Month Nabila Hammad Total Value Deduction - Mother

JAN-FEB 190,200.00
FEB-MAR 120,000.00 330,000.00 450,000.00
MAR-APR 120,000.00 400,000.00 520,000.00
APR-MAY 120,000.00 400,000.00 520,000.00
MAY-JUN 120,000.00 400,000.00 520,000.00
JUN-JUL 120,000.00 400,000.00 520,000.00
JUL-AG 120,000.00 400,000.00 520,000.00
AG-SEP 120,000.00 400,000.00 520,000.00
SEP-OCT 120,000.00 400,000.00 520,000.00
OCT-NV 120,000.00 400,000.00 520,000.00
NV-DEC 120,000.00 400,000.00 520,000.00
DEC-JAN 120,000.00 400,000.00 520,000.00
Deduction - MT-MN Deduction - Self Deduction @ Trading
(15,000.00) (10,000.00)
(20,000.00) (30,000.00) (100,000.00)
(20,000.00) (30,000.00) (100,000.00)
(20,000.00) (30,000.00) (250,000.00)
(20,000.00) (30,000.00) (250,000.00)
(20,000.00) (30,000.00) (250,000.00)
(20,000.00) (30,000.00)
(20,000.00) (30,000.00)
(20,000.00) (30,000.00)
(20,000.00) (30,000.00)
(20,000.00) (30,000.00)
(20,000.00) (30,000.00)
Deduction @ Trading Deduction @ Bike Deduction @ Room Net Earning
(50,000.00) (22,000.00) 93,200.00
(100,000.00) - - 200,000.00
- - 370,000.00
220,000.00
220,000.00
220,000.00
470,000.00
470,000.00
470,000.00
470,000.00
470,000.00
470,000.00
FAYS - OP FAYS - CL
- 93,200.00
93,200.00 293,200.00
293,200.00 663,200.00
663,200.00 883,200.00
883,200.00 1,103,200.00
1,103,200.00 1,323,200.00
1,323,200.00 1,793,200.00
1,793,200.00 2,263,200.00
2,263,200.00 2,733,200.00
2,733,200.00 3,203,200.00
3,203,200.00 3,673,200.00
3,673,200.00 4,143,200.00
Date Year Trading Account # Opening Value
Wednesday, February 01, 2017 2017 TRD-09 50000
Thursday, February 02, 2017 2017 TRD-09 52000
Friday, February 03, 2017 2017 TRD-09 54000
Monday, February 06, 2017 2017 TRD-09 56000
Tuesday, February 07, 2017 2017 TRD-09 58000
Wednesday, February 08, 2017 2017 TRD-09 60000
Thursday, February 09, 2017 2017 TRD-09 62000
Friday, February 10, 2017 2017 TRD-09 64000
Monday, February 13, 2017 2017 TRD-09 66000
Tuesday, February 14, 2017 2017 TRD-09 68000
Wednesday, February 15, 2017 2017 TRD-09 70000
Thursday, February 16, 2017 2017 TRD-09 72000
Friday, February 17, 2017 2017 TRD-09 74000
Monday, February 20, 2017 2017 TRD-09 76000
Tuesday, February 21, 2017 2017 TRD-09 78000
Wednesday, February 22, 2017 2017 TRD-09 80000
Thursday, February 23, 2017 2017 TRD-09 82000
Friday, February 24, 2017 2017 TRD-09 84000
Monday, February 27, 2017 2017 TRD-09 86000
Tuesday, February 28, 2017 2017 TRD-09 88000

Date Year Trading Account # Opening Value

Wednesday, February 01, 2017 2017 TRD-25 30000
Thursday, February 02, 2017 2017 TRD-25 32000
Friday, February 03, 2017 2017 TRD-25 34000
Monday, February 06, 2017 2017 TRD-25 36000
Tuesday, February 07, 2017 2017 TRD-25 38000
Wednesday, February 08, 2017 2017 TRD-25 40000
Thursday, February 09, 2017 2017 TRD-25 42000
Friday, February 10, 2017 2017 TRD-25 44000
Monday, February 13, 2017 2017 TRD-25 46000
Tuesday, February 14, 2017 2017 TRD-25 48000
Wednesday, February 15, 2017 2017 TRD-25 50000
Thursday, February 16, 2017 2017 TRD-25 52000
Friday, February 17, 2017 2017 TRD-25 54000
Monday, February 20, 2017 2017 TRD-25 56000
Tuesday, February 21, 2017 2017 TRD-25 58000
Wednesday, February 22, 2017 2017 TRD-25 60000
Thursday, February 23, 2017 2017 TRD-25 62000
Friday, February 24, 2017 2017 TRD-25 64000
Monday, February 27, 2017 2017 TRD-25 66000
Tuesday, February 28, 2017 2017 TRD-25 68000
Lots AVA Lots SL Profit Withdrawk Net Profit Closing
11.904761905 2000 2000 52000 12.380952
12.380952381 2000 2000 54000 12.857143
12.857142857 2000 2000 56000 13.333333
13.333333333 2000 2000 58000 13.809524
13.80952381 2000 2000 60000 14.285714
14.285714286 2000 2000 62000 14.761905
14.761904762 2000 2000 64000 15.238095
15.238095238 2000 2000 66000 15.714286
15.714285714 2000 2000 68000 16.190476
16.19047619 2000 2000 70000 16.666667
16.666666667 2000 2000 72000 17.142857
17.142857143 2000 2000 74000 17.619048
17.619047619 2000 2000 76000 18.095238
18.095238095 2000 2000 78000 18.571429
18.571428571 2000 2000 80000 19.047619
19.047619048 2000 2000 82000 19.52381
19.523809524 2000 2000 84000 20
20 2000 2000 86000 20.47619
20.476190476 2000 2000 88000 20.952381
20.952380952 2000 2000 90000 21.428571

Lots AVA Lots SL Profit Withdrawk Net Profit Closing

7.14 2000 2000 32000 7.6190476
7.62 2000 2000 34000 8.0952381
8.10 2000 2000 36000 8.5714286
8.57 2000 2000 38000 9.047619
9.05 2000 2000 40000 9.5238095
9.52 2000 2000 42000 10
10.00 2000 2000 44000 10.47619
10.48 2000 2000 46000 10.952381
10.95 2000 2000 48000 11.428571
11.43 2000 2000 50000 11.904762
11.90 2000 2000 52000 12.380952
12.38 2000 2000 54000 12.857143
12.86 2000 2000 56000 13.333333
13.33 2000 2000 58000 13.809524
13.81 2000 2000 60000 14.285714
14.29 2000 2000 62000 14.761905
14.76 2000 2000 64000 15.238095
15.24 2000 2000 66000 15.714286
15.71 2000 2000 68000 16.190476
16.19 2000 2000 70000 16.666667
8250
 Month Year Trading Account # Opening Value
FEBRUARY 2017 TRD-0580825 30,000.00
MARCH 2017 TRD-0580825 42,096.00
APRIL 2017 TRD-0580825 59,376.00
MAY 2017 TRD-0580825 83,568.00
JUNE 2017 TRD-0580825 116,400.00
JULY 2017 TRD-0580825 163,056.00
AUGUST 2017 TRD-0580825 225,436.80
SEPTEMBER 2017 TRD-0580825 312,441.60
OCTOBER 2017 TRD-0580825 433,920.00
NOVEMBER 2017 TRD-0580825 603,004.80
DECEMBER 2017 TRD-0580825 837,753.60
JANUARY 2018 TRD-0580825 1,164,432.00
FEBRUARY 2018 TRD-0580825 1,619,155.20
MARCH 2018 TRD-0580825 2,251,171.20
APRIL 2018 TRD-0580825 3,129,427.20
MAY 2018 TRD-0580825 4,352,419.20
JUNE 2018 TRD-0580825 7,755,319.20
JULY 2018 TRD-0580825 11,158,219.20
AUGUST 2018 TRD-0580825 15,241,699.20
SEPTEMBER 2018 TRD-0580825 19,325,179.20
OCTOBER 2018 TRD-0580825 23,408,659.20
NOVEMBER 2018 TRD-0580825 27,492,139.20
DECEMBER 2018 TRD-0580825 31,575,619.20
JANUARY 2019 TRD-0580825 35,659,099.20
FEBRUARY 2019 TRD-0580825 39,742,579.20
MARCH 2019 TRD-0580825 44,846,929.20
APRIL 2019 TRD-0580825 49,951,279.20
MAY 2019 TRD-0580825 55,055,629.20
JUNE 2019 TRD-0580825 60,159,979.20
JULY 2019 TRD-0580825 65,264,329.20
AUGUST 2019 TRD-0580825 70,368,679.20
SEPTEMBER 2019 TRD-0580825 75,473,029.20
OCTOBER 2019 TRD-0580825 80,577,379.20
NOVEMBER 2019 TRD-0580825 85,681,729.20
DECEMBER 2019 TRD-0580825 90,786,079.20
Lots AVA Lots SL Profit Profit / Month
7.14 7.00 672.00 12,096.00
10.02 10.00 960.00 17,280.00
14.14 14.00 1,344.00 24,192.00
19.90 19.00 1,824.00 32,832.00
27.71 27.00 2,592.00 46,656.00
38.82 38.00 3,648.00 65,664.00
53.68 53.00 5,088.00 91,584.00
74.39 74.00 7,104.00 127,872.00
103.31 103.00 9,888.00 177,984.00
143.57 143.00 13,728.00 247,104.00
199.47 199.00 19,104.00 343,872.00
277.25 277.00 26,592.00 478,656.00
385.51 385.00 36,960.00 665,280.00
535.99 535.00 51,360.00 924,480.00
745.10 745.00 71,520.00 1,287,360.00
1,036.29 1,000.00 199,000.00 3,582,000.00
1,846.50 1,000.00 199,000.00 3,582,000.00
2,656.72 1,200.00 238,800.00 4,298,400.00
3,628.98 1,200.00 238,800.00 4,298,400.00
4,601.23 1,200.00 238,800.00 4,298,400.00
5,573.49 1,200.00 238,800.00 4,298,400.00
6,545.75 1,200.00 238,800.00 4,298,400.00
7,518.00 1,200.00 238,800.00 4,298,400.00
8,490.26 1,200.00 238,800.00 4,298,400.00
9,462.52 1,500.00 298,500.00 5,373,000.00
10,677.84 1,500.00 298,500.00 5,373,000.00
11,893.16 1,500.00 298,500.00 5,373,000.00
13,108.48 1,500.00 298,500.00 5,373,000.00
14,323.80 1,500.00 298,500.00 5,373,000.00
15,539.13 1,500.00 298,500.00 5,373,000.00
16,754.45 1,500.00 298,500.00 5,373,000.00
17,969.77 1,500.00 298,500.00 5,373,000.00
19,185.09 1,500.00 298,500.00 5,373,000.00
20,400.41 1,500.00 298,500.00 5,373,000.00
21,615.73 1,500.00 298,500.00 5,373,000.00

INTEREST CALCULATION
Ammount - TRD 09 =
Interest Rate =
Total Interest Per Annum =
Interest Per Month =
 Withdrawk Net Profit Closing Status
12,096.00 42,096.00 ACHIEVED
17,280.00 59,376.00
24,192.00 83,568.00
32,832.00 116,400.00
46,656.00 163,056.00
3,283.20 62,380.80 225,436.80
4,579.20 87,004.80 312,441.60
6,393.60 121,478.40 433,920.00
8,899.20 169,084.80 603,004.80
12,355.20 234,748.80 837,753.60
17,193.60 326,678.40 1,164,432.00
23,932.80 454,723.20 1,619,155.20
33,264.00 632,016.00 2,251,171.20
46,224.00 878,256.00 3,129,427.20
64,368.00 1,222,992.00 4,352,419.20
179,100.00 3,402,900.00 7,755,319.20
179,100.00 3,402,900.00 11,158,219.20
214,920.00 4,083,480.00 15,241,699.20
214,920.00 4,083,480.00 19,325,179.20
214,920.00 4,083,480.00 23,408,659.20
214,920.00 4,083,480.00 27,492,139.20
214,920.00 4,083,480.00 31,575,619.20
214,920.00 4,083,480.00 35,659,099.20
214,920.00 4,083,480.00 39,742,579.20
268,650.00 5,104,350.00 44,846,929.20
268,650.00 5,104,350.00 49,951,279.20
268,650.00 5,104,350.00 55,055,629.20
268,650.00 5,104,350.00 60,159,979.20
268,650.00 5,104,350.00 65,264,329.20
268,650.00 5,104,350.00 70,368,679.20
268,650.00 5,104,350.00 75,473,029.20
268,650.00 5,104,350.00 80,577,379.20
268,650.00 5,104,350.00 85,681,729.20
268,650.00 5,104,350.00 90,786,079.20
268,650.00 5,104,350.00 95,890,429.20

EST CALCULATION
86,000,000.20
7%
6,020,000.01
501,666.67
 Month Year Trading Account # Opening Value
FEBRUARY 2017 TRD-0580809 50,000.00
MARCH 2017 TRD-0580809 95,000.00
APRIL 2017 TRD-0580809 365,000.00
MAY 2017 TRD-0580809 569,490.00
JUNE 2017 TRD-0580809 983,515.00
JULY 2017 TRD-0580809 2,222,515.00
AUGUST 2017 TRD-0580809 4,458,515.00
SEPTEMBER 2017 TRD-0580809 8,758,515.00
OCTOBER 2017 TRD-0580809 12,628,515.00
NOVEMBER 2017 TRD-0580809 17,272,515.00
DECEMBER 2017 TRD-0580809 21,916,515.00

Month Year Trading Account # Opening Value

January 2018 TRD-0580809 6,560,515.00
FEBRUARY 2018 TRD-0580809 8,057,875.00
MARCH 2018 TRD-0580809 9,555,235.00
APRIL 2018 TRD-0580809 11,052,595.00
MAY 2018 TRD-0580809 12,886,795.00
JUNE 2018 TRD-0580809 14,720,995.00
JULY 2018 TRD-0580809 16,555,195.00
AUGUST 2018 TRD-0580809 18,389,395.00
SEPTEMBER 2018 TRD-0580809 20,784,995.00
OCTOBER 2018 TRD-0580809 23,180,595.00
NOVEMBER 2018 TRD-0580809 25,426,195.00
DECEMBER 2018 TRD-0580809 27,671,795.00
 Month Year Trading Account # Opening Value
January 2018 TRD-0580809 9,917,395.00
FEBRUARY 2018 TRD-0580809 11,414,755.00
MARCH 2018 TRD-0580809 12,912,115.00
APRIL 2018 TRD-0580809 14,409,475.00
MAY 2018 TRD-0580809 16,243,675.00
JUNE 2018 TRD-0580809 18,077,875.00
JULY 2018 TRD-0580809 19,912,075.00
AUGUST 2018 TRD-0580809 21,746,275.00
SEPTEMBER 2018 TRD-0580809 24,141,875.00
OCTOBER 2018 TRD-0580809 26,537,475.00
NOVEMBER 2018 TRD-0580809 28,783,075.00
DECEMBER 2018 TRD-0580809 31,028,675.00
Lots AVA Lots SL Profit Profit / Month Withdrawk
11.90 3,000.00 45,000.00
22.62 8,000.00 120,000.00
86.90 86 34,830.00 104,490.00
135.59 135 54,675.00 164,025.00
23.42 23 98,900.00 989,000.00
52.92 52 223,600.00 2,236,000.00
106.16 100 430,000.00 4,300,000.00
208.54 100 430,000.00 4,300,000.00 430,000.00
300.68 120 516,000.00 5,160,000.00 516,000.00
411.25 120 516,000.00 5,160,000.00 516,000.00
521.82 120 516,000.00 5,160,000.00 516,000.00

INTEREST CALCULATION - 2018 Payab

Ammount - TRD 09 = 20,000,000.00
Interest Rate = 7%
Total Interest Per Annum = 1,400,000.00
Interest Per Month = 116,666.67

Lots AVA Lots SL Profit Profit / Month Withdrawk

156.20 120 481,200.00 1,924,800.00 577,440.00
191.85 120 481,200.00 1,924,800.00 577,440.00
227.51 120 481,200.00 1,924,800.00 577,440.00
263.16 150 601,500.00 2,406,000.00 721,800.00
306.83 150 601,500.00 2,406,000.00 721,800.00
350.50 150 601,500.00 2,406,000.00 721,800.00
394.17 150 601,500.00 2,406,000.00 721,800.00
437.84 200 802,000.00 3,208,000.00 962,400.00
494.88 200 802,000.00 3,208,000.00 962,400.00
551.92 200 802,000.00 3,208,000.00 962,400.00
605.39 200 802,000.00 3,208,000.00 962,400.00
658.85 200 802,000.00 3,208,000.00 962,400.00

INTEREST CALCULATION - 2019 Payab

Ammount - TRD 09 = 40,000,000.00
Interest Rate = 7%
Total Interest Per Annum = 2,800,000.00
Interest Per Month = 233,333.33
Lots AVA Lots SL Profit Profit / Month Withdrawk
236.13 120 481,200.00 1,924,800.00 577,440.00
271.78 120 481,200.00 1,924,800.00 577,440.00
307.43 120 481,200.00 1,924,800.00 577,440.00
343.08 150 601,500.00 2,406,000.00 721,800.00
386.75 150 601,500.00 2,406,000.00 721,800.00
430.43 150 601,500.00 2,406,000.00 721,800.00
474.10 150 601,500.00 2,406,000.00 721,800.00
517.77 200 802,000.00 3,208,000.00 962,400.00
574.81 200 802,000.00 3,208,000.00 962,400.00
631.84 200 802,000.00 3,208,000.00 962,400.00
685.31 200 802,000.00 3,208,000.00 962,400.00
738.78 200 802,000.00 3,208,000.00 962,400.00

INTEREST CALCULATION - 2020 Payab

Ammount - TRD 09 = 60,000,000.00
Interest Rate = 7%
Total Interest Per Annum = 4,200,000.00
Interest Per Month = 350,000.00
 Net Profit Closing Status
45,000.00 95,000.00
120,000.00 215,000.00
104,490.00 469,490.00
164,025.00 733,515.00
989,000.00 1,972,515.00
2,236,000.00 4,458,515.00
4,300,000.00 8,758,515.00
3,870,000.00 12,628,515.00
4,644,000.00 17,272,515.00
4,644,000.00 21,916,515.00
4,644,000.00 26,560,515.00

N - 2018 Payable

Net Profit Closing

1,347,360.00 7,907,875.00
1,347,360.00 9,405,235.00
1,347,360.00 10,902,595.00
1,684,200.00 12,736,795.00
1,684,200.00 14,570,995.00
1,684,200.00 16,405,195.00
1,684,200.00 18,239,395.00
2,245,600.00 20,634,995.00
2,245,600.00 23,030,595.00
2,245,600.00 25,426,195.00
2,245,600.00 27,671,795.00
2,245,600.00 29,917,395.00

N - 2019 Payable
 Net Profit Closing
1,347,360.00 11,264,755.00
1,347,360.00 12,762,115.00
1,347,360.00 14,259,475.00
1,684,200.00 16,093,675.00
1,684,200.00 17,927,875.00
1,684,200.00 19,762,075.00
1,684,200.00 21,596,275.00
2,245,600.00 23,991,875.00
2,245,600.00 26,387,475.00
2,245,600.00 28,783,075.00
2,245,600.00 31,028,675.00
2,245,600.00 33,274,275.00

N - 2020 Payable
 Month Year Trading Account # Opening Value
APRIL 2017 TRD-ACM 100,000.00
MAY 2017 TRD-ACM 120,468.57
JUNE 2017 TRD-ACM 145,126.77
JULY 2017 TRD-ACM 174,832.14
AUGUST 2017 TRD-ACM 210,617.79
SEPTEMBER 2017 TRD-ACM 253,728.24
OCTOBER 2017 TRD-ACM 305,662.78
NOVEMBER 2017 TRD-ACM 368,227.59
DECEMBER 2017 TRD-ACM 443,598.51
JANUARY 2018 TRD-ACM 534,396.79
FEBRUARY 2018 TRD-ACM 643,780.18
MARCH 2018 TRD-0580825 775,552.79
APRIL 2018 TRD-0580825 934,297.36
MAY 2018 TRD-0580825 1,125,534.69
JUNE 2018 TRD-0580825 1,355,915.56
JULY 2018 TRD-0580825 1,633,452.10
AUGUST 2018 TRD-0580825 1,967,796.41
SEPTEMBER 2018 TRD-0580825 2,370,576.23
OCTOBER 2018 TRD-0580825 2,855,799.32
NOVEMBER 2018 TRD-0580825 3,440,340.64
DECEMBER 2018 TRD-0580825 4,144,529.22
JANUARY 2019 TRD-0580825 4,992,855.15
FEBRUARY 2019 TRD-0580825 6,014,821.27
MARCH 2019 TRD-0580825 7,245,969.26
APRIL 2019 TRD-0580825 8,678,769.26
MAY 2019 TRD-0580825 10,111,569.26
JUNE 2019 TRD-0580825 11,544,369.26
JULY 2019 TRD-0580825 12,977,169.26
AUGUST 2019 TRD-0580825 14,409,969.26
SEPTEMBER 2019 TRD-0580825 15,842,769.26
OCTOBER 2019 TRD-0580825 17,275,569.26
NOVEMBER 2019 TRD-0580825 18,708,369.26
DECEMBER 2019 TRD-0580825 20,141,169.26
Lots AVA Lots SL Profit Profit / Month Withdrawk Net Profit
23.81 14.29 2,842.86 22,742.86 2,274.29 20,468.57
28.68 17.21 3,424.75 27,398.00 2,739.80 24,658.20
34.55 20.73 4,125.75 33,005.97 3,300.60 29,705.38
41.63 24.98 4,970.23 39,761.82 3,976.18 35,785.64
50.15 30.09 5,987.56 47,900.50 4,790.05 43,110.45
60.41 36.25 7,213.13 57,705.05 5,770.51 51,934.55
72.78 43.67 8,689.56 69,516.45 6,951.64 62,564.80
87.67 52.60 10,468.18 83,745.47 8,374.55 75,370.93
105.62 63.37 12,610.87 100,886.98 10,088.70 90,798.28
127.24 76.342399 15,192.14 121,537.10 12,153.71 109383.389182
153.28 91.97 18,301.75 146,414.01 14,641.40 131,772.61
184.66 110.79 22,047.86 176,382.86 17,638.29 158,744.58
222.45 133.47 26,560.74 212,485.91 21,248.59 191,237.32
267.98 160.79 31,997.34 255,978.75 25,597.87 230,380.87
322.84 193.70 38,546.74 308,373.94 30,837.39 277,536.54
388.92 233.35 46,436.71 371,493.68 37,149.37 334,344.31
468.52 281.11 55,941.64 447,533.13 44,753.31 402,779.81
564.42 338.65 67,392.10 539,136.77 53,913.68 485,223.09
679.95 407.97 81,186.29 649,490.36 64,949.04 584,541.32
819.13 491.48 97,803.97 782,431.76 78,243.18 704,188.58
986.79 592.08 117,823.05 942,584.36 94,258.44 848,325.92
1,188.78 713.26502 141,939.74 1,135,517.91 113,551.79 1021966.12219
1,432.10 859.26 170,992.78 1,367,942.21 136,794.22 1,231,147.99
1,725.23 1,000.00 199,000.00 1,592,000.00 159,200.00 1,432,800.00
2,066.37 1,000.00 199,000.00 1,592,000.00 159,200.00 1,432,800.00
2,407.52 1,000.00 199,000.00 1,592,000.00 159,200.00 1,432,800.00
2,748.66 1,000.00 199,000.00 1,592,000.00 159,200.00 1,432,800.00
3,089.80 1,000.00 199,000.00 1,592,000.00 159,200.00 1,432,800.00
3,430.95 1,000.00 199,000.00 1,592,000.00 159,200.00 1,432,800.00
3,772.09 1,000.00 199,000.00 1,592,000.00 159,200.00 1,432,800.00
4,113.23 1,000.00 199,000.00 1,592,000.00 159,200.00 1,432,800.00
4,454.37 1,000.00 199,000.00 1,592,000.00 159,200.00 1,432,800.00
4,795.52 1,000.00 199,000.00 1,592,000.00 159,200.00 1,432,800.00

INTEREST CALCULATION
Ammount - TRD = ###
Interest Rate = 7%
Total Interest = 817,847.82
Interest Per Mo= 68,153.98
 Closing Status
120,468.57
145,126.77
174,832.14
210,617.79
253,728.24
305,662.78
368,227.59
443,598.51
534,396.79
643,780.18
775,552.79
934,297.36
1,125,534.69
1,355,915.56
1,633,452.10
1,967,796.41
2,370,576.23
2,855,799.32
3,440,340.64
4,144,529.22
4,992,855.15
6,014,821.27
7,245,969.26
8,678,769.26
10,111,569.26
11,544,369.26
12,977,169.26
14,409,969.26
15,842,769.26
17,275,569.26
18,708,369.26
20,141,169.26
21,573,969.26

TION
 2017
APRIL MAY JUNE JULY
TRD-25 PROFIT 3,283.20
TRD-09 PROFIT
TRD - ACM PROFIT 2,274.29 2,739.80 3,300.60 3,976.18
Total Profit 2,274.29 2,739.80 3,300.60 7,259.38
 2017
AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER JANUARY
4,579.20 6,393.60 8,899.20 12,355.20 17,193.60 23,932.80
430,000.00 516,000.00 516,000.00 516,000.00 577,440.00
4,790.05 5,770.51 6,951.64 8,374.55 10,088.70 12,153.71
9,369.25 442,164.11 531,850.84 536,729.75 543,282.30 613,526.51
 2018
FEBRUARY MARCH APRIL MAY JUNE JULY
33,264.00 46,224.00 64,368.00 179,100.00 179,100.00 214,920.00
577,440.00 577,440.00 721,800.00 721,800.00 721,800.00 721,800.00
14,641.40 17,638.29 21,248.59 25,597.87 30,837.39 37,149.37
625,345.40 641,302.29 807,416.59 926,497.87 931,737.39 973,869.37
 AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER
214,920.00 ### 214,920.00 ### 214,920.00
962,400.00 ### 962,400.00 ### 962,400.00
44,753.31 53,913.68 64,949.04 78,243.18 94,258.44
1,222,073.31 1,231,233.68 1,242,269.04 1,255,563.18 1,271,578.44
 2018
JANUARY FEBRUARY MARCH APRIL MAY
214,920.00 268,650.00 268,650.00 ### 268,650.00
577,440.00 577,440.00 577,440.00 721,800.00 ###
113,551.79 136,794.22 159,200.00 ### 159,200.00
905,911.79 982,884.22 1,005,290.00 1,149,650.00 1,149,650.00
 2018
JUNE JULY AUGUST SEPTEMBER OCTOBER
268,650.00 ### ### 268,650.00 ###
721,800.00 ### ### 962,400.00 ###
159,200.00 ### ### 159,200.00 ###
1,149,650.00 1,149,650.00 ### 1,390,250.00 1,390,250.00
NOVEMBER DECEMBER
268,650.00 ###
962,400.00 ###
159,200.00 ###
1,390,250.00 1,390,250.00