Calculation-Sheet by cuiliqing

VIEWS: 14 PAGES: 51

									 $2,500.00 Start Position            payout


Day          2% + Rest Day Pay Out     Over                      Re-invest Rest       New Active
                Before                                                               Shares Shares
Start                        $0.00                                                           500
         1          $50.00   $0.00      $50.00   10.00   10.00      $50.00   $0.00     10    510
         2          $51.00   $0.00      $51.00   10.20   10.00      $50.00   $1.00     10    520
         3          $53.00   $0.00      $53.00   10.60   10.00      $50.00   $3.00     10    530
         4          $56.00   $0.00      $56.00   11.20   11.00      $55.00   $1.00     11    541
         5          $55.10   $0.00      $55.10   11.02   11.00      $55.00   $0.10     11    552
         6          $55.30   $0.00      $55.30   11.06   11.00      $55.00   $0.30     11    563
         7          $56.60   $0.00      $56.60   11.32   11.00      $55.00   $1.60     11    574
         8          $59.00   $0.00      $59.00   11.80   11.00      $55.00   $4.00     11    585
         9          $62.50   $0.00      $62.50   12.50   12.00      $60.00   $2.50     12    597
        10          $62.20   $0.00      $62.20   12.44   12.00      $60.00   $2.20     12    609
        11          $63.10   $0.00      $63.10   12.62   12.00      $60.00   $3.10     12    621
        12          $65.20   $0.00      $65.20   13.04   13.00      $65.00   $0.20     13    634
        13          $63.60   $0.00      $63.60   12.72   12.00      $60.00   $3.60     12    646
        14          $68.20   $0.00      $68.20   13.64   13.00      $65.00   $3.20     13    659
        15          $69.10   $0.00      $69.10   13.82   13.00      $65.00   $4.10     13    672
        16          $71.30   $0.00      $71.30   14.26   14.00      $70.00   $1.30     14    686
        17          $69.90   $0.00      $69.90   13.98   13.00      $65.00   $4.90     13    699
        18          $74.80   $0.00      $74.80   14.96   14.00      $70.00   $4.80     14    713
        19          $76.10   $0.00      $76.10   15.22   15.00      $75.00   $1.10     15    728
        20          $73.90   $0.00      $73.90   14.78   14.00      $70.00   $3.90     14    742
        21          $78.10   $0.00      $78.10   15.62   15.00      $75.00   $3.10     15    757
        22          $78.80   $0.00      $78.80   15.76   15.00      $75.00   $3.80     15    772
        23          $81.00   $0.00      $81.00   16.20   16.00      $80.00   $1.00     16    788
        24          $79.80   $0.00      $79.80   15.96   15.00      $75.00   $4.80     15    803
        25          $85.10   $0.00      $85.10   17.02   17.00      $85.00   $0.10     17    820
        26          $82.10   $0.00      $82.10   16.42   16.00      $80.00   $2.10     16    836
        27          $85.70   $0.00      $85.70   17.14   17.00      $85.00   $0.70     17    853
        28          $86.00   $0.00      $86.00   17.20   17.00      $85.00   $1.00     17    870
        29          $88.00   $0.00      $88.00   17.60   17.00      $85.00   $3.00     17    887
        30          $91.70   $0.00      $91.70   18.34   18.00      $90.00   $1.70     18    905
        31          $92.20   $0.00      $92.20   18.44   18.00      $90.00   $2.20     18    923
        32          $94.50   $0.00      $94.50   18.90   18.00      $90.00   $4.50     18    941
        33          $98.60   $0.00      $98.60   19.72   19.00      $95.00   $3.60     19    960
        34          $99.60   $0.00      $99.60   19.92   19.00      $95.00   $4.60     19    979
        35         $102.50   $0.00     $102.50   20.50   20.00     $100.00   $2.50     20    999
        36         $102.40   $0.00     $102.40   20.48   20.00     $100.00   $2.40     20    1019
        37         $104.30   $0.00     $104.30   20.86   20.00     $100.00   $4.30     20    1039
        38         $108.20   $0.00     $108.20   21.64   21.00     $105.00   $3.20     21    1060
        39         $109.20   $0.00     $109.20   21.84   21.00     $105.00   $4.20     21    1081
        40         $112.30   $0.00     $112.30   22.46   22.00     $110.00   $2.30     22    1103
        41         $112.60   $0.00     $112.60   22.52   22.00     $110.00   $2.60     22    1125
42   $115.10   $0.00   $115.10   23.02   23.00   $115.00   $0.10   23   1148
43   $114.90   $0.00   $114.90   22.98   22.00   $110.00   $4.90   22   1170
44   $121.90   $0.00   $121.90   24.38   24.00   $120.00   $1.90   24   1194
45   $121.30   $0.00   $121.30   24.26   24.00   $120.00   $1.30   24   1218
46   $123.10   $0.00   $123.10   24.62   24.00   $120.00   $3.10   24   1242
47   $127.30   $0.00   $127.30   25.46   25.00   $125.00   $2.30   25   1267
48   $129.00   $0.00   $129.00   25.80   25.00   $125.00   $4.00   25   1292
49   $133.20   $0.00   $133.20   26.64   26.00   $130.00   $3.20   26   1318
50   $135.00   $0.00   $135.00   27.00   27.00   $135.00   $0.00   27   1345
51   $134.50   $0.00   $134.50   26.90   26.00   $130.00   $4.50   26   1371
52   $141.60   $0.00   $141.60   28.32   28.00   $140.00   $1.60   28   1399
53   $141.50   $0.00   $141.50   28.30   28.00   $140.00   $1.50   28   1427
54   $144.20   $0.00   $144.20   28.84   28.00   $140.00   $4.20   28   1455
55   $149.70   $0.00   $149.70   29.94   29.00   $145.00   $4.70   29   1484
56   $153.10   $0.00   $153.10   30.62   30.00   $150.00   $3.10   30   1514
57   $154.50   $0.00   $154.50   30.90   30.00   $150.00   $4.50   30   1544
58   $158.90   $0.00   $158.90   31.78   31.00   $155.00   $3.90   31   1575
59   $161.40   $0.00   $161.40   32.28   32.00   $160.00   $1.40   32   1607
60   $162.10   $0.00   $162.10   32.42   32.00   $160.00   $2.10   32   1639
61   $166.00   $0.00   $166.00   33.20   33.00   $165.00   $1.00   33   1672
62   $168.20   $0.00   $168.20   33.64   33.00   $165.00   $3.20   33   1705
63   $173.70   $0.00   $173.70   34.74   34.00   $170.00   $3.70   34   1739
64   $177.60   $0.00   $177.60   35.52   35.00   $175.00   $2.60   35   1774
65   $180.00   $0.00   $180.00   36.00   36.00   $180.00   $0.00   36   1810
66   $181.00   $0.00   $181.00   36.20   36.00   $180.00   $1.00   36   1846
67   $185.60   $0.00   $185.60   37.12   37.00   $185.00   $0.60   37   1883
68   $188.90   $0.00   $188.90   37.78   37.00   $185.00   $3.90   37   1920
69   $195.90   $0.00   $195.90   39.18   39.00   $195.00   $0.90   39   1959
70   $196.80   $0.00   $196.80   39.36   39.00   $195.00   $1.80   39   1998
71   $201.60   $0.00   $201.60   40.32   40.00   $200.00   $1.60   40   2038
72   $205.40   $0.00   $205.40   41.08   41.00   $205.00   $0.40   41   2079
73   $208.30   $0.00   $208.30   41.66   41.00   $205.00   $3.30   41   2120
74   $215.30   $0.00   $215.30   43.06   43.00   $215.00   $0.30   43   2163
75   $216.60   $0.00   $216.60   43.32   43.00   $215.00   $1.60   43   2206
76   $222.20   $0.00   $222.20   44.44   44.00   $220.00   $2.20   44   2250
77   $227.20   $0.00   $227.20   45.44   45.00   $225.00   $2.20   45   2295
78   $231.70   $0.00   $231.70   46.34   46.00   $230.00   $1.70   46   2341
79   $235.80   $0.00   $235.80   47.16   47.00   $235.00   $0.80   47   2388
80   $239.60   $0.00   $239.60   47.92   47.00   $235.00   $4.60   47   2435
81   $248.10   $0.00   $248.10   49.62   49.00   $245.00   $3.10   49   2484
82   $251.50   $0.00   $251.50   50.30   50.00   $250.00   $1.50   50   2534
83   $254.90   $0.00   $254.90   50.98   50.00   $250.00   $4.90   50   2584
84   $263.30   $0.00   $263.30   52.66   52.00   $260.00   $3.30   52   2636
85   $266.90   $0.00   $266.90   53.38   53.00   $265.00   $1.90   53   2689
86   $270.80   $0.00   $270.80   54.16   54.00   $270.00   $0.80   54   2743
87   $275.10   $0.00   $275.10   55.02   55.00   $275.00   $0.10   55   2798
88   $279.90   $0.00   $279.90   55.98   55.00   $275.00   $4.90   55   2853
 89   $290.20   $0.00   $290.20   58.04   58.00   $290.00   $0.20   58   2911
 90   $291.30   $0.00   $291.30   58.26   58.00   $290.00   $1.30   58   2969
 91   $298.20   $0.00   $298.20   59.64   59.00   $295.00   $3.20   59   3028
 92   $306.00   $0.00   $306.00   61.20   61.00   $305.00   $1.00   61   3089
 93   $309.90   $0.00   $309.90   61.98   61.00   $305.00   $4.90   61   3150
 94   $319.90   $0.00   $319.90   63.98   63.00   $315.00   $4.90   63   3213
 95   $326.20   $0.00   $326.20   65.24   65.00   $325.00   $1.20   65   3278
 96   $329.00   $0.00   $329.00   65.80   65.00   $325.00   $4.00   65   3343
 97   $338.30   $0.00   $338.30   67.66   67.00   $335.00   $3.30   67   3410
 98   $344.30   $0.00   $344.30   68.86   68.00   $340.00   $4.30   68   3478
 99   $352.10   $0.00   $352.10   70.42   70.00   $350.00   $2.10   70   3548
100   $356.90   $0.00   $356.90   71.38   71.00   $355.00   $1.90   71   3619
 $20,595.00   Profit
  $5,154.30   Re-invest
 $15,440.70   Cash Out
Day            2% + Rest Day   Pay Out      Over                  Re-invest Rest       New Active
                  Before                                                              Shares Shares
                               $20,595.00                                     $1.90           3119
       101           $313.80     $313.80    $0.00   0.00   0.00       $0.00   $0.00     0     3109
       102           $310.90     $310.90    $0.00   0.00   0.00       $0.00   $0.00     0     3099
       103           $309.90     $309.90    $0.00   0.00   0.00       $0.00   $0.00     0     3089
       104           $308.90     $308.90    $0.00   0.00   0.00       $0.00   $0.00     0     3078
       105           $307.80     $307.80    $0.00   0.00   0.00       $0.00   $0.00     0     3067
       106           $306.70     $306.70    $0.00   0.00   0.00       $0.00   $0.00     0     3056
       107           $305.60     $305.60    $0.00   0.00   0.00       $0.00   $0.00     0     3045
       108           $304.50     $304.50    $0.00   0.00   0.00       $0.00   $0.00     0     3034
       109           $303.40     $303.40    $0.00   0.00   0.00       $0.00   $0.00     0     3022
       110           $302.20     $302.20    $0.00   0.00   0.00       $0.00   $0.00     0     3010
       111           $301.00     $301.00    $0.00   0.00   0.00       $0.00   $0.00     0     2998
       112           $299.80     $299.80    $0.00   0.00   0.00       $0.00   $0.00     0     2985
       113           $298.50     $298.50    $0.00   0.00   0.00       $0.00   $0.00     0     2973
       114           $297.30     $297.30    $0.00   0.00   0.00       $0.00   $0.00     0     2960
       115           $296.00     $296.00    $0.00   0.00   0.00       $0.00   $0.00     0     2947
       116           $294.70     $294.70    $0.00   0.00   0.00       $0.00   $0.00     0     2933
       117           $293.30     $293.30    $0.00   0.00   0.00       $0.00   $0.00     0     2920
       118           $292.00     $292.00    $0.00   0.00   0.00       $0.00   $0.00     0     2906
       119           $290.60     $290.60    $0.00   0.00   0.00       $0.00   $0.00     0     2891
       120           $289.10     $289.10    $0.00   0.00   0.00       $0.00   $0.00     0     2877
       121           $287.70     $287.70    $0.00   0.00   0.00       $0.00   $0.00     0     2862
       122           $286.20     $286.20    $0.00   0.00   0.00       $0.00   $0.00     0     2847
       123           $284.70     $284.70    $0.00   0.00   0.00       $0.00   $0.00     0     2831
       124           $283.10     $283.10    $0.00   0.00   0.00       $0.00   $0.00     0     2816
       125           $281.60     $281.60    $0.00   0.00   0.00       $0.00   $0.00     0     2799
       126           $279.90     $279.90    $0.00   0.00   0.00       $0.00   $0.00     0     2783
       127           $278.30     $278.30    $0.00   0.00   0.00       $0.00   $0.00     0     2766
       128           $276.60     $276.60    $0.00   0.00   0.00       $0.00   $0.00     0     2749
       129           $274.90     $274.90    $0.00   0.00   0.00       $0.00   $0.00     0     2732
       130           $273.20     $273.20    $0.00   0.00   0.00       $0.00   $0.00     0     2714
       131           $271.40     $271.40    $0.00   0.00   0.00       $0.00   $0.00     0     2696
       132           $269.60     $269.60    $0.00   0.00   0.00       $0.00   $0.00     0     2678
       133           $267.80     $267.80    $0.00   0.00   0.00       $0.00   $0.00     0     2659
       134           $265.90     $265.90    $0.00   0.00   0.00       $0.00   $0.00     0     2640
       135           $264.00     $264.00    $0.00   0.00   0.00       $0.00   $0.00     0     2620
       136           $262.00     $262.00    $0.00   0.00   0.00       $0.00   $0.00     0     2600
       137           $260.00     $260.00    $0.00   0.00   0.00       $0.00   $0.00     0     2580
       138           $258.00     $258.00    $0.00   0.00   0.00       $0.00   $0.00     0     2559
       139           $255.90     $255.90    $0.00   0.00   0.00       $0.00   $0.00     0     2538
       140           $253.80     $253.80    $0.00   0.00   0.00       $0.00   $0.00     0     2516
       141           $251.60     $251.60    $0.00   0.00   0.00       $0.00   $0.00     0     2494
142   $249.40   $249.40   $0.00   0.00   0.00   $0.00   $0.00   0   2471
143   $247.10   $247.10   $0.00   0.00   0.00   $0.00   $0.00   0   2449
144   $244.90   $244.90   $0.00   0.00   0.00   $0.00   $0.00   0   2425
145   $242.50   $242.50   $0.00   0.00   0.00   $0.00   $0.00   0   2401
146   $240.10   $240.10   $0.00   0.00   0.00   $0.00   $0.00   0   2377
147   $237.70   $237.70   $0.00   0.00   0.00   $0.00   $0.00   0   2352
148   $235.20   $235.20   $0.00   0.00   0.00   $0.00   $0.00   0   2327
149   $232.70   $232.70   $0.00   0.00   0.00   $0.00   $0.00   0   2301
150   $230.10   $230.10   $0.00   0.00   0.00   $0.00   $0.00   0   2274
151   $227.40   $227.40   $0.00   0.00   0.00   $0.00   $0.00   0   2248
152   $224.80   $224.80   $0.00   0.00   0.00   $0.00   $0.00   0   2220
153   $222.00   $222.00   $0.00   0.00   0.00   $0.00   $0.00   0   2192
154   $219.20   $219.20   $0.00   0.00   0.00   $0.00   $0.00   0   2164
155   $216.40   $216.40   $0.00   0.00   0.00   $0.00   $0.00   0   2135
156   $213.50   $213.50   $0.00   0.00   0.00   $0.00   $0.00   0   2105
157   $210.50   $210.50   $0.00   0.00   0.00   $0.00   $0.00   0   2075
158   $207.50   $207.50   $0.00   0.00   0.00   $0.00   $0.00   0   2044
159   $204.40   $204.40   $0.00   0.00   0.00   $0.00   $0.00   0   2012
160   $201.20   $201.20   $0.00   0.00   0.00   $0.00   $0.00   0   1980
161   $198.00   $198.00   $0.00   0.00   0.00   $0.00   $0.00   0   1947
162   $194.70   $194.70   $0.00   0.00   0.00   $0.00   $0.00   0   1914
163   $191.40   $191.40   $0.00   0.00   0.00   $0.00   $0.00   0   1880
164   $188.00   $188.00   $0.00   0.00   0.00   $0.00   $0.00   0   1845
165   $184.50   $184.50   $0.00   0.00   0.00   $0.00   $0.00   0   1809
166   $180.90   $180.90   $0.00   0.00   0.00   $0.00   $0.00   0   1773
167   $177.30   $177.30   $0.00   0.00   0.00   $0.00   $0.00   0   1736
168   $173.60   $173.60   $0.00   0.00   0.00   $0.00   $0.00   0   1699
169   $169.90   $169.90   $0.00   0.00   0.00   $0.00   $0.00   0   1660
170   $166.00   $166.00   $0.00   0.00   0.00   $0.00   $0.00   0   1621
171   $162.10   $162.10   $0.00   0.00   0.00   $0.00   $0.00   0   1581
172   $158.10   $158.10   $0.00   0.00   0.00   $0.00   $0.00   0   1540
173   $154.00   $154.00   $0.00   0.00   0.00   $0.00   $0.00   0   1499
174   $149.90   $149.90   $0.00   0.00   0.00   $0.00   $0.00   0   1456
175   $145.60   $145.60   $0.00   0.00   0.00   $0.00   $0.00   0   1413
176   $141.30   $141.30   $0.00   0.00   0.00   $0.00   $0.00   0   1369
177   $136.90   $136.90   $0.00   0.00   0.00   $0.00   $0.00   0   1324
178   $132.40   $132.40   $0.00   0.00   0.00   $0.00   $0.00   0   1278
179   $127.80   $127.80   $0.00   0.00   0.00   $0.00   $0.00   0   1231
180   $123.10   $123.10   $0.00   0.00   0.00   $0.00   $0.00   0   1184
181   $118.40   $118.40   $0.00   0.00   0.00   $0.00   $0.00   0   1135
182   $113.50   $113.50   $0.00   0.00   0.00   $0.00   $0.00   0   1085
183   $108.50   $108.50   $0.00   0.00   0.00   $0.00   $0.00   0   1035
184   $103.50   $103.50   $0.00   0.00   0.00   $0.00   $0.00   0   983
185    $98.30    $98.30   $0.00   0.00   0.00   $0.00   $0.00   0   930
186    $93.00    $93.00   $0.00   0.00   0.00   $0.00   $0.00   0   876
187    $87.60    $87.60   $0.00   0.00   0.00   $0.00   $0.00   0   821
188    $82.10    $82.10   $0.00   0.00   0.00   $0.00   $0.00   0   766
189   $76.60   $76.60   $0.00   0.00   0.00   $0.00   $0.00   0   708
190   $70.80   $70.80   $0.00   0.00   0.00   $0.00   $0.00   0   650
191   $65.00   $65.00   $0.00   0.00   0.00   $0.00   $0.00   0   591
192   $59.10   $59.10   $0.00   0.00   0.00   $0.00   $0.00   0   530
193   $53.00   $53.00   $0.00   0.00   0.00   $0.00   $0.00   0   469
194   $46.90   $46.90   $0.00   0.00   0.00   $0.00   $0.00   0   406
195   $40.60   $40.60   $0.00   0.00   0.00   $0.00   $0.00   0   341
196   $34.10   $34.10   $0.00   0.00   0.00   $0.00   $0.00   0   276
197   $27.60   $27.60   $0.00   0.00   0.00   $0.00   $0.00   0   209
198   $20.90   $20.90   $0.00   0.00   0.00   $0.00   $0.00   0   141
199   $14.10   $14.10   $0.00   0.00   0.00   $0.00   $0.00   0    71
200    $7.10    $7.10   $0.00   0.00   0.00   $0.00   $0.00   0    0
   $5,154.30 Invest                   payout


Day           2% + Rest Day Pay Out      Over                      Re-invest    Rest     New Active
                 Before                                                                 Shares Shares
Start                         $0.00                                                             1031
        117         $103.09   $0.00      $103.09   20.62   20.00      $100.00   $3.09     20    1051
        118         $108.17   $0.00      $108.17   21.63   21.00      $105.00   $3.17     21    1072
        119         $110.36   $0.00      $110.36   22.07   22.00      $110.00   $0.36     22    1094
        120         $109.74   $0.00      $109.74   21.95   21.00      $105.00   $4.74     21    1115
        121         $116.23   $0.00      $116.23   23.25   23.00      $115.00   $1.23     23    1138
        122         $115.02   $0.00      $115.02   23.00   23.00      $115.00   $0.02     23    1161
        123         $116.10   $0.00      $116.10   23.22   23.00      $115.00   $1.10     23    1184
        124         $119.49   $0.00      $119.49   23.90   23.00      $115.00   $4.49     23    1207
        125         $125.17   $0.00      $125.17   25.03   25.00      $125.00   $0.17     25    1232
        126         $123.36   $0.00      $123.36   24.67   24.00      $120.00   $3.36     24    1256
        127         $128.95   $0.00      $128.95   25.79   25.00      $125.00   $3.95     25    1281
        128         $132.03   $0.00      $132.03   26.41   26.00      $130.00   $2.03     26    1307
        129         $132.72   $0.00      $132.72   26.54   26.00      $130.00   $2.72     26    1333
        130         $136.00   $0.00      $136.00   27.20   27.00      $135.00   $1.00     27    1360
        131         $136.99   $0.00      $136.99   27.40   27.00      $135.00   $1.99     27    1387
        132         $140.68   $0.00      $140.68   28.14   28.00      $140.00   $0.68     28    1415
        133         $142.16   $0.00      $142.16   28.43   28.00      $140.00   $2.16     28    1443
        134         $146.45   $0.00      $146.45   29.29   29.00      $145.00   $1.45     29    1472
        135         $148.63   $0.00      $148.63   29.73   29.00      $145.00   $3.63     29    1501
        136         $153.72   $0.00      $153.72   30.74   30.00      $150.00   $3.72     30    1531
        137         $156.81   $0.00      $156.81   31.36   31.00      $155.00   $1.81     31    1562
        138         $157.99   $0.00      $157.99   31.60   31.00      $155.00   $2.99     31    1593
        139         $162.28   $0.00      $162.28   32.46   32.00      $160.00   $2.28     32    1625
        140         $164.76   $0.00      $164.76   32.95   32.00      $160.00   $4.76     32    1657
        141         $170.45   $0.00      $170.45   34.09   34.00      $170.00   $0.45     34    1691
        142         $169.54   $0.00      $169.54   33.91   33.00      $165.00   $4.54     33    1724
        143         $176.92   $0.00      $176.92   35.38   35.00      $175.00   $1.92     35    1759
        144         $177.81   $0.00      $177.81   35.56   35.00      $175.00   $2.81     35    1794
        145         $182.19   $0.00      $182.19   36.44   36.00      $180.00   $2.19     36    1830
        146         $185.18   $0.00      $185.18   37.04   37.00      $185.00   $0.18     37    1867
        147         $186.87   $0.00      $186.87   37.37   37.00      $185.00   $1.87     37    1904
        148         $192.25   $0.00      $192.25   38.45   38.00      $190.00   $2.25     38    1942
        149         $196.44   $0.00      $196.44   39.29   39.00      $195.00   $1.44     39    1981
        150         $199.52   $0.00      $199.52   39.90   39.00      $195.00   $4.52     39    2020
        151         $206.51   $0.00      $206.51   41.30   41.00      $205.00   $1.51     41    2061
        152         $207.60   $0.00      $207.60   41.52   41.00      $205.00   $2.60     41    2102
        153         $212.78   $0.00      $212.78   42.56   42.00      $210.00   $2.78     42    2144
        154         $217.17   $0.00      $217.17   43.43   43.00      $215.00   $2.17     43    2187
        155         $220.85   $0.00      $220.85   44.17   44.00      $220.00   $0.85     44    2231
        156         $223.94   $0.00      $223.94   44.79   44.00      $220.00   $3.94     44    2275
        157         $231.43   $0.00      $231.43   46.29   46.00      $230.00   $1.43     46    2321
158   $233.51   $0.00   $233.51    46.70    46.00   $230.00   $3.51    46   2367
159   $240.20   $0.00   $240.20    48.04    48.00   $240.00   $0.20    48   2415
160   $241.68   $0.00   $241.68    48.34    48.00   $240.00   $1.68    48   2463
161   $247.97   $0.00   $247.97    49.59    49.00   $245.00   $2.97    49   2512
162   $254.16   $0.00   $254.16    50.83    50.00   $250.00   $4.16    50   2562
163   $260.34   $0.00   $260.34    52.07    52.00   $260.00   $0.34    52   2614
164   $261.73   $0.00   $261.73    52.35    52.00   $260.00   $1.73    52   2666
165   $268.31   $0.00   $268.31    53.66    53.00   $265.00   $3.31    53   2719
166   $275.20   $0.00   $275.20    55.04    55.00   $275.00   $0.20    55   2774
167   $277.59   $0.00   $277.59    55.52    55.00   $275.00   $2.59    55   2829
168   $285.47   $0.00   $285.47    57.09    57.00   $285.00   $0.47    57   2886
169   $289.06   $0.00   $289.06    57.81    57.00   $285.00   $4.06    57   2943
170   $298.34   $0.00   $298.34    59.67    59.00   $295.00   $3.34    59   3002
171   $303.53   $0.00   $303.53    60.71    60.00   $300.00   $3.53    60   3062
172   $309.72   $0.00   $309.72    61.94    61.00   $305.00   $4.72    61   3123
173   $317.00   $0.00   $317.00    63.40    63.00   $315.00   $2.00    63   3186
174   $320.59   $0.00   $320.59    64.12    64.00   $320.00   $0.59    64   3250
175   $325.57   $0.00   $325.57    65.11    65.00   $325.00   $0.57    65   3315
176   $332.06   $0.00   $332.06    66.41    66.00   $330.00   $2.06    66   3381
177   $340.15   $0.00   $340.15    68.03    68.00   $340.00   $0.15    68   3449
178   $345.03   $0.00   $345.03    69.01    69.00   $345.00   $0.03    69   3518
179   $351.82   $0.00   $351.82    70.36    70.00   $350.00   $1.82    70   3588
180   $360.60   $0.00   $360.60    72.12    72.00   $360.00   $0.60    72   3660
181   $366.59   $0.00   $366.59    73.32    73.00   $365.00   $1.59    73   3733
182   $374.88   $0.00   $374.88    74.98    74.00   $370.00   $4.88    74   3807
183   $385.56   $0.00   $385.56    77.11    77.00   $385.00   $0.56    77   3884
184   $388.95   $0.00   $388.95    77.79    77.00   $385.00   $3.95    77   3961
185   $400.03   $0.00   $400.03    80.01    80.00   $400.00   $0.03    80   4041
186   $404.12   $0.00   $404.12    80.82    80.00   $400.00   $4.12    80   4121
187   $416.21   $0.00   $416.21    83.24    83.00   $415.00   $1.21    83   4204
188   $421.59   $0.00   $421.59    84.32    84.00   $420.00   $1.59    84   4288
189   $430.38   $0.00   $430.38    86.08    86.00   $430.00   $0.38    86   4374
190   $437.76   $0.00   $437.76    87.55    87.00   $435.00   $2.76    87   4461
191   $448.85   $0.00   $448.85    89.77    89.00   $445.00   $3.85    89   4550
192   $458.84   $0.00   $458.84    91.77    91.00   $455.00   $3.84    91   4641
193   $467.92   $0.00   $467.92    93.58    93.00   $465.00   $2.92    93   4734
194   $476.31   $0.00   $476.31    95.26    95.00   $475.00   $1.31    95   4829
195   $484.19   $0.00   $484.19    96.84    96.00   $480.00   $4.19    96   4925
196   $496.68   $0.00   $496.68    99.34    99.00   $495.00   $1.68    99   5024
197   $504.07   $0.00   $504.07   100.81   100.00   $500.00   $4.07   100   5124
198   $516.45   $0.00   $516.45   103.29   103.00   $515.00   $1.45   103   5227
199   $524.14   $0.00   $524.14   104.83   104.00   $520.00   $4.14   104   5331
200   $537.22   $0.00   $537.22   107.44   107.00   $535.00   $2.22   107   5438
201   $546.01   $0.00   $546.01   109.20   109.00   $545.00   $1.01   109   5547
202   $555.70   $0.00   $555.70   111.14   111.00   $555.00   $0.70   111   5658
203   $566.48   $0.00   $566.48   113.30   113.00   $565.00   $1.48   113   5771
204   $578.57   $0.00   $578.57   115.71   115.00   $575.00   $3.57   115   5886
205   $592.15   $0.00   $592.15   118.43   118.00   $590.00   $2.15   118   6004
206   $602.54   $0.00   $602.54   120.51   120.00   $600.00   $2.54   120   6124
207   $614.93   $0.00   $614.93   122.99   122.00   $610.00   $4.93   122   6246
208   $629.51   $0.00   $629.51   125.90   125.00   $625.00   $4.51   125   6371
209   $641.60   $0.00   $641.60   128.32   128.00   $640.00   $1.60   128   6499
210   $651.48   $0.00   $651.48   130.30   130.00   $650.00   $1.48   130   6629
211   $664.37   $0.00   $664.37   132.87   132.00   $660.00   $4.37   132   6761
212   $680.46   $0.00   $680.46   136.09   136.00   $680.00   $0.46   136   6897
213   $690.14   $0.00   $690.14   138.03   138.00   $690.00   $0.14   138   7035
214   $703.63   $0.00   $703.63   140.73   140.00   $700.00   $3.63   140   7175
215   $721.11   $0.00   $721.11   144.22   144.00   $720.00   $1.11   144   7319
216   $733.00   $0.00   $733.00   146.60   146.00   $730.00   $3.00   146   7465
 $42,478.60   Profit
 $10,631.10   Re-invest
 $31,847.50   Cash Out
Day            2% + Rest Day   Pay Out      Over                  Re-invest Rest      New Shares Active
                  Before                                                                         Shares
                               $42,478.60                                     $3.00               6434
       217           $646.40     $646.40    $0.00   0.00   0.00       $0.00   $0.00       0       6414
       218           $641.40     $641.40    $0.00   0.00   0.00       $0.00   $0.00       0       6393
       219           $639.30     $639.30    $0.00   0.00   0.00       $0.00   $0.00       0       6371
       220           $637.10     $637.10    $0.00   0.00   0.00       $0.00   $0.00       0       6350
       221           $635.00     $635.00    $0.00   0.00   0.00       $0.00   $0.00       0       6327
       222           $632.70     $632.70    $0.00   0.00   0.00       $0.00   $0.00       0       6304
       223           $630.40     $630.40    $0.00   0.00   0.00       $0.00   $0.00       0       6281
       224           $628.10     $628.10    $0.00   0.00   0.00       $0.00   $0.00       0       6258
       225           $625.80     $625.80    $0.00   0.00   0.00       $0.00   $0.00       0       6233
       226           $623.30     $623.30    $0.00   0.00   0.00       $0.00   $0.00       0       6209
       227           $620.90     $620.90    $0.00   0.00   0.00       $0.00   $0.00       0       6184
       228           $618.40     $618.40    $0.00   0.00   0.00       $0.00   $0.00       0       6158
       229           $615.80     $615.80    $0.00   0.00   0.00       $0.00   $0.00       0       6132
       230           $613.20     $613.20    $0.00   0.00   0.00       $0.00   $0.00       0       6105
       231           $610.50     $610.50    $0.00   0.00   0.00       $0.00   $0.00       0       6078
       232           $607.80     $607.80    $0.00   0.00   0.00       $0.00   $0.00       0       6050
       233           $605.00     $605.00    $0.00   0.00   0.00       $0.00   $0.00       0       6022
       234           $602.20     $602.20    $0.00   0.00   0.00       $0.00   $0.00       0       5993
       235           $599.30     $599.30    $0.00   0.00   0.00       $0.00   $0.00       0       5964
       236           $596.40     $596.40    $0.00   0.00   0.00       $0.00   $0.00       0       5934
       237           $593.40     $593.40    $0.00   0.00   0.00       $0.00   $0.00       0       5903
       238           $590.30     $590.30    $0.00   0.00   0.00       $0.00   $0.00       0       5872
       239           $587.20     $587.20    $0.00   0.00   0.00       $0.00   $0.00       0       5840
       240           $584.00     $584.00    $0.00   0.00   0.00       $0.00   $0.00       0       5808
       241           $580.80     $580.80    $0.00   0.00   0.00       $0.00   $0.00       0       5774
       242           $577.40     $577.40    $0.00   0.00   0.00       $0.00   $0.00       0       5741
       243           $574.10     $574.10    $0.00   0.00   0.00       $0.00   $0.00       0       5706
       244           $570.60     $570.60    $0.00   0.00   0.00       $0.00   $0.00       0       5671
       245           $567.10     $567.10    $0.00   0.00   0.00       $0.00   $0.00       0       5635
       246           $563.50     $563.50    $0.00   0.00   0.00       $0.00   $0.00       0       5598
       247           $559.80     $559.80    $0.00   0.00   0.00       $0.00   $0.00       0       5561
       248           $556.10     $556.10    $0.00   0.00   0.00       $0.00   $0.00       0       5523
       249           $552.30     $552.30    $0.00   0.00   0.00       $0.00   $0.00       0       5484
       250           $548.40     $548.40    $0.00   0.00   0.00       $0.00   $0.00       0       5445
       251           $544.50     $544.50    $0.00   0.00   0.00       $0.00   $0.00       0       5404
       252           $540.40     $540.40    $0.00   0.00   0.00       $0.00   $0.00       0       5363
       253           $536.30     $536.30    $0.00   0.00   0.00       $0.00   $0.00       0       5321
       254           $532.10     $532.10    $0.00   0.00   0.00       $0.00   $0.00       0       5278
       255           $527.80     $527.80    $0.00   0.00   0.00       $0.00   $0.00       0       5234
       256           $523.40     $523.40    $0.00   0.00   0.00       $0.00   $0.00       0       5190
       257           $519.00     $519.00    $0.00   0.00   0.00       $0.00   $0.00       0       5144
258   $514.40   $514.40   $0.00   0.00   0.00   $0.00   $0.00   0   5098
259   $509.80   $509.80   $0.00   0.00   0.00   $0.00   $0.00   0   5050
260   $505.00   $505.00   $0.00   0.00   0.00   $0.00   $0.00   0   5002
261   $500.20   $500.20   $0.00   0.00   0.00   $0.00   $0.00   0   4953
262   $495.30   $495.30   $0.00   0.00   0.00   $0.00   $0.00   0   4903
263   $490.30   $490.30   $0.00   0.00   0.00   $0.00   $0.00   0   4851
264   $485.10   $485.10   $0.00   0.00   0.00   $0.00   $0.00   0   4799
265   $479.90   $479.90   $0.00   0.00   0.00   $0.00   $0.00   0   4746
266   $474.60   $474.60   $0.00   0.00   0.00   $0.00   $0.00   0   4691
267   $469.10   $469.10   $0.00   0.00   0.00   $0.00   $0.00   0   4636
268   $463.60   $463.60   $0.00   0.00   0.00   $0.00   $0.00   0   4579
269   $457.90   $457.90   $0.00   0.00   0.00   $0.00   $0.00   0   4522
270   $452.20   $452.20   $0.00   0.00   0.00   $0.00   $0.00   0   4463
271   $446.30   $446.30   $0.00   0.00   0.00   $0.00   $0.00   0   4403
272   $440.30   $440.30   $0.00   0.00   0.00   $0.00   $0.00   0   4342
273   $434.20   $434.20   $0.00   0.00   0.00   $0.00   $0.00   0   4279
274   $427.90   $427.90   $0.00   0.00   0.00   $0.00   $0.00   0   4215
275   $421.50   $421.50   $0.00   0.00   0.00   $0.00   $0.00   0   4150
276   $415.00   $415.00   $0.00   0.00   0.00   $0.00   $0.00   0   4084
277   $408.40   $408.40   $0.00   0.00   0.00   $0.00   $0.00   0   4016
278   $401.60   $401.60   $0.00   0.00   0.00   $0.00   $0.00   0   3947
279   $394.70   $394.70   $0.00   0.00   0.00   $0.00   $0.00   0   3877
280   $387.70   $387.70   $0.00   0.00   0.00   $0.00   $0.00   0   3805
281   $380.50   $380.50   $0.00   0.00   0.00   $0.00   $0.00   0   3732
282   $373.20   $373.20   $0.00   0.00   0.00   $0.00   $0.00   0   3658
283   $365.80   $365.80   $0.00   0.00   0.00   $0.00   $0.00   0   3581
284   $358.10   $358.10   $0.00   0.00   0.00   $0.00   $0.00   0   3504
285   $350.40   $350.40   $0.00   0.00   0.00   $0.00   $0.00   0   3424
286   $342.40   $342.40   $0.00   0.00   0.00   $0.00   $0.00   0   3344
287   $334.40   $334.40   $0.00   0.00   0.00   $0.00   $0.00   0   3261
288   $326.10   $326.10   $0.00   0.00   0.00   $0.00   $0.00   0   3177
289   $317.70   $317.70   $0.00   0.00   0.00   $0.00   $0.00   0   3091
290   $309.10   $309.10   $0.00   0.00   0.00   $0.00   $0.00   0   3004
291   $300.40   $300.40   $0.00   0.00   0.00   $0.00   $0.00   0   2915
292   $291.50   $291.50   $0.00   0.00   0.00   $0.00   $0.00   0   2824
293   $282.40   $282.40   $0.00   0.00   0.00   $0.00   $0.00   0   2731
294   $273.10   $273.10   $0.00   0.00   0.00   $0.00   $0.00   0   2636
295   $263.60   $263.60   $0.00   0.00   0.00   $0.00   $0.00   0   2540
296   $254.00   $254.00   $0.00   0.00   0.00   $0.00   $0.00   0   2441
297   $244.10   $244.10   $0.00   0.00   0.00   $0.00   $0.00   0   2341
298   $234.10   $234.10   $0.00   0.00   0.00   $0.00   $0.00   0   2238
299   $223.80   $223.80   $0.00   0.00   0.00   $0.00   $0.00   0   2134
300   $213.40   $213.40   $0.00   0.00   0.00   $0.00   $0.00   0   2027
301   $202.70   $202.70   $0.00   0.00   0.00   $0.00   $0.00   0   1918
302   $191.80   $191.80   $0.00   0.00   0.00   $0.00   $0.00   0   1807
303   $180.70   $180.70   $0.00   0.00   0.00   $0.00   $0.00   0   1694
304   $169.40   $169.40   $0.00   0.00   0.00   $0.00   $0.00   0   1579
305   $157.90   $157.90   $0.00   0.00   0.00   $0.00   $0.00   0   1461
306   $146.10   $146.10   $0.00   0.00   0.00   $0.00   $0.00   0   1341
307   $134.10   $134.10   $0.00   0.00   0.00   $0.00   $0.00   0   1219
308   $121.90   $121.90   $0.00   0.00   0.00   $0.00   $0.00   0   1094
309   $109.40   $109.40   $0.00   0.00   0.00   $0.00   $0.00   0    966
310    $96.60    $96.60   $0.00   0.00   0.00   $0.00   $0.00   0    836
311    $83.60    $83.60   $0.00   0.00   0.00   $0.00   $0.00   0    704
312    $70.40    $70.40   $0.00   0.00   0.00   $0.00   $0.00   0    568
313    $56.80    $56.80   $0.00   0.00   0.00   $0.00   $0.00   0    430
314    $43.00    $43.00   $0.00   0.00   0.00   $0.00   $0.00   0    290
315    $29.00    $29.00   $0.00   0.00   0.00   $0.00   $0.00   0    146
316    $14.60    $14.60   $0.00   0.00   0.00   $0.00   $0.00   0     0




                                         Pay
                                         Out
 $10,631.10 Invest                           payout


Day           2% + Rest Day Before Pay Out      Over                      Re-invest    Rest     New
                                                                                               Shares
Start                                $0.00
        232               $212.62    $0.00      $212.62   42.52   42.00      $210.00   $2.62    42
        233               $219.44    $0.00      $219.44   43.89   43.00      $215.00   $4.44    43
        234               $225.57    $0.00      $225.57   45.11   45.00      $225.00   $0.57    45
        235               $226.19    $0.00      $226.19   45.24   45.00      $225.00   $1.19    45
        236               $231.31    $0.00      $231.31   46.26   46.00      $230.00   $1.31    46
        237               $236.03    $0.00      $236.03   47.21   47.00      $235.00   $1.03    47
        238               $240.45    $0.00      $240.45   48.09   48.00      $240.00   $0.45    48
        239               $244.68    $0.00      $244.68   48.94   48.00      $240.00   $4.68    48
        240               $253.70    $0.00      $253.70   50.74   50.00      $250.00   $3.70    50
        241               $257.72    $0.00      $257.72   51.54   51.00      $255.00   $2.72    51
        242               $261.84    $0.00      $261.84   52.37   52.00      $260.00   $1.84    52
        243               $266.16    $0.00      $266.16   53.23   53.00      $265.00   $1.16    53
        244               $270.79    $0.00      $270.79   54.16   54.00      $270.00   $0.79    54
        245               $275.81    $0.00      $275.81   55.16   55.00      $275.00   $0.81    55
        246               $281.33    $0.00      $281.33   56.27   56.00      $280.00   $1.33    56
        247               $287.45    $0.00      $287.45   57.49   57.00      $285.00   $2.45    57
        248               $294.27    $0.00      $294.27   58.85   58.00      $290.00   $4.27    58
        249               $301.90    $0.00      $301.90   60.38   60.00      $300.00   $1.90    60
        250               $305.52    $0.00      $305.52   61.10   61.00      $305.00   $0.52    61
        251               $310.24    $0.00      $310.24   62.05   62.00      $310.00   $0.24    62
        252               $316.16    $0.00      $316.16   63.23   63.00      $315.00   $1.16    63
        253               $323.38    $0.00      $323.38   64.68   64.00      $320.00   $3.38    64
        254               $332.01    $0.00      $332.01   66.40   66.00      $330.00   $2.01    66
        255               $337.23    $0.00      $337.23   67.45   67.00      $335.00   $2.23    67
        256               $344.15    $0.00      $344.15   68.83   68.00      $340.00   $4.15    68
        257               $352.87    $0.00      $352.87   70.57   70.00      $350.00   $2.87    70
        258               $358.59    $0.00      $358.59   71.72   71.00      $355.00   $3.59    71
        259               $366.42    $0.00      $366.42   73.28   73.00      $365.00   $1.42    73
        260               $371.54    $0.00      $371.54   74.31   74.00      $370.00   $1.54    74
        261               $379.06    $0.00      $379.06   75.81   75.00      $375.00   $4.06    75
        262               $389.08    $0.00      $389.08   77.82   77.00      $385.00   $4.08    77
        263               $396.80    $0.00      $396.80   79.36   79.00      $395.00   $1.80    79
        264               $402.43    $0.00      $402.43   80.49   80.00      $400.00   $2.43    80
        265               $411.05    $0.00      $411.05   82.21   82.00      $410.00   $1.05    82
        266               $417.87    $0.00      $417.87   83.57   83.00      $415.00   $2.87    83
        267               $427.99    $0.00      $427.99   85.60   85.00      $425.00   $2.99    85
        268               $436.61    $0.00      $436.61   87.32   87.00      $435.00   $1.61    87
        269               $443.94    $0.00      $443.94   88.79   88.00      $440.00   $3.94    88
        270               $455.06    $0.00      $455.06   91.01   91.00      $455.00   $0.06    91
        271               $460.28    $0.00      $460.28   92.06   92.00      $460.00   $0.28    92
        272               $469.70    $0.00      $469.70   93.94   93.00      $465.00   $4.70    93
273    $483.42    $0.00     $483.42    96.68    96.00    $480.00    $3.42    96
274    $491.75    $0.00     $491.75    98.35    98.00    $490.00    $1.75    98
275    $499.87    $0.00     $499.87    99.97    99.00    $495.00    $4.87    99
276    $512.89    $0.00     $512.89   102.58   102.00    $510.00    $2.89   102
277    $521.11    $0.00     $521.11   104.22   104.00    $520.00    $1.11   104
278    $529.73    $0.00     $529.73   105.95   105.00    $525.00    $4.73   105
279    $543.86    $0.00     $543.86   108.77   108.00    $540.00    $3.86   108
280    $553.78    $0.00     $553.78   110.76   110.00    $550.00    $3.78   110
281    $564.70    $0.00     $564.70   112.94   112.00    $560.00    $4.70   112
282    $576.82    $0.00     $576.82   115.36   115.00    $575.00    $1.82   115
283    $585.44    $0.00     $585.44   117.09   117.00    $585.00    $0.44   117
284    $595.77    $0.00     $595.77   119.15   119.00    $595.00    $0.77   119
285    $607.99    $0.00     $607.99   121.60   121.00    $605.00    $2.99   121
286    $622.31    $0.00     $622.31   124.46   124.00    $620.00    $2.31   124
287    $634.03    $0.00     $634.03   126.81   126.00    $630.00    $4.03   126
288    $648.35    $0.00     $648.35   129.67   129.00    $645.00    $3.35   129
289    $660.58    $0.00     $660.58   132.12   132.00    $660.00    $0.58   132
290    $671.00    $0.00     $671.00   134.20   134.00    $670.00    $1.00   134
291    $684.82    $0.00     $684.82   136.96   136.00    $680.00    $4.82   136
292    $702.24    $0.00     $702.24   140.45   140.00    $700.00    $2.24   140
293    $713.66    $0.00     $713.66   142.73   142.00    $710.00    $3.66   142
294    $729.29    $0.00     $729.29   145.86   145.00    $725.00    $4.29   145
295    $744.41    $0.00     $744.41   148.88   148.00    $740.00    $4.41   148
296    $759.33    $0.00     $759.33   151.87   151.00    $755.00    $4.33   151
297    $774.35    $0.00     $774.35   154.87   154.00    $770.00    $4.35   154
298    $789.77    $0.00     $789.77   157.95   157.00    $785.00    $4.77   157
299    $805.90    $0.00     $805.90   161.18   161.00    $805.00    $0.90   161
300    $818.12    $0.00     $818.12   163.62   163.00    $815.00    $3.12   163
301    $836.64    $0.00     $836.64   167.33   167.00    $835.00    $1.64   167
302    $851.86    $0.00     $851.86   170.37   170.00    $850.00    $1.86   170
303    $869.08    $0.00     $869.08   173.82   173.00    $865.00    $4.08   173
304    $888.61    $0.00     $888.61   177.72   177.00    $885.00    $3.61   177
305    $905.83    $0.00     $905.83   181.17   181.00    $905.00    $0.83   181
306    $921.15    $0.00     $921.15   184.23   184.00    $920.00    $1.15   184
307    $939.87    $0.00     $939.87   187.97   187.00    $935.00    $4.87   187
308    $962.29    $0.00     $962.29   192.46   192.00    $960.00    $2.29   192
309    $978.92    $0.00     $978.92   195.78   195.00    $975.00    $3.92   195
310   $1,000.04   $0.00   $1,000.04   200.01   200.00   $1,000.00   $0.04   200
311   $1,016.16   $0.00   $1,016.16   203.23   203.00   $1,015.00   $1.16   203
312   $1,037.58   $0.00   $1,037.58   207.52   207.00   $1,035.00   $2.58   207
313   $1,059.70   $0.00   $1,059.70   211.94   211.00   $1,055.00   $4.70   211
314   $1,082.93   $0.00   $1,082.93   216.59   216.00   $1,080.00   $2.93   216
315   $1,102.75   $0.00   $1,102.75   220.55   220.00   $1,100.00   $2.75   220
316   $1,124.57   $0.00   $1,124.57   224.91   224.00   $1,120.00   $4.57   224
317   $1,148.79   $0.00   $1,148.79   229.76   229.00   $1,145.00   $3.79   229
318   $1,170.91   $0.00   $1,170.91   234.18   234.00   $1,170.00   $0.91   234
319   $1,191.44   $0.00   $1,191.44   238.29   238.00   $1,190.00   $1.44   238
320   $1,215.76   $0.00   $1,215.76   243.15   243.00   $1,215.00   $0.76   243
321   $1,239.38   $0.00   $1,239.38   247.88   247.00   $1,235.00   $4.38   247
322   $1,267.70   $0.00   $1,267.70   253.54   253.00   $1,265.00   $2.70   253
323   $1,291.32   $0.00   $1,291.32   258.26   258.00   $1,290.00   $1.32   258
324   $1,315.75   $0.00   $1,315.75   263.15   263.00   $1,315.00   $0.75   263
325   $1,341.47   $0.00   $1,341.47   268.29   268.00   $1,340.00   $1.47   268
326   $1,368.99   $0.00   $1,368.99   273.80   273.00   $1,365.00   $3.99   273
327   $1,398.81   $0.00   $1,398.81   279.76   279.00   $1,395.00   $3.81   279
328   $1,426.53   $0.00   $1,426.53   285.31   285.00   $1,425.00   $1.53   285
329   $1,452.76   $0.00   $1,452.76   290.55   290.00   $1,450.00   $2.76   290
330   $1,482.98   $0.00   $1,482.98   296.60   296.00   $1,480.00   $2.98   296
331   $1,512.80   $0.00   $1,512.80   302.56   302.00   $1,510.00   $2.80   302
          $88,048.00   Profit
          $21,996.10   Re-invest
          $66,051.90   Cash Out
Active Day              2% + Rest Day   Pay Out      Over                  Re-invest Rest      New Shares
Shares                     Before
 2126                                   $88,048.00                                     $2.80
 2168           332         $1,330.20    $1,330.20   $0.00   0.00   0.00       $0.00   $0.00       0
 2211           333         $1,327.40    $1,327.40   $0.00   0.00   0.00       $0.00   $0.00       0
 2256           334         $1,323.10    $1,323.10   $0.00   0.00   0.00       $0.00   $0.00       0
 2301           335         $1,318.60    $1,318.60   $0.00   0.00   0.00       $0.00   $0.00       0
 2347           336         $1,314.10    $1,314.10   $0.00   0.00   0.00       $0.00   $0.00       0
 2394           337         $1,309.50    $1,309.50   $0.00   0.00   0.00       $0.00   $0.00       0
 2442           338         $1,304.80    $1,304.80   $0.00   0.00   0.00       $0.00   $0.00       0
 2490           339         $1,300.00    $1,300.00   $0.00   0.00   0.00       $0.00   $0.00       0
 2540           340         $1,295.20    $1,295.20   $0.00   0.00   0.00       $0.00   $0.00       0
 2591           341         $1,290.20    $1,290.20   $0.00   0.00   0.00       $0.00   $0.00       0
 2643           342         $1,285.10    $1,285.10   $0.00   0.00   0.00       $0.00   $0.00       0
 2696           343         $1,279.90    $1,279.90   $0.00   0.00   0.00       $0.00   $0.00       0
 2750           344         $1,274.60    $1,274.60   $0.00   0.00   0.00       $0.00   $0.00       0
 2805           345         $1,269.20    $1,269.20   $0.00   0.00   0.00       $0.00   $0.00       0
 2861           346         $1,263.70    $1,263.70   $0.00   0.00   0.00       $0.00   $0.00       0
 2918           347         $1,258.10    $1,258.10   $0.00   0.00   0.00       $0.00   $0.00       0
 2976           348         $1,252.40    $1,252.40   $0.00   0.00   0.00       $0.00   $0.00       0
 3036           349         $1,246.60    $1,246.60   $0.00   0.00   0.00       $0.00   $0.00       0
 3097           350         $1,240.60    $1,240.60   $0.00   0.00   0.00       $0.00   $0.00       0
 3159           351         $1,234.50    $1,234.50   $0.00   0.00   0.00       $0.00   $0.00       0
 3222           352         $1,228.30    $1,228.30   $0.00   0.00   0.00       $0.00   $0.00       0
 3286           353         $1,222.00    $1,222.00   $0.00   0.00   0.00       $0.00   $0.00       0
 3352           354         $1,215.60    $1,215.60   $0.00   0.00   0.00       $0.00   $0.00       0
 3419           355         $1,209.00    $1,209.00   $0.00   0.00   0.00       $0.00   $0.00       0
 3487           356         $1,202.30    $1,202.30   $0.00   0.00   0.00       $0.00   $0.00       0
 3557           357         $1,195.50    $1,195.50   $0.00   0.00   0.00       $0.00   $0.00       0
 3628           358         $1,188.50    $1,188.50   $0.00   0.00   0.00       $0.00   $0.00       0
 3701           359         $1,181.40    $1,181.40   $0.00   0.00   0.00       $0.00   $0.00       0
 3775           360         $1,174.10    $1,174.10   $0.00   0.00   0.00       $0.00   $0.00       0
 3850           361         $1,166.70    $1,166.70   $0.00   0.00   0.00       $0.00   $0.00       0
 3927           362         $1,159.20    $1,159.20   $0.00   0.00   0.00       $0.00   $0.00       0
 4006           363         $1,151.50    $1,151.50   $0.00   0.00   0.00       $0.00   $0.00       0
 4086           364         $1,143.60    $1,143.60   $0.00   0.00   0.00       $0.00   $0.00       0
 4168           365         $1,135.60    $1,135.60   $0.00   0.00   0.00       $0.00   $0.00       0
 4251           366         $1,127.40    $1,127.40   $0.00   0.00   0.00       $0.00   $0.00       0
 4336           367         $1,119.10    $1,119.10   $0.00   0.00   0.00       $0.00   $0.00       0
 4423           368         $1,110.60    $1,110.60   $0.00   0.00   0.00       $0.00   $0.00       0
 4511           369         $1,101.90    $1,101.90   $0.00   0.00   0.00       $0.00   $0.00       0
 4602           370         $1,093.10    $1,093.10   $0.00   0.00   0.00       $0.00   $0.00       0
 4694           371         $1,084.00    $1,084.00   $0.00   0.00   0.00       $0.00   $0.00       0
 4787           372         $1,074.80    $1,074.80   $0.00   0.00   0.00       $0.00   $0.00       0
4883    373   $1,065.50   $1,065.50   $0.00   0.00   0.00   $0.00   $0.00   0
4981    374   $1,055.90   $1,055.90   $0.00   0.00   0.00   $0.00   $0.00   0
5080    375   $1,046.10   $1,046.10   $0.00   0.00   0.00   $0.00   $0.00   0
5182    376   $1,036.20   $1,036.20   $0.00   0.00   0.00   $0.00   $0.00   0
5286    377   $1,026.00   $1,026.00   $0.00   0.00   0.00   $0.00   $0.00   0
5391    378   $1,015.60   $1,015.60   $0.00   0.00   0.00   $0.00   $0.00   0
5499    379   $1,005.10   $1,005.10   $0.00   0.00   0.00   $0.00   $0.00   0
5609    380    $994.30     $994.30    $0.00   0.00   0.00   $0.00   $0.00   0
5721    381    $983.30     $983.30    $0.00   0.00   0.00   $0.00   $0.00   0
5836    382    $972.10     $972.10    $0.00   0.00   0.00   $0.00   $0.00   0
5953    383    $960.60     $960.60    $0.00   0.00   0.00   $0.00   $0.00   0
6072    384    $948.90     $948.90    $0.00   0.00   0.00   $0.00   $0.00   0
6193    385    $937.00     $937.00    $0.00   0.00   0.00   $0.00   $0.00   0
6317    386    $924.90     $924.90    $0.00   0.00   0.00   $0.00   $0.00   0
6443    387    $912.50     $912.50    $0.00   0.00   0.00   $0.00   $0.00   0
6572    388    $899.90     $899.90    $0.00   0.00   0.00   $0.00   $0.00   0
6704    389    $887.00     $887.00    $0.00   0.00   0.00   $0.00   $0.00   0
6838    390    $873.80     $873.80    $0.00   0.00   0.00   $0.00   $0.00   0
6974    391    $860.40     $860.40    $0.00   0.00   0.00   $0.00   $0.00   0
7114    392    $846.80     $846.80    $0.00   0.00   0.00   $0.00   $0.00   0
7256    393    $832.80     $832.80    $0.00   0.00   0.00   $0.00   $0.00   0
7401    394    $818.60     $818.60    $0.00   0.00   0.00   $0.00   $0.00   0
7549    395    $804.10     $804.10    $0.00   0.00   0.00   $0.00   $0.00   0
7700    396    $789.30     $789.30    $0.00   0.00   0.00   $0.00   $0.00   0
7854    397    $774.20     $774.20    $0.00   0.00   0.00   $0.00   $0.00   0
8011    398    $758.80     $758.80    $0.00   0.00   0.00   $0.00   $0.00   0
8172    399    $743.10     $743.10    $0.00   0.00   0.00   $0.00   $0.00   0
8335    400    $727.00     $727.00    $0.00   0.00   0.00   $0.00   $0.00   0
8502    401    $710.70     $710.70    $0.00   0.00   0.00   $0.00   $0.00   0
8672    402    $694.00     $694.00    $0.00   0.00   0.00   $0.00   $0.00   0
8845    403    $677.00     $677.00    $0.00   0.00   0.00   $0.00   $0.00   0
9022    404    $659.70     $659.70    $0.00   0.00   0.00   $0.00   $0.00   0
9203    405    $642.00     $642.00    $0.00   0.00   0.00   $0.00   $0.00   0
9387    406    $623.90     $623.90    $0.00   0.00   0.00   $0.00   $0.00   0
9574    407    $605.50     $605.50    $0.00   0.00   0.00   $0.00   $0.00   0
9766    408    $586.80     $586.80    $0.00   0.00   0.00   $0.00   $0.00   0
9961    409    $567.60     $567.60    $0.00   0.00   0.00   $0.00   $0.00   0
10161   410    $548.10     $548.10    $0.00   0.00   0.00   $0.00   $0.00   0
10364   411    $528.10     $528.10    $0.00   0.00   0.00   $0.00   $0.00   0
10571   412    $507.80     $507.80    $0.00   0.00   0.00   $0.00   $0.00   0
10782   413    $487.10     $487.10    $0.00   0.00   0.00   $0.00   $0.00   0
10998   414    $466.00     $466.00    $0.00   0.00   0.00   $0.00   $0.00   0
11218   415    $444.40     $444.40    $0.00   0.00   0.00   $0.00   $0.00   0
11442   416    $422.40     $422.40    $0.00   0.00   0.00   $0.00   $0.00   0
11671   417    $400.00     $400.00    $0.00   0.00   0.00   $0.00   $0.00   0
11905   418    $377.10     $377.10    $0.00   0.00   0.00   $0.00   $0.00   0
12143   419    $353.70     $353.70    $0.00   0.00   0.00   $0.00   $0.00   0
12386   420   $329.90   $329.90   $0.00   0.00   0.00   $0.00   $0.00   0
12633   421   $305.60   $305.60   $0.00   0.00   0.00   $0.00   $0.00   0
12886   422   $280.90   $280.90   $0.00   0.00   0.00   $0.00   $0.00   0
13144   423   $255.60   $255.60   $0.00   0.00   0.00   $0.00   $0.00   0
13407   424   $229.80   $229.80   $0.00   0.00   0.00   $0.00   $0.00   0
13675   425   $203.50   $203.50   $0.00   0.00   0.00   $0.00   $0.00   0
13948   426   $176.70   $176.70   $0.00   0.00   0.00   $0.00   $0.00   0
14227   427   $149.40   $149.40   $0.00   0.00   0.00   $0.00   $0.00   0
14512   428   $121.50   $121.50   $0.00   0.00   0.00   $0.00   $0.00   0
14802   429    $93.00    $93.00   $0.00   0.00   0.00   $0.00   $0.00   0
15098   430    $64.00    $64.00   $0.00   0.00   0.00   $0.00   $0.00   0
15400   431    $34.40    $34.40   $0.00   0.00   0.00   $0.00   $0.00   0




                                                 Pay
                                                 Out
Active
Shares
13274
13274
13231
13186
13141
13095
13048
13000
12952
12902
12851
12799
12746
12692
12637
12581
12524
12466
12406
12345
12283
12220
12156
12090
12023
11955
11885
11814
11741
11667
11592
11515
11436
11356
11274
11191
11106
11019
10931
10840
10748
10655
10559
10461
10362
10260
10156
10051
9943
9833
9721
9606
9489
9370
9249
9125
8999
8870
8738
8604
8468
8328
8186
8041
7893
7742
7588
7431
7270
7107
6940
6770
6597
6420
6239
6055
5868
5676
5481
5281
5078
4871
4660
4444
4224
4000
3771
3537
3299
3056
2809
2556
2298
2035
1767
1494
1215
 930
 640
 344
 42
    $21,996.10 Invest                           payout


Day              2% + Rest Day Before Pay Out      Over                         Re-invest     Rest

Start                                   $0.00
           348               $439.92    $0.00       $439.92    87.98    87.00       $435.00   $4.92
           349               $453.54    $0.00       $453.54    90.71    90.00       $450.00   $3.54
           350               $461.17    $0.00       $461.17    92.23    92.00       $460.00   $1.17
           351               $467.99    $0.00       $467.99    93.60    93.00       $465.00   $2.99
           352               $479.11    $0.00       $479.11    95.82    95.00       $475.00   $4.11
           353               $489.73    $0.00       $489.73    97.95    97.00       $485.00   $4.73
           354               $500.05    $0.00       $500.05   100.01   100.00       $500.00   $0.05
           355               $505.38    $0.00       $505.38   101.08   101.00       $505.00   $0.38
           356               $515.80    $0.00       $515.80   103.16   103.00       $515.00   $0.80
           357               $526.52    $0.00       $526.52   105.30   105.00       $525.00   $1.52
           358               $537.74    $0.00       $537.74   107.55   107.00       $535.00   $2.74
           359               $549.66    $0.00       $549.66   109.93   109.00       $545.00   $4.66
           360               $562.49    $0.00       $562.49   112.50   112.00       $560.00   $2.49
           361               $571.51    $0.00       $571.51   114.30   114.00       $570.00   $1.51
           362               $581.93    $0.00       $581.93   116.39   116.00       $580.00   $1.93
           363               $593.95    $0.00       $593.95   118.79   118.00       $590.00   $3.95
           364               $607.77    $0.00       $607.77   121.55   121.00       $605.00   $2.77
           365               $618.70    $0.00       $618.70   123.74   123.00       $615.00   $3.70
           366               $631.92    $0.00       $631.92   126.38   126.00       $630.00   $1.92
           367               $642.74    $0.00       $642.74   128.55   128.00       $640.00   $2.74
           368               $656.36    $0.00       $656.36   131.27   131.00       $655.00   $1.36
           369               $668.08    $0.00       $668.08   133.62   133.00       $665.00   $3.08
           370               $683.11    $0.00       $683.11   136.62   136.00       $680.00   $3.11
           371               $696.73    $0.00       $696.73   139.35   139.00       $695.00   $1.73
           372               $709.25    $0.00       $709.25   141.85   141.00       $705.00   $4.25
           373               $725.87    $0.00       $725.87   145.17   145.00       $725.00   $0.87
           374               $736.99    $0.00       $736.99   147.40   147.00       $735.00   $1.99
           375               $752.82    $0.00       $752.82   150.56   150.00       $750.00   $2.82
           376               $768.64    $0.00       $768.64   153.73   153.00       $765.00   $3.64
           377               $784.76    $0.00       $784.76   156.95   156.00       $780.00   $4.76
           378               $801.48    $0.00       $801.48   160.30   160.00       $800.00   $1.48
           379               $814.20    $0.00       $814.20   162.84   162.00       $810.00   $4.20
           380               $833.13    $0.00       $833.13   166.63   166.00       $830.00   $3.13
           381               $848.65    $0.00       $848.65   169.73   169.00       $845.00   $3.65
           382               $866.07    $0.00       $866.07   173.21   173.00       $865.00   $1.07
           383               $880.79    $0.00       $880.79   176.16   176.00       $880.00   $0.79
           384               $898.11    $0.00       $898.11   179.62   179.00       $895.00   $3.11
           385               $918.34    $0.00       $918.34   183.67   183.00       $915.00   $3.34
           386               $936.86    $0.00       $936.86   187.37   187.00       $935.00   $1.86
           387               $954.08    $0.00       $954.08   190.82   190.00       $950.00   $4.08
           388               $975.30    $0.00       $975.30   195.06   195.00       $975.00   $0.30
389    $991.02    $0.00     $991.02   198.20   198.00    $990.00    $1.02
390   $1,011.55   $0.00   $1,011.55   202.31   202.00   $1,010.00   $1.55
391   $1,032.27   $0.00   $1,032.27   206.45   206.00   $1,030.00   $2.27
392   $1,053.59   $0.00   $1,053.59   210.72   210.00   $1,050.00   $3.59
393   $1,075.91   $0.00   $1,075.91   215.18   215.00   $1,075.00   $0.91
394   $1,094.73   $0.00   $1,094.73   218.95   218.00   $1,090.00   $4.73
395   $1,120.36   $0.00   $1,120.36   224.07   224.00   $1,120.00   $0.36
396   $1,138.38   $0.00   $1,138.38   227.68   227.00   $1,135.00   $3.38
397   $1,164.10   $0.00   $1,164.10   232.82   232.00   $1,160.00   $4.10
398   $1,188.02   $0.00   $1,188.02   237.60   237.00   $1,185.00   $3.02
399   $1,210.64   $0.00   $1,210.64   242.13   242.00   $1,210.00   $0.64
400   $1,232.47   $0.00   $1,232.47   246.49   246.00   $1,230.00   $2.47
401   $1,258.89   $0.00   $1,258.89   251.78   251.00   $1,255.00   $3.89
402   $1,285.41   $0.00   $1,285.41   257.08   257.00   $1,285.00   $0.41
403   $1,307.63   $0.00   $1,307.63   261.53   261.00   $1,305.00   $2.63
404   $1,335.95   $0.00   $1,335.95   267.19   267.00   $1,335.00   $0.95
405   $1,360.98   $0.00   $1,360.98   272.20   272.00   $1,360.00   $0.98
406   $1,388.20   $0.00   $1,388.20   277.64   277.00   $1,385.00   $3.20
407   $1,418.12   $0.00   $1,418.12   283.62   283.00   $1,415.00   $3.12
408   $1,446.34   $0.00   $1,446.34   289.27   289.00   $1,445.00   $1.34
409   $1,473.46   $0.00   $1,473.46   294.69   294.00   $1,470.00   $3.46
410   $1,504.99   $0.00   $1,504.99   301.00   300.00   $1,500.00   $4.99
411   $1,536.51   $0.00   $1,536.51   307.30   307.00   $1,535.00   $1.51
412   $1,563.73   $0.00   $1,563.73   312.75   312.00   $1,560.00   $3.73
413   $1,597.15   $0.00   $1,597.15   319.43   319.00   $1,595.00   $2.15
414   $1,627.47   $0.00   $1,627.47   325.49   325.00   $1,625.00   $2.47
415   $1,660.30   $0.00   $1,660.30   332.06   332.00   $1,660.00   $0.30
416   $1,691.32   $0.00   $1,691.32   338.26   338.00   $1,690.00   $1.32
417   $1,726.14   $0.00   $1,726.14   345.23   345.00   $1,725.00   $1.14
418   $1,760.46   $0.00   $1,760.46   352.09   352.00   $1,760.00   $0.46
419   $1,794.98   $0.00   $1,794.98   359.00   358.00   $1,790.00   $4.98
420   $1,835.31   $0.00   $1,835.31   367.06   367.00   $1,835.00   $0.31
421   $1,867.33   $0.00   $1,867.33   373.47   373.00   $1,865.00   $2.33
422   $1,906.65   $0.00   $1,906.65   381.33   381.00   $1,905.00   $1.65
423   $1,944.07   $0.00   $1,944.07   388.81   388.00   $1,940.00   $4.07
424   $1,985.29   $0.00   $1,985.29   397.06   397.00   $1,985.00   $0.29
425   $2,021.22   $0.00   $2,021.22   404.24   404.00   $2,020.00   $1.22
426   $2,062.54   $0.00   $2,062.54   412.51   412.00   $2,060.00   $2.54
427   $2,105.06   $0.00   $2,105.06   421.01   421.00   $2,105.00   $0.06
428   $2,144.68   $0.00   $2,144.68   428.94   428.00   $2,140.00   $4.68
429   $2,192.10   $0.00   $2,192.10   438.42   438.00   $2,190.00   $2.10
430   $2,233.33   $0.00   $2,233.33   446.67   446.00   $2,230.00   $3.33
431   $2,279.15   $0.00   $2,279.15   455.83   455.00   $2,275.00   $4.15
432   $2,325.47   $0.00   $2,325.47   465.09   465.00   $2,325.00   $0.47
433   $2,368.29   $0.00   $2,368.29   473.66   473.00   $2,365.00   $3.29
434   $2,418.41   $0.00   $2,418.41   483.68   483.00   $2,415.00   $3.41
435   $2,466.84   $0.00   $2,466.84   493.37   493.00   $2,465.00   $1.84
436   $2,514.56   $0.00   $2,514.56   502.91   502.00   $2,510.00   $4.56
437   $2,567.48   $0.00   $2,567.48   513.50   513.00   $2,565.00   $2.48
438   $2,616.70   $0.00   $2,616.70   523.34   523.00   $2,615.00   $1.70
439   $2,668.22   $0.00   $2,668.22   533.64   533.00   $2,665.00   $3.22
440   $2,723.05   $0.00   $2,723.05   544.61   544.00   $2,720.00   $3.05
441   $2,777.27   $0.00   $2,777.27   555.45   555.00   $2,775.00   $2.27
442   $2,831.99   $0.00   $2,831.99   566.40   566.00   $2,830.00   $1.99
443   $2,888.31   $0.00   $2,888.31   577.66   577.00   $2,885.00   $3.31
444   $2,947.33   $0.00   $2,947.33   589.47   589.00   $2,945.00   $2.33
445   $3,005.26   $0.00   $3,005.26   601.05   601.00   $3,005.00   $0.26
446   $3,063.28   $0.00   $3,063.28   612.66   612.00   $3,060.00   $3.28
447   $3,127.50   $0.00   $3,127.50   625.50   625.00   $3,125.00   $2.50
                    $181,332.20 Profit
                     $45,374.00 Re-invest
                    $135,958.20 Cash Out
 New     Active Day              2% + Rest Day     Pay Out       Over                  Re-invest Rest
Shares   Shares                     Before
          4399                                     $181,332.20                                     $2.50
  87      4486              448        $2,749.30     $2,749.30   $0.00   0.00   0.00       $0.00   $0.00
  90      4576              449        $2,738.10     $2,738.10   $0.00   0.00   0.00       $0.00   $0.00
  92      4668              450        $2,729.10     $2,729.10   $0.00   0.00   0.00       $0.00   $0.00
  93      4761              451        $2,719.90     $2,719.90   $0.00   0.00   0.00       $0.00   $0.00
  95      4856              452        $2,710.60     $2,710.60   $0.00   0.00   0.00       $0.00   $0.00
  97      4953              453        $2,701.10     $2,701.10   $0.00   0.00   0.00       $0.00   $0.00
 100      5053              454        $2,691.40     $2,691.40   $0.00   0.00   0.00       $0.00   $0.00
 101      5154              455        $2,681.40     $2,681.40   $0.00   0.00   0.00       $0.00   $0.00
 103      5257              456        $2,671.30     $2,671.30   $0.00   0.00   0.00       $0.00   $0.00
 105      5362              457        $2,661.00     $2,661.00   $0.00   0.00   0.00       $0.00   $0.00
 107      5469              458        $2,650.50     $2,650.50   $0.00   0.00   0.00       $0.00   $0.00
 109      5578              459        $2,639.80     $2,639.80   $0.00   0.00   0.00       $0.00   $0.00
 112      5690              460        $2,628.90     $2,628.90   $0.00   0.00   0.00       $0.00   $0.00
 114      5804              461        $2,617.70     $2,617.70   $0.00   0.00   0.00       $0.00   $0.00
 116      5920              462        $2,606.30     $2,606.30   $0.00   0.00   0.00       $0.00   $0.00
 118      6038              463        $2,594.70     $2,594.70   $0.00   0.00   0.00       $0.00   $0.00
 121      6159              464        $2,582.90     $2,582.90   $0.00   0.00   0.00       $0.00   $0.00
 123      6282              465        $2,570.80     $2,570.80   $0.00   0.00   0.00       $0.00   $0.00
 126      6408              466        $2,558.50     $2,558.50   $0.00   0.00   0.00       $0.00   $0.00
 128      6536              467        $2,545.90     $2,545.90   $0.00   0.00   0.00       $0.00   $0.00
 131      6667              468        $2,533.10     $2,533.10   $0.00   0.00   0.00       $0.00   $0.00
 133      6800              469        $2,520.00     $2,520.00   $0.00   0.00   0.00       $0.00   $0.00
 136      6936              470        $2,506.70     $2,506.70   $0.00   0.00   0.00       $0.00   $0.00
 139      7075              471        $2,493.10     $2,493.10   $0.00   0.00   0.00       $0.00   $0.00
 141      7216              472        $2,479.20     $2,479.20   $0.00   0.00   0.00       $0.00   $0.00
 145      7361              473        $2,465.10     $2,465.10   $0.00   0.00   0.00       $0.00   $0.00
 147      7508              474        $2,450.60     $2,450.60   $0.00   0.00   0.00       $0.00   $0.00
 150      7658              475        $2,435.90     $2,435.90   $0.00   0.00   0.00       $0.00   $0.00
 153      7811              476        $2,420.90     $2,420.90   $0.00   0.00   0.00       $0.00   $0.00
 156      7967              477        $2,405.60     $2,405.60   $0.00   0.00   0.00       $0.00   $0.00
 160      8127              478        $2,390.00     $2,390.00   $0.00   0.00   0.00       $0.00   $0.00
 162      8289              479        $2,374.00     $2,374.00   $0.00   0.00   0.00       $0.00   $0.00
 166      8455              480        $2,357.80     $2,357.80   $0.00   0.00   0.00       $0.00   $0.00
 169      8624              481        $2,341.20     $2,341.20   $0.00   0.00   0.00       $0.00   $0.00
 173      8797              482        $2,324.30     $2,324.30   $0.00   0.00   0.00       $0.00   $0.00
 176      8973              483        $2,307.00     $2,307.00   $0.00   0.00   0.00       $0.00   $0.00
 179      9152              484        $2,289.40     $2,289.40   $0.00   0.00   0.00       $0.00   $0.00
 183      9335              485        $2,271.50     $2,271.50   $0.00   0.00   0.00       $0.00   $0.00
 187      9522              486        $2,253.20     $2,253.20   $0.00   0.00   0.00       $0.00   $0.00
 190      9712              487        $2,234.50     $2,234.50   $0.00   0.00   0.00       $0.00   $0.00
 195      9907              488        $2,215.50     $2,215.50   $0.00   0.00   0.00       $0.00   $0.00
198   10105   489   $2,196.00   $2,196.00   $0.00   0.00   0.00   $0.00   $0.00
202   10307   490   $2,176.20   $2,176.20   $0.00   0.00   0.00   $0.00   $0.00
206   10513   491   $2,156.00   $2,156.00   $0.00   0.00   0.00   $0.00   $0.00
210   10723   492   $2,135.40   $2,135.40   $0.00   0.00   0.00   $0.00   $0.00
215   10938   493   $2,114.40   $2,114.40   $0.00   0.00   0.00   $0.00   $0.00
218   11156   494   $2,092.90   $2,092.90   $0.00   0.00   0.00   $0.00   $0.00
224   11380   495   $2,071.10   $2,071.10   $0.00   0.00   0.00   $0.00   $0.00
227   11607   496   $2,048.70   $2,048.70   $0.00   0.00   0.00   $0.00   $0.00
232   11839   497   $2,026.00   $2,026.00   $0.00   0.00   0.00   $0.00   $0.00
237   12076   498   $2,002.80   $2,002.80   $0.00   0.00   0.00   $0.00   $0.00
242   12318   499   $1,979.10   $1,979.10   $0.00   0.00   0.00   $0.00   $0.00
246   12564   500   $1,954.90   $1,954.90   $0.00   0.00   0.00   $0.00   $0.00
251   12815   501   $1,930.30   $1,930.30   $0.00   0.00   0.00   $0.00   $0.00
257   13072   502   $1,905.20   $1,905.20   $0.00   0.00   0.00   $0.00   $0.00
261   13333   503   $1,879.50   $1,879.50   $0.00   0.00   0.00   $0.00   $0.00
267   13600   504   $1,853.40   $1,853.40   $0.00   0.00   0.00   $0.00   $0.00
272   13872   505   $1,826.70   $1,826.70   $0.00   0.00   0.00   $0.00   $0.00
277   14149   506   $1,799.50   $1,799.50   $0.00   0.00   0.00   $0.00   $0.00
283   14432   507   $1,771.80   $1,771.80   $0.00   0.00   0.00   $0.00   $0.00
289   14721   508   $1,743.50   $1,743.50   $0.00   0.00   0.00   $0.00   $0.00
294   15015   509   $1,714.60   $1,714.60   $0.00   0.00   0.00   $0.00   $0.00
300   15315   510   $1,685.20   $1,685.20   $0.00   0.00   0.00   $0.00   $0.00
307   15622   511   $1,655.20   $1,655.20   $0.00   0.00   0.00   $0.00   $0.00
312   15934   512   $1,624.50   $1,624.50   $0.00   0.00   0.00   $0.00   $0.00
319   16253   513   $1,593.30   $1,593.30   $0.00   0.00   0.00   $0.00   $0.00
325   16578   514   $1,561.40   $1,561.40   $0.00   0.00   0.00   $0.00   $0.00
332   16910   515   $1,528.90   $1,528.90   $0.00   0.00   0.00   $0.00   $0.00
338   17248   516   $1,495.70   $1,495.70   $0.00   0.00   0.00   $0.00   $0.00
345   17593   517   $1,461.90   $1,461.90   $0.00   0.00   0.00   $0.00   $0.00
352   17945   518   $1,427.40   $1,427.40   $0.00   0.00   0.00   $0.00   $0.00
358   18303   519   $1,392.20   $1,392.20   $0.00   0.00   0.00   $0.00   $0.00
367   18670   520   $1,356.40   $1,356.40   $0.00   0.00   0.00   $0.00   $0.00
373   19043   521   $1,319.70   $1,319.70   $0.00   0.00   0.00   $0.00   $0.00
381   19424   522   $1,282.40   $1,282.40   $0.00   0.00   0.00   $0.00   $0.00
388   19812   523   $1,244.30   $1,244.30   $0.00   0.00   0.00   $0.00   $0.00
397   20209   524   $1,205.50   $1,205.50   $0.00   0.00   0.00   $0.00   $0.00
404   20613   525   $1,165.80   $1,165.80   $0.00   0.00   0.00   $0.00   $0.00
412   21025   526   $1,125.40   $1,125.40   $0.00   0.00   0.00   $0.00   $0.00
421   21446   527   $1,084.20   $1,084.20   $0.00   0.00   0.00   $0.00   $0.00
428   21874   528   $1,042.10   $1,042.10   $0.00   0.00   0.00   $0.00   $0.00
438   22312   529    $999.30     $999.30    $0.00   0.00   0.00   $0.00   $0.00
446   22758   530    $955.50     $955.50    $0.00   0.00   0.00   $0.00   $0.00
455   23213   531    $910.90     $910.90    $0.00   0.00   0.00   $0.00   $0.00
465   23678   532    $865.40     $865.40    $0.00   0.00   0.00   $0.00   $0.00
473   24151   533    $818.90     $818.90    $0.00   0.00   0.00   $0.00   $0.00
483   24634   534    $771.60     $771.60    $0.00   0.00   0.00   $0.00   $0.00
493   25127   535    $723.30     $723.30    $0.00   0.00   0.00   $0.00   $0.00
502   25629   536   $674.00   $674.00   $0.00   0.00   0.00   $0.00   $0.00
513   26142   537   $623.80   $623.80   $0.00   0.00   0.00   $0.00   $0.00
523   26665   538   $572.50   $572.50   $0.00   0.00   0.00   $0.00   $0.00
533   27198   539   $520.20   $520.20   $0.00   0.00   0.00   $0.00   $0.00
544   27742   540   $466.90   $466.90   $0.00   0.00   0.00   $0.00   $0.00
555   28297   541   $412.50   $412.50   $0.00   0.00   0.00   $0.00   $0.00
566   28863   542   $357.00   $357.00   $0.00   0.00   0.00   $0.00   $0.00
577   29440   543   $300.40   $300.40   $0.00   0.00   0.00   $0.00   $0.00
589   30029   544   $242.70   $242.70   $0.00   0.00   0.00   $0.00   $0.00
601   30630   545   $183.80   $183.80   $0.00   0.00   0.00   $0.00   $0.00
612   31242   546   $123.70   $123.70   $0.00   0.00   0.00   $0.00   $0.00
625   31867   547    $62.50    $62.50   $0.00   0.00   0.00   $0.00   $0.00




                                                       Pay
                                                       Out
New Shares   Active
             Shares
             27468
    0        27381
    0        27291
    0        27199
    0        27106
    0        27011
    0        26914
    0        26814
    0        26713
    0        26610
    0        26505
    0        26398
    0        26289
    0        26177
    0        26063
    0        25947
    0        25829
    0        25708
    0        25585
    0        25459
    0        25331
    0        25200
    0        25067
    0        24931
    0        24792
    0        24651
    0        24506
    0        24359
    0        24209
    0        24056
    0        23900
    0        23740
    0        23578
    0        23412
    0        23243
    0        23070
    0        22894
    0        22715
    0        22532
    0        22345
    0        22155
    0        21960
0   21762
0   21560
0   21354
0   21144
0   20929
0   20711
0   20487
0   20260
0   20028
0   19791
0   19549
0   19303
0   19052
0   18795
0   18534
0   18267
0   17995
0   17718
0   17435
0   17146
0   16852
0   16552
0   16245
0   15933
0   15614
0   15289
0   14957
0   14619
0   14274
0   13922
0   13564
0   13197
0   12824
0   12443
0   12055
0   11658
0   11254
0   10842
0   10421
0    9993
0    9555
0    9109
0    8654
0    8189
0    7716
0    7233
0    6740
0   6238
0   5725
0   5202
0   4669
0   4125
0   3570
0   3004
0   2427
0   1838
0   1237
0   625
0    0
        $45,374.00 Invest                           payout


Day                  2% + Rest Day Before Pay Out       Over                          Re-invest

Start                                       $0.00
               463               $907.48    $0.00         $907.48   181.50   181.00        $905.00
               464               $928.06    $0.00         $928.06   185.61   185.00        $925.00
               465               $947.14    $0.00         $947.14   189.43   189.00        $945.00
               466               $965.12    $0.00         $965.12   193.02   193.00        $965.00
               467               $982.40    $0.00         $982.40   196.48   196.00        $980.00
               468              $1,004.28   $0.00       $1,004.28   200.86   200.00       $1,000.00
               469              $1,026.16   $0.00       $1,026.16   205.23   205.00       $1,025.00
               470              $1,043.54   $0.00       $1,043.54   208.71   208.00       $1,040.00
               471              $1,066.72   $0.00       $1,066.72   213.34   213.00       $1,065.00
               472              $1,086.20   $0.00       $1,086.20   217.24   217.00       $1,085.00
               473              $1,107.38   $0.00       $1,107.38   221.48   221.00       $1,105.00
               474              $1,130.66   $0.00       $1,130.66   226.13   226.00       $1,130.00
               475              $1,151.54   $0.00       $1,151.54   230.31   230.00       $1,150.00
               476              $1,175.42   $0.00       $1,175.42   235.08   235.00       $1,175.00
               477              $1,197.80   $0.00       $1,197.80   239.56   239.00       $1,195.00
               478              $1,224.08   $0.00       $1,224.08   244.82   244.00       $1,220.00
               479              $1,249.76   $0.00       $1,249.76   249.95   249.00       $1,245.00
               480              $1,275.34   $0.00       $1,275.34   255.07   255.00       $1,275.00
               481              $1,296.42   $0.00       $1,296.42   259.28   259.00       $1,295.00
               482              $1,323.40   $0.00       $1,323.40   264.68   264.00       $1,320.00
               483              $1,351.78   $0.00       $1,351.78   270.36   270.00       $1,350.00
               484              $1,377.16   $0.00       $1,377.16   275.43   275.00       $1,375.00
               485              $1,405.04   $0.00       $1,405.04   281.01   281.00       $1,405.00
               486              $1,431.02   $0.00       $1,431.02   286.20   286.00       $1,430.00
               487              $1,460.60   $0.00       $1,460.60   292.12   292.00       $1,460.00
               488              $1,489.38   $0.00       $1,489.38   297.88   297.00       $1,485.00
               489              $1,522.86   $0.00       $1,522.86   304.57   304.00       $1,520.00
               490              $1,551.74   $0.00       $1,551.74   310.35   310.00       $1,550.00
               491              $1,581.62   $0.00       $1,581.62   316.32   316.00       $1,580.00
               492              $1,613.10   $0.00       $1,613.10   322.62   322.00       $1,610.00
               493              $1,646.78   $0.00       $1,646.78   329.36   329.00       $1,645.00
               494              $1,678.36   $0.00       $1,678.36   335.67   335.00       $1,675.00
               495              $1,713.44   $0.00       $1,713.44   342.69   342.00       $1,710.00
               496              $1,747.72   $0.00       $1,747.72   349.54   349.00       $1,745.00
               497              $1,781.90   $0.00       $1,781.90   356.38   356.00       $1,780.00
               498              $1,816.68   $0.00       $1,816.68   363.34   363.00       $1,815.00
               499              $1,852.76   $0.00       $1,852.76   370.55   370.00       $1,850.00
               500              $1,890.84   $0.00       $1,890.84   378.17   378.00       $1,890.00
               501              $1,926.72   $0.00       $1,926.72   385.34   385.00       $1,925.00
               502              $1,966.10   $0.00       $1,966.10   393.22   393.00       $1,965.00
               503              $2,004.78   $0.00       $2,004.78   400.96   400.00       $2,000.00
504   $2,048.46   $0.00   $2,048.46    409.69    409.00   $2,045.00
505   $2,088.04   $0.00   $2,088.04    417.61    417.00   $2,085.00
506   $2,129.32   $0.00   $2,129.32    425.86    425.00   $2,125.00
507   $2,173.10   $0.00   $2,173.10    434.62    434.00   $2,170.00
508   $2,215.28   $0.00   $2,215.28    443.06    443.00   $2,215.00
509   $2,256.76   $0.00   $2,256.76    451.35    451.00   $2,255.00
510   $2,303.34   $0.00   $2,303.34    460.67    460.00   $2,300.00
511   $2,350.92   $0.00   $2,350.92    470.18    470.00   $2,350.00
512   $2,395.50   $0.00   $2,395.50    479.10    479.00   $2,395.00
513   $2,442.98   $0.00   $2,442.98    488.60    488.00   $2,440.00
514   $2,494.26   $0.00   $2,494.26    498.85    498.00   $2,490.00
515   $2,545.34   $0.00   $2,545.34    509.07    509.00   $2,545.00
516   $2,592.32   $0.00   $2,592.32    518.46    518.00   $2,590.00
517   $2,646.10   $0.00   $2,646.10    529.22    529.00   $2,645.00
518   $2,697.78   $0.00   $2,697.78    539.56    539.00   $2,695.00
519   $2,753.36   $0.00   $2,753.36    550.67    550.00   $2,750.00
520   $2,808.94   $0.00   $2,808.94    561.79    561.00   $2,805.00
521   $2,865.62   $0.00   $2,865.62    573.12    573.00   $2,865.00
522   $2,919.60   $0.00   $2,919.60    583.92    583.00   $2,915.00
523   $2,981.88   $0.00   $2,981.88    596.38    596.00   $2,980.00
524   $3,038.76   $0.00   $3,038.76    607.75    607.00   $3,035.00
525   $3,101.34   $0.00   $3,101.34    620.27    620.00   $3,100.00
526   $3,160.92   $0.00   $3,160.92    632.18    632.00   $3,160.00
527   $3,223.70   $0.00   $3,223.70    644.74    644.00   $3,220.00
528   $3,290.88   $0.00   $3,290.88    658.18    658.00   $3,290.00
529   $3,353.86   $0.00   $3,353.86    670.77    670.00   $3,350.00
530   $3,423.84   $0.00   $3,423.84    684.77    684.00   $3,420.00
531   $3,492.22   $0.00   $3,492.22    698.44    698.00   $3,490.00
532   $3,560.40   $0.00   $3,560.40    712.08    712.00   $3,560.00
533   $3,629.78   $0.00   $3,629.78    725.96    725.00   $3,625.00
534   $3,706.66   $0.00   $3,706.66    741.33    741.00   $3,705.00
535   $3,777.64   $0.00   $3,777.64    755.53    755.00   $3,775.00
536   $3,854.12   $0.00   $3,854.12    770.82    770.00   $3,850.00
537   $3,932.60   $0.00   $3,932.60    786.52    786.00   $3,930.00
538   $4,009.68   $0.00   $4,009.68    801.94    801.00   $4,005.00
539   $4,091.86   $0.00   $4,091.86    818.37    818.00   $4,090.00
540   $4,170.84   $0.00   $4,170.84    834.17    834.00   $4,170.00
541   $4,253.22   $0.00   $4,253.22    850.64    850.00   $4,250.00
542   $4,340.60   $0.00   $4,340.60    868.12    868.00   $4,340.00
543   $4,424.78   $0.00   $4,424.78    884.96    884.00   $4,420.00
544   $4,517.36   $0.00   $4,517.36    903.47    903.00   $4,515.00
545   $4,605.24   $0.00   $4,605.24    921.05    921.00   $4,605.00
546   $4,695.22   $0.00   $4,695.22    939.04    939.00   $4,695.00
547   $4,789.10   $0.00   $4,789.10    957.82    957.00   $4,785.00
548   $4,888.68   $0.00   $4,888.68    977.74    977.00   $4,885.00
549   $4,985.96   $0.00   $4,985.96    997.19    997.00   $4,985.00
550   $5,082.94   $0.00   $5,082.94   1016.59   1016.00   $5,080.00
551   $5,186.52   $0.00   $5,186.52   1037.30   1037.00   $5,185.00
552   $5,288.80   $0.00   $5,288.80   1057.76   1057.00   $5,285.00
553   $5,396.78   $0.00   $5,396.78   1079.36   1079.00   $5,395.00
554   $5,502.66   $0.00   $5,502.66   1100.53   1100.00   $5,500.00
555   $5,613.54   $0.00   $5,613.54   1122.71   1122.00   $5,610.00
556   $5,726.62   $0.00   $5,726.62   1145.32   1145.00   $5,725.00
557   $5,839.20   $0.00   $5,839.20   1167.84   1167.00   $5,835.00
558   $5,958.48   $0.00   $5,958.48   1191.70   1191.00   $5,955.00
559   $6,076.86   $0.00   $6,076.86   1215.37   1215.00   $6,075.00
560   $6,196.74   $0.00   $6,196.74   1239.35   1239.00   $6,195.00
561   $6,320.52   $0.00   $6,320.52   1264.10   1264.00   $6,320.00
562   $6,445.70   $0.00   $6,445.70   1289.14   1289.00   $6,445.00
                              $374,078.00 Profit
                               $93,600.30 Re-invest
                              $280,477.70 Cash Out
Rest     New     Active   Day              2% + Rest Day   Pay Out       Over                  Re-invest
        Shares   Shares                       Before
                  9075                                     $374,078.00
$2.48    181      9256                563      $5,667.30     $5,667.30   $0.00   0.00   0.00        $0.00
$3.06    185      9441                564      $5,648.50     $5,648.50   $0.00   0.00   0.00        $0.00
$2.14    189      9630                565      $5,630.00     $5,630.00   $0.00   0.00   0.00        $0.00
$0.12    193      9823                566      $5,611.10     $5,611.10   $0.00   0.00   0.00        $0.00
$2.40    196     10019                567      $5,591.80     $5,591.80   $0.00   0.00   0.00        $0.00
$4.28    200     10219                568      $5,572.20     $5,572.20   $0.00   0.00   0.00        $0.00
$1.16    205     10424                569      $5,552.20     $5,552.20   $0.00   0.00   0.00        $0.00
$3.54    208     10632                570      $5,531.70     $5,531.70   $0.00   0.00   0.00        $0.00
$1.72    213     10845                571      $5,510.90     $5,510.90   $0.00   0.00   0.00        $0.00
$1.20    217     11062                572      $5,489.60     $5,489.60   $0.00   0.00   0.00        $0.00
$2.38    221     11283                573      $5,467.90     $5,467.90   $0.00   0.00   0.00        $0.00
$0.66    226     11509                574      $5,445.80     $5,445.80   $0.00   0.00   0.00        $0.00
$1.54    230     11739                575      $5,423.20     $5,423.20   $0.00   0.00   0.00        $0.00
$0.42    235     11974                576      $5,400.20     $5,400.20   $0.00   0.00   0.00        $0.00
$2.80    239     12213                577      $5,376.70     $5,376.70   $0.00   0.00   0.00        $0.00
$4.08    244     12457                578      $5,352.80     $5,352.80   $0.00   0.00   0.00        $0.00
$4.76    249     12706                579      $5,328.40     $5,328.40   $0.00   0.00   0.00        $0.00
$0.34    255     12961                580      $5,303.50     $5,303.50   $0.00   0.00   0.00        $0.00
$1.42    259     13220                581      $5,278.00     $5,278.00   $0.00   0.00   0.00        $0.00
$3.40    264     13484                582      $5,252.10     $5,252.10   $0.00   0.00   0.00        $0.00
$1.78    270     13754                583      $5,225.70     $5,225.70   $0.00   0.00   0.00        $0.00
$2.16    275     14029                584      $5,198.70     $5,198.70   $0.00   0.00   0.00        $0.00
$0.04    281     14310                585      $5,171.20     $5,171.20   $0.00   0.00   0.00        $0.00
$1.02    286     14596                586      $5,143.10     $5,143.10   $0.00   0.00   0.00        $0.00
$0.60    292     14888                587      $5,114.50     $5,114.50   $0.00   0.00   0.00        $0.00
$4.38    297     15185                588      $5,085.30     $5,085.30   $0.00   0.00   0.00        $0.00
$2.86    304     15489                589      $5,055.60     $5,055.60   $0.00   0.00   0.00        $0.00
$1.74    310     15799                590      $5,025.20     $5,025.20   $0.00   0.00   0.00        $0.00
$1.62    316     16115                591      $4,994.20     $4,994.20   $0.00   0.00   0.00        $0.00
$3.10    322     16437                592      $4,962.60     $4,962.60   $0.00   0.00   0.00        $0.00
$1.78    329     16766                593      $4,930.40     $4,930.40   $0.00   0.00   0.00        $0.00
$3.36    335     17101                594      $4,897.50     $4,897.50   $0.00   0.00   0.00        $0.00
$3.44    342     17443                595      $4,864.00     $4,864.00   $0.00   0.00   0.00        $0.00
$2.72    349     17792                596      $4,829.80     $4,829.80   $0.00   0.00   0.00        $0.00
$1.90    356     18148                597      $4,794.90     $4,794.90   $0.00   0.00   0.00        $0.00
$1.68    363     18511                598      $4,759.30     $4,759.30   $0.00   0.00   0.00        $0.00
$2.76    370     18881                599      $4,723.00     $4,723.00   $0.00   0.00   0.00        $0.00
$0.84    378     19259                600      $4,686.00     $4,686.00   $0.00   0.00   0.00        $0.00
$1.72    385     19644                601      $4,648.20     $4,648.20   $0.00   0.00   0.00        $0.00
$1.10    393     20037                602      $4,609.70     $4,609.70   $0.00   0.00   0.00        $0.00
$4.78    400     20437                603      $4,570.40     $4,570.40   $0.00   0.00   0.00        $0.00
$3.46 409    20846   604   $4,530.40   $4,530.40   $0.00   0.00   0.00   $0.00
$3.04 417    21263   605   $4,489.50   $4,489.50   $0.00   0.00   0.00   $0.00
$4.32 425    21688   606   $4,447.80   $4,447.80   $0.00   0.00   0.00   $0.00
$3.10 434    22122   607   $4,405.30   $4,405.30   $0.00   0.00   0.00   $0.00
$0.28 443    22565   608   $4,361.90   $4,361.90   $0.00   0.00   0.00   $0.00
$1.76 451    23016   609   $4,317.60   $4,317.60   $0.00   0.00   0.00   $0.00
$3.34 460    23476   610   $4,272.50   $4,272.50   $0.00   0.00   0.00   $0.00
$0.92 470    23946   611   $4,226.50   $4,226.50   $0.00   0.00   0.00   $0.00
$0.50 479    24425   612   $4,179.50   $4,179.50   $0.00   0.00   0.00   $0.00
$2.98 488    24913   613   $4,131.60   $4,131.60   $0.00   0.00   0.00   $0.00
$4.26 498    25411   614   $4,082.80   $4,082.80   $0.00   0.00   0.00   $0.00
$0.34 509    25920   615   $4,033.00   $4,033.00   $0.00   0.00   0.00   $0.00
$2.32 518    26438   616   $3,982.10   $3,982.10   $0.00   0.00   0.00   $0.00
$1.10 529    26967   617   $3,930.30   $3,930.30   $0.00   0.00   0.00   $0.00
$2.78 539    27506   618   $3,877.40   $3,877.40   $0.00   0.00   0.00   $0.00
$3.36 550    28056   619   $3,823.50   $3,823.50   $0.00   0.00   0.00   $0.00
$3.94 561    28617   620   $3,768.50   $3,768.50   $0.00   0.00   0.00   $0.00
$0.62 573    29190   621   $3,712.40   $3,712.40   $0.00   0.00   0.00   $0.00
$4.60 583    29773   622   $3,655.10   $3,655.10   $0.00   0.00   0.00   $0.00
$1.88 596    30369   623   $3,596.80   $3,596.80   $0.00   0.00   0.00   $0.00
$3.76 607    30976   624   $3,537.20   $3,537.20   $0.00   0.00   0.00   $0.00
$1.34 620    31596   625   $3,476.50   $3,476.50   $0.00   0.00   0.00   $0.00
$0.92 632    32228   626   $3,414.50   $3,414.50   $0.00   0.00   0.00   $0.00
$3.70 644    32872   627   $3,351.30   $3,351.30   $0.00   0.00   0.00   $0.00
$0.88 658    33530   628   $3,286.90   $3,286.90   $0.00   0.00   0.00   $0.00
$3.86 670    34200   629   $3,221.10   $3,221.10   $0.00   0.00   0.00   $0.00
$3.84 684    34884   630   $3,154.10   $3,154.10   $0.00   0.00   0.00   $0.00
$2.22 698    35582   631   $3,085.70   $3,085.70   $0.00   0.00   0.00   $0.00
$0.40 712    36294   632   $3,015.90   $3,015.90   $0.00   0.00   0.00   $0.00
$4.78 725    37019   633   $2,944.70   $2,944.70   $0.00   0.00   0.00   $0.00
$1.66 741    37760   634   $2,872.20   $2,872.20   $0.00   0.00   0.00   $0.00
$2.64 755    38515   635   $2,798.10   $2,798.10   $0.00   0.00   0.00   $0.00
$4.12 770    39285   636   $2,722.60   $2,722.60   $0.00   0.00   0.00   $0.00
$2.60 786    40071   637   $2,645.60   $2,645.60   $0.00   0.00   0.00   $0.00
$4.68 801    40872   638   $2,567.00   $2,567.00   $0.00   0.00   0.00   $0.00
$1.86 818    41690   639   $2,486.90   $2,486.90   $0.00   0.00   0.00   $0.00
$0.84 834    42524   640   $2,405.10   $2,405.10   $0.00   0.00   0.00   $0.00
$3.22 850    43374   641   $2,321.70   $2,321.70   $0.00   0.00   0.00   $0.00
$0.60 868    44242   642   $2,236.70   $2,236.70   $0.00   0.00   0.00   $0.00
$4.78 884    45126   643   $2,149.90   $2,149.90   $0.00   0.00   0.00   $0.00
$2.36 903    46029   644   $2,061.50   $2,061.50   $0.00   0.00   0.00   $0.00
$0.24 921    46950   645   $1,971.20   $1,971.20   $0.00   0.00   0.00   $0.00
$0.22 939    47889   646   $1,879.10   $1,879.10   $0.00   0.00   0.00   $0.00
$4.10 957    48846   647   $1,785.20   $1,785.20   $0.00   0.00   0.00   $0.00
$3.68 977    49823   648   $1,689.50   $1,689.50   $0.00   0.00   0.00   $0.00
$0.96 997    50820   649   $1,591.80   $1,591.80   $0.00   0.00   0.00   $0.00
$2.94 1016   51836   650   $1,492.10   $1,492.10   $0.00   0.00   0.00   $0.00
$1.52   1037   52873   651   $1,390.50   $1,390.50   $0.00   0.00   0.00   $0.00
$3.80   1057   53930   652   $1,286.80   $1,286.80   $0.00   0.00   0.00   $0.00
$1.78   1079   55009   653   $1,181.10   $1,181.10   $0.00   0.00   0.00   $0.00
$2.66   1100   56109   654   $1,073.20   $1,073.20   $0.00   0.00   0.00   $0.00
$3.54   1122   57231   655    $963.20     $963.20    $0.00   0.00   0.00   $0.00
$1.62   1145   58376   656    $851.00     $851.00    $0.00   0.00   0.00   $0.00
$4.20   1167   59543   657    $736.50     $736.50    $0.00   0.00   0.00   $0.00
$3.48   1191   60734   658    $619.80     $619.80    $0.00   0.00   0.00   $0.00
$1.86   1215   61949   659    $500.70     $500.70    $0.00   0.00   0.00   $0.00
$1.74   1239   63188   660    $379.20     $379.20    $0.00   0.00   0.00   $0.00
$0.52   1264   64452   661    $255.30     $255.30    $0.00   0.00   0.00   $0.00
$0.70   1289   65741   662    $128.90     $128.90    $0.00   0.00   0.00   $0.00




                                                                    Pay
                                                                    Out
Rest    New Shares   Active
                     Shares
$0.70                56666
$0.00       0        56485
$0.00       0        56300
$0.00       0        56111
$0.00       0        55918
$0.00       0        55722
$0.00       0        55522
$0.00       0        55317
$0.00       0        55109
$0.00       0        54896
$0.00       0        54679
$0.00       0        54458
$0.00       0        54232
$0.00       0        54002
$0.00       0        53767
$0.00       0        53528
$0.00       0        53284
$0.00       0        53035
$0.00       0        52780
$0.00       0        52521
$0.00       0        52257
$0.00       0        51987
$0.00       0        51712
$0.00       0        51431
$0.00       0        51145
$0.00       0        50853
$0.00       0        50556
$0.00       0        50252
$0.00       0        49942
$0.00       0        49626
$0.00       0        49304
$0.00       0        48975
$0.00       0        48640
$0.00       0        48298
$0.00       0        47949
$0.00       0        47593
$0.00       0        47230
$0.00       0        46860
$0.00       0        46482
$0.00       0        46097
$0.00       0        45704
$0.00       0        45304
$0.00   0   44895
$0.00   0   44478
$0.00   0   44053
$0.00   0   43619
$0.00   0   43176
$0.00   0   42725
$0.00   0   42265
$0.00   0   41795
$0.00   0   41316
$0.00   0   40828
$0.00   0   40330
$0.00   0   39821
$0.00   0   39303
$0.00   0   38774
$0.00   0   38235
$0.00   0   37685
$0.00   0   37124
$0.00   0   36551
$0.00   0   35968
$0.00   0   35372
$0.00   0   34765
$0.00   0   34145
$0.00   0   33513
$0.00   0   32869
$0.00   0   32211
$0.00   0   31541
$0.00   0   30857
$0.00   0   30159
$0.00   0   29447
$0.00   0   28722
$0.00   0   27981
$0.00   0   27226
$0.00   0   26456
$0.00   0   25670
$0.00   0   24869
$0.00   0   24051
$0.00   0   23217
$0.00   0   22367
$0.00   0   21499
$0.00   0   20615
$0.00   0   19712
$0.00   0   18791
$0.00   0   17852
$0.00   0   16895
$0.00   0   15918
$0.00   0   14921
$0.00   0   13905
$0.00   0   12868
$0.00   0   11811
$0.00   0   10732
$0.00   0   9632
$0.00   0   8510
$0.00   0   7365
$0.00   0   6198
$0.00   0   5007
$0.00   0   3792
$0.00   0   2553
$0.00   0   1289
$0.00   0     0
        $93,600.30 Invest                           payout


Day                  2% + Rest Day Before Pay Out       Over

Start                                       $0.00
               579              $1,872.01   $0.00        $1,872.01   374.40   374.00
               580              $1,911.41   $0.00        $1,911.41   382.28   382.00
               581              $1,949.02   $0.00        $1,949.02   389.80   389.00
               582              $1,990.52   $0.00        $1,990.52   398.10   398.00
               583              $2,026.83   $0.00        $2,026.83   405.37   405.00
               584              $2,068.64   $0.00        $2,068.64   413.73   413.00
               585              $2,111.74   $0.00        $2,111.74   422.35   422.00
               586              $2,152.05   $0.00        $2,152.05   430.41   430.00
               587              $2,195.35   $0.00        $2,195.35   439.07   439.00
               588              $2,237.56   $0.00        $2,237.56   447.51   447.00
               589              $2,284.47   $0.00        $2,284.47   456.89   456.00
               590              $2,331.97   $0.00        $2,331.97   466.39   466.00
               591              $2,376.08   $0.00        $2,376.08   475.22   475.00
               592              $2,422.68   $0.00        $2,422.68   484.54   484.00
               593              $2,472.69   $0.00        $2,472.69   494.54   494.00
               594              $2,522.10   $0.00        $2,522.10   504.42   504.00
               595              $2,571.90   $0.00        $2,571.90   514.38   514.00
               596              $2,623.11   $0.00        $2,623.11   524.62   524.00
               597              $2,676.71   $0.00        $2,676.71   535.34   535.00
               598              $2,728.82   $0.00        $2,728.82   545.76   545.00
               599              $2,785.43   $0.00        $2,785.43   557.09   557.00
               600              $2,837.73   $0.00        $2,837.73   567.55   567.00
               601              $2,896.74   $0.00        $2,896.74   579.35   579.00
               602              $2,953.64   $0.00        $2,953.64   590.73   590.00
               603              $3,014.55   $0.00        $3,014.55   602.91   602.00
               604              $3,075.66   $0.00        $3,075.66   615.13   615.00
               605              $3,133.26   $0.00        $3,133.26   626.65   626.00
               606              $3,198.47   $0.00        $3,198.47   639.69   639.00
               607              $3,262.57   $0.00        $3,262.57   652.51   652.00
               608              $3,326.88   $0.00        $3,326.88   665.38   665.00
               609              $3,392.69   $0.00        $3,392.69   678.54   678.00
               610              $3,461.29   $0.00        $3,461.29   692.26   692.00
               611              $3,529.10   $0.00        $3,529.10   705.82   705.00
               612              $3,602.40   $0.00        $3,602.40   720.48   720.00
               613              $3,672.71   $0.00        $3,672.71   734.54   734.00
               614              $3,746.42   $0.00        $3,746.42   749.28   749.00
               615              $3,820.02   $0.00        $3,820.02   764.00   764.00
               616              $3,895.03   $0.00        $3,895.03   779.01   779.00
               617              $3,972.93   $0.00        $3,972.93   794.59   794.00
               618              $4,055.24   $0.00        $4,055.24   811.05   811.00
               619              $4,133.65   $0.00        $4,133.65   826.73   826.00
620    $4,219.65   $0.00    $4,219.65    843.93    843.00
621    $4,304.96   $0.00    $4,304.96    860.99    860.00
622    $4,391.26   $0.00    $4,391.26    878.25    878.00
623    $4,475.37   $0.00    $4,475.37    895.07    895.00
624    $4,563.98   $0.00    $4,563.98    912.80    912.00
625    $4,658.78   $0.00    $4,658.78    931.76    931.00
626    $4,751.69   $0.00    $4,751.69    950.34    950.00
627    $4,844.59   $0.00    $4,844.59    968.92    968.00
628    $4,944.30   $0.00    $4,944.30    988.86    988.00
629    $5,042.81   $0.00    $5,042.81   1008.56   1008.00
630    $5,142.11   $0.00    $5,142.11   1028.42   1028.00
631    $5,244.22   $0.00    $5,244.22   1048.84   1048.00
632    $5,351.12   $0.00    $5,351.12   1070.22   1070.00
633    $5,455.03   $0.00    $5,455.03   1091.01   1091.00
634    $5,563.04   $0.00    $5,563.04   1112.61   1112.00
635    $5,677.24   $0.00    $5,677.24   1135.45   1135.00
636    $5,789.95   $0.00    $5,789.95   1157.99   1157.00
637    $5,908.35   $0.00    $5,908.35   1181.67   1181.00
638    $6,024.86   $0.00    $6,024.86   1204.97   1204.00
639    $6,146.77   $0.00    $6,146.77   1229.35   1229.00
640    $6,266.57   $0.00    $6,266.57   1253.31   1253.00
641    $6,391.68   $0.00    $6,391.68   1278.34   1278.00
642    $6,519.58   $0.00    $6,519.58   1303.92   1303.00
643    $6,652.79   $0.00    $6,652.79   1330.56   1330.00
644    $6,784.00   $0.00    $6,784.00   1356.80   1356.00
645    $6,920.80   $0.00    $6,920.80   1384.16   1384.00
646    $7,056.01   $0.00    $7,056.01   1411.20   1411.00
647    $7,197.31   $0.00    $7,197.31   1439.46   1439.00
648    $7,342.52   $0.00    $7,342.52   1468.50   1468.00
649    $7,489.53   $0.00    $7,489.53   1497.91   1497.00
650    $7,641.23   $0.00    $7,641.23   1528.25   1528.00
651    $7,790.74   $0.00    $7,790.74   1558.15   1558.00
652    $7,946.04   $0.00    $7,946.04   1589.21   1589.00
653    $8,105.25   $0.00    $8,105.25   1621.05   1621.00
654    $8,266.56   $0.00    $8,266.56   1653.31   1653.00
655    $8,433.16   $0.00    $8,433.16   1686.63   1686.00
656    $8,603.37   $0.00    $8,603.37   1720.67   1720.00
657    $8,775.57   $0.00    $8,775.57   1755.11   1755.00
658    $8,948.28   $0.00    $8,948.28   1789.66   1789.00
659    $9,129.89   $0.00    $9,129.89   1825.98   1825.00
660    $9,313.99   $0.00    $9,313.99   1862.80   1862.00
661    $9,499.30   $0.00    $9,499.30   1899.86   1899.00
662    $9,689.50   $0.00    $9,689.50   1937.90   1937.00
663    $9,883.41   $0.00    $9,883.41   1976.68   1976.00
664   $10,079.92   $0.00   $10,079.92   2015.98   2015.00
665   $10,282.92   $0.00   $10,282.92   2056.58   2056.00
666   $10,486.53   $0.00   $10,486.53   2097.31   2097.00
667   $10,694.83   $0.00   $10,694.83   2138.97   2138.00
668   $10,911.94   $0.00   $10,911.94   2182.39   2182.00
669   $11,127.25   $0.00   $11,127.25   2225.45   2225.00
670   $11,350.05   $0.00   $11,350.05   2270.01   2270.00
671   $11,574.86   $0.00   $11,574.86   2314.97   2314.00
672   $11,811.06   $0.00   $11,811.06   2362.21   2362.00
673   $12,043.47   $0.00   $12,043.47   2408.69   2408.00
674   $12,286.68   $0.00   $12,286.68   2457.34   2457.00
675   $12,530.58   $0.00   $12,530.58   2506.12   2506.00
676   $12,780.09   $0.00   $12,780.09   2556.02   2556.00
677   $13,035.19   $0.00   $13,035.19   2607.04   2607.00
678   $13,296.00   $0.00   $13,296.00   2659.20   2659.00
                                                $771,685.60 Profit
                                                $193,088.10 Re-invest
                                                $578,597.50 Cash Out
Re-invest         Rest     New     Active   Day              2% + Rest Day    Pay Out       Over
                          Shares   Shares                        Before
                                   18720                                      $771,685.60
      $1,870.00   $2.01    374     19094                679      $11,690.70    $11,690.70   $0.00
      $1,910.00   $1.41    382     19476                680      $11,652.30    $11,652.30   $0.00
      $1,945.00   $4.02    389     19865                681      $11,614.10    $11,614.10   $0.00
      $1,990.00   $0.52    398     20263                682      $11,575.20    $11,575.20   $0.00
      $2,025.00   $1.83    405     20668                683      $11,535.40    $11,535.40   $0.00
      $2,065.00   $3.64    413     21081                684      $11,494.90    $11,494.90   $0.00
      $2,110.00   $1.74    422     21503                685      $11,453.60    $11,453.60   $0.00
      $2,150.00   $2.05    430     21933                686      $11,411.40    $11,411.40   $0.00
      $2,195.00   $0.35    439     22372                687      $11,368.40    $11,368.40   $0.00
      $2,235.00   $2.56    447     22819                688      $11,324.50    $11,324.50   $0.00
      $2,280.00   $4.47    456     23275                689      $11,279.80    $11,279.80   $0.00
      $2,330.00   $1.97    466     23741                690      $11,234.20    $11,234.20   $0.00
      $2,375.00   $1.08    475     24216                691      $11,187.60    $11,187.60   $0.00
      $2,420.00   $2.68    484     24700                692      $11,140.10    $11,140.10   $0.00
      $2,470.00   $2.69    494     25194                693      $11,091.70    $11,091.70   $0.00
      $2,520.00   $2.10    504     25698                694      $11,042.30    $11,042.30   $0.00
      $2,570.00   $1.90    514     26212                695      $10,991.90    $10,991.90   $0.00
      $2,620.00   $3.11    524     26736                696      $10,940.50    $10,940.50   $0.00
      $2,675.00   $1.71    535     27271                697      $10,888.10    $10,888.10   $0.00
      $2,725.00   $3.82    545     27816                698      $10,834.60    $10,834.60   $0.00
      $2,785.00   $0.43    557     28373                699      $10,780.10    $10,780.10   $0.00
      $2,835.00   $2.73    567     28940                700      $10,724.40    $10,724.40   $0.00
      $2,895.00   $1.74    579     29519                701      $10,667.70    $10,667.70   $0.00
      $2,950.00   $3.64    590     30109                702      $10,609.80    $10,609.80   $0.00
      $3,010.00   $4.55    602     30711                703      $10,550.80    $10,550.80   $0.00
      $3,075.00   $0.66    615     31326                704      $10,490.60    $10,490.60   $0.00
      $3,130.00   $3.26    626     31952                705      $10,429.10    $10,429.10   $0.00
      $3,195.00   $3.47    639     32591                706      $10,366.50    $10,366.50   $0.00
      $3,260.00   $2.57    652     33243                707      $10,302.60    $10,302.60   $0.00
      $3,325.00   $1.88    665     33908                708      $10,237.40    $10,237.40   $0.00
      $3,390.00   $2.69    678     34586                709      $10,170.90    $10,170.90   $0.00
      $3,460.00   $1.29    692     35278                710      $10,103.10    $10,103.10   $0.00
      $3,525.00   $4.10    705     35983                711      $10,033.90    $10,033.90   $0.00
      $3,600.00   $2.40    720     36703                712       $9,963.40     $9,963.40   $0.00
      $3,670.00   $2.71    734     37437                713       $9,891.40     $9,891.40   $0.00
      $3,745.00   $1.42    749     38186                714       $9,818.00     $9,818.00   $0.00
      $3,820.00   $0.02    764     38950                715       $9,743.10     $9,743.10   $0.00
      $3,895.00   $0.03    779     39729                716       $9,666.70     $9,666.70   $0.00
      $3,970.00   $2.93    794     40523                717       $9,588.80     $9,588.80   $0.00
      $4,055.00   $0.24    811     41334                718       $9,509.40     $9,509.40   $0.00
      $4,130.00   $3.65    826     42160                719       $9,428.30     $9,428.30   $0.00
 $4,215.00   $4.65   843    43003    720   $9,345.70   $9,345.70   $0.00
 $4,300.00   $4.96   860    43863    721   $9,261.40   $9,261.40   $0.00
 $4,390.00   $1.26   878    44741    722   $9,175.40   $9,175.40   $0.00
 $4,475.00   $0.37   895    45636    723   $9,087.60   $9,087.60   $0.00
 $4,560.00   $3.98   912    46548    724   $8,998.10   $8,998.10   $0.00
 $4,655.00   $3.78   931    47479    725   $8,906.90   $8,906.90   $0.00
 $4,750.00   $1.69   950    48429    726   $8,813.80   $8,813.80   $0.00
 $4,840.00   $4.59   968    49397    727   $8,718.80   $8,718.80   $0.00
 $4,940.00   $4.30   988    50385    728   $8,622.00   $8,622.00   $0.00
 $5,040.00   $2.81   1008   51393    729   $8,523.20   $8,523.20   $0.00
 $5,140.00   $2.11   1028   52421    730   $8,422.40   $8,422.40   $0.00
 $5,240.00   $4.22   1048   53469    731   $8,319.60   $8,319.60   $0.00
 $5,350.00   $1.12   1070   54539    732   $8,214.80   $8,214.80   $0.00
 $5,455.00   $0.03   1091   55630    733   $8,107.80   $8,107.80   $0.00
 $5,560.00   $3.04   1112   56742    734   $7,998.70   $7,998.70   $0.00
 $5,675.00   $2.24   1135   57877    735   $7,887.50   $7,887.50   $0.00
 $5,785.00   $4.95   1157   59034    736   $7,774.00   $7,774.00   $0.00
 $5,905.00   $3.35   1181   60215    737   $7,658.30   $7,658.30   $0.00
 $6,020.00   $4.86   1204   61419    738   $7,540.20   $7,540.20   $0.00
 $6,145.00   $1.77   1229   62648    739   $7,419.80   $7,419.80   $0.00
 $6,265.00   $1.57   1253   63901    740   $7,296.90   $7,296.90   $0.00
 $6,390.00   $1.68   1278   65179    741   $7,171.60   $7,171.60   $0.00
 $6,515.00   $4.58   1303   66482    742   $7,043.80   $7,043.80   $0.00
 $6,650.00   $2.79   1330   67812    743   $6,913.50   $6,913.50   $0.00
 $6,780.00   $4.00   1356   69168    744   $6,780.50   $6,780.50   $0.00
 $6,920.00   $0.80   1384   70552    745   $6,644.90   $6,644.90   $0.00
 $7,055.00   $1.01   1411   71963    746   $6,506.50   $6,506.50   $0.00
 $7,195.00   $2.31   1439   73402    747   $6,365.40   $6,365.40   $0.00
 $7,340.00   $2.52   1468   74870    748   $6,221.50   $6,221.50   $0.00
 $7,485.00   $4.53   1497   76367    749   $6,074.70   $6,074.70   $0.00
 $7,640.00   $1.23   1528   77895    750   $5,925.00   $5,925.00   $0.00
 $7,790.00   $0.74   1558   79453    751   $5,772.20   $5,772.20   $0.00
 $7,945.00   $1.04   1589   81042    752   $5,616.40   $5,616.40   $0.00
 $8,105.00   $0.25   1621   82663    753   $5,457.50   $5,457.50   $0.00
 $8,265.00   $1.56   1653   84316    754   $5,295.40   $5,295.40   $0.00
 $8,430.00   $3.16   1686   86002    755   $5,130.10   $5,130.10   $0.00
 $8,600.00   $3.37   1720   87722    756   $4,961.50   $4,961.50   $0.00
 $8,775.00   $0.57   1755   89477    757   $4,789.50   $4,789.50   $0.00
 $8,945.00   $3.28   1789   91266    758   $4,614.00   $4,614.00   $0.00
 $9,125.00   $4.89   1825   93091    759   $4,435.10   $4,435.10   $0.00
 $9,310.00   $3.99   1862   94953    760   $4,252.60   $4,252.60   $0.00
 $9,495.00   $4.30   1899   96852    761   $4,066.40   $4,066.40   $0.00
 $9,685.00   $4.50   1937   98789    762   $3,876.50   $3,876.50   $0.00
 $9,880.00   $3.41   1976   100765   763   $3,682.80   $3,682.80   $0.00
$10,075.00   $4.92   2015   102780   764   $3,485.20   $3,485.20   $0.00
$10,280.00   $2.92   2056   104836   765   $3,283.70   $3,283.70   $0.00
$10,485.00   $1.53   2097   106933   766   $3,078.10   $3,078.10   $0.00
$10,690.00   $4.83   2138   109071   767   $2,868.40   $2,868.40   $0.00
$10,910.00   $1.94   2182   111253   768   $2,654.60   $2,654.60   $0.00
$11,125.00   $2.25   2225   113478   769   $2,436.40   $2,436.40   $0.00
$11,350.00   $0.05   2270   115748   770   $2,213.90   $2,213.90   $0.00
$11,570.00   $4.86   2314   118062   771   $1,986.90   $1,986.90   $0.00
$11,810.00   $1.06   2362   120424   772   $1,755.50   $1,755.50   $0.00
$12,040.00   $3.47   2408   122832   773   $1,519.30   $1,519.30   $0.00
$12,285.00   $1.68   2457   125289   774   $1,278.50   $1,278.50   $0.00
$12,530.00   $0.58   2506   127795   775   $1,032.80   $1,032.80   $0.00
$12,780.00   $0.09   2556   130351   776    $782.20     $782.20    $0.00
$13,035.00   $0.19   2607   132958   777    $526.60     $526.60    $0.00
$13,295.00   $1.00   2659   135617   778    $265.90     $265.90    $0.00
              Re-invest Rest      New Shares   Active
                                               Shares
                          $1.00                116897
0.00   0.00       $0.00   $0.00       0        116523
0.00   0.00       $0.00   $0.00       0        116141
0.00   0.00       $0.00   $0.00       0        115752
0.00   0.00       $0.00   $0.00       0        115354
0.00   0.00       $0.00   $0.00       0        114949
0.00   0.00       $0.00   $0.00       0        114536
0.00   0.00       $0.00   $0.00       0        114114
0.00   0.00       $0.00   $0.00       0        113684
0.00   0.00       $0.00   $0.00       0        113245
0.00   0.00       $0.00   $0.00       0        112798
0.00   0.00       $0.00   $0.00       0        112342
0.00   0.00       $0.00   $0.00       0        111876
0.00   0.00       $0.00   $0.00       0        111401
0.00   0.00       $0.00   $0.00       0        110917
0.00   0.00       $0.00   $0.00       0        110423
0.00   0.00       $0.00   $0.00       0        109919
0.00   0.00       $0.00   $0.00       0        109405
0.00   0.00       $0.00   $0.00       0        108881
0.00   0.00       $0.00   $0.00       0        108346
0.00   0.00       $0.00   $0.00       0        107801
0.00   0.00       $0.00   $0.00       0        107244
0.00   0.00       $0.00   $0.00       0        106677
0.00   0.00       $0.00   $0.00       0        106098
0.00   0.00       $0.00   $0.00       0        105508
0.00   0.00       $0.00   $0.00       0        104906
0.00   0.00       $0.00   $0.00       0        104291
0.00   0.00       $0.00   $0.00       0        103665
0.00   0.00       $0.00   $0.00       0        103026
0.00   0.00       $0.00   $0.00       0        102374
0.00   0.00       $0.00   $0.00       0        101709
0.00   0.00       $0.00   $0.00       0        101031
0.00   0.00       $0.00   $0.00       0        100339
0.00   0.00       $0.00   $0.00       0        99634
0.00   0.00       $0.00   $0.00       0        98914
0.00   0.00       $0.00   $0.00       0        98180
0.00   0.00       $0.00   $0.00       0        97431
0.00   0.00       $0.00   $0.00       0        96667
0.00   0.00       $0.00   $0.00       0        95888
0.00   0.00       $0.00   $0.00       0        95094
0.00   0.00       $0.00   $0.00       0        94283
0.00   0.00       $0.00   $0.00       0        93457
0.00   0.00   $0.00   $0.00   0   92614
0.00   0.00   $0.00   $0.00   0   91754
0.00   0.00   $0.00   $0.00   0   90876
0.00   0.00   $0.00   $0.00   0   89981
0.00   0.00   $0.00   $0.00   0   89069
0.00   0.00   $0.00   $0.00   0   88138
0.00   0.00   $0.00   $0.00   0   87188
0.00   0.00   $0.00   $0.00   0   86220
0.00   0.00   $0.00   $0.00   0   85232
0.00   0.00   $0.00   $0.00   0   84224
0.00   0.00   $0.00   $0.00   0   83196
0.00   0.00   $0.00   $0.00   0   82148
0.00   0.00   $0.00   $0.00   0   81078
0.00   0.00   $0.00   $0.00   0   79987
0.00   0.00   $0.00   $0.00   0   78875
0.00   0.00   $0.00   $0.00   0   77740
0.00   0.00   $0.00   $0.00   0   76583
0.00   0.00   $0.00   $0.00   0   75402
0.00   0.00   $0.00   $0.00   0   74198
0.00   0.00   $0.00   $0.00   0   72969
0.00   0.00   $0.00   $0.00   0   71716
0.00   0.00   $0.00   $0.00   0   70438
0.00   0.00   $0.00   $0.00   0   69135
0.00   0.00   $0.00   $0.00   0   67805
0.00   0.00   $0.00   $0.00   0   66449
0.00   0.00   $0.00   $0.00   0   65065
0.00   0.00   $0.00   $0.00   0   63654
0.00   0.00   $0.00   $0.00   0   62215
0.00   0.00   $0.00   $0.00   0   60747
0.00   0.00   $0.00   $0.00   0   59250
0.00   0.00   $0.00   $0.00   0   57722
0.00   0.00   $0.00   $0.00   0   56164
0.00   0.00   $0.00   $0.00   0   54575
0.00   0.00   $0.00   $0.00   0   52954
0.00   0.00   $0.00   $0.00   0   51301
0.00   0.00   $0.00   $0.00   0   49615
0.00   0.00   $0.00   $0.00   0   47895
0.00   0.00   $0.00   $0.00   0   46140
0.00   0.00   $0.00   $0.00   0   44351
0.00   0.00   $0.00   $0.00   0   42526
0.00   0.00   $0.00   $0.00   0   40664
0.00   0.00   $0.00   $0.00   0   38765
0.00   0.00   $0.00   $0.00   0   36828
0.00   0.00   $0.00   $0.00   0   34852
0.00   0.00   $0.00   $0.00   0   32837
0.00   0.00   $0.00   $0.00   0   30781
0.00   0.00   $0.00   $0.00   0   28684
0.00   0.00   $0.00   $0.00   0   26546
0.00   0.00   $0.00   $0.00   0   24364
0.00   0.00   $0.00   $0.00   0   22139
0.00   0.00   $0.00   $0.00   0   19869
0.00   0.00   $0.00   $0.00   0   17555
0.00   0.00   $0.00   $0.00   0   15193
0.00   0.00   $0.00   $0.00   0   12785
0.00   0.00   $0.00   $0.00   0   10328
0.00   0.00   $0.00   $0.00   0    7822
0.00   0.00   $0.00   $0.00   0    5266
0.00   0.00   $0.00   $0.00   0    2659
0.00   0.00   $0.00   $0.00   0     0




       Pay
       Out
           Starts On Day   Start Pay Out   Ends On Day       Start With

Stream 1        1              101            200        $            2,500.00
Stream 2       117             217            316        $            5,154.30
Stream 3       232             332            431        $           10,631.10
Stream 4       348             448            547        $           21,996.10
Stream 5       463             563            662        $           45,374.00
Stream 6       579             679            778        $           93,600.30
    Makes In Profit            Re-Invest (Next Stream)        Money In Pocket

$              20,595.00   $                   5,154.30   $             15,440.70
$              42,478.60   $                  10,631.10   $             31,847.50
$              88,048.00   $                  21,996.10   $             66,051.90
$             181,332.20   $                  45,374.00   $            135,958.20
$             374,078.00   $                  93,600.30   $            280,477.70
$             771,685.60   $                 193,088.10   $            578,597.50
From Day        Ave. Per Day        Ave. Per Month

  101      =>   $      77.20   =>   $       2,316.11
  217      =>   $     159.24   =>   $       4,777.13
  332      =>   $     330.26   =>   $       9,907.79
  448      =>   $     679.79   =>   $      20,393.73
  563      =>   $   1,402.39   =>   $      42,071.66
  679      =>   $   2,892.99   =>   $      86,789.63

								
To top