0% found this document useful (0 votes)
1K views

Main Compounding Plan

The document shows a table with 130 entries tracking an investment over time. Each entry includes the balance, risk as 10% of the balance, potential risk dollar amount, and potential reward of 20% of the balance. Over the 130 entries, the balance grows exponentially from $20 to over $273 million as a result of taking on 10% risk each time for a 20% potential reward.

Uploaded by

Shafieq
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
1K views

Main Compounding Plan

The document shows a table with 130 entries tracking an investment over time. Each entry includes the balance, risk as 10% of the balance, potential risk dollar amount, and potential reward of 20% of the balance. Over the 130 entries, the balance grows exponentially from $20 to over $273 million as a result of taking on 10% risk each time for a 20% potential reward.

Uploaded by

Shafieq
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 12

Entry No.

Balance Risk (%) Risk ($) Reward (%)


1 $20.00 10.00% $2.00 20.00%
2 $24.00 10.00% $2.40 20.00%
3 $28.80 10.00% $2.88 20.00%
4 $34.56 10.00% $3.46 20.00%
5 $41.47 10.00% $4.15 20.00%
6 $49.77 10.00% $4.98 20.00%
7 $59.72 10.00% $5.97 20.00%
8 $71.66 10.00% $7.17 20.00%
9 $86.00 10.00% $8.60 20.00%
10 $103.20 10.00% $10.32 20.00%
11 $123.83 10.00% $12.38 20.00%
12 $148.60 10.00% $14.86 20.00%
13 $178.32 10.00% $17.83 20.00%
14 $213.99 10.00% $21.40 20.00%
15 $256.78 10.00% $25.68 20.00%
16 $308.14 10.00% $30.81 20.00%
17 $369.77 10.00% $36.98 20.00%
18 $443.72 10.00% $44.37 20.00%
19 $532.47 10.00% $53.25 20.00%
20 $638.96 10.00% $63.90 20.00%
21 $766.75 10.00% $76.68 20.00%
22 $920.10 10.00% $92.01 20.00%
23 $1,104.12 10.00% $110.41 20.00%
24 $1,324.95 10.00% $132.49 20.00%
25 $1,589.94 10.00% $158.99 20.00%
26 $1,907.92 10.00% $190.79 20.00%
27 $2,289.51 10.00% $228.95 20.00%
28 $2,747.41 10.00% $274.74 20.00%
29 $3,296.89 10.00% $329.69 20.00%
30 $3,956.27 10.00% $395.63 20.00%
31 $4,747.53 10.00% $474.75 20.00%
32 $5,697.03 10.00% $569.70 20.00%
33 $6,836.44 10.00% $683.64 20.00%
34 $8,203.73 10.00% $820.37 20.00%
35 $9,844.47 10.00% $984.45 20.00%
36 $11,813.36 10.00% $1,181.34 20.00%
37 $14,176.04 10.00% $1,417.60 20.00%
38 $17,011.24 10.00% $1,701.12 20.00%
39 $20,413.49 10.00% $2,041.35 20.00%
40 $24,496.19 10.00% $2,449.62 20.00%
41 $29,395.43 10.00% $2,939.54 20.00%
42 $35,274.52 10.00% $3,527.45 20.00%
43 $42,329.42 10.00% $4,232.94 20.00%
44 $50,795.31 10.00% $5,079.53 20.00%
45 $60,954.37 10.00% $6,095.44 20.00%
46 $73,145.24 10.00% $7,314.52 20.00%
47 $87,774.29 10.00% $8,777.43 20.00%
48 $105,329.15 10.00% $10,532.91 20.00%
49 $126,394.97 10.00% $12,639.50 20.00%
50 $151,673.97 10.00% $15,167.40 20.00%
51 $182,008.76 10.00% $18,200.88 20.00%
52 $218,410.52 10.00% $21,841.05 20.00%
53 $262,092.62 10.00% $26,209.26 20.00%
54 $314,511.14 10.00% $31,451.11 20.00%
55 $377,413.37 10.00% $37,741.34 20.00%
56 $452,896.05 10.00% $45,289.60 20.00%
57 $543,475.25 10.00% $54,347.53 20.00%
58 $652,170.31 10.00% $65,217.03 20.00%
59 $782,604.37 10.00% $78,260.44 20.00%
60 $939,125.24 10.00% $93,912.52 20.00%
61 $1,126,950.29 10.00% $112,695.03 20.00%
62 $1,352,340.34 10.00% $135,234.03 20.00%
63 $1,622,808.41 10.00% $162,280.84 20.00%
64 $1,947,370.10 10.00% $194,737.01 20.00%
65 $2,336,844.12 10.00% $233,684.41 20.00%
66 $2,804,212.94 10.00% $280,421.29 20.00%
67 $3,365,055.53 10.00% $336,505.55 20.00%
68 $4,038,066.63 10.00% $403,806.66 20.00%
69 $4,845,679.96 10.00% $484,568.00 20.00%
70 $5,814,815.95 10.00% $581,481.59 20.00%
71 $6,977,779.14 10.00% $697,777.91 20.00%
72 $8,373,334.97 10.00% $837,333.50 20.00%
73 $10,048,001.96 10.00% $1,004,800.20 20.00%
74 $12,057,602.35 10.00% $1,205,760.24 20.00%
75 $14,469,122.82 10.00% $1,446,912.28 20.00%
76 $17,362,947.39 10.00% $1,736,294.74 20.00%
77 $20,835,536.86 10.00% $2,083,553.69 20.00%
78 $25,002,644.24 10.00% $2,500,264.42 20.00%
79 $30,003,173.08 10.00% $3,000,317.31 20.00%
80 $36,003,807.70 10.00% $3,600,380.77 20.00%
81 $43,204,569.24 10.00% $4,320,456.92 20.00%
82 $51,845,483.09 10.00% $5,184,548.31 20.00%
83 $62,214,579.71 10.00% $6,221,457.97 20.00%
84 $74,657,495.65 10.00% $7,465,749.56 20.00%
85 $89,588,994.78 10.00% $8,958,899.48 20.00%
86 $107,506,793.73 10.00% $10,750,679.37 20.00%
87 $129,008,152.48 10.00% $12,900,815.25 20.00%
88 $154,809,782.97 10.00% $15,480,978.30 20.00%
89 $185,771,739.57 10.00% $18,577,173.96 20.00%
90 $222,926,087.48 10.00% $22,292,608.75 20.00%
91 $267,511,304.98 10.00% $26,751,130.50 20.00%
92 $321,013,565.97 10.00% $32,101,356.60 20.00%
93 $385,216,279.17 10.00% $38,521,627.92 20.00%
94 $462,259,535.00 10.00% $46,225,953.50 20.00%
95 $554,711,442.00 10.00% $55,471,144.20 20.00%
96 $665,653,730.40 10.00% $66,565,373.04 20.00%
97 $798,784,476.49 10.00% $79,878,447.65 20.00%
98 $958,541,371.78 10.00% $95,854,137.18 20.00%
99 $1,150,249,646.14 10.00% $115,024,964.61 20.00%
100 $1,380,299,575.37 10.00% $138,029,957.54 20.00%
101 $1,656,359,490.44 10.00% $165,635,949.04 20.00%
102 $1,987,631,388.53 10.00% $198,763,138.85 20.00%
103 $2,385,157,666.23 10.00% $238,515,766.62 20.00%
104 $2,862,189,199.48 10.00% $286,218,919.95 20.00%
105 $3,434,627,039.38 10.00% $343,462,703.94 20.00%
106 $4,121,552,447.25 10.00% $412,155,244.73 20.00%
107 $4,945,862,936.70 10.00% $494,586,293.67 20.00%
108 $5,935,035,524.04 10.00% $593,503,552.40 20.00%
109 $7,122,042,628.85 10.00% $712,204,262.89 20.00%
110 $8,546,451,154.62 10.00% $854,645,115.46 20.00%
111 $10,255,741,385.55 10.00% $1,025,574,138.55 20.00%
112 $12,306,889,662.66 10.00% $1,230,688,966.27 20.00%
113 $14,768,267,595.19 10.00% $1,476,826,759.52 20.00%
114 $17,721,921,114.23 10.00% $1,772,192,111.42 20.00%
115 $21,266,305,337.07 10.00% $2,126,630,533.71 20.00%
116 $25,519,566,404.48 10.00% $2,551,956,640.45 20.00%
117 $30,623,479,685.38 10.00% $3,062,347,968.54 20.00%
118 $36,748,175,622.46 10.00% $3,674,817,562.25 20.00%
119 $44,097,810,746.95 10.00% $4,409,781,074.69 20.00%
120 $52,917,372,896.34 10.00% $5,291,737,289.63 20.00%
121 $63,500,847,475.61 10.00% $6,350,084,747.56 20.00%
122 $76,201,016,970.73 10.00% $7,620,101,697.07 20.00%
123 $91,441,220,364.87 10.00% $9,144,122,036.49 20.00%
124 $109,729,464,437.85 10.00% $10,972,946,443.78 20.00%
125 $131,675,357,325.42 10.00% $13,167,535,732.54 20.00%
126 $158,010,428,790.50 10.00% $15,801,042,879.05 20.00%
127 $189,612,514,548.60 10.00% $18,961,251,454.86 20.00%
128 $227,535,017,458.32 10.00% $22,753,501,745.83 20.00%
129 $273,042,020,949.99 10.00% $27,304,202,095.00 20.00%
130 $327,650,425,139.99 10.00% $32,765,042,514.00 20.00%
131 $393,180,510,167.98 10.00% $39,318,051,016.80 20.00%
132 $471,816,612,201.58 10.00% $47,181,661,220.16 20.00%
133 $566,179,934,641.89 10.00% $56,617,993,464.19 20.00%
134 $679,415,921,570.27 10.00% $67,941,592,157.03 20.00%
135 $815,299,105,884.33 10.00% $81,529,910,588.43 20.00%
136 $978,358,927,061.19 10.00% $97,835,892,706.12 20.00%
137 $1,174,030,712,473.43 10.00% $117,403,071,247.34 20.00%
138 $1,408,836,854,968.12 10.00% $140,883,685,496.81 20.00%
139 $1,690,604,225,961.74 10.00% $169,060,422,596.17 20.00%
140 $2,028,725,071,154.09 10.00% $202,872,507,115.41 20.00%
141 $2,434,470,085,384.90 10.00% $243,447,008,538.49 20.00%
142 $2,921,364,102,461.89 10.00% $292,136,410,246.19 20.00%
143 $3,505,636,922,954.26 10.00% $350,563,692,295.43 20.00%
144 $4,206,764,307,545.12 10.00% $420,676,430,754.51 20.00%
145 $5,048,117,169,054.14 10.00% $504,811,716,905.41 20.00%
146 $6,057,740,602,864.97 10.00% $605,774,060,286.50 20.00%
147 $7,269,288,723,437.96 10.00% $726,928,872,343.80 20.00%
148 $8,723,146,468,125.55 10.00% $872,314,646,812.56 20.00%
149 $10,467,775,761,750.70 10.00% $1,046,777,576,175.07 20.00%
150 $12,561,330,914,100.80 10.00% $1,256,133,091,410.08 20.00%
Reward ($) Account (Win) Account (Lose) SL (Pips)
$4.00 $24.00 $18.00 50
$4.80 $28.80 $21.60 50
$5.76 $34.56 $25.92 50
$6.91 $41.47 $31.10 50
$8.29 $49.77 $37.32 50
$9.95 $59.72 $44.79 50
$11.94 $71.66 $53.75 50
$14.33 $86.00 $64.50 50
$17.20 $103.20 $77.40 50
$20.64 $123.83 $92.88 50
$24.77 $148.60 $111.45 50
$29.72 $178.32 $133.74 50
$35.66 $213.99 $160.49 50
$42.80 $256.78 $192.59 50
$51.36 $308.14 $231.11 50
$61.63 $369.77 $277.33 50
$73.95 $443.72 $332.79 50
$88.74 $532.47 $399.35 50
$106.49 $638.96 $479.22 50
$127.79 $766.75 $575.06 50
$153.35 $920.10 $690.08 50
$184.02 $1,104.12 $828.09 50
$220.82 $1,324.95 $993.71 50
$264.99 $1,589.94 $1,192.45 50
$317.99 $1,907.92 $1,430.94 50
$381.58 $2,289.51 $1,717.13 50
$457.90 $2,747.41 $2,060.56 50
$549.48 $3,296.89 $2,472.67 50
$659.38 $3,956.27 $2,967.20 50
$791.25 $4,747.53 $3,560.64 50
$949.51 $5,697.03 $4,272.77 50
$1,139.41 $6,836.44 $5,127.33 50
$1,367.29 $8,203.73 $6,152.79 50
$1,640.75 $9,844.47 $7,383.35 50
$1,968.89 $11,813.36 $8,860.02 50
$2,362.67 $14,176.04 $10,632.03 50
$2,835.21 $17,011.24 $12,758.43 50
$3,402.25 $20,413.49 $15,310.12 50
$4,082.70 $24,496.19 $18,372.14 50
$4,899.24 $29,395.43 $22,046.57 50
$5,879.09 $35,274.52 $26,455.89 50
$7,054.90 $42,329.42 $31,747.07 50
$8,465.88 $50,795.31 $38,096.48 50
$10,159.06 $60,954.37 $45,715.77 50
$12,190.87 $73,145.24 $54,858.93 50
$14,629.05 $87,774.29 $65,830.72 50
$17,554.86 $105,329.15 $78,996.86 50
$21,065.83 $126,394.97 $94,796.23 50
$25,278.99 $151,673.97 $113,755.48 50
$30,334.79 $182,008.76 $136,506.57 50
$36,401.75 $218,410.52 $163,807.89 50
$43,682.10 $262,092.62 $196,569.46 50
$52,418.52 $314,511.14 $235,883.36 50
$62,902.23 $377,413.37 $283,060.03 50
$75,482.67 $452,896.05 $339,672.03 50
$90,579.21 $543,475.25 $407,606.44 50
$108,695.05 $652,170.31 $489,127.73 50
$130,434.06 $782,604.37 $586,953.27 50
$156,520.87 $939,125.24 $704,343.93 50
$187,825.05 $1,126,950.29 $845,212.72 50
$225,390.06 $1,352,340.34 $1,014,255.26 50
$270,468.07 $1,622,808.41 $1,217,106.31 50
$324,561.68 $1,947,370.10 $1,460,527.57 50
$389,474.02 $2,336,844.12 $1,752,633.09 50
$467,368.82 $2,804,212.94 $2,103,159.70 50
$560,842.59 $3,365,055.53 $2,523,791.64 50
$673,011.11 $4,038,066.63 $3,028,549.97 50
$807,613.33 $4,845,679.96 $3,634,259.97 50
$969,135.99 $5,814,815.95 $4,361,111.96 50
$1,162,963.19 $6,977,779.14 $5,233,334.35 50
$1,395,555.83 $8,373,334.97 $6,280,001.22 50
$1,674,666.99 $10,048,001.96 $7,536,001.47 50
$2,009,600.39 $12,057,602.35 $9,043,201.76 50
$2,411,520.47 $14,469,122.82 $10,851,842.12 50
$2,893,824.56 $17,362,947.39 $13,022,210.54 50
$3,472,589.48 $20,835,536.86 $15,626,652.65 50
$4,167,107.37 $25,002,644.24 $18,751,983.18 50
$5,000,528.85 $30,003,173.08 $22,502,379.81 50
$6,000,634.62 $36,003,807.70 $27,002,855.78 50
$7,200,761.54 $43,204,569.24 $32,403,426.93 50
$8,640,913.85 $51,845,483.09 $38,884,112.32 50
$10,369,096.62 $62,214,579.71 $46,660,934.78 50
$12,442,915.94 $74,657,495.65 $55,993,121.74 50
$14,931,499.13 $89,588,994.78 $67,191,746.08 50
$17,917,798.96 $107,506,793.73 $80,630,095.30 50
$21,501,358.75 $129,008,152.48 $96,756,114.36 50
$25,801,630.50 $154,809,782.97 $116,107,337.23 50
$30,961,956.59 $185,771,739.57 $139,328,804.68 50
$37,154,347.91 $222,926,087.48 $167,194,565.61 50
$44,585,217.50 $267,511,304.98 $200,633,478.73 50
$53,502,261.00 $321,013,565.97 $240,760,174.48 50
$64,202,713.19 $385,216,279.17 $288,912,209.38 50
$77,043,255.83 $462,259,535.00 $346,694,651.25 50
$92,451,907.00 $554,711,442.00 $416,033,581.50 50
$110,942,288.40 $665,653,730.40 $499,240,297.80 50
$133,130,746.08 $798,784,476.49 $599,088,357.36 50
$159,756,895.30 $958,541,371.78 $718,906,028.84 50
$191,708,274.36 $1,150,249,646.14 $862,687,234.60 50
$230,049,929.23 $1,380,299,575.37 $1,035,224,681.53 50
$276,059,915.07 $1,656,359,490.44 $1,242,269,617.83 50
$331,271,898.09 $1,987,631,388.53 $1,490,723,541.40 50
$397,526,277.71 $2,385,157,666.23 $1,788,868,249.68 50
$477,031,533.25 $2,862,189,199.48 $2,146,641,899.61 50
$572,437,839.90 $3,434,627,039.38 $2,575,970,279.53 50
$686,925,407.88 $4,121,552,447.25 $3,091,164,335.44 50
$824,310,489.45 $4,945,862,936.70 $3,709,397,202.53 50
$989,172,587.34 $5,935,035,524.04 $4,451,276,643.03 50
$1,187,007,104.81 $7,122,042,628.85 $5,341,531,971.64 50
$1,424,408,525.77 $8,546,451,154.62 $6,409,838,365.97 50
$1,709,290,230.92 $10,255,741,385.55 $7,691,806,039.16 50
$2,051,148,277.11 $12,306,889,662.66 $9,230,167,246.99 50
$2,461,377,932.53 $14,768,267,595.19 $11,076,200,696.39 50
$2,953,653,519.04 $17,721,921,114.23 $13,291,440,835.67 50
$3,544,384,222.85 $21,266,305,337.07 $15,949,729,002.80 50
$4,253,261,067.41 $25,519,566,404.48 $19,139,674,803.36 50
$5,103,913,280.90 $30,623,479,685.38 $22,967,609,764.04 50
$6,124,695,937.08 $36,748,175,622.46 $27,561,131,716.84 50
$7,349,635,124.49 $44,097,810,746.95 $33,073,358,060.21 50
$8,819,562,149.39 $52,917,372,896.34 $39,688,029,672.25 50
$10,583,474,579.27 $63,500,847,475.61 $47,625,635,606.71 50
$12,700,169,495.12 $76,201,016,970.73 $57,150,762,728.05 50
$15,240,203,394.15 $91,441,220,364.87 $68,580,915,273.66 50
$18,288,244,072.97 $109,729,464,437.85 $82,297,098,328.39 50
$21,945,892,887.57 $131,675,357,325.42 $98,756,517,994.06 50
$26,335,071,465.08 $158,010,428,790.50 $118,507,821,592.88 50
$31,602,085,758.10 $189,612,514,548.60 $142,209,385,911.45 50
$37,922,502,909.72 $227,535,017,458.32 $170,651,263,093.74 50
$45,507,003,491.66 $273,042,020,949.99 $204,781,515,712.49 50
$54,608,404,190.00 $327,650,425,139.99 $245,737,818,854.99 50
$65,530,085,028.00 $393,180,510,167.98 $294,885,382,625.99 50
$78,636,102,033.60 $471,816,612,201.58 $353,862,459,151.18 50
$94,363,322,440.32 $566,179,934,641.89 $424,634,950,981.42 50
$113,235,986,928.38 $679,415,921,570.27 $509,561,941,177.71 50
$135,883,184,314.06 $815,299,105,884.33 $611,474,329,413.25 50
$163,059,821,176.87 $978,358,927,061.19 $733,769,195,295.89 50
$195,671,785,412.24 $1,174,030,712,473.43 $880,523,034,355.07 50
$234,806,142,494.69 $1,408,836,854,968.12 $1,056,627,641,226.09 50
$281,767,370,993.62 $1,690,604,225,961.74 $1,267,953,169,471.30 50
$338,120,845,192.35 $2,028,725,071,154.09 $1,521,543,803,365.57 50
$405,745,014,230.82 $2,434,470,085,384.90 $1,825,852,564,038.68 50
$486,894,017,076.98 $2,921,364,102,461.89 $2,191,023,076,846.41 50
$584,272,820,492.38 $3,505,636,922,954.26 $2,629,227,692,215.70 50
$701,127,384,590.85 $4,206,764,307,545.12 $3,155,073,230,658.84 50
$841,352,861,509.02 $5,048,117,169,054.14 $3,786,087,876,790.60 50
$1,009,623,433,810.83 $6,057,740,602,864.97 $4,543,305,452,148.73 50
$1,211,548,120,572.99 $7,269,288,723,437.96 $5,451,966,542,578.47 50
$1,453,857,744,687.59 $8,723,146,468,125.55 $6,542,359,851,094.17 50
$1,744,629,293,625.11 $10,467,775,761,750.70 $7,850,831,821,313.00 50
$2,093,555,152,350.13 $12,561,330,914,100.80 $9,420,998,185,575.60 50
$2,512,266,182,820.16 $15,073,597,096,921.00 $11,305,197,822,690.70 50
TP (Pips) $ per pip
100 0.040
100 0.048
100 0.058
100 0.069
100 0.083
100 0.100
100 0.119
100 0.143
100 0.172
100 0.206
100 0.248
100 0.297
100 0.357
100 0.428
100 0.514
100 0.616
100 0.740
100 0.887
100 1.065
100 1.278
100 1.534
100 1.840
100 2.208
100 2.650
100 3.180
100 3.816
100 4.579
100 5.495
100 6.594
100 7.913
100 9.495
100 11.394
100 13.673
100 16.407
100 19.689
100 23.627
100 28.352
100 34.022
100 40.827
100 48.992
100 58.791
100 70.549
100 84.659
100 101.591
100 121.909
100 146.290
100 175.549
100 210.658
100 252.790
100 303.348
100 364.018
100 436.821
100 524.185
100 629.022
100 754.827
100 905.792
100 1,086.951
100 1,304.341
100 1,565.209
100 1,878.250
100 2,253.901
100 2,704.681
100 3,245.617
100 3,894.740
100 4,673.688
100 5,608.426
100 6,730.111
100 8,076.133
100 9,691.360
100 11,629.632
100 13,955.558
100 16,746.670
100 20,096.004
100 24,115.205
100 28,938.246
100 34,725.895
100 41,671.074
100 50,005.288
100 60,006.346
100 72,007.615
100 86,409.138
100 103,690.966
100 124,429.159
100 149,314.991
100 179,177.990
100 215,013.587
100 258,016.305
100 309,619.566
100 371,543.479
100 445,852.175
100 535,022.610
100 642,027.132
100 770,432.558
100 924,519.070
100 1,109,422.884
100 1,331,307.461
100 1,597,568.953
100 1,917,082.744
100 2,300,499.292
100 2,760,599.151
100 3,312,718.981
100 3,975,262.777
100 4,770,315.332
100 5,724,378.399
100 6,869,254.079
100 8,243,104.895
100 9,891,725.873
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###
100 ###

You might also like