Scribd
Upload
7 views3 pages

Investment Simu

The document outlines three investment cases detailing capital invested, order sizes, buying prices, total investments, profits, and net amounts after taxes. Each case demonstrates a consistent percentage win on capital of 83% and a real percentage win of 58%. Additionally, it includes calculations for fees, total assets bought, and final balances after selling and taxes.

Uploaded by

anass
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
7 views3 pages

Investment Simu

The document outlines three investment cases detailing capital invested, order sizes, buying prices, total investments, profits, and net amounts after taxes. Each case demonstrates a consistent percentage win on capital of 83% and a real percentage win of 58%. Additionally, it includes calculations for fees, total assets bought, and final balances after selling and taxes.

Uploaded by

anass
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

User infos in yellow cells

Case 1 Case 2 Case 3


Capital invested $ 1,001 $ 10,001 $ 25,001 Chart Title

1st Order size $ 333 $ 3,330 $ 8,325


Buying price $ 0.10 $ 0.10 $ 0.10

2nd Order size $ 333 $ 3,330 $ 8,325


Buying price $ 0.05 $ 0.05 $ 0.05

Total real investment $ 665.9 $ 6,659.9 $ 16,649.9


Total assets bought 9979 99799 249499

Selling price $ 0.15 $ 0.15 $ 0.15


1 2 3 4 5 6 7 8 9 10 11 12 13 14
Profit $ 829.42 $ 8,294.96
15 16 $
17 1820,737.53
19 20 21 22 23 24 25 26 27
Percentage Win on Capital 83.03% 83.03% 83.03%

Calculated Total fees : $ 7.2 $ 52.1 $ 127.0

Total received in bank before taxes $ 1,825 $ 18,265 $ 45,666

Flat tax 30% $ 247.3 $ 2,479.3 $ 6,199.4


Flat tax

Total net after taxes $ 1,578 $ 15,786 $ 39,466


Real Percentage Win 58% 58% 58%

1 2 3 4
This chart isn't available in your version of Excel.

Editing this shape or saving this workbook into a different file format will
permanently break the chart.
Capital invested $ 10,000,000 $ 10,000,000 $ 10,000,000

Deposit fee (SEPA) $ 1.1 $ 1.1 $ 1.1 $ 1.1


Conversion fee (to USDT) 0.1% $ 10,000.0 $ 10,000.0 $ 10,000.0

1st Order IN $ 3,330,000 $ 3,330,000 $ 3,330,000


Trading fees (buy) 0.1% $ 3,330.000 $ 3,330.000 $ 3,330.000
Real amount ($) ### $3,326,669.63 $ 3,326,669.63
mat will Buying price $ 0.10 $ 0.10 $ 0.10
Number of assets bought 33266696.34 33266696.34 33266696.34

2nd Order IN $ 3,330,000 $ 3,330,000 $ 3,330,000


Trading fees (buy) 0.1% $ 3,330.000 $ 3,330.000 $ 3,330.000
Real amount ($) ### $3,326,669.63 $ 3,326,669.63
Buying price $ 0.05 $ 0.05 $ 0.05
Number of assets bought 66533392.68 66533392.68 66533392.68

Total real investment ### $6,659,999.27 $ 6,659,999.27


Total assets bought 99800089.02 99800089.02 99800089.02

Selling price $ 0.15 $ 0.15 $ 0.15


Amount after selling $ 14,970,013 $ 14,970,013 $ 14,970,013
Trading fees (sell) 0.1% $ 14,970.013 $ 14,970.013 $ 14,970.013

Profit ### $8,295,044.07 $ 8,295,044.07


Percentage Win on Capital 83% 83% 83%

New wallet balance (usdt) ### ### $ 18,285,042.97


Conversion fee (to USD) 0.1% $ 18,285.043 $ 18,285.043 $ 18,285.043
Withdrawal fee $ 1.1 $ 1.1 $ 1.1 $ 1.1

Calculated Total fees : $ 49,917.3 $ 49,917.3 $ 49,917.3

Total received in bank before taxes $ 18,266,757 $ 18,266,757 $ 18,266,757

Flat tax (France example) 30% ### $2,480,027.05 $ 2,480,027.05

Total net after taxes $ 15,786,730 $ 15,786,730 $ 15,786,730


Real Percentage Win 58% 58% 58%

You might also like