Period Starting Balance Ending Balance Profit Total Profit Total Gain Max Lot Month Months Target Withdrawal

Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

WMS $ B (2) Prepared by GSR 6/6/2024 AT 7:50 AMC:\Users\GSR\OneDrive\Documents\TTN\2024 ROAD MAP\Q2&3 24

starting
Gain per period Risk Stoploss Withdrawal
balance
150 20.00% 5.0% 3.00 80.00%

period starting balance ending balance profit total profit total gain max lot MONTH MONTHS TARGET withdrawal
1 150.00 180.00 30.00 30.00 20.00% 0.02 JUNE
2 180.00 216.00 36.00 66.00 36.67% 0.03 JUNE
3 216.00 259.20 43.20 109.20 50.56% 0.03 JUNE
4 259.20 311.04 51.84 161.04 62.13% 0.04 JUNE 161.04 129
5 182.21 218.65 36.44 36.44 20.00% 0.03 JULY
6 218.65 262.38 43.73 80.17 36.67% 0.03 JULY
7 262.38 314.86 52.48 132.65 50.56% 0.04 JULY
8 314.86 377.83 62.97 195.62 62.13% 0.05 JULY 195.62 156
9 221.33 265.60 44.27 44.27 20.00% 0.03 AUGUST
10 265.60 318.72 53.12 97.39 36.67% 0.04 AUGUST
11 318.72 382.46 63.74 161.13 50.56% 0.05 AUGUST
12 382.46 458.95 76.49 237.62 62.13% 0.06 AUGUST 237.62 190
13 268.86 322.63 53.77 53.77 20.00% 0.04 SEPTEMBER
14 322.63 387.15 64.53 118.30 36.67% 0.05 SEPTEMBER
15 387.15 464.58 77.43 195.73 50.56% 0.06 SEPTEMBER
16 464.58 557.50 92.92 288.64 62.13% 0.07 SEPTEMBER 288.64 231
17 326.58 391.90 65.32 65.32 20.00% 0.05 OCTOBER
18 391.90 470.28 78.38 143.70 36.67% 0.06 OCTOBER
19 470.28 564.34 94.06 237.75 50.56% 0.07 OCTOBER
20 564.34 677.21 112.87 350.62 62.13% 0.09 OCTOBER 350.62 280
21 396.71 476.05 79.34 79.34 20.00% 0.06 NOVEMBER
22 476.05 571.26 95.21 174.55 36.67% 0.07 NOVEMBER
23 571.26 685.51 114.25 288.80 50.56% 0.09 NOVEMBER
24 685.51 822.62 137.10 425.91 62.13% 0.11 NOVEMBER 425.91 341
25 481.89 578.27 96.38 96.38 20.00% 0.08 DECEMBER
26 578.27 693.92 115.65 212.03 36.67% 0.09 DECEMBER
27 693.92 832.71 138.78 350.82 50.56% 0.11 DECEMBER
28 832.71 999.25 166.54 517.36 62.13% 0.13 DECEMBER 517.36 414

You might also like