E

1
2
3
4
5
6
7
8
9
10
11
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12

su
kor
win
kop
clot
cus
real
ces

12/28/2015
12/29/2015
12/30/2015
12/31/2015
1/1/2016
1/2/2016
1/3/2016
1/4/2016
1/5/2016
1/6/2016
1/7/2016
1/8/2016
1/9/2016
1/10/2016
1/11/2016
1/12/2016
1/13/2016
1/14/2016
1/15/2016
1/16/2016
1/17/2016
1/18/2016
1/19/2016
1/20/2016
1/21/2016
1/22/2016
1/23/2016
1/24/2016
1/25/2016

har
1.45
0.80
6.50
10.00
22.00
7.56
11.00
90.00

G
26.49
26.66
26.63

13.03
13.14
13.29

26.92
26.86
26.58
26.55
26.74
26.63

13.16
13.32
13.10
13.29
12.87
13.00

LOCAL
3
1.45
0.80
6.50
22.00
7.56

3
1.45
0.80
6.50
22.00
7.56

idr
Share
345.19119
0.00
350.32554
0.66
354.03786
0.66
0
0
0
0
354.2672
0.68
357.7752
0.66
348.0651
0.66
352.8495
0.66
344.1438
0.67
346.19
0.66
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Wage
306.40
307.20
307.20

305.60
308.40
312.00
312.00
316.80

1
1.45
0.80
6.50
22.00
7.56
11.00

sen
kn
gran
pist
snap
sames
baz

12.20
16.15
16.15
18.80
18.80
19.30

def
sb
kcm
sart
rom
shld
hel

31.00
25.52
29.00
29.92
30.00
34.34

wag

70.00

win
lost

12.20
16.15
16.15

12.20
16.15

12.20
16.15
16.15

25.52

25.52

25.52

-45.50

-45.50

-45.50

62.83
-22.67
-62.83

46.68
-6.52
-22.67
33.65

0.00
40.16
-6.52

73.83
-16.68

PenghSilan Arena

1
2
3
4
5
6
7
8
9
10

12/30/2015
12/31/2015
1/1/2016
1/2/2016
1/3/2016
1/4/2016
1/5/2016
1/6/2016
1/7/2016
1/8/2016

1
1.6682
0.1889
0.179
0.2174

2
1.6284

INCOME
3
4
1.1281
1.1653

0.179
0.4348

0.315

0.1853
0.1887

0.3641

0.2868

0.1897
0.1701
0.166

0.3295
0.321

0.2676
0.2587

0.63

0.5353

5
1.26

1.26

11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26

su
kor
win
kop
clot
cus
real
ces

sen

1/9/2016
1/10/2016
1/11/2016
1/12/2016
1/13/2016
1/14/2016
1/15/2016
1/16/2016
1/17/2016
1/18/2016
1/19/2016
1/20/2016
1/21/2016
1/22/2016
1/23/2016
1/24/2016

har
1.45
0.80
6.50
10.00
22.00
7.56
11.00
90.00

0.1831

LOCAL
3
1.45
0.80
6.50
22.00
7.56

3
1.45
0.80
6.50
22.00
7.56

1
1.45
0.80
6.50
22.00
7.56
11.00

kn
gran
pist
snap
sames
baz

12.20
16.15
16.15
18.80
18.80
19.30

def
sb
kcm
sart
rom
shld
hel

31.00
25.52
29.00
29.92
30.00
34.34

wag

70.00

win
lost

12.20
16.15
16.15

12.20

12.20
16.15
16.15
18.80
18.80
19.30

25.52

25.52

25.52

-45.50

-45.50

-45.50

62.83
-22.67
-62.83

46.68
-6.52
-22.67
33.65

16.15

0.00
40.16
-6.52

130.73
-73.58

10.5%

25%
Id

Work
2.58
66.54
67.62

70.17
69.00
70.29
71.24
71.88

Pr

Pn

idr

0.27
6.96348837
7.07651163
0
0
0
0
7.34337209
7.22093023
7.35593023
7.45534884
7.52232558
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.633
16.325512
16.590488
0
0
0
0
17.216128
16.92907
17.24557
17.478651
17.635674
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

gold

Eur

29.34
130.67
79

151.64
166.95
199.18
80.18
56.04

16.29
17.83
12.42
7.2
9.06

1.84
2
2.85
3.33
3.45

GLOBAL
2
1.45
0.80
6.50

3
1.45
0.80
6.50

4
1.45
0.80
6.50

22.00
7.56
11.00

22.00
7.56
11.00

22.00
7.56
11.00
90.00

5
1.45
0.80
6.50
100.00
22.00
7.56
11.00
90.00

6
1.45
0.80
6.50
200.00
22.00
7.56
11.00
90.00

7
1.45
0.80
6.50
300.00
22.00
7.56
11.00
90.00

G
2.251554
9.9444444
5.9422176
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
11.384384
12.749141
14.987208
6.2299922
4.3107692
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

12.20
16.15
16.15

24.40
32.30
32.30
18.80
18.80
19.30

24.40
32.30
32.30
18.80
18.80
19.30

36.60
48.45
48.45
37.60
37.60
38.60

36.60
48.45
48.45
37.60
37.60
38.60

48.80
64.60
64.60
56.40
56.40
57.90

62.00
25.52
29.00
29.92
30.00
34.34

93.00
25.52
29.00
29.92
30.00
34.34

93.00
51.04
58.00
59.84
60.00
68.68

124.00
51.04
58.00
59.84
60.00
68.68

25.52

51.04

-45.50

-45.50

-45.50

-45.50

-45.50

-45.50

73.83
91.11
-16.68

200.75
182.68
-35.81

450.49
338.72
-67.06

682.89
816.45
106.32

931.67
1987.91
567.67

1164.07
4596.02
1755.51

SUM
6
0

7
0

8
0

9
0

6.6669
0.1889
0.358
2.8572
0
0.1853
0.8396
0
0.1897
1.3025
0.7457

PAJAK

HASIL
eur
2.333415 4.333485
0.066115 0.122785
0.1253
0.2327
1.00002
1.85718
0
0
0.064855 0.120445
0.29386
0.54574
0
0
0.066395 0.123305
0.455875 0.846625
0.260995 0.484705

0.1831
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.064085
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

GLOBAL
2
1.45
0.80
6.50
22.00
7.56
11.00

3
1.45
0.80
6.50
50.00
22.00
7.56
11.00

4
1.45
0.80
6.50
100.00
22.00
7.56
11.00
90.00

5
1.45
0.80
6.50
100.00
22.00
7.56
11.00
90.00

6
1.45
0.80
6.50
200.00
22.00
7.56
11.00
90.00

7
1.45
0.80
6.50
300.00
22.00
7.56
11.00
90.00

0.119015
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

12.20
16.15
16.15
18.80
18.80
19.30

24.40
32.30
32.30
37.60
37.60
38.60

24.40
32.30
32.30
37.60
37.60
38.60

36.60
48.45
48.45
56.40
56.40
57.90

36.60
48.45
48.45
56.40
56.40
57.90

48.80
64.60
64.60
75.20
75.20
77.20

31.00
51.04
29.00
29.92
30.00
34.34

62.00
76.56
58.00
59.84
60.00
68.68

62.00
51.04
58.00
59.84
60.00
68.68

93.00
102.08
87.00
89.76
90.00
103.02

25.52

51.04

-45.50

-45.50

-45.50

-45.50

-45.50

-45.50

130.73
34.21
-73.58

307.65
75.78
-142.71

601.91
187.30
-218.48

883.09
616.25
-93.88

957.57
1962.01
541.77

1364.27
4395.82
1555.31

26

334.62

keuangan
E
0.0849964
0.3729959
0.22314
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0.4238416
0.4796517
0.56449
0.232984
0.1618764
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

I/E
0.0849964
0.3729959
0.22314
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0.4238416
0.4796517
0.56449
0.232984
0.1618764
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

1
12
0.18

idr eur

konfersi
gold eur

eur

Tot
Eur

Prof'
eur

0.4238416
0.4796517
0.56449
0.232984
0.1618764
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

1.222973
1.3615884
0.9345372
0.5594406
0.6969231
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

1.84
2
2.85
3.33
3.45
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

3.4868145
3.84124
4.3490272
4.1224246
4.3087995
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

3.4868145
0.3544255
0.5077872
-0.226603
0.1863749
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2
24

3
36

4
48

0.36
0.54
0.72
0.18
0.06

0.358
0.13

0.537
0.19

0.716
0.25

1
12
0.2482

0.12
40.16

0.23
80.33

0.35
120.49

0.47
160.65

0.25
0.09
0.16
57.15

0.2482

h1
Ref

rom
spain
fin
ned

8
0
1
4
13

idr
1535.2116
43.498698
82.437977
657.93796
0
42.669713
193.33778
0
43.682917
299.93147
171.71508

Modal

profit
profit
idr
eur
1618.22
-83.01
62.83
-19.33
62.83
19.61
558.32
99.62
62.83
-62.83
62.83
-20.16
181.66
11.68
62.83
-62.83
62.83
-19.15
292.43
7.50
208.83
-37.11

-0.23
-0.05
0.06
0.28
-0.18
-0.06
0.03
-0.18
-0.05
0.02
-0.10

42.163111
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

46.68

-4.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Minus
EN
1
26.68
33.31
44.57
22.4
66.96
48.27
67.51
54.77
52.79
61.30
61.17

Exp
623.96
622.08
620.92
619.75
619.39
619.52
620.16
620.29
621.42
622.05
622.67
623.80
624.93

PP
208.65
216.5867
218.41
221.7733
214.2633
229.16
223.1433
229.6
225.73
225.28
228.3233
228.6567
208.6433
0.333333
0.333333
0.333333
0.333333
0.333333
0.333333
0.333333
0.333333
0.333333
0.333333
0.333333
0.333333
0.333333
0.333333
0.333333
0.333333

Book
4500
13.03625
1.88
1.16
1.17
0.36
-0.13
-0.64
-0.13
-1.13
-0.63
-0.62
-1.13
-1.13
624.93
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.30%
0.19%
0.19%
0.06%
-0.02%
-0.10%
-0.02%
-0.18%
-0.10%
-0.10%
-0.18%
-0.18%
100.00%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2
24

3
36

4
48

5
60

6
72

7
84

su
kor
win

0.7351

kop
clot
cus
real
ces

1.7089
3.5174
6.6823
13.0121
25.6718

0.74
0.26
0.48
164.94

1.71
0.60
1.11
383.43

3.52
1.23
2.29
789.21

6.68
2.34
4.34
1499.34

13.01
4.55
8.46
2919.58

25.67
8.99
16.69
5760.09

0.4869

0.9738

1.8085

3.1649

6.3298

12.6597

sen
kn
gran
pist
snap
sames
baz
def
sb
kcm
sart
rom
shld
hel

wag

har
1.45
0.80
6.50
10.00
22.00
7.56
11.00
90.00

LOCAL
3
1.45
0.80
6.50
22.00
7.56

GLOBAL
3
1.45
0.80
6.50
22.00
7.56

1
1.45
0.80
6.50

2
1.45
0.80
6.50

3
1.45
0.80
6.50

22.00
7.56
11.00
90.00

22.00
7.56
11.00
90.00

22.00
7.56
11.00
90.00

12.20
16.15
16.15
18.80
18.80
19.30

31.00
25.52
29.00
29.92
30.00
34.34

70.00

win
lost

12.20
16.15
16.15

12.20
16.15

12.20
16.15
16.15

12.20
16.15
16.15

24.40
32.30
32.30
18.80
18.80
19.30

25.52

25.52

25.52

25.52

51.04

-45.50

-45.50

-45.50

-45.50

-45.50

62.83
-22.67
-62.83

46.68
-6.52
-22.67
33.65

163.83
-106.68

163.83
1.11
-106.68

290.75
92.68
-125.81

0.00
40.16
-6.52

GLOBAL
4
1.45
0.80
6.50
22.00
7.56
11.00
90.00

5
1.45
0.80
6.50
100.00
22.00
7.56
11.00
90.00

6
1.45
0.80
6.50
200.00
22.00
7.56
11.00
90.00

7
1.45
0.80
6.50
300.00
22.00
7.56
11.00
90.00

24.40
32.30
32.30
18.80
18.80
19.30

36.60
48.45
48.45
37.60
37.60
38.60

36.60
48.45
48.45
37.60
37.60
38.60

48.80
64.60
64.60
56.40
56.40
57.90

62.00
25.52
29.00
29.92
30.00
34.34

93.00
25.52
29.00
29.92
30.00
34.34

93.00
51.04
58.00
59.84
60.00
68.68

124.00
51.04
58.00
59.84
60.00
68.68

-45.50

-45.50

-45.50

-45.50

450.49
338.72
-67.06

682.89
816.45
106.32

931.67
1987.91
567.67

1164.07
4596.02
1755.51

Energi

3.516
3.517283
3.518503
3.519661
3.520761
3.521806

8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
1
2
3
4
5
6
7
8

70.32
70.34567
70.37005
70.39321
70.41522
70.43613
75.45599
73.76652
72.16153
70.63678
69.18828
67.8122
71.50492
70.01301
68.59569
67.24924
65.97011
64.75494
68.60053

8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
1
2
3
4
5
6
7
8

68.60053
68.71217
68.81822
68.91898
69.0147
69.10563
74.19201
74.02408
73.86454
73.71298
73.569
73.43222
78.30227
76.47049
74.7303
73.07712
71.5066
70.0146
73.5972
72.00068
70.48398
69.04311
67.67429
66.37391
70.13855

8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
1
2
3
4
5
6
7
8

70.13855
70.17328
70.20629
70.23764
70.26742
70.29572
75.3226
75.09814
74.8849
74.68232
74.48987
74.30704
79.13336
77.26002
75.48035
73.78967
72.18352
70.65768
74.20813
72.58105
71.03533
69.5669
68.17189
66.84663
70.58763

cus

clot
real
5 2.083333 1.458333 3.541667