DIA VALOR BANCA META Lucro

1 $150.00 $2.25
2 $152.25 $2.28
3 $154.53 $2.32
4 $156.85 $2.35
5 $159.20 $2.39
6 $161.59 $2.42
7 $164.02 $2.46
8 $166.48 $2.50
9 $168.97 $2.53
10 $171.51 $2.57
11 $174.08 $2.61
12 $176.69 $2.65
13 $179.34 $2.69
14 $182.03 $2.73
15 $184.76 $2.77
16 $187.53 $2.81
17 $190.35 $2.86
18 $193.20 $2.90
19 $196.10 $2.94
20 $199.04 $2.99
21 $202.03 $3.03
22 $205.06 $3.08
23 $208.13 $3.12
24 $211.26 $3.17
25 $214.43 $3.22
26 $217.64 $3.26
27 $220.91 $3.31
28 $224.22 $3.36
29 $227.58 $3.41
30 $231.00 $3.46
TOTAL $84.46
Valor Inicial da Banca $150.00
% Ao dia 1.5%
Valor Final da Banca $234.46
Lucro Final $84.46
% FINAL 56%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 2
 CAPITAL ATUAL $150.00
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 $150.00 $2.25
2 $152.25 $2.28
3 $154.53 $2.32
4 $156.85 $2.35
5 $159.20 $2.39
6 $161.59 $2.42
7 $164.02 $2.46
8 $166.48 $2.50
9 $168.97 $2.53
10 $171.51 $2.57
11 $174.08 $2.61
12 $176.69 $2.65
13 $179.34 $2.69
14 $182.03 $2.73
15 $184.76 $2.77
16 $187.53 $2.81
17 $190.35 $2.86
18 $193.20 $2.90
19 $196.10 $2.94
20 $199.04 $2.99
21 $202.03 $3.03
22 $205.06 $3.08
23 $208.13 $3.12
24 $211.26 $3.17
25 $214.43 $3.22
26 $217.64 $3.26
27 $220.91 $3.31
28 $224.22 $3.36
29 $227.58 $3.41
30 $231.00 $3.46
TOTAL $84.46
Valor Inicial da Banca $150.00
% Ao dia 1.5%
Valor Final da Banca $234.46
Lucro Final $84.46
% FINAL 56%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 2
 CAPITAL ATUAL $150.00
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 $150.00 $2.25
2 $152.25 $2.28
3 $154.53 $2.32
4 $156.85 $2.35
5 $159.20 $2.39
6 $161.59 $2.42
7 $164.02 $2.46
8 $166.48 $2.50
9 $168.97 $2.53
10 $171.51 $2.57
11 $174.08 $2.61
12 $176.69 $2.65
13 $179.34 $2.69
14 $182.03 $2.73
15 $184.76 $2.77
16 $187.53 $2.81
17 $190.35 $2.86
18 $193.20 $2.90
19 $196.10 $2.94
20 $199.04 $2.99
21 $202.03 $3.03
22 $205.06 $3.08
23 $208.13 $3.12
24 $211.26 $3.17
25 $214.43 $3.22
26 $217.64 $3.26
27 $220.91 $3.31
28 $224.22 $3.36
29 $227.58 $3.41
30 $231.00 $3.46
TOTAL $84.46
Valor Inicial da Banca $150.00
% Ao dia 1.5%
Valor Final da Banca $234.46
Lucro Final $84.46
% FINAL 56%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 2
 CAPITAL ATUAL $150.00
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 $150.00 $2.25
2 $152.25 $2.28
3 $154.53 $2.32
4 $156.85 $2.35
5 $159.20 $2.39
6 $161.59 $2.42
7 $164.02 $2.46
8 $166.48 $2.50
9 $168.97 $2.53
10 $171.51 $2.57
11 $174.08 $2.61
12 $176.69 $2.65
13 $179.34 $2.69
14 $182.03 $2.73
15 $184.76 $2.77
16 $187.53 $2.81
17 $190.35 $2.86
18 $193.20 $2.90
19 $196.10 $2.94
20 $199.04 $2.99
21 $202.03 $3.03
22 $205.06 $3.08
23 $208.13 $3.12
24 $211.26 $3.17
25 $214.43 $3.22
26 $217.64 $3.26
27 $220.91 $3.31
28 $224.22 $3.36
29 $227.58 $3.41
30 $231.00 $3.46
TOTAL $84.46
Valor Inicial da Banca $150.00
% Ao dia 1.5%
Valor Final da Banca $234.46
Lucro Final $84.46
% FINAL 56%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 2
 CAPITAL ATUAL $150.00
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 $80.00 $2.40
2 $82.40 $2.28
3 $84.68 $2.32
4 $87.00 $2.35
5 $89.35 $2.39
6 $91.74 $2.42
7 $94.17 $2.46
8 $96.63 $2.50
9 $99.12 $2.53
10 $101.66 $2.57
11 $104.23 $2.61
12 $106.84 $2.65
13 $109.49 $2.69
14 $112.18 $2.73
15 $114.91 $2.77
16 $117.68 $2.81
17 $120.50 $2.86
18 $123.35 $2.90
19 $126.25 $2.94
20 $129.19 $2.99
21 $132.18 $3.03
22 $135.21 $3.08
23 $138.28 $3.12
24 $141.41 $3.17
25 $144.58 $3.22 R$ 9.62
26 $147.79 $3.26 R$ 11.95
27 $151.06 $3.31 R$ 3.74
28 $154.37 $3.36 R$ 5.21
29 $157.73 $3.41 R$ 10.52
30 $161.15 $3.46 R$ 15.23
TOTAL $84.61
Valor Inicial da Banca $80.00
% Ao dia 3.0%
Valor Final da Banca $164.61
Lucro Final $84.61
% FINAL 106%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 2
 CAPITAL ATUAL $136.27
LUCRO LIQUIDO $56.27
CRESCIMENTO DA BANCA 70%

R$ 15.23

R$ 11.95
R$ 10.52
R$ 9.62

R$ 5.21
R$ 3.74

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
DIA VALOR BANCA META Lucro
1 $150.00 $2.25
2 $152.25 $2.28
3 $154.53 $2.32
4 $156.85 $2.35
5 $159.20 $2.39
6 $161.59 $2.42
7 $164.02 $2.46
8 $166.48 $2.50
9 $168.97 $2.53
10 $171.51 $2.57
11 $174.08 $2.61
12 $176.69 $2.65
13 $179.34 $2.69
14 $182.03 $2.73
15 $184.76 $2.77
16 $187.53 $2.81
17 $190.35 $2.86
18 $193.20 $2.90
19 $196.10 $2.94
20 $199.04 $2.99
21 $202.03 $3.03
22 $205.06 $3.08
23 $208.13 $3.12
24 $211.26 $3.17
25 $214.43 $3.22
26 $217.64 $3.26
27 $220.91 $3.31
28 $224.22 $3.36
29 $227.58 $3.41
30 $231.00 $3.46
TOTAL $84.46
Valor Inicial da Banca $150.00
% Ao dia 1.5%
Valor Final da Banca $234.46
Lucro Final $84.46
% FINAL 56%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 2
 CAPITAL ATUAL $150.00
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 $150.00 $2.25
2 $152.25 $2.28
3 $154.53 $2.32
4 $156.85 $2.35
5 $159.20 $2.39
6 $161.59 $2.42
7 $164.02 $2.46
8 $166.48 $2.50
9 $168.97 $2.53
10 $171.51 $2.57
11 $174.08 $2.61
12 $176.69 $2.65
13 $179.34 $2.69
14 $182.03 $2.73
15 $184.76 $2.77
16 $187.53 $2.81
17 $190.35 $2.86
18 $193.20 $2.90
19 $196.10 $2.94
20 $199.04 $2.99
21 $202.03 $3.03
22 $205.06 $3.08
23 $208.13 $3.12
24 $211.26 $3.17
25 $214.43 $3.22
26 $217.64 $3.26
27 $220.91 $3.31
28 $224.22 $3.36
29 $227.58 $3.41
30 $231.00 $3.46
TOTAL $84.46
Valor Inicial da Banca $150.00
% Ao dia 1.5%
Valor Final da Banca $234.46
Lucro Final $84.46
% FINAL 56%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 2
 CAPITAL ATUAL $150.00
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 $150.00 $2.25
2 $152.25 $2.28
3 $154.53 $2.32
4 $156.85 $2.35
5 $159.20 $2.39
6 $161.59 $2.42
7 $164.02 $2.46
8 $166.48 $2.50
9 $168.97 $2.53
10 $171.51 $2.57
11 $174.08 $2.61
12 $176.69 $2.65
13 $179.34 $2.69
14 $182.03 $2.73
15 $184.76 $2.77
16 $187.53 $2.81
17 $190.35 $2.86
18 $193.20 $2.90
19 $196.10 $2.94
20 $199.04 $2.99
21 $202.03 $3.03
22 $205.06 $3.08
23 $208.13 $3.12
24 $211.26 $3.17
25 $214.43 $3.22
26 $217.64 $3.26
27 $220.91 $3.31
28 $224.22 $3.36
29 $227.58 $3.41
30 $231.00 $3.46
TOTAL $84.46
Valor Inicial da Banca $150.00
% Ao dia 1.5%
Valor Final da Banca $234.46
Lucro Final $84.46
% FINAL 56%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 2
 CAPITAL ATUAL $150.00
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 $150.00 $2.25
2 $152.25 $2.28
3 $154.53 $2.32
4 $156.85 $2.35
5 $159.20 $2.39
6 $161.59 $2.42
7 $164.02 $2.46
8 $166.48 $2.50
9 $168.97 $2.53
10 $171.51 $2.57
11 $174.08 $2.61
12 $176.69 $2.65
13 $179.34 $2.69
14 $182.03 $2.73
15 $184.76 $2.77
16 $187.53 $2.81
17 $190.35 $2.86
18 $193.20 $2.90
19 $196.10 $2.94
20 $199.04 $2.99
21 $202.03 $3.03
22 $205.06 $3.08
23 $208.13 $3.12
24 $211.26 $3.17
25 $214.43 $3.22
26 $217.64 $3.26
27 $220.91 $3.31
28 $224.22 $3.36
29 $227.58 $3.41
30 $231.00 $3.46
TOTAL $84.46
Valor Inicial da Banca $150.00
% Ao dia 1.5%
Valor Final da Banca $234.46
Lucro Final $84.46
% FINAL 56%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 2
 CAPITAL ATUAL $150.00
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 $150.00 $2.25
2 $152.25 $2.28
3 $154.53 $2.32
4 $156.85 $2.35
5 $159.20 $2.39
6 $161.59 $2.42
7 $164.02 $2.46
8 $166.48 $2.50
9 $168.97 $2.53
10 $171.51 $2.57
11 $174.08 $2.61
12 $176.69 $2.65
13 $179.34 $2.69
14 $182.03 $2.73
15 $184.76 $2.77
16 $187.53 $2.81
17 $190.35 $2.86
18 $193.20 $2.90
19 $196.10 $2.94
20 $199.04 $2.99
21 $202.03 $3.03
22 $205.06 $3.08
23 $208.13 $3.12
24 $211.26 $3.17
25 $214.43 $3.22
26 $217.64 $3.26
27 $220.91 $3.31
28 $224.22 $3.36
29 $227.58 $3.41
30 $231.00 $3.46
TOTAL $84.46
Valor Inicial da Banca $150.00
% Ao dia 1.5%
Valor Final da Banca $234.46
Lucro Final $84.46
% FINAL 56%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 2
 CAPITAL ATUAL $150.00
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 $150.00 $2.25
2 $152.25 $2.28
3 $154.53 $2.32
4 $156.85 $2.35
5 $159.20 $2.39
6 $161.59 $2.42
7 $164.02 $2.46
8 $166.48 $2.50
9 $168.97 $2.53
10 $171.51 $2.57
11 $174.08 $2.61
12 $176.69 $2.65
13 $179.34 $2.69
14 $182.03 $2.73
15 $184.76 $2.77
16 $187.53 $2.81
17 $190.35 $2.86
18 $193.20 $2.90
19 $196.10 $2.94
20 $199.04 $2.99
21 $202.03 $3.03
22 $205.06 $3.08
23 $208.13 $3.12
24 $211.26 $3.17
25 $214.43 $3.22
26 $217.64 $3.26
27 $220.91 $3.31
28 $224.22 $3.36
29 $227.58 $3.41
30 $231.00 $3.46
TOTAL $84.46
Valor Inicial da Banca $150.00
% Ao dia 1.5%
Valor Final da Banca $234.46
Lucro Final $84.46
% FINAL 56%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 2
 CAPITAL ATUAL $150.00
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 $80.00 $2.40
2 $82.40 $2.28
3 $84.68 $2.32
4 $87.00 $2.35
5 $89.35 $2.39
6 $91.74 $2.42
7 $94.17 $2.46
8 $96.63 $2.50
9 $99.12 $2.53
10 $101.66 $2.57
11 $104.23 $2.61
12 $106.84 $2.65
13 $109.49 $2.69
14 $112.18 $2.73
15 $114.91 $2.77
16 $117.68 $2.81
17 $120.50 $2.86
18 $123.35 $2.90
19 $126.25 $2.94
20 $129.19 $2.99
21 $132.18 $3.03
22 $135.21 $3.08
23 $138.28 $3.12
24 $141.41 $3.17
25 $144.58 $3.22
26 $147.79 $3.26
27 $151.06 $3.31
28 $154.37 $3.36
29 $157.73 $3.41
30 $161.15 $3.46
TOTAL $84.61
Valor Inicial da Banca $80.00
% Ao dia 3.0%
Valor Final da Banca $164.61
Lucro Final $84.61
% FINAL 106%

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 2
 CAPITAL ATUAL $80.00
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