MM GILA KONSISTEN

Equity Awal 30

Hari Ke- Equity Profit % Total Equity ($)

1 $ 30.00 5% $ 1.50
2 $ 31.05 5% $ 1.55
3 $ 32.14 5% $ 1.61
4 $ 33.26 5% $ 1.66
5 $ 34.43 5% $ 1.72
6 $ 35.63 5% $ 1.78
7 $ 36.88 5% $ 1.84
8 $ 38.17 5% $ 1.91
9 $ 39.50 5% $ 1.98
10 $ 40.89 5% $ 2.04
11 $ 42.32 5% $ 2.12
12 $ 43.80 5% $ 2.19
13 $ 45.33 5% $ 2.27
14 $ 46.92 5% $ 2.35
15 $ 48.56 5% $ 2.43
16 $ 50.26 5% $ 2.51
17 $ 52.02 5% $ 2.60
18 $ 53.84 5% $ 2.69
19 $ 55.72 5% $ 2.79
20 $ 57.68 5% $ 2.88
21 $ 59.69 5% $ 2.98
22 $ 61.78 5% $ 3.09
23 $ 63.95 5% $ 3.20
24 $ 66.18 5% $ 3.31
25 $ 68.50 5% $ 3.42
26 $ 70.90 5% $ 3.54
27 $ 73.38 5% $ 3.67
28 $ 75.95 5% $ 3.80
29 $ 78.61 5% $ 3.93
30 $ 81.36 5% $ 4.07
31 $ 84.20 5% $ 4.21
32 $ 87.15 5% $ 4.36
33 $ 90.20 5% $ 4.51
34 $ 93.36 5% $ 4.67
35 $ 96.63 5% $ 4.83
36 $ 100.01 5% $ 5.00
37 $ 103.51 5% $ 5.18
38 $ 107.13 5% $ 5.36
39 $ 110.88 5% $ 5.54
40 $ 114.76 5% $ 5.74
41 $ 118.78 5% $ 5.94
42 $ 122.94 5% $ 6.15
43 $ 127.24 5% $ 6.36
44 $ 131.69 5% $ 6.58
45 $ 136.30 5% $ 6.82
46 $ 141.07 5% $ 7.05
47 $ 146.01 5% $ 7.30
48 $ 151.12 5% $ 7.56
49 $ 156.41 5% $ 7.82
50 $ 161.88 5% $ 8.09
51 $ 167.55 5% $ 8.38
52 $ 173.41 5% $ 8.67
53 $ 179.48 5% $ 8.97
54 $ 185.76 5% $ 9.29
55 $ 192.26 5% $ 9.61
56 $ 198.99 5% $ 9.95
57 $ 205.96 5% $ 10.30
58 $ 213.17 5% $ 10.66
59 $ 220.63 5% $ 11.03
60 $ 228.35 5% $ 11.42
61 $ 236.34 5% $ 11.82
62 $ 244.61 5% $ 12.23
63 $ 253.18 5% $ 12.66
64 $ 262.04 5% $ 13.10
65 $ 271.21 5% $ 13.56
66 $ 280.70 5% $ 14.04
67 $ 290.53 5% $ 14.53
68 $ 300.69 5% $ 15.03
69 $ 311.22 5% $ 15.56
70 $ 322.11 5% $ 16.11
71 $ 333.38 5% $ 16.67
72 $ 345.05 5% $ 17.25
73 $ 357.13 5% $ 17.86
74 $ 369.63 5% $ 18.48
75 $ 382.57 5% $ 19.13
76 $ 395.96 5% $ 19.80
77 $ 409.81 5% $ 20.49
78 $ 424.16 5% $ 21.21
79 $ 439.00 5% $ 21.95
80 $ 454.37 5% $ 22.72
81 $ 470.27 5% $ 23.51
 82 $ 486.73 5% $ 24.34
83 $ 503.77 5% $ 25.19
84 $ 521.40 5% $ 26.07
85 $ 539.65 5% $ 26.98
86 $ 558.54 5% $ 27.93
87 $ 578.08 5% $ 28.90
88 $ 598.32 5% $ 29.92
89 $ 619.26 5% $ 30.96
90 $ 640.93 5% $ 32.05
91 $ 663.37 5% $ 33.17
92 $ 686.58 5% $ 34.33
93 $ 710.61 5% $ 35.53
94 $ 735.48 5% $ 36.77
95 $ 761.23 5% $ 38.06
96 $ 787.87 5% $ 39.39
97 $ 815.45 5% $ 40.77
98 $ 843.99 5% $ 42.20
99 $ 873.53 5% $ 43.68
100 $ 904.10 5% $ 45.20
101 $ 935.74 5% $ 46.79
102 $ 968.49 5% $ 48.42
103 $ 1,002.39 5% $ 50.12
104 $ 1,037.47 5% $ 51.87
105 $ 1,073.79 5% $ 53.69
106 $ 1,111.37 5% $ 55.57
107 $ 1,150.27 5% $ 57.51
108 $ 1,190.53 5% $ 59.53
109 $ 1,232.19 5% $ 61.61
110 $ 1,275.32 5% $ 63.77
111 $ 1,319.96 5% $ 66.00
112 $ 1,366.16 5% $ 68.31
113 $ 1,413.97 5% $ 70.70
114 $ 1,463.46 5% $ 73.17
115 $ 1,514.68 5% $ 75.73
116 $ 1,567.69 5% $ 78.38
117 $ 1,622.56 5% $ 81.13
118 $ 1,679.35 5% $ 83.97
119 $ 1,738.13 5% $ 86.91
120 $ 1,798.97 5% $ 89.95
121 $ 1,861.93 5% $ 93.10
122 $ 1,927.10 5% $ 96.35
123 $ 1,994.55 5% $ 99.73
124 $ 2,064.35 5% $ 103.22
125 $ 2,136.61 5% $ 106.83
126 $ 2,211.39 5% $ 110.57
127 $ 2,288.79 5% $ 114.44
128 $ 2,368.89 5% $ 118.44
129 $ 2,451.81 5% $ 122.59
130 $ 2,537.62 5% $ 126.88
131 $ 2,626.44 5% $ 131.32
132 $ 2,718.36 5% $ 135.92
133 $ 2,813.50 5% $ 140.68
134 $ 2,911.98 5% $ 145.60
135 $ 3,013.90 5% $ 150.69
136 $ 3,119.38 5% $ 155.97
137 $ 3,228.56 5% $ 161.43
138 $ 3,341.56 5% $ 167.08
139 $ 3,458.51 5% $ 172.93
140 $ 3,579.56 5% $ 178.98
141 $ 3,704.85 5% $ 185.24
142 $ 3,834.52 5% $ 191.73
143 $ 3,968.72 5% $ 198.44
144 $ 4,107.63 5% $ 205.38
145 $ 4,251.40 5% $ 212.57
146 $ 4,400.20 5% $ 220.01
147 $ 4,554.20 5% $ 227.71
148 $ 4,713.60 5% $ 235.68
149 $ 4,878.58 5% $ 243.93
150 $ 5,049.33 5% $ 252.47
151 $ 5,226.05 5% $ 261.30
152 $ 5,408.96 5% $ 270.45
153 $ 5,598.28 5% $ 279.91
154 $ 5,794.22 5% $ 289.71
155 $ 5,997.01 5% $ 299.85
156 $ 6,206.91 5% $ 310.35
157 $ 6,424.15 5% $ 321.21
158 $ 6,649.00 5% $ 332.45
159 $ 6,881.71 5% $ 344.09
160 $ 7,122.57 5% $ 356.13
161 $ 7,371.86 5% $ 368.59
162 $ 7,629.88 5% $ 381.49
163 $ 7,896.92 5% $ 394.85
164 $ 8,173.32 5% $ 408.67
165 $ 8,459.38 5% $ 422.97
166 $ 8,755.46 5% $ 437.77
167 $ 9,061.90 5% $ 453.10
168 $ 9,379.07 5% $ 468.95
169 $ 9,707.34 5% $ 485.37
170 $ 10,047.09 5% $ 502.35
171 $ 10,398.74 5% $ 519.94
172 $ 10,762.70 5% $ 538.13
173 $ 11,139.39 5% $ 556.97
174 $ 11,529.27 5% $ 576.46
175 $ 11,932.79 5% $ 596.64
176 $ 12,350.44 5% $ 617.52
177 $ 12,782.71 5% $ 639.14
178 $ 13,230.10 5% $ 661.51
179 $ 13,693.15 5% $ 684.66
180 $ 14,172.42 5% $ 708.62
181 $ 14,668.45 5% $ 733.42
182 $ 15,181.85 5% $ 759.09
183 $ 15,713.21 5% $ 785.66
184 $ 16,263.17 5% $ 813.16
185 $ 16,832.38 5% $ 841.62
186 $ 17,421.52 5% $ 871.08
187 $ 18,031.27 5% $ 901.56
188 $ 18,662.36 5% $ 933.12
189 $ 19,315.55 5% $ 965.78
190 $ 19,991.59 5% $ 999.58
191 $ 20,691.30 5% $ 1,034.56
192 $ 21,415.49 5% $ 1,070.77
193 $ 22,165.03 5% $ 1,108.25
194 $ 22,940.81 5% $ 1,147.04
195 $ 23,743.74 5% $ 1,187.19
196 $ 24,574.77 5% $ 1,228.74
197 $ 25,434.89 5% $ 1,271.74
198 $ 26,325.11 5% $ 1,316.26
199 $ 27,246.49 5% $ 1,362.32
200 $ 28,200.11 5% $ 1,410.01
201 $ 29,187.12 5% $ 1,459.36
202 $ 30,208.67 5% $ 1,510.43
203 $ 31,265.97 5% $ 1,563.30
204 $ 32,360.28 5% $ 1,618.01
205 $ 33,492.89 5% $ 1,674.64
206 $ 34,665.14 5% $ 1,733.26
207 $ 35,878.42 5% $ 1,793.92
208 $ 37,134.16 5% $ 1,856.71
209 $ 38,433.86 5% $ 1,921.69
210 $ 39,779.05 5% $ 1,988.95
 211 $ 41,171.31 5% $ 2,058.57
212 $ 42,612.31 5% $ 2,130.62
213 $ 44,103.74 5% $ 2,205.19
214 $ 45,647.37 5% $ 2,282.37
215 $ 47,245.03 5% $ 2,362.25
216 $ 48,898.60 5% $ 2,444.93
217 $ 50,610.06 5% $ 2,530.50
218 $ 52,381.41 5% $ 2,619.07
219 $ 54,214.76 5% $ 2,710.74
220 $ 56,112.27 5% $ 2,805.61
221 $ 58,076.20 5% $ 2,903.81
222 $ 60,108.87 5% $ 3,005.44
223 $ 62,212.68 5% $ 3,110.63
224 $ 64,390.12 5% $ 3,219.51
225 $ 66,643.78 5% $ 3,332.19
226 $ 68,976.31 5% $ 3,448.82
227 $ 71,390.48 5% $ 3,569.52
228 $ 73,889.15 5% $ 3,694.46
229 $ 76,475.27 5% $ 3,823.76
230 $ 79,151.90 5% $ 3,957.60
231 $ 81,922.22 5% $ 4,096.11
232 $ 84,789.50 5% $ 4,239.47
233 $ 87,757.13 5% $ 4,387.86
234 $ 90,828.63 5% $ 4,541.43
235 $ 94,007.63 5% $ 4,700.38
236 $ 97,297.90 5% $ 4,864.89
237 $ 100,703.32 5% $ 5,035.17
238 $ 104,227.94 5% $ 5,211.40
239 $ 107,875.92 5% $ 5,393.80
240 $ 111,651.58 5% $ 5,582.58
Total
 wd profit % 70%
Profit % 5%
Kurs $ 14,000.00

Total Profit (Rp.) wd % Total Equity before WD

IDR 21,000.00 $ 1.05 $ 31.50
IDR 21,735.00 $ 1.09 $ 32.60
IDR 22,495.73 $ 1.12 $ 33.74
IDR 23,283.08 $ 1.16 $ 34.92
IDR 24,097.98 $ 1.20 $ 36.15
IDR 24,941.41 $ 1.25 $ 37.41
IDR 25,814.36 $ 1.29 $ 38.72
IDR 26,717.86 $ 1.34 $ 40.08
IDR 27,652.99 $ 1.38 $ 41.48
IDR 28,620.84 $ 1.43 $ 42.93
IDR 29,622.57 $ 1.48 $ 44.43
IDR 30,659.36 $ 1.53 $ 45.99
IDR 31,732.44 $ 1.59 $ 47.60
IDR 32,843.08 $ 1.64 $ 49.26
IDR 33,992.58 $ 1.70 $ 50.99
IDR 35,182.33 $ 1.76 $ 52.77
IDR 36,413.71 $ 1.82 $ 54.62
IDR 37,688.19 $ 1.88 $ 56.53
IDR 39,007.27 $ 1.95 $ 58.51
IDR 40,372.53 $ 2.02 $ 60.56
IDR 41,785.57 $ 2.09 $ 62.68
IDR 43,248.06 $ 2.16 $ 64.87
IDR 44,761.74 $ 2.24 $ 67.14
IDR 46,328.40 $ 2.32 $ 69.49
IDR 47,949.90 $ 2.40 $ 71.92
IDR 49,628.14 $ 2.48 $ 74.44
IDR 51,365.13 $ 2.57 $ 77.05
IDR 53,162.91 $ 2.66 $ 79.74
IDR 55,023.61 $ 2.75 $ 82.54
IDR 56,949.44 $ 2.85 $ 85.42
IDR 58,942.67 $ 2.95 $ 88.41
IDR 61,005.66 $ 3.05 $ 91.51
IDR 63,140.86 $ 3.16 $ 94.71
IDR 65,350.79 $ 3.27 $ 98.03
IDR 67,638.07 $ 3.38 $ 101.46
IDR 70,005.40 $ 3.50 $ 105.01
IDR 72,455.59 $ 3.62 $ 108.68
IDR 74,991.53 $ 3.75 $ 112.49
 IDR 77,616.24 $ 3.88 $ 116.42
IDR 80,332.81 $ 4.02 $ 120.50
IDR 83,144.45 $ 4.16 $ 124.72
IDR 86,054.51 $ 4.30 $ 129.08
IDR 89,066.42 $ 4.45 $ 133.60
IDR 92,183.74 $ 4.61 $ 138.28
IDR 95,410.17 $ 4.77 $ 143.12
IDR 98,749.53 $ 4.94 $ 148.12
IDR 102,205.76 $ 5.11 $ 153.31
IDR 105,782.96 $ 5.29 $ 158.67
IDR 109,485.37 $ 5.47 $ 164.23
IDR 113,317.36 $ 5.67 $ 169.98
IDR 117,283.46 $ 5.86 $ 175.93
IDR 121,388.39 $ 6.07 $ 182.08
IDR 125,636.98 $ 6.28 $ 188.46
IDR 130,034.27 $ 6.50 $ 195.05
IDR 134,585.47 $ 6.73 $ 201.88
IDR 139,295.96 $ 6.96 $ 208.94
IDR 144,171.32 $ 7.21 $ 216.26
IDR 149,217.32 $ 7.46 $ 223.83
IDR 154,439.93 $ 7.72 $ 231.66
IDR 159,845.32 $ 7.99 $ 239.77
IDR 165,439.91 $ 8.27 $ 248.16
IDR 171,230.31 $ 8.56 $ 256.85
IDR 177,223.37 $ 8.86 $ 265.84
IDR 183,426.18 $ 9.17 $ 275.14
IDR 189,846.10 $ 9.49 $ 284.77
IDR 196,490.71 $ 9.82 $ 294.74
IDR 203,367.89 $ 10.17 $ 305.05
IDR 210,485.77 $ 10.52 $ 315.73
IDR 217,852.77 $ 10.89 $ 326.78
IDR 225,477.61 $ 11.27 $ 338.22
IDR 233,369.33 $ 11.67 $ 350.05
IDR 241,537.26 $ 12.08 $ 362.31
IDR 249,991.06 $ 12.50 $ 374.99
IDR 258,740.75 $ 12.94 $ 388.11
IDR 267,796.67 $ 13.39 $ 401.70
IDR 277,169.56 $ 13.86 $ 415.75
IDR 286,870.49 $ 14.34 $ 430.31
IDR 296,910.96 $ 14.85 $ 445.37
IDR 307,302.84 $ 15.37 $ 460.95
IDR 318,058.44 $ 15.90 $ 477.09
IDR 329,190.49 $ 16.46 $ 493.79
 IDR 340,712.16 $ 17.04 $ 511.07
IDR 352,637.08 $ 17.63 $ 528.96
IDR 364,979.38 $ 18.25 $ 547.47
IDR 377,753.66 $ 18.89 $ 566.63
IDR 390,975.03 $ 19.55 $ 586.46
IDR 404,659.16 $ 20.23 $ 606.99
IDR 418,822.23 $ 20.94 $ 628.23
IDR 433,481.01 $ 21.67 $ 650.22
IDR 448,652.85 $ 22.43 $ 672.98
IDR 464,355.69 $ 23.22 $ 696.53
IDR 480,608.14 $ 24.03 $ 720.91
IDR 497,429.43 $ 24.87 $ 746.14
IDR 514,839.46 $ 25.74 $ 772.26
IDR 532,858.84 $ 26.64 $ 799.29
IDR 551,508.90 $ 27.58 $ 827.26
IDR 570,811.71 $ 28.54 $ 856.22
IDR 590,790.12 $ 29.54 $ 886.19
IDR 611,467.78 $ 30.57 $ 917.20
IDR 632,869.15 $ 31.64 $ 949.30
IDR 655,019.57 $ 32.75 $ 982.53
IDR 677,945.25 $ 33.90 $ 1,016.92
IDR 701,673.34 $ 35.08 $ 1,052.51
IDR 726,231.90 $ 36.31 $ 1,089.35
IDR 751,650.02 $ 37.58 $ 1,127.48
IDR 777,957.77 $ 38.90 $ 1,166.94
IDR 805,186.29 $ 40.26 $ 1,207.78
IDR 833,367.81 $ 41.67 $ 1,250.05
IDR 862,535.69 $ 43.13 $ 1,293.80
IDR 892,724.44 $ 44.64 $ 1,339.09
IDR 923,969.79 $ 46.20 $ 1,385.95
IDR 956,308.73 $ 47.82 $ 1,434.46
IDR 989,779.54 $ 49.49 $ 1,484.67
IDR 1,024,421.82 $ 51.22 $ 1,536.63
IDR 1,060,276.59 $ 53.01 $ 1,590.41
IDR 1,097,386.27 $ 54.87 $ 1,646.08
IDR 1,135,794.79 $ 56.79 $ 1,703.69
IDR 1,175,547.60 $ 58.78 $ 1,763.32
IDR 1,216,691.77 $ 60.83 $ 1,825.04
IDR 1,259,275.98 $ 62.96 $ 1,888.91
IDR 1,303,350.64 $ 65.17 $ 1,955.03
IDR 1,348,967.91 $ 67.45 $ 2,023.45
IDR 1,396,181.79 $ 69.81 $ 2,094.27
IDR 1,445,048.15 $ 72.25 $ 2,167.57
IDR 1,495,624.84 $ 74.78 $ 2,243.44
IDR 1,547,971.71 $ 77.40 $ 2,321.96
IDR 1,602,150.72 $ 80.11 $ 2,403.23
IDR 1,658,225.99 $ 82.91 $ 2,487.34
IDR 1,716,263.90 $ 85.81 $ 2,574.40
IDR 1,776,333.14 $ 88.82 $ 2,664.50
IDR 1,838,504.80 $ 91.93 $ 2,757.76
IDR 1,902,852.47 $ 95.14 $ 2,854.28
IDR 1,969,452.30 $ 98.47 $ 2,954.18
IDR 2,038,383.13 $ 101.92 $ 3,057.57
IDR 2,109,726.54 $ 105.49 $ 3,164.59
IDR 2,183,566.97 $ 109.18 $ 3,275.35
IDR 2,259,991.82 $ 113.00 $ 3,389.99
IDR 2,339,091.53 $ 116.95 $ 3,508.64
IDR 2,420,959.73 $ 121.05 $ 3,631.44
IDR 2,505,693.32 $ 125.28 $ 3,758.54
IDR 2,593,392.59 $ 129.67 $ 3,890.09
IDR 2,684,161.33 $ 134.21 $ 4,026.24
IDR 2,778,106.98 $ 138.91 $ 4,167.16
IDR 2,875,340.72 $ 143.77 $ 4,313.01
IDR 2,975,977.65 $ 148.80 $ 4,463.97
IDR 3,080,136.87 $ 154.01 $ 4,620.21
IDR 3,187,941.66 $ 159.40 $ 4,781.91
IDR 3,299,519.61 $ 164.98 $ 4,949.28
IDR 3,415,002.80 $ 170.75 $ 5,122.50
IDR 3,534,527.90 $ 176.73 $ 5,301.79
IDR 3,658,236.37 $ 182.91 $ 5,487.35
IDR 3,786,274.65 $ 189.31 $ 5,679.41
IDR 3,918,794.26 $ 195.94 $ 5,878.19
IDR 4,055,952.06 $ 202.80 $ 6,083.93
IDR 4,197,910.38 $ 209.90 $ 6,296.87
IDR 4,344,837.24 $ 217.24 $ 6,517.26
IDR 4,496,906.55 $ 224.85 $ 6,745.36
IDR 4,654,298.28 $ 232.71 $ 6,981.45
IDR 4,817,198.72 $ 240.86 $ 7,225.80
IDR 4,985,800.67 $ 249.29 $ 7,478.70
IDR 5,160,303.70 $ 258.02 $ 7,740.46
IDR 5,340,914.33 $ 267.05 $ 8,011.37
IDR 5,527,846.33 $ 276.39 $ 8,291.77
IDR 5,721,320.95 $ 286.07 $ 8,581.98
IDR 5,921,567.18 $ 296.08 $ 8,882.35
IDR 6,128,822.03 $ 306.44 $ 9,193.23
IDR 6,343,330.80 $ 317.17 $ 9,515.00
 IDR 6,565,347.38 $ 328.27 $ 9,848.02
IDR 6,795,134.54 $ 339.76 $ 10,192.70
IDR 7,032,964.25 $ 351.65 $ 10,549.45
IDR 7,279,118.00 $ 363.96 $ 10,918.68
IDR 7,533,887.13 $ 376.69 $ 11,300.83
IDR 7,797,573.18 $ 389.88 $ 11,696.36
IDR 8,070,488.24 $ 403.52 $ 12,105.73
IDR 8,352,955.33 $ 417.65 $ 12,529.43
IDR 8,645,308.76 $ 432.27 $ 12,967.96
IDR 8,947,894.57 $ 447.39 $ 13,421.84
IDR 9,261,070.88 $ 463.05 $ 13,891.61
IDR 9,585,208.36 $ 479.26 $ 14,377.81
IDR 9,920,690.65 $ 496.03 $ 14,881.04
IDR 10,267,914.83 $ 513.40 $ 15,401.87
IDR 10,627,291.84 $ 531.36 $ 15,940.94
IDR 10,999,247.06 $ 549.96 $ 16,498.87
IDR 11,384,220.71 $ 569.21 $ 17,076.33
IDR 11,782,668.43 $ 589.13 $ 17,674.00
IDR 12,195,061.83 $ 609.75 $ 18,292.59
IDR 12,621,888.99 $ 631.09 $ 18,932.83
IDR 13,063,655.10 $ 653.18 $ 19,595.48
IDR 13,520,883.03 $ 676.04 $ 20,281.32
IDR 13,994,113.94 $ 699.71 $ 20,991.17
IDR 14,483,907.93 $ 724.20 $ 21,725.86
IDR 14,990,844.70 $ 749.54 $ 22,486.27
IDR 15,515,524.27 $ 775.78 $ 23,273.29
IDR 16,058,567.62 $ 802.93 $ 24,087.85
IDR 16,620,617.49 $ 831.03 $ 24,930.93
IDR 17,202,339.10 $ 860.12 $ 25,803.51
IDR 17,804,420.97 $ 890.22 $ 26,706.63
IDR 18,427,575.70 $ 921.38 $ 27,641.36
IDR 19,072,540.85 $ 953.63 $ 28,608.81
IDR 19,740,079.78 $ 987.00 $ 29,610.12
IDR 20,430,982.57 $ 1,021.55 $ 30,646.47
IDR 21,146,066.96 $ 1,057.30 $ 31,719.10
IDR 21,886,179.30 $ 1,094.31 $ 32,829.27
IDR 22,652,195.58 $ 1,132.61 $ 33,978.29
IDR 23,445,022.43 $ 1,172.25 $ 35,167.53
IDR 24,265,598.21 $ 1,213.28 $ 36,398.40
IDR 25,114,894.15 $ 1,255.74 $ 37,672.34
IDR 25,993,915.44 $ 1,299.70 $ 38,990.87
IDR 26,903,702.48 $ 1,345.19 $ 40,355.55
IDR 27,845,332.07 $ 1,392.27 $ 41,768.00
IDR 28,819,918.69 $ 1,441.00 $ 43,229.88
IDR 29,828,615.85 $ 1,491.43 $ 44,742.92
IDR 30,872,617.40 $ 1,543.63 $ 46,308.93
IDR 31,953,159.01 $ 1,597.66 $ 47,929.74
IDR 33,071,519.58 $ 1,653.58 $ 49,607.28
IDR 34,229,022.76 $ 1,711.45 $ 51,343.53
IDR 35,427,038.56 $ 1,771.35 $ 53,140.56
IDR 36,666,984.91 $ 1,833.35 $ 55,000.48
IDR 37,950,329.38 $ 1,897.52 $ 56,925.49
IDR 39,278,590.91 $ 1,963.93 $ 58,917.89
IDR 40,653,341.59 $ 2,032.67 $ 60,980.01
IDR 42,076,208.55 $ 2,103.81 $ 63,114.31
IDR 43,548,875.84 $ 2,177.44 $ 65,323.31
IDR 45,073,086.50 $ 2,253.65 $ 67,609.63
IDR 46,650,644.53 $ 2,332.53 $ 69,975.97
IDR 48,283,417.09 $ 2,414.17 $ 72,425.13
IDR 49,973,336.68 $ 2,498.67 $ 74,960.01
IDR 51,722,403.47 $ 2,586.12 $ 77,583.61
IDR 53,532,687.59 $ 2,676.63 $ 80,299.03
IDR 55,406,331.65 $ 2,770.32 $ 83,109.50
IDR 57,345,553.26 $ 2,867.28 $ 86,018.33
IDR 59,352,647.63 $ 2,967.63 $ 89,028.97
IDR 61,429,990.29 $ 3,071.50 $ 92,144.99
IDR 63,580,039.95 $ 3,179.00 $ 95,370.06
IDR 65,805,341.35 $ 3,290.27 $ 98,708.01
IDR 68,108,528.30 $ 3,405.43 $ 102,162.79
IDR 70,492,326.79 $ 3,524.62 $ 105,738.49
IDR 72,959,558.23 $ 3,647.98 $ 109,439.34
IDR 75,513,142.77 $ 3,775.66 $ 113,269.71
IDR 78,156,102.76 $ 3,907.81 $ 117,234.15
$ 240.00
 Equity (Rp)
IDR 441,000.00
IDR 456,435.00
IDR 472,410.23
IDR 488,944.58
IDR 506,057.64
IDR 523,769.66
IDR 542,101.60
IDR 561,075.15
IDR 580,712.79
IDR 601,037.73
IDR 622,074.05
IDR 643,846.65
IDR 666,381.28
IDR 689,704.62
IDR 713,844.28
IDR 738,828.83
IDR 764,687.84
IDR 791,451.92
IDR 819,152.74
IDR 847,823.08
IDR 877,496.89
IDR 908,209.28
IDR 939,996.60
IDR 972,896.49
IDR 1,006,947.86
IDR 1,042,191.04
IDR 1,078,667.72
IDR 1,116,421.09
IDR 1,155,495.83
IDR 1,195,938.19
IDR 1,237,796.02
IDR 1,281,118.88
IDR 1,325,958.05
IDR 1,372,366.58
IDR 1,420,399.41
IDR 1,470,113.39
IDR 1,521,567.36
IDR 1,574,822.21
IDR 1,629,940.99
IDR 1,686,988.92
IDR 1,746,033.54
IDR 1,807,144.71
IDR 1,870,394.78
IDR 1,935,858.59
IDR 2,003,613.64
IDR 2,073,740.12
IDR 2,146,321.03
IDR 2,221,442.26
IDR 2,299,192.74
IDR 2,379,664.49
IDR 2,462,952.74
IDR 2,549,156.09
IDR 2,638,376.55
IDR 2,730,719.73
IDR 2,826,294.92
IDR 2,925,215.24
IDR 3,027,597.78
IDR 3,133,563.70
IDR 3,243,238.43
IDR 3,356,751.78
IDR 3,474,238.09
IDR 3,595,836.42
IDR 3,721,690.69
IDR 3,851,949.87
IDR 3,986,768.11
IDR 4,126,305.00
IDR 4,270,725.67
IDR 4,420,201.07
IDR 4,574,908.11
IDR 4,735,029.89
IDR 4,900,755.94
IDR 5,072,282.40
IDR 5,249,812.28
IDR 5,433,555.71
IDR 5,623,730.16
IDR 5,820,560.72
IDR 6,024,280.34
IDR 6,235,130.15
IDR 6,453,359.71
IDR 6,679,227.30
IDR 6,913,000.26
IDR 7,154,955.26
IDR 7,405,378.70
IDR 7,664,566.95
IDR 7,932,826.80
IDR 8,210,475.73
IDR 8,497,842.38
IDR 8,795,266.87
IDR 9,103,101.21
IDR 9,421,709.75
IDR 9,751,469.59
IDR 10,092,771.03
IDR 10,446,018.01
IDR 10,811,628.64
IDR 11,190,035.65
IDR 11,581,686.89
IDR 11,987,045.94
IDR 12,406,592.54
IDR 12,840,823.28
IDR 13,290,252.10
IDR 13,755,410.92
IDR 14,236,850.30
IDR 14,735,140.06
IDR 15,250,869.97
IDR 15,784,650.41
IDR 16,337,113.18
IDR 16,908,912.14
IDR 17,500,724.07
IDR 18,113,249.41
IDR 18,747,213.14
IDR 19,403,365.60
IDR 20,082,483.39
IDR 20,785,370.31
IDR 21,512,858.27
IDR 22,265,808.31
IDR 23,045,111.60
IDR 23,851,690.51
IDR 24,686,499.68
IDR 25,550,527.16
IDR 26,444,795.62
IDR 27,370,363.46
IDR 28,328,326.18
IDR 29,319,817.60
IDR 30,346,011.22
IDR 31,408,121.61
IDR 32,507,405.86
IDR 33,645,165.07
IDR 34,822,745.85
IDR 36,041,541.95
IDR 37,302,995.92
IDR 38,608,600.78
IDR 39,959,901.80
IDR 41,358,498.37
IDR 42,806,045.81
IDR 44,304,257.41
IDR 45,854,906.42
IDR 47,459,828.15
IDR 49,120,922.13
IDR 50,840,154.41
IDR 52,619,559.81
IDR 54,461,244.41
IDR 56,367,387.96
IDR 58,340,246.54
IDR 60,382,155.17
IDR 62,495,530.60
IDR 64,682,874.17
IDR 66,946,774.77
IDR 69,289,911.88
IDR 71,715,058.80
IDR 74,225,085.86
IDR 76,822,963.86
IDR 79,511,767.60
IDR 82,294,679.46
IDR 85,174,993.24
IDR 88,156,118.01
IDR 91,241,582.14
IDR 94,435,037.51
IDR 97,740,263.82
IDR 101,161,173.06
IDR 104,701,814.12
IDR 108,366,377.61
IDR 112,159,200.83
IDR 116,084,772.85
IDR 120,147,739.90
IDR 124,352,910.80
IDR 128,705,262.68
IDR 133,209,946.87
IDR 137,872,295.01
IDR 142,697,825.34
IDR 147,692,249.23
IDR 152,861,477.95
IDR 158,211,629.68
IDR 163,749,036.72
IDR 169,480,253.00
IDR 175,412,061.86
IDR 181,551,484.02
IDR 187,905,785.96
IDR 194,482,488.47
IDR 201,289,375.57
IDR 208,334,503.71
IDR 215,626,211.34
IDR 223,173,128.74
IDR 230,984,188.24
IDR 239,068,634.83
IDR 247,436,037.05
IDR 256,096,298.35
IDR 265,059,668.79
IDR 274,336,757.20
IDR 283,938,543.70
IDR 293,876,392.73
IDR 304,162,066.48
IDR 314,807,738.80
IDR 325,826,009.66
IDR 337,229,920.00
IDR 349,032,967.20
IDR 361,249,121.05
IDR 373,892,840.29
IDR 386,979,089.70
IDR 400,523,357.84
IDR 414,541,675.36
IDR 429,050,634.00
IDR 444,067,406.19
IDR 459,609,765.40
IDR 475,696,107.19
IDR 492,345,470.95
IDR 509,577,562.43
IDR 527,412,777.11
IDR 545,872,224.31
IDR 564,977,752.16
IDR 584,751,973.49
IDR 605,218,292.56
IDR 626,400,932.80
IDR 648,324,965.45
IDR 671,016,339.24
IDR 694,501,911.11
IDR 718,809,478.00
IDR 743,967,809.73
IDR 770,006,683.07
IDR 796,956,916.98
IDR 824,850,409.08
IDR 853,720,173.39
IDR 883,600,379.46
IDR 914,526,392.74
IDR 946,534,816.49
IDR 979,663,535.07
IDR 1,013,951,758.79
IDR 1,049,440,070.35
IDR 1,086,170,472.81
IDR 1,124,186,439.36
IDR 1,163,532,964.74
IDR 1,204,256,618.50
IDR 1,246,405,600.15
IDR 1,290,029,796.16
IDR 1,335,180,839.02
IDR 1,381,912,168.39
IDR 1,430,279,094.28
IDR 1,480,338,862.58
IDR 1,532,150,722.77
IDR 1,585,775,998.07
IDR 1,641,278,158.00
 Project Consistent 2015
start: 3/Sep/15 akun xm
Equity Awal $ 10.00 profit % 20%

Hari Ke- Equity profit % Profit ($) Total Equity ($)

1 $ 10.00 20% $ 2.00 $ 12.00
2 $ 12.00 20% $ 2.40 $ 14.40
3 $ 14.40 20% $ 2.88 $ 17.28
4 $ 17.28 20% $ 3.46 $ 20.74
5 $ 20.74 20% $ 4.15 $ 24.88
6 $ 24.88 20% $ 4.98 $ 29.86
7 $ 29.86 20% $ 5.97 $ 35.83
8 $ 35.83 20% $ 7.17 $ 43.00
9 $ 43.00 20% $ 8.60 $ 51.60
10 $ 51.60 20% $ 10.32 $ 61.92
11 $ 61.92 20% $ 12.38 $ 74.30
12 $ 74.30 20% $ 14.86 $ 89.16
13 $ 89.16 20% $ 17.83 $ 106.99
14 $ 106.99 20% $ 21.40 $ 128.39
15 $ 128.39 20% $ 25.68 $ 154.07
16 $ 154.07 20% $ 30.81 $ 184.88
17 $ 184.88 20% $ 36.98 $ 221.86
18 $ 221.86 20% $ 44.37 $ 266.23
19 $ 266.23 20% $ 53.25 $ 319.48
20 $ 319.48 20% $ 63.90 $ 383.38
21 $ 383.38 20% $ 76.68 $ 460.05
22 $ 460.05 20% $ 92.01 $ 552.06
23 $ 552.06 20% $ 110.41 $ 662.47
24 $ 662.47 20% $ 132.49 $ 794.97
25 $ 794.97 20% $ 158.99 $ 953.96
26 $ 953.96 20% $ 190.79 $ 1,144.75
27 $ 1,144.75 20% $ 228.95 $ 1,373.71
28 $ 1,373.71 20% $ 274.74 $ 1,648.45
29 $ 1,648.45 20% $ 329.69 $ 1,978.14
30 $ 1,978.14 20% $ 395.63 $ 2,373.76
31 $ 2,373.76 20% $ 474.75 $ 2,848.52
32 $ 2,848.52 20% $ 569.70 $ 3,418.22
33 $ 3,418.22 20% $ 683.64 $ 4,101.86
34 $ 4,101.86 20% $ 820.37 $ 4,922.24
35 $ 4,922.24 20% $ 984.45 $ 5,906.68
36 $ 5,906.68 20% $ 1,181.34 $ 7,088.02
37 $ 7,088.02 20% $ 1,417.60 $ 8,505.62
38 $ 8,505.62 20% $ 1,701.12 $ 10,206.75
39 $ 10,206.75 20% $ 2,041.35 $ 12,248.10
40 $ 12,248.10 20% $ 2,449.62 $ 14,697.72
41 $ 14,697.72 20% $ 2,939.54 $ 17,637.26
42 $ 17,637.26 20% $ 3,527.45 $ 21,164.71
43 $ 21,164.71 20% $ 4,232.94 $ 25,397.65
44 $ 25,397.65 20% $ 5,079.53 $ 30,477.18
45 $ 30,477.18 20% $ 6,095.44 $ 36,572.62
46 $ 36,572.62 20% $ 7,314.52 $ 43,887.14
47 $ 43,887.14 20% $ 8,777.43 $ 52,664.57
48 $ 52,664.57 20% $ 10,532.91 $ 63,197.49
49 $ 63,197.49 20% $ 12,639.50 $ 75,836.98
50 $ 75,836.98 20% $ 15,167.40 $ 91,004.38
 Kurs 13000

Total Profit (IDR) Keterangan

IDR 156,000.00 SUKSES
IDR 187,200.00 SUKSES
IDR 224,640.00 SUKSES
IDR 269,568.00 SUKSES
IDR 323,481.60 SUKSES
IDR 388,177.92 SUKSES
IDR 465,813.50
IDR 558,976.20
IDR 670,771.45
IDR 804,925.73
IDR 965,910.88
IDR 1,159,093.06
IDR 1,390,911.67
IDR 1,669,094.00
IDR 2,002,912.80
IDR 2,403,495.37
IDR 2,884,194.44
IDR 3,461,033.33
IDR 4,153,239.99
IDR 4,983,887.99
IDR 5,980,665.59
IDR 7,176,798.71
IDR 8,612,158.45
IDR 10,334,590.14
IDR 12,401,508.16
IDR 14,881,809.80
IDR 17,858,171.76
IDR 21,429,806.11
IDR 25,715,767.33
IDR 30,858,920.79
IDR 37,030,704.95
IDR 44,436,845.94
IDR 53,324,215.13
IDR 63,989,058.16
IDR 76,786,869.79
IDR 92,144,243.75
IDR 110,573,092.50
IDR 132,687,711.00
IDR 159,225,253.20
 IDR 191,070,303.84
IDR 229,284,364.60
IDR 275,141,237.52
IDR 330,169,485.03
IDR 396,203,382.03
IDR 475,444,058.44
IDR 570,532,870.13
IDR 684,639,444.16
IDR 821,567,332.99
IDR 985,880,799.58
IDR 1,183,056,959.50