0% found this document useful (0 votes)
84 views23 pages

Month Deposit (USD) Profit WD USD Realisasi MAX

The document shows monthly deposit amounts, profits earned, and equity balances over a 20 month period for an investment. Deposits started at $60 per month and profits ranged from 18-2631.46 per month, with equity balances growing each month from $78 to $8,771.52 over the 20 months.

Uploaded by

dita
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
84 views23 pages

Month Deposit (USD) Profit WD USD Realisasi MAX

The document shows monthly deposit amounts, profits earned, and equity balances over a 20 month period for an investment. Deposits started at $60 per month and profits ranged from 18-2631.46 per month, with equity balances growing each month from $78 to $8,771.52 over the 20 months.

Uploaded by

dita
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 23

Profit WD

Month Deposit (USD)


USD Realisasi MAX
1 116.00 34.80 -
2 150.80 45.24 -
3 196.04 58.81 -
4 254.85 76.46 -
5 331.31 99.39 -
6 430.70 129.21 -
7 559.91 167.97 -
8 727.88 218.36 -
9 946.25 283.87 -
10 1,230.12 369.04 -
11 1,599.16 479.75 -
12 2,078.91 623.67 1,450.00
13 1,252.58 375.77 -
14 1,628.35 488.51 -
15 2,116.86 635.06 -
16 2,751.91 825.57 -
17 3,577.49 1,073.25 -
18 4,650.73 1,395.22 -
19 6,045.95 1,813.79 -
20 7,859.74 2,357.92 -
21 10,217.66 3,065.30 -
22 13,282.96 3,984.89 -
23 17,267.85 5,180.35 -
24 22,448.20 6,734.46 14,500.00
25 14,682.67 4,404.80 -
26 19,087.47 5,726.24 -
27 24,813.71 7,444.11 -
28 32,257.82 9,677.35 -
29 41,935.16 12,580.55 -
30 54,515.71 16,354.71 -
31 70,870.42 21,261.13 -
32 92,131.55 27,639.47 -
33 119,771.02 35,931.31 -
34 155,702.32 46,710.70 -
35 202,413.02 60,723.91 -
36 263,136.92 78,941.08 145,000.00
37 197,078.00 59,123.40 -
38 256,201.40 76,860.42 -
39 333,061.82 99,918.55 -
40 432,980.37 129,894.11 -
41 562,874.48 168,862.34 -
42 731,736.82 219,521.05 -
43 951,257.87 285,377.36 -
44 1,236,635.23 370,990.57 -
45 1,607,625.80 482,287.74 -
46 2,089,913.54 626,974.06 -
47 2,716,887.60 815,066.28 -
48 3,531,953.88 1,059,586.16 1,450,000.00
49 3,141,540.04 942,462.01 -
50 4,084,002.05 1,225,200.61 -
51 5,309,202.66 1,592,760.80 -
52 6,901,963.46 2,070,589.04 -
53 8,972,552.50 2,691,765.75 -
54 11,664,318.25 3,499,295.48 -
55 15,163,613.73 4,549,084.12 -
56 19,712,697.85 5,913,809.36 -
57 25,626,507.21 7,687,952.16 -
58 33,314,459.37 9,994,337.81 -
59 43,308,797.18 12,992,639.15 -
60 56,301,436.33 16,890,430.90 50,000,000.00
Equity (USD) Lot Rebate

150.80 0.05 3.48 Oct


196.04 0.06 4.52
254.85 0.08 5.88
331.31 0.10 7.65
430.70 0.13 9.94
559.91 0.17 12.92
727.88 0.22 16.80
946.25 0.29 21.84
1,230.12 0.38 28.39
1,599.16 0.49 36.90
2,078.91 0.64 47.97
1,252.58 0.83 62.37
1,628.35 0.50 37.58
2,116.86 0.65 48.85
2,751.91 0.85 63.51
3,577.49 1.10 82.56
4,650.73 1.43 107.32
6,045.95 1.86 139.52
7,859.74 2.42 181.38
10,217.66 3.14 235.79
13,282.96 4.09 306.53
17,267.85 5.31 398.49
22,448.20 6.91 518.04
14,682.67 8.98 673.45
19,087.47 5.87 440.48
24,813.71 7.63 572.62
32,257.82 9.93 744.41
41,935.16 12.90 967.73
54,515.71 16.77 1,258.05
70,870.42 21.81 1,635.47
92,131.55 28.35 2,126.11
119,771.02 36.85 2,763.95
155,702.32 47.91 3,593.13
202,413.02 62.28 4,671.07
263,136.92 80.97 6,072.39
197,078.00 105.25 7,894.11
256,201.40 78.83 5,912.34
333,061.82 102.48 7,686.04
432,980.37 133.22 9,991.85
562,874.48 173.19 12,989.41
731,736.82 225.15 16,886.23
951,257.87 292.69 21,952.10
1,236,635.23 380.50 28,537.74
1,607,625.80 494.65 37,099.06
2,089,913.54 643.05 48,228.77
2,716,887.60 835.97 62,697.41
3,531,953.88 1,086.76 81,506.63
3,141,540.04 1,412.78 105,958.62
4,084,002.05 1,256.62 94,246.20
5,309,202.66 1,633.60 122,520.06
6,901,963.46 2,123.68 159,276.08
8,972,552.50 2,760.79 207,058.90
11,664,318.25 3,589.02 269,176.58
15,163,613.73 4,665.73 349,929.55
19,712,697.85 6,065.45 454,908.41
25,626,507.21 7,885.08 591,380.94
33,314,459.37 10,250.60 768,795.22
43,308,797.18 13,325.78 999,433.78
56,301,436.33 17,323.52 1,299,263.92
23,191,867.23 22,520.57 1,689,043.09
Weekly Report
Deposit $
201.51

Month No Lot Profit


1 0.04 $ 20.15
2 0.04 $ 22.17
3 0.05 $ 24.38
4 0.05 $ 26.82
Jumlah
1 Total Profit
% Profit/M
H Untung
Sukma
WD Max 30% Profit
Balance Next Month
Equity Start Finish
$ 221.66
$ 243.83
$ 268.21
$ 295.03
$ 295.03
$ 93.52
46%
$ 53.31
$ 40.21
$ -
$ 295.03
Weekly Report
Deposit $
60

Month No Lot Profit


1 0.02 $ 5.90
2 0.03 $ 4.09
3 0.03 $ 9.89
4 0.03 $ 20.16
1 Jumlah
Total Profit
% Profit/M
WD Max 30% Profit
Balance Next Month

Month No Lot Profit


1 0.04 $ 10.00
2 0.04 $ 12.00
3 0.05 $ 13.00
4 0.05 $ 14.00
2 Jumlah
Total Profit
% Profit/M
WD Max 30% Profit
Balance Next Month
Equity Start Finish
$ 65.90 9/3/2015 14:53 9/10/2015 19:51
$ 69.99 9/10/2015 20:35 9/18/2015 7:45
$ 79.88 9/18/2015 9:30 9/30/2015 0:14
$ 100.04 9/30/2015 0:14 10/24/2015 5:15
$ 100.04
$ 40.04
67%
$ -
$ 100.04

Equity Start Finish


$ 110.04
$ 122.04
$ 135.04
$ 149.04
$ 149.04
$ 49.00
49%
$ 14.70
$ 134.34
Ket
OK
OK
OK
OK

Ket
OK
OK
OK
OK
Profit WD
Month Deposit (USD) Equity (USD)
USD MAX
1 60.00 18.00 - 78.00
2 78.00 23.40 - 101.40
3 101.40 30.42 - 131.82
4 131.82 39.55 - 171.37
5 171.37 51.41 - 222.78
6 222.78 66.83 - 289.61
7 289.61 86.88 - 376.49
8 376.49 112.95 - 489.44
9 489.44 146.83 - 636.27
10 636.27 190.88 - 827.15
11 827.15 248.15 - 1,075.30
12 1,075.30 322.59 - 1,397.89
13 1,397.89 419.37 - 1,817.25
14 1,817.25 545.18 - 2,362.43
15 2,362.43 708.73 - 3,071.15
16 3,071.15 921.35 - 3,992.50
17 3,992.50 1,197.75 - 5,190.25
18 5,190.25 1,557.07 - 6,747.32
19 6,747.32 2,024.20 - 8,771.52
20 8,771.52 2,631.46 - 11,402.98
21 11,402.98 3,420.89 - 14,823.87
22 14,823.87 4,447.16 - 19,271.03
23 19,271.03 5,781.31 - 25,052.34
24 25,052.34 7,515.70 - 32,568.05
25 32,568.05 9,770.41 - 42,338.46
26 42,338.46 12,701.54 - 55,040.00
27 55,040.00 16,512.00 - 71,552.00
28 71,552.00 21,465.60 - 93,017.60
29 93,017.60 27,905.28 - 120,922.88
30 120,922.88 36,276.86 - 157,199.74
31 157,199.74 47,159.92 - 204,359.66
32 204,359.66 61,307.90 - 265,667.56
33 265,667.56 79,700.27 - 345,367.83
34 345,367.83 103,610.35 - 448,978.17
35 448,978.17 134,693.45 - 583,671.63
36 583,671.63 175,101.49 110,000.00 648,773.11
37 648,773.11 194,631.93 - 843,405.05
38 843,405.05 253,021.51 - 1,096,426.56
39 1,096,426.56 328,927.97 - 1,425,354.53
40 1,425,354.53 427,606.36 - 1,852,960.89
41 1,852,960.89 555,888.27 - 2,408,849.16
42 2,408,849.16 722,654.75 - 3,131,503.90
43 3,131,503.90 939,451.17 - 4,070,955.07
44 4,070,955.07 1,221,286.52 - 5,292,241.59
45 5,292,241.59 1,587,672.48 - 6,879,914.07
46 6,879,914.07 2,063,974.22 - 8,943,888.29
47 8,943,888.29 2,683,166.49 - 11,627,054.78
48 11,627,054.78 3,488,116.43 1,200,000.00 13,915,171.22
49 13,915,171.22 4,174,551.36 - 18,089,722.58
50 18,089,722.58 5,426,916.77 - 23,516,639.35
51 23,516,639.35 7,054,991.81 - 30,571,631.16
52 30,571,631.16 9,171,489.35 - 39,743,120.51
53 39,743,120.51 11,922,936.15 - 51,666,056.66
54 51,666,056.66 15,499,817.00 - 67,165,873.66
55 67,165,873.66 20,149,762.10 - 87,315,635.76
56 87,315,635.76 26,194,690.73 - 113,510,326.49
57 113,510,326.49 34,053,097.95 - 147,563,424.43
58 147,563,424.43 44,269,027.33 - 191,832,451.76
59 191,832,451.76 57,549,735.53 - 249,382,187.29
60 249,382,187.29 74,814,656.19 - 324,196,843.48
Lot Rebate

0.02 1.80
0.03 2.34
0.04 3.04
0.05 3.95
0.07 5.14
0.09 6.68
0.12 8.69
0.15 11.29
0.20 14.68
0.25 19.09
0.33 24.81
0.43 32.26
0.56 41.94
0.73 54.52
0.94 70.87
1.23 92.13
1.60 119.77
2.08 155.71
2.70 202.42
3.51 263.15
4.56 342.09
5.93 444.72
7.71 578.13
10.02 751.57
13.03 977.04
16.94 1,270.15
22.02 1,651.20
28.62 2,146.56
37.21 2,790.53
48.37 3,627.69
62.88 4,715.99
81.74 6,130.79
106.27 7,970.03
138.15 10,361.03
179.59 13,469.35
233.47 17,510.15
259.51 19,463.19
337.36 25,302.15
438.57 32,892.80
570.14 42,760.64
741.18 55,588.83
963.54 72,265.47
1,252.60 93,945.12
1,628.38 122,128.65
2,116.90 158,767.25
2,751.97 206,397.42
3,577.56 268,316.65
4,650.82 348,811.64
5,566.07 417,455.14
7,235.89 542,691.68
9,406.66 705,499.18
12,228.65 917,148.93
15,897.25 1,192,293.62
20,666.42 1,549,981.70
26,866.35 2,014,976.21
34,926.25 2,619,469.07
45,404.13 3,405,309.79
59,025.37 4,426,902.73
76,732.98 5,754,973.55
99,752.87 7,481,465.62
Deposit Profit WD
Month
(USD) USD % MAX REAL
1 60.00 30.00 50 9.00 -
2 90.00 0 -
3 90.00 0 -
4 90.00 0 -
5 90.00 0 -
6 90.00 0 -
7 90.00 0 -
8 90.00 0 -
9 90.00 0 -
10 90.00 0 -
11 90.00 0 -
12 90.00 0 -
13 90.00 0 -
14 90.00 0 -
15 90.00 0 -
16 90.00 0 -
17 90.00 0 -
18 90.00 0 -
19 90.00 0 -
20 90.00 0 -
21 90.00 0 -
22 90.00 0 -
23 90.00 0 -
24 90.00 0 -
25 90.00 0 -
26 90.00 0 -
27 90.00 0 -
28 90.00 0 -
29 90.00 0 -
30 90.00 0 -
31 90.00 0 -
32 90.00 0 -
33 90.00 0 -
34 90.00 0 -
35 90.00 0 -
36 90.00 0 -
37 90.00 0 -
38 90.00 0 -
39 90.00 0 -
40 90.00 0 -
41 90.00 0 -
42 90.00 0 -
43 90.00 0 -
44 90.00 0 -
45 90.00 0 -
46 90.00 0 -
47 90.00 0 -
48 90.00 0 -
49 90.00 0 -
50 90.00 0 -
51 90.00 0 -
52 90.00 0 -
53 90.00 0 -
54 90.00 0 -
55 90.00 0 -
56 90.00 0 -
57 90.00 0 -
58 90.00 0 -
59 90.00 0 -
60 90.00 0 -
61 90.00 0 -
62 90.00 0 -
63 90.00 0 -
64 90.00 0 -
65 90.00 0 -
66 90.00 0 -
67 90.00 0 -
68 90.00 0 -
69 90.00 0 -
70 90.00 0 -
71 90.00 0 -
72 90.00 0 -
73 90.00 0 -
74 90.00 0 -
75 90.00 0 -
76 90.00 0 -
77 90.00 0 -
78 90.00 0 -
79 90.00 0 -
80 90.00 0 -
81 90.00 0 -
82 90.00 0 -
83 90.00 0 -
84 90.00 0 -
85 90.00 0 -
86 90.00 0 -
87 90.00 0 -
88 90.00 0 -
89 90.00 0 -
90 90.00 0 -
91 90.00 0 -
92 90.00 0 -
93 90.00 0 -
94 90.00 0 -
95 90.00 0 -
96 90.00 0 -
97 90.00 0 -
98 90.00 0 -
99 90.00 0 -
100 90.00 0 -
101 90.00 0 -
102 90.00 0 -
103 90.00 0 -
104 90.00 0 -
105 90.00 0 -
106 90.00 0 -
107 90.00 0 -
108 90.00 0 -
109 90.00 0 -
110 90.00 0 -
111 90.00 0 -
112 90.00 0 -
113 90.00 0 -
114 90.00 0 -
115 90.00 0 -
116 90.00 0 -
117 90.00 0 -
118 90.00 0 -
119 90.00 0 -
120 90.00 0 -
Equity
Lot
(USD)
90.00 0.02
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
90.00 0.04
FBS
Deposit Bonus Equity
1000 1000 2000

Week Open Equity Profit Close Equity WD


1 $ 2,000.00 $ 400.00 $ 2,400.00 0
2 $ 2,400.00 $ 480.00 $ 2,880.00 0
3 $ 2,880.00 $ 576.00 $ 3,456.00
4 $ 3,456.00 $ 691.20 $ 4,147.20
Total Profit $ 2,147.20
%Profit 107.36
Total WD 0
Date
Open Close
9/28/2015 10/2/2015
10/5/2015 10/9/2015
Month Open Equity Profit WD
1 2,000.00 2,000.00 -
2 4,000.00 4,000.00 -
3 8,000.00 8,000.00 -
4 16,000.00 16,000.00 -
5 32,000.00 32,000.00 -
6 64,000.00 64,000.00 -
7 128,000.00 128,000.00 -
8 256,000.00 256,000.00 -
9 512,000.00 512,000.00 -
10 1,024,000.00 1,024,000.00 -
11 2,048,000.00 2,048,000.00 -
12 4,096,000.00 4,096,000.00 -
Total Profit
USD
Close Equity
4,000.00
8,000.00
16,000.00
32,000.00
64,000.00
128,000.00
256,000.00
512,000.00
1,024,000.00
2,048,000.00
4,096,000.00
8,192,000.00
8,190,000.00
$ 81,900.00

You might also like