Kalkulyator

You might also like

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 8

месяц неделя день нач.

депо ставка % прибыль

пн $200.00 $4.00 75.00% $3.00


вт $215.00 $4.00 75.00% $3.00
1 ср $230.00 $4.00 75.00% $3.00
чт $245.00 $4.00 75.00% $3.00
пт $260.00 $5.00 75.00% $3.75
пн $278.75 $5.00 75.00% $3.75
вт $297.50 $5.00 75.00% $3.75
2 ср $316.25 $6.00 75.00% $4.50
чт $338.75 $6.00 75.00% $4.50
пт $361.25 $7.00 75.00% $5.25
октябрь
пн $387.50 $7.00 75.00% $5.25
вт $413.75 $8.00 75.00% $6.00
3 ср $443.75 $8.00 75.00% $6.00
чт $473.75 $9.00 75.00% $6.75
пт $507.50 $10.00 75.00% $7.50
пн $545.00 $10.00 75.00% $7.50
вт $582.50 $11.00 75.00% $8.25
4 ср $623.75 $12.00 75.00% $9.00
чт $668.75 $13.00 75.00% $9.75
пт $717.50 $14.00 75.00% $10.50
пн $770.00 $15.00 75.00% $11.25
вт $826.25 $16.00 75.00% $12.00
1 ср $886.25 $17.00 75.00% $12.75
чт $950.00 $19.00 75.00% $14.25
пт $1,021.25 $20.00 75.00% $15.00
пн $1,096.25 $21.00 75.00% $15.75
вт $1,175.00 $23.00 75.00% $17.25
2 ср $1,261.25 $25.00 75.00% $18.75
чт $1,355.00 $27.00 75.00% $20.25
пт $1,456.25 $29.00 75.00% $21.75
ноябрь
пн $1,565.00 $31.00 75.00% $23.25
вт $1,681.25 $33.00 75.00% $24.75
3 ср $1,805.00 $36.00 75.00% $27.00
чт $1,940.00 $38.00 75.00% $28.50
пт $2,082.50 $41.00 75.00% $30.75
пн $2,236.25 $44.00 75.00% $33.00
вт $2,401.25 $48.00 75.00% $36.00
4 ср $2,581.25 $51.00 75.00% $38.25
чт $2,772.50 $55.00 75.00% $41.25
пт $2,978.75 $59.00 75.00% $44.25
пн $3,200.00 $64.00 75.00% $48.00
вт $3,392.00 $67.00 75.00% $50.25
1 ср $3,593.00 $71.00 75.00% $53.25
чт $3,806.00 $76.00 75.00% $57.00
пт $4,034.00 $80.00 75.00% $60.00
пн $4,274.00 $85.00 75.00% $63.75
вт $4,529.00 $90.00 75.00% $67.50
2 ср $4,799.00 $95.00 75.00% $71.25
чт $5,084.00 $101.00 75.00% $75.75
пт $5,387.00 $107.00 75.00% $80.25
декабрь
пн $5,708.00 $114.00 75.00% $85.50
вт $6,050.00 $121.00 75.00% $90.75
3 ср $6,413.00 $128.00 75.00% $96.00
чт $6,797.00 $135.00 75.00% $101.25
пт $7,202.00 $144.00 75.00% $108.00
пн $7,634.00 $152.00 75.00% $114.00
вт $8,090.00 $161.00 75.00% $120.75
4 ср $8,573.00 $171.00 75.00% $128.25
чт $9,086.00 $181.00 75.00% $135.75
пт $9,629.00 $192.00 75.00% $144.00
пн $10,205.00 $204.00 75.00% $153.00
вт $10,664.00 $213.00 75.00% $159.75
1 ср $11,143.25 $222.00 75.00% $166.50
чт $11,642.75 $232.00 75.00% $174.00
пт $12,164.75 $243.00 75.00% $182.25
пн $12,711.50 $254.00 75.00% $190.50
вт $13,283.00 $265.00 75.00% $198.75
2 ср $13,879.25 $277.00 75.00% $207.75
чт $14,502.50 $290.00 75.00% $217.50
пт $15,155.00 $303.00 75.00% $227.25
январь
пн $15,836.75 $316.00 75.00% $237.00
вт $16,547.75 $330.00 75.00% $247.50
3 ср $17,290.25 $345.00 75.00% $258.75
чт $18,066.50 $361.00 75.00% $270.75
пт $18,878.75 $377.00 75.00% $282.75
пн $19,727.00 $394.00 75.00% $295.50
вт $20,613.50 $412.00 75.00% $309.00
4 ср $21,540.50 $430.00 75.00% $322.50
чт $22,508.00 $450.00 75.00% $337.50
пт $23,520.50 $470.00 75.00% $352.50
кол-во
прибыль за 25% от недельного
сделок в прибыль в день конеч.депо прибыль месяц
неделю депо
день
5 $15.00 $215.00
5 $15.00 $230.00
5 $15.00 $245.00 $78.75 $19.69
5 $15.00 $260.00
5 $18.75 $278.75
5 $18.75 $297.50
5 $18.75 $316.25
5 $22.50 $338.75 $108.75 $27.19
5 $22.50 $361.25
5 $26.25 $387.50
$570.00
5 $26.25 $413.75
5 $30.00 $443.75
5 $30.00 $473.75 $157.50 $39.38
5 $33.75 $507.50
5 $37.50 $545.00
5 $37.50 $582.50
5 $41.25 $623.75
5 $45.00 $668.75 $225.00 $56.25
5 $48.75 $717.50
5 $52.50 $770.00
5 $56.25 $826.25
5 $60.00 $886.25
5 $63.75 $950.00 $326.25 $81.56
5 $71.25 $1,021.25
5 $75.00 $1,096.25
5 $78.75 $1,175.00
5 $86.25 $1,261.25
5 $93.75 $1,355.00 $468.75 $117.19
5 $101.25 $1,456.25
5 $108.75 $1,565.00
$2,430.00
5 $116.25 $1,681.25
5 $123.75 $1,805.00
5 $135.00 $1,940.00 $671.25 $167.81
5 $142.50 $2,082.50
5 $153.75 $2,236.25
5 $165.00 $2,401.25
5 $180.00 $2,581.25
5 $191.25 $2,772.50 $963.75 $240.94
5 $206.25 $2,978.75
5 $221.25 $3,200.00
4 $192.00 $3,392.00
4 $201.00 $3,593.00
4 $213.00 $3,806.00 $1,074.00 $268.50
4 $228.00 $4,034.00
4 $240.00 $4,274.00
4 $255.00 $4,529.00
4 $270.00 $4,799.00
4 $285.00 $5,084.00 $1,434.00 $358.50
4 $303.00 $5,387.00
4 $321.00 $5,708.00
$7,005.00
4 $342.00 $6,050.00
4 $363.00 $6,413.00
4 $384.00 $6,797.00 $1,926.00 $481.50
4 $405.00 $7,202.00
4 $432.00 $7,634.00
4 $456.00 $8,090.00
4 $483.00 $8,573.00
4 $513.00 $9,086.00 $2,571.00 $642.75
4 $543.00 $9,629.00
4 $576.00 $10,205.00
3 $459.00 $10,664.00
3 $479.25 $11,143.25
3 $499.50 $11,642.75 $2,506.50 $626.63
3 $522.00 $12,164.75
3 $546.75 $12,711.50
3 $571.50 $13,283.00
3 $596.25 $13,879.25
3 $623.25 $14,502.50 $3,125.25 $781.31
3 $652.50 $15,155.00
3 $681.75 $15,836.75
$14,373.00
3 $711.00 $16,547.75
3 $742.50 $17,290.25
3 $776.25 $18,066.50 $3,890.25 $972.56
3 $812.25 $18,878.75
3 $848.25 $19,727.00
3 $886.50 $20,613.50
3 $927.00 $21,540.50
3 $967.50 $22,508.00 $4,851.00 $1,212.75
3 $1,012.50 $23,520.50
3 $1,057.50 $24,578.00
25% за месяц

$142.50

$607.50
$1,751.25

$3,593.25
ДЕПО
100.00 ₽

метод 450%
депо 100.00 ₽ депо

процент 0.05 процент


профит
ставка + процент
от депо выплат профит от депо
1 5.00 ₽ 75% 3.75 ₽ 8.75 ₽ 1
2 3.00 ₽ 75% 2.25 ₽ 5.25 ₽ 2
3 5.00 ₽ 75% 3.75 ₽ 8.75 ₽ 3
4 8.00 ₽ 75% 6.00 ₽ 14.00 ₽ 4

итого с 5.00 ₽ получаем 14.00 ₽

1 ставка, если выигрываешь..дальше не рискуешь


ничем и получаешь примерно 450% прибыли
метод 900%
100.00 ₽

процент ставка + меняем значения в


0.05 профит
выплат профит выделенных ячейках

5.00 ₽ 80% 4.00 ₽ 9.00 ₽


9.00 ₽ 80% 7.20 ₽ 16.20 ₽
16.00 ₽ 80% 12.80 ₽ 28.80 ₽
28.00 ₽ 80% 22.40 ₽ 50.40 ₽

итого с 5.00 ₽ получаем 50.40 ₽

тут риск больше, если проигрываешь, то теряешь 1


ставку, но если дойдешь до 4 колена получаешь
примерно 900% на 1 ставку.

You might also like