DIA VALOR BANCA META Lucro

1 $112.18 $3.37
2 $115.55 $3.47
3 $119.01 $3.57
4 $122.58 $3.68
5 $126.26 $3.79
6 $130.05 $3.90
7 $133.95 $4.02
8 $137.97 $4.14
9 $142.11 $4.26
10 $146.37 $4.39
11 $150.76 $4.52
12 $155.28 $4.66
13 $159.94 $4.80
14 $164.74 $4.94
15 $169.68 $5.09
16 $174.77 $5.24
17 $180.02 $5.40
18 $185.42 $5.56
19 $190.98 $5.73
20 $196.71 $5.90
21 $202.61 $6.08
22 $208.69 $6.26
23 $214.95 $6.45
24 $221.40 $6.64
25 $228.04 $6.84
26 $234.88 $7.05
27 $241.93 $7.26
28 $249.18 $7.48
29 $256.66 $7.70
30 $264.36 $7.93
TOTAL $160.11
Valor Inicial da Banca $112.18
% Ao dia 3.0%
Valor Final da Banca $272.29
Lucro Final $160.11
% FINAL 143%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
 CAPITAL ATUAL $112.18

LUCRO LIQUIDO $0.00

CRESCIMENTO DA BANCA 0%

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DIA VALOR BANCA META Lucro
1 $180.02 $5.40
2 $185.42 $5.56
3 $190.98 $5.73
4 $196.71 $5.90
5 $202.61 $6.08
6 $208.69 $6.26
7 $214.95 $6.45
8 $221.40 $6.64
9 $228.04 $6.84
10 $234.89 $7.05
11 $241.93 $7.26
12 $249.19 $7.48
13 $256.67 $7.70
14 $264.37 $7.93
15 $272.30 $8.17
16 $280.47 $8.41
17 $288.88 $8.67
18 $297.55 $8.93
19 $306.47 $9.19
20 $315.67 $9.47
21 $325.14 $9.75
22 $334.89 $10.05
23 $344.94 $10.35
24 $355.29 $10.66
25 $365.94 $10.98
26 $376.92 $11.31
27 $388.23 $11.65
28 $399.88 $12.00
29 $411.87 $12.36
30 $424.23 $12.73
TOTAL $256.94
Valor Inicial da Banca $180.02
% Ao dia 3.0%
Valor Final da Banca $436.96
Lucro Final $256.94
% FINAL 143%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
 CAPITAL ATUAL $180.02

LUCRO LIQUIDO $0.00

CRESCIMENTO DA BANCA 0%

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DIA VALOR BANCA META Lucro
1 $436.96 $13.11
2 $450.07 $13.50
3 $463.57 $13.91
4 $477.48 $14.32
5 $491.80 $14.75
6 $506.56 $15.20
7 $521.75 $15.65
8 $537.41 $16.12
9 $553.53 $16.61
10 $570.13 $17.10
11 $587.24 $17.62
12 $604.85 $18.15
13 $623.00 $18.69
14 $641.69 $19.25
15 $660.94 $19.83
16 $680.77 $20.42
17 $701.19 $21.04
18 $722.23 $21.67
19 $743.90 $22.32
20 $766.21 $22.99
21 $789.20 $23.68
22 $812.87 $24.39
23 $837.26 $25.12
24 $862.38 $25.87
25 $888.25 $26.65
26 $914.90 $27.45
27 $942.34 $28.27
28 $970.61 $29.12
29 $999.73 $29.99
30 $1,029.72 $30.89
TOTAL $623.66
Valor Inicial da Banca $436.96
% Ao dia 3.0%
Valor Final da Banca $1,060.62
Lucro Final $623.66
% FINAL 143%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
 CAPITAL ATUAL $436.96

LUCRO LIQUIDO $0.00

CRESCIMENTO DA BANCA 0%

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DIA VALOR BANCA META Lucro
1 $1,060.62 $31.82
2 $1,092.44 $32.77
3 $1,125.21 $33.76
4 $1,158.97 $34.77
5 $1,193.74 $35.81
6 $1,229.55 $36.89
7 $1,266.44 $37.99
8 $1,304.43 $39.13
9 $1,343.56 $40.31
10 $1,383.87 $41.52
11 $1,425.38 $42.76
12 $1,468.15 $44.04
13 $1,512.19 $45.37
14 $1,557.56 $46.73
15 $1,604.28 $48.13
16 $1,652.41 $49.57
17 $1,701.98 $51.06
18 $1,753.04 $52.59
19 $1,805.63 $54.17
20 $1,859.80 $55.79
21 $1,915.60 $57.47
22 $1,973.07 $59.19
23 $2,032.26 $60.97
24 $2,093.23 $62.80
25 $2,156.02 $64.68
26 $2,220.70 $66.62
27 $2,287.32 $68.62
28 $2,355.94 $70.68
29 $2,426.62 $72.80
30 $2,499.42 $74.98
TOTAL $1,513.78
Valor Inicial da Banca $1,060.62
% Ao dia 3.0%
Valor Final da Banca $2,574.40
Lucro Final $1,513.78
% FINAL 143%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
 CAPITAL ATUAL $1,060.62

LUCRO LIQUIDO $0.00

CRESCIMENTO DA BANCA 0%

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DIA VALOR BANCA META Lucro
1 $2,574.40 $77.23
2 $2,651.63 $79.55
3 $2,731.18 $81.94
4 $2,813.12 $84.39
5 $2,897.51 $86.93
6 $2,984.44 $89.53
7 $3,073.97 $92.22
8 $3,166.19 $94.99
9 $3,261.17 $97.84
10 $3,359.01 $100.77
11 $3,459.78 $103.79
12 $3,563.57 $106.91
13 $3,670.48 $110.11
14 $3,780.59 $113.42
15 $3,894.01 $116.82
16 $4,010.83 $120.32
17 $4,131.16 $123.93
18 $4,255.09 $127.65
19 $4,382.74 $131.48
20 $4,514.23 $135.43
21 $4,649.65 $139.49
22 $4,789.14 $143.67
23 $4,932.82 $147.98
24 $5,080.80 $152.42
25 $5,233.23 $157.00
26 $5,390.22 $161.71
27 $5,551.93 $166.56
28 $5,718.49 $171.55
29 $5,890.04 $176.70
30 $6,066.74 $182.00
TOTAL $3,674.34
Valor Inicial da Banca $2,574.40
% Ao dia 3.0%
Valor Final da Banca $6,248.74
Lucro Final $3,674.34
% FINAL 143%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
 CAPITAL ATUAL $2,574.40

LUCRO LIQUIDO $0.00

CRESCIMENTO DA BANCA 0%

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DIA VALOR BANCA META Lucro
1 $525.61 $15.77
2 $541.38 $16.24
3 $557.62 $16.73
4 $574.35 $17.23
5 $591.58 $17.75
6 $609.33 $18.28
7 $627.61 $18.83
8 $646.43 $19.39
9 $665.83 $19.97
10 $685.80 $20.57
11 $706.38 $21.19
12 $727.57 $21.83
13 $749.39 $22.48
14 $771.88 $23.16
15 $795.03 $23.85
16 $818.88 $24.57
17 $843.45 $25.30
18 $868.75 $26.06
19 $894.82 $26.84
20 $921.66 $27.65
21 $949.31 $28.48
22 $977.79 $29.33
23 $1,007.12 $30.21
24 $1,037.34 $31.12
25 $1,068.46 $32.05
26 $1,100.51 $33.02
27 $1,133.53 $34.01
28 $1,167.53 $35.03
29 $1,202.56 $36.08
30 $1,238.63 $37.16
TOTAL $750.18
Valor Inicial da Banca $525.61
% Ao dia 3.0%
Valor Final da Banca $1,275.79
Lucro Final $750.18
% FINAL 143%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
 CAPITAL ATUAL $525.61

LUCRO LIQUIDO $0.00

CRESCIMENTO DA BANCA 0%

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DIA VALOR BANCA META Lucro
1 $445.04 $13.35
2 $458.39 $13.75
3 $472.14 $14.16
4 $486.31 $14.59
5 $500.90 $15.03
6 $515.92 $15.48
7 $531.40 $15.94
8 $547.34 $16.42
9 $563.76 $16.91
10 $580.68 $17.42
11 $598.10 $17.94
12 $616.04 $18.48
13 $634.52 $19.04
14 $653.56 $19.61
15 $673.16 $20.19
16 $693.36 $20.80
17 $714.16 $21.42
18 $735.58 $22.07
19 $757.65 $22.73
20 $780.38 $23.41
21 $803.79 $24.11
22 $827.91 $24.84
23 $852.74 $25.58
24 $878.32 $26.35
25 $904.67 $27.14
26 $931.81 $27.95
27 $959.77 $28.79
28 $988.56 $29.66
29 $1,018.22 $30.55
30 $1,048.77 $31.46
TOTAL $635.19
Valor Inicial da Banca R$ 445.04
% Ao dia 3.0%
Valor Final da Banca $1,080.23
Lucro Final $635.19
% FINAL 143%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
 CAPITAL ATUAL $445.04

LUCRO LIQUIDO $0.00

CRESCIMENTO DA BANCA 0%

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DIA VALOR BANCA META Lucro
1 $266.44 $7.99 R$ 8.29

2 $274.43 $8.23 R$ 8.25

3 $282.67 $8.48 R$ 11.04

4 $291.15 $8.73
5 $299.88 $9.00
6 $308.88 $9.27
7 $318.14 $9.54
8 $327.69 $9.83
9 $337.52 $10.13
10 $347.64 $10.43
11 $358.07 $10.74
12 $368.82 $11.06
13 $379.88 $11.40
14 $391.28 $11.74
15 $403.01 $12.09
16 $415.10 $12.45
17 $427.56 $12.83
18 $440.38 $13.21
19 $453.60 $13.61
20 $467.20 $14.02
21 $481.22 $14.44
22 $495.66 $14.87
23 $510.53 $15.32
24 $525.84 $15.78
25 $541.62 $16.25
26 $557.87 $16.74
27 $574.60 $17.24
28 $591.84 $17.76
29 $609.60 $18.29
30 $627.88 $18.84
TOTAL $380.28
Valor Inicial da Banca $266.44
% Ao dia 3.0%
Valor Final da Banca $646.72
Lucro Final $380.28
% FINAL 143%

R$ 11.04

R$ 8.29
R$ 8.25

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
 CAPITAL ATUAL $294.02

LUCRO LIQUIDO $27.58

CRESCIMENTO DA BANCA 10%

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DIA VALOR BANCA META Lucro
1 $646.00 $19.38
2 $665.38 $19.96
3 $685.34 $20.56
4 $705.90 $21.18
5 $727.08 $21.81
6 $748.89 $22.47
7 $771.36 $23.14
8 $794.50 $23.83
9 $818.33 $24.55
10 $842.88 $25.29
11 $868.17 $26.05
12 $894.22 $26.83
13 $921.04 $27.63
14 $948.67 $28.46
15 $977.13 $29.31
16 $1,006.45 $30.19
17 $1,036.64 $31.10
18 $1,067.74 $32.03
19 $1,099.77 $32.99
20 $1,132.76 $33.98
21 $1,166.75 $35.00
22 $1,201.75 $36.05
23 $1,237.80 $37.13
24 $1,274.94 $38.25
25 $1,313.18 $39.40
26 $1,352.58 $40.58
27 $1,393.16 $41.79
28 $1,434.95 $43.05
29 $1,478.00 $44.34
30 $1,522.34 $45.67
TOTAL $922.01
Valor Inicial da Banca $646.00
% Ao dia 3.0%
Valor Final da Banca $1,568.01
Lucro Final $922.01
% FINAL 143%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
 CAPITAL ATUAL $646.00

LUCRO LIQUIDO $0.00

CRESCIMENTO DA BANCA 0%

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DIA VALOR BANCA META Lucro
1 $1,568.00 $47.04
2 $1,615.04 $48.45
3 $1,663.49 $49.90
4 $1,713.40 $51.40
5 $1,764.80 $52.94
6 $1,817.74 $54.53
7 $1,872.27 $56.17
8 $1,928.44 $57.85
9 $1,986.30 $59.59
10 $2,045.88 $61.38
11 $2,107.26 $63.22
12 $2,170.48 $65.11
13 $2,235.59 $67.07
14 $2,302.66 $69.08
15 $2,371.74 $71.15
16 $2,442.89 $73.29
17 $2,516.18 $75.49
18 $2,591.67 $77.75
19 $2,669.42 $80.08
20 $2,749.50 $82.48
21 $2,831.98 $84.96
22 $2,916.94 $87.51
23 $3,004.45 $90.13
24 $3,094.58 $92.84
25 $3,187.42 $95.62
26 $3,283.04 $98.49
27 $3,381.54 $101.45
28 $3,482.98 $104.49
29 $3,587.47 $107.62
30 $3,695.09 $110.85
TOTAL $2,237.95
Valor Inicial da Banca $1,568.00
% Ao dia 3.0%
Valor Final da Banca $3,805.95
Lucro Final $2,237.95
% FINAL 143%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
 CAPITAL ATUAL $1,568.00

LUCRO LIQUIDO $0.00

CRESCIMENTO DA BANCA 0%

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DIA VALOR BANCA META Lucro
1 $3,805.00 $114.15
2 $3,919.15 $117.57
3 $4,036.72 $121.10
4 $4,157.83 $124.73
5 $4,282.56 $128.48
6 $4,411.04 $132.33
7 $4,543.37 $136.30
8 $4,679.67 $140.39
9 $4,820.06 $144.60
10 $4,964.66 $148.94
11 $5,113.60 $153.41
12 $5,267.01 $158.01
13 $5,425.02 $162.75
14 $5,587.77 $167.63
15 $5,755.40 $172.66
16 $5,928.07 $177.84
17 $6,105.91 $183.18
18 $6,289.09 $188.67
19 $6,477.76 $194.33
20 $6,672.09 $200.16
21 $6,872.25 $206.17
22 $7,078.42 $212.35
23 $7,290.77 $218.72
24 $7,509.50 $225.28
25 $7,734.78 $232.04
26 $7,966.83 $239.00
27 $8,205.83 $246.17
28 $8,452.00 $253.56
29 $8,705.56 $261.17
30 $8,966.73 $269.00
TOTAL $5,430.73
Valor Inicial da Banca $3,805.00
% Ao dia 3.0%
Valor Final da Banca $9,235.73
Lucro Final $5,430.73
% FINAL 143%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
 CAPITAL ATUAL $3,805.00

LUCRO LIQUIDO $0.00

CRESCIMENTO DA BANCA 0%

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DIA VALOR BANCA META Lucro
1 $9,235.00 $277.05
2 $9,512.05 $285.36
3 $9,797.41 $293.92
4 $10,091.33 $302.74
5 $10,394.07 $311.82
6 $10,705.90 $321.18
7 $11,027.07 $330.81
8 $11,357.89 $340.74
9 $11,698.62 $350.96
10 $12,049.58 $361.49
11 $12,411.07 $372.33
12 $12,783.40 $383.50
13 $13,166.90 $395.01
14 $13,561.91 $406.86
15 $13,968.77 $419.06
16 $14,387.83 $431.63
17 $14,819.46 $444.58
18 $15,264.05 $457.92
19 $15,721.97 $471.66
20 $16,193.63 $485.81
21 $16,679.44 $500.38
22 $17,179.82 $515.39
23 $17,695.21 $530.86
24 $18,226.07 $546.78
25 $18,772.85 $563.19
26 $19,336.04 $580.08
27 $19,916.12 $597.48
28 $20,513.60 $615.41
29 $21,129.01 $633.87
30 $21,762.88 $652.89
TOTAL $13,180.77
Valor Inicial da Banca $9,235.00
% Ao dia 3.0%
Valor Final da Banca $22,415.77
Lucro Final $13,180.77
% FINAL 143%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
 CAPITAL ATUAL $9,235.00

LUCRO LIQUIDO $0.00

CRESCIMENTO DA BANCA 0%

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30