Palavras do Mestre: Não existe Estratégia boa o bastante que supere um gerenciamento ruim.

Tipos de Entrada Gerenciamentos

Somente na cor Cor e Branco Conservador Agressivo

Tipos Reentradas Banca: R$ 500.00

Meta: 10% R$ 50.00
Sem Reentradas Martin Gale Stop Loss: 10% -R$ 50.00
% por entrada 1%
Recuperação Cor e Branco com MG Cor e Branco com Recuperação

WIN cor 0.75% WIN cor 0.75%

WIN cor no MG 0.25% WIN cor na Rec. 0.00%

WIN Branco 2.25% WIN Branco 2.25%

WIN Branco no MG 3.25% WIN Branco na Rec 0.50%

LOSS 3.75% LOSS 3.00%

Só cor com MG Só Cor com Recuperação

WIN 2% WIN 2%
HIT 3% LOSS 2%
Whats 11 96857-1119
Nível
Quantas sessões por dia Entrada

Alavancagem 1 2 3 4 200

Nível
Entrada
RECUPERAÇÃ

Nível
Entrada
MG 1
2
3
4
5
6
7
8
9
10
 MARTIN GALES COM BRANCOS
Entrada Custo total LUCRO
R$ 5.00 R$ 5.00 R$ 5.00 R$ 10.00
MG 1 --> R$ 10.00 R$ 15.00 R$ 20.00
2 --> R$ 20.00 R$ 35.00 R$ 40.00
3 --> R$ 40.00 R$ 75.00 R$ 80.00
4 --> R$ 80.00 R$ 155.00 R$ 160.00
5 --> R$ 160.00 R$ 315.00 R$ 320.00
6 --> R$ 320.00 R$ 635.00 R$ 640.00
7 --> R$ 640.00 R$ 1,275.00 R$ 1,280.00
8 --> R$ 1,280.00 R$ 2,555.00 R$ 2,560.00
9 --> R$ 2,560.00 R$ 5,115.00 R$ 5,120.00
10 --> R$ 5,120.00 R$ 10,235.00 R$ 10,240.00

Entrada Custo total LUCRO

R$ 5.00 R$ 5.00 R$ 5.00 R$ 10.00
RECUPERAÇÃO --> R$ 5.00 R$ 10.00 R$ -

Custo total Entrada total ENTRADA COR 25% BRANCO cor Branco Vitória COR
R$ 5.00 R$ 6.25 R$ 6.25 R$ 5.00 R$ 1.25 3.75 11.25 R$ 10.00
10 --> R$ 18.75 R$ 12.50 R$ 10.00 R$ 2.50 1.25 16.25 R$ 20.00
20 --> R$ 56.25 R$ 37.50 R$ 30.00 R$ 7.50 3.75 48.75 R$ 60.00
40 --> R$ 168.75 R$ 112.50 R$ 90.00 R$ 22.50 11.25 146.25 R$ 180.00
80 --> R$ 506.25 R$ 337.50 R$ 270.00 R$ 67.50 33.75 438.75 R$ 540.00
160 --> R$ 1,518.75 R$ 1,012.50 R$ 810.00 R$ 202.50 101.25 1,316.25 R$ 1,620.00
320 --> R$ 4,556.25 R$ 3,037.50 R$ 2,430.00 R$ 607.50 303.75 3,948.75 R$ 4,860.00
640 --> R$ 13,668.75 R$ 9,112.50 R$ 7,290.00 R$ 1,822.50 911.25 11,846.25 R$ 14,580.00
1280 --> R$ 41,006.25 R$ 27,337.50 R$ 21,870.00 R$ 5,467.50 2,733.75 35,538.75 R$ 43,740.00
2560 --> R$ 123,018.75 R$ 82,012.50 R$ 65,610.00 R$ 16,402.50 8,201.25 106,616.25 R$ 131,220.00
5120 --> R$ 369,056.25 R$ 246,037.50 R$ 196,830.00 R$ 49,207.50 24,603.75 319,848.75 R$ 393,660.00

Nível Custo total Entrada total ENTRADA COR 25% BRANCOcor Branco
 Entrada R$ 5.00 R$ 6.25 R$ 6.25 R$ 5.00 R$ 1.25 3.75 11.25
RECUPERAÇAO --> R$ 15.00 R$ 8.75 R$ 7.50 R$ 1.25 0.00 2.50
R$ 2.50 HIT
R$ 15.00
Vitória BRANCO
R$ 17.50
R$ 35.00
R$ 105.00
R$ 315.00
R$ 945.00
R$ 2,835.00
R$ 8,505.00
R$ 25,515.00
R$ 76,545.00
R$ 229,635.00
R$ 688,905.00

Vitória COR Vitória BRANCO

R$ 10.00 R$ 17.50
R$ 15.00 R$ 17.50
 GERENCIAMENTO SÓ NA COR OBS: mude somente a célula VERDE para não perder as fórmulas
COM MARTIN GALE SIMPLES BANCA TOTAL R$ 200.00
% de entrada 1%

Nível Entrada Custo total LUCRO

Entrada R$ 2.00 R$ 2.00 R$ 2.00 R$ 4.00
MG 1 --> R$ 4.00 R$ 6.00 R$ 8.00
2 --> R$ 8.00 R$ 14.00 R$ 16.00
3 --> R$ 16.00 R$ 30.00 R$ 32.00
4 --> R$ 32.00 R$ 62.00 R$ 64.00
5 --> R$ 64.00 R$ 126.00 R$ 128.00
6 --> R$ 128.00 R$ 254.00 R$ 256.00
7 --> R$ 256.00 R$ 510.00 R$ 512.00
8 --> R$ 512.00 R$ 1,022.00 R$ 1,024.00
9 --> R$ 1,024.00 R$ 2,046.00 R$ 2,048.00
10 --> R$ 2,048.00 R$ 4,094.00 R$ 4,096.00
a não perder as fórmulas
CALCULADORA RÁPIDA
Banca R$ 200.00
AGORA
RISCO 3% R$ 6.00 R$ 202.00
AGORA R$ 2.00

2
 GERENCIAMENTO SÓ NA COR OBS: mude somente a célula VERDE para não perder as fórmulas
COM RECUPERAÇÃO BANCA TOTAL R$ 200.00
% de entrada 1%

Nível Entrada Custo total LUCRO

Entrada R$ 2.00 R$ 2.00 R$ 2.00 R$ 4.00
RECUPERAÇÃO --> R$ 2.00 R$ 4.00 R$ -
a não perder as fórmulas
CALCULADORA RÁPIDA
Banca R$ 1,000.00
AGORA
RISCO 10% R$ 100.00 R$ 1,010.00
AGORA 10

10
 GERENCIAMENTO COR BANCA TOTAL R$ 500.00
E BRANCO % de entrada 1%
COM MARTIN GALE SIMPLES

Nível Custo total Entrada total ENTRADA COR

Entrada R$ 5.00 R$ 6.25 R$ 6.25 R$ 5.00
MG 1 10 --> R$ 18.75 R$ 12.50 R$ 10.00
2 20 --> R$ 56.25 R$ 37.50 R$ 30.00
3 40 --> R$ 168.75 R$ 112.50 R$ 90.00
4 80 --> R$ 506.25 R$ 337.50 R$ 270.00
5 160 --> R$ 1,518.75 R$ 1,012.50 R$ 810.00
6 320 --> R$ 4,556.25 R$ 3,037.50 R$ 2,430.00
7 640 --> R$ 13,668.75 R$ 9,112.50 R$ 7,290.00
8 1280 --> R$ 41,006.25 R$ 27,337.50 R$ 21,870.00
9 2560 --> R$ 123,018.75 R$ 82,012.50 R$ 65,610.00
10 5120 --> R$ 369,056.25 R$ 246,037.50 R$ 196,830.00

CALCULADORA RÁPIDA
Banca R$ 1,000.00
AGORA
RISCO 10% R$ 100.00 R$ 1,000.00
AGORA 0
 OBS: mude somente as célular VERDES para não perder as fórmulas

LUCRATIVIDADE
25% BRANCO cor Branco Vitória COR Vitória BRANCO
R$ 1.25 3.75 11.25 R$ 10.00 R$ 17.50
R$ 2.50 1.25 16.25 R$ 20.00 R$ 35.00
R$ 7.50 3.75 48.75 R$ 60.00 R$ 105.00
R$ 22.50 11.25 146.25 R$ 180.00 R$ 315.00
R$ 67.50 33.75 438.75 R$ 540.00 R$ 945.00
R$ 202.50 101.25 1,316.25 R$ 1,620.00 R$ 2,835.00
R$ 607.50 303.75 3,948.75 R$ 4,860.00 R$ 8,505.00
R$ 1,822.50 911.25 11,846.25 R$ 14,580.00 R$ 25,515.00
R$ 5,467.50 2,733.75 35,538.75 R$ 43,740.00 R$ 76,545.00
R$ 16,402.50 8,201.25 106,616.25 R$ 131,220.00 R$ 229,635.00
R$ 49,207.50 24,603.75 319,848.75 R$ 393,660.00 R$ 688,905.00
 GERENCIAMENTO COR BANCA TOTAL R$ 500.00
E BRANCO % de entrada 1%
COM RECUPERAÇÃO

Nível Custo total Entrada total ENTRADA COR

Entrada R$ 5.00 R$ 6.25 R$ 6.25 R$ 5.00
RECUPERAÇAO --> R$ 15.00 R$ 8.75 R$ 7.50
R$ 2.50 HIT
R$ 15.00

CALCULADORA RÁPIDA
Banca R$ 500.00
AGORA 53
RISCO 10% R$ 50.00 R$ 553.00
AGORA R$ 53.00
 OBS: mude somente as célular VERDES para não perder as fórmulas

LUCRATIVIDADE
25% BRANCO cor Branco Vitória COR Vitória BRANCO
R$ 1.25 3.75 11.25 R$ 10.00 R$ 17.50
R$ 1.25 0.00 2.50 R$ 15.00 R$ 17.50
DIA VALOR META 1ª sessão
1 R$ 100.00 R$ 10.00
2 R$ 110.00 R$ 11.00
3 R$ 121.00 R$ 12.10
4 R$ 133.10 R$ 13.31
5 R$ 146.41 R$ 14.64
6 R$ 161.05 R$ 16.11
7 R$ 177.16 R$ 17.72
8 R$ 194.87 R$ 19.49
9 R$ 214.36 R$ 21.44
10 R$ 235.79 R$ 23.58
11 R$ 259.37 R$ 25.94
12 R$ 285.31 R$ 28.53
13 R$ 313.84 R$ 31.38
14 R$ 345.23 R$ 34.52
15 R$ 379.75 R$ 37.97
16 R$ 417.72 R$ 41.77
17 R$ 459.50 R$ 45.95
18 R$ 505.45 R$ 50.54
19 R$ 555.99 R$ 55.60
20 R$ 611.59 R$ 61.16
21 R$ 672.75 R$ 67.27
22 R$ 740.02 R$ 74.00
23 R$ 814.03 R$ 81.40
24 R$ 895.43 R$ 89.54
25 R$ 984.97 R$ 98.50
26 R$ 1,083.47 R$ 108.35
27 R$ 1,191.82 R$ 119.18
28 R$ 1,311.00 R$ 131.10
29 R$ 1,442.10 R$ 144.21
30 R$ 1,586.31 R$ 158.63
TOTAL R$ 1,644.94
2ª sessão 3ª sessão 4ª sessão
 GORDURA--> MINI GEREN.
4/1/2021
4/2/2021
4/3/2021
4/4/2021
4/5/2021 META
4/6/2021
4/7/2021 Valor Inicial da
4/8/2021
4/9/2021 Valor Final da
4/10/2021
4/11/2021 % Ao d
4/12/2021
4/13/2021 Lucro Fi
4/14/2021
4/15/2021 % FINA
4/16/2021
4/17/2021
4/18/2021
4/19/2021
4/20/2021
4/21/2021
4/22/2021
4/23/2021
4/24/2021
4/25/2021
4/26/2021
4/27/2021
4/28/2021
4/29/2021
4/30/2021
TOTAL MENSAL R$ -
 OBS: SÓ MEXER EM CÉLULAS AZUIS

MINI GEREN. LIQUIDO R$ -

HOJE inicia
R$ 500.00

R$ 50.00 0.00% R$ -

Valor Inicial da Banca R$ 100.00

Valor Final da Banca R$ 1,744.94
% Ao dia 10.0%
Lucro Final R$ 1,644.94
% FINAL 1645%
 CAPITAL ATUAL

R$ 500.00
R$ -
R$ -
R$ 100.00
 Investimento $ 50.00 Retorno Dia 10.00%
Dia Investimento Retorno Dia % Lucro do Dia Acumulado
1 $50.00 10.00% $5.00 $55.00
2 $55.00 10.00% $5.50 $60.50
3 $60.50 10.00% $6.05 $66.55
4 $66.55 10.00% $6.66 $73.21
5 $73.21 10.00% $7.32 $80.53
6 $80.53 10.00% $8.05 $88.58
7 $88.58 10.00% $8.86 $97.44
8 $97.44 10.00% $9.74 $107.18
9 $107.18 10.00% $10.72 $117.90
10 $117.90 10.00% $11.79 $129.69
11 $129.69 10.00% $12.97 $142.66
12 $142.66 10.00% $14.27 $156.92
13 $156.92 10.00% $15.69 $172.61
14 $172.61 10.00% $17.26 $189.87
15 $189.87 10.00% $18.99 $208.86
16 $208.86 10.00% $20.89 $229.75
17 $229.75 10.00% $22.97 $252.72
18 $252.72 10.00% $25.27 $278.00
19 $278.00 10.00% $27.80 $305.80
20 $305.80 10.00% $30.58 $336.37
21 $336.37 10.00% $33.64 $370.01
22 $370.01 10.00% $37.00 $407.01
23 $407.01 10.00% $40.70 $447.72
24 $447.72 10.00% $44.77 $492.49
25 $492.49 10.00% $49.25 $541.74
26 $541.74 10.00% $54.17 $595.91
27 $595.91 10.00% $59.59 $655.50
28 $655.50 10.00% $65.55 $721.05
29 $721.05 10.00% $72.10 $793.15
30 $793.15 10.00% $79.32 $872.47

30 Dias Lucro $872.47

Dia Investimento Retorno Dia % Lucro do Dia Acumulado
61 $13,840.07 10.00% $1,384.01 $15,224.08
62 $15,224.08 10.00% $1,522.41 $16,746.49
63 $16,746.49 10.00% $1,674.65 $18,421.14
64 $18,421.14 10.00% $1,842.11 $20,263.25
65 $20,263.25 10.00% $2,026.33 $22,289.58
66 $22,289.58 10.00% $2,228.96 $24,518.54
67 $24,518.54 10.00% $2,451.85 $26,970.39
68 $26,970.39 10.00% $2,697.04 $29,667.43
69 $29,667.43 10.00% $2,966.74 $32,634.17
70 $32,634.17 10.00% $3,263.42 $35,897.59
71 $35,897.59 10.00% $3,589.76 $39,487.35
72 $39,487.35 10.00% $3,948.73 $43,436.08
73 $43,436.08 10.00% $4,343.61 $47,779.69
74 $47,779.69 10.00% $4,777.97 $52,557.66
75 $52,557.66 10.00% $5,255.77 $57,813.43
76 $57,813.43 10.00% $5,781.34 $63,594.77
77 $63,594.77 10.00% $6,359.48 $69,954.25
78 $69,954.25 10.00% $6,995.42 $76,949.67
79 $76,949.67 10.00% $7,694.97 $84,644.64
80 $84,644.64 10.00% $8,464.46 $93,109.10
81 $93,109.10 10.00% $9,310.91 $102,420.01
82 $102,420.01 10.00% $10,242.00 $112,662.01
83 $112,662.01 10.00% $11,266.20 $123,928.21
84 $123,928.21 10.00% $12,392.82 $136,321.03
85 $136,321.03 10.00% $13,632.10 $149,953.14
86 $149,953.14 10.00% $14,995.31 $164,948.45
87 $164,948.45 10.00% $16,494.85 $181,443.30
88 $181,443.30 10.00% $18,144.33 $199,587.63
89 $199,587.63 10.00% $19,958.76 $219,546.39
90 $219,546.39 10.00% $21,954.64 $241,501.03

90 Dias Lucro $241,501.03

Dia Investimento Retorno Dia % Lucro do Dia Acumulado

121 $3,830,953.26 10.00% $383,095.33 $4,214,048.58
122 $4,214,048.58 10.00% $421,404.86 $4,635,453.44
123 $4,635,453.44 10.00% $463,545.34 $5,098,998.78
124 $5,098,998.78 10.00% $509,899.88 $5,608,898.66
125 $5,608,898.66 10.00% $560,889.87 $6,169,788.53
126 $6,169,788.53 10.00% $616,978.85 $6,786,767.38
127 $6,786,767.38 10.00% $678,676.74 $7,465,444.12
128 $7,465,444.12 10.00% $746,544.41 $8,211,988.53
129 $8,211,988.53 10.00% $821,198.85 $9,033,187.39
130 $9,033,187.39 10.00% $903,318.74 $9,936,506.13
131 $9,936,506.13 10.00% $993,650.61 $10,930,156.74
132 $10,930,156.74 10.00% $1,093,015.67 $12,023,172.41
133 $12,023,172.41 10.00% $1,202,317.24 $13,225,489.65
134 $13,225,489.65 10.00% $1,322,548.97 $14,548,038.62
135 $14,548,038.62 10.00% $1,454,803.86 $16,002,842.48
136 $16,002,842.48 10.00% $1,600,284.25 $17,603,126.73
137 $17,603,126.73 10.00% $1,760,312.67 $19,363,439.40
138 $19,363,439.40 10.00% $1,936,343.94 $21,299,783.34
139 $21,299,783.34 10.00% $2,129,978.33 $23,429,761.67
140 $23,429,761.67 10.00% $2,342,976.17 $25,772,737.84
141 $25,772,737.84 10.00% $2,577,273.78 $28,350,011.63
142 $28,350,011.63 10.00% $2,835,001.16 $31,185,012.79
143 $31,185,012.79 10.00% $3,118,501.28 $34,303,514.07
144 $34,303,514.07 10.00% $3,430,351.41 $37,733,865.47
145 $37,733,865.47 10.00% $3,773,386.55 $41,507,252.02
146 $41,507,252.02 10.00% $4,150,725.20 $45,657,977.22
147 $45,657,977.22 10.00% $4,565,797.72 $50,223,774.95
148 $50,223,774.95 10.00% $5,022,377.49 $55,246,152.44
149 $55,246,152.44 10.00% $5,524,615.24 $60,770,767.69
150 $60,770,767.69 10.00% $6,077,076.77 $66,847,844.45

150 Dias Lucro $66,847,844.45

 Gerenciamento de banca recomendado de: 3% a 5%
Dia Investimento Retorno Dia % Lucro do Dia Acumulado
31 $872.47 10.00% $87.25 $959.72
32 $872.47 10.00% $87.25 $959.72
33 $959.72 10.00% $95.97 $1,055.69
34 $1,055.69 10.00% $105.57 $1,161.26
35 $1,161.26 10.00% $116.13 $1,277.38
36 $1,277.38 10.00% $127.74 $1,405.12
37 $1,405.12 10.00% $140.51 $1,545.63
38 $1,545.63 10.00% $154.56 $1,700.20
39 $1,700.20 10.00% $170.02 $1,870.22
40 $1,870.22 10.00% $187.02 $2,057.24
41 $2,057.24 10.00% $205.72 $2,262.96
42 $2,262.96 10.00% $226.30 $2,489.26
43 $2,489.26 10.00% $248.93 $2,738.18
44 $2,738.18 10.00% $273.82 $3,012.00
45 $3,012.00 10.00% $301.20 $3,313.20
46 $3,313.20 10.00% $331.32 $3,644.52
47 $3,644.52 10.00% $364.45 $4,008.98
48 $4,008.98 10.00% $400.90 $4,409.87
49 $4,409.87 10.00% $440.99 $4,850.86
50 $4,850.86 10.00% $485.09 $5,335.95
51 $5,335.95 10.00% $533.59 $5,869.54
52 $5,869.54 10.00% $586.95 $6,456.50
53 $6,456.50 10.00% $645.65 $7,102.15
54 $7,102.15 10.00% $710.21 $7,812.36
55 $7,812.36 10.00% $781.24 $8,593.60
56 $8,593.60 10.00% $859.36 $9,452.96
57 $9,452.96 10.00% $945.30 $10,398.25
58 $10,398.25 10.00% $1,039.83 $11,438.08
59 $11,438.08 10.00% $1,143.81 $12,581.89
60 $12,581.89 10.00% $1,258.19 $13,840.07

60 Dias Lucro $13,840.07

Dia Investimento Retorno Dia % Lucro do Dia Acumulado
91 $241,501.03 10.00% $24,150.10 $265,651.13
92 $241,501.03 10.00% $24,150.10 $265,651.13
93 $265,651.13 10.00% $26,565.11 $292,216.24
94 $292,216.24 10.00% $29,221.62 $321,437.87
95 $321,437.87 10.00% $32,143.79 $353,581.65
96 $353,581.65 10.00% $35,358.17 $388,939.82
97 $388,939.82 10.00% $38,893.98 $427,833.80
98 $427,833.80 10.00% $42,783.38 $470,617.18
99 $470,617.18 10.00% $47,061.72 $517,678.90
100 $517,678.90 10.00% $51,767.89 $569,446.79
101 $569,446.79 10.00% $56,944.68 $626,391.47
102 $626,391.47 10.00% $62,639.15 $689,030.62
103 $689,030.62 10.00% $68,903.06 $757,933.68
104 $757,933.68 10.00% $75,793.37 $833,727.05
105 $833,727.05 10.00% $83,372.70 $917,099.75
106 $917,099.75 10.00% $91,709.98 $1,008,809.73
107 $1,008,809.73 10.00% $100,880.97 $1,109,690.70
108 $1,109,690.70 10.00% $110,969.07 $1,220,659.77
109 $1,220,659.77 10.00% $122,065.98 $1,342,725.75
110 $1,342,725.75 10.00% $134,272.57 $1,476,998.32
111 $1,476,998.32 10.00% $147,699.83 $1,624,698.15
112 $1,624,698.15 10.00% $162,469.82 $1,787,167.97
113 $1,787,167.97 10.00% $178,716.80 $1,965,884.76
114 $1,965,884.76 10.00% $196,588.48 $2,162,473.24
115 $2,162,473.24 10.00% $216,247.32 $2,378,720.56
116 $2,378,720.56 10.00% $237,872.06 $2,616,592.62
117 $2,616,592.62 10.00% $261,659.26 $2,878,251.88
118 $2,878,251.88 10.00% $287,825.19 $3,166,077.07
119 $3,166,077.07 10.00% $316,607.71 $3,482,684.78
120 $3,482,684.78 10.00% $348,268.48 $3,830,953.26

120 Dias Lucro $3,830,953.26

Dia Investimento Retorno Dia % Lucro do Dia Acumulado

151 $66,847,844.45 10.00% $6,684,784.45 $73,532,628.90
152 $66,847,844.45 10.00% $6,684,784.45 $73,532,628.90
153 $73,532,628.90 10.00% $7,353,262.89 $80,885,891.79
154 $80,885,891.79 10.00% $8,088,589.18 $88,974,480.97
155 $88,974,480.97 10.00% $8,897,448.10 $97,871,929.06
156 $97,871,929.06 10.00% $9,787,192.91 $107,659,121.97
157 $107,659,121.97 10.00% $10,765,912.20 $118,425,034.17
158 $118,425,034.17 10.00% $11,842,503.42 $130,267,537.58
159 $130,267,537.58 10.00% $13,026,753.76 $143,294,291.34
160 $143,294,291.34 10.00% $14,329,429.13 $157,623,720.48
161 $157,623,720.48 10.00% $15,762,372.05 $173,386,092.53
162 $173,386,092.53 10.00% $17,338,609.25 $190,724,701.78
163 $190,724,701.78 10.00% $19,072,470.18 $209,797,171.96
164 $209,797,171.96 10.00% $20,979,717.20 $230,776,889.15
165 $230,776,889.15 10.00% $23,077,688.92 $253,854,578.07
166 $253,854,578.07 10.00% $25,385,457.81 $279,240,035.87
167 $279,240,035.87 10.00% $27,924,003.59 $307,164,039.46
168 $307,164,039.46 10.00% $30,716,403.95 $337,880,443.41
169 $337,880,443.41 10.00% $33,788,044.34 $371,668,487.75
170 $371,668,487.75 10.00% $37,166,848.77 $408,835,336.52
171 $408,835,336.52 10.00% $40,883,533.65 $449,718,870.17
172 $449,718,870.17 10.00% $44,971,887.02 $494,690,757.19
173 $494,690,757.19 10.00% $49,469,075.72 $544,159,832.91
174 $544,159,832.91 10.00% $54,415,983.29 $598,575,816.20
175 $598,575,816.20 10.00% $59,857,581.62 $658,433,397.82
176 $658,433,397.82 10.00% $65,843,339.78 $724,276,737.60
177 $724,276,737.60 10.00% $72,427,673.76 $796,704,411.36
178 $796,704,411.36 10.00% $79,670,441.14 $876,374,852.50
179 $876,374,852.50 10.00% $87,637,485.25 $964,012,337.75
180 $964,012,337.75 10.00% $96,401,233.78 $1,060,413,571.53

180 Dias Lucro $1,060,413,571.53

3% a 5%
Acumulado
$959.72
$959.72
$1,055.69
$1,161.26
$1,277.38
$1,405.12
$1,545.63
$1,700.20
$1,870.22
$2,057.24
$2,262.96
$2,489.26
$2,738.18
$3,012.00
$3,313.20
$3,644.52
$4,008.98
$4,409.87
$4,850.86
$5,335.95
$5,869.54
$6,456.50
$7,102.15
$7,812.36
 $8,593.60
$9,452.96
$10,398.25
$11,438.08
$12,581.89
$13,840.07

40.07
Acumulado
$265,651.13
$265,651.13
$292,216.24
$321,437.87
$353,581.65
$388,939.82
$427,833.80
$470,617.18
$517,678.90
$569,446.79
$626,391.47
$689,030.62
$757,933.68
$833,727.05
$917,099.75
$1,008,809.73
 $1,109,690.70
$1,220,659.77
$1,342,725.75
$1,476,998.32
$1,624,698.15
$1,787,167.97
$1,965,884.76
$2,162,473.24
$2,378,720.56
$2,616,592.62
$2,878,251.88
$3,166,077.07
$3,482,684.78
$3,830,953.26

953.26

Acumulado
$73,532,628.90
$73,532,628.90
$80,885,891.79
$88,974,480.97
$97,871,929.06
$107,659,121.97
$118,425,034.17
 $130,267,537.58
$143,294,291.34
$157,623,720.48
$173,386,092.53
$190,724,701.78
$209,797,171.96
$230,776,889.15
$253,854,578.07
$279,240,035.87
$307,164,039.46
$337,880,443.41
$371,668,487.75
$408,835,336.52
$449,718,870.17
$494,690,757.19
$544,159,832.91
$598,575,816.20
$658,433,397.82
$724,276,737.60
$796,704,411.36
$876,374,852.50
$964,012,337.75
$1,060,413,571.53

13,571.53