Saldo Awal Target Profit 20% Saldo Akhir

18-Jan $30.00 $3.37 $33.37 $1.05 $1.05

19-Jan $33.37 $8.82 $42.19 $2.76 $2.76
20-Jan $42.19 $6.91 $49.10 $2.16 $2.64
21-Jan $49.10 $9.82 $58.92 $3.07 $3.07
22-Jan $58.92 $11.78 $70.70 $3.68 $3.68
23-Jan $0.00 $0.00 $0.00 $0.00 $0.00
24-Jan $0.00 $0.00 $0.00 $0.00 $0.00
25-Jan $70.70 $14.14 $84.84 $4.42 $4.42
26-Jan $84.84 $16.97 $101.81 $5.30 $5.30
27-Jan $101.81 $20.36 $122.18 $6.36 $6.36
28-Jan $122.18 $24.44 $146.61 $7.64 $7.64
29-Jan $146.61 $29.32 $175.93 $9.16 $9.16
30-Jan $0.00 $0.00 $0.00 $0.00 $0.00
31-Jan $0.00 $0.00 $0.00 $0.00 $0.00
Saldo Akhir Januari 2021 Rp2,463,078.48

Saldo Awal Target Profit 30% Saldo Akhir

1-Feb $0.00 $0.00 $0.00 $1.88
2-Feb $0.00 $0.00 $0.00 $2.25
3-Feb $0.00 $0.00 $0.00 $2.70
4-Feb $5.00 $0.00 $0.00 $0.00 $3.24
5-Feb $0.00 $0.00 $0.00 $0.00 $3.89
6-Feb $0.00 $0.00
7-Feb $0.00 $0.00
8-Feb $20.00 $6.00 $26.00 $1.88 $1.88
9-Feb $26.00 $7.80 $33.80 $2.44 $2.44
10-Feb $33.80 $10.14 $43.94 $3.17 $3.17
11-Feb $43.94 $13.18 $57.12 $4.12 $4.12
12-Feb $57.12 $17.14 $74.26 $5.36 $5.36
13-Feb $0.00 $0.00
14-Feb $0.00 $0.00
15-Feb $74.26 $22.28 $96.54 $6.96 $6.96
16-Feb $96.54 $28.96 $125.50 $9.05 $9.05
17-Feb $125.50 $37.65 $163.15 $11.77 $11.77
18-Feb $163.15 $48.94 $212.09 $15.29 $15.29
19-Feb $212.09 $63.63 $275.72 $19.88 $19.88
20-Feb $0.00 $0.00
21-Feb $0.00 $0.00
22-Feb $275.72 $82.72 $358.43 $25.85 $25.85
23-Feb $358.43 $107.53 $465.96 $33.60 $33.60
24-Feb $465.96 $139.79 $605.75 $43.68 $43.68
25-Feb $605.75 $181.73 $787.48 $56.79 $56.79
26-Feb $787.48 $236.24 $1,023.72 $73.83 $73.83
27-Feb $0.00 $0.00
28-Feb $0.00 $0.00
Saldo Akhir Januari 2021 Rp14,332,050.04
 $1.05 $1.05 $4.21 $0.84 $0.84 $0.84 $0.84 $3.37
$2.76 $2.76 $11.03 $2.21 $2.21 $2.21 $2.21 $8.82
$2.64 $2.64 $10.07 $1.73 $2.11 $2.11 $2.11 $8.06
$3.07 $3.07 $12.28 $2.46 $2.46 $2.46 $2.46 $9.82
$3.68 $3.68 $14.73 $2.95 $2.95 $2.95 $2.95 $11.78
$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
$4.42 $4.42 $17.68 $3.54 $3.54 $3.54 $3.54 $14.14
$5.30 $5.30 $21.21 $4.24 $4.24 $4.24 $4.24 $16.97
$6.36 $6.36 $25.45 $5.09 $5.09 $5.09 $5.09 $20.36
$7.64 $7.64 $30.54 $6.11 $6.11 $6.11 $6.11 $24.44
$9.16 $9.16 $36.65 $7.33 $7.33 $7.33 $7.33 $29.32
$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

$1.88 $1.88 $5.63 $0.00 $1.50 $1.50 $1.50 $4.50

$2.25 $2.25 $6.75 $0.00 $1.80 $1.80 $1.80 $5.40
$2.70 $2.70 $8.10 $0.00 $2.16 $2.16 $2.16 $6.48
$3.24 $3.24 $9.72 $0.00 $2.59 $2.59 $2.59 $7.78
$3.89 $3.89 $11.66 $0.00 $3.11 $3.11 $3.11 $9.33
$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
$1.88 $1.88 $7.50 $1.50 $1.50 $1.50 $1.50 $6.00
$2.44 $2.44 $9.75 $1.95 $1.95 $1.95 $1.95 $7.80
$3.17 $3.17 $12.68 $2.54 $2.54 $2.54 $2.54 $10.14
$4.12 $4.12 $16.48 $3.30 $3.30 $3.30 $3.30 $13.18
$5.36 $5.36 $21.42 $4.28 $4.28 $4.28 $4.28 $17.14
$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
$6.96 $6.96 $27.85 $5.57 $5.57 $5.57 $5.57 $22.28
$9.05 $9.05 $36.20 $7.24 $7.24 $7.24 $7.24 $28.96
$11.77 $11.77 $47.06 $9.41 $9.41 $9.41 $9.41 $37.65
$15.29 $15.29 $61.18 $12.24 $12.24 $12.24 $12.24 $48.94
$19.88 $19.88 $79.53 $15.91 $15.91 $15.91 $15.91 $63.63
$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
$25.85 $25.85 $103.39 $20.68 $20.68 $20.68 $20.68 $82.72
$33.60 $33.60 $134.41 $26.88 $26.88 $26.88 $26.88 $107.53
$43.68 $43.68 $174.74 $34.95 $34.95 $34.95 $34.95 $139.79
$56.79 $56.79 $227.16 $45.43 $45.43 $45.43 $45.43 $181.73
$73.83 $73.83 $295.30 $59.06 $59.06 $59.06 $59.06 $236.24
$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