HARI MODAL PROFIT SALDO SALDO HARI MODAL

KE $ 20% $ Rp. KE $
1 $30.00 $6.00 $36.00 Rp486,000.00 1 $100.00
2 $36.00 $7.20 $43.20 Rp583,200.00 2 $120.00
3 $43.20 $8.64 $51.84 Rp699,840.00 3 $144.00
4 $51.84 $10.37 $62.21 Rp839,808.00 4 $172.80
5 $62.21 $12.44 $74.65 Rp1,007,769.60 5 $207.36
6 $74.65 $14.93 $89.58 Rp1,209,323.52 6 $248.83
7 $89.58 $17.92 $107.50 Rp1,451,188.22 7 $298.60
8 $107.50 $21.50 $128.99 Rp1,741,425.87 8 $358.32
9 $128.99 $25.80 $154.79 Rp2,089,711.04 9 $429.98
10 $154.79 $30.96 $185.75 Rp2,507,653.25 10 $515.98
11 $185.75 $37.15 $222.90 Rp3,009,183.90 11 $619.17
12 $222.90 $44.58 $267.48 Rp3,611,020.68 12 $743.01
13 $267.48 $53.50 $320.98 Rp4,333,224.82 13 $891.61
14 $320.98 $64.20 $385.18 Rp5,199,869.78 14 $1,069.93
15 $385.18 $77.04 $462.21 Rp6,239,843.74 15 $1,283.92
16 $462.21 $92.44 $554.65 Rp7,487,812.49 16 $1,540.70
17 $554.65 $110.93 $665.58 Rp8,985,374.98 17 $1,848.84
18 $665.58 $133.12 $798.70 Rp10,782,449.98 18 $2,218.61
19 $798.70 $159.74 $958.44 Rp12,938,939.97 19 $2,662.33
20 $958.44 $191.69 $1,150.13 Rp15,526,727.97 20 $3,194.80
21 $1,150.13 $230.03 $1,380.15 Rp18,632,073.56 21 $3,833.76
22 $1,380.15 $276.03 $1,656.18 Rp22,358,488.28 22 $4,600.51
23 $1,656.18 $331.24 $1,987.42 Rp26,830,185.93 23 $5,520.61
24 $1,987.42 $397.48 $2,384.91 Rp32,196,223.12 24 $6,624.74
25 $2,384.91 $476.98 $2,861.89 Rp38,635,467.74 25 $7,949.68
26 $2,861.89 $572.38 $3,434.26 Rp46,362,561.29 26 $9,539.62
27 $3,434.26 $686.85 $4,121.12 Rp55,635,073.55 27 $11,447.55
28 $4,121.12 $824.22 $4,945.34 Rp66,762,088.26 28 $13,737.06
29 $4,945.34 $989.07 $5,934.41 Rp80,114,505.91 29 $16,484.47
30 $5,934.41 $1,186.88 $7,121.29 Rp96,137,407.09 30 $19,781.36

$ 1.000,-
PROFIT SALDO SALDO HARI MODAL PROFIT SALDO
20% $ Rp. KE $ 20% $
$20.00 $120.00 Rp1,620,000.00 1 $1,000.00 $200.00 $1,200.00
$24.00 $144.00 Rp1,944,000.00 2 $1,200.00 $240.00 $1,440.00
$28.80 $172.80 Rp2,332,800.00 3 $1,440.00 $288.00 $1,728.00
$34.56 $207.36 Rp2,799,360.00 4 $1,728.00 $345.60 $2,073.60
$41.47 $248.83 Rp3,359,232.00 5 $2,073.60 $414.72 $2,488.32
$49.77 $298.60 Rp4,031,078.40 6 $2,488.32 $497.66 $2,985.98
$59.72 $358.32 Rp4,837,294.08 7 $2,985.98 $597.20 $3,583.18
$71.66 $429.98 Rp5,804,752.90 8 $3,583.18 $716.64 $4,299.82
$86.00 $515.98 Rp6,965,703.48 9 $4,299.82 $859.96 $5,159.78
$103.20 $619.17 Rp8,358,844.17 10 $5,159.78 $1,031.96 $6,191.74
$123.83 $743.01 Rp10,030,613.00 11 $6,191.74 $1,238.35 $7,430.08
$148.60 $891.61 Rp12,036,735.61 12 $7,430.08 $1,486.02 $8,916.10
$178.32 $1,069.93 Rp14,444,082.73 13 $8,916.10 $1,783.22 $10,699.32
$213.99 $1,283.92 Rp17,332,899.27 14 $10,699.32 $2,139.86 $12,839.18
$256.78 $1,540.70 Rp20,799,479.13 15 $12,839.18 $2,567.84 $15,407.02
$308.14 $1,848.84 Rp24,959,374.95 16 $15,407.02 $3,081.40 $18,488.43
$369.77 $2,218.61 Rp29,951,249.94 17 $18,488.43 $3,697.69 $22,186.11
$443.72 $2,662.33 Rp35,941,499.93 18 $22,186.11 $4,437.22 $26,623.33
$532.47 $3,194.80 Rp43,129,799.92 19 $26,623.33 $5,324.67 $31,948.00
$638.96 $3,833.76 Rp51,755,759.90 20 $31,948.00 $6,389.60 $38,337.60
$766.75 $4,600.51 Rp62,106,911.88 21 $38,337.60 $7,667.52 $46,005.12
$920.10 $5,520.61 Rp74,528,294.25 22 $46,005.12 $9,201.02 $55,206.14
$1,104.12 $6,624.74 Rp89,433,953.10 23 $55,206.14 $11,041.23 $66,247.37
$1,324.95 $7,949.68 Rp107,320,743.72 24 $66,247.37 $13,249.47 $79,496.85
$1,589.94 $9,539.62 Rp128,784,892.47 25 $79,496.85 $15,899.37 $95,396.22
$1,907.92 $11,447.55 Rp154,541,870.96 26 $95,396.22 $19,079.24 $114,475.46
$2,289.51 $13,737.06 Rp185,450,245.16 27 $114,475.46 $22,895.09 $137,370.55
$2,747.41 $16,484.47 Rp222,540,294.19 28 $137,370.55 $27,474.11 $164,844.66
$3,296.89 $19,781.36 Rp267,048,353.02 29 $164,844.66 $32,968.93 $197,813.59
$3,956.27 $23,737.63 Rp320,458,023.63 30 $197,813.59 $39,562.72 $237,376.31

$237,376.31 Rp3,204,580,236.30
 SALDO
Rp.
Rp16,200,000.00
Rp19,440,000.00
Rp23,328,000.00
Rp27,993,600.00
Rp33,592,320.00
Rp40,310,784.00
Rp48,372,940.80
Rp58,047,528.96
Rp69,657,034.75
Rp83,588,441.70
Rp100,306,130.04
Rp120,367,356.05
Rp144,440,827.26
Rp173,328,992.71
Rp207,994,791.26
Rp249,593,749.51
Rp299,512,499.41
Rp359,414,999.29
Rp431,297,999.15
Rp517,557,598.98
Rp621,069,118.78
Rp745,282,942.53
Rp894,339,531.04
Rp1,073,207,437.25
Rp1,287,848,924.69
Rp1,545,418,709.63
Rp1,854,502,451.56
Rp2,225,402,941.87
Rp2,670,483,530.25
Rp3,204,580,236.30
 TABEL PARL
LEVEL
$1.00 $2.00 $3.00 $4.00 $5.00 $10.00 $15.00
1 $1.80 $3.60 $5.40 $7.20 $9.00 $18.00 $27.00
2 $3.24 $6.48 $9.72 $12.96 $16.20 $32.40 $48.60
3 $5.83 $11.66 $17.50 $23.33 $29.16 $58.32 $87.48
4 $10.50 $21.00 $31.49 $41.99 $52.49 $104.98 $157.46
5 $18.90 $37.79 $56.69 $75.58 $94.48 $188.96 $283.44

6 $34.01 $68.02 $102.04 $136.05 $170.06 $340.12 $510.18

7 $61.22 $122.44 $183.67 $244.89 $306.11 $612.22 $918.33
8 $110.20 $220.40 $330.60 $440.80 $551.00 $1,102.00 $1,652.99
9 $198.36 $396.72 $595.08 $793.44 $991.80 $1,983.59 $2,975.39
10 $357.05 $714.09 $1,071.14 $1,428.19 $1,785.23 $3,570.47 $5,355.70

11 $642.68 $1,285.37 $1,928.05 $2,570.74 $3,213.42 $6,426.84 $9,640.26

12 $1,156.83 $2,313.66 $3,470.49 $4,627.33 $5,784.16 $11,568.31 $17,352.47
13 $2,082.30 $4,164.59 $6,246.89 $8,329.19 $10,411.48 $20,822.96 $31,234.45
14 $3,748.13 $7,496.27 $11,244.40 $14,992.53 $18,740.67 $37,481.34 $56,222.01
15 $6,746.64 $13,493.28 $20,239.92 $26,986.56 $33,733.20 $67,466.41 $101,199.61
 TABEL PARLAY
$20.00 $25.00 $30.00 $35.00 $40.00 $45.00 $50.00
$36.00 $45.00 $54.00 $63.00 $72.00 $81.00 $90.00
$64.80 $81.00 $97.20 $113.40 $129.60 $145.80 $162.00
$116.64 $145.80 $174.96 $204.12 $233.28 $262.44 $291.60
$209.95 $262.44 $314.93 $367.42 $419.90 $472.39 $524.88
$377.91 $472.39 $566.87 $661.35 $755.83 $850.31 $944.78

$680.24 $850.31 $1,020.37 $1,190.43 $1,360.49 $1,530.55 $1,700.61

$1,224.44 $1,530.55 $1,836.66 $2,142.77 $2,448.88 $2,754.99 $3,061.10
$2,203.99 $2,754.99 $3,305.99 $3,856.99 $4,407.98 $4,958.98 $5,509.98
$3,967.19 $4,958.98 $5,950.78 $6,942.58 $7,934.37 $8,926.17 $9,917.96
$7,140.93 $8,926.17 $10,711.40 $12,496.64 $14,281.87 $16,067.10 $17,852.34

$12,853.68 $16,067.10 $19,280.52 $22,493.94 $25,707.36 $28,920.78 $32,134.21

$23,136.63 $28,920.78 $34,704.94 $40,489.10 $46,273.26 $52,057.41 $57,841.57
$41,645.93 $52,057.41 $62,468.89 $72,880.38 $83,291.86 $93,703.34 $104,114.82
$74,962.67 $93,703.34 $112,444.01 $131,184.68 $149,925.35 $168,666.02 $187,406.68
$134,932.81 $168,666.02 $202,399.22 $236,132.42 $269,865.62 $303,598.83 $337,332.03
$100.00
$180.00
$324.00
$583.20
$1,049.76
$1,889.57

$3,401.22
$6,122.20
$11,019.96
$19,835.93
$35,704.67

$64,268.41
$115,683.14
$208,229.65
$374,813.37
$674,664.06