5% Weekly Growth System Worksheet 104 Weeks or 2

Week Number Week Start Balance Amount Lotsize based on ARS Weekly Goal Setting
1 $1,000.00 0.10 $50.00
2 $1,050.00 0.11 $52.50
3 $1,102.50 0.11 $55.13
4 $1,157.63 0.12 $57.88
5 $1,215.51 0.12 $60.78
6 $1,276.28 0.13 $63.81
7 $1,340.10 0.13 $67.00
8 $1,407.10 0.14 $70.36
9 $1,477.46 0.15 $73.87
10 $1,551.33 0.16 $77.57
11 $1,628.89 0.16 $81.44
12 $1,710.34 0.17 $85.52
13 $1,795.86 0.18 $89.79
14 $1,885.65 0.19 $94.28
15 $1,979.93 0.20 $99.00
16 $2,078.93 0.21 $103.95
17 $2,182.87 0.22 $109.14
18 $2,292.02 0.23 $114.60
19 $2,406.62 0.24 $120.33
20 $2,526.95 0.25 $126.35
21 $2,653.30 0.27 $132.66
22 $2,785.96 0.28 $139.30
23 $2,925.26 0.29 $146.26
24 $3,071.52 0.31 $153.58
25 $3,225.10 0.32 $161.25
26 $3,386.35 0.34 $169.32
27 $3,555.67 0.36 $177.78
28 $3,733.46 0.37 $186.67
29 $3,920.13 0.39 $196.01
30 $4,116.14 0.41 $205.81
31 $4,321.94 0.43 $216.10
32 $4,538.04 0.45 $226.90
33 $4,764.94 0.48 $238.25
34 $5,003.19 0.50 $250.16
35 $5,253.35 0.53 $262.67
36 $5,516.02 0.55 $275.80
37 $5,791.82 0.58 $289.59
38 $6,081.41 0.61 $304.07
39 $6,385.48 0.64 $319.27
40 $6,704.75 0.67 $335.24
41 $7,039.99 0.70 $352.00
42 $7,391.99 0.74 $369.60
43 $7,761.59 0.78 $388.08
44 $8,149.67 0.81 $407.48
45 $8,557.15 0.86 $427.86
46 $8,985.01 0.90 $449.25
47 $9,434.26 0.94 $471.71
48 $9,905.97 0.99 $495.30
49 $10,401.27 1.04 $520.06
50 $10,921.33 1.09 $546.07
51 $11,467.40 1.15 $573.37
52 $12,040.77 1.20 $602.04
53 $12,642.81 1.26 $632.14
54 $13,274.95 1.33 $663.75
55 $13,938.70 1.39 $696.93
56 $14,635.63 1.46 $731.78
57 $15,367.41 1.54 $768.37
58 $16,135.78 1.61 $806.79
59 $16,942.57 1.69 $847.13
60 $17,789.70 1.78 $889.49
61 $18,679.19 1.87 $933.96
62 $19,613.15 1.96 $980.66
63 $20,593.80 2.06 $1,029.69
64 $21,623.49 2.16 $1,081.17
65 $22,704.67 2.27 $1,135.23
66 $23,839.90 2.38 $1,192.00
67 $25,031.90 2.50 $1,251.59
68 $26,283.49 2.63 $1,314.17
69 $27,597.66 2.76 $1,379.88
70 $28,977.55 2.90 $1,448.88
71 $30,426.43 3.04 $1,521.32
72 $31,947.75 3.19 $1,597.39
73 $33,545.13 3.35 $1,677.26
74 $35,222.39 3.52 $1,761.12
75 $36,983.51 3.70 $1,849.18
76 $38,832.69 3.88 $1,941.63
77 $40,774.32 4.08 $2,038.72
78 $42,813.04 4.28 $2,140.65
79 $44,953.69 4.50 $2,247.68
80 $47,201.37 4.72 $2,360.07
81 $49,561.44 4.96 $2,478.07
82 $52,039.51 5.20 $2,601.98
83 $54,641.49 5.46 $2,732.07
84 $57,373.56 5.74 $2,868.68
85 $60,242.24 6.02 $3,012.11
86 $63,254.35 6.33 $3,162.72
87 $66,417.07 6.64 $3,320.85
88 $69,737.92 6.97 $3,486.90
89 $73,224.82 7.32 $3,661.24
 90 $76,886.06 7.69 $3,844.30
91 $80,730.37 8.07 $4,036.52
92 $84,766.88 8.48 $4,238.34
93 $89,005.23 8.90 $4,450.26
94 $93,455.49 9.35 $4,672.77
95 $98,128.26 9.81 $4,906.41
96 $103,034.68 10.30 $5,151.73
97 $108,186.41 10.82 $5,409.32
98 $113,595.73 11.36 $5,679.79
99 $119,275.52 11.93 $5,963.78
100 $125,239.29 12.52 $6,261.96
101 $131,501.26 13.15 $6,575.06
102 $138,076.32 13.81 $6,903.82
103 $144,980.14 14.50 $7,249.01
104 $152,229.14 15.22 $7,611.46
t 104 Weeks or 2 Years

Week End Total (est.) True end Week Balance True % Growth
$1,050.00
$1,102.50
$1,157.63
$1,215.51
$1,276.28
$1,340.10
$1,407.10
$1,477.46
$1,551.33
$1,628.89
$1,710.34
$1,795.86
$1,885.65
$1,979.93
$2,078.93
$2,182.87
$2,292.02
$2,406.62
$2,526.95
$2,653.30
$2,785.96
$2,925.26
$3,071.52
$3,225.10
$3,386.35
$3,555.67
$3,733.46
$3,920.13
$4,116.14
$4,321.94
$4,538.04
$4,764.94
$5,003.19
$5,253.35
$5,516.02
$5,791.82
$6,081.41
$6,385.48
$6,704.75
$7,039.99
$7,391.99
 $7,761.59
$8,149.67
$8,557.15
$8,985.01
$9,434.26
$9,905.97
$10,401.27
$10,921.33
$11,467.40
$12,040.77
$12,642.81
$13,274.95
$13,938.70
$14,635.63
$15,367.41
$16,135.78
$16,942.57
$17,789.70
$18,679.19
$19,613.15
$20,593.80
$21,623.49
$22,704.67
$23,839.90
$25,031.90
$26,283.49
$27,597.66
$28,977.55
$30,426.43
$31,947.75
$33,545.13
$35,222.39
$36,983.51
$38,832.69
$40,774.32
$42,813.04
$44,953.69
$47,201.37
$49,561.44
$52,039.51
$54,641.49
$57,373.56
$60,242.24
$63,254.35
$66,417.07
$69,737.92
$73,224.82
$76,886.06
 $80,730.37
$84,766.88
$89,005.23
$93,455.49
$98,128.26
$103,034.68
$108,186.41
$113,595.73
$119,275.52
$125,239.29
$131,501.26
$138,076.32
$144,980.14
$152,229.14
$159,840.60