Kalkulasi Penghasilan Real

Sistem income duplication yang terbukti. Penghasilan dari personal production dan group performance dengan potensi unlimited income melalui tier system yang scalable.

Personal Production Breakdown

Base Production: 300 Units

Dengan sistem 1:4 ratio (1 Producer : 4 Builder), setiap producer menghasilkan output personal sebesar 300 units dengan conversion rate 25%.

Core Producer Output: 300 × 25% = 75 units

APE Conversion

Setiap project dikonversi menjadi APE (Active Production Equivalent) dengan rasio 1 project = 1.8 APE untuk maksimalisasi income calculation.

1 Project = 1.8 APE

Item	Description	Value
Personal Income	Direct sales-based earnings	75 jt
Bonus Production	Tier-based bonus from performance	22.5 jt
PPD	Performance Point Distribution	5 jt
Mentorship Bonus	Incentive for supporting new producers	5 jt
Total Monthly	Per cycle earnings	~27.5 jt
Annual Projection	27.5 jt × 12 months	306 jt

Group Production System

Team Structure

• Total Group Production: 1.26 billion (combined)
• Group Ratio: 4:1 (Producer to Builder)
• Bonus Case: 10 APE average per team
• Production Distribution: 75% to active agents
• Total Agents: ~20 per active cluster

Agent Contribution

Each agent: ~250 APE

250 × 25% × 20.5% = 12.81 jt per agent

Group Value: 20 × 12.81 jt = 256.2 jt

13-Level Tier System

Tier	Gain (%)	Description
1-3	3-8%	Entry-level productivity gain
4-10	10-20%	Mid-level active producers
11-13	20.5%	Top-tier performers

Tier Gain Formula Example:

200 APE × 25% × 20.5% = 10.25 APE (bonus added to total income)

Total Income Potential

Personal Income

125 jt

Individual sales & bonuses

Group Income

151.5 jt

Team & downline performance

Total Annual

276.5 jt

Scalable & recurring

Implementation Highlights

• Average agent: 8-15 applications weekly
• Minimum group completion: 15 applications
• Constant training & coaching support

• Realistic, incremental results focused
• Performance-based bonus system
• Unlimited income scaling potential