PLANING PROFT KONSISTEN

UNTUK MODAL AWAL

OP AWAL K1 K2
IDR 50,000 IDR 125,000 IDR 312,500

PROFIT HARIAN 10% DARI MODAL

NO SALDO PROFIT
1 IDR 5,000,000 5%
2 IDR 5,250,000 5%
3 IDR 5,500,000 5%
4 IDR 5,750,000 5%
5 IDR 6,000,000 5%
6 IDR 6,250,000 5%
7 IDR 6,500,000 5%
8 IDR 6,750,000 5%
9 IDR 7,000,000 5%
10 IDR 7,250,000 5%
NSISTEN

K3
IDR 781,250

AN 10% DARI MODAL

LOSS PENDAPATAN
- IDR 250,000
- IDR 250,000
- IDR 250,000
- IDR 250,000
- IDR 250,000
- IDR 250,000
- IDR 250,000
- IDR 250,000
- IDR 250,000
- IDR 250,000
IDR 2,500,000