Total Total Total Total

1X 2X 3X 4X
Invest Invest Invest Invest
Invest 14000 Rp14,000 14000 30000 Rp44,000 14000 30000 70000 Rp114,000 14000 30000 70000 150000 Rp264,000
Real Real
Provit 11620 Profit Lose 24900 Profit Lose Lose 58100 Real Profit Lose Lose Lose 124500 Real Profit

I + P 25620 Rp11,620 54900 Rp10,900 128100 Rp14,100 274500 Rp10,500

1 --> 6 = Rp 1,354,000
1 --> 7 = Rp 3,054,000
1 --> 8 = Rp 6,854,000
1 --> 9 = Rp 15,354,000
Rp 29,354,000
 Total
5X 6X Total Invest
Invest
Invest 14000 30000 70000 150000 340000 Rp604,000 14000 30000 70000 150000 340000 750000 Rp1,354,000

Provit Lose Lose Lose Lose 282200 Real Profit Lose Lose Lose Lose Lose 622500 Real Profit

I+P 622200 Rp18,200 1372500 Rp18,500

Profit
1 Rp 14,000 Rp 11,620
2 Rp 30,000 Rp 10,900
3 Rp 70,000 Rp 14,100
4 Rp 150,000 Rp 10,500
5 Rp 340,000 Rp 18,200
Rp 1,354,000 6 Rp 750,000 Rp 18,500
Rp 3,054,000 7 Rp 1,700,000 Rp 57,000
Rp 6,854,000 8 Rp 3,800,000 Rp 100,000
Rp 15,354,000 9 Rp 8,500,000 Rp 201,000
Rp 29,354,000 10 Rp 20,000,000 Rp 1,246,000
Total Rp 35,354,000
 7X Total Invest 8X Total Invest

Invest 14000 30000 70000 150000 340000 750000 1700000 Rp3,054,000 14000 30000 70000 150000 340000 750000 1700000 3800000 Rp6,854,000

Provit Lose Lose Lose Lose Lose Lose 1411000 Real Profit Lose Lose Lose Lose Lose Lose Lose 3154000 Real Provit

I+P 3111000 Rp57,000 6954000 Rp100,000

 9X Total Invest

Invest 14000 30000 70000 150000 340000 750000 1700000 3800000 8500000 Rp15,354,000

Provit Lose Lose Lose Lose Lose Lose Lose Lose 7055000 Real Provit

I+P 15555000 Rp201,000

 10X Total Invest

Invest 14000 30000 70000 150000 340000 750000 1700000 3800000 8500000 20000000 Rp35,354,000

Provit Lose Lose Lose Lose Lose Lose Lose Lose Lose 16600000 Real Provit

I+P 36600000 Rp1,246,000

 1X Total Invest 2X Total Invest 3X Total Invest 4X
Invest 140000 140000 140000 300000 440000 140000 300000 700000 1140000 140000
Provit 116200 Real Profit Lose 249000 Real Profit Lose Lose 581000 Real Profit Lose
I+P 256200 116200 549000 109000 1281000 141000

Total Total Total

1X Invest 2X Invest 3X Invest 4X

Invest 70000 70000 70000 150000 220000 70000 150000 350000 570000 70000
Real Real Real
Provit 58100 Lose 124500 Lose Lose 290500 Lose
Profit Profit Profit
I + P 128100 58100 274500 54500 640500 70500
 4X Total Invest 5X Total Invest

300000 700000 1500000 2639999 140000 300000 700000 1500000 3400000 6039999 140000
Lose Lose 1245000 Real Profit Lose Lose Lose Lose 2822000 Real Profit Lose
2744999 105000 6221999 182000

Profit
1 Rp 140,000 116200
2 Rp 300,000 109000
3 Rp 700,000 141000
4 Rp 1,500,000 105000
5 Rp 3,400,000 182000
6 Rp 7,500,000 185001
Total Rp 13,539,999

Rp15,000,000

Total Total
4X Invest 5X Invest
150000 350000 750000 1320000 70000 150000 350000 750000 1700000 3019999 70000
Real Real
Lose Lose 622500 Lose Lose Lose Lose 1411000 Lose
Profit Profit
1372500 52500 3111000 91000

1 Rp 70,000
2 Rp 150,000
3 Rp 350,000
4 Rp 750,000
5 Rp 1,700,000
6 Rp 3,750,000
7 Rp 10,000,000
Total Rp 16,770,000
 Total
6X Invest
300000 700000 1500000 3400000 7500000 13539999
Lose Lose Lose Lose 6225000 Real Profit

13725000 185001

Total
6X Invest 7X

150000 350000 750000 1700000 3750000 6770000 70000 150000 350000 750000

Lose Lose Lose Lose 3112500 Real Profit Lose Lose Lose Lose

6862500 92501
 Total
7X Invest
1700000 3750000 10000000 16770000

Lose Lose 8300000 Real Profit

18300000 1530000
 Total Total
1X 2X 3X Total Invest 4X
Invest Invest
Invest 14000 Rp14,000 14000 24000 Rp38,000 14000 24000 52000 Rp90,000 14000

Provit 11620 Real Profit Lose 19920 Real Profit Lose Lose 43160 Real Profit Lose

I + P 25620 Rp11,620 43920 Rp5,920 95160 Rp5,160

Total Total
1X 2X 3X Total Invest 4X
Invest Invest
Invest 14000 Rp14,000 14000 35000 Rp49,000 14000 35000 80000 Rp129,000 14000

Provit 11620 Real Profit Lose 29050 Real Profit Lose Lose 66400 Real Profit Lose

I + P 25620 Rp11,620 64050 Rp15,050 146400 Rp17,400

 4X Total Invest 5X Total Invest

24000 52000 115000 Rp205,000 14000 24000 52000 115000 255000 Rp460,000

Lose Lose 95450 Real Profit Lose Lose Lose Lose 211650 Real Profit

210450 Rp5,450 466650 Rp6,650

Profit
1 Rp 14,000 Rp 11,620
2 Rp 24,000 Rp 5,920
3 Rp 52,000 Rp 5,160
4 Rp 115,000 Rp 5,450
5 Rp 255,000 Rp 6,650
1 --> 6 = Rp 1,025,000 6 Rp 565,000 Rp 8,950
1 --> 7 = Rp 2,270,000 7 Rp 1,245,000 Rp 8,350
1 --> 8 = Rp 5,015,000 8 Rp 2,745,000 Rp 8,350
1 --> 9 = Rp 11,067,000 9 Rp 6,052,000 Rp 8,160
Rp 25,067,000 10 Rp 13,344,000 Rp 8,520
Total Rp 24,411,000

4X Total Invest 5X Total Invest

35000 80000 180000 Rp309,000 14000 35000 80000 180000 400000 Rp709,000

Lose Lose 149400 Real Profit Lose Lose Lose Lose 332000 Real Profit

329400 Rp20,400 732000 Rp23,000

Profit
1 Rp 14,000 Rp 11,620 Rp 104,580
2 Rp 35,000 Rp 15,050 Rp 60,200
1 --> 3 = Rp 129,000 3 Rp 80,000 Rp 17,400 Rp 52,200
1 --> 4 = Rp 309,000 4 Rp 180,000 Rp 20,400 Rp -
1 --> 5 = Rp 709,000 5 Rp 400,000 Rp 23,000 Rp 23,000
1 --> 6 = Rp 1,609,000 6 Rp 900,000 Rp 38,000 Rp 38,000
1 --> 7 = Rp 3,609,000 7 Rp 2,000,000 Rp 51,000
1 --> 8 = Rp 8,109,000 8 Rp 4,500,000 Rp 126,000
1 --> 9 = Rp 18,109,000 9 Rp 10,000,000 Rp 191,000
Rp 32,109,000 10 Rp 22,500,000 Rp 566,000
Total Rp40,609,000 Rp 277,980
 6X Total Invest 7X

14000 24000 52000 115000 255000 565000 Rp1,025,000 14000 24000 52000 115000 255000

Lose Lose Lose Lose Lose 468950 Real Profit Lose Lose Lose Lose Lose

1033950 Rp8,950

6X Total Invest 7X

14000 35000 80000 180000 400000 900000 Rp1,609,000 14000 35000 80000 180000 400000

Lose Lose Lose Lose Lose 747000 Real Profit Lose Lose Lose Lose Lose

1647000 Rp38,000

9
4
3

1
1
7X Total Invest 8X

565000 1245000 Rp2,270,000 14000 24000 52000 115000 255000 565000 1245000 2745000

Lose 1033350 Real Profit Lose Lose Lose Lose Lose Lose Lose 2278350

2278350 Rp8,350 5023350

7X Total Invest 8X

900000 2000000 Rp3,609,000 14000 35000 80000 180000 400000 900000 2000000 4500000

Lose 1660000 Real Profit Lose Lose Lose Lose Lose Lose Lose 3735000

3660000 Rp51,000 8235000

Total Invest 9X

Rp5,015,000 14000 24000 52000 115000 255000 565000 1245000 2745000 6052000

Real Provit Lose Lose Lose Lose Lose Lose Lose Lose 5023160

Rp8,350 11075160

Total Invest 9X

Rp8,109,000 14000 35000 80000 180000 400000 900000 2000000 4500000 10000000

Real Provit Lose Lose Lose Lose Lose Lose Lose Lose 8300000

Rp126,000 18300000
Total Invest 10X

Rp11,067,000 14000 24000 52000 115000 255000 565000 1245000 2745000 6052000 13344000

Real Provit Lose Lose Lose Lose Lose Lose Lose Lose Lose 11075520

Rp8,160 24419520

Total Invest 10X

Rp18,109,000 14000 35000 80000 180000 400000 900000 2000000 4500000 10000000 22500000

Real Provit Lose Lose Lose Lose Lose Lose Lose Lose Lose 18675000

Rp191,000 41175000
Total Invest

Rp24,411,000
Real Provit

Rp8,520

Total Invest

Rp40,609,000
Real Provit

Rp566,000
Rp 14,000 Rp 14,000
Rp 11,620
Rp 25,620 Rp 11,620

Rp 14,000 Rp 35,000 Rp 49,000

Rp 29,050
Rp 64,050 Rp 15,050

Rp 14,000 Rp 35,000 Rp 80,000 Rp 129,000

Rp 66,400
Rp 146,400 Rp 17,400

Rp 14,000 Rp 35,000 Rp 80,000 Rp 180,000 Rp 309,000

Rp 149,400
Rp 329,400 Rp 20,400

Rp 14,000 Rp 35,000 Rp 80,000 Rp 180,000 Rp 400,000 Rp 709,000

Rp 332,000
Rp 732,000 Rp 23,000

Rp 14,000 Rp 35,000 Rp 80,000 Rp 180,000 Rp 400,000 Rp 900,000 Rp 1,609,000

Rp 747,000
Rp 1,647,000 Rp 38,000

Rp 14,000 Rp 35,000 Rp 80,000 Rp 180,000 Rp 400,000 Rp 900,000 Rp 2,000,000

Rp 1,660,000
Rp 3,660,000

Rp 14,000 Rp 35,000 Rp 80,000 Rp 180,000 Rp 400,000 Rp 900,000 Rp 2,000,000

Rp 14,000 Rp 35,000 Rp 80,000 Rp 180,000 Rp 400,000 Rp 900,000 Rp 2,000,000

Rp 14,000 Rp 35,000 Rp 80,000 Rp 180,000 Rp 400,000 Rp 900,000 Rp 2,000,000

Rp 14,000 Rp 35,000 Rp 80,000 Rp 180,000 Rp 400,000 Rp 900,000 Rp 2,000,000

 1 Rp 14,000
2 Rp 35,000
1 --> 3 = Rp 129,000 3 Rp 80,000
1 --> 4 = Rp 309,000 4 Rp 180,000
1 --> 5 = Rp 709,000 5 Rp 400,000
1 --> 6 = Rp 1,609,000 6 Rp 900,000
1 --> 7 = Rp 3,609,000 7 Rp 2,000,000
1 --> 8 = Rp 8,109,000 8 Rp 4,500,000
1 --> 9 = Rp 18,109,000 9 Rp 10,000,000
Rp 40,609,000 10 Rp 22,500,000
Rp 90,609,000 11 Rp 50,000,000
Total Rp 90,609,000

Rp 3,609,000

Rp 51,000

Rp 4,500,000 Rp 8,109,000
Rp 3,735,000
Rp 8,235,000 Rp 126,000

Rp 4,500,000 Rp 10,000,000 Rp 18,109,000

Rp 8,300,000
Rp 18,300,000 Rp 191,000
Rp 4,500,000 Rp 10,000,000 Rp 22,500,000 Rp 40,609,000
Rp 18,675,000
Rp 41,175,000 Rp 566,000

Rp 4,500,000 Rp 10,000,000 Rp 22,500,000 Rp 50,000,000 Rp 90,609,000

Rp 41,500,000
Rp 91,500,000 Rp 891,000
 PERIODE TAHUN 2020
Bulan
Tanggal
Jan Feb Mar Apr Mei
Profit 1
Rp 11,620 Rp - 2
Rp 15,050 Rp - 3
Rp 17,400 Rp - 4
Rp 20,400 Rp - 5
Rp 23,000 Rp - 6
Rp 38,000 Rp - 7
Rp 51,000 Rp - 8
Rp 126,000 Rp - 9
Rp 191,000 Rp - 10
Rp 566,000 Rp - 11
Rp 891,000 Rp - 12
Rp 1,950,470 Rp - 0 13
14
15
Saldo awal Rp 18,149,170 16
Saldo akhir Rp 18,149,170 17
18
19
Target 300,000 Per hari 20
21
22
23
24
25
26
27
28
29
30
31
Total Rp - Rp - Rp - Rp - Rp -
PERIODE TAHUN 2020
Bulan
Juni Juli Agust Sept Okt Nov Des

Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -
 To Bino 200
300

win
lose
500000

7000000 1400000
70000

135-201-000007192-1
126
8
12000

81214147088

42000
17 68000
110000

21000
 31500
60000

45 112500
53
51
11 13000
33 39000

3 160000
2
10
2
112
44 448 404
44000 202000 246000
 6
24
30

50000
1500000
12 1200
10

256200 27136139
116200 27019939
27607339
140000 27958339
300000 28067339
700000
1500000
3400000 140000
6040000 6222000 182000 300000
700000
1500000
2640000

16
160
10
170 30 160 28067339
30000 80000 110000 30179739

21 15791800
31500 16477800

14
21000
83138992110
15428800
400000 15533800
140000
 80000

14 64000 hari 3000

35 144000
49
129

Minggu 10000

bulan 40000

50000
17500
 587400 140000
938400 300000
1047400 700000
1500000
2640000 2745000 105000

27382139
362200

2112400

686000

105000
 45000000
15000000
15,000,000 / hari Target 10,000,000 /hri

150000000
21428571
21,428,571 / hari

600000000
20000000
20,000,000 / hari
 Plan
83%
No Buy/Sel 83% Input Modal Profit Real Profit Win
1 14,000 11,620 25,620 14,000 11,620 0
2 35,000 29,050 64,050 49,000 15,050 0
3 80,000 66,400 146,400 129,000 17,400 0
4 180,000 149,400 329,400 309,000 20,400 0
5 400,000 332,000 732,000 709,000 23,000 0
6 900,000 747,000 1,647,000 1,609,000 38,000 0
7 2,000,000 1,660,000 3,660,000 3,609,000 51,000 0
8 4,500,000 3,735,000 8,235,000 8,109,000 126,000 0
9 10,000,000 8,300,000 18,300,000 18,109,000 191,000 0
10 22,500,000 18,675,000 41,175,000 40,609,000 566,000 0
11 50,000,000 41,500,000 91,500,000 90,609,000 891,000 0
Total Profit 0 0

83%
No Buy/Sel 83% Input Modal Profit Real Profit Win
1 14,000 11,620 25,620 14,000 11,620 0
2 20,000 16,600 36,600 34,000 2,600 0
3 45,000 37,350 82,350 79,000 3,350 0
4 100,000 83,000 183,000 179,000 4,000 0
5 220,000 182,600 402,600 399,000 3,600 0
6 485,000 402,550 887,550 884,000 3,550 0
7 1,100,000 913,000 2,013,000 1,984,000 29,000 0
8 2,450,000 2,033,500 4,483,500 4,434,000 49,500 0
9 5,450,000 4,523,500 9,973,500 9,884,000 89,500 0
10 12,050,000 10,001,500 22,051,500 21,934,000 117,500 0
11 26,700,000 22,161,000 48,861,000 48,634,000 227,000 0
Total Profit 0 0

0
80%
No Buy/Sel 80% Input Modal Profit Real Profit Win
1 14,000 11,200 25,200 14,000 11,200 0
2 35,000 28,000 63,000 49,000 14,000 0
3 80,000 64,000 144,000 129,000 15,000 0
4 180,000 144,000 324,000 309,000 15,000 0
5 400,000 320,000 720,000 709,000 11,000 0
6 900,000 720,000 1,620,000 1,609,000 11,000 0
7 2,100,000 1,680,000 3,780,000 3,709,000 71,000 0
8 4,500,000 3,600,000 8,100,000 8,209,000 -109,000 0
9 10,000,000 8,000,000 18,000,000 18,209,000 -209,000 0
10 22,500,000 18,000,000 40,500,000 40,709,000 -209,000 0
11 50,000,000 40,000,000 90,000,000 90,709,000 -709,000 0
Total Profit 0 0

80%
No Buy/Sel 80% Input Modal Profit Real Profit Win
1 14,000 11,200 25,200 14,000 11,200 0
2 20,000 16,000 36,000 34,000 2,000 0
3 45,000 36,000 81,000 79,000 2,000 0
 4 100,000 80,000 180,000Plan 179,000 1,000 0
5 230,000 184,000 414,000 409,000 5,000 0
6 520,000 416,000 936,000 929,000 7,000 0
7 1,200,000 960,000 2,160,000 2,129,000 31,000 0
8 2,700,000 2,160,000 4,860,000 4,829,000 31,000 0
9 5,450,000 4,360,000 9,810,000 10,279,000 -469,000 0
10 12,050,000 9,640,000 21,690,000 22,329,000 -639,000 0
11 26,700,000 21,360,000 48,060,000 49,029,000 -969,000 0
Total Profit 0 0
 Depo

01/03/20 200,000
05/03/20 300,000
04/04/20 400,000
24/6/2020 400,000
24/6/2020 1,209,000
24/8/2020 1,088,100
14/10/2020 979,290
28/10/2020 900,000
28/12/2020 200,000
5,676,390

Page 31