PLANILHA DE GERENCIAMENTO DE BANCA ES

Banca inicial $ 100.00 Retorno Diário 15.00%

,
Dia Banca Inicial Retorno Diário % Lucro Líquido % Lucro Bruto
1 R$ 100.00 15.00% R$ 15.00 R$ 115.00
2 R$ 115.00 15.00% R$ 17.25 R$ 132.25
3 R$ 132.25 15.00% R$ 19.84 R$ 152.09
4 R$ 152.09 15.00% R$ 22.81 R$ 174.90
5 R$ 174.90 15.00% R$ 26.24 R$ 201.14
6 R$ 201.14 15.00% R$ 30.17 R$ 231.31
7 R$ 231.31 15.00% R$ 34.70 R$ 266.00
8 R$ 266.00 15.00% R$ 39.90 R$ 305.90
9 R$ 305.90 15.00% R$ 45.89 R$ 351.79
10 R$ 351.79 15.00% R$ 52.77 R$ 404.56
11 R$ 404.56 15.00% R$ 60.68 R$ 465.24
12 R$ 465.24 15.00% R$ 69.79 R$ 535.03
13 R$ 535.03 15.00% R$ 80.25 R$ 615.28
14 R$ 615.28 15.00% R$ 92.29 R$ 707.57
15 R$ 707.57 15.00% R$ 106.14 R$ 813.71
16 R$ 813.71 15.00% R$ 122.06 R$ 935.76
17 R$ 935.76 15.00% R$ 140.36 R$ 1,076.13
18 R$ 1,076.13 15.00% R$ 161.42 R$ 1,237.55
19 R$ 1,237.55 15.00% R$ 185.63 R$ 1,423.18
20 R$ 1,423.18 15.00% R$ 213.48 R$ 1,636.65
21 R$ 1,636.65 15.00% R$ 245.50 R$ 1,882.15
22 R$ 1,882.15 15.00% R$ 282.32 R$ 2,164.47
23 R$ 2,164.47 15.00% R$ 324.67 R$ 2,489.15
24 R$ 2,489.15 15.00% R$ 373.37 R$ 2,862.52
25 R$ 2,862.52 15.00% R$ 429.38 R$ 3,291.90
26 R$ 3,291.90 15.00% R$ 493.78 R$ 3,785.68
27 R$ 3,785.68 15.00% R$ 567.85 R$ 4,353.53
28 R$ 4,353.53 15.00% R$ 653.03 R$ 5,006.56
29 R$ 5,006.56 15.00% R$ 750.98 R$ 5,757.55
30 R$ 5,757.55 15.00% R$ 863.63 R$ 6,621.18

Lucro em 30 dias R$ 6,621.18

Dia Banca Inicial Retorno DiárioLucro Líquido % Lucro Bruto
61 R$ 381,217.28 15.00% R$ 57,182.59 R$ 438,399.87
62 R$ 438,399.87 15.00% R$ 65,759.98 R$ 504,159.86
63 R$ 504,159.86 15.00% R$ 75,623.98 R$ 579,783.83
64 R$ 579,783.83 15.00% R$ 86,967.58 R$ 666,751.41
65 R$ 666,751.41 15.00% R$ 100,012.71 R$ 766,764.12
66 R$ 766,764.12 15.00% R$ 115,014.62 R$ 881,778.74
67 R$ 881,778.74 15.00% R$ 132,266.81 R$ 1,014,045.55
68 R$ 1,014,045.55 15.00% R$ 152,106.83 R$ 1,166,152.38
69 R$ 1,166,152.38 15.00% R$ 174,922.86 R$ 1,341,075.24
70 R$ 1,341,075.24 15.00% R$ 201,161.29 R$ 1,542,236.53
71 R$ 1,542,236.53 15.00% R$ 231,335.48 R$ 1,773,572.00
72 R$ 1,773,572.00 15.00% R$ 266,035.80 R$ 2,039,607.80
73 R$ 2,039,607.80 15.00% R$ 305,941.17 R$ 2,345,548.98
74 R$ 2,345,548.98 15.00% R$ 351,832.35 R$ 2,697,381.32
75 R$ 2,697,381.32 15.00% R$ 404,607.20 R$ 3,101,988.52
76 R$ 3,101,988.52 15.00% R$ 465,298.28 R$ 3,567,286.80
77 R$ 3,567,286.80 15.00% R$ 535,093.02 R$ 4,102,379.82
78 R$ 4,102,379.82 15.00% R$ 615,356.97 R$ 4,717,736.79
79 R$ 4,717,736.79 15.00% R$ 707,660.52 R$ 5,425,397.31
80 R$ 5,425,397.31 15.00% R$ 813,809.60 R$ 6,239,206.90
81 R$ 6,239,206.90 15.00% R$ 935,881.04 R$ 7,175,087.94
82 R$ 7,175,087.94 15.00% R$ 1,076,263.19 R$ 8,251,351.13
83 R$ 8,251,351.13 15.00% R$ 1,237,702.67 R$ 9,489,053.80
84 R$ 9,489,053.80 15.00% R$ 1,423,358.07 R$ 10,912,411.87
85 R$ 10,912,411.87 15.00% R$ 1,636,861.78 R$ 12,549,273.65
86 R$ 12,549,273.65 15.00% R$ 1,882,391.05 R$ 14,431,664.70
87 R$ 14,431,664.70 15.00% R$ 2,164,749.70 R$ 16,596,414.40
88 R$ 16,596,414.40 15.00% R$ 2,489,462.16 R$ 19,085,876.56
89 R$ 19,085,876.56 15.00% R$ 2,862,881.48 R$ 21,948,758.05
90 R$ 21,948,758.05 15.00% R$ 3,292,313.71 R$ 25,241,071.76

Lucro em 90 dias R$ 25,241,071.76

Dia Banca Inicial Retorno DiárioLucro Líquido % Lucro Bruto

121 R$ 1,453,266,162.72 15.00% R$ 217,989,924.41 R$ 1,671,256,087.12
122 R$ 1,671,256,087.12 15.00% R$ 250,688,413.07 R$ 1,921,944,500.19
123 R$ 1,921,944,500.19 15.00% R$ 288,291,675.03 R$ 2,210,236,175.22
124 R$ 2,210,236,175.22 15.00% R$ 331,535,426.28 R$ 2,541,771,601.50
125 R$ 2,541,771,601.50 15.00% R$ 381,265,740.23 R$ 2,923,037,341.73
126 R$ 2,923,037,341.73 15.00% R$ 438,455,601.26 R$ 3,361,492,942.99
127 R$ 3,361,492,942.99 15.00% R$ 504,223,941.45 R$ 3,865,716,884.44
128 R$ 3,865,716,884.44 15.00% R$ 579,857,532.67 R$ 4,445,574,417.10
129 R$ 4,445,574,417.10 15.00% R$ 666,836,162.57 R$ 5,112,410,579.67
130 R$ 5,112,410,579.67 15.00% R$ 766,861,586.95 R$ 5,879,272,166.62
131 R$ 5,879,272,166.62 15.00% R$ 881,890,824.99 R$ 6,761,162,991.61
132 R$ 6,761,162,991.61 15.00% R$ 1,014,174,448.74 R$ 7,775,337,440.36
133 R$ 7,775,337,440.36 15.00% R$ 1,166,300,616.05 R$ 8,941,638,056.41
134 R$ 8,941,638,056.41 15.00% R$ 1,341,245,708.46 R$ 10,282,883,764.87
135 R$ 10,282,883,764.87 15.00% R$ 1,542,432,564.73 R$ 11,825,316,329.60
136 R$ 11,825,316,329.60 15.00% R$ 1,773,797,449.44 R$ 13,599,113,779.04
137 R$ 13,599,113,779.04 15.00% R$ 2,039,867,066.86 R$ 15,638,980,845.90
138 R$ 15,638,980,845.90 15.00% R$ 2,345,847,126.88 R$ 17,984,827,972.78
139 R$ 17,984,827,972.78 15.00% R$ 2,697,724,195.92 R$ 20,682,552,168.70
140 R$ 20,682,552,168.70 15.00% R$ 3,102,382,825.30 R$ 23,784,934,994.00
141 R$ 23,784,934,994.00 15.00% R$ 3,567,740,249.10 R$ 27,352,675,243.10
142 R$ 27,352,675,243.10 15.00% R$ 4,102,901,286.47 R$ 31,455,576,529.57
143 R$ 31,455,576,529.57 15.00% R$ 4,718,336,479.44 R$ 36,173,913,009.00
144 R$ 36,173,913,009.00 15.00% R$ 5,426,086,951.35 R$ 41,599,999,960.36
145 R$ 41,599,999,960.36 15.00% R$ 6,239,999,994.05 R$ 47,839,999,954.41
146 R$ 47,839,999,954.41 15.00% R$ 7,175,999,993.16 R$ 55,015,999,947.57
147 R$ 55,015,999,947.57 15.00% R$ 8,252,399,992.14 R$ 63,268,399,939.71
148 R$ 63,268,399,939.71 15.00% R$ 9,490,259,990.96 R$ 72,758,659,930.66
149 R$ 72,758,659,930.66 15.00% R$ 10,913,798,989.60 R$ 83,672,458,920.26
150 R$ 83,672,458,920.26 15.00% R$ 12,550,868,838.04 R$ 96,223,327,758.30
Lucro em 150 dias R$ 96,223,327,758.30
E BANCA ESTRATÉGICO

Stop Diario 20.00%

STOP DIARIO Dia Banca Inicial Retorno Diário %

R$ 20.00 31 R$ 6,621.18 15.00%
R$ 23.00 32 R$ 6,621.18 15.00%
R$ 26.45 33 R$ 7,614.35 15.00%
R$ 30.42 34 R$ 8,756.51 15.00%
R$ 34.98 35 R$ 10,069.98 15.00%
R$ 40.23 36 R$ 11,580.48 15.00%
R$ 46.26 37 R$ 13,317.55 15.00%
R$ 53.20 38 R$ 15,315.19 15.00%
R$ 61.18 39 R$ 17,612.46 15.00%
R$ 70.36 40 R$ 20,254.33 15.00%
R$ 80.91 41 R$ 23,292.48 15.00%
R$ 93.05 42 R$ 26,786.35 15.00%
R$ 107.01 43 R$ 30,804.31 15.00%
R$ 123.06 44 R$ 35,424.95 15.00%
R$ 141.51 45 R$ 40,738.70 15.00%
R$ 162.74 46 R$ 46,849.50 15.00%
R$ 187.15 47 R$ 53,876.93 15.00%
R$ 215.23 48 R$ 61,958.47 15.00%
R$ 247.51 49 R$ 71,252.24 15.00%
R$ 284.64 50 R$ 81,940.07 15.00%
R$ 327.33 51 R$ 94,231.08 15.00%
R$ 376.43 52 R$ 108,365.74 15.00%
R$ 432.89 53 R$ 124,620.61 15.00%
R$ 497.83 54 R$ 143,313.70 15.00%
R$ 572.50 55 R$ 164,810.75 15.00%
R$ 658.38 56 R$ 189,532.36 15.00%
R$ 757.14 57 R$ 217,962.22 15.00%
R$ 870.71 58 R$ 250,656.55 15.00%
R$ 1,001.31 59 R$ 288,255.03 15.00%
R$ 1,151.51 60 R$ 331,493.29 15.00%

Lucro em 60 dias

STOP DIARIO Dia Banca Inicial Retorno Diário

R$ 76,243.46 91 R$ 25,241,071.76 15.00%
R$ 87,679.97 92 R$ 25,241,071.76 15.00%
R$ 100,831.97 93 R$ 29,027,232.52 15.00%
R$ 115,956.77 94 R$ 33,381,317.40 15.00%
R$ 133,350.28 95 R$ 38,388,515.01 15.00%
R$ 153,352.82 96 R$ 44,146,792.26 15.00%
R$ 176,355.75 97 R$ 50,768,811.10 15.00%
R$ 202,809.11 98 R$ 58,384,132.76 15.00%
R$ 233,230.48 99 R$ 67,141,752.68 15.00%
R$ 268,215.05 100 R$ 77,213,015.58 15.00%
R$ 308,447.31 101 R$ 88,794,967.92 15.00%
R$ 354,714.40 102 R$ 102,114,213.10 15.00%
R$ 407,921.56 103 R$ 117,431,345.07 15.00%
R$ 469,109.80 104 R$ 135,046,046.83 15.00%
R$ 539,476.26 105 R$ 155,302,953.86 15.00%
R$ 620,397.70 106 R$ 178,598,396.93 15.00%
R$ 713,457.36 107 R$ 205,388,156.47 15.00%
R$ 820,475.96 108 R$ 236,196,379.94 15.00%
R$ 943,547.36 109 R$ 271,625,836.94 15.00%
R$ 1,085,079.46 110 R$ 312,369,712.48 15.00%
R$ 1,247,841.38 111 R$ 359,225,169.35 15.00%
R$ 1,435,017.59 112 R$ 413,108,944.75 15.00%
R$ 1,650,270.23 113 R$ 475,075,286.46 15.00%
R$ 1,897,810.76 114 R$ 546,336,579.43 15.00%
R$ 2,182,482.37 115 R$ 628,287,066.35 15.00%
R$ 2,509,854.73 116 R$ 722,530,126.30 15.00%
R$ 2,886,332.94 117 R$ 830,909,645.24 15.00%
R$ 3,319,282.88 118 R$ 955,546,092.03 15.00%
R$ 3,817,175.31 119 R$ 1,098,878,005.83 15.00%
R$ 4,389,751.61 120 R$ 1,263,709,706.71 15.00%

Lucro em 120 dias

STOP DIARIO Dia Banca Inicial Retorno Diário

R$ 290,653,232.54 151 R$ 96,223,327,758.30 15.00%
R$ 334,251,217.42 152 R$ 96,223,327,758.30 15.00%
R$ 384,388,900.04 153 R$ 110,656,826,922.04 15.00%
R$ 442,047,235.04 154 R$ 127,255,350,960.35 15.00%
R$ 508,354,320.30 155 R$ 146,343,653,604.40 15.00%
R$ 584,607,468.35 156 R$ 168,295,201,645.06 15.00%
R$ 672,298,588.60 157 R$ 193,539,481,891.82 15.00%
R$ 773,143,376.89 158 R$ 222,570,404,175.60 15.00%
R$ 889,114,883.42 159 R$ 255,955,964,801.94 15.00%
R$ 1,022,482,115.93 160 R$ 294,349,359,522.23 15.00%
R$ 1,175,854,433.32 161 R$ 338,501,763,450.56 15.00%
R$ 1,352,232,598.32 162 R$ 389,277,027,968.14 15.00%
R$ 1,555,067,488.07 163 R$ 447,668,582,163.37 15.00%
R$ 1,788,327,611.28 164 R$ 514,818,869,487.87 15.00%
R$ 2,056,576,752.97 165 R$ 592,041,699,911.05 15.00%
R$ 2,365,063,265.92 166 R$ 680,847,954,897.71 15.00%
R$ 2,719,822,755.81 167 R$ 782,975,148,132.36 15.00%
R$ 3,127,796,169.18 168 R$ 900,421,420,352.22 15.00%
R$ 3,596,965,594.56 169 R$ 1,035,484,633,405.05 15.00%
R$ 4,136,510,433.74 170 R$ 1,190,807,328,415.81 15.00%
R$ 4,756,986,998.80 171 R$ 1,369,428,427,678.18 15.00%
R$ 5,470,535,048.62 172 R$ 1,574,842,691,829.91 15.00%
R$ 6,291,115,305.91 173 R$ 1,811,069,095,604.40 15.00%
R$ 7,234,782,601.80 174 R$ 2,082,729,459,945.05 15.00%
R$ 8,319,999,992.07 175 R$ 2,395,138,878,936.81 15.00%
R$ 9,567,999,990.88 176 R$ 2,754,409,710,777.33 15.00%
R$ 11,003,199,989.51 177 R$ 3,167,571,167,393.93 15.00%
R$ 12,653,679,987.94 178 R$ 3,642,706,842,503.03 15.00%
R$ 14,551,731,986.13 179 R$ 4,189,112,868,878.48 15.00%
R$ 16,734,491,784.05 180 R$ 4,817,479,799,210.25 15.00%
Lucro em 180 dias
Lucro Líquido% Lucro Bruto STOP DIARIO
R$ 993.18 R$ 7,614.35 R$ 1,324.24
R$ 993.18 R$ 7,614.35 R$ 1,324.24
R$ 1,142.15 R$ 8,756.51 R$ 1,522.87
R$ 1,313.48 R$ 10,069.98 R$ 1,751.30
R$ 1,510.50 R$ 11,580.48 R$ 2,014.00
R$ 1,737.07 R$ 13,317.55 R$ 2,316.10
R$ 1,997.63 R$ 15,315.19 R$ 2,663.51
R$ 2,297.28 R$ 17,612.46 R$ 3,063.04
R$ 2,641.87 R$ 20,254.33 R$ 3,522.49
R$ 3,038.15 R$ 23,292.48 R$ 4,050.87
R$ 3,493.87 R$ 26,786.35 R$ 4,658.50
R$ 4,017.95 R$ 30,804.31 R$ 5,357.27
R$ 4,620.65 R$ 35,424.95 R$ 6,160.86
R$ 5,313.74 R$ 40,738.70 R$ 7,084.99
R$ 6,110.80 R$ 46,849.50 R$ 8,147.74
R$ 7,027.43 R$ 53,876.93 R$ 9,369.90
R$ 8,081.54 R$ 61,958.47 R$ 10,775.39
R$ 9,293.77 R$ 71,252.24 R$ 12,391.69
R$ 10,687.84 R$ 81,940.07 R$ 14,250.45
R$ 12,291.01 R$ 94,231.08 R$ 16,388.01
R$ 14,134.66 R$ 108,365.74 R$ 18,846.22
R$ 16,254.86 R$ 124,620.61 R$ 21,673.15
R$ 18,693.09 R$ 143,313.70 R$ 24,924.12
R$ 21,497.05 R$ 164,810.75 R$ 28,662.74
R$ 24,721.61 R$ 189,532.36 R$ 32,962.15
R$ 28,429.85 R$ 217,962.22 R$ 37,906.47
R$ 32,694.33 R$ 250,656.55 R$ 43,592.44
R$ 37,598.48 R$ 288,255.03 R$ 50,131.31
R$ 43,238.26 R$ 331,493.29 R$ 57,651.01
R$ 49,723.99 R$ 381,217.28 R$ 66,298.66

R$ 381,217.28
Lucro Líquido % Lucro Bruto STOP DIARIO
R$ 3,786,160.76 R$ 29,027,232.52 R$ 5,048,214.35
R$ 3,786,160.76 R$ 29,027,232.52 R$ 5,048,214.35
R$ 4,354,084.88 R$ 33,381,317.40 R$ 5,805,446.50
R$ 5,007,197.61 R$ 38,388,515.01 R$ 6,676,263.48
R$ 5,758,277.25 R$ 44,146,792.26 R$ 7,677,703.00
R$ 6,622,018.84 R$ 50,768,811.10 R$ 8,829,358.45
R$ 7,615,321.66 R$ 58,384,132.76 R$ 10,153,762.22
R$ 8,757,619.91 R$ 67,141,752.68 R$ 11,676,826.55
R$ 10,071,262.90 R$ 77,213,015.58 R$ 13,428,350.54
R$ 11,581,952.34 R$ 88,794,967.92 R$ 15,442,603.12
R$ 13,319,245.19 R$ 102,114,213.10 R$ 17,758,993.58
R$ 15,317,131.97 R$ 117,431,345.07 R$ 20,422,842.62
R$ 17,614,701.76 R$ 135,046,046.83 R$ 23,486,269.01
R$ 20,256,907.02 R$ 155,302,953.86 R$ 27,009,209.37
R$ 23,295,443.08 R$ 178,598,396.93 R$ 31,060,590.77
R$ 26,789,759.54 R$ 205,388,156.47 R$ 35,719,679.39
R$ 30,808,223.47 R$ 236,196,379.94 R$ 41,077,631.29
R$ 35,429,456.99 R$ 271,625,836.94 R$ 47,239,275.99
R$ 40,743,875.54 R$ 312,369,712.48 R$ 54,325,167.39
R$ 46,855,456.87 R$ 359,225,169.35 R$ 62,473,942.50
R$ 53,883,775.40 R$ 413,108,944.75 R$ 71,845,033.87
R$ 61,966,341.71 R$ 475,075,286.46 R$ 82,621,788.95
R$ 71,261,292.97 R$ 546,336,579.43 R$ 95,015,057.29
R$ 81,950,486.91 R$ 628,287,066.35 R$ 109,267,315.89
R$ 94,243,059.95 R$ 722,530,126.30 R$ 125,657,413.27
R$ 108,379,518.94 R$ 830,909,645.24 R$ 144,506,025.26
R$ 124,636,446.79 R$ 955,546,092.03 R$ 166,181,929.05
R$ 143,331,913.80 R$ 1,098,878,005.83 R$ 191,109,218.41
R$ 164,831,700.88 R$ 1,263,709,706.71 R$ 219,775,601.17
R$ 189,556,456.01 R$ 1,453,266,162.72 R$ 252,741,941.34

R$ 1,453,266,162.72

Lucro Líquido % Lucro Bruto STOP DIARIO

$14,433,499,163.74 R$ 110,656,826,922.04 R$ 19,244,665,551.66
$14,433,499,163.74 R$ 110,656,826,922.04 R$ 19,244,665,551.66
$16,598,524,038.31 R$ 127,255,350,960.35 R$ 22,131,365,384.41
$19,088,302,644.05 R$ 146,343,653,604.40 R$ 25,451,070,192.07
$21,951,548,040.66 R$ 168,295,201,645.06 R$ 29,268,730,720.88
$25,244,280,246.76 R$ 193,539,481,891.82 R$ 33,659,040,329.01
$29,030,922,283.77 R$ 222,570,404,175.60 R$ 38,707,896,378.36
$33,385,560,626.34 R$ 255,955,964,801.94 R$ 44,514,080,835.12
$38,393,394,720.29 R$ 294,349,359,522.23 R$ 51,191,192,960.39
$44,152,403,928.33 R$ 338,501,763,450.56 R$ 58,869,871,904.45
$50,775,264,517.58 R$ 389,277,027,968.14 R$ 67,700,352,690.11
$58,391,554,195.22 R$ 447,668,582,163.37 R$ 77,855,405,593.63
$67,150,287,324.50 R$ 514,818,869,487.87 R$ 89,533,716,432.67
$77,222,830,423.18 R$ 592,041,699,911.05 R$ 102,963,773,897.57
$88,806,254,986.66 R$ 680,847,954,897.71 R$ 118,408,339,982.21
$102,127,193,234.66 R$ 782,975,148,132.36 R$ 136,169,590,979.54
$117,446,272,219.85 R$ 900,421,420,352.22 R$ 156,595,029,626.47
$135,063,213,052.83 R$ 1,035,484,633,405.05 R$ 180,084,284,070.44
$155,322,695,010.76 R$ 1,190,807,328,415.81 R$ 207,096,926,681.01
$178,621,099,262.37 R$ 1,369,428,427,678.18 R$ 238,161,465,683.16
$205,414,264,151.73 R$ 1,574,842,691,829.91 R$ 273,885,685,535.64
$236,226,403,774.49 R$ 1,811,069,095,604.40 R$ 314,968,538,365.98
$271,660,364,340.66 R$ 2,082,729,459,945.05 R$ 362,213,819,120.88
$312,409,418,991.76 R$ 2,395,138,878,936.81 R$ 416,545,891,989.01
$359,270,831,840.52 R$ 2,754,409,710,777.33 R$ 479,027,775,787.36
$413,161,456,616.60 R$ 3,167,571,167,393.93 R$ 550,881,942,155.47
$475,135,675,109.09 R$ 3,642,706,842,503.03 R$ 633,514,233,478.79
$546,406,026,375.45 R$ 4,189,112,868,878.48 R$ 728,541,368,500.61
$628,366,930,331.77 R$ 4,817,479,799,210.25 R$ 837,822,573,775.70
$722,621,969,881.54 R$ 5,540,101,769,091.79 R$ 963,495,959,842.05
R$ 5,540,101,769,091.79