PLANILHA DE GERENCIAMENTO DE BANCA E

Banca inicial R$500.00 Retorno Diário 3.00% Recomen

Dia Banca Inicial Retorno Diário % Lucro Líquido % Lucro Bruto Dia
1 R$ 500.00 3.00% R$ 15.00 R$ 515.00 31
2 R$ 515.00 3.00% R$ 15.45 R$ 530.45 32
3 R$ 530.45 3.00% R$ 15.91 R$ 546.36 33
4 R$ 546.36 3.00% R$ 16.39 R$ 562.75 34
5 R$ 562.75 3.00% R$ 16.88 R$ 579.64 35
6 R$ 579.64 3.00% R$ 17.39 R$ 597.03 36
7 R$ 597.03 3.00% R$ 17.91 R$ 614.94 37
8 R$ 614.94 3.00% R$ 18.45 R$ 633.39 38
9 R$ 633.39 3.00% R$ 19.00 R$ 652.39 39
10 R$ 652.39 3.00% R$ 19.57 R$ 671.96 40
11 R$ 671.96 3.00% R$ 20.16 R$ 692.12 41
12 R$ 692.12 3.00% R$ 20.76 R$ 712.88 42
13 R$ 712.88 3.00% R$ 21.39 R$ 734.27 43
14 R$ 734.27 3.00% R$ 22.03 R$ 756.29 44
15 R$ 756.29 3.00% R$ 22.69 R$ 778.98 45
16 R$ 778.98 3.00% R$ 23.37 R$ 802.35 46
17 R$ 802.35 3.00% R$ 24.07 R$ 826.42 47
18 R$ 826.42 3.00% R$ 24.79 R$ 851.22 48
19 R$ 851.22 3.00% R$ 25.54 R$ 876.75 49
20 R$ 876.75 3.00% R$ 26.30 R$ 903.06 50
21 R$ 903.06 3.00% R$ 27.09 R$ 930.15 51
22 R$ 930.15 3.00% R$ 27.90 R$ 958.05 52
23 R$ 958.05 3.00% R$ 28.74 R$ 986.79 53
24 R$ 986.79 3.00% R$ 29.60 R$ 1,016.40 54
25 R$ 1,016.40 3.00% R$ 30.49 R$ 1,046.89 55
26 R$ 1,046.89 3.00% R$ 31.41 R$ 1,078.30 56
27 R$ 1,078.30 3.00% R$ 32.35 R$ 1,110.64 57
28 R$ 1,110.64 3.00% R$ 33.32 R$ 1,143.96 58
29 R$ 1,143.96 3.00% R$ 34.32 R$ 1,178.28 59
30 R$ 1,178.28 3.00% R$ 35.35 R$ 1,213.63 60

Lucro em 30 dias R$ 1,213.63 Lucro em 60

Dia Banca Inicial Retorno Diário % Lucro Líquido % Lucro Bruto Dia
61 R$ 2,945.80 3.00% R$ 88.37 R$ 3,034.18 91
62 R$ 3,034.18 3.00% R$ 91.03 R$ 3,125.20 92
63 R$ 3,125.20 3.00% R$ 93.76 R$ 3,218.96 93
64 R$ 3,218.96 3.00% R$ 96.57 R$ 3,315.53 94
65 R$ 3,315.53 3.00% R$ 99.47 R$ 3,414.99 95
66 R$ 3,414.99 3.00% R$ 102.45 R$ 3,517.44 96
67 R$ 3,517.44 3.00% R$ 105.52 R$ 3,622.96 97
68 R$ 3,622.96 3.00% R$ 108.69 R$ 3,731.65 98
69 R$ 3,731.65 3.00% R$ 111.95 R$ 3,843.60 99
70 R$ 3,843.60 3.00% R$ 115.31 R$ 3,958.91 100
71 R$ 3,958.91 3.00% R$ 118.77 R$ 4,077.68 101
72 R$ 4,077.68 3.00% R$ 122.33 R$ 4,200.01 102
73 R$ 4,200.01 3.00% R$ 126.00 R$ 4,326.01 103
74 R$ 4,326.01 3.00% R$ 129.78 R$ 4,455.79 104
75 R$ 4,455.79 3.00% R$ 133.67 R$ 4,589.46 105
76 R$ 4,589.46 3.00% R$ 137.68 R$ 4,727.15 106
77 R$ 4,727.15 3.00% R$ 141.81 R$ 4,868.96 107
78 R$ 4,868.96 3.00% R$ 146.07 R$ 5,015.03 108
79 R$ 5,015.03 3.00% R$ 150.45 R$ 5,165.48 109
80 R$ 5,165.48 3.00% R$ 154.96 R$ 5,320.45 110
81 R$ 5,320.45 3.00% R$ 159.61 R$ 5,480.06 111
82 R$ 5,480.06 3.00% R$ 164.40 R$ 5,644.46 112
83 R$ 5,644.46 3.00% R$ 169.33 R$ 5,813.79 113
84 R$ 5,813.79 3.00% R$ 174.41 R$ 5,988.21 114
85 R$ 5,988.21 3.00% R$ 179.65 R$ 6,167.85 115
86 R$ 6,167.85 3.00% R$ 185.04 R$ 6,352.89 116
87 R$ 6,352.89 3.00% R$ 190.59 R$ 6,543.48 117
88 R$ 6,543.48 3.00% R$ 196.30 R$ 6,739.78 118
89 R$ 6,739.78 3.00% R$ 202.19 R$ 6,941.97 119
90 R$ 6,941.97 3.00% R$ 208.26 R$ 7,150.23 120

Lucro em 90 dias R$ 7,150.23 Lucro em 120

Dia Banca Inicial Retorno Diário % Lucro Líquido % Lucro Bruto Dia
121 R$ 17,355.49 3.00% R$ 520.66 R$ 17,876.16 151
122 R$ 17,876.16 3.00% R$ 536.28 R$ 18,412.44 152
123 R$ 18,412.44 3.00% R$ 552.37 R$ 18,964.82 153
124 R$ 18,964.82 3.00% R$ 568.94 R$ 19,533.76 154
125 R$ 19,533.76 3.00% R$ 586.01 R$ 20,119.77 155
126 R$ 20,119.77 3.00% R$ 603.59 R$ 20,723.37 156
127 R$ 20,723.37 3.00% R$ 621.70 R$ 21,345.07 157
128 R$ 21,345.07 3.00% R$ 640.35 R$ 21,985.42 158
129 R$ 21,985.42 3.00% R$ 659.56 R$ 22,644.98 159
130 R$ 22,644.98 3.00% R$ 679.35 R$ 23,324.33 160
131 R$ 23,324.33 3.00% R$ 699.73 R$ 24,024.06 161
132 R$ 24,024.06 3.00% R$ 720.72 R$ 24,744.78 162
133 R$ 24,744.78 3.00% R$ 742.34 R$ 25,487.13 163
134 R$ 25,487.13 3.00% R$ 764.61 R$ 26,251.74 164
135 R$ 26,251.74 3.00% R$ 787.55 R$ 27,039.29 165
136 R$ 27,039.29 3.00% R$ 811.18 R$ 27,850.47 166
137 R$ 27,850.47 3.00% R$ 835.51 R$ 28,685.99 167
138 R$ 28,685.99 3.00% R$ 860.58 R$ 29,546.57 168
139 R$ 29,546.57 3.00% R$ 886.40 R$ 30,432.96 169
140 R$ 30,432.96 3.00% R$ 912.99 R$ 31,345.95 170
141 R$ 31,345.95 3.00% R$ 940.38 R$ 32,286.33 171
142 R$ 32,286.33 3.00% R$ 968.59 R$ 33,254.92 172
143 R$ 33,254.92 3.00% R$ 997.65 R$ 34,252.57 173
144 R$ 34,252.57 3.00% R$ 1,027.58 R$ 35,280.15 174
145 R$ 35,280.15 3.00% R$ 1,058.40 R$ 36,338.55 175
146 R$ 36,338.55 3.00% R$ 1,090.16 R$ 37,428.71 176
147 R$ 37,428.71 3.00% R$ 1,122.86 R$ 38,551.57 177
148 R$ 38,551.57 3.00% R$ 1,156.55 R$ 39,708.11 178
149 R$ 39,708.11 3.00% R$ 1,191.24 R$ 40,899.36 179
150 R$ 40,899.36 3.00% R$ 1,226.98 R$ 42,126.34 180
Lucro em 150 dias R$ 42,126.34 Lucro em 180
E BANCA ESTRATÉGICO
Recomendo fazer entradas de no máximo 2% a 3% da banca.
Banca Inicial Retorno Diário % Lucro Líquido% Lucro Bruto
R$ 1,213.63 3.00% R$ 36.41 R$ 1,250.04
R$ 1,250.04 3.00% R$ 37.50 R$ 1,287.54
R$ 1,287.54 3.00% R$ 38.63 R$ 1,326.17
R$ 1,326.17 3.00% R$ 39.79 R$ 1,365.95
R$ 1,365.95 3.00% R$ 40.98 R$ 1,406.93
R$ 1,406.93 3.00% R$ 42.21 R$ 1,449.14
R$ 1,449.14 3.00% R$ 43.47 R$ 1,492.61
R$ 1,492.61 3.00% R$ 44.78 R$ 1,537.39
R$ 1,537.39 3.00% R$ 46.12 R$ 1,583.51
R$ 1,583.51 3.00% R$ 47.51 R$ 1,631.02
R$ 1,631.02 3.00% R$ 48.93 R$ 1,679.95
R$ 1,679.95 3.00% R$ 50.40 R$ 1,730.35
R$ 1,730.35 3.00% R$ 51.91 R$ 1,782.26
R$ 1,782.26 3.00% R$ 53.47 R$ 1,835.73
R$ 1,835.73 3.00% R$ 55.07 R$ 1,890.80
R$ 1,890.80 3.00% R$ 56.72 R$ 1,947.52
R$ 1,947.52 3.00% R$ 58.43 R$ 2,005.95
R$ 2,005.95 3.00% R$ 60.18 R$ 2,066.13
R$ 2,066.13 3.00% R$ 61.98 R$ 2,128.11
R$ 2,128.11 3.00% R$ 63.84 R$ 2,191.95
R$ 2,191.95 3.00% R$ 65.76 R$ 2,257.71
 R$ 2,257.71 3.00% R$ 67.73 R$ 2,325.44
R$ 2,325.44 3.00% R$ 69.76 R$ 2,395.21
R$ 2,395.21 3.00% R$ 71.86 R$ 2,467.06
R$ 2,467.06 3.00% R$ 74.01 R$ 2,541.07
R$ 2,541.07 3.00% R$ 76.23 R$ 2,617.31
R$ 2,617.31 3.00% R$ 78.52 R$ 2,695.83
R$ 2,695.83 3.00% R$ 80.87 R$ 2,776.70
R$ 2,776.70 3.00% R$ 83.30 R$ 2,860.00
R$ 2,860.00 3.00% R$ 85.80 R$ 2,945.80

Lucro em 60 dias R$ 2,945.80

Banca Inicial Retorno Diário %Lucro Líquido % Lucro Bruto
R$ 7,150.23 3.00% R$ 214.51 R$ 7,364.74
R$ 7,364.74 3.00% R$ 220.94 R$ 7,585.68
R$ 7,585.68 3.00% R$ 227.57 R$ 7,813.25
R$ 7,813.25 3.00% R$ 234.40 R$ 8,047.65
R$ 8,047.65 3.00% R$ 241.43 R$ 8,289.08
R$ 8,289.08 3.00% R$ 248.67 R$ 8,537.75
R$ 8,537.75 3.00% R$ 256.13 R$ 8,793.89
R$ 8,793.89 3.00% R$ 263.82 R$ 9,057.70
R$ 9,057.70 3.00% R$ 271.73 R$ 9,329.43
R$ 9,329.43 3.00% R$ 279.88 R$ 9,609.32
R$ 9,609.32 3.00% R$ 288.28 R$ 9,897.60
R$ 9,897.60 3.00% R$ 296.93 R$ 10,194.52
R$ 10,194.52 3.00% R$ 305.84 R$ 10,500.36
 R$ 10,500.36 3.00% R$ 315.01 R$ 10,815.37
R$ 10,815.37 3.00% R$ 324.46 R$ 11,139.83
R$ 11,139.83 3.00% R$ 334.19 R$ 11,474.03
R$ 11,474.03 3.00% R$ 344.22 R$ 11,818.25
R$ 11,818.25 3.00% R$ 354.55 R$ 12,172.79
R$ 12,172.79 3.00% R$ 365.18 R$ 12,537.98
R$ 12,537.98 3.00% R$ 376.14 R$ 12,914.12
R$ 12,914.12 3.00% R$ 387.42 R$ 13,301.54
R$ 13,301.54 3.00% R$ 399.05 R$ 13,700.59
R$ 13,700.59 3.00% R$ 411.02 R$ 14,111.60
R$ 14,111.60 3.00% R$ 423.35 R$ 14,534.95
R$ 14,534.95 3.00% R$ 436.05 R$ 14,971.00
R$ 14,971.00 3.00% R$ 449.13 R$ 15,420.13
R$ 15,420.13 3.00% R$ 462.60 R$ 15,882.74
R$ 15,882.74 3.00% R$ 476.48 R$ 16,359.22
R$ 16,359.22 3.00% R$ 490.78 R$ 16,849.99
R$ 16,849.99 3.00% R$ 505.50 R$ 17,355.49

Lucro em 120 dias R$ 17,355.49

Banca Inicial Retorno Diário %Lucro Líquido % Lucro Bruto

R$ 42,126.34 3.00% $1,263.79 R$ 43,390.13
R$ 43,390.13 3.00% $1,301.70 R$ 44,691.83
R$ 44,691.83 3.00% $1,340.75 R$ 46,032.59
R$ 46,032.59 3.00% $1,380.98 R$ 47,413.56
R$ 47,413.56 3.00% $1,422.41 R$ 48,835.97
R$ 48,835.97 3.00% $1,465.08 R$ 50,301.05
R$ 50,301.05 3.00% $1,509.03 R$ 51,810.08
R$ 51,810.08 3.00% $1,554.30 R$ 53,364.38
R$ 53,364.38 3.00% $1,600.93 R$ 54,965.32
R$ 54,965.32 3.00% $1,648.96 R$ 56,614.28
R$ 56,614.28 3.00% $1,698.43 R$ 58,312.70
R$ 58,312.70 3.00% $1,749.38 R$ 60,062.09
R$ 60,062.09 3.00% $1,801.86 R$ 61,863.95
R$ 61,863.95 3.00% $1,855.92 R$ 63,719.87
R$ 63,719.87 3.00% $1,911.60 R$ 65,631.46
R$ 65,631.46 3.00% $1,968.94 R$ 67,600.41
R$ 67,600.41 3.00% $2,028.01 R$ 69,628.42
R$ 69,628.42 3.00% $2,088.85 R$ 71,717.27
R$ 71,717.27 3.00% $2,151.52 R$ 73,868.79
R$ 73,868.79 3.00% $2,216.06 R$ 76,084.85
R$ 76,084.85 3.00% $2,282.55 R$ 78,367.40
R$ 78,367.40 3.00% $2,351.02 R$ 80,718.42
R$ 80,718.42 3.00% $2,421.55 R$ 83,139.97
R$ 83,139.97 3.00% $2,494.20 R$ 85,634.17
R$ 85,634.17 3.00% $2,569.03 R$ 88,203.20
R$ 88,203.20 3.00% $2,646.10 R$ 90,849.29
R$ 90,849.29 3.00% $2,725.48 R$ 93,574.77
R$ 93,574.77 3.00% $2,807.24 R$ 96,382.02
R$ 96,382.02 3.00% $2,891.46 R$ 99,273.48
R$ 99,273.48 3.00% $2,978.20 R$ 102,251.68
Lucro em 180 dias R$ 102,251.68