O MELHOR DO TRADING ESPORTIVO DO BRASIL

+ 55 21 99600 - 1989

Planejado Ciclo 1 Ciclo 2 Ciclo 3 Ciclo 4

1ª Stake do Ciclo $ 100.00 417.72 1,325.09 3,175.66
% da stake a ser usado 100.00% 100.00% 100.00% 100.00% Ciclo 1
Objetivo por jogo % 10.00% 8.00% 6.00% 4.00%
Redução por jogo %
Lucro $ 317.72 907.37 1,850.57 2,543.53 Ciclo 3
Montante Final $ 417.72 1,325.09 3,175.66 5,719.19
Saque Teorico % 100.00%
Saque Teorico $ 0.00 0.00 0.00 5,719.19
ROI por ciclo 317.72% 217.22% 139.66% 80.09%
]
Real Ciclo 1 Ciclo 2 Ciclo 3 Ciclo 4
1ª Stake do Ciclo $ 100.00 100.00 100.00 100.00
Lucro $ 0.00 0.00 0.00 0.00 ROI % (Total):
Montante Final $ 100.00 100.00 100.00 100.00
Saque $ 0.00 0.00 0.00 0.00

Real x Plan -317.72 -1,225.09 -3,075.66 -5,619.19

 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): 5719.19%

O MELHOR DO TRADING ESPORTIVO DO BRASIL

+ 55 21 99600 - 1989

PLANEJAMENTO REALIZADO
# Jogos Stake Objetivo % Objetivo $ Montante Final $ Stake Real $ Lucro /
Planejada $ Prejuizo $
01 $100.00 10.00% $10.00 $110.00 $100.00
02 $110.00 10.00% $11.00 $121.00 $100.00
03 $121.00 10.00% $12.10 $133.10 $100.00
04 $133.10 10.00% $13.31 $146.41 $100.00
05 $146.41 10.00% $14.64 $161.05 $100.00
06 $161.05 10.00% $16.11 $177.16 $100.00
07 $177.16 10.00% $17.72 $194.87 $100.00
08 $194.87 10.00% $19.49 $214.36 $100.00
09 $214.36 10.00% $21.44 $235.79 $100.00
10 $235.79 10.00% $23.58 $259.37 $100.00
11 $259.37 10.00% $25.94 $285.31 $100.00
12 $285.31 10.00% $28.53 $313.84 $100.00
13 $313.84 10.00% $31.38 $345.23 $100.00
14 $345.23 10.00% $34.52 $379.75 $100.00
15 $379.75 10.00% $37.97 $417.72 $100.00
 Voltar Painel
REALIZADO
Montate Final $ Qto Falta?

$100.00 $10.00
$100.00 $21.00
$100.00 $33.10
$100.00 $46.41
$100.00 $61.05
$100.00 $77.16
$100.00 $94.87
$100.00 $114.36
$100.00 $135.79
$100.00 $159.37
$100.00 $185.31
$100.00 $213.84
$100.00 $245.23
$100.00 $279.75
$100.00 $317.72
O MELHOR DO TRADING ESPORTIVO DO BRASIL

+ 55 21 99600 - 1989

PLANEJAMENTO REALIZADO
# Jogos Stake Objetivo % Objetivo $ Montante Final $ Stake Real $ Lucro /
Planejada $ Prejuizo $
01 $417.72 8.00% $33.42 $451.14 $100.00
02 $451.14 8.00% $36.09 $487.23 $100.00
03 $487.23 8.00% $38.98 $526.21 $100.00
04 $526.21 8.00% $42.10 $568.31 $100.00
05 $568.31 8.00% $45.46 $613.77 $100.00
06 $613.77 8.00% $49.10 $662.88 $100.00
07 $662.88 8.00% $53.03 $715.91 $100.00
08 $715.91 8.00% $57.27 $773.18 $100.00
09 $773.18 8.00% $61.85 $835.03 $100.00
10 $835.03 8.00% $66.80 $901.84 $100.00
11 $901.84 8.00% $72.15 $973.98 $100.00
12 $973.98 8.00% $77.92 $1,051.90 $100.00
13 $1,051.90 8.00% $84.15 $1,136.05 $100.00
14 $1,136.05 8.00% $90.88 $1,226.94 $100.00
15 $1,226.94 8.00% $98.16 $1,325.09 $100.00
 Voltar Painel

REALIZADO
Montate Final $ Qto Falta?

$100.00 $33.42
$100.00 $69.51
$100.00 $108.49
$100.00 $150.59
$100.00 $196.05
$100.00 $245.15
$100.00 $298.18
$100.00 $355.45
$100.00 $417.31
$100.00 $484.11
$100.00 $556.26
$100.00 $634.18
$100.00 $718.33
$100.00 $809.21
$100.00 $907.37
O MELHOR DO TRADING ESPORTIVO DO BRASIL

+ 55 21 99600 - 1989

PLANEJAMENTO REALIZADO
# Jogos Stake Objetivo % Objetivo $ Montante Final $ Stake Real $ Lucro /
Planejada $ Prejuizo $
01 $1,325.09 6.00% $79.51 $1,404.60 $100.00
02 $1,404.60 6.00% $84.28 $1,488.88 $100.00
03 $1,488.88 6.00% $89.33 $1,578.21 $100.00
04 $1,578.21 6.00% $94.69 $1,672.90 $100.00
05 $1,672.90 6.00% $100.37 $1,773.27 $100.00
06 $1,773.27 6.00% $106.40 $1,879.67 $100.00
07 $1,879.67 6.00% $112.78 $1,992.45 $100.00
08 $1,992.45 6.00% $119.55 $2,112.00 $100.00
09 $2,112.00 6.00% $126.72 $2,238.72 $100.00
10 $2,238.72 6.00% $134.32 $2,373.04 $100.00
11 $2,373.04 6.00% $142.38 $2,515.42 $100.00
12 $2,515.42 6.00% $150.93 $2,666.35 $100.00
13 $2,666.35 6.00% $159.98 $2,826.33 $100.00
14 $2,826.33 6.00% $169.58 $2,995.91 $100.00
15 $2,995.91 6.00% $179.75 $3,175.66 $100.00
 Voltar Painel
REALIZADO
Montate Final $ Qto Falta?

$100.00 $79.51
$100.00 $163.78
$100.00 $253.11
$100.00 $347.81
$100.00 $448.18
$100.00 $554.58
$100.00 $667.36
$100.00 $786.90
$100.00 $913.62
$100.00 $1,047.95
$100.00 $1,190.33
$100.00 $1,341.26
$100.00 $1,501.24
$100.00 $1,670.82
$100.00 $1,850.57
O MELHOR DO TRADING ESPORTIVO DO BRASIL

+ 55 21 99600 - 1989

PLANEJAMENTO REALIZADO
# Jogos Stake Objetivo % Objetivo $ Montante Final $ Stake Real $ Lucro /
Planejada $ Prejuizo $
01 $3,175.66 4.00% $127.03 $3,302.69 $100.00
02 $3,302.69 4.00% $132.11 $3,434.80 $100.00
03 $3,434.80 4.00% $137.39 $3,572.19 $100.00
04 $3,572.19 4.00% $142.89 $3,715.08 $100.00
05 $3,715.08 4.00% $148.60 $3,863.68 $100.00
06 $3,863.68 4.00% $154.55 $4,018.23 $100.00
07 $4,018.23 4.00% $160.73 $4,178.96 $100.00
08 $4,178.96 4.00% $167.16 $4,346.12 $100.00
09 $4,346.12 4.00% $173.84 $4,519.96 $100.00
10 $4,519.96 4.00% $180.80 $4,700.76 $100.00
11 $4,700.76 4.00% $188.03 $4,888.79 $100.00
12 $4,888.79 4.00% $195.55 $5,084.34 $100.00
13 $5,084.34 4.00% $203.37 $5,287.71 $100.00
14 $5,287.71 4.00% $211.51 $5,499.22 $100.00
15 $5,499.22 4.00% $219.97 $5,719.19 $100.00
 Voltar Painel

REALIZADO
Montate Final $ Qto Falta?

$100.00 $127.03
$100.00 $259.13
$100.00 $396.53
$100.00 $539.41
$100.00 $688.02
$100.00 $842.56
$100.00 $1,003.29
$100.00 $1,170.45
$100.00 $1,344.30
$100.00 $1,525.09
$100.00 $1,713.12
$100.00 $1,908.68
$100.00 $2,112.05
$100.00 $2,323.56
$100.00 $2,543.53