Day Capital Start Profit (12%) Profit Parts Risk (10%) Risk Parts Capital End

1 500 60 [20.0, 20.0, 20.0] 50 [16.67, 16.67, 16.67] 560

2 560 67.2 [22.4, 22.4, 22.4] 56 [18.67, 18.67, 18.67] 627.2

3 627.2 75.26 [25.09, 25.09, 25.09] 62.72 [20.91, 20.91, 20.91] 702.46

4 702.46 84.3 [28.1, 28.1, 28.1] 70.25 [23.42, 23.42, 23.42] 786.76

5 786.76 94.41 [31.47, 31.47, 31.47] 78.68 [26.23, 26.23, 26.23] 881.17

6 881.17 105.74 [35.25, 35.25, 35.25] 88.12 [29.37, 29.37, 29.37] 986.91

7 986.91 118.43 [39.48, 39.48, 39.48] 98.69 [32.9, 32.9, 32.9] 1105.34

8 1105.34 132.64 [44.21, 44.21, 44.21] 110.53 [36.84, 36.84, 36.84] 1237.98

9 1237.98 148.56 [49.52, 49.52, 49.52] 123.8 [41.27, 41.27, 41.27] 1386.54

10 1386.54 166.38 [55.46, 55.46, 55.46] 138.65 [46.22, 46.22, 46.22] 1552.92

11 1552.92 186.35 [62.12, 62.12, 62.12] 155.29 [51.76, 51.76, 51.76] 1739.27

12 1739.27 208.71 [69.57, 69.57, 69.57] 173.93 [57.98, 57.98, 57.98] 1947.99

13 1947.99 233.76 [77.92, 77.92, 77.92] 194.8 [64.93, 64.93, 64.93] 2181.75

14 2181.75 261.81 [87.27, 87.27, 87.27] 218.17 [72.72, 72.72, 72.72] 2443.56

15 2443.56 293.23 [97.74, 97.74, 97.74] 244.36 [81.45, 81.45, 81.45] 2736.78

16 2736.78 328.41 [109.47, 109.47, 109.47] 273.68 [91.23, 91.23, 91.23] 3065.2

17 3065.2 367.82 [122.61, 122.61, 122.61] 306.52 [102.17, 102.17, 102.17] 3433.02

18 3433.02 411.96 [137.32, 137.32, 137.32] 343.3 [114.43, 114.43, 114.43] 3844.98

19 3844.98 461.4 [153.8, 153.8, 153.8] 384.5 [128.17, 128.17, 128.17] 4306.38

20 4306.38 516.77 [172.26, 172.26, 172.26] 430.64 [143.55, 143.55, 143.55] 4823.15

21 4823.15 578.78 [192.93, 192.93, 192.93] 482.31 [160.77, 160.77, 160.77] 5401.92

22 5401.92 648.23 [216.08, 216.08, 216.08] 540.19 [180.06, 180.06, 180.06] 6050.16

23 6050.16 726.02 [242.01, 242.01, 242.01] 605.02 [201.67, 201.67, 201.67] 6776.17

24 6776.17 813.14 [271.05, 271.05, 271.05] 677.62 [225.87, 225.87, 225.87] 7589.31

25 7589.31 910.72 [303.57, 303.57, 303.57] 758.93 [252.98, 252.98, 252.98] 8500.03

26 8500.03 1020 [340.0, 340.0, 340.0] 850 [283.33, 283.33, 283.33] 9520.04

27 9520.04 1142.4 [380.8, 380.8, 380.8] 952 [317.33, 317.33, 317.33] 10662.44

28 10662.44 1279.49 [426.5, 426.5, 426.5] 1066.24 [355.41, 355.41, 355.41] 11941.93

29 11941.93 1433.03 [477.68, 477.68, 477.68] 1194.19 [398.06, 398.06, 398.06] 13374.97

30 13374.97 1605 [535.0, 535.0, 535.0] 1337.5 [445.83, 445.83, 445.83] 14979.96

31 14979.96 1797.6 [599.2, 599.2, 599.2] 1498 [499.33, 499.33, 499.33] 16777.56

32 16777.56 2013.31 [671.1, 671.1, 671.1] 1677.76 [559.25, 559.25, 559.25] 18790.86

33 18790.86 2254.9 [751.63, 751.63, 751.63] 1879.09 [626.36, 626.36, 626.36] 21045.77

34 21045.77 2525.49 [841.83, 841.83, 841.83] 2104.58 [701.53, 701.53, 701.53] 23571.26

35 23571.26 2828.55 [942.85, 942.85, 942.85] 2357.13 [785.71, 785.71, 785.71] 26399.81

36 26399.81 3167.98 [1055.99, 1055.99, 1055.99] 2639.98 [879.99, 879.99, 879.99] 29567.79

37 29567.79 3548.13 [1182.71, 1182.71, 1182.71] 2956.78 [985.59, 985.59, 985.59] 33115.92

38 33115.92 3973.91 [1324.64, 1324.64, 1324.64] 3311.59 [1103.86, 1103.86, 1103.86] 37089.83

39 37089.83 4450.78 [1483.59, 1483.59, 1483.59] 3708.98 [1236.33, 1236.33, 1236.33] 41540.61

40 41540.61 4984.87 [1661.62, 1661.62, 1661.62] 4154.06 [1384.69, 1384.69, 1384.69] 46525.49

41 46525.49 5583.06 [1861.02, 1861.02, 1861.02] 4652.55 [1550.85, 1550.85, 1550.85] 52108.54

42 52108.54 6253.03 [2084.34, 2084.34, 2084.34] 5210.85 [1736.95, 1736.95, 1736.95] 58361.57

43 58361.57 7003.39 [2334.46, 2334.46, 2334.46] 5836.16 [1945.39, 1945.39, 1945.39] 65364.96
Day Capital Start Profit (12%) Profit Parts Risk (10%) Risk Parts Capital End

44 65364.96 7843.79 [2614.6, 2614.6, 2614.6] 6536.5 [2178.83, 2178.83, 2178.83] 73208.75

45 73208.75 8785.05 [2928.35, 2928.35, 2928.35] 7320.88 [2440.29, 2440.29, 2440.29] 81993.8

46 81993.8 9839.26 [3279.75, 3279.75, 3279.75] 8199.38 [2733.13, 2733.13, 2733.13] 91833.06

47 91833.06 11019.97 [3673.32, 3673.32, 3673.32] 9183.31 [3061.1, 3061.1, 3061.1] 102853.03

48 102853.03 12342.36 [4114.12, 4114.12, 4114.12] 10285.3 [3428.43, 3428.43, 3428.43] 115195.39

49 115195.39 13823.45 [4607.82, 4607.82, 4607.82] 11519.54 [3839.85, 3839.85, 3839.85] 129018.83

50 129018.83 15482.26 [5160.75, 5160.75, 5160.75] 12901.88 [4300.63, 4300.63, 4300.63] 144501.09

51 144501.09 17340.13 [5780.04, 5780.04, 5780.04] 14450.11 [4816.7, 4816.7, 4816.7] 161841.23

52 161841.23 19420.95 [6473.65, 6473.65, 6473.65] 16184.12 [5394.71, 5394.71, 5394.71] 181262.17

53 181262.17 21751.46 [7250.49, 7250.49, 7250.49] 18126.22 [6042.07, 6042.07, 6042.07] 203013.63

54 203013.63 24361.64 [8120.55, 8120.55, 8120.55] 20301.36 [6767.12, 6767.12, 6767.12] 227375.27

55 227375.27 27285.03 [9095.01, 9095.01, 9095.01] 22737.53 [7579.18, 7579.18, 7579.18] 254660.3

56 254660.3 30559.24 [10186.41, 10186.41, 10186.41] 25466.03 [8488.68, 8488.68, 8488.68] 285219.54

57 285219.54 34226.34 [11408.78, 11408.78, 11408.78] 28521.95 [9507.32, 9507.32, 9507.32] 319445.88

58 319445.88 38333.51 [12777.84, 12777.84, 12777.84] 31944.59 [10648.2, 10648.2, 10648.2] 357779.39

59 357779.39 42933.53 [14311.18, 14311.18, 14311.18] 35777.94 [11925.98, 11925.98, 11925.98] 400712.92

60 400712.92 48085.55 [16028.52, 16028.52, 16028.52] 40071.29 [13357.1, 13357.1, 13357.1] 448798.47