Table 12. January 2015 to October 2015... | Emerald Publishing

Table 12.

January 2015 to October 2015

Months	Collection	Money taken	Bonus	Balance	M1	M2	M3	M4	M5	M6	M7	M8	M9	M10
Jan	10,000	7,000	300	3,000	7,000 + 300	300	300	300	300	300	300	300	300	300
Feb	10,000	10,000	0	0	0	10,000 + 0	0	0	0	0	0	0	0	0
Mar	10,000	7,400	260	2,600	260	260	7,400 + 260	260	260	260	260	260	260	260
Apr	10,000	7,500	250	2,500	250	250	250	7,500 + 250	250	250	250	250	250	250
May	10,000	7,600	240	2,400	240	240	240	240	7,600 + 240	240	240	240	240	240
Jun	10,000	7,700	230	2,300	230	230	230	230	230	7,700 + 230	230	230	230	230
Jul	10,000	7,800	220	2,200	220	220	220	220	220	220	7,800 + 220	220	220	220
Aug	10,000	7,900	210	2,100	210	210	210	210	210	210	210	7,900 + 210	210	210
Sep	10,000	8,000	200	2,000	200	200	200	200	200	200	200	200	8,000 + 200	200
Oct	10,000	8,100	190	1,900	190	190	190	190	190	190	190	190	190	8,100 + 190
				Total	9,100	12,100	9,500	9,600	9,700	9,800	9,900	10,000	10,100	10,200
				Loss/Profit	−900	2100	−500	−400	−300	−200	−100	–	100	200

Months	Collection	Money taken	Bonus	Balance	M1	M2	M3	M4	M5	M6	M7	M8	M9	M10
Jan	10,000	7,000	300	3,000	7,000 + 300	300	300	300	300	300	300	300	300	300
Feb	10,000	10,000	0	0	0	10,000 + 0	0	0	0	0	0	0	0	0
Mar	10,000	7,400	260	2,600	260	260	7,400 + 260	260	260	260	260	260	260	260
Apr	10,000	7,500	250	2,500	250	250	250	7,500 + 250	250	250	250	250	250	250
May	10,000	7,600	240	2,400	240	240	240	240	7,600 + 240	240	240	240	240	240
Jun	10,000	7,700	230	2,300	230	230	230	230	230	7,700 + 230	230	230	230	230
Jul	10,000	7,800	220	2,200	220	220	220	220	220	220	7,800 + 220	220	220	220
Aug	10,000	7,900	210	2,100	210	210	210	210	210	210	210	7,900 + 210	210	210
Sep	10,000	8,000	200	2,000	200	200	200	200	200	200	200	200	8,000 + 200	200
Oct	10,000	8,100	190	1,900	190	190	190	190	190	190	190	190	190	8,100 + 190
				Total	9,100	12,100	9,500	9,600	9,700	9,800	9,900	10,000	10,100	10,200
				Loss/Profit	−900	2100	−500	−400	−300	−200	−100	–	100	200