ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
PLANO INVESTIDOR UNITÉ
3
4
5
CRÉDITOPRAZOINCCTX ADM + F.R.PROJEÇÃO DE VENDA DO CRÉDITORECOMPRA CRÉDITO LÍQUIDO APÓS 60 MESESLance Fixo
6
R$ 300.000,002408%25,5%30%33%30%
7
8
MêsCréditoParcelaValor total investido Valor de venda da cota Lucro na venda da cota Lucro % mês sorteioValor de venda da cota lanceLucro na venda da cota lanceLucro % mês com lance embutido
9
1R$ 300.000,00R$ 784,38R$ 784,38R$ 90.000,00R$ 89.215,6311374,10%R$ 63.000,00R$ 62.215,637931,87%
10
2R$ 300.000,00R$ 784,38R$ 1.568,75R$ 90.000,00R$ 88.431,255637,05%R$ 63.000,00R$ 61.431,253915,94%
11
3R$ 300.000,00R$ 784,38R$ 2.353,13R$ 90.000,00R$ 87.646,883724,70%R$ 63.000,00R$ 60.646,882577,29%
12
4R$ 300.000,00R$ 784,38R$ 3.137,50R$ 90.000,00R$ 86.862,502768,53%R$ 63.000,00R$ 59.862,501907,97%
13
5R$ 300.000,00R$ 784,38R$ 3.921,88R$ 90.000,00R$ 86.078,132194,82%R$ 63.000,00R$ 59.078,131506,37%
14
6R$ 300.000,00R$ 784,38R$ 4.706,25R$ 90.000,00R$ 85.293,751812,35%R$ 63.000,00R$ 58.293,751238,65%
15
7R$ 300.000,00R$ 784,38R$ 5.490,63R$ 90.000,00R$ 84.509,381539,16%R$ 63.000,00R$ 57.509,381047,41%
16
8R$ 300.000,00R$ 784,38R$ 6.275,00R$ 90.000,00R$ 83.725,001334,26%R$ 63.000,00R$ 56.725,00903,98%
17
9R$ 300.000,00R$ 784,38R$ 7.059,38R$ 90.000,00R$ 82.940,631174,90%R$ 63.000,00R$ 55.940,63792,43%
18
10R$ 300.000,00R$ 784,38R$ 7.843,75R$ 90.000,00R$ 82.156,251047,41%R$ 63.000,00R$ 55.156,25703,19%
19
11R$ 300.000,00R$ 784,38R$ 8.628,13R$ 90.000,00R$ 81.371,88943,10%R$ 63.000,00R$ 54.371,88630,17%
20
12R$ 300.000,00R$ 784,38R$ 9.412,50R$ 90.000,00R$ 80.587,50856,18%R$ 63.000,00R$ 53.587,50569,32%
21
13R$ 324.000,00R$ 847,13R$ 10.259,63R$ 97.200,00R$ 86.940,38847,40%R$ 68.040,00R$ 57.780,38563,18%
22
14R$ 324.000,00R$ 847,13R$ 11.106,75R$ 97.200,00R$ 86.093,25775,14%R$ 68.040,00R$ 56.933,25512,60%
23
15R$ 324.000,00R$ 847,13R$ 11.953,88R$ 97.200,00R$ 85.246,13713,13%R$ 68.040,00R$ 56.086,13469,19%
24
16R$ 324.000,00R$ 847,13R$ 12.801,00R$ 97.200,00R$ 84.399,00659,32%R$ 68.040,00R$ 55.239,00431,52%
25
17R$ 324.000,00R$ 847,13R$ 13.648,13R$ 97.200,00R$ 83.551,88612,19%R$ 68.040,00R$ 54.391,88398,53%
26
18R$ 324.000,00R$ 847,13R$ 14.495,25R$ 97.200,00R$ 82.704,75570,56%R$ 68.040,00R$ 53.544,75369,40%
27
19R$ 324.000,00R$ 847,13R$ 15.342,38R$ 97.200,00R$ 81.857,63533,54%R$ 68.040,00R$ 52.697,63343,48%
28
20R$ 324.000,00R$ 847,13R$ 16.189,50R$ 97.200,00R$ 81.010,50500,39%R$ 68.040,00R$ 51.850,50320,27%
29
21R$ 324.000,00R$ 847,13R$ 17.036,63R$ 97.200,00R$ 80.163,38470,54%R$ 68.040,00R$ 51.003,38299,37%
30
22R$ 324.000,00R$ 847,13R$ 17.883,75R$ 97.200,00R$ 79.316,25443,51%R$ 68.040,00R$ 50.156,25280,46%
31
23R$ 324.000,00R$ 847,13R$ 18.730,88R$ 97.200,00R$ 78.469,13418,93%R$ 68.040,00R$ 49.309,13263,25%
32
24R$ 324.000,00R$ 847,13R$ 19.578,00R$ 97.200,00R$ 77.622,00396,48%R$ 68.040,00R$ 48.462,00247,53%
33
25R$ 349.920,00R$ 914,90R$ 20.492,90R$ 104.976,00R$ 84.483,11412,26%R$ 73.483,20R$ 52.990,31258,58%
34
26R$ 349.920,00R$ 914,90R$ 21.407,79R$ 104.976,00R$ 83.568,21390,36%R$ 73.483,20R$ 52.075,41243,25%
35
27R$ 349.920,00R$ 914,90R$ 22.322,69R$ 104.976,00R$ 82.653,32370,27%R$ 73.483,20R$ 51.160,52229,19%
36
28R$ 349.920,00R$ 914,90R$ 23.237,58R$ 104.976,00R$ 81.738,42351,75%R$ 73.483,20R$ 50.245,62216,23%
37
29R$ 349.920,00R$ 914,90R$ 24.152,48R$ 104.976,00R$ 80.823,53334,64%R$ 73.483,20R$ 49.330,73204,25%
38
30R$ 349.920,00R$ 914,90R$ 25.067,37R$ 104.976,00R$ 79.908,63318,78%R$ 73.483,20R$ 48.415,83193,14%
39
31R$ 349.920,00R$ 914,90R$ 25.982,27R$ 104.976,00R$ 78.993,74304,03%R$ 73.483,20R$ 47.500,94182,82%
40
32R$ 349.920,00R$ 914,90R$ 26.897,16R$ 104.976,00R$ 78.078,84290,29%R$ 73.483,20R$ 46.586,04173,20%
41
33R$ 349.920,00R$ 914,90R$ 27.812,06R$ 104.976,00R$ 77.163,95277,45%R$ 73.483,20R$ 45.671,15164,21%
42
34R$ 349.920,00R$ 914,90R$ 28.726,95R$ 104.976,00R$ 76.249,05265,43%R$ 73.483,20R$ 44.756,25155,80%
43
35R$ 349.920,00R$ 914,90R$ 29.641,85R$ 104.976,00R$ 75.334,16254,15%R$ 73.483,20R$ 43.841,36147,90%
44
36R$ 349.920,00R$ 914,90R$ 30.556,74R$ 104.976,00R$ 74.419,26243,54%R$ 73.483,20R$ 42.926,46140,48%
45
37R$ 377.913,60R$ 988,09R$ 31.544,83R$ 113.374,08R$ 81.829,25259,41%R$ 79.361,86R$ 47.817,03151,58%
46
38R$ 377.913,60R$ 988,09R$ 32.532,91R$ 113.374,08R$ 80.841,17248,49%R$ 79.361,86R$ 46.828,94143,94%
47
39R$ 377.913,60R$ 988,09R$ 33.521,00R$ 113.374,08R$ 79.853,08238,22%R$ 79.361,86R$ 45.840,86136,75%
48
40R$ 377.913,60R$ 988,09R$ 34.509,09R$ 113.374,08R$ 78.864,99228,53%R$ 79.361,86R$ 44.852,77129,97%
49
41R$ 377.913,60R$ 988,09R$ 35.497,17R$ 113.374,08R$ 77.876,91219,39%R$ 79.361,86R$ 43.864,68123,57%
50
42R$ 377.913,60R$ 988,09R$ 36.485,26R$ 113.374,08R$ 76.888,82210,74%R$ 79.361,86R$ 42.876,60117,52%
51
43R$ 377.913,60R$ 988,09R$ 37.473,35R$ 113.374,08R$ 75.900,73202,55%R$ 79.361,86R$ 41.888,51111,78%
52
44R$ 377.913,60R$ 988,09R$ 38.461,43R$ 113.374,08R$ 74.912,65194,77%R$ 79.361,86R$ 40.900,42106,34%
53
45R$ 377.913,60R$ 988,09R$ 39.449,52R$ 113.374,08R$ 73.924,56187,39%R$ 79.361,86R$ 39.912,34101,17%
54
46R$ 377.913,60R$ 988,09R$ 40.437,61R$ 113.374,08R$ 72.936,47180,37%R$ 79.361,86R$ 38.924,2596,26%
55
47R$ 377.913,60R$ 988,09R$ 41.425,69R$ 113.374,08R$ 71.948,39173,68%R$ 79.361,86R$ 37.936,1691,58%
56
48R$ 377.913,60R$ 988,09R$ 42.413,78R$ 113.374,08R$ 70.960,30167,30%R$ 79.361,86R$ 36.948,0887,11%
57
49R$ 408.146,69R$ 1.067,13R$ 43.480,91R$ 122.444,01R$ 78.963,09181,60%R$ 85.710,80R$ 42.229,8997,12%
58
50R$ 408.146,69R$ 1.067,13R$ 44.548,05R$ 122.444,01R$ 77.895,96174,86%R$ 85.710,80R$ 41.162,7692,40%
59
51R$ 408.146,69R$ 1.067,13R$ 45.615,18R$ 122.444,01R$ 76.828,83168,43%R$ 85.710,80R$ 40.095,6287,90%
60
52R$ 408.146,69R$ 1.067,13R$ 46.682,31R$ 122.444,01R$ 75.761,69162,29%R$ 85.710,80R$ 39.028,4983,60%
61
53R$ 408.146,69R$ 1.067,13R$ 47.749,45R$ 122.444,01R$ 74.694,56156,43%R$ 85.710,80R$ 37.961,3679,50%
62
54R$ 408.146,69R$ 1.067,13R$ 48.816,58R$ 122.444,01R$ 73.627,43150,82%R$ 85.710,80R$ 36.894,2275,58%
63
55R$ 408.146,69R$ 1.067,13R$ 49.883,71R$ 122.444,01R$ 72.560,29145,46%R$ 85.710,80R$ 35.827,0971,82%
64
56R$ 408.146,69R$ 1.067,13R$ 50.950,85R$ 122.444,01R$ 71.493,16140,32%R$ 85.710,80R$ 34.759,9668,22%
65
57R$ 408.146,69R$ 1.067,13R$ 52.017,98R$ 122.444,01R$ 70.426,03135,39%R$ 85.710,80R$ 33.692,8264,77%
66
58R$ 408.146,69R$ 1.067,13R$ 53.085,11R$ 122.444,01R$ 69.358,89130,66%R$ 85.710,80R$ 32.625,6961,46%
67
59R$ 408.146,69R$ 1.067,13R$ 54.152,25R$ 122.444,01R$ 68.291,76126,11%R$ 85.710,80R$ 31.558,5658,28%
68
60R$ 408.146,69R$ 1.067,13R$ 55.219,38R$ 134.688,41R$ 79.469,03143,92%R$ 94.281,88R$ 39.062,5070,74%
69
61R$ 440.798,42R$ 1.152,50R$ 56.371,89R$ 145.463,48R$ 89.091,59158,04%R$ 101.824,44R$ 45.452,5580,63%
70
62R$ 440.798,42R$ 1.152,50R$ 57.524,39R$ 145.463,48R$ 87.939,09152,87%R$ 101.824,44R$ 44.300,0577,01%
71
63R$ 440.798,42R$ 1.152,50R$ 58.676,89R$ 145.463,48R$ 86.786,59147,91%R$ 101.824,44R$ 43.147,5473,53%
72
64R$ 440.798,42R$ 1.152,50R$ 59.829,40R$ 145.463,48R$ 85.634,08143,13%R$ 101.824,44R$ 41.995,0470,19%
73
65R$ 440.798,42R$ 1.152,50R$ 60.981,90R$ 145.463,48R$ 84.481,58138,54%R$ 101.824,44R$ 40.842,5366,97%
74
66R$ 440.798,42R$ 1.152,50R$ 62.134,41R$ 145.463,48R$ 83.329,07134,11%R$ 101.824,44R$ 39.690,0363,88%
75
67R$ 440.798,42R$ 1.152,50R$ 63.286,91R$ 145.463,48R$ 82.176,57129,85%R$ 101.824,44R$ 38.537,5260,89%
76
68R$ 440.798,42R$ 1.152,50R$ 64.439,42R$ 145.463,48R$ 81.024,06125,74%R$ 101.824,44R$ 37.385,0258,02%
77
69R$ 440.798,42R$ 1.152,50R$ 65.591,92R$ 145.463,48R$ 79.871,56121,77%R$ 101.824,44R$ 36.232,5255,24%
78
70R$ 440.798,42R$ 1.152,50R$ 66.744,42R$ 145.463,48R$ 78.719,06117,94%R$ 101.824,44R$ 35.080,0152,56%
79
71R$ 440.798,42R$ 1.152,50R$ 67.896,93R$ 145.463,48R$ 77.566,55114,24%R$ 101.824,44R$ 33.927,5149,97%
80
72R$ 440.798,42R$ 1.152,50R$ 69.049,43R$ 145.463,48R$ 76.414,05110,67%R$ 101.824,44R$ 32.775,0047,47%
81
73R$ 476.062,30R$ 1.244,70R$ 70.294,14R$ 157.100,56R$ 86.806,42123,49%R$ 109.970,39R$ 39.676,2556,44%
82
74R$ 476.062,30R$ 1.244,70R$ 71.538,84R$ 157.100,56R$ 85.561,72119,60%R$ 109.970,39R$ 38.431,5553,72%
83
75R$ 476.062,30R$ 1.244,70R$ 72.783,55R$ 157.100,56R$ 84.317,01115,85%R$ 109.970,39R$ 37.186,8451,09%
84
76R$ 476.062,30R$ 1.244,70R$ 74.028,25R$ 157.100,56R$ 83.072,31112,22%R$ 109.970,39R$ 35.942,1448,55%
85
77R$ 476.062,30R$ 1.244,70R$ 75.272,95R$ 157.100,56R$ 81.827,60108,71%R$ 109.970,39R$ 34.697,4446,10%
86
78R$ 476.062,30R$ 1.244,70R$ 76.517,66R$ 157.100,56R$ 80.582,90105,31%R$ 109.970,39R$ 33.452,7343,72%
87
79R$ 476.062,30R$ 1.244,70R$ 77.762,36R$ 157.100,56R$ 79.338,19102,03%R$ 109.970,39R$ 32.208,0341,42%
88
80R$ 476.062,30R$ 1.244,70R$ 79.007,07R$ 157.100,56R$ 78.093,4998,84%R$ 109.970,39R$ 30.963,3239,19%
89
81R$ 476.062,30R$ 1.244,70R$ 80.251,77R$ 157.100,56R$ 76.848,7895,76%R$ 109.970,39R$ 29.718,6237,03%
90
82R$ 476.062,30R$ 1.244,70R$ 81.496,48R$ 157.100,56R$ 75.604,0892,77%R$ 109.970,39R$ 28.473,9134,94%
91
83R$ 476.062,30R$ 1.244,70R$ 82.741,18R$ 157.100,56R$ 74.359,3889,87%R$ 109.970,39R$ 27.229,2132,91%
92
84R$ 476.062,30R$ 1.244,70R$ 83.985,89R$ 157.100,56R$ 73.114,6787,06%R$ 109.970,39R$ 25.984,5030,94%
93
85R$ 514.147,28R$ 1.344,28R$ 85.330,17R$ 169.668,60R$ 84.338,4498,84%R$ 118.768,02R$ 33.437,8539,19%
94
86R$ 514.147,28R$ 1.344,28R$ 86.674,45R$ 169.668,60R$ 82.994,1595,75%R$ 118.768,02R$ 32.093,5737,03%
95
87R$ 514.147,28R$ 1.344,28R$ 88.018,73R$ 169.668,60R$ 81.649,8792,76%R$ 118.768,02R$ 30.749,2934,93%
96
88R$ 514.147,28R$ 1.344,28R$ 89.363,01R$ 169.668,60R$ 80.305,5989,86%R$ 118.768,02R$ 29.405,0132,91%
97
89R$ 514.147,28R$ 1.344,28R$ 90.707,29R$ 169.668,60R$ 78.961,3187,05%R$ 118.768,02R$ 28.060,7330,94%
98
90R$ 514.147,28R$ 1.344,28R$ 92.051,57R$ 169.668,60R$ 77.617,0384,32%R$ 118.768,02R$ 26.716,4529,02%
99
91R$ 514.147,28R$ 1.344,28R$ 93.395,85R$ 169.668,60R$ 76.272,7581,67%R$ 118.768,02R$ 25.372,1727,17%
100
92R$ 514.147,28R$ 1.344,28R$ 94.740,13R$ 169.668,60R$ 74.928,4779,09%R$ 118.768,02R$ 24.027,8925,36%