TARGET SHEET 1 (Min: 100units)

ID GAIN TARGET O PAY LOSS MAKE

1 50 50 2.00 50 50 150
2 50 100 -100 -50 0
3 50 0 0 -50 0
4 50 0 0 -50 0
5 50 0 0 -50 0
6 50 0 0 -50 0
7 50 0 0 -50 0
8 50 0 0 -50 0
9 50 0 0 -50 0
10 50 0 0 -50 0
11 200 150 -150 -200 0
12 200 0 0 -200 0
13 200 0 0 -200 0
14 200 0 0 -200 0
15 200 0 0 -200 0
16 200 0 0 -200 0
17 200 0 0 -200 0
18 200 0 0 -200 0
19 200 0 0 -200 0
20 200 0 0 -200 0
21 200 0 0 -200 0
22 200 0 0 -200 0
23 200 0 0 -200 0
24 200 0 0 -200 0
25 200 0 0 -200 0
26 200 0 0 -200 0
 TARGET SHEET 1 (Min: 100units)
ID GAIN TARGET O PAY LOSS MAKE
1 50 50 2.00 50 50 150
2 50 100 2.31 75 125 175
3 100 225 2.67 135 260 360
4 100 360 2.58 230 490 590
5 100 590 3.14 275 765 865
6 200 965 2.50 645 1410 1610
7 200 1610 2.87 860 2270 2470
8 200 2470 5.09 605 2875 3075
9 200 3075 4.38 910 3785 3985
10 200 3985 4.33 1,195 4980 5180
11 200 5180 3.29 2,260 7240 7440
12 200 7440 4.75 1,985 9225 9425
13 200 9425 9.34 1,130 10355 10555
14 200 10555 12.40 925 11280 11480
15 200 11480 3.58 4,450 15730 15930
16 200 15930 4.61 4,415 20145 20345
17 200 20345 11.20 1,995 22140 22340
18 200 22340 6.67 3,940 26080 26280
19 200 26280 12.30 2,325 28405 28605
20 200 28605 6.46 5,240 33645 33845
21 200 33845 7.60 5,130 38775 38975
22 200 38975 7.03 6,465 45240 45440
23 200 45440 -45,440 -200 0
24 200 0 0 -200 0
25 200 0 0 -200 0
26 200 0 0 -200 0
 TARGET SHEET (MIN: 300units with 1/4 bankroll)
S/N TARGET O PAY STATUS PROFIT NET PROFIT

1 50 1.92 50 -50 -50

2 50 100 -100 -150

3 50 200 -200 -350

4 50 300 -300 -650

5 50 400 -400 -1,050

6 50 625 -625 -1,675

 TARGET SHEET (Min: 300units)
ID GAIN TARGET O PAY OUTCOME BAL
1 50 50 1.90 56 -55.6
2 50 106 2.46 72 -127.9
3 50 178 -178 50.0
4 50 0 0 50.0
5 50 0 0 50.0
6 50 0 0 50.0
7 50 0 0 50.0
8 50 0 0 50.0
9 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
10 50 0 0 50.0
 TARGET SHEET (M
S/N UNIT FV UD TOTAL
1 100 1.51 4.07 5.58

2 30 0.00

3 30 0.00

4 30 0.00

5 30 0.00

6 30 0.00

7 30 0.00

8 30 0.00

9 30 0.00

10 30 0.00
GET SHEET (MIN: 100units)
P1 P2 STATUS PROFIT
146 54 1 20

#DIV/0! #DIV/0! 2 #DIV/0!

#DIV/0! #DIV/0! 0

#DIV/0! #DIV/0! 0

#DIV/0! #DIV/0! 0

#DIV/0! #DIV/0! 0

#DIV/0! #DIV/0! 0

#DIV/0! #DIV/0! 0

#DIV/0! #DIV/0! 0

#DIV/0! #DIV/0! 0
NET PROFIT
20

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!
S/N O STATUS NET
1
2
3
4
5
6
7
8
9
10
 TARGET SHEET (M

ID AMOUNT OUTCOME 1 % OUTCOME 2

1 1000 2.02 0.4950 2.02
2 10 #DIV/0!
3 10 #DIV/0!
4 10 #DIV/0!
5 10 #DIV/0!
6 10 #DIV/0!
7 10 #DIV/0!
8 10 #DIV/0!
9 10 #DIV/0!
10 10 #DIV/0!
11 10 #DIV/0!
12 10 #DIV/0!
13 10 #DIV/0!
14 10 #DIV/0!
15 10 #DIV/0!
16 10 #DIV/0!
17 10 #DIV/0!
18 10 #DIV/0!
19 10 #DIV/0!
20 10 #DIV/0!
TARGET SHEET (Min: 100units)

% TOTAL REAL 1 2 STATUS

0.4950 0.9901 1.01 495 495 w
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
PROFIT T. PROFIT
9.90 9.90
-10.00 -0.10
-10.00 -10.10
-10.00 -20.10
-10.00 -30.10
-10.00 -40.10
-10.00 -50.10
-10.00 -60.10
-10.00 -70.10
-10.00 -80.10
-10.00 -90.10
-10.00 -100.10
-10.00 -110.10
-10.00 -120.10
-10.00 -130.10
-10.00 -140.10
-10.00 -150.10
-10.00 -160.10
-10.00 -170.10
-10.00 -180.10
 CRIPT X

S/N CAPITAL O1 O2 PERCENT 1 PERCENT 2

1 10000 2.53 1.4 64.377 35.623

CRIPT X

PAY 1 PAY 2 PROFIT 1 PROFIT 2 LOSS 1 LOSS 2 TOTAL

3562 6438 9013 9013 -987 -987 1.110

REAL

0.90
S/N NET CAPITAL OD INTEREST REINVEST
1
TAKE PROFIT BALANCE
 COMPARISON TABLE
DEC RETURN BREAK
1.01 1.00% 99.01%

1.11 11.11% 90.00%

1.25 25.00% 80.00%

1.33 33.33% 75.00%

1.50 50.00% 66.67%

2.00 100.00% 50.00%

3.00 200.00% 33.33%

4.00 300.00% 25.00%

5.00 400.00% 20.00%

10.00 900.00% 10.00%

101.00 10000.00% 0.99%