Profit WD

Month Deposit (USD)

USD Realisasi MAX
1 116.00 34.80 -
2 150.80 45.24 -
3 196.04 58.81 -
4 254.85 76.46 -
5 331.31 99.39 -
6 430.70 129.21 -
7 559.91 167.97 -
8 727.88 218.36 -
9 946.25 283.87 -
10 1,230.12 369.04 -
11 1,599.16 479.75 -
12 2,078.91 623.67 1,450.00
13 1,252.58 375.77 -
14 1,628.35 488.51 -
15 2,116.86 635.06 -
16 2,751.91 825.57 -
17 3,577.49 1,073.25 -
18 4,650.73 1,395.22 -
19 6,045.95 1,813.79 -
20 7,859.74 2,357.92 -
21 10,217.66 3,065.30 -
22 13,282.96 3,984.89 -
23 17,267.85 5,180.35 -
24 22,448.20 6,734.46 14,500.00
25 14,682.67 4,404.80 -
26 19,087.47 5,726.24 -
27 24,813.71 7,444.11 -
28 32,257.82 9,677.35 -
29 41,935.16 12,580.55 -
30 54,515.71 16,354.71 -
31 70,870.42 21,261.13 -
32 92,131.55 27,639.47 -
33 119,771.02 35,931.31 -
34 155,702.32 46,710.70 -
35 202,413.02 60,723.91 -
36 263,136.92 78,941.08 145,000.00
37 197,078.00 59,123.40 -
38 256,201.40 76,860.42 -
39 333,061.82 99,918.55 -
40 432,980.37 129,894.11 -
41 562,874.48 168,862.34 -
42 731,736.82 219,521.05 -
43 951,257.87 285,377.36 -
44 1,236,635.23 370,990.57 -
45 1,607,625.80 482,287.74 -
46 2,089,913.54 626,974.06 -
47 2,716,887.60 815,066.28 -
48 3,531,953.88 1,059,586.16 1,450,000.00
49 3,141,540.04 942,462.01 -
50 4,084,002.05 1,225,200.61 -
51 5,309,202.66 1,592,760.80 -
52 6,901,963.46 2,070,589.04 -
53 8,972,552.50 2,691,765.75 -
54 11,664,318.25 3,499,295.48 -
55 15,163,613.73 4,549,084.12 -
56 19,712,697.85 5,913,809.36 -
57 25,626,507.21 7,687,952.16 -
58 33,314,459.37 9,994,337.81 -
59 43,308,797.18 12,992,639.15 -
60 56,301,436.33 16,890,430.90 50,000,000.00
Equity (USD) Lot Rebate

150.80 0.05 3.48 Oct

196.04 0.06 4.52
254.85 0.08 5.88
331.31 0.10 7.65
430.70 0.13 9.94
559.91 0.17 12.92
727.88 0.22 16.80
946.25 0.29 21.84
1,230.12 0.38 28.39
1,599.16 0.49 36.90
2,078.91 0.64 47.97
1,252.58 0.83 62.37
1,628.35 0.50 37.58
2,116.86 0.65 48.85
2,751.91 0.85 63.51
3,577.49 1.10 82.56
4,650.73 1.43 107.32
6,045.95 1.86 139.52
7,859.74 2.42 181.38
10,217.66 3.14 235.79
13,282.96 4.09 306.53
17,267.85 5.31 398.49
22,448.20 6.91 518.04
14,682.67 8.98 673.45
19,087.47 5.87 440.48
24,813.71 7.63 572.62
32,257.82 9.93 744.41
41,935.16 12.90 967.73
54,515.71 16.77 1,258.05
70,870.42 21.81 1,635.47
92,131.55 28.35 2,126.11
119,771.02 36.85 2,763.95
155,702.32 47.91 3,593.13
202,413.02 62.28 4,671.07
263,136.92 80.97 6,072.39
197,078.00 105.25 7,894.11
256,201.40 78.83 5,912.34
333,061.82 102.48 7,686.04
432,980.37 133.22 9,991.85
562,874.48 173.19 12,989.41
731,736.82 225.15 16,886.23
951,257.87 292.69 21,952.10
1,236,635.23 380.50 28,537.74
1,607,625.80 494.65 37,099.06
2,089,913.54 643.05 48,228.77
 2,716,887.60 835.97 62,697.41
3,531,953.88 1,086.76 81,506.63
3,141,540.04 1,412.78 105,958.62
4,084,002.05 1,256.62 94,246.20
5,309,202.66 1,633.60 122,520.06
6,901,963.46 2,123.68 159,276.08
8,972,552.50 2,760.79 207,058.90
11,664,318.25 3,589.02 269,176.58
15,163,613.73 4,665.73 349,929.55
19,712,697.85 6,065.45 454,908.41
25,626,507.21 7,885.08 591,380.94
33,314,459.37 10,250.60 768,795.22
43,308,797.18 13,325.78 999,433.78
56,301,436.33 17,323.52 1,299,263.92
23,191,867.23 22,520.57 1,689,043.09
Weekly Report
Deposit $
201.51

Month No Lot Profit

1 0.04 $ 20.15
2 0.04 $ 22.17
3 0.05 $ 24.38
4 0.05 $ 26.82
Jumlah
1 Total Profit
% Profit/M
H Untung
Sukma
WD Max 30% Profit
Balance Next Month
 Equity Start Finish
$ 221.66
$ 243.83
$ 268.21
$ 295.03
$ 295.03
$ 93.52
46%
$ 53.31
$ 40.21
$ -
$ 295.03
Weekly Report
Deposit $
60

Month No Lot Profit

1 0.02 $ 5.90
2 0.03 $ 4.09
3 0.03 $ 9.89
4 0.03 $ 20.16
1 Jumlah
Total Profit
% Profit/M
WD Max 30% Profit
Balance Next Month

Month No Lot Profit

1 0.04 $ 10.00
2 0.04 $ 12.00
3 0.05 $ 13.00
4 0.05 $ 14.00
2 Jumlah
Total Profit
% Profit/M
WD Max 30% Profit
Balance Next Month
 Equity Start Finish
$ 65.90 9/3/2015 14:53 9/10/2015 19:51
$ 69.99 9/10/2015 20:35 9/18/2015 7:45
$ 79.88 9/18/2015 9:30 9/30/2015 0:14
$ 100.04 9/30/2015 0:14 10/24/2015 5:15
$ 100.04
$ 40.04
67%
$ -
$ 100.04

Equity Start Finish

$ 110.04
$ 122.04
$ 135.04
$ 149.04
$ 149.04
$ 49.00
49%
$ 14.70
$ 134.34
Ket
OK
OK
OK
OK

Ket
OK
OK
OK
OK
 Profit WD
Month Deposit (USD) Equity (USD)
USD MAX
1 60.00 18.00 - 78.00
2 78.00 23.40 - 101.40
3 101.40 30.42 - 131.82
4 131.82 39.55 - 171.37
5 171.37 51.41 - 222.78
6 222.78 66.83 - 289.61
7 289.61 86.88 - 376.49
8 376.49 112.95 - 489.44
9 489.44 146.83 - 636.27
10 636.27 190.88 - 827.15
11 827.15 248.15 - 1,075.30
12 1,075.30 322.59 - 1,397.89
13 1,397.89 419.37 - 1,817.25
14 1,817.25 545.18 - 2,362.43
15 2,362.43 708.73 - 3,071.15
16 3,071.15 921.35 - 3,992.50
17 3,992.50 1,197.75 - 5,190.25
18 5,190.25 1,557.07 - 6,747.32
19 6,747.32 2,024.20 - 8,771.52
20 8,771.52 2,631.46 - 11,402.98
21 11,402.98 3,420.89 - 14,823.87
22 14,823.87 4,447.16 - 19,271.03
23 19,271.03 5,781.31 - 25,052.34
24 25,052.34 7,515.70 - 32,568.05
25 32,568.05 9,770.41 - 42,338.46
26 42,338.46 12,701.54 - 55,040.00
27 55,040.00 16,512.00 - 71,552.00
28 71,552.00 21,465.60 - 93,017.60
29 93,017.60 27,905.28 - 120,922.88
30 120,922.88 36,276.86 - 157,199.74
31 157,199.74 47,159.92 - 204,359.66
32 204,359.66 61,307.90 - 265,667.56
33 265,667.56 79,700.27 - 345,367.83
34 345,367.83 103,610.35 - 448,978.17
35 448,978.17 134,693.45 - 583,671.63
36 583,671.63 175,101.49 110,000.00 648,773.11
37 648,773.11 194,631.93 - 843,405.05
38 843,405.05 253,021.51 - 1,096,426.56
39 1,096,426.56 328,927.97 - 1,425,354.53
40 1,425,354.53 427,606.36 - 1,852,960.89
41 1,852,960.89 555,888.27 - 2,408,849.16
42 2,408,849.16 722,654.75 - 3,131,503.90
43 3,131,503.90 939,451.17 - 4,070,955.07
44 4,070,955.07 1,221,286.52 - 5,292,241.59
45 5,292,241.59 1,587,672.48 - 6,879,914.07
46 6,879,914.07 2,063,974.22 - 8,943,888.29
47 8,943,888.29 2,683,166.49 - 11,627,054.78
48 11,627,054.78 3,488,116.43 1,200,000.00 13,915,171.22
49 13,915,171.22 4,174,551.36 - 18,089,722.58
50 18,089,722.58 5,426,916.77 - 23,516,639.35
51 23,516,639.35 7,054,991.81 - 30,571,631.16
52 30,571,631.16 9,171,489.35 - 39,743,120.51
53 39,743,120.51 11,922,936.15 - 51,666,056.66
54 51,666,056.66 15,499,817.00 - 67,165,873.66
55 67,165,873.66 20,149,762.10 - 87,315,635.76
56 87,315,635.76 26,194,690.73 - 113,510,326.49
57 113,510,326.49 34,053,097.95 - 147,563,424.43
58 147,563,424.43 44,269,027.33 - 191,832,451.76
59 191,832,451.76 57,549,735.53 - 249,382,187.29
60 249,382,187.29 74,814,656.19 - 324,196,843.48
Lot Rebate

0.02 1.80
0.03 2.34
0.04 3.04
0.05 3.95
0.07 5.14
0.09 6.68
0.12 8.69
0.15 11.29
0.20 14.68
0.25 19.09
0.33 24.81
0.43 32.26
0.56 41.94
0.73 54.52
0.94 70.87
1.23 92.13
1.60 119.77
2.08 155.71
2.70 202.42
3.51 263.15
4.56 342.09
5.93 444.72
7.71 578.13
10.02 751.57
13.03 977.04
16.94 1,270.15
22.02 1,651.20
28.62 2,146.56
37.21 2,790.53
48.37 3,627.69
62.88 4,715.99
81.74 6,130.79
106.27 7,970.03
138.15 10,361.03
179.59 13,469.35
233.47 17,510.15
259.51 19,463.19
337.36 25,302.15
438.57 32,892.80
570.14 42,760.64
741.18 55,588.83
963.54 72,265.47
1,252.60 93,945.12
1,628.38 122,128.65
2,116.90 158,767.25
 2,751.97 206,397.42
3,577.56 268,316.65
4,650.82 348,811.64
5,566.07 417,455.14
7,235.89 542,691.68
9,406.66 705,499.18
12,228.65 917,148.93
15,897.25 1,192,293.62
20,666.42 1,549,981.70
26,866.35 2,014,976.21
34,926.25 2,619,469.07
45,404.13 3,405,309.79
59,025.37 4,426,902.73
76,732.98 5,754,973.55
99,752.87 7,481,465.62
 Deposit Profit WD
Month
(USD) USD % MAX REAL
1 60.00 30.00 50 9.00 -
2 90.00 0 -
3 90.00 0 -
4 90.00 0 -
5 90.00 0 -
6 90.00 0 -
7 90.00 0 -
8 90.00 0 -
9 90.00 0 -
10 90.00 0 -
11 90.00 0 -
12 90.00 0 -
13 90.00 0 -
14 90.00 0 -
15 90.00 0 -
16 90.00 0 -
17 90.00 0 -
18 90.00 0 -
19 90.00 0 -
20 90.00 0 -
21 90.00 0 -
22 90.00 0 -
23 90.00 0 -
24 90.00 0 -
25 90.00 0 -
26 90.00 0 -
27 90.00 0 -
28 90.00 0 -
29 90.00 0 -
30 90.00 0 -
31 90.00 0 -
32 90.00 0 -
33 90.00 0 -
34 90.00 0 -
35 90.00 0 -
36 90.00 0 -
37 90.00 0 -
38 90.00 0 -
39 90.00 0 -
40 90.00 0 -
41 90.00 0 -
42 90.00 0 -
43 90.00 0 -
44 90.00 0 -
45 90.00 0 -
46 90.00 0 -
47 90.00 0 -
48 90.00 0 -
49 90.00 0 -
50 90.00 0 -
51 90.00 0 -
52 90.00 0 -
53 90.00 0 -
54 90.00 0 -
55 90.00 0 -
56 90.00 0 -
57 90.00 0 -
58 90.00 0 -
59 90.00 0 -
60 90.00 0 -
61 90.00 0 -
62 90.00 0 -
63 90.00 0 -
64 90.00 0 -
65 90.00 0 -
66 90.00 0 -
67 90.00 0 -
68 90.00 0 -
69 90.00 0 -
70 90.00 0 -
71 90.00 0 -
72 90.00 0 -
73 90.00 0 -
74 90.00 0 -
75 90.00 0 -
76 90.00 0 -
77 90.00 0 -
78 90.00 0 -
79 90.00 0 -
80 90.00 0 -
81 90.00 0 -
82 90.00 0 -
83 90.00 0 -
84 90.00 0 -
85 90.00 0 -
86 90.00 0 -
87 90.00 0 -
88 90.00 0 -
89 90.00 0 -
90 90.00 0 -
91 90.00 0 -
92 90.00 0 -
93 90.00 0 -
 94 90.00 0 -
95 90.00 0 -
96 90.00 0 -
97 90.00 0 -
98 90.00 0 -
99 90.00 0 -
100 90.00 0 -
101 90.00 0 -
102 90.00 0 -
103 90.00 0 -
104 90.00 0 -
105 90.00 0 -
106 90.00 0 -
107 90.00 0 -
108 90.00 0 -
109 90.00 0 -
110 90.00 0 -
111 90.00 0 -
112 90.00 0 -
113 90.00 0 -
114 90.00 0 -
115 90.00 0 -
116 90.00 0 -
117 90.00 0 -
118 90.00 0 -
119 90.00 0 -
120 90.00 0 -
Equity
Lot
(USD)
90.00 0.02
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
FBS
Deposit Bonus Equity
1000 1000 2000

Week Open Equity Profit Close Equity WD

1 $ 2,000.00 $ 400.00 $ 2,400.00 0
2 $ 2,400.00 $ 480.00 $ 2,880.00 0
3 $ 2,880.00 $ 576.00 $ 3,456.00
4 $ 3,456.00 $ 691.20 $ 4,147.20
Total Profit $ 2,147.20
%Profit 107.36
Total WD 0
 Date
Open Close
9/28/2015 10/2/2015
10/5/2015 10/9/2015
Month Open Equity Profit WD
1 2,000.00 2,000.00 -
2 4,000.00 4,000.00 -
3 8,000.00 8,000.00 -
4 16,000.00 16,000.00 -
5 32,000.00 32,000.00 -
6 64,000.00 64,000.00 -
7 128,000.00 128,000.00 -
8 256,000.00 256,000.00 -
9 512,000.00 512,000.00 -
10 1,024,000.00 1,024,000.00 -
11 2,048,000.00 2,048,000.00 -
12 4,096,000.00 4,096,000.00 -
Total Profit
USD
Close Equity
4,000.00
8,000.00
16,000.00
32,000.00
64,000.00
128,000.00
256,000.00
512,000.00
1,024,000.00
2,048,000.00
4,096,000.00
8,192,000.00
8,190,000.00
$ 81,900.00