Wealth Building Analysis

Wealth Building (1) / Swing

TARGETS/INPUTS
Stop Loss Ratio: 1
Monthly Return: 5%
Max Risk Per Trade: 1%
Starting Balance: $100,000
This spreadsheet assumes closing the full trade at the pip goal with no losses or partial profits taken
Monthly Monthly Goal $ Risk Per Trade $ Per Ratio Monthly Weekly Daily
Equity 5% 0.5% 1 Stop Loss RatioGoal RatioGoal RatioGoal
#1 Month 1 $100,000 $5,000 $500 $500.00 10 3 1
#2 Month 2 $105,000 $5,250 $525 $525.00 10 3 1
#3 Month 3 $110,250 $5,513 $551 $551.25 10 3 1
#4 Month 4 $115,763 $5,788 $579 $578.81 10 3 1
#5 Month 5 $121,551 $6,078 $608 $607.75 10 3 1
#6 Month 6 $127,628 $6,381 $638 $638.14 10 3 1
#7 Month 7 $134,010 $6,700 $670 $670.05 10 3 1
#8 Month 8 $140,710 $7,036 $704 $703.55 10 3 1
#9 Month 9 $147,746 $7,387 $739 $738.73 10 3 1
#10 Month 10 $155,133 $7,757 $776 $775.66 10 3 1
#11 Month 11 $162,889 $8,144 $814 $814.45 10 3 1
#12 Month 12 $171,034 $8,552 $855 $855.17 10 3 1
YEAR 1 TOTAL $179,586 $79,586 80%
#13 Month 1 $179,586 $8,979 $898 $897.93 10 3 1
#14 Month 2 $188,565 $9,428 $943 $942.82 10 3 1
#15 Month 3 $197,993 $9,900 $990 $989.97 10 3 1
#16 Month 4 $207,893 $10,395 $1,039 $1,039.46 10 3 1
#17 Month 5 $218,287 $10,914 $1,091 $1,091.44 10 3 1
#18 Month 6 $229,202 $11,460 $1,146 $1,146.01 10 3 1
#19 Month 7 $240,662 $12,033 $1,203 $1,203.31 10 3 1
#20 Month 8 $252,695 $12,635 $1,263 $1,263.48 10 3 1
#21 Month 9 $265,330 $13,266 $1,327 $1,326.65 10 3 1
#22 Month 10 $278,596 $13,930 $1,393 $1,392.98 10 3 1
#23 Month 11 $292,526 $14,626 $1,463 $1,462.63 10 3 1
#24 Month 12 $307,152 $15,358 $1,536 $1,535.76 10 3 1
YEAR 2 TOTAL $322,510 $142,924 80%
#25 Month 1 $322,510 $16,125 $1,613 $1,612.55 10 3 1
#26 Month 2 $338,635 $16,932 $1,693 $1,693.18 10 3 1
#27 Month 3 $355,567 $17,778 $1,778 $1,777.84 10 3 1
#28 Month 4 $373,346 $18,667 $1,867 $1,866.73 10 3 1
#29 Month 5 $392,013 $19,601 $1,960 $1,960.06 10 3 1
#30 Month 6 $411,614 $20,581 $2,058 $2,058.07 10 3 1
#31 Month 7 $432,194 $21,610 $2,161 $2,160.97 10 3 1
#32 Month 8 $453,804 $22,690 $2,269 $2,269.02 10 3 1
#33 Month 9 $476,494 $23,825 $2,382 $2,382.47 10 3 1
#34 Month 10 $500,319 $25,016 $2,502 $2,501.59 10 3 1
#35 Month 11 $525,335 $26,267 $2,627 $2,626.67 10 3 1
#36 Month 12 $551,602 $27,580 $2,758 $2,758.01 10 3 1
YEAR 3 TOTAL $579,182 $256,672 80%
#37 Month 1 $579,182 $28,959 $2,896 $2,895.91 10 3 1
#38 Month 2 $608,141 $30,407 $3,041 $3,040.70 10 3 1
#39 Month 3 $638,548 $31,927 $3,193 $3,192.74 10 3 1
#40 Month 4 $670,475 $33,524 $3,352 $3,352.38 10 3 1
#41 Month 5 $703,999 $35,200 $3,520 $3,519.99 10 3 1
#42 Month 6 $739,199 $36,960 $3,696 $3,695.99 10 3 1
#43 Month 7 $776,159 $38,808 $3,881 $3,880.79 10 3 1
#44 Month 8 $814,967 $40,748 $4,075 $4,074.83 10 3 1
#45 Month 9 $855,715 $42,786 $4,279 $4,278.58 10 3 1
#46 Month 10 $898,501 $44,925 $4,493 $4,492.50 10 3 1
#47 Month 11 $943,426 $47,171 $4,717 $4,717.13 10 3 1
#48 Month 12 $990,597 $49,530 $4,953 $4,952.99 10 3 1
YEAR 4 TOTAL $1,040,127 $460,945 80%
#49 Month 1 $1,040,127 $52,006 $5,201 $5,200.63 10 3 1
#50 Month 2 $1,092,133 $54,607 $5,461 $5,460.67 10 3 1
#51 Month 3 $1,146,740 $57,337 $5,734 $5,733.70 10 3 1
#52 Month 4 $1,204,077 $60,204 $6,020 $6,020.38 10 3 1
#53 Month 5 $1,264,281 $63,214 $6,321 $6,321.40 10 3 1
#54 Month 6 $1,327,495 $66,375 $6,637 $6,637.47 10 3 1
#55 Month 7 $1,393,870 $69,693 $6,969 $6,969.35 10 3 1
#56 Month 8 $1,463,563 $73,178 $7,318 $7,317.82 10 3 1
#57 Month 9 $1,536,741 $76,837 $7,684 $7,683.71 10 3 1
#58 Month 10 $1,613,578 $80,679 $8,068 $8,067.89 10 3 1
 #59 Month 11 $1,694,257 $84,713 $8,471 $8,471.29 10 3 1
#60 Month 12 $1,778,970 $88,949 $8,895 $8,894.85 10 3 1
YEAR 5 TOTAL $1,867,919 $827,792 80%
3 x Week 2 x Week OSOK
RatioBasis RatioBasis Reward/Risk
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5

1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5

1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5

1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5
1 1 2.5