Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 15

Bulan 1

Tanggal Modal Target Profit 10% Take Profit yuhu


1 Rp1,300,000 Rp130,000 Rp1,430,000 10%
2 Rp1,430,000 Rp143,000 Rp1,573,000 10%
3 Rp1,573,000 Rp157,300 Rp1,730,300 10%
4 Rp1,730,300 Rp173,030 Rp1,903,330 10%
5 Rp1,903,330 Rp190,333 Rp2,093,663 10%
6 Rp2,093,663 Rp209,366 Rp2,303,029 10%
7 Rp2,303,029 Rp230,303 Rp2,533,332 10%
8 Rp2,533,332 Rp253,333 Rp2,786,665 10%
9 Rp2,786,665 Rp278,667 Rp3,065,332 10%
10 Rp3,065,332 Rp306,533 Rp3,371,865 10%
11 Rp3,371,865 Rp337,187 Rp3,709,052 10%
12 Rp3,709,052 Rp370,905 Rp4,079,957 10%
13 Rp4,079,957 Rp407,996 Rp4,487,953 10%
14 Rp4,487,953 Rp448,795 Rp4,936,748 10%
15 Rp4,936,748 Rp493,675 Rp5,430,423 10%
16 Rp5,430,423 Rp543,042 Rp5,973,465 10%
17 Rp5,973,465 Rp597,346 Rp6,570,811 10%
18 Rp6,570,811 Rp657,081 Rp7,227,893 10%
19 Rp7,227,893 Rp722,789 Rp7,950,682 10%
20 Rp7,950,682 Rp795,068 Rp8,745,750 10%
21 Rp8,745,750 Rp874,575 Rp9,620,325 10%
22 Rp9,620,325 Rp962,032 Rp10,582,357 10%
23 Rp10,582,357 Rp1,058,236 Rp11,640,593 10%
24 Rp11,640,593 Rp1,164,059 Rp12,804,652 10%
25 Rp12,804,652 Rp1,280,465 Rp14,085,118 10%
26 Rp14,085,118 Rp1,408,512 Rp15,493,629 10%
27 Rp15,493,629 Rp1,549,363 Rp17,042,992 10%
28 Rp17,042,992 Rp1,704,299 Rp18,747,292 10%
29 Rp18,747,292 Rp1,874,729 Rp20,622,021 10%
30 Rp20,622,021 Rp2,062,202 Rp22,684,223 10%

Bulan 2
Tanggal Modal Target Profit 10% Take Profit yuhu
1 Rp22,684,223 Rp2,268,422 Rp24,952,645 10%
2 Rp24,952,645 Rp2,495,265 Rp27,447,910 10%
3 Rp27,447,910 Rp2,744,791 Rp30,192,701 10%
4 Rp30,192,701 Rp3,019,270 Rp33,211,971 10%
5 Rp33,211,971 Rp3,321,197 Rp36,533,168 10%
6 Rp36,533,168 Rp3,653,317 Rp40,186,485 10%
7 Rp40,186,485 Rp4,018,648 Rp44,205,133 10%
8 Rp44,205,133 Rp4,420,513 Rp48,625,647 10%
9 Rp48,625,647 Rp4,862,565 Rp53,488,211 10%
10 Rp53,488,211 Rp5,348,821 Rp58,837,032 10%
11 Rp58,837,032 Rp5,883,703 Rp64,720,736 10%
12 Rp64,720,736 Rp6,472,074 Rp71,192,809 10%
13 Rp71,192,809 Rp7,119,281 Rp78,312,090 10%
14 Rp78,312,090 Rp7,831,209 Rp86,143,299 10%
15 Rp86,143,299 Rp8,614,330 Rp94,757,629 10%
16 Rp94,757,629 Rp9,475,763 Rp104,233,392 10%
17 Rp104,233,392 Rp10,423,339 Rp114,656,731 10%
18 Rp114,656,731 Rp11,465,673 Rp126,122,404 10%
19 Rp126,122,404 Rp12,612,240 Rp138,734,645 10%
20 Rp138,734,645 Rp13,873,464 Rp152,608,109 10%
21 Rp152,608,109 Rp15,260,811 Rp167,868,920 10%
22 Rp167,868,920 Rp16,786,892 Rp184,655,812 10%
23 Rp184,655,812 Rp18,465,581 Rp203,121,393 10%
24 Rp203,121,393 Rp20,312,139 Rp223,433,533 10%
25 Rp223,433,533 Rp22,343,353 Rp245,776,886 10%
26 Rp245,776,886 Rp24,577,689 Rp270,354,574 10%
27 Rp270,354,574 Rp27,035,457 Rp297,390,032 10%
28 Rp297,390,032 Rp29,739,003 Rp327,129,035 10%
29 Rp327,129,035 Rp32,712,903 Rp359,841,938 10%
30 Rp359,841,938 Rp35,984,194 Rp395,826,132 10%

Bulan 3
Tanggal Modal Target Profit 10% Take Profit yuhu
1 Rp395,826,132 Rp39,582,613 Rp435,408,745 10%
2 Rp435,408,745 Rp43,540,875 Rp478,949,620 10%
3 Rp478,949,620 Rp47,894,962 Rp526,844,582 10%
4 Rp526,844,582 Rp52,684,458 Rp579,529,040 10%
5 Rp579,529,040 Rp57,952,904 Rp637,481,944 10%
6 Rp637,481,944 Rp63,748,194 Rp701,230,138 10%
7 Rp701,230,138 Rp70,123,014 Rp771,353,152 10%
8 Rp771,353,152 Rp77,135,315 Rp848,488,467 10%
9 Rp848,488,467 Rp84,848,847 Rp933,337,314 10%
10 Rp933,337,314 Rp93,333,731 Rp1,026,671,045 10%
11 Rp1,026,671,045 Rp102,667,105 Rp1,129,338,150 10%
12 Rp1,129,338,150 Rp112,933,815 Rp1,242,271,965 10%
13 Rp1,242,271,965 Rp124,227,196 Rp1,366,499,161 10%
14 Rp1,366,499,161 Rp136,649,916 Rp1,503,149,078 10%
15 Rp1,503,149,078 Rp150,314,908 Rp1,653,463,985 10%
16 Rp1,653,463,985 Rp165,346,399 Rp1,818,810,384 10%
17 Rp1,818,810,384 Rp181,881,038 Rp2,000,691,422 10%
18 Rp2,000,691,422 Rp200,069,142 Rp2,200,760,564 10%
19 Rp2,200,760,564 Rp220,076,056 Rp2,420,836,621 10%
20 Rp2,420,836,621 Rp242,083,662 Rp2,662,920,283 10%
21 Rp2,662,920,283 Rp266,292,028 Rp2,929,212,311 10%
22 Rp2,929,212,311 Rp292,921,231 Rp3,222,133,542 10%
23 Rp3,222,133,542 Rp322,213,354 Rp3,544,346,897 10%
24 Rp3,544,346,897 Rp354,434,690 Rp3,898,781,586 10%
25 Rp3,898,781,586 Rp389,878,159 Rp4,288,659,745 10%
26 Rp4,288,659,745 Rp428,865,974 Rp4,717,525,719 10%
27 Rp4,717,525,719 Rp471,752,572 Rp5,189,278,291 10%
28 Rp5,189,278,291 Rp518,927,829 Rp5,708,206,121 10%
29 Rp5,708,206,121 Rp570,820,612 Rp6,279,026,733 10%
30 Rp6,279,026,733 Rp627,902,673 Rp6,906,929,406 10%

Bulan 4
Tanggal Modal Target Profit 10% Take Profit yuhu
1 Rp6,906,929,406 Rp690,692,941 Rp7,597,622,347 10%
2 Rp7,597,622,347 Rp759,762,235 Rp8,357,384,581 10%
3 Rp8,357,384,581 Rp835,738,458 Rp9,193,123,039 10%
4 Rp9,193,123,039 Rp919,312,304 Rp10,112,435,343 10%
5 Rp10,112,435,343 Rp1,011,243,534 Rp11,123,678,878 10%
6 Rp11,123,678,878 Rp1,112,367,888 Rp12,236,046,765 10%
7 Rp12,236,046,765 Rp1,223,604,677 Rp13,459,651,442 10%
8 Rp13,459,651,442 Rp1,345,965,144 Rp14,805,616,586 10%
9 Rp14,805,616,586 Rp1,480,561,659 Rp16,286,178,245 10%
10 Rp16,286,178,245 Rp1,628,617,824 Rp17,914,796,069 10%
11 Rp17,914,796,069 Rp1,791,479,607 Rp19,706,275,676 10%
12 Rp19,706,275,676 Rp1,970,627,568 Rp21,676,903,244 10%
13 Rp21,676,903,244 Rp2,167,690,324 Rp23,844,593,568 10%
14 Rp23,844,593,568 Rp2,384,459,357 Rp26,229,052,925 10%
15 Rp26,229,052,925 Rp2,622,905,292 Rp28,851,958,217 10%
16 Rp28,851,958,217 Rp2,885,195,822 Rp31,737,154,039 10%
17 Rp31,737,154,039 Rp3,173,715,404 Rp34,910,869,443 10%
18 Rp34,910,869,443 Rp3,491,086,944 Rp38,401,956,387 10%
19 Rp38,401,956,387 Rp3,840,195,639 Rp42,242,152,026 10%
20 Rp42,242,152,026 Rp4,224,215,203 Rp46,466,367,229 10%
21 Rp46,466,367,229 Rp4,646,636,723 Rp51,113,003,952 10%
22 Rp51,113,003,952 Rp5,111,300,395 Rp56,224,304,347 10%
23 Rp56,224,304,347 Rp5,622,430,435 Rp61,846,734,782 10%
24 Rp61,846,734,782 Rp6,184,673,478 Rp68,031,408,260 10%
25 Rp68,031,408,260 Rp6,803,140,826 Rp74,834,549,086 10%
26 Rp74,834,549,086 Rp7,483,454,909 Rp82,318,003,994 10%
27 Rp82,318,003,994 Rp8,231,800,399 Rp90,549,804,394 10%
28 Rp90,549,804,394 Rp9,054,980,439 Rp99,604,784,833 10%
29 Rp99,604,784,833 Rp9,960,478,483 Rp109,565,263,316 10%
30 Rp109,565,263,316 Rp10,956,526,332 Rp120,521,789,648 10%

Bulan 5
Tanggal Modal Target Profit 10% Take Profit yuhu
1 Rp120,521,789,648 Rp12,052,178,965 Rp132,573,968,613 10%
2 Rp132,573,968,613 Rp13,257,396,861 Rp145,831,365,474 10%
3 Rp145,831,365,474 Rp14,583,136,547 Rp160,414,502,021 10%
4 Rp160,414,502,021 Rp16,041,450,202 Rp176,455,952,224 10%
5 Rp176,455,952,224 Rp17,645,595,222 Rp194,101,547,446 10%
6 Rp194,101,547,446 Rp19,410,154,745 Rp213,511,702,191 10%
7 Rp213,511,702,191 Rp21,351,170,219 Rp234,862,872,410 10%
8 Rp234,862,872,410 Rp23,486,287,241 Rp258,349,159,651 10%
9 Rp258,349,159,651 Rp25,834,915,965 Rp284,184,075,616 10%
10 Rp284,184,075,616 Rp28,418,407,562 Rp312,602,483,177 10%
11 Rp312,602,483,177 Rp31,260,248,318 Rp343,862,731,495 10%
12 Rp343,862,731,495 Rp34,386,273,149 Rp378,249,004,644 10%
13 Rp378,249,004,644 Rp37,824,900,464 Rp416,073,905,109 10%
14 Rp416,073,905,109 Rp41,607,390,511 Rp457,681,295,620 10%
15 Rp457,681,295,620 Rp45,768,129,562 Rp503,449,425,182 10%
16 Rp503,449,425,182 Rp50,344,942,518 Rp553,794,367,700 10%
17 Rp553,794,367,700 Rp55,379,436,770 Rp609,173,804,470 10%
18 Rp609,173,804,470 Rp60,917,380,447 Rp670,091,184,917 10%
19 Rp670,091,184,917 Rp67,009,118,492 Rp737,100,303,409 10%
20 Rp737,100,303,409 Rp73,710,030,341 Rp810,810,333,750 10%
21 Rp810,810,333,750 Rp81,081,033,375 Rp891,891,367,125 10%
22 Rp891,891,367,125 Rp89,189,136,712 Rp981,080,503,837 10%
23 Rp981,080,503,837 Rp98,108,050,384 Rp1,079,188,554,221 10%
24 Rp1,079,188,554,221 Rp107,918,855,422 Rp1,187,107,409,643 10%
25 Rp1,187,107,409,643 Rp118,710,740,964 Rp1,305,818,150,607 10%
26 Rp1,305,818,150,607 Rp130,581,815,061 Rp1,436,399,965,668 10%
27 Rp1,436,399,965,668 Rp143,639,996,567 Rp1,580,039,962,234 10%
28 Rp1,580,039,962,234 Rp158,003,996,223 Rp1,738,043,958,458 10%
29 Rp1,738,043,958,458 Rp173,804,395,846 Rp1,911,848,354,304 10%
30 Rp1,911,848,354,304 Rp191,184,835,430 Rp2,103,033,189,734 10%

Bulan 6
Tanggal Modal Target Profit 10% Take Profit yuhu
1 Rp2,103,033,189,734 Rp210,303,318,973 Rp2,313,336,508,707 10%
2 Rp2,313,336,508,707 Rp231,333,650,871 Rp2,544,670,159,578 10%
3 Rp2,544,670,159,578 Rp254,467,015,958 Rp2,799,137,175,536 10%
4 Rp2,799,137,175,536 Rp279,913,717,554 Rp3,079,050,893,090 10%
5 Rp3,079,050,893,090 Rp307,905,089,309 Rp3,386,955,982,399 10%
6 Rp3,386,955,982,399 Rp338,695,598,240 Rp3,725,651,580,638 10%
7 Rp3,725,651,580,638 Rp372,565,158,064 Rp4,098,216,738,702 10%
8 Rp4,098,216,738,702 Rp409,821,673,870 Rp4,508,038,412,572 10%
9 Rp4,508,038,412,572 Rp450,803,841,257 Rp4,958,842,253,830 10%
10 Rp4,958,842,253,830 Rp495,884,225,383 Rp5,454,726,479,213 10%
11 Rp5,454,726,479,213 Rp545,472,647,921 Rp6,000,199,127,134 10%
12 Rp6,000,199,127,134 Rp600,019,912,713 Rp6,600,219,039,847 10%
13 Rp6,600,219,039,847 Rp660,021,903,985 Rp7,260,240,943,832 10%
14 Rp7,260,240,943,832 Rp726,024,094,383 Rp7,986,265,038,215 10%
15 Rp7,986,265,038,215 Rp798,626,503,822 Rp8,784,891,542,037 10%
16 Rp8,784,891,542,037 Rp878,489,154,204 Rp9,663,380,696,240 10%
17 Rp9,663,380,696,240 Rp966,338,069,624 Rp10,629,718,765,865 10%
18 Rp10,629,718,765,865 Rp1,062,971,876,586 Rp11,692,690,642,451 10%
19 Rp11,692,690,642,451 Rp1,169,269,064,245 Rp12,861,959,706,696 10%
20 Rp12,861,959,706,696 Rp1,286,195,970,670 Rp14,148,155,677,366 10%
21 Rp14,148,155,677,366 Rp1,414,815,567,737 Rp15,562,971,245,102 10%
22 Rp15,562,971,245,102 Rp1,556,297,124,510 Rp17,119,268,369,612 10%
23 Rp17,119,268,369,612 Rp1,711,926,836,961 Rp18,831,195,206,574 10%
24 Rp18,831,195,206,574 Rp1,883,119,520,657 Rp20,714,314,727,231 10%
25 Rp20,714,314,727,231 Rp2,071,431,472,723 Rp22,785,746,199,954 10%
26 Rp22,785,746,199,954 Rp2,278,574,619,995 Rp25,064,320,819,949 10%
27 Rp25,064,320,819,949 Rp2,506,432,081,995 Rp27,570,752,901,944 10%
28 Rp27,570,752,901,944 Rp2,757,075,290,194 Rp30,327,828,192,139 10%
29 Rp30,327,828,192,139 Rp3,032,782,819,214 Rp33,360,611,011,353 10%
30 Rp33,360,611,011,353 Rp3,336,061,101,135 Rp36,696,672,112,488 10%
Bulan 1
Tanggal Modal Target Profit 10% Take Profit
1 Rp100,000 Rp10,000 Rp110,000
2 Rp110,000 Rp11,000 Rp121,000
3 Rp121,000 Rp12,100 Rp133,100
4 Rp133,100 Rp13,310 Rp146,410
5 Rp146,410 Rp14,641 Rp161,051
6 Rp161,051 Rp16,105 Rp177,156
7 Rp177,156 Rp17,716 Rp194,872
8 Rp194,872 Rp19,487 Rp214,359
9 Rp214,359 Rp21,436 Rp235,795
10 Rp235,795 Rp23,579 Rp259,374
11 Rp259,374 Rp25,937 Rp285,312
12 Rp285,312 Rp28,531 Rp313,843
13 Rp313,843 Rp31,384 Rp345,227
14 Rp345,227 Rp34,523 Rp379,750
15 Rp379,750 Rp37,975 Rp417,725
16 Rp417,725 Rp41,772 Rp459,497
17 Rp459,497 Rp45,950 Rp505,447
18 Rp505,447 Rp50,545 Rp555,992
19 Rp555,992 Rp55,599 Rp611,591
20 Rp611,591 Rp61,159 Rp672,750
21 Rp672,750 Rp67,275 Rp740,025
22 Rp740,025 Rp74,002 Rp814,027
23 Rp814,027 Rp81,403 Rp895,430
24 Rp895,430 Rp89,543 Rp984,973
25 Rp984,973 Rp98,497 Rp1,083,471
26 Rp1,083,471 Rp108,347 Rp1,191,818
27 Rp1,191,818 Rp119,182 Rp1,310,999
28 Rp1,310,999 Rp131,100 Rp1,442,099
29 Rp1,442,099 Rp144,210 Rp1,586,309
30 Rp1,586,309 Rp158,631 Rp1,744,940

Bulan 2
Tanggal Modal Target Profit 10% Take Profit
1 Rp1,744,940 Rp174,494 Rp1,919,434
2 Rp1,919,434 Rp191,943 Rp2,111,377
3 Rp2,111,377 Rp211,138 Rp2,322,515
4 Rp2,322,515 Rp232,252 Rp2,554,767
5 Rp2,554,767 Rp255,477 Rp2,810,243
6 Rp2,810,243 Rp281,024 Rp3,091,268
7 Rp3,091,268 Rp309,127 Rp3,400,394
8 Rp3,400,394 Rp340,039 Rp3,740,434
9 Rp3,740,434 Rp374,043 Rp4,114,477
10 Rp4,114,477 Rp411,448 Rp4,525,925
11 Rp4,525,925 Rp452,592 Rp4,978,517
12 Rp4,978,517 Rp497,852 Rp5,476,369
13 Rp5,476,369 Rp547,637 Rp6,024,006
14 Rp6,024,006 Rp602,401 Rp6,626,407
15 Rp6,626,407 Rp662,641 Rp7,289,047
16 Rp7,289,047 Rp728,905 Rp8,017,952
17 Rp8,017,952 Rp801,795 Rp8,819,747
18 Rp8,819,747 Rp881,975 Rp9,701,722
19 Rp9,701,722 Rp970,172 Rp10,671,894
20 Rp10,671,894 Rp1,067,189 Rp11,739,084
21 Rp11,739,084 Rp1,173,908 Rp12,912,992
22 Rp12,912,992 Rp1,291,299 Rp14,204,291
23 Rp14,204,291 Rp1,420,429 Rp15,624,720
24 Rp15,624,720 Rp1,562,472 Rp17,187,193
25 Rp17,187,193 Rp1,718,719 Rp18,905,912
26 Rp18,905,912 Rp1,890,591 Rp20,796,503
27 Rp20,796,503 Rp2,079,650 Rp22,876,153
28 Rp22,876,153 Rp2,287,615 Rp25,163,769
29 Rp25,163,769 Rp2,516,377 Rp27,680,145
30 Rp27,680,145 Rp2,768,015 Rp30,448,160

Bulan 3
Tanggal Modal Target Profit 10% Take Profit
1 Rp30,448,160 Rp3,044,816 Rp33,492,976
2 Rp33,492,976 Rp3,349,298 Rp36,842,274
3 Rp36,842,274 Rp3,684,227 Rp40,526,501
4 Rp40,526,501 Rp4,052,650 Rp44,579,151
5 Rp44,579,151 Rp4,457,915 Rp49,037,066
6 Rp49,037,066 Rp4,903,707 Rp53,940,773
7 Rp53,940,773 Rp5,394,077 Rp59,334,850
8 Rp59,334,850 Rp5,933,485 Rp65,268,335
9 Rp65,268,335 Rp6,526,834 Rp71,795,169
10 Rp71,795,169 Rp7,179,517 Rp78,974,685
11 Rp78,974,685 Rp7,897,469 Rp86,872,154
12 Rp86,872,154 Rp8,687,215 Rp95,559,369
13 Rp95,559,369 Rp9,555,937 Rp105,115,306
14 Rp105,115,306 Rp10,511,531 Rp115,626,837
15 Rp115,626,837 Rp11,562,684 Rp127,189,521
16 Rp127,189,521 Rp12,718,952 Rp139,908,473
17 Rp139,908,473 Rp13,990,847 Rp153,899,320
18 Rp153,899,320 Rp15,389,932 Rp169,289,252
19 Rp169,289,252 Rp16,928,925 Rp186,218,177
20 Rp186,218,177 Rp18,621,818 Rp204,839,995
21 Rp204,839,995 Rp20,483,999 Rp225,323,994
22 Rp225,323,994 Rp22,532,399 Rp247,856,394
23 Rp247,856,394 Rp24,785,639 Rp272,642,033
24 Rp272,642,033 Rp27,264,203 Rp299,906,236
25 Rp299,906,236 Rp29,990,624 Rp329,896,860
26 Rp329,896,860 Rp32,989,686 Rp362,886,546
27 Rp362,886,546 Rp36,288,655 Rp399,175,201
28 Rp399,175,201 Rp39,917,520 Rp439,092,721
29 Rp439,092,721 Rp43,909,272 Rp483,001,993
30 Rp483,001,993 Rp48,300,199 Rp531,302,192

Bulan 4
Tanggal Modal Target Profit 10% Take Profit
1 Rp531,302,192 Rp53,130,219 Rp584,432,411
2 Rp584,432,411 Rp58,443,241 Rp642,875,652
3 Rp642,875,652 Rp64,287,565 Rp707,163,218
4 Rp707,163,218 Rp70,716,322 Rp777,879,539
5 Rp777,879,539 Rp77,787,954 Rp855,667,493
6 Rp855,667,493 Rp85,566,749 Rp941,234,243
7 Rp941,234,243 Rp94,123,424 Rp1,035,357,667
8 Rp1,035,357,667 Rp103,535,767 Rp1,138,893,433
9 Rp1,138,893,433 Rp113,889,343 Rp1,252,782,777
10 Rp1,252,782,777 Rp125,278,278 Rp1,378,061,055
11 Rp1,378,061,055 Rp137,806,105 Rp1,515,867,160
12 Rp1,515,867,160 Rp151,586,716 Rp1,667,453,876
13 Rp1,667,453,876 Rp166,745,388 Rp1,834,199,264
14 Rp1,834,199,264 Rp183,419,926 Rp2,017,619,190
15 Rp2,017,619,190 Rp201,761,919 Rp2,219,381,109
16 Rp2,219,381,109 Rp221,938,111 Rp2,441,319,220
17 Rp2,441,319,220 Rp244,131,922 Rp2,685,451,142
18 Rp2,685,451,142 Rp268,545,114 Rp2,953,996,256
19 Rp2,953,996,256 Rp295,399,626 Rp3,249,395,882
20 Rp3,249,395,882 Rp324,939,588 Rp3,574,335,470
21 Rp3,574,335,470 Rp357,433,547 Rp3,931,769,017
22 Rp3,931,769,017 Rp393,176,902 Rp4,324,945,918
23 Rp4,324,945,918 Rp432,494,592 Rp4,757,440,510
24 Rp4,757,440,510 Rp475,744,051 Rp5,233,184,561
25 Rp5,233,184,561 Rp523,318,456 Rp5,756,503,017
26 Rp5,756,503,017 Rp575,650,302 Rp6,332,153,319
27 Rp6,332,153,319 Rp633,215,332 Rp6,965,368,651
28 Rp6,965,368,651 Rp696,536,865 Rp7,661,905,516
29 Rp7,661,905,516 Rp766,190,552 Rp8,428,096,068
30 Rp8,428,096,068 Rp842,809,607 Rp9,270,905,675

Bulan 5
Tanggal Modal Target Profit 10% Take Profit
1 Rp9,270,905,675 Rp927,090,568 Rp10,197,996,243
2 Rp10,197,996,243 Rp1,019,799,624 Rp11,217,795,867
3 Rp11,217,795,867 Rp1,121,779,587 Rp12,339,575,453
4 Rp12,339,575,453 Rp1,233,957,545 Rp13,573,532,999
5 Rp13,573,532,999 Rp1,357,353,300 Rp14,930,886,299
6 Rp14,930,886,299 Rp1,493,088,630 Rp16,423,974,929
7 Rp16,423,974,929 Rp1,642,397,493 Rp18,066,372,421
8 Rp18,066,372,421 Rp1,806,637,242 Rp19,873,009,663
9 Rp19,873,009,663 Rp1,987,300,966 Rp21,860,310,630
10 Rp21,860,310,630 Rp2,186,031,063 Rp24,046,341,693
11 Rp24,046,341,693 Rp2,404,634,169 Rp26,450,975,862
12 Rp26,450,975,862 Rp2,645,097,586 Rp29,096,073,448
13 Rp29,096,073,448 Rp2,909,607,345 Rp32,005,680,793
14 Rp32,005,680,793 Rp3,200,568,079 Rp35,206,248,872
15 Rp35,206,248,872 Rp3,520,624,887 Rp38,726,873,760
16 Rp38,726,873,760 Rp3,872,687,376 Rp42,599,561,136
17 Rp42,599,561,136 Rp4,259,956,114 Rp46,859,517,249
18 Rp46,859,517,249 Rp4,685,951,725 Rp51,545,468,974
19 Rp51,545,468,974 Rp5,154,546,897 Rp56,700,015,872
20 Rp56,700,015,872 Rp5,670,001,587 Rp62,370,017,459
21 Rp62,370,017,459 Rp6,237,001,746 Rp68,607,019,205
22 Rp68,607,019,205 Rp6,860,701,920 Rp75,467,721,125
23 Rp75,467,721,125 Rp7,546,772,113 Rp83,014,493,238
24 Rp83,014,493,238 Rp8,301,449,324 Rp91,315,942,561
25 Rp91,315,942,561 Rp9,131,594,256 Rp100,447,536,818
26 Rp100,447,536,818 Rp10,044,753,682 Rp110,492,290,499
27 Rp110,492,290,499 Rp11,049,229,050 Rp121,541,519,549
28 Rp121,541,519,549 Rp12,154,151,955 Rp133,695,671,504
29 Rp133,695,671,504 Rp13,369,567,150 Rp147,065,238,655
30 Rp147,065,238,655 Rp14,706,523,865 Rp161,771,762,520

Bulan 6
Tanggal Modal Target Profit 10% Take Profit
1 Rp161,771,762,520 Rp16,177,176,252 Rp177,948,938,772
2 Rp177,948,938,772 Rp17,794,893,877 Rp195,743,832,649
3 Rp195,743,832,649 Rp19,574,383,265 Rp215,318,215,914
4 Rp215,318,215,914 Rp21,531,821,591 Rp236,850,037,506
5 Rp236,850,037,506 Rp23,685,003,751 Rp260,535,041,256
6 Rp260,535,041,256 Rp26,053,504,126 Rp286,588,545,382
7 Rp286,588,545,382 Rp28,658,854,538 Rp315,247,399,920
8 Rp315,247,399,920 Rp31,524,739,992 Rp346,772,139,912
9 Rp346,772,139,912 Rp34,677,213,991 Rp381,449,353,903
10 Rp381,449,353,903 Rp38,144,935,390 Rp419,594,289,293
11 Rp419,594,289,293 Rp41,959,428,929 Rp461,553,718,223
12 Rp461,553,718,223 Rp46,155,371,822 Rp507,709,090,045
13 Rp507,709,090,045 Rp50,770,909,004 Rp558,479,999,049
14 Rp558,479,999,049 Rp55,847,999,905 Rp614,327,998,954
15 Rp614,327,998,954 Rp61,432,799,895 Rp675,760,798,850
16 Rp675,760,798,850 Rp67,576,079,885 Rp743,336,878,735
17 Rp743,336,878,735 Rp74,333,687,873 Rp817,670,566,608
18 Rp817,670,566,608 Rp81,767,056,661 Rp899,437,623,269
19 Rp899,437,623,269 Rp89,943,762,327 Rp989,381,385,596
20 Rp989,381,385,596 Rp98,938,138,560 Rp1,088,319,524,156
21 Rp1,088,319,524,156 Rp108,831,952,416 Rp1,197,151,476,571
22 Rp1,197,151,476,571 Rp119,715,147,657 Rp1,316,866,624,228
23 Rp1,316,866,624,228 Rp131,686,662,423 Rp1,448,553,286,651
24 Rp1,448,553,286,651 Rp144,855,328,665 Rp1,593,408,615,316
25 Rp1,593,408,615,316 Rp159,340,861,532 Rp1,752,749,476,848
26 Rp1,752,749,476,848 Rp175,274,947,685 Rp1,928,024,424,533
27 Rp1,928,024,424,533 Rp192,802,442,453 Rp2,120,826,866,986
28 Rp2,120,826,866,986 Rp212,082,686,699 Rp2,332,909,553,685
29 Rp2,332,909,553,685 Rp233,290,955,368 Rp2,566,200,509,053
30 Rp2,566,200,509,053 Rp256,620,050,905 Rp2,822,820,559,958
yuhu
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%

yuhu
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%

yuhu
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%

yuhu
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%

yuhu
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%

yuhu
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%

You might also like