7/25/2019 5__Per_Day

1/15

Day Balance Goal Proft Balance Forward

1 38.00 0.05 1.90 39.90

2 39.90 0.05 2.00 41.90

3 41.90 0.05 2.09 43.99

4 43.99 0.05 2.20 46.19

5 46.19 0.05 2.31 48.50

6 48.50 0.05 2.42 50.927 50.92 0.05 2.55 53.47

8 53.47 0.05 2.67 56.14

9 56.14 0.05 2.81 58.95

10 58.95 0.05 2.95 61.90

11 61.90 0.05 3.09 64.99

12 64.99 0.05 3.25 68.24

13 68.24 0.05 3.41 71.65

14 71.65 0.05 3.58 75.24

15 75.24 0.05 3.76 79.00

16 79.00 0.05 3.95 82.9517 82.95 0.05 4.15 87.10

18 87.10 0.05 4.35 91.45

19 91.45 0.05 4.57 96.02

20 96.02 0.05 4.80 100.83

21 100.83 0.05 5.04 105.87

22 105.87 0.05 5.29 111.16

23 111.16 0.05 5.56 116.72

24 116.72 0.05 5.84 122.55

25 122.55 0.05 6.13 128.68

26 128.68 0.05 6.43 135.12

27 135.12 0.05 6.76 141.87

28 141.87 0.05 7.09 148.96

29 148.96 0.05 7.45 156.41

30 156.41 0.05 7.82 164.23

31 164.23 0.05 8.21 172.45

32 172.45 0.05 8.62 181.07

33 181.07 0.05 9.05 190.12

34 190.12 0.05 9.51 199.63

35 199.63 0.05 9.98 209.61

36 209.61 0.05 10.48 220.09

37 220.09 0.05 11.00 231.09

38 231.09 0.05 11.55 242.65

39 242.65 0.05 12.13 254.78

40 254.78 0.05 12.74 267.52

41 267.52 0.05 13.38 280.90

42 280.90 0.05 14.04 294.94

43 294.94 0.05 14.75 309.69

44 309.69 0.05 15.48 325.17

7/25/2019 5__Per_Day

2/15

45 325.17 0.05 16.26 341.43

46 341.43 0.05 17.07 358.50

47 358.50 0.05 17.93 376.43

48 376.43 0.05 18.82 395.25

49 395.25 0.05 19.76 415.01

50 415.01 0.05 20.75 435.76

51 435.76 0.05 21.79 457.5552 457.55 0.05 22.88 480.43

53 480.43 0.05 24.02 504.45

54 504.45 0.05 25.22 529.67

55 529.67 0.05 26.48 556.15

56 556.15 0.05 27.81 583.96

57 583.96 0.05 29.20 613.16

58 613.16 0.05 30.66 643.82

59 643.82 0.05 32.19 676.01

60 676.01 0.05 33.80 709.81

61 709.81 0.05 35.49 745.3062 745.30 0.05 37.26 782.56

63 782.56 0.05 39.13 821.69

64 821.69 0.05 41.08 862.78

65 862.78 0.05 43.14 905.92

66 905.92 0.05 45.30 951.21

67 951.21 0.05 47.56 998.77

68 998.77 0.05 49.94 1,048.71

69 1,048.71 0.05 52.44 1,101.15

70 1,101.15 0.05 55.06 1,156.20

71 1,156.20 0.05 57.81 1,214.01

72 1,214.01 0.05 60.70 1,274.72

73 1,274.72 0.05 63.74 1,338.45

74 1,338.45 0.05 66.92 1,405.37

75 1,405.37 0.05 70.27 1,475.64

76 1,475.64 0.05 73.78 1,549.42

77 1,549.42 0.05 77.47 1,626.90

78 1,626.90 0.05 81.34 1,708.24

79 1,708.24 0.05 85.41 1,793.65

80 1,793.65 0.05 89.68 1,883.33

81 1,883.33 0.05 94.17 1,977.50

82 1,977.50 0.05 98.88 2,076.38

83 2,076.38 0.05 103.82 2,180.20

84 2,180.20 0.05 109.01 2,289.21

85 2,289.21 0.05 114.46 2,403.67

86 2,403.67 0.05 120.18 2,523.85

87 2,523.85 0.05 126.19 2,650.04

88 2,650.04 0.05 132.50 2,782.54

89 2,782.54 0.05 139.13 2,921.67

7/25/2019 5__Per_Day

3/15

90 2,921.67 0.05 146.08 3,067.75

91 3,067.75 0.05 153.39 3,221.14

92 3,221.14 0.05 161.06 3,382.20

93 3,382.20 0.05 169.11 3,551.31

94 3,551.31 0.05 177.57 3,728.87

95 3,728.87 0.05 186.44 3,915.32

96 3,915.32 0.05 195.77 4,111.0897 4,111.08 0.05 205.55 4,316.64

98 4,316.64 0.05 215.83 4,532.47

99 4,532.47 0.05 226.62 4,759.09

100 4,759.09 0.05 237.95 4,997.05

101 4,997.05 0.05 249.85 5,246.90

102 5,246.90 0.05 262.35 5,509.25

103 5,509.25 0.05 275.46 5,784.71

104 5,784.71 0.05 289.24 6,073.94

105 6,073.94 0.05 303.70 6,377.64

106 6,377.64 0.05 318.88 6,696.52107 6,696.52 0.05 334.83 7,031.35

108 7,031.35 0.05 351.57 7,382.92

109 7,382.92 0.05 369.15 7,752.06

110 7,752.06 0.05 387.60 8,139.66

111 8,139.66 0.05 406.98 8,546.65

112 8,546.65 0.05 427.33 8,973.98

113 8,973.98 0.05 448.70 9,422.68

114 9,422.68 0.05 471.13 9,893.81

115 9,893.81 0.05 494.69 10,388.50

116 10,388.50 0.05 519.43 10,907.93

117 10,907.93 0.05 545.40 11,453.33

118 11,453.33 0.05 572.67 12,025.99

119 12,025.99 0.05 601.30 12,627.29

120 12,627.29 0.05 631.36 13,258.66

121 13,258.66 0.05 662.93 13,921.59

122 13,921.59 0.05 696.08 14,617.67

123 14,617.67 0.05 730.88 15,348.55

124 15,348.55 0.05 767.43 16,115.98

125 16,115.98 0.05 805.80 16,921.78

126 16,921.78 0.05 846.09 17,767.87

127 17,767.87 0.05 888.39 18,656.26

128 18,656.26 0.05 932.81 19,589.07

129 19,589.07 0.05 979.45 20,568.53

130 20,568.53 0.05 1,028.43 21,596.95

131 21,596.95 0.05 1,079.85 22,676.80

132 22,676.80 0.05 1,133.84 23,810.64

133 23,810.64 0.05 1,190.53 25,001.17

134 25,001.17 0.05 1,250.06 26,251.23

7/25/2019 5__Per_Day

4/15

135 26,251.23 0.05 1,312.56 27,563.79

136 27,563.79 0.05 1,378.19 28,941.98

137 28,941.98 0.05 1,447.10 30,389.08

138 30,389.08 0.05 1,519.45 31,908.54

139 31,908.54 0.05 1,595.43 33,503.96

140 33,503.96 0.05 1,675.20 35,179.16

141 35,179.16 0.05 1,758.96 36,938.12142 36,938.12 0.05 1,846.91 38,785.02

143 38,785.02 0.05 1,939.25 40,724.28

144 40,724.28 0.05 2,036.21 42,760.49

145 42,760.49 0.05 2,138.02 44,898.51

146 44,898.51 0.05 2,244.93 47,143.44

147 47,143.44 0.05 2,357.17 49,500.61

148 49,500.61 0.05 2,475.03 51,975.64

149 51,975.64 0.05 2,598.78 54,574.42

150 54,574.42 0.05 2,728.72 57,303.14

151 57,303.14 0.05 2,865.16 60,168.30152 60,168.30 0.05 3,008.42 63,176.72

153 63,176.72 0.05 3,158.84 66,335.55

154 66,335.55 0.05 3,316.78 69,652.33

155 69,652.33 0.05 3,482.62 73,134.95

156 73,134.95 0.05 3,656.75 76,791.69

157 76,791.69 0.05 3,839.58 80,631.28

158 80,631.28 0.05 4,031.56 84,662.84

159 84,662.84 0.05 4,233.14 88,895.99

160 88,895.99 0.05 4,444.80 93,340.78

161 93,340.78 0.05 4,667.04 98,007.82

162 98,007.82 0.05 4,900.39 102,908.22

163 102,908.22 0.05 5,145.41 108,053.63

164 108,053.63 0.05 5,402.68 113,456.31

165 113,456.31 0.05 5,672.82 119,129.12

166 119,129.12 0.05 5,956.46 125,085.58

167 125,085.58 0.05 6,254.28 131,339.86

168 131,339.86 0.05 6,566.99 137,906.85

169 137,906.85 0.05 6,895.34 144,802.19

170 144,802.19 0.05 7,240.11 152,042.30

171 152,042.30 0.05 7,602.12 159,644.42

172 159,644.42 0.05 7,982.22 167,626.64

173 167,626.64 0.05 8,381.33 176,007.97

174 176,007.97 0.05 8,800.40 184,808.37

175 184,808.37 0.05 9,240.42 194,048.79

176 194,048.79 0.05 9,702.44 203,751.23

177 203,751.23 0.05 10,187.56 213,938.79

178 213,938.79 0.05 10,696.94 224,635.73

179 224,635.73 0.05 11,231.79 235,867.51

7/25/2019 5__Per_Day

5/15

180 235,867.51 0.05 11,793.38 247,660.89

181 247,660.89 0.05 12,383.04 260,043.93

182 260,043.93 0.05 13,002.20 273,046.13

183 273,046.13 0.05 13,652.31 286,698.44

184 286,698.44 0.05 14,334.92 301,033.36

185 301,033.36 0.05 15,051.67 316,085.03

186 316,085.03 0.05 15,804.25 331,889.28187 331,889.28 0.05 16,594.46 348,483.74

188 348,483.74 0.05 17,424.19 365,907.93

189 365,907.93 0.05 18,295.40 384,203.33

190 384,203.33 0.05 19,210.17 403,413.49

191 403,413.49 0.05 20,170.67 423,584.17

192 423,584.17 0.05 21,179.21 444,763.38

193 444,763.38 0.05 22,238.17 467,001.54

194 467,001.54 0.05 23,350.08 490,351.62

195 490,351.62 0.05 24,517.58 514,869.20

196 514,869.20 0.05 25,743.46 540,612.66197 540,612.66 0.05 27,030.63 567,643.30

198 567,643.30 0.05 28,382.16 596,025.46

199 596,025.46 0.05 29,801.27 625,826.73

200 625,826.73 0.05 31,291.34 657,118.07

7/25/2019 5__Per_Day

6/15

Lot !"e P!#$ Proft Generated

0.01 19 1.90

0.01 20 2.00

0.01 21 2.09

0.01 22 2.20

0.01 23 2.31

0.01 24 2.420.01 25 2.55

0.01 27 2.67

0.01 28 2.81

0.01 29 2.95

0.01 31 3.09

0.01 32 3.25

0.01 34 3.41

0.01 36 3.58

0.01 38 3.76

0.01 39 3.950.01 41 4.15

0.01 44 4.35

0.01 46 4.57

0.01 48 4.80

0.02 25 5.04

0.02 26 5.29

0.02 28 5.56

0.02 29 5.84

0.02 31 6.13

0.02 32 6.43

0.02 34 6.76

0.02 35 7.09

0.02 37 7.45

0.02 39 7.82

0.04 21 8.21

0.04 22 8.62

0.04 23 9.05

0.04 24 9.51

0.04 25 9.98

0.04 26 10.48

0.04 28 11.00

0.04 29 11.55

0.04 30 12.13

0.04 32 12.74

0.04 33 13.38

0.04 35 14.04

0.04 37 14.75

0.04 39 15.48

7/25/2019 5__Per_Day

7/15

0.07 23 16.26

0.07 24 17.07

0.07 26 17.93

0.07 27 18.82

0.07 28 19.76

0.07 30 20.75

0.07 31 21.790.07 33 22.88

0.07 34 24.02

0.07 36 25.22

0.07 38 26.48

0.15 19 29.20

0.15 20 30.66

0.15 21 32.19

0.15 23 33.80

0.15 24 35.49

0.15 25 37.260.15 26 39.13

0.15 27 41.08

0.15 29 43.14

0.15 30 45.30

0.15 32 47.56

0.15 33 49.94

0.15 35 52.44

0.15 37 55.06

0.30 18 55.06

0.30 19 57.81

0.30 20 60.70

0.30 21 63.74

0.30 22 66.92

0.30 23 70.27

0.30 25 73.78

0.30 26 77.47

0.30 27 81.34

0.30 28 85.41

0.30 30 89.68

0.30 31 94.17

0.30 33 98.88

0.30 35 103.82

0.30 36 109.01

0.50 23 114.46

0.50 24 120.18

0.50 25 126.19

0.50 27 132.50

0.50 28 139.13

7/25/2019 5__Per_Day

8/15

0.50 29 146.08

0.50 31 153.39

0.50 32 161.06

0.50 34 169.11

0.50 36 177.57

1.00 19 186.44

1.00 20 195.771.00 21 205.55

1.00 22 215.83

1.00 23 226.62

1.00 24 237.95

1.00 25 249.85

1.00 26 262.35

1.00 28 275.46

1.00 29 289.24

1.00 30 303.70

1.00 32 318.881.00 33 334.83

2.00 18 351.57

2.00 18 369.15

2.00 19 387.60

2.00 20 406.98

2.00 21 427.33

2.00 22 448.70

2.00 24 471.13

2.00 25 494.69

2.00 26 519.43

2.00 27 545.40

2.00 29 572.67

2.00 30 601.30

2.00 32 631.36

2.00 33 662.93

2.00 35 696.08

3.70 20 730.88

3.70 21 767.43

3.70 22 805.80

3.70 23 846.09

3.70 24 888.39

3.70 25 932.81

3.70 26 979.45

3.70 28 1,028.43

3.70 29 1,079.85

3.70 31 1,133.84

3.70 32 1,190.53

3.70 34 1,250.06

7/25/2019 5__Per_Day

9/15

3.70 35 1,312.56

3.70 37 1,378.19

7.00 21 1,447.10

7.00 22 1,519.45

7.00 23 1,595.43

7.00 24 1,675.20

7.00 25 1,758.967.00 26 1,846.91

7.00 28 1,939.25

7.00 29 2,036.21

7.00 31 2,138.02

7.00 32 2,244.93

7.00 34 2,357.17

7.00 35 2,475.03

7.00 37 2,598.78

13.50 20 2,728.72

13.50 21 2,865.1613.50 22 3,008.42

13.50 23 3,158.84

13.50 25 3,316.78

13.50 26 3,482.62

13.50 27 3,656.75

13.50 28 3,839.58

13.50 30 4,031.56

13.50 31 4,233.14

13.50 33 4,444.80

13.50 35 4,667.04

13.50 36 4,900.39

27.00 19 5,145.41

27.00 20 5,402.68

27.00 21 5,672.82

27.00 22 5,956.46

27.00 23 6,254.28

27.00 24 6,566.99

27.00 26 6,895.34

27.00 27 7,240.11

27.00 28 7,602.12

27.00 30 7,982.22

27.00 31 8,381.33

27.00 33 8,800.40

27.00 34 9,240.42

50.00 19 9,702.44

50.00 20 10,187.56

50.00 21 10,696.94

50.00 22 11,231.79

7/25/2019 5__Per_Day

10/15

50.00 24 11,793.38

50.00 25 12,383.04

50.00 26 13,002.20

50.00 27 13,652.31

50.00 29 14,334.92

50.00 30 15,051.67

50.00 32 15,804.2550.00 33 16,594.46

50.00 35 17,424.19

50.00 37 18,295.40

90.00 21 19,210.17

90.00 22 20,170.67

90.00 24 21,179.21

90.00 25 22,238.17

90.00 26 23,350.08

90.00 27 24,517.58

90.00 29 25,743.4690.00 30 27,030.63

90.00 32 28,382.16

90.00 33 29,801.27

90.00 35 31,291.34

7/25/2019 5__Per_Day

11/15

lot $!"e #!#$

0.01 1 0.10 0.1

7/25/2019 5__Per_Day

12/15

7/25/2019 5__Per_Day

13/15

7/25/2019 5__Per_Day

14/15

7/25/2019 5__Per_Day

15/15