TABEL MONEY MANAGEMENT PROFIT KONSISTE

Hari SALDO TP TP 10% TL 2% SALDO TL OP TP JML 1 2 3 4 5

Ke OP P L P L P L P L P
1 300,000 30,000 6,000 294,000 14,000 11,760 2.6
2 330,000 33,000 6,600 323,400 14,000 11,760 2.8
3 363,000 36,300 7,260 355,740 14,000 11,760 3.1
4 399,300 39,930 7,986 391,314 14,000 11,760 3.4
5 439,230 43,923 8,785 430,445 14,000 11,760 3.7
6 483,153 48,315 9,663 473,490 14,000 11,760 4.1
7 531,468 53,147 10,629 520,839 14,000 11,760 4.5
8 584,615 58,462 11,692 572,923 14,000 11,760 5.0
9 643,077 64,308 12,862 630,215 14,000 11,760 5.5
10 707,384 70,738 14,148 693,237 14,000 11,760 6.0
11 778,123 77,812 15,562 762,560 14,000 11,760 6.6
12 855,935 85,594 17,119 838,816 14,000 11,760 7.3
13 941,529 94,153 18,831 922,698 14,000 11,760 8.0
14 1,035,681 103,568 20,714 1,014,968 14,000 11,760 8.8
15 1,139,250 113,925 22,785 1,116,465 14,000 11,760 9.7
16 1,253,174 125,317 25,063 1,228,111 14,000 11,760 10.7
17 1,378,492 137,849 27,570 1,350,922 14,000 11,760 11.7
18 1,516,341 151,634 30,327 1,486,014 15,163 12,737 11.9
19 1,667,975 166,798 33,360 1,634,616 16,680 14,011 11.9
20 1,834,773 183,477 36,695 1,798,077 18,348 15,412 11.9
21 2,018,250 201,825 40,365 1,977,885 20,182 16,953 11.9
22 2,220,075 222,007 44,401 2,175,673 22,201 18,649 11.9
23 2,442,082 244,208 48,842 2,393,241 24,421 20,513 11.9
24 2,686,291 268,629 53,726 2,632,565 26,863 22,565 11.9
25 2,954,920 295,492 59,098 2,895,821 29,549 24,821 11.9
26 3,250,412 325,041 65,008 3,185,404 32,504 27,303 11.9
27 3,575,453 357,545 71,509 3,503,944 35,755 30,034 11.9
28 3,932,998 393,300 78,660 3,854,338 39,330 33,037 11.9
29 4,326,298 432,630 86,526 4,239,772 43,263 36,341 11.9
30 4,758,928 475,893 95,179 4,663,749 47,589 39,975 11.9
31 5,234,821 523,482 104,696 5,130,124 52,348 43,972 11.9
32 5,758,303 575,830 115,166 5,643,137 57,583 48,370 11.9
33 6,334,133 633,413 126,683 6,207,450 63,341 53,207 11.9
34 6,967,546 696,755 139,351 6,828,195 69,675 58,527 11.9
35 7,664,301 766,430 153,286 7,511,015 76,643 64,380 11.9
36 8,430,731 843,073 168,615 8,262,116 84,307 70,818 11.9
37 9,273,804 927,380 185,476 9,088,328 92,738 77,900 11.9
38 10,201,185 1,020,118 204,024 9,997,161 102,012 85,690 11.9
39 11,221,303 1,122,130 224,426 10,996,877 112,213 94,259 11.9
40 12,343,433 1,234,343 246,869 12,096,565 123,434 103,685 11.9
41 13,577,777 1,357,778 271,556 13,306,221 135,778 114,053 11.9
42 14,935,554 1,493,555 298,711 14,636,843 149,356 125,459 11.9
43 16,429,110 1,642,911 328,582 16,100,528 164,291 138,005 11.9
44 18,072,021 1,807,202 361,440 17,710,580 180,720 151,805 11.9
45 19,879,223 1,987,922 397,584 19,481,638 198,792 166,985 11.9
46 21,867,145 2,186,715 437,343 21,429,802 218,671 183,684 11.9
47 24,053,860 2,405,386 481,077 23,572,782 240,539 202,052 11.9
48 26,459,246 2,645,925 529,185 25,930,061 264,592 222,258 11.9
49 29,105,170 2,910,517 582,103 28,523,067 291,052 244,483 11.9
50 32,015,687 3,201,569 640,314 31,375,373 320,157 268,932 11.9
51 35,217,256 3,521,726 704,345 34,512,911 352,173 295,825 11.9
52 38,738,981 3,873,898 774,780 37,964,202 387,390 325,407 11.9
53 42,612,880 4,261,288 852,258 41,760,622 426,129 357,948 11.9
54 46,874,168 4,687,417 937,483 45,936,684 468,742 393,743 11.9
55 51,561,584 5,156,158 1,031,232 50,530,353 515,616 433,117 11.9
56 56,717,743 5,671,774 1,134,355 55,583,388 567,177 476,429 11.9
57 62,389,517 6,238,952 1,247,790 61,141,727 623,895 524,072 11.9
58 68,628,469 6,862,847 1,372,569 67,255,899 686,285 576,479 11.9
59 75,491,316 7,549,132 1,509,826 73,981,489 754,913 634,127 11.9
60 83,040,447 8,304,045 1,660,809 81,379,638 830,404 697,540 11.9
61 91,344,492 9,134,449 1,826,890 89,517,602 913,445 767,294 11.9
62 100,478,941 10,047,894 2,009,579 98,469,362 1,004,789 844,023 11.9
63 110,526,835 11,052,684 2,210,537 108,316,298 1,105,268 928,425 11.9
 64 121,579,519 12,157,952 2,431,590 119,147,928 1,215,795 1,021,268 11.9
65 133,737,471 13,373,747 2,674,749 131,062,721 1,337,375 1,123,395 11.9
66 147,111,218 14,711,122 2,942,224 144,168,993 1,471,112 1,235,734 11.9
67 161,822,339 16,182,234 3,236,447 158,585,893 1,618,223 1,359,308 11.9
68 178,004,573 17,800,457 3,560,091 174,444,482 1,780,046 1,495,238 11.9
69 195,805,031 19,580,503 3,916,101 191,888,930 1,958,050 1,644,762 11.9
70 215,385,534 21,538,553 4,307,711 211,077,823 2,153,855 1,809,238 11.9
71 236,924,087 23,692,409 4,738,482 232,185,605 2,369,241 1,990,162 11.9
72 260,616,496 26,061,650 5,212,330 255,404,166 2,606,165 2,189,179 11.9
73 286,678,145 28,667,815 5,733,563 280,944,582 2,866,781 2,408,096 11.9
74 315,345,960 31,534,596 6,306,919 309,039,041 3,153,460 2,648,906 11.9
75 346,880,556 34,688,056 6,937,611 339,942,945 3,468,806 2,913,797 11.9
76 381,568,611 38,156,861 7,631,372 373,937,239 3,815,686 3,205,176 11.9
77 419,725,473 41,972,547 8,394,509 411,330,963 4,197,255 3,525,694 11.9
78 461,698,020 46,169,802 9,233,960 452,464,059 4,616,980 3,878,263 11.9
79 507,867,822 50,786,782 10,157,356 497,710,465 5,078,678 4,266,090 11.9
80 558,654,604 55,865,460 11,173,092 547,481,512 5,586,546 4,692,699 11.9
81 614,520,064 61,452,006 12,290,401 602,229,663 6,145,201 5,161,969 11.9
82 675,972,071 67,597,207 13,519,441 662,452,629 6,759,721 5,678,165 11.9
83 743,569,278 74,356,928 14,871,386 728,697,892 7,435,693 6,245,982 11.9
84 817,926,206 81,792,621 16,358,524 801,567,682 8,179,262 6,870,580 11.9
85 899,718,826 89,971,883 17,994,377 881,724,450 8,997,188 7,557,638 11.9
86 989,690,709 98,969,071 19,793,814 969,896,895 9,896,907 8,313,402 11.9
87 1,088,659,780 108,865,978 21,773,196 1,066,886,584 10,886,598 9,144,742 11.9
88 1,197,525,758 119,752,576 23,950,515 1,173,575,243 11,975,258 10,059,216 11.9
89 1,317,278,334 131,727,833 26,345,567 1,290,932,767 13,172,783 11,065,138 11.9
90 1,449,006,167 144,900,617 28,980,123 1,420,026,044 14,490,062 12,171,652 11.9
91 1,593,906,784 159,390,678 31,878,136 1,562,028,648 15,939,068 13,388,817 11.9
92 1,753,297,462 175,329,746 35,065,949 1,718,231,513 17,532,975 14,727,699 11.9
93 1,928,627,208 192,862,721 38,572,544 1,890,054,664 19,286,272 16,200,469 11.9
94 2,121,489,929 212,148,993 42,429,799 2,079,060,130 21,214,899 17,820,515 11.9
95 2,333,638,922 233,363,892 46,672,778 2,286,966,143 23,336,389 19,602,567 11.9
96 2,567,002,814 256,700,281 51,340,056 2,515,662,758 25,670,028 21,562,824 11.9
97 2,823,703,095 282,370,310 56,474,062 2,767,229,033 28,237,031 23,719,106 11.9
98 3,106,073,405 310,607,340 62,121,468 3,043,951,937 31,060,734 26,091,017 11.9
99 3,416,680,745 341,668,075 68,333,615 3,348,347,131 34,166,807 28,700,118 11.9
100 3,758,348,820 375,834,882 75,166,976 3,683,181,844 37,583,488 31,570,130 11.9
ONSISTEN
5 6 7 8 9 10 11 12
L P L P L P L P L P L P L P L
 TABEL MONEY MANAGEMENT PROFIT
Hari SALDO TP TP 10% TL 2% SALDO TL OP TP JML 1
Ke OP P L
1 300,000 30,000 6,000 294,000 14,000 11,760 2.6 300,000.0
2 330,000 33,000 6,600 323,400 14,000 11,760 2.8 333,310.0
3 363,000 36,300 7,260 355,740 14,000 11,760 3.1
4 399,300 39,930 7,986 391,314 14,000 11,760 3.4
5 439,230 43,923 8,785 430,445 14,000 11,760 3.7
6 483,153 48,315 9,663 473,490 14,000 11,760 4.1
7 531,468 53,147 10,629 520,839 14,000 11,760 4.5
8 584,615 58,462 11,692 572,923 14,000 11,760 5.0
9 643,077 64,308 12,862 630,215 14,000 11,760 5.5
10 707,384 70,738 14,148 693,237 14,000 11,760 6.0
11 778,123 77,812 15,562 762,560 14,000 11,760 6.6
12 855,935 85,594 17,119 838,816 14,000 11,760 7.3
13 941,529 94,153 18,831 922,698 14,000 11,760 8.0
14 1,035,681 103,568 20,714 1,014,968 14,000 11,760 8.8
15 1,139,250 113,925 22,785 1,116,465 14,000 11,760 9.7
16 1,253,174 125,317 25,063 1,228,111 14,000 11,760 10.7
17 1,378,492 137,849 27,570 1,350,922 14,000 11,760 11.7
18 1,516,341 151,634 30,327 1,486,014 15,163 12,737 11.9
19 1,667,975 166,798 33,360 1,634,616 16,680 14,011 11.9
20 1,834,773 183,477 36,695 1,798,077 18,348 15,412 11.9
21 2,018,250 201,825 40,365 1,977,885 20,182 16,953 11.9
22 2,220,075 222,007 44,401 2,175,673 22,201 18,649 11.9
23 2,442,082 244,208 48,842 2,393,241 24,421 20,513 11.9
24 2,686,291 268,629 53,726 2,632,565 26,863 22,565 11.9
25 2,954,920 295,492 59,098 2,895,821 29,549 24,821 11.9
26 3,250,412 325,041 65,008 3,185,404 32,504 27,303 11.9
27 3,575,453 357,545 71,509 3,503,944 35,755 30,034 11.9
28 3,932,998 393,300 78,660 3,854,338 39,330 33,037 11.9
29 4,326,298 432,630 86,526 4,239,772 43,263 36,341 11.9
30 4,758,928 475,893 95,179 4,663,749 47,589 39,975 11.9
31 5,234,821 523,482 104,696 5,130,124 52,348 43,972 11.9
32 5,758,303 575,830 115,166 5,643,137 57,583 48,370 11.9
33 6,334,133 633,413 126,683 6,207,450 63,341 53,207 11.9
34 6,967,546 696,755 139,351 6,828,195 69,675 58,527 11.9
35 7,664,301 766,430 153,286 7,511,015 76,643 64,380 11.9
36 8,430,731 843,073 168,615 8,262,116 84,307 70,818 11.9
37 9,273,804 927,380 185,476 9,088,328 92,738 77,900 11.9
38 10,201,185 1,020,118 204,024 9,997,161 102,012 85,690 11.9
39 11,221,303 1,122,130 224,426 10,996,877 112,213 94,259 11.9
40 12,343,433 1,234,343 246,869 12,096,565 123,434 103,685 11.9
41 13,577,777 1,357,778 271,556 13,306,221 135,778 114,053 11.9
42 14,935,554 1,493,555 298,711 14,636,843 149,356 125,459 11.9
43 16,429,110 1,642,911 328,582 16,100,528 164,291 138,005 11.9
44 18,072,021 1,807,202 361,440 17,710,580 180,720 151,805 11.9
45 19,879,223 1,987,922 397,584 19,481,638 198,792 166,985 11.9
46 21,867,145 2,186,715 437,343 21,429,802 218,671 183,684 11.9
47 24,053,860 2,405,386 481,077 23,572,782 240,539 202,052 11.9
48 26,459,246 2,645,925 529,185 25,930,061 264,592 222,258 11.9
49 29,105,170 2,910,517 582,103 28,523,067 291,052 244,483 11.9
50 32,015,687 3,201,569 640,314 31,375,373 320,157 268,932 11.9
51 35,217,256 3,521,726 704,345 34,512,911 352,173 295,825 11.9
52 38,738,981 3,873,898 774,780 37,964,202 387,390 325,407 11.9
53 42,612,880 4,261,288 852,258 41,760,622 426,129 357,948 11.9
54 46,874,168 4,687,417 937,483 45,936,684 468,742 393,743 11.9
55 51,561,584 5,156,158 1,031,232 50,530,353 515,616 433,117 11.9
56 56,717,743 5,671,774 1,134,355 55,583,388 567,177 476,429 11.9
57 62,389,517 6,238,952 1,247,790 61,141,727 623,895 524,072 11.9
58 68,628,469 6,862,847 1,372,569 67,255,899 686,285 576,479 11.9
59 75,491,316 7,549,132 1,509,826 73,981,489 754,913 634,127 11.9
60 83,040,447 8,304,045 1,660,809 81,379,638 830,404 697,540 11.9
61 91,344,492 9,134,449 1,826,890 89,517,602 913,445 767,294 11.9
62 100,478,941 10,047,894 2,009,579 98,469,362 1,004,789 844,023 11.9
63 110,526,835 11,052,684 2,210,537 108,316,298 1,105,268 928,425 11.9
 64 121,579,519 12,157,952 2,431,590 119,147,928 1,215,795 1,021,268 11.9
65 133,737,471 13,373,747 2,674,749 131,062,721 1,337,375 1,123,395 11.9
66 147,111,218 14,711,122 2,942,224 144,168,993 1,471,112 1,235,734 11.9
67 161,822,339 16,182,234 3,236,447 158,585,893 1,618,223 1,359,308 11.9
68 178,004,573 17,800,457 3,560,091 174,444,482 1,780,046 1,495,238 11.9
69 195,805,031 19,580,503 3,916,101 191,888,930 1,958,050 1,644,762 11.9
70 215,385,534 21,538,553 4,307,711 211,077,823 2,153,855 1,809,238 11.9
71 236,924,087 23,692,409 4,738,482 232,185,605 2,369,241 1,990,162 11.9
72 260,616,496 26,061,650 5,212,330 255,404,166 2,606,165 2,189,179 11.9
73 286,678,145 28,667,815 5,733,563 280,944,582 2,866,781 2,408,096 11.9
74 315,345,960 31,534,596 6,306,919 309,039,041 3,153,460 2,648,906 11.9
75 346,880,556 34,688,056 6,937,611 339,942,945 3,468,806 2,913,797 11.9
76 381,568,611 38,156,861 7,631,372 373,937,239 3,815,686 3,205,176 11.9
77 419,725,473 41,972,547 8,394,509 411,330,963 4,197,255 3,525,694 11.9
78 461,698,020 46,169,802 9,233,960 452,464,059 4,616,980 3,878,263 11.9
79 507,867,822 50,786,782 10,157,356 497,710,465 5,078,678 4,266,090 11.9
80 558,654,604 55,865,460 11,173,092 547,481,512 5,586,546 4,692,699 11.9
81 614,520,064 61,452,006 12,290,401 602,229,663 6,145,201 5,161,969 11.9
82 675,972,071 67,597,207 13,519,441 662,452,629 6,759,721 5,678,165 11.9
83 743,569,278 74,356,928 14,871,386 728,697,892 7,435,693 6,245,982 11.9
84 817,926,206 81,792,621 16,358,524 801,567,682 8,179,262 6,870,580 11.9
85 899,718,826 89,971,883 17,994,377 881,724,450 8,997,188 7,557,638 11.9
86 989,690,709 98,969,071 19,793,814 969,896,895 9,896,907 8,313,402 11.9
87 1,088,659,780 108,865,978 21,773,196 1,066,886,584 10,886,598 9,144,742 11.9
88 1,197,525,758 119,752,576 23,950,515 1,173,575,243 11,975,258 10,059,216 11.9
89 1,317,278,334 131,727,833 26,345,567 1,290,932,767 13,172,783 11,065,138 11.9
90 1,449,006,167 144,900,617 28,980,123 1,420,026,044 14,490,062 12,171,652 11.9
91 1,593,906,784 159,390,678 31,878,136 1,562,028,648 15,939,068 13,388,817 11.9
92 1,753,297,462 175,329,746 35,065,949 1,718,231,513 17,532,975 14,727,699 11.9
93 1,928,627,208 192,862,721 38,572,544 1,890,054,664 19,286,272 16,200,469 11.9
94 2,121,489,929 212,148,993 42,429,799 2,079,060,130 21,214,899 17,820,515 11.9
95 2,333,638,922 233,363,892 46,672,778 2,286,966,143 23,336,389 19,602,567 11.9
96 2,567,002,814 256,700,281 51,340,056 2,515,662,758 25,670,028 21,562,824 11.9
97 2,823,703,095 282,370,310 56,474,062 2,767,229,033 28,237,031 23,719,106 11.9
98 3,106,073,405 310,607,340 62,121,468 3,043,951,937 31,060,734 26,091,017 11.9
99 3,416,680,745 341,668,075 68,333,615 3,348,347,131 34,166,807 28,700,118 11.9
100 3,758,348,820 375,834,882 75,166,976 3,683,181,844 37,583,488 31,570,130 11.9
GEMENT PROFIT KONSISTEN
2 3 4 5 6 7 8 9 10 11 12
P L P L P L P L P L P L P L P L P L P L P L