Money-management-IQ.xlsx

Gestion de Capital Plan de inversion Ganancia % Ganancia (USD) total Retiro day 1 50 10 5 55 0 day 2 55 10

Views 118 Downloads 65 File size 50KB

Report DMCA / Copyright

DOWNLOAD FILE

Citation preview

Gestion de Capital

Plan de inversion Ganancia %

Ganancia (USD) total

Retiro

day 1

50

10

5

55

0

day 2

55

10

6

61

0

day 3

61

10

6

67

0

day 4

67

10

22

89

0

day 5

89

10

22

111

0

day 6

111

10

11

122

0

day 7

122

10

12

134

0

day 8

134

10

13

147

0

day 9

147

10

15

162

0

day 10

162

10

16

178

0

day 11

178

10

18

196

0

day 12

196

10

20

215

0

day 13

215

10

22

237

0

day 14

237

10

24

261

0

day 15

261

10

26

287

0

day 16

287

10

29

315

0

day 17

315

10

32

347

0

day 18 day 19 day 20 day 21 day 22 day 23 day 24 day 25 day 26 day 27 day 28 day 29 day 30 day 31 day 32

347 382 420 462 508 559 615 676 744 818 900 990 1089 1198 1318

10 10 10 10 10 10 10 10 10 10 10 10 10 10 10

35 38 42 46 51 56 61 68 74 82 90 99 109 120 132

382 420 462 508 559 615 676 744 818 900 990 1089 1198 1318 1449

0 0 0 0 0 0 0 0 0 0 0 0 0 1

pital

balance

Logrado? (s/n)

5% Inversion/Entrada (MAX)

55

s

2

61

s

2

67

s

2

89

s

2

111

3

122

3

134

4

147

4

162

4

178

5

196

5

215

6

237

6

261

7

287

8

315

9

347

9

382 420 462 508 559 615 676 744 818 900 990 1089 1198 1318 1448

10 11 13 14 15 17 18 20 22 25 27 30 33 36 40

Martin Gala 4 3.0

4.5

9.0

18.0

3.3

5.0

9.9

19.8

3.6

5.4

10.9

21.8

4.0

6.0

12.0

24.0

5.3

8.0

15.9

31.9

6.6

9.9

19.9

39.8

7.3

10.9

21.9

43.8

8.0

12.0

24.1

48.2

8.8

13.2

26.5

53.0

9.7

14.6

29.1

58.3

10.7

16.0

32.0

64.1

11.8

17.6

35.3

70.5

12.9

19.4

38.8

77.6

14.2

21.3

42.7

85.3

15.6

23.5

46.9

93.8

17.2

25.8

51.6

103.2

18.9

28.4

56.8

113.5

20.8 22.9 25.2 27.7 30.5 33.5 36.9 40.6 44.6 49.1 54.0 59.4 65.3 71.9

31.2 34.3 37.8 41.6 45.7 50.3 55.3 60.9 66.9 73.6 81.0 89.1 98.0 107.8

62.5 68.7 75.6 83.1 91.4 100.6 110.6 121.7 133.9 147.3 162.0 178.2 196.0 215.6

124.9 137.4 151.1 166.2 182.9 201.2 221.3 243.4 267.7 294.5 324.0 356.4 392.0 431.2

Martin gala Complejo

Investment plan profit %

profit

total

withdraw

day 1

1000

10

100

1100

0

day 2

1100

10

110

1210

0

day 3

1210

10

121

1331

0

day 4

1331

10

133

1464

0

day 5

1464

10

146

1611

0

day 6

1611

10

161

1772

0

day 7

1772

10

177

1949

0

day 8

1949

10

195

2144

0

day 9

2144

10

214

2358

0

day 10

2358

10

236

2594

0

day 11

2594

10

259

2853

0

day 12

2853

10

285

3138

0

day 13

3138

10

314

3452

0

day 14

3452

10

345

3797

0

day 15

3797

10

380

4177

0

day 16

4177

10

418

4595

0

day 17

4595

10

459

5054

0

day 18

5054

10

505

5560

0

day 19

5560

10

556

6116

0

day 20

6116

10

612

6727

0

day 21

6727

10

673

7400

0

day 22 day 23 day 24 day 25 day 26 day 27 day 28 day 29 day 30 day 31

7400 8140 8954 9850 10835 11918 13110 14421 15863 17449

10 10 10 10 10 10 10 10 10 10

740 814 895 985 1083 1192 1311 1442 1586 1745

8140 8954 9850 10835 11918 13110 14421 15863 17449 19194 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

balance

achieved? (y/n)

5% investmest/trade (MAX)

1100

50

1210

55

1331

61

1464

67

1611

73

1772

81

1949

89

2144

97

2358

107

2594

118

2853

130

3138

143

3452

157

3797

173

4177

190

4595

209

5054

230

5560

253

6116

278

6727

306

7400

336

8140 8954 9850 10835 11918 13110 14421 15863 17449 19194

370 407 448 492 542 596 655 721 793 872

Investment plan profit %

profit

total

withdraw

day 1

50

10

5

55

0

day 2

55

10

6

61

0

day 3

61

10

6

67

0

day 4

67

10

22

89

0

day 5

89

10

22

111

0

day 6

111

10

11

122

0

day 7

122

10

12

134

0

day 8

134

10

13

147

0

day 9

147

10

15

162

0

day 10

162

10

16

178

0

day 11

178

10

18

196

0

day 12

196

10

20

215

0

day 13

215

10

22

237

0

day 14

237

10

24

261

0

day 15

261

10

26

287

0

day 16

287

10

29

315

0

day 17

315

10

32

347

0

day 18

347

10

35

382

0

day 19

382

10

38

420

0

day 20

420

10

42

462

0

day 21

462

10

46

508

0

day 22 day 23 day 24 day 25 day 26 day 27 day 28 day 29 day 30 day 31 day 32 day 33 day 34 day 35 day 36 day 37 day 38 day 39 day 40 day 41 day 42 day 43 day 44

508 559 615 676 744 818 900 990 1089 1198 1318 1449 1594 1754 1929 2122 2334 2568 2824 3107 3417 3759 4135

10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10

51 56 61 68 74 82 90 99 109 120 132 145 159 175 193 212 233 257 282 311 342 376 414

559 615 676 744 818 900 990 1089 1198 1318 1449 1594 1754 1929 2122 2334 2568 2824 3107 3417 3759 4135 4549

0 0 0 0 0 0 0 0 0

day 45

4549

10

455

5003

day 46

5003

10

500

5504

day 47

5504

10

550

6054

day 48

6054

10

605

6660

day 49

6660

10

666

7325

day 50

7325

10

733

8058

day 51

8058

10

806

8864

day 52

8864

10

886

9750

day 53

9750

10

975

10725

day 54

10725

10

1073

11798

day 55

11798

10

1180

12978

day 56

12978

10

1298

14275

day 57

14275

10

1428

15703

day 58

15703

10

1570

17273

day 59

17273

10

1727

19000

day 60

19000

10

1900

20900

balance

achieved? (y/n)

5% investmest/trade (MAX)

55

2

61

2

67

2

89

2

111

3

122

3

134

4

147

4

162

4

178

5

196

5

215

6

237

6

261

7

287

8

315

9

347

9

382

10

420

11

462

13

508

14

559 615 676 744 818 900 990 1089 1198 1318 1449 1594 1754 1929 2122 2334 2568 2824 3107 3417 3759 4135 4549

15 17 18 20 22 25 27 30 33 36 40 43 48 53 58 64 70 77 85 93 103 113 124

5003

136

5504

150

6054

165

6660

182

7325

200

8058

220

8864

242

9750

266

10725

293

11798

322

12978

354

14275

389

15703

428

17273

471

19000

518

20900

570