Elephants Team - NWP Growth Projection Calculator v4.xlsm

	A	B	C	D	E	F	G
1	ELEPHANTS TEAM — NWP GROWTH PROJECTION CALCULATOR
2	Educational scenario modelling • People • Knowledge • Opportunity
3
4	HOW TO USE THIS CALCULATOR
5	Enter only the yellow input cells. The three weekly percentages are YOUR hypothetical scenario assumptions. They are not NWP targets, forecasts or guaranteed results. The model selects the Foundation, Growth or Elite assumption from OPENING capital each week. Weekly net profit is held outside the portfolio until at least $10 is available. Once $10 or more is available, only whole USDT is voluntarily returned as a NEW deposit; residual cents remain in the holding balance. This is not automatic reinvestment.
6
7
8
9	YOUR HYPOTHETICAL WEEKLY ASSUMPTIONS	VALUE	APPLIES WHEN OPENING CAPITAL IS		NWP MONTHLY TARGETS	TARGET
10	Foundation — assumed weekly partner result	1.000%	$10–$9,999		Foundation	5.0%
11	Growth — assumed weekly partner result	1.500%	$10,000–$49,999		Growth	8.0%
12	Elite — assumed weekly partner result	2.000%	$50,000+		Elite	10.0%
13					Monthly targets are not guarantees. Weekly results vary. These targets are NOT converted into fixed weekly rates.
14
15
16	OTHER MODEL INPUTS	VALUE	NOTES		QUICK ZAR → USD	VALUE
17	Initial portfolio capital (USDT)	1,000.00	Starting capital used for the projection		ZAR amount	17,000.00
18	Additional deposit — weekly (USDT)	-	Optional new money added every week		Approx. USD	1,011.90
19	Additional deposit — every 4 weeks (USDT)	-	Optional new money added every fourth model week
20	USD/ZAR exchange rate	16.80	Editable conversion rate for ZAR display
21	Projection length (weeks)	260	Maximum model length: 260 weeks
22
23	SELECTED PROJECTION SNAPSHOTS
24	Period	Projected Capital (USDT)	Projected Capital (ZAR)	Weekly Profit (USDT)	New Deposit from Profit	Holding Balance After Deposit	Tier at Period End
25	24 Weeks (~6 Months)	1,254.00	21,067.20	12.42	12.00	0.42	Foundation
26	52 Weeks (1 Year)	1,634.00	27,451.20	16.19	15.00	0.49	Foundation
27	104 Weeks (2 Years)	2,672.00	44,889.60	26.46	26.00	0.12	Foundation
28	156 Weeks (3 Years)	4,368.00	73,382.40	43.27	41.00	0.76	Foundation
29	208 Weeks (4 Years)	7,142.00	119,985.60	70.75	67.00	0.83	Foundation
30	260 Weeks (5 Years)	12,589.00	211,495.20	186.18	177.00	0.43	Growth
31
32	IMPORTANT
33	This calculator is an educational illustration, not financial or investment advice. It does not predict NWP results. Actual weekly results may vary and may be zero. Historical results do not guarantee future results. Returning withdrawn profit to NWP is a separate decision and a new deposit. The model enforces a $10 minimum new deposit and whole-USDT deposits only; amounts below $10 and residual cents remain in the holding balance until enough is available.
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