Finanzas para principiantes WhiteKn

	A	B	C	D	E	G	H	I	J	K	M	N	O	P	Q	S	T	U	V	W	X
1	EJERCICIO 1		Ganancia anual		392	EJERCICIO 2		Ganancia anual		796	REALISTA		Ganancia anual		279.5	Con TC		Ganancia anual			913
2	$$$	% Anual		dias	$/dia	$$$	% Anual		Tienda	$/semana	$$$	% Anual		$ dia	$/semana	$$$	% Anual			$ dia	$/semana
3	10000	15		14.00	321.43	10000	15		2.00	2,250.00	10000	15		200.00	1,400.00	10000	15			200.00	1,400.00
4
5	Día	Sueldo	Retiros	Capital	Rendim	Día	Sueldo	Retiros	Capital	Rendim	Días	Sueldo	Retiros	Capital	Rendim	Días	Sueldo	Retiros	TC	Capital	Rendim
6	1	5000	500	4,500.00	1.85	1	5000	500	4,500.00	1.85	1	5000	500	4,500.00	1.85	1	5000	500	1600	4,500.00	1.85
7	2		321.43	4,180.42	1.72	2		2250	2,251.85	0.93	2		1600	2,901.85	1.19	2				4,501.85	1.85
8	3		321.43	3,860.71	1.59	3			2,252.77	0.93	3			2,903.04	1.19	3				4,503.70	1.85
9	4		321.43	3,540.86	1.46	4			2,253.70	0.93	4			2,904.23	1.19	4				4,505.55	1.85
10	5		321.43	3,220.89	1.32	5			2,254.63	0.93	5			2,905.43	1.19	5				4,507.40	1.85
11	6		321.43	2,900.78	1.19	6			2,255.55	0.93	6			2,906.62	1.19	6				4,509.25	1.85
12	7		321.43	2,580.54	1.06	7			2,256.48	0.93	7			2,907.82	1.19	7				4,511.11	1.85
13	8		321.43	2,260.18	0.93	8			2,257.41	0.93	8			2,909.01	1.20	8				4,512.96	1.85
14	9		321.43	1,939.67	0.80	9		2250	8.34	0.00	9		1400	1,510.21	0.62	9			1400	4,514.82	1.86
15	10		321.43	1,619.04	0.67	10			8.34	0.00	10			1,510.83	0.62	10				4,516.67	1.86
16	11		321.43	1,298.28	0.53	11			8.34	0.00	11			1,511.45	0.62	11				4,518.53	1.86
17	12		321.43	977.38	0.40	12			8.35	0.00	12			1,512.07	0.62	12				4,520.38	1.86
18	13		321.43	656.35	0.27	13			8.35	0.00	13			1,512.69	0.62	13				4,522.24	1.86
19	14		321.43	335.19	0.14	14			8.35	0.00	14			1,513.31	0.62	14				4,524.10	1.86
20	15		321.43	13.90	0.01	15			8.36	0.00	15			1,513.94	0.62	15				4,525.96	1.86
21		Total	5000.02		13.93		Total	5000		8.36		Total	3500		14.56		Total	500	3000		27.82
22	16	5000	500	4,513.91	1.86	16	5000	500	4,508.36	1.85	16	5000	3500	3,014.56	1.24	16	5000	3500	1600	6,027.82	2.48
23	17		321.43	4,194.33	1.72	17		2250	2,260.21	0.93	17		1600	1,415.80	0.58	17				6,030.30	2.48
24	18		321.43	3,874.62	1.59	18			2,261.14	0.93	18			1,416.38	0.58	18				6,032.78	2.48
25	19		321.43	3,554.79	1.46	19			2,262.07	0.93	19			1,416.96	0.58	19				6,035.25	2.48
26	20		321.43	3,234.82	1.33	20			2,263.00	0.93	20			1,417.54	0.58	20				6,037.73	2.48
27	21		321.43	2,914.72	1.20	21			2,263.93	0.93	21			1,418.12	0.58	21				6,040.22	2.48
28	22		321.43	2,594.48	1.07	22			2,264.86	0.93	22			1,418.71	0.58	22				6,042.70	2.48
29	23		321.43	2,274.12	0.93	23			2,265.79	0.93	23			1,419.29	0.58	23				6,045.18	2.48
30	24		321.43	1,953.62	0.80	24		2250	16.72	0.01	24		1400	19.87	0.01	24			1400	6,047.67	2.49
31	25		321.43	1,633.00	0.67	25			16.73	0.01	25			19.88	0.01	25				6,050.15	2.49
32	26		321.43	1,312.24	0.54	26			16.74	0.01	26			19.89	0.01	26				6,052.64	2.49
33	27		321.43	991.35	0.41	27			16.74	0.01	27			19.90	0.01	27				6,055.12	2.49
34	28		321.43	670.33	0.28	28			16.75	0.01	28			19.91	0.01	28				6,057.61	2.49
35	29		321.43	349.17	0.14	29			16.76	0.01	29			19.91	0.01	29				6,060.10	2.49
36	30		321.43	27.88	0.01	30			16.76	0.01	30			19.92	0.01	30				6,062.59	2.49
37		Total	5000.02		14.01		Total	5000		8.41		Total	6500		5.37		Total	3500	3000		37.26
38			10000.04	Total	27.94			10000	Total	16.77			10000	Total	19.93			4000	6000	Total	65.08
39																1		6000	0
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