Your spreadsheet is screwed up.
Let’s run through Trade #1 on spreadsheet line 4 (why is a trade called a “level”, by the way?)
Equity (column B) $5,000 – this is beginning equity, before Trade #1 is entered.
Risk (column C) 5%
Pip value (column D) – this obviously means that the trade involves a pair having a pip-value of $10 per standard lot (100,000 units)
Spread (column E) – the spread does not enter into any of the calculations
Stop Loss (column F) 35 pips
Risk (column G) $250
– so far, so good –
Lot size (column H) – this is where the spreadsheet gets screwed up. If you use a Position Size Calculator, and plug in the relevant numbers, you will find that your positions size should be 0.7143 standard lots, not 0.66 standard lots as your spreadsheet says.
5 lot fraction (column I) – obviously this means that, if you divide your position into 5 equal parts, then each fractional part will be such-and-such. What purpose this serves, I have no idea. But, more importantly, the fractional position is based on the incorrect Lot size in column H.
0.66 divided by 5 is 0.13 (rounded off), but 0.66 is the wrong position (lot) size.
Profit/pip (column J) – here is the next error. If the pip-value per standard lot is $10 (column D), and if the correct position (lot) size were 0.66 standard lot (column H), then the pip-value for this particular position would indeed be $6.60 per pip. But, the 0.66 std. lot position size is wrong. Using the correct position size of 0.7143 std. lot, the correct Profit/pip (column J) is $7.14
Profit in pips (column L) – 30 pips
Profit in dollars (column M) – here is the final mistake on this line of the spreadsheet. If the correct Profit/pip (column J) is $7.14, then the Profit in dollars (column M) would be $214 (rounded off), not $198 as the spreadsheet shows.
– and all of that is just Trade #1 (spreadsheet line 4) –
The error in line 4, column M, is carried to line 5, so that Trade #2 starts off with the wrong Equity. Then, the calculation mistakes made on line 4 get repeated on line 5, and the errors multiply line after line from there.