INFORMAÇÕES FINANCEIRAS - FRANQUIA POPPYS

INVESTIMENTOS
POPPYS - MODELO: MEU FAST FOOD
45 a 60m² - Abril 2022
ITEM INVESTIMENTO REPRES.
Taxa de Franquia R$ 27,000.00 27.03%
Projeto de Adaptação (Arquitetura) R$ 3,000.00 3.00%
Adequação de Ponto Comercial (Adaptação básica) R$ 12,000.00 12.01%
Maquinários e Utensílios R$ 25,000.00 25.03%
Movelaria (Área de Atendimento e Salão [04 mesas]) R$ 8,000.00 8.01%
Comunicação Visual (Fachada, Adesivos e Comunicação Interna) R$ 10,000.00 10.01%
Equipamentos e T.I. R$ 3,900.00 3.90%
Cardápios, Fardamento e Papelaria R$ 2,000.00 2.00%
Embalagens Iniciais R$ 4,000.00 4.00%
Fundo de Marketing Inicial R$ 5,000.00 5.01%
INVESTIMENTOS A PARTIR DE R$ 99,900.00 100%

Capital giro indicado R$ 24,975.00

INVESTIMENTO TOTAL COM O CAPITAL DE GIRO R$ 124,875.00

O Poppys fornecerá as diretrizes para que o franqueado

encontre um ponto onde consiga diminuir os custos de
adaptações, levando em conta o potencial de fluxo e vendas
que o ponto possa proporcionar.
Estimativa de Fluxo de Investimento
Descritivo Assinatura de
Contrato
Taxa de Franquia R$ 27,000.00
Projeto de Adaptação (Arquitetura) R$ 3,000.00
Adequação de Ponto Comercial (Adaptação básica)
Maquinários e Utensílios
Movelaria (Área de Atendimento e Salão [04 mesas])
Comunicação Visual (Fachada, Adesivos e Comunicação Interna)
Equipamentos e T.I.
Cardápios, Fardamento e Papelaria
Embalagens Iniciais
Fundo de Marketing Inicial
Total de pagamento no mês R$ 30,000.00
Acumulado R$ 30,000.00
ento
Mês 01 Mês 02 Mês 03/ Mês 04 Mês 05
Inauguração

R$ 4,000.00 R$ 4,000.00 R$ 4,000.00

R$ 4,166.67 R$ 4,166.67 R$ 4,166.67 R$ 4,166.67 R$ 4,166.67
R$ 4,000.00 R$ 4,000.00
R$ 5,000.00 R$ 5,000.00
R$ 1,950.00 R$ 1,950.00
R$ 1,000.00 R$ 1,000.00
R$ 2,000.00 R$ 2,000.00
R$ 5,000.00
R$ 11,166.67 R$ 27,116.67 R$ 19,116.67 R$ 4,166.67 R$ 4,166.67
R$ 41,166.67 R$ 68,283.33 R$ 87,400.00 R$ 91,566.67 R$ 95,733.33
 Mês 06 Mês 07 Mês 08 Mês 09 Mês 10

R$ 4,166.67

R$ 4,166.67 R$ - R$ - R$ - R$ -
R$ 99,900.00 R$ 99,900.00 R$ 99,900.00 R$ 99,900.00 R$ 99,900.00
INFORMAÇÕES FINANCEIRAS - FRANQUIA POPPYS

INVESTIMENTOS
POPPYS - MODELO: MEU FAST FOOD
45 a 60m²
45 a 60m² - Abril 2022
Os dados abaixo correspondem a estudo médio e seus valores podem e normalmente serão diferentes em cada Operação.

PREMISSAS DO ESTUDO
REPRESENTATIVIDADE DOS PRODUTOS NA COMPOSIÇÃO DA RECEITA BRUTA
Burguers 30.0%
Combos 40.0%
Bebidas 30.0%
CUSTO DOS PRODUTOS
Burguers 45.0% da receita bruta
Combos 49.0%
Bebidas 34.0% da receita bruta
REPRESENTATIVIDADE DAS FORMAS DE PAGAMENTO
% do faturamento pago em dinheiro 40.00%
% do faturamento pago com cartão de débito 40.00%
% do faturamento pago com cartão de crédito 20.00%
DESPESAS
VARIÁVEIS
Taxa do cartão de débito 1.42% do montante pago no cartão de débito
Taxa do cartão de crédito 2.50% do montante pago no cartão de crédito
Taxa de Royalties R$ 1,212.00
Taxa de Publicidade e Propaganda R$ 1,212.00
Comissões
Frete
Embalagens 4.00%
OCUPACIONAL
Locação 2,800.00
SERVIÇOS PÚBLICOS

Energia 800.00
Agua 120.00
COMUNICAÇÃO

Telefone e internet 150.00

SERVIÇOS DE TERCEIROS

Contador 300.00
Software PDV 250.00
Banco (Manutenção Contas) 80.00
Seguradora 1,200.00
MARKETING E DIVULGAÇÃO

Publicidade local 606.00

DESPESAS GERAIS

Gerais 2.00%
SIMPLES NACIONAL 2018 - ANEXO I - COMÉRCIO

Receita Bruta Total em 12 meses Alíquota Quanto descontar

do valor recolhido
0.00 180,000.00 6.00% 0.00
180,000.01 360,000.00 8.21% 5,940.00
360,000.01 720,000.00 10.26% 13,860.00
720,000.01 1,800,000.00 11.31% 22,500.00
1,800,000.01 3,600,000.00 11.40% 87,300.00
3,600,000.01 4,800,000.00 12.42% 378,000.00

CÁLCULO DO SIMPLES NACIONAL

Receita Bruta Mensal 45,000.00 48,150.00 51,520.50
Faturamento Acumulado (RBT12) 540,000.00 577,800.00 618,246.00
Alíquota pela faixa do Faturamento Acumulado 10.26% 10.26% 10.26%
RBT12 x Alíquota 55,404.00 59,282.28 63,432.04
Parcela a deduzir (PD) conforme o RBT12
13,860.00 13,860.00 13,860.00
(RBT12 x Alíquota) - PD 41,544.00 45,422.28 49,572.04
((RBT12 x Alíquota) - PD)/RBT12 7.69% 7.86% 8.02%
Valor do Simples Nacional 3,462.00 3,785.19 4,131.00

CENÁRIO Mês 01 Mês 02 Mês 03

RECEITA OPERACIONAL BRUTA 45,000.00 48,150.00 51,520.50
Burguers 13,500.00 14,445.00 15,456.15

Combos 18,000.00 19,260.00 20,608.20

Bebidas 13,500.00 14,445.00 15,456.15

(-) IMPOSTOS 3,462.00 3,785.19 4,131.00

(-) Simples Nacional 3,462.00 3,785.19 4,131.00

= RECEITA LÍQUIDA 41,538.00 44,364.81 47,389.50

(-) CMV 19,485.00 20,848.95 22,308.38
Burguers 6,075.00 6,500.25 6,955.27
Combos 8,820.00 9,437.40 10,098.02
Bebidas 4,590.00 4,911.30 5,255.09

= LUCRO BRUTO 22,053.00 23,515.86 25,081.12

= MARGEM BRUTA 53.09% 53.01% 52.93%
(-) VARIÁVEIS 2,472.00 2,560.20 2,654.57
(-) Taxa do cartão de débito 255.60 273.49 292.64
(-) Taxa do cartão de crédito 225.00 240.75 257.60
(-) Taxa de Royalties Isenção concedida - Atanazio
(-) Taxa de Publicidade e Propaganda 1,212.00 1,212.00 1,212.00
(-) Comissões 0.00 0.00 0.00
(-) Frete 0.00 0.00 0.00
(-) Embalagens 779.40 833.96 892.34
= MARGEM DE CONTRIBUIÇÃO 19,581.00 20,955.66 22,426.55
(-) DESPESA OPERACIONAL 15,748.50 15,811.50 15,878.91
(-) PESSOAL 9,642.50 9,642.50 9,642.50
(-) Salários (5 Funcionários) 7,250.00 7,250.00 7,250.00
(-) Encargos e Provisões 2,392.50 2,392.50 2,392.50
(-) Benefícios
(-) Terceiristas
(-) OCUPAÇÃO 2,800.00 2,800.00 2,800.00
(-) Locação 2,800.00 2,800.00 2,800.00
(-) SERVIÇOS PÚBLICOS 920.00 920.00 920.00
(-) Energia 800.00 800.00 800.00
(-) Água 120.00 120.00 120.00
(-) COMUNICAÇÃO 150.00 150.00 150.00
(-) Telefone Fixo e Internet 150.00 150.00 150.00
(-) SERVIÇOS DE TERCEIROS 730.00 730.00 730.00
(-) Contador 300.00 300.00 300.00
(-) Sistema 250.00 250.00 250.00
(-) Banco 80.00 80.00 80.00
(-) Seguradora 100.00 100.00 100.00
(-) MARKETING E DIVULGAÇÃO 606.00 606.00 606.00
(-) Marketing local 606.00 606.00 606.00
(-) DESPESAS GERAIS 900.00 963.00 1,030.41
Gerais 900.00 963.00 1,030.41

RESULTADO OPERACIONAL 3,832.50 5,144.16 6,547.64

MARGEM OPERACIONAL LÍQUIDA 9.23% 11.60% 13.82%
LUCRO ACUMULADO R$ 3,832.50 R$ 8,976.66 R$ 15,524.30

ATENTIMENTOS ATENTIMENTOS ATENTIMENTOS

TICKET MÉDIO por Mesa / Pedido DIÁRIOS DIÁRIOS DIÁRIOS

R$ 59.00 25 27 29
s em cada Operação.
 55,126.94 58,985.82 63,114.83 67,532.87 68,208.19
661,523.22 707,829.85 757,377.93 810,394.39 818,498.33
10.26% 10.26% 11.31% 11.31% 11.31%
67,872.28 72,623.34 85,659.44 91,655.61 92,572.16
13,860.00 13,860.00 22,500.00 22,500.00 22,500.00
54,012.28 58,763.34 63,159.44 69,155.61 70,072.16
8.16% 8.30% 8.34% 8.53% 8.56%
4,501.02 4,896.95 5,263.29 5,762.97 5,839.35

Mês 04 Mês 05 Mês 06 Mês 07 Mês 08

55,126.94 58,985.82 63,114.83 67,532.87 68,208.19
16,538.08 17,695.75 18,934.45 20,259.86 20,462.46

22,050.77 23,594.33 25,245.93 27,013.15 27,283.28

16,538.08 17,695.75 18,934.45 20,259.86 20,462.46

4,501.02 4,896.95 5,263.29 5,762.97 5,839.35

4,501.02 4,896.95 5,263.29 5,762.97 5,839.35

50,625.91 54,088.88 57,851.54 61,769.90 62,368.85

23,869.96 25,540.86 27,328.72 29,241.73 29,534.15
7,442.14 7,963.09 8,520.50 9,116.94 9,208.11
10,804.88 11,561.22 12,370.51 13,236.44 13,368.81
5,622.95 6,016.55 6,437.71 6,888.35 6,957.24

26,755.95 28,548.02 30,522.82 32,528.17 32,834.70

52.85% 52.78% 52.76% 52.66% 52.65%
2,755.55 2,863.60 2,979.22 4,314.92 4,333.83
313.12 335.04 358.49 383.59 387.42
275.63 294.93 315.57 337.66 341.04
concedida - Atanazio® 1,212.00 1,212.00
1,212.00 1,212.00 1,212.00 1,212.00 1,212.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
954.80 1,021.63 1,093.15 1,169.67 1,181.37
 24,000.39 25,684.41 27,543.61 28,213.25 28,500.87
15,951.04 16,028.22 16,110.80 16,199.16 16,212.66
9,642.50 9,642.50 9,642.50 9,642.50 9,642.50
7,250.00 7,250.00 7,250.00 7,250.00 7,250.00
2,392.50 2,392.50 2,392.50 2,392.50 2,392.50

2,800.00 2,800.00 2,800.00 2,800.00 2,800.00

2,800.00 2,800.00 2,800.00 2,800.00 2,800.00
920.00 920.00 920.00 920.00 920.00
800.00 800.00 800.00 800.00 800.00
120.00 120.00 120.00 120.00 120.00
150.00 150.00 150.00 150.00 150.00
150.00 150.00 150.00 150.00 150.00
730.00 730.00 730.00 730.00 730.00
300.00 300.00 300.00 300.00 300.00
250.00 250.00 250.00 250.00 250.00
80.00 80.00 80.00 80.00 80.00
100.00 100.00 100.00 100.00 100.00
606.00 606.00 606.00 606.00 606.00
606.00 606.00 606.00 606.00 606.00
1,102.54 1,179.72 1,262.30 1,350.66 1,364.16
1,102.54 1,179.72 1,262.30 1,350.66 1,364.16

8,049.36 9,656.20 11,432.81 12,014.09 12,288.21

15.90% 17.85% 19.76% 19.45% 19.70%
R$ 23,573.65 R$ 33,229.85 R$ 44,662.66 R$ 56,676.75 R$ 68,964.95

ATENTIMENTOS ATENTIMENTOS ATENTIMENTOS ATENTIMENTOS ATENTIMENTOS

DIÁRIOS DIÁRIOS DIÁRIOS DIÁRIOS DIÁRIOS

31 33 36 38 39
 68,890.28 69,579.18 70,274.97 70,977.72 71,687.50 72,404.37
826,683.32 834,950.15 843,299.65 851,732.65 860,249.97 868,852.47
11.31% 11.31% 11.31% 11.31% 11.31% 11.31%
93,497.88 94,432.86 95,377.19 96,330.96 97,294.27 98,267.21
22,500.00 22,500.00 22,500.00 22,500.00 22,500.00 22,500.00
70,997.88 71,932.86 72,877.19 73,830.96 74,794.27 75,767.21
8.59% 8.62% 8.64% 8.67% 8.69% 8.72%
5,916.49 5,994.41 6,073.10 6,152.58 6,232.86 6,313.93

Mês 09 Mês 10 Mês 11 Mês 12 Mês 13 Mês 14

68,890.28 69,579.18 70,274.97 70,977.72 71,687.50 72,404.37
20,667.08 20,873.75 21,082.49 21,293.32 21,506.25 21,721.31

27,556.11 27,831.67 28,109.99 28,391.09 28,675.00 28,961.75

20,667.08 20,873.75 21,082.49 21,293.32 21,506.25 21,721.31

5,916.49 5,994.41 6,073.10 6,152.58 6,232.86 6,313.93

5,916.49 5,994.41 6,073.10 6,152.58 6,232.86 6,313.93

62,973.79 63,584.77 64,201.87 64,825.14 65,454.64 66,090.44

29,829.49 30,127.78 30,429.06 30,733.35 31,040.69 31,351.09
9,300.19 9,393.19 9,487.12 9,581.99 9,677.81 9,774.59
13,502.49 13,637.52 13,773.89 13,911.63 14,050.75 14,191.26
7,026.81 7,097.08 7,168.05 7,239.73 7,312.12 7,385.25

33,144.30 33,456.99 33,772.81 34,091.79 34,413.96 34,739.34

52.63% 52.62% 52.60% 52.59% 52.58% 52.56%
4,352.93 4,372.22 4,391.70 4,411.38 4,431.25 4,451.32
391.30 395.21 399.16 403.15 407.18 411.26
344.45 347.90 351.37 354.89 358.44 362.02
1,212.00 1,212.00 1,212.00 1,212.00 1,212.00 1,212.00
1,212.00 1,212.00 1,212.00 1,212.00 1,212.00 1,212.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
1,193.18 1,205.11 1,217.16 1,229.33 1,241.63 1,254.04
 28,791.37 29,084.77 29,381.11 29,680.41 29,982.71 30,288.02
16,226.31 16,240.08 16,254.00 16,268.05 16,282.25 16,296.59
9,642.50 9,642.50 9,642.50 9,642.50 9,642.50 9,642.50
7,250.00 7,250.00 7,250.00 7,250.00 7,250.00 7,250.00
2,392.50 2,392.50 2,392.50 2,392.50 2,392.50 2,392.50

2,800.00 2,800.00 2,800.00 2,800.00 2,800.00 2,800.00

2,800.00 2,800.00 2,800.00 2,800.00 2,800.00 2,800.00
920.00 920.00 920.00 920.00 920.00 920.00
800.00 800.00 800.00 800.00 800.00 800.00
120.00 120.00 120.00 120.00 120.00 120.00
150.00 150.00 150.00 150.00 150.00 150.00
150.00 150.00 150.00 150.00 150.00 150.00
730.00 730.00 730.00 730.00 730.00 730.00
300.00 300.00 300.00 300.00 300.00 300.00
250.00 250.00 250.00 250.00 250.00 250.00
80.00 80.00 80.00 80.00 80.00 80.00
100.00 100.00 100.00 100.00 100.00 100.00
606.00 606.00 606.00 606.00 606.00 606.00
606.00 606.00 606.00 606.00 606.00 606.00
1,377.81 1,391.58 1,405.50 1,419.55 1,433.75 1,448.09
1,377.81 1,391.58 1,405.50 1,419.55 1,433.75 1,448.09

12,565.06 12,844.69 13,127.11 13,412.36 13,700.46 13,991.43

19.95% 20.20% 20.45% 20.69% 20.93% 21.17%
R$ 81,530.02 R$ 94,374.70 R$ 107,501.82 R$ 120,914.17 R$ 134,614.63 R$ 148,606.06

ATENTIMENTOS ATENTIMENTOS ATENTIMENTOS ATENTIMENTOS ATENTIMENTOS ATENTIMENTOS

DIÁRIOS DIÁRIOS DIÁRIOS DIÁRIOS DIÁRIOS DIÁRIOS

39 39 40 40 41 41
 73,128.42 73,859.70 74,598.30 75,344.28 76,097.72 76,858.70 77,627.29
877,541.00 886,316.41 895,179.57 904,131.37 913,172.68 922,304.41 931,527.45
11.31% 11.31% 11.31% 11.31% 11.31% 11.31% 11.31%
99,249.89 100,242.39 101,244.81 102,257.26 103,279.83 104,312.63 105,355.76
22,500.00 22,500.00 22,500.00 22,500.00 22,500.00 22,500.00 22,500.00
76,749.89 77,742.39 78,744.81 79,757.26 80,779.83 81,812.63 82,855.76
8.75% 8.77% 8.80% 8.82% 8.85% 8.87% 8.89%
6,395.82 6,478.53 6,562.07 6,646.44 6,731.65 6,817.72 6,904.65

Mês 15 Mês 16 Mês 17 Mês 18 Mês 19 Mês 20 Mês 21

73,128.42 73,859.70 74,598.30 75,344.28 76,097.72 76,858.70 77,627.29
21,938.52 22,157.91 22,379.49 22,603.28 22,829.32 23,057.61 23,288.19

29,251.37 29,543.88 29,839.32 30,137.71 30,439.09 30,743.48 31,050.92

21,938.52 22,157.91 22,379.49 22,603.28 22,829.32 23,057.61 23,288.19

6,395.82 6,478.53 6,562.07 6,646.44 6,731.65 6,817.72 6,904.65

6,395.82 6,478.53 6,562.07 6,646.44 6,731.65 6,817.72 6,904.65

66,732.59 67,381.17 68,036.23 68,697.84 69,366.07 70,040.98 70,722.64

31,664.60 31,981.25 32,301.06 32,624.07 32,950.31 33,279.82 33,612.62
9,872.34 9,971.06 10,070.77 10,171.48 10,273.19 10,375.92 10,479.68
14,333.17 14,476.50 14,621.27 14,767.48 14,915.15 15,064.31 15,214.95
7,459.10 7,533.69 7,609.03 7,685.12 7,761.97 7,839.59 7,917.98

35,067.99 35,399.92 35,735.17 36,073.77 36,415.76 36,761.16 37,110.03

52.55% 52.54% 52.52% 52.51% 52.50% 52.49% 52.47%
4,471.60 4,492.07 4,512.75 4,533.64 4,554.74 4,576.04 4,597.56
415.37 419.52 423.72 427.96 432.24 436.56 440.92
365.64 369.30 372.99 376.72 380.49 384.29 388.14
1,212.00 1,212.00 1,212.00 1,212.00 1,212.00 1,212.00 1,212.00
1,212.00 1,212.00 1,212.00 1,212.00 1,212.00 1,212.00 1,212.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
1,266.58 1,279.25 1,292.04 1,304.96 1,318.01 1,331.19 1,344.50
 30,596.39 30,907.85 31,222.42 31,540.13 31,861.02 32,185.12 32,512.46
16,311.07 16,325.69 16,340.47 16,355.39 16,370.45 16,385.67 16,401.05
9,642.50 9,642.50 9,642.50 9,642.50 9,642.50 9,642.50 9,642.50
7,250.00 7,250.00 7,250.00 7,250.00 7,250.00 7,250.00 7,250.00
2,392.50 2,392.50 2,392.50 2,392.50 2,392.50 2,392.50 2,392.50

2,800.00 2,800.00 2,800.00 2,800.00 2,800.00 2,800.00 2,800.00

2,800.00 2,800.00 2,800.00 2,800.00 2,800.00 2,800.00 2,800.00
920.00 920.00 920.00 920.00 920.00 920.00 920.00
800.00 800.00 800.00 800.00 800.00 800.00 800.00
120.00 120.00 120.00 120.00 120.00 120.00 120.00
150.00 150.00 150.00 150.00 150.00 150.00 150.00
150.00 150.00 150.00 150.00 150.00 150.00 150.00
730.00 730.00 730.00 730.00 730.00 730.00 730.00
300.00 300.00 300.00 300.00 300.00 300.00 300.00
250.00 250.00 250.00 250.00 250.00 250.00 250.00
80.00 80.00 80.00 80.00 80.00 80.00 80.00
100.00 100.00 100.00 100.00 100.00 100.00 100.00
606.00 606.00 606.00 606.00 606.00 606.00 606.00
606.00 606.00 606.00 606.00 606.00 606.00 606.00
1,462.57 1,477.19 1,491.97 1,506.89 1,521.95 1,537.17 1,552.55
1,462.57 1,477.19 1,491.97 1,506.89 1,521.95 1,537.17 1,552.55

14,285.32 14,582.15 14,881.95 15,184.74 15,490.57 15,799.45 16,111.42

21.41% 21.64% 21.87% 22.10% 22.33% 22.56% 22.78%
R$ 162,891.39 R$ 177,473.54 R$ 192,355.49 R$ 207,540.23 R$ 223,030.80 R$ 238,830.24 R$ 254,941.66

ATENTIMENTOS ATENTIMENTOS ATENTIMENTOS ATENTIMENTOS ATENTIMENTOS ATENTIMENTOS ATENTIMENTOS

DIÁRIOS DIÁRIOS DIÁRIOS DIÁRIOS DIÁRIOS DIÁRIOS DIÁRIOS

41 42 42 43 43 43 44
 78,403.56 79,187.60 79,979.47
940,842.73 950,251.16 959,753.67
11.31% 11.31% 11.31%
106,409.31 107,473.41 108,548.14
22,500.00 22,500.00 22,500.00
83,909.31 84,973.41 86,048.14
8.92% 8.94% 8.97%
6,992.44 7,081.12 7,170.68

Mês 22 Mês 23 Mês 24

78,403.56 79,187.60 79,979.47
23,521.07 23,756.28 23,993.84

31,361.42 31,675.04 31,991.79

23,521.07 23,756.28 23,993.84

6,992.44 7,081.12 7,170.68

6,992.44 7,081.12 7,170.68

71,411.12 72,106.48 72,808.79

33,948.74 34,288.23 34,631.11
10,584.48 10,690.33 10,797.23
15,367.10 15,520.77 15,675.98
7,997.16 8,077.13 8,157.91

37,462.38 37,818.25 38,177.68

52.46% 52.45% 52.44%
4,619.30 4,641.25 4,663.43
445.33 449.79 454.28
392.02 395.94 399.90
1,212.00 1,212.00 1,212.00
1,212.00 1,212.00 1,212.00
0.00 0.00 0.00
0.00 0.00 0.00
1,357.95 1,371.53 1,385.24
 32,843.08 33,177.00 33,514.26
16,416.57 16,432.25 16,448.09
9,642.50 9,642.50 9,642.50
7,250.00 7,250.00 7,250.00
2,392.50 2,392.50 2,392.50

2,800.00 2,800.00 2,800.00

2,800.00 2,800.00 2,800.00
920.00 920.00 920.00
800.00 800.00 800.00
120.00 120.00 120.00
150.00 150.00 150.00
150.00 150.00 150.00
730.00 730.00 730.00
300.00 300.00 300.00
250.00 250.00 250.00
80.00 80.00 80.00
100.00 100.00 100.00
606.00 606.00 606.00
606.00 606.00 606.00
1,568.07 1,583.75 1,599.59
1,568.07 1,583.75 1,599.59

16,426.51 16,744.75 17,066.17

23.00% 23.22% 23.44%
R$ 271,368.17 R$ 288,112.91 R$ 305,179.08

ATENTIMENTOS ATENTIMENTOS ATENTIMENTOS

DIÁRIOS DIÁRIOS DIÁRIOS

44 45 45