Invest 500rb 32.

5732899022801

MODAL AWAL 500,000 Prosentase Profit 2% Biaya Transaksi

TANGGAL MODAL AWAL PROFIT Modal + Profit 3%
1 32.573289902 500,000.00 0.651465798 33.2247557 1.00
2 33.2247557 510,000.00 0.66 33.89 1.02
3 33.89 520,200.00 0.68 34.57 1.04
4 34.57 530,604.00 0.69 35.26 1.06
5 35.26 541,216.08 0.71 35.96 1.08
6 35.96 552,040.40 0.72 36.68 1.10
7 36.68 563,081.21 0.73 37.42 1.12
8 37.42 574,342.83 0.75 38.16 1.14
9 38.16 585,829.69 0.76 38.93 1.17
10 38.93 597,546.28 0.78 39.71 1.19
11 39.71 609,497.21 0.79 40.50 1.22
12 40.50 621,687.15 0.81 41.31 1.24
13 41.31 634,120.90 0.83 42.14 1.26
14 42.14 646,803.32 0.84 42.98 1.29
15 42.98 659,739.38 0.86 43.84 1.32
16 43.84 672,934.17 0.88 44.72 1.34
17 44.72 686,392.85 0.89 45.61 1.37
18 45.61 700,120.71 0.91 46.52 1.40
19 46.52 714,123.12 0.93 47.45 1.42
20 47.45 728,405.59 0.95 48.40 1.45
21 48.40 742,973.70 0.97 49.37 1.48
22 49.37 757,833.17 0.99 50.36 1.51
23 50.36 772,989.84 1.01 51.36 1.54
24 51.36 788,449.63 1.03 52.39 1.57
25 52.39 804,218.62 1.05 53.44 1.60
26 53.44 820,303.00 1.07 54.51 1.64
27 54.51 836,709.06 1.09 55.60 1.67
28 55.60 853,443.24 1.11 56.71 1.70
29 56.71 870,512.10 1.13 57.85 1.74
30 57.85 887,922.35 1.16 59.00 1.77
31 59.00 905,680.79 1.18 60.18 1.81
1 60.18 923,794.41 1.2036409223 61.39 1.84
2 61.39 942,270.30 1.23 62.61 1.88
3 62.61 961,115.70 1.25 63.87 1.92
4 63.87 980,338.02 1.28 65.14 1.95
5 65.14 999,944.78 1.30 66.45 1.99
6 66.45 1,019,943.67 1.33 67.77 2.03
7 67.77 1,040,342.55 1.36 69.13 2.07
8 69.13 1,061,149.40 1.38 70.51 2.12
9 70.51 1,082,372.38 1.41 71.92 2.16
10 71.92 1,104,019.83 1.44 73.36 2.20
11 73.36 1,126,100.23 1.47 74.83 2.24
12 74.83 1,148,622.23 1.50 76.33 2.29
13 76.33 1,171,594.68 1.53 77.85 2.34
14 77.85 1,195,026.57 1.56 79.41 2.38
15 79.41 1,218,927.10 1.59 81.00 2.43
16 81.00 1,243,305.64 1.62 82.62 2.48
17 82.62 1,268,171.76 1.65 84.27 2.53
18 84.27 1,293,535.19 1.69 85.95 2.58
19 85.95 1,319,405.90 1.72 87.67 2.63
20 87.67 1,345,794.01 1.75 89.43 2.68
21 89.43 1,372,709.89 1.79 91.22 2.74
22 91.22 1,400,164.09 1.82 93.04 2.79
23 93.04 1,428,167.37 1.86 94.90 2.85
24 94.90 1,456,730.72 1.90 96.80 2.90
25 96.80 1,485,865.34 1.94 98.74 2.96
26 98.74 1,515,582.64 1.97 100.71 3.02
27 100.71 1,545,894.30 2.01 102.72 3.08
28 102.72 1,576,812.18 2.05 104.78 3.14
29 104.78 1,608,348.43 2.10 106.87 3.21
30 106.87 1,640,515.39 2.14 109.01 3.27
31 109.01 1,673,325.70 2.18 111.19 3.34
1 111.19 1,706,792.22 2.2238335063 113.42 3.40
2 113.42 1,740,928.06 2.27 115.68 3.47
3 115.68 1,775,746.62 2.31 118.00 3.54
4 118.00 1,811,261.55 2.36 120.36 3.61
5 120.36 1,847,486.79 2.41 122.76 3.68
6 122.76 1,884,436.52 2.46 125.22 3.76
7 125.22 1,922,125.25 2.50 127.72 3.83
8 127.72 1,960,567.76 2.55 130.28 3.91
9 130.28 1,999,779.11 2.61 132.88 3.99
10 132.88 2,039,774.69 2.66 135.54 4.07
11 135.54 2,080,570.19 2.71 138.25 4.15
12 138.25 2,122,181.59 2.77 141.02 4.23
13 141.02 2,164,625.22 2.82 143.84 4.32
14 143.84 2,207,917.73 2.88 146.72 4.40
15 146.72 2,252,076.08 2.93 149.65 4.49
16 149.65 2,297,117.60 2.99 152.64 4.58
17 152.64 2,343,059.96 3.05 155.70 4.67
18 155.70 2,389,921.15 3.11 158.81 4.76
19 158.81 2,437,719.58 3.18 161.99 4.86
20 161.99 2,486,473.97 3.24 165.22 4.96
21 165.22 2,536,203.45 3.30 168.53 5.06
22 168.53 2,586,927.52 3.37 171.90 5.16
23 171.90 2,638,666.07 3.44 175.34 5.26
24 175.34 2,691,439.39 3.51 178.84 5.37
25 178.84 2,745,268.18 3.58 182.42 5.47
26 182.42 2,800,173.54 3.65 186.07 5.58
27 186.07 2,856,177.01 3.72 189.79 5.69
28 189.79 2,913,300.55 3.80 193.59 5.81
29 193.59 2,971,566.56 3.87 197.46 5.92
30 197.46 3,030,997.89 3.95 201.41 6.04
1 201.41 3,091,617.85 4.03 205.44 6.16
2 205.44 3,153,450.21 4.11 209.55 6.29
3 209.55 3,216,519.21 4.19 213.74 6.41
4 213.74 3,280,849.60 4.27 218.01 6.54
5 218.01 3,346,466.59 4.36 222.37 6.67
6 222.37 3,413,395.92 4.45 226.82 6.80
7 226.82 3,481,663.84 4.54 231.35 6.94
8 231.35 3,551,297.12 4.63 235.98 7.08
3551297.1168
Kurs Beli 15350
Kurs Jual 15350
Akumulasi Modal Bersih
USD Rupiah
32.23 494,700.00
32.87 504,594.00
33.53 514,685.88
34.20 524,979.60
34.88 535,479.19
35.58 546,188.77
36.29 557,112.55
37.02 568,254.80
37.76 579,619.90
38.52 591,212.29
39.29 603,036.54
40.07 615,097.27
40.87 627,399.22
41.69 639,947.20
42.52 652,746.14
43.37 665,801.07
44.24 679,117.09
45.13 692,699.43
46.03 706,553.42
46.95 720,684.49
47.89 735,098.18
48.85 749,800.14
49.82 764,796.14
50.82 780,092.07
51.84 795,693.91
52.87 811,607.79
53.93 827,839.94
55.01 844,396.74
56.11 861,284.67
57.23 878,510.37
58.38 896,080.58
59.54 914,002.19
60.73 932,282.23
61.95 950,927.88
63.19 969,946.43
64.45 989,345.36
65.74 1,009,132.27
67.06 1,029,314.91
68.40 1,049,901.21
69.77 1,070,899.24
71.16 1,092,317.22
72.58 1,114,163.57
74.04 1,136,446.84
75.52 1,159,175.77
77.03 1,182,359.29
78.57 1,206,006.48
80.14 1,230,126.60
 81.74 1,254,729.14
83.38 1,279,823.72
85.04 1,305,420.19
86.74 1,331,528.60
88.48 1,358,159.17
90.25 1,385,322.35
92.05 1,413,028.80
93.90 1,441,289.38
95.77 1,470,115.16
97.69 1,499,517.47
99.64 1,529,507.82
101.64 1,560,097.97
103.67 1,591,299.93
105.74 1,623,125.93
107.86 1,655,588.45
110.01 1,688,700.22
112.21 1,722,474.22
114.46 1,756,923.71
116.75 1,792,062.18
119.08 1,827,903.43
121.46 1,864,461.49
123.89 1,901,750.72
126.37 1,939,785.74
128.90 1,978,581.45
131.48 2,018,153.08
134.11 2,058,516.14
136.79 2,099,686.47
139.52 2,141,680.20
142.31 2,184,513.80
145.16 2,228,204.08
148.06 2,272,768.16
151.02 2,318,223.52
154.04 2,364,587.99
157.13 2,411,879.75
160.27 2,460,117.35
163.47 2,509,319.69
166.74 2,559,506.09
170.08 2,610,696.21
173.48 2,662,910.13
176.95 2,716,168.33
180.49 2,770,491.70
184.10 2,825,901.54
187.78 2,882,419.57
191.54 2,940,067.96
195.37 2,998,869.32
199.27 3,058,846.70
203.26 3,120,023.64
207.32 3,182,424.11
211.47 3,246,072.59
215.70 3,310,994.04
220.01 3,377,213.92
224.41 3,444,758.20
228.90 3,513,653.37
Invest 100 juta 6514.6579805 Kurs Beli
Kurs Jual
MODAL AWAL 6514 Prosentase Profit 2% Biaya Transaksi Akumulasi Modal Bersih
TANGGAL MODAL AWAL PROFIT Modal + Profit 3% USD
1 6514.6579805 ### 130.29315961 6644.9511401 199.35 6,445.60
2 6644.9511401 ### 132.90 6,777.85 203.34 6,574.51
3 6,777.85 ### 135.56 6,913.41 207.40 6,706.00
4 6,913.41 ### 138.27 7,051.68 211.55 6,840.13
5 7,051.68 ### 141.03 7,192.71 215.78 6,976.93
6 7,192.71 ### 143.85 7,336.56 220.10 7,116.47
7 7,336.56 ### 146.73 7,483.29 224.50 7,258.80
8 7,483.29 ### 149.67 7,632.96 228.99 7,403.97
9 7,632.96 ### 152.66 7,785.62 233.57 7,552.05
10 7,785.62 ### 155.71 7,941.33 238.24 7,703.09
11 7,941.33 ### 158.83 8,100.16 243.00 7,857.15
12 8,100.16 ### 162.00 8,262.16 247.86 8,014.30
13 8,262.16 ### 165.24 8,427.40 252.82 8,174.58
14 8,427.40 ### 168.55 8,595.95 257.88 8,338.07
15 8,595.95 ### 171.92 8,767.87 263.04 8,504.84
16 8,767.87 ### 175.36 8,943.23 268.30 8,674.93
17 8,943.23 ### 178.86 9,122.09 273.66 8,848.43
18 9,122.09 ### 182.44 9,304.54 279.14 9,025.40
19 9,304.54 ### 186.09 9,490.63 284.72 9,205.91
20 9,490.63 ### 189.81 9,680.44 290.41 9,390.03
21 9,680.44 ### 193.61 9,874.05 296.22 9,577.83
22 9,874.05 ### 197.48 10,071.53 302.15 9,769.38
23 10,071.53 ### 201.43 10,272.96 308.19 9,964.77
24 10,272.96 ### 205.46 10,478.42 314.35 10,164.07
25 10,478.42 ### 209.57 10,687.99 320.64 10,367.35
26 10,687.99 ### 213.76 10,901.75 327.05 10,574.69
27 10,901.75 ### 218.03 11,119.78 333.59 10,786.19
28 11,119.78 ### 222.40 11,342.18 340.27 11,001.91
29 11,342.18 ### 226.84 11,569.02 347.07 11,221.95
30 11,569.02 ### 231.38 11,800.40 354.01 11,446.39
31 11,800.40 ### 236.01 12,036.41 361.09 11,675.32
1 12,036.41 ### 240.72818447 12,277.14 368.31 11,908.82
2 12,277.14 ### 245.54 12,522.68 375.68 12,147.00
3 12,522.68 ### 250.45 12,773.13 383.19 12,389.94
4 12,773.13 ### 255.46 13,028.60 390.86 12,637.74
5 13,028.60 ### 260.57 13,289.17 398.68 12,890.49
6 13,289.17 ### 265.78 13,554.95 406.65 13,148.30
7 13,554.95 ### 271.10 13,826.05 414.78 13,411.27
8 13,826.05 ### 276.52 14,102.57 423.08 13,679.49
9 14,102.57 ### 282.05 14,384.62 431.54 13,953.08
10 14,384.62 ### 287.69 14,672.32 440.17 14,232.15
11 14,672.32 ### 293.45 14,965.76 448.97 14,516.79
12 14,965.76 ### 299.32 15,265.08 457.95 14,807.12
13 15,265.08 ### 305.30 15,570.38 467.11 15,103.27
14 15,570.38 ### 311.41 15,881.79 476.45 15,405.33
15 15,881.79 ### 317.64 16,199.42 485.98 15,713.44
16 16,199.42 ### 323.99 16,523.41 495.70 16,027.71
17 16,523.41 ### 330.47 16,853.88 505.62 16,348.26
18 16,853.88 ### 337.08 17,190.96 515.73 16,675.23
19 17,190.96 ### 343.82 17,534.78 526.04 17,008.73
20 17,534.78 ### 350.70 17,885.47 536.56 17,348.91
21 17,885.47 ### 357.71 18,243.18 547.30 17,695.88
22 18,243.18 ### 364.86 18,608.04 558.24 18,049.80
23 18,608.04 ### 372.16 18,980.20 569.41 18,410.80
24 18,980.20 ### 379.60 19,359.81 580.79 18,779.01
25 19,359.81 ### 387.20 19,747.01 592.41 19,154.59
26 19,747.01 ### 394.94 20,141.95 604.26 19,537.69
27 20,141.95 ### 402.84 20,544.78 616.34 19,928.44
28 20,544.78 ### 410.90 20,955.68 628.67 20,327.01
29 20,955.68 ### 419.11 21,374.79 641.24 20,733.55
30 21,374.79 ### 427.50 21,802.29 654.07 21,148.22
31 21,802.29 ### 436.05 22,238.34 667.15 21,571.19
1 22,238.34 ### 444.76670127 22,683.10 680.49 22,002.61
2 22,683.10 ### 453.66 23,136.76 694.10 22,442.66
3 23,136.76 ### 462.74 23,599.50 707.98 22,891.51
4 23,599.50 ### 471.99 24,071.49 722.14 23,349.34
5 24,071.49 ### 481.43 24,552.92 736.59 23,816.33
6 24,552.92 ### 491.06 25,043.98 751.32 24,292.66
7 25,043.98 ### 500.88 25,544.86 766.35 24,778.51
8 25,544.86 ### 510.90 26,055.75 781.67 25,274.08
9 26,055.75 ### 521.12 26,576.87 797.31 25,779.56
10 26,576.87 ### 531.54 27,108.41 813.25 26,295.15
11 27,108.41 ### 542.17 27,650.57 829.52 26,821.06
12 27,650.57 ### 553.01 28,203.59 846.11 27,357.48
13 28,203.59 ### 564.07 28,767.66 863.03 27,904.63
14 28,767.66 ### 575.35 29,343.01 880.29 28,462.72
15 29,343.01 ### 586.86 29,929.87 897.90 29,031.97
16 29,929.87 ### 598.60 30,528.47 915.85 29,612.61
17 30,528.47 ### 610.57 31,139.04 934.17 30,204.87
18 31,139.04 ### 622.78 31,761.82 952.85 30,808.96
19 31,761.82 ### 635.24 32,397.05 971.91 31,425.14
20 32,397.05 ### 647.94 33,045.00 991.35 32,053.65
21 33,045.00 ### 660.90 33,705.90 1,011.18 32,694.72
22 33,705.90 ### 674.12 34,380.01 1,031.40 33,348.61
23 34,380.01 ### 687.60 35,067.61 1,052.03 34,015.59
24 35,067.61 ### 701.35 35,768.97 1,073.07 34,695.90
25 35,768.97 ### 715.38 36,484.35 1,094.53 35,389.82
26 36,484.35 ### 729.69 37,214.03 1,116.42 36,097.61
27 37,214.03 ### 744.28 37,958.31 1,138.75 36,819.56
28 37,958.31 ### 759.17 38,717.48 1,161.52 37,555.96
29 38,717.48 ### 774.35 39,491.83 1,184.75 38,307.07
30 39,491.83 ### 789.84 40,281.67 1,208.45 39,073.22
1 40,281.67 ### 805.63 41,087.30 1,232.62 39,854.68
2 41,087.30 ### 821.75 41,909.05 1,257.27 40,651.77
3 41,909.05 ### 838.18 42,747.23 1,282.42 41,464.81
4 42,747.23 ### 854.94 43,602.17 1,308.07 42,294.11
5 43,602.17 ### 872.04 44,474.21 1,334.23 43,139.99
6 44,474.21 ### 889.48 45,363.70 1,360.91 44,002.79
7 45,363.70 ### 907.27 46,270.97 1,388.13 44,882.84
8 46,270.97 ### 925.42 47,196.39 1,415.89 45,780.50
710259423.36
 15350
15350
kumulasi Modal Bersih
Rupiah
98,940,000.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Invest 50 juta 3257.329 Kurs Beli
Kurs Jual
MODAL AWAL 6514 Prosentase Profit 2% Biaya Transaksi Akumulasi Modal Bersih
TANGGAL MODAL AWAL PROFIT Modal + Profit 3% USD
1 3257.3289902 50,000,000.00 65.146579805 3322.47557 99.67 3,222.80
2 3322.47557 51,000,000.00 66.45 3,388.93 101.67 3,287.26
3 3,388.93 52,020,000.00 67.78 3,456.70 103.70 3,353.00
4 3,456.70 53,060,400.00 69.13 3,525.84 105.78 3,420.06
5 3,525.84 54,121,608.00 70.52 3,596.35 107.89 3,488.46
6 3,596.35 55,204,040.16 71.93 3,668.28 110.05 3,558.23
7 3,668.28 56,308,120.96 73.37 3,741.65 112.25 3,629.40
8 3,741.65 57,434,283.38 74.83 3,816.48 114.49 3,701.99
9 3,816.48 58,582,969.05 76.33 3,892.81 116.78 3,776.03
10 3,892.81 59,754,628.43 77.86 3,970.67 119.12 3,851.55
11 3,970.67 60,949,721.00 79.41 4,050.08 121.50 3,928.58
12 4,050.08 62,168,715.42 81.00 4,131.08 123.93 4,007.15
13 4,131.08 63,412,089.73 82.62 4,213.70 126.41 4,087.29
14 4,213.70 64,680,331.52 84.27 4,297.98 128.94 4,169.04
15 4,297.98 65,973,938.15 85.96 4,383.94 131.52 4,252.42
16 4,383.94 67,293,416.92 87.68 4,471.61 134.15 4,337.47
17 4,471.61 68,639,285.25 89.43 4,561.05 136.83 4,424.22
18 4,561.05 70,012,070.96 91.22 4,652.27 139.57 4,512.70
19 4,652.27 71,412,312.38 93.05 4,745.31 142.36 4,602.95
20 4,745.31 72,840,558.63 94.91 4,840.22 145.21 4,695.01
21 4,840.22 74,297,369.80 96.80 4,937.02 148.11 4,788.91
22 4,937.02 75,783,317.19 98.74 5,035.76 151.07 4,884.69
23 5,035.76 77,298,983.54 100.72 5,136.48 154.09 4,982.39
24 5,136.48 78,844,963.21 102.73 5,239.21 157.18 5,082.03
25 5,239.21 80,421,862.47 104.78 5,343.99 160.32 5,183.67
26 5,343.99 82,030,299.72 106.88 5,450.87 163.53 5,287.35
27 5,450.87 83,670,905.72 109.02 5,559.89 166.80 5,393.09
28 5,559.89 85,344,323.83 111.20 5,671.09 170.13 5,500.96
29 5,671.09 87,051,210.31 113.42 5,784.51 173.54 5,610.98
30 5,784.51 88,792,234.51 115.69 5,900.20 177.01 5,723.19
31 5,900.20 90,568,079.21 118.00 6,018.20 180.55 5,837.66
1 6,018.20 92,379,440.79 120.36409223 6,138.57 184.16 5,954.41
2 6,138.57 94,227,029.61 122.77 6,261.34 187.84 6,073.50
3 6,261.34 96,111,570.20 125.23 6,386.57 191.60 6,194.97
4 6,386.57 98,033,801.60 127.73 6,514.30 195.43 6,318.87
5 6,514.30 99,994,477.63 130.29 6,644.58 199.34 6,445.25
6 6,644.58 ### 132.89 6,777.48 203.32 6,574.15
7 6,777.48 ### 135.55 6,913.03 207.39 6,705.63
8 6,913.03 ### 138.26 7,051.29 211.54 6,839.75
9 7,051.29 ### 141.03 7,192.31 215.77 6,976.54
10 7,192.31 ### 143.85 7,336.16 220.08 7,116.07
11 7,336.16 ### 146.72 7,482.88 224.49 7,258.39
12 7,482.88 ### 149.66 7,632.54 228.98 7,403.56
13 7,632.54 ### 152.65 7,785.19 233.56 7,551.63
14 7,785.19 ### 155.70 7,940.89 238.23 7,702.67
15 7,940.89 ### 158.82 8,099.71 242.99 7,856.72
16 8,099.71 ### 161.99 8,261.71 247.85 8,013.85
17 8,261.71 ### 165.23 8,426.94 252.81 8,174.13
18 8,426.94 ### 168.54 8,595.48 257.86 8,337.61
19 8,595.48 ### 171.91 8,767.39 263.02 8,504.37
20 8,767.39 ### 175.35 8,942.74 268.28 8,674.45
21 8,942.74 ### 178.85 9,121.59 273.65 8,847.94
22 9,121.59 ### 182.43 9,304.02 279.12 9,024.90
23 9,304.02 ### 186.08 9,490.10 284.70 9,205.40
24 9,490.10 ### 189.80 9,679.90 290.40 9,389.51
25 9,679.90 ### 193.60 9,873.50 296.21 9,577.30
26 9,873.50 ### 197.47 10,070.97 302.13 9,768.84
27 10,070.97 ### 201.42 10,272.39 308.17 9,964.22
28 10,272.39 ### 205.45 10,477.84 314.34 10,163.50
29 10,477.84 ### 209.56 10,687.40 320.62 10,366.77
30 10,687.40 ### 213.75 10,901.14 327.03 10,574.11
31 10,901.14 ### 218.02 11,119.17 333.58 10,785.59
1 11,119.17 ### 222.38335063 11,341.55 340.25 11,001.30
2 11,341.55 ### 226.83 11,568.38 347.05 11,221.33
3 11,568.38 ### 231.37 11,799.75 353.99 11,445.76
4 11,799.75 ### 235.99 12,035.74 361.07 11,674.67
5 12,035.74 ### 240.71 12,276.46 368.29 11,908.17
6 12,276.46 ### 245.53 12,521.99 375.66 12,146.33
7 12,521.99 ### 250.44 12,772.43 383.17 12,389.26
8 12,772.43 ### 255.45 13,027.88 390.84 12,637.04
9 13,027.88 ### 260.56 13,288.43 398.65 12,889.78
10 13,288.43 ### 265.77 13,554.20 406.63 13,147.58
11 13,554.20 ### 271.08 13,825.29 414.76 13,410.53
12 13,825.29 ### 276.51 14,101.79 423.05 13,678.74
13 14,101.79 ### 282.04 14,383.83 431.51 13,952.31
14 14,383.83 ### 287.68 14,671.51 440.15 14,231.36
15 14,671.51 ### 293.43 14,964.94 448.95 14,515.99
16 14,964.94 ### 299.30 15,264.23 457.93 14,806.31
17 15,264.23 ### 305.28 15,569.52 467.09 15,102.43
18 15,569.52 ### 311.39 15,880.91 476.43 15,404.48
19 15,880.91 ### 317.62 16,198.53 485.96 15,712.57
20 16,198.53 ### 323.97 16,522.50 495.67 16,026.82
21 16,522.50 ### 330.45 16,852.95 505.59 16,347.36
22 16,852.95 ### 337.06 17,190.01 515.70 16,674.31
23 17,190.01 ### 343.80 17,533.81 526.01 17,007.79
24 17,533.81 ### 350.68 17,884.48 536.53 17,347.95
25 17,884.48 ### 357.69 18,242.17 547.27 17,694.91
26 18,242.17 ### 364.84 18,607.02 558.21 18,048.81
27 18,607.02 ### 372.14 18,979.16 569.37 18,409.78
28 18,979.16 ### 379.58 19,358.74 580.76 18,777.98
29 19,358.74 ### 387.17 19,745.91 592.38 19,153.54
30 19,745.91 ### 394.92 20,140.83 604.22 19,536.61
1 20,140.83 ### 402.82 20,543.65 616.31 19,927.34
2 20,543.65 ### 410.87 20,954.52 628.64 20,325.89
3 20,954.52 ### 419.09 21,373.61 641.21 20,732.40
4 21,373.61 ### 427.47 21,801.09 654.03 21,147.05
5 21,801.09 ### 436.02 22,237.11 667.11 21,569.99
6 22,237.11 ### 444.74 22,681.85 680.46 22,001.39
7 22,681.85 ### 453.64 23,135.49 694.06 22,441.42
8 23,135.49 ### 462.71 23,598.20 707.95 22,890.25
 15350
15350
kumulasi Modal Bersih
Rupiah
49,470,000.00
50,459,400.00
51,468,588.00
52,497,959.76
53,547,918.96
54,618,877.33
55,711,254.88
56,825,479.98
57,961,989.58
59,121,229.37
60,303,653.96
61,509,727.04
62,739,921.58
63,994,720.01
65,274,614.41
66,580,106.70
67,911,708.83
69,269,943.01
70,655,341.87
72,068,448.70
73,509,817.68
74,980,014.03
76,479,614.31
78,009,206.60
79,569,390.73
81,160,778.55
82,783,994.12
84,439,674.00
86,128,467.48
87,851,036.83
89,608,057.57
91,400,218.72
93,228,223.09
95,092,787.55
96,994,643.30
98,934,536.17
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Invest 50 juta 1302.9316 Kurs Beli
Kurs Jual
MODAL AWAL 6514 Prosentase Profit 2% Biaya Transaksi Akumulasi Modal Bersih
TANGGAL MODAL AWAL PROFIT Modal + Profit 3% USD
1 1302.9315961 20,000,000.00 26.058631922 1328.990228 39.87 1,289.12
2 1328.990228 20,400,000.00 26.58 1,355.57 40.67 1,314.90
3 1,355.57 20,808,000.00 27.11 1,382.68 41.48 1,341.20
4 1,382.68 21,224,160.00 27.65 1,410.34 42.31 1,368.03
5 1,410.34 21,648,643.20 28.21 1,438.54 43.16 1,395.39
6 1,438.54 22,081,616.06 28.77 1,467.31 44.02 1,423.29
7 1,467.31 22,523,248.39 29.35 1,496.66 44.90 1,451.76
8 1,496.66 22,973,713.35 29.93 1,526.59 45.80 1,480.79
9 1,526.59 23,433,187.62 30.53 1,557.12 46.71 1,510.41
10 1,557.12 23,901,851.37 31.14 1,588.27 47.65 1,540.62
11 1,588.27 24,379,888.40 31.77 1,620.03 48.60 1,571.43
12 1,620.03 24,867,486.17 32.40 1,652.43 49.57 1,602.86
13 1,652.43 25,364,835.89 33.05 1,685.48 50.56 1,634.92
14 1,685.48 25,872,132.61 33.71 1,719.19 51.58 1,667.61
15 1,719.19 26,389,575.26 34.38 1,753.57 52.61 1,700.97
16 1,753.57 26,917,366.77 35.07 1,788.65 53.66 1,734.99
17 1,788.65 27,455,714.10 35.77 1,824.42 54.73 1,769.69
18 1,824.42 28,004,828.38 36.49 1,860.91 55.83 1,805.08
19 1,860.91 28,564,924.95 37.22 1,898.13 56.94 1,841.18
20 1,898.13 29,136,223.45 37.96 1,936.09 58.08 1,878.01
21 1,936.09 29,718,947.92 38.72 1,974.81 59.24 1,915.57
22 1,974.81 30,313,326.88 39.50 2,014.31 60.43 1,953.88
23 2,014.31 30,919,593.42 40.29 2,054.59 61.64 1,992.95
24 2,054.59 31,537,985.28 41.09 2,095.68 62.87 2,032.81
25 2,095.68 32,168,744.99 41.91 2,137.60 64.13 2,073.47
26 2,137.60 32,812,119.89 42.75 2,180.35 65.41 2,114.94
27 2,180.35 33,468,362.29 43.61 2,223.96 66.72 2,157.24
28 2,223.96 34,137,729.53 44.48 2,268.44 68.05 2,200.38
29 2,268.44 34,820,484.12 45.37 2,313.80 69.41 2,244.39
30 2,313.80 35,516,893.81 46.28 2,360.08 70.80 2,289.28
31 2,360.08 36,227,231.68 47.20 2,407.28 72.22 2,335.06
1 2,407.28 36,951,776.32 48.145636893 2,455.43 73.66 2,381.76
2 2,455.43 37,690,811.84 49.11 2,504.54 75.14 2,429.40
3 2,504.54 38,444,628.08 50.09 2,554.63 76.64 2,477.99
4 2,554.63 39,213,520.64 51.09 2,605.72 78.17 2,527.55
5 2,605.72 39,997,791.05 52.11 2,657.83 79.74 2,578.10
6 2,657.83 40,797,746.87 53.16 2,710.99 81.33 2,629.66
7 2,710.99 41,613,701.81 54.22 2,765.21 82.96 2,682.25
8 2,765.21 42,445,975.85 55.30 2,820.51 84.62 2,735.90
9 2,820.51 43,294,895.36 56.41 2,876.92 86.31 2,790.62
10 2,876.92 44,160,793.27 57.54 2,934.46 88.03 2,846.43
11 2,934.46 45,044,009.14 58.69 2,993.15 89.79 2,903.36
12 2,993.15 45,944,889.32 59.86 3,053.02 91.59 2,961.42
13 3,053.02 46,863,787.11 61.06 3,114.08 93.42 3,020.65
14 3,114.08 47,801,062.85 62.28 3,176.36 95.29 3,081.07
15 3,176.36 48,757,084.11 63.53 3,239.88 97.20 3,142.69
16 3,239.88 49,732,225.79 64.80 3,304.68 99.14 3,205.54
17 3,304.68 50,726,870.30 66.09 3,370.78 101.12 3,269.65
18 3,370.78 51,741,407.71 67.42 3,438.19 103.15 3,335.05
19 3,438.19 52,776,235.86 68.76 3,506.96 105.21 3,401.75
20 3,506.96 53,831,760.58 70.14 3,577.09 107.31 3,469.78
21 3,577.09 54,908,395.79 71.54 3,648.64 109.46 3,539.18
22 3,648.64 56,006,563.71 72.97 3,721.61 111.65 3,609.96
23 3,721.61 57,126,694.98 74.43 3,796.04 113.88 3,682.16
24 3,796.04 58,269,228.88 75.92 3,871.96 116.16 3,755.80
25 3,871.96 59,434,613.46 77.44 3,949.40 118.48 3,830.92
26 3,949.40 60,623,305.73 78.99 4,028.39 120.85 3,907.54
27 4,028.39 61,835,771.84 80.57 4,108.96 123.27 3,985.69
28 4,108.96 63,072,487.28 82.18 4,191.14 125.73 4,065.40
29 4,191.14 64,333,937.03 83.82 4,274.96 128.25 4,146.71
30 4,274.96 65,620,615.77 85.50 4,360.46 130.81 4,229.64
31 4,360.46 66,933,028.08 87.21 4,447.67 133.43 4,314.24
1 4,447.67 68,271,688.64 88.953340253 4,536.62 136.10 4,400.52
2 4,536.62 69,637,122.42 90.73 4,627.35 138.82 4,488.53
3 4,627.35 71,029,864.87 92.55 4,719.90 141.60 4,578.30
4 4,719.90 72,450,462.16 94.40 4,814.30 144.43 4,669.87
5 4,814.30 73,899,471.41 96.29 4,910.58 147.32 4,763.27
6 4,910.58 75,377,460.83 98.21 5,008.80 150.26 4,858.53
7 5,008.80 76,885,010.05 100.18 5,108.97 153.27 4,955.70
8 5,108.97 78,422,710.25 102.18 5,211.15 156.33 5,054.82
9 5,211.15 79,991,164.46 104.22 5,315.37 159.46 5,155.91
10 5,315.37 81,590,987.75 106.31 5,421.68 162.65 5,259.03
11 5,421.68 83,222,807.50 108.43 5,530.11 165.90 5,364.21
12 5,530.11 84,887,263.65 110.60 5,640.72 169.22 5,471.50
13 5,640.72 86,585,008.92 112.81 5,753.53 172.61 5,580.93
14 5,753.53 88,316,709.10 115.07 5,868.60 176.06 5,692.54
15 5,868.60 90,083,043.28 117.37 5,985.97 179.58 5,806.39
16 5,985.97 91,884,704.15 119.72 6,105.69 183.17 5,922.52
17 6,105.69 93,722,398.23 122.11 6,227.81 186.83 6,040.97
18 6,227.81 95,596,846.20 124.56 6,352.36 190.57 6,161.79
19 6,352.36 97,508,783.12 127.05 6,479.41 194.38 6,285.03
20 6,479.41 99,458,958.78 129.59 6,609.00 198.27 6,410.73
21 6,609.00 ### 132.18 6,741.18 202.24 6,538.94
22 6,741.18 ### 134.82 6,876.00 206.28 6,669.72
23 6,876.00 ### 137.52 7,013.52 210.41 6,803.12
24 7,013.52 ### 140.27 7,153.79 214.61 6,939.18
25 7,153.79 ### 143.08 7,296.87 218.91 7,077.96
26 7,296.87 ### 145.94 7,442.81 223.28 7,219.52
27 7,442.81 ### 148.86 7,591.66 227.75 7,363.91
28 7,591.66 ### 151.83 7,743.50 232.30 7,511.19
29 7,743.50 ### 154.87 7,898.37 236.95 7,661.41
30 7,898.37 ### 157.97 8,056.33 241.69 7,814.64
1 8,056.33 ### 161.13 8,217.46 246.52 7,970.94
2 8,217.46 ### 164.35 8,381.81 251.45 8,130.35
3 8,381.81 ### 167.64 8,549.45 256.48 8,292.96
4 8,549.45 ### 170.99 8,720.43 261.61 8,458.82
5 8,720.43 ### 174.41 8,894.84 266.85 8,628.00
6 8,894.84 ### 177.90 9,072.74 272.18 8,800.56
7 9,072.74 ### 181.45 9,254.19 277.63 8,976.57
8 9,254.19 ### 185.08 9,439.28 283.18 9,156.10
 15350
15350
kumulasi Modal Bersih
Rupiah
19,788,000.00
20,183,760.00
20,587,435.20
20,999,183.90
21,419,167.58
21,847,550.93
22,284,501.95
22,730,191.99
23,184,795.83
23,648,491.75
24,121,461.58
24,603,890.81
25,095,968.63
25,597,888.00
26,109,845.76
26,632,042.68
27,164,683.53
27,707,977.20
28,262,136.75
28,827,379.48
29,403,927.07
29,992,005.61
30,591,845.73
31,203,682.64
31,827,756.29
32,464,311.42
33,113,597.65
33,775,869.60
34,451,386.99
35,140,414.73
35,843,223.03
36,560,087.49
37,291,289.24
38,037,115.02
38,797,857.32
39,573,814.47
40,365,290.76
41,172,596.57
41,996,048.50
42,835,969.47
43,692,688.86
44,566,542.64
45,457,873.49
46,367,030.96
47,294,371.58
48,240,259.01
49,205,064.19
50,189,165.48
51,192,948.79
52,216,807.76
53,261,143.92
54,326,366.80
55,412,894.13
56,521,152.02
57,651,575.06
58,804,606.56
59,980,698.69
61,180,312.66
62,403,918.92
63,651,997.29
64,925,037.24
66,223,537.98
67,548,008.74
68,898,968.92
70,276,948.30
71,682,487.26
73,116,137.01
74,578,459.75
76,070,028.94
77,591,429.52
79,143,258.11
80,726,123.28
82,340,645.74
83,987,458.66
85,667,207.83
87,380,551.99
89,128,163.03
90,910,726.29
92,728,940.81
94,583,519.63
96,475,190.02
98,404,693.82
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Invest 15 juta 1302.932 Kurs Beli
Kurs Jual
MODAL AWAL 6514 Prosentase Profit 2% Biaya Transaksi Akumulasi Modal Bersih
TANGGAL MODAL AWAL PROFIT Modal + Profit 3% USD
1 1302.932 20,000,000.00 26.059 1328.990 39.87 1289.121
2 1328.990 20,400,000.00 26.58 1355.570 40.67 1314.903
3 1355.570 20,808,000.00 27.11 1382.681 41.48 1341.201
4 1382.681 21,224,160.00 27.65 1410.335 42.31 1368.025
5 1410.335 21,648,643.20 28.21 1438.542 43.16 1395.386
6 1438.542 22,081,616.06 28.77 1467.313 44.02 1423.293
7 1467.313 22,523,248.39 29.35 1496.659 44.90 1451.759
8 1496.659 22,973,713.35 29.93 1526.592 45.80 1480.794
9 1526.592 23,433,187.62 30.53 1557.124 46.71 1510.410
10 1557.124 23,901,851.37 31.14 1588.266 47.65 1540.618
11 1588.266 24,379,888.40 31.77 1620.032 48.60 1571.431
12 1620.032 24,867,486.17 32.40 1652.432 49.57 1602.859
13 1652.432 25,364,835.89 33.05 1685.481 50.56 1634.917
14 1685.481 25,872,132.61 33.71 1719.191 51.58 1667.615
15 1719.191 26,389,575.26 34.38 1753.574 52.61 1700.967
16 1753.574 26,917,366.77 35.07 1788.646 53.66 1734.986
17 1788.646 27,455,714.10 35.77 1824.419 54.73 1769.686
18 1824.419 28,004,828.38 36.49 1860.907 55.83 1805.080
19 1860.907 28,564,924.95 37.22 1898.125 56.94 1841.182
20 1898.125 29,136,223.45 37.96 1936.088 58.08 1878.005
21 1936.088 29,718,947.92 38.72 1974.810 59.24 1915.565
22 1974.810 30,313,326.88 39.50 2014.306 60.43 1953.877
23 2014.306 30,919,593.42 40.29 2054.592 61.64 1992.954
24 2054.592 31,537,985.28 41.09 2095.684 62.87 2032.813
25 2095.684 32,168,744.99 41.91 2137.597 64.13 2073.469
26 2137.597 32,812,119.89 42.75 2180.349 65.41 2114.939
27 2180.349 33,468,362.29 43.61 2223.956 66.72 2157.238
28 2223.956 34,137,729.53 44.48 2268.435 68.05 2200.382
29 2268.435 34,820,484.12 45.37 2313.804 69.41 2244.390
30 2313.804 35,516,893.81 46.28 2360.080 70.80 2289.278
31 2360.080 36,227,231.68 47.20 2407.282 72.22 2335.063
1 2407.282 36,951,776.32 48.145636893 2455.427 73.66 2381.765
2 2455.427 37,690,811.84 49.11 2504.536 75.14 2429.400
3 2504.536 38,444,628.08 50.09 2554.627 76.64 2477.988
4 2554.627 39,213,520.64 51.09 2605.719 78.17 2527.548
5 2605.719 39,997,791.05 52.11 2657.834 79.74 2578.099
6 2657.834 40,797,746.87 53.16 2710.990 81.33 2629.661
7 2710.990 41,613,701.81 54.22 2765.210 82.96 2682.254
8 2765.210 42,445,975.85 55.30 2820.514 84.62 2735.899
9 2820.514 43,294,895.36 56.41 2876.925 86.31 2790.617
10 2876.925 44,160,793.27 57.54 2934.463 88.03 2846.429
11 2934.463 45,044,009.14 58.69 2993.152 89.79 2903.358
12 2993.152 45,944,889.32 59.86 3053.015 91.59 2961.425
13 3053.015 46,863,787.11 61.06 3114.076 93.42 3020.653
14 3114.076 47,801,062.85 62.28 3176.357 95.29 3081.067
15 3176.357 48,757,084.11 63.53 3239.884 97.20 3142.688
16 3239.884 49,732,225.79 64.80 3304.682 99.14 3205.542
17 3304.682 50,726,870.30 66.09 3370.776 101.12 3269.652
18 3370.776 51,741,407.71 67.42 3438.191 103.15 3335.046
19 3438.191 52,776,235.86 68.76 3506.955 105.21 3401.746
20 3506.955 53,831,760.58 70.14 3577.094 107.31 3469.781
21 3577.094 54,908,395.79 71.54 3648.636 109.46 3539.177
22 3648.636 56,006,563.71 72.97 3721.609 111.65 3609.961
23 3721.609 57,126,694.98 74.43 3796.041 113.88 3682.160
24 3796.041 58,269,228.88 75.92 3871.962 116.16 3755.803
25 3871.962 59,434,613.46 77.44 3949.401 118.48 3830.919
26 3949.401 60,623,305.73 78.99 4028.389 120.85 3907.537
27 4028.389 61,835,771.84 80.57 4108.957 123.27 3985.688
28 4108.957 63,072,487.28 82.18 4191.136 125.73 4065.402
29 4191.136 64,333,937.03 83.82 4274.959 128.25 4146.710
30 4274.959 65,620,615.77 85.50 4360.458 130.81 4229.644
31 4360.458 66,933,028.08 87.21 4447.667 133.43 4314.237
1 4447.667 68,271,688.64 88.953340253 4536.620 136.10 4400.522
2 4536.620 69,637,122.42 90.73 4627.353 138.82 4488.532
3 4627.353 71,029,864.87 92.55 4719.900 141.60 4578.303
4 4719.900 72,450,462.16 94.40 4814.298 144.43 4669.869
5 4814.298 73,899,471.41 96.29 4910.584 147.32 4763.266
6 4910.584 75,377,460.83 98.21 5008.795 150.26 4858.532
7 5008.795 76,885,010.05 100.18 5108.971 153.27 4955.702
8 5108.971 78,422,710.25 102.18 5211.151 156.33 5054.816
9 5211.151 79,991,164.46 104.22 5315.374 159.46 5155.913
10 5315.374 81,590,987.75 106.31 5421.681 162.65 5259.031
11 5421.681 83,222,807.50 108.43 5530.115 165.90 5364.211
12 5530.115 84,887,263.65 110.60 5640.717 169.22 5471.496
13 5640.717 86,585,008.92 112.81 5753.532 172.61 5580.926
14 5753.532 88,316,709.10 115.07 5868.602 176.06 5692.544
15 5868.602 90,083,043.28 117.37 5985.974 179.58 5806.395
16 5985.974 91,884,704.15 119.72 6105.694 183.17 5922.523
17 6105.694 93,722,398.23 122.11 6227.808 186.83 6040.973
18 6227.808 95,596,846.20 124.56 6352.364 190.57 6161.793
19 6352.364 97,508,783.12 127.05 6479.411 194.38 6285.029
20 6479.411 99,458,958.78 129.59 6608.999 198.27 6410.729
21 6608.999 ### 132.18 6741.179 202.24 6538.944
22 6741.179 ### 134.82 6876.003 206.28 6669.723
23 6876.003 ### 137.52 7013.523 210.41 6803.117
24 7013.523 ### 140.27 7153.793 214.61 6939.179
25 7153.793 ### 143.08 7296.869 218.91 7077.963
26 7296.869 ### 145.94 7442.807 223.28 7219.522
27 7442.807 ### 148.86 7591.663 227.75 7363.913
28 7591.663 ### 151.83 7743.496 232.30 7511.191
29 7743.496 ### 154.87 7898.366 236.95 7661.415
30 7898.366 ### 157.97 8056.333 241.69 7814.643
 15350
15350
kumulasi Modal Bersih
Rupiah
19,788,000.00
20,183,760.00
20,587,435.20
20,999,183.90
21,419,167.58
21,847,550.93
22,284,501.95
22,730,191.99
23,184,795.83
23,648,491.75
24,121,461.58
24,603,890.81
25,095,968.63
25,597,888.00
26,109,845.76
26,632,042.68
27,164,683.53
27,707,977.20
28,262,136.75
28,827,379.48
29,403,927.07
29,992,005.61
30,591,845.73
31,203,682.64
31,827,756.29
32,464,311.42
33,113,597.65
33,775,869.60
34,451,386.99
35,140,414.73
35,843,223.03
36,560,087.49
37,291,289.24
38,037,115.02
38,797,857.32
39,573,814.47
40,365,290.76
41,172,596.57
41,996,048.50
42,835,969.47
43,692,688.86
44,566,542.64
45,457,873.49
46,367,030.96
47,294,371.58
48,240,259.01
49,205,064.19
50,189,165.48
51,192,948.79
52,216,807.76
53,261,143.92
54,326,366.80
55,412,894.13
56,521,152.02
57,651,575.06
58,804,606.56
59,980,698.69
61,180,312.66
62,403,918.92
63,651,997.29
64,925,037.24
66,223,537.98
67,548,008.74
68,898,968.92
70,276,948.30
71,682,487.26
73,116,137.01
74,578,459.75
76,070,028.94
77,591,429.52
79,143,258.11
80,726,123.28
82,340,645.74
83,987,458.66
85,667,207.83
87,380,551.99
89,128,163.03
90,910,726.29
92,728,940.81
94,583,519.63
96,475,190.02
98,404,693.82
###
###
###
###
###
###
###
###
###
###
Invest 20 juta 684.039 Kurs Beli
Kurs Jual
MODAL AWAL 6514 Prosentase Profit 2% Biaya Transaksi Akumulasi Modal Bersih
TANGGAL MODAL AWAL PROFIT Modal + Profit 3% USD
1 684.039 10,500,000.00 13.681 697.720 20.93 676.788
2 697.720 10,710,000.00 13.95 711.674 21.35 690.324
3 711.674 10,924,200.00 14.23 725.908 21.78 704.131
4 725.908 11,142,684.00 14.52 740.426 22.21 718.213
5 740.426 11,365,537.68 14.81 755.234 22.66 732.577
6 755.234 11,592,848.43 15.10 770.339 23.11 747.229
7 770.339 11,824,705.40 15.41 785.746 23.57 762.174
8 785.746 12,061,199.51 15.71 801.461 24.04 777.417
9 801.461 12,302,423.50 16.03 817.490 24.52 792.965
10 817.490 12,548,471.97 16.35 833.840 25.02 808.825
11 833.840 12,799,441.41 16.68 850.517 25.52 825.001
12 850.517 13,055,430.24 17.01 867.527 26.03 841.501
13 867.527 13,316,538.84 17.35 884.877 26.55 858.331
14 884.877 13,582,869.62 17.70 902.575 27.08 875.498
15 902.575 13,854,527.01 18.05 920.627 27.62 893.008
16 920.627 14,131,617.55 18.41 939.039 28.17 910.868
17 939.039 14,414,249.90 18.78 957.820 28.73 929.085
18 957.820 14,702,534.90 19.16 976.976 29.31 947.667
19 976.976 14,996,585.60 19.54 996.516 29.90 966.620
20 996.516 15,296,517.31 19.93 1016.446 30.49 985.953
21 1016.446 15,602,447.66 20.33 1036.775 31.10 1005.672
22 1036.775 15,914,496.61 20.74 1057.511 31.73 1025.785
23 1057.511 16,232,786.54 21.15 1078.661 32.36 1046.301
24 1078.661 16,557,442.27 21.57 1100.234 33.01 1067.227
25 1100.234 16,888,591.12 22.00 1122.239 33.67 1088.571
26 1122.239 17,226,362.94 22.44 1144.683 34.34 1110.343
27 1144.683 17,570,890.20 22.89 1167.577 35.03 1132.550
28 1167.577 17,922,308.00 23.35 1190.929 35.73 1155.201
29 1190.929 18,280,754.16 23.82 1214.747 36.44 1178.305
30 1214.747 18,646,369.25 24.29 1239.042 37.17 1201.871
31 1239.042 19,019,296.63 24.78 1263.823 37.91 1225.908
1 1263.823 19,399,682.57 25.276459369 1289.099 38.67 1250.426
2 1289.099 19,787,676.22 25.78 1314.881 39.45 1275.435
3 1314.881 20,183,429.74 26.30 1341.179 40.24 1300.944
4 1341.179 20,587,098.34 26.82 1368.003 41.04 1326.963
5 1368.003 20,998,840.30 27.36 1395.363 41.86 1353.502
6 1395.363 21,418,817.11 27.91 1423.270 42.70 1380.572
7 1423.270 21,847,193.45 28.47 1451.735 43.55 1408.183
8 1451.735 22,284,137.32 29.03 1480.770 44.42 1436.347
9 1480.770 22,729,820.07 29.62 1510.385 45.31 1465.074
10 1510.385 23,184,416.47 30.21 1540.593 46.22 1494.375
11 1540.593 23,648,104.80 30.81 1571.405 47.14 1524.263
12 1571.405 24,121,066.89 31.43 1602.833 48.08 1554.748
13 1602.833 24,603,488.23 32.06 1634.890 49.05 1585.843
14 1634.890 25,095,558.00 32.70 1667.588 50.03 1617.560
15 1667.588 25,597,469.16 33.35 1700.939 51.03 1649.911
16 1700.939 26,109,418.54 34.02 1734.958 52.05 1682.909
17 1734.958 26,631,606.91 34.70 1769.657 53.09 1716.568
18 1769.657 27,164,239.05 35.39 1805.050 54.15 1750.899
19 1805.050 27,707,523.83 36.10 1841.151 55.23 1785.917
20 1841.151 28,261,674.31 36.82 1877.974 56.34 1821.635
21 1877.974 28,826,907.79 37.56 1915.534 57.47 1858.068
22 1915.534 29,403,445.95 38.31 1953.845 58.62 1895.229
23 1953.845 29,991,514.87 39.08 1992.922 59.79 1933.134
24 1992.922 30,591,345.16 39.86 2032.780 60.98 1971.797
25 2032.780 31,203,172.07 40.66 2073.436 62.20 2011.232
26 2073.436 31,827,235.51 41.47 2114.904 63.45 2051.457
27 2114.904 32,463,780.22 42.30 2157.202 64.72 2092.486
28 2157.202 33,113,055.82 43.14 2200.346 66.01 2134.336
29 2200.346 33,775,316.94 44.01 2244.353 67.33 2177.023
30 2244.353 34,450,823.28 44.89 2289.240 68.68 2220.563
31 2289.240 35,139,839.74 45.78 2335.025 70.05 2264.974
1 2335.025 35,842,636.54 46.700503633 2381.726 71.45 2310.274
2 2381.726 36,559,489.27 47.63 2429.360 72.88 2356.479
3 2429.360 37,290,679.05 48.59 2477.947 74.34 2403.609
4 2477.947 38,036,492.64 49.56 2527.506 75.83 2451.681
5 2527.506 38,797,222.49 50.55 2578.056 77.34 2500.715
6 2578.056 39,573,166.94 51.56 2629.618 78.89 2550.729
7 2629.618 40,364,630.28 52.59 2682.210 80.47 2601.744
8 2682.210 41,171,922.88 53.64 2735.854 82.08 2653.779
9 2735.854 41,995,361.34 54.72 2790.571 83.72 2706.854
10 2790.571 42,835,268.57 55.81 2846.383 85.39 2760.991
11 2846.383 43,691,973.94 56.93 2903.310 87.10 2816.211
12 2903.310 44,565,813.42 58.07 2961.377 88.84 2872.535
13 2961.377 45,457,129.69 59.23 3020.604 90.62 2929.986
14 3020.604 46,366,272.28 60.41 3081.016 92.43 2988.586
15 3081.016 47,293,597.72 61.62 3142.636 94.28 3048.357
16 3142.636 48,239,469.68 62.85 3205.489 96.16 3109.325
17 3205.489 49,204,259.07 64.11 3269.599 98.09 3171.511
18 3269.599 50,188,344.25 65.39 3334.991 100.05 3234.941
19 3334.991 51,192,111.14 66.70 3401.691 102.05 3299.640
20 3401.691 52,215,953.36 68.03 3469.725 104.09 3365.633
21 3469.725 53,260,272.43 69.39 3539.119 106.17 3432.946
22 3539.119 54,325,477.88 70.78 3609.901 108.30 3501.604
23 3609.901 55,411,987.44 72.20 3682.099 110.46 3571.637
24 3682.099 56,520,227.18 73.64 3755.741 112.67 3643.069
25 3755.741 57,650,631.73 75.11 3830.856 114.93 3715.931
26 3830.856 58,803,644.36 76.62 3907.473 117.22 3790.249
27 3907.473 59,979,717.25 78.15 3985.623 119.57 3866.054
28 3985.623 61,179,311.59 79.71 4065.335 121.96 3943.375
29 4065.335 62,402,897.83 81.31 4146.642 124.40 4022.243
30 4146.642 63,650,955.78 82.93 4229.575 126.89 4102.688
1 4229.575 64,923,974.90 84.59 4314.166 129.42 4184.741
2 4314.166 66,222,454.40 86.28 4400.450 132.01 4268.436
3 4400.450 67,546,903.48 88.01 4488.459 134.65 4353.805
4 4488.459 68,897,841.55 89.77 4578.228 137.35 4440.881
5 4578.228 70,275,798.39 91.56 4669.792 140.09 4529.699
6 4669.792 71,681,314.35 93.40 4763.188 142.90 4620.293
7 4763.188 73,114,940.64 95.26 4858.452 145.75 4712.699
8 4858.452 74,577,239.45 97.17 4955.621 148.67 4806.952
 15350
15350
kumulasi Modal Bersih
Rupiah
10,388,700.00
10,596,474.00
10,808,403.48
11,024,571.55
11,245,062.98
11,469,964.24
11,699,363.53
11,933,350.80
12,172,017.81
12,415,458.17
12,663,767.33
12,917,042.68
13,175,383.53
13,438,891.20
13,707,669.03
13,981,822.41
14,261,458.85
14,546,688.03
14,837,621.79
15,134,374.23
15,437,061.71
15,745,802.95
16,060,719.01
16,381,933.39
16,709,572.05
17,043,763.49
17,384,638.76
17,732,331.54
18,086,978.17
18,448,717.73
18,817,692.09
19,194,045.93
19,577,926.85
19,969,485.39
20,368,875.09
20,776,252.60
21,191,777.65
21,615,613.20
22,047,925.46
22,488,883.97
22,938,661.65
23,397,434.89
23,865,383.58
24,342,691.26
24,829,545.08
25,326,135.98
25,832,658.70
26,349,311.88
26,876,298.11
27,413,824.08
27,962,100.56
28,521,342.57
29,091,769.42
29,673,604.81
30,267,076.90
30,872,418.44
31,489,866.81
32,119,664.15
32,762,057.43
33,417,298.58
34,085,644.55
34,767,357.44
35,462,704.59
36,171,958.68
36,895,397.86
37,633,305.81
38,385,971.93
39,153,691.37
39,936,765.20
40,735,500.50
41,550,210.51
42,381,214.72
43,228,839.01
44,093,415.79
44,975,284.11
45,874,789.79
46,792,285.59
47,728,131.30
48,682,693.93
49,656,347.80
50,649,474.76
51,662,464.26
52,695,713.54
53,749,627.81
54,824,620.37
55,921,112.78
57,039,535.03
58,180,325.73
59,343,932.25
60,530,810.89
61,741,427.11
62,976,255.65
64,235,780.76
65,520,496.38
66,830,906.31
68,167,524.43
69,530,874.92
70,921,492.42
72,339,922.27
73,786,720.71
Invest 20 juta 6335.505 Kurs Beli
Kurs Jual
MODAL AWAL 6514 Prosentase Profit 2% Biaya Transaksi Akumulasi Modal Bersih
TANGGAL MODAL AWAL PROFIT Modal + Profit 3% USD
1 6335.505 97,250,000.00 126.710 6462.215 193.87 6268.349
2 6462.215 99,195,000.00 129.24 6591.459 197.74 6393.716
3 6591.459 ### 131.83 6723.288 201.70 6521.590
4 6723.288 ### 134.47 6857.754 205.73 6652.022
5 6857.754 ### 137.16 6994.909 209.85 6785.062
6 6994.909 ### 139.90 7134.808 214.04 6920.763
7 7134.808 ### 142.70 7277.504 218.33 7059.179
8 7277.504 ### 145.55 7423.054 222.69 7200.362
9 7423.054 ### 148.46 7571.515 227.15 7344.369
10 7571.515 ### 151.43 7722.945 231.69 7491.257
11 7722.945 ### 154.46 7877.404 236.32 7641.082
12 7877.404 ### 157.55 8034.952 241.05 7793.904
13 8034.952 ### 160.70 8195.651 245.87 7949.782
14 8195.651 ### 163.91 8359.564 250.79 8108.777
15 8359.564 ### 167.19 8526.755 255.80 8270.953
16 8526.755 ### 170.54 8697.291 260.92 8436.372
17 8697.291 ### 173.95 8871.236 266.14 8605.099
18 8871.236 ### 177.42 9048.661 271.46 8777.201
19 9048.661 ### 180.97 9229.634 276.89 8952.745
20 9229.634 ### 184.59 9414.227 282.43 9131.800
21 9414.227 ### 188.28 9602.512 288.08 9314.436
22 9602.512 ### 192.05 9794.562 293.84 9500.725
23 9794.562 ### 195.89 9990.453 299.71 9690.739
24 9990.453 ### 199.81 10190.262 305.71 9884.554
25 10190.262 ### 203.81 10394.067 311.82 10082.245
26 10394.067 ### 207.88 10601.949 318.06 10283.890
27 10601.949 ### 212.04 10813.988 324.42 10489.568
28 10813.988 ### 216.28 11030.267 330.91 10699.359
29 11030.267 ### 220.61 11250.873 337.53 10913.347
30 11250.873 ### 225.02 11475.890 344.28 11131.613
31 11475.890 ### 229.52 11705.408 351.16 11354.246
1 11705.408 ### 234.10815939 11939.516 358.19 11581.331
2 11939.516 ### 238.79 12178.306 365.35 11812.957
3 12178.306 ### 243.57 12421.873 372.66 12049.216
4 12421.873 ### 248.44 12670.310 380.11 12290.201
5 12670.310 ### 253.41 12923.716 387.71 12536.005
6 12923.716 ### 258.47 13182.191 395.47 12786.725
7 13182.191 ### 263.64 13445.834 403.38 13042.459
8 13445.834 ### 268.92 13714.751 411.44 13303.309
9 13714.751 ### 274.30 13989.046 419.67 13569.375
10 13989.046 ### 279.78 14268.827 428.06 13840.762
11 14268.827 ### 285.38 14554.204 436.63 14117.577
12 14554.204 ### 291.08 14845.288 445.36 14399.929
13 14845.288 ### 296.91 15142.193 454.27 14687.928
14 15142.193 ### 302.84 15445.037 463.35 14981.686
15 15445.037 ### 308.90 15753.938 472.62 15281.320
16 15753.938 ### 315.08 16069.017 482.07 15586.946
17 16069.017 ### 321.38 16390.397 491.71 15898.685
18 16390.397 ### 327.81 16718.205 501.55 16216.659
19 16718.205 ### 334.36 17052.569 511.58 16540.992
20 17052.569 ### 341.05 17393.620 521.81 16871.812
21 17393.620 ### 347.87 17741.493 532.24 17209.248
22 17741.493 ### 354.83 18096.323 542.89 17553.433
23 18096.323 ### 361.93 18458.249 553.75 17904.502
24 18458.249 ### 369.16 18827.414 564.82 18262.592
25 18827.414 ### 376.55 19203.962 576.12 18627.844
26 19203.962 ### 384.08 19588.042 587.64 19000.400
27 19588.042 ### 391.76 19979.803 599.39 19380.408
28 19979.803 ### 399.60 20379.399 611.38 19768.017
29 20379.399 ### 407.59 20786.987 623.61 20163.377
30 20786.987 ### 415.74 21202.726 636.08 20566.645
31 21202.726 ### 424.05 21626.781 648.80 20977.977
1 21626.781 ### 432.53561698 22059.316 661.78 21397.537
2 22059.316 ### 441.19 22500.503 675.02 21825.488
3 22500.503 ### 450.01 22950.513 688.52 22261.997
4 22950.513 ### 459.01 23409.523 702.29 22707.237
5 23409.523 ### 468.19 23877.714 716.33 23161.382
6 23877.714 ### 477.55 24355.268 730.66 23624.610
7 24355.268 ### 487.11 24842.373 745.27 24097.102
8 24842.373 ### 496.85 25339.221 760.18 24579.044
9 25339.221 ### 506.78 25846.005 775.38 25070.625
10 25846.005 ### 516.92 26362.925 790.89 25572.037
11 26362.925 ### 527.26 26890.184 806.71 26083.478
12 26890.184 ### 537.80 27427.987 822.84 26605.148
13 27427.987 ### 548.56 27976.547 839.30 27137.251
14 27976.547 ### 559.53 28536.078 856.08 27679.996
15 28536.078 ### 570.72 29106.800 873.20 28233.596
16 29106.800 ### 582.14 29688.936 890.67 28798.268
17 29688.936 ### 593.78 30282.714 908.48 29374.233
18 30282.714 ### 605.65 30888.369 926.65 29961.718
19 30888.369 ### 617.77 31506.136 945.18 30560.952
20 31506.136 ### 630.12 32136.259 964.09 31172.171
21 32136.259 ### 642.73 32778.984 983.37 31795.614
22 32778.984 ### 655.58 33434.564 1,003.04 32431.527
23 33434.564 ### 668.69 34103.255 1,023.10 33080.157
24 34103.255 ### 682.07 34785.320 1,043.56 33741.760
25 34785.320 ### 695.71 35481.026 1,064.43 34416.596
26 35481.026 ### 709.62 36190.647 1,085.72 35104.927
27 36190.647 ### 723.81 36914.460 1,107.43 35807.026
28 36914.460 ### 738.29 37652.749 1,129.58 36523.166
29 37652.749 ### 753.05 38405.804 1,152.17 37253.630
30 38405.804 ### 768.12 39173.920 1,175.22 37998.702
1 39173.920 ### 783.48 39957.398 1,198.72 38758.676
2 39957.398 ### 799.15 40756.546 1,222.70 39533.850
3 40756.546 ### 815.13 41571.677 1,247.15 40324.527
4 41571.677 ### 831.43 42403.111 1,272.09 41131.018
5 42403.111 ### 848.06 43251.173 1,297.54 41953.638
6 43251.173 ### 865.02 44116.197 1,323.49 42792.711
7 44116.197 ### 882.32 44998.520 1,349.96 43648.565
8 44998.520 ### 899.97 45898.491 1,376.95 44521.536
 15350
15350
kumulasi Modal Bersih
Rupiah
96,219,150.00
98,143,533.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###