Bulenox Master Account Planner

How to Use This Calculator

Purpose

This calculator helps you plan and track your progression through multiple Bulenox master accounts. It projects future payouts based on your trading performance and tracks your historical payouts to give you a complete financial picture.

Input Parameters

Discount %: The percentage discount you received on your Bulenox account purchase (typically 91% during promotions)
Account Size: The size of each master account (currently set to $50,000.00)
Average Net Profit/Day: Your expected average daily profit in dollars (used to project payout dates)
Wait for Payout #3 Sync: If Yes, waits until all 11 masters are ready before taking Payout #3. If No, takes Payout #3 as soon as each account is eligible.
Post-#3 Withdrawal %: After Payout #3, what percentage of new profit to withdraw each payout period (minimum $1,000 withdrawal)
Maintain 40% Floor: If Yes (Conservative), withdrawals are reduced to keep your balance above the 40% consistency rule floor. If No (Aggressive), withdrawals ignore the floor.
Previous Payouts: Total payouts received from accounts that no longer exist (blown/closed). Used to track your position in the $10,000 profit split threshold.
Projection: Number of months to project into the future (3-48 months). Projection always ends on the last day of the final month.
Default View: Choose whether the ledger starts in Detail (every transaction) or Summary (monthly/yearly totals only). You can toggle between views anytime using the buttons above the ledger.

Master Account Status

Track each of your 11 master accounts:

Type:
- Active Master - Masters 1-3 always start as Active (funded and trading)
- Pending Master - Masters 4-11 start as Pending (waiting for activation)
Current Balance: The current account value (all accounts default to $50,000.00)
Payouts: Number of payouts you've already received (0, 1, 2, 3+)
Total Payouts: Total gross amount received from all payouts (before fees)
Fees Paid: Total fees paid to Bulenox on those payouts
Last Payout Date: Date of most recent payout (used as starting point for projections)
Best Profit Day: Your highest single-day profit - used to calculate the 40% consistency rule floor

Understanding the Ledger

After clicking "Refresh," you'll see a detailed ledger. Use the Detail/Summary buttons to toggle between all transactions and monthly/yearly totals only.

Historical Payouts: Payouts you've already received (shown with past dates)
Projected Events: Future payouts, conversions, and fees based on your average profit/day
Monthly Totals: Income and fees grouped by month (highlighted in yellow)
Yearly Totals: Annual income and fee summary (highlighted in blue)
Running Balance: Your cumulative net profit after fees

Bulenox Rules & Thresholds (for $50,000.00 accounts)

Masters 1-3: Always start as Active Masters (special exemption - no Pending phase)

Sequential Activation: When ANY of Masters 1-3 reaches $52,600.00, Master 4 converts to Active. Then each Active Master that reaches $52,600.00 triggers the next Pending Master to activate. Conversion fee: $148.00 per activation.

Safety Threshold: Must maintain $2,600.00 minimum balance after any withdrawal

Payout Strategy (#1 & #2): Withdraw $1,500.00 when balance reaches the Min Balance threshold (higher of standard or 40% rule). Balance after withdrawal = current balance minus $1,500.00.

Payout Timing: Must wait minimum 10 trading days between payouts

40% Consistency Rule:
Your best single-day profit determines your minimum balance floor
Formula: Minimum Balance = Account Size + (Best Day / 0.4)
Example: $2,076 best day → $50,000 + ($2,076 / 0.4) = $55,190 minimum balance
Growing your account above this floor creates a buffer for consistent withdrawals

Payout #3 Options:
Wait for Sync (recommended): All 11 masters take Payout #3 together for maximum funded account
Don't Wait: Take Payout #3 as soon as each account is eligible

Post Payout #3 Strategy:
No payout cap - withdraw any amount above your 40% floor
Minimum withdrawal: $1,000
Withdrawal %: Choose what percentage of new profit to withdraw (e.g., 80% keeps 20% to grow account)
Lower withdrawal % = faster account growth = larger future withdrawals

Profit Split:
First $10,000 in total payouts (net to trader): 100% to trader
After $10,000: 90% to trader, 10% to Bulenox

Funded Account Conversion:
ONE Funded Account: All Active Master accounts are consolidated into ONE Funded Account
Pending Masters: Any Pending Master accounts are frozen (held in reserve)
Starting Capital: Based on number of Active Masters at conversion (Maximum target: 11 accounts $5,000.00 = $55,000.00)
Payout Timing: 5 trading days between payouts (vs 10 days for Master accounts)
Profit Split: Same 90% to trader / 10% to Bulenox split applies
Drawdown Limit: Entire account (account can go to $0 before breach)
Withdrawal Limit: Up to 50% of current account balance can be withdrawn
Recommended Strategy: Maintain artificial drawdown of no more than 25% of account for safety margin
Artificial Drawdown Examples (based on max starting capital of $55,000.00):
10% buffer = $5,500.00 Reduce size at $49,500.00
15% buffer = $8,250.00 Reduce size at $46,750.00
20% buffer = $11,000.00 Reduce size at $44,000.00
25% buffer = $13,750.00 Reduce size at $41,250.00

Guest Mode: You are not logged in. Your settings will not be saved. Please log in to save your data.

Discount %	Account Size	Avg Profit/Day	Wait for Payout #3?	Post-#3 Withdraw %	Maintain 40% Floor?	Previous Payouts	Projection	Default View
%		$				$	mo

Bulk Set Account Types (Masters 4-11)

Quickly set masters 4-11 to the same type (Masters 1-3 are always Active)

Master #	Current Balance	Total Payouts	Fees Paid	Best Profit Day	Min Balance
Master 1	$	$	$	$	$54,100.00 Need $4,100.00
Master 2	$	$	$	$	$54,100.00 Need $4,100.00
Master 3	$	$	$	$	$54,100.00 Need $4,100.00
Master 4	$	$	$	$	-
Master 5	$	$	$	$	-
Master 6	$	$	$	$	-
Master 7	$	$	$	$	-
Master 8	$	$	$	$	-
Master 9	$	$	$	$	-
Master 10	$	$	$	$	-
Master 11	$	$	$	$	-

Resets all 11 masters: 1-3 as Active with $50,000.00, 4-11 as Pending with $50,000.00, no payouts