PLANILHA DE GERENCIAMENTO DE BANCA E

Banca inicial $ 100.00 Retorno Diário 9.00% Recomendo faze

Dia Banca Inicial Retorno Diário % Lucro Líquido % Lucro Bruto Dia
1 R$ 100.00 9.00% R$ 9.00 R$ 109.00 31
2 R$ 109.00 9.00% R$ 9.81 R$ 118.81 32
3 R$ 118.81 9.00% R$ 10.69 R$ 129.50 33
4 R$ 129.50 9.00% R$ 11.66 R$ 141.16 34
5 R$ 141.16 9.00% R$ 12.70 R$ 153.86 35
6 R$ 153.86 9.00% R$ 13.85 R$ 167.71 36
7 R$ 167.71 9.00% R$ 15.09 R$ 182.80 37
8 R$ 182.80 9.00% R$ 16.45 R$ 199.26 38
9 R$ 199.26 9.00% R$ 17.93 R$ 217.19 39
10 R$ 217.19 9.00% R$ 19.55 R$ 236.74 40
11 R$ 236.74 9.00% R$ 21.31 R$ 258.04 41
12 R$ 258.04 9.00% R$ 23.22 R$ 281.27 42
13 R$ 281.27 9.00% R$ 25.31 R$ 306.58 43
14 R$ 306.58 9.00% R$ 27.59 R$ 334.17 44
15 R$ 334.17 9.00% R$ 30.08 R$ 364.25 45
16 R$ 364.25 9.00% R$ 32.78 R$ 397.03 46
17 R$ 397.03 9.00% R$ 35.73 R$ 432.76 47
18 R$ 432.76 9.00% R$ 38.95 R$ 471.71 48
19 R$ 471.71 9.00% R$ 42.45 R$ 514.17 49
20 R$ 514.17 9.00% R$ 46.27 R$ 560.44 50
21 R$ 560.44 9.00% R$ 50.44 R$ 610.88 51
22 R$ 610.88 9.00% R$ 54.98 R$ 665.86 52
23 R$ 665.86 9.00% R$ 59.93 R$ 725.79 53
24 R$ 725.79 9.00% R$ 65.32 R$ 791.11 54
25 R$ 791.11 9.00% R$ 71.20 R$ 862.31 55
26 R$ 862.31 9.00% R$ 77.61 R$ 939.92 56
27 R$ 939.92 9.00% R$ 84.59 R$ 1,024.51 57
28 R$ 1,024.51 9.00% R$ 92.21 R$ 1,116.71 58
29 R$ 1,116.71 9.00% R$ 100.50 R$ 1,217.22 59
30 R$ 1,217.22 9.00% R$ 109.55 R$ 1,326.77 60

Lucro em 30 dias R$ 1,326.77 Lucro em 60 dias

Dia Banca Inicial Retorno Diário %Lucro Líquido % Lucro Bruto Dia
61 R$ 16,149.66 9.00% R$ 1,453.47 R$ 17,603.13 91
62 R$ 17,603.13 9.00% R$ 1,584.28 R$ 19,187.41 92
63 R$ 19,187.41 9.00% R$ 1,726.87 R$ 20,914.28 93
64 R$ 20,914.28 9.00% R$ 1,882.29 R$ 22,796.56 94
65 R$ 22,796.56 9.00% R$ 2,051.69 R$ 24,848.25 95
66 R$ 24,848.25 9.00% R$ 2,236.34 R$ 27,084.60 96
67 R$ 27,084.60 9.00% R$ 2,437.61 R$ 29,522.21 97
68 R$ 29,522.21 9.00% R$ 2,657.00 R$ 32,179.21 98
69 R$ 32,179.21 9.00% R$ 2,896.13 R$ 35,075.34 99
70 R$ 35,075.34 9.00% R$ 3,156.78 R$ 38,232.12 100
71 R$ 38,232.12 9.00% R$ 3,440.89 R$ 41,673.01 101
72 R$ 41,673.01 9.00% R$ 3,750.57 R$ 45,423.58 102
73 R$ 45,423.58 9.00% R$ 4,088.12 R$ 49,511.70 103
74 R$ 49,511.70 9.00% R$ 4,456.05 R$ 53,967.75 104
75 R$ 53,967.75 9.00% R$ 4,857.10 R$ 58,824.85 105
76 R$ 58,824.85 9.00% R$ 5,294.24 R$ 64,119.09 106
77 R$ 64,119.09 9.00% R$ 5,770.72 R$ 69,889.81 107
78 R$ 69,889.81 9.00% R$ 6,290.08 R$ 76,179.89 108
79 R$ 76,179.89 9.00% R$ 6,856.19 R$ 83,036.08 109
80 R$ 83,036.08 9.00% R$ 7,473.25 R$ 90,509.33 110
81 R$ 90,509.33 9.00% R$ 8,145.84 R$ 98,655.17 111
82 R$ 98,655.17 9.00% R$ 8,878.97 R$ 107,534.13 112
83 R$ 107,534.13 9.00% R$ 9,678.07 R$ 117,212.20 113
84 R$ 117,212.20 9.00% R$ 10,549.10 R$ 127,761.30 114
85 R$ 127,761.30 9.00% R$ 11,498.52 R$ 139,259.82 115
86 R$ 139,259.82 9.00% R$ 12,533.38 R$ 151,793.20 116
87 R$ 151,793.20 9.00% R$ 13,661.39 R$ 165,454.59 117
88 R$ 165,454.59 9.00% R$ 14,890.91 R$ 180,345.50 118
89 R$ 180,345.50 9.00% R$ 16,231.10 R$ 196,576.60 119
90 R$ 196,576.60 9.00% R$ 17,691.89 R$ 214,268.49 120

Lucro em 90 dias R$ 214,268.49 Lucro em 120 dias

Dia Banca Inicial Retorno Diário %Lucro Líquido % Lucro Bruto Dia
121 R$ 2,608,115.12 9.00% R$ 234,730.36 R$ 2,842,845.48 151
122 R$ 2,842,845.48 9.00% R$ 255,856.09 R$ 3,098,701.57 152
123 R$ 3,098,701.57 9.00% R$ 278,883.14 R$ 3,377,584.72 153
124 R$ 3,377,584.72 9.00% R$ 303,982.62 R$ 3,681,567.34 154
125 R$ 3,681,567.34 9.00% R$ 331,341.06 R$ 4,012,908.40 155
126 R$ 4,012,908.40 9.00% R$ 361,161.76 R$ 4,374,070.16 156
127 R$ 4,374,070.16 9.00% R$ 393,666.31 R$ 4,767,736.47 157
128 R$ 4,767,736.47 9.00% R$ 429,096.28 R$ 5,196,832.75 158
129 R$ 5,196,832.75 9.00% R$ 467,714.95 R$ 5,664,547.70 159
130 R$ 5,664,547.70 9.00% R$ 509,809.29 R$ 6,174,357.00 160
131 R$ 6,174,357.00 9.00% R$ 555,692.13 R$ 6,730,049.13 161
132 R$ 6,730,049.13 9.00% R$ 605,704.42 R$ 7,335,753.55 162
133 R$ 7,335,753.55 9.00% R$ 660,217.82 R$ 7,995,971.37 163
134 R$ 7,995,971.37 9.00% R$ 719,637.42 R$ 8,715,608.79 164
135 R$ 8,715,608.79 9.00% R$ 784,404.79 R$ 9,500,013.58 165
136 R$ 9,500,013.58 9.00% R$ 855,001.22 R$ 10,355,014.80 166
137 R$ 10,355,014.80 9.00% R$ 931,951.33 R$ 11,286,966.13 167
138 R$ 11,286,966.13 9.00% R$ 1,015,826.95 R$ 12,302,793.09 168
139 R$ 12,302,793.09 9.00% R$ 1,107,251.38 R$ 13,410,044.46 169
140 R$ 13,410,044.46 9.00% R$ 1,206,904.00 R$ 14,616,948.47 170
141 R$ 14,616,948.47 9.00% R$ 1,315,525.36 R$ 15,932,473.83 171
142 R$ 15,932,473.83 9.00% R$ 1,433,922.64 R$ 17,366,396.47 172
143 R$ 17,366,396.47 9.00% R$ 1,562,975.68 R$ 18,929,372.16 173
144 R$ 18,929,372.16 9.00% R$ 1,703,643.49 R$ 20,633,015.65 174
145 R$ 20,633,015.65 9.00% R$ 1,856,971.41 R$ 22,489,987.06 175
146 R$ 22,489,987.06 9.00% R$ 2,024,098.84 R$ 24,514,085.89 176
147 R$ 24,514,085.89 9.00% R$ 2,206,267.73 R$ 26,720,353.62 177
148 R$ 26,720,353.62 9.00% R$ 2,404,831.83 R$ 29,125,185.45 178
149 R$ 29,125,185.45 9.00% R$ 2,621,266.69 R$ 31,746,452.14 179
150 R$ 31,746,452.14 9.00% R$ 2,857,180.69 R$ 34,603,632.83 180
Lucro em 150 dias R$ 34,603,632.83 Lucro em 180 dias
O DE BANCA ESTRATÉGICO

Recomendo fazer entradas de no máximo 2% a 3% da banca.

Banca Inicial Retorno Diário % Lucro Líquido% Lucro Bruto
R$ 1,326.77 9.00% R$ 119.41 R$ 1,446.18
R$ 1,326.77 9.00% R$ 119.41 R$ 1,446.18
R$ 1,446.18 9.00% R$ 130.16 R$ 1,576.33
R$ 1,576.33 9.00% R$ 141.87 R$ 1,718.20
R$ 1,718.20 9.00% R$ 154.64 R$ 1,872.84
R$ 1,872.84 9.00% R$ 168.56 R$ 2,041.40
R$ 2,041.40 9.00% R$ 183.73 R$ 2,225.12
R$ 2,225.12 9.00% R$ 200.26 R$ 2,425.38
R$ 2,425.38 9.00% R$ 218.28 R$ 2,643.67
R$ 2,643.67 9.00% R$ 237.93 R$ 2,881.60
R$ 2,881.60 9.00% R$ 259.34 R$ 3,140.94
R$ 3,140.94 9.00% R$ 282.68 R$ 3,423.63
R$ 3,423.63 9.00% R$ 308.13 R$ 3,731.75
R$ 3,731.75 9.00% R$ 335.86 R$ 4,067.61
R$ 4,067.61 9.00% R$ 366.08 R$ 4,433.70
R$ 4,433.70 9.00% R$ 399.03 R$ 4,832.73
R$ 4,832.73 9.00% R$ 434.95 R$ 5,267.67
R$ 5,267.67 9.00% R$ 474.09 R$ 5,741.76
R$ 5,741.76 9.00% R$ 516.76 R$ 6,258.52
R$ 6,258.52 9.00% R$ 563.27 R$ 6,821.79
 R$ 6,821.79 9.00% R$ 613.96 R$ 7,435.75
R$ 7,435.75 9.00% R$ 669.22 R$ 8,104.97
R$ 8,104.97 9.00% R$ 729.45 R$ 8,834.42
R$ 8,834.42 9.00% R$ 795.10 R$ 9,629.51
R$ 9,629.51 9.00% R$ 866.66 R$ 10,496.17
R$ 10,496.17 9.00% R$ 944.66 R$ 11,440.83
R$ 11,440.83 9.00% R$ 1,029.67 R$ 12,470.50
R$ 12,470.50 9.00% R$ 1,122.35 R$ 13,592.85
R$ 13,592.85 9.00% R$ 1,223.36 R$ 14,816.20
R$ 14,816.20 9.00% R$ 1,333.46 R$ 16,149.66

Lucro em 60 dias R$ 16,149.66

Banca Inicial Retorno Diário Lucro Líquido % Lucro Bruto
R$ 214,268.49 9.00% R$ 19,284.16 R$ 233,552.66
R$ 214,268.49 9.00% R$ 19,284.16 R$ 233,552.66
R$ 233,552.66 9.00% R$ 21,019.74 R$ 254,572.40
R$ 254,572.40 9.00% R$ 22,911.52 R$ 277,483.91
R$ 277,483.91 9.00% R$ 24,973.55 R$ 302,457.47
R$ 302,457.47 9.00% R$ 27,221.17 R$ 329,678.64
R$ 329,678.64 9.00% R$ 29,671.08 R$ 359,349.71
R$ 359,349.71 9.00% R$ 32,341.47 R$ 391,691.19
R$ 391,691.19 9.00% R$ 35,252.21 R$ 426,943.40
R$ 426,943.40 9.00% R$ 38,424.91 R$ 465,368.30
R$ 465,368.30 9.00% R$ 41,883.15 R$ 507,251.45
R$ 507,251.45 9.00% R$ 45,652.63 R$ 552,904.08
 R$ 552,904.08 9.00% R$ 49,761.37 R$ 602,665.45
R$ 602,665.45 9.00% R$ 54,239.89 R$ 656,905.34
R$ 656,905.34 9.00% R$ 59,121.48 R$ 716,026.82
R$ 716,026.82 9.00% R$ 64,442.41 R$ 780,469.23
R$ 780,469.23 9.00% R$ 70,242.23 R$ 850,711.46
R$ 850,711.46 9.00% R$ 76,564.03 R$ 927,275.49
R$ 927,275.49 9.00% R$ 83,454.79 R$ 1,010,730.29
R$ 1,010,730.29 9.00% R$ 90,965.73 R$ 1,101,696.01
R$ 1,101,696.01 9.00% R$ 99,152.64 R$ 1,200,848.65
R$ 1,200,848.65 9.00% R$ 108,076.38 R$ 1,308,925.03
R$ 1,308,925.03 9.00% R$ 117,803.25 R$ 1,426,728.29
R$ 1,426,728.29 9.00% R$ 128,405.55 R$ 1,555,133.83
R$ 1,555,133.83 9.00% R$ 139,962.04 R$ 1,695,095.88
R$ 1,695,095.88 9.00% R$ 152,558.63 R$ 1,847,654.50
R$ 1,847,654.50 9.00% R$ 166,288.91 R$ 2,013,943.41
R$ 2,013,943.41 9.00% R$ 181,254.91 R$ 2,195,198.32
R$ 2,195,198.32 9.00% R$ 197,567.85 R$ 2,392,766.17
R$ 2,392,766.17 9.00% R$ 215,348.95 R$ 2,608,115.12

Lucro em 120 dias R$ 2,608,115.12

Banca Inicial Retorno Diário Lucro Líquido % Lucro Bruto

R$ 34,603,632.83 9.00% $3,114,326.95 R$ 37,717,959.79
R$ 34,603,632.83 9.00% $3,114,326.95 R$ 37,717,959.79
R$ 37,717,959.79 9.00% $3,394,616.38 R$ 41,112,576.17
R$ 41,112,576.17 9.00% $3,700,131.86 R$ 44,812,708.02
R$ 44,812,708.02 9.00% $4,033,143.72 R$ 48,845,851.74
R$ 48,845,851.74 9.00% $4,396,126.66 R$ 53,241,978.40
R$ 53,241,978.40 9.00% $4,791,778.06 R$ 58,033,756.46
R$ 58,033,756.46 9.00% $5,223,038.08 R$ 63,256,794.54
R$ 63,256,794.54 9.00% $5,693,111.51 R$ 68,949,906.05
R$ 68,949,906.05 9.00% $6,205,491.54 R$ 75,155,397.59
R$ 75,155,397.59 9.00% $6,763,985.78 R$ 81,919,383.38
R$ 81,919,383.38 9.00% $7,372,744.50 R$ 89,292,127.88
R$ 89,292,127.88 9.00% $8,036,291.51 R$ 97,328,419.39
R$ 97,328,419.39 9.00% $8,759,557.74 R$ 106,087,977.13
R$ 106,087,977.13 9.00% $9,547,917.94 R$ 115,635,895.08
R$ 115,635,895.08 9.00% $10,407,230.56 R$ 126,043,125.63
R$ 126,043,125.63 9.00% $11,343,881.31 R$ 137,387,006.94
R$ 137,387,006.94 9.00% $12,364,830.62 R$ 149,751,837.56
R$ 149,751,837.56 9.00% $13,477,665.38 R$ 163,229,502.94
R$ 163,229,502.94 9.00% $14,690,655.27 R$ 177,920,158.21
R$ 177,920,158.21 9.00% $16,012,814.24 R$ 193,932,972.45
R$ 193,932,972.45 9.00% $17,453,967.52 R$ 211,386,939.97
R$ 211,386,939.97 9.00% $19,024,824.60 R$ 230,411,764.57
R$ 230,411,764.57 9.00% $20,737,058.81 R$ 251,148,823.38
R$ 251,148,823.38 9.00% $22,603,394.10 R$ 273,752,217.48
R$ 273,752,217.48 9.00% $24,637,699.57 R$ 298,389,917.05
R$ 298,389,917.05 9.00% $26,855,092.53 R$ 325,245,009.59
R$ 325,245,009.59 9.00% $29,272,050.86 R$ 354,517,060.45
R$ 354,517,060.45 9.00% $31,906,535.44 R$ 386,423,595.89
R$ 386,423,595.89 9.00% $34,778,123.63 R$ 421,201,719.52
Lucro em 180 dias R$ 421,201,719.52