MONTH

WEEK

FUNDING

mes

semana

fondo depositado

JULY

100000.00

100000.00

105000.00

110250.00

MONTHLY CLOSING

AUGUST

115762.50

#ADDIN?

107882.00

113276.10

118939.90

MONTHLY CLOSING

SEPTEMBER

124886.90

#ADDIN?

116385.00

122204.25

128314.45

MONTHLY CLOSING

OCTOBER

MONTHLY CLOSING

134730.15

#ADDIN?

125558.00

131835.90

138427.70
145349.10

NOVEMBER

#ADDIN?

135454.00

142226.70

149338.05

MONTHLY CLOSING

DECEMBER

156804.95

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

MONTHLY CLOSING

JANUARY

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

MONTHLY CLOSING

FEBRUARY

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

MONTHLY CLOSING

MARCH

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

4
MONTHLY CLOSING

#ADDIN?

APRIL

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

MONTHLY CLOSING

#ADDIN?

MAY

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

MONTHLY CLOSING

#ADDIN?

JUNE

MONTHLY CLOSING

ANNUALLY RESULT
RESULTADO ANUAL

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?
#ADDIN?

FUNDS IN ACCOUNT
FONDOS EN CUENTA

266680.10

WEEKLY RATE

WEEKLY PROFIT

interes semanal

ganancia semanal
5%

5000
5250
5512.5
15762.5

5%

5394.1
5663.8
5947
17004.9
5%

5819.25
6110.2
6415.7
18345.15
5%

6277.9
6591.8
6921.4
19791.1
5%

6772.7
7111.35
7466.9
21350.95

7306.5
7671.8
8055.4
23033.7
5%

7882.4
8276.5
8690.35
24849.25
5%

8503.65
8928.85
9375.25
26807.75
5%

9173.9
9632.6

10114.2
28920.7
5%

9896.9
10391.75
10911.35
31200
5%

10676.9
11210.75
11771.3
33658.95
5%

11518.4
12094.35
12699.05
36311.8

ANNUALLY WITHDRAWLS
TOTAL RETIROS EN EL AO

MONTHLY WITHDRAWL
retiro mensual
7.50%

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?

#ADDIN?