Investimento 99.00 299.00 598.00 1,198.00 2,396.00 3,496.00 6,986.

00
Rendimento Mes 33.00 99.00 198.00 396.00 791.00 1,154.00 2,306.00
12,946.00 49,600.00 297,600.00 1,000,000.00
4,272.00 16,360.00 98,000.00 330,000.00
Investimento 3,496.00
Rend. Mes Bruto 1,154.00
Contas Ativas 1 2 3 4 5 6
Investimento Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19
3,496.00 1,154.00 1,154.00 1,154.00 1,154.00 1,154.00 1,154.00
3,496.00 1,154.00 1,154.00 1,154.00 1,154.00 1,154.00
3,496.00 1,154.00 1,154.00 1,154.00 1,154.00
3,496.00 1,154.00 1,154.00 1,154.00
3,496.00 1,154.00 1,154.00
3,496.00 1,154.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00
3,496.00

Rend. Mes Bruto 1,154.00 2,308.00 3,462.00 4,616.00 5,770.00 6,924.00

Rend. Mes Liq (-8%) 1,061.68 2,123.36 3,185.04 4,246.72 5,308.40 6,370.08
Saldo Acumulado 1,061.68 3,185.04 6,370.08 10,616.80 15,925.20 22,295.28
 6 6 6 6 6 6 6
Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20 Apr-20

1,154.00
1,154.00 1,154.00
1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00
1,154.00 1,154.00
1,154.00

6,924.00 6,924.00 6,924.00 6,924.00 6,924.00 6,924.00 6,924.00

6,370.08 6,370.08 6,370.08 6,370.08 6,370.08 6,370.08 6,370.08
28,665.36 35,035.44 41,405.52 47,775.60 54,145.68 60,515.76 66,885.84
 6 6 6 6 6 6 6
May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20

1,154.00
1,154.00 1,154.00
1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00
1,154.00 1,154.00
1,154.00

6,924.00 6,924.00 6,924.00 6,924.00 6,924.00 6,924.00 6,924.00

6,370.08 6,370.08 6,370.08 6,370.08 6,370.08 6,370.08 6,370.08
73,255.92 79,626.00 85,996.08 92,366.16 98,736.24 105,106.32 111,476.40
 6 6 6 6 6 6 6
Dec-20 Jan-21 Feb-21 Mar-21 Apr-21 May-21 Jun-21

1,154.00
1,154.00 1,154.00
1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00
1,154.00 1,154.00
1,154.00

6,924.00 6,924.00 6,924.00 6,924.00 6,924.00 6,924.00 6,924.00

6,370.08 6,370.08 6,370.08 6,370.08 6,370.08 6,370.08 6,370.08
117,846.48 124,216.56 130,586.64 136,956.72 143,326.80 149,696.88 156,066.96
 5 4 3 2 1
Jul-21 Aug-21 Sep-21 Oct-21 Nov-21

1,154.00
1,154.00 1,154.00
1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00
1,154.00 1,154.00 1,154.00 1,154.00 1,154.00

5,770.00 4,616.00 3,462.00 2,308.00 1,154.00

5,308.40 4,246.72 3,185.04 2,123.36 1,061.68
161,375.36 165,622.08 168,807.12 170,930.48 171,992.16