PERHARI 3%

6 HARI 4,153,429 377,584

MODAL 7,506,764
JANUARI
23 8,684,442 260,533 8,423,909

500,000,000
492,493,236

7,506,764

DANA KEMBALI
12-Jan 606,900
13-Jan 2,144,198 4,186,124
2,751,098 3%
125,584

Modal 10,000,000 Laba 4,060,540

Notif 9,000,000 90% 3,654,486
pak mar 1,000,000 10% 406,054
amel -

4,060,540
 Modal TOP UP Akun
8-Jan 75,690
9-Jan 772,385
693,954
1,086,108
10-Jan 807,801
397,634
57,420
65,772
11-Jan 800,000
12-Jan 600,000
500,000 584,182
13-Jan 1,650,000 2,102,403
14-Jan
7,506,764 2,686,585 10,193,349

14,306,997
10,120,873
 T-ONE MODAL % ESTIMASI LABA BULANAN
NOTIF 9,120,000 90.12% 3,659,301
PAK MAR 1,000,000 9.88% 401,239
AMEL 0.00% -
TOTAL 10,120,000 100.00% 4,060,540

LABA 4,186,124
PENARIKAN 3% 125,584
TOTAL 4,060,540

18%
 94830 dana masuk hasil
47502 sblm tgl 5 12-Jan 606,900
117450 ceria 416,453 13-Jan 2,185,371
64206 spinjam 219,969 15-Jan 2,003,407
48111 636,422 16-Jan 881,676
68774 setelah tgl 5 17-Jan
57420 spinjam 1,828,094 4,500,000 18-Jan
80040 easy 1,386,000 4,164,094 19-Jan
51330 bri 950,000 335,906 20-Jan
65163 4,164,094 21-Jan
117450 22-Jan
75516 23-Jan
117450 24-Jan
1,005,242 25-Jan
26-Jan
11-Jan 12-Jan 27-Jan
51913 77430 160,950 28-Jan
65633 43500 50895 29-Jan
68774 117450 169650 30-Jan
152250 69165 94,830 31-Jan
87000 130500 56,115 5,677,354
80910 160950 75,690
147900 117450 64,815
51330 43500 65,250
53216 60813 71,340
147900 65,250
64206 46,979
43500 60,900
62,640
100,050
1,014,532 820,758 1,145,354
modal
8-Jan 75,690 Modal TOP UP Akun
9-Jan 772,385 8-Jan 75,690
1,086,108 9-Jan 772,385
10-Jan 807,801 693,954
397,634 1,086,108
11-Jan 57,420 10-Jan 807,801
65,772 397,634
800,000 11-Jan 57,420
12-Jan 600,000 65,772
500,000 800,000
13-Jan 1,650,000 12-Jan 600,000
500,000 584,182
6,812,810 13-Jan 1,650,000 2,102,403
2,534,739 14-Jan
9,347,549 7,506,764 2,686,585
 pembayaran
12-Jan 595,220
600,000
500,000
13-Jan 2,143,576
1,650,000
15-Jan 1,979,830
16-Jan 876,700

10,193,349