Wealth Building Analysis

TARGETS/INPUTS
Stop Loss in Pips: 25
Monthly Return: 10%
Risk per Trade: 2%
Starting Balance: $10,000
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 Pip Monthly Weekly Daily
Equity 10% 2.0% 25 Pip Stop Pip Goal Pip Goal Pip Goal
#1 January $10,000 $1,000 $200 $8.00 125 31 6
#2 February $11,000 $1,100 $220 $8.80 125 31 6
#3 March $12,100 $1,210 $242 $9.68 125 31 6
#4 April $13,310 $1,331 $266 $10.65 125 31 6
#5 May $14,641 $1,464 $293 $11.71 125 31 6
#6 June $16,105 $1,611 $322 $12.88 125 31 6
#7 July $17,716 $1,772 $354 $14.17 125 31 6
#8 August $19,487 $1,949 $390 $15.59 125 31 6
#9 September $21,436 $2,144 $429 $17.15 125 31 6
#10 October $23,579 $2,358 $472 $18.86 125 31 6
#11 November $25,937 $2,594 $519 $20.75 125 31 6
#12 December $28,531 $2,853 $571 $22.82 125 31 6
YEAR 1 TOTAL $31,384 $21,384 214%
#13 January $31,384 $3,138 $628 $25.11 125 31 6
#14 February $34,523 $3,452 $690 $27.62 125 31 6
#15 March $37,975 $3,797 $759 $30.38 125 31 6
#16 April $41,772 $4,177 $835 $33.42 125 31 6
#17 May $45,950 $4,595 $919 $36.76 125 31 6
#18 June $50,545 $5,054 $1,011 $40.44 125 31 6
#19 July $55,599 $5,560 $1,112 $44.48 125 31 6
#20 August $61,159 $6,116 $1,223 $48.93 125 31 6
#21 September $67,275 $6,727 $1,345 $53.82 125 31 6
#22 October $74,002 $7,400 $1,480 $59.20 125 31 6
#23 November $81,403 $8,140 $1,628 $65.12 125 31 6
 #24 December $89,543 $8,954 $1,791 $71.63 125 31 6
YEAR 2 TOTAL $98,497 $67,113 214%
#25 January $98,497 $9,850 $1,970 $78.80 125 31 6
#26 February $108,347 $10,835 $2,167 $86.68 125 31 6
#27 March $119,182 $11,918 $2,384 $95.35 125 31 6
#28 April $131,100 $13,110 $2,622 $104.88 125 31 6
#29 May $144,210 $14,421 $2,884 $115.37 125 31 6
#30 June $158,631 $15,863 $3,173 $126.90 125 31 6
#31 July $174,494 $17,449 $3,490 $139.60 125 31 6
#32 August $191,943 $19,194 $3,839 $153.55 125 31 6
#33 September $211,138 $21,114 $4,223 $168.91 125 31 6
#34 October $232,252 $23,225 $4,645 $185.80 125 31 6
#35 November $255,477 $25,548 $5,110 $204.38 125 31 6
#36 December $281,024 $28,102 $5,620 $224.82 125 31 6
YEAR 3 TOTAL $309,127 $210,629 214%
#37 January $309,127 $30,913 $6,183 $247.30 125 31 6
#38 February $340,039 $34,004 $6,801 $272.03 125 31 6
#39 March $374,043 $37,404 $7,481 $299.23 125 31 6
#40 April $411,448 $41,145 $8,229 $329.16 125 31 6
#41 May $452,593 $45,259 $9,052 $362.07 125 31 6
#42 June $497,852 $49,785 $9,957 $398.28 125 31 6
#43 July $547,637 $54,764 $10,953 $438.11 125 31 6
#44 August $602,401 $60,240 $12,048 $481.92 125 31 6
#45 September $662,641 $66,264 $13,253 $530.11 125 31 6
#46 October $728,905 $72,890 $14,578 $583.12 125 31 6
#47 November $801,795 $80,180 $16,036 $641.44 125 31 6
#48 December $881,975 $88,197 $17,639 $705.58 125 31 6
YEAR 4 TOTAL $970,172 $661,046 214%
#49 January $970,172 $97,017 $19,403 $776.14 125 31 6
#50 February $1,067,190 $106,719 $21,344 $853.75 125 31 6
#51 March $1,173,909 $117,391 $23,478 $939.13 125 31 6
#52 April $1,291,299 $129,130 $25,826 $1,033.04 125 31 6
#53 May $1,420,429 $142,043 $28,409 $1,136.34 125 31 6
#54 June $1,562,472 $156,247 $31,249 $1,249.98 125 31 6
#55 July $1,718,719 $171,872 $34,374 $1,374.98 125 31 6
#56 August $1,890,591 $189,059 $37,812 $1,512.47 125 31 6
 #57 September $2,079,651 $207,965 $41,593 $1,663.72 125 31 6
#58 October $2,287,616 $228,762 $45,752 $1,830.09 125 31 6
#59 November $2,516,377 $251,638 $50,328 $2,013.10 125 31 6
#60 December $2,768,015 $276,801 $55,360 $2,214.41 125 31 6
YEAR 5 TOTAL $3,044,816 $2,074,644 214%
3 x Week 2 x Week OSOK
Basis Basis Reward/Risk
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25

10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25

10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25

10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25

10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25
10 16 1.25