| Account Balance | Daily Cash Withdrawal | Total Withdrawn | Total Profit | |
|---|---|---|---|---|
| Month 1 | ||||
| Month 2 | ||||
| Month 3 | ||||
| Month 4 | ||||
| Month 5 | ||||
| Month 6 | ||||
| Month 7 | ||||
| Month 8 | ||||
| Month 9 | ||||
| Month 10 | ||||
| Month 11 | ||||
| Month 12 | ||||
| Year End |
| Assume daily compounding while also withdrawing partial profits using the daily withdrawal percentage input above | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Trading Day | AM Spy Trade | Gain | Profit | AM SPX Trade | Gain | Profit | PM SPX Trade | Gain | Profit | Daily Gain | Daily Profit | End Of Day | Withdrawal Amount | Account Balance | Daily Withdrawal | Total Withdrawn | Total Profit | |||