Начальный депозит : 100.00
Сумма собственных средств : 100.00
Инвестиционный доход : 820 552.62
Конечный депозит : 820 652.62
| Месяц | Прибыль | Пополнение | Депозит |
| 1 | 2.50 | 0.00 | 102.50 |
| 2 | 2.56 | 0.00 | 105.06 |
| 3 | 2.63 | 0.00 | 107.69 |
| 4 | 2.69 | 0.00 | 110.38 |
| 5 | 2.76 | 0.00 | 113.14 |
| 6 | 2.83 | 0.00 | 115.97 |
| 7 | 2.90 | 0.00 | 118.87 |
| 8 | 2.97 | 0.00 | 121.84 |
| 9 | 3.05 | 0.00 | 124.89 |
| 10 | 3.12 | 0.00 | 128.01 |
| 11 | 3.20 | 0.00 | 131.21 |
| 12 | 3.28 | 0.00 | 134.49 |
| 13 | 3.36 | 0.00 | 137.85 |
| 14 | 3.45 | 0.00 | 141.30 |
| 15 | 3.53 | 0.00 | 144.83 |
| 16 | 3.62 | 0.00 | 148.45 |
| 17 | 3.71 | 0.00 | 152.16 |
| 18 | 3.80 | 0.00 | 155.96 |
| 19 | 3.90 | 0.00 | 159.86 |
| 20 | 4.00 | 0.00 | 163.86 |
| 21 | 4.10 | 0.00 | 167.96 |
| 22 | 4.20 | 0.00 | 172.16 |
| 23 | 4.30 | 0.00 | 176.46 |
| 24 | 4.41 | 0.00 | 180.87 |
| 25 | 4.52 | 0.00 | 185.39 |
| 26 | 4.63 | 0.00 | 190.02 |
| 27 | 4.75 | 0.00 | 194.77 |
| 28 | 4.87 | 0.00 | 199.64 |
| 29 | 4.99 | 0.00 | 204.63 |
| 30 | 5.12 | 0.00 | 209.75 |
| 31 | 5.24 | 0.00 | 214.99 |
| 32 | 5.37 | 0.00 | 220.36 |
| 33 | 5.51 | 0.00 | 225.87 |
| 34 | 5.65 | 0.00 | 231.52 |
| 35 | 5.79 | 0.00 | 237.31 |
| 36 | 5.93 | 0.00 | 243.24 |
| 37 | 6.08 | 0.00 | 249.32 |
| 38 | 6.23 | 0.00 | 255.55 |
| 39 | 6.39 | 0.00 | 261.94 |
| 40 | 6.55 | 0.00 | 268.49 |
| 41 | 6.71 | 0.00 | 275.20 |
| 42 | 6.88 | 0.00 | 282.08 |
| 43 | 7.05 | 0.00 | 289.13 |
| 44 | 7.23 | 0.00 | 296.36 |
| 45 | 7.41 | 0.00 | 303.77 |
| 46 | 7.59 | 0.00 | 311.36 |
| 47 | 7.78 | 0.00 | 319.14 |
| 48 | 7.98 | 0.00 | 327.12 |
| 49 | 8.18 | 0.00 | 335.30 |
| 50 | 8.38 | 0.00 | 343.68 |
| 51 | 8.59 | 0.00 | 352.27 |
| 52 | 8.81 | 0.00 | 361.08 |
| 53 | 9.03 | 0.00 | 370.11 |
| 54 | 9.25 | 0.00 | 379.36 |
| 55 | 9.48 | 0.00 | 388.84 |
| 56 | 9.72 | 0.00 | 398.56 |
| 57 | 9.96 | 0.00 | 408.52 |
| 58 | 10.21 | 0.00 | 418.73 |
| 59 | 10.47 | 0.00 | 429.20 |
| 60 | 10.73 | 0.00 | 439.93 |
| 61 | 11.00 | 0.00 | 450.93 |
| 62 | 11.27 | 0.00 | 462.20 |
| 63 | 11.56 | 0.00 | 473.76 |
| 64 | 11.84 | 0.00 | 485.60 |
| 65 | 12.14 | 0.00 | 497.74 |
| 66 | 12.44 | 0.00 | 510.18 |
| 67 | 12.75 | 0.00 | 522.93 |
| 68 | 13.07 | 0.00 | 536.00 |
| 69 | 13.40 | 0.00 | 549.40 |
| 70 | 13.74 | 0.00 | 563.14 |
| 71 | 14.08 | 0.00 | 577.22 |
| 72 | 14.43 | 0.00 | 591.65 |
| 73 | 14.79 | 0.00 | 606.44 |
| 74 | 15.16 | 0.00 | 621.60 |
| 75 | 15.54 | 0.00 | 637.14 |
| 76 | 15.93 | 0.00 | 653.07 |
| 77 | 16.33 | 0.00 | 669.40 |
| 78 | 16.74 | 0.00 | 686.14 |
| 79 | 17.15 | 0.00 | 703.29 |
| 80 | 17.58 | 0.00 | 720.87 |
| 81 | 18.02 | 0.00 | 738.89 |
| 82 | 18.47 | 0.00 | 757.36 |
| 83 | 18.93 | 0.00 | 776.29 |
| 84 | 19.41 | 0.00 | 795.70 |
| 85 | 19.89 | 0.00 | 815.59 |
| 86 | 20.39 | 0.00 | 835.98 |
| 87 | 20.90 | 0.00 | 856.88 |
| 88 | 21.42 | 0.00 | 878.30 |
| 89 | 21.96 | 0.00 | 900.26 |
| 90 | 22.51 | 0.00 | 922.77 |
| 91 | 23.07 | 0.00 | 945.84 |
| 92 | 23.65 | 0.00 | 969.49 |
| 93 | 24.24 | 0.00 | 993.73 |
| 94 | 24.84 | 0.00 | 1 018.57 |
| 95 | 25.46 | 0.00 | 1 044.03 |
| 96 | 26.10 | 0.00 | 1 070.13 |
| 97 | 26.75 | 0.00 | 1 096.88 |
| 98 | 27.42 | 0.00 | 1 124.30 |
| 99 | 28.11 | 0.00 | 1 152.41 |
| 100 | 28.81 | 0.00 | 1 181.22 |
| 101 | 29.53 | 0.00 | 1 210.75 |
| 102 | 30.27 | 0.00 | 1 241.02 |
| 103 | 31.03 | 0.00 | 1 272.05 |
| 104 | 31.80 | 0.00 | 1 303.85 |
| 105 | 32.60 | 0.00 | 1 336.45 |
| 106 | 33.41 | 0.00 | 1 369.86 |
| 107 | 34.25 | 0.00 | 1 404.11 |
| 108 | 35.10 | 0.00 | 1 439.21 |
| 109 | 35.98 | 0.00 | 1 475.19 |
| 110 | 36.88 | 0.00 | 1 512.07 |
| 111 | 37.80 | 0.00 | 1 549.87 |
| 112 | 38.75 | 0.00 | 1 588.62 |
| 113 | 39.72 | 0.00 | 1 628.34 |
| 114 | 40.71 | 0.00 | 1 669.05 |
| 115 | 41.73 | 0.00 | 1 710.78 |
| 116 | 42.77 | 0.00 | 1 753.55 |
| 117 | 43.84 | 0.00 | 1 797.39 |
| 118 | 44.93 | 0.00 | 1 842.32 |
| 119 | 46.06 | 0.00 | 1 888.38 |
| 120 | 47.21 | 0.00 | 1 935.59 |
| 121 | 48.39 | 0.00 | 1 983.98 |
| 122 | 49.60 | 0.00 | 2 033.58 |
| 123 | 50.84 | 0.00 | 2 084.42 |
| 124 | 52.11 | 0.00 | 2 136.53 |
| 125 | 53.41 | 0.00 | 2 189.94 |
| 126 | 54.75 | 0.00 | 2 244.69 |
| 127 | 56.12 | 0.00 | 2 300.81 |
| 128 | 57.52 | 0.00 | 2 358.33 |
| 129 | 58.96 | 0.00 | 2 417.29 |
| 130 | 60.43 | 0.00 | 2 477.72 |
| 131 | 61.94 | 0.00 | 2 539.66 |
| 132 | 63.49 | 0.00 | 2 603.15 |
| 133 | 65.08 | 0.00 | 2 668.23 |
| 134 | 66.71 | 0.00 | 2 734.94 |
| 135 | 68.37 | 0.00 | 2 803.31 |
| 136 | 70.08 | 0.00 | 2 873.39 |
| 137 | 71.83 | 0.00 | 2 945.22 |
| 138 | 73.63 | 0.00 | 3 018.85 |
| 139 | 75.47 | 0.00 | 3 094.32 |
| 140 | 77.36 | 0.00 | 3 171.68 |
| 141 | 79.29 | 0.00 | 3 250.97 |
| 142 | 81.27 | 0.00 | 3 332.24 |
| 143 | 83.31 | 0.00 | 3 415.55 |
| 144 | 85.39 | 0.00 | 3 500.94 |
| 145 | 87.52 | 0.00 | 3 588.46 |
| 146 | 89.71 | 0.00 | 3 678.17 |
| 147 | 91.95 | 0.00 | 3 770.12 |
| 148 | 94.25 | 0.00 | 3 864.37 |
| 149 | 96.61 | 0.00 | 3 960.98 |
| 150 | 99.02 | 0.00 | 4 060.00 |
| 151 | 101.50 | 0.00 | 4 161.50 |
| 152 | 104.04 | 0.00 | 4 265.54 |
| 153 | 106.64 | 0.00 | 4 372.18 |
| 154 | 109.30 | 0.00 | 4 481.48 |
| 155 | 112.04 | 0.00 | 4 593.52 |
| 156 | 114.84 | 0.00 | 4 708.36 |
| 157 | 117.71 | 0.00 | 4 826.07 |
| 158 | 120.65 | 0.00 | 4 946.72 |
| 159 | 123.67 | 0.00 | 5 070.39 |
| 160 | 126.76 | 0.00 | 5 197.15 |
| 161 | 129.93 | 0.00 | 5 327.08 |
| 162 | 133.18 | 0.00 | 5 460.26 |
| 163 | 136.51 | 0.00 | 5 596.77 |
| 164 | 139.92 | 0.00 | 5 736.69 |
| 165 | 143.42 | 0.00 | 5 880.11 |
| 166 | 147.00 | 0.00 | 6 027.11 |
| 167 | 150.68 | 0.00 | 6 177.79 |
| 168 | 154.44 | 0.00 | 6 332.23 |
| 169 | 158.31 | 0.00 | 6 490.54 |
| 170 | 162.26 | 0.00 | 6 652.80 |
| 171 | 166.32 | 0.00 | 6 819.12 |
| 172 | 170.48 | 0.00 | 6 989.60 |
| 173 | 174.74 | 0.00 | 7 164.34 |
| 174 | 179.11 | 0.00 | 7 343.45 |
| 175 | 183.59 | 0.00 | 7 527.04 |
| 176 | 188.18 | 0.00 | 7 715.22 |
| 177 | 192.88 | 0.00 | 7 908.10 |
| 178 | 197.70 | 0.00 | 8 105.80 |
| 179 | 202.65 | 0.00 | 8 308.45 |
| 180 | 207.71 | 0.00 | 8 516.16 |
| 181 | 212.90 | 0.00 | 8 729.06 |
| 182 | 218.23 | 0.00 | 8 947.29 |
| 183 | 223.68 | 0.00 | 9 170.97 |
| 184 | 229.27 | 0.00 | 9 400.24 |
| 185 | 235.01 | 0.00 | 9 635.25 |
| 186 | 240.88 | 0.00 | 9 876.13 |
| 187 | 246.90 | 0.00 | 10 123.03 |
| 188 | 253.08 | 0.00 | 10 376.11 |
| 189 | 259.40 | 0.00 | 10 635.51 |
| 190 | 265.89 | 0.00 | 10 901.40 |
| 191 | 272.54 | 0.00 | 11 173.94 |
| 192 | 279.35 | 0.00 | 11 453.29 |
| 193 | 286.33 | 0.00 | 11 739.62 |
| 194 | 293.49 | 0.00 | 12 033.11 |
| 195 | 300.83 | 0.00 | 12 333.94 |
| 196 | 308.35 | 0.00 | 12 642.29 |
| 197 | 316.06 | 0.00 | 12 958.35 |
| 198 | 323.96 | 0.00 | 13 282.31 |
| 199 | 332.06 | 0.00 | 13 614.37 |
| 200 | 340.36 | 0.00 | 13 954.73 |
| 201 | 348.87 | 0.00 | 14 303.60 |
| 202 | 357.59 | 0.00 | 14 661.19 |
| 203 | 366.53 | 0.00 | 15 027.72 |
| 204 | 375.69 | 0.00 | 15 403.41 |
| 205 | 385.09 | 0.00 | 15 788.50 |
| 206 | 394.71 | 0.00 | 16 183.21 |
| 207 | 404.58 | 0.00 | 16 587.79 |
| 208 | 414.69 | 0.00 | 17 002.48 |
| 209 | 425.06 | 0.00 | 17 427.54 |
| 210 | 435.69 | 0.00 | 17 863.23 |
| 211 | 446.58 | 0.00 | 18 309.81 |
| 212 | 457.75 | 0.00 | 18 767.56 |
| 213 | 469.19 | 0.00 | 19 236.75 |
| 214 | 480.92 | 0.00 | 19 717.67 |
| 215 | 492.94 | 0.00 | 20 210.61 |
| 216 | 505.27 | 0.00 | 20 715.88 |
| 217 | 517.90 | 0.00 | 21 233.78 |
| 218 | 530.84 | 0.00 | 21 764.62 |
| 219 | 544.12 | 0.00 | 22 308.74 |
| 220 | 557.72 | 0.00 | 22 866.46 |
| 221 | 571.66 | 0.00 | 23 438.12 |
| 222 | 585.95 | 0.00 | 24 024.07 |
| 223 | 600.60 | 0.00 | 24 624.67 |
| 224 | 615.62 | 0.00 | 25 240.29 |
| 225 | 631.01 | 0.00 | 25 871.30 |
| 226 | 646.78 | 0.00 | 26 518.08 |
| 227 | 662.95 | 0.00 | 27 181.03 |
| 228 | 679.53 | 0.00 | 27 860.56 |
| 229 | 696.51 | 0.00 | 28 557.07 |
| 230 | 713.93 | 0.00 | 29 271.00 |
| 231 | 731.78 | 0.00 | 30 002.78 |
| 232 | 750.07 | 0.00 | 30 752.85 |
| 233 | 768.82 | 0.00 | 31 521.67 |
| 234 | 788.04 | 0.00 | 32 309.71 |
| 235 | 807.74 | 0.00 | 33 117.45 |
| 236 | 827.94 | 0.00 | 33 945.39 |
| 237 | 848.63 | 0.00 | 34 794.02 |
| 238 | 869.85 | 0.00 | 35 663.87 |
| 239 | 891.60 | 0.00 | 36 555.47 |
| 240 | 913.89 | 0.00 | 37 469.36 |
| 241 | 936.73 | 0.00 | 38 406.09 |
| 242 | 960.15 | 0.00 | 39 366.24 |
| 243 | 984.16 | 0.00 | 40 350.40 |
| 244 | 1 008.76 | 0.00 | 41 359.16 |
| 245 | 1 033.98 | 0.00 | 42 393.14 |
| 246 | 1 059.83 | 0.00 | 43 452.97 |
| 247 | 1 086.32 | 0.00 | 44 539.29 |
| 248 | 1 113.48 | 0.00 | 45 652.77 |
| 249 | 1 141.32 | 0.00 | 46 794.09 |
| 250 | 1 169.85 | 0.00 | 47 963.94 |
| 251 | 1 199.10 | 0.00 | 49 163.04 |
| 252 | 1 229.08 | 0.00 | 50 392.12 |
| 253 | 1 259.80 | 0.00 | 51 651.92 |
| 254 | 1 291.30 | 0.00 | 52 943.22 |
| 255 | 1 323.58 | 0.00 | 54 266.80 |
| 256 | 1 356.67 | 0.00 | 55 623.47 |
| 257 | 1 390.59 | 0.00 | 57 014.06 |
| 258 | 1 425.35 | 0.00 | 58 439.41 |
| 259 | 1 460.99 | 0.00 | 59 900.40 |
| 260 | 1 497.51 | 0.00 | 61 397.91 |
| 261 | 1 534.95 | 0.00 | 62 932.86 |
| 262 | 1 573.32 | 0.00 | 64 506.18 |
| 263 | 1 612.65 | 0.00 | 66 118.83 |
| 264 | 1 652.97 | 0.00 | 67 771.80 |
| 265 | 1 694.30 | 0.00 | 69 466.10 |
| 266 | 1 736.65 | 0.00 | 71 202.75 |
| 267 | 1 780.07 | 0.00 | 72 982.82 |
| 268 | 1 824.57 | 0.00 | 74 807.39 |
| 269 | 1 870.18 | 0.00 | 76 677.57 |
| 270 | 1 916.94 | 0.00 | 78 594.51 |
| 271 | 1 964.86 | 0.00 | 80 559.37 |
| 272 | 2 013.98 | 0.00 | 82 573.35 |
| 273 | 2 064.33 | 0.00 | 84 637.68 |
| 274 | 2 115.94 | 0.00 | 86 753.62 |
| 275 | 2 168.84 | 0.00 | 88 922.46 |
| 276 | 2 223.06 | 0.00 | 91 145.52 |
| 277 | 2 278.64 | 0.00 | 93 424.16 |
| 278 | 2 335.60 | 0.00 | 95 759.76 |
| 279 | 2 393.99 | 0.00 | 98 153.75 |
| 280 | 2 453.84 | 0.00 | 100 607.59 |
| 281 | 2 515.19 | 0.00 | 103 122.78 |
| 282 | 2 578.07 | 0.00 | 105 700.85 |
| 283 | 2 642.52 | 0.00 | 108 343.37 |
| 284 | 2 708.58 | 0.00 | 111 051.95 |
| 285 | 2 776.30 | 0.00 | 113 828.25 |
| 286 | 2 845.71 | 0.00 | 116 673.96 |
| 287 | 2 916.85 | 0.00 | 119 590.81 |
| 288 | 2 989.77 | 0.00 | 122 580.58 |
| 289 | 3 064.51 | 0.00 | 125 645.09 |
| 290 | 3 141.13 | 0.00 | 128 786.22 |
| 291 | 3 219.66 | 0.00 | 132 005.88 |
| 292 | 3 300.15 | 0.00 | 135 306.03 |
| 293 | 3 382.65 | 0.00 | 138 688.68 |
| 294 | 3 467.22 | 0.00 | 142 155.90 |
| 295 | 3 553.90 | 0.00 | 145 709.80 |
| 296 | 3 642.75 | 0.00 | 149 352.55 |
| 297 | 3 733.81 | 0.00 | 153 086.36 |
| 298 | 3 827.16 | 0.00 | 156 913.52 |
| 299 | 3 922.84 | 0.00 | 160 836.36 |
| 300 | 4 020.91 | 0.00 | 164 857.27 |
| 301 | 4 121.43 | 0.00 | 168 978.70 |
| 302 | 4 224.47 | 0.00 | 173 203.17 |
| 303 | 4 330.08 | 0.00 | 177 533.25 |
| 304 | 4 438.33 | 0.00 | 181 971.58 |
| 305 | 4 549.29 | 0.00 | 186 520.87 |
| 306 | 4 663.02 | 0.00 | 191 183.89 |
| 307 | 4 779.60 | 0.00 | 195 963.49 |
| 308 | 4 899.09 | 0.00 | 200 862.58 |
| 309 | 5 021.56 | 0.00 | 205 884.14 |
| 310 | 5 147.10 | 0.00 | 211 031.24 |
| 311 | 5 275.78 | 0.00 | 216 307.02 |
| 312 | 5 407.68 | 0.00 | 221 714.70 |
| 313 | 5 542.87 | 0.00 | 227 257.57 |
| 314 | 5 681.44 | 0.00 | 232 939.01 |
| 315 | 5 823.48 | 0.00 | 238 762.49 |
| 316 | 5 969.06 | 0.00 | 244 731.55 |
| 317 | 6 118.29 | 0.00 | 250 849.84 |
| 318 | 6 271.25 | 0.00 | 257 121.09 |
| 319 | 6 428.03 | 0.00 | 263 549.12 |
| 320 | 6 588.73 | 0.00 | 270 137.85 |
| 321 | 6 753.45 | 0.00 | 276 891.30 |
| 322 | 6 922.28 | 0.00 | 283 813.58 |
| 323 | 7 095.34 | 0.00 | 290 908.92 |
| 324 | 7 272.72 | 0.00 | 298 181.64 |
| 325 | 7 454.54 | 0.00 | 305 636.18 |
| 326 | 7 640.90 | 0.00 | 313 277.08 |
| 327 | 7 831.93 | 0.00 | 321 109.01 |
| 328 | 8 027.73 | 0.00 | 329 136.74 |
| 329 | 8 228.42 | 0.00 | 337 365.16 |
| 330 | 8 434.13 | 0.00 | 345 799.29 |
| 331 | 8 644.98 | 0.00 | 354 444.27 |
| 332 | 8 861.11 | 0.00 | 363 305.38 |
| 333 | 9 082.63 | 0.00 | 372 388.01 |
| 334 | 9 309.70 | 0.00 | 381 697.71 |
| 335 | 9 542.44 | 0.00 | 391 240.15 |
| 336 | 9 781.00 | 0.00 | 401 021.15 |
| 337 | 10 025.53 | 0.00 | 411 046.68 |
| 338 | 10 276.17 | 0.00 | 421 322.85 |
| 339 | 10 533.07 | 0.00 | 431 855.92 |
| 340 | 10 796.40 | 0.00 | 442 652.32 |
| 341 | 11 066.31 | 0.00 | 453 718.63 |
| 342 | 11 342.97 | 0.00 | 465 061.60 |
| 343 | 11 626.54 | 0.00 | 476 688.14 |
| 344 | 11 917.20 | 0.00 | 488 605.34 |
| 345 | 12 215.13 | 0.00 | 500 820.47 |
| 346 | 12 520.51 | 0.00 | 513 340.98 |
| 347 | 12 833.52 | 0.00 | 526 174.50 |
| 348 | 13 154.36 | 0.00 | 539 328.86 |
| 349 | 13 483.22 | 0.00 | 552 812.08 |
| 350 | 13 820.30 | 0.00 | 566 632.38 |
| 351 | 14 165.81 | 0.00 | 580 798.19 |
| 352 | 14 519.95 | 0.00 | 595 318.14 |
| 353 | 14 882.95 | 0.00 | 610 201.09 |
| 354 | 15 255.03 | 0.00 | 625 456.12 |
| 355 | 15 636.40 | 0.00 | 641 092.52 |
| 356 | 16 027.31 | 0.00 | 657 119.83 |
| 357 | 16 428.00 | 0.00 | 673 547.83 |
| 358 | 16 838.70 | 0.00 | 690 386.53 |
| 359 | 17 259.66 | 0.00 | 707 646.19 |
| 360 | 17 691.15 | 0.00 | 725 337.34 |
| 361 | 18 133.43 | 0.00 | 743 470.77 |
| 362 | 18 586.77 | 0.00 | 762 057.54 |
| 363 | 19 051.44 | 0.00 | 781 108.98 |
| 364 | 19 527.72 | 0.00 | 800 636.70 |
| 365 | 20 015.92 | 0.00 | 820 652.62 |
