Professional Documents
Culture Documents
Plan For Year 2
Plan For Year 2
19.28
30.85
49.36
78.97
126.36
202.17
323.47
517.56
828.09
1324.95
2119.92
3391.87
Month 1
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Month 9
Month 10
Month 11
Month 12
Balance
Daily Profit
Monthly Gain
Withdrawals/Month
$128,536.82
$205,658.91
$329,054.26
$526,486.81
$842,378.90
$1,347,806.25
$2,156,489.99
$3,450,383.99
$5,520,614.38
$8,832,983.01
$14,132,772.82
$22,612,436.51
$3,856.10
$6,169.77
$9,871.63
$15,794.60
$25,271.37
$40,434.19
$64,694.70
$103,511.52
$165,618.43
$264,989.49
$423,983.18
$678,373.10
$77,122.09
$123,395.35
$197,432.56
$315,892.09
$505,427.34
$808,683.75
$1,293,894.00
$2,070,230.39
$3,312,368.63
$5,299,789.81
$8,479,663.69
$13,567,461.91
$12,853.68
$20,565.89
$32,905.43
$52,648.68
$84,237.89
$134,780.62
$215,649.00
$345,038.40
$552,061.44
$883,298.30
$1,413,277.28
$2,261,243.65
Trading Days
per Month
20
Profit
%/Day
3.00%
Weekly
$19,280.52
$30,848.84
$49,358.14
$78,973.02
$126,356.84
$202,170.94
$323,473.50
$517,557.60
$828,092.16
$1,324,947.45
$2,119,915.92
$3,391,865.48
Daily Profit
$800,000.00
$700,000.00
$600,000.00
$500,000.00
$400,000.00
Daily Profit
$300,000.00
$200,000.00
$100,000.00
$0.00
Month 1
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Month 9
Month 10
Month 11
Month 12
Monthly Gain
$15,000,000.00
$10,000,000.00
Monthly Gain
$5,000,000.00
$0.00
Month 1
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Month 9
Month 10
Month 11
Month 12
Balance
$25,000,000.00
$20,000,000.00
$15,000,000.00
Balance
$10,000,000.00
$5,000,000.00
$0.00
Month 1
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Month 9
Month 10
Month 11
Month 12
Month 1
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Month 9
Month 10
Month 11
Month 12
Month 13
Month 14
Month 15
Month 16
Month 17
Month 18
Month 19
Month 20
Month 21
Month 22
Month 23
Month 24
Balance
Monthly Gain
Withdrawals/Month
$128,536.82
$227,151.79
$405,261.41
$726,947.18
$1,307,947.47
$2,357,298.63
$4,227,543.53
$7,630,413.87
$13,661,376.21
$24,486,965.06
$44,216,182.70
$79,849,344.32
$144,206,797.86
$260,443,516.73
$470,379,959.57
$849,548,526.54
$1,534,369,134.18
$2,771,231,326.38
$5,005,142,026.44
$9,039,833,238.07
$16,326,934,362.81
$29,488,249,571.39
$53,259,048,831.62
$96,191,756,431.59
$5,180.75
$9,155.48
$16,334.29
$29,300.01
$52,717.56
$95,012.25
$170,393.52
$307,548.12
$550,629.44
$986,960.88
$1,782,158.08
$3,218,372.68
$5,812,335.99
$10,497,322.24
$18,958,928.50
$34,241,530.58
$61,843,609.86
$111,696,035.30
$201,735,060.93
$364,355,556.64
$658,066,260.88
$1,188,540,463.51
$2,146,635,880.55
$3,877,062,777.10
$103,614.97
$183,109.61
$326,685.77
$586,000.29
$1,054,351.15
$1,900,244.91
$3,407,870.34
$6,150,962.34
$11,012,588.85
$19,739,217.64
$35,643,161.63
$64,367,453.54
$116,246,719.87
$209,946,444.84
$379,178,569.97
$684,830,611.64
$1,236,872,197.20
$2,233,920,706.06
$4,034,701,218.63
$7,287,111,132.75
$13,161,325,217.57
$23,770,809,270.23
$42,932,717,610.97
$77,541,255,542.09
$5,000.00
$5,000.00
$5,000.00
$5,000.00
$5,000.00
$30,000.00
$5,000.00
$120,000.00
$187,000.00
$10,000.00
$10,000.00
$10,000.00
$10,001.00
$10,002.00
$10,003.00
$10,004.00
$10,005.00
$10,006.00
$10,007.00
$10,008.00
$10,009.00
$10,010.00
$10,011.00
$10,012.00
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Balance
$100,000,000.00
$80,000,000.00
$60,000,000.00
$40,000,000.00
$20,000,000.00
$0.00
Month Month Month Month Month Month Month Month Month Month Month Month
1
2
3
4
5
6
7
8
9
10
11
12
Monthly Gain
$70,000,000.00
$60,000,000.00
$50,000,000.00
$40,000,000.00
$30,000,000.00
$20,000,000.00
$10,000,000.00
$0.00
MonthMonth
1
Month
2
Month
3
Month
4
Month
5
Month
6
Month
7
Month
8
Month
9
Month
10 Month
11
12