Вы находитесь на странице: 1из 4

Realisasi

Standard Payout Realisasi Realisasi


Hari Ke - Modal OP (5%) Jumlah OP Win Rate Min Profit Balance
1 20.00 1.00 3 70% 80% 4.93 24.93
2 24.93 1.25 8 70% 80% 11.69 36.62
3 36.62 1.83 10 70% 80% 11.00 47.62
4 47.62 2.38 5 70% 80% 7.00 54.62
5 50.62 2.53 44 70% 80% 4.80 55.42
6 55.42 2.77 5 70% 80% 6.38 61.80
7 41.80 2.09 3 70% 80% 4.70 46.50
8 46.50 2.33 37 70% 80% (10.00) 36.50
9 36.50 1.83 29 70% 80% (8.00) 28.50
10 28.50 1.43 3 70% 80% 5.02 33.52
11 33.52 1.68 9 70% 80% 4.47 37.99
12 37.99 1.90 3 70% 80% 4.90 42.89
13 42.89 2.14 101 70% 80% (20.00) 22.89
14 42.89 2.14 22 70% 80% 3.60 46.49
15 46.49 2.32 11 70% 80% (8.00) 38.49
16 58.49 2.92 10 70% 80% 4.00 62.49
17 62.49 3.12 16 70% 80% 5.30 67.79
18 67.79 3.39 44 70% 80% (10.00) 57.79
19 57.79 2.89 3 70% 80% 2.40 60.19
20 60.19 3.01 41 70% 80% 8.70 68.89
Profit Sebulan dan Pertumbuhan Modal (Growth %) 32.89 164%

Bulan Modal
1 20
2 35
3 62
4 110
5 193
6 341
7 601
8 1,059
9 1,867
10 3,291
11 5,802
12 10,228
TOTAL
Dalam Rupiah
Persentasi Win Rate Pengambilan Modal/Keuntungan

Win Loss Win Rate Tanggal Nominal Keterangan


3 - 100%
6 2 75%
6 4 60%
4 1 80% 4-Jul-18 -4 Beli Pulsa
23 21 52%
4 1 80% 15-Jul-18 -20 Arisan
2 1 67%
21 16 57%
17 12 59%
3 - 100%
6 3 67%
3 - 100%
62 39 61% 13-Jul-18 20 inject
14 8 64%
7 4 64% 15-Jul-18 20 inject
6 4 60%
11 5 69%
26 18 59%
3 - 100%
24 17 59%
251.00 156.00 62%

Modal + Profit Ambil


53 $18
93 $31
164 $55
290 $97
511 $170
901 $300
1,588 $529
2,800 $933
4,936 $1,645
8,703 $2,901
15,343 $5,114
27,049 $9,016
TOTAL $20,810
Dalam Rupiah Rp291,341,004
Realisasi
Standard Payout Realisasi Realisasi
Hari Ke - Modal OP (5%) Jumlah OP Win Rate Min Profit Balance
1 60.00 3.00 22 70% 80% 10.58 70.58
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Profit Sebulan dan Pertumbuhan Modal (Growth %) 10.58 18%

Bulan Modal Modal + Profit


1
2
3
4
5
6
7
8
9
10
11
12
TOTAL
Dalam Rupiah
Persentasi Win Rate Pengambilan Modal/Keuntungan

Win Loss Win Rate Tanggal Nominal Keterangan


12 9 57%

12.00 9.00 57%

Ambil

L $0
Rp0

Вам также может понравиться