Cumulative Strategy_0514.xlsx

	A	B	C	D	E	F	G
1	Day	Daily Rate	Trading Principal	Daily Profit	Accumulated Profit	Bank Account	Phase
2	1	36%	$300.00	108	408	$8.00	Phase 1
3	2	36%	$400.00	144	544	$44.00
4	3	36%	$500.00	180	680	$80.00
5	4	36%	$600.00	216	816	$16.00
6	5	36%	$800.00	288	1088	$88.00
7	6	36%	$1,000.00	360	1360	$60.00
8	7	36%	$1,300.00	468	1768	$68.00
9	8	36%	$1,700.00	612	2312	$12.00	Phase 2
10	9	36%	$2,300.00	828	3128	$28.00
11	10	36%	$3,100.00	1116	4216	$16.00
12	11	36%	$4,200.00	1512	5712	$12.00
13	12	36%	$5,700.00	2052	7752	$52.00
14	13	36%	$7,700.00	2772	10472	$472.00
15	14	36%	$10,000.00	3600	13600	$600.00
16	15	36%	$13,000.00	4680	17680	$7,680.00
17	16	36%	$10,000.00	3600	13600	$600.00	Phase 3
18	17	36%	$13,000.00	4680	17680	$7,680.00
19	18	36%	$10,000.00	3600	13600	$600.00
20	19	36%	$13,000.00	4680	17680	$7,680.00
21	20	36%	$10,000.00	3600	13600	$600.00
22	21	36%	$13,000.00	4680	17680	$7,680.00
23	22	36%	$10,000.00	3600	13600	$600.00
24	23	36%	$13,000.00	4680	17680	$7,680.00
25	24	36%	$10,000.00	3600	13600	$600.00	Phase 4
26	25	36%	$13,000.00	4680	17680	$7,680.00
27	26	36%	$10,000.00	3600	13600	$600.00
28	27	36%	$13,000.00	4680	17680	$7,680.00
29	28	36%	$10,000.00	3600	13600	$600.00
30	29	36%	$13,000.00	4680	17680	$7,680.00
31	30	36%	$10,000.00	3600	13600	$600.00
32				Investment for next round	13000	$67,796
33						$40,678
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