VB DATA PERHITUNGAN MODAL $200 DENGAN 50 PIN (3.

85
TANPA REKRUT MEMBER,HARGA $1 : 15.000, HARGA 1 PIN

HARI FINANCIAL COIN SAVING PROFIT

STOK PIN
KE (FCS) 1%/hr dari FCS
1 50 PIN - 40 = 10 PIN 400 0
2 10 395.20 4
3 390.46 3.95
4 385.77 3.90
2 PIN Top Up $10 405.77
5 8 400.90 4.06
6 396.09 4.01
7 391.34 3.96
2 PIN Top Up $10 411.34
8 6 406.40 4.11
9 401.53 4.06
2 PIN Top Up $10 421.53
10 4 416.47 4.22
11 411.47 4.16
2 PIN Top Up $10 431.47
12 2 426.29 4.31
13 421.18 4.26
14 416.12 4.21
2 PIN Top Up $10 436.12
15 0 430.89 4.36
16 425.72 4.31
17 420.61 4.26
18 415.56 4.21
BELI PIN 10 = 170.000
19 10 410.58 4.16
20 405.65 4.11
21 400.78 4.06
2 PIN Top Up $10 420.78
22 8 415.73 4.21
23 410.74 4.16
2 PIN Top Up $10 430.74
24 6 425.57 4.31
25 420.47 4.26
26 415.42 4.20
2 PIN Top Up $10 435.42
27 4 430.20 4.35
28 425.03 4.30
2 PIN Top Up $10 445.03
29 2 439.69 4.45
30 434.42 4.40
2 PIN Top Up $10 454.42
31 0 448.96 4.54
32 443.58 4.49
33 438.25 4.44
34 432.99 4.38
35 427.80 4.33
BELI PIN 10 = 170.000
36 10 422.67 4.28
37 417.59 4.23
2 PIN Top Up $10 437.59
39 8 432.34 4.38
40 427.15 4.32
2 PIN Top Up $10 447.15
41 6 441.79 4.47
42 436.49 4.42
43 431.25 4.36
2 PIN Top Up $10 451.25
44 4 445.83 4.51
45 440.48 4.46
2 PIN Top Up $10 460.48
46 2 454.96 4.60
47 449.50 4.55
2 PIN Top Up $10 469.50
48 0 463.86 4.69
49 458.30 4.64
50 452.80 4.58
51 447.37 4.53
BELI PIN 10 = 170.000
52 10 442.00 4.47
53 436.69 4.42
54 431.45 4.37
2 PIN Top Up $10 451.45
55 8 446.04 4.51
56 440.68 4.46
2 PIN Top Up $10 460.68
57 6 455.15 4.61
58 449.69 4.55
2 PIN Top Up $10 469.69
59 4 464.06 4.70
60 458.49 4.64
2 PIN Top Up $10 478.49
61 2 472.75 4.78
62 467.07 4.73
2 PIN Top Up $10 487.07
63 0 481.23 4.87
64 475.45 4.81
65 469.75 4.75
66 464.11 4.70
67 458.54 4.64
BELI PIN 10 = 170.000
68 10 453.04 4.59
69 447.60 4.53
2 PIN Top Up $10 467.60
70 8 461.99 4.68
71 456.45 4.62
2 PIN Top Up $10 476.45
72 6 470.73 4.76
73 465.08 4.71
2 PIN Top Up $10 485.08
74 4 479.26 4.85
75 473.51 4.79
2 PIN Top Up $10 493.51
76 2 487.59 4.94
77 481.74 4.88
2 PIN Top Up $10 501.74
78 0 495.72 5.02
79 489.77 4.96
80 483.89 4.90
81 478.08 4.84
BELI PIN 10 = 170.000
82 10 472.35 4.78
83 466.68 4.72
2 PIN Top Up $10 486.68
84 8 480.84 4.87
85 475.07 4.81
2 PIN Top Up $10 495.07
86 6 489.13 4.95
87 483.26 4.89
2 PIN Top Up $10 503.26
88 4 497.22 5.03
89 491.25 4.97
2 PIN Top Up $10 511.25
90 2 505.12 5.11
91 499.06 5.05
2 PIN Top Up $10 519.06
92 0 512.83 5.19
93 506.67 5.13
94 500.59 5.07
95 494.59 5.01
BELI PIN 10 = 170.000
96 10 488.65 4.95
97 4.89
2 PIN Top Up $10 508.65
98 8 502.55 5.09
99 496.52 5.03
2 PIN Top Up $10 516.52
100 6 510.32 5.17
101 504.19 5.10
2 PIN Top Up $10 524.19
102 4 517.90 5.24
103 511.69 5.18
2 PIN Top Up $10 531.69
104 2 525.31 5.32
105 519.00 5.25
2 PIN Top Up $10 539.00
106 0 512.54 5.39
107 506.39 5.13
108 500.31 5.06
109 494.31 5.00
BELI PIN 10 = 170.000
110 10 488.37 4.94
111 482.51 4.88
2 PIN Top Up $10 502.51
112 8 496.48 5.03
113 490.53 4.96
2 PIN Top Up $10 510.53
114 6 504.40 5.11
115 498.35 5.04
2 PIN Top Up $10 518.35
116 4 512.13 5.18
117 505.98 5.12
2 PIN Top Up $10 525.98
118 2 519.67 5.26
119 513.43 5.20
2 PIN Top Up $10 533.43
120 0 527.03 5.33
121 520.71 5.27
122 514.46 5.21
123 508.29 5.14
BELI PIN 10 = 170.000
124 10 502.19 5.08
2 PIN Top Up $10 522.19
125 8 515.92 5.22
126 509.73 5.16

127 503.61 5.10

128 497.57 5.04
2 PIN Top Up $10 517.57
129 6 511.36 5.18
130 505.22 5.11
2 PIN Top Up $10 525.22
131 4 518.92 5.25
132 512.69 5.19

133 501.05 5.13

134 495.04 5.01
2 PIN Top Up $10 515.04
135 2 508.86 5.15
136 502.75 5.09
2 PIN Top Up $10 522.75
137 0 516.48 5.23
138 510.28 5.16
139 504.15 5.10
140 498.10 5.04
BELI PIN 10 = 170.000
141 10 492.13 4.98
142 486.22 4.92
2 PIN Top Up $10 506.22
143 8 493.95 5.06
144 488.02 4.94

145 482.16 4.88

146 476.38 4.82
2 PIN Top Up $10 496.38
147 6 490.42 4.96
148 484.54 4.90
2 PIN Top Up $10 504.54
149 4 498.48 5.05
150 492.50 4.98

151 486.59 4.93

152 480.75 4.87
2 PIN Top Up $10 500.75
153 2 494.74 5.01
154 488.81 4.95
2 PIN Top Up $10 508.81
155 0 502.70 5.09
156 496.67 5.03
157 490.71 4.97
158 484.82 4.91
BELI PIN 10 = 170.000
159 10 479.00 4.85
160 473.25 4.79
2 PIN Top Up $10 493.25
161 8 467.33 4.93
162 461.73 4.67

163 456.19 4.62

164 450.71 4.56
165 445.30 4.51
2 PIN Top Up $10 465.30
166 6 459.72 4.65
167 454.20 4.60
 2 PIN Top Up $10 474.20
168 4 468.51 4.74
169 462.89 4.69

170 457.33 4.63

171 451.85 4.57
2 PIN Top Up $10 471.85
171 2 466.18 4.72
172 460.59 4.66
2 PIN Top Up $10 480.59
173 0 474.82 4.81
174 469.13 4.75
175 463.50 4.69
176 457.93 4.63
BELI PIN 10 = 170.000
10
MODAL $200 DENGAN 50 PIN (3.850.000)
,HARGA $1 : 15.000, HARGA 1 PIN :17.000

FINANCIAL COIN AUCTION WALET WITHDRAWAL TRANSFER

(FC) 0.2%/hr dari FCS (TARIK PROFIT) REKENING
$200 di Top Up keFCS 0
4 0.8
7.95 0.79
11.86 0.78
1.86
5.92 0.81
9.93 0.80
13.89 0.79
3.89
8.00 0.82
12.07 0.81
2.07
6.29 0.84
10.45 0.83
0.45
4.76 0.86
9.03 0.85
13.24 0.84
3.24
7.60 0.87
11.91 0.86
16.17 0.85
20.37 0.84
0.37 WD $ 20 = 260.000 90.000
4.53 0.83
8.63 0.82
12.69 0.81
2.69
6.90 0.84
11.06 0.83
1.06
5.37 0.86
9.62 0.85
13.83 0.84
3.83
8.18 0.87
12.49 0.86
2.49
6.94 0.89
11.34 0.88
1.34
5.88 0.91
10.37 0.90
14.81 0.89
19.19 0.88
23.52 0.87
3.52 WD $ 20 = 260.000 90.000
7.80 0.86
12.02 0.85
2.02
6.40 0.88
10.72 0.86
0.72
5.19 0.89
9.61 0.88
13.97 0.87
3.97
8.48 0.90
12.94 0.89
2.94
7.54 0.92
12.09 0.91
2.09
6.78 0.94
11.42 0.93
16.01 0.92
20.53 0.91
0.53 WD $ 20 = 260.000 90.000
5.00 0.89
9.42 0.88
13.79 0.87
3.79
8.30 0.90
12.76 0.89
2.76
7.37 0.92
11.92 0.91
1.92
6.62 0.94
11.26 0.93
1.26
6.04 0.96
10.77 0.95
0.77
5.64 0.97
10.45 0.96
15.21 0.95
19.91 0.94
24.55 0.93
4.55 WD $ 20 = 260.000 90.000
9.14 0.92
13.67 0.91
3.67
8.35 0.94
12.97 0.92
2.97
7.73 0.95
12.44 0.94
2.44
7.29 0.97
12.08 0.96
2.08
7.02 0.99
11.89 0.98
1.89
6.91 1.00
11.86 0.99
16.76 0.98
21.60 0.97
1.60 WD $ 20 = 260.000 90.000
6.38 0.96
11.10 0.94
1.10
5.97 0.97
10.78 0.96
0.78
5.73 0.99
10.62 0.98
0.62
5.65 1.01
10.62 0.99
0.62
5.73 1.02
10.78 1.01
0.78
5.97 1.04
11.10 1.03
16.17 1.01
21.17 1.00
1.60 WD $ 20 = 260.000 90.000
6.55 0.99
11.43 0.98
1.43
6.52 1.02
11.54 1.01
1.54
6.71 1.03
11.81 1.02
1.81
7.05 1.05
12.23 1.04
2.23
7.55 1.06
12.80 1.05
2.80
8.19 1.08
13.32 1.03
18.38 1.01
23.38 1.00
3.38 WD $ 20 = 260.000 90.000
8.32 0.99
13.21 0.98
3.21
8.24 1.01
13.20 0.99
3.20
8.31 1.02
13.35 1.01
3.35
8.53 1.04
13.65 1.02
3.65
8.91 1.05
14.11 1.04
4.11
9.44 1.07
14.71 1.05
19.92 1.04
25.07 1.03
5.07 WD $ 20 = 260.000 90.000
10.15 1.02
0.15
5.37 1.04
10.53 1.03
0.53 WD $ 10X 13.000 130.000
5.63 1.02
10.66 1.01
0.66
5.84 1.04
10.95 1.02
0.95
6.20 1.05
11.39 1.04
1.39 WD $ 10X 13.000 130.000
6.52 1.03
11.53 1.00
1.53
6.68 1.03
11.77 1.02
1.77
7.00 1.05
12.16 1.03
17.20 1.02
22.25 1.01
2.25 WD $ 20 = 260.000 90.000
7.23 1.00
12.15 0.98
2.15
7.21 1.01
12.15 0.99
2.15 WD $ 10X13.000 130.000
7.03 0.98
11.85 0.96
1.85
6.81 0.99
11.72 0.98
1.72
6.77 1.01
11.75 1.00
1.75 WD $ 10X13.000 130.000
6.68 0.99
11.54 0.97
1.54
6.55 1.00
11.49 0.99
1.49
6.58 1.02
11.61 1.01
16.57 0.99
21.48 0.98
1.48 WD $ 20 = 260.000 90.000
6.33 0.97
11.12 0.96
1.12
6.05 0.99
10.73 0.93
0.73 WD $ 10X13.000 130.000
5.35 0.92
9.91 0.91
14.42 0.90
4.42
9.07 0.93
13.67 0.92
3.67
8.41 0.95
13.10 0.94
3.10 WD $ 10X13.000 130.000
7.73 0.93
12.30 0.91
2.30
7.02 0.94
11.68 0.93
1.68
6.49 0.96
11.23 0.95
15.93 0.94
20.56 0.93
0.56 WD $ 20 = 260.000 90.000
TOTAL PROFIT 176 HARI (6 BULAN) 1,770.000