BULAN - 1

OP= 5%
TP= 6x OP
SL= 2X LOSS
HARI OP TP

1 280,000 35,000 170,100 450,100

2 450,100 39,253 190,767 640,867
3 640,867 44,022 213,945 854,813
4 854,813 49,370 239,940 1,094,752
5 1,094,752 55,369 269,092 1,363,845
6 1,363,845 62,096 301,787 1,665,632
7 1,665,632 69,641 338,454 2,004,086
8 2,004,086 78,102 379,576 2,383,662
9 2,383,662 87,592 425,695 2,809,357
10 2,809,357 98,234 477,417 3,286,774
11 3,286,774 110,169 535,423 3,822,197
12 3,822,197 123,555 600,477 4,422,674
13 4,422,674 138,567 673,435 5,096,109
14 5,096,109 155,403 755,257 5,851,367

15 5,851,367 174,284 847,021 6,698,388

16 6,698,388 195,460 949,934 7,648,322
17 7,648,322 219,208 1,065,351 8,713,673
18 8,713,673 245,842 1,194,791 9,908,464
19 9,908,464 275,712 1,339,958 11,248,423
20 11,248,423 309,211 1,502,763 12,751,186
21 12,751,186 346,780 1,685,349 14,436,535
22 14,436,535 388,913 1,890,119 16,326,654
23 16,326,654 436,166 2,119,768 18,446,423
24 18,446,423 489,161 2,377,320 20,823,743
25 20,823,743 548,594 2,666,165 23,489,908
 BULAN - 2
OP= 5%
TP= 6x OP
SL= 2X LOSS
HARI OP TP

1 23,489,908 615,248 2,990,104 26,480,011

2 26,480,011 690,000 3,353,401 29,833,413
3 29,833,413 773,835 3,760,840 33,594,252
4 33,594,252 867,856 4,217,782 37,812,034
5 37,812,034 973,301 4,730,242 42,542,276
6 42,542,276 1,091,557 5,304,967 47,847,243
7 47,847,243 1,224,181 5,949,520 53,796,763
8 53,796,763 1,372,919 6,672,387 60,469,150
9 60,469,150 1,539,729 7,483,082 67,952,231
10 67,952,231 1,726,806 8,392,276 76,344,507
11 76,344,507 1,936,613 9,411,938 85,756,445
12 85,756,445 2,171,911 10,555,488 96,311,933
13 96,311,933 2,435,798 11,837,980 108,149,913
14 108,149,913 2,731,748 13,276,294 121,426,207

15 121,426,207 3,063,655 14,889,364 136,315,571

16 136,315,571 3,435,889 16,698,422 153,013,993
17 153,013,993 3,853,350 18,727,280 171,741,274
18 171,741,274 4,321,532 21,002,645 192,743,918
19 192,743,918 4,846,598 23,554,466 216,298,384
20 216,298,384 5,435,460 26,416,334 242,714,718
 BULAN - 3
OP= 5%
TP= 6x OP
SL= 2X LOSS
HARI SALDO AWAL OP TP SALDO AKHIR

1 243,834,718 6,095,868 29,625,918 273,460,636

2 273,460,636 6,836,516 33,225,467 306,686,104
3 306,686,104 7,667,153 37,262,362 343,948,465
4 343,948,465 8,598,712 41,789,739 385,738,204
5 385,738,204 9,643,455 46,867,192 432,605,395
6 432,605,395 10,815,135 52,561,556 485,166,951
7 485,166,951 12,129,174 58,947,785 544,114,736
8 544,114,736 13,602,868 66,109,940 610,224,676
9 610,224,676 15,255,617 74,142,298 684,366,974
10 684,366,974 17,109,174 83,150,587 767,517,561
11 767,517,561 19,187,939 93,253,384 860,770,945
12 860,770,945 21,519,274 104,583,670 965,354,615
13 965,354,615 24,133,865 117,290,586 1,082,645,201
14 1,082,645,201 27,066,130 131,541,392 1,214,186,592

15 1,214,186,592 30,354,665 147,523,671 1,361,710,263

16 1,361,710,263 34,042,757 165,447,797 1,527,158,060
17 1,527,158,060 38,178,952 185,549,704 1,712,707,765
18 1,712,707,765 42,817,694 208,093,993 1,920,801,758
19 1,920,801,758 48,020,044 233,377,414 2,154,179,172
20 2,154,179,172 53,854,479 261,732,769 2,415,911,941
 BULAN - 4
OP= 1%
TP= 6x OP (5% SALDO)

HARI SALDO AWAL OP TP

1 2,415,911,941 60,397,799 195,688,867

2 2,611,600,808 65,290,020 211,539,665
3 2,823,140,474 70,578,512 228,674,378
4 3,051,814,852 76,295,371 247,197,003
5 3,299,011,855 82,475,296 267,219,960
6 3,566,231,816 89,155,795 288,864,777
7 3,855,096,593 96,377,415 312,262,824
8 4,167,359,417 104,183,985 337,556,113
9 4,504,915,529 112,622,888 364,898,158
10 4,869,813,687 121,745,342 394,454,909
11 5,264,268,596 131,606,715 426,405,756
12 5,690,674,352 142,266,859 460,944,623
13 6,151,618,975 153,790,474 498,281,137
14 6,649,900,112 166,247,503 538,641,909

15 7,188,542,021 179,713,551 582,271,904

16 7,770,813,924 194,270,348 629,435,928
17 8,400,249,852 210,006,246 680,420,238
18 9,080,670,090 227,016,752 735,534,277
19 9,816,204,368 245,405,109 795,112,554
20 10,611,316,921 265,282,923 859,516,671
21 11,470,833,592 114,708,336 571,247,513
22 12,042,081,105 120,420,811 599,695,639
23 12,641,776,744 126,417,767 629,560,482
24 13,271,337,226 132,713,372 660,912,594
25 13,932,249,820 139,322,498 693,826,041
26 14,626,075,861 146,260,759 728,378,578
27 15,354,454,439 153,544,544 764,651,831
28 16,119,106,270 161,191,063 802,731,492
29 16,921,837,762 169,218,378 842,707,521
 BULAN - 5
OP= 1%
TP= 6x OP (5% SALDO)

SALDO AKHIR HARI SALDO AWAL OP TP

2,611,600,808 1 17,764,545,282.40 ### 884,674,355

2,823,140,474 2 18,649,219,637.47 ### 928,731,138
3,051,814,852 3 19,581,680,619.34 ### 975,167,695
3,299,011,855 4 20,560,764,650.31 ### ###
3,566,231,816 5 21,588,802,882.82 ### ###
3,855,096,593 6 22,668,243,026.96 ### ###
4,167,359,417 7 23,801,655,178.31 ### ###
4,504,915,529 8 24,991,737,937.23 ### ###
4,869,813,687 9 26,241,324,834.09 ### ###
5,264,268,596 10 27,553,391,075.79 ### ###
5,690,674,352 11 28,931,060,629.58 ### ###
6,151,618,975 12 30,377,613,661.06 ### ###
6,649,900,112 13 31,896,494,344.11 ### ###
7,188,542,021 14 33,491,319,061.32 ### ###

7,770,813,924 15 35,165,885,014.39 ### ###

8,400,249,852 16 36,924,179,265.11 ### ###
9,080,670,090 17 38,770,388,228.36 ### ###
9,816,204,368 18 40,708,907,639.78 ### ###
10,611,316,921 19 42,744,353,021.77 ### ###
11,470,833,592 20 44,881,570,672.86 ### ###
12,042,081,105 21 47,125,649,206.50 ### ###
12,641,776,744 22 49,481,931,666.82 ### ###
13,271,337,226 23 51,956,028,250.17 ### ###
13,932,249,820 24 54,553,829,662.67 ### ###
14,626,075,861 25 57,281,521,145.81 ### ###
15,354,454,439 26 60,145,597,203.10 ### ###
16,119,106,270 27 63,152,877,063.25 ### ###
16,921,837,762 28 66,310,520,916.42 ### ###
17,764,545,282 29 69,626,046,962.24 ### ###
BULAN - 5

SALDO AKHIR

18,649,219,637.47
19,581,680,619.34
20,560,764,650.31
21,588,802,882.82
22,668,243,026.96
23,801,655,178.31
24,991,737,937.23
26,241,324,834.09
27,553,391,075.79
28,931,060,629.58
30,377,613,661.06
31,896,494,344.11
33,491,319,061.32
35,165,885,014.39

36,924,179,265.11
38,770,388,228.36
40,708,907,639.78
42,744,353,021.77
44,881,570,672.86
47,125,649,206.50
49,481,931,666.82
51,956,028,250.17
54,553,829,662.67
57,281,521,145.81
60,145,597,203.10
63,152,877,063.25
66,310,520,916.42
69,626,046,962.24
73,107,349,310.35
 JUNI JULI
OP= 1% OP= 1%
TP= 15x OP (10% SALDO) TP= 15x OP (10% SALDO)
HARI OP TP SALDO AKHIR HARI SALDO AWAL
SALDO AWAL
1 1,400,000 14,000 113,400 1,513,400 322,000 1 22,864,558
2 1,513,400 15,134 122,585 1,635,985 376,880 2 25,642,602
3 1,635,985 49,080 198,772 1,834,758 422,240 3 28,758,178
4 1,834,758 55,043 222,923 2,057,681 4 32,252,297
5 2,057,681 61,730 250,008 2,307,689 5 36,170,951
6 2,307,689 69,231 280,384 2,588,073 6 40,565,722
7 2,588,073 77,642 314,451 2,902,524 7 45,494,457
8 2,902,524 87,076 352,657 3,255,181 8 51,022,033
9 3,255,181 97,655 395,504 3,650,685 9 57,221,210
10 3,650,685 109,521 443,558 4,094,243 10 64,173,587
11 4,094,243 122,827 497,451 4,591,694 11 71,970,678
12 4,591,694 137,751 557,891 5,149,585 12 80,715,116
13 5,149,585 154,488 625,675 5,775,259 13 90,522,002
14 5,775,259 173,258 701,694 6,476,953 14 101,520,425
15 6,476,953 194,309 786,950 7,263,903 15 113,855,157
16 7,263,903 217,917 882,564 8,146,467 16 127,688,559
17 8,146,467 244,394 989,796 9,136,263 17 143,202,718
18 9,136,263 274,088 1,110,056 10,246,319 18 160,601,849
19 10,246,319 307,390 1,244,928 11,491,247 19 180,114,973
20 11,491,247 344,737 1,396,186 12,887,433 20 201,998,943
21 12,887,433 386,623 1,565,823 14,453,256
22 14,453,256 433,598 1,756,071 16,209,327
23 16,209,327 486,280 1,969,433 18,178,760
24 18,178,760 545,363 2,208,719 20,387,480
25 20,387,480 611,624 2,477,079 22,864,558
 JULI AGUSTUS
OP= 1%
OP (10% SALDO) TP= 6x OP (5% SALDO)
OP TP SALDO AKHIR HARI SALDO AWAL OP TP

685,937 2,778,044 25,642,602 1 226,541,814 6,796,254 27,524,830

769,278 3,115,576 28,758,178 2 254,066,645 7,621,999 30,869,097
862,745 3,494,119 32,252,297 3 284,935,742 8,548,072 34,619,693
967,569 3,918,654 36,170,951 4 319,555,435 9,586,663 38,825,985
1,085,129 4,394,771 40,565,722 5 358,381,420 10,751,443 43,543,343
1,216,972 4,928,735 45,494,457 6 401,924,762 12,057,743 48,833,859
1,364,834 5,527,576 51,022,033 7 450,758,621 13,522,759 54,767,172
1,530,661 6,199,177 57,221,210 8 505,525,793 15,165,774 61,421,384
1,716,636 6,952,377 64,173,587 9 566,947,177 17,008,415 68,884,082
1,925,208 7,797,091 71,970,678 10 635,831,259 19,074,938 77,253,498
2,159,120 8,744,437 80,715,116 11 713,084,757 21,392,543 86,639,798
2,421,453 9,806,887 90,522,002 12 799,724,555 23,991,737 97,166,533
2,715,660 10,998,423 101,520,425 13 896,891,089 26,906,733 108,972,267
3,045,613 12,334,732 113,855,157 14 1,005,863,356 30,175,901 122,212,398
3,415,655 13,833,402 127,688,559 15 1,128,075,754 33,842,273 137,061,204
3,830,657 15,514,160 143,202,718 16 1,265,136,958 37,954,109 153,714,140
4,296,082 17,399,130 160,601,849 17 1,418,851,099 42,565,533 172,390,408
4,818,055 19,513,125 180,114,973 18 1,591,241,507 47,737,245 193,335,843
5,403,449 21,883,969 201,998,943 19 1,784,577,350 53,537,321 216,826,148
6,059,968 24,542,872 226,541,814 20 2,001,403,498 60,042,105 243,170,525
 SEPTEMBER
OP= 1%
TP= 6x OP (5% SALDO)
SALDO AKHIR HARI SALDO AWAL OP TP

254,066,645 1 2,244,574,023 22,445,740 181,810,496

284,935,742 2 2,426,384,519 24,263,845 196,537,146
319,555,435 3 2,622,921,665 26,229,217 212,456,655
358,381,420 4 2,835,378,320 28,353,783 229,665,644
401,924,762 5 3,065,043,964 30,650,440 248,268,561
450,758,621 6 3,313,312,525 33,133,125 268,378,315
505,525,793 7 3,581,690,840 35,816,908 290,116,958
566,947,177 8 3,871,807,798 38,718,078 313,616,432
635,831,259 9 4,185,424,229 41,854,242 339,019,363
713,084,757 10 4,524,443,592 45,244,436 366,479,931
799,724,555 11 4,890,923,523 48,909,235 396,164,805
896,891,089 12 5,287,088,328 52,870,883 428,254,155
1,005,863,356 13 5,715,342,483 57,153,425 462,942,741
1,128,075,754 14 6,178,285,224 61,782,852 500,441,103
1,265,136,958 15 6,678,726,327 66,787,263 540,976,832
1,418,851,099 16 7,219,703,160 72,197,032 584,795,956
1,591,241,507 17 7,804,499,116 78,044,991 632,164,428
1,784,577,350 18 8,436,663,544 84,366,635 683,369,747
2,001,403,498 19 9,120,033,291 91,200,333 738,722,697
2,244,574,023 20 9,858,755,988 98,587,560 798,559,235
21 10,657,315,222 106,573,152 530,734,298
22 11,188,049,521 111,880,495 557,164,866
23 11,745,214,387 117,452,144 584,911,676
24 12,330,126,063 123,301,261 614,040,278
25 12,944,166,341 129,441,663 644,619,484
26 13,588,785,825 135,887,858 676,721,534
27 14,265,507,359 142,655,074 710,422,266
28 14,975,929,625 149,759,296 745,801,295
29 15,721,730,921 157,217,309 782,942,200
 BULAN - 5
OP= 1%
TP= 6x OP (5% SALDO)
SALDO AKHIR HARI SALDO AWAL OP TP SALDO AKHIR

2,426,384,519 1 16,504,673,120.66 ### 821,932,721 17,326,605,842.06

2,622,921,665 2 17,326,605,842.06 ### 862,864,971 18,192,936,134.17
2,835,378,320 3 18,192,936,134.17 ### 906,008,219 19,102,582,940.88
3,065,043,964 4 19,102,582,940.88 ### 951,308,630 20,057,712,087.92
3,313,312,525 5 20,057,712,087.92 ### 998,874,062 21,060,597,692.32
3,581,690,840 6 21,060,597,692.32 ### ### 22,113,627,576.93
3,871,807,798 7 22,113,627,576.93 ### ### 23,219,308,955.78
4,185,424,229 8 23,219,308,955.78 ### ### 24,380,274,403.57
4,524,443,592 9 24,380,274,403.57 ### ### 25,599,288,123.74
4,890,923,523 10 25,599,288,123.74 ### ### 26,879,252,529.93
5,287,088,328 11 26,879,252,529.93 ### ### 28,223,215,156.43
5,715,342,483 12 28,223,215,156.43 ### ### 29,634,375,914.25
6,178,285,224 13 29,634,375,914.25 ### ### 31,116,094,709.96
6,678,726,327 14 31,116,094,709.96 ### ### 32,671,899,445.46
7,219,703,160 15 32,671,899,445.46 ### ### 34,305,494,417.73
7,804,499,116 16 34,305,494,417.73 ### ### 36,020,769,138.62
8,436,663,544 17 36,020,769,138.62 ### ### 37,821,807,595.55
9,120,033,291 18 37,821,807,595.55 ### ### 39,712,897,975.33
9,858,755,988 19 39,712,897,975.33 ### ### 41,698,542,874.10
10,657,315,222 20 41,698,542,874.10 ### ### 43,783,470,017.80
11,188,049,521 21 43,783,470,017.80 ### ### 45,972,643,518.69
11,745,214,387 22 45,972,643,518.69 ### ### 48,271,275,694.62
12,330,126,063 23 48,271,275,694.62 ### ### 50,684,839,479.36
12,944,166,341 24 50,684,839,479.36 ### ### 53,219,081,453.32
13,588,785,825 25 53,219,081,453.32 ### ### 55,880,035,525.99
14,265,507,359 26 55,880,035,525.99 ### ### 58,674,037,302.29
14,975,929,625 27 58,674,037,302.29 ### ### 61,607,739,167.40
15,721,730,921 28 61,607,739,167.40 ### ### 64,688,126,125.77
16,504,673,121 29 64,688,126,125.77 ### ### 67,922,532,432.06