CPR

C0 1,000.00 €

i 3%

TEMPO Cn (RCDS) Cn (RDC) DIFERENÇA

0.08 1,002.50 € 1,002.47 € (0.03) €
0.25 1,007.50 € 1,007.42 € (0.08) €
0.50 1,015.00 € 1,014.89 € (0.11) €
0.75 1,022.50 € 1,022.42 € (0.08) €
1 1,030.00 € 1,030.00 € - €
2 1,060.00 € 1,060.90 € 0.90 €
3 1,090.00 € 1,092.73 € 2.73 €
4 1,120.00 € 1,125.51 € 5.51 €
5 1,150.00 € 1,159.27 € 9.27 €
6 1,180.00 € 1,194.05 € 14.05 €
7 1,210.00 € 1,229.87 € 19.87 €
8 1,240.00 € 1,266.77 € 26.77 €
9 1,270.00 € 1,304.77 € 34.77 €
10 1,300.00 € 1,343.92 € 43.92 €
11 1,330.00 € 1,384.23 € 54.23 €
12 1,360.00 € 1,425.76 € 65.76 €
13 1,390.00 € 1,468.53 € 78.53 €
14 1,420.00 € 1,512.59 € 92.59 €
15 1,450.00 € 1,557.97 € 107.97 €
16 1,480.00 € 1,604.71 € 124.71 €
17 1,510.00 € 1,652.85 € 142.85 €
18 1,540.00 € 1,702.43 € 162.43 €
19 1,570.00 € 1,753.51 € 183.51 €
20 1,600.00 € 1,806.11 € 206.11 €
* Comparação do Regime Composto vs Regime Dito Simples
* 2000.00
*
* 1800.00
**
1600.00

1400.00

1200.00
CAPITAL PRÓPRIO

1000.00

800.00

600.00

400.00

200.00

0.00
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19

Linha TEMPORAL

TEMPO Cn (RCDS) Cn (RDC)

egime Dito Simples

14 15 16 17 18 19 20 21 22 23 24

Cn (RDC)
 Ações
Data Ativo
5/29/2020 EBAY
5/29/2020 DXCM
5/29/2020 NEM
4/14/2020 REGN
4/14/2020 PAYPAL
4/14/2020 CLX
11/5/2020 EUBG
11/5/2020 TREX
11/5/2020 IRTC

Obrigações
Data Ativo
4/2/2021 BRASIL
4/2/2021 ÁFRICA DO SUL
4/2/2021 ARGENTINA
4/2/2021 CHINA
4/2/2021 COLÔMBIA
4/2/2021 EGIPTO
4/2/2021 MÉXICO
Preço entrada Preço atual Lucro
44.68 € 63.11 € 18.43 €
369.00 € 415.00 € 46.00 €
58.45 € 61.81 € 3.36 €
523.26 € 629.00 € 105.74 €
108.00 € 247.54 € 139.54 €
189.00 € 180.00 € - 9.00 €
117.00 € 150.00 € 33.00 €
76.00 € 94.79 € 18.79 €
233.00 € 206.00 € - 27.00 €

328.86 €

C0 I N LUCRO
1,000.00 € 5% 1 50.00 €
1,000.00 € 5% 2 100.00 €
1,000.00 € 42% 1 424.80 €
1,000.00 € 3% 5 150.00 €
1,000.00 € 6% 10 600.00 €
1,000.00 € 13% 1 130.00 €
1,000.00 € 6% 1 57.60 €

1,512.40 €