PLANILHA DE GERENCIAMENTO DE BANCA E

Banca inicial $ 300.00 Retorno Diário 9.00% Recomendo faze

Dia Banca Inicial Retorno Diário % Lucro Líquido % Lucro Bruto Dia
1 R$ 300.00 9.00% R$ 27.00 R$ 327.00 31
2 R$ 327.00 9.00% R$ 29.43 R$ 356.43 32
3 R$ 356.43 9.00% R$ 32.08 R$ 388.51 33
4 R$ 388.51 9.00% R$ 34.97 R$ 423.47 34
5 R$ 423.47 9.00% R$ 38.11 R$ 461.59 35
6 R$ 461.59 9.00% R$ 41.54 R$ 503.13 36
7 R$ 503.13 9.00% R$ 45.28 R$ 548.41 37
8 R$ 548.41 9.00% R$ 49.36 R$ 597.77 38
9 R$ 597.77 9.00% R$ 53.80 R$ 651.57 39
10 R$ 651.57 9.00% R$ 58.64 R$ 710.21 40
11 R$ 710.21 9.00% R$ 63.92 R$ 774.13 41
12 R$ 774.13 9.00% R$ 69.67 R$ 843.80 42
13 R$ 843.80 9.00% R$ 75.94 R$ 919.74 43
14 R$ 919.74 9.00% R$ 82.78 R$ 1,002.52 44
15 R$ 1,002.52 9.00% R$ 90.23 R$ 1,092.74 45
16 R$ 1,092.74 9.00% R$ 98.35 R$ 1,191.09 46
17 R$ 1,191.09 9.00% R$ 107.20 R$ 1,298.29 47
18 R$ 1,298.29 9.00% R$ 116.85 R$ 1,415.14 48
19 R$ 1,415.14 9.00% R$ 127.36 R$ 1,542.50 49
20 R$ 1,542.50 9.00% R$ 138.82 R$ 1,681.32 50
21 R$ 1,681.32 9.00% R$ 151.32 R$ 1,832.64 51
22 R$ 1,832.64 9.00% R$ 164.94 R$ 1,997.58 52
23 R$ 1,997.58 9.00% R$ 179.78 R$ 2,177.36 53
24 R$ 2,177.36 9.00% R$ 195.96 R$ 2,373.32 54
25 R$ 2,373.32 9.00% R$ 213.60 R$ 2,586.92 55
26 R$ 2,586.92 9.00% R$ 232.82 R$ 2,819.75 56
27 R$ 2,819.75 9.00% R$ 253.78 R$ 3,073.52 57
28 R$ 3,073.52 9.00% R$ 276.62 R$ 3,350.14 58
29 R$ 3,350.14 9.00% R$ 301.51 R$ 3,651.65 59
30 R$ 3,651.65 9.00% R$ 328.65 R$ 3,980.30 60

Lucro em 30 dias R$ 3,980.30 Lucro em 60 dias

Dia Banca Inicial Retorno Diário %Lucro Líquido % Lucro Bruto Dia
61 R$ 48,448.98 9.00% R$ 4,360.41 R$ 52,809.39 91
62 R$ 52,809.39 9.00% R$ 4,752.84 R$ 57,562.23 92
63 R$ 57,562.23 9.00% R$ 5,180.60 R$ 62,742.83 93
64 R$ 62,742.83 9.00% R$ 5,646.86 R$ 68,389.69 94
65 R$ 68,389.69 9.00% R$ 6,155.07 R$ 74,544.76 95
66 R$ 74,544.76 9.00% R$ 6,709.03 R$ 81,253.79 96
67 R$ 81,253.79 9.00% R$ 7,312.84 R$ 88,566.63 97
68 R$ 88,566.63 9.00% R$ 7,971.00 R$ 96,537.63 98
69 R$ 96,537.63 9.00% R$ 8,688.39 R$ 105,226.01 99
70 R$ 105,226.01 9.00% R$ 9,470.34 R$ 114,696.35 100
71 R$ 114,696.35 9.00% R$ 10,322.67 R$ 125,019.03 101
72 R$ 125,019.03 9.00% R$ 11,251.71 R$ 136,270.74 102
73 R$ 136,270.74 9.00% R$ 12,264.37 R$ 148,535.10 103
74 R$ 148,535.10 9.00% R$ 13,368.16 R$ 161,903.26 104
75 R$ 161,903.26 9.00% R$ 14,571.29 R$ 176,474.56 105
76 R$ 176,474.56 9.00% R$ 15,882.71 R$ 192,357.27 106
77 R$ 192,357.27 9.00% R$ 17,312.15 R$ 209,669.42 107
78 R$ 209,669.42 9.00% R$ 18,870.25 R$ 228,539.67 108
79 R$ 228,539.67 9.00% R$ 20,568.57 R$ 249,108.24 109
80 R$ 249,108.24 9.00% R$ 22,419.74 R$ 271,527.98 110
81 R$ 271,527.98 9.00% R$ 24,437.52 R$ 295,965.50 111
82 R$ 295,965.50 9.00% R$ 26,636.90 R$ 322,602.40 112
83 R$ 322,602.40 9.00% R$ 29,034.22 R$ 351,636.61 113
84 R$ 351,636.61 9.00% R$ 31,647.29 R$ 383,283.91 114
85 R$ 383,283.91 9.00% R$ 34,495.55 R$ 417,779.46 115
86 R$ 417,779.46 9.00% R$ 37,600.15 R$ 455,379.61 116
87 R$ 455,379.61 9.00% R$ 40,984.16 R$ 496,363.77 117
88 R$ 496,363.77 9.00% R$ 44,672.74 R$ 541,036.51 118
89 R$ 541,036.51 9.00% R$ 48,693.29 R$ 589,729.80 119
90 R$ 589,729.80 9.00% R$ 53,075.68 R$ 642,805.48 120

Lucro em 90 dias R$ 642,805.48 Lucro em 120 dias

Dia Banca Inicial Retorno Diário %Lucro Líquido % Lucro Bruto Dia
121 R$ 7,824,345.36 9.00% R$ 704,191.08 R$ 8,528,536.44 151
122 R$ 8,528,536.44 9.00% R$ 767,568.28 R$ 9,296,104.72 152
123 R$ 9,296,104.72 9.00% R$ 836,649.43 R$ 10,132,754.15 153
124 R$ 10,132,754.15 9.00% R$ 911,947.87 R$ 11,044,702.02 154
125 R$ 11,044,702.02 9.00% R$ 994,023.18 R$ 12,038,725.21 155
126 R$ 12,038,725.21 9.00% R$ 1,083,485.27 R$ 13,122,210.47 156
127 R$ 13,122,210.47 9.00% R$ 1,180,998.94 R$ 14,303,209.42 157
128 R$ 14,303,209.42 9.00% R$ 1,287,288.85 R$ 15,590,498.26 158
129 R$ 15,590,498.26 9.00% R$ 1,403,144.84 R$ 16,993,643.11 159
130 R$ 16,993,643.11 9.00% R$ 1,529,427.88 R$ 18,523,070.99 160
131 R$ 18,523,070.99 9.00% R$ 1,667,076.39 R$ 20,190,147.38 161
132 R$ 20,190,147.38 9.00% R$ 1,817,113.26 R$ 22,007,260.64 162
133 R$ 22,007,260.64 9.00% R$ 1,980,653.46 R$ 23,987,914.10 163
134 R$ 23,987,914.10 9.00% R$ 2,158,912.27 R$ 26,146,826.37 164
135 R$ 26,146,826.37 9.00% R$ 2,353,214.37 R$ 28,500,040.74 165
136 R$ 28,500,040.74 9.00% R$ 2,565,003.67 R$ 31,065,044.41 166
137 R$ 31,065,044.41 9.00% R$ 2,795,854.00 R$ 33,860,898.40 167
138 R$ 33,860,898.40 9.00% R$ 3,047,480.86 R$ 36,908,379.26 168
139 R$ 36,908,379.26 9.00% R$ 3,321,754.13 R$ 40,230,133.39 169
140 R$ 40,230,133.39 9.00% R$ 3,620,712.01 R$ 43,850,845.40 170
141 R$ 43,850,845.40 9.00% R$ 3,946,576.09 R$ 47,797,421.48 171
142 R$ 47,797,421.48 9.00% R$ 4,301,767.93 R$ 52,099,189.42 172
143 R$ 52,099,189.42 9.00% R$ 4,688,927.05 R$ 56,788,116.47 173
144 R$ 56,788,116.47 9.00% R$ 5,110,930.48 R$ 61,899,046.95 174
145 R$ 61,899,046.95 9.00% R$ 5,570,914.23 R$ 67,469,961.17 175
146 R$ 67,469,961.17 9.00% R$ 6,072,296.51 R$ 73,542,257.68 176
147 R$ 73,542,257.68 9.00% R$ 6,618,803.19 R$ 80,161,060.87 177
148 R$ 80,161,060.87 9.00% R$ 7,214,495.48 R$ 87,375,556.35 178
149 R$ 87,375,556.35 9.00% R$ 7,863,800.07 R$ 95,239,356.42 179
150 R$ 95,239,356.42 9.00% R$ 8,571,542.08 R$ 103,810,898.50 180
Lucro em 150 dias R$ 103,810,898.50 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$ 3,980.30 9.00% R$ 358.23 R$ 4,338.53
R$ 3,980.30 9.00% R$ 358.23 R$ 4,338.53
R$ 4,338.53 9.00% R$ 390.47 R$ 4,729.00
R$ 4,729.00 9.00% R$ 425.61 R$ 5,154.61
R$ 5,154.61 9.00% R$ 463.91 R$ 5,618.52
R$ 5,618.52 9.00% R$ 505.67 R$ 6,124.19
R$ 6,124.19 9.00% R$ 551.18 R$ 6,675.37
R$ 6,675.37 9.00% R$ 600.78 R$ 7,276.15
R$ 7,276.15 9.00% R$ 654.85 R$ 7,931.00
R$ 7,931.00 9.00% R$ 713.79 R$ 8,644.79
R$ 8,644.79 9.00% R$ 778.03 R$ 9,422.83
R$ 9,422.83 9.00% R$ 848.05 R$ 10,270.88
R$ 10,270.88 9.00% R$ 924.38 R$ 11,195.26
R$ 11,195.26 9.00% R$ 1,007.57 R$ 12,202.83
R$ 12,202.83 9.00% R$ 1,098.25 R$ 13,301.09
R$ 13,301.09 9.00% R$ 1,197.10 R$ 14,498.19
R$ 14,498.19 9.00% R$ 1,304.84 R$ 15,803.02
R$ 15,803.02 9.00% R$ 1,422.27 R$ 17,225.29
R$ 17,225.29 9.00% R$ 1,550.28 R$ 18,775.57
R$ 18,775.57 9.00% R$ 1,689.80 R$ 20,465.37
 R$ 20,465.37 9.00% R$ 1,841.88 R$ 22,307.26
R$ 22,307.26 9.00% R$ 2,007.65 R$ 24,314.91
R$ 24,314.91 9.00% R$ 2,188.34 R$ 26,503.25
R$ 26,503.25 9.00% R$ 2,385.29 R$ 28,888.54
R$ 28,888.54 9.00% R$ 2,599.97 R$ 31,488.51
R$ 31,488.51 9.00% R$ 2,833.97 R$ 34,322.48
R$ 34,322.48 9.00% R$ 3,089.02 R$ 37,411.50
R$ 37,411.50 9.00% R$ 3,367.04 R$ 40,778.54
R$ 40,778.54 9.00% R$ 3,670.07 R$ 44,448.60
R$ 44,448.60 9.00% R$ 4,000.37 R$ 48,448.98

Lucro em 60 dias R$ 48,448.98

Banca Inicial Retorno Diário Lucro Líquido % Lucro Bruto
R$ 642,805.48 9.00% R$ 57,852.49 R$ 700,657.97
R$ 642,805.48 9.00% R$ 57,852.49 R$ 700,657.97
R$ 700,657.97 9.00% R$ 63,059.22 R$ 763,717.19
R$ 763,717.19 9.00% R$ 68,734.55 R$ 832,451.74
R$ 832,451.74 9.00% R$ 74,920.66 R$ 907,372.40
R$ 907,372.40 9.00% R$ 81,663.52 R$ 989,035.91
R$ 989,035.91 9.00% R$ 89,013.23 R$ 1,078,049.14
R$ 1,078,049.14 9.00% R$ 97,024.42 R$ 1,175,073.57
R$ 1,175,073.57 9.00% R$ 105,756.62 R$ 1,280,830.19
R$ 1,280,830.19 9.00% R$ 115,274.72 R$ 1,396,104.90
R$ 1,396,104.90 9.00% R$ 125,649.44 R$ 1,521,754.35
R$ 1,521,754.35 9.00% R$ 136,957.89 R$ 1,658,712.24
 R$ 1,658,712.24 9.00% R$ 149,284.10 R$ 1,807,996.34
R$ 1,807,996.34 9.00% R$ 162,719.67 R$ 1,970,716.01
R$ 1,970,716.01 9.00% R$ 177,364.44 R$ 2,148,080.45
R$ 2,148,080.45 9.00% R$ 193,327.24 R$ 2,341,407.69
R$ 2,341,407.69 9.00% R$ 210,726.69 R$ 2,552,134.38
R$ 2,552,134.38 9.00% R$ 229,692.09 R$ 2,781,826.48
R$ 2,781,826.48 9.00% R$ 250,364.38 R$ 3,032,190.86
R$ 3,032,190.86 9.00% R$ 272,897.18 R$ 3,305,088.04
R$ 3,305,088.04 9.00% R$ 297,457.92 R$ 3,602,545.96
R$ 3,602,545.96 9.00% R$ 324,229.14 R$ 3,926,775.10
R$ 3,926,775.10 9.00% R$ 353,409.76 R$ 4,280,184.86
R$ 4,280,184.86 9.00% R$ 385,216.64 R$ 4,665,401.49
R$ 4,665,401.49 9.00% R$ 419,886.13 R$ 5,085,287.63
R$ 5,085,287.63 9.00% R$ 457,675.89 R$ 5,542,963.51
R$ 5,542,963.51 9.00% R$ 498,866.72 R$ 6,041,830.23
R$ 6,041,830.23 9.00% R$ 543,764.72 R$ 6,585,594.95
R$ 6,585,594.95 9.00% R$ 592,703.55 R$ 7,178,298.50
R$ 7,178,298.50 9.00% R$ 646,046.86 R$ 7,824,345.36

Lucro em 120 dias R$ 7,824,345.36

Banca Inicial Retorno Diário Lucro Líquido % Lucro Bruto

R$ 103,810,898.50 9.00% $9,342,980.86 R$ 113,153,879.36
R$ 103,810,898.50 9.00% $9,342,980.86 R$ 113,153,879.36
R$ 113,153,879.36 9.00% $10,183,849.14 R$ 123,337,728.50
 R$ 123,337,728.50 9.00% $11,100,395.57 R$ 134,438,124.07
R$ 134,438,124.07 9.00% $12,099,431.17 R$ 146,537,555.23
R$ 146,537,555.23 9.00% $13,188,379.97 R$ 159,725,935.21
R$ 159,725,935.21 9.00% $14,375,334.17 R$ 174,101,269.37
R$ 174,101,269.37 9.00% $15,669,114.24 R$ 189,770,383.62
R$ 189,770,383.62 9.00% $17,079,334.53 R$ 206,849,718.14
R$ 206,849,718.14 9.00% $18,616,474.63 R$ 225,466,192.78
R$ 225,466,192.78 9.00% $20,291,957.35 R$ 245,758,150.13
R$ 245,758,150.13 9.00% $22,118,233.51 R$ 267,876,383.64
R$ 267,876,383.64 9.00% $24,108,874.53 R$ 291,985,258.17
R$ 291,985,258.17 9.00% $26,278,673.23 R$ 318,263,931.40
R$ 318,263,931.40 9.00% $28,643,753.83 R$ 346,907,685.23
R$ 346,907,685.23 9.00% $31,221,691.67 R$ 378,129,376.90
R$ 378,129,376.90 9.00% $34,031,643.92 R$ 412,161,020.82
R$ 412,161,020.82 9.00% $37,094,491.87 R$ 449,255,512.69
R$ 449,255,512.69 9.00% $40,432,996.14 R$ 489,688,508.83
R$ 489,688,508.83 9.00% $44,071,965.80 R$ 533,760,474.63
R$ 533,760,474.63 9.00% $48,038,442.72 R$ 581,798,917.35
R$ 581,798,917.35 9.00% $52,361,902.56 R$ 634,160,819.91
R$ 634,160,819.91 9.00% $57,074,473.79 R$ 691,235,293.70
R$ 691,235,293.70 9.00% $62,211,176.43 R$ 753,446,470.13
R$ 753,446,470.13 9.00% $67,810,182.31 R$ 821,256,652.44
R$ 821,256,652.44 9.00% $73,913,098.72 R$ 895,169,751.16
R$ 895,169,751.16 9.00% $80,565,277.60 R$ 975,735,028.77
R$ 975,735,028.77 9.00% $87,816,152.59 R$ 1,063,551,181.36
### 9.00% $95,719,606.32 R$ 1,159,270,787.68
### 9.00% $104,334,370.89 R$ 1,263,605,158.57
Lucro em 180 dias R$ 1,263,605,158.57