Ivenst Profit/Hari Bonus- Kontrak Total Wall

Reff/Invest Calcul
50 1.5 5 50 75 Beli
100 3 10 50 150 Jual
200 6 20 50 300
300 9 30 50 450
400 12 40 50 600
500 15 50 50 750

Profit 1.5 3 6 9 12 15

Hari KON TT HR Profits day TGL

50 6-Feb-17
49 1 1.5 3 6 9 12 15 7-Feb-17
48 2 3 6 12 18 24 30 8-Feb-17
47 3 4.5 9 18 27 36 45 9-Feb-17
46 4 6 12 24 36 48 60 10-Feb-17
45 5 7.5 15 30 45 60 75 11-Feb-17
44 6 9 18 36 54 72 90 12-Feb-17
43 7 10.5 21 42 63 84 105 13-Feb-17
42 8 12 24 48 72 96 120 14-Feb-17
41 9 13.5 27 54 81 108 135 15-Feb-17
40 10 15 30 60 90 120 150 16-Feb-17
39 11 16.5 33 66 99 132 165 17-Feb-17
38 12 18 36 72 108 144 180 18-Feb-17
37 13 19.5 39 78 117 156 195 19-Feb-17
36 14 21 42 84 126 168 210 20-Feb-17
35 15 22.5 45 90 135 180 225 21-Feb-17
34 16 24 48 96 144 192 240 22-Feb-17
33 17 25.5 51 102 153 204 255 23-Feb-17
32 18 27 54 108 162 216 270 24-Feb-17
31 19 28.5 57 114 171 228 285 25-Feb-17
30 20 30 60 120 180 240 300 26-Feb-17
29 21 31.5 63 126 189 252 315 27-Feb-17
28 22 33 66 132 198 264 330 28-Feb-17
27 23 34.5 69 138 207 276 345 1-Mar-17
26 24 36 72 144 216 288 360 2-Mar-17
25 25 37.5 75 150 225 300 375 3-Mar-17
24 26 39 78 156 234 312 390 4-Mar-17
23 27 40.5 81 162 243 324 405 5-Mar-17
22 28 42 84 168 252 336 420 6-Mar-17
 21 29 43.5 87 174 261 348 435 7-Mar-17
20 30 45 90 180 270 360 450 8-Mar-17
19 31 46.5 93 186 279 372 465 9-Mar-17
18 32 48 96 192 288 384 480 10-Mar-17
17 33 49.5 99 198 297 396 495 11-Mar-17
16 34 51 102 204 306 408 510 12-Mar-17
15 35 52.5 105 210 315 420 525 13-Mar-17
14 36 54 108 216 324 432 540 14-Mar-17
13 37 55.5 111 222 333 444 555 15-Mar-17
12 38 57 114 228 342 456 570 16-Mar-17
11 39 58.5 117 234 351 468 585 17-Mar-17
Re-Inves 10 40 60 120 240 360 480 600 18-Mar-17
Re-Inves 9 41 61.5 123 246 369 492 615 19-Mar-17
Re-Inves 8 42 63 126 252 378 504 630 20-Mar-17
Re-Inves 7 43 64.5 129 258 387 516 645 21-Mar-17
Re-Inves 6 44 66 132 264 396 528 660 22-Mar-17
Re-Inves 5 45 67.5 135 270 405 540 675 23-Mar-17
Re-Inves 4 46 69 138 276 414 552 690 24-Mar-17
Re-Inves 3 47 70.5 141 282 423 564 705 25-Mar-17
Re-Inves 2 48 72 144 288 432 576 720 26-Mar-17
1 49 73.5 147 294 441 588 735 27-Mar-17
Lock Acc 50 75 150 300 450 600 750 28-Mar-17
19:41:21

IDR

No
1
2
3
 Calculator
15,000 -
14,000 -

Simulate (Ayah_82) Invest I Simulate (Ayah_82) TOP Up I

Invest Profit Bonus Wallet TGL Invest Profit Bonus Wallet

100 23-Feb-17 100

3 3
3 3
3 3
3 3
3 3
3 3
3 3
3 3
3 3
3 15 18
3 30 33
3 3
3 5 8 8-Mar-17
3 3
3 3
3 3
3 3
3 3
3 3
3 3
3 3
3 3
3 3
3 3
3 3
3 3
3 3
3 3
24-Feb-17 3 3
25-Feb-17 3 3
26-Feb-17 3 3
27-Feb-17 3 3
28-Feb-17 3 3
1-Mar-17 3 3
2-Mar-17 3 3
3-Mar-17 3 3
4-Mar-17 3 3
5-Mar-17 3 3
6-Mar-17 3 3
7-Mar-17 3 3
3 3
9-Mar-17 3 3
10-Mar-17 3 3
11-Mar-17 3 3
12-Mar-17 3 3
13-Mar-17 3 3
14-Mar-17 3 3
15-Mar-17 3 3
16-Mar-17 3 3
17-Mar-17 3 3
18-Mar-17 3 3
19-Mar-17 3 3
20-Mar-17 3 3
21-Mar-17 3 3
22-Mar-17 3 3
23-Mar-17 3 3
 3 15 18 24-Mar-17 3 3
3 3 25-Mar-17 3 3
3 3 26-Mar-17 3 3
3 3 27-Mar-17 0
3 3 28-Mar-17 0
3 3 29-Mar-17 0
3 3 30-Mar-17 0
3 3 31-Mar-17 0
3 3 1-Apr-17 0
3 3 2-Apr-17 0
3 3 3-Apr-17 0
3 3 4-Apr-17 0
3 3 5-Apr-17 0
3 3 6-Apr-17 0
3 3 7-Apr-17 0
3 3 8-Apr-17 0
3 3 9-Apr-17 0
3 3 10-Apr-17 0
3 3 11-Apr-17 0
3 3 12-Apr-17 0
0 13-Apr-17 0
0 14-Apr-17 0
$ 100.0 $ 144.0 $ 65.0 $ 209.0 0:38:34 $ 100.0 $ 93.0 $ - $ 93.0

1,500,000 2,016,000 910,000 2,926,000 IDR 1,500,000 1,302,000 - 1,302,000

Loss/Profit 1,426,000 $ 102.00 Loss/Profit (198,000)

Wallet Top UP WD Sisa No Wallet Top UP WD Sisa

$ 209.00 $ 100.00 $ 109.00 1 $ 93.00 $ 93.00
$ 109.00 $ 61.00 $ 48.00 2 $ 93.00 39 $ 54.00
$ 48.00 $ 48.00 3 $ 54.00 $ 54.00
 Simulate (Ayah_82) TOP Up II Simulate (Ayah_82) TOP Up III

TGL Invest Profit Bonus Wallet TGL Invest Profit Bonus Walle
t

10-Mar-17 100 11-Apr-17 100

11-Mar-17 12-Apr-17 3
12-Mar-17 13-Apr-17 3
13-Mar-17 14-Apr-17 3
14-Mar-17 15-Apr-17 3
15-Mar-17 16-Apr-17 3
16-Mar-17 17-Apr-17 3
17-Mar-17 18-Apr-17 3
18-Mar-17 19-Apr-17 3
19-Mar-17 20-Apr-17 3
20-Mar-17 21-Apr-17 3
21-Mar-17 22-Apr-17 3
22-Mar-17 23-Apr-17 3
23-Mar-17 24-Apr-17 3
24-Mar-17 25-Apr-17 3
25-Mar-17 26-Apr-17 3
26-Mar-17 27-Apr-17 3
27-Mar-17 3 28-Apr-17 3
28-Mar-17 29-Apr-17 3
29-Mar-17 30-Apr-17 3
30-Mar-17 1-May-17 3
31-Mar-17 2-May-17 3
1-Apr-17 3-May-17 3
2-Apr-17 4-May-17 3
3-Apr-17 5-May-17 3
4-Apr-17 30 6-May-17 3
5-Apr-17 15 7-May-17 3
6-Apr-17 8-May-17 3
7-Apr-17 9-May-17 3
 8-Apr-17 10-May-17 3
9-Apr-17 11-May-17 3
10-Apr-17 12-May-17 3
11-Apr-17 13-May-17 3
12-Apr-17 14-May-17 3
13-Apr-17 15-May-17 3
14-Apr-17 16-May-17 3
15-Apr-17 17-May-17 3
16-Apr-17 18-May-17 3
17-Apr-17 19-May-17 3
18-Apr-17 20-May-17 3
19-Apr-17 21-May-17 3
20-Apr-17 22-May-17 3
21-Apr-17 23-May-17 3
22-Apr-17 24-May-17 3
23-Apr-17 25-May-17 3
24-Apr-17 26-May-17 3
25-Apr-17 27-May-17
26-Apr-17 28-May-17
27-Apr-17 29-May-17
28-Apr-17 30-May-17
29-Apr-17 31-May-17
0:38:34 $ 100.0 $ 3.0 $ 45.0 $ - 0:38:34 $ 100.0 $ 135.0 $ - $ -

IDR 1,500,000 42,000 630,000 - IDR 1,500,000 1,890,000 - -

$ 105.00 $ 140.00
$ 5.00 $ 40.00
 Simulate (Ayah_82) TOP Up III

TGL Invest Profit Bonus Wallet

26-Apr-17 100
27-Apr-17 3
28-Apr-17 3
29-Apr-17 3
30-Apr-17 3
1-May-17 3
2-May-17 3
3-May-17 3
4-May-17 3
5-May-17 3
6-May-17 3
7-May-17 3
8-May-17 3
9-May-17 3
10-May-17 3
11-May-17 3
12-May-17 3
13-May-17 3
14-May-17 3
15-May-17 3
16-May-17 3
17-May-17 3
18-May-17 3
19-May-17 3
20-May-17 3
21-May-17 3
22-May-17 3
23-May-17 3
24-May-17 3
25-May-17 3
26-May-17 3
27-May-17 3
28-May-17 3
29-May-17 3
30-May-17 3
31-May-17
1-Jun-17
2-Jun-17
3-Jun-17
4-Jun-17
5-Jun-17
6-Jun-17
7-Jun-17
8-Jun-17
9-Jun-17
10-Jun-17
11-Jun-17
12-Jun-17
13-Jun-17
14-Jun-17
15-Jun-17
0:38:34 $ 100.0 $ 102.0 $ - $ -

IDR 1,500,000 1,428,000 - -

$ 142.00
 Ivenst Profit/Hari Bonus- Kontrak Total Wall
Reff/Invest Calcul
50 1.5 5 50 75 Beli
100 3 10 50 150 Jual
200 6 20 50 300
300 9 30 50 450
400 12 40 50 600
500 15 50 50 750
Profit 1.5 3 6 9 12 15
Hari KON TT HR Profits day TGL
50 16-Feb-17
49 1 1.5 3 6 9 12 15 17-Feb-17
48 2 3 6 12 18 24 30 18-Feb-17
47 3 4.5 9 18 27 36 45 19-Feb-17
46 4 6 12 24 36 48 60 20-Feb-17
45 5 7.5 15 30 45 60 75 21-Feb-17
44 6 9 18 36 54 72 90 22-Feb-17
43 7 10.5 21 42 63 84 105 23-Feb-17
42 8 12 24 48 72 96 120 24-Feb-17
41 9 13.5 27 54 81 108 135 25-Feb-17
40 10 15 30 60 90 120 150 26-Feb-17
39 11 16.5 33 66 99 132 165 27-Feb-17
38 12 18 36 72 108 144 180 28-Feb-17
37 13 19.5 39 78 117 156 195 1-Mar-17
36 14 21 42 84 126 168 210 2-Mar-17
35 15 22.5 45 90 135 180 225 3-Mar-17
34 16 24 48 96 144 192 240 4-Mar-17
33 17 25.5 51 102 153 204 255 5-Mar-17
32 18 27 54 108 162 216 270 6-Mar-17
31 19 28.5 57 114 171 228 285 7-Mar-17
30 20 30 60 120 180 240 300 8-Mar-17
29 21 31.5 63 126 189 252 315 9-Mar-17
28 22 33 66 132 198 264 330 10-Mar-17
27 23 34.5 69 138 207 276 345 11-Mar-17
26 24 36 72 144 216 288 360 12-Mar-17
25 25 37.5 75 150 225 300 375 13-Mar-17
24 26 39 78 156 234 312 390 14-Mar-17
23 27 40.5 81 162 243 324 405 15-Mar-17
22 28 42 84 168 252 336 420 16-Mar-17
21 29 43.5 87 174 261 348 435 17-Mar-17
20 30 45 90 180 270 360 450 18-Mar-17
19 31 46.5 93 186 279 372 465 19-Mar-17
18 32 48 96 192 288 384 480 20-Mar-17
 17 33 49.5 99 198 297 396 495 21-Mar-17
16 34 51 102 204 306 408 510 22-Mar-17
15 35 52.5 105 210 315 420 525 23-Mar-17
14 36 54 108 216 324 432 540 24-Mar-17
13 37 55.5 111 222 333 444 555 25-Mar-17
12 38 57 114 228 342 456 570 26-Mar-17
11 39 58.5 117 234 351 468 585 27-Mar-17
Re-Inves 10 40 60 120 240 360 480 600 28-Mar-17
Re-Inves 9 41 61.5 123 246 369 492 615 29-Mar-17
Re-Inves 8 42 63 126 252 378 504 630 30-Mar-17
Re-Inves 7 43 64.5 129 258 387 516 645 31-Mar-17
Re-Inves 6 44 66 132 264 396 528 660 1-Apr-17
Re-Inves 5 45 67.5 135 270 405 540 675 2-Apr-17
Re-Inves 4 46 69 138 276 414 552 690 3-Apr-17
Re-Inves 3 47 70.5 141 282 423 564 705 4-Apr-17
Re-Inves 2 48 72 144 288 432 576 720 5-Apr-17
1 49 73.5 147 294 441 588 735 6-Apr-17
Lock Acc 50 75 150 300 450 600 750 7-Apr-17
11:51:55

IDR

No
1
2
3
 Calculator
15,000 -
14,000 -

Simulate (Ayah_81) Invest I Simulate (Ayah_81) TOP Up I

Invest Profit Bonus Wallet TGL Invest Profit Bonus Wallet
300 7-Mar-17 100
9 9 8-Mar-17 3 3
9 9 9-Mar-17 3 3
9 9 10-Mar-17 3 3
9 9 11-Mar-17 3 3
9 9 12-Mar-17 3 3
9 9 13-Mar-17 3 3
9 9 14-Mar-17 3 3
9 9 15-Mar-17 3 3
9 9 16-Mar-17 3 3
9 9 17-Mar-17 3 3
9 9 18-Mar-17 3 3
9 9 19-Mar-17 3 3
9 9 20-Mar-17 3 3
9 9 21-Mar-17 3 3
9 9 22-Mar-17 3 3
9 9 23-Mar-17 3 3
9 9 24-Mar-17 3 3
9 9 25-Mar-17 3 3
9 9 26-Mar-17 3 3
9 9 27-Mar-17 3 3
9 9 28-Mar-17 3 3
9 9 29-Mar-17 3 3
9 9 30-Mar-17 3 3
9 9 31-Mar-17 3 3
9 9 1-Apr-17 3 3
9 9 2-Apr-17 3 3
9 9 3-Apr-17 3 3
9 9 4-Apr-17 3 3
9 9 5-Apr-17 0
9 9 6-Apr-17 0
9 9 7-Apr-17 0
9 9 8-Apr-17 0
 9 9 9-Apr-17 0
9 9 10-Apr-17 0
9 9 11-Apr-17 0
9 9 12-Apr-17 0
9 9 13-Apr-17 0
9 9 14-Apr-17 0
9 9 15-Apr-17 0
9 9 16-Apr-17 0
9 9 17-Apr-17 0
9 9 18-Apr-17 0
9 9 19-Apr-17 0
9 9 20-Apr-17 0
9 9 21-Apr-17 0
9 9 22-Apr-17 0
9 9 23-Apr-17 0
0 24-Apr-17 0
0 25-Apr-17 0
0 26-Apr-17 0
$ 300.0 $ 423.0 $ - $ 423.0 0:33:43 $ 100.0 $ 84.0 $ - $ 84.0

4,500,000 5,922,000 - 5,922,000 IDR 1,500,000 1,176,000 - 1,176,000

Loss/Profit (1,422,000) $ 307.00 Loss/Profit 324,000

Wallet Top UP WD Sisa No Wallet Top UP WD Sisa

$ 423.00 100 $ 323.00 1 $ 84.00 $ 84.00
$ 323.00 98 $ 225.00 2 $ 84.00 2 $ 82.00
$ 225.00 $ 225.00 3 $ 82.00 $ 82.00
 Total WD LOSS
9,000,000 2,800,000 (6,200,000)

Invest RE_Invest
No Invest WD Jumlah No Re_Invest WD
Capital 1 1,500,000 (1,500,000) 1
Capital 2 4,500,000 (4,500,000) 2
TUP 3 1,500,000 (1,500,000) 3
TUP 4 1,500,000 (1,500,000) 4
5 2,800,000 2,800,000 5
6 - 6
7 - 7
8 - 8
TOTAL 9,000,000 2,800,000 (6,200,000) TOTAL - -
Jumlah
-
-
-
-
-
-
-
-
-
MULAI KERJA AKHIR KERJA JUMLAH HARI
1/1/2017 12/31/2017 365