,000 24.00% 12,000 50
$ 16,667 200,000,000 1,200,000 2.00 2,400,000 2.00 4.00 4,800,000 600,000 1,200,000 3,600,000 18,000,000 72,000,000 272,000,000 36.00% 12,000 50
$ 20,833 250,000,000 1,200,000 2.00 2,400,000 2.00 4.00 4,800,000 600,000 1,200,000 3,600,000 18,000,000 72,000,000 322,000,000 28.80% 12,000 50
$ 25,000 300,000,000 1,200,000 2.00 2,400,000 3.00 6.00 7,200,000 600,000 1,800,000 5,400,000 27,000,000 108,000,000 408,000,000 36.00% 12,000 50
$ 29,167 350,000,000 1,200,000 2.00 2,400,000 3.00 6.00 7,200,000 600,000 1,800,000 5,400,000 27,000,000 108,000,000 458,000,000 30.86% 12,000 50
$ 33,333 400,000,000 1,200,000 2.00 2,400,000 4.00 8.00 9,600,000 600,000 2,400,000 7,200,000 36,000,000 144,000,000 544,000,000 36.00% 12,000 50
$ 37,500 450,000,000 1,200,000 2.00 2,400,000 4.00 8.00 9,600,000 600,000 2,400,000 7,200,000 36,000,000 144,000,000 594,000,000 32.00% 12,000 50
$ 41,667 500,000,000 1,200,000 2.00 2,400,000 5.00 10.00 12,000,000 600,000 3,000,000 9,000,000 45,000,000 180,000,000 680,000,000 36.00% 12,000 50
$ 45,833 550,000,000 1,200,000 2.00 2,400,000 5.00 10.00 12,000,000 600,000 3,000,000 9,000,000 45,000,000 180,000,000 730,000,000 32.73% 12,000 50
$ 50,000 600,000,000 1,200,000 2.00 2,400,000 6.00 12.00 14,400,000 600,000 3,600,000 10,800,000 54,000,000 216,000,000 816,000,000 36.00% 12,000 50
$ 54,167 650,000,000 1,200,000 2.00 2,400,000 6.00 12.00 14,400,000 600,000 3,600,000 10,800,000 54,000,000 216,000,000 866,000,000 33.23% 12,000 50
$ 58,333 700,000,000 1,200,000 2.00 2,400,000 7.00 14.00 16,800,000 600,000 4,200,000 12,600,000 63,000,000 252,000,000 952,000,000 36.00% 12,000 50
$ 66,667 800,000,000 1,200,000 2.00 2,400,000 8.00 16.00 19,200,000 600,000 4,800,000 14,400,000 72,000,000 288,000,000 1,088,000,000 36.00% 12,000 50
$ 75,000 900,000,000 1,200,000 2.00 2,400,000 9.00 18.00 21,600,000 600,000 5,400,000 16,200,000 81,000,000 324,000,000 1,224,000,000 36.00% 12,000 50
$ 83,333 1,000,000,000 1,200,000 2.00 2,400,000 10.00 20.00 24,000,000 600,000 6,000,000 18,000,000 90,000,000 360,000,000 1,360,000,000 36.00% 12,000 50
$ 166,667 2,000,000,000 1,200,000 2.00 2,400,000 20.00 40.00 48,000,000 600,000 12,000,000 36,000,000 180,000,000 720,000,000 2,720,000,000 36.00% 12,000 50
$ 250,000 3,000,000,000 1,200,000 2.00 2,400,000 30.00 60.00 72,000,000 600,000 18,000,000 54,000,000 270,000,000 1,080,000,000 4,080,000,000 36.00% 12,000 50
$ 333,333 4,000,000,000 1,200,000 2.00 2,400,000 40.00 80.00 96,000,000 600,000 24,000,000 72,000,000 360,000,000 1,440,000,000 5,440,000,000 36.00% 12,000 50
$ 416,667 5,000,000,000 1,200,000 2.00 2,400,000 50.00 100.00 120,000,000 600,000 30,000,000 90,000,000 450,000,000 1,800,000,000 6,800,000,000 36.00% 12,000 50
$ 500,000 6,000,000,000 1,200,000 2.00 2,400,000 60.00 120.00 144,000,000 600,000 36,000,000 108,000,000 540,000,000 2,160,000,000 8,160,000,000 36.00% 12,000 50
$ 583,333 7,000,000,000 1,200,000 2.00 2,400,000 70.00 140.00 168,000,000 600,000 42,000,000 126,000,000 630,000,000 2,520,000,000 9,520,000,000 36.00% 12,000 50
$ 666,667 8,000,000,000 1,200,000 2.00 2,400,000 80.00 160.00 192,000,000 600,000 48,000,000 144,000,000 720,000,000 2,880,000,000 10,880,000,000 36.00% 12,000 50
$ 750,000 9,000,000,000 1,200,000 2.00 2,400,000 90.00 180.00 216,000,000 600,000 54,000,000 162,000,000 810,000,000 3,240,000,000 12,240,000,000 36.00% 12,000 50
$ 833,333 10,000,000,000 1,200,000 2.00 2,400,000 100.00 200.00 240,000,000 600,000 60,000,000 180,000,000 900,000,000 3,600,000,000 13,600,000,000 36.00% 12,000 50

Вам также может понравиться