Scribd Logo
Upload

Welcome to Scribd!

  • 227 views

    Data Income & Outcome

    Uploaded by

    Galih F B
    1. The document contains data on income and expenses in 2021 for an individual, including salaries, investments, and purchases. 2. Total income ranged from Rp4,060,000 to Rp4,730,000 while total expenses ranged from Rp4,204,600 to Rp4,704,600. 3. A table shows investments in GSC shares over 12 months, with a total investment of Rp13,650,000 yielding profits of Rp4,061,379 and a total return of Rp23,145,968 or 169.57%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Data Income & Outcome

    Uploaded by

    Galih F B
    227 views5 pages
    1. The document contains data on income and expenses in 2021 for an individual, including salaries, investments, and purchases. 2. Total income ranged from Rp4,060,000 to Rp4,730,000 while total expenses ranged from Rp4,204,600 to Rp4,704,600. 3. A table shows investments in GSC shares over 12 months, with a total investment of Rp13,650,000 yielding profits of Rp4,061,379 and a total return of Rp23,145,968 or 169.57%.

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    1. The document contains data on income and expenses in 2021 for an individual, including salaries, investments, and purchases. 2. Total income ranged from Rp4,060,000 to Rp4,730,000 while total expenses ranged from Rp4,204,600 to Rp4,704,600. 3. A table shows investments in GSC shares over 12 months, with a total investment of Rp13,650,000 yielding profits of Rp4,061,379 and a total return of Rp23,145,968 or 169.57%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    227 views5 pages

    Data Income & Outcome

    Uploaded by

    Galih F B
    1. The document contains data on income and expenses in 2021 for an individual, including salaries, investments, and purchases. 2. Total income ranged from Rp4,060,000 to Rp4,730,000 while total expenses ranged from Rp4,204,600 to Rp4,704,600. 3. A table shows investments in GSC shares over 12 months, with a total investment of Rp13,650,000 yielding profits of Rp4,061,379 and a total return of Rp23,145,968 or 169.57%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    You are on page 1of 5

    Data Income dan Outcome

    Active Income Active Outcome


    No. Sumber Nominal No. Sumber Nominal
    1 Salary PT. UBS Rp4,000,000 1 Netflix Rp204,600
    2 Netflix Okky Rp30,000 2 IndiHome Palur Rp200,000
    3 Netflix David Rp30,000 3 Listrik Asrama Rp50,000
    Total Rp4,060,000 4 Uang Jajan Rp300,000
    5 Internet Rp50,000
    Passive Income 6 Logam Mulia Rp1,100,000
    No. Sumber Nominal 7 GSC Rp1,300,000
    1 Salary PT. UBS Rp670,000 8 Tabungan Cash Rp1,000,000
    Total Rp670,000 Total Rp4,204,600

    Total Income Passive Outcome


    Minimum Rp4,060,000 No. Sumber Nominal
    Maximum Rp4,730,000 1 Dana Bisnis Rp500,000
    Total Rp500,000
    Balance of Income & Outcome
    Minimum - Minimum -Rp144,600 Total Outcome
    Maximum - Maximum Rp25,400 Minimum Rp4,204,600
    Minimum - Maximum -Rp644,600 Maximum Rp4,704,600
    Maximum - Minimum Rp525,400
    Investasi GSC
    Jangka Waktu 1 Tahun
    Tahun Bulan H1 (+) H1 Dana Deposit Share Profit
    1 0 0 Rp0 Rp0 Rp0
    2 1 1 Rp650,000 Rp500,000 Rp80,000
    3 2 3 Rp1,300,000 Rp1,670,000 Rp267,200
    4 2 5 Rp1,300,000 Rp3,027,200 Rp484,352
    5 2 7 Rp1,300,000 Rp4,601,552 Rp736,248
    6 2 9 Rp1,300,000 Rp6,427,800 Rp1,028,448
    2021
    7 2 11 Rp1,300,000 Rp8,546,248 Rp1,367,400
    8 2 13 Rp1,300,000 Rp11,003,648 Rp1,760,584
    9 2 15 Rp1,300,000 Rp13,854,232 Rp2,216,677
    10 2 17 Rp1,300,000 Rp17,160,909 Rp2,745,745
    11 2 19 Rp1,300,000 Rp20,996,654 Rp3,359,465
    12 2 21 Rp1,300,000 Rp25,446,119 Rp4,071,379
    Total 21 Rp13,650,000 Rp19,084,589 Rp4,061,379
    Total Outcome & Income Rp13,650,000 Rp23,145,968
    Persentase Keuntungan 169.57%
    Sistem Kerja GSC
    Harga H1 Rp650,000
    Biaya Cashback H1 Rp50,000
    Biaya Admin H1 Rp100,000
    Biaya Withdraw Share 75%
    Biaya Withdraw Profit Rp10,000
    Persentase Profit Share 16%
    Tahun Bulan Brand Kepingan Invoice Harga Beli Harga Jual
    1 #N/A
    2 #N/A
    3 #N/A
    4 #N/A
    5 #N/A
    6 #N/A
    2021
    7 #N/A
    8 #N/A
    9 #N/A
    10 #N/A
    11 #N/A
    12 #N/A
    Harga Jual Logam Mulia
    Update 11 Februari 2020
    Antam UBS Lotus
    0.5gr Rp0
    1gr
    2gr
    3gr
    5gr Rp0
    10gr
    25gr
    50gr
    100gr
    250gr
    500gr
    1000gr

    x abs bsa cda


    1gr 10 60 110
    2gr 20 70 120
    3gr 30 80 130
    4gr 40 90 140
    5gr 50 100 150

    bsa 5gr 100

    You might also like