ENTRAR PARA O GRUPO

ALAVANCAGEM DE BANCA @ToninStúdio

Planejado Ciclo 1 Ciclo 2 Ciclo 3 Ciclo 4

1ª Stake do Ciclo $ 20.00 51.77 107.63 257.94
% da stake a ser usado 50.00% 100.00% 100.00% 100.00% Ciclo 1
Objetivo por jogo % 10.00% 5.00% 6.00% 8.00%
Redução por jogo %
Lucro $ 31.77 55.86 150.31 560.30 Ciclo 3
Montante Final $ 51.77 107.63 257.94 818.24
Saque Teorico % 100.00%
Saque Teorico $ 0.00 0.00 0.00 818.24
ROI por ciclo 158.86% 107.89% 139.66% 217.22%
]
Real Ciclo 1 Ciclo 2 Ciclo 3 Ciclo 4
1ª Stake do Ciclo $ 10.00 10.00 10.00 10.00
Lucro $ 0.00 0.00 0.00 0.00
Montante Final $ 10.00 10.00 10.00 10.00
Saque $ 0.00 0.00 0.00 0.00

Real x Plan -41.77 -97.63 -247.94 -808.24

AR PARA O GRUPO VIP FUTMILIONARIO E LUCRAR TODOS OS DIAS

Como usar a planilha:

Ciclo 1 Ciclo 2
1- PREENCHA SOMENTE OS
CAMPOS EM AZUL, o restante é
automático;
Ciclo 3 Ciclo 4 2- Banca Inicial é o quanto você vai
destinar para o projeto;

ROI % (Total): 4091.22%

ALAVANCAGEM DA BANCA

PLANEJAMENTO REALIZADO
Stake Lucro /
# Jogos Planejada $ Objetivo % Objetivo $ Montante Final $ Stake Real $ Prejuizo $
01 $10.00 10.00% $1.00 $11.00 $10.00
02 $11.00 10.00% $1.10 $12.10 $10.00
03 $12.10 10.00% $1.21 $13.31 $10.00
04 $13.31 10.00% $1.33 $14.64 $10.00
05 $14.64 10.00% $1.46 $16.11 $10.00
06 $16.11 10.00% $1.61 $17.72 $10.00
07 $17.72 10.00% $1.77 $19.49 $10.00
08 $19.49 10.00% $1.95 $21.44 $10.00
09 $21.44 10.00% $2.14 $23.58 $10.00
10 $23.58 10.00% $2.36 $25.94 $10.00
11 $25.94 10.00% $2.59 $28.53 $10.00
12 $28.53 10.00% $2.85 $31.38 $10.00
13 $31.38 10.00% $3.14 $34.52 $10.00
14 $34.52 10.00% $3.45 $37.97 $10.00
15 $37.97 10.00% $3.80 $41.77 $10.00
 Voltar Painel

REALIZADO
Montate Final $ Qto Falta?

$10.00 $1.00
$10.00 $2.10
$10.00 $3.31
$10.00 $4.64
$10.00 $6.11
$10.00 $7.72
$10.00 $9.49
$10.00 $11.44
$10.00 $13.58
$10.00 $15.94
$10.00 $18.53
$10.00 $21.38
$10.00 $24.52
$10.00 $27.97
$10.00 $31.77
ALAVANCAGEM DE BANCA

PLANEJAMENTO REALIZADO
Stake Lucro /
# Jogos Planejada $ Objetivo % Objetivo $ Montante Final $ Stake Real $ Prejuizo $
01 $51.77 5.00% $2.59 $54.36 $10.00
02 $54.36 5.00% $2.72 $57.08 $10.00
03 $57.08 5.00% $2.85 $59.93 $10.00
04 $59.93 5.00% $3.00 $62.93 $10.00
05 $62.93 5.00% $3.15 $66.08 $10.00
06 $66.08 5.00% $3.30 $69.38 $10.00
07 $69.38 5.00% $3.47 $72.85 $10.00
08 $72.85 5.00% $3.64 $76.49 $10.00
09 $76.49 5.00% $3.82 $80.32 $10.00
10 $80.32 5.00% $4.02 $84.33 $10.00
11 $84.33 5.00% $4.22 $88.55 $10.00
12 $88.55 5.00% $4.43 $92.98 $10.00
13 $92.98 5.00% $4.65 $97.62 $10.00
14 $97.62 5.00% $4.88 $102.51 $10.00
15 $102.51 5.00% $5.13 $107.63 $10.00
 Voltar Painel

REALIZADO
Montate Final $ Qto Falta?

$10.00 $2.59
$10.00 $5.31
$10.00 $8.16
$10.00 $11.16
$10.00 $14.30
$10.00 $17.61
$10.00 $21.08
$10.00 $24.72
$10.00 $28.54
$10.00 $32.56
$10.00 $36.78
$10.00 $41.20
$10.00 $45.85
$10.00 $50.73
$10.00 $55.86
ALAVANCAGEM DE BANCA

PLANEJAMENTO REALIZADO
Stake Lucro /
# Jogos Planejada $ Objetivo % Objetivo $ Montante Final $ Stake Real $ Prejuizo $
01 $107.63 6.00% $6.46 $114.09 $10.00
02 $114.09 6.00% $6.85 $120.93 $10.00
03 $120.93 6.00% $7.26 $128.19 $10.00
04 $128.19 6.00% $7.69 $135.88 $10.00
05 $135.88 6.00% $8.15 $144.03 $10.00
06 $144.03 6.00% $8.64 $152.68 $10.00
07 $152.68 6.00% $9.16 $161.84 $10.00
08 $161.84 6.00% $9.71 $171.55 $10.00
09 $171.55 6.00% $10.29 $181.84 $10.00
10 $181.84 6.00% $10.91 $192.75 $10.00
11 $192.75 6.00% $11.57 $204.32 $10.00
12 $204.32 6.00% $12.26 $216.58 $10.00
13 $216.58 6.00% $12.99 $229.57 $10.00
14 $229.57 6.00% $13.77 $243.34 $10.00
15 $243.34 6.00% $14.60 $257.94 $10.00
 Voltar Painel

REALIZADO
Montate Final $ Qto Falta?

$10.00 $6.46
$10.00 $13.30
$10.00 $20.56
$10.00 $28.25
$10.00 $36.40
$10.00 $45.05
$10.00 $54.21
$10.00 $63.92
$10.00 $74.21
$10.00 $85.12
$10.00 $96.69
$10.00 $108.94
$10.00 $121.94
$10.00 $135.71
$10.00 $150.31
ALAVANCAGEM DE BANCA

PLANEJAMENTO REALIZADO
Stake Lucro /
# Jogos Planejada $ Objetivo % Objetivo $ Montante Final $ Stake Real $ Prejuizo $
01 $257.94 8.00% $20.64 $278.58 $10.00
02 $278.58 8.00% $22.29 $300.87 $10.00
03 $300.87 8.00% $24.07 $324.94 $10.00
04 $324.94 8.00% $25.99 $350.93 $10.00
05 $350.93 8.00% $28.07 $379.01 $10.00
06 $379.01 8.00% $30.32 $409.33 $10.00
07 $409.33 8.00% $32.75 $442.07 $10.00
08 $442.07 8.00% $35.37 $477.44 $10.00
09 $477.44 8.00% $38.19 $515.63 $10.00
10 $515.63 8.00% $41.25 $556.88 $10.00
11 $556.88 8.00% $44.55 $601.43 $10.00
12 $601.43 8.00% $48.11 $649.55 $10.00
13 $649.55 8.00% $51.96 $701.51 $10.00
14 $701.51 8.00% $56.12 $757.63 $10.00
15 $757.63 8.00% $60.61 $818.24 $10.00
 Voltar Painel

REALIZADO
Montate Final $ Qto Falta?

$10.00 $20.64
$10.00 $42.92
$10.00 $66.99
$10.00 $92.99
$10.00 $121.06
$10.00 $151.38
$10.00 $184.13
$10.00 $219.49
$10.00 $257.69
$10.00 $298.94
$10.00 $343.49
$10.00 $391.60
$10.00 $443.57
$10.00 $499.69
$10.00 $560.30