7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

1/24

Instructions: You will want to

save this as your own file.

Enter your initial funding, in

$10 increments

DollarAmounts

Date Day

ActivePosition

s

Positions Cycled

Out

Initial Funding amount $1,000.00 11/23/2011 1 100

Daily Income (at 3 Months) $109.40 11/24/2011 2 102

Daily Income (at 6 Months) $339.20 11/25/2011 3 104

Daily Income (at 12 Months) $2,713.60 11/26/2011 4 106

Calculations based on 100 % 11/27/2011 5 108

rebuying strategy 11/28/2011 6 110

11/29/2011 7 112

11/30/2011 8 114

12/1/2011 9 117

Earnings from positions 12/2/2011 10 119

cycled to JSS not included 12/3/2011 11 12112/4/2011 12 124

Enter new investments 12/5/2011 13 126

in $10 increments in 12/6/2011 14 129

the "Initial Funding Amount" box 12/7/2011 15 131

12/8/2011 16 134

+ 12/9/2011 17 13712/10/2011 18 139

NOTE: Type your withdrawals in 12/11/2011 19 142the JSS Banked Cash (Column L) 12/12/2011 20 145

12/13/2011 21 148Automatic Withdrawals are in case 12/14/2011 22 151

you have maxed 25,000 Triplers 12/15/2011 23 15412/16/2011 24 157

12/17/2011 25 16012/18/2011 26 16312/19/2011 27 167

12/20/2011 28 170

12/21/2011 29 173

12/22/2011 30 177

12/23/2011 31 180

12/24/2011 32 18412/25/2011 33 188

12/26/2011 34 191

12/27/2011 35 19512/28/2011 36 199

12/29/2011 37 203

12/30/2011 38 207

12/31/2011 39 211

1/1/2012 40 2151/2/2012 41 2201/3/2012 42 224

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

2/24

1/4/2012 43 229

1/5/2012 44 233

1/6/2012 45 238

1/7/2012 46 243

1/8/2012 47 248

1/9/2012 48 252

1/10/2012 49 2581/11/2012 50 263

1/12/2012 51 268

1/13/2012 52 273

1/14/2012 53 279

1/15/2012 54 284

1/16/2012 55 2901/17/2012 56 296

1/18/2012 57 3021/19/2012 58 3081/20/2012 59 314

1/21/2012 60 320

1/22/2012 61 3271/23/2012 62 327

1/24/2012 63 333

1/25/2012 64 3401/26/2012 65 347

1/27/2012 66 354

1/28/2012 67 361

1/29/2012 68 368

1/30/2012 69 375

1/31/2012 70 383

2/1/2012 71 3902/2/2012 72 398

2/3/2012 73 4062/4/2012 74 414

Day 75 2/5/2012 75 423 100

2/6/2012 76 331 2

2/7/2012 77 449 2

2/8/2012 78 456 22/9/2012 79 463 2

2/10/2012 80 470 2

2/11/2012 81 477 2

2/12/2012 82 485 3

2/13/2012 83 492 2

2/14/2012 84 500 2

2/15/2012 85 508 32/16/2012 86 515 22/17/2012 87 523 32/18/2012 88 530 2

2/19/2012 89 539 3

2/20/2012 90 547 3

2/21/2012 91 555 2

2/22/2012 92 564 3

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

3/24

2/23/2012 93 572 3

2/24/2012 94 581 3

2/25/2012 95 589 3

2/26/2012 96 598 3

2/27/2012 97 607 3

2/28/2012 98 616 3

2/29/2012 99 625 33/1/2012 100 635 4

3/2/2012 101 644 3

3/3/2012 102 654 3

3/4/2012 103 664 4

3/5/2012 104 673 3

3/6/2012 105 683 43/7/2012 106 693 4

3/8/2012 107 703 33/9/2012 108 714 4

3/10/2012 109 724 4

3/11/2012 110 735 4

3/12/2012 111 745 43/13/2012 112 756 4

3/14/2012 113 767 4

3/15/2012 114 779 53/16/2012 115 789 4

3/17/2012 116 801 5

3/18/2012 117 812 4

3/19/2012 118 824 5

3/20/2012 119 836 5

3/21/2012 120 848 5

3/22/2012 121 860 43/23/2012 122 873 6

3/24/2012 123 884 53/25/2012 124 897 5

3/26/2012 125 910 5

3/27/2012 126 923 6

3/28/2012 127 935 5

3/29/2012 128 949 63/30/2012 129 962 63/31/2012 130 975 6

4/1/2012 131 989 6

4/2/2012 132 1003 6

4/3/2012 133 1017 6

4/4/2012 134 1031 7

4/5/2012 135 10454/6/2012 136 1066 64/7/2012 137 1081 74/8/2012 138 1096 7

4/9/2012 139 1110 7

4/10/2012 140 1126 7

4/11/2012 141 1141 7

4/12/2012 142 1157 7

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

4/24

4/13/2012 143 1173 8

4/14/2012 144 1189 7

4/15/2012 145 1205 8

4/16/2012 146 1221 8

4/17/2012 147 1238 8

4/18/2012 148 1255 9

4/19/2012 149 1271 84/20/2012 150 1288 120

4/21/2012 151 1194 9

4/22/2012 152 1209 9

4/23/2012 153 1224 9

4/24/2012 154 1239 9

4/25/2012 155 1255 104/26/2012 156 1270 10

4/27/2012 157 1286 104/28/2012 158 1301 104/29/2012 159 1317 10

4/30/2012 160 1334 10

5/1/2012 161 1350 105/2/2012 162 1367 11

5/3/2012 163 1384 11

5/4/2012 164 1401 115/5/2012 165 1418 11

5/6/2012 166 1435 11

5/7/2012 167 1453 12

5/8/2012 168 1470 11

5/9/2012 169 1488 12

5/10/2012 170 1506 12

5/11/2012 171 1524 125/12/2012 172 1542 12

5/13/2012 173 1561 135/14/2012 174 1579 13

5/15/2012 175 1598 13

5/16/2012 176 1617 13

5/17/2012 177 1636 13

5/18/2012 178 1656 135/19/2012 179 1676 145/20/2012 180 1696 14

5/21/2012 181 1716 14

5/22/2012 182 1736 14

5/23/2012 183 1757 15

5/24/2012 184 1777 14

5/25/2012 185 1798 155/26/2012 186 1819 155/27/2012 187 1841 165/28/2012 188 1862 15

5/29/2012 189 1884 16

5/30/2012 190 1905 16

5/31/2012 191 1928 16

6/1/2012 192 1950 17

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

5/24

6/2/2012 193 1972 17

6/3/2012 194 1995 17

6/4/2012 195 2017 17

6/5/2012 196 2041 17

6/6/2012 197 2065 18

6/7/2012 198 2088 18

6/8/2012 199 2112 186/9/2012 200 2136 18

6/10/2012 201 2161 19

6/11/2012 202 2185 19

6/12/2012 203 2210 19

6/13/2012 204 2235 20

6/14/2012 205 2259 206/15/2012 206 2285 20

6/16/2012 207 2310 206/17/2012 208 2337 216/18/2012 209 2362 21

6/19/2012 210 2388 21

6/20/2012 211 2415 226/21/2012 212 2442 21

6/22/2012 213 2469 23

6/23/2012 214 2496 226/24/2012 215 2524 23

6/25/2012 216 2551 23

6/26/2012 217 2579 24

6/27/2012 218 2607 23

6/28/2012 219 2636 24

6/29/2012 220 2665 25

6/30/2012 221 2693 257/1/2012 222 2722 25

7/2/2012 223 2751 257/3/2012 224 2781 26

7/4/2012 225 2811 24

7/5/2012 226 2843 24

7/6/2012 227 2876 24

7/7/2012 228 2909 257/8/2012 229 2943 257/9/2012 230 2977 26

7/10/2012 231 3010 25

7/11/2012 232 3045 26

7/12/2012 233 3080 27

7/13/2012 234 3115 26

7/14/2012 235 3151 277/15/2012 236 3187 287/16/2012 237 3223 287/17/2012 238 3259 28

7/18/2012 239 3296 28

7/19/2012 240 3334 29

7/20/2012 241 3372 29

7/21/2012 242 3410 29

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

6/24

7/22/2012 243 3450 30

7/23/2012 244 3489 30

7/24/2012 245 3528 30

7/25/2012 246 3569 31

7/26/2012 247 3609 31

7/27/2012 248 3651 32

7/28/2012 249 3692 327/29/2012 250 3733 32

7/30/2012 251 3776 33

7/31/2012 252 3819 33

8/1/2012 253 3862 34

8/2/2012 254 3905 34

8/3/2012 255 3949 348/4/2012 256 3994 35

8/5/2012 257 4039 358/6/2012 258 4085 358/7/2012 259 4132 36

8/8/2012 260 4178 37

8/9/2012 261 4225 378/10/2012 262 4272 37

8/11/2012 263 4321 37

8/12/2012 264 4370 398/13/2012 265 4419 38

8/14/2012 266 4469 39

8/15/2012 267 4519 40

8/16/2012 268 4570 39

8/17/2012 269 4622 41

8/18/2012 270 4674 41

8/19/2012 271 4726 418/20/2012 272 4780 42

8/21/2012 273 4833 428/22/2012 274 4888 43

8/23/2012 275 4943 43

8/24/2012 276 4999 44

8/25/2012 277 5054 44

8/26/2012 278 5112 448/27/2012 279 5170 468/28/2012 280 5227 45

8/29/2012 281 5287 47

8/30/2012 282 5345 46

8/31/2012 283 5406 47

9/1/2012 284 5468 48

9/2/2012 285 5529 499/3/2012 286 5590 489/4/2012 287 5654 509/5/2012 288 5717 50

9/6/2012 289 5782 50

9/7/2012 290 5847 51

9/8/2012 291 5913 52

9/9/2012 292 5980 52

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

7/24

9/10/2012 293 6047 53

9/11/2012 294 6115 53

9/12/2012 295 6184 54

9/13/2012 296 6254 54

9/14/2012 297 6325 55

9/15/2012 298 6397 56

9/16/2012 299 6469 569/17/2012 300 6542 57

9/18/2012 301 6616 57

9/19/2012 302 6691 59

9/20/2012 303 6766 59

9/21/2012 304 6842 59

9/22/2012 305 6920 609/23/2012 306 6998 61

9/24/2012 307 7077 629/25/2012 308 7157 629/26/2012 309 7238 63

9/27/2012 310 7320 64

9/28/2012 311 7402 649/29/2012 312 7486 65

9/30/2012 313 7571 66

10/1/2012 314 7656 6710/2/2012 315 7743 67

10/3/2012 316 7830 69

10/4/2012 317 7918 69

10/5/2012 318 8007 69

10/6/2012 319 8099 71

10/7/2012 320 8190 71

10/8/2012 321 8282 7310/9/2012 322 8375 73

10/10/2012 323 8469 7310/11/2012 324 8566 75

10/12/2012 325 8662 76

10/13/2012 326 8759 76

10/14/2012 327 8859 77

10/15/2012 328 8959 7810/16/2012 329 9060 7910/17/2012 330 9162 80

10/18/2012 331 9265 81

10/19/2012 332 9370 82

10/20/2012 333 9475 82

10/21/2012 334 9583 84

10/22/2012 335 9690 8410/23/2012 336 9800 8610/24/2012 337 9910 8610/25/2012 338 10022 88

10/26/2012 339 10135 88

10/27/2012 340 10249 89

10/28/2012 341 10365 91

10/29/2012 342 10482 91

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

8/24

10/30/2012 343 10600 93

10/31/2012 344 10719 93

11/1/2012 345 10841 95

11/2/2012 346 10962 95

11/3/2012 347 11087 97

11/4/2012 348 11211 98

11/5/2012 349 11338 9911/6/2012 350 11465 99

11/7/2012 351 11596 102

11/8/2012 352 11726 102

11/9/2012 353 11858 103

11/10/2012 354 11992 105

11/11/2012 355 12127 10511/12/2012 356 12265 107

11/13/2012 357 12403 10911/14/2012 358 12542 10911/15/2012 359 12684 110

11/16/2012 360 12828 112

11/17/2012 361 12972 11311/18/2012 362 13119 115

11/19/2012 363 13266 115

11/20/2012 364 13416 11711/21/2012 365 13568 119

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

9/24

AccruedDaily

IncomeAvailableBalance

NewFunding

Number ofTriplers I canafford now

Buy TriplersWith

EarningsJSS Banked

Cash

$20.00 $20.00 $0.00 2 2 $0.00

$20.40 $20.40 $0.00 2 2 $0.00

$20.80 $21.20 $0.00 2 2 $0.00

$21.20 $22.40 $0.00 2 2 $0.00

$21.60 $24.00 $0.00 2 2 $0.00

$22.00 $26.00 $0.00 2 2 $0.00

$22.40 $28.40 $0.00 2 2 $0.00

$22.80 $31.20 $0.00 3 3 $0.00

$23.40 $24.60 $0.00 2 2 $0.00

$23.80 $28.40 $0.00 2 2 $0.00

$24.20 $32.60 $0.00 3 3 $0.00$24.80 $27.40 $0.00 2 2 $0.00

$25.20 $32.60 $0.00 3 3 $0.00

$25.80 $28.40 $0.00 2 2 $0.00

$26.20 $34.60 $0.00 3 3 $0.00

$26.80 $31.40 $0.00 3 3 $0.00

$27.40 $28.80 $0.00 2 2 $0.00

$27.80 $36.60 $0.00 3 3 $0.00

$28.40 $35.00 $0.00 3 3 $0.00

$29.00 $34.00 $0.00 3 3 $0.00

$29.60 $33.60 $0.00 3 3 $0.00

$30.20 $33.80 $0.00 3 3 $0.00

$30.80 $34.60 $0.00 3 3 $0.00$31.40 $36.00 $0.00 3 3 $0.00

$32.00 $38.00 $0.00 3 3 $0.00

$32.60 $40.60 $0.00 4 4 $0.00

$33.40 $34.00 $0.00 3 3 $0.00

$34.00 $38.00 $0.00 3 3 $0.00

$34.60 $42.60 $0.00 4 4 $0.00

$35.40 $38.00 $0.00 3 3 $0.00

$36.00 $44.00 $0.00 4 4 $0.00

$36.80 $40.80 $0.00 4 4 $0.00

$37.60 $38.40 $0.00 3 3 $0.00

$38.20 $46.60 $0.00 4 4 $0.00

$39.00 $45.60 $0.00 4 4 $0.00$39.80 $45.40 $0.00 4 4 $0.00

$40.60 $46.00 $0.00 4 4 $0.00

$41.40 $47.40 $0.00 4 4 $0.00

$42.20 $49.60 $0.00 4 4 $0.00

$43.00 $52.60 $0.00 5 5 $0.00

$44.00 $46.60 $0.00 4 4 $0.00

$44.80 $51.40 $0.00 5 5 $0.00

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

10/24

$45.80 $47.20 $0.00 4 4 $0.00

$46.60 $53.80 $0.00 5 5 $0.00

$47.60 $51.40 $0.00 5 5 $0.00

$48.60 $50.00 $0.00 5 5 $0.00

$49.60 $49.60 $0.00 4 4 $0.00

$50.40 $60.00 $0.00 6 6 $0.00

$51.60 $51.60 $0.00 5 5 $0.00$52.60 $54.20 $0.00 5 5 $0.00

$53.60 $57.80 $0.00 5 5 $0.00

$54.60 $62.40 $0.00 6 6 $0.00

$55.80 $58.20 $0.00 5 5 $0.00

$56.80 $65.00 $0.00 6 6 $0.00

$58.00 $63.00 $0.00 6 6 $0.00

$59.20 $62.20 $0.00 6 6 $0.00

$60.40 $62.60 $0.00 6 6 $0.00

$61.60 $64.20 $0.00 6 6 $0.00

$62.80 $67.00 $0.00 6 6 $0.00

$64.00 $71.00 $0.00 7 7 $0.00

$1.00 $2.00 $0.00 $0.00$65.40 $67.40 $0.00 6 6 $0.00

$66.60 $74.00 $0.00 7 7 $0.00

$68.00 $72.00 $0.00 7 7 $0.00

$69.40 $71.40 $0.00 7 7 $0.00

$70.80 $72.20 $0.00 7 7 $0.00

$72.20 $74.40 $0.00 7 7 $0.00

$73.60 $78.00 $0.00 7 7 $0.00

$75.00 $83.00 $0.00 8 8 $0.00

$76.60 $79.60 $0.00 7 7 $0.00

$78.00 $87.60 $0.00 8 8 $0.00

$79.60 $87.20 $0.00 8 8 $0.00

$81.20 $88.40 $0.00 8 8 $0.00$82.80 $91.20 $0.00 9 9 $0.00

$84.60 $85.80 $0.00 8 8 $0.00

$66.20 $1,202.00 $0.00 120 120 $0.00

$89.80 $91.80 $0.00 9 9 $0.00

$91.20 $93.00 $0.00 9 9 $0.00

$92.60 $95.60 $0.00 9 9 $0.00

$94.00 $99.60 $0.00 9 9 $0.00

$95.40 $105.00 $0.00 10 10 $0.00

$97.00 $102.00 $0.00 10 10 $0.00

$98.40 $100.40 $0.00 10 10 $0.00

$100.00 $100.40 $0.00 10 10 $0.00

$101.60 $102.00 $0.00 10 10 $0.00$103.00 $105.00 $0.00 10 10 $0.00

$104.60 $109.60 $0.00 10 10 $0.00

$106.00 $115.60 $0.00 11 11 $0.00

$107.80 $113.40 $0.00 11 11 $0.00

$109.40 $112.80 $0.00 11 11 $0.00

$111.00 $113.80 $0.00 11 11 $0.00

$112.80 $116.60 $0.00 11 11 $0.00

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

11/24

$114.40 $121.00 $0.00 12 12 $0.00

$116.20 $117.20 $0.00 11 11 $0.00

$117.80 $125.00 $0.00 12 12 $0.00

$119.60 $124.60 $0.00 12 12 $0.00

$121.40 $126.00 $0.00 12 12 $0.00

$123.20 $129.20 $0.00 12 12 $0.00

$125.00 $134.20 $0.00 13 13 $0.00$127.00 $131.20 $0.00 13 13 $0.00

$128.80 $130.00 $0.00 13 13 $0.00

$130.80 $130.80 $0.00 13 13 $0.00

$132.80 $133.60 $0.00 13 13 $0.00

$134.60 $138.20 $0.00 13 13 $0.00

$136.60 $144.80 $0.00 14 14 $0.00

$138.60 $143.40 $0.00 14 14 $0.00

$140.60 $144.00 $0.00 14 14 $0.00

$142.80 $146.80 $0.00 14 14 $0.00

$144.80 $151.60 $0.00 15 15 $0.00

$147.00 $148.60 $0.00 14 14 $0.00

$149.00 $157.60 $0.00 15 15 $0.00$151.20 $158.80 $0.00 15 15 $0.00

$153.40 $162.20 $0.00 16 16 $0.00

$155.80 $158.00 $0.00 15 15 $0.00

$157.80 $165.80 $0.00 16 16 $0.00

$160.20 $166.00 $0.00 16 16 $0.00

$162.40 $168.40 $0.00 16 16 $0.00

$164.80 $173.20 $0.00 17 17 $0.00

$167.20 $170.40 $0.00 17 17 $0.00

$169.60 $170.00 $0.00 17 17 $0.00

$172.00 $172.00 $0.00 17 17 $0.00

$174.60 $176.60 $0.00 17 17 $0.00

$176.80 $183.40 $0.00 18 18 $0.00$179.40 $182.80 $0.00 18 18 $0.00

$182.00 $184.80 $0.00 18 18 $0.00

$184.60 $189.40 $0.00 18 18 $0.00

$187.00 $196.40 $0.00 19 19 $0.00

$189.80 $196.20 $0.00 19 19 $0.00

$192.40 $198.60 $0.00 19 19 $0.00

$195.00 $203.60 $0.00 20 20 $0.00

$197.80 $201.40 $0.00 20 20 $0.00

$200.60 $202.00 $0.00 20 20 $0.00

$203.40 $205.40 $0.00 20 20 $0.00

$206.20 $211.60 $0.00 21 21 $0.00

$209.00 $210.60 $0.00 21 21 $0.00$213.20 $213.80 $0.00 21 21 $0.00

$216.20 $220.00 $0.00 22 22 $0.00

$219.20 $219.20 $0.00 21 21 $0.00

$222.00 $231.20 $0.00 23 23 $0.00

$225.20 $226.40 $0.00 22 22 $0.00

$228.20 $234.60 $0.00 23 23 $0.00

$231.40 $236.00 $0.00 23 23 $0.00

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

12/24

$234.60 $240.60 $0.00 24 24 $0.00

$237.80 $238.40 $0.00 23 23 $0.00

$241.00 $249.40 $0.00 24 24 $0.00

$244.20 $253.60 $0.00 25 25 $0.00

$247.60 $251.20 $0.00 25 25 $0.00

$251.00 $252.20 $0.00 25 25 $0.00

$254.20 $256.40 $0.00 25 25 $0.00$257.60 $264.00 $0.00 26 26 $0.00

$238.80 $242.80 $0.00 24 24 $0.00

$241.80 $244.60 $0.00 24 24 $0.00

$244.80 $249.40 $0.00 24 24 $0.00

$247.80 $257.20 $0.00 25 25 $0.00

$251.00 $258.20 $0.00 25 25 $0.00

$254.00 $262.20 $0.00 26 26 $0.00

$257.20 $259.40 $0.00 25 25 $0.00

$260.20 $269.60 $0.00 26 26 $0.00

$263.40 $273.00 $0.00 27 27 $0.00

$266.80 $269.80 $0.00 26 26 $0.00

$270.00 $279.80 $0.00 27 27 $0.00$273.40 $283.20 $0.00 28 28 $0.00

$276.80 $280.00 $0.00 28 28 $0.00

$280.20 $280.20 $0.00 28 28 $0.00

$283.60 $283.80 $0.00 28 28 $0.00

$287.00 $290.80 $0.00 29 29 $0.00

$290.60 $291.40 $0.00 29 29 $0.00

$294.00 $295.40 $0.00 29 29 $0.00

$297.60 $303.00 $0.00 30 30 $0.00

$301.20 $304.20 $0.00 30 30 $0.00

$304.80 $309.00 $0.00 30 30 $0.00

$308.40 $317.40 $0.00 31 31 $0.00

$312.20 $319.60 $0.00 31 31 $0.00$315.80 $325.40 $0.00 32 32 $0.00

$319.60 $325.00 $0.00 32 32 $0.00

$323.40 $328.40 $0.00 32 32 $0.00

$327.20 $335.60 $0.00 33 33 $0.00

$331.20 $336.80 $0.00 33 33 $0.00

$335.20 $342.00 $0.00 34 34 $0.00

$339.20 $341.20 $0.00 34 34 $0.00

$343.20 $344.40 $0.00 34 34 $0.00

$347.20 $351.60 $0.00 35 35 $0.00

$351.40 $353.00 $0.00 35 35 $0.00

$355.40 $358.40 $0.00 35 35 $0.00

$359.60 $368.00 $0.00 36 36 $0.00$363.80 $371.80 $0.00 37 37 $0.00

$368.20 $370.00 $0.00 37 37 $0.00

$372.40 $372.40 $0.00 37 37 $0.00

$376.80 $379.20 $0.00 37 37 $0.00

$381.00 $390.20 $0.00 39 39 $0.00

$385.60 $385.80 $0.00 38 38 $0.00

$390.00 $395.80 $0.00 39 39 $0.00

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

13/24

$394.40 $400.20 $0.00 40 40 $0.00

$399.00 $399.20 $0.00 39 39 $0.00

$403.40 $412.60 $0.00 41 41 $0.00

$408.20 $410.80 $0.00 41 41 $0.00

$413.00 $413.80 $0.00 41 41 $0.00

$417.60 $421.40 $0.00 42 42 $0.00

$422.40 $423.80 $0.00 42 42 $0.00$427.20 $431.00 $0.00 43 43 $0.00

$432.20 $433.20 $0.00 43 43 $0.00

$437.00 $440.20 $0.00 44 44 $0.00

$442.00 $442.20 $0.00 44 44 $0.00

$447.00 $449.20 $0.00 44 44 $0.00

$451.80 $461.00 $0.00 46 46 $0.00

$457.00 $458.00 $0.00 45 45 $0.00

$462.00 $470.00 $0.00 47 47 $0.00

$467.40 $467.40 $0.00 46 46 $0.00

$472.40 $479.80 $0.00 47 47 $0.00

$477.60 $487.40 $0.00 48 48 $0.00

$483.00 $490.40 $0.00 49 49 $0.00$488.40 $488.80 $0.00 48 48 $0.00

$493.80 $502.60 $0.00 50 50 $0.00

$499.20 $501.80 $0.00 50 50 $0.00

$504.80 $506.60 $0.00 50 50 $0.00

$510.20 $516.80 $0.00 51 51 $0.00

$515.80 $522.60 $0.00 52 52 $0.00

$521.40 $524.00 $0.00 52 52 $0.00

$527.20 $531.20 $0.00 53 53 $0.00

$533.00 $534.20 $0.00 53 53 $0.00

$538.60 $542.80 $0.00 54 54 $0.00

$544.40 $547.20 $0.00 54 54 $0.00

$550.20 $557.40 $0.00 55 55 $0.00$556.20 $563.60 $0.00 56 56 $0.00

$562.20 $565.80 $0.00 56 56 $0.00

$568.60 $574.40 $0.00 57 57 $0.00

$575.20 $579.60 $0.00 57 57 $0.00

$581.80 $591.40 $0.00 59 59 $0.00

$588.60 $590.00 $0.00 59 59 $0.00

$595.40 $595.40 $0.00 59 59 $0.00

$602.00 $607.40 $0.00 60 60 $0.00

$609.00 $616.40 $0.00 61 61 $0.00

$616.00 $622.40 $0.00 62 62 $0.00

$623.00 $625.40 $0.00 62 62 $0.00

$630.20 $635.60 $0.00 63 63 $0.00$637.40 $643.00 $0.00 64 64 $0.00

$644.60 $647.60 $0.00 64 64 $0.00

$651.80 $659.40 $0.00 65 65 $0.00

$659.20 $668.60 $0.00 66 66 $0.00

$666.80 $675.40 $0.00 67 67 $0.00

$674.40 $679.80 $0.00 67 67 $0.00

$682.00 $691.80 $0.00 69 69 $0.00

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

14/24

$690.00 $691.80 $0.00 69 69 $0.00

$697.80 $699.60 $0.00 69 69 $0.00

$705.60 $715.20 $0.00 71 71 $0.00

$713.80 $719.00 $0.00 71 71 $0.00

$721.80 $730.80 $0.00 73 73 $0.00

$730.20 $731.00 $0.00 73 73 $0.00

$738.40 $739.40 $0.00 73 73 $0.00$746.60 $756.00 $0.00 75 75 $0.00

$755.20 $761.20 $0.00 76 76 $0.00

$763.80 $765.00 $0.00 76 76 $0.00

$772.40 $777.40 $0.00 77 77 $0.00

$781.00 $788.40 $0.00 78 78 $0.00

$789.80 $798.20 $0.00 79 79 $0.00

$798.80 $807.00 $0.00 80 80 $0.00

$807.80 $814.80 $0.00 81 81 $0.00

$817.00 $821.80 $0.00 82 82 $0.00

$826.40 $828.20 $0.00 82 82 $0.00

$835.60 $843.80 $0.00 84 84 $0.00

$845.00 $848.80 $0.00 84 84 $0.00$854.40 $863.20 $0.00 86 86 $0.00

$864.20 $867.40 $0.00 86 86 $0.00

$874.00 $881.40 $0.00 88 88 $0.00

$883.80 $885.20 $0.00 88 88 $0.00

$893.80 $899.00 $0.00 89 89 $0.00

$903.80 $912.80 $0.00 91 91 $0.00

$914.00 $916.80 $0.00 91 91 $0.00

$924.40 $931.20 $0.00 93 93 $0.00

$934.80 $936.00 $0.00 93 93 $0.00

$945.20 $951.20 $0.00 95 95 $0.00

$956.00 $957.20 $0.00 95 95 $0.00

$966.60 $973.80 $0.00 97 97 $0.00$977.60 $981.40 $0.00 98 98 $0.00

$988.60 $990.00 $0.00 99 99 $0.00

$999.80 $999.80 $0.00 99 99 $0.00

$1,010.80 $1,020.60 $0.00 102 102 $0.00

$1,022.40 $1,023.00 $0.00 102 102 $0.00

$1,034.00 $1,037.00 $0.00 103 103 $0.00

$1,045.40 $1,052.40 $0.00 105 105 $0.00

$1,057.40 $1,059.80 $0.00 105 105 $0.00

$1,069.00 $1,078.80 $0.00 107 107 $0.00

$1,081.20 $1,090.00 $0.00 109 109 $0.00

$1,093.60 $1,093.60 $0.00 109 109 $0.00

$1,105.80 $1,109.40 $0.00 110 110 $0.00$1,118.00 $1,127.40 $0.00 112 112 $0.00

$1,130.80 $1,138.20 $0.00 113 113 $0.00

$1,143.40 $1,151.60 $0.00 115 115 $0.00

$1,156.40 $1,158.00 $0.00 115 115 $0.00

$1,169.40 $1,177.40 $0.00 117 117 $0.00

$1,182.60 $1,190.00 $0.00 119 119 $0.00

$1,196.00 $1,196.00 $0.00 119 119 $0.00

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

15/24

$1,209.40 $1,215.40 $0.00 121 121 $0.00

$1,223.00 $1,228.40 $0.00 122 122 $0.00

$1,236.80 $1,245.20 $0.00 124 124 $0.00

$1,250.80 $1,256.00 $0.00 125 125 $0.00

$1,265.00 $1,271.00 $0.00 127 127 $0.00

$1,279.40 $1,280.40 $0.00 128 128 $0.00

$1,293.80 $1,294.20 $0.00 129 129 $0.00$1,308.40 $1,312.60 $0.00 131 131 $0.00

$1,323.20 $1,325.80 $0.00 132 132 $0.00

$1,338.20 $1,344.00 $0.00 134 134 $0.00

$1,353.20 $1,357.20 $0.00 135 135 $0.00

$1,368.40 $1,375.60 $0.00 137 137 $0.00

$1,384.00 $1,389.60 $0.00 138 138 $0.00

$1,399.60 $1,409.20 $0.00 140 140 $0.00

$1,415.40 $1,424.60 $0.00 142 142 $0.00

$1,431.40 $1,436.00 $0.00 143 143 $0.00

$1,447.60 $1,453.60 $0.00 145 145 $0.00

$1,464.00 $1,467.60 $0.00 146 146 $0.00

$1,480.40 $1,488.00 $0.00 148 148 $0.00$1,497.20 $1,505.20 $0.00 150 150 $0.00

$1,514.20 $1,519.40 $0.00 151 151 $0.00

$1,531.20 $1,540.60 $0.00 154 154 $0.00

$1,548.60 $1,549.20 $0.00 154 154 $0.00

$1,566.00 $1,575.20 $0.00 157 157 $0.00

$1,583.60 $1,588.80 $0.00 158 158 $0.00

$1,601.40 $1,610.20 $0.00 161 161 $0.00

$1,619.80 $1,620.00 $0.00 162 162 $0.00

$1,638.00 $1,638.00 $0.00 163 163 $0.00

$1,656.40 $1,664.40 $0.00 166 166 $0.00

$1,675.00 $1,679.40 $0.00 167 167 $0.00

$1,693.80 $1,703.20 $0.00 170 170 $0.00$1,713.20 $1,716.40 $0.00 171 171 $0.00

$1,732.40 $1,738.80 $0.00 173 173 $0.00

$1,751.80 $1,760.60 $0.00 176 176 $0.00

$1,771.80 $1,772.40 $0.00 177 177 $0.00

$1,791.80 $1,794.20 $0.00 179 179 $0.00

$1,812.00 $1,816.20 $0.00 181 181 $0.00

$1,832.40 $1,838.60 $0.00 183 183 $0.00

$1,853.00 $1,861.60 $0.00 186 186 $0.00

$1,874.00 $1,875.60 $0.00 187 187 $0.00

$1,895.00 $1,900.60 $0.00 190 190 $0.00

$1,916.60 $1,917.20 $0.00 191 191 $0.00

$1,938.00 $1,945.20 $0.00 194 194 $0.00$1,960.00 $1,965.20 $0.00 196 196 $0.00

$1,982.00 $1,987.20 $0.00 198 198 $0.00

$2,004.40 $2,011.60 $0.00 201 201 $0.00

$2,027.00 $2,028.60 $0.00 202 202 $0.00

$2,049.80 $2,058.40 $0.00 205 205 $0.00

$2,073.00 $2,081.40 $0.00 208 208 $0.00

$2,096.40 $2,097.80 $0.00 209 209 $0.00

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

16/24

$2,120.00 $2,127.80 $0.00 212 212 $0.00

$2,143.80 $2,151.60 $0.00 215 215 $0.00

$2,168.20 $2,169.80 $0.00 216 216 $0.00

$2,192.40 $2,202.20 $0.00 220 220 $0.00

$2,217.40 $2,219.60 $0.00 221 221 $0.00

$2,242.20 $2,251.80 $0.00 225 225 $0.00

$2,267.60 $2,269.40 $0.00 226 226 $0.00$2,293.00 $2,302.40 $0.00 230 230 $0.00

$2,319.20 $2,321.60 $0.00 232 232 $0.00

$2,345.20 $2,346.80 $0.00 234 234 $0.00

$2,371.60 $2,378.40 $0.00 237 237 $0.00

$2,398.40 $2,406.80 $0.00 240 240 $0.00

$2,425.40 $2,432.20 $0.00 243 243 $0.00

$2,453.00 $2,455.20 $0.00 245 245 $0.00

$2,480.60 $2,485.80 $0.00 248 248 $0.00

$2,508.40 $2,514.20 $0.00 251 251 $0.00

$2,536.80 $2,541.00 $0.00 254 254 $0.00

$2,565.60 $2,566.60 $0.00 256 256 $0.00

$2,594.40 $2,601.00 $0.00 260 260 $0.00$2,623.80 $2,624.80 $0.00 262 262 $0.00

$2,653.20 $2,658.00 $0.00 265 265 $0.00

$2,683.20 $2,691.20 $0.00 269 269 $0.00

$2,713.60 $2,714.80 $0.00 271 271 $0.00

Total Cash In $0.00 Tot cash Back $0.00

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

17/24

Commissions

Automatic

Withdrawals

Total

Withdrawn

(Yellow

when in

Profit)

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

18/24

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

1130 $0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

19/24

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

20/24

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

21/24

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

22/24

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

23/24

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

7/31/2019 6)-.Copy of $1000 Spreadsheet 1k

24/24

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0

$0.00 0$0.00 0

$0.00 0

$0.00 0

$0.00 0