Vous êtes sur la page 1sur 3

Modal Awal :122,000,000

No Tahun Bulan Trading Profit (20%)


1 Nov 30,500,000 6,100,000
2019
2 Des 33,275,000 6,655,000
3 Jan 36,188,750 7,237,750
4 Feb 39,248,188 7,849,638
5 Mar 42,460,597 8,492,119
6 Apr 45,833,627 9,166,725
7 Mei 49,375,308 9,875,062
8 Jun 53,094,073 10,618,815
9 2020 Jul 56,998,777 11,399,755
10 Ags 61,098,716 12,219,743
11 Sept 65,403,652 13,080,730
12 Okt 69,923,834 13,984,767

13 Nov 74,670,026 14,934,005


14 Des 79,653,527 15,930,705
15 Jan 84,886,204 16,977,241
16 Feb 90,380,514 18,076,103
17
2021 Mar 96,149,540 19,229,908
20,441,403
18 Apr 102,207,017

19 Mei 108,567,367 21,713,473


243,982,943
2,000,000
Deposit Total Modal Plus
5,000,000 11,100,000 133,100,000
5,000,000 11,655,000 144,755,000
5,000,000 12,237,750 156,992,750
5,000,000 12,849,638 169,842,388
5,000,000 13,492,119 183,334,507
5,000,000 14,166,725 197,501,232
5,000,000 14,875,062 212,376,294
5,000,000 15,618,815 227,995,109
5,000,000 16,399,755 244,394,864
5,000,000 17,219,743 261,614,607
5,000,000 18,080,730 279,695,338
5,000,000 18,984,767 298,680,104

5,000,000 19,934,005 318,614,110


5,000,000 20,930,705 339,544,815
5,000,000 21,977,241 361,522,056
5,000,000 23,076,103 384,598,159
5,000,000 24,229,908 408,828,067
5,000,000 25,441,403 434,269,470

5,000,000 26,713,473 460,982,943


95,000,000 338,982,943