You are on page 1of 6

Safetygreen.

club

Modal Awal 12
No Hari Total Invest % Profit PengeluaraInvest AwalRe-Invest
1 0 12 1.5 0 12 0
2 1 12 1.5 0.18 12 0
3 2 12 1.5 0.36 12 0
4 3 12 1.5 0.54 12 0
5 4 12 1.5 0.72 12 0
6 5 12 1.5 0.9 12 0
7 6 12 1.5 1.08 12 0
8 7 12 1.5 1.26 12 0
9 8 12 1.5 1.44 12 0
10 9 12 1.5 1.62 12 0
11 10 12 1.5 1.8 12 0
12 11 12 1.5 1.98 12 0
13 12 12 1.5 2.16 12 0
14 13 12 1.5 2.34 12 0
15 14 12 1.5 2.52 12 0
16 15 12 1.5 2.7 12 0
17 16 12 1.5 2.88 12 0
18 17 12 1.5 3.06 12 0
19 18 12 1.5 3.24 12 0
20 19 12 1.5 3.42 12 0
21 20 12 1.5 3.6 12 0
22 21 12 1.5 3.78 12 0
23 22 12 1.5 3.96 12 0
24 23 12 1.5 4.14 12 0
25 24 12 1.5 4.32 12 0
26 25 12 1.5 4.5 12 0
27 26 12 1.5 4.68 12 0
28 27 12 1.5 4.86 12 0
29 28 12 1.5 5.04 12 0
30 29 12 1.5 5.22 12 0
31 30 12 1.5 5.4 12 0
32 31 12 1.5 5.58 12 0
33 32 12 1.5 5.76 12 0
34 33 12 1.5 5.94 12 0
35 34 12 1.5 6.12 12 0
36 35 12 1.5 6.3 12 0
37 36 12 1.5 6.48 12 0
38 37 12 1.5 6.66 12 0
39 38 12 1.5 6.84 12 0
40 39 12 1.5 7.02 12 0
41 40 12 1.5 7.2 12 0
42 41 12 1.5 7.38 12 0
43 42 12 1.5 7.56 12 0
44 43 12 1.5 7.74 12 0
45 44 12 1.5 7.92 12 0
46 45 12 1.5 8.1 12 0
47 46 12 1.5 8.28 12 0
48 47 12 1.5 8.46 12 0
49 48 12 1.5 8.64 12 0
50 49 12 1.5 8.82 12 0
51 50 12 1.5 9 12 0
52 51 12 1.5 9.18 12 0
53 52 12 1.5 9.36 12 0
54 53 12 1.5 9.54 12 0
55 54 12 1.5 9.72 12 0
End 55 12 1.5 21.72 12 0
Cherryrace.com

Modal Awal 15
No Hari Total Invest % Profit PengeluaraInvest Awal
1 0 15 3.7 0 15
2 1 15 3.7 0.555 15
3 2 15 3.7 1.11 15
4 3 15 3.7 1.665 15
5 4 15 3.7 2.22 15
6 5 15 3.7 2.775 15
7 6 15 3.7 3.33 15
8 7 15 3.7 3.885 15
9 8 15 3.7 4.44 15
10 9 15 3.7 4.995 15
11 10 15 3.7 5.55 15
12 11 15 3.7 6.105 15
13 12 15 3.7 6.66 15
14 13 15 3.7 7.215 15
15 14 15 3.7 7.77 15
16 15 15 3.7 8.325 15
17 16 30 3.7 9.435 15
18 17 30 3.7 10.545 15
19 18 30 3.7 11.655 15
20 19 30 3.7 12.765 15
21 20 30 3.7 13.875 15
22 21 30 3.7 14.985 15
23 22 30 3.7 16.095 15
24 23 30 3.7 17.205 15
25 24 30 3.7 18.315 15
26 25 30 3.7 19.425 15
27 26 30 3.7 20.535 15
28 27 30 3.7 21.645 15
29 28 30 3.7 22.755 15
30 29 30 3.7 23.865 15
31 30 30 3.7 24.975 15
32 31 30 3.7 26.085 15
33 32 30 3.7 27.195 15
34 33 30 3.7 28.305 15
35 34 30 3.7 29.415 15
36 35 30 3.7 30.525 15
37 36 30 3.7 31.635 15
38 37 30 3.7 32.745 15
39 38 30 3.7 33.855 15
40 39 30 3.7 34.965 15
41 40 30 3.7 36.075 15
42 41 30 3.7 37.185 15
43 42 30 3.7 38.295 15
44 43 30 3.7 39.405 15
45 44 30 3.7 40.515 15
46 45 30 3.7 41.625 15
47 46 30 3.7 42.735 15
48 47 30 3.7 43.845 15
49 48 30 3.7 44.955 15
50 49 30 3.7 46.065 15
51 50 30 3.7 47.175 15
Re-Invest Tgl Total Total Reinvest
0 19 0
0 20 0.735
0 21 1.47
0 22 2.205
0 23 2.94
0 24 3.675
0 25 4.41
0 26 5.145
0 27 5.88
0 28 6.615
0 29 7.35
0 30 8.085
0 31 8.82
0 1 9.555
0 2 10.29
0 3 11.025
15 4 12.315
15 5 13.605
15 6 14.895
15 7 16.185
15 8 17.475
15 9 18.765
15 10 20.055
15 11 21.345
15 12 22.635
15 13 23.925
15 14 25.215
15 15 26.505
15 16 27.795
15 17 29.085
15 18 30.375
15 19 31.665
15 20 32.955
15 21 34.245
15 22 35.535
15 23 36.825
15 24 38.115
15 25 39.405
15 26 40.695
15 27 41.985
15 28 43.275
15 29 44.565
15 30 45.855
15 1 47.145
15 2 48.435
15 3 49.725
15 4 51.015
15 5 52.305
15 6 53.595
15 7 54.885
15 8 56.175
9.18
9.36
9.54
9.72
21.72

You might also like