PLANILHA DE GERENCIAMENTO DE BANCA ESTRA

Banca inicial $ 150.00 Retorno Diário 8.00%

,
Dia Banca Inicial Retorno Diário % Lucro Líquido % Lucro Bruto
1 R$ 150.00 8.00% R$ 12.00 R$ 162.00
2 R$ 162.00 8.00% R$ 12.96 R$ 174.96
3 R$ 174.96 8.00% R$ 14.00 R$ 188.96
4 R$ 188.96 8.00% R$ 15.12 R$ 204.07
5 R$ 204.07 8.00% R$ 16.33 R$ 220.40
6 R$ 220.40 8.00% R$ 17.63 R$ 238.03
7 R$ 238.03 8.00% R$ 19.04 R$ 257.07
8 R$ 257.07 8.00% R$ 20.57 R$ 277.64
9 R$ 277.64 8.00% R$ 22.21 R$ 299.85
10 R$ 299.85 8.00% R$ 23.99 R$ 323.84
11 R$ 323.84 8.00% R$ 25.91 R$ 349.75
12 R$ 349.75 8.00% R$ 27.98 R$ 377.73
13 R$ 377.73 8.00% R$ 30.22 R$ 407.94
14 R$ 407.94 8.00% R$ 32.64 R$ 440.58
15 R$ 440.58 8.00% R$ 35.25 R$ 475.83
16 R$ 475.83 8.00% R$ 38.07 R$ 513.89
17 R$ 513.89 8.00% R$ 41.11 R$ 555.00
18 R$ 555.00 8.00% R$ 44.40 R$ 599.40
19 R$ 599.40 8.00% R$ 47.95 R$ 647.36
20 R$ 647.36 8.00% R$ 51.79 R$ 699.14
21 R$ 699.14 8.00% R$ 55.93 R$ 755.08
22 R$ 755.08 8.00% R$ 60.41 R$ 815.48
23 R$ 815.48 8.00% R$ 65.24 R$ 880.72
24 R$ 880.72 8.00% R$ 70.46 R$ 951.18
25 R$ 951.18 8.00% R$ 76.09 R$ 1,027.27
26 R$ 1,027.27 8.00% R$ 82.18 R$ 1,109.45
27 R$ 1,109.45 8.00% R$ 88.76 R$ 1,198.21
28 R$ 1,198.21 8.00% R$ 95.86 R$ 1,294.07
29 R$ 1,294.07 8.00% R$ 103.53 R$ 1,397.59
30 R$ 1,397.59 8.00% R$ 111.81 R$ 1,509.40

Lucro em 30 dias R$ 1,509.40

Dia Banca Inicial Retorno DiárioLucro Líquido % Lucro Bruto
61 R$ 14,063.48 8.00% R$ 1,125.08 R$ 15,188.56
62 R$ 15,188.56 8.00% R$ 1,215.08 R$ 16,403.64
63 R$ 16,403.64 8.00% R$ 1,312.29 R$ 17,715.94
64 R$ 17,715.94 8.00% R$ 1,417.27 R$ 19,133.21
65 R$ 19,133.21 8.00% R$ 1,530.66 R$ 20,663.87
66 R$ 20,663.87 8.00% R$ 1,653.11 R$ 22,316.98
67 R$ 22,316.98 8.00% R$ 1,785.36 R$ 24,102.34
68 R$ 24,102.34 8.00% R$ 1,928.19 R$ 26,030.52
69 R$ 26,030.52 8.00% R$ 2,082.44 R$ 28,112.96
70 R$ 28,112.96 8.00% R$ 2,249.04 R$ 30,362.00
71 R$ 30,362.00 8.00% R$ 2,428.96 R$ 32,790.96
72 R$ 32,790.96 8.00% R$ 2,623.28 R$ 35,414.24
73 R$ 35,414.24 8.00% R$ 2,833.14 R$ 38,247.38
74 R$ 38,247.38 8.00% R$ 3,059.79 R$ 41,307.17
75 R$ 41,307.17 8.00% R$ 3,304.57 R$ 44,611.74
76 R$ 44,611.74 8.00% R$ 3,568.94 R$ 48,180.68
77 R$ 48,180.68 8.00% R$ 3,854.45 R$ 52,035.13
78 R$ 52,035.13 8.00% R$ 4,162.81 R$ 56,197.94
79 R$ 56,197.94 8.00% R$ 4,495.84 R$ 60,693.78
80 R$ 60,693.78 8.00% R$ 4,855.50 R$ 65,549.28
81 R$ 65,549.28 8.00% R$ 5,243.94 R$ 70,793.23
82 R$ 70,793.23 8.00% R$ 5,663.46 R$ 76,456.68
83 R$ 76,456.68 8.00% R$ 6,116.53 R$ 82,573.22
84 R$ 82,573.22 8.00% R$ 6,605.86 R$ 89,179.08
85 R$ 89,179.08 8.00% R$ 7,134.33 R$ 96,313.40
86 R$ 96,313.40 8.00% R$ 7,705.07 R$ 104,018.47
87 R$ 104,018.47 8.00% R$ 8,321.48 R$ 112,339.95
88 R$ 112,339.95 8.00% R$ 8,987.20 R$ 121,327.15
89 R$ 121,327.15 8.00% R$ 9,706.17 R$ 131,033.32
90 R$ 131,033.32 8.00% R$ 10,482.67 R$ 141,515.98

Lucro em 90 dias R$ 141,515.98

Dia Banca Inicial Retorno DiárioLucro Líquido % Lucro Bruto

121 R$ 1,318,543.33 8.00% R$ 105,483.47 R$ 1,424,026.80
122 R$ 1,424,026.80 8.00% R$ 113,922.14 R$ 1,537,948.94
123 R$ 1,537,948.94 8.00% R$ 123,035.92 R$ 1,660,984.86
124 R$ 1,660,984.86 8.00% R$ 132,878.79 R$ 1,793,863.65
125 R$ 1,793,863.65 8.00% R$ 143,509.09 R$ 1,937,372.74
126 R$ 1,937,372.74 8.00% R$ 154,989.82 R$ 2,092,362.56
127 R$ 2,092,362.56 8.00% R$ 167,389.00 R$ 2,259,751.56
128 R$ 2,259,751.56 8.00% R$ 180,780.12 R$ 2,440,531.69
129 R$ 2,440,531.69 8.00% R$ 195,242.53 R$ 2,635,774.22
130 R$ 2,635,774.22 8.00% R$ 210,861.94 R$ 2,846,636.16
131 R$ 2,846,636.16 8.00% R$ 227,730.89 R$ 3,074,367.05
132 R$ 3,074,367.05 8.00% R$ 245,949.36 R$ 3,320,316.41
133 R$ 3,320,316.41 8.00% R$ 265,625.31 R$ 3,585,941.73
134 R$ 3,585,941.73 8.00% R$ 286,875.34 R$ 3,872,817.07
135 R$ 3,872,817.07 8.00% R$ 309,825.37 R$ 4,182,642.43
136 R$ 4,182,642.43 8.00% R$ 334,611.39 R$ 4,517,253.83
137 R$ 4,517,253.83 8.00% R$ 361,380.31 R$ 4,878,634.13
138 R$ 4,878,634.13 8.00% R$ 390,290.73 R$ 5,268,924.86
139 R$ 5,268,924.86 8.00% R$ 421,513.99 R$ 5,690,438.85
140 R$ 5,690,438.85 8.00% R$ 455,235.11 R$ 6,145,673.96
141 R$ 6,145,673.96 8.00% R$ 491,653.92 R$ 6,637,327.88
142 R$ 6,637,327.88 8.00% R$ 530,986.23 R$ 7,168,314.11
143 R$ 7,168,314.11 8.00% R$ 573,465.13 R$ 7,741,779.23
144 R$ 7,741,779.23 8.00% R$ 619,342.34 R$ 8,361,121.57
145 R$ 8,361,121.57 8.00% R$ 668,889.73 R$ 9,030,011.30
146 R$ 9,030,011.30 8.00% R$ 722,400.90 R$ 9,752,412.20
147 R$ 9,752,412.20 8.00% R$ 780,192.98 R$ 10,532,605.18
148 R$ 10,532,605.18 8.00% R$ 842,608.41 R$ 11,375,213.59
149 R$ 11,375,213.59 8.00% R$ 910,017.09 R$ 12,285,230.68
150 R$ 12,285,230.68 8.00% R$ 982,818.45 R$ 13,268,049.13

Lucro em 150 dias R$ 13,268,049.13

ANCA ESTRATÉGICO

Stop Diario 20.00%

STOP DIARIO Dia Banca Inicial Retorno Diário %

R$ 30.00 31 R$ 1,509.40 8.00%
R$ 32.40 32 R$ 1,509.40 8.00%
R$ 34.99 33 R$ 1,630.15 8.00%
R$ 37.79 34 R$ 1,760.56 8.00%
R$ 40.81 35 R$ 1,901.41 8.00%
R$ 44.08 36 R$ 2,053.52 8.00%
R$ 47.61 37 R$ 2,217.80 8.00%
R$ 51.41 38 R$ 2,395.23 8.00%
R$ 55.53 39 R$ 2,586.84 8.00%
R$ 59.97 40 R$ 2,793.79 8.00%
R$ 64.77 41 R$ 3,017.29 8.00%
R$ 69.95 42 R$ 3,258.68 8.00%
R$ 75.55 43 R$ 3,519.37 8.00%
R$ 81.59 44 R$ 3,800.92 8.00%
R$ 88.12 45 R$ 4,105.00 8.00%
R$ 95.17 46 R$ 4,433.40 8.00%
R$ 102.78 47 R$ 4,788.07 8.00%
R$ 111.00 48 R$ 5,171.11 8.00%
R$ 119.88 49 R$ 5,584.80 8.00%
R$ 129.47 50 R$ 6,031.59 8.00%
R$ 139.83 51 R$ 6,514.11 8.00%
R$ 151.02 52 R$ 7,035.24 8.00%
R$ 163.10 53 R$ 7,598.06 8.00%
R$ 176.14 54 R$ 8,205.91 8.00%
R$ 190.24 55 R$ 8,862.38 8.00%
R$ 205.45 56 R$ 9,571.37 8.00%
R$ 221.89 57 R$ 10,337.08 8.00%
R$ 239.64 58 R$ 11,164.04 8.00%
R$ 258.81 59 R$ 12,057.17 8.00%
R$ 279.52 60 R$ 13,021.74 8.00%

Lucro em 60 dias

STOP DIARIO Dia Banca Inicial Retorno Diário

R$ 2,812.70 91 R$ 141,515.98 8.00%
R$ 3,037.71 92 R$ 141,515.98 8.00%
R$ 3,280.73 93 R$ 152,837.26 8.00%
R$ 3,543.19 94 R$ 165,064.24 8.00%
R$ 3,826.64 95 R$ 178,269.38 8.00%
R$ 4,132.77 96 R$ 192,530.93 8.00%
R$ 4,463.40 97 R$ 207,933.41 8.00%
R$ 4,820.47 98 R$ 224,568.08 8.00%
R$ 5,206.10 99 R$ 242,533.53 8.00%
R$ 5,622.59 100 R$ 261,936.21 8.00%
R$ 6,072.40 101 R$ 282,891.11 8.00%
R$ 6,558.19 102 R$ 305,522.40 8.00%
R$ 7,082.85 103 R$ 329,964.19 8.00%
R$ 7,649.48 104 R$ 356,361.32 8.00%
R$ 8,261.43 105 R$ 384,870.23 8.00%
R$ 8,922.35 106 R$ 415,659.85 8.00%
R$ 9,636.14 107 R$ 448,912.64 8.00%
R$ 10,407.03 108 R$ 484,825.65 8.00%
R$ 11,239.59 109 R$ 523,611.70 8.00%
R$ 12,138.76 110 R$ 565,500.63 8.00%
R$ 13,109.86 111 R$ 610,740.68 8.00%
R$ 14,158.65 112 R$ 659,599.94 8.00%
R$ 15,291.34 113 R$ 712,367.93 8.00%
R$ 16,514.64 114 R$ 769,357.37 8.00%
R$ 17,835.82 115 R$ 830,905.96 8.00%
R$ 19,262.68 116 R$ 897,378.44 8.00%
R$ 20,803.69 117 R$ 969,168.71 8.00%
R$ 22,467.99 118 R$ 1,046,702.21 8.00%
R$ 24,265.43 119 R$ 1,130,438.38 8.00%
R$ 26,206.66 120 R$ 1,220,873.45 8.00%

Lucro em 120 dias

STOP DIARIO Dia Banca Inicial Retorno Diário

R$ 263,708.67 151 R$ 13,268,049.13 8.00%
R$ 284,805.36 152 R$ 13,268,049.13 8.00%
R$ 307,589.79 153 R$ 14,329,493.06 8.00%
R$ 332,196.97 154 R$ 15,475,852.51 8.00%
R$ 358,772.73 155 R$ 16,713,920.71 8.00%
R$ 387,474.55 156 R$ 18,051,034.37 8.00%
R$ 418,472.51 157 R$ 19,495,117.12 8.00%
R$ 451,950.31 158 R$ 21,054,726.49 8.00%
R$ 488,106.34 159 R$ 22,739,104.61 8.00%
R$ 527,154.84 160 R$ 24,558,232.97 8.00%
R$ 569,327.23 161 R$ 26,522,891.61 8.00%
R$ 614,873.41 162 R$ 28,644,722.94 8.00%
R$ 664,063.28 163 R$ 30,936,300.78 8.00%
R$ 717,188.35 164 R$ 33,411,204.84 8.00%
R$ 774,563.41 165 R$ 36,084,101.22 8.00%
R$ 836,528.49 166 R$ 38,970,829.32 8.00%
R$ 903,450.77 167 R$ 42,088,495.67 8.00%
R$ 975,726.83 168 R$ 45,455,575.32 8.00%
R$ 1,053,784.97 169 R$ 49,092,021.35 8.00%
R$ 1,138,087.77 170 R$ 53,019,383.06 8.00%
R$ 1,229,134.79 171 R$ 57,260,933.70 8.00%
R$ 1,327,465.58 172 R$ 61,841,808.40 8.00%
R$ 1,433,662.82 173 R$ 66,789,153.07 8.00%
R$ 1,548,355.85 174 R$ 72,132,285.31 8.00%
R$ 1,672,224.31 175 R$ 77,902,868.14 8.00%
R$ 1,806,002.26 176 R$ 84,135,097.59 8.00%
R$ 1,950,482.44 177 R$ 90,865,905.40 8.00%
R$ 2,106,521.04 178 R$ 98,135,177.83 8.00%
R$ 2,275,042.72 179 R$ 105,985,992.05 8.00%
R$ 2,457,046.14 180 R$ 114,464,871.42 8.00%

Lucro em 180 dias

Lucro Líquido% Lucro Bruto STOP DIARIO
R$ 120.75 R$ 1,630.15 R$ 301.88
R$ 120.75 R$ 1,630.15 R$ 301.88
R$ 130.41 R$ 1,760.56 R$ 326.03
R$ 140.84 R$ 1,901.41 R$ 352.11
R$ 152.11 R$ 2,053.52 R$ 380.28
R$ 164.28 R$ 2,217.80 R$ 410.70
R$ 177.42 R$ 2,395.23 R$ 443.56
R$ 191.62 R$ 2,586.84 R$ 479.05
R$ 206.95 R$ 2,793.79 R$ 517.37
R$ 223.50 R$ 3,017.29 R$ 558.76
R$ 241.38 R$ 3,258.68 R$ 603.46
R$ 260.69 R$ 3,519.37 R$ 651.74
R$ 281.55 R$ 3,800.92 R$ 703.87
R$ 304.07 R$ 4,105.00 R$ 760.18
R$ 328.40 R$ 4,433.40 R$ 821.00
R$ 354.67 R$ 4,788.07 R$ 886.68
R$ 383.05 R$ 5,171.11 R$ 957.61
R$ 413.69 R$ 5,584.80 R$ 1,034.22
R$ 446.78 R$ 6,031.59 R$ 1,116.96
R$ 482.53 R$ 6,514.11 R$ 1,206.32
R$ 521.13 R$ 7,035.24 R$ 1,302.82
R$ 562.82 R$ 7,598.06 R$ 1,407.05
R$ 607.84 R$ 8,205.91 R$ 1,519.61
R$ 656.47 R$ 8,862.38 R$ 1,641.18
R$ 708.99 R$ 9,571.37 R$ 1,772.48
R$ 765.71 R$ 10,337.08 R$ 1,914.27
R$ 826.97 R$ 11,164.04 R$ 2,067.42
R$ 893.12 R$ 12,057.17 R$ 2,232.81
R$ 964.57 R$ 13,021.74 R$ 2,411.43
R$ 1,041.74 R$ 14,063.48 R$ 2,604.35

R$ 14,063.48
Lucro Líquido % Lucro Bruto STOP DIARIO
R$ 11,321.28 R$ 152,837.26 R$ 28,303.20
R$ 11,321.28 R$ 152,837.26 R$ 28,303.20
R$ 12,226.98 R$ 165,064.24 R$ 30,567.45
R$ 13,205.14 R$ 178,269.38 R$ 33,012.85
R$ 14,261.55 R$ 192,530.93 R$ 35,653.88
R$ 15,402.47 R$ 207,933.41 R$ 38,506.19
R$ 16,634.67 R$ 224,568.08 R$ 41,586.68
R$ 17,965.45 R$ 242,533.53 R$ 44,913.62
R$ 19,402.68 R$ 261,936.21 R$ 48,506.71
R$ 20,954.90 R$ 282,891.11 R$ 52,387.24
R$ 22,631.29 R$ 305,522.40 R$ 56,578.22
R$ 24,441.79 R$ 329,964.19 R$ 61,104.48
R$ 26,397.14 R$ 356,361.32 R$ 65,992.84
R$ 28,508.91 R$ 384,870.23 R$ 71,272.26
R$ 30,789.62 R$ 415,659.85 R$ 76,974.05
R$ 33,252.79 R$ 448,912.64 R$ 83,131.97
R$ 35,913.01 R$ 484,825.65 R$ 89,782.53
R$ 38,786.05 R$ 523,611.70 R$ 96,965.13
R$ 41,888.94 R$ 565,500.63 R$ 104,722.34
R$ 45,240.05 R$ 610,740.68 R$ 113,100.13
R$ 48,859.25 R$ 659,599.94 R$ 122,148.14
R$ 52,768.00 R$ 712,367.93 R$ 131,919.99
R$ 56,989.43 R$ 769,357.37 R$ 142,473.59
R$ 61,548.59 R$ 830,905.96 R$ 153,871.47
R$ 66,472.48 R$ 897,378.44 R$ 166,181.19
R$ 71,790.27 R$ 969,168.71 R$ 179,475.69
R$ 77,533.50 R$ 1,046,702.21 R$ 193,833.74
R$ 83,736.18 R$ 1,130,438.38 R$ 209,340.44
R$ 90,435.07 R$ 1,220,873.45 R$ 226,087.68
R$ 97,669.88 R$ 1,318,543.33 R$ 244,174.69

R$ 1,318,543.33

Lucro Líquido % Lucro Bruto STOP DIARIO

$1,061,443.93 R$ 14,329,493.06 R$ 2,653,609.83
$1,061,443.93 R$ 14,329,493.06 R$ 2,653,609.83
$1,146,359.45 R$ 15,475,852.51 R$ 2,865,898.61
$1,238,068.20 R$ 16,713,920.71 R$ 3,095,170.50
$1,337,113.66 R$ 18,051,034.37 R$ 3,342,784.14
$1,444,082.75 R$ 19,495,117.12 R$ 3,610,206.87
$1,559,609.37 R$ 21,054,726.49 R$ 3,899,023.42
$1,684,378.12 R$ 22,739,104.61 R$ 4,210,945.30
$1,819,128.37 R$ 24,558,232.97 R$ 4,547,820.92
$1,964,658.64 R$ 26,522,891.61 R$ 4,911,646.59
$2,121,831.33 R$ 28,644,722.94 R$ 5,304,578.32
$2,291,577.84 R$ 30,936,300.78 R$ 5,728,944.59
$2,474,904.06 R$ 33,411,204.84 R$ 6,187,260.16
$2,672,896.39 R$ 36,084,101.22 R$ 6,682,240.97
$2,886,728.10 R$ 38,970,829.32 R$ 7,216,820.24
$3,117,666.35 R$ 42,088,495.67 R$ 7,794,165.86
$3,367,079.65 R$ 45,455,575.32 R$ 8,417,699.13
$3,636,446.03 R$ 49,092,021.35 R$ 9,091,115.06
$3,927,361.71 R$ 53,019,383.06 R$ 9,818,404.27
$4,241,550.64 R$ 57,260,933.70 R$ 10,603,876.61
$4,580,874.70 R$ 61,841,808.40 R$ 11,452,186.74
$4,947,344.67 R$ 66,789,153.07 R$ 12,368,361.68
$5,343,132.25 R$ 72,132,285.31 R$ 13,357,830.61
$5,770,582.83 R$ 77,902,868.14 R$ 14,426,457.06
$6,232,229.45 R$ 84,135,097.59 R$ 15,580,573.63
$6,730,807.81 R$ 90,865,905.40 R$ 16,827,019.52
$7,269,272.43 R$ 98,135,177.83 R$ 18,173,181.08
 $7,850,814.23 R$ 105,985,992.05 R$ 19,627,035.57
$8,478,879.36 R$ 114,464,871.42 R$ 21,197,198.41
$9,157,189.71 R$ 123,622,061.13 R$ 22,892,974.28

R$ 123,622,061.13