Hari Tanggal Saldo 1° 2° 3° 4° 5°

1 8-Jan-20 $ 250.00 28.00 24.39 -100.00 43.55 28.00

2 8-Jan-20 $ 406.00 -30.00 20.00 17.00 -67.00 33.00
3 9-Jan-20 $ 429.00 84.00 52.00 27.00 -12.00 -45.00
4 $ - 0.00 0.00 0.00
5 $ - 0.00 0.00 0.00
6 $ - 0.00 0.00 0.00
7 $ - 0.00 0.00 0.00
8 $ - 0.00 0.00 0.00
9 $ - 0.00 0.00 0.00
10 $ - 0.00 0.00 0.00
11 $ - 0.00 0.00 0.00
12 $ - 0.00 0.00 0.00
13 $ - 0.00 0.00 0.00
14 $ - 0.00 0.00 0.00
15 $ - 0.00 0.00 0.00
16 $ - 0.00 0.00 0.00
17 $ -
18 $ -
19 $ -
20 $ -
21 $ -
22 $ -
23 $ -
24 $ -
25 $ -
26 $ -
27 $ -
28 $ -
29 $ -
30 $ -
31 $ -
 6° 7° 8° 9° 10° Saldo akhir Untung

43.00 21.00 57.00 12.00 36.00 $406.94 $156.94

15.00 -2.00 10.00 27.00 $429.00 $23.00
173.00 -45.00 -213.00 $450.00 $21.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
% Profit % Modal

62.8% 62.78%
5.7% 9.20%
4.9% 8.40%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
#DIV/0! 0.00%
 Strategy SOROS
% Payout
80%
Op Investasi Keuntungan Saldo
1 $ 20 $ 16 $ 36
2 $ 36 $ 29 $ 65
3 $ 65 $ 52 $ 117
4 $ 117 $ 93 $ 210
5 $ 210 $ 168 $ 378
6 $ 378 $ 302 $ 680
7 $ 680 $ 544 $ 1,224
8 $ 1,224 $ 980 $ 2,204
9 $ 2,204 $ 1,763 $ 3,967
10 $ 3,967 $ 3,174 $ 7,141
11 $ 7,141 $ 5,713 $ 12,854
12 $ 12,854 $ 10,283 $ 23,137
13 $ 23,137 $ 18,509 $ 41,646
14 $ 41,646 $ 33,317 $ 74,963
15 $ 74,963 $ 59,970 $ 134,933
16 $ 134,933 $ 107,946 $ 242,879
17 $ 242,879 $ 194,303 $ 437,182
18 $ 437,182 $ 349,746 $ 786,928
19 $ 786,928 $ 629,543 $ 1,416,471
20 $ 1,416,471 $ 1,133,177 $ 2,549,647
21 $ 2,549,647 $ 2,039,718 $ 4,589,365
22 $ 4,589,365 $ 3,671,492 $ 8,260,857
23 $ 8,260,857 $ 6,608,686 $ 14,869,543
24 $ 14,869,543 $ 11,895,634 $ 26,765,177
25 $ 26,765,177 $ 21,412,142 $ 48,177,318
26 $ 48,177,318 $ 38,541,855 $ 86,719,173
27 $ 86,719,173 $ 69,375,339 $ 156,094,512
28 $ 156,094,512 $ 124,875,609 $ 280,970,121
29 $ 280,970,121 $ 224,776,097 $ 505,746,218
30 $ 505,746,218 $ 404,596,974 $ 910,343,192
31 $ 910,343,192 $ 728,274,554 $ 1,638,617,746
 Investasi Rp200,000
Hari Investasi Profit Harian PROFIT
1 Rp400,000 10.00% Rp40,000
2 Rp440,000 10.00% Rp44,000
3 Rp484,000 10.00% Rp48,400
4 Rp532,400 10.00% Rp53,240
5 Rp585,640 10.00% Rp58,564
6 Rp644,204 10.00% Rp64,420
7 Rp708,624 10.00% Rp70,862
8 Rp779,487 10.00% Rp77,949
9 Rp857,436 10.00% Rp85,744
10 Rp943,179 10.00% Rp94,318
11 Rp1,037,497 10.00% Rp103,750
12 Rp1,141,247 10.00% Rp114,125
13 Rp1,255,371 10.00% Rp125,537
14 Rp1,380,908 10.00% Rp138,091
15 Rp1,518,999 10.00% Rp151,900
16 Rp1,670,899 10.00% Rp167,090
17 Rp1,837,989 10.00% Rp183,799
18 Rp2,021,788 10.00% Rp202,179
19 Rp2,223,967 10.00% Rp222,397
20 Rp2,446,364 10.00% Rp244,636
21 Rp2,691,000 10.00% Rp269,100
22 Rp2,960,100 10.00% Rp296,010
23 Rp3,256,110 10.00% Rp325,611
24 Rp3,581,721 10.00% Rp358,172
25 Rp3,939,893 10.00% Rp393,989
26 Rp4,333,882 10.00% Rp433,388
27 Rp4,767,271 10.00% Rp476,727
28 Rp5,243,998 10.00% Rp524,400
29 Rp5,768,397 10.00% Rp576,840
30 Rp6,345,237 10.00% Rp634,524

30 hari $6,979,760.91
Hari Investasi Profit Harian Profit
61 Rp60,896,328 10.00% Rp6,089,633
62 Rp66,985,961 10.00% Rp6,698,596
63 Rp73,684,557 10.00% Rp7,368,456
64 Rp81,053,012 10.00% Rp8,105,301
65 Rp89,158,314 10.00% Rp8,915,831
66 Rp98,074,145 10.00% Rp9,807,415
67 Rp107,881,560 10.00% Rp10,788,156
68 Rp118,669,716 10.00% Rp11,866,972
69 Rp130,536,687 10.00% Rp13,053,669
70 Rp143,590,356 10.00% Rp14,359,036
71 Rp157,949,391 10.00% Rp15,794,939
72 Rp173,744,330 10.00% Rp17,374,433
73 Rp191,118,764 10.00% Rp19,111,876
74 Rp210,230,640 10.00% Rp21,023,064
75 Rp231,253,704 10.00% Rp23,125,370
76 Rp254,379,074 10.00% Rp25,437,907
77 Rp279,816,982 10.00% Rp27,981,698
78 Rp307,798,680 10.00% Rp30,779,868
79 Rp338,578,548 10.00% Rp33,857,855
80 Rp372,436,403 10.00% Rp37,243,640
81 Rp409,680,043 10.00% Rp40,968,004
82 Rp450,648,047 10.00% Rp45,064,805
83 Rp495,712,852 10.00% Rp49,571,285
84 Rp545,284,137 10.00% Rp54,528,414
85 Rp599,812,551 10.00% Rp59,981,255
86 Rp659,793,806 10.00% Rp65,979,381
87 Rp725,773,187 10.00% Rp72,577,319
88 Rp798,350,505 10.00% Rp79,835,051
89 Rp878,185,556 10.00% Rp87,818,556
90 Rp966,004,111 10.00% Rp96,600,411

90 Hari Rp1,062,604,522

Dia Investimento Retorno Dia % Lucro do Dia

121 Rp10,466,370,485 10.00% Rp1,046,637,049
122 Rp11,513,007,534 10.00% Rp1,151,300,753
123 Rp12,664,308,287 10.00% Rp1,266,430,829
124 Rp13,930,739,116 10.00% Rp1,393,073,912
125 Rp15,323,813,028 10.00% Rp1,532,381,303
126 Rp16,856,194,331 10.00% Rp1,685,619,433
127 Rp18,541,813,764 10.00% Rp1,854,181,376
128 Rp20,395,995,140 10.00% Rp2,039,599,514
129 Rp22,435,594,654 10.00% Rp2,243,559,465
130 Rp24,679,154,119 10.00% Rp2,467,915,412
131 Rp27,147,069,531 10.00% Rp2,714,706,953
132 Rp29,861,776,484 10.00% Rp2,986,177,648
133 Rp32,847,954,133 10.00% Rp3,284,795,413
134 Rp36,132,749,546 10.00% Rp3,613,274,955
135 Rp39,746,024,501 10.00% Rp3,974,602,450
136 Rp43,720,626,951 10.00% Rp4,372,062,695
137 Rp48,092,689,646 10.00% Rp4,809,268,965
138 Rp52,901,958,610 10.00% Rp5,290,195,861
139 Rp58,192,154,471 10.00% Rp5,819,215,447
140 Rp64,011,369,919 10.00% Rp6,401,136,992
141 Rp70,412,506,910 10.00% Rp7,041,250,691
142 Rp77,453,757,602 10.00% Rp7,745,375,760
143 Rp85,199,133,362 10.00% Rp8,519,913,336
144 Rp93,719,046,698 10.00% Rp9,371,904,670
145 Rp103,090,951,368 10.00% Rp10,309,095,137
146 Rp113,400,046,504 10.00% Rp11,340,004,650
147 Rp124,740,051,155 10.00% Rp12,474,005,115
148 Rp137,214,056,270 10.00% Rp13,721,405,627
149 Rp150,935,461,897 10.00% Rp15,093,546,190
150 Rp166,029,008,087 10.00% Rp16,602,900,809

150 Hari $103,090,951,367.

 Profit Harian 10.00% Money Management idea
SALDO AKHIR Hari Investasi
Rp440,000 31 Rp6,979,761
Rp484,000 32 Rp7,677,737
Rp532,400 33 Rp8,445,511
Rp585,640 34 Rp9,290,062
Rp644,204 35 Rp10,219,068
Rp708,624 36 Rp11,240,975
Rp779,487 37 Rp12,365,072
Rp857,436 38 Rp13,601,579
Rp943,179 39 Rp14,961,737
Rp1,037,497 40 Rp16,457,911
Rp1,141,247 41 Rp18,103,702
Rp1,255,371 42 Rp19,914,072
Rp1,380,908 43 Rp21,905,480
Rp1,518,999 44 Rp24,096,028
Rp1670899 45 Rp26,505,630
Rp1,837,989 46 Rp29,156,193
Rp2,021,788 47 Rp32,071,813
Rp2,223,967 48 Rp35,278,994
Rp2,446,364 49 Rp38,806,894
Rp2,691,000 50 Rp42,687,583
Rp2,960,100 51 Rp46,956,341
Rp3,256,110 52 Rp51,651,975
Rp3,581,721 53 Rp56,817,173
Rp3,939,893 54 Rp62,498,890
Rp4,333,882 55 Rp68,748,779
Rp4,767,271 56 Rp75,623,657
Rp5,243,998 57 Rp83,186,023
Rp5,768,397 58 Rp91,504,625
Rp6,345,237 59 Rp100,655,087
Rp6,979,761 60 Rp110,720,596

6,979,760.91 60 Hari
SALDO AKHIR Hari Investasi
 Rp66,985,961 91 Rp1,062,604,522
Rp73,684,557 92 Rp1,168,864,975
Rp81,053,012 93 Rp1,285,751,472
Rp89,158,314 94 Rp1,414,326,619
Rp98,074,145 95 Rp1,555,759,281
Rp107,881,560 96 Rp1,711,335,209
Rp118,669,716 97 Rp1,882,468,730
Rp130,536,687 98 Rp2,070,715,603
Rp143,590,356 99 Rp2,277,787,164
Rp157,949,391 100 Rp2,505,565,880
Rp173,744,330 101 Rp2,756,122,468
Rp191,118,764 102 Rp3,031,734,715
Rp210,230,640 103 Rp3,334,908,186
Rp231,253,704 104 Rp3,668,399,005
Rp254,379,074 105 Rp4,035,238,905
Rp279,816,982 106 Rp4,438,762,796
Rp307,798,680 107 Rp4,882,639,075
Rp338,578,548 108 Rp5,370,902,983
Rp372,436,403 109 Rp5,907,993,281
Rp409,680,043 110 Rp6,498,792,609
Rp450,648,047 111 Rp7,148,671,870
Rp495,712,852 112 Rp7,863,539,057
Rp545,284,137 113 Rp8,649,892,963
Rp599,812,551 114 Rp9,514,882,259
Rp659,793,806 115 Rp10,466,370,485
Rp725,773,187 116 Rp11,513,007,534
Rp798,350,505 117 Rp12,664,308,287
Rp878,185,556 118 Rp13,930,739,116
Rp966,004,111 119 Rp15,323,813,028
Rp1,062,604,522 120 Rp16,856,194,331

1,062,604,522 120 hari

Acumulado Dia Investimento

Rp11,513,007,534 151 Rp182,631,908,896
Rp12,664,308,287 152 Rp200,895,099,785
Rp13,930,739,116 153 Rp220,984,609,764
Rp15,323,813,028 154 Rp243,083,070,740
 Rp16,856,194,331 155 Rp267,391,377,814
Rp18,541,813,764 156 Rp294,130,515,596
Rp20,395,995,140 157 Rp323,543,567,155
Rp22,435,594,654 158 Rp355,897,923,871
Rp24,679,154,119 159 Rp391,487,716,258
Rp27,147,069,531 160 Rp430,636,487,884
Rp29,861,776,484 161 Rp473,700,136,672
Rp32,847,954,133 162 Rp521,070,150,339
Rp36,132,749,546 163 Rp573,177,165,373
Rp39,746,024,501 164 Rp630,494,881,910
Rp43,720,626,951 165 Rp693,544,370,101
Rp48,092,689,646 166 Rp762,898,807,112
Rp52,901,958,610 167 Rp839,188,687,823
Rp58,192,154,471 168 Rp923,107,556,605
Rp64,011,369,919 169 Rp1,015,418,312,266
Rp70,412,506,910 170 Rp1,116,960,143,492
Rp77,453,757,602 171 Rp1,228,656,157,841
Rp85,199,133,362 172 Rp1,351,521,773,625
Rp93,719,046,698 173 Rp1,486,673,950,988
Rp103,090,951,368 174 Rp1,635,341,346,087
Rp113,400,046,504 175 Rp1,798,875,480,695
Rp124,740,051,155 176 Rp1,978,763,028,765
Rp137,214,056,270 177 Rp2,176,639,331,641
Rp150,935,461,897 178 Rp2,394,303,264,806
Rp166,029,008,087 179 Rp2,633,733,591,286
Rp182,631,908,896 180 Rp2,897,106,950,415

,090,951,367.60 180 Hari

nagement ideal 5% - 10% per Hari
Profit Harian PROFIT SALDO AKHIR
10.00% Rp697,976 Rp7,677,737
10.00% Rp767,774 Rp8,445,511
10.00% Rp844,551 Rp9,290,062
10.00% Rp929,006 Rp10,219,068
10.00% Rp1,021,907 Rp11,240,975
10.00% Rp1,124,097 Rp12,365,072
10.00% Rp1,236,507 Rp13,601,579
10.00% Rp1,360,158 Rp14,961,737
10.00% Rp1,496,174 Rp16,457,911
10.00% Rp1,645,791 Rp18,103,702
10.00% Rp1,810,370 Rp19,914,072
10.00% Rp1,991,407 Rp21,905,480
10.00% Rp2,190,548 Rp24,096,028
10.00% Rp2,409,603 Rp26,505,630
10.00% Rp2,650,563 Rp29,156,193
10.00% Rp2,915,619 Rp32,071,813
10.00% Rp3,207,181 Rp35,278,994
10.00% Rp3,527,899 Rp38,806,894
10.00% Rp3,880,689 Rp42,687,583
10.00% Rp4,268,758 Rp46,956,341
10.00% Rp4,695,634 Rp51,651,975
10.00% Rp5,165,198 Rp56,817,173
10.00% Rp5,681,717 Rp62,498,890
10.00% Rp6,249,889 Rp68,748,779
10.00% Rp6,874,878 Rp75,623,657
10.00% Rp7,562,366 Rp83,186,023
10.00% Rp8,318,602 Rp91,504,625
10.00% Rp9,150,462 Rp100,655,087
10.00% Rp10,065,509 Rp110,720,596
10.00% Rp11,072,060 Rp121,792,656

Rp121,792,656
Profit Harian Profit SALDO AKHIR
 10.00% Rp106,260,452 Rp1,168,864,975
10.00% Rp116,886,497 Rp1,285,751,472
10.00% Rp128,575,147 Rp1,414,326,619
10.00% Rp141,432,662 Rp1,555,759,281
10.00% Rp155,575,928 Rp1,711,335,209
10.00% Rp171,133,521 Rp1,882,468,730
10.00% Rp188,246,873 Rp2,070,715,603
10.00% Rp207,071,560 Rp2,277,787,164
10.00% Rp227,778,716 Rp2,505,565,880
10.00% Rp250,556,588 Rp2,756,122,468
10.00% Rp275,612,247 Rp3,031,734,715
10.00% Rp303,173,471 Rp3,334,908,186
10.00% Rp333,490,819 Rp3,668,399,005
10.00% Rp366,839,900 Rp4,035,238,905
10.00% Rp403,523,891 Rp4,438,762,796
10.00% Rp443,876,280 Rp4,882,639,075
10.00% Rp488,263,908 Rp5,370,902,983
10.00% Rp537,090,298 Rp5,907,993,281
10.00% Rp590,799,328 Rp6,498,792,609
10.00% Rp649,879,261 Rp7,148,671,870
10.00% Rp714,867,187 Rp7,863,539,057
10.00% Rp786,353,906 Rp8,649,892,963
10.00% Rp864,989,296 Rp9,514,882,259
10.00% Rp951,488,226 Rp10,466,370,485
10.00% Rp1,046,637,049 Rp11,513,007,534
10.00% Rp1,151,300,753 Rp12,664,308,287
10.00% Rp1,266,430,829 Rp13,930,739,116
10.00% Rp1,393,073,912 Rp15,323,813,028
10.00% Rp1,532,381,303 Rp16,856,194,331
10.00% Rp1,685,619,433 Rp18,541,813,764

Rp10,466,370,485

Retorno Dia % Lucro do Dia Acumulado

10.00% Rp18,263,190,890 Rp200,895,099,785
10.00% Rp20,089,509,979 Rp220,984,609,764
10.00% Rp22,098,460,976 Rp243,083,070,740
10.00% Rp24,308,307,074 Rp267,391,377,814
10.00% Rp26,739,137,781 Rp294,130,515,596
10.00% Rp29,413,051,560 Rp323,543,567,155
10.00% Rp32,354,356,716 Rp355,897,923,871
10.00% Rp35,589,792,387 Rp391,487,716,258
10.00% Rp39,148,771,626 Rp430,636,487,884
10.00% Rp43,063,648,788 Rp473,700,136,672
10.00% Rp47,370,013,667 Rp521,070,150,339
10.00% Rp52,107,015,034 Rp573,177,165,373
10.00% Rp57,317,716,537 Rp630,494,881,910
10.00% Rp63,049,488,191 Rp693,544,370,101
10.00% Rp69,354,437,010 Rp762,898,807,112
10.00% Rp76,289,880,711 Rp839,188,687,823
10.00% Rp83,918,868,782 Rp923,107,556,605
10.00% Rp92,310,755,661 Rp1,015,418,312,266
10.00% Rp101,541,831,227 Rp1,116,960,143,492
10.00% Rp111,696,014,349 Rp1,228,656,157,841
10.00% Rp122,865,615,784 Rp1,351,521,773,625
10.00% Rp135,152,177,363 Rp1,486,673,950,988
10.00% Rp148,667,395,099 Rp1,635,341,346,087
10.00% Rp163,534,134,609 Rp1,798,875,480,695
10.00% Rp179,887,548,070 Rp1,978,763,028,765
10.00% Rp197,876,302,877 Rp2,176,639,331,641
10.00% Rp217,663,933,164 Rp2,394,303,264,806
10.00% Rp239,430,326,481 Rp2,633,733,591,286
10.00% Rp263,373,359,129 Rp2,897,106,950,415
10.00% Rp289,710,695,041 Rp3,186,817,645,456

$1,798,875,480,695.45
 NOVEMBRO 2019

PERHITUNGAN OPERASIONAL (RUBAH HANYA YG WARNA HITAM

TANGGAL MODAL OP% Nilai Op PAYOUT WINS/LOSS
1-nov-19 Rp200,000 10% R$ 20,000.00 80% R$ 16,000.00
2-nov-19 Rp216,000 10% R$ 21,600.00 80% R$ 17,280.00
3-nov-19 Rp233,280 10% R$ 23,328.00 80% R$ 18,662.40
4-nov-19 Rp251,942 10% R$ 25,194.24 80% R$ 20,155.39
5-nov-19 Rp272,098 10% R$ 27,209.78 80% R$ 21,767.82
6-nov-19 Rp293,866 10% R$ 29,386.56 80% R$ 23,509.25
7-nov-19 Rp317,375 10% R$ 31,737.49 80% R$ 25,389.99
8-nov-19 Rp342,765 10% R$ 34,276.49 80% R$ 27,421.19
9-nov-19 Rp370,186 10% R$ 37,018.60 80% R$ 29,614.88
10-nov-19 Rp399,801 10% R$ 39,980.09 80% R$ 31,984.07
11-nov-19 Rp431,785 10% R$ 43,178.50 80% R$ 34,542.80
12-nov-19 Rp466,328 10% R$ 46,632.78 80% R$ 37,306.22
13-nov-19 Rp503,634 10% R$ 50,363.40 80% R$ 40,290.72
14-nov-19 Rp543,925 10% R$ 54,392.47 80% R$ 43,513.98
15-nov-19 Rp587,439 10% R$ 58,743.87 80% R$ 46,995.10
16-nov-19 Rp634,434 10% R$ 63,443.38 80% R$ 50,754.71
17-nov-19 Rp685,189 10% R$ 68,518.85 80% R$ 54,815.08
18-nov-19 Rp740,004 10% R$ 74,000.36 80% R$ 59,200.29
19-nov-19 Rp799,204 10% R$ 79,920.39 80% R$ 63,936.31
20-nov-19 Rp863,140 10% R$ 86,314.02 80% R$ 69,051.22
21-nov-19 Rp932,191 10% R$ 93,219.14 80% R$ 74,575.31
22-nov-19 Rp1,006,767 10% R$ 100,676.67 80% R$ 80,541.34
23-nov-19 Rp1,087,308 10% R$ 108,730.81 80% R$ 86,984.65
24-nov-19 Rp1,174,293 10% R$ 117,429.27 80% R$ 93,943.42
25-nov-19 Rp1,268,236 10% R$ 126,823.61 80% R$ 101,458.89
26-nov-19 Rp1,369,695 10% R$ 136,969.50 80% R$ 109,575.60
27-nov-19 Rp1,479,271 10% R$ 147,927.06 80% R$ 118,341.65
28-nov-19 Rp1,597,612 10% R$ 159,761.23 80% R$ 127,808.98
29-nov-19 Rp1,725,421 10% R$ 172,542.13 80% R$ 138,033.70
30-nov-19 Rp1,863,455 10% R$ 186,345.50 80% R$ 149,076.40
1-dez-19 Rp2,012,531 10% R$ 201,253.14 80% R$ 161,002.51

Página 14
 NOVEMBRO 2019

HITAM) CALCULATOR KOMPENSASI

PROFIT KEUNTUNGAN RUBAH HANYA WARN
R$ 216,000.00 R$ 2,173,533.89
R$ 233,280.00 dikalikan 1 Pay Out
R$ 251,942.40 DENGAN 1º op Rp10,000 80%
R$ 272,097.79 1º kompen Rp10,000 Rp8,000
R$ 293,865.62 SATU 2º kompen Rp10,000 Rp8,000
R$ 317,374.86 3º kompen Rp10,000 Rp8,000
R$ 342,764.85 OPERASIONAL Total Rp40,000
R$ 370,186.04
R$ 399,800.93 dikalikan 1.2 Pay Out
R$ 431,785.00 1º op Rp20,000 80%
R$ 466,327.80 1º kompen Rp24,000 Rp19,200
R$ 503,634.02 2º kompen Rp28,800 Rp23,040
R$ 543,924.75 3º kompen Rp34,560 Rp27,648
R$ 587,438.72 Total Rp107,360
R$ 634,433.82
R$ 685,188.53 dikalikan 1.5 Pay Out
R$ 740,003.61 1º op Rp20,000 80%
R$ 799,203.90 1º kompen Rp30,000 Rp24,000
R$ 863,140.21 2º kompen Rp45,000 Rp36,000
R$ 932,191.43 3º kompen Rp67,500 Rp54,000
R$ 1,006,766.74 Total Rp162,500
R$ 1,087,308.08
R$ 1,174,292.73
R$ 1,268,236.15
R$ 1,369,695.04
R$ 1,479,270.64
R$ 1,597,612.29
R$ 1,725,421.28
R$ 1,863,454.98
R$ 2,012,531.38
R$ 2,173,533.89

Página 15
 NOVEMBRO 2019

NSASI/MARTINGALE
WARNA HITAM

Fator mult. 2 Pay Out

1º op Rp10,000 80%
1º kompen Rp20,000 Rp16,000
2º kompen Rp40,000 Rp32,000
3º kompen Rp80,000 Rp64,000
Total Rp150,000

dikalikan 2.5 Pay Out

1º op Rp20,000 80%
1º kompen Rp50,000 Rp40,000
2º kompen Rp125,000 Rp100,000
3º kompen Rp312,500 Rp250,000
Total Rp507,500

dikalikan 3 Pay Out

1º op Rp20,000 80%
1º kompen Rp60,000 Rp48,000
2º kompen Rp180,000 Rp144,000
3º kompen Rp540,000 Rp432,000
Total Rp800,000

Página 16