Wealth4AllTeam

	A	B	C	D	E	F	G
1			$10 = Membership 1 Tap = $16.00
2	Tap Purchases	Amount	Cycle Pay	Cycle Bucket	Tap 1.1/1.3/1.4/1.5	Balance	Description

3	Tap 1.1	16.00					Day 1
4	10th Day		2.50	2.50		5.00	1st Cycle Day 11
5	20th Day		2.50	2.50		10.00	2nd Cycle Day 21
6	30th Day		2.50	2.50		15.00	3rd Cycle Day 31
7	40th Day		2.50	2.50		20.00	4th Cycle Day 41
8	50th Day		2.50	2.50		25.00	5th Cycle Day 51
9	60th Day		2.50	2.50		30.00	6th Cycle Day 61
10			15.00	15.00		30.00	Fund $1 from Pay to Bucket
11			(1.00)	1.00
12			14.00	16.00		Purchase 1 Tap Withdraw $14 from Cycle Pay
13	Tap 1.2	16.00					61st Day
14	10th Day		2.50	2.50	2.50	7.50	1st Cycle Day 11
15	20th Day		2.50	2.50	2.50	15.00	2nd Cycle Day 21
16	30th Day		2.50	2.50	2.50	22.50	3rd Cycle Day 31
17	Tap 1.3	16.00	0.00	0.00	(16.00)	6.50	Purchase Tap 1.3
18	40th Day		2.50	2.50	7.50	19.00	4th Cycle Day 41
19	Tap 1.4	16.00	0.00	0.00	(16.00)	3.00	Purchase Tap 1.4
20	50th Day		2.50	2.50	12.50	20.50	5th Cycle Day 51
21	Tap 1.5	16.00			(16.00)	4.50	Purchase Tap 1.5
22	60th Day		2.50	2.50	17.50	27.00	6th Cycle Day 61
23	Tap 1.6	16.00			(16.00)	Purchase 1 Tap Withdraw $11 from Cycle Pay
24	Total Withdrawal		$25.00
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100