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
