JDWL MODAL % KEUNTUNGAN TOTAL

1 Rp 200.000 20% Rp 40.000 Rp 240.000

2 Rp 240.000 20% Rp 48.000 Rp 288.000
3 Rp 288.000 20% Rp 57.600 Rp 345.600
4 Rp 345.600 20% Rp 69.120 Rp 414.720
ISIKAN JUMLAH MODAL AWAL
5 Rp 414.720 20% Rp 82.944 Rp 497.664
6 Rp 497.664 20% Rp 99.533 Rp 597.197 Rp 200.000
7 Rp 597.197 20% Rp 119.439 Rp 716.636
8 Rp 716.636 20% Rp 143.327 Rp 859.963
9 Rp 859.963 20% Rp 171.993 Rp 1.031.956
10 Rp 1.031.956 20% Rp 206.391 Rp 1.238.347
PERSENTASE PROFIT / HARI
11 Rp 1.238.347 20% Rp 247.669 Rp 1.486.017
12 Rp 1.486.017
13 Rp 1.783.220
20%
20%
Rp 297.203
Rp 356.644
Rp 1.783.220
Rp 2.139.864
20%
14 Rp 2.139.864 20% Rp 427.973 Rp 2.567.837
15 Rp 2.567.837 20% Rp 513.567 Rp 3.081.404
16 Rp 3.081.404 20% Rp 616.281 Rp 3.697.685
PENDAPATAN / 30 HARI
17 Rp 3.697.685 20% Rp 739.537 Rp 4.437.222
18 Rp 4.437.222
19 Rp 5.324.667
20%
20%
Rp 887.444
Rp 1.064.933
Rp 5.324.667
Rp 6.389.600
Rp 47.475.263
20 Rp 6.389.600 20% Rp 1.277.920 Rp 7.667.520
21 Rp 7.667.520 20% Rp 1.533.504 Rp 9.201.024
22 Rp 9.201.024 20% Rp 1.840.205 Rp 11.041.229
23 Rp 11.041.229 20% Rp 2.208.246 Rp 13.249.475 UTAMAKAN PROFIT KONSISTEN
24 Rp 13.249.475 20% Rp 2.649.895 Rp 15.899.369
25 Rp 15.899.369 20% Rp 3.179.874 Rp 19.079.243
26 Rp 19.079.243 20% Rp 3.815.849 Rp 22.895.092
27 Rp 22.895.092 20% Rp 4.579.018 Rp 27.474.110
28 Rp 27.474.110 20% Rp 5.494.822 Rp 32.968.932
29 Rp 32.968.932 20% Rp 6.593.786 Rp 39.562.719
30 Rp 39.562.719 20% Rp 7.912.544 Rp 47.475.263