JBP Calculator v2.0

Date Day

Initial Funding $2,000.00 4/7/2012 1 200

Starting Date 4/7/2012 4/8/2012 2 203

Reinvestment Plan 80.00% 4/9/2012 3 205

Weekdays Earnings 2.00% 4/10/2012 4 208

Weekend Earnings 1.50% 4/11/2012 5 212

4/12/2012 6 215

After 3 month: 4/13/2012 7 219

Active Positions 506 4/14/2012 8 222

JSS Positions Transferred/Pending 224 4/15/2012 9 225

After 6 month: 4/16/2012 10 227



After 1 year: 4/19/2012 13 239



4/22/2012 16 249

4/23/2012 17 252

4/24/2012 18 256

4/25/2012 19 261

4/26/2012 20 265

4/27/2012 21 269

4/28/2012 22 273

4/29/2012 23 276

4/30/2012 24 280

5/1/2012 25 284

5/2/2012 26 289

5/3/2012 27 294

5/4/2012 28 298

5/5/2012 29 303

5/6/2012 30 306

5/7/2012 31 310

5/8/2012 32 315

5/9/2012 33 321

NOTE: 5/10/2012 34 326

Enter your withdrawals in 5/11/2012 35 331

the Manual Withdrawals (Column M) 5/12/2012 36 336

5/13/2012 37 340

Enter your additional fundings in 5/14/2012 38 344

the Additional Funding (Column J) 5/15/2012 39 350

Save this as your own file. Enter funding, in $10 increments

Active Positions

4/7/2

012

5/11/2

012

6/14/2

012

7/18/2

012

8/21/2

012

9/24/2

012

10/28/2

012

12/1/2

012

1/4/2

013

2/7/2

013

3/13/2

013 $0.00

$2,000.00

$4,000.00

$6,000.00

$8,000.00

$10,000.00

$12,000.00

$14,000.00Column EColumn FColumn GColumn HColumn IColumn JColumn KColumn LColumn MColumn NColumn OColumn P

5/16/2012 40 356

5/17/2012 41 361

5/18/2012 42 367

5/19/2012 43 373

5/20/2012 44 377

5/21/2012 45 382

5/22/2012 46 388

5/23/2012 47 394

5/24/2012 48 401

5/25/2012 49 407

5/26/2012 50 414

5/27/2012 51 418

5/28/2012 52 423

5/29/2012 53 430

5/30/2012 54 437

5/31/2012 55 444

6/1/2012 56 452

6/2/2012 57 459

6/3/2012 58 464

6/4/2012 59 469

6/5/2012 60 477

6/6/2012 61 485

6/7/2012 62 493

6/8/2012 63 501

6/9/2012 64 509

6/10/2012 65 514

6/11/2012 66 521

6/12/2012 67 530

6/13/2012 68 538

6/14/2012 69 547

6/15/2012 70 555

6/16/2012 71 564

6/17/2012 72 571

6/18/2012 73 578

6/19/2012 74 587

6/20/2012 75 597

6/21/2012 76 606

6/22/2012 77 616

6/23/2012 78 626

6/24/2012 79 633

6/25/2012 80 641

6/26/2012 81 651

6/27/2012 82 662

6/28/2012 83 473

6/29/2012 84 477

6/30/2012 85 482

7/1/2012 86 483

7/2/2012 87 486

7/3/2012 88 490

7/4/2012 89 495

7/5/2012 90 500

7/6/2012 91 506

7/7/2012 92 510

7/8/2012 93 512

7/9/2012 94 514

7/10/2012 95 519

7/11/2012 96 524

7/12/2012 97 530

7/13/2012 98 535

7/14/2012 99 540

7/15/2012 100 541

7/16/2012 101 543

7/17/2012 102 548

7/18/2012 103 553

7/19/2012 104 559

7/20/2012 105 564

7/21/2012 106 569

7/22/2012 107 570

7/23/2012 108 572

7/24/2012 109 578

7/25/2012 110 582

7/26/2012 111 588

7/27/2012 112 594

7/28/2012 113 598

7/29/2012 114 599

7/30/2012 115 601

7/31/2012 116 606

8/1/2012 117 611

8/2/2012 118 617

8/3/2012 119 623

8/4/2012 120 627

8/5/2012 121 628

8/6/2012 122 630

8/7/2012 123 635

8/8/2012 124 639

8/9/2012 125 645

8/10/2012 126 651

8/11/2012 127 655

8/12/2012 128 656

8/13/2012 129 657

8/14/2012 130 663

8/15/2012 131 666

8/16/2012 132 673

8/17/2012 133 679

8/18/2012 134 682

8/19/2012 135 683

8/20/2012 136 684

8/21/2012 137 688

8/22/2012 138 692

8/23/2012 139 698

8/24/2012 140 704

8/25/2012 141 707

8/26/2012 142 707

8/27/2012 143 708

8/28/2012 144 712

8/29/2012 145 715

8/30/2012 146 722

8/31/2012 147 726

9/1/2012 148 729

9/2/2012 149 729

9/3/2012 150 729

9/4/2012 151 733

9/5/2012 152 736

9/6/2012 153 741

9/7/2012 154 745

9/8/2012 155 748

9/9/2012 156 747

9/10/2012 157 747

9/11/2012 158 749

9/12/2012 159 751

9/13/2012 160 756

9/14/2012 161 760

9/15/2012 162 763

9/16/2012 163 760

9/17/2012 164 758

9/18/2012 165 765

9/19/2012 166 769

9/20/2012 167 777

9/21/2012 168 783

9/22/2012 169 788

9/23/2012 170 788

9/24/2012 171 790

9/25/2012 172 795

9/26/2012 173 800

9/27/2012 174 807

9/28/2012 175 814

9/29/2012 176 818

9/30/2012 177 819

10/1/2012 178 820

10/2/2012 179 825

10/3/2012 180 830

10/4/2012 181 837

10/5/2012 182 844

10/6/2012 183 849

10/7/2012 184 849

10/8/2012 185 850

10/9/2012 186 856

10/10/2012 187 861

10/11/2012 188 868

10/12/2012 189 875

10/13/2012 190 879

10/14/2012 191 880

10/15/2012 192 882

10/16/2012 193 887

10/17/2012 194 892

10/18/2012 195 899

10/19/2012 196 907

10/20/2012 197 911

10/21/2012 198 911

10/22/2012 199 912

10/23/2012 200 918

10/24/2012 201 922

10/25/2012 202 930

10/26/2012 203 938

10/27/2012 204 942

10/28/2012 205 942

10/29/2012 206 944

10/30/2012 207 949

10/31/2012 208 954

11/1/2012 209 962

11/2/2012 210 970

11/3/2012 211 973

11/4/2012 212 974

11/5/2012 213 975

11/6/2012 214 980

11/7/2012 215 986

11/8/2012 216 994

11/9/2012 217 1002

11/10/2012 218 1006

11/11/2012 219 1006

11/12/2012 220 1007

11/13/2012 221 1013

11/14/2012 222 1018

11/15/2012 223 1026

11/16/2012 224 1034

11/17/2012 225 1039

11/18/2012 226 1039

11/19/2012 227 1039

11/20/2012 228 1046

11/21/2012 229 1051

11/22/2012 230 1060

11/23/2012 231 1068

11/24/2012 232 1073

11/25/2012 233 1073

11/26/2012 234 1074

11/27/2012 235 1081

11/28/2012 236 1086

11/29/2012 237 1094

11/30/2012 238 1103

12/1/2012 239 1109

12/2/2012 240 1109

12/3/2012 241 1110

12/4/2012 242 1117

12/5/2012 243 1122

12/6/2012 244 1132

12/7/2012 245 1141

12/8/2012 246 1146

12/9/2012 247 1147

12/10/2012 248 1148

12/11/2012 249 1155

12/12/2012 250 1161

12/13/2012 251 1171

12/14/2012 252 1180

12/15/2012 253 1186

12/16/2012 254 1186

12/17/2012 255 1187

12/18/2012 256 1195

12/19/2012 257 1201

12/20/2012 258 1211

12/21/2012 259 1220

12/22/2012 260 1227

12/23/2012 261 1227

12/24/2012 262 1228

12/25/2012 263 1236

12/26/2012 264 1242

12/27/2012 265 1253

12/28/2012 266 1263

12/29/2012 267 1268

12/30/2012 268 1268

12/31/2012 269 1270

1/1/2013 270 1278

1/2/2013 271 1284

1/3/2013 272 1295

1/4/2013 273 1305

1/5/2013 274 1311

1/6/2013 275 1311

1/7/2013 276 1313

1/8/2013 277 1320

1/9/2013 278 1327

1/10/2013 279 1339

1/11/2013 280 1349

1/12/2013 281 1355

1/13/2013 282 1356

1/14/2013 283 1357

1/15/2013 284 1365

1/16/2013 285 1372

1/17/2013 286 1384

1/18/2013 287 1394

1/19/2013 288 1400

1/20/2013 289 1401

1/21/2013 290 1403

1/22/2013 291 1410

1/23/2013 292 1418

1/24/2013 293 1430

1/25/2013 294 1441

1/26/2013 295 1448

1/27/2013 296 1448

1/28/2013 297 1449

1/29/2013 298 1458

1/30/2013 299 1465

1/31/2013 300 1478

2/1/2013 301 1489

2/2/2013 302 1496

2/3/2013 303 1497

2/4/2013 304 1499

2/5/2013 305 1507

2/6/2013 306 1514

2/7/2013 307 1527

2/8/2013 308 1540

2/9/2013 309 1547

2/10/2013 310 1547

2/11/2013 311 1548

2/12/2013 312 1558

2/13/2013 313 1566

2/14/2013 314 1579

2/15/2013 315 1591

2/16/2013 316 1598

2/17/2013 317 1599

2/18/2013 318 1601

2/19/2013 319 1610

2/20/2013 320 1618

2/21/2013 321 1632

2/22/2013 322 1645

2/23/2013 323 1653

2/24/2013 324 1653

2/25/2013 325 1655

2/26/2013 326 1665

2/27/2013 327 1674

2/28/2013 328 1687

3/1/2013 329 1700

3/2/2013 330 1709

3/3/2013 331 1709

3/4/2013 332 1711

3/5/2013 333 1721

3/6/2013 334 1730

3/7/2013 335 1744

3/8/2013 336 1758

3/9/2013 337 1766

3/10/2013 338 1766

3/11/2013 339 1768

3/12/2013 340 1779

3/13/2013 341 1788

3/14/2013 342 1802

3/15/2013 343 1817

3/16/2013 344 1825

3/17/2013 345 1826

3/18/2013 346 1828

3/19/2013 347 1839

3/20/2013 348 1848

3/21/2013 349 1864

3/22/2013 350 1879

3/23/2013 351 1887

3/24/2013 352 1887

3/25/2013 353 1889

3/26/2013 354 1900

3/27/2013 355 1910

3/28/2013 356 1926

3/29/2013 357 1941

3/30/2013 358 1950

3/31/2013 359 1951

4/1/2013 360 1952

4/2/2013 361 1964

4/3/2013 362 1974

4/4/2013 363 1990

4/5/2013 364 2006

4/6/2013 365 2016

$30.00 $30.00 $0.00 3 3

$30.45 $24.45 $0.00 2 2

$41.00 $39.36 $0.00 3 3

$41.60 $42.76 $0.00 4 4

$42.40 $36.84 $0.00 3 3

$43.00 $41.36 $0.00 4 4

$43.80 $36.56 $0.00 3 3

$33.30 $31.10 $0.00 3 3

$33.75 $28.19 $0.00 2 2

$45.40 $46.84 $0.00 4 4

$46.20 $43.96 $0.00 4 4

$47.00 $41.72 $0.00 4 4

$47.80 $40.12 $0.00 4 4

$48.60 $39.16 $0.00 3 3

$36.90 $36.34 $0.00 3 3

$37.35 $36.31 $0.00 3 3

$50.40 $49.24 $0.00 4 4

$51.20 $50.36 $0.00 5 5

$52.20 $42.32 $0.00 4 4

$53.00 $44.88 $0.00 4 4

$53.80 $48.08 $0.00 4 4

$40.95 $38.27 $0.00 3 3

$41.40 $41.48 $0.00 4 4

$56.00 $49.20 $0.00 4 4

$56.80 $54.80 $0.00 5 5

$57.80 $51.24 $0.00 5 5

$58.80 $48.48 $0.00 4 4

$59.60 $56.32 $0.00 5 5

$45.45 $39.85 $0.00 3 3

$45.90 $46.66 $0.00 4 4

$62.00 $59.48 $0.00 5 5

$63.00 $60.08 $0.00 6 6

$64.20 $51.68 $0.00 5 5

$65.20 $54.04 $0.00 5 5

$66.20 $57.20 $0.00 5 5

$50.40 $44.36 $0.00 4 4

$51.00 $45.28 $0.00 4 4

$68.80 $63.88 $0.00 6 6

$70.00 $60.12 $0.00 6 6

Positions Expire

Daily Earning

JSS Tripler Balance

Additional Funding

# of JSS Triplers I Can Purchase

Buy Triplers With Earnings

$71.20 $57.32 $0.00 5 5

$72.20 $65.28 $0.00 6 6

$73.40 $64.24 $0.00 6 6

$55.95 $45.51 $0.00 4 4

$56.55 $50.87 $0.00 5 5

$76.40 $65.96 $0.00 6 6

$77.60 $68.28 $0.00 6 6

$78.80 $71.56 $0.00 7 7

$80.20 $66.00 $0.00 6 6

$81.40 $71.36 $0.00 7 7

$62.10 $47.18 $0.00 4 4

$62.70 $57.46 $0.00 5 5

$84.60 $79.52 $0.00 7 7

$86.00 $78.60 $0.00 7 7

$87.40 $78.80 $0.00 7 7

$88.80 $80.12 $0.00 8 8

$90.40 $72.76 $0.00 7 7

$68.85 $53.53 $0.00 5 5

$69.60 $59.36 $0.00 5 5

$93.80 $89.24 $0.00 8 8

$95.40 $85.88 $0.00 8 8

$97.00 $83.80 $0.00 8 8

$98.60 $83.00 $0.00 8 8

$100.20 $83.48 $0.00 8 8

$76.35 $59.79 $0.00 5 5

$77.10 $71.62 $0.00 7 7

$104.20 $90.40 $0.00 9 9

$106.00 $85.56 $0.00 8 8

$107.60 $91.96 $0.00 9 9

$109.40 $89.84 $0.00 8 8

$111.00 $98.96 $0.00 9 9

$84.60 $71.36 $0.00 7 7

$85.65 $70.09 $0.00 7 7

$115.60 $98.56 $0.00 9 9

$117.40 $102.84 $0.00 10 10

$119.40 $98.76 $0.00 9 9

$121.20 $106.08 $0.00 10 10

$123.20 $105.04 $0.00 10 10

$93.90 $74.30 $0.00 7 7

$94.95 $80.47 $0.00 8 8

$128.20 $109.68 $0.00 10 10

$130.20 $114.24 $0.00 11 11

200 $132.40 $110.60 $0.00 11 11

2 $94.60 $68.72 $0.00 6 6

3 $95.40 $85.20 $0.00 8 8

4 $72.30 $58.42 $0.00 5 5

3 $72.45 $66.41 $0.00 6 6

4 $97.20 $89.12 $0.00 8 8

3 $98.00 $87.68 $0.00 8 8

3 $99.00 $87.08 $0.00 8 8

2 $100.00 $87.28 $0.00 8 8

4 $101.20 $88.48 $0.00 8 8

4 $76.50 $64.74 $0.00 6 6

4 $76.80 $66.24 $0.00 6 6

4 $102.80 $93.68 $0.00 9 9

3 $103.80 $86.92 $0.00 8 8

3 $104.80 $90.96 $0.00 9 9

3 $106.00 $86.00 $0.00 8 8

4 $107.00 $91.80 $0.00 9 9

5 $81.00 $61.40 $0.00 6 6

4 $81.15 $66.35 $0.00 6 6

4 $108.60 $98.72 $0.00 9 9

4 $109.60 $96.60 $0.00 9 9

3 $110.60 $95.28 $0.00 9 9

4 $111.80 $94.96 $0.00 9 9

4 $112.80 $95.40 $0.00 9 9

5 $85.35 $68.19 $0.00 6 6

5 $85.50 $76.62 $0.00 7 7

4 $114.40 $103.92 $0.00 10 10

5 $115.60 $96.64 $0.00 9 9

3 $116.40 $99.92 $0.00 9 9

4 $117.60 $104.24 $0.00 10 10

5 $118.80 $99.52 $0.00 9 9

6 $89.70 $75.46 $0.00 7 7

5 $89.85 $77.37 $0.00 7 7

5 $120.20 $109.60 $0.00 10 10

5 $121.20 $106.76 $0.00 10 10

4 $122.20 $104.72 $0.00 10 10

4 $123.40 $103.68 $0.00 10 10

6 $124.60 $103.60 $0.00 10 10

6 $94.05 $72.73 $0.00 7 7

5 $94.20 $78.12 $0.00 7 7

6 $126.00 $115.28 $0.00 11 11

6 $127.00 $107.08 $0.00 10 10

4 $127.80 $109.48 $0.00 10 10

5 $129.00 $112.92 $0.00 11 11

6 $130.20 $107.32 $0.00 10 10

6 $98.25 $79.53 $0.00 7 7

7 $98.40 $88.28 $0.00 8 8

6 $131.40 $120.00 $0.00 12 12

7 $132.60 $106.32 $0.00 10 10

4 $133.20 $113.00 $0.00 11 11

5 $134.60 $110.96 $0.00 11 11

7 $135.80 $109.84 $0.00 10 10

7 $102.30 $84.98 $0.00 8 8

7 $102.45 $86.97 $0.00 8 8

8 $136.80 $123.28 $0.00 12 12

7 $137.60 $113.52 $0.00 11 11

5 $138.40 $114.40 $0.00 11 11

5 $139.60 $116.32 $0.00 11 11

8 $140.80 $119.20 $0.00 11 11

8 $106.05 $87.09 $0.00 8 8

8 $106.05 $91.93 $0.00 9 9

8 $141.60 $122.32 $0.00 12 12

8 $142.40 $116.40 $0.00 11 11

5 $143.00 $120.92 $0.00 12 12

7 $144.40 $116.72 $0.00 11 11

9 $145.20 $123.04 $0.00 12 12

8 $109.35 $83.35 $0.00 8 8

9 $109.35 $90.83 $0.00 9 9

8 $145.80 $124.76 $0.00 12 12

9 $146.60 $122.20 $0.00 12 12

7 $147.20 $120.08 $0.00 12 12

7 $148.20 $118.84 $0.00 11 11

9 $149.00 $128.20 $0.00 12 12

10 $112.20 $90.60 $0.00 9 9

9 $112.05 $90.21 $0.00 9 9

10 $149.40 $127.20 $0.00 12 12

10 $149.80 $127.12 $0.00 12 12

7 $150.20 $127.36 $0.00 12 12

8 $151.20 $128.52 $0.00 12 12

10 $152.00 $130.28 $0.00 13 13

11 $114.45 $84.33 $0.00 8 8

11 $114.00 $95.44 $0.00 9 9

6 $151.60 $134.24 $0.00 13 13

8 $153.00 $126.92 $0.00 12 12

5 $153.80 $130.12 $0.00 13 13

6 $155.40 $124.76 $0.00 12 12

8 $156.60 $130.28 $0.00 13 13

8 $118.20 $87.16 $0.00 8 8

8 $118.20 $101.72 $0.00 10 10

8 $158.00 $136.08 $0.00 13 13

8 $159.00 $133.48 $0.00 13 13

6 $160.00 $131.68 $0.00 13 13

6 $161.40 $131.08 $0.00 13 13

9 $162.80 $131.60 $0.00 13 13

8 $122.70 $91.74 $0.00 9 9

9 $122.85 $100.05 $0.00 10 10

8 $164.00 $139.48 $0.00 13 13

9 $165.00 $141.68 $0.00 14 14

6 $166.00 $134.68 $0.00 13 13

6 $167.40 $138.88 $0.00 13 13

9 $168.80 $144.20 $0.00 14 14

9 $127.35 $97.79 $0.00 9 9

9 $127.35 $109.67 $0.00 10 10

9 $170.00 $154.20 $0.00 15 15

9 $171.20 $141.40 $0.00 14 14

6 $172.20 $139.36 $0.00 13 13

7 $173.60 $148.52 $0.00 14 14

10 $175.00 $148.80 $0.00 14 14

9 $131.85 $105.65 $0.00 10 10

9 $132.00 $111.28 $0.00 11 11

10 $176.40 $151.28 $0.00 15 15

9 $177.40 $143.40 $0.00 14 14

7 $178.40 $146.32 $0.00 14 14

7 $179.80 $150.44 $0.00 15 15

10 $181.40 $145.88 $0.00 14 14

10 $136.65 $106.25 $0.00 10 10

10 $136.65 $115.57 $0.00 11 11

10 $182.40 $160.64 $0.00 16 16

10 $183.60 $147.76 $0.00 14 14

7 $184.40 $155.44 $0.00 15 15

7 $186.00 $154.56 $0.00 15 15

11 $187.60 $154.96 $0.00 15 15

10 $141.30 $108.74 $0.00 10 10

10 $141.30 $121.78 $0.00 12 12

11 $188.80 $162.32 $0.00 16 16

10 $189.80 $154.36 $0.00 15 15

7 $190.80 $157.20 $0.00 15 15

8 $192.40 $161.44 $0.00 16 16

12 $194.00 $156.96 $0.00 15 15

10 $145.95 $114.11 $0.00 11 11

11 $146.10 $121.02 $0.00 12 12

11 $195.00 $166.80 $0.00 16 16

10 $196.00 $163.80 $0.00 16 16

8 $197.20 $161.80 $0.00 16 16

8 $198.80 $161.16 $0.00 16 16

12 $200.40 $161.80 $0.00 16 16

11 $150.90 $112.62 $0.00 11 11

11 $150.90 $123.34 $0.00 12 12

11 $201.40 $174.56 $0.00 17 17

11 $202.60 $166.88 $0.00 16 16

8 $203.60 $169.96 $0.00 16 16

9 $205.20 $174.44 $0.00 17 17

12 $206.80 $170.20 $0.00 17 17

11 $155.85 $114.69 $0.00 11 11

12 $155.85 $129.37 $0.00 12 12

11 $207.80 $186.00 $0.00 18 18

12 $209.20 $173.64 $0.00 17 17

8 $210.20 $172.00 $0.00 17 17

9 $212.00 $171.96 $0.00 17 17

12 $213.60 $173.16 $0.00 17 17

12 $160.95 $121.39 $0.00 12 12

12 $160.95 $130.15 $0.00 13 13

11 $214.80 $182.76 $0.00 18 18

12 $216.20 $176.00 $0.00 17 17

9 $217.20 $179.96 $0.00 17 17

9 $218.80 $185.32 $0.00 18 18

12 $220.60 $182.16 $0.00 18 18

12 $166.35 $124.39 $0.00 12 12

12 $166.35 $137.47 $0.00 13 13

12 $222.00 $196.20 $0.00 19 19

13 $223.40 $185.20 $0.00 18 18

8 $224.40 $184.92 $0.00 18 18

9 $226.40 $186.44 $0.00 18 18

13 $228.20 $189.36 $0.00 18 18

12 $171.90 $135.62 $0.00 13 13

13 $172.05 $143.29 $0.00 14 14

12 $229.60 $198.48 $0.00 19 19

13 $231.00 $193.56 $0.00 19 19

8 $232.20 $189.56 $0.00 18 18

10 $234.20 $197.32 $0.00 19 19

13 $236.00 $196.48 $0.00 19 19

13 $177.90 $137.18 $0.00 13 13

13 $177.90 $149.50 $0.00 14 14

13 $237.40 $211.32 $0.00 21 21

13 $239.00 $192.84 $0.00 19 19

9 $240.20 $195.24 $0.00 19 19

10 $242.20 $199.40 $0.00 19 19

13 $244.00 $204.96 $0.00 20 20

14 $184.05 $140.21 $0.00 14 14

13 $184.05 $147.45 $0.00 14 14

13 $245.60 $216.24 $0.00 21 21

14 $247.20 $204.32 $0.00 20 20

9 $248.40 $203.28 $0.00 20 20

10 $250.60 $204.20 $0.00 20 20

15 $252.60 $206.68 $0.00 20 20

14 $190.20 $146.36 $0.00 14 14

13 $190.20 $158.52 $0.00 15 15

14 $254.00 $224.48 $0.00 22 22

14 $255.60 $209.28 $0.00 20 20

10 $256.80 $214.96 $0.00 21 21

11 $259.00 $212.60 $0.00 21 21

15 $261.00 $211.80 $0.00 21 21

14 $196.65 $146.25 $0.00 14 14

14 $196.65 $163.57 $0.00 16 16

15 $262.60 $226.84 $0.00 22 22

14 $264.00 $218.32 $0.00 21 21

10 $265.40 $220.92 $0.00 22 22

11 $267.80 $215.64 $0.00 21 21

16 $269.80 $221.88 $0.00 22 22

14 $203.25 $151.17 $0.00 15 15

15 $203.40 $163.92 $0.00 16 16

15 $271.40 $234.64 $0.00 23 23

15 $273.00 $223.36 $0.00 22 22

10 $274.40 $223.16 $0.00 22 22

12 $276.80 $225.08 $0.00 22 22

16 $278.80 $228.52 $0.00 22 22

15 $210.00 $162.76 $0.00 16 16

15 $210.15 $170.91 $0.00 17 17

16 $280.60 $239.48 $0.00 23 23

15 $282.00 $235.36 $0.00 23 23

11 $283.60 $232.56 $0.00 23 23

12 $286.00 $231.84 $0.00 23 23

16 $288.20 $232.84 $0.00 23 23

16 $217.20 $162.40 $0.00 16 16

16 $217.20 $176.16 $0.00 17 17

16 $289.80 $252.52 $0.00 25 25

16 $291.60 $236.16 $0.00 23 23

11 $293.00 $240.84 $0.00 24 24

12 $295.60 $237.84 $0.00 23 23

17 $297.80 $246.52 $0.00 24 24

16 $224.40 $171.36 $0.00 17 17

16 $224.55 $181.03 $0.00 18 18

17 $299.80 $255.92 $0.00 25 25

17 $301.40 $247.36 $0.00 24 24

11 $302.80 $249.88 $0.00 24 24

12 $305.40 $254.72 $0.00 25 25

18 $308.00 $251.64 $0.00 25 25

17 $232.05 $172.09 $0.00 17 17

17 $232.05 $187.73 $0.00 18 18

17 $309.60 $270.92 $0.00 27 27

17 $311.60 $250.60 $0.00 25 25

12 $313.20 $251.48 $0.00 25 25

13 $315.80 $254.64 $0.00 25 25

18 $318.20 $259.68 $0.00 25 25

17 $239.70 $185.74 $0.00 18 18

17 $239.85 $197.65 $0.00 19 19

18 $320.20 $279.88 $0.00 27 27

18 $322.00 $267.84 $0.00 26 26

12 $323.60 $267.04 $0.00 26 26

13 $326.40 $268.72 $0.00 26 26

19 $329.00 $272.44 $0.00 27 27

18 $247.95 $184.59 $0.00 18 18

18 $247.95 $202.95 $0.00 20 20

18 $331.00 $284.36 $0.00 28 28

18 $333.00 $271.16 $0.00 27 27

13 $334.80 $269.36 $0.00 26 26

14 $337.40 $279.80 $0.00 27 27

19 $340.00 $282.32 $0.00 28 28

19 $256.35 $190.67 $0.00 19 19

18 $256.35 $205.75 $0.00 20 20

19 $342.20 $296.68 $0.00 29 29

19 $344.20 $282.44 $0.00 28 28

13 $346.00 $279.60 $0.00 27 27

14 $348.80 $289.20 $0.00 28 28

21 $351.60 $291.04 $0.00 29 29

19 $264.90 $195.62 $0.00 19 19

19 $264.90 $217.54 $0.00 21 21

19 $353.60 $308.16 $0.00 30 30

20 $355.80 $293.24 $0.00 29 29

14 $357.60 $289.68 $0.00 28 28

14 $360.40 $298.56 $0.00 29 29

21 $363.40 $299.88 $0.00 29 29

20 $273.75 $210.95 $0.00 21 21

20 $273.90 $220.10 $0.00 22 22

20 $365.60 $310.92 $0.00 31 31

20 $367.80 $295.60 $0.00 29 29

14 $369.60 $301.64 $0.00 30 30

15 $372.80 $300.52 $0.00 30 30

22 $375.80 $301.76 $0.00 30 30

20 $283.05 $209.65 $0.00 20 20

21 $283.05 $236.09 $0.00 23 23

21 $377.80 $327.28 $0.00 32 32

21 $380.00 $311.72 $0.00 31 31

14 $382.00 $307.72 $0.00 30 30

16 $385.20 $316.52 $0.00 31 31

22 $388.20 $317.68 $0.00 31 31

21 $292.50 $222.54 $0.00 22 22

22 $292.65 $236.69 $0.00 23 23

21 $390.40 $338.56 $0.00 33 33

22 $392.80 $323.28 $0.00 32 32

15 $394.80 $319.52 $0.00 31 31

16 $398.00 $328.56 $0.00 32 32

23 $401.20 $330.16 $0.00 33 33

22 $302.40 $222.32 $0.00 22 22

3304 $0.00

Commissions

$0.00 $6.00 $6.00

$0.00 $6.09 $12.09

$0.00 $8.20 $20.29

$0.00 $8.32 $28.61

$0.00 $8.48 $37.09

$0.00 $8.60 $45.69

$0.00 $8.76 $54.45

$0.00 $6.66 $61.11$0.00 $6.75 $67.86

$0.00 $9.08 $76.94

$0.00 $9.24 $86.18$0.00 $9.40 $95.58

$0.00 $9.56 $105.14

$0.00 $9.72 $114.86$0.00 $7.38 $122.24$0.00 $7.47 $129.71$0.00 $10.08 $139.79$0.00 $10.24 $150.03$0.00 $10.44 $160.47$0.00 $10.60 $171.07$0.00 $10.76 $181.83$0.00 $8.19 $190.02$0.00 $8.28 $198.30$0.00 $11.20 $209.50$0.00 $11.36 $220.86$0.00 $11.56 $232.42$0.00 $11.76 $244.18$0.00 $11.92 $256.10$0.00 $9.09 $265.19$0.00 $9.18 $274.37$0.00 $12.40 $286.77$0.00 $12.60 $299.37$0.00 $12.84 $312.21$0.00 $13.04 $325.25$0.00 $13.24 $338.49$0.00 $10.08 $348.57$0.00 $10.20 $358.77$0.00 $13.76 $372.53$0.00 $14.00 $386.53

Manual Transfer To JSS Balance

Auto Transfer To JSS Balance

Available for Withdrawal

$0.00 $14.24 $400.77$0.00 $14.44 $415.21$0.00 $14.68 $429.89$0.00 $11.19 $441.08$0.00 $11.31 $452.39$0.00 $15.28 $467.67$0.00 $15.52 $483.19$0.00 $15.76 $498.95$0.00 $16.04 $514.99$0.00 $16.28 $531.27$0.00 $12.42 $543.69$0.00 $12.54 $556.23$0.00 $16.92 $573.15$0.00 $17.20 $590.35$0.00 $17.48 $607.83$0.00 $17.76 $625.59$0.00 $18.08 $643.67$0.00 $13.77 $657.44$0.00 $13.92 $671.36$0.00 $18.76 $690.12$0.00 $19.08 $709.20$0.00 $19.40 $728.60$0.00 $19.72 $748.32$0.00 $20.04 $768.36$0.00 $15.27 $783.63$0.00 $15.42 $799.05$0.00 $20.84 $819.89$0.00 $21.20 $841.09$0.00 $21.52 $862.61$0.00 $21.88 $884.49$0.00 $22.20 $906.69$0.00 $16.92 $923.61$0.00 $17.13 $940.74$0.00 $23.12 $963.86$0.00 $23.48 $987.34$0.00 $23.88 $1,011.22$0.00 $24.24 $1,035.46$0.00 $24.64 $1,060.10$0.00 $18.78 $1,078.88$0.00 $18.99 $1,097.87$0.00 $25.64 $1,123.51$0.00 $26.04 $1,149.55$0.00 $26.48 $1,176.03$0.00 $18.92 $1,194.95$0.00 $19.08 $1,214.03$0.00 $14.46 $1,228.49$0.00 $14.49 $1,242.98$0.00 $19.44 $1,262.42

$0.00 $19.60 $1,282.02$0.00 $19.80 $1,301.82$0.00 $20.00 $1,321.82$0.00 $20.24 $1,342.06$0.00 $15.30 $1,357.36$0.00 $15.36 $1,372.72$0.00 $20.56 $1,393.28$0.00 $20.76 $1,414.04$0.00 $20.96 $1,435.00$0.00 $21.20 $1,456.20$0.00 $21.40 $1,477.60$0.00 $16.20 $1,493.80$0.00 $16.23 $1,510.03$0.00 $21.72 $1,531.75$0.00 $21.92 $1,553.67$0.00 $22.12 $1,575.79$0.00 $22.36 $1,598.15$0.00 $22.56 $1,620.71$0.00 $17.07 $1,637.78$0.00 $17.10 $1,654.88$0.00 $22.88 $1,677.76$0.00 $23.12 $1,700.88$0.00 $23.28 $1,724.16$0.00 $23.52 $1,747.68$0.00 $23.76 $1,771.44$0.00 $17.94 $1,789.38$0.00 $17.97 $1,807.35$0.00 $24.04 $1,831.39$0.00 $24.24 $1,855.63$0.00 $24.44 $1,880.07$0.00 $24.68 $1,904.75$0.00 $24.92 $1,929.67$0.00 $18.81 $1,948.48$0.00 $18.84 $1,967.32$0.00 $25.20 $1,992.52$0.00 $25.40 $2,017.92$0.00 $25.56 $2,043.48$0.00 $25.80 $2,069.28$0.00 $26.04 $2,095.32$0.00 $19.65 $2,114.97$0.00 $19.68 $2,134.65$0.00 $26.28 $2,160.93$0.00 $26.52 $2,187.45$0.00 $26.64 $2,214.09$0.00 $26.92 $2,241.01$0.00 $27.16 $2,268.17$0.00 $20.46 $2,288.63$0.00 $20.49 $2,309.12

$0.00 $27.36 $2,336.48$0.00 $27.52 $2,364.00$0.00 $27.68 $2,391.68$0.00 $27.92 $2,419.60$0.00 $28.16 $2,447.76$0.00 $21.21 $2,468.97$0.00 $21.21 $2,490.18$0.00 $28.32 $2,518.50$0.00 $28.48 $2,546.98$0.00 $28.60 $2,575.58$0.00 $28.88 $2,604.46$0.00 $29.04 $2,633.50$0.00 $21.87 $2,655.37$0.00 $21.87 $2,677.24$0.00 $29.16 $2,706.40$0.00 $29.32 $2,735.72$0.00 $29.44 $2,765.16$0.00 $29.64 $2,794.80$0.00 $29.80 $2,824.60$0.00 $22.44 $2,847.04$0.00 $22.41 $2,869.45$0.00 $29.88 $2,899.33$0.00 $29.96 $2,929.29$0.00 $30.04 $2,959.33$0.00 $30.24 $2,989.57$0.00 $30.40 $3,019.97$0.00 $22.89 $3,042.86$0.00 $22.80 $3,065.66$0.00 $30.32 $3,095.98$0.00 $30.60 $3,126.58$0.00 $30.76 $3,157.34$0.00 $31.08 $3,188.42$0.00 $31.32 $3,219.74$0.00 $23.64 $3,243.38$0.00 $23.64 $3,267.02$0.00 $31.60 $3,298.62$0.00 $31.80 $3,330.42$0.00 $32.00 $3,362.42$0.00 $32.28 $3,394.70$0.00 $32.56 $3,427.26$0.00 $24.54 $3,451.80$0.00 $24.57 $3,476.37$0.00 $32.80 $3,509.17$0.00 $33.00 $3,542.17$0.00 $33.20 $3,575.37$0.00 $33.48 $3,608.85$0.00 $33.76 $3,642.61$0.00 $25.47 $3,668.08

$0.00 $25.47 $3,693.55$0.00 $34.00 $3,727.55$0.00 $34.24 $3,761.79$0.00 $34.44 $3,796.23$0.00 $34.72 $3,830.95$0.00 $35.00 $3,865.95$0.00 $26.37 $3,892.32$0.00 $26.40 $3,918.72$0.00 $35.28 $3,954.00$0.00 $35.48 $3,989.48$0.00 $35.68 $4,025.16$0.00 $35.96 $4,061.12$0.00 $36.28 $4,097.40$0.00 $27.33 $4,124.73$0.00 $27.33 $4,152.06$0.00 $36.48 $4,188.54$0.00 $36.72 $4,225.26$0.00 $36.88 $4,262.14$0.00 $37.20 $4,299.34$0.00 $37.52 $4,336.86$0.00 $28.26 $4,365.12$0.00 $28.26 $4,393.38$0.00 $37.76 $4,431.14$0.00 $37.96 $4,469.10$0.00 $38.16 $4,507.26$0.00 $38.48 $4,545.74$0.00 $38.80 $4,584.54$0.00 $29.19 $4,613.73$0.00 $29.22 $4,642.95$0.00 $39.00 $4,681.95$0.00 $39.20 $4,721.15$0.00 $39.44 $4,760.59$0.00 $39.76 $4,800.35$0.00 $40.08 $4,840.43$0.00 $30.18 $4,870.61$0.00 $30.18 $4,900.79$0.00 $40.28 $4,941.07$0.00 $40.52 $4,981.59$0.00 $40.72 $5,022.31$0.00 $41.04 $5,063.35$0.00 $41.36 $5,104.71$0.00 $31.17 $5,135.88$0.00 $31.17 $5,167.05$0.00 $41.56 $5,208.61$0.00 $41.84 $5,250.45$0.00 $42.04 $5,292.49$0.00 $42.40 $5,334.89$0.00 $42.72 $5,377.61

$0.00 $32.19 $5,409.80$0.00 $32.19 $5,441.99$0.00 $42.96 $5,484.95$0.00 $43.24 $5,528.19$0.00 $43.44 $5,571.63$0.00 $43.76 $5,615.39$0.00 $44.12 $5,659.51$0.00 $33.27 $5,692.78$0.00 $33.27 $5,726.05$0.00 $44.40 $5,770.45$0.00 $44.68 $5,815.13$0.00 $44.88 $5,860.01$0.00 $45.28 $5,905.29$0.00 $45.64 $5,950.93$0.00 $34.38 $5,985.31$0.00 $34.41 $6,019.72$0.00 $45.92 $6,065.64$0.00 $46.20 $6,111.84$0.00 $46.44 $6,158.28$0.00 $46.84 $6,205.12$0.00 $47.20 $6,252.32$0.00 $35.58 $6,287.90$0.00 $35.58 $6,323.48$0.00 $47.48 $6,370.96$0.00 $47.80 $6,418.76$0.00 $48.04 $6,466.80$0.00 $48.44 $6,515.24$0.00 $48.80 $6,564.04$0.00 $36.81 $6,600.85$0.00 $36.81 $6,637.66$0.00 $49.12 $6,686.78$0.00 $49.44 $6,736.22$0.00 $49.68 $6,785.90$0.00 $50.12 $6,836.02$0.00 $50.52 $6,886.54$0.00 $38.04 $6,924.58$0.00 $38.04 $6,962.62$0.00 $50.80 $7,013.42$0.00 $51.12 $7,064.54$0.00 $51.36 $7,115.90$0.00 $51.80 $7,167.70$0.00 $52.20 $7,219.90$0.00 $39.33 $7,259.23$0.00 $39.33 $7,298.56$0.00 $52.52 $7,351.08$0.00 $52.80 $7,403.88$0.00 $53.08 $7,456.96$0.00 $53.56 $7,510.52

$0.00 $53.96 $7,564.48$0.00 $40.65 $7,605.13$0.00 $40.68 $7,645.81$0.00 $54.28 $7,700.09$0.00 $54.60 $7,754.69$0.00 $54.88 $7,809.57$0.00 $55.36 $7,864.93$0.00 $55.76 $7,920.69$0.00 $42.00 $7,962.69$0.00 $42.03 $8,004.72$0.00 $56.12 $8,060.84$0.00 $56.40 $8,117.24$0.00 $56.72 $8,173.96$0.00 $57.20 $8,231.16$0.00 $57.64 $8,288.80$0.00 $43.44 $8,332.24$0.00 $43.44 $8,375.68$0.00 $57.96 $8,433.64$0.00 $58.32 $8,491.96$0.00 $58.60 $8,550.56$0.00 $59.12 $8,609.68$0.00 $59.56 $8,669.24$0.00 $44.88 $8,714.12$0.00 $44.91 $8,759.03$0.00 $59.96 $8,818.99$0.00 $60.28 $8,879.27$0.00 $60.56 $8,939.83$0.00 $61.08 $9,000.91$0.00 $61.60 $9,062.51$0.00 $46.41 $9,108.92$0.00 $46.41 $9,155.33$0.00 $61.92 $9,217.25$0.00 $62.32 $9,279.57$0.00 $62.64 $9,342.21$0.00 $63.16 $9,405.37$0.00 $63.64 $9,469.01$0.00 $47.94 $9,516.95$0.00 $47.97 $9,564.92$0.00 $64.04 $9,628.96$0.00 $64.40 $9,693.36$0.00 $64.72 $9,758.08$0.00 $65.28 $9,823.36$0.00 $65.80 $9,889.16$0.00 $49.59 $9,938.75$0.00 $49.59 $9,988.34$0.00 $66.20 $10,054.54$0.00 $66.60 $10,121.14$0.00 $66.96 $10,188.10

$0.00 $67.48 $10,255.58$0.00 $68.00 $10,323.58$0.00 $51.27 $10,374.85$0.00 $51.27 $10,426.12$0.00 $68.44 $10,494.56$0.00 $68.84 $10,563.40$0.00 $69.20 $10,632.60$0.00 $69.76 $10,702.36$0.00 $70.32 $10,772.68$0.00 $52.98 $10,825.66$0.00 $52.98 $10,878.64$0.00 $70.72 $10,949.36$0.00 $71.16 $11,020.52$0.00 $71.52 $11,092.04$0.00 $72.08 $11,164.12$0.00 $72.68 $11,236.80$0.00 $54.75 $11,291.55$0.00 $54.78 $11,346.33$0.00 $73.12 $11,419.45$0.00 $73.56 $11,493.01$0.00 $73.92 $11,566.93$0.00 $74.56 $11,641.49$0.00 $75.16 $11,716.65$0.00 $56.61 $11,773.26$0.00 $56.61 $11,829.87$0.00 $75.56 $11,905.43$0.00 $76.00 $11,981.43$0.00 $76.40 $12,057.83$0.00 $77.04 $12,134.87$0.00 $77.64 $12,212.51$0.00 $58.50 $12,271.01$0.00 $58.53 $12,329.54$0.00 $78.08 $12,407.62$0.00 $78.56 $12,486.18$0.00 $78.96 $12,565.14$0.00 $79.60 $12,644.74$0.00 $80.24 $12,724.98$0.00 $60.48 $12,724.98$0.00

JBP Calculator v2.0

Documents

Transcript of JBP Calculator v2.0