Planilha de Gerenciamento

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 10

Investimento $ 400.00 Retorno Dia 20.

00% Gerenciame
Dia Investimento Retorno Dia % Lucro do Dia Acumulado Dia
1 $400.00 20.00% $80.00 $480.00 31
2 $480.00 20.00% $96.00 $576.00 32
3 $576.00 20.00% $115.20 $691.20 33
4 $691.20 20.00% $138.24 $829.44 34
5 $829.44 20.00% $165.89 $995.33 35
6 $995.33 20.00% $199.07 $1,194.39 36
7 $1,194.39 20.00% $238.88 $1,433.27 37
8 $1,433.27 20.00% $286.65 $1,719.93 38
9 $1,719.93 20.00% $343.99 $2,063.91 39
10 $2,063.91 20.00% $412.78 $2,476.69 40
11 $2,476.69 20.00% $495.34 $2,972.03 41
12 $2,972.03 20.00% $594.41 $3,566.44 42
13 $3,566.44 20.00% $713.29 $4,279.73 43
14 $4,279.73 20.00% $855.95 $5,135.67 44
15 $5,135.67 20.00% $1,027.13 $6,162.81 45
16 $6,162.81 20.00% $1,232.56 $7,395.37 46
17 $7,395.37 20.00% $1,479.07 $8,874.44 47
18 $8,874.44 20.00% $1,774.89 $10,649.33 48
19 $10,649.33 20.00% $2,129.87 $12,779.20 49
20 $12,779.20 20.00% $2,555.84 $15,335.04 50
21 $15,335.04 20.00% $3,067.01 $18,402.05 51
22 $18,402.05 20.00% $3,680.41 $22,082.46 52
23 $22,082.46 20.00% $4,416.49 $26,498.95 53
24 $26,498.95 20.00% $5,299.79 $31,798.74 54
25 $31,798.74 20.00% $6,359.75 $38,158.49 55
26 $38,158.49 20.00% $7,631.70 $45,790.18 56
27 $45,790.18 20.00% $9,158.04 $54,948.22 57
28 $54,948.22 20.00% $10,989.64 $65,937.86 58
29 $65,937.86 20.00% $13,187.57 $79,125.44 59
30 $79,125.44 20.00% $15,825.09 $94,950.53 60

30 Dias Lucro $94,950.53 60 Dias Luc


Dia Investimento Retorno Dia % Lucro do Dia Acumulado Dia
61 $18,782,504.78 20.00% $3,756,500.96 $22,539,005.74 91
62 $22,539,005.74 20.00% $4,507,801.15 $27,046,806.89 92
63 $27,046,806.89 20.00% $5,409,361.38 $32,456,168.27 93
64 $32,456,168.27 20.00% $6,491,233.65 $38,947,401.92 94
65 $38,947,401.92 20.00% $7,789,480.38 $46,736,882.31 95
66 $46,736,882.31 20.00% $9,347,376.46 $56,084,258.77 96
67 $56,084,258.77 20.00% $11,216,851.75 $67,301,110.52 97
68 $67,301,110.52 20.00% $13,460,222.10 $80,761,332.62 98
69 $80,761,332.62 20.00% $16,152,266.52 $96,913,599.15 99
70 $96,913,599.15 20.00% $19,382,719.83 $116,296,318.98 100
71 $116,296,318.98 20.00% $23,259,263.80 $139,555,582.77 101
72 $139,555,582.77 20.00% $27,911,116.55 $167,466,699.33 102
73 $167,466,699.33 20.00% $33,493,339.87 $200,960,039.19 103
74 $200,960,039.19 20.00% $40,192,007.84 $241,152,047.03 104
75 $241,152,047.03 20.00% $48,230,409.41 $289,382,456.44 105
76 $289,382,456.44 20.00% $57,876,491.29 $347,258,947.73 106
77 $347,258,947.73 20.00% $69,451,789.55 $416,710,737.27 107
78 $416,710,737.27 20.00% $83,342,147.45 $500,052,884.72 108
79 $500,052,884.72 20.00% $100,010,576.94 $600,063,461.67 109
80 $600,063,461.67 20.00% $120,012,692.33 $720,076,154.00 110
81 $720,076,154.00 20.00% $144,015,230.80 $864,091,384.80 111
82 $864,091,384.80 20.00% $172,818,276.96 $1,036,909,661.76 112
83 $1,036,909,661.76 20.00% $207,381,932.35 $1,244,291,594.12 113
84 $1,244,291,594.12 20.00% $248,858,318.82 $1,493,149,912.94 114
85 $1,493,149,912.94 20.00% $298,629,982.59 $1,791,779,895.53 115
86 $1,791,779,895.53 20.00% $358,355,979.11 $2,150,135,874.64 116
87 $2,150,135,874.64 20.00% $430,027,174.93 $2,580,163,049.56 117
88 $2,580,163,049.56 20.00% $516,032,609.91 $3,096,195,659.48 118
89 $3,096,195,659.48 20.00% $619,239,131.90 $3,715,434,791.37 119
90 $3,715,434,791.37 20.00% $743,086,958.27 $4,458,521,749.64 120

90 Dias Lucro $4,458,521,749.64 120 Dias Luc

Dia Investimento Retorno Dia % Lucro do Dia Acumulado Dia


121 ### 20.00% ### $1,058,347,457,926.80 151
122 ### 20.00% ### $1,270,016,949,512.16 152
123 ### 20.00% ### $1,524,020,339,414.59 153
124 ### 20.00% ### $1,828,824,407,297.51 154
125 ### 20.00% ### $2,194,589,288,757.01 155
126 ### 20.00% ### $2,633,507,146,508.42 156
127 ### 20.00% ### $3,160,208,575,810.10 157
128 ### 20.00% ### $3,792,250,290,972.12 158
129 ### 20.00% ### $4,550,700,349,166.54 159
130 ### 20.00% ### $5,460,840,418,999.85 160
131 ### 20.00% ### $6,553,008,502,799.82 161
132 ### 20.00% ### $7,863,610,203,359.78 162
133 ### 20.00% ### $9,436,332,244,031.74 163
134 ### 20.00% ### $11,323,598,692,838.10 164
135 ### 20.00% ### $13,588,318,431,405.70 165
136 ### 20.00% ### $16,305,982,117,686.80 166
137 ### 20.00% ### $19,567,178,541,224.20 167
138 ### 20.00% ### $23,480,614,249,469.10 168
139 ### 20.00% ### $28,176,737,099,362.90 169
140 ### 20.00% ### $33,812,084,519,235.40 170
141 ### 20.00% ### $40,574,501,423,082.50 171
142 ### 20.00% ### $48,689,401,707,699.00 172
143 ### 20.00% ### $58,427,282,049,238.80 173
144 ### 20.00% ### $70,112,738,459,086.60 174
145 ### 20.00% ### $84,135,286,150,903.90 175
146 ### 20.00% ### $100,962,343,381,085.00 176
147 ### 20.00% ### $121,154,812,057,302.00 177
148 ### 20.00% ### $145,385,774,468,762.00 178
149 ### 20.00% ### $174,462,929,362,514.00 179
150 ### 20.00% ### $209,355,515,235,017.00 180
150 Dias Lucro $209,355,515,235,018.00 180 Dias Luc
Gerenciamento de banca recomendado de: 3% a 5%
Investimento Retorno Dia % Lucro do Dia Acumulado
$94,950.53 20.00% $18,990.11 $113,940.63
$94,950.53 20.00% $18,990.11 $113,940.63
$113,940.63 20.00% $22,788.13 $136,728.76
$136,728.76 20.00% $27,345.75 $164,074.51
$164,074.51 20.00% $32,814.90 $196,889.41
$196,889.41 20.00% $39,377.88 $236,267.29
$236,267.29 20.00% $47,253.46 $283,520.75
$283,520.75 20.00% $56,704.15 $340,224.90
$340,224.90 20.00% $68,044.98 $408,269.88
$408,269.88 20.00% $81,653.98 $489,923.86
$489,923.86 20.00% $97,984.77 $587,908.63
$587,908.63 20.00% $117,581.73 $705,490.35
$705,490.35 20.00% $141,098.07 $846,588.42
$846,588.42 20.00% $169,317.68 $1,015,906.11
$1,015,906.11 20.00% $203,181.22 $1,219,087.33
$1,219,087.33 20.00% $243,817.47 $1,462,904.80
$1,462,904.80 20.00% $292,580.96 $1,755,485.75
$1,755,485.75 20.00% $351,097.15 $2,106,582.91
$2,106,582.91 20.00% $421,316.58 $2,527,899.49
$2,527,899.49 20.00% $505,579.90 $3,033,479.38
$3,033,479.38 20.00% $606,695.88 $3,640,175.26
$3,640,175.26 20.00% $728,035.05 $4,368,210.31
$4,368,210.31 20.00% $873,642.06 $5,241,852.37
$5,241,852.37 20.00% $1,048,370.47 $6,290,222.85
$6,290,222.85 20.00% $1,258,044.57 $7,548,267.42
$7,548,267.42 20.00% $1,509,653.48 $9,057,920.90
$9,057,920.90 20.00% $1,811,584.18 $10,869,505.08
$10,869,505.08 20.00% $2,173,901.02 $13,043,406.10
$13,043,406.10 20.00% $2,608,681.22 $15,652,087.32
$15,652,087.32 20.00% $3,130,417.46 $18,782,504.78

60 Dias Lucro $18,782,504.78


Investimento Retorno Dia % Lucro do Dia Acumulado
$4,458,521,749.64 20.00% $891,704,349.93 $5,350,226,099.57
$4,458,521,749.64 20.00% $891,704,349.93 $5,350,226,099.57
$5,350,226,099.57 20.00% $1,070,045,219.91 $6,420,271,319.49
$6,420,271,319.49 20.00% $1,284,054,263.90 $7,704,325,583.39
$7,704,325,583.39 20.00% $1,540,865,116.68 $9,245,190,700.06
$9,245,190,700.06 20.00% $1,849,038,140.01 $11,094,228,840.08
$11,094,228,840.08 20.00% $2,218,845,768.02 $13,313,074,608.09
$13,313,074,608.09 20.00% $2,662,614,921.62 $15,975,689,529.71
$15,975,689,529.71 20.00% $3,195,137,905.94 $19,170,827,435.65
$19,170,827,435.65 20.00% $3,834,165,487.13 $23,004,992,922.78
$23,004,992,922.78 20.00% $4,600,998,584.56 $27,605,991,507.34
$27,605,991,507.34 20.00% $5,521,198,301.47 $33,127,189,808.81
$33,127,189,808.81 20.00% $6,625,437,961.76 $39,752,627,770.57
$39,752,627,770.57 20.00% $7,950,525,554.11 $47,703,153,324.68
$47,703,153,324.68 20.00% $9,540,630,664.94 $57,243,783,989.62
$57,243,783,989.62 20.00% ### $68,692,540,787.54
$68,692,540,787.54 20.00% ### $82,431,048,945.05
$82,431,048,945.05 20.00% ### $98,917,258,734.06
$98,917,258,734.06 20.00% ### $118,700,710,480.87
$118,700,710,480.87 20.00% ### $142,440,852,577.04
$142,440,852,577.04 20.00% ### $170,929,023,092.45
$170,929,023,092.45 20.00% ### $205,114,827,710.94
$205,114,827,710.94 20.00% ### $246,137,793,253.13
$246,137,793,253.13 20.00% ### $295,365,351,903.76
$295,365,351,903.76 20.00% ### $354,438,422,284.51
$354,438,422,284.51 20.00% ### $425,326,106,741.41
$425,326,106,741.41 20.00% ### $510,391,328,089.70
$510,391,328,089.70 20.00% ### $612,469,593,707.63
$612,469,593,707.63 20.00% ### $734,963,512,449.16
$734,963,512,449.16 20.00% ### $881,956,214,938.99

120 Dias Lucro $881,956,214,939.00

Investimento Retorno Dia % Lucro do Dia Acumulado


### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
### 20.00% ### ###
180 Dias Lucro ###

You might also like