TEAMPACABOOMDIRECT (XLS) - Fichier XLS

Fichier partagé
TEAMPACABOOMDIRECT (XLS)

Aperçu texte

fonctionnement
 BIENVENUE  CET OUTIL VA VOUS PERMETTRE DE VOUS PROJETER AVEC BOOM DIRECT 
Ce tableur permet de faire une prévision   et un suivi de vos gains sur 52 voire 104  semaines ( il est tout à fait possible d'augmenter le nombre de semaine)  
Dans ce tableur   vous allez trouvez 3 onglets  un prévison  un récapitulatif et l'autre gain réel. Il est possible de faire une simulation des gains  des retraits ainsi que le bénéfice sur les différentes parts  il y a également une partie commission de parrainage  celle-ci est beaucoup plus délicate à prévoir car très aléatoire. La partie commission est plus à titre indicatif dans l'onglets prévision par contre elle est importante dans l'onglet gain réel  
fonctionnement  
Les part sont calculés pendant une durée de 16 semaines. La valeur de la part chaque semaine est de 2 1875 $   elle permet d'atteindre 35 $ au bout de 16 semaines.  
Ces onglets sont un peu complexe à première vue  mais il y a beaucoup d'informations qui sont automatisées. Seules 4 colonnes devront être remplises. A savoir que les deux onglets sont totalement identiques  
 La colonne W Dans cette colonne vous indiquant le nombre de parts que vous investissez. Selon votre stratégie  il se peut que vous remplissez une seule case dans cette colone 
 La colonne Y . Dans cette colonne vous indiquez le pourcentage que vous souhaitez récupérer par rapport aux gains générés par les parts 
 La colonne J . Dans cette colonne vous indiquez les gains générés par le parrainage. C'est colonne est plus à titre indicatif dans l'onglet prévision mais vous pouvez tout de meme faire une similation sur les éventuels gains réalisés par le parrainange. Dans l'onglet Gain réel vous remplissez semaine après semaine vos gains réalisé par le parrainge 
 La colonne Z . Dans cette colonne vous indiquez le pourcentage que vous souhaitez récupérer par rapport aux gains générés par le parrainage 
 Ce tableur part du principe que l'argent qui n'est pas rétiré  est réinvesti  cela est valable aussi bien sur l'argent généré par les parts et celui généré par les commissions de parrainage. 
 La partie la plus intéressante est la synthèse des gains généres par les commisions de parrainage et par les parts 
 Ce Tableau est trop difficle à comprendre  pas de problème vous pouvez me contactez 
 par mail blackandwhite_86@hotmail.fr
 mon tél 06 87 98 85 08
 mon lien est http://myboomdirect.net/?ref=langenoir1986
prévision
   B-DIRECT NOTRE MISE 600 EUROS 18 juillet achat de deux coupons                                
         revenu sur les coupons      parrainage      synthèse total ( part + commission parrainge       achats      pourcentage retrait 
  MOIS SEMAINE  PART ACTIF NOS RETRAITS PART DESACTIVE  GAINS SEMAINE retrait bénéfice bénéfice semaine ( après retrait) CUMUL GAINS 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  NOMBRE DE COUPONS POUVANT ETRE ACHETE GAINS PAR MOIS   VOTRE NOMBRE DE COUPONS achat nouvelle part ( grâce au commsison) au niveau des parts au niveau des commission
   1.0  24.0    49.38 0.0 49.38 49.38 0.0 24.380000000000003  0.0 0.0 0.0 0.0 0.0 49.38 0.0 49.38 49.38 0.0 24.380000000000003  1.0    24.0 0.0 0.0 
  JUILLET 2.0  25.0    51.4375 0.0 51.4375 100.8175 0.0 0.8174999999999955  0.0 0.0 0.0 0.0 0.0 51.4375 0.0 51.4375 100.8175 0.0 0.8174999999999955  3.0 220.15249999999997    0.0 0.0 
   3.0  28.0    57.60999999999999 0.0 57.60999999999999 158.42749999999998 0.0 8.427499999999988  0.0 0.0 0.0 0.0 0.0 57.60999999999999 0.0 57.60999999999999 158.42749999999998 0.0 8.427499999999988  2.0     0.0 0.0 
   4.0  30.0    61.724999999999994 0.0 61.724999999999994 220.15249999999997 0.0 20.152499999999975  0.0 0.0 0.0 0.0 0.0 61.724999999999994 0.0 61.724999999999994 220.15249999999997 0.0 20.152499999999975  2.0     0.0 0.0 
   5.0  32.0    65.84 0.0 65.84 285.99249999999995 0.0 10.992499999999978  0.0 0.0 0.0 0.0 0.0 65.84 0.0 65.84 285.99249999999995 0.0 10.992499999999978  3.0     0.0 0.0 
  AOUT 6.0  35.0    72.0125 0.0 72.0125 358.00499999999994 0.0 8.004999999999981  0.0 0.0 0.0 0.0 0.0 72.0125 0.0 72.0125 358.00499999999994 0.0 8.004999999999981  3.0 300.39500000000004    0.0 0.0 
   7.0  38.0    78.18499999999999 0.0 78.18499999999999 436.18999999999994 0.0 11.18999999999997  0.0 0.0 0.0 0.0 0.0 78.18499999999999 0.0 78.18499999999999 436.18999999999994 0.0 11.18999999999997  3.0     0.0 0.0 
   8.0  41.0    84.3575 0.0 84.3575 520.5474999999999 0.0 20.54749999999997  0.0 0.0 0.0 0.0 0.0 84.3575 0.0 84.3575 520.5474999999999 0.0 20.54749999999997  3.0     0.0 0.0 
   9.0  44.0    90.53 0.0 90.53 611.0774999999999 0.0 11.077499999999972  0.0 0.0 0.0 0.0 0.0 90.53 0.0 90.53 611.0774999999999 0.0 11.077499999999972  4.0     0.0 0.0 
  SEPTEMBRE 10.0  48.0    98.76 0.0 98.76 709.8374999999999 0.0 9.837499999999977  0.0 0.0 0.0 0.0 0.0 98.76 0.0 98.76 709.8374999999999 0.0 9.837499999999977  4.0 411.5    0.0 0.0 
   11.0  52.0    106.99000000000001 0.0 106.99000000000001 816.8274999999999 0.0 16.827499999999986  0.0 0.0 0.0 0.0 0.0 106.99000000000001 0.0 106.99000000000001 816.8274999999999 0.0 16.827499999999986  4.0     0.0 0.0 
   12.0  56.0    115.21999999999998 0.0 115.21999999999998 932.0474999999999 0.0 7.047499999999957  0.0 0.0 0.0 0.0 0.0 115.21999999999998 0.0 115.21999999999998 932.0474999999999 0.0 7.047499999999957  5.0     0.0 0.0 
   13.0  61.0    125.5075 0.0 125.5075 1057.5549999999998 0.0 7.55499999999995  0.0 0.0 0.0 0.0 0.0 125.5075 0.0 125.5075 1057.5549999999998 0.0 7.55499999999995  5.0     0.0 0.0 
  OCTOBRE 14.0  66.0 135 EUROS  Prendre 300 135.795 0.0 135.795 1193.35 0.0 18.349999999999937  0.0 0.0 0.0 0.0 0.0 135.795 0.0 135.795 1193.35 0.0 18.349999999999937  5.0 565.8125    0.0 0.0 
   15.0  71.0    146.0825 0.0 146.0825 1339.4325 0.0 14.432499999999948  0.0 0.0 0.0 0.0 0.0 146.0825 0.0 146.0825 1339.4325 0.0 14.432499999999948  6.0     0.0 0.0 
   16.0  77.0    158.42749999999998 0.0 158.42749999999998 1497.86 0.0 22.85999999999993  0.0 0.0 0.0 0.0 0.0 158.42749999999998 0.0 158.42749999999998 1497.86 0.0 22.85999999999993  6.0     0.0 0.0 
   17.0  59.0  24.0  121.3925 0.0 121.3925 1619.2524999999998 0.0 19.25249999999994  0.0 0.0 0.0 0.0 0.0 121.3925 0.0 121.3925 1619.2524999999998 0.0 19.25249999999994  5.0     0.0 0.0 
  NOVEMBRE 18.0  63.0 131 EUROS 1.0  129.6225 0.0 129.6225 1748.8749999999998 0.0 23.874999999999943  0.0 0.0 0.0 0.0 0.0 129.6225 0.0 129.6225 1748.8749999999998 0.0 23.874999999999943  5.0 526.72    0.0 0.0 
   19.0 Novembre 65.0  3.0 Prendre 120 133.7375 0.0 133.7375 1882.6124999999997 0.0 7.6124999999999545  0.0 0.0 0.0 0.0 0.0 133.7375 0.0 133.7375 1882.6124999999997 0.0 7.6124999999999545  6.0     0.0 0.0 
   20.0  69.0  2.0  141.9675 0.0 141.9675 2024.5799999999997 0.0 24.579999999999956  0.0 0.0 0.0 0.0 0.0 141.9675 0.0 141.9675 2024.5799999999997 0.0 24.579999999999956  5.0     0.0 0.0 
   21.0  72.0  2.0  148.14000000000001 0.0 148.14000000000001 2172.72 0.0 22.71999999999997  0.0 0.0 0.0 0.0 0.0 148.14000000000001 0.0 148.14000000000001 2172.72 0.0 22.71999999999997  6.0     0.0 0.0 
  DECEMBRE 22.0  75.0 300 EUROS 3.0  154.3125 0.0 154.3125 2327.0325 0.0 2.0324999999999704  0.0 0.0 0.0 0.0 0.0 154.3125 0.0 154.3125 2327.0325 0.0 2.0324999999999704  7.0 633.71    0.0 0.0 
   23.0 Decembre 79.0  3.0 Prendre 300 162.5425 0.0 162.5425 2489.575 0.0 14.57499999999996  0.0 0.0 0.0 0.0 0.0 162.5425 0.0 162.5425 2489.575 0.0 14.57499999999996  6.0     0.0 0.0 
   24.0  82.0  3.0  168.715 0.0 168.715 2658.29 0.0 8.289999999999964  0.0 0.0 0.0 0.0 0.0 168.715 0.0 168.715 2658.29 0.0 8.289999999999964  7.0     0.0 0.0 
   25.0  86.0  3.0  176.945 0.0 176.945 2835.235 0.0 10.234999999999957  0.0 0.0 0.0 0.0 0.0 176.945 0.0 176.945 2835.235 0.0 10.234999999999957  7.0     0.0 0.0 
  JANVIER 26.0  89.0 200 EUROS 4.0  183.1175 0.0 183.1175 3018.3525 0.0 18.352499999999964  0.0 0.0 0.0 0.0 0.0 183.1175 0.0 183.1175 3018.3525 0.0 18.352499999999964  7.0 746.8725    0.0 0.0 
   27.0  92.0  4.0  189.29 0.0 189.29 3207.6425 0.0 7.642499999999956  0.0 0.0 0.0 0.0 0.0 189.29 0.0 189.29 3207.6425 0.0 7.642499999999956  8.0     0.0 0.0 
   28.0  96.0  4.0  197.52 0.0 197.52 3405.1625 0.0 5.162499999999966  0.0 0.0 0.0 0.0 0.0 197.52 0.0 197.52 3405.1625 0.0 5.162499999999966  8.0     0.0 0.0 
   29.0  99.0  5.0  203.6925 0.0 203.6925 3608.855 0.0 8.854999999999961  0.0 0.0 0.0 0.0 0.0 203.6925 0.0 203.6925 3608.855 0.0 8.854999999999961  8.0     0.0 0.0 
  FEVRIER 30.0  102.0 238 EUROS 5.0  209.865 0.0 209.865 3818.7200000000003 0.0 18.71999999999997  0.0 0.0 0.0 0.0 0.0 209.865 0.0 209.865 3818.7200000000003 0.0 18.71999999999997  8.0 851.8050000000001    0.0 0.0 
   31.0  105.0  5.0  216.03750000000002 0.0 216.03750000000002 4034.7575 0.0 9.757499999999993  0.0 0.0 0.0 0.0 0.0 216.03750000000002 0.0 216.03750000000002 4034.7575 0.0 9.757499999999993  9.0     0.0 0.0 
   32.0  108.0  6.0  222.20999999999998 0.0 222.20999999999998 4256.9675 0.0 6.967499999999973  0.0 0.0 0.0 0.0 0.0 222.20999999999998 0.0 222.20999999999998 4256.9675 0.0 6.967499999999973  9.0     0.0 0.0 
   33.0  111.0  6.0  228.38249999999996 0.0 228.38249999999996 4485.349999999999 0.0 10.349999999999937  0.0 0.0 0.0 0.0 0.0 228.38249999999996 0.0 228.38249999999996 4485.349999999999 0.0 10.349999999999937  9.0     0.0 0.0 
  MARS 34.0  115.0 300 EUROS 5.0  236.61249999999998 0.0 236.61249999999998 4721.9625 0.0 21.96249999999992  0.0 0.0 0.0 0.0 0.0 236.61249999999998 0.0 236.61249999999998 4721.9625 0.0 21.96249999999992  9.0 962.9099999999999    0.0 0.0 
   35.0  119.0  5.0  244.84249999999997 0.0 244.84249999999997 4966.804999999999 0.0 16.804999999999893  0.0 0.0 0.0 0.0 0.0 244.84249999999997 0.0 244.84249999999997 4966.804999999999 0.0 16.804999999999893  10.0     0.0 0.0 
   36.0  123.0  6.0  253.0725 0.0 253.0725 5219.8775 0.0 19.877499999999884  0.0 0.0 0.0 0.0 0.0 253.0725 0.0 253.0725 5219.8775 0.0 19.877499999999884  10.0     0.0 0.0 
   37.0  128.0  5.0  263.36 0.0 263.36 5483.237499999999 0.0 8.237499999999898  0.0 0.0 0.0 0.0 0.0 263.36 0.0 263.36 5483.237499999999 0.0 8.237499999999898  11.0     0.0 0.0 
  AVRIL 38.0  133.0  6.0  273.6475 0.0 273.6475 5756.884999999999 0.0 6.884999999999877  0.0 0.0 0.0 0.0 0.0 273.6475 0.0 273.6475 5756.884999999999 0.0 6.884999999999877  11.0 1111.05    0.0 0.0 
   39.0  137.0  7.0  281.8775 0.0 281.8775 6038.762499999999 0.0 13.762499999999875  0.0 0.0 0.0 0.0 0.0 281.8775 0.0 281.8775 6038.762499999999 0.0 13.762499999999875  11.0     0.0 0.0 
   40.0  142.0  6.0  292.165 0.0 292.165 6330.927499999999 0.0 5.927499999999895  0.0 0.0 0.0 0.0 0.0 292.165 0.0 292.165 6330.927499999999 0.0 5.927499999999895  12.0     0.0 0.0 
   41.0  147.0  7.0  302.4525 0.0 302.4525 6633.379999999999 0.0 8.379999999999882  0.0 0.0 0.0 0.0 0.0 302.4525 0.0 302.4525 6633.379999999999 0.0 8.379999999999882  12.0     0.0 0.0 
  MAI 42.0  152.0  7.0  312.73999999999995 0.0 312.73999999999995 6946.119999999999 0.0 21.119999999999834  0.0 0.0 0.0 0.0 0.0 312.73999999999995 0.0 312.73999999999995 6946.119999999999 0.0 21.119999999999834  12.0 1271.5349999999999    0.0 0.0 
   43.0  157.0  7.0  323.0275 0.0 323.0275 7269.147499999999 0.0 19.14749999999981  0.0 0.0 0.0 0.0 0.0 323.0275 0.0 323.0275 7269.147499999999 0.0 19.14749999999981  13.0     0.0 0.0 
   44.0  162.0  8.0  333.315 0.0 333.315 7602.462499999999 0.0 2.4624999999998067  0.0 0.0 0.0 0.0 0.0 333.315 0.0 333.315 7602.462499999999 0.0 2.4624999999998067  14.0     0.0 0.0 
   45.0  168.0  8.0  345.65999999999997 0.0 345.65999999999997 7948.122499999999 0.0 23.122499999999775  0.0 0.0 0.0 0.0 0.0 345.65999999999997 0.0 345.65999999999997 7948.122499999999 0.0 23.122499999999775  13.0     0.0 0.0 
  JUIN 46.0  173.0  8.0  355.9475 0.0 355.9475 8304.069999999998 0.0 4.069999999999766  0.0 0.0 0.0 0.0 0.0 355.9475 0.0 355.9475 8304.069999999998 0.0 4.069999999999766  15.0 1452.595    0.0 0.0 
   47.0  180.0  8.0  370.35 0.0 370.35 8674.419999999998 0.0 24.41999999999979  0.0 0.0 0.0 0.0 0.0 370.35 0.0 370.35 8674.419999999998 0.0 24.41999999999979  14.0     0.0 0.0 
   48.0  185.0  9.0  380.6375 0.0 380.6375 9055.057499999999 0.0 5.057499999999777  0.0 0.0 0.0 0.0 0.0 380.6375 0.0 380.6375 9055.057499999999 0.0 5.057499999999777  16.0     0.0 0.0 
   49.0  192.0  9.0  395.04 0.0 395.04 9450.0975 0.0 0.09749999999979764  0.0 0.0 0.0 0.0 0.0 395.04 0.0 395.04 9450.0975 0.0 0.09749999999979764  16.0     0.0 0.0 
  42552.0 50.0  199.0  9.0  409.4425 0.0 409.4425 9859.539999999999 0.0 9.539999999999793  0.0 0.0 0.0 0.0 0.0 409.4425 0.0 409.4425 9859.539999999999 0.0 9.539999999999793  16.0 1666.5750000000003    0.0 0.0 
   51.0  206.0  9.0  423.845 0.0 423.845 10283.384999999998 0.0 8.38499999999982  0.0 0.0 0.0 0.0 0.0 423.845 0.0 423.845 10283.384999999998 0.0 8.38499999999982  17.0     0.0 0.0 
  1 ans !!! 52.0  213.0  10.0  438.24750000000006 0.0 438.24750000000006 10721.632499999998 0.0 21.63249999999988  0.0 0.0 0.0 0.0 0.0 438.24750000000006 0.0 438.24750000000006 10721.632499999998 0.0 21.63249999999988  17.0     0.0 0.0 
   53.0  220.0  10.0  452.65 0.0 452.65 11174.282499999998 0.0 24.282499999999857  0.0 0.0 0.0 0.0 0.0 452.65 0.0 452.65 11174.282499999998 0.0 24.282499999999857  18.0     0.0 0.0 
  AOUT 54.0  227.0  11.0  467.05249999999995 0.0 467.05249999999995 11641.334999999997 0.0 16.33499999999981  0.0 0.0 0.0 0.0 0.0 467.05249999999995 0.0 467.05249999999995 11641.334999999997 0.0 16.33499999999981  19.0 1903.1875    0.0 0.0 
   55.0  235.0  11.0  483.5125 0.0 483.5125 12124.847499999998 0.0 24.847499999999798  0.0 0.0 0.0 0.0 0.0 483.5125 0.0 483.5125 12124.847499999998 0.0 24.847499999999798  19.0     0.0 0.0 
   56.0  243.0  11.0  499.97249999999997 0.0 499.97249999999997 12624.819999999998 0.0 24.81999999999971  0.0 0.0 0.0 0.0 0.0 499.97249999999997 0.0 499.97249999999997 12624.819999999998 0.0 24.81999999999971  20.0     0.0 0.0 
   57.0  251.0  12.0  516.4325 0.0 516.4325 13141.252499999999 0.0 16.252499999999714  0.0 0.0 0.0 0.0 0.0 516.4325 0.0 516.4325 13141.252499999999 0.0 16.252499999999714  21.0     0.0 0.0 
  SEPTEMBRE 58.0  260.0  12.0  534.95 0.0 534.95 13676.2025 0.0 1.202499999999759  0.0 0.0 0.0 0.0 0.0 534.95 0.0 534.95 13676.2025 0.0 1.202499999999759  22.0 2180.9500000000003    0.0 0.0 
   59.0  270.0  12.0  555.525 0.0 555.525 14231.727499999999 0.0 6.727499999999736  0.0 0.0 0.0 0.0 0.0 555.525 0.0 555.525 14231.727499999999 0.0 6.727499999999736  22.0     0.0 0.0 
   60.0  279.0  13.0  574.0425 0.0 574.0425 14805.769999999999 0.0 5.769999999999754  0.0 0.0 0.0 0.0 0.0 574.0425 0.0 574.0425 14805.769999999999 0.0 5.769999999999754  23.0     0.0 0.0 
   61.0  288.0  14.0  592.5600000000001 0.0 592.5600000000001 15398.329999999998 0.0 23.329999999999814  0.0 0.0 0.0 0.0 0.0 592.5600000000001 0.0 592.5600000000001 15398.329999999998 0.0 23.329999999999814  23.0     0.0 0.0 
  OCTOBRE 62.0  298.0  13.0  613.135 0.0 613.135 16011.464999999998 0.0 11.464999999999804  0.0 0.0 0.0 0.0 0.0 613.135 0.0 613.135 16011.464999999998 0.0 11.464999999999804  25.0 2495.7475000000004    0.0 0.0 
   63.0  308.0  15.0  633.7099999999999 0.0 633.7099999999999 16645.175 0.0 20.174999999999727  0.0 0.0 0.0 0.0 0.0 633.7099999999999 0.0 633.7099999999999 16645.175 0.0 20.174999999999727  25.0     0.0 0.0 
   64.0  319.0  14.0  656.3425 0.0 656.3425 17301.517499999998 0.0 1.5174999999996999  0.0 0.0 0.0 0.0 0.0 656.3425 0.0 656.3425 17301.517499999998 0.0 1.5174999999996999  27.0     0.0 0.0 
   65.0  330.0  16.0  678.975 0.0 678.975 17980.492499999997 0.0 5.492499999999723  0.0 0.0 0.0 0.0 0.0 678.975 0.0 678.975 17980.492499999997 0.0 5.492499999999723  27.0     0.0 0.0 
  NOVEMBRE 66.0  341.0  16.0  701.6075 0.0 701.6075 18682.099999999995 0.0 7.099999999999682  0.0 0.0 0.0 0.0 0.0 701.6075 0.0 701.6075 18682.099999999995 0.0 7.099999999999682  28.0 2857.8675000000003    0.0 0.0 
   67.0  353.0  16.0  726.2975 0.0 726.2975 19408.397499999995 0.0 8.397499999999695  0.0 0.0 0.0 0.0 0.0 726.2975 0.0 726.2975 19408.397499999995 0.0 8.397499999999695  29.0     0.0 0.0 
   68.0  365.0  17.0  750.9875 0.0 750.9875 20159.384999999995 0.0 9.38499999999965  0.0 0.0 0.0 0.0 0.0 750.9875 0.0 750.9875 20159.384999999995 0.0 9.38499999999965  30.0     0.0 0.0 
   69.0  378.0  17.0  777.735 0.0 777.735 20937.119999999995 0.0 12.119999999999663  0.0 0.0 0.0 0.0 0.0 777.735 0.0 777.735 20937.119999999995 0.0 12.119999999999663  31.0     0.0 0.0 
  DECEMBRE 70.0  391.0  18.0  804.4825 0.0 804.4825 21741.602499999994 0.0 16.602499999999623  0.0 0.0 0.0 0.0 0.0 804.4825 0.0 804.4825 21741.602499999994 0.0 16.602499999999623  32.0 3273.4825    0.0 0.0 
   71.0  404.0  19.0  831.23 0.0 831.23 22572.832499999993 0.0 22.83249999999964  0.0 0.0 0.0 0.0 0.0 831.23 0.0 831.23 22572.832499999993 0.0 22.83249999999964  33.0     0.0 0.0 
   72.0  418.0  19.0  860.0350000000001 0.0 860.0350000000001 23432.867499999993 0.0 7.867499999999723  0.0 0.0 0.0 0.0 0.0 860.0350000000001 0.0 860.0350000000001 23432.867499999993 0.0 7.867499999999723  35.0     0.0 0.0 
   73.0  433.0  20.0  890.8975 0.0 890.8975 24323.764999999992 0.0 23.76499999999976  0.0 0.0 0.0 0.0 0.0 890.8975 0.0 890.8975 24323.764999999992 0.0 23.76499999999976  35.0     0.0 0.0 
  JANVIER 74.0  447.0  21.0  919.7025 0.0 919.7025 25243.46749999999 0.0 18.467499999999745  0.0 0.0 0.0 0.0 0.0 919.7025 0.0 919.7025 25243.46749999999 0.0 18.467499999999745  37.0 3744.6499999999996    0.0 0.0 
   75.0  462.0  22.0  950.5649999999999 0.0 950.5649999999999 26194.03249999999 0.0 19.032499999999686  0.0 0.0 0.0 0.0 0.0 950.5649999999999 0.0 950.5649999999999 26194.03249999999 0.0 19.032499999999686  38.0     0.0 0.0 
   76.0  478.0  22.0  983.4849999999999 0.0 983.4849999999999 27177.51749999999 0.0 2.517499999999586  0.0 0.0 0.0 0.0 0.0 983.4849999999999 0.0 983.4849999999999 27177.51749999999 0.0 2.517499999999586  40.0     0.0 0.0 
   77.0  495.0  23.0  1018.4625000000001 0.0 1018.4625000000001 28195.979999999992 0.0 20.979999999999677  0.0 0.0 0.0 0.0 0.0 1018.4625000000001 0.0 1018.4625000000001 28195.979999999992 0.0 20.979999999999677  40.0     0.0 0.0 
  FEVRIER 78.0  512.0  23.0  1053.44 0.0 1053.44 29249.41999999999 0.0 24.419999999999618  0.0 0.0 0.0 0.0 0.0 1053.44 0.0 1053.44 29249.41999999999 0.0 24.419999999999618  42.0 4287.83    0.0 0.0 
   79.0  529.0  25.0  1088.4175 0.0 1088.4175 30337.83749999999 0.0 12.837499999999636  0.0 0.0 0.0 0.0 0.0 1088.4175 0.0 1088.4175 30337.83749999999 0.0 12.837499999999636  44.0     0.0 0.0 
   80.0  548.0  25.0  1127.51 0.0 1127.51 31465.34749999999 0.0 15.347499999999627  0.0 0.0 0.0 0.0 0.0 1127.51 0.0 1127.51 31465.34749999999 0.0 15.347499999999627  45.0     0.0 0.0 
   81.0  566.0  27.0  1164.545 0.0 1164.545 32629.892499999987 0.0 4.8924999999997  0.0 0.0 0.0 0.0 0.0 1164.545 0.0 1164.545 32629.892499999987 0.0 4.8924999999997  47.0     0.0 0.0 
  MARS 82.0  586.0  27.0  1205.6950000000002 0.0 1205.6950000000002 33835.58749999999 0.0 10.587499999999864  0.0 0.0 0.0 0.0 0.0 1205.6950000000002 0.0 1205.6950000000002 33835.58749999999 0.0 10.587499999999864  48.0 4907.1375    0.0 0.0 
   83.0  606.0  28.0  1246.8449999999998 0.0 1246.8449999999998 35082.43249999999 0.0 7.4324999999996635  0.0 0.0 0.0 0.0 0.0 1246.8449999999998 0.0 1246.8449999999998 35082.43249999999 0.0 7.4324999999996635  50.0     0.0 0.0 
   84.0  627.0  29.0  1290.0525 0.0 1290.0525 36372.484999999986 0.0 22.484999999999673  0.0 0.0 0.0 0.0 0.0 1290.0525 0.0 1290.0525 36372.484999999986 0.0 22.484999999999673  51.0     0.0 0.0 
   85.0  648.0  30.0  1333.26 0.0 1333.26 37705.74499999999 0.0 5.7449999999996635  0.0 0.0 0.0 0.0 0.0 1333.26 0.0 1333.26 37705.74499999999 0.0 5.7449999999996635  54.0     0.0 0.0 
  AVRIL 86.0  671.0  31.0  1380.5825 0.0 1380.5825 39086.327499999985 0.0 11.327499999999645  0.0 0.0 0.0 0.0 0.0 1380.5825 0.0 1380.5825 39086.327499999985 0.0 11.327499999999645  55.0 5619.032499999999    0.0 0.0 
   87.0  694.0  32.0  1427.905 0.0 1427.905 40514.232499999984 0.0 14.232499999999618  0.0 0.0 0.0 0.0 0.0 1427.905 0.0 1427.905 40514.232499999984 0.0 14.232499999999618  57.0     0.0 0.0 
   88.0  718.0  33.0  1477.285 0.0 1477.285 41991.51749999999 0.0 16.5174999999997  0.0 0.0 0.0 0.0 0.0 1477.285 0.0 1477.285 41991.51749999999 0.0 16.5174999999997  59.0     0.0 0.0 
   89.0  742.0  35.0  1526.665 0.0 1526.665 43518.18249999999 0.0 18.182499999999663  0.0 0.0 0.0 0.0 0.0 1526.665 0.0 1526.665 43518.18249999999 0.0 18.182499999999663  61.0     0.0 0.0 
  MAI 90.0  768.0  35.0  1580.16 0.0 1580.16 45098.34249999999 0.0 23.342499999999745  0.0 0.0 0.0 0.0 0.0 1580.16 0.0 1580.16 45098.34249999999 0.0 23.342499999999745  63.0 6431.744999999999    0.0 0.0 
   91.0  794.0  37.0  1633.655 0.0 1633.655 46731.99749999999 0.0 6.997499999999718  0.0 0.0 0.0 0.0 0.0 1633.655 0.0 1633.655 46731.99749999999 0.0 6.997499999999718  66.0     0.0 0.0 
   92.0  822.0  38.0  1691.2649999999999 0.0 1691.2649999999999 48423.26249999999 0.0 23.26249999999959  0.0 0.0 0.0 0.0 0.0 1691.2649999999999 0.0 1691.2649999999999 48423.26249999999 0.0 23.26249999999959  67.0     0.0 0.0 
   93.0  849.0  40.0  1746.8174999999999 0.0 1746.8174999999999 50170.07999999999 0.0 20.079999999999472  0.0 0.0 0.0 0.0 0.0 1746.8174999999999 0.0 1746.8174999999999 50170.07999999999 0.0 20.079999999999472  70.0     0.0 0.0 
  JUIN 94.0  879.0  40.0  1808.5425 0.0 1808.5425 51978.62249999999 0.0 3.6224999999994907  0.0 0.0 0.0 0.0 0.0 1808.5425 0.0 1808.5425 51978.62249999999 0.0 3.6224999999994907  73.0 7363.7925    0.0 0.0 
   95.0  910.0  42.0  1872.325 0.0 1872.325 53850.94749999999 0.0 0.9474999999995362  0.0 0.0 0.0 0.0 0.0 1872.325 0.0 1872.325 53850.94749999999 0.0 0.9474999999995362  75.0     0.0 0.0 
   96.0  941.0  44.0  1936.1075 0.0 1936.1075 55787.054999999986 0.0 12.054999999999609  0.0 0.0 0.0 0.0 0.0 1936.1075 0.0 1936.1075 55787.054999999986 0.0 12.054999999999609  77.0     0.0 0.0 
   97.0  973.0  45.0  2001.9475 0.0 2001.9475 57789.00249999999 0.0 14.0024999999996  0.0 0.0 0.0 0.0 0.0 2001.9475 0.0 2001.9475 57789.00249999999 0.0 14.0024999999996  80.0     0.0 0.0 
  JUILLET 98.0  1006.0  47.0  2069.8450000000003 0.0 2069.8450000000003 59858.84749999999 0.0 8.847499999999854  0.0 0.0 0.0 0.0 0.0 2069.8450000000003 0.0 2069.8450000000003 59858.84749999999 0.0 8.847499999999854  83.0 8429.577500000001    0.0 0.0 
   99.0  1041.0  48.0  2141.8575 0.0 2141.8575 62000.70499999999 0.0 0.7049999999999272  0.0 0.0 0.0 0.0 0.0 2141.8575 0.0 2141.8575 62000.70499999999 0.0 0.7049999999999272  86.0     0.0 0.0 
   100.0  1077.0  50.0  2215.9275000000002 0.0 2215.9275000000002 64216.632499999985 0.0 16.632500000000164  0.0 0.0 0.0 0.0 0.0 2215.9275000000002 0.0 2215.9275000000002 64216.632499999985 0.0 16.632500000000164  88.0     0.0 0.0 
   101.0  1114.0  51.0  2292.055 0.0 2292.055 66508.68749999999 0.0 8.6875  0.0 0.0 0.0 0.0 0.0 2292.055 0.0 2292.055 66508.68749999999 0.0 8.6875  92.0     0.0 0.0 
  AOUT 102.0  1152.0  54.0  2370.2400000000002 0.0 2370.2400000000002 68878.92749999999 0.0 3.9275000000002365  0.0 0.0 0.0 0.0 0.0 2370.2400000000002 0.0 2370.2400000000002 68878.92749999999 0.0 3.9275000000002365  95.0 9651.7325    0.0 0.0 
   103.0  1192.0  55.0  2452.54 0.0 2452.54 71331.46749999998 0.0 6.4675000000002  0.0 0.0 0.0 0.0 0.0 2452.54 0.0 2452.54 71331.46749999998 0.0 6.4675000000002  98.0     0.0 0.0 
   104.0  1233.0  57.0  2536.8975 0.0 2536.8975 73868.36499999999 0.0 18.365000000000236  0.0 0.0 0.0 0.0 0.0 2536.8975 0.0 2536.8975 73868.36499999999 0.0 18.365000000000236  101.0     0.0 0.0 
gain réel
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 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
2.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
3.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
4.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
5.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
6.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
7.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
8.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
9.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
10.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
11.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
12.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
13.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
14.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
15.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
16.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
17.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
18.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
19.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
20.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
21.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
22.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
23.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
24.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
25.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
26.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
27.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
28.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
29.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
30.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
31.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
32.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
33.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
34.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
35.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
36.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
37.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
38.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
39.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
40.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
41.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
42.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
43.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
44.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
45.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
46.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
47.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
48.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
49.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
50.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
51.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
52.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0  0.0  
récapitualif
 méthode utilisée       
 revenu régulier et stable (30%)  revenu en hausse  (20%)  revenu exponentiel (10%)  objectif longue vision 
investissement de départ (nombre de coupons achetés) 20.0 40.0 20.0 40.0 20.0 40.0 20.0 40.0
gains générés sur 12 mois 1143.0 2262.0 1338.0 2725.0 1600.0 3200.0 2008.0 4080.0
moyenne de gain généré par mois 95.0 188.0 111.0 227.0 133.0 266.0 167.0 340.0
bénéfice sur 12 mois 643.0 1262.0 838.0 1725.0 1100.0 2200.0 1508.0 3080.0
bénéfice moyen généré par mois 53.0 105.0 69.0 143.0 91.0 183.0  
gains générés sur 24 mois 1659.0 3330.0 2761.0 5600.0 5378.0 10900.0 11700.0 23700.0
moyenne de gain généré par mois 69.0 138.0 115.0 233.0 224.0 454.0 487.0 987.0
bénéfice sur 24 mois 1159.0 2330.0 2261.0 4600.0 4878.0 9900.0 11200.0 22700.0
bénéfice moyen généré paer mois 48.0 97.0 94.0 191.0 203.0 412.0
TEAMPACABOOMDIRECT (XLS) - Fichier XLS

TEAMPACABOOMDIRECT (XLS)

Aperçu texte

Sur le même sujet

Partager le fichier

Lien court

Code HTML

Code BB

Lien permanent
