You are on page 1of 7

TOTAL PENDAPATAN 2%/HARI 5%/ENTRY TARGET KETERANGAN

$65,28 $3,26 $1,28 ✅


$66,59 $3,33 $1,31 ✅
$67,92 $3,40 $1,33 ✅ MODAL AWAL $64,00
$69,28 $3,46 $1,36 ✅ TOTAL PENDAPATAN 3 BULAN $380,36
$70,66 $3,53 $1,39 ✅ TOTAL PENDAPATAN 6 BULAN $2.260,53
$72,07 $3,60 $1,41 TOTAL PENDAPATAN 1 TAHUN $79.843,91
$73,52 $3,68 $1,44
$74,99 $3,75 $1,47
$76,49 $3,82 $1,50
$78,02 $3,90 $1,53
$79,58 $3,98 $1,56
$81,17 $4,06 $1,59
$82,79 $4,14 $1,62
$84,45 $4,22 $1,66
$86,14 $4,31 $1,69
$87,86 $4,39 $1,72
$89,62 $4,48 $1,76
$91,41 $4,57 $1,79
$93,24 $4,66 $1,83
$95,10 $4,76 $1,86
$97,00 $4,85 $1,90
$98,94 $4,95 $1,94
$100,92 $5,05 $1,98
$102,94 $5,15 $2,02
$105,00 $5,25 $2,06
$107,10 $5,35 $2,10
$109,24 $5,46 $2,14
$111,43 $5,57 $2,18
$113,65 $5,68 $2,23
$115,93 $5,80 $2,27
$118,25 $5,91 $2,32
$120,61 $6,03 $2,36
$123,02 $6,15 $2,41
$125,48 $6,27 $2,46
$127,99 $6,40 $2,51
$130,55 $6,53 $2,56
$133,16 $6,66 $2,61
$135,83 $6,79 $2,66
$138,54 $6,93 $2,72
$141,31 $7,07 $2,77
$144,14 $7,21 $2,83
$147,02 $7,35 $2,88
$149,96 $7,50 $2,94
$152,96 $7,65 $3,00
$156,02 $7,80 $3,06
$159,14 $7,96 $3,12
$162,33 $8,12 $3,18
$165,57 $8,28 $3,25
$168,88 $8,44 $3,31
$172,26 $8,61 $3,38
$175,71 $8,79 $3,45
$179,22 $8,96 $3,51
$182,81 $9,14 $3,58
$186,46 $9,32 $3,66
$190,19 $9,51 $3,73
$193,99 $9,70 $3,80
$197,87 $9,89 $3,88
$201,83 $10,09 $3,96
$205,87 $10,29 $4,04
$209,99 $10,50 $4,12
$214,19 $10,71 $4,20
$218,47 $10,92 $4,28
$222,84 $11,14 $4,37
$227,30 $11,36 $4,46
$231,84 $11,59 $4,55
$236,48 $11,82 $4,64
$241,21 $12,06 $4,73
$246,03 $12,30 $4,82
$250,95 $12,55 $4,92
$255,97 $12,80 $5,02
$261,09 $13,05 $5,12
$266,31 $13,32 $5,22
$271,64 $13,58 $5,33
$277,07 $13,85 $5,43
$282,61 $14,13 $5,54
$288,27 $14,41 $5,65
$294,03 $14,70 $5,77
$299,91 $15,00 $5,88
$305,91 $15,30 $6,00
$312,03 $15,60 $6,12
$318,27 $15,91 $6,24
$324,63 $16,23 $6,37
$331,13 $16,56 $6,49
$337,75 $16,89 $6,62
$344,50 $17,23 $6,75
$351,39 $17,57 $6,89
$358,42 $17,92 $7,03
$365,59 $18,28 $7,17
$372,90 $18,65 $7,31
$380,36 $19,02 $7,46
$387,97 $19,40 $7,61
$395,73 $19,79 $7,76
$403,64 $20,18 $7,91
$411,71 $20,59 $8,07
$419,95 $21,00 $8,23
$428,35 $21,42 $8,40
$436,91 $21,85 $8,57
$445,65 $22,28 $8,74
$454,57 $22,73 $8,91
$463,66 $23,18 $9,09
$472,93 $23,65 $9,27
$482,39 $24,12 $9,46
$492,04 $24,60 $9,65
$501,88 $25,09 $9,84
$511,92 $25,60 $10,04
$522,15 $26,11 $10,24
$532,60 $26,63 $10,44
$543,25 $27,16 $10,65
$554,11 $27,71 $10,86
$565,20 $28,26 $11,08
$576,50 $28,82 $11,30
$588,03 $29,40 $11,53
$599,79 $29,99 $11,76
$611,79 $30,59 $12,00
$624,02 $31,20 $12,24
$636,50 $31,83 $12,48
$649,23 $32,46 $12,73
$662,22 $33,11 $12,98
$675,46 $33,77 $13,24
$688,97 $34,45 $13,51
$702,75 $35,14 $13,78
$716,80 $35,84 $14,05
$731,14 $36,56 $14,34
$745,76 $37,29 $14,62
$760,68 $38,03 $14,92
$775,89 $38,79 $15,21
$791,41 $39,57 $15,52
$807,24 $40,36 $15,83
$823,38 $41,17 $16,14
$839,85 $41,99 $16,47
$856,65 $42,83 $16,80
$873,78 $43,69 $17,13
$891,26 $44,56 $17,48
$909,08 $45,45 $17,83
$927,26 $46,36 $18,18
$945,81 $47,29 $18,55
$964,72 $48,24 $18,92
$984,02 $49,20 $19,29
$1.003,70 $50,18 $19,68
$1.023,77 $51,19 $20,07
$1.044,25 $52,21 $20,48
$1.065,13 $53,26 $20,88
$1.086,44 $54,32 $21,30
$1.108,17 $55,41 $21,73
$1.130,33 $56,52 $22,16
$1.152,94 $57,65 $22,61
$1.175,99 $58,80 $23,06
$1.199,51 $59,98 $23,52
$1.223,50 $61,18 $23,99
$1.247,97 $62,40 $24,47
$1.272,93 $63,65 $24,96
$1.298,39 $64,92 $25,46
$1.324,36 $66,22 $25,97
$1.350,85 $67,54 $26,49
$1.377,86 $68,89 $27,02
$1.405,42 $70,27 $27,56
$1.433,53 $71,68 $28,11
$1.462,20 $73,11 $28,67
$1.491,45 $74,57 $29,24
$1.521,27 $76,06 $29,83
$1.551,70 $77,58 $30,43
$1.582,73 $79,14 $31,03
$1.614,39 $80,72 $31,65
$1.646,68 $82,33 $32,29
$1.679,61 $83,98 $32,93
$1.713,20 $85,66 $33,59
$1.747,47 $87,37 $34,26
$1.782,42 $89,12 $34,95
$1.818,06 $90,90 $35,65
$1.854,42 $92,72 $36,36
$1.891,51 $94,58 $37,09
$1.929,34 $96,47 $37,83
$1.967,93 $98,40 $38,59
$2.007,29 $100,36 $39,36
$2.047,43 $102,37 $40,15
$2.088,38 $104,42 $40,95
$2.130,15 $106,51 $41,77
$2.172,75 $108,64 $42,60
$2.216,21 $110,81 $43,46
$2.260,53 $113,03 $44,32
$2.305,74 $115,29 $45,21
$2.351,86 $117,59 $46,11
$2.398,90 $119,94 $47,04
$2.446,87 $122,34 $47,98
$2.495,81 $124,79 $48,94
$2.545,73 $127,29 $49,92
$2.596,64 $129,83 $50,91
$2.648,57 $132,43 $51,93
$2.701,55 $135,08 $52,97
$2.755,58 $137,78 $54,03
$2.810,69 $140,53 $55,11
$2.866,90 $143,35 $56,21
$2.924,24 $146,21 $57,34
$2.982,73 $149,14 $58,48
$3.042,38 $152,12 $59,65
$3.103,23 $155,16 $60,85
$3.165,29 $158,26 $62,06
$3.228,60 $161,43 $63,31
$3.293,17 $164,66 $64,57
$3.359,03 $167,95 $65,86
$3.426,21 $171,31 $67,18
$3.494,74 $174,74 $68,52
$3.564,63 $178,23 $69,89
$3.635,93 $181,80 $71,29
$3.708,64 $185,43 $72,72
$3.782,82 $189,14 $74,17
$3.858,47 $192,92 $75,66
$3.935,64 $196,78 $77,17
$4.014,36 $200,72 $78,71
$4.094,64 $204,73 $80,29
$4.176,54 $208,83 $81,89
$4.260,07 $213,00 $83,53
$4.345,27 $217,26 $85,20
$4.432,17 $221,61 $86,91
$4.520,82 $226,04 $88,64
$4.611,23 $230,56 $90,42
$4.703,46 $235,17 $92,22
$4.797,53 $239,88 $94,07
$4.893,48 $244,67 $95,95
$4.991,35 $249,57 $97,87
$5.091,17 $254,56 $99,83
$5.193,00 $259,65 $101,82
$5.296,86 $264,84 $103,86
$5.402,79 $270,14 $105,94
$5.510,85 $275,54 $108,06
$5.621,07 $281,05 $110,22
$5.733,49 $286,67 $112,42
$5.848,16 $292,41 $114,67
$5.965,12 $298,26 $116,96
$6.084,42 $304,22 $119,30
$6.206,11 $310,31 $121,69
$6.330,23 $316,51 $124,12
$6.456,84 $322,84 $126,60
$6.585,98 $329,30 $129,14
$6.717,70 $335,88 $131,72
$6.852,05 $342,60 $134,35
$6.989,09 $349,45 $137,04
$7.128,87 $356,44 $139,78
$7.271,45 $363,57 $142,58
$7.416,88 $370,84 $145,43
$7.565,22 $378,26 $148,34
$7.716,52 $385,83 $151,30
$7.870,85 $393,54 $154,33
$8.028,27 $401,41 $157,42
$8.188,83 $409,44 $160,57
$8.352,61 $417,63 $163,78
$8.519,66 $425,98 $167,05
$8.690,06 $434,50 $170,39
$8.863,86 $443,19 $173,80
$9.041,13 $452,06 $177,28
$9.221,96 $461,10 $180,82
$9.406,40 $470,32 $184,44
$9.594,52 $479,73 $188,13
$9.786,41 $489,32 $191,89
$9.982,14 $499,11 $195,73
$10.181,79 $509,09 $199,64
$10.385,42 $519,27 $203,64
$10.593,13 $529,66 $207,71
$10.804,99 $540,25 $211,86
$11.021,09 $551,05 $216,10
$11.241,51 $562,08 $220,42
$11.466,34 $573,32 $224,83
$11.695,67 $584,78 $229,33
$11.929,58 $596,48 $233,91
$12.168,18 $608,41 $238,59
$12.411,54 $620,58 $243,36
$12.659,77 $632,99 $248,23
$12.912,97 $645,65 $253,20
$13.171,23 $658,56 $258,26
$13.434,65 $671,73 $263,42
$13.703,34 $685,17 $268,69
$13.977,41 $698,87 $274,07
$14.256,96 $712,85 $279,55
$14.542,10 $727,10 $285,14
$14.832,94 $741,65 $290,84
$15.129,60 $756,48 $296,66
$15.432,19 $771,61 $302,59
$15.740,83 $787,04 $308,64
$16.055,65 $802,78 $314,82
$16.376,76 $818,84 $321,11
$16.704,30 $835,21 $327,54
$17.038,38 $851,92 $334,09
$17.379,15 $868,96 $340,77
$17.726,74 $886,34 $347,58
$18.081,27 $904,06 $354,53
$18.442,90 $922,14 $361,63
$18.811,75 $940,59 $368,86
$19.187,99 $959,40 $376,24
$19.571,75 $978,59 $383,76
$19.963,18 $998,16 $391,43
$20.362,45 $1.018,12 $399,26
$20.769,70 $1.038,48 $407,25
$21.185,09 $1.059,25 $415,39
$21.608,79 $1.080,44 $423,70
$22.040,97 $1.102,05 $432,18
$22.481,79 $1.124,09 $440,82
$22.931,42 $1.146,57 $449,64
$23.390,05 $1.169,50 $458,63
$23.857,85 $1.192,89 $467,80
$24.335,01 $1.216,75 $477,16
$24.821,71 $1.241,09 $486,70
$25.318,14 $1.265,91 $496,43
$25.824,51 $1.291,23 $506,36
$26.341,00 $1.317,05 $516,49
$26.867,82 $1.343,39 $526,82
$27.405,17 $1.370,26 $537,36
$27.953,28 $1.397,66 $548,10
$28.512,34 $1.425,62 $559,07
$29.082,59 $1.454,13 $570,25
$29.664,24 $1.483,21 $581,65
$30.257,52 $1.512,88 $593,28
$30.862,67 $1.543,13 $605,15
$31.479,93 $1.574,00 $617,25
$32.109,53 $1.605,48 $629,60
$32.751,72 $1.637,59 $642,19
$33.406,75 $1.670,34 $655,03
$34.074,89 $1.703,74 $668,14
$34.756,38 $1.737,82 $681,50
$35.451,51 $1.772,58 $695,13
$36.160,54 $1.808,03 $709,03
$36.883,75 $1.844,19 $723,21
$37.621,43 $1.881,07 $737,68
$38.373,86 $1.918,69 $752,43
$39.141,33 $1.957,07 $767,48
$39.924,16 $1.996,21 $782,83
$40.722,64 $2.036,13 $798,48
$41.537,10 $2.076,85 $814,45
$42.367,84 $2.118,39 $830,74
$43.215,20 $2.160,76 $847,36
$44.079,50 $2.203,97 $864,30
$44.961,09 $2.248,05 $881,59
$45.860,31 $2.293,02 $899,22
$46.777,52 $2.338,88 $917,21
$47.713,07 $2.385,65 $935,55
$48.667,33 $2.433,37 $954,26
$49.640,68 $2.482,03 $973,35
$50.633,49 $2.531,67 $992,81
$51.646,16 $2.582,31 $1.012,67
$52.679,08 $2.633,95 $1.032,92
$53.732,66 $2.686,63 $1.053,58
$54.807,32 $2.740,37 $1.074,65
$55.903,46 $2.795,17 $1.096,15
$57.021,53 $2.851,08 $1.118,07
$58.161,96 $2.908,10 $1.140,43
$59.325,20 $2.966,26 $1.163,24
$60.511,71 $3.025,59 $1.186,50
$61.721,94 $3.086,10 $1.210,23
$62.956,38 $3.147,82 $1.234,44
$64.215,51 $3.210,78 $1.259,13
$65.499,82 $3.274,99 $1.284,31
$66.809,81 $3.340,49 $1.310,00
$68.146,01 $3.407,30 $1.336,20
$69.508,93 $3.475,45 $1.362,92
$70.899,11 $3.544,96 $1.390,18
$72.317,09 $3.615,85 $1.417,98
$73.763,43 $3.688,17 $1.446,34
$75.238,70 $3.761,94 $1.475,27
$76.743,48 $3.837,17 $1.504,77
$78.278,35 $3.913,92 $1.534,87
$79.843,91 $3.992,20 $1.565,57

You might also like