THE BUSINESS

PARTNER BISNIS
MONTH ROYALTY USD ROYALTY IDR
LEFT RIGHT
1 2 2 $ 900 IDR 12,510,000
2 8 8 $ 3,600 IDR 50,040,000
3 32 32 $ 14,400 IDR 200,160,000
4 128 128 $ 57,600 IDR 800,640,000
5 512 512 $ 230,400 IDR 3,202,560,000
6 2048 2048 $ 921,600 IDR 12,810,240,000
7 8192 8192 $ 3,686,400 IDR 51,240,960,000
8 32768 32768 $ 14,745,600 IDR 204,963,840,000
9 131072 131072 $ 58,982,400 IDR 819,855,360,000
10 524288 524288 $ 235,929,600 IDR 3,279,421,440,000
11 2097152 2097152 $ 943,718,400 IDR 13,117,685,760,000
12 8388608 8388608 $ 3,774,873,600 IDR 52,470,743,040,000

STARTS FROM $ 2000 FOR FRANCHISE BUSINESS

 PROYEKSI BISNIS
DALAM 4 BULAN IDR 800,640,000

PENDAPATAN BISNIS
$57,600
KURS $ 1 = RP 13.900

IDR 200,160,000

IDR 50,040,000 $14,400

IDR 12,510,000

$3,600
$900

1 2 3 4
ROYALTY USD $900 $3,600 $14,400 $57,600

TOTAL INCOME - IDR 1,063,350,000 -