Planilha de Gerenciamento BLAZE (4) (1)

Prévia do material em texto

Simulador
		Investimento	$ 40.00		Retorno Dia	10.00%		Gerenciamento de banca recomendado de: 3% a 5%
	Dia	Investimento 	Retorno Dia %	Lucro do Dia	Acumulado		 	Dia	Investimento 	Retorno Dia %	Lucro do Dia	Acumulado
	1	$40.00	10.00%	$4.00	$44.00			31	$697.98	10.00%	$69.80	$767.77
	2	$44.00	10.00%	$4.40	$48.40			32	$697.98	10.00%	$69.80	$767.77
	3	$48.40	10.00%	$4.84	$53.24			33	$767.77	10.00%	$76.78	$844.55
	4	$53.24	10.00%	$5.32	$58.56			34	$844.55	10.00%	$84.46	$929.01
	5	$58.56	10.00%	$5.86	$64.42			35	$929.01	10.00%	$92.90	$1,021.91
	6	$64.42	10.00%	$6.44	$70.86			36	$1,021.91	10.00%	$102.19	$1,124.10
	7	$70.86	10.00%	$7.09	$77.95			37	$1,124.10	10.00%	$112.41	$1,236.51
	8	$77.95	10.00%	$7.79	$85.74			38	$1,236.51	10.00%	$123.65	$1,360.16
	9	$85.74	10.00%	$8.57	$94.32			39	$1,360.16	10.00%	$136.02	$1,496.17
	10	$94.32	10.00%	$9.43	$103.75			40	$1,496.17	10.00%	$149.62	$1,645.79
	11	$103.75	10.00%	$10.37	$114.12			41	$1,645.79	10.00%	$164.58	$1,810.37
	12	$114.12	10.00%	$11.41	$125.54			42	$1,810.37	10.00%	$181.04	$1,991.41
	13	$125.54	10.00%	$12.55	$138.09			43	$1,991.41	10.00%	$199.14	$2,190.55
	14	$138.09	10.00%	$13.81	$151.90			44	$2,190.55	10.00%	$219.05	$2,409.60
	15	$151.90	10.00%	$15.19	$167.09			45	$2,409.60	10.00%	$240.96	$2,650.56
	16	$167.09	10.00%	$16.71	$183.80			46	$2,650.56	10.00%	$265.06	$2,915.62
	17	$183.80	10.00%	$18.38	$202.18			47	$2,915.62	10.00%	$291.56	$3,207.18
	18	$202.18	10.00%	$20.22	$222.40			48	$3,207.18	10.00%	$320.72	$3,527.90
	19	$222.40	10.00%	$22.24	$244.64			49	$3,527.90	10.00%	$352.79	$3,880.69
	20	$244.64	10.00%	$24.46	$269.10			50	$3,880.69	10.00%	$388.07	$4,268.76
	21	$269.10	10.00%	$26.91	$296.01			51	$4,268.76	10.00%	$426.88	$4,695.63
	22	$296.01	10.00%	$29.60	$325.61			52	$4,695.63	10.00%	$469.56	$5,165.20
	23	$325.61	10.00%	$32.56	$358.17			53	$5,165.20	10.00%	$516.52	$5,681.72
	24	$358.17	10.00%	$35.82	$393.99			54	$5,681.72	10.00%	$568.17	$6,249.89
	25	$393.99	10.00%	$39.40	$433.39			55	$6,249.89	10.00%	$624.99	$6,874.88
	26	$433.39	10.00%	$43.34	$476.73			56	$6,874.88	10.00%	$687.49	$7,562.37
	27	$476.73	10.00%	$47.67	$524.40			57	$7,562.37	10.00%	$756.24	$8,318.60
	28	$524.40	10.00%	$52.44	$576.84			58	$8,318.60	10.00%	$831.86	$9,150.46
	29	$576.84	10.00%	$57.68	$634.52			59	$9,150.46	10.00%	$915.05	$10,065.51
	30	$634.52	10.00%	$63.45	$697.98			60	$10,065.51	10.00%	$1,006.55	$11,072.06
	30 Dias Lucro			$697.98				60 Dias Lucro			$11,072.06
	Dia	Investimento 	Retorno Dia %	Lucro do Dia	Acumulado			Dia	Investimento 	Retorno Dia %	Lucro do Dia	Acumulado
	61	$11,072.06	10.00%	$1,107.21	$12,179.27			91	$193,200.82	10.00%	$19,320.08	$212,520.90
	62	$12,179.27	10.00%	$1,217.93	$13,397.19			92	$193,200.82	10.00%	$19,320.08	$212,520.90
	63	$13,397.19	10.00%	$1,339.72	$14,736.91			93	$212,520.90	10.00%	$21,252.09	$233,772.99
	64	$14,736.91	10.00%	$1,473.69	$16,210.60			94	$233,772.99	10.00%	$23,377.30	$257,150.29
	65	$16,210.60	10.00%	$1,621.06	$17,831.66			95	$257,150.29	10.00%	$25,715.03	$282,865.32
	66	$17,831.66	10.00%	$1,783.17	$19,614.83			96	$282,865.32	10.00%	$28,286.53	$311,151.86
	67	$19,614.83	10.00%	$1,961.48	$21,576.31			97	$311,151.86	10.00%	$31,115.19	$342,267.04
	68	$21,576.31	10.00%	$2,157.63	$23,733.94			98	$342,267.04	10.00%	$34,226.70	$376,493.75
	69	$23,733.94	10.00%	$2,373.39	$26,107.34			99	$376,493.75	10.00%	$37,649.37	$414,143.12
	70	$26,107.34	10.00%	$2,610.73	$28,718.07			100	$414,143.12	10.00%	$41,414.31	$455,557.43
	71	$28,718.07	10.00%	$2,871.81	$31,589.88			101	$455,557.43	10.00%	$45,555.74	$501,113.18
	72	$31,589.88	10.00%	$3,158.99	$34,748.87			102	$501,113.18	10.00%	$50,111.32	$551,224.49
	73	$34,748.87	10.00%	$3,474.89	$38,223.75			103	$551,224.49	10.00%	$55,122.45	$606,346.94
	74	$38,223.75	10.00%	$3,822.38	$42,046.13			104	$606,346.94	10.00%	$60,634.69	$666,981.64
	75	$42,046.13	10.00%	$4,204.61	$46,250.74			105	$666,981.64	10.00%	$66,698.16	$733,679.80
	76	$46,250.74	10.00%	$4,625.07	$50,875.81			106	$733,679.80	10.00%	$73,367.98	$807,047.78
	77	$50,875.81	10.00%	$5,087.58	$55,963.40			107	$807,047.78	10.00%	$80,704.78	$887,752.56
	78	$55,963.40	10.00%	$5,596.34	$61,559.74			108	$887,752.56	10.00%	$88,775.26	$976,527.82
	79	$61,559.74	10.00%	$6,155.97	$67,715.71			109	$976,527.82	10.00%	$97,652.78	$1,074,180.60
	80	$67,715.71	10.00%	$6,771.57	$74,487.28			110	$1,074,180.60	10.00%	$107,418.06	$1,181,598.66
	81	$74,487.28	10.00%	$7,448.73	$81,936.01			111	$1,181,598.66	10.00%	$118,159.87	$1,299,758.52
	82	$81,936.01	10.00%	$8,193.60	$90,129.61			112	$1,299,758.52	10.00%	$129,975.85	$1,429,734.37
	83	$90,129.61	10.00%	$9,012.96	$99,142.57			113	$1,429,734.37	10.00%	$142,973.44	$1,572,707.81
	84	$99,142.57	10.00%	$9,914.26	$109,056.83			114	$1,572,707.81	10.00%	$157,270.78	$1,729,978.59
	85	$109,056.83	10.00%	$10,905.68	$119,962.51			115	$1,729,978.59	10.00%	$172,997.86	$1,902,976.45
	86	$119,962.51	10.00%	$11,996.25	$131,958.76			116	$1,902,976.45	10.00%	$190,297.65	$2,093,274.10
	87	$131,958.76	10.00%	$13,195.88	$145,154.64			117	$2,093,274.10	10.00%	$209,327.41	$2,302,601.51
	88	$145,154.64	10.00%	$14,515.46	$159,670.10			118	$2,302,601.51	10.00%	$230,260.15	$2,532,861.66
	89	$159,670.10	10.00%	$15,967.01	$175,637.11			119	$2,532,861.66	10.00%	$253,286.17	$2,786,147.82
	90	$175,637.11	10.00%	$17,563.71	$193,200.82			120	$2,786,147.82	10.00%	$278,614.78	$3,064,762.61
	90 Dias Lucro			$193,200.82				120 Dias Lucro			$3,064,762.61
	Dia	Investimento 	Retorno Dia %	Lucro do Dia	Acumulado			Dia	Investimento 	Retorno Dia %	Lucro do Dia	Acumulado
	121	$3,064,762.61	10.00%	$306,476.26	$3,371,238.87			151	$53,478,275.56	10.00%	$5,347,827.56	$58,826,103.12
	122	$3,371,238.87	10.00%	$337,123.89	$3,708,362.75			152	$53,478,275.56	10.00%	$5,347,827.56	$58,826,103.12
	123	$3,708,362.75	10.00%	$370,836.28	$4,079,199.03			153	$58,826,103.12	10.00%	$5,882,610.31	$64,708,713.43
	124	$4,079,199.03	10.00%	$407,919.90	$4,487,118.93			154	$64,708,713.43	10.00%	$6,470,871.34	$71,179,584.77
	125	$4,487,118.93	10.00%	$448,711.89	$4,935,830.82			155	$71,179,584.77	10.00%	$7,117,958.48	$78,297,543.25
	126	$4,935,830.82	10.00%	$493,583.08	$5,429,413.91			156	$78,297,543.25	10.00%	$7,829,754.33	$86,127,297.58
	127	$5,429,413.91	10.00%	$542,941.39	$5,972,355.30			157	$86,127,297.58	10.00%	$8,612,729.76	$94,740,027.33
	128	$5,972,355.30	10.00%	$597,235.53	$6,569,590.83			158	$94,740,027.33	10.00%	$9,474,002.73	$104,214,030.07
	129	$6,569,590.83	10.00%	$656,959.08	$7,226,549.91			159	$104,214,030.07	10.00%	$10,421,403.01	$114,635,433.07
	130	$7,226,549.91	10.00%	$722,654.99	$7,949,204.90			160	$114,635,433.07	10.00%	$11,463,543.31	$126,098,976.38
	131	$7,949,204.90	10.00%	$794,920.49	$8,744,125.39			161	$126,098,976.38	10.00%	$12,609,897.64	$138,708,874.02
	132	$8,744,125.39	10.00%	$874,412.54	$9,618,537.93			162	$138,708,874.02	10.00%	$13,870,887.40	$152,579,761.42
	133	$9,618,537.93	10.00%	$961,853.79	$10,580,391.72			163	$152,579,761.42	10.00%	$15,257,976.14	$167,837,737.56
	134	$10,580,391.72	10.00%	$1,058,039.17	$11,638,430.89			164	$167,837,737.56	10.00%	$16,783,773.76	$184,621,511.32
	135	$11,638,430.89	10.00%	$1,163,843.09	$12,802,273.98			165	$184,621,511.32	10.00%	$18,462,151.13	$203,083,662.45
	136	$12,802,273.98	10.00%	$1,280,227.40	$14,082,501.38			166	$203,083,662.45	10.00%	$20,308,366.25	$223,392,028.70
	137	$14,082,501.38	10.00%	$1,408,250.14	$15,490,751.52			167	$223,392,028.70	10.00%	$22,339,202.87	$245,731,231.57
	138	$15,490,751.52	10.00%	$1,549,075.15	$17,039,826.67			168	$245,731,231.57	10.00%	$24,573,123.16	$270,304,354.73
	139	$17,039,826.67	10.00%	$1,703,982.67	$18,743,809.34			169	$270,304,354.73	10.00%	$27,030,435.47	$297,334,790.20
	140	$18,743,809.34	10.00%	$1,874,380.93	$20,618,190.27			170	$297,334,790.20	10.00%	$29,733,479.02	$327,068,269.22
	141	$20,618,190.27	10.00%	$2,061,819.03	$22,680,009.30			171	$327,068,269.22	10.00%	$32,706,826.92	$359,775,096.14
	142	$22,680,009.30	10.00%	$2,268,000.93	$24,948,010.23			172	$359,775,096.14	10.00%	$35,977,509.61	$395,752,605.75
	143	$24,948,010.2310.00%	$2,494,801.02	$27,442,811.25			173	$395,752,605.75	10.00%	$39,575,260.58	$435,327,866.33
	144	$27,442,811.25	10.00%	$2,744,281.13	$30,187,092.38			174	$435,327,866.33	10.00%	$43,532,786.63	$478,860,652.96
	145	$30,187,092.38	10.00%	$3,018,709.24	$33,205,801.62			175	$478,860,652.96	10.00%	$47,886,065.30	$526,746,718.26
	146	$33,205,801.62	10.00%	$3,320,580.16	$36,526,381.78			176	$526,746,718.26	10.00%	$52,674,671.83	$579,421,390.08
	147	$36,526,381.78	10.00%	$3,652,638.18	$40,179,019.96			177	$579,421,390.08	10.00%	$57,942,139.01	$637,363,529.09
	148	$40,179,019.96	10.00%	$4,017,902.00	$44,196,921.95			178	$637,363,529.09	10.00%	$63,736,352.91	$701,099,882.00
	149	$44,196,921.95	10.00%	$4,419,692.20	$48,616,614.15			179	$701,099,882.00	10.00%	$70,109,988.20	$771,209,870.20
	150	$48,616,614.15	10.00%	$4,861,661.41	$53,478,275.56			180	$771,209,870.20	10.00%	$77,120,987.02	$848,330,857.22
	150 Dias Lucro			$53,478,275.56				180 Dias Lucro			$848,330,857.22