PERHITUNGAN TRADING PLAN

PROFIT PER SESI

MODAL AWAL
HARI
KE
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

MODAL

2%
100.00

Target 1
100.00
2.00
102.00
120.00
2.40
122.40
144.00
2.88
146.88
172.80
3.46
176.26
207.36
4.15
211.51
145.15
2.90
148.06
174.18
3.48
177.67
209.02
4.18
213.20
250.82
5.02
255.84
300.99
6.02
307.01
210.69
4.21
214.90
252.83
5.06
257.89
303.40
6.07
309.46
364.07
7.28
371.36
436.89
8.74
445.63
305.82
6.12
311.94
366.99
7.34
374.33
440.38
8.81
449.19
528.46
10.57
539.03
634.15
12.68
646.84
443.91 SALDO AKHIR

(isi sesuai target pribadi)

(isi sesuai kemampuan modal)

2
2.00
2.40
2.88
3.46
4.15
2.90
3.48
4.18
5.02
6.02
4.21
5.06
6.07
7.28
8.74
6.12
7.34
8.81
10.57
12.68

Target 2
104.00
124.80
149.76
179.71
215.65
150.96
181.15
217.38
260.86
313.03
219.12
262.94
315.53
378.64
454.36
318.06
381.67
458.00
549.60
659.52

3
2.00
2.40
2.88
3.46
4.15
2.90
3.48
4.18
5.02
6.02
4.21
5.06
6.07
7.28
8.74
6.12
7.34
8.81
10.57
12.68

ARSIR KUNING TANDANYA TELAH TERPENUHI

Target 3
106.00
127.20
152.64
183.17
219.80
153.86
184.63
221.56
265.87
319.05
223.33
268.00
321.60
385.92
463.10
324.17
389.01
466.81
560.17
672.20

4
2.00
2.40
2.88
3.46
4.15
2.90
3.48
4.18
5.02
6.02
4.21
5.06
6.07
7.28
8.74
6.12
7.34
8.81
10.57
12.68

Target 4
108.00
129.60
155.52
186.62
223.95
156.76
188.12
225.74
270.89
325.07
227.55
273.06
327.67
393.20
471.84
330.29
396.35
475.61
570.74
684.89

SESI TRADING
5
Target 5
2.00
110.00
2.40
132.00
2.88
158.40
3.46
190.08
4.15
228.10
2.90
159.67
3.48
191.60
4.18
229.92
5.02
275.90
6.02
331.09
4.21
231.76
5.06
278.11
6.07
333.73
7.28
400.48
8.74
480.58
6.12
336.40
7.34
403.69
8.81
484.42
10.57
581.31
12.68
697.57

6
Target 6
2.00
112.00
2.40
134.40
2.88
161.28
3.46
193.54
4.15
232.24
2.90
162.57
3.48
195.08
4.18
234.10
5.02
280.92
6.02
337.11
4.21
235.97
5.06
283.17
6.07
339.80
7.28
407.76
8.74
489.32
6.12
342.52
7.34
411.03
8.81
493.23
10.57
591.88
12.68
710.25

7
2.00
2.40
2.88
3.46
4.15
2.90
3.48
4.18
5.02
6.02
4.21
5.06
6.07
7.28
8.74
6.12
7.34
8.81
10.57
12.68

Target 7
114.00
136.80
164.16
196.99
236.39
165.47
198.57
238.28
285.94
343.13
240.19
288.23
345.87
415.04
498.05
348.64
418.36
502.04
602.45
722.93

8
2.00
2.40
2.88
3.46
4.15
2.90
3.48
4.18
5.02
6.02
4.21
5.06
6.07
7.28
8.74
6.12
7.34
8.81
10.57
12.68

Target 8
116.00
139.20
167.04
200.45
240.54
168.38
202.05
242.46
290.95
349.15
244.40
293.28
351.94
422.33
506.79
354.75
425.70
510.85
613.01
735.62

9
2.00
2.40
2.88
3.46
4.15
2.90
3.48
4.18
5.02
6.02
4.21
5.06
6.07
7.28
8.74
6.12
7.34
8.81
10.57
12.68

Target 9
118.00
141.60
169.92
203.90
244.68
171.28
205.54
246.64
295.97
355.16
248.62
298.34
358.01
429.61
515.53
360.87
433.04
519.65
623.58
748.30

10
2.00
2.40
2.88
3.46
4.15
2.90
3.48
4.18
5.02
6.02
4.21
5.06
6.07
7.28
8.74
6.12
7.34
8.81
10.57
12.68

Target 10
120.00
144.00
172.80
207.36
248.83
174.18
209.02
250.82
300.99
361.18
252.83
303.40
364.07
436.89
524.27
366.99
440.38
528.46
634.15
760.98

PROFIT
20.00
24.00
28.80
34.56
41.47
29.03
34.84
41.80
50.16
60.20
42.14
50.57
60.68
72.81
87.38
61.16
73.40
88.08
105.69
126.83

WD

103.68

150.49

CATATAN :
1. Sabarlah dalam trading, terutama Settingan
2. Bijaklah dalam memberlkukan Stake/ Payout
3. Sekali sesi trading tercapai, Disiplinlah utk STOP/Berhent
4. Centang atau Coret profit per sesi yang sudah tercapai
5. Jeda anatar sesi terserah anda, jika sudah siap silahkan s
6. jangan pernah lepas SBBot full sampai 1-2 jam terus men
7. Jika sudah profit, sering2lah WD setiap hari minimal $10
8. Batasi Loss/SL setiap kali sesi trading sesuai dgn keingin
9. Jika tercapai Loss target, Disiplinlah utk STOP / Berhenti s
10. Jadilah trader SADIS = Sabar dan DISiplin

218.44

317.08
789.69 TOTAL WD

ma Settingan
Stake/ Payout
iplinlah utk STOP/Berhenti sejenak
esi yang sudah tercapai
jika sudah siap silahkan start lagi
sampai 1-2 jam terus menerus
D setiap hari minimal $10
rading sesuai dgn keinginan User
nlah utk STOP / Berhenti sejenak (tenangkan diri)
dan DISiplin

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

Multiplier
Payout
Return
Stake
0.51
1.07
2.24
4.70
9.87
20.73
43.54
91.43
191.99
403.19
846.69
1778.06
3733.92
7841.24
16466.60
34579.86
72617.70
152497.17
320244.06
672512.52
1412276.29
2965780.21
6228138.45
13079090.74

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

27466090.55
57678790.15
121125459.31
254363464.55
534163275.56
1121742878.68
2355660045.24
4946886095.00
10388460799.50
21815767678.94
45813112125.78
96207535464.13
202035824474.68
424275231396.82
890977985933.31
###
###
###
###
###
###
###
###
###
###
###
###
###
###

54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

2.1
1
97%
Payout
1.00
2.10
4.41
9.26
19.45
40.84
85.77
180.11
378.23
794.28
1667.99
3502.78
7355.83
15447.24
32439.20
68122.32
143056.87
300419.42
630880.79
1324849.66
2782184.29
5842587.02
12269432.74
25765808.75

Balance
0.51
1.57
3.81
8.51
18.39
39.12
82.65
174.08
366.07
769.26
1615.96
3394.01
7127.94
14969.17
31435.77
66015.63
138633.33
291130.50
611374.56
1283887.08
2696163.37
5661943.58
11890082.03
24969172.76

54108198.38
113627216.59
238617154.84
501096025.17
1052301652.86
2209833471.01
4640650289.12
9745365607.15
20465267775.01
42977062327.51
90251830887.78
189528844864.34
398010574215.11
835822205851.73
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

52435263.31
110114053.46
231239512.77
485602977.32
1019766252.89
2141509131.57
4497169176.81
9444055271.81
19832516071.30
41648283750.24
87461395876.02
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

Profit
0.49
0.53
0.60
0.75
1.06
1.72
3.11
6.03
12.16
25.02
52.03
108.76
227.89
478.06
1003.43
2106.69
4423.54
9288.93
19506.24
40962.59
86020.93
180643.44
379350.71
796635.99

Loss
-0.51
-1.57
-3.81
-8.51
-18.39
-39.12
-82.65
-174.08
-366.07
-769.26
-1615.96
-3394.01
-7127.94
-14969.17
-31435.77
-66015.63
-138633.33
-291130.50
-611374.56
-1283887.08
-2696163.37
-5661943.58
-11890082.03
-24969172.76

1672935.07
3513163.13
7377642.07
15493047.85
32535399.97
68324339.44
143481112.31
301310335.34
632751703.70
1328778577.27
2790435011.76
5859913524.19
12305818400.28
25842218640.09
54268659143.67
###
###
###
###
###
###
###
###
###
###
###
###
###
###

-52435263.31
-110114053.46
-231239512.77
-485602977.32
-1019766252.89
-2141509131.57
-4497169176.81
-9444055271.81
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

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

Multiplier
Stake
Return
Stake
0.35
0.44
0.55
0.68
0.85
1.06
1.32
1.65
2.06
2.57
3.21
4.00
5.00
6.24
7.78
9.71
12.12
15.13
18.88
23.56
29.40
36.69
45.79
57.15

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

71.32
89.01
111.08
138.63
173.01
215.92
269.47
336.29
419.70
523.78
653.68
815.79
1018.11
1270.60
1585.70
1978.96
2469.74
3082.24
3846.63
4800.60
5991.14
7476.95
9331.23
11645.38
14533.43
18137.72
22635.88
28249.57
35255.47

54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80

43998.82
54910.53
68528.34
85523.37
106733.17
133203.00
166237.34
207464.20
258915.32
323126.32
403261.65
503270.54
628081.63
783845.88
978239.65
1220843.09
1523612.17
1901467.99
2373032.05
2961544.00
3696006.91
4612616.63
5756545.55
7184168.84
8965842.72
11189371.71
13964335.90

1.248
0.35
885%
Payout
3.45
3.95
4.58
5.37
6.35
7.58
9.10
11.01
13.39
16.37
20.07
24.70
30.48
37.69
46.68
57.91
71.92
89.41
111.23
138.47
172.46
214.88
267.82
333.89

Balance
0.35
0.79
1.33
2.01
2.86
3.92
5.24
6.89
8.95
11.52
14.73
18.73
23.73
29.97
37.75
47.46
59.58
74.71
93.58
117.14
146.54
183.23
229.03
286.17

416.34
519.24
647.66
807.93
1007.95
1257.57
1569.10
1957.89
2443.09
3048.63
3804.34
4747.47
5924.49
7393.41
9226.63
11514.49
14369.73
17933.07
22380.12
27930.04
34856.34
43500.37
54288.11
67751.21
84553.16
105521.99
131691.10
164350.14
205108.63

357.49
446.50
557.59
696.22
869.23
1085.15
1354.62
1690.91
2110.61
2634.39
3288.07
4103.86
5121.96
6392.56
7978.26
9957.22
12426.96
15509.20
19355.83
24156.43
30147.57
37624.52
46955.75
58601.13
73134.56
91272.28
113908.16
142157.73
177413.20

255975.21
319456.72
398681.63
497554.33
620947.45
774942.07
967127.35
1206974.59
1506303.93
1879866.96
2346073.61
2927899.52
3654018.25
4560214.43
5691147.26
7102551.43
8863983.83
11062251.47
13805689.49
17229500.13
21502415.81
26835014.58
33490097.85
41795641.77
52160960.58
65096878.45
81240903.95

221412.03
276322.56
344850.90
430374.28
537107.45
670310.44
836547.78
1044011.98
1302927.30
1626053.62
2029315.27
2532585.81
3160667.44
3944513.31
4922752.97
6143596.05
7667208.22
9568676.21
11941708.26
14903252.26
18599259.17
23211875.80
28968421.35
36152590.19
45118432.91
56307804.62
70272140.52

Level

Profit
3.10
3.52
4.04
4.69
5.50
6.52
7.78
9.36
11.33
13.79
16.87
20.70
25.48
31.45
38.90
48.20
59.80
74.28
92.36
114.91
143.06
178.19
222.02
276.74

Loss
-0.35
-0.79
-1.33
-2.01
-2.86
-3.92
-5.24
-6.89
-8.95
-11.52
-14.73
-18.73
-23.73
-29.97
-37.75
-47.46
-59.58
-74.71
-93.58
-117.14
-146.54
-183.23
-229.03
-286.17

1
2
3
4
5
6
7
8
9
10
11

345.02
430.23
536.58
669.30
834.94
1041.65
1299.63
1621.59
2023.40
2524.85
3150.66
3931.68
4906.38
6122.82
7640.93
9535.53
11899.99
14850.83
18533.49
23129.45
28865.20
36023.42
44956.88
56105.83
70019.73
87384.27
109055.22
136100.57
169853.16

-357.49
-446.50
-557.59
-696.22
-869.23
-1085.15
-1354.62
-1690.91
-2110.61
-2634.39
-3288.07
-4103.86
-5121.96
-6392.56
-7978.26
-9957.22
-12426.96
-15509.20
-19355.83
-24156.43
-30147.57
-37624.52
-46955.75
-58601.13
-73134.56
-91272.28
-113908.16
-142157.73
-177413.20

211976.39
264546.19
330153.29
412030.95
514214.28
641739.07
800890.01
999510.39
1247388.61
1556740.64
1942811.97
2424628.98
3025936.62
3776368.55
4712907.61
5881708.34
7340371.66
9160783.48
11432657.44
14267956.13
17806408.90
22222397.96
27733552.30
34611472.92
43195117.86
53907506.74
67276568.06

-221412.03
-276322.56
-344850.90
-430374.28
-537107.45
-670310.44
-836547.78
-1044011.98
-1302927.30
-1626053.62
-2029315.27
-2532585.81
-3160667.44
-3944513.31
-4922752.97
-6143596.05
-7667208.22
-9568676.21
-11941708.26
-14903252.26
-18599259.17
-23211875.80
-28968421.35
-36152590.19
-45118432.91
-56307804.62
-70272140.52

10.00
10.00

11.00

11.00

12.10

12.10

13.31

13.31

14.64

14.64

16.11

16.11

17.72

17.72

19.49

19.49

21.44

21.44

23.58

23.58

25.94

25.94

28.53

Level
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

Multiplier
Stake
Return
Jumlah Tab
Jumlah Loss Tab
Stake
0.35
0.44
0.55
0.68
0.85
1.06
1.32
1.65
2.06
2.57
3.21
4.00
5.00
6.24
7.78

1.248
0.35
885%
2
1
Balance
0.35
0.79
1.33
2.01
2.86
3.92
5.24
6.89
8.95
11.52
14.73
18.73
23.73
29.97
37.75

Loss .... Tab

-0.70
-1.57
-2.66
-4.02
-5.72
-7.84
-10.49
-13.79
-17.91
-23.05
-29.46
-37.47
-47.46
-59.93
-75.50

Profit 1, Loss ... Tab

2.75
2.73
2.71
2.68
2.64
2.60
2.54
2.47
2.38
2.27
2.13
1.96
1.75
1.49
1.15

Multiplier Minimum dgn Profi

Jumlah Tab
2
3
4
5
6
7

er Minimum dgn Profit 1 Tab

Multiplier
1.248
1.436
1.684
2.031
2.559
3.457