Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Gerenciamento+de+Juros+Composto - Xls 1

Download as ods, pdf, or txt
Download as ods, pdf, or txt
You are on page 1of 9

Investimento $ 28.

41 Retorno Dia
Dia Valor Da Banc 4h Meta Do Dia 🙏🏿 Banca Final
1 $28.41 10.00% $2.84 $31.25
2 $31.25 10.00% $3.13 $34.38
3 $34.38 10.00% $3.44 $37.81
4 $37.81 10.00% $3.78 $41.60
5 $41.60 10.00% $4.16 $45.75
6 $45.75 10.00% $4.58 $50.33
7 $50.33 10.00% $5.03 $55.36
8 $55.36 10.00% $5.54 $60.90
9 $60.90 10.00% $6.09 $66.99
10 $66.99 10.00% $6.70 $73.69
11 $73.69 10.00% $7.37 $81.06
12 $81.06 10.00% $8.11 $89.16
13 $89.16 10.00% $8.92 $98.08
14 $98.08 10.00% $9.81 $107.89
15 $107.89 10.00% $10.79 $118.68
16 $118.68 10.00% $11.87 $130.54
17 $130.54 10.00% $13.05 $143.60
18 $143.60 10.00% $14.36 $157.96
19 $157.96 10.00% $15.80 $173.75
20 $173.75 10.00% $17.38 $191.13
21 $191.13 10.00% $19.11 $210.24
22 $210.24 10.00% $21.02 $231.27
23 $231.27 10.00% $23.13 $254.39
24 $254.39 10.00% $25.44 $279.83
25 $279.83 10.00% $27.98 $307.81
26 $307.81 10.00% $30.78 $338.60
27 $338.60 10.00% $33.86 $372.45
28 $372.45 10.00% $37.25 $409.70
29 $409.70 10.00% $40.97 $450.67
30 $450.67 10.00% $45.07 $495.74

30 Dias Lucro $495.74


Dia Investimento Retorno Dia % Lucro do Dia Acumulado
61 $8,650.32 10.00% $865.03 $9,515.36
62 $9,515.36 10.00% $951.54 $10,466.89
63 $10,466.89 10.00% $1,046.69 $11,513.58
64 $11,513.58 10.00% $1,151.36 $12,664.94
65 $12,664.94 10.00% $1,266.49 $13,931.43
66 $13,931.43 10.00% $1,393.14 $15,324.58
67 $15,324.58 10.00% $1,532.46 $16,857.03
68 $16,857.03 10.00% $1,685.70 $18,542.74
69 $18,542.74 10.00% $1,854.27 $20,397.01
70 $20,397.01 10.00% $2,039.70 $22,436.71
71 $22,436.71 10.00% $2,243.67 $24,680.38
72 $24,680.38 10.00% $2,468.04 $27,148.42
73 $27,148.42 10.00% $2,714.84 $29,863.26
74 $29,863.26 10.00% $2,986.33 $32,849.59
75 $32,849.59 10.00% $3,284.96 $36,134.55
76 $36,134.55 10.00% $3,613.45 $39,748.00
77 $39,748.00 10.00% $3,974.80 $43,722.80
78 $43,722.80 10.00% $4,372.28 $48,095.08
79 $48,095.08 10.00% $4,809.51 $52,904.59
80 $52,904.59 10.00% $5,290.46 $58,195.05
81 $58,195.05 10.00% $5,819.51 $64,014.56
82 $64,014.56 10.00% $6,401.46 $70,416.01
83 $70,416.01 10.00% $7,041.60 $77,457.61
84 $77,457.61 10.00% $7,745.76 $85,203.37
85 $85,203.37 10.00% $8,520.34 $93,723.71
86 $93,723.71 10.00% $9,372.37 $103,096.08
87 $103,096.08 10.00% $10,309.61 $113,405.69
88 $113,405.69 10.00% $11,340.57 $124,746.26
89 $124,746.26 10.00% $12,474.63 $137,220.88
90 $137,220.88 10.00% $13,722.09 $150,942.97

90 Dias Lucro $150,942.97


Dia Investimento Retorno Dia % Lucro do Dia Acumulado
121 $2,633,864.65 10.00% $263,386.46 $2,897,251.11
122 $2,897,251.11 10.00% $289,725.11 $3,186,976.22
123 $3,186,976.22 10.00% $318,697.62 $3,505,673.84
124 $3,505,673.84 10.00% $350,567.38 $3,856,241.23
125 $3,856,241.23 10.00% $385,624.12 $4,241,865.35
126 $4,241,865.35 10.00% $424,186.53 $4,666,051.88
127 $4,666,051.88 10.00% $466,605.19 $5,132,657.07
128 $5,132,657.07 10.00% $513,265.71 $5,645,922.78
129 $5,645,922.78 10.00% $564,592.28 $6,210,515.06
130 $6,210,515.06 10.00% $621,051.51 $6,831,566.56
131 $6,831,566.56 10.00% $683,156.66 $7,514,723.22
132 $7,514,723.22 10.00% $751,472.32 $8,266,195.54
133 $8,266,195.54 10.00% $826,619.55 $9,092,815.10
134 $9,092,815.10 10.00% $909,281.51 $10,002,096.61
135 ### 10.00% $1,000,209.66 $11,002,306.27
136 ### 10.00% $1,100,230.63 $12,102,536.89
137 ### 10.00% $1,210,253.69 $13,312,790.58
138 ### 10.00% $1,331,279.06 $14,644,069.64
139 ### 10.00% $1,464,406.96 $16,108,476.61
140 ### 10.00% $1,610,847.66 $17,719,324.27
141 ### 10.00% $1,771,932.43 $19,491,256.69
142 ### 10.00% $1,949,125.67 $21,440,382.36
143 ### 10.00% $2,144,038.24 $23,584,420.60
144 ### 10.00% $2,358,442.06 $25,942,862.66
145 ### 10.00% $2,594,286.27 $28,537,148.92
146 ### 10.00% $2,853,714.89 $31,390,863.82
147 ### 10.00% $3,139,086.38 $34,529,950.20
148 ### 10.00% $3,452,995.02 $37,982,945.22
149 ### 10.00% $3,798,294.52 $41,781,239.74
150 ### 10.00% $4,178,123.97 $45,959,363.71

150 Dias Lucro $45,959,363.71


10.00% Gerenciamento de banca recomendado d
Banca Final Dia Investimento Retorno Dia %
$31.25 31 $495.74 10.00%
$34.38 32 $545.31 10.00%
$37.81 33 $599.84 10.00%
$41.60 34 $659.83 10.00%
$45.75 35 $725.81 10.00%
$50.33 36 $798.39 10.00%
$55.36 37 $878.23 10.00%
$60.90 38 $966.05 10.00%
$66.99 39 $1,062.66 10.00%
$73.69 40 $1,168.92 10.00%
$81.06 41 $1,285.82 10.00%
$89.16 42 $1,414.40 10.00%
$98.08 43 $1,555.84 10.00%
$107.89 44 $1,711.42 10.00%
$118.68 45 $1,882.56 10.00%
$130.54 46 $2,070.82 10.00%
$143.60 47 $2,277.90 10.00%
$157.96 48 $2,505.69 10.00%
$173.75 49 $2,756.26 10.00%
$191.13 50 $3,031.89 10.00%
$210.24 51 $3,335.07 10.00%
$231.27 52 $3,668.58 10.00%
$254.39 53 $4,035.44 10.00%
$279.83 54 $4,438.98 10.00%
$307.81 55 $4,882.88 10.00%
$338.60 56 $5,371.17 10.00%
$372.45 57 $5,908.29 10.00%
$409.70 58 $6,499.12 10.00%
$450.67 59 $7,149.03 10.00%
$495.74 60 $7,863.93 10.00%

.74 60 Dias Lucro


Acumulado Dia Investimento Retorno Dia %
$9,515.36 91 $150,942.97 10.00%
$10,466.89 92 $166,037.27 10.00%
$11,513.58 93 $182,641.00 10.00%
$12,664.94 94 $200,905.10 10.00%
$13,931.43 95 $220,995.61 10.00%
$15,324.58 96 $243,095.17 10.00%
$16,857.03 97 $267,404.68 10.00%
$18,542.74 98 $294,145.15 10.00%
$20,397.01 99 $323,559.67 10.00%
$22,436.71 100 $355,915.63 10.00%
$24,680.38 101 $391,507.20 10.00%
$27,148.42 102 $430,657.92 10.00%
$29,863.26 103 $473,723.71 10.00%
$32,849.59 104 $521,096.08 10.00%
$36,134.55 105 $573,205.69 10.00%
$39,748.00 106 $630,526.26 10.00%
$43,722.80 107 $693,578.88 10.00%
$48,095.08 108 $762,936.77 10.00%
$52,904.59 109 $839,230.45 10.00%
$58,195.05 110 $923,153.49 10.00%
$64,014.56 111 $1,015,468.84 10.00%
$70,416.01 112 $1,117,015.72 10.00%
$77,457.61 113 $1,228,717.30 10.00%
$85,203.37 114 $1,351,589.02 10.00%
$93,723.71 115 $1,486,747.93 10.00%
$103,096.08 116 $1,635,422.72 10.00%
$113,405.69 117 $1,798,964.99 10.00%
$124,746.26 118 $1,978,861.49 10.00%
$137,220.88 119 $2,176,747.64 10.00%
$150,942.97 120 $2,394,422.40 10.00%

42.97 120 Dias Lucro


Acumulado Dia Investimento Retorno Dia %
$2,897,251.11 151 $45,959,363.71 10.00%
$3,186,976.22 152 $50,555,300.09 10.00%
$3,505,673.84 153 $55,610,830.09 10.00%
$3,856,241.23 154 $61,171,913.10 10.00%
$4,241,865.35 155 $67,289,104.41 10.00%
$4,666,051.88 156 $74,018,014.86 10.00%
$5,132,657.07 157 $81,419,816.34 10.00%
$5,645,922.78 158 $89,561,797.98 10.00%
$6,210,515.06 159 $98,517,977.77 10.00%
$6,831,566.56 160 ### 10.00%
$7,514,723.22 161 ### 10.00%
$8,266,195.54 162 ### 10.00%
$9,092,815.10 163 ### 10.00%
10,002,096.61 164 ### 10.00%
11,002,306.27 165 ### 10.00%
12,102,536.89 166 ### 10.00%
13,312,790.58 167 ### 10.00%
14,644,069.64 168 ### 10.00%
16,108,476.61 169 ### 10.00%
17,719,324.27 170 ### 10.00%
19,491,256.69 171 ### 10.00%
21,440,382.36 172 ### 10.00%
23,584,420.60 173 ### 10.00%
25,942,862.66 174 ### 10.00%
28,537,148.92 175 ### 10.00%
31,390,863.82 176 ### 10.00%
34,529,950.20 177 ### 10.00%
37,982,945.22 178 ### 10.00%
41,781,239.74 179 ### 10.00%
45,959,363.71 180 ### 10.00%

363.71 180 Dias Lucro


banca recomendado de: 3% a 5%
Lucro do Dia Acumulado
$49.57 $545.31
$54.53 $599.84
$59.98 $659.83
$65.98 $725.81
$72.58 $798.39
$79.84 $878.23
$87.82 $966.05
$96.61 $1,062.66
$106.27 $1,168.92
$116.89 $1,285.82
$128.58 $1,414.40
$141.44 $1,555.84
$155.58 $1,711.42
$171.14 $1,882.56
$188.26 $2,070.82
$207.08 $2,277.90
$227.79 $2,505.69
$250.57 $2,756.26
$275.63 $3,031.89
$303.19 $3,335.07
$333.51 $3,668.58
$366.86 $4,035.44
$403.54 $4,438.98
$443.90 $4,882.88
$488.29 $5,371.17
$537.12 $5,908.29
$590.83 $6,499.12
$649.91 $7,149.03
$714.90 $7,863.93
$786.39 $8,650.32

$8,650.32
Lucro do Dia Acumulado
$15,094.30 $166,037.27
$16,603.73 $182,641.00
$18,264.10 $200,905.10
$20,090.51 $220,995.61
$22,099.56 $243,095.17
$24,309.52 $267,404.68
$26,740.47 $294,145.15
$29,414.52 $323,559.67
$32,355.97 $355,915.63
$35,591.56 $391,507.20
$39,150.72 $430,657.92
$43,065.79 $473,723.71
$47,372.37 $521,096.08
$52,109.61 $573,205.69
$57,320.57 $630,526.26
$63,052.63 $693,578.88
$69,357.89 $762,936.77
$76,293.68 $839,230.45
$83,923.04 $923,153.49
$92,315.35 $1,015,468.84
$101,546.88 $1,117,015.72
$111,701.57 $1,228,717.30
$122,871.73 $1,351,589.02
$135,158.90 $1,486,747.93
$148,674.79 $1,635,422.72
$163,542.27 $1,798,964.99
$179,896.50 $1,978,861.49
$197,886.15 $2,176,747.64
$217,674.76 $2,394,422.40
$239,442.24 $2,633,864.65

$2,633,864.65
Lucro do Dia Acumulado
$4,595,936.37 $50,555,300.09
$5,055,530.01 $55,610,830.09
$5,561,083.01 $61,171,913.10
$6,117,191.31 $67,289,104.41
$6,728,910.44 $74,018,014.86
$7,401,801.49 $81,419,816.34
$8,141,981.63 $89,561,797.98
$8,956,179.80 $98,517,977.77
$9,851,797.78 $108,369,775.55
$10,836,977.56 $119,206,753.11
$11,920,675.31 $131,127,428.42
$13,112,742.84 $144,240,171.26
$14,424,017.13 $158,664,188.38
$15,866,418.84 $174,530,607.22
$17,453,060.72 $191,983,667.94
$19,198,366.79 $211,182,034.74
$21,118,203.47 $232,300,238.21
$23,230,023.82 $255,530,262.03
$25,553,026.20 $281,083,288.24
$28,108,328.82 $309,191,617.06
$30,919,161.71 $340,110,778.77
$34,011,077.88 $374,121,856.64
$37,412,185.66 $411,534,042.31
$41,153,404.23 $452,687,446.54
$45,268,744.65 $497,956,191.19
$49,795,619.12 $547,751,810.31
$54,775,181.03 $602,526,991.34
$60,252,699.13 $662,779,690.47
$66,277,969.05 $729,057,659.52
$72,905,765.95 $801,963,425.47

$801,963,425.47

You might also like