Anda di halaman 1dari 4

STOCK : ABCD Fee Buy: 0.

17% Fee Sell:

Price Lot Pieces Total


BUY 8,500 100 10,000 85,000,000
SELL 8,725 100 10,000 87,250,000

2,250,000
2.65%

GAIN ANALYSIS : Increment : 5


BUY/SELL 8,710 8,715 8,720
8,500 1,720,330 1,770,195 1,820,060
8,505 1,670,245 1,720,110 1,769,975
8,510 1,620,160 1,670,025 1,719,890
8,515 1,570,075 1,619,940 1,669,805
8,520 1,519,990 1,569,855 1,619,720
8,525 1,469,905 1,519,770 1,569,635
8,530 1,419,820 1,469,685 1,519,550
8,535 1,369,735 1,419,600 1,469,465
8,540 1,319,650 1,369,515 1,419,380

AVERAGE :
Fee Buy: 0.17% Fee Sell:
Price Lot Pieces Total
BUY 191 300 30,000 5,730,000
BUY 181 300 30,000 5,430,000
AVERAGE 186 600 60,000 11,160,000
SELL 211 600 60,000 12,660,000

1,500,000
13.44%

AVERAGE :
Fee Buy: 0.17%
Price Lot Pieces
BUY 10 10 1,000
BUY 15 10 1,000
BUY 20 10 1,000
AVERAGE 15 30 3,000
SELL 20 30 3,000

Price Lot Pieces Total


BUY 930 1000 100,000 93,000,000
SELL 446 1000 100,000 44,600,000

-48,400,000
-52.04%
0.27% 150000000

Fee Total Paid


144,500 85,144,500 ###
235,575 87,014,425
380,075 152,030 99140620
1,869,925 154,261,800
NETT GAIN
2.20%

8,725 8,730 8,735


1,869,925 1,919,790 1,969,655
1,819,840 1,869,705 1,919,570
1,769,755 1,819,620 1,869,485
1,719,670 1,769,535 1,819,400
1,669,585 1,719,450 1,769,315
1,619,500 1,669,365 1,719,230
1,569,415 1,619,280 1,669,145
1,519,330 1,569,195 1,619,060
1,469,245 1,519,110 1,568,975

0.27%
Fee Total Paid
9,741 5,739,741
9,231 5,439,231
18,972 11,178,972
34,182 12,625,818
53,154 21,262
1,446,846
NETT GAIN
12.94%

Fee Sell: 0.27%


Total Fee Total Paid
10,000 17 10,017
15,000 26 15,026
20,000 34 20,034
25,000 77 45,077
60,000 162 59,838
239
35,000 14,762
NETT GAIN
140.00% 32.75%

Fee Total Paid


0 93,000,000
62,440,000 -17,840,000
62,440,000
-110,840,000
NETT GAIN
-119.18%