| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Instructions: You will want to save this as your own file. Enter your initial funding, in $10 increments | Instructions: You will want to save this as your own file. Enter your initial funding, in $10 increments | Date | Day | Active Positions | Active Positions | Accrued Daily Income | Available Balance | New Funding | Number of Triplers I can afford now | Buy Triplers With Earnings | JSS Banked Cash | Commissions | Automatic Withdrawals | Total Withdrawn (Yellow when in Profit) |
2 | Initial Funding amount | $40.00 | 11/23/2011 | 1 | 4 | 0 | $0.80 | $0.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | 0 | |
3 | Daily Income (at 3 Months) | $2.80 | 11/24/2011 | 2 | 4 | 0 | $0.80 | $1.60 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |
4 | Daily Income (at 6 Months) | $8.20 | 11/25/2011 | 3 | 4 | 0 | $0.80 | $2.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |
5 | Daily Income (at 12 Months) | $65.40 | 11/26/2011 | 4 | 4 | 0 | $0.80 | $3.20 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |
6 | Calculations based on 100 % | 11/27/2011 | 5 | 4 | 0 | $0.80 | $4.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | ||
7 | rebuying strategy | 11/28/2011 | 6 | 4 | 0 | $0.80 | $4.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | ||
8 | 11/29/2011 | 7 | 4 | 0 | $0.80 | $5.60 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
9 | 11/30/2011 | 8 | 4 | 0 | $0.80 | $6.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
10 | 12/1/2011 | 9 | 4 | 0 | $0.80 | $7.20 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
11 | Earnings from positions | 12/2/2011 | 10 | 4 | 0 | $0.80 | $8.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | ||
12 | cycled to JSS not included | 12/3/2011 | 11 | 4 | 0 | $0.80 | $8.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | ||
13 | 12/4/2011 | 12 | 4 | 0 | $0.80 | $9.60 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
14 | Enter new investments | 12/5/2011 | 13 | 4 | 0 | $0.80 | $10.40 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | ||
15 | in $10 increments in | 12/6/2011 | 14 | 5 | 0 | $1.00 | $1.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | ||
16 | the "Initial Funding Amount" box | 12/7/2011 | 15 | 5 | 0 | $1.00 | $2.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | ||
17 | 12/8/2011 | 16 | 5 | 0 | $1.00 | $3.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
18 | + | 12/9/2011 | 17 | 5 | 0 | $1.00 | $4.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | ||
19 | 12/10/2011 | 18 | 5 | 0 | $1.00 | $5.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
20 | NOTE: Type your withdrawals in | 12/11/2011 | 19 | 5 | 0 | $1.00 | $6.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | ||
21 | the JSS Banked Cash (Column L) | 12/12/2011 | 20 | 5 | 0 | $1.00 | $7.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | ||
22 | 12/13/2011 | 21 | 5 | 0 | $1.00 | $8.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
23 | Automatic Withdrawals are in case | 12/14/2011 | 22 | 5 | 0 | $1.00 | $9.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | ||
24 | you have maxed 25,000 Triplers | 12/15/2011 | 23 | 5 | 0 | $1.00 | $10.40 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | ||
25 | 12/16/2011 | 24 | 6 | 0 | $1.20 | $1.60 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
26 | 12/17/2011 | 25 | 6 | 0 | $1.20 | $2.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
27 | 12/18/2011 | 26 | 6 | 0 | $1.20 | $4.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
28 | 12/19/2011 | 27 | 6 | 0 | $1.20 | $5.20 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
29 | 12/20/2011 | 28 | 6 | 0 | $1.20 | $6.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
30 | 12/21/2011 | 29 | 6 | 0 | $1.20 | $7.60 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
31 | 12/22/2011 | 30 | 6 | 0 | $1.20 | $8.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
32 | 12/23/2011 | 31 | 6 | 0 | $1.20 | $10.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
33 | 12/24/2011 | 32 | 6 | 0 | $1.20 | $11.20 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
34 | 12/25/2011 | 33 | 7 | 0 | $1.40 | $2.60 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
35 | 12/26/2011 | 34 | 7 | 0 | $1.40 | $4.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
36 | 12/27/2011 | 35 | 7 | 0 | $1.40 | $5.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
37 | 12/28/2011 | 36 | 7 | 0 | $1.40 | $6.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
38 | 12/29/2011 | 37 | 7 | 0 | $1.40 | $8.20 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
39 | 12/30/2011 | 38 | 7 | 0 | $1.40 | $9.60 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
40 | 12/31/2011 | 39 | 7 | 0 | $1.40 | $11.00 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
41 | 1/1/2012 | 40 | 8 | 0 | $1.60 | $2.60 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
42 | 1/2/2012 | 41 | 8 | 0 | $1.60 | $4.20 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
43 | 1/3/2012 | 42 | 8 | 0 | $1.60 | $5.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
44 | 1/4/2012 | 43 | 8 | 0 | $1.60 | $7.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
45 | 1/5/2012 | 44 | 8 | 0 | $1.60 | $9.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
46 | 1/6/2012 | 45 | 8 | 0 | $1.60 | $10.60 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
47 | 1/7/2012 | 46 | 9 | 0 | $1.80 | $2.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
48 | 1/8/2012 | 47 | 9 | 0 | $1.80 | $4.20 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
49 | 1/9/2012 | 48 | 9 | 0 | $1.80 | $6.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
50 | 1/10/2012 | 49 | 9 | 0 | $1.80 | $7.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
51 | 1/11/2012 | 50 | 9 | 0 | $1.80 | $9.60 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
52 | 1/12/2012 | 51 | 9 | 0 | $1.80 | $11.40 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
53 | 1/13/2012 | 52 | 10 | 0 | $2.00 | $3.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
54 | 1/14/2012 | 53 | 10 | 0 | $2.00 | $5.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
55 | 1/15/2012 | 54 | 10 | 0 | $2.00 | $7.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
56 | 1/16/2012 | 55 | 10 | 0 | $2.00 | $9.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
57 | 1/17/2012 | 56 | 10 | 0 | $2.00 | $11.40 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
58 | 1/18/2012 | 57 | 11 | 0 | $2.20 | $3.60 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
59 | 1/19/2012 | 58 | 11 | 0 | $2.20 | $5.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
60 | 1/20/2012 | 59 | 11 | 0 | $2.20 | $8.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
61 | 1/21/2012 | 60 | 11 | 0 | $2.20 | $10.20 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
62 | 1/22/2012 | 61 | 12 | 0 | $2.40 | $2.60 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
63 | 1/23/2012 | 62 | 12 | 0 | $2.40 | $5.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
64 | 1/24/2012 | 63 | 12 | 0 | $2.40 | $7.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
65 | 1/25/2012 | 64 | 12 | 0 | $2.40 | $9.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
66 | 1/26/2012 | 65 | 12 | 0 | $2.40 | $12.20 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
67 | 1/27/2012 | 66 | 13 | 0 | $2.60 | $4.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
68 | 1/28/2012 | 67 | 13 | 0 | $2.60 | $7.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
69 | 1/29/2012 | 68 | 13 | 0 | $2.60 | $10.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
70 | 1/30/2012 | 69 | 13 | 0 | $2.60 | $12.60 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
71 | 1/31/2012 | 70 | 14 | 0 | $2.80 | $5.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
72 | 2/1/2012 | 71 | 14 | 0 | $2.80 | $8.20 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
73 | 2/2/2012 | 72 | 14 | 0 | $2.80 | $11.00 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
74 | 2/3/2012 | 73 | 15 | 0 | $3.00 | $4.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
75 | 2/4/2012 | 74 | 15 | 0 | $3.00 | $7.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
76 | Day 75 | 2/5/2012 | 75 | 15 | 4 | $3.00 | $10.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | ||
77 | 2/6/2012 | 76 | 11 | 0 | $2.20 | $12.20 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
78 | 2/7/2012 | 77 | 12 | 0 | $2.40 | $4.60 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
79 | 2/8/2012 | 78 | 12 | 0 | $2.40 | $7.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
80 | 2/9/2012 | 79 | 12 | 0 | $2.40 | $9.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
81 | 2/10/2012 | 80 | 12 | 0 | $2.40 | $11.80 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
82 | 2/11/2012 | 81 | 13 | 0 | $2.60 | $4.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
83 | 2/12/2012 | 82 | 13 | 0 | $2.60 | $7.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
84 | 2/13/2012 | 83 | 13 | 0 | $2.60 | $9.60 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
85 | 2/14/2012 | 84 | 13 | 0 | $2.60 | $12.20 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
86 | 2/15/2012 | 85 | 14 | 0 | $2.80 | $5.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
87 | 2/16/2012 | 86 | 14 | 0 | $2.80 | $7.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
88 | 2/17/2012 | 87 | 14 | 1 | $2.80 | $10.60 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
89 | 2/18/2012 | 88 | 14 | 0 | $2.80 | $3.40 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
90 | 2/19/2012 | 89 | 14 | 0 | $2.80 | $6.20 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
91 | 2/20/2012 | 90 | 14 | 0 | $2.80 | $9.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
92 | 2/21/2012 | 91 | 14 | 0 | $2.80 | $11.80 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
93 | 2/22/2012 | 92 | 15 | 0 | $3.00 | $4.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
94 | 2/23/2012 | 93 | 15 | 0 | $3.00 | $7.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
95 | 2/24/2012 | 94 | 15 | 0 | $3.00 | $10.80 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
96 | 2/25/2012 | 95 | 16 | 0 | $3.20 | $4.00 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
97 | 2/26/2012 | 96 | 16 | 0 | $3.20 | $7.20 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
98 | 2/27/2012 | 97 | 16 | 1 | $3.20 | $10.40 | $0.00 | 1 | 1 | $0.00 | $0.00 | $0 | |||
99 | 2/28/2012 | 98 | 16 | 0 | $3.20 | $3.60 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 | |||
100 | 2/29/2012 | 99 | 16 | 0 | $3.20 | $6.80 | $0.00 | 0 | 0 | $0.00 | $0.00 | $0 |