Siklus ke-2

JSS-Tripler Calculator - Version 1.2

Enter your Initial Fund: $   and Select a Start Date:   and 

End Date:

Enable Repurchasing

No    Yes

Calculator Assumptions: Initial funding of the account (Day 1) occurs prior to the earnings run starting at:

12 noon Central European Time (CET)   /   6 AM Eastern Standard Time (EST)

... and the first earnings are received the same day.

The cash balance is the amount after daily earnings are posted but before repurchasing.
Repurchases and Added Funds are applied to the next day's earnings.

JSS-Tripler positions pay 2% per day on weekdays, and 1.5% per day on weekends,
for a total of 81 days up to, but not including the Expiry Date. There is a limit of 25,000 active positions.
Please note that on the 81st day, the appropriate % is paid to bring the total earnings up to 150%,
which means that the Daily Earnings on that day will be calculated as 1%, 1.5% or 2%.

If Withdrawing or Adding Funds, click on the Calculate Your Earnings Now Button to recalculate.

---

DETAILS OF CALCULATION BELOW

---

Day	Date	Positions Bought	Expiry Date	Expired Positions	Active Positions	Daily Earnings	Cash Balance	Withdraw Funds	Add Funds	Repurchase
1	Jun 04, 2012	340	Aug 24, 2012	0	340	$68.00	$68.00			$60
2	Jun 05, 2012	6	Aug 25, 2012	0	346	$69.20	$77.20			$70
3	Jun 06, 2012	7	Aug 26, 2012	0	353	$70.60	$77.80			$70
4	Jun 07, 2012	7	Aug 27, 2012	0	360	$72.00	$79.80			$70
5	Jun 08, 2012	7	Aug 28, 2012	0	367	$73.40	$83.20			$80
6	Jun 09, 2012	8	Aug 29, 2012	0	375	$56.25	$59.45			$50
7	Jun 10, 2012	5	Aug 30, 2012	0	380	$57.00	$66.45			$60
8	Jun 11, 2012	6	Aug 31, 2012	0	386	$77.20	$83.65			$80
9	Jun 12, 2012	8	Sep 01, 2012	0	394	$78.80	$82.45			$80
10	Jun 13, 2012	8	Sep 02, 2012	0	402	$80.40	$82.85			$80
11	Jun 14, 2012	8	Sep 03, 2012	0	410	$82.00	$84.85			$80
12	Jun 15, 2012	8	Sep 04, 2012	0	418	$83.60	$88.45			$80
13	Jun 16, 2012	8	Sep 05, 2012	0	426	$63.90	$72.35			$70
14	Jun 17, 2012	7	Sep 06, 2012	0	433	$64.95	$67.30			$60
15	Jun 18, 2012	6	Sep 07, 2012	0	439	$87.80	$95.10			$90
16	Jun 19, 2012	9	Sep 08, 2012	0	448	$89.60	$94.70			$90
17	Jun 20, 2012	9	Sep 09, 2012	0	457	$91.40	$96.10			$90
18	Jun 21, 2012	9	Sep 10, 2012	0	466	$93.20	$99.30			$90
19	Jun 22, 2012	9	Sep 11, 2012	0	475	$95.00	$104.30			$100
20	Jun 23, 2012	10	Sep 12, 2012	0	485	$72.75	$77.05			$70
21	Jun 24, 2012	7	Sep 13, 2012	0	492	$73.80	$80.85			$80
22	Jun 25, 2012	8	Sep 14, 2012	0	500	$100.00	$100.85			$100
23	Jun 26, 2012	10	Sep 15, 2012	0	510	$102.00	$102.85			$100
24	Jun 27, 2012	10	Sep 16, 2012	0	520	$104.00	$106.85			$100
25	Jun 28, 2012	10	Sep 17, 2012	0	530	$106.00	$112.85			$110
26	Jun 29, 2012	11	Sep 18, 2012	0	541	$108.20	$111.05			$110
27	Jun 30, 2012	11	Sep 19, 2012	0	552	$82.80	$83.85			$80
28	Jul 01, 2012	8	Sep 20, 2012	0	560	$84.00	$87.85			$80
29	Jul 02, 2012	8	Sep 21, 2012	0	568	$113.60	$121.45			$120
30	Jul 03, 2012	12	Sep 22, 2012	0	580	$116.00	$117.45			$110
31	Jul 04, 2012	11	Sep 23, 2012	0	591	$118.20	$125.65			$120
32	Jul 05, 2012	12	Sep 24, 2012	0	603	$120.60	$126.25			$120
33	Jul 06, 2012	12	Sep 25, 2012	0	615	$123.00	$129.25			$120
34	Jul 07, 2012	12	Sep 26, 2012	0	627	$94.05	$103.30			$100
35	Jul 08, 2012	10	Sep 27, 2012	0	637	$95.55	$98.85			$90
36	Jul 09, 2012	9	Sep 28, 2012	0	646	$129.20	$138.05			$130
37	Jul 10, 2012	13	Sep 29, 2012	0	659	$131.80	$139.85			$130
38	Jul 11, 2012	13	Sep 30, 2012	0	672	$134.40	$144.25			$140
39	Jul 12, 2012	14	Oct 01, 2012	0	686	$137.20	$141.45			$140
40	Jul 13, 2012	14	Oct 02, 2012	0	700	$140.00	$141.45			$140
41	Jul 14, 2012	14	Oct 03, 2012	0	714	$107.10	$108.55			$100
42	Jul 15, 2012	10	Oct 04, 2012	0	724	$108.60	$117.15			$110
43	Jul 16, 2012	11	Oct 05, 2012	0	735	$147.00	$154.15			$150
44	Jul 17, 2012	15	Oct 06, 2012	0	750	$150.00	$154.15			$150
45	Jul 18, 2012	15	Oct 07, 2012	0	765	$153.00	$157.15			$150
46	Jul 19, 2012	15	Oct 08, 2012	0	780	$156.00	$163.15			$160
47	Jul 20, 2012	16	Oct 09, 2012	0	796	$159.20	$162.35			$160
48	Jul 21, 2012	16	Oct 10, 2012	0	812	$121.80	$124.15			$120
49	Jul 22, 2012	12	Oct 11, 2012	0	824	$123.60	$127.75			$120
50	Jul 23, 2012	12	Oct 12, 2012	0	836	$167.20	$174.95			$170
51	Jul 24, 2012	17	Oct 13, 2012	0	853	$170.60	$175.55			$170
52	Jul 25, 2012	17	Oct 14, 2012	0	870	$174.00	$179.55			$170
53	Jul 26, 2012	17	Oct 15, 2012	0	887	$177.40	$186.95			$180
54	Jul 27, 2012	18	Oct 16, 2012	0	905	$181.00	$187.95			$180
55	Jul 28, 2012	18	Oct 17, 2012	0	923	$138.45	$146.40			$140
56	Jul 29, 2012	14	Oct 18, 2012	0	937	$140.55	$146.95			$140
57	Jul 30, 2012	14	Oct 19, 2012	0	951	$190.20	$197.15			$190
58	Jul 31, 2012	19	Oct 20, 2012	0	970	$194.00	$201.15			$200
59	Aug 01, 2012	20	Oct 21, 2012	0	990	$198.00	$199.15			$190
60	Aug 02, 2012	19	Oct 22, 2012	0	1009	$201.80	$210.95			$210
61	Aug 03, 2012	21	Oct 23, 2012	0	1030	$206.00	$206.95			$200
62	Aug 04, 2012	20	Oct 24, 2012	0	1050	$157.50	$164.45			$160
63	Aug 05, 2012	16	Oct 25, 2012	0	1066	$159.90	$164.35			$160
64	Aug 06, 2012	16	Oct 26, 2012	0	1082	$216.40	$220.75			$220
65	Aug 07, 2012	22	Oct 27, 2012	0	1104	$220.80	$221.55			$220
66	Aug 08, 2012	22	Oct 28, 2012	0	1126	$225.20	$226.75			$220
67	Aug 09, 2012	22	Oct 29, 2012	0	1148	$229.60	$236.35			$230
68	Aug 10, 2012	23	Oct 30, 2012	0	1171	$234.20	$240.55			$240
69	Aug 11, 2012	24	Oct 31, 2012	0	1195	$179.25	$179.80			$170
70	Aug 12, 2012	17	Nov 01, 2012	0	1212	$181.80	$191.60			$190
71	Aug 13, 2012	19	Nov 02, 2012	0	1231	$246.20	$247.80			$240
72	Aug 14, 2012	24	Nov 03, 2012	0	1255	$251.00	$258.80			$250
73	Aug 15, 2012	25	Nov 04, 2012	0	1280	$256.00	$264.80			$260
74	Aug 16, 2012	26	Nov 05, 2012	0	1306	$261.20	$266.00			$260
75	Aug 17, 2012	26	Nov 06, 2012	0	1332	$266.40	$272.40			$270
76	Aug 18, 2012	27	Nov 07, 2012	0	1359	$203.85	$206.25			$200
77	Aug 19, 2012	20	Nov 08, 2012	0	1379	$206.85	$213.10			$210
78	Aug 20, 2012	21	Nov 09, 2012	0	1400	$280.00	$283.10			$280
79	Aug 21, 2012	28	Nov 10, 2012	0	1428	$285.60	$288.70			$280
80	Aug 22, 2012	28	Nov 11, 2012	0	1456	$291.20	$299.90			$290
81	Aug 23, 2012	29	Nov 12, 2012	0	1485	$263.00	$272.90			$270
YOUR ACCOUNT SUMMARY FROM DAY 1 TO DAY 81 (81 days) Your Initial Fund from Day 1 was $3,400 U.S. Dollars You deposited an additional $0 to date for a Total Deposit of $3,400 You have withdrawn a total of $0.00 to date and have a final Cash Balance of $272.90 As of Aug 23, 2012, you have 1,485 Active Positions providing Daily Earnings of $297.00 on weekdays and $222.75 on weekends. Your Total JSS-Tripler Daily Earnings : $11,722.90 Earnings Used to Repurchase: $11,720.00 Earnings Withdrawn : $0.00 All your active positions continue to earn you 2% daily on weekdays and 1.5% daily on weekends. * * JSS-Tripler 'RESTARTS' will reduce your earnings slightly - click here for details.

---

END OF CALCULATION DETAILS

---