| No. of Periods | Value with options (R$) | Variation (%) |
| 1 | 3.406.189,15 |
|
| 2 | 5.155.538,08 | 51.36% |
| 3 | 6.224.000,00 | 20.72% |
| 4 | 7.607.400,00 | 22.23% |
| 5 | 8.765.400,00 | 15.22% |
| 6 | 9.895.400,00 | 12.89% |
| 7 | 10.867.000,00 | 9.82% |
| 8 | 11.818.000,00 | 8.75% |
| 9 | 12.675.000,00 | 7.25% |
| 10 | 13.501.000,00 | 6.52% |
| 11 | 14.272.000,00 | 5.71% |
| 12 | 15.009.000,00 | 5.16% |