WPONE TANGGAL SALDO AWAL SALDO AKHIR PROFIT % PROFIT

1 1-Apr-24 30.00 30.60 0.60 2.00

2 2-Apr-24 30.60 31.21 0.61 2.00
3 3-Apr-24 31.21 31.84 0.62 2.00
4 4-Apr-24 31.84 32.47 0.64 2.00
5 5-Apr-24 32.47 33.12 0.65 2.00
6 6-Apr-24 33.12 33.78 0.66 2.00
7 7-Apr-24 33.78 34.46 0.68 2.00
8 8-Apr-24 34.46 35.15 0.69 2.00
9 9-Apr-24 35.15 35.85 0.70 2.00
10 10-Apr-24 35.85 36.57 0.72 2.00
11 11-Apr-24 36.57 37.30 0.73 2.00
12 12-Apr-24 37.30 38.05 0.75 2.00
13 13-Apr-24 38.05 38.81 0.76 2.00
14 14-Apr-24 38.81 39.58 0.78 2.00
15 15-Apr-24 39.58 40.38 0.79 2.00
16 16-Apr-24 40.38 41.18 0.81 2.00
17 17-Apr-24 41.18 42.01 0.82 2.00
18 18-Apr-24 42.01 42.85 0.84 2.00
19 19-Apr-24 42.85 43.70 0.86 2.00
20 20-Apr-24 43.70 44.58 0.87 2.00
21 21-Apr-24 44.58 45.47 0.89 2.00
22 22-Apr-24 45.47 46.38 0.91 2.00
23 23-Apr-24 46.38 47.31 0.93 2.00
24 24-Apr-24 47.31 48.25 0.95 2.00
25 25-Apr-24 48.25 49.22 0.97 2.00
26 26-Apr-24 49.22 50.20 0.98 2.00
27 27-Apr-24 50.20 51.21 1.00 2.00
28 28-Apr-24 51.21 52.23 1.02 2.00
29 29-Apr-24 52.23 53.28 1.04 2.00
30 30-Apr-24 53.28 54.34 1.07 2.00
31 1-May-24 54.34 55.43 1.09 2.00
32 2-May-24 55.43 56.54 1.11 2.00
33 3-May-24 56.54 57.67 1.13 2.00
34 4-May-24 57.67 58.82 1.15 2.00
35 5-May-24 58.82 60.00 1.18 2.00
36 6-May-24 60.00 61.20 1.20 2.00
37 7-May-24 61.20 62.42 1.22 2.00
38 8-May-24 62.42 63.67 1.25 2.00
39 9-May-24 63.67 64.94 1.27 2.00
40 10-May-24 64.94 66.24 1.30 2.00
41 11-May-24 66.24 67.57 1.32 2.00
42 12-May-24 67.57 68.92 1.35 2.00
43 13-May-24 68.92 70.30 1.38 2.00
44 14-May-24 70.30 71.70 1.41 2.00
45 15-May-24 71.70 73.14 1.43 2.00
46 16-May-24 73.14 74.60 1.46 2.00
47 17-May-24 74.60 76.09 1.49 2.00
48 18-May-24 76.09 77.61 1.52 2.00
49 19-May-24 77.61 79.16 1.55 2.00
50 20-May-24 79.16 80.75 1.58 2.00
51 21-May-24 80.75 82.36 1.61 2.00
52 22-May-24 82.36 84.01 1.65 2.00
53 23-May-24 84.01 85.69 1.68 2.00
54 24-May-24 85.69 87.40 1.71 2.00
55 25-May-24 87.40 89.15 1.75 2.00
56 26-May-24 89.15 90.93 1.78 2.00
57 27-May-24 90.93 92.75 1.82 2.00
58 28-May-24 92.75 94.61 1.86 2.00
59 29-May-24 94.61 96.50 1.89 2.00
60 30-May-24 96.50 98.43 1.93 2.00
61 31-May-24 98.43 100.40 1.97 2.00
62 1-Jun-24 100.40 102.41 2.01 2.00
63 2-Jun-24 102.41 104.46 2.05 2.00
64 3-Jun-24 104.46 106.54 2.09 2.00
65 4-Jun-24 106.54 108.68 2.13 2.00
66 5-Jun-24 108.68 110.85 2.17 2.00
67 6-Jun-24 110.85 113.07 2.22 2.00
68 7-Jun-24 113.07 115.33 2.26 2.00
69 8-Jun-24 115.33 117.63 2.31 2.00
70 9-Jun-24 117.63 119.99 2.35 2.00
71 10-Jun-24 119.99 122.39 2.40 2.00
72 11-Jun-24 122.39 124.83 2.45 2.00
73 12-Jun-24 124.83 127.33 2.50 2.00
74 13-Jun-24 127.33 129.88 2.55 2.00
75 14-Jun-24 129.88 132.48 2.60 2.00
76 15-Jun-24 132.48 135.12 2.65 2.00
77 16-Jun-24 135.12 137.83 2.70 2.00
78 17-Jun-24 137.83 140.58 2.76 2.00
79 18-Jun-24 140.58 143.40 2.81 2.00
80 19-Jun-24 143.40 146.26 2.87 2.00
81 20-Jun-24 146.26 149.19 2.93 2.00
82 21-Jun-24 149.19 152.17 2.98 2.00
83 22-Jun-24 152.17 155.22 3.04 2.00
84 23-Jun-24 155.22 158.32 3.10 2.00
85 24-Jun-24 158.32 161.49 3.17 2.00
86 25-Jun-24 161.49 164.72 3.23 2.00
87 26-Jun-24 164.72 168.01 3.29 2.00
88 27-Jun-24 168.01 171.37 3.36 2.00
89 28-Jun-24 171.37 174.80 3.43 2.00
 90 29-Jun-24 174.80 178.29 3.50 2.00
91 30-Jun-24 178.29 181.86 3.57 2.00
92 1-Jul-24 181.86 185.50 3.64 2.00
93 2-Jul-24 185.50 189.21 3.71 2.00
94 3-Jul-24 189.21 192.99 3.78 2.00
95 4-Jul-24 192.99 196.85 3.86 2.00
96 5-Jul-24 196.85 200.79 3.94 2.00
97 6-Jul-24 200.79 204.80 4.02 2.00
98 7-Jul-24 204.80 208.90 4.10 2.00
99 8-Jul-24 208.90 213.08 4.18 2.00
100 9-Jul-24 213.08 217.34 4.26 2.00
 TOTAL MODAL DAN
UNTUNG/HARI
UNTUNG

9,600.00 489,600.00
9,792.00 499,392.00
9,987.84 509,379.84
10,187.60 519,567.44
10,391.35 529,958.79
10,599.18 540,557.96
10,811.16 551,369.12
11,027.38 562,396.50
11,247.93 573,644.43
11,472.89 585,117.32
11,702.35 596,819.67
11,936.39 608,756.06
12,175.12 620,931.18
12,418.62 633,349.81
12,667.00 646,016.80
12,920.34 658,937.14
13,178.74 672,115.88
13,442.32 685,558.20
13,711.16 699,269.36
13,985.39 713,254.75
14,265.10 727,519.85
14,550.40 742,070.24
14,841.40 756,911.65
15,138.23 772,049.88
15,441.00 787,490.88
15,749.82 803,240.69
16,064.81 819,305.51
16,386.11 835,691.62
16,713.83 852,405.45
17,048.11 869,453.56
17,389.07 886,842.63
17,736.85 904,579.48
18,091.59 922,671.07
18,453.42 941,124.50
18,822.49 959,946.99
19,198.94 979,145.92
19,582.92 998,728.84
19,974.58 1,018,703.42
20,374.07 1,039,077.49
20,781.55 1,059,859.04
21,197.18 1,081,056.22
21,621.12 1,102,677.34
22,053.55 1,124,730.89
22,494.62 1,147,225.51
22,944.51 1,170,170.02
23,403.40 1,193,573.42
23,871.47 1,217,444.89
24,348.90 1,241,793.79
24,835.88 1,266,629.66
25,332.59 1,291,962.25
25,839.25 1,317,801.50
26,356.03 1,344,157.53
26,883.15 1,371,040.68
27,420.81 1,398,461.49
27,969.23 1,426,430.72
28,528.61 1,454,959.34
29,099.19 1,484,058.52
29,681.17 1,513,739.69
30,274.79 1,544,014.49
30,880.29 1,574,894.78
31,497.90 1,606,392.67
32,127.85 1,638,520.53
32,770.41 1,671,290.94
33,425.82 1,704,716.76
34,094.34 1,738,811.09
34,776.22 1,773,587.31
35,471.75 1,809,059.06
36,181.18 1,845,240.24
36,904.80 1,882,145.05
37,642.90 1,919,787.95
38,395.76 1,958,183.71
39,163.67 1,997,347.38
39,946.95 2,037,294.33
40,745.89 2,078,040.21
41,560.80 2,119,601.02
42,392.02 2,161,993.04
43,239.86 2,205,232.90
44,104.66 2,249,337.56
44,986.75 2,294,324.31
45,886.49 2,340,210.79
46,804.22 2,387,015.01
47,740.30 2,434,755.31
48,695.11 2,483,450.42
49,669.01 2,533,119.43
50,662.39 2,583,781.81
51,675.64 2,635,457.45
52,709.15 2,688,166.60
53,763.33 2,741,929.93
54,838.60 2,796,768.53
55,935.37 2,852,703.90
57,054.08 2,909,757.98
58,195.16 2,967,953.14
59,359.06 3,027,312.20
60,546.24 3,087,858.44
61,757.17 3,149,615.61
62,992.31 3,212,607.93
64,252.16 3,276,860.08
65,537.20 3,342,397.29
66,847.95 3,409,245.23
68,184.90 3,477,430.14
WPONE TANGGAL SALDO AWAL SALDO AKHIR % PROFIT

1 1-Sep-24 10,000,000.00 10,200,000.00 2.00

2 2-Sep-24 10,200,000.00 10,404,000.00 2.00
3 3-Sep-24 10,404,000.00 10,612,080.00 2.00
4 4-Sep-24 10,612,080.00 10,824,321.60 2.00
5 5-Sep-24 10,824,321.60 11,040,808.03 2.00
6 6-Sep-24 11,040,808.03 11,261,624.19 2.00
7 7-Sep-24 11,261,624.19 11,486,856.68 2.00
8 8-Sep-24 11,486,856.68 11,716,593.81 2.00
9 9-Sep-24 11,716,593.81 11,950,925.69 2.00
10 10-Sep-24 11,950,925.69 12,189,944.20 2.00
11 11-Sep-24 12,189,944.20 12,433,743.08 2.00
12 12-Sep-24 12,433,743.08 12,682,417.95 2.00
13 13-Sep-24 12,682,417.95 12,936,066.30 2.00
14 14-Sep-24 12,936,066.30 13,194,787.63 2.00
15 15-Sep-24 13,194,787.63 13,458,683.38 2.00
16 16-Sep-24 13,458,683.38 13,727,857.05 2.00
17 17-Sep-24 13,727,857.05 14,002,414.19 2.00
18 18-Sep-24 14,002,414.19 14,282,462.48 2.00
19 19-Sep-24 14,282,462.48 14,568,111.73 2.00
20 20-Sep-24 14,568,111.73 14,859,473.96 2.00
21 21-Sep-24 14,859,473.96 15,156,663.44 2.00
22 22-Sep-24 15,156,663.44 15,459,796.71 2.00
23 23-Sep-24 15,459,796.71 15,768,992.64 2.00
24 24-Sep-24 15,768,992.64 16,084,372.49 2.00
25 25-Sep-24 16,084,372.49 16,406,059.94 2.00
26 26-Sep-24 16,406,059.94 16,734,181.14 2.00
27 27-Sep-24 16,734,181.14 17,068,864.77 2.00
28 28-Sep-24 17,068,864.77 17,410,242.06 2.00
29 29-Sep-24 17,410,242.06 17,758,446.90 2.00
30 30-Sep-24 17,758,446.90 18,113,615.84 2.00
31 1-Oct-24 18,113,615.84 18,475,888.16 2.00
32 2-Oct-24 18,475,888.16 18,845,405.92 2.00
33 3-Oct-24 18,845,405.92 19,222,314.04 2.00
34 4-Oct-24 19,222,314.04 19,606,760.32 2.00
35 5-Oct-24 19,606,760.32 19,998,895.53 2.00
36 6-Oct-24 19,998,895.53 20,398,873.44 2.00
37 7-Oct-24 20,398,873.44 20,806,850.91 2.00
38 8-Oct-24 20,806,850.91 21,222,987.92 2.00
39 9-Oct-24 21,222,987.92 21,647,447.68 2.00
40 10-Oct-24 21,647,447.68 22,080,396.64 2.00
41 11-Oct-24 22,080,396.64 22,522,004.57 2.00
42 12-Oct-24 22,522,004.57 22,972,444.66 2.00
43 13-Oct-24 22,972,444.66 23,431,893.55 2.00
44 14-Oct-24 23,431,893.55 23,900,531.42 2.00
45 15-Oct-24 23,900,531.42 24,378,542.05 2.00
46 16-Oct-24 24,378,542.05 24,866,112.89 2.00
47 17-Oct-24 24,866,112.89 25,363,435.15 2.00
48 18-Oct-24 25,363,435.15 25,870,703.85 2.00
49 19-Oct-24 25,870,703.85 26,388,117.93 2.00
50 20-Oct-24 26,388,117.93 26,915,880.29 2.00
51 21-Oct-24 26,915,880.29 27,454,197.90 2.00
52 22-Oct-24 27,454,197.90 28,003,281.85 2.00
53 23-Oct-24 28,003,281.85 28,563,347.49 2.00
54 24-Oct-24 28,563,347.49 29,134,614.44 2.00
55 25-Oct-24 29,134,614.44 29,717,306.73 2.00
56 26-Oct-24 29,717,306.73 30,311,652.86 2.00
57 27-Oct-24 30,311,652.86 30,917,885.92 2.00
58 28-Oct-24 30,917,885.92 31,536,243.64 2.00
59 29-Oct-24 31,536,243.64 32,166,968.51 2.00
60 30-Oct-24 32,166,968.51 32,810,307.88 2.00
61 31-Oct-24 32,810,307.88 33,466,514.04 2.00
62 1-Nov-24 33,466,514.04 34,135,844.32 2.00
63 2-Nov-24 34,135,844.32 34,818,561.21 2.00
64 3-Nov-24 34,818,561.21 35,514,932.43 2.00
65 4-Nov-24 35,514,932.43 36,225,231.08 2.00
66 5-Nov-24 36,225,231.08 36,949,735.70 2.00
67 6-Nov-24 36,949,735.70 37,688,730.42 2.00
68 7-Nov-24 37,688,730.42 38,442,505.03 2.00
69 8-Nov-24 38,442,505.03 39,211,355.13 2.00
70 9-Nov-24 39,211,355.13 39,995,582.23 2.00
71 10-Nov-24 39,995,582.23 40,795,493.87 2.00
72 11-Nov-24 40,795,493.87 41,611,403.75 2.00
73 12-Nov-24 41,611,403.75 42,443,631.83 2.00
74 13-Nov-24 42,443,631.83 43,292,504.46 2.00
75 14-Nov-24 43,292,504.46 44,158,354.55 2.00
76 15-Nov-24 44,158,354.55 45,041,521.64 2.00
77 16-Nov-24 45,041,521.64 45,942,352.08 2.00
78 17-Nov-24 45,942,352.08 46,861,199.12 2.00
79 18-Nov-24 46,861,199.12 47,798,423.10 2.00
 80 19-Nov-24 47,798,423.10 48,754,391.56 2.00
81 20-Nov-24 48,754,391.56 49,729,479.39 2.00
82 21-Nov-24 49,729,479.39 50,724,068.98 2.00
83 22-Nov-24 50,724,068.98 51,738,550.36 2.00
84 23-Nov-24 51,738,550.36 52,773,321.37 2.00
85 24-Nov-24 52,773,321.37 53,828,787.79 2.00
86 25-Nov-24 53,828,787.79 54,905,363.55 2.00
87 26-Nov-24 54,905,363.55 56,003,470.82 2.00
88 27-Nov-24 56,003,470.82 57,123,540.24 2.00
89 28-Nov-24 57,123,540.24 58,266,011.04 2.00
90 29-Nov-24 58,266,011.04 59,431,331.26 2.00
91 30-Nov-24 59,431,331.26 60,619,957.89 2.00
92 1-Dec-24 60,619,957.89 61,832,357.05 2.00
93 2-Dec-24 61,832,357.05 63,069,004.19 2.00
94 3-Dec-24 63,069,004.19 64,330,384.27 2.00
95 4-Dec-24 64,330,384.27 65,616,991.96 2.00
96 5-Dec-24 65,616,991.96 66,929,331.80 2.00
97 6-Dec-24 66,929,331.80 68,267,918.43 2.00
98 7-Dec-24 68,267,918.43 69,633,276.80 2.00
99 8-Dec-24 69,633,276.80 71,025,942.34 2.00
100 9-Dec-24 71,025,942.34 72,446,461.18 2.00
 TOTAL MODAL DAN
UNTUNG/HARI UNTUNG

200,000.00 10,200,000.00
204,000.00 10,404,000.00
208,080.00 10,612,080.00
212,241.60 10,824,321.60
216,486.43 11,040,808.03
220,816.16 11,261,624.19
225,232.48 11,486,856.68
229,737.13 11,716,593.81
234,331.88 11,950,925.69
239,018.51 12,189,944.20
243,798.88 12,433,743.08
248,674.86 12,682,417.95
253,648.36 12,936,066.30
258,721.33 13,194,787.63
263,895.75 13,458,683.38
269,173.67 13,727,857.05
274,557.14 14,002,414.19
280,048.28 14,282,462.48
285,649.25 14,568,111.73
291,362.23 14,859,473.96
297,189.48 15,156,663.44
303,133.27 15,459,796.71
309,195.93 15,768,992.64
315,379.85 16,084,372.49
321,687.45 16,406,059.94
328,121.20 16,734,181.14
334,683.62 17,068,864.77
341,377.30 17,410,242.06
348,204.84 17,758,446.90
355,168.94 18,113,615.84
362,272.32 18,475,888.16
369,517.76 18,845,405.92
376,908.12 19,222,314.04
384,446.28 19,606,760.32
392,135.21 19,998,895.53
399,977.91 20,398,873.44
407,977.47 20,806,850.91
416,137.02 21,222,987.92
424,459.76 21,647,447.68
432,948.95 22,080,396.64
441,607.93 22,522,004.57
450,440.09 22,972,444.66
459,448.89 23,431,893.55
468,637.87 23,900,531.42
478,010.63 24,378,542.05
487,570.84 24,866,112.89
497,322.26 25,363,435.15
507,268.70 25,870,703.85
517,414.08 26,388,117.93
527,762.36 26,915,880.29
538,317.61 27,454,197.90
549,083.96 28,003,281.85
560,065.64 28,563,347.49
571,266.95 29,134,614.44
582,692.29 29,717,306.73
594,346.13 30,311,652.86
606,233.06 30,917,885.92
618,357.72 31,536,243.64
630,724.87 32,166,968.51
643,339.37 32,810,307.88
656,206.16 33,466,514.04
669,330.28 34,135,844.32
682,716.89 34,818,561.21
696,371.22 35,514,932.43
710,298.65 36,225,231.08
724,504.62 36,949,735.70
738,994.71 37,688,730.42
753,774.61 38,442,505.03
768,850.10 39,211,355.13
784,227.10 39,995,582.23
799,911.64 40,795,493.87
815,909.88 41,611,403.75
832,228.08 42,443,631.83
848,872.64 43,292,504.46
865,850.09 44,158,354.55
883,167.09 45,041,521.64
900,830.43 45,942,352.08
918,847.04 46,861,199.12
937,223.98 47,798,423.10
 955,968.46 48,754,391.56
975,087.83 49,729,479.39
994,589.59 50,724,068.98
1,014,481.38 51,738,550.36
1,034,771.01 52,773,321.37
1,055,466.43 53,828,787.79
1,076,575.76 54,905,363.55
1,098,107.27 56,003,470.82
1,120,069.42 57,123,540.24
1,142,470.80 58,266,011.04
1,165,320.22 59,431,331.26
1,188,626.63 60,619,957.89
1,212,399.16 61,832,357.05
1,236,647.14 63,069,004.19
1,261,380.08 64,330,384.27
1,286,607.69 65,616,991.96
1,312,339.84 66,929,331.80
1,338,586.64 68,267,918.43
1,365,358.37 69,633,276.80
1,392,665.54 71,025,942.34
1,420,518.85 72,446,461.18