1 Multiplie

Stake
Return
Level Stake
1
0.37
2
0.75
3
1.52
4
3.10
5
6.28

2.03
0.37
97%
Payout
0.73
1.11
1.88
3.45
6.64

Balance
0.37
1.12
2.65
5.74
12.02

2 Multiplie
2.03
Stake
0.65571429
Return
97%
Level Stake
Payout
1
0.66
1.29
2
1.33
1.97
3
2.70
3.34
4
5.49
6.12
5
11.14
11.76

Balance
0.66
1.99
4.69
10.17
21.31

3 Multiplie
2.03
Stake
1.22714286
Return
97%
Level Stake
Payout

Balance

1
2
3
4
5

1.23
2.49
5.06
10.27
20.84

2.42
3.68
6.24
11.45
22.01

1.23
3.72
8.78
19.04
39.88

4 Multiplie
2.03
Stake
2.08428571
Return
97%
Level Stake
Payout
1
2.08
4.11
2
4.23
6.25
3
8.59
10.61
4
17.44
19.44
5
35.39
37.39

Balance
2.08
6.32
14.90
32.34
67.74

5 Multiplie
2.03
Stake
4.01958334
Return
97%
Level Stake
Payout
1
4.02
7.92
2
8.16
12.06
3
16.56
20.45
4
33.63
37.50
5
68.26
72.10

Balance
4.02
12.18
28.74
62.37
130.63

6 Multiplie
2.03
Stake
7.73386905
Return
97%
Level Stake
Payout
1
7.73
15.24
2
15.70
23.19
3
31.87
39.35
4
64.70
72.15
5
131.34
138.73

Balance
7.73
23.43
55.30
120.00
251.34

7 Multiplie
2.03
Stake
12.0195833
Return
97%
Level Stake
Payout
1
12.02
23.68
2
24.40
36.05
3
49.53
61.16
4
100.55
112.13
5
204.11
215.61

Balance
12.02
36.42
85.95
186.50
390.61

8 Multiplie
2.03
Stake
20.5910119
Return
97%

Level Stake
1
20.59
2
41.80
3
84.85
4
172.25
5
349.67

Payout
40.56
61.75
104.77
192.09
369.36

Balance
20.59
62.39
147.24
319.50
669.17

9 Multiplie
2.03
Stake
37.7338691
Return
97%
Level Stake
Payout
1
37.73
74.34
2
76.60
113.17
3
155.50
192.00
4
315.66
352.02
5
640.79
676.86

Balance
37.73
114.33
269.83
585.49
1226.28

10 Multiplie
2.03
Stake
66.3052976
Return
97%
Level Stake
Payout
1
66.31
130.62
2
134.60
198.86
3
273.24
337.37
4
554.67
618.56
5
1125.98
1189.37

Balance
66.31
200.91
474.14
1028.81
2154.80

jumlah OP

Profit
0.36
0.36
0.36
0.36
0.35

Loss
-0.37
-1.12
-2.65
-5.74
-12.02

35

35
Loss =

10.00

stake selanjutn 0.2857142857

Profit
0.64
0.64
0.63
0.63
0.63

Loss
-0.66
-1.99
-4.69
-10.17
-21.31

35
Loss =

20

stake selanjutn 1.2271428571

Profit

Loss

1.19
1.19
1.19
1.18
1.17

-1.23
-3.72
-8.78
-19.04
-39.88

35
Loss =

30

stake selanjutn 2.0842857143

Profit
2.02
2.02
2.02
2.01
1.99

Loss
-2.08
-6.32
-14.90
-32.34
-67.74

35
Loss =

60

stake selanjutn 4.0195833395

Profit
3.90
3.90
3.89
3.87
3.84

Loss
-4.02
-12.18
-28.74
-62.37
-130.63

35

Loss =

130

stake selanjutn 7.7338690538

Profit
7.50
7.49
7.48
7.45
7.39

Loss
-7.73
-23.43
-55.30
-120.00
-251.34

35

Loss =

150

stake selanjutn

Profit
11.66
11.65
11.63
11.58
11.49

Loss
-12.02
-36.42
-85.95
-186.50
-390.61

12.01958334

35

Loss =

300

stake selanjutn 20.591011911

Profit
19.97
19.95
19.92
19.84
19.69

Loss
-20.59
-62.39
-147.24
-319.50
-669.17

35

Loss =

600

stake selanjutn 37.733869054

Profit
36.60
36.57
36.50
36.36
36.07

Loss
-37.73
-114.33
-269.83
-585.49
-1226.28

35
Loss =

1000

stake selanjutn 66.305297625

Profit
64.32
64.26
64.14
63.89
63.39

Loss
-66.31
-200.91
-474.14
-1028.81
-2154.80

35

Loss =

500

stake selanjutn 80.591011911

TP per sesi

TOTAL Loss

Modal awal =
Balance Loss

TOTAL Loss

10.00

2000
1987.98

30.00

TP selanjutnya

2002

Balance Loss

1968.69

TOTAL Loss
Balance Loss

TOTAL Loss
Balance Loss

TOTAL Loss
Balance Loss

60.00
1930.12

120.00
1872.26

250.00
-250.63

TOTAL Loss

400.00

TOTAL Loss

700.00

TOTAL Loss

1300.00

TOTAL Loss

2300.00

TOTAL Loss

2800.00