PLANILHA DE GERENCIAMENTO DE BANCA E

Banca inicial $ 1,000.00 Retorno Diário 9.00% Recomendo faze

Dia Banca Inicial Retorno Diário % Lucro Líquido % Lucro Bruto Dia
1 R$ 1,000.00 9.00% R$ 90.00 R$ 1,090.00 31
2 R$ 1,090.00 9.00% R$ 98.10 R$ 1,188.10 32
3 R$ 1,188.10 9.00% R$ 106.93 R$ 1,295.03 33
4 R$ 1,295.03 9.00% R$ 116.55 R$ 1,411.58 34
5 R$ 1,411.58 9.00% R$ 127.04 R$ 1,538.62 35
6 R$ 1,538.62 9.00% R$ 138.48 R$ 1,677.10 36
7 R$ 1,677.10 9.00% R$ 150.94 R$ 1,828.04 37
8 R$ 1,828.04 9.00% R$ 164.52 R$ 1,992.56 38
9 R$ 1,992.56 9.00% R$ 179.33 R$ 2,171.89 39
10 R$ 2,171.89 9.00% R$ 195.47 R$ 2,367.36 40
11 R$ 2,367.36 9.00% R$ 213.06 R$ 2,580.43 41
12 R$ 2,580.43 9.00% R$ 232.24 R$ 2,812.66 42
13 R$ 2,812.66 9.00% R$ 253.14 R$ 3,065.80 43
14 R$ 3,065.80 9.00% R$ 275.92 R$ 3,341.73 44
15 R$ 3,341.73 9.00% R$ 300.76 R$ 3,642.48 45
16 R$ 3,642.48 9.00% R$ 327.82 R$ 3,970.31 46
17 R$ 3,970.31 9.00% R$ 357.33 R$ 4,327.63 47
18 R$ 4,327.63 9.00% R$ 389.49 R$ 4,717.12 48
19 R$ 4,717.12 9.00% R$ 424.54 R$ 5,141.66 49
20 R$ 5,141.66 9.00% R$ 462.75 R$ 5,604.41 50
21 R$ 5,604.41 9.00% R$ 504.40 R$ 6,108.81 51
22 R$ 6,108.81 9.00% R$ 549.79 R$ 6,658.60 52
23 R$ 6,658.60 9.00% R$ 599.27 R$ 7,257.87 53
24 R$ 7,257.87 9.00% R$ 653.21 R$ 7,911.08 54
25 R$ 7,911.08 9.00% R$ 712.00 R$ 8,623.08 55
26 R$ 8,623.08 9.00% R$ 776.08 R$ 9,399.16 56
27 R$ 9,399.16 9.00% R$ 845.92 R$ 10,245.08 57
28 R$ 10,245.08 9.00% R$ 922.06 R$ 11,167.14 58
29 R$ 11,167.14 9.00% R$ 1,005.04 R$ 12,172.18 59
30 R$ 12,172.18 9.00% R$ 1,095.50 R$ 13,267.68 60

Lucro em 30 dias R$ 13,267.68 Lucro em 60 dias

Dia Banca Inicial Retorno Diário %Lucro Líquido % Lucro Bruto Dia
61 R$ 161,496.60 9.00% R$ 14,534.69 R$ 176,031.29 91
62 R$ 176,031.29 9.00% R$ 15,842.82 R$ 191,874.11 92
63 R$ 191,874.11 9.00% R$ 17,268.67 R$ 209,142.78 93
64 R$ 209,142.78 9.00% R$ 18,822.85 R$ 227,965.63 94
65 R$ 227,965.63 9.00% R$ 20,516.91 R$ 248,482.53 95
66 R$ 248,482.53 9.00% R$ 22,363.43 R$ 270,845.96 96
67 R$ 270,845.96 9.00% R$ 24,376.14 R$ 295,222.10 97
68 R$ 295,222.10 9.00% R$ 26,569.99 R$ 321,792.09 98
69 R$ 321,792.09 9.00% R$ 28,961.29 R$ 350,753.38 99
70 R$ 350,753.38 9.00% R$ 31,567.80 R$ 382,321.18 100
71 R$ 382,321.18 9.00% R$ 34,408.91 R$ 416,730.09 101
72 R$ 416,730.09 9.00% R$ 37,505.71 R$ 454,235.79 102
73 R$ 454,235.79 9.00% R$ 40,881.22 R$ 495,117.02 103
74 R$ 495,117.02 9.00% R$ 44,560.53 R$ 539,677.55 104
75 R$ 539,677.55 9.00% R$ 48,570.98 R$ 588,248.53 105
76 R$ 588,248.53 9.00% R$ 52,942.37 R$ 641,190.89 106
77 R$ 641,190.89 9.00% R$ 57,707.18 R$ 698,898.07 107
78 R$ 698,898.07 9.00% R$ 62,900.83 R$ 761,798.90 108
79 R$ 761,798.90 9.00% R$ 68,561.90 R$ 830,360.80 109
80 R$ 830,360.80 9.00% R$ 74,732.47 R$ 905,093.27 110
81 R$ 905,093.27 9.00% R$ 81,458.39 R$ 986,551.67 111
82 R$ 986,551.67 9.00% R$ 88,789.65 R$ 1,075,341.32 112
83 R$ 1,075,341.32 9.00% R$ 96,780.72 R$ 1,172,122.04 113
84 R$ 1,172,122.04 9.00% R$ 105,490.98 R$ 1,277,613.02 114
85 R$ 1,277,613.02 9.00% R$ 114,985.17 R$ 1,392,598.19 115
86 R$ 1,392,598.19 9.00% R$ 125,333.84 R$ 1,517,932.03 116
87 R$ 1,517,932.03 9.00% R$ 136,613.88 R$ 1,654,545.91 117
88 R$ 1,654,545.91 9.00% R$ 148,909.13 R$ 1,803,455.04 118
89 R$ 1,803,455.04 9.00% R$ 162,310.95 R$ 1,965,766.00 119
90 R$ 1,965,766.00 9.00% R$ 176,918.94 R$ 2,142,684.94 120

Lucro em 90 dias R$ 2,142,684.94 Lucro em 120 dias

Dia Banca Inicial Retorno Diário %Lucro Líquido % Lucro Bruto Dia
121 R$ 26,081,151.21 9.00% R$ 2,347,303.61 R$ 28,428,454.82 151
122 R$ 28,428,454.82 9.00% R$ 2,558,560.93 R$ 30,987,015.75 152
123 R$ 30,987,015.75 9.00% R$ 2,788,831.42 R$ 33,775,847.17 153
124 R$ 33,775,847.17 9.00% R$ 3,039,826.24 R$ 36,815,673.41 154
125 R$ 36,815,673.41 9.00% R$ 3,313,410.61 R$ 40,129,084.02 155
126 R$ 40,129,084.02 9.00% R$ 3,611,617.56 R$ 43,740,701.58 156
127 R$ 43,740,701.58 9.00% R$ 3,936,663.14 R$ 47,677,364.72 157
128 R$ 47,677,364.72 9.00% R$ 4,290,962.83 R$ 51,968,327.55 158
129 R$ 51,968,327.55 9.00% R$ 4,677,149.48 R$ 56,645,477.03 159
130 R$ 56,645,477.03 9.00% R$ 5,098,092.93 R$ 61,743,569.96 160
131 R$ 61,743,569.96 9.00% R$ 5,556,921.30 R$ 67,300,491.26 161
132 R$ 67,300,491.26 9.00% R$ 6,057,044.21 R$ 73,357,535.47 162
133 R$ 73,357,535.47 9.00% R$ 6,602,178.19 R$ 79,959,713.66 163
134 R$ 79,959,713.66 9.00% R$ 7,196,374.23 R$ 87,156,087.89 164
135 R$ 87,156,087.89 9.00% R$ 7,844,047.91 R$ 95,000,135.80 165
136 R$ 95,000,135.80 9.00% R$ 8,550,012.22 R$ 103,550,148.02 166
137 ### 9.00% R$ 9,319,513.32 R$ 112,869,661.34 167
138 ### 9.00% ### R$ 123,027,930.87 168
139 ### 9.00% ### R$ 134,100,444.64 169
140 ### 9.00% ### R$ 146,169,484.66 170
141 ### 9.00% ### R$ 159,324,738.28 171
142 ### 9.00% ### R$ 173,663,964.73 172
143 ### 9.00% ### R$ 189,293,721.55 173
144 ### 9.00% ### R$ 206,330,156.49 174
145 ### 9.00% ### R$ 224,899,870.58 175
146 ### 9.00% ### R$ 245,140,858.93 176
147 ### 9.00% ### R$ 267,203,536.23 177
148 ### 9.00% ### R$ 291,251,854.49 178
149 ### 9.00% ### R$ 317,464,521.40 179
150 ### 9.00% ### R$ 346,036,328.32 180
Lucro em 150 dias R$ 346,036,328.32 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$ 13,267.68 9.00% R$ 1,194.09 R$ 14,461.77
R$ 13,267.68 9.00% R$ 1,194.09 R$ 14,461.77
R$ 14,461.77 9.00% R$ 1,301.56 R$ 15,763.33
R$ 15,763.33 9.00% R$ 1,418.70 R$ 17,182.03
R$ 17,182.03 9.00% R$ 1,546.38 R$ 18,728.41
R$ 18,728.41 9.00% R$ 1,685.56 R$ 20,413.97
R$ 20,413.97 9.00% R$ 1,837.26 R$ 22,251.23
R$ 22,251.23 9.00% R$ 2,002.61 R$ 24,253.84
R$ 24,253.84 9.00% R$ 2,182.85 R$ 26,436.68
R$ 26,436.68 9.00% R$ 2,379.30 R$ 28,815.98
R$ 28,815.98 9.00% R$ 2,593.44 R$ 31,409.42
R$ 31,409.42 9.00% R$ 2,826.85 R$ 34,236.27
R$ 34,236.27 9.00% R$ 3,081.26 R$ 37,317.53
R$ 37,317.53 9.00% R$ 3,358.58 R$ 40,676.11
R$ 40,676.11 9.00% R$ 3,660.85 R$ 44,336.96
R$ 44,336.96 9.00% R$ 3,990.33 R$ 48,327.29
R$ 48,327.29 9.00% R$ 4,349.46 R$ 52,676.74
R$ 52,676.74 9.00% R$ 4,740.91 R$ 57,417.65
R$ 57,417.65 9.00% R$ 5,167.59 R$ 62,585.24
R$ 62,585.24 9.00% R$ 5,632.67 R$ 68,217.91
 R$ 68,217.91 9.00% R$ 6,139.61 R$ 74,357.52
R$ 74,357.52 9.00% R$ 6,692.18 R$ 81,049.70
R$ 81,049.70 9.00% R$ 7,294.47 R$ 88,344.17
R$ 88,344.17 9.00% R$ 7,950.98 R$ 96,295.14
R$ 96,295.14 9.00% R$ 8,666.56 R$ 104,961.71
R$ 104,961.71 9.00% R$ 9,446.55 R$ 114,408.26
R$ 114,408.26 9.00% R$ 10,296.74 R$ 124,705.01
R$ 124,705.01 9.00% R$ 11,223.45 R$ 135,928.46
R$ 135,928.46 9.00% R$ 12,233.56 R$ 148,162.02
R$ 148,162.02 9.00% R$ 13,334.58 R$ 161,496.60

Lucro em 60 dias R$ 161,496.60

Banca Inicial Retorno Diário Lucro Líquido % Lucro Bruto
R$ 2,142,684.94 9.00% R$ 192,841.64 R$ 2,335,526.58
R$ 2,142,684.94 9.00% R$ 192,841.64 R$ 2,335,526.58
R$ 2,335,526.58 9.00% R$ 210,197.39 R$ 2,545,723.97
R$ 2,545,723.97 9.00% R$ 229,115.16 R$ 2,774,839.13
R$ 2,774,839.13 9.00% R$ 249,735.52 R$ 3,024,574.65
R$ 3,024,574.65 9.00% R$ 272,211.72 R$ 3,296,786.37
R$ 3,296,786.37 9.00% R$ 296,710.77 R$ 3,593,497.15
R$ 3,593,497.15 9.00% R$ 323,414.74 R$ 3,916,911.89
R$ 3,916,911.89 9.00% R$ 352,522.07 R$ 4,269,433.96
R$ 4,269,433.96 9.00% R$ 384,249.06 R$ 4,653,683.02
R$ 4,653,683.02 9.00% R$ 418,831.47 R$ 5,072,514.49
R$ 5,072,514.49 9.00% R$ 456,526.30 R$ 5,529,040.79
 R$ 5,529,040.79 9.00% R$ 497,613.67 R$ 6,026,654.46
R$ 6,026,654.46 9.00% R$ 542,398.90 R$ 6,569,053.36
R$ 6,569,053.36 9.00% R$ 591,214.80 R$ 7,160,268.17
R$ 7,160,268.17 9.00% R$ 644,424.14 R$ 7,804,692.30
R$ 7,804,692.30 9.00% R$ 702,422.31 R$ 8,507,114.61
R$ 8,507,114.61 9.00% R$ 765,640.31 R$ 9,272,754.92
R$ 9,272,754.92 9.00% R$ 834,547.94 R$ 10,107,302.87
R$ 10,107,302.87 9.00% R$ 909,657.26 R$ 11,016,960.13
R$ 11,016,960.13 9.00% R$ 991,526.41 R$ 12,008,486.54
R$ 12,008,486.54 9.00% ### R$ 13,089,250.33
R$ 13,089,250.33 9.00% ### R$ 14,267,282.86
R$ 14,267,282.86 9.00% ### R$ 15,551,338.31
R$ 15,551,338.31 9.00% ### R$ 16,950,958.76
R$ 16,950,958.76 9.00% ### R$ 18,476,545.05
R$ 18,476,545.05 9.00% ### R$ 20,139,434.10
R$ 20,139,434.10 9.00% ### R$ 21,951,983.17
R$ 21,951,983.17 9.00% ### R$ 23,927,661.66
R$ 23,927,661.66 9.00% ### R$ 26,081,151.21

Lucro em 120 dias R$ 26,081,151.21

Banca Inicial Retorno Diário Lucro Líquido % Lucro Bruto

R$ 346,036,328.32 9.00% $31,143,269.55 R$ 377,179,597.87
R$ 346,036,328.32 9.00% $31,143,269.55 R$ 377,179,597.87
R$ 377,179,597.87 9.00% $33,946,163.81 R$ 411,125,761.68
 R$ 411,125,761.68 9.00% $37,001,318.55 R$ 448,127,080.23
R$ 448,127,080.23 9.00% $40,331,437.22 R$ 488,458,517.45
R$ 488,458,517.45 9.00% $43,961,266.57 R$ 532,419,784.02
R$ 532,419,784.02 9.00% $47,917,780.56 R$ 580,337,564.58
R$ 580,337,564.58 9.00% $52,230,380.81 R$ 632,567,945.39
R$ 632,567,945.39 9.00% $56,931,115.09 R$ 689,499,060.48
R$ 689,499,060.48 9.00% $62,054,915.44 R$ 751,553,975.92
R$ 751,553,975.92 9.00% $67,639,857.83 R$ 819,193,833.76
R$ 819,193,833.76 9.00% $73,727,445.04 R$ 892,921,278.79
R$ 892,921,278.79 9.00% $80,362,915.09 R$ 973,284,193.89
R$ 973,284,193.89 9.00% $87,595,577.45 R$ 1,060,879,771.34
### 9.00% $95,479,179.42 R$ 1,156,358,950.76
### 9.00% $104,072,305.57 R$ 1,260,431,256.32
### 9.00% $113,438,813.07 R$ 1,373,870,069.39
### 9.00% $123,648,306.25 R$ 1,497,518,375.64
### 9.00% $134,776,653.81 R$ 1,632,295,029.45
### 9.00% $146,906,552.65 R$ 1,779,201,582.10
### 9.00% $160,128,142.39 R$ 1,939,329,724.48
### 9.00% $174,539,675.20 R$ 2,113,869,399.69
### 9.00% $190,248,245.97 R$ 2,304,117,645.66
### 9.00% $207,370,588.11 R$ 2,511,488,233.77
### 9.00% $226,033,941.04 R$ 2,737,522,174.81
### 9.00% $246,376,995.73 R$ 2,983,899,170.54
### 9.00% $268,550,925.35 R$ 3,252,450,095.89
### 9.00% $292,720,508.63 R$ 3,545,170,604.52
### 9.00% $319,065,354.41 R$ 3,864,235,958.93
### 9.00% $347,781,236.30 R$ 4,212,017,195.23
Lucro em 180 dias R$ 4,212,017,195.23