Rp 1,000,000.

00 MODAL
DAYS MODAL TAGET HARIAN + 10% SALDO REAL KOMPENSASI OPEN POSISI
1 Rp 1,000,000.00 Rp 100,000.00 Rp 1,100,000.00 1 Rp 14,000.00
2 Rp 1,000,000.00 Rp 110,000.00 Rp 1,210,000.00 2 Rp 35,000.00
3 Rp 1,000,000.00 Rp 121,000.00 Rp 1,331,000.00 3 Rp 87,500.00
4 Rp 1,000,000.00 Rp 66,550.00 Rp 1,397,550.00 4 Rp 218,750.00
5 Rp 1,000,000.00 Rp 69,877.50 Rp 1,467,427.50 5 Rp 546,875.00
6 Rp 1,000,000.00 Rp 73,371.38 Rp 1,540,798.88 6 Rp 1,367,187.50
7 Rp 1,000,000.00 Rp 77,039.94 Rp 1,617,838.82 7 Rp 3,417,968.75
8 Rp 1,000,000.00 Rp 80,891.94 Rp 1,698,730.76 8 Rp 8,544,921.88
9 Rp 1,000,000.00 Rp 84,936.54 Rp 1,783,667.30 9 Rp 21,362,304.69
10 Rp 1,000,000.00 Rp 89,183.36 Rp 1,872,850.66 10 Rp 53,405,761.72
11 Rp 1,000,000.00 Rp 93,642.53 Rp 1,966,493.20 11 Rp 133,514,404.30
12 Rp 1,000,000.00 Rp 98,324.66 Rp 2,064,817.86 TOTAL Rp 333,786,010.74
13 Rp 1,000,000.00 Rp 103,240.89 Rp 2,168,058.75
14 Rp 1,000,000.00 Rp 108,402.94 Rp 2,276,461.69
15 Rp 1,000,000.00 Rp 113,823.08 Rp 2,390,284.77
16 Rp 1,000,000.00 Rp 119,514.24 Rp 2,509,799.01
17 Rp 1,000,000.00 Rp 125,489.95 Rp 2,635,288.96
18 Rp 1,000,000.00 Rp 131,764.45 Rp 2,767,053.41
19 Rp 1,000,000.00 Rp 138,352.67 Rp 2,905,406.08
20 Rp 1,000,000.00 Rp 145,270.30 Rp 3,050,676.38
21 Rp 1,000,000.00 Rp 152,533.82 Rp 3,203,210.20
22 Rp 1,000,000.00 Rp 160,160.51 Rp 3,363,370.71
23 Rp 1,000,000.00 Rp 168,168.54 Rp 3,531,539.25
24 Rp 1,000,000.00 Rp 176,576.96 Rp 3,708,116.21
25 Rp 1,000,000.00 Rp 185,405.81 Rp 3,893,522.02
26 Rp 1,000,000.00 Rp 194,676.10 Rp 4,088,198.12
27 Rp 1,000,000.00 Rp 204,409.91 Rp 4,292,608.03
28 Rp 1,000,000.00 Rp 214,630.40 Rp 4,507,238.43
29 Rp 1,000,000.00 Rp 225,361.92 Rp 4,732,600.35
30 Rp 1,000,000.00 Rp 236,630.02 Rp 4,969,230.37
31 Rp 1,000,000.00 Rp 248,461.52 Rp 5,217,691.88
 KEUNTUNGAN MODAL OP UNTUNG BERSIH
Rp 11,200.00 Rp - Rp 11,200.00
Rp 28,000.00 Rp 14,000.00 Rp 14,000.00
Rp 70,000.00 Rp 49,000.00 Rp 21,000.00
Rp 175,000.00 Rp 136,500.00 Rp 38,500.00
Rp 437,500.00 Rp 355,250.00 Rp 82,250.00
Rp 1,093,750.00 Rp 902,125.00 Rp 191,625.00
Rp 2,734,375.00 Rp 2,269,312.50 Rp 465,062.50
Rp 6,835,937.50 Rp 5,687,281.25 Rp 1,148,656.25
Rp 17,089,843.75 Rp 14,232,203.13 Rp 2,857,640.63
Rp 42,724,609.38 Rp 35,594,507.81 Rp 7,130,101.56
Rp 106,811,523.44 Rp 89,000,269.53 Rp 17,811,253.91
Rp 148,240,449.22