prévision boom direct final2 (XLSX) - Fichier XLS

Fichier partagé
prévision boom direct final2 (XLSX)

Aperçu texte

               
 "Bienvenue dans ce simulateur de gains pour BOOM DIRECT  ce fichier est une aide aux bénéfices que l'on peut faire grâce à l'opportunité de BOOM DIRECT. Il est conçu de façon à une utilisation des plus facile. Ce fichier comporte deux onglets : récapitulatif et prévision.  Ce simulateur réinvestit automtiquement les gains générés qui ne sont pas retirés."              
               
            "Pour toutes questions  vous pouvez me joindre:"   
             sur mon tél au 06 87 98 85 08  
             sur twitter : @boom_direct  
             sur mon blog  www.boom-direct.fr
             sur ma boite mail   jordi860@gmail.com
               
 "L'onglet prévision est la feuille de calcul  elle va générer des nombreux calculs il possède un nombre important de paramètres. Cette feuille n'est pas paramétrable  elle donne de nombreux informations avec beaucoup de chiffres et peut être difficile à analyser. Elle permet aux personnes qui le désirent de rentrer dans le détail"           Il exite également une vidéo explicative sur you tube vous pouvez la retrouvé via ce lien    
               
               vidéo explicative
               
            "Pour les personnes qui souhaitent rejoindre cette aventure  vous pouvez vous inscrire via ce lien"   
               
             inscription boom direct  
               
 L'onglet récapitulatif est l'onglet qui est paramétrable. C'est le cœur de ce simulateur. Il est composé de deux taleaux : le tableau jaune et le bleu               
               
  Le tableau jaune permet de rentrer tous les paramètres nécessaires pour le bon fontionnement du simulateur             
               
   Dans la case C2 vous entrer le nombre de coupons que vous souhaitez. C'est votre achat initial            
               
   Dans la case C4 vous entrez la durer de vie des coupons (entre 4 et 27 semaines). Ce paramètre est une estimation que vous devez faire. 16 semaines est une bonne moyenne            
               
   "Dans la case C6 vous entrez un pourcentage des gains généré par votre généalogie par rapport à votre revenu sur BOOM DIRECT. Le faite de rentrer un pourcentage permet de faire évoluer les gains de votre généalogie. Car on peut penser que votre équipe va grandir au fil du temps ou que vos filleuls vont avoir plus de part au cours de leur parcours sur BD  donc celà va générer des gains de plus en plus important"            
               
   Dans la case G2 vous entrez la valeur des parts virtuelles. Ce sont des gains mensuels            
               
   Dans la case G4 vous entrez la valeur des coupons bâtisseurs. Ce sont des gains mensuels. Ces coupons appartiennent seulement aux membres pionniers            
               
   "Dans la case G6  vous entrez le pourcentage des retraits que vous souhaitez récupérer par semaine en fonction des gains générés."            
               
  "Le tableau bleu est un compte rendu simplifié de l'onglet récapitulatif. Il est très ""parlant"" puisque il est très simple de lecture il comporte deux colones : Gains retirés et parts actives. Ce tableau est construit de manière mensuelle et vous indique le nombre de part actives et les gains rétires à la fin de chaque mois. Autrement dit  je suis parti du principe que la majorité  des mois sont composés de 4 semaines et les mois N°3; 6; 9; 12; 15; 18; 21 et 24 comportent 5 semaines  comme ça cela permet d'avoir bien 52 semaines dans une année. "             
boom direct                         
   revenu sur les parts      parrainage       synthèse total ( part + commission parrainge      achats    pourcentage retrait 
semaine nb part actif nombre de part désactivé gains semaine retrait bénéfice bénéfice semaine ( après retrait) cumul gain cumul retrait cumul bénéfice commission retrait bénéfice cumul gain cumul retrait cumul bénéfice gain total retrait total bénéfice total cumul gain total cumul retrait total cumul bénéfice total achat nouvelles parts (grâce au bénéfice) achat nouvelles parts ( en investissant) achat nouvelle part ( grâce au commsison) au niveau des parts au niveau des commission
1 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
2 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
3 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
4 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
5 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
6 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
7 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
8 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
9 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
10 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
11 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
12 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
13 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
14 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
15 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
16 0  0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
17 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
18 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
19 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
20 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
21 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
22 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
23 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
24 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
25 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
26 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
27 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
28 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
29 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
30 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
31 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
32 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
33 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
34 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
35 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
36 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
37 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
38 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
39 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
40 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
41 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
42 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
43 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
44 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
45 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
46 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
47 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
48 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
49 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
50 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
51 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
52 0 0 0.000 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 €  0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0.00 € 0  0  
BOOM DIRECT                             
   revenu sur les coupons  parrainage  parts virtuelles  Coupons bâtisseurs   synthèse total         pourcentage retrait           
semaine nb part actif nombre de part désactivé gains semaine cumul gain commission cumul gain commission cumul gain commission cumul gain gain total retrait bénéfice argent restant sur le compte BD après rachat de part cumul gain total cumul retrait total achat nouvelle part ( grâce au commsison) au niveau des parts  semaine valeur coupon  gains semaine    duréee de vie des coupons  
0                 0   4 8.75        
1 0  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  5 7  0 0 0    
2 0  $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  6 5.83333333333333  $0.00 0 0    
3 0  $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  7 5  $0.00 0 0    
4 0  $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  8 4.375  $0.00 0 0    
5 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  9 3.88888888888889  $0.00 0 0  0  
6 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  10 3.5  $0.00 0 0  0  
7 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  11 3.18181818181818  $0.00 0 0  0  
8 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  12 2.91666666666667  $0.00 0 0  0  
9 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  13 2.69230769230769  $0.00 0 0  0  
10 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  14 2.5  $0.00 0 0  0  
11 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  15 2.33333333333333  $0.00 0 0  0  
12 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  16 2.1875  $0.00 0 0  0  
13 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  17 2.05882352941176  $0.00 0 0  0 0 
14 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  18 1.94444444444444  $0.00 0 0  0 0 
15 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  19 1.84210526315789  $0.00 0 0  0 0 
16 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  20 1.75  $0.00 0 0  0 0 
17 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  21 1.66666666666667  $0.00 0 0  0 0 
18 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  22 1.59090909090909  $0.00 0 0  0 0 
19 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  23 1.52173913043478  $0.00 0 0  0 0 
20 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  24 1.45833333333333  $0.00 0 0  0 0 
21 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  25 1.4  $0.00 0 0  0 0 0
22 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  26 1.34615384615385  $0.00 0 0  0 0 0
23 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  27 1.2962962962963  $0.00 0 0  0 0 0
24 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%  28 1.25  $0.00 0 0  0 0 0
25 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
26 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
27 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
28 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
29 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
30 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
31 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
32 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
33 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
34 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
35 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
36 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
37 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
38 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
39 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
40 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
41 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
42 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
43 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
44 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
45 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
46 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
47 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
48 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
49 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
50 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
51 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
52 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
53 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
54 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
55 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
56 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
57 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
58 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
59 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
60 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
61 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
62 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
63 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
64 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
65 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
66 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
67 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
68 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
69 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
70 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
71 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
72 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
73 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
74 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
75 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
76 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
77 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
78 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
79 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
80 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
81 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
82 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
83 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
84 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
85 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
86 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
87 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
88 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
89 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
90 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
91 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
92 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
93 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
94 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
95 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
96 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
97 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
98 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
99 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
100 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
101 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
102 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
103 0 0 $0.00 $0.00 $0.00 $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
104 0 0 $0.00 $0.00 $0.00 $0.00  $0.00  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0 0.00%     $0.00 0 0  0 0 0
       
Je souhaite acheter  0 coupons Je pense que les parts virtuelles vont générer  0 par mois
       
Je pense que les coupons vont expirer au bout de   0 semaines Je pense que les coupons bâtisseurs vont générer  0 par mois
       
Je pense que les commissions de parainnage vont générer  0.0% par semaine Quelle pourcentage je souhaite retirer sur les gains engendrés  0% par semaine
       
BILAN 1ère année coupons actifs GAINS retirés 2ème année coupons actifs GAINS retirés 
MESUEL 1ère mois 0 $0.00 13ème mois 0 $0.00 
 2ème mois 0 $0.00 14ème mois 0 $0.00 
 3ème mois 0 $0.00 15ème mois 0 $0.00 
 4ème mois 0 $0.00 16ème mois 0 $0.00 
 5ème mois 0 $0.00 17ème mois 0 $0.00 
 6ème mois 0 $0.00 18ème mois 0 $0.00 
 7ème mois 0 $0.00 19ème mois 0 $0.00 
 8ème mois 0 $0.00 20ème mois 0 $0.00 
 9ème mois 0 $0.00 21er mois 0 $0.00 
 10ème mois 0 $0.00 22ème mois 0 $0.00 
 11ème mois 0 $0.00 23ème mois 0 $0.00 
 12ème mois 0 $0.00 24ème mois 0 $0.00 
année 1ère année  $0.00 2ème année  $0.00 
cumul des deux années    $0.00
prévision boom direct final2 (XLSX) - Fichier XLS

prévision boom direct final2 (XLSX)

Aperçu texte

Sur le même sujet

Partager le fichier

Lien court

Code HTML

Code BB

Lien permanent
