TNT 26shot

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

MM : memulai OP 1 dengan STAKE maksimal 50% dari balance, agar ada kesempata

pada level tertentu save sebagian $$ dgn cara mundur minimal 1 level.
PENYISIHAN 20% SETIAP SESI BARU
TOUCH R25 BARIER 0.12x DURASI 2MENIT 20% PER OP

OP/HARI KE- SESI ke STAKE PROFIT SALDO STATUS

1 5.00 1.00 6.00 PROSES


2 6.00 1.20 7.20 PROSES
1 PROSES
3 7.20 1.44 8.64

4 8.64 1.73 10.37 PROSES


5 10.37 2.07 12.44 PROSES
6 10.37 2.07 12.44 PROSES
7 12.44 2.49 14.93 PROSES
2 PROSES
8 14.93 2.99 17.92

9 17.92 3.58 21.50 PROSES


10 21.50 4.30 25.80 PROSES
11 21.50 4.30 25.80 PROSES
12 25.80 5.16 30.96 PROSES
3 PROSES
13 30.96 6.19 37.15

14 37.15 7.43 44.58 PROSES


15 44.58 8.92 53.50 PROSES
16 44.58 8.92 53.50 PROSES
17 53.50 10.70 64.20 PROSES
4 PROSES
18 64.20 12.84 77.04

19 77.04 15.41 92.44 PROSES


4

20 92.44 18.49 110.93 PROSES


21 92.44 18.49 110.93 PROSES
22 110.93 22.19 133.12 PROSES
5 PROSES
23 133.12 26.62 159.74

24 159.74 31.95 191.69 PROSES


25 191.69 38.34 230.03 PROSES
26 191.69 38.34 230.03 PROSES
TOTAL 230.03
SUB TOTAL 302.14 4,078,905.43
Profit bersih
297.14 4,011,405.43
% dari balance, agar ada kesempatan kedua
gn cara mundur minimal 1 level. 20

BARU
Isikan modal awal ===> 10.00 kenaikan profit

NILAI SALDO Profit PENYISIHAN MODAL

81,000.00 1.00 0.00

97,200.00 2.20 0.00

116,640.00 3.64 0.00

139,968.00 5.37 0.00

167,961.60 7.44 2.07

167,961.60 7.44 0.00

201,553.92 9.93 0.00

241,864.70 12.92 0.00

290,237.64 16.50 0.00

348,285.17 20.80 4.30

348,285.17 20.80 0.00

417,942.21 25.96 0.00

501,530.65 32.15 0.00

601,836.78 39.58 0.00

722,204.14 48.50 8.92

722,204.14 48.50 0.00

866,644.96 59.20 0.00

1,039,973.96 72.04 0.00

1,247,968.75 87.44 0.00


1,497,562.50 105.93 18.49

1,497,562.50 105.93 0.00

1,797,075.00 128.12 0.00

2,156,490.00 154.74 0.00

2,587,787.99 186.69 0.00

3,105,345.59 225.03 38.34

3,105,345.59 225.03

3,105,345.59 72.12
Rupiah

13,500.00

NILAI PENYISIHAN MODAL


973,559.83

You might also like