COMPOUND INTEREST

by TEAM DNA Profit Maker

Depo Profit Profit in Rp kurs depo yang di deposit topup robot total profit belum di depo summary belum depo
bulan 1 US$600 US$59 Rp768.300 US$51 0 0 Rp768.300 Rp768.300
2 US$600 US$59 Rp768.300 US$51 0 0 Rp768.300 Rp1.536.600
3 US$600 US$59 Rp768.300 US$51 0 0 Rp768.300 Rp2.304.900
4 US$600 US$59 Rp768.300 US$51 0 0 Rp768.300 Rp3.073.200
5 US$600 US$59 Rp768.300 US$51 0 0 Rp768.300 Rp3.841.500
6 US$600 US$59 Rp768.300 US$51 0 0 Rp768.300 Rp4.609.800
7 US$600 US$59 Rp768.300 US$51 300 30 -Rp4.181.700 Rp428.100
8 US$900 US$89 Rp1.152.450 US$77 0 0 Rp1.152.450 Rp1.580.550
9 US$900 US$89 Rp1.152.450 US$77 0 0 Rp1.152.450 Rp2.733.000
10 US$900 US$89 Rp1.152.450 US$77 0 0 Rp1.152.450 Rp3.885.450
11 US$900 US$89 Rp1.152.450 US$77 300 30 -Rp3.797.550 Rp87.900
12 US$1.200 US$142 Rp1.843.920 US$123 0 0 Rp1.843.920 Rp1.931.820 ELITE
13 US$1.200 US$142 Rp1.843.920 US$123 0 0 Rp1.843.920 Rp3.775.740
14 US$1.200 US$142 Rp1.843.920 US$123 300 30 -Rp3.106.080 Rp669.660
15 US$1.500 US$177 Rp2.304.900 US$154 0 0 Rp2.304.900 Rp2.974.560
16 US$1.500 US$177 Rp2.304.900 US$154 300 30 -Rp2.645.100 Rp329.460
17 US$1.800 US$213 Rp2.765.880 US$184 0 0 Rp2.765.880 Rp3.095.340
18 US$1.800 US$213 Rp2.765.880 US$184 300 30 -Rp2.184.120 Rp911.220
19 US$2.100 US$248 Rp3.226.860 US$215 0 0 Rp3.226.860 Rp4.138.080
20 US$2.100 US$248 Rp3.226.860 US$215 300 30 -Rp1.723.140 Rp2.414.940
21 US$2.400 US$284 Rp3.687.840 US$246 300 30 -Rp1.262.160 Rp1.152.780
22 US$2.700 US$319 Rp4.148.820 US$277 300 30 -Rp801.180 Rp351.600
23 US$3.000 US$355 Rp4.609.800 US$307 300 30 -Rp340.200 Rp11.400
24 US$3.300 US$390 Rp5.070.780 US$338 300 30 Rp120.780 Rp132.180
25 US$3.600 US$426 Rp5.531.760 US$369 300 30 Rp581.760 Rp713.940
26 US$3.900 US$461 Rp5.992.740 US$400 300 30 Rp1.042.740 Rp1.756.680
27 US$4.200 US$496 Rp6.453.720 US$430 300 30 Rp1.503.720 Rp3.260.400
28 US$4.500 US$532 Rp6.914.700 US$461 600 60 -Rp2.985.300 Rp275.100
minggu 1 29 US$5.100 US$176 Rp2.285.693 US$152 0 0 Rp2.285.693 Rp2.560.793 MASTER
2 US$5.100 US$176 Rp2.285.693 US$152 300 30 -Rp2.664.308 -Rp103.515
3 US$5.400 US$186 Rp2.420.145 US$161 0 0 Rp2.420.145 Rp2.316.630
4 US$5.400 US$186 Rp2.420.145 US$161 300 30 -Rp2.529.855 -Rp213.225
minggu 1 30 US$5.700 US$197 Rp2.554.598 US$170 0 0 Rp2.554.598 Rp2.341.373
2 US$5.700 US$197 Rp2.554.598 US$170 300 30 -Rp2.395.403 -Rp54.030
3 US$6.000 US$207 Rp2.689.050 US$179 0 0 Rp2.689.050 Rp2.635.020
4 US$6.000 US$207 Rp2.689.050 US$179 300 30 -Rp2.260.950 Rp374.070
minggu 1 31 US$6.300 US$217 Rp2.823.503 US$188 0 0 Rp2.823.503 Rp3.197.573
2 US$6.300 US$217 Rp2.823.503 US$188 300 30 -Rp2.126.498 Rp1.071.075
3 US$6.600 US$228 Rp2.957.955 US$197 0 0 Rp2.957.955 Rp4.029.030
4 US$6.600 US$228 Rp2.957.955 US$197 300 30 -Rp1.992.045 Rp2.036.985
minggu 1 32 US$6.900 US$238 Rp3.092.408 US$206 300 30 -Rp1.857.593 Rp179.393
2 US$7.200 US$248 Rp3.226.860 US$215 0 0 Rp3.226.860 Rp3.406.253
3 US$7.200 US$248 Rp3.226.860 US$215 300 30 -Rp1.723.140 Rp1.683.113
4 US$7.500 US$259 Rp3.361.313 US$224 300 30 -Rp1.588.688 Rp94.425
minggu 1 33 US$7.800 US$269 Rp3.495.765 US$233 0 0 Rp3.495.765 Rp3.590.190
2 US$7.800 US$269 Rp3.495.765 US$233 300 30 -Rp1.454.235 Rp2.135.955
3 US$8.100 US$279 Rp3.630.218 US$242 300 30 -Rp1.319.783 Rp816.173
4 US$8.400 US$290 Rp3.764.670 US$251 0 0 Rp3.764.670 Rp4.580.843
minggu 1 34 US$8.400 US$290 Rp3.764.670 US$251 600 60 -Rp6.135.330 -Rp1.554.488
2 US$9.000 US$310 Rp4.033.575 US$269 0 0 Rp4.033.575 Rp2.479.088
3 US$9.000 US$310 Rp4.033.575 US$269 300 30 -Rp916.425 Rp1.562.663
4 US$9.300 US$321 Rp4.168.028 US$278 300 30 -Rp781.973 Rp780.690
minggu 1 35 US$9.600 US$331 Rp4.302.480 US$287 300 30 -Rp647.520 Rp133.170
2 US$9.900 US$341 Rp4.436.933 US$296 300 30 -Rp513.068 -Rp379.898
3 US$10.200 US$352 Rp4.571.385 US$305 0 0 Rp4.571.385 Rp4.191.488 GRAND MASTER
4 US$10.200 US$377 Rp4.897.913 US$327 300 30 -Rp52.088 Rp4.139.400
minggu 1 36 US$10.500 US$388 Rp5.041.969 US$336 600 60 -Rp4.858.031 -Rp718.631
2 US$11.100 US$410 Rp5.330.081 US$355 0 0 Rp5.330.081 Rp4.611.450
3 US$11.100 US$410 Rp5.330.081 US$355 300 30 Rp380.081 Rp4.991.531
4 US$11.400 US$421 Rp5.474.138 US$365 600 60 -Rp4.425.863 Rp565.669
minggu 1 37 US$12.000 US$443 Rp5.762.250 US$384 300 30 Rp812.250 Rp1.377.919
2 US$12.300 US$454 Rp5.906.306 US$394 300 30 Rp956.306 Rp2.334.225
3 US$12.600 US$465 Rp6.050.363 US$403 300 30 Rp1.100.363 Rp3.434.588
4 US$12.900 US$476 Rp6.194.419 US$413 600 60 -Rp3.705.581 -Rp270.994
minggu 1 38 US$13.500 US$499 Rp6.482.531 US$432 300 30 Rp1.532.531 Rp1.261.538
2 US$13.800 US$510 Rp6.626.588 US$442 300 30 Rp1.676.588 Rp2.938.125
3 US$14.100 US$521 Rp6.770.644 US$451 600 60 -Rp3.129.356 -Rp191.231
4 US$14.700 US$543 Rp7.058.756 US$471 300 30 Rp2.108.756 Rp1.917.525
minggu 1 39 US$15.000 US$554 Rp7.202.813 US$480 300 30 Rp2.252.813 Rp4.170.337
2 US$15.300 US$565 Rp7.346.869 US$490 600 60 -Rp2.553.131 Rp1.617.206
3 US$15.900 US$587 Rp7.634.981 US$509 300 30 Rp2.684.981 Rp4.302.187
4 US$16.200 US$598 Rp7.779.038 US$519 600 60 -Rp2.120.963 Rp2.181.225
minggu 1 40 US$16.800 US$621 Rp8.067.150 US$538 600 60 -Rp1.832.850 Rp348.375
 2 US$17.400 US$643 Rp8.355.263 US$557 300 30 Rp3.405.263 Rp3.753.637
3 US$17.700 US$654 Rp8.499.319 US$567 600 60 -Rp1.400.681 Rp2.352.956
4 US$18.300 US$676 Rp8.787.431 US$586 600 60 -Rp1.112.569 Rp1.240.387
minggu 1 41 US$18.900 US$698 Rp9.075.544 US$605 600 60 -Rp824.456 Rp415.931
2 US$19.500 US$720 Rp9.363.656 US$624 600 60 -Rp536.344 -Rp120.413
3 US$20.100 US$742 Rp9.651.769 US$643 600 60 -Rp248.231 -Rp368.644
4 US$20.700 US$765 Rp9.939.881 US$663 600 60 Rp39.881 -Rp328.763
minggu 1 42 US$21.300 US$787 Rp10.227.994 US$682 600 60 Rp327.994 -Rp769
2 US$21.900 US$809 Rp10.516.106 US$701 600 60 Rp616.106 Rp615.337
3 US$22.500 US$831 Rp10.804.219 US$720 600 60 Rp904.219 Rp1.519.556
4 US$23.100 US$853 Rp11.092.331 US$739 600 60 Rp1.192.331 Rp2.711.887
minggu 1 43 US$23.700 US$875 Rp11.380.444 US$759 600 60 Rp1.480.444 Rp4.192.331
2 US$24.300 US$898 Rp11.668.556 US$778 900 90 -Rp3.181.444 Rp1.010.887
3 US$25.200 US$993 Rp12.907.440 US$860 600 60 Rp3.007.440 Rp4.018.327 EPIC
4 US$25.800 US$1.017 Rp13.214.760 US$881 900 90 -Rp1.635.240 Rp2.383.087
minggu 1 44 US$26.700 US$1.052 Rp13.675.740 US$912 900 90 -Rp1.174.260 Rp1.208.827
2 US$27.600 US$1.087 Rp14.136.720 US$942 900 90 -Rp713.280 Rp495.547
3 US$28.500 US$1.123 Rp14.597.700 US$973 900 90 -Rp252.300 Rp243.247
4 US$29.400 US$1.158 Rp15.058.680 US$1.004 900 90 Rp208.680 Rp451.927
minggu 1 45 US$30.300 US$1.194 Rp15.519.660 US$1.035 900 90 Rp669.660 Rp1.121.587
2 US$31.200 US$1.229 Rp15.980.640 US$1.065 900 90 Rp1.130.640 Rp2.252.227
3 US$32.100 US$1.265 Rp16.441.620 US$1.096 900 90 Rp1.591.620 Rp3.843.847
4 US$33.000 US$1.300 Rp16.902.600 US$1.127 1200 120 -Rp2.897.400 Rp946.447
minggu 1 46 US$34.200 US$1.347 Rp17.517.240 US$1.168 900 90 Rp2.667.240 Rp3.613.687
2 US$35.100 US$1.383 Rp17.978.220 US$1.199 1200 120 -Rp1.821.780 Rp1.791.907
3 US$36.300 US$1.430 Rp18.592.860 US$1.240 1200 120 -Rp1.207.140 Rp584.767
4 US$37.500 US$1.478 Rp19.207.500 US$1.281 1200 120 -Rp592.500 -Rp7.733
minggu 1 47 US$38.700 US$1.525 Rp19.822.140 US$1.321 1200 120 Rp22.140 Rp14.407
2 US$39.900 US$1.572 Rp20.436.780 US$1.362 1200 120 Rp636.780 Rp651.187
3 US$41.100 US$1.619 Rp21.051.420 US$1.403 1200 120 Rp1.251.420 Rp1.902.607
4 US$42.300 US$1.667 Rp21.666.060 US$1.444 1200 120 Rp1.866.060 Rp3.768.667
minggu 1 48 US$43.500 US$1.714 Rp22.280.700 US$1.485 1500 150 -Rp2.469.300 Rp1.299.367
2 US$45.000 US$1.773 Rp23.049.000 US$1.537 1500 150 -Rp1.701.000 -Rp401.633
3 US$46.500 US$1.832 Rp23.817.300 US$1.588 1200 120 Rp4.017.300 Rp3.615.667
4 US$47.700 US$1.879 Rp24.431.940 US$1.629 1500 150 -Rp318.060 Rp3.297.607
minggu 1 49 US$49.200 US$1.938 Rp25.200.240 US$1.680 1500 150 Rp450.240 Rp3.747.847
2 US$50.700 US$2.247 Rp29.214.608 US$1.948 1800 180 -Rp485.392 Rp3.262.455 LEGENDARY
3 US$52.500 US$2.327 Rp30.251.813 US$2.017 1800 180 Rp551.812 Rp3.814.267
4 US$54.300 US$2.407 Rp31.289.018 US$2.086 2100 210 -Rp3.360.983 Rp453.285
minggu 1 50 US$56.400 US$2.500 Rp32.499.090 US$2.167 1800 180 Rp2.799.090 Rp3.252.375
2 US$58.200 US$2.580 Rp33.536.295 US$2.236 2100 210 -Rp1.113.705 Rp2.138.670 capai $60.000 dalam
3 US$60.300 US$2.673 Rp34.746.368 US$2.316 0 0 4 tahun 2 bulan 3 minggu
4 US$60.300 US$2.673 Rp34.746.368 US$2.316 0 0
minggu 1 51 US$60.300 US$2.673 Rp34.746.368 US$2.316 0 0
2 US$60.300 US$2.673 Rp34.746.368 US$2.316 0 0
3 US$60.300 US$2.673 Rp34.746.368 US$2.316 0 0
4 US$60.300 US$2.673 Rp34.746.368 US$2.316 0 0
minggu 1 52 US$60.300 US$2.673 Rp34.746.368 US$2.316 0 0
2 US$60.300 US$2.673 Rp34.746.368 US$2.316 0 0
3 US$60.300 US$2.673 Rp34.746.368 US$2.316 0 0
4 US$60.300 US$2.673 Rp34.746.368 US$2.316 0 0

Compounding tidak otomatis, profit di tarik dulu ke rekening

Top up dilakukan manual seperti saat deposit awal
Top up kelipatan depo $300, robot +10% depo
Disarankan melakukan Compounding setelah ROI (+- lebih lama 12 bln)
Do it with Your Own Research
Tabel ini dibuat dg asumsi profit 20% dan wd fee 1,5%

Jika Anda start misal dr paket Master $5100, berarti butuh (50-29=21) bulan mencapai $60.000