Prop Firm Lifecycle Simulator

Multi-cycle Monte Carlo — each account runs payout → reset → repeat until it blows up

Firm Rules

Account size $100,000
Eval cost (one-time, first cycle only)
$
Profit target (per phase) 10%
Max drawdown 5%
Payout split (trader's share) 80%
Trades per day 5

Your Strategy

Win rate 55%
Risk / reward 1.5
Risk per trade 1.0%
Max cycles per account 20

Reality Check

Max losses before blown
3
Min wins per phase
4
Total wins needed (2 phases)
8 min
EV per trade
+0.375%
P(3 losses in a row)
9.1%
Gross payout per cycle
$4,800
Number of accounts to simulate 20

Portfolio Summary

Total Payout Cycles
8
0.4 avg per account
Avg Cycles / Account
0.4
before final blow-up
Eval Pass Rate
35%
7 of 20 accounts
Total Gross Earned
$38,400
from all payout cycles
Total Fees Paid
$3,000
eval costs only (one per acct)
Net P&L
$35,400
net profit
Total Trades Executed
142
7.1 avg per account
Final blow-up breakdown across all accounts
Blew funded phase 35% Blew eval (never funded) 65%

Account Breakdown

Per-Account Lifecycle ● = payout cycle   ◉ = final blow-up
# Cycles Trades Lifecycle Gross earned Eval fee Net P&L Final blow
7 of 20 accounts ever reached funded phase (35% eval pass rate). Collectively they completed 8 payout cycles — 1.1 per account that got funded. Each cycle pays $4,800 (80% split on 6% target), so break-even is 1 cycle on top of the $150 fee. 4 of 20 accounts ended net positive. Best account (#6) ran 3 payout cycles for $14,400 gross before blowing.