Deposit Equity 5,500,000

Compunding 20%
Day Date Target Equity Prev. Equity Closed Equity Profit Δ Status Day Date
1 26-Apr 6,600,000 5,500,000 8,000,000 2,500,000 45% OK 21
2 27-Apr 7,920,000 8,000,000 10,500,000 2,500,000 31% OK 22
3 28-Apr 9,504,000 23
4 11,404,800 24
5 13,685,760 25
6 16,422,912 26
7 19,707,494 27
8 23,648,993 28
9 28,378,792 29
10 34,054,550 30
11 40,865,460 31
12 49,038,552 32
13 58,846,263 33
14 70,615,516 34
15 84,738,619 35
16 101,686,342 36
17 122,023,611 37
18 146,428,333 38
19 175,714,000 39
20 210,856,800 40
TOTAL 5,000,000 38% TOT
 Compunding 15%
Target Equity Prev. Equity Closed Equity Profit Δ Status Day Date Target Equity
231,942,480 41 1,489,466,064
255,136,727 42 1,563,939,367
280,650,400 43 1,642,136,336
308,715,440 44 1,724,243,152
339,586,984 45 1,810,455,310
373,545,683 46 1,900,978,075
410,900,251 47 1,996,026,979
451,990,276 48 2,095,828,328
497,189,304 49 2,200,619,745
546,908,234 50 2,310,650,732
601,599,057 51 2,426,183,268
661,758,963 52 2,547,492,432
727,934,860 53 2,674,867,053
800,728,346 54 2,808,610,406
880,801,180 55 2,949,040,926
968,881,298 56 3,096,492,973
1,065,769,428 57 3,251,317,621
1,172,346,371 58 3,413,883,502
1,289,581,008 59 3,584,577,677
1,418,539,109 60 3,763,806,561
TOTAL 0 TOTAL
 Compunding 10%
Prev. Equity Closed Equity Profit Δ Status

TOTAL 0
Equity 300 USD

Day Date Target Real Status

1 6-May 330.00
2 7-May 363.00
3 8-May 399.30
4 9-May 439.23
5 10-May 483.15
6 11-May 531.47
7 12-May 584.62
8 13-May 643.08
9 14-May 707.38
10 15-May 778.12