NO
OP
1 LEVEL 1 2 LEVEL 2 3 LEVEL 3 4 LEVEL 4 5 LEVEL 5 6 LEVEL 6 7 LEVEL 7 8 LEVEL 8 9 LEVEL 9 TOTAL
MODAL 3 7.0 16.0 37 90 200 450 1,020 2,300 4,123
MODAL PROFIT 80% KOMPEN 5.4 12.6 28.8 66.6 162 360 810 1836 4140
3 10 26 63 153 353 803 1823 4123
2.4 2.6 2.8 3.6 9 7 7 13 17
4 3 1 1
9.60 7.80 2.80 3.60 23.80 171.43
333,200.00 2,400,000.00
NO
OP
1 LEVEL 1 2 LEVEL 2 3 LEVEL 3 4 LEVEL 4 5 LEVEL 5 6 LEVEL 6 7 LEVEL 7 8 LEVEL 8 9 LEVEL 9 TOTAL
NO
OP
1 LEVEL 1 2 LEVEL 2 3 LEVEL 3 4 LEVEL 4 5 LEVEL 5 6 LEVEL 6 7 LEVEL 7 8 LEVEL 8 9 LEVEL 9 TOTAL
MODAL
MODAL PROFIT 80% KOMPEN
20 36 50.0 90 130.0 234 300 540 700 1260 1,700 3060 4,000 7200 6,000 10800 950 1710 13,850
MODAL 3 7.0 16.0 37 90 200 450 1,020 2,300 4,123
20 16 70 20 200 34 500 40 1200 60 2900 160 6900 300 12900 -2100 13850 -12140
MODAL PROFIT 80% KOMPEN 5.4 12.6 28.8 66.6 162 360 810 1836 4140
3 10 26 63 153 353 803 1823 4123
2.4 2.6 2.8 3.6 9 7 7 13 17
9.00 10.00 1.00 1.00
22 26 3 4 54 171.43
756,000 2,400,000