"TARGET BULANAN" "TAR

Profit Goal
Hari Tanggal Modal Saldo Akhir Hari
10%
1 2-Dec Rp 500,000.00 Rp 50,000.00 Rp 550,000.00 1
2 3-Dec Rp 550,000.00 Rp 55,000.00 Rp 605,000.00 2
3 4-Dec Rp 605,000.00 Rp 60,500.00 Rp 665,500.00 3
4 5-Dec Rp 665,500.00 Rp 66,550.00 Rp 732,050.00 4
5 6-Dec Rp 732,050.00 Rp 73,205.00 Rp 805,255.00 5
6 7-Dec Rp 805,255.00 Rp 80,525.50 Rp 885,780.50 6
7 8-Dec Rp 885,780.50 Rp 88,578.05 Rp 974,358.55 7
8 9-Dec Rp 974,358.55 Rp 97,435.86 Rp 1,071,794.41 8
9 10-Dec Rp 1,071,794.41 Rp 107,179.44 Rp 1,178,973.85 9
10 11-Dec Rp 1,178,973.85 Rp 117,897.38 Rp 1,296,871.23 10
11 12-Dec Rp 1,296,871.23 Rp 129,687.12 Rp 1,426,558.35 11
12 13-Dec Rp 1,426,558.35 Rp 142,655.84 Rp 1,569,214.19 12
13 14-Dec Rp 1,569,214.19 Rp 156,921.42 Rp 1,726,135.61 13
14 15-Dec Rp 1,726,135.61 Rp 172,613.56 Rp 1,898,749.17 14
15 16-Dec Rp 1,898,749.17 Rp 189,874.92 Rp 2,088,624.08 15
16 17-Dec Rp 2,088,624.08 Rp 208,862.41 Rp 2,297,486.49 16
17 18-Dec Rp 2,297,486.49 Rp 229,748.65 Rp 2,527,235.14 17
18 19-Dec Rp 2,527,235.14 Rp 252,723.51 Rp 2,779,958.66 18
19 20-Dec Rp 2,779,958.66 Rp 277,995.87 Rp 3,057,954.52 19
20 21-Dec Rp 3,057,954.52 Rp 305,795.45 Rp 3,363,749.97 20
21 22-Dec Rp 3,363,749.97 Rp 336,375.00 Rp 3,700,124.97 21
22 23-Dec Rp 3,700,124.97 Rp 370,012.50 Rp 4,070,137.47 22
23 24-Dec Rp 4,070,137.47 Rp 407,013.75 Rp 4,477,151.22 23
24 25-Dec Rp 4,477,151.22 Rp 447,715.12 Rp 4,924,866.34 24
25 26-Dec Rp 4,924,866.34 Rp 447,715.12 Rp 5,372,581.46 25
26 27-Dec Rp 5,372,581.46 Rp 537,258.15 Rp 5,909,839.61 26
27 28-Dec Rp 5,909,839.61 Rp 590,983.96 Rp 6,500,823.57 27
28 29-Dec Rp 6,500,823.57 Rp 650,082.36 Rp 7,150,905.92 28
29 30-Dec Rp 7,150,905.92 Rp 715,090.59 Rp 7,865,996.51 29
30 31-Dec Rp 7,865,996.51 Rp 786,599.65 Rp 8,652,596.17 30
TOTAL PROFIT IDR 8,152,596.27
 "TARGET BULANAN"
Profit Goal
Tanggal Modal Saldo Akhir
5%
7-Dec Rp 8,560,000.00 Rp 428,000.00 Rp 8,988,000.00
8-Dec Rp 8,988,000.00 Rp 449,400.00 Rp 9,437,400.00
9-Dec Rp 9,437,400.00 Rp 471,870.00 Rp 9,909,270.00
M
10-Dec Rp 9,909,270.00 Rp 495,463.50 Rp 10,404,733.50
O
11-Dec Rp 10,404,733.50 Rp 520,236.68 Rp 10,924,970.18 T
12-Dec Rp 10,924,970.18 Rp 546,248.51 Rp 11,471,218.68 O
13-Dec Rp 11,471,218.68 Rp 573,560.93 Rp 12,044,779.62 R
14-Dec Rp 12,044,779.62 Rp 602,238.98 Rp 12,647,018.60
15-Dec Rp 12,647,018.60 Rp 632,350.93 Rp 13,279,369.53
16-Dec Rp 13,279,369.53 Rp 663,968.48 Rp 13,943,338.01 M
17-Dec Rp 13,943,338.01 Rp 697,166.90 Rp 14,640,504.91 O
18-Dec Rp 14,640,504.91 Rp 732,025.25 Rp 15,372,530.15 B
19-Dec Rp 15,372,530.15 Rp 768,626.51 Rp 16,141,156.66 I
20-Dec Rp 16,141,156.66 Rp 807,057.83 Rp 16,948,214.49 L
21-Dec Rp 16,948,214.49 Rp 847,410.72 Rp 17,795,625.22
22-Dec Rp 17,795,625.22 Rp 889,781.26 Rp 18,685,406.48
23-Dec Rp 18,685,406.48 Rp 934,270.32 Rp 19,619,676.80
24-Dec Rp 19,619,676.80 Rp 980,983.84 Rp 20,600,660.64
25-Dec Rp 20,600,660.64 Rp 1,030,033.03 Rp 21,630,693.67
26-Dec Rp 21,630,693.67 Rp 1,081,534.68 Rp 22,712,228.36
27-Dec Rp 22,712,228.36 Rp 1,135,611.42 Rp 23,847,839.77
28-Dec Rp 23,847,839.77 Rp 1,192,391.99 Rp 25,040,231.76
29-Dec Rp 25,040,231.76 Rp 1,252,011.59 Rp 26,292,243.35
30-Dec Rp 26,292,243.35 Rp 1,314,612.17 Rp 27,606,855.52
31-Dec Rp 27,606,855.52 Rp 1,314,612.17 Rp 28,921,467.69
1-Jan Rp 28,921,467.69 Rp 1,446,073.38 Rp 30,367,541.07
2-Jan Rp 30,367,541.07 Rp 1,518,377.05 Rp 31,885,918.12
3-Jan Rp 31,885,918.12 Rp 1,594,295.91 Rp 33,480,214.03
4-Jan Rp 33,480,214.03 Rp 1,674,010.70 Rp 35,154,224.73
5-Jan Rp 35,154,224.73 Rp 1,757,711.24 Rp 36,911,935.97
TOTAL PROFIT IDR 28,351,936.02
 "TARGET BULANAN" "T
Profit Goal
Hari Tanggal Modal Saldo Akhir Hari
5%
1 6-Jan Rp 28,000,000.00 Rp 1,400,000.00 Rp 29,400,000.00 1
2 7-Jan Rp 29,400,000.00 Rp 1,470,000.00 Rp 30,870,000.00 2
3 8-Jan Rp 30,870,000.00 Rp 1,543,500.00 Rp 32,413,500.00 3
4 9-Jan Rp 32,413,500.00 Rp 1,620,675.00 Rp 34,034,175.00 4
5 10-Jan Rp 34,034,175.00 Rp 1,701,708.75 Rp 35,735,883.75 5
6 11-Jan Rp 35,735,883.75 Rp 1,786,794.19 Rp 37,522,677.94 6
7 12-Jan Rp 37,522,677.94 Rp 1,876,133.90 Rp 39,398,811.83 7
8 13-Jan Rp 39,398,811.83 Rp 1,969,940.59 Rp 41,368,752.43 8
9 14-Jan Rp 41,368,752.43 Rp 2,068,437.62 Rp 43,437,190.05 9
10 15-Jan Rp 43,437,190.05 Rp 2,171,859.50 Rp 45,609,049.55 10
11 16-Jan Rp 45,609,049.55 Rp 2,280,452.48 Rp 47,889,502.03 11
12 17-Jan Rp 47,889,502.03 Rp 2,394,475.10 Rp 50,283,977.13 12
13 18-Jan Rp 50,283,977.13 Rp 2,514,198.86 Rp 52,798,175.99 13
14 19-Jan Rp 52,798,175.99 Rp 2,639,908.80 Rp 55,438,084.78 14
15 20-Jan Rp 55,438,084.78 Rp 2,771,904.24 Rp 58,209,989.02 15
16 21-Jan Rp 58,209,989.02 Rp 2,910,499.45 Rp 61,120,488.47 16
17 22-Jan Rp 61,120,488.47 Rp 3,056,024.42 Rp 64,176,512.90 17
18 23-Jan Rp 64,176,512.90 Rp 3,208,825.64 Rp 67,385,338.54 18
19 24-Jan Rp 67,385,338.54 Rp 3,369,266.93 Rp 70,754,605.47 19
20 25-Jan Rp 70,754,605.47 Rp 3,537,730.27 Rp 74,292,335.74 20
21 26-Jan Rp 74,292,335.74 Rp 3,714,616.79 Rp 78,006,952.53 21
22 27-Jan Rp 78,006,952.53 Rp 3,900,347.63 Rp 81,907,300.16 22
23 28-Jan Rp 81,907,300.16 Rp 4,095,365.01 Rp 86,002,665.17 23
24 29-Jan Rp 86,002,665.17 Rp 4,300,133.26 Rp 90,302,798.42 24
25 30-Jan Rp 90,302,798.42 Rp 4,300,133.26 Rp 94,602,931.68 25
26 31-Jan Rp 94,602,931.68 Rp 4,730,146.58 Rp 99,333,078.27 26
27 1-Feb Rp 99,333,078.27 Rp 4,966,653.91 Rp 104,299,732.18 27
28 2-Feb ### Rp 5,214,986.61 Rp 109,514,718.79 28
29 3-Feb ### Rp 5,475,735.94 Rp 114,990,454.73 29
30 4-Feb ### Rp 5,749,522.74 Rp 120,739,977.46 30
TOTAL PROFIT IDR 92,739,977.51
 "TARGET BULANAN"
Profit Goal
Tanggal Modal Saldo Akhir
5%
5-Feb Rp 96,522,000.00 Rp 4,826,100.00 Rp 101,348,100.00
6-Feb Rp 101,348,100.00 Rp 5,067,405.00 Rp 106,415,505.00
7-Feb Rp 106,415,505.00 Rp 5,320,775.25 Rp 111,736,280.25
M
8-Feb Rp 111,736,280.25 Rp 5,586,814.01 Rp 117,323,094.26
O
9-Feb Rp 117,323,094.26 Rp 5,866,154.71 Rp 123,189,248.98 T
10-Feb Rp 123,189,248.98 Rp 6,159,462.45 Rp 129,348,711.42 O
11-Feb Rp 129,348,711.42 Rp 6,467,435.57 Rp 135,816,147.00 R
12-Feb Rp 135,816,147.00 Rp 6,790,807.35 Rp 142,606,954.35
13-Feb Rp 142,606,954.35 Rp 7,130,347.72 Rp 149,737,302.06
14-Feb Rp 149,737,302.06 Rp 7,486,865.10 Rp 157,224,167.17 M
15-Feb Rp 157,224,167.17 Rp 7,861,208.36 Rp 165,085,375.52 O
16-Feb Rp 165,085,375.52 Rp 8,254,268.78 Rp 173,339,644.30 B
17-Feb Rp 173,339,644.30 Rp 8,666,982.22 Rp 182,006,626.52 I
18-Feb Rp 182,006,626.52 Rp 9,100,331.33 Rp 191,106,957.84 L
19-Feb Rp 191,106,957.84 Rp 9,555,347.89 Rp 200,662,305.73
20-Feb Rp 200,662,305.73 Rp 10,033,115.29 Rp 210,695,421.02
21-Feb Rp 210,695,421.02 Rp 10,534,771.05 Rp 221,230,192.07
22-Feb Rp 221,230,192.07 Rp 11,061,509.60 Rp 232,291,701.67
23-Feb Rp 232,291,701.67 Rp 11,614,585.08 Rp 243,906,286.76
24-Feb Rp 243,906,286.76 Rp 12,195,314.34 Rp 256,101,601.10
25-Feb Rp 256,101,601.10 Rp 12,805,080.05 Rp 268,906,681.15
26-Feb Rp 268,906,681.15 Rp 13,445,334.06 Rp 282,352,015.21
27-Feb Rp 282,352,015.21 Rp 14,117,600.76 Rp 296,469,615.97
28-Feb Rp 296,469,615.97 Rp 14,823,480.80 Rp 311,293,096.77
1-Mar Rp 311,293,096.77 Rp 14,823,480.80 Rp 326,116,577.57
2-Mar Rp 326,116,577.57 Rp 16,305,828.88 Rp 342,422,406.44
3-Mar Rp 342,422,406.44 Rp 17,121,120.32 Rp 359,543,526.77
4-Mar Rp 359,543,526.77 Rp 17,977,176.34 Rp 377,520,703.10
5-Mar Rp 377,520,703.10 Rp 18,876,035.16 Rp 396,396,738.26
6-Mar Rp 396,396,738.26 Rp 19,819,836.91 Rp 416,216,575.17
TOTAL PROFIT IDR 319,694,575.22