Back to Growth LoopSample report preview
Creative Crusader
creativecrusader.com
Growth Loop Simulation
Calendar-Year Trading Plan
Generated 01 Sept 2026
Simulation Summary
| Starting capital | $100.00 |
| Daily growth target | 2% |
| Planning date | 09 Aug 2026 |
| Live trading start | 01 Sept 2026 |
| Practice period | 2026-08-09 → 2026-08-31 |
| First calendar year | 2026 (partial) |
| Remaining trading days | 88 |
| Bad weeks / year | 5 · 10% loss each (of week's capital) |
| Winning weeks / year | 10 · 2x daily rate |
| Salary (Yr 2-3) | 40% of bi-weekly profit, every 2 weeks |
Headline Results
| 2026 end capital | $397.88 |
| 2026 profit | $297.88 |
| 2027 total salary | $5,889.63 |
| 2028 total salary | $135,429.10 |
| Final capital | $210,377.03 |
| Total withdrawn as salary | $141,318.73 |
Creative Crusader · creativecrusader.com2. Day-by-Day Plan — All Three Years
Every trading day across Year 1, Year 2 and Year 3 — with the Trading Day, Week number and Year for each row. Every 2nd week in Years 2 & 3 is a Pay Day — those rows are highlighted in green and show the salary that comes out in your pocket.
Year 1 — 2026 (partial) · Capital-building (no salary)
| Year | Trading Day | Date | Week | Type | Start | Target | % | End |
|---|---|---|---|---|---|---|---|---|
| Y1 | #1 | 01 Sept | 1 | Normal | $100.00 | +$2.00 | +2.00% | $102.00 |
| Y1 | #2 | 02 Sept | 1 | Normal | $102.00 | +$2.04 | +2.00% | $104.04 |
| Y1 | #3 | 03 Sept | 1 | Normal | $104.04 | +$2.08 | +2.00% | $106.12 |
| Y1 | #4 | 04 Sept | 1 | Normal | $106.12 | +$2.12 | +2.00% | $108.24 |
| Y1 | #5 | 07 Sept | 2 | Bad | $108.24 | $-2.16 | -2.00% | $106.08 |
| Y1 | #6 | 08 Sept | 2 | Bad | $106.08 | $-2.16 | -2.04% | $103.91 |
| Y1 | #7 | 09 Sept | 2 | Bad | $103.91 | $-2.16 | -2.08% | $101.75 |
| Y1 | #8 | 10 Sept | 2 | Bad | $101.75 | $-2.16 | -2.13% | $99.58 |
| Y1 | #9 | 11 Sept | 2 | Bad | $99.58 | $-2.16 | -2.17% | $97.42 |
| Y1 | #10 | 14 Sept | 3 | Winning | $97.42 | +$3.90 | +4.00% | $101.32 |
| Y1 | #11 | 15 Sept | 3 | Winning | $101.32 | +$4.05 | +4.00% | $105.37 |
| Y1 | #12 | 16 Sept | 3 | Winning | $105.37 | +$4.21 | +4.00% | $109.58 |
| Y1 | #13 | 17 Sept | 3 | Winning | $109.58 | +$4.38 | +4.00% | $113.97 |
| Y1 | #14 | 18 Sept | 3 | Winning | $113.97 | +$4.56 | +4.00% | $118.52 |
| Y1 | #15 | 21 Sept | 4 | Normal | $118.52 | +$2.37 | +2.00% | $120.90 |
| Y1 | #16 | 22 Sept | 4 | Normal | $120.90 | +$2.42 | +2.00% | $123.31 |
| Y1 | #17 | 23 Sept | 4 | Normal | $123.31 | +$2.47 | +2.00% | $125.78 |
| Y1 | #18 | 24 Sept | 4 | Normal | $125.78 | +$2.52 | +2.00% | $128.30 |
| Y1 | #19 | 25 Sept | 4 | Normal | $128.30 | +$2.57 | +2.00% | $130.86 |
| Y1 | #20 | 28 Sept | 5 | Bad | $130.86 | $-2.62 | -2.00% | $128.24 |
| Y1 | #21 | 29 Sept | 5 | Bad | $128.24 | $-2.62 | -2.04% | $125.63 |
| Y1 | #22 | 30 Sept | 5 | Bad | $125.63 | $-2.62 | -2.08% | $123.01 |
| Y1 | #23 | 01 Oct | 5 | Bad | $123.01 | $-2.62 | -2.13% | $120.39 |
| Y1 | #24 | 02 Oct | 5 | Bad | $120.39 | $-2.62 | -2.17% | $117.78 |
| Y1 | #25 | 05 Oct | 6 | Normal | $117.78 | +$2.36 | +2.00% | $120.13 |
| Y1 | #26 | 06 Oct | 6 | Normal | $120.13 | +$2.40 | +2.00% | $122.53 |
| Y1 | #27 | 07 Oct | 6 | Normal | $122.53 | +$2.45 | +2.00% | $124.98 |
| Y1 | #28 | 08 Oct | 6 | Normal | $124.98 | +$2.50 | +2.00% | $127.48 |
| Y1 | #29 | 09 Oct | 6 | Normal | $127.48 | +$2.55 | +2.00% | $130.03 |
| Y1 | #30 | 12 Oct | 7 | Winning | $130.03 | +$5.20 | +4.00% | $135.23 |
| Y1 | #31 | 13 Oct | 7 | Winning | $135.23 | +$5.41 | +4.00% | $140.64 |
| Y1 | #32 | 14 Oct | 7 | Winning | $140.64 | +$5.63 | +4.00% | $146.27 |
| Y1 | #33 | 15 Oct | 7 | Winning | $146.27 | +$5.85 | +4.00% | $152.12 |
| Y1 | #34 | 16 Oct | 7 | Winning | $152.12 | +$6.08 | +4.00% | $158.21 |
| Y1 | #35 | 19 Oct | 8 | Winning | $158.21 | +$6.33 | +4.00% | $164.53 |
| Y1 | #36 | 20 Oct | 8 | Winning | $164.53 | +$6.58 | +4.00% | $171.11 |
| Y1 | #37 | 21 Oct | 8 | Winning | $171.11 | +$6.84 | +4.00% | $177.96 |
| Y1 | #38 | 22 Oct | 8 | Winning | $177.96 | +$7.12 | +4.00% | $185.08 |
| Y1 | #39 | 23 Oct | 8 | Winning | $185.08 | +$7.40 | +4.00% | $192.48 |
| Y1 | #40 | 26 Oct | 9 | Bad | $192.48 | $-3.85 | -2.00% | $188.63 |
| Y1 | #41 | 27 Oct | 9 | Bad | $188.63 | $-3.85 | -2.04% | $184.78 |
| Y1 | #42 | 28 Oct | 9 | Bad | $184.78 | $-3.85 | -2.08% | $180.93 |
| Y1 | #43 | 29 Oct | 9 | Bad | $180.93 | $-3.85 | -2.13% | $177.08 |
| Y1 | #44 | 30 Oct | 9 | Bad | $177.08 | $-3.85 | -2.17% | $173.23 |
| Y1 | #45 | 02 Nov | 10 | Winning | $173.23 | +$6.93 | +4.00% | $180.16 |
| Y1 | #46 | 03 Nov | 10 | Winning | $180.16 | +$7.21 | +4.00% | $187.37 |
| Y1 | #47 | 04 Nov | 10 | Winning | $187.37 | +$7.49 | +4.00% | $194.86 |
| Y1 | #48 | 05 Nov | 10 | Winning | $194.86 | +$7.79 | +4.00% | $202.66 |
| Y1 | #49 | 06 Nov | 10 | Winning | $202.66 | +$8.11 | +4.00% | $210.76 |
| Y1 | #50 | 09 Nov | 11 | Winning | $210.76 | +$8.43 | +4.00% | $219.19 |
| Y1 | #51 | 10 Nov | 11 | Winning | $219.19 | +$8.77 | +4.00% | $227.96 |
| Y1 | #52 | 11 Nov | 11 | Winning | $227.96 | +$9.12 | +4.00% | $237.08 |
| Y1 | #53 | 12 Nov | 11 | Winning | $237.08 | +$9.48 | +4.00% | $246.56 |
| Y1 | #54 | 13 Nov | 11 | Winning | $246.56 | +$9.86 | +4.00% | $256.43 |
| Y1 | #55 | 16 Nov | 12 | Normal | $256.43 | +$5.13 | +2.00% | $261.56 |
| Y1 | #56 | 17 Nov | 12 | Normal | $261.56 | +$5.23 | +2.00% | $266.79 |
| Y1 | #57 | 18 Nov | 12 | Normal | $266.79 | +$5.34 | +2.00% | $272.12 |
| Y1 | #58 | 19 Nov | 12 | Normal | $272.12 | +$5.44 | +2.00% | $277.56 |
| Y1 | #59 | 20 Nov | 12 | Normal | $277.56 | +$5.55 | +2.00% | $283.12 |
| Y1 | #60 | 23 Nov | 13 | Bad | $283.12 | $-5.66 | -2.00% | $277.45 |
| Y1 | #61 | 24 Nov | 13 | Bad | $277.45 | $-5.66 | -2.04% | $271.79 |
| Y1 | #62 | 25 Nov | 13 | Bad | $271.79 | $-5.66 | -2.08% | $266.13 |
| Y1 | #63 | 26 Nov | 13 | Bad | $266.13 | $-5.66 | -2.13% | $260.47 |
| Y1 | #64 | 27 Nov | 13 | Bad | $260.47 | $-5.66 | -2.17% | $254.80 |
| Y1 | #65 | 30 Nov | 14 | Normal | $254.80 | +$5.10 | +2.00% | $259.90 |
| Y1 | #66 | 01 Dec | 14 | Normal | $259.90 | +$5.20 | +2.00% | $265.10 |
| Y1 | #67 | 02 Dec | 14 | Normal | $265.10 | +$5.30 | +2.00% | $270.40 |
| Y1 | #68 | 03 Dec | 14 | Normal | $270.40 | +$5.41 | +2.00% | $275.81 |
| Y1 | #69 | 04 Dec | 14 | Normal | $275.81 | +$5.52 | +2.00% | $281.32 |
| Y1 | #70 | 07 Dec | 15 | Winning | $281.32 | +$11.25 | +4.00% | $292.58 |
| Y1 | #71 | 08 Dec | 15 | Winning | $292.58 | +$11.70 | +4.00% | $304.28 |
| Y1 | #72 | 09 Dec | 15 | Winning | $304.28 | +$12.17 | +4.00% | $316.45 |
| Y1 | #73 | 10 Dec | 15 | Winning | $316.45 | +$12.66 | +4.00% | $329.11 |
| Y1 | #74 | 11 Dec | 15 | Winning | $329.11 | +$13.16 | +4.00% | $342.27 |
| Y1 | #75 | 14 Dec | 16 | Bad | $342.27 | $-6.85 | -2.00% | $335.43 |
| Y1 | #76 | 15 Dec | 16 | Bad | $335.43 | $-6.85 | -2.04% | $328.58 |
| Y1 | #77 | 16 Dec | 16 | Bad | $328.58 | $-6.85 | -2.08% | $321.74 |
| Y1 | #78 | 17 Dec | 16 | Bad | $321.74 | $-6.85 | -2.13% | $314.89 |
| Y1 | #79 | 18 Dec | 16 | Bad | $314.89 | $-6.85 | -2.17% | $308.05 |
| Y1 | #80 | 21 Dec | 17 | Normal | $308.05 | +$6.16 | +2.00% | $314.21 |
| Y1 | #81 | 22 Dec | 17 | Normal | $314.21 | +$6.28 | +2.00% | $320.49 |
| Y1 | #82 | 23 Dec | 17 | Normal | $320.49 | +$6.41 | +2.00% | $326.90 |
| Y1 | #83 | 24 Dec | 17 | Normal | $326.90 | +$6.54 | +2.00% | $333.44 |
| Y1 | #84 | 25 Dec | 17 | Normal | $333.44 | +$6.67 | +2.00% | $340.11 |
| Y1 | #85 | 28 Dec | 18 | Winning | $340.11 | +$13.60 | +4.00% | $353.71 |
| Y1 | #86 | 29 Dec | 18 | Winning | $353.71 | +$14.15 | +4.00% | $367.86 |
| Y1 | #87 | 30 Dec | 18 | Winning | $367.86 | +$14.71 | +4.00% | $382.58 |
| Y1 | #88 | 31 Dec | 18 | Winning | $382.58 | +$15.30 | +4.00% | $397.88 |
Year 2 — 2027 · Salary begins every 2 weeks
| Year | Trading Day | Date | Week | Type | Start | Target | % | End | Pay Day |
|---|---|---|---|---|---|---|---|---|---|
| Y2 | #1 | 28 Dec | 1 | Normal | $397.88 | +$7.96 | +2.00% | $405.84 | — |
| Y2 | #2 | 29 Dec | 1 | Normal | $405.84 | +$8.12 | +2.00% | $413.95 | — |
| Y2 | #3 | 30 Dec | 1 | Normal | $413.95 | +$8.28 | +2.00% | $422.23 | — |
| Y2 | #4 | 31 Dec | 1 | Normal | $422.23 | +$8.44 | +2.00% | $430.68 | — |
| Y2 | #5 | 01 Jan | 1 | Normal | $430.68 | +$8.61 | +2.00% | $439.29 | — |
| Y2 | #6 | 04 Jan | 2 | Normal | $439.29 | +$8.79 | +2.00% | $448.08 | — |
| Y2 | #7 | 05 Jan | 2 | Normal | $448.08 | +$8.96 | +2.00% | $457.04 | — |
| Y2 | #8 | 06 Jan | 2 | Normal | $457.04 | +$9.14 | +2.00% | $466.18 | — |
| Y2 | #9 | 07 Jan | 2 | Normal | $466.18 | +$9.32 | +2.00% | $475.50 | — |
| Y2 | #10 | 08 Jan | 2 | Pay Day | $475.50 | +$9.51 | +2.00% | $450.16 | $34.85 |
| Y2 | #11 | 11 Jan | 3 | Normal | $450.16 | +$9.00 | +2.00% | $459.16 | — |
| Y2 | #12 | 12 Jan | 3 | Normal | $459.16 | +$9.18 | +2.00% | $468.35 | — |
| Y2 | #13 | 13 Jan | 3 | Normal | $468.35 | +$9.37 | +2.00% | $477.71 | — |
| Y2 | #14 | 14 Jan | 3 | Normal | $477.71 | +$9.55 | +2.00% | $487.27 | — |
| Y2 | #15 | 15 Jan | 3 | Normal | $487.27 | +$9.75 | +2.00% | $497.01 | — |
| Y2 | #16 | 18 Jan | 4 | Normal | $497.01 | +$9.94 | +2.00% | $506.95 | — |
| Y2 | #17 | 19 Jan | 4 | Normal | $506.95 | +$10.14 | +2.00% | $517.09 | — |
| Y2 | #18 | 20 Jan | 4 | Normal | $517.09 | +$10.34 | +2.00% | $527.43 | — |
| Y2 | #19 | 21 Jan | 4 | Normal | $527.43 | +$10.55 | +2.00% | $537.98 | — |
| Y2 | #20 | 22 Jan | 4 | Pay Day | $537.98 | +$10.76 | +2.00% | $509.31 | $39.43 |
| Y2 | #21 | 25 Jan | 5 | Bad | $509.31 | $-10.19 | -2.00% | $499.12 | — |
| Y2 | #22 | 26 Jan | 5 | Bad | $499.12 | $-10.19 | -2.04% | $488.94 | — |
| Y2 | #23 | 27 Jan | 5 | Bad | $488.94 | $-10.19 | -2.08% | $478.75 | — |
| Y2 | #24 | 28 Jan | 5 | Bad | $478.75 | $-10.19 | -2.13% | $468.56 | — |
| Y2 | #25 | 29 Jan | 5 | Bad | $468.56 | $-10.19 | -2.17% | $458.38 | — |
| Y2 | #26 | 01 Feb | 6 | Normal | $458.38 | +$9.17 | +2.00% | $467.55 | — |
| Y2 | #27 | 02 Feb | 6 | Normal | $467.55 | +$9.35 | +2.00% | $476.90 | — |
| Y2 | #28 | 03 Feb | 6 | Normal | $476.90 | +$9.54 | +2.00% | $486.43 | — |
| Y2 | #29 | 04 Feb | 6 | Normal | $486.43 | +$9.73 | +2.00% | $496.16 | — |
| Y2 | #30 | 05 Feb | 6 | Pay Day | $496.16 | +$9.92 | +2.00% | $506.09 | No pay |
| Y2 | #31 | 08 Feb | 7 | Normal | $506.09 | +$10.12 | +2.00% | $516.21 | — |
| Y2 | #32 | 09 Feb | 7 | Normal | $516.21 | +$10.32 | +2.00% | $526.53 | — |
| Y2 | #33 | 10 Feb | 7 | Normal | $526.53 | +$10.53 | +2.00% | $537.06 | — |
| Y2 | #34 | 11 Feb | 7 | Normal | $537.06 | +$10.74 | +2.00% | $547.80 | — |
| Y2 | #35 | 12 Feb | 7 | Normal | $547.80 | +$10.96 | +2.00% | $558.76 | — |
| Y2 | #36 | 15 Feb | 8 | Normal | $558.76 | +$11.18 | +2.00% | $569.93 | — |
| Y2 | #37 | 16 Feb | 8 | Normal | $569.93 | +$11.40 | +2.00% | $581.33 | — |
| Y2 | #38 | 17 Feb | 8 | Normal | $581.33 | +$11.63 | +2.00% | $592.96 | — |
| Y2 | #39 | 18 Feb | 8 | Normal | $592.96 | +$11.86 | +2.00% | $604.82 | — |
| Y2 | #40 | 19 Feb | 8 | Pay Day | $604.82 | +$12.10 | +2.00% | $572.58 | $44.33 |
| Y2 | #41 | 22 Feb | 9 | Winning | $572.58 | +$22.90 | +4.00% | $595.49 | — |
| Y2 | #42 | 23 Feb | 9 | Winning | $595.49 | +$23.82 | +4.00% | $619.31 | — |
| Y2 | #43 | 24 Feb | 9 | Winning | $619.31 | +$24.77 | +4.00% | $644.08 | — |
| Y2 | #44 | 25 Feb | 9 | Winning | $644.08 | +$25.76 | +4.00% | $669.84 | — |
| Y2 | #45 | 26 Feb | 9 | Winning | $669.84 | +$26.79 | +4.00% | $696.64 | — |
| Y2 | #46 | 01 Mar | 10 | Normal | $696.64 | +$13.93 | +2.00% | $710.57 | — |
| Y2 | #47 | 02 Mar | 10 | Normal | $710.57 | +$14.21 | +2.00% | $724.78 | — |
| Y2 | #48 | 03 Mar | 10 | Normal | $724.78 | +$14.50 | +2.00% | $739.28 | — |
| Y2 | #49 | 04 Mar | 10 | Normal | $739.28 | +$14.79 | +2.00% | $754.06 | — |
| Y2 | #50 | 05 Mar | 10 | Pay Day | $754.06 | +$15.08 | +2.00% | $690.52 | $78.62 |
| Y2 | #51 | 08 Mar | 11 | Normal | $690.52 | +$13.81 | +2.00% | $704.33 | — |
| Y2 | #52 | 09 Mar | 11 | Normal | $704.33 | +$14.09 | +2.00% | $718.42 | — |
| Y2 | #53 | 10 Mar | 11 | Normal | $718.42 | +$14.37 | +2.00% | $732.78 | — |
| Y2 | #54 | 11 Mar | 11 | Normal | $732.78 | +$14.66 | +2.00% | $747.44 | — |
| Y2 | #55 | 12 Mar | 11 | Normal | $747.44 | +$14.95 | +2.00% | $762.39 | — |
| Y2 | #56 | 15 Mar | 12 | Normal | $762.39 | +$15.25 | +2.00% | $777.64 | — |
| Y2 | #57 | 16 Mar | 12 | Normal | $777.64 | +$15.55 | +2.00% | $793.19 | — |
| Y2 | #58 | 17 Mar | 12 | Normal | $793.19 | +$15.86 | +2.00% | $809.05 | — |
| Y2 | #59 | 18 Mar | 12 | Normal | $809.05 | +$16.18 | +2.00% | $825.23 | — |
| Y2 | #60 | 19 Mar | 12 | Pay Day | $825.23 | +$16.50 | +2.00% | $781.25 | $60.49 |
| Y2 | #61 | 22 Mar | 13 | Normal | $781.25 | +$15.63 | +2.00% | $796.88 | — |
| Y2 | #62 | 23 Mar | 13 | Normal | $796.88 | +$15.94 | +2.00% | $812.81 | — |
| Y2 | #63 | 24 Mar | 13 | Normal | $812.81 | +$16.26 | +2.00% | $829.07 | — |
| Y2 | #64 | 25 Mar | 13 | Normal | $829.07 | +$16.58 | +2.00% | $845.65 | — |
| Y2 | #65 | 26 Mar | 13 | Normal | $845.65 | +$16.91 | +2.00% | $862.56 | — |
| Y2 | #66 | 29 Mar | 14 | Winning | $862.56 | +$34.50 | +4.00% | $897.07 | — |
| Y2 | #67 | 30 Mar | 14 | Winning | $897.07 | +$35.88 | +4.00% | $932.95 | — |
| Y2 | #68 | 31 Mar | 14 | Winning | $932.95 | +$37.32 | +4.00% | $970.27 | — |
| Y2 | #69 | 01 Apr | 14 | Winning | $970.27 | +$38.81 | +4.00% | $1,009.08 | — |
| Y2 | #70 | 02 Apr | 14 | Pay Day | $1,009.08 | +$40.36 | +4.00% | $942.16 | $107.28 |
| Y2 | #71 | 05 Apr | 15 | Normal | $942.16 | +$18.84 | +2.00% | $961.01 | — |
| Y2 | #72 | 06 Apr | 15 | Normal | $961.01 | +$19.22 | +2.00% | $980.23 | — |
| Y2 | #73 | 07 Apr | 15 | Normal | $980.23 | +$19.60 | +2.00% | $999.83 | — |
| Y2 | #74 | 08 Apr | 15 | Normal | $999.83 | +$20.00 | +2.00% | $1,019.83 | — |
| Y2 | #75 | 09 Apr | 15 | Normal | $1,019.83 | +$20.40 | +2.00% | $1,040.23 | — |
| Y2 | #76 | 12 Apr | 16 | Bad | $1,040.23 | $-20.80 | -2.00% | $1,019.42 | — |
| Y2 | #77 | 13 Apr | 16 | Bad | $1,019.42 | $-20.80 | -2.04% | $998.62 | — |
| Y2 | #78 | 14 Apr | 16 | Bad | $998.62 | $-20.80 | -2.08% | $977.81 | — |
| Y2 | #79 | 15 Apr | 16 | Bad | $977.81 | $-20.80 | -2.13% | $957.01 | — |
| Y2 | #80 | 16 Apr | 16 | Pay Day | $957.01 | $-20.80 | -2.17% | $936.20 | No pay |
| Y2 | #81 | 19 Apr | 17 | Normal | $936.20 | +$18.72 | +2.00% | $954.93 | — |
| Y2 | #82 | 20 Apr | 17 | Normal | $954.93 | +$19.10 | +2.00% | $974.03 | — |
| Y2 | #83 | 21 Apr | 17 | Normal | $974.03 | +$19.48 | +2.00% | $993.51 | — |
| Y2 | #84 | 22 Apr | 17 | Normal | $993.51 | +$19.87 | +2.00% | $1,013.38 | — |
| Y2 | #85 | 23 Apr | 17 | Normal | $1,013.38 | +$20.27 | +2.00% | $1,033.64 | — |
| Y2 | #86 | 26 Apr | 18 | Normal | $1,033.64 | +$20.67 | +2.00% | $1,054.32 | — |
| Y2 | #87 | 27 Apr | 18 | Normal | $1,054.32 | +$21.09 | +2.00% | $1,075.40 | — |
| Y2 | #88 | 28 Apr | 18 | Normal | $1,075.40 | +$21.51 | +2.00% | $1,096.91 | — |
| Y2 | #89 | 29 Apr | 18 | Normal | $1,096.91 | +$21.94 | +2.00% | $1,118.85 | — |
| Y2 | #90 | 30 Apr | 18 | Pay Day | $1,118.85 | +$22.38 | +2.00% | $1,059.22 | $82.01 |
| Y2 | #91 | 03 May | 19 | Winning | $1,059.22 | +$42.37 | +4.00% | $1,101.59 | — |
| Y2 | #92 | 04 May | 19 | Winning | $1,101.59 | +$44.06 | +4.00% | $1,145.65 | — |
| Y2 | #93 | 05 May | 19 | Winning | $1,145.65 | +$45.83 | +4.00% | $1,191.48 | — |
| Y2 | #94 | 06 May | 19 | Winning | $1,191.48 | +$47.66 | +4.00% | $1,239.13 | — |
| Y2 | #95 | 07 May | 19 | Winning | $1,239.13 | +$49.57 | +4.00% | $1,288.70 | — |
| Y2 | #96 | 10 May | 20 | Normal | $1,288.70 | +$25.77 | +2.00% | $1,314.47 | — |
| Y2 | #97 | 11 May | 20 | Normal | $1,314.47 | +$26.29 | +2.00% | $1,340.76 | — |
| Y2 | #98 | 12 May | 20 | Normal | $1,340.76 | +$26.82 | +2.00% | $1,367.58 | — |
| Y2 | #99 | 13 May | 20 | Normal | $1,367.58 | +$27.35 | +2.00% | $1,394.93 | — |
| Y2 | #100 | 14 May | 20 | Pay Day | $1,394.93 | +$27.90 | +2.00% | $1,277.38 | $145.44 |
| Y2 | #101 | 17 May | 21 | Normal | $1,277.38 | +$25.55 | +2.00% | $1,302.93 | — |
| Y2 | #102 | 18 May | 21 | Normal | $1,302.93 | +$26.06 | +2.00% | $1,328.99 | — |
| Y2 | #103 | 19 May | 21 | Normal | $1,328.99 | +$26.58 | +2.00% | $1,355.57 | — |
| Y2 | #104 | 20 May | 21 | Normal | $1,355.57 | +$27.11 | +2.00% | $1,382.68 | — |
| Y2 | #105 | 21 May | 21 | Normal | $1,382.68 | +$27.65 | +2.00% | $1,410.34 | — |
| Y2 | #106 | 24 May | 22 | Normal | $1,410.34 | +$28.21 | +2.00% | $1,438.54 | — |
| Y2 | #107 | 25 May | 22 | Normal | $1,438.54 | +$28.77 | +2.00% | $1,467.31 | — |
| Y2 | #108 | 26 May | 22 | Normal | $1,467.31 | +$29.35 | +2.00% | $1,496.66 | — |
| Y2 | #109 | 27 May | 22 | Normal | $1,496.66 | +$29.93 | +2.00% | $1,526.59 | — |
| Y2 | #110 | 28 May | 22 | Pay Day | $1,526.59 | +$30.53 | +2.00% | $1,445.23 | $111.90 |
| Y2 | #111 | 31 May | 23 | Normal | $1,445.23 | +$28.90 | +2.00% | $1,474.13 | — |
| Y2 | #112 | 01 Jun | 23 | Normal | $1,474.13 | +$29.48 | +2.00% | $1,503.62 | — |
| Y2 | #113 | 02 Jun | 23 | Normal | $1,503.62 | +$30.07 | +2.00% | $1,533.69 | — |
| Y2 | #114 | 03 Jun | 23 | Normal | $1,533.69 | +$30.67 | +2.00% | $1,564.36 | — |
| Y2 | #115 | 04 Jun | 23 | Normal | $1,564.36 | +$31.29 | +2.00% | $1,595.65 | — |
| Y2 | #116 | 07 Jun | 24 | Winning | $1,595.65 | +$63.83 | +4.00% | $1,659.47 | — |
| Y2 | #117 | 08 Jun | 24 | Winning | $1,659.47 | +$66.38 | +4.00% | $1,725.85 | — |
| Y2 | #118 | 09 Jun | 24 | Winning | $1,725.85 | +$69.03 | +4.00% | $1,794.89 | — |
| Y2 | #119 | 10 Jun | 24 | Winning | $1,794.89 | +$71.80 | +4.00% | $1,866.68 | — |
| Y2 | #120 | 11 Jun | 24 | Pay Day | $1,866.68 | +$74.67 | +4.00% | $1,742.90 | $198.45 |
| Y2 | #121 | 14 Jun | 25 | Normal | $1,742.90 | +$34.86 | +2.00% | $1,777.76 | — |
| Y2 | #122 | 15 Jun | 25 | Normal | $1,777.76 | +$35.56 | +2.00% | $1,813.32 | — |
| Y2 | #123 | 16 Jun | 25 | Normal | $1,813.32 | +$36.27 | +2.00% | $1,849.58 | — |
| Y2 | #124 | 17 Jun | 25 | Normal | $1,849.58 | +$36.99 | +2.00% | $1,886.57 | — |
| Y2 | #125 | 18 Jun | 25 | Normal | $1,886.57 | +$37.73 | +2.00% | $1,924.30 | — |
| Y2 | #126 | 21 Jun | 26 | Bad | $1,924.30 | $-38.49 | -2.00% | $1,885.82 | — |
| Y2 | #127 | 22 Jun | 26 | Bad | $1,885.82 | $-38.49 | -2.04% | $1,847.33 | — |
| Y2 | #128 | 23 Jun | 26 | Bad | $1,847.33 | $-38.49 | -2.08% | $1,808.85 | — |
| Y2 | #129 | 24 Jun | 26 | Bad | $1,808.85 | $-38.49 | -2.13% | $1,770.36 | — |
| Y2 | #130 | 25 Jun | 26 | Pay Day | $1,770.36 | $-38.49 | -2.17% | $1,731.87 | No pay |
| Y2 | #131 | 28 Jun | 27 | Normal | $1,731.87 | +$34.64 | +2.00% | $1,766.51 | — |
| Y2 | #132 | 29 Jun | 27 | Normal | $1,766.51 | +$35.33 | +2.00% | $1,801.84 | — |
| Y2 | #133 | 30 Jun | 27 | Normal | $1,801.84 | +$36.04 | +2.00% | $1,837.88 | — |
| Y2 | #134 | 01 Jul | 27 | Normal | $1,837.88 | +$36.76 | +2.00% | $1,874.64 | — |
| Y2 | #135 | 02 Jul | 27 | Normal | $1,874.64 | +$37.49 | +2.00% | $1,912.13 | — |
| Y2 | #136 | 05 Jul | 28 | Winning | $1,912.13 | +$76.49 | +4.00% | $1,988.61 | — |
| Y2 | #137 | 06 Jul | 28 | Winning | $1,988.61 | +$79.54 | +4.00% | $2,068.16 | — |
| Y2 | #138 | 07 Jul | 28 | Winning | $2,068.16 | +$82.73 | +4.00% | $2,150.89 | — |
| Y2 | #139 | 08 Jul | 28 | Winning | $2,150.89 | +$86.04 | +4.00% | $2,236.92 | — |
| Y2 | #140 | 09 Jul | 28 | Pay Day | $2,236.92 | +$89.48 | +4.00% | $2,088.59 | $237.81 |
| Y2 | #141 | 12 Jul | 29 | Normal | $2,088.59 | +$41.77 | +2.00% | $2,130.36 | — |
| Y2 | #142 | 13 Jul | 29 | Normal | $2,130.36 | +$42.61 | +2.00% | $2,172.97 | — |
| Y2 | #143 | 14 Jul | 29 | Normal | $2,172.97 | +$43.46 | +2.00% | $2,216.43 | — |
| Y2 | #144 | 15 Jul | 29 | Normal | $2,216.43 | +$44.33 | +2.00% | $2,260.75 | — |
| Y2 | #145 | 16 Jul | 29 | Normal | $2,260.75 | +$45.22 | +2.00% | $2,305.97 | — |
| Y2 | #146 | 19 Jul | 30 | Normal | $2,305.97 | +$46.12 | +2.00% | $2,352.09 | — |
| Y2 | #147 | 20 Jul | 30 | Normal | $2,352.09 | +$47.04 | +2.00% | $2,399.13 | — |
| Y2 | #148 | 21 Jul | 30 | Normal | $2,399.13 | +$47.98 | +2.00% | $2,447.11 | — |
| Y2 | #149 | 22 Jul | 30 | Normal | $2,447.11 | +$48.94 | +2.00% | $2,496.06 | — |
| Y2 | #150 | 23 Jul | 30 | Pay Day | $2,496.06 | +$49.92 | +2.00% | $2,363.02 | $182.96 |
| Y2 | #151 | 26 Jul | 31 | Normal | $2,363.02 | +$47.26 | +2.00% | $2,410.28 | — |
| Y2 | #152 | 27 Jul | 31 | Normal | $2,410.28 | +$48.21 | +2.00% | $2,458.49 | — |
| Y2 | #153 | 28 Jul | 31 | Normal | $2,458.49 | +$49.17 | +2.00% | $2,507.66 | — |
| Y2 | #154 | 29 Jul | 31 | Normal | $2,507.66 | +$50.15 | +2.00% | $2,557.81 | — |
| Y2 | #155 | 30 Jul | 31 | Normal | $2,557.81 | +$51.16 | +2.00% | $2,608.97 | — |
| Y2 | #156 | 02 Aug | 32 | Normal | $2,608.97 | +$52.18 | +2.00% | $2,661.15 | — |
| Y2 | #157 | 03 Aug | 32 | Normal | $2,661.15 | +$53.22 | +2.00% | $2,714.37 | — |
| Y2 | #158 | 04 Aug | 32 | Normal | $2,714.37 | +$54.29 | +2.00% | $2,768.66 | — |
| Y2 | #159 | 05 Aug | 32 | Normal | $2,768.66 | +$55.37 | +2.00% | $2,824.03 | — |
| Y2 | #160 | 06 Aug | 32 | Pay Day | $2,824.03 | +$56.48 | +2.00% | $2,673.51 | $207.00 |
| Y2 | #161 | 09 Aug | 33 | Winning | $2,673.51 | +$106.94 | +4.00% | $2,780.46 | — |
| Y2 | #162 | 10 Aug | 33 | Winning | $2,780.46 | +$111.22 | +4.00% | $2,891.67 | — |
| Y2 | #163 | 11 Aug | 33 | Winning | $2,891.67 | +$115.67 | +4.00% | $3,007.34 | — |
| Y2 | #164 | 12 Aug | 33 | Winning | $3,007.34 | +$120.29 | +4.00% | $3,127.63 | — |
| Y2 | #165 | 13 Aug | 33 | Winning | $3,127.63 | +$125.11 | +4.00% | $3,252.74 | — |
| Y2 | #166 | 16 Aug | 34 | Normal | $3,252.74 | +$65.05 | +2.00% | $3,317.79 | — |
| Y2 | #167 | 17 Aug | 34 | Normal | $3,317.79 | +$66.36 | +2.00% | $3,384.15 | — |
| Y2 | #168 | 18 Aug | 34 | Normal | $3,384.15 | +$67.68 | +2.00% | $3,451.83 | — |
| Y2 | #169 | 19 Aug | 34 | Normal | $3,451.83 | +$69.04 | +2.00% | $3,520.87 | — |
| Y2 | #170 | 20 Aug | 34 | Pay Day | $3,520.87 | +$70.42 | +2.00% | $3,224.18 | $367.11 |
| Y2 | #171 | 23 Aug | 35 | Normal | $3,224.18 | +$64.48 | +2.00% | $3,288.66 | — |
| Y2 | #172 | 24 Aug | 35 | Normal | $3,288.66 | +$65.77 | +2.00% | $3,354.43 | — |
| Y2 | #173 | 25 Aug | 35 | Normal | $3,354.43 | +$67.09 | +2.00% | $3,421.52 | — |
| Y2 | #174 | 26 Aug | 35 | Normal | $3,421.52 | +$68.43 | +2.00% | $3,489.95 | — |
| Y2 | #175 | 27 Aug | 35 | Normal | $3,489.95 | +$69.80 | +2.00% | $3,559.75 | — |
| Y2 | #176 | 30 Aug | 36 | Bad | $3,559.75 | $-71.20 | -2.00% | $3,488.56 | — |
| Y2 | #177 | 31 Aug | 36 | Bad | $3,488.56 | $-71.20 | -2.04% | $3,417.36 | — |
| Y2 | #178 | 01 Sept | 36 | Bad | $3,417.36 | $-71.20 | -2.08% | $3,346.17 | — |
| Y2 | #179 | 02 Sept | 36 | Bad | $3,346.17 | $-71.20 | -2.13% | $3,274.97 | — |
| Y2 | #180 | 03 Sept | 36 | Pay Day | $3,274.97 | $-71.20 | -2.17% | $3,203.78 | No pay |
| Y2 | #181 | 06 Sept | 37 | Normal | $3,203.78 | +$64.08 | +2.00% | $3,267.85 | — |
| Y2 | #182 | 07 Sept | 37 | Normal | $3,267.85 | +$65.36 | +2.00% | $3,333.21 | — |
| Y2 | #183 | 08 Sept | 37 | Normal | $3,333.21 | +$66.66 | +2.00% | $3,399.87 | — |
| Y2 | #184 | 09 Sept | 37 | Normal | $3,399.87 | +$68.00 | +2.00% | $3,467.87 | — |
| Y2 | #185 | 10 Sept | 37 | Normal | $3,467.87 | +$69.36 | +2.00% | $3,537.23 | — |
| Y2 | #186 | 13 Sept | 38 | Winning | $3,537.23 | +$141.49 | +4.00% | $3,678.72 | — |
| Y2 | #187 | 14 Sept | 38 | Winning | $3,678.72 | +$147.15 | +4.00% | $3,825.87 | — |
| Y2 | #188 | 15 Sept | 38 | Winning | $3,825.87 | +$153.03 | +4.00% | $3,978.90 | — |
| Y2 | #189 | 16 Sept | 38 | Winning | $3,978.90 | +$159.16 | +4.00% | $4,138.06 | — |
| Y2 | #190 | 17 Sept | 38 | Pay Day | $4,138.06 | +$165.52 | +4.00% | $3,863.66 | $439.92 |
| Y2 | #191 | 20 Sept | 39 | Normal | $3,863.66 | +$77.27 | +2.00% | $3,940.93 | — |
| Y2 | #192 | 21 Sept | 39 | Normal | $3,940.93 | +$78.82 | +2.00% | $4,019.75 | — |
| Y2 | #193 | 22 Sept | 39 | Normal | $4,019.75 | +$80.40 | +2.00% | $4,100.15 | — |
| Y2 | #194 | 23 Sept | 39 | Normal | $4,100.15 | +$82.00 | +2.00% | $4,182.15 | — |
| Y2 | #195 | 24 Sept | 39 | Normal | $4,182.15 | +$83.64 | +2.00% | $4,265.79 | — |
| Y2 | #196 | 27 Sept | 40 | Normal | $4,265.79 | +$85.32 | +2.00% | $4,351.11 | — |
| Y2 | #197 | 28 Sept | 40 | Normal | $4,351.11 | +$87.02 | +2.00% | $4,438.13 | — |
| Y2 | #198 | 29 Sept | 40 | Normal | $4,438.13 | +$88.76 | +2.00% | $4,526.89 | — |
| Y2 | #199 | 30 Sept | 40 | Normal | $4,526.89 | +$90.54 | +2.00% | $4,617.43 | — |
| Y2 | #200 | 01 Oct | 40 | Pay Day | $4,617.43 | +$92.35 | +2.00% | $4,371.33 | $338.45 |
| Y2 | #201 | 04 Oct | 41 | Normal | $4,371.33 | +$87.43 | +2.00% | $4,458.76 | — |
| Y2 | #202 | 05 Oct | 41 | Normal | $4,458.76 | +$89.18 | +2.00% | $4,547.93 | — |
| Y2 | #203 | 06 Oct | 41 | Normal | $4,547.93 | +$90.96 | +2.00% | $4,638.89 | — |
| Y2 | #204 | 07 Oct | 41 | Normal | $4,638.89 | +$92.78 | +2.00% | $4,731.67 | — |
| Y2 | #205 | 08 Oct | 41 | Normal | $4,731.67 | +$94.63 | +2.00% | $4,826.30 | — |
| Y2 | #206 | 11 Oct | 42 | Normal | $4,826.30 | +$96.53 | +2.00% | $4,922.83 | — |
| Y2 | #207 | 12 Oct | 42 | Normal | $4,922.83 | +$98.46 | +2.00% | $5,021.29 | — |
| Y2 | #208 | 13 Oct | 42 | Normal | $5,021.29 | +$100.43 | +2.00% | $5,121.71 | — |
| Y2 | #209 | 14 Oct | 42 | Normal | $5,121.71 | +$102.43 | +2.00% | $5,224.15 | — |
| Y2 | #210 | 15 Oct | 42 | Pay Day | $5,224.15 | +$104.48 | +2.00% | $4,945.71 | $382.92 |
| Y2 | #211 | 18 Oct | 43 | Winning | $4,945.71 | +$197.83 | +4.00% | $5,143.54 | — |
| Y2 | #212 | 19 Oct | 43 | Winning | $5,143.54 | +$205.74 | +4.00% | $5,349.28 | — |
| Y2 | #213 | 20 Oct | 43 | Winning | $5,349.28 | +$213.97 | +4.00% | $5,563.25 | — |
| Y2 | #214 | 21 Oct | 43 | Winning | $5,563.25 | +$222.53 | +4.00% | $5,785.78 | — |
| Y2 | #215 | 22 Oct | 43 | Winning | $5,785.78 | +$231.43 | +4.00% | $6,017.21 | — |
| Y2 | #216 | 25 Oct | 44 | Normal | $6,017.21 | +$120.34 | +2.00% | $6,137.56 | — |
| Y2 | #217 | 26 Oct | 44 | Normal | $6,137.56 | +$122.75 | +2.00% | $6,260.31 | — |
| Y2 | #218 | 27 Oct | 44 | Normal | $6,260.31 | +$125.21 | +2.00% | $6,385.51 | — |
| Y2 | #219 | 28 Oct | 44 | Normal | $6,385.51 | +$127.71 | +2.00% | $6,513.22 | — |
| Y2 | #220 | 29 Oct | 44 | Pay Day | $6,513.22 | +$130.26 | +2.00% | $5,964.38 | $679.11 |
| Y2 | #221 | 01 Nov | 45 | Normal | $5,964.38 | +$119.29 | +2.00% | $6,083.66 | — |
| Y2 | #222 | 02 Nov | 45 | Normal | $6,083.66 | +$121.67 | +2.00% | $6,205.34 | — |
| Y2 | #223 | 03 Nov | 45 | Normal | $6,205.34 | +$124.11 | +2.00% | $6,329.44 | — |
| Y2 | #224 | 04 Nov | 45 | Normal | $6,329.44 | +$126.59 | +2.00% | $6,456.03 | — |
| Y2 | #225 | 05 Nov | 45 | Normal | $6,456.03 | +$129.12 | +2.00% | $6,585.15 | — |
| Y2 | #226 | 08 Nov | 46 | Normal | $6,585.15 | +$131.70 | +2.00% | $6,716.86 | — |
| Y2 | #227 | 09 Nov | 46 | Normal | $6,716.86 | +$134.34 | +2.00% | $6,851.19 | — |
| Y2 | #228 | 10 Nov | 46 | Normal | $6,851.19 | +$137.02 | +2.00% | $6,988.22 | — |
| Y2 | #229 | 11 Nov | 46 | Normal | $6,988.22 | +$139.76 | +2.00% | $7,127.98 | — |
| Y2 | #230 | 12 Nov | 46 | Pay Day | $7,127.98 | +$142.56 | +2.00% | $6,748.08 | $522.47 |
| Y2 | #231 | 15 Nov | 47 | Bad | $6,748.08 | $-134.96 | -2.00% | $6,613.11 | — |
| Y2 | #232 | 16 Nov | 47 | Bad | $6,613.11 | $-134.96 | -2.04% | $6,478.15 | — |
| Y2 | #233 | 17 Nov | 47 | Bad | $6,478.15 | $-134.96 | -2.08% | $6,343.19 | — |
| Y2 | #234 | 18 Nov | 47 | Bad | $6,343.19 | $-134.96 | -2.13% | $6,208.23 | — |
| Y2 | #235 | 19 Nov | 47 | Bad | $6,208.23 | $-134.96 | -2.17% | $6,073.27 | — |
| Y2 | #236 | 22 Nov | 48 | Normal | $6,073.27 | +$121.47 | +2.00% | $6,194.73 | — |
| Y2 | #237 | 23 Nov | 48 | Normal | $6,194.73 | +$123.89 | +2.00% | $6,318.63 | — |
| Y2 | #238 | 24 Nov | 48 | Normal | $6,318.63 | +$126.37 | +2.00% | $6,445.00 | — |
| Y2 | #239 | 25 Nov | 48 | Normal | $6,445.00 | +$128.90 | +2.00% | $6,573.90 | — |
| Y2 | #240 | 26 Nov | 48 | Pay Day | $6,573.90 | +$131.48 | +2.00% | $6,705.38 | No pay |
| Y2 | #241 | 29 Nov | 49 | Normal | $6,705.38 | +$134.11 | +2.00% | $6,839.49 | — |
| Y2 | #242 | 30 Nov | 49 | Normal | $6,839.49 | +$136.79 | +2.00% | $6,976.28 | — |
| Y2 | #243 | 01 Dec | 49 | Normal | $6,976.28 | +$139.53 | +2.00% | $7,115.80 | — |
| Y2 | #244 | 02 Dec | 49 | Normal | $7,115.80 | +$142.32 | +2.00% | $7,258.12 | — |
| Y2 | #245 | 03 Dec | 49 | Normal | $7,258.12 | +$145.16 | +2.00% | $7,403.28 | — |
| Y2 | #246 | 06 Dec | 50 | Normal | $7,403.28 | +$148.07 | +2.00% | $7,551.35 | — |
| Y2 | #247 | 07 Dec | 50 | Normal | $7,551.35 | +$151.03 | +2.00% | $7,702.37 | — |
| Y2 | #248 | 08 Dec | 50 | Normal | $7,702.37 | +$154.05 | +2.00% | $7,856.42 | — |
| Y2 | #249 | 09 Dec | 50 | Normal | $7,856.42 | +$157.13 | +2.00% | $8,013.55 | — |
| Y2 | #250 | 10 Dec | 50 | Pay Day | $8,013.55 | +$160.27 | +2.00% | $7,586.44 | $587.38 |
| Y2 | #251 | 13 Dec | 51 | Normal | $7,586.44 | +$151.73 | +2.00% | $7,738.17 | — |
| Y2 | #252 | 14 Dec | 51 | Normal | $7,738.17 | +$154.76 | +2.00% | $7,892.94 | — |
| Y2 | #253 | 15 Dec | 51 | Normal | $7,892.94 | +$157.86 | +2.00% | $8,050.79 | — |
| Y2 | #254 | 16 Dec | 51 | Normal | $8,050.79 | +$161.02 | +2.00% | $8,211.81 | — |
| Y2 | #255 | 17 Dec | 51 | Normal | $8,211.81 | +$164.24 | +2.00% | $8,376.05 | — |
| Y2 | #256 | 20 Dec | 52 | Winning | $8,376.05 | +$335.04 | +4.00% | $8,711.09 | — |
| Y2 | #257 | 21 Dec | 52 | Winning | $8,711.09 | +$348.44 | +4.00% | $9,059.53 | — |
| Y2 | #258 | 22 Dec | 52 | Winning | $9,059.53 | +$362.38 | +4.00% | $9,421.91 | — |
| Y2 | #259 | 23 Dec | 52 | Winning | $9,421.91 | +$376.88 | +4.00% | $9,798.79 | — |
| Y2 | #260 | 24 Dec | 52 | Pay Day | $9,798.79 | +$391.95 | +4.00% | $9,149.02 | $1,041.72 |
Year 3 — 2028 · Salary continues, 60% reinvested
| Year | Trading Day | Date | Week | Type | Start | Target | % | End | Pay Day |
|---|---|---|---|---|---|---|---|---|---|
| Y3 | #1 | 27 Dec | 1 | Normal | $9,149.02 | +$182.98 | +2.00% | $9,332.00 | — |
| Y3 | #2 | 28 Dec | 1 | Normal | $9,332.00 | +$186.64 | +2.00% | $9,518.64 | — |
| Y3 | #3 | 29 Dec | 1 | Normal | $9,518.64 | +$190.37 | +2.00% | $9,709.02 | — |
| Y3 | #4 | 30 Dec | 1 | Normal | $9,709.02 | +$194.18 | +2.00% | $9,903.20 | — |
| Y3 | #5 | 31 Dec | 1 | Normal | $9,903.20 | +$198.06 | +2.00% | $10,101.26 | — |
| Y3 | #6 | 03 Jan | 2 | Normal | $10,101.26 | +$202.03 | +2.00% | $10,303.29 | — |
| Y3 | #7 | 04 Jan | 2 | Normal | $10,303.29 | +$206.07 | +2.00% | $10,509.35 | — |
| Y3 | #8 | 05 Jan | 2 | Normal | $10,509.35 | +$210.19 | +2.00% | $10,719.54 | — |
| Y3 | #9 | 06 Jan | 2 | Normal | $10,719.54 | +$214.39 | +2.00% | $10,933.93 | — |
| Y3 | #10 | 07 Jan | 2 | Pay Day | $10,933.93 | +$218.68 | +2.00% | $10,351.17 | $801.43 |
| Y3 | #11 | 10 Jan | 3 | Normal | $10,351.17 | +$207.02 | +2.00% | $10,558.20 | — |
| Y3 | #12 | 11 Jan | 3 | Normal | $10,558.20 | +$211.16 | +2.00% | $10,769.36 | — |
| Y3 | #13 | 12 Jan | 3 | Normal | $10,769.36 | +$215.39 | +2.00% | $10,984.75 | — |
| Y3 | #14 | 13 Jan | 3 | Normal | $10,984.75 | +$219.69 | +2.00% | $11,204.44 | — |
| Y3 | #15 | 14 Jan | 3 | Normal | $11,204.44 | +$224.09 | +2.00% | $11,428.53 | — |
| Y3 | #16 | 17 Jan | 4 | Normal | $11,428.53 | +$228.57 | +2.00% | $11,657.10 | — |
| Y3 | #17 | 18 Jan | 4 | Normal | $11,657.10 | +$233.14 | +2.00% | $11,890.24 | — |
| Y3 | #18 | 19 Jan | 4 | Normal | $11,890.24 | +$237.80 | +2.00% | $12,128.05 | — |
| Y3 | #19 | 20 Jan | 4 | Normal | $12,128.05 | +$242.56 | +2.00% | $12,370.61 | — |
| Y3 | #20 | 21 Jan | 4 | Pay Day | $12,370.61 | +$247.41 | +2.00% | $11,711.28 | $906.74 |
| Y3 | #21 | 24 Jan | 5 | Bad | $11,711.28 | $-234.23 | -2.00% | $11,477.06 | — |
| Y3 | #22 | 25 Jan | 5 | Bad | $11,477.06 | $-234.23 | -2.04% | $11,242.83 | — |
| Y3 | #23 | 26 Jan | 5 | Bad | $11,242.83 | $-234.23 | -2.08% | $11,008.61 | — |
| Y3 | #24 | 27 Jan | 5 | Bad | $11,008.61 | $-234.23 | -2.13% | $10,774.38 | — |
| Y3 | #25 | 28 Jan | 5 | Bad | $10,774.38 | $-234.23 | -2.17% | $10,540.15 | — |
| Y3 | #26 | 31 Jan | 6 | Normal | $10,540.15 | +$210.80 | +2.00% | $10,750.96 | — |
| Y3 | #27 | 01 Feb | 6 | Normal | $10,750.96 | +$215.02 | +2.00% | $10,965.98 | — |
| Y3 | #28 | 02 Feb | 6 | Normal | $10,965.98 | +$219.32 | +2.00% | $11,185.30 | — |
| Y3 | #29 | 03 Feb | 6 | Normal | $11,185.30 | +$223.71 | +2.00% | $11,409.00 | — |
| Y3 | #30 | 04 Feb | 6 | Pay Day | $11,409.00 | +$228.18 | +2.00% | $11,637.18 | No pay |
| Y3 | #31 | 07 Feb | 7 | Normal | $11,637.18 | +$232.74 | +2.00% | $11,869.93 | — |
| Y3 | #32 | 08 Feb | 7 | Normal | $11,869.93 | +$237.40 | +2.00% | $12,107.32 | — |
| Y3 | #33 | 09 Feb | 7 | Normal | $12,107.32 | +$242.15 | +2.00% | $12,349.47 | — |
| Y3 | #34 | 10 Feb | 7 | Normal | $12,349.47 | +$246.99 | +2.00% | $12,596.46 | — |
| Y3 | #35 | 11 Feb | 7 | Normal | $12,596.46 | +$251.93 | +2.00% | $12,848.39 | — |
| Y3 | #36 | 14 Feb | 8 | Normal | $12,848.39 | +$256.97 | +2.00% | $13,105.36 | — |
| Y3 | #37 | 15 Feb | 8 | Normal | $13,105.36 | +$262.11 | +2.00% | $13,367.46 | — |
| Y3 | #38 | 16 Feb | 8 | Normal | $13,367.46 | +$267.35 | +2.00% | $13,634.81 | — |
| Y3 | #39 | 17 Feb | 8 | Normal | $13,634.81 | +$272.70 | +2.00% | $13,907.51 | — |
| Y3 | #40 | 18 Feb | 8 | Pay Day | $13,907.51 | +$278.15 | +2.00% | $13,166.27 | $1,019.39 |
| Y3 | #41 | 21 Feb | 9 | Winning | $13,166.27 | +$526.65 | +4.00% | $13,692.92 | — |
| Y3 | #42 | 22 Feb | 9 | Winning | $13,692.92 | +$547.72 | +4.00% | $14,240.64 | — |
| Y3 | #43 | 23 Feb | 9 | Winning | $14,240.64 | +$569.63 | +4.00% | $14,810.26 | — |
| Y3 | #44 | 24 Feb | 9 | Winning | $14,810.26 | +$592.41 | +4.00% | $15,402.67 | — |
| Y3 | #45 | 25 Feb | 9 | Winning | $15,402.67 | +$616.11 | +4.00% | $16,018.78 | — |
| Y3 | #46 | 28 Feb | 10 | Normal | $16,018.78 | +$320.38 | +2.00% | $16,339.16 | — |
| Y3 | #47 | 29 Feb | 10 | Normal | $16,339.16 | +$326.78 | +2.00% | $16,665.94 | — |
| Y3 | #48 | 01 Mar | 10 | Normal | $16,665.94 | +$333.32 | +2.00% | $16,999.26 | — |
| Y3 | #49 | 02 Mar | 10 | Normal | $16,999.26 | +$339.99 | +2.00% | $17,339.24 | — |
| Y3 | #50 | 03 Mar | 10 | Pay Day | $17,339.24 | +$346.78 | +2.00% | $15,878.12 | $1,807.90 |
| Y3 | #51 | 06 Mar | 11 | Normal | $15,878.12 | +$317.56 | +2.00% | $16,195.69 | — |
| Y3 | #52 | 07 Mar | 11 | Normal | $16,195.69 | +$323.91 | +2.00% | $16,519.60 | — |
| Y3 | #53 | 08 Mar | 11 | Normal | $16,519.60 | +$330.39 | +2.00% | $16,849.99 | — |
| Y3 | #54 | 09 Mar | 11 | Normal | $16,849.99 | +$337.00 | +2.00% | $17,186.99 | — |
| Y3 | #55 | 10 Mar | 11 | Normal | $17,186.99 | +$343.74 | +2.00% | $17,530.73 | — |
| Y3 | #56 | 13 Mar | 12 | Normal | $17,530.73 | +$350.61 | +2.00% | $17,881.35 | — |
| Y3 | #57 | 14 Mar | 12 | Normal | $17,881.35 | +$357.63 | +2.00% | $18,238.97 | — |
| Y3 | #58 | 15 Mar | 12 | Normal | $18,238.97 | +$364.78 | +2.00% | $18,603.75 | — |
| Y3 | #59 | 16 Mar | 12 | Normal | $18,603.75 | +$372.08 | +2.00% | $18,975.83 | — |
| Y3 | #60 | 17 Mar | 12 | Pay Day | $18,975.83 | +$379.52 | +2.00% | $17,964.46 | $1,390.89 |
| Y3 | #61 | 20 Mar | 13 | Normal | $17,964.46 | +$359.29 | +2.00% | $18,323.75 | — |
| Y3 | #62 | 21 Mar | 13 | Normal | $18,323.75 | +$366.47 | +2.00% | $18,690.22 | — |
| Y3 | #63 | 22 Mar | 13 | Normal | $18,690.22 | +$373.80 | +2.00% | $19,064.02 | — |
| Y3 | #64 | 23 Mar | 13 | Normal | $19,064.02 | +$381.28 | +2.00% | $19,445.30 | — |
| Y3 | #65 | 24 Mar | 13 | Normal | $19,445.30 | +$388.91 | +2.00% | $19,834.21 | — |
| Y3 | #66 | 27 Mar | 14 | Winning | $19,834.21 | +$793.37 | +4.00% | $20,627.58 | — |
| Y3 | #67 | 28 Mar | 14 | Winning | $20,627.58 | +$825.10 | +4.00% | $21,452.68 | — |
| Y3 | #68 | 29 Mar | 14 | Winning | $21,452.68 | +$858.11 | +4.00% | $22,310.79 | — |
| Y3 | #69 | 30 Mar | 14 | Winning | $22,310.79 | +$892.43 | +4.00% | $23,203.22 | — |
| Y3 | #70 | 31 Mar | 14 | Pay Day | $23,203.22 | +$928.13 | +4.00% | $21,664.59 | $2,466.76 |
| Y3 | #71 | 03 Apr | 15 | Normal | $21,664.59 | +$433.29 | +2.00% | $22,097.88 | — |
| Y3 | #72 | 04 Apr | 15 | Normal | $22,097.88 | +$441.96 | +2.00% | $22,539.84 | — |
| Y3 | #73 | 05 Apr | 15 | Normal | $22,539.84 | +$450.80 | +2.00% | $22,990.64 | — |
| Y3 | #74 | 06 Apr | 15 | Normal | $22,990.64 | +$459.81 | +2.00% | $23,450.45 | — |
| Y3 | #75 | 07 Apr | 15 | Normal | $23,450.45 | +$469.01 | +2.00% | $23,919.46 | — |
| Y3 | #76 | 10 Apr | 16 | Bad | $23,919.46 | $-478.39 | -2.00% | $23,441.07 | — |
| Y3 | #77 | 11 Apr | 16 | Bad | $23,441.07 | $-478.39 | -2.04% | $22,962.68 | — |
| Y3 | #78 | 12 Apr | 16 | Bad | $22,962.68 | $-478.39 | -2.08% | $22,484.29 | — |
| Y3 | #79 | 13 Apr | 16 | Bad | $22,484.29 | $-478.39 | -2.13% | $22,005.90 | — |
| Y3 | #80 | 14 Apr | 16 | Pay Day | $22,005.90 | $-478.39 | -2.17% | $21,527.51 | No pay |
| Y3 | #81 | 17 Apr | 17 | Normal | $21,527.51 | +$430.55 | +2.00% | $21,958.07 | — |
| Y3 | #82 | 18 Apr | 17 | Normal | $21,958.07 | +$439.16 | +2.00% | $22,397.23 | — |
| Y3 | #83 | 19 Apr | 17 | Normal | $22,397.23 | +$447.94 | +2.00% | $22,845.17 | — |
| Y3 | #84 | 20 Apr | 17 | Normal | $22,845.17 | +$456.90 | +2.00% | $23,302.07 | — |
| Y3 | #85 | 21 Apr | 17 | Normal | $23,302.07 | +$466.04 | +2.00% | $23,768.12 | — |
| Y3 | #86 | 24 Apr | 18 | Normal | $23,768.12 | +$475.36 | +2.00% | $24,243.48 | — |
| Y3 | #87 | 25 Apr | 18 | Normal | $24,243.48 | +$484.87 | +2.00% | $24,728.35 | — |
| Y3 | #88 | 26 Apr | 18 | Normal | $24,728.35 | +$494.57 | +2.00% | $25,222.91 | — |
| Y3 | #89 | 27 Apr | 18 | Normal | $25,222.91 | +$504.46 | +2.00% | $25,727.37 | — |
| Y3 | #90 | 28 Apr | 18 | Pay Day | $25,727.37 | +$514.55 | +2.00% | $24,356.16 | $1,885.76 |
| Y3 | #91 | 01 May | 19 | Winning | $24,356.16 | +$974.25 | +4.00% | $25,330.40 | — |
| Y3 | #92 | 02 May | 19 | Winning | $25,330.40 | +$1,013.22 | +4.00% | $26,343.62 | — |
| Y3 | #93 | 03 May | 19 | Winning | $26,343.62 | +$1,053.74 | +4.00% | $27,397.37 | — |
| Y3 | #94 | 04 May | 19 | Winning | $27,397.37 | +$1,095.89 | +4.00% | $28,493.26 | — |
| Y3 | #95 | 05 May | 19 | Winning | $28,493.26 | +$1,139.73 | +4.00% | $29,632.99 | — |
| Y3 | #96 | 08 May | 20 | Normal | $29,632.99 | +$592.66 | +2.00% | $30,225.65 | — |
| Y3 | #97 | 09 May | 20 | Normal | $30,225.65 | +$604.51 | +2.00% | $30,830.16 | — |
| Y3 | #98 | 10 May | 20 | Normal | $30,830.16 | +$616.60 | +2.00% | $31,446.77 | — |
| Y3 | #99 | 11 May | 20 | Normal | $31,446.77 | +$628.94 | +2.00% | $32,075.70 | — |
| Y3 | #100 | 12 May | 20 | Pay Day | $32,075.70 | +$641.51 | +2.00% | $29,372.79 | $3,344.42 |
| Y3 | #101 | 15 May | 21 | Normal | $29,372.79 | +$587.46 | +2.00% | $29,960.25 | — |
| Y3 | #102 | 16 May | 21 | Normal | $29,960.25 | +$599.20 | +2.00% | $30,559.45 | — |
| Y3 | #103 | 17 May | 21 | Normal | $30,559.45 | +$611.19 | +2.00% | $31,170.64 | — |
| Y3 | #104 | 18 May | 21 | Normal | $31,170.64 | +$623.41 | +2.00% | $31,794.06 | — |
| Y3 | #105 | 19 May | 21 | Normal | $31,794.06 | +$635.88 | +2.00% | $32,429.94 | — |
| Y3 | #106 | 22 May | 22 | Normal | $32,429.94 | +$648.60 | +2.00% | $33,078.54 | — |
| Y3 | #107 | 23 May | 22 | Normal | $33,078.54 | +$661.57 | +2.00% | $33,740.11 | — |
| Y3 | #108 | 24 May | 22 | Normal | $33,740.11 | +$674.80 | +2.00% | $34,414.91 | — |
| Y3 | #109 | 25 May | 22 | Normal | $34,414.91 | +$688.30 | +2.00% | $35,103.21 | — |
| Y3 | #110 | 26 May | 22 | Pay Day | $35,103.21 | +$702.06 | +2.00% | $33,232.28 | $2,572.99 |
| Y3 | #111 | 29 May | 23 | Normal | $33,232.28 | +$664.65 | +2.00% | $33,896.93 | — |
| Y3 | #112 | 30 May | 23 | Normal | $33,896.93 | +$677.94 | +2.00% | $34,574.86 | — |
| Y3 | #113 | 31 May | 23 | Normal | $34,574.86 | +$691.50 | +2.00% | $35,266.36 | — |
| Y3 | #114 | 01 Jun | 23 | Normal | $35,266.36 | +$705.33 | +2.00% | $35,971.69 | — |
| Y3 | #115 | 02 Jun | 23 | Normal | $35,971.69 | +$719.43 | +2.00% | $36,691.12 | — |
| Y3 | #116 | 05 Jun | 24 | Winning | $36,691.12 | +$1,467.64 | +4.00% | $38,158.77 | — |
| Y3 | #117 | 06 Jun | 24 | Winning | $38,158.77 | +$1,526.35 | +4.00% | $39,685.12 | — |
| Y3 | #118 | 07 Jun | 24 | Winning | $39,685.12 | +$1,587.40 | +4.00% | $41,272.52 | — |
| Y3 | #119 | 08 Jun | 24 | Winning | $41,272.52 | +$1,650.90 | +4.00% | $42,923.42 | — |
| Y3 | #120 | 09 Jun | 24 | Pay Day | $42,923.42 | +$1,716.94 | +4.00% | $40,077.13 | $4,563.23 |
| Y3 | #121 | 12 Jun | 25 | Normal | $40,077.13 | +$801.54 | +2.00% | $40,878.67 | — |
| Y3 | #122 | 13 Jun | 25 | Normal | $40,878.67 | +$817.57 | +2.00% | $41,696.24 | — |
| Y3 | #123 | 14 Jun | 25 | Normal | $41,696.24 | +$833.92 | +2.00% | $42,530.17 | — |
| Y3 | #124 | 15 Jun | 25 | Normal | $42,530.17 | +$850.60 | +2.00% | $43,380.77 | — |
| Y3 | #125 | 16 Jun | 25 | Normal | $43,380.77 | +$867.62 | +2.00% | $44,248.39 | — |
| Y3 | #126 | 19 Jun | 26 | Bad | $44,248.39 | $-884.97 | -2.00% | $43,363.42 | — |
| Y3 | #127 | 20 Jun | 26 | Bad | $43,363.42 | $-884.97 | -2.04% | $42,478.45 | — |
| Y3 | #128 | 21 Jun | 26 | Bad | $42,478.45 | $-884.97 | -2.08% | $41,593.48 | — |
| Y3 | #129 | 22 Jun | 26 | Bad | $41,593.48 | $-884.97 | -2.13% | $40,708.52 | — |
| Y3 | #130 | 23 Jun | 26 | Pay Day | $40,708.52 | $-884.97 | -2.17% | $39,823.55 | No pay |
| Y3 | #131 | 26 Jun | 27 | Normal | $39,823.55 | +$796.47 | +2.00% | $40,620.02 | — |
| Y3 | #132 | 27 Jun | 27 | Normal | $40,620.02 | +$812.40 | +2.00% | $41,432.42 | — |
| Y3 | #133 | 28 Jun | 27 | Normal | $41,432.42 | +$828.65 | +2.00% | $42,261.07 | — |
| Y3 | #134 | 29 Jun | 27 | Normal | $42,261.07 | +$845.22 | +2.00% | $43,106.29 | — |
| Y3 | #135 | 30 Jun | 27 | Normal | $43,106.29 | +$862.13 | +2.00% | $43,968.42 | — |
| Y3 | #136 | 03 Jul | 28 | Winning | $43,968.42 | +$1,758.74 | +4.00% | $45,727.15 | — |
| Y3 | #137 | 04 Jul | 28 | Winning | $45,727.15 | +$1,829.09 | +4.00% | $47,556.24 | — |
| Y3 | #138 | 05 Jul | 28 | Winning | $47,556.24 | +$1,902.25 | +4.00% | $49,458.49 | — |
| Y3 | #139 | 06 Jul | 28 | Winning | $49,458.49 | +$1,978.34 | +4.00% | $51,436.83 | — |
| Y3 | #140 | 07 Jul | 28 | Pay Day | $51,436.83 | +$2,057.47 | +4.00% | $48,026.00 | $5,468.30 |
| Y3 | #141 | 10 Jul | 29 | Normal | $48,026.00 | +$960.52 | +2.00% | $48,986.52 | — |
| Y3 | #142 | 11 Jul | 29 | Normal | $48,986.52 | +$979.73 | +2.00% | $49,966.25 | — |
| Y3 | #143 | 12 Jul | 29 | Normal | $49,966.25 | +$999.33 | +2.00% | $50,965.58 | — |
| Y3 | #144 | 13 Jul | 29 | Normal | $50,965.58 | +$1,019.31 | +2.00% | $51,984.89 | — |
| Y3 | #145 | 14 Jul | 29 | Normal | $51,984.89 | +$1,039.70 | +2.00% | $53,024.58 | — |
| Y3 | #146 | 17 Jul | 30 | Normal | $53,024.58 | +$1,060.49 | +2.00% | $54,085.08 | — |
| Y3 | #147 | 18 Jul | 30 | Normal | $54,085.08 | +$1,081.70 | +2.00% | $55,166.78 | — |
| Y3 | #148 | 19 Jul | 30 | Normal | $55,166.78 | +$1,103.34 | +2.00% | $56,270.11 | — |
| Y3 | #149 | 20 Jul | 30 | Normal | $56,270.11 | +$1,125.40 | +2.00% | $57,395.52 | — |
| Y3 | #150 | 21 Jul | 30 | Pay Day | $57,395.52 | +$1,147.91 | +2.00% | $54,336.46 | $4,206.97 |
| Y3 | #151 | 24 Jul | 31 | Normal | $54,336.46 | +$1,086.73 | +2.00% | $55,423.18 | — |
| Y3 | #152 | 25 Jul | 31 | Normal | $55,423.18 | +$1,108.46 | +2.00% | $56,531.65 | — |
| Y3 | #153 | 26 Jul | 31 | Normal | $56,531.65 | +$1,130.63 | +2.00% | $57,662.28 | — |
| Y3 | #154 | 27 Jul | 31 | Normal | $57,662.28 | +$1,153.25 | +2.00% | $58,815.53 | — |
| Y3 | #155 | 28 Jul | 31 | Normal | $58,815.53 | +$1,176.31 | +2.00% | $59,991.84 | — |
| Y3 | #156 | 31 Jul | 32 | Normal | $59,991.84 | +$1,199.84 | +2.00% | $61,191.67 | — |
| Y3 | #157 | 01 Aug | 32 | Normal | $61,191.67 | +$1,223.83 | +2.00% | $62,415.51 | — |
| Y3 | #158 | 02 Aug | 32 | Normal | $62,415.51 | +$1,248.31 | +2.00% | $63,663.82 | — |
| Y3 | #159 | 03 Aug | 32 | Normal | $63,663.82 | +$1,273.28 | +2.00% | $64,937.09 | — |
| Y3 | #160 | 04 Aug | 32 | Pay Day | $64,937.09 | +$1,298.74 | +2.00% | $61,476.08 | $4,759.75 |
| Y3 | #161 | 07 Aug | 33 | Winning | $61,476.08 | +$2,459.04 | +4.00% | $63,935.13 | — |
| Y3 | #162 | 08 Aug | 33 | Winning | $63,935.13 | +$2,557.41 | +4.00% | $66,492.53 | — |
| Y3 | #163 | 09 Aug | 33 | Winning | $66,492.53 | +$2,659.70 | +4.00% | $69,152.23 | — |
| Y3 | #164 | 10 Aug | 33 | Winning | $69,152.23 | +$2,766.09 | +4.00% | $71,918.32 | — |
| Y3 | #165 | 11 Aug | 33 | Winning | $71,918.32 | +$2,876.73 | +4.00% | $74,795.06 | — |
| Y3 | #166 | 14 Aug | 34 | Normal | $74,795.06 | +$1,495.90 | +2.00% | $76,290.96 | — |
| Y3 | #167 | 15 Aug | 34 | Normal | $76,290.96 | +$1,525.82 | +2.00% | $77,816.78 | — |
| Y3 | #168 | 16 Aug | 34 | Normal | $77,816.78 | +$1,556.34 | +2.00% | $79,373.11 | — |
| Y3 | #169 | 17 Aug | 34 | Normal | $79,373.11 | +$1,587.46 | +2.00% | $80,960.57 | — |
| Y3 | #170 | 18 Aug | 34 | Pay Day | $80,960.57 | +$1,619.21 | +2.00% | $74,138.30 | $8,441.48 |
| Y3 | #171 | 21 Aug | 35 | Normal | $74,138.30 | +$1,482.77 | +2.00% | $75,621.07 | — |
| Y3 | #172 | 22 Aug | 35 | Normal | $75,621.07 | +$1,512.42 | +2.00% | $77,133.49 | — |
| Y3 | #173 | 23 Aug | 35 | Normal | $77,133.49 | +$1,542.67 | +2.00% | $78,676.16 | — |
| Y3 | #174 | 24 Aug | 35 | Normal | $78,676.16 | +$1,573.52 | +2.00% | $80,249.68 | — |
| Y3 | #175 | 25 Aug | 35 | Normal | $80,249.68 | +$1,604.99 | +2.00% | $81,854.68 | — |
| Y3 | #176 | 28 Aug | 36 | Bad | $81,854.68 | $-1,637.09 | -2.00% | $80,217.58 | — |
| Y3 | #177 | 29 Aug | 36 | Bad | $80,217.58 | $-1,637.09 | -2.04% | $78,580.49 | — |
| Y3 | #178 | 30 Aug | 36 | Bad | $78,580.49 | $-1,637.09 | -2.08% | $76,943.40 | — |
| Y3 | #179 | 31 Aug | 36 | Bad | $76,943.40 | $-1,637.09 | -2.13% | $75,306.30 | — |
| Y3 | #180 | 01 Sept | 36 | Pay Day | $75,306.30 | $-1,637.09 | -2.17% | $73,669.21 | No pay |
| Y3 | #181 | 04 Sept | 37 | Normal | $73,669.21 | +$1,473.38 | +2.00% | $75,142.59 | — |
| Y3 | #182 | 05 Sept | 37 | Normal | $75,142.59 | +$1,502.85 | +2.00% | $76,645.45 | — |
| Y3 | #183 | 06 Sept | 37 | Normal | $76,645.45 | +$1,532.91 | +2.00% | $78,178.36 | — |
| Y3 | #184 | 07 Sept | 37 | Normal | $78,178.36 | +$1,563.57 | +2.00% | $79,741.92 | — |
| Y3 | #185 | 08 Sept | 37 | Normal | $79,741.92 | +$1,594.84 | +2.00% | $81,336.76 | — |
| Y3 | #186 | 11 Sept | 38 | Winning | $81,336.76 | +$3,253.47 | +4.00% | $84,590.23 | — |
| Y3 | #187 | 12 Sept | 38 | Winning | $84,590.23 | +$3,383.61 | +4.00% | $87,973.84 | — |
| Y3 | #188 | 13 Sept | 38 | Winning | $87,973.84 | +$3,518.95 | +4.00% | $91,492.79 | — |
| Y3 | #189 | 14 Sept | 38 | Winning | $91,492.79 | +$3,659.71 | +4.00% | $95,152.51 | — |
| Y3 | #190 | 15 Sept | 38 | Pay Day | $95,152.51 | +$3,806.10 | +4.00% | $88,842.85 | $10,115.76 |
| Y3 | #191 | 18 Sept | 39 | Normal | $88,842.85 | +$1,776.86 | +2.00% | $90,619.71 | — |
| Y3 | #192 | 19 Sept | 39 | Normal | $90,619.71 | +$1,812.39 | +2.00% | $92,432.10 | — |
| Y3 | #193 | 20 Sept | 39 | Normal | $92,432.10 | +$1,848.64 | +2.00% | $94,280.74 | — |
| Y3 | #194 | 21 Sept | 39 | Normal | $94,280.74 | +$1,885.61 | +2.00% | $96,166.36 | — |
| Y3 | #195 | 22 Sept | 39 | Normal | $96,166.36 | +$1,923.33 | +2.00% | $98,089.68 | — |
| Y3 | #196 | 25 Sept | 40 | Normal | $98,089.68 | +$1,961.79 | +2.00% | $100,051.48 | — |
| Y3 | #197 | 26 Sept | 40 | Normal | $100,051.48 | +$2,001.03 | +2.00% | $102,052.51 | — |
| Y3 | #198 | 27 Sept | 40 | Normal | $102,052.51 | +$2,041.05 | +2.00% | $104,093.56 | — |
| Y3 | #199 | 28 Sept | 40 | Normal | $104,093.56 | +$2,081.87 | +2.00% | $106,175.43 | — |
| Y3 | #200 | 29 Sept | 40 | Pay Day | $106,175.43 | +$2,123.51 | +2.00% | $100,516.50 | $7,782.44 |
| Y3 | #201 | 02 Oct | 41 | Normal | $100,516.50 | +$2,010.33 | +2.00% | $102,526.83 | — |
| Y3 | #202 | 03 Oct | 41 | Normal | $102,526.83 | +$2,050.54 | +2.00% | $104,577.37 | — |
| Y3 | #203 | 04 Oct | 41 | Normal | $104,577.37 | +$2,091.55 | +2.00% | $106,668.92 | — |
| Y3 | #204 | 05 Oct | 41 | Normal | $106,668.92 | +$2,133.38 | +2.00% | $108,802.29 | — |
| Y3 | #205 | 06 Oct | 41 | Normal | $108,802.29 | +$2,176.05 | +2.00% | $110,978.34 | — |
| Y3 | #206 | 09 Oct | 42 | Normal | $110,978.34 | +$2,219.57 | +2.00% | $113,197.91 | — |
| Y3 | #207 | 10 Oct | 42 | Normal | $113,197.91 | +$2,263.96 | +2.00% | $115,461.86 | — |
| Y3 | #208 | 11 Oct | 42 | Normal | $115,461.86 | +$2,309.24 | +2.00% | $117,771.10 | — |
| Y3 | #209 | 12 Oct | 42 | Normal | $117,771.10 | +$2,355.42 | +2.00% | $120,126.52 | — |
| Y3 | #210 | 13 Oct | 42 | Pay Day | $120,126.52 | +$2,402.53 | +2.00% | $113,724.03 | $8,805.02 |
| Y3 | #211 | 16 Oct | 43 | Winning | $113,724.03 | +$4,548.96 | +4.00% | $118,272.99 | — |
| Y3 | #212 | 17 Oct | 43 | Winning | $118,272.99 | +$4,730.92 | +4.00% | $123,003.91 | — |
| Y3 | #213 | 18 Oct | 43 | Winning | $123,003.91 | +$4,920.16 | +4.00% | $127,924.07 | — |
| Y3 | #214 | 19 Oct | 43 | Winning | $127,924.07 | +$5,116.96 | +4.00% | $133,041.03 | — |
| Y3 | #215 | 20 Oct | 43 | Winning | $133,041.03 | +$5,321.64 | +4.00% | $138,362.67 | — |
| Y3 | #216 | 23 Oct | 44 | Normal | $138,362.67 | +$2,767.25 | +2.00% | $141,129.93 | — |
| Y3 | #217 | 24 Oct | 44 | Normal | $141,129.93 | +$2,822.60 | +2.00% | $143,952.53 | — |
| Y3 | #218 | 25 Oct | 44 | Normal | $143,952.53 | +$2,879.05 | +2.00% | $146,831.58 | — |
| Y3 | #219 | 26 Oct | 44 | Normal | $146,831.58 | +$2,936.63 | +2.00% | $149,768.21 | — |
| Y3 | #220 | 27 Oct | 44 | Pay Day | $149,768.21 | +$2,995.36 | +2.00% | $137,147.76 | $15,615.82 |
| Y3 | #221 | 30 Oct | 45 | Normal | $137,147.76 | +$2,742.96 | +2.00% | $139,890.71 | — |
| Y3 | #222 | 31 Oct | 45 | Normal | $139,890.71 | +$2,797.81 | +2.00% | $142,688.53 | — |
| Y3 | #223 | 01 Nov | 45 | Normal | $142,688.53 | +$2,853.77 | +2.00% | $145,542.30 | — |
| Y3 | #224 | 02 Nov | 45 | Normal | $145,542.30 | +$2,910.85 | +2.00% | $148,453.14 | — |
| Y3 | #225 | 03 Nov | 45 | Normal | $148,453.14 | +$2,969.06 | +2.00% | $151,422.21 | — |
| Y3 | #226 | 06 Nov | 46 | Normal | $151,422.21 | +$3,028.44 | +2.00% | $154,450.65 | — |
| Y3 | #227 | 07 Nov | 46 | Normal | $154,450.65 | +$3,089.01 | +2.00% | $157,539.66 | — |
| Y3 | #228 | 08 Nov | 46 | Normal | $157,539.66 | +$3,150.79 | +2.00% | $160,690.46 | — |
| Y3 | #229 | 09 Nov | 46 | Normal | $160,690.46 | +$3,213.81 | +2.00% | $163,904.27 | — |
| Y3 | #230 | 10 Nov | 46 | Pay Day | $163,904.27 | +$3,278.09 | +2.00% | $155,168.51 | $12,013.84 |
| Y3 | #231 | 13 Nov | 47 | Bad | $155,168.51 | $-3,103.37 | -2.00% | $152,065.14 | — |
| Y3 | #232 | 14 Nov | 47 | Bad | $152,065.14 | $-3,103.37 | -2.04% | $148,961.77 | — |
| Y3 | #233 | 15 Nov | 47 | Bad | $148,961.77 | $-3,103.37 | -2.08% | $145,858.40 | — |
| Y3 | #234 | 16 Nov | 47 | Bad | $145,858.40 | $-3,103.37 | -2.13% | $142,755.03 | — |
| Y3 | #235 | 17 Nov | 47 | Bad | $142,755.03 | $-3,103.37 | -2.17% | $139,651.66 | — |
| Y3 | #236 | 20 Nov | 48 | Normal | $139,651.66 | +$2,793.03 | +2.00% | $142,444.69 | — |
| Y3 | #237 | 21 Nov | 48 | Normal | $142,444.69 | +$2,848.89 | +2.00% | $145,293.59 | — |
| Y3 | #238 | 22 Nov | 48 | Normal | $145,293.59 | +$2,905.87 | +2.00% | $148,199.46 | — |
| Y3 | #239 | 23 Nov | 48 | Normal | $148,199.46 | +$2,963.99 | +2.00% | $151,163.45 | — |
| Y3 | #240 | 24 Nov | 48 | Pay Day | $151,163.45 | +$3,023.27 | +2.00% | $154,186.72 | No pay |
| Y3 | #241 | 27 Nov | 49 | Normal | $154,186.72 | +$3,083.73 | +2.00% | $157,270.45 | — |
| Y3 | #242 | 28 Nov | 49 | Normal | $157,270.45 | +$3,145.41 | +2.00% | $160,415.86 | — |
| Y3 | #243 | 29 Nov | 49 | Normal | $160,415.86 | +$3,208.32 | +2.00% | $163,624.18 | — |
| Y3 | #244 | 30 Nov | 49 | Normal | $163,624.18 | +$3,272.48 | +2.00% | $166,896.66 | — |
| Y3 | #245 | 01 Dec | 49 | Normal | $166,896.66 | +$3,337.93 | +2.00% | $170,234.60 | — |
| Y3 | #246 | 04 Dec | 50 | Normal | $170,234.60 | +$3,404.69 | +2.00% | $173,639.29 | — |
| Y3 | #247 | 05 Dec | 50 | Normal | $173,639.29 | +$3,472.79 | +2.00% | $177,112.07 | — |
| Y3 | #248 | 06 Dec | 50 | Normal | $177,112.07 | +$3,542.24 | +2.00% | $180,654.32 | — |
| Y3 | #249 | 07 Dec | 50 | Normal | $180,654.32 | +$3,613.09 | +2.00% | $184,267.40 | — |
| Y3 | #250 | 08 Dec | 50 | Pay Day | $184,267.40 | +$3,685.35 | +2.00% | $174,446.34 | $13,506.41 |
| Y3 | #251 | 11 Dec | 51 | Normal | $174,446.34 | +$3,488.93 | +2.00% | $177,935.26 | — |
| Y3 | #252 | 12 Dec | 51 | Normal | $177,935.26 | +$3,558.71 | +2.00% | $181,493.97 | — |
| Y3 | #253 | 13 Dec | 51 | Normal | $181,493.97 | +$3,629.88 | +2.00% | $185,123.85 | — |
| Y3 | #254 | 14 Dec | 51 | Normal | $185,123.85 | +$3,702.48 | +2.00% | $188,826.33 | — |
| Y3 | #255 | 15 Dec | 51 | Normal | $188,826.33 | +$3,776.53 | +2.00% | $192,602.85 | — |
| Y3 | #256 | 18 Dec | 52 | Winning | $192,602.85 | +$7,704.11 | +4.00% | $200,306.97 | — |
| Y3 | #257 | 19 Dec | 52 | Winning | $200,306.97 | +$8,012.28 | +4.00% | $208,319.25 | — |
| Y3 | #258 | 20 Dec | 52 | Winning | $208,319.25 | +$8,332.77 | +4.00% | $216,652.01 | — |
| Y3 | #259 | 21 Dec | 52 | Winning | $216,652.01 | +$8,666.08 | +4.00% | $225,318.10 | — |
| Y3 | #260 | 22 Dec | 52 | Pay Day | $225,318.10 | +$9,012.72 | +4.00% | $210,377.03 | $23,953.79 |
Creative Crusader · creativecrusader.com3. Salary Plan (Years 2 & 3)
Every 2 weeks: 40% of profit → salary (green = money in your pocket) · 60% reinvested.
| Yr | Period | Start Capital | Profit | Salary (40%) | Capital After |
|---|---|---|---|---|---|
| 2027 | #1 | $397.88 | $87.13 | $34.85 | $450.16 |
| 2027 | #2 | $450.16 | $98.58 | $39.43 | $509.31 |
| 2027 | #3 | $509.31 | $-3.22 | No pay | $506.09 |
| 2027 | #4 | $506.09 | $110.83 | $44.33 | $572.58 |
| 2027 | #5 | $572.58 | $196.56 | $78.62 | $690.52 |
| 2027 | #6 | $690.52 | $151.22 | $60.49 | $781.25 |
| 2027 | #7 | $781.25 | $268.19 | $107.28 | $942.16 |
| 2027 | #8 | $942.16 | $-5.96 | No pay | $936.20 |
| 2027 | #9 | $936.20 | $205.02 | $82.01 | $1,059.22 |
| 2027 | #10 | $1,059.22 | $363.61 | $145.44 | $1,277.38 |
| 2027 | #11 | $1,277.38 | $279.74 | $111.90 | $1,445.23 |
| 2027 | #12 | $1,445.23 | $496.12 | $198.45 | $1,742.90 |
| 2027 | #13 | $1,742.90 | $-11.03 | No pay | $1,731.87 |
| 2027 | #14 | $1,731.87 | $594.52 | $237.81 | $2,088.59 |
| 2027 | #15 | $2,088.59 | $457.39 | $182.96 | $2,363.02 |
| 2027 | #16 | $2,363.02 | $517.49 | $207.00 | $2,673.51 |
| 2027 | #17 | $2,673.51 | $917.77 | $367.11 | $3,224.18 |
| 2027 | #18 | $3,224.18 | $-20.40 | No pay | $3,203.78 |
| 2027 | #19 | $3,203.78 | $1,099.80 | $439.92 | $3,863.66 |
| 2027 | #20 | $3,863.66 | $846.12 | $338.45 | $4,371.33 |
| 2027 | #21 | $4,371.33 | $957.30 | $382.92 | $4,945.71 |
| 2027 | #22 | $4,945.71 | $1,697.78 | $679.11 | $5,964.38 |
| 2027 | #23 | $5,964.38 | $1,306.17 | $522.47 | $6,748.08 |
| 2027 | #24 | $6,748.08 | $-42.70 | No pay | $6,705.38 |
| 2027 | #25 | $6,705.38 | $1,468.44 | $587.38 | $7,586.44 |
| 2027 | #26 | $7,586.44 | $2,604.30 | $1,041.72 | $9,149.02 |
| 2028 | #1 | $9,149.02 | $2,003.58 | $801.43 | $10,351.17 |
| 2028 | #2 | $10,351.17 | $2,266.85 | $906.74 | $11,711.28 |
| 2028 | #3 | $11,711.28 | $-74.10 | No pay | $11,637.18 |
| 2028 | #4 | $11,637.18 | $2,548.48 | $1,019.39 | $13,166.27 |
| 2028 | #5 | $13,166.27 | $4,519.76 | $1,807.90 | $15,878.12 |
| 2028 | #6 | $15,878.12 | $3,477.22 | $1,390.89 | $17,964.46 |
| 2028 | #7 | $17,964.46 | $6,166.89 | $2,466.76 | $21,664.59 |
| 2028 | #8 | $21,664.59 | $-137.08 | No pay | $21,527.51 |
| 2028 | #9 | $21,527.51 | $4,714.41 | $1,885.76 | $24,356.16 |
| 2028 | #10 | $24,356.16 | $8,361.06 | $3,344.42 | $29,372.79 |
| 2028 | #11 | $29,372.79 | $6,432.48 | $2,572.99 | $33,232.28 |
| 2028 | #12 | $33,232.28 | $11,408.08 | $4,563.23 | $40,077.13 |
| 2028 | #13 | $40,077.13 | $-253.58 | No pay | $39,823.55 |
| 2028 | #14 | $39,823.55 | $13,670.75 | $5,468.30 | $48,026.00 |
| 2028 | #15 | $48,026.00 | $10,517.43 | $4,206.97 | $54,336.46 |
| 2028 | #16 | $54,336.46 | $11,899.38 | $4,759.75 | $61,476.08 |
| 2028 | #17 | $61,476.08 | $21,103.70 | $8,441.48 | $74,138.30 |
| 2028 | #18 | $74,138.30 | $-469.09 | No pay | $73,669.21 |
| 2028 | #19 | $73,669.21 | $25,289.40 | $10,115.76 | $88,842.85 |
| 2028 | #20 | $88,842.85 | $19,456.09 | $7,782.44 | $100,516.50 |
| 2028 | #21 | $100,516.50 | $22,012.55 | $8,805.02 | $113,724.03 |
| 2028 | #22 | $113,724.03 | $39,039.54 | $15,615.82 | $137,147.76 |
| 2028 | #23 | $137,147.76 | $30,034.59 | $12,013.84 | $155,168.51 |
| 2028 | #24 | $155,168.51 | $-981.79 | No pay | $154,186.72 |
| 2028 | #25 | $154,186.72 | $33,766.03 | $13,506.41 | $174,446.34 |
| 2028 | #26 | $174,446.34 | $59,884.48 | $23,953.79 | $210,377.03 |
Creative Crusader · creativecrusader.comHow to Follow This Plan
This simulation is deliberately simple to follow. All we do is aim for 2% per day.
Some days you will get lucky and exceed the target. Other days the market will not give you anything, and a few weeks will be losing weeks — that is already built into the plan. You do not need to be perfect. You need to be consistent.
The discipline is this: look at this simulation first, every day, before you trade. Find today's row. See the target for today. Then place the trade. One clean 2% day, then stop. Do not over-trade chasing more, and do not under-trade by skipping the days that compound into the result.
Stay ahead of your daily goals. If you are ahead, protect the lead — bank it, do not risk it on careless trades. If you are behind, do not force trades to catch up in a single day; the loop rewards steady, repeatable effort, not heroics.
Your target is the plan. Consistency and discipline beat heroics.
Creative Crusader · creativecrusader.comThis is an on-screen approximation of the PDF. To get the actual branded PDF, open Growth Loop → run a simulation → Export → Download PDF.