| |
|
|
|
|
|
|
|
|
|
|
| INPUT VARIABLES INTO BLUE FIELDS ONLY |
|
| TODAYS STRATEGY: Lng - USDPY. OFF AP 4HR or DLY, also look for 61.8 (93.53/101.41) to maintain supt. Need to see price break the 100.00 phyc lvl with more conviction than previously seen |
|
|
|
|
|
|
|
| % of COMPOUNDED DLY GAIN: |
2.50% |
2.50% |
2.50% |
2.50% |
2.50% |
STARTING BALANCE |
$1,000.00 |
|
| SCHEDULE AMENDENTS & NOTES |
WK |
DAY 1 |
DAY 2 |
DAY 3 |
DAY 4 |
DAY 5 |
WK GAINS |
WEEKLY PAYOUT - (5% OF WEEKLY GAINS SUGGESTED) |
SUM OF DEPOSITS AND OVERAGE WITHDRAWAL |
|
| |
1 |
$1,025.00 |
$1,050.63 |
$1,076.89 |
$1,103.81 |
$1,131.41 |
$131.41 |
$6.57 |
|
|
| |
2 |
$1,152.96 |
$1,181.78 |
$1,211.33 |
$1,241.61 |
$1,272.65 |
$119.69 |
$5.98 |
|
|
| |
3 |
$1,298.33 |
$1,330.79 |
$1,364.06 |
$1,398.16 |
$1,433.12 |
$134.78 |
$6.74 |
|
|
| |
4 |
$1,462.04 |
$1,498.59 |
$1,536.05 |
$1,574.45 |
$1,613.81 |
$151.78 |
$7.59 |
|
|
| |
5 |
$1,646.38 |
$1,687.54 |
$1,729.73 |
$1,772.97 |
$1,817.30 |
$170.92 |
$8.55 |
|
|
| |
6 |
$1,853.97 |
$1,900.32 |
$1,947.83 |
$1,996.52 |
$2,046.44 |
$192.47 |
$9.62 |
|
|
| |
7 |
$2,087.73 |
$2,139.93 |
$2,193.42 |
$2,248.26 |
$2,304.47 |
$216.73 |
$10.84 |
|
|
| |
8 |
$2,350.97 |
$2,409.75 |
$2,469.99 |
$2,531.74 |
$2,595.03 |
$244.06 |
$12.20 |
|
|
| |
9 |
$2,647.40 |
$2,713.58 |
$2,781.42 |
$2,850.96 |
$2,922.23 |
$274.83 |
$13.74 |
|
|
| |
10 |
$2,981.20 |
$3,055.73 |
$3,132.13 |
$3,210.43 |
$3,290.69 |
$309.49 |
$15.47 |
|
|
| |
11 |
$3,357.10 |
$3,441.03 |
$3,527.05 |
$3,615.23 |
$3,705.61 |
$348.51 |
$17.43 |
|
|
| |
12 |
$3,780.39 |
$3,874.90 |
$3,971.77 |
$4,071.06 |
$4,172.84 |
$392.45 |
$19.62 |
|
|
| |
13 |
$4,257.05 |
$4,363.47 |
$4,472.56 |
$4,584.38 |
$4,698.98 |
$441.94 |
$22.10 |
|
|
| |
14 |
$4,793.81 |
$4,913.66 |
$5,036.50 |
$5,162.41 |
$5,291.47 |
$497.66 |
$24.88 |
|
|
| |
15 |
$5,398.25 |
$5,533.21 |
$5,671.54 |
$5,813.33 |
$5,958.66 |
$560.41 |
$28.02 |
|
|
| |
16 |
$6,078.90 |
$6,230.88 |
$6,386.65 |
$6,546.32 |
$6,709.97 |
$631.07 |
$31.55 |
|
|
| |
17 |
$6,845.38 |
$7,016.51 |
$7,191.93 |
$7,371.73 |
$7,556.02 |
$710.64 |
$35.53 |
|
|
| |
18 |
$7,708.50 |
$7,901.21 |
$8,098.74 |
$8,301.21 |
$8,508.74 |
$800.24 |
$40.01 |
|
|
| |
19 |
$8,680.45 |
$8,897.46 |
$9,119.89 |
$9,347.89 |
$9,581.59 |
$901.14 |
$45.06 |
|
|
| |
20 |
$9,774.95 |
$10,019.32 |
$10,269.80 |
$10,526.55 |
$10,789.71 |
$1,014.77 |
$50.74 |
|
|
| |
21 |
$11,007.45 |
$11,282.63 |
$11,564.70 |
$11,853.82 |
$12,150.16 |
$1,142.71 |
$57.14 |
|
|
| |
22 |
$12,395.35 |
$12,705.24 |
$13,022.87 |
$13,348.44 |
$13,682.15 |
$1,286.80 |
$64.34 |
|
|
| |
23 |
$13,958.25 |
$14,307.21 |
$14,664.89 |
$15,031.51 |
$15,407.30 |
$1,449.05 |
$72.45 |
|
|
| |
24 |
$15,718.22 |
$16,111.18 |
$16,513.95 |
$16,926.80 |
$17,349.97 |
$1,631.75 |
$81.59 |
|
|
| |
25 |
$17,700.10 |
$18,142.60 |
$18,596.16 |
$19,061.07 |
$19,537.59 |
$1,837.50 |
$91.87 |
|
|
| |
26 |
$19,931.86 |
$20,430.16 |
$20,940.91 |
$21,464.44 |
$22,001.05 |
$2,069.18 |
$103.46 |
|
|
| |
27 |
$22,445.03 |
$23,006.15 |
$23,581.31 |
$24,170.84 |
$24,775.11 |
$2,330.08 |
$116.50 |
|
|
| |
28 |
$25,275.07 |
$25,906.95 |
$26,554.62 |
$27,218.49 |
$27,898.95 |
$2,623.88 |
$131.19 |
|
|
| |
29 |
$28,461.95 |
$29,173.50 |
$29,902.83 |
$30,650.41 |
$31,416.67 |
$2,954.72 |
$147.74 |
|
|
| |
30 |
$32,050.65 |
$32,851.92 |
$33,673.22 |
$34,515.05 |
$35,377.92 |
$3,327.27 |
$166.36 |
|
|
| |
31 |
$36,091.85 |
$36,994.15 |
$37,919.00 |
$38,866.97 |
$39,838.65 |
$3,746.80 |
$187.34 |
|
|
| |
32 |
$40,642.59 |
$41,658.66 |
$42,700.12 |
$43,767.63 |
$44,861.82 |
$4,219.22 |
$210.96 |
|
|
| |
33 |
$45,767.13 |
$46,911.31 |
$48,084.09 |
$49,286.19 |
$50,518.34 |
$4,751.22 |
$237.56 |
|
|
| |
34 |
$51,537.80 |
$52,826.25 |
$54,146.90 |
$55,500.58 |
$56,888.09 |
$5,350.29 |
$267.51 |
|
|
| |
35 |
$58,036.09 |
$59,486.99 |
$60,974.17 |
$62,498.52 |
$64,060.99 |
$6,024.89 |
$301.24 |
|
|
| |
36 |
$65,353.73 |
$66,987.58 |
$68,662.27 |
$70,378.82 |
$72,138.30 |
$6,784.56 |
$339.23 |
|
|
| |
37 |
$73,594.04 |
$75,433.89 |
$77,319.74 |
$79,252.74 |
$81,234.05 |
$7,640.01 |
$382.00 |
|
|
| |
38 |
$82,873.35 |
$84,945.19 |
$87,068.82 |
$89,245.54 |
$91,476.68 |
$8,603.32 |
$430.17 |
|
|
| |
39 |
$93,322.67 |
$95,655.74 |
$98,047.13 |
$100,498.31 |
$103,010.77 |
$9,688.10 |
$484.40 |
|
|
| |
40 |
$105,089.53 |
$107,716.76 |
$110,409.68 |
$113,169.92 |
$115,999.17 |
$10,909.65 |
$545.48 |
|
|
| |
41 |
$118,340.03 |
$121,298.53 |
$124,331.00 |
$127,439.27 |
$130,625.25 |
$12,285.22 |
$614.26 |
|
|
| |
42 |
$133,261.27 |
$136,592.80 |
$140,007.62 |
$143,507.81 |
$147,095.50 |
$13,834.24 |
$691.71 |
|
|
| |
43 |
$150,063.89 |
$153,815.48 |
$157,660.87 |
$161,602.39 |
$165,642.45 |
$15,578.57 |
$778.93 |
|
|
| |
44 |
$168,985.11 |
$173,209.74 |
$177,539.98 |
$181,978.48 |
$186,527.95 |
$17,542.83 |
$877.14 |
|
|
| |
45 |
$190,292.07 |
$195,049.38 |
$199,925.61 |
$204,923.75 |
$210,046.84 |
$19,754.77 |
$987.74 |
|
|
| |
46 |
$214,285.58 |
$219,642.72 |
$225,133.79 |
$230,762.14 |
$236,531.19 |
$22,245.61 |
$1,112.28 |
|
|
| |
47 |
$241,304.38 |
$247,336.99 |
$253,520.42 |
$259,858.43 |
$266,354.89 |
$25,050.51 |
$1,252.53 |
|
|
| |
48 |
$271,729.92 |
$278,523.17 |
$285,486.25 |
$292,623.40 |
$299,938.99 |
$28,209.07 |
$1,410.45 |
|
|
| |
49 |
$305,991.75 |
$313,641.54 |
$321,482.58 |
$329,519.65 |
$337,757.64 |
$31,765.89 |
$1,588.29 |
|
|
| |
50 |
$344,573.58 |
$353,187.92 |
$362,017.61 |
$371,068.06 |
$380,344.76 |
$35,771.18 |
$1,788.56 |
|
|
| |
51 |
$388,020.10 |
$397,720.60 |
$407,663.62 |
$417,855.21 |
$428,301.59 |
$40,281.49 |
$2,014.07 |
|
|
| |
52 |
$436,944.70 |
$447,868.32 |
$459,065.03 |
$470,541.66 |
$482,305.20 |
$45,360.49 |
$2,268.02 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|