Você está na página 1de 22

# Calcule quanto rend

investimento inicial
depsitos mensais
rendimento mensal
anos

1 ano

2 anos

3 anos

meses
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43

R\$ 3,000,000.00
R\$ 10,000.00
0.70%

## Insira o valor inicial que voc pos

Insira quanto voc ir depositar mensalme
Digite a taxa de juros mensal do s

montante total
montante sem juros
R\$3,010,000.00
R\$3,010,000.00
R\$3,041,140.00
R\$3,020,000.00
R\$3,072,497.98
R\$3,030,000.00
R\$3,104,075.47
R\$3,040,000.00
R\$3,135,873.99
R\$3,050,000.00
R\$3,167,895.11
R\$3,060,000.00
R\$3,200,140.38
R\$3,070,000.00
R\$3,232,611.36
R\$3,080,000.00
R\$3,265,309.64
R\$3,090,000.00
R\$3,298,236.81
R\$3,100,000.00
R\$3,331,394.47
R\$3,110,000.00
R\$3,364,784.23
R\$3,120,000.00
R\$3,398,407.72
R\$3,130,000.00
R\$3,432,266.57
R\$3,140,000.00
R\$3,466,362.44
R\$3,150,000.00
R\$3,500,696.97
R\$3,160,000.00
R\$3,535,271.85
R\$3,170,000.00
R\$3,570,088.75
R\$3,180,000.00
R\$3,605,149.38
R\$3,190,000.00
R\$3,640,455.42
R\$3,200,000.00
R\$3,676,008.61
R\$3,210,000.00
R\$3,711,810.67
R\$3,220,000.00
R\$3,747,863.34
R\$3,230,000.00
R\$3,784,168.39
R\$3,240,000.00
R\$3,820,727.57
R\$3,250,000.00
R\$3,857,542.66
R\$3,260,000.00
R\$3,894,615.46
R\$3,270,000.00
R\$3,931,947.77
R\$3,280,000.00
R\$3,969,541.40
R\$3,290,000.00
R\$4,007,398.19
R\$3,300,000.00
R\$4,045,519.98
R\$3,310,000.00
R\$4,083,908.62
R\$3,320,000.00
R\$4,122,565.98
R\$3,330,000.00
R\$4,161,493.94
R\$3,340,000.00
R\$4,200,694.40
R\$3,350,000.00
R\$4,240,169.26
R\$3,360,000.00
R\$4,279,920.44
R\$3,370,000.00
R\$4,319,949.89
R\$3,380,000.00
R\$4,360,259.54
R\$3,390,000.00
R\$4,400,851.35
R\$3,400,000.00
R\$4,441,727.31
R\$3,410,000.00
R\$4,482,889.40
R\$3,420,000.00
R\$4,524,339.63
R\$3,430,000.00

4 anos

5 anos

6 anos

7 anos

44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94

R\$4,566,080.01
R\$4,608,112.57
R\$4,650,439.35
R\$4,693,062.43
R\$4,735,983.87
R\$4,779,205.75
R\$4,822,730.19
R\$4,866,559.31
R\$4,910,695.22
R\$4,955,140.09
R\$4,999,896.07
R\$5,044,965.34
R\$5,090,350.10
R\$5,136,052.55
R\$5,182,074.92
R\$5,228,419.44
R\$5,275,088.38
R\$5,322,084.00
R\$5,369,408.58
R\$5,417,064.44
R\$5,465,053.89
R\$5,513,379.27
R\$5,562,042.93
R\$5,611,047.23
R\$5,660,394.56
R\$5,710,087.32
R\$5,760,127.93
R\$5,810,518.83
R\$5,861,262.46
R\$5,912,361.30
R\$5,963,817.82
R\$6,015,634.55
R\$6,067,813.99
R\$6,120,358.69
R\$6,173,271.20
R\$6,226,554.10
R\$6,280,209.98
R\$6,334,241.45
R\$6,388,651.14
R\$6,443,441.69
R\$6,498,615.79
R\$6,554,176.10
R\$6,610,125.33
R\$6,666,466.21
R\$6,723,201.47
R\$6,780,333.88
R\$6,837,866.22
R\$6,895,801.28
R\$6,954,141.89
R\$7,012,890.88
R\$7,072,051.12

R\$3,440,000.00
R\$3,450,000.00
R\$3,460,000.00
R\$3,470,000.00
R\$3,480,000.00
R\$3,490,000.00
R\$3,500,000.00
R\$3,510,000.00
R\$3,520,000.00
R\$3,530,000.00
R\$3,540,000.00
R\$3,550,000.00
R\$3,560,000.00
R\$3,570,000.00
R\$3,580,000.00
R\$3,590,000.00
R\$3,600,000.00
R\$3,610,000.00
R\$3,620,000.00
R\$3,630,000.00
R\$3,640,000.00
R\$3,650,000.00
R\$3,660,000.00
R\$3,670,000.00
R\$3,680,000.00
R\$3,690,000.00
R\$3,700,000.00
R\$3,710,000.00
R\$3,720,000.00
R\$3,730,000.00
R\$3,740,000.00
R\$3,750,000.00
R\$3,760,000.00
R\$3,770,000.00
R\$3,780,000.00
R\$3,790,000.00
R\$3,800,000.00
R\$3,810,000.00
R\$3,820,000.00
R\$3,830,000.00
R\$3,840,000.00
R\$3,850,000.00
R\$3,860,000.00
R\$3,870,000.00
R\$3,880,000.00
R\$3,890,000.00
R\$3,900,000.00
R\$3,910,000.00
R\$3,920,000.00
R\$3,930,000.00
R\$3,940,000.00

8 anos

9 anos

10 anos

11 anos

12 anos

95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145

R\$7,131,625.48
R\$7,191,616.86
R\$7,252,028.17
R\$7,312,862.37
R\$7,374,122.41
R\$7,435,811.26
R\$7,497,931.94
R\$7,560,487.47
R\$7,623,480.88
R\$7,686,915.25
R\$7,750,793.65
R\$7,815,119.21
R\$7,879,895.04
R\$7,945,124.31
R\$8,010,810.18
R\$8,076,955.85
R\$8,143,564.54
R\$8,210,639.49
R\$8,278,183.97
R\$8,346,201.26
R\$8,414,694.66
R\$8,483,667.53
R\$8,553,123.20
R\$8,623,065.06
R\$8,693,496.52
R\$8,764,420.99
R\$8,835,841.94
R\$8,907,762.83
R\$8,980,187.17
R\$9,053,118.48
R\$9,126,560.31
R\$9,200,516.24
R\$9,274,989.85
R\$9,349,984.78
R\$9,425,504.67
R\$9,501,553.20
R\$9,578,134.08
R\$9,655,251.02
R\$9,732,907.77
R\$9,811,108.13
R\$9,889,855.88
R\$9,969,154.88
R\$10,049,008.96
R\$10,129,422.02
R\$10,210,397.98
R\$10,291,940.76
R\$10,374,054.35
R\$10,456,742.73
R\$10,540,009.93
R\$10,623,860.00
R\$10,708,297.02

R\$3,950,000.00
R\$3,960,000.00
R\$3,970,000.00
R\$3,980,000.00
R\$3,990,000.00
R\$4,000,000.00
R\$4,010,000.00
R\$4,020,000.00
R\$4,030,000.00
R\$4,040,000.00
R\$4,050,000.00
R\$4,060,000.00
R\$4,070,000.00
R\$4,080,000.00
R\$4,090,000.00
R\$4,100,000.00
R\$4,110,000.00
R\$4,120,000.00
R\$4,130,000.00
R\$4,140,000.00
R\$4,150,000.00
R\$4,160,000.00
R\$4,170,000.00
R\$4,180,000.00
R\$4,190,000.00
R\$4,200,000.00
R\$4,210,000.00
R\$4,220,000.00
R\$4,230,000.00
R\$4,240,000.00
R\$4,250,000.00
R\$4,260,000.00
R\$4,270,000.00
R\$4,280,000.00
R\$4,290,000.00
R\$4,300,000.00
R\$4,310,000.00
R\$4,320,000.00
R\$4,330,000.00
R\$4,340,000.00
R\$4,350,000.00
R\$4,360,000.00
R\$4,370,000.00
R\$4,380,000.00
R\$4,390,000.00
R\$4,400,000.00
R\$4,410,000.00
R\$4,420,000.00
R\$4,430,000.00
R\$4,440,000.00
R\$4,450,000.00

13 anos

14 anos

15 anos

16 anos

146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196

R\$10,793,325.10
R\$10,878,948.37
R\$10,965,171.01
R\$11,051,997.21
R\$11,139,431.19
R\$11,227,477.21
R\$11,316,139.55
R\$11,405,422.52
R\$11,495,330.48
R\$11,585,867.79
R\$11,677,038.87
R\$11,768,848.14
R\$11,861,300.08
R\$11,954,399.18
R\$12,048,149.97
R\$12,142,557.02
R\$12,237,624.92
R\$12,333,358.30
R\$12,429,761.80
R\$12,526,840.14
R\$12,624,598.02
R\$12,723,040.20
R\$12,822,171.48
R\$12,921,996.69
R\$13,022,520.66
R\$13,123,748.31
R\$13,225,684.54
R\$13,328,334.34
R\$13,431,702.68
R\$13,535,794.60
R\$13,640,615.16
R\$13,746,169.46
R\$13,852,462.65
R\$13,959,499.89
R\$14,067,286.39
R\$14,175,827.39
R\$14,285,128.18
R\$14,395,194.08
R\$14,506,030.44
R\$14,617,642.65
R\$14,730,036.15
R\$14,843,216.40
R\$14,957,188.92
R\$15,071,959.24
R\$15,187,532.96
R\$15,303,915.69
R\$15,421,113.10
R\$15,539,130.89
R\$15,657,974.81
R\$15,777,650.63
R\$15,898,164.18

R\$4,460,000.00
R\$4,470,000.00
R\$4,480,000.00
R\$4,490,000.00
R\$4,500,000.00
R\$4,510,000.00
R\$4,520,000.00
R\$4,530,000.00
R\$4,540,000.00
R\$4,550,000.00
R\$4,560,000.00
R\$4,570,000.00
R\$4,580,000.00
R\$4,590,000.00
R\$4,600,000.00
R\$4,610,000.00
R\$4,620,000.00
R\$4,630,000.00
R\$4,640,000.00
R\$4,650,000.00
R\$4,660,000.00
R\$4,670,000.00
R\$4,680,000.00
R\$4,690,000.00
R\$4,700,000.00
R\$4,710,000.00
R\$4,720,000.00
R\$4,730,000.00
R\$4,740,000.00
R\$4,750,000.00
R\$4,760,000.00
R\$4,770,000.00
R\$4,780,000.00
R\$4,790,000.00
R\$4,800,000.00
R\$4,810,000.00
R\$4,820,000.00
R\$4,830,000.00
R\$4,840,000.00
R\$4,850,000.00
R\$4,860,000.00
R\$4,870,000.00
R\$4,880,000.00
R\$4,890,000.00
R\$4,900,000.00
R\$4,910,000.00
R\$4,920,000.00
R\$4,930,000.00
R\$4,940,000.00
R\$4,950,000.00
R\$4,960,000.00

17 anos

18 anos

19 anos

20 anos

197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

R\$16,019,521.33
R\$16,141,727.98
R\$16,264,790.08
R\$16,388,713.61
R\$16,513,504.60
R\$16,639,169.14
R\$16,765,713.32
R\$16,893,143.31
R\$17,021,465.32
R\$17,150,685.57
R\$17,280,810.37
R\$17,411,846.05
R\$17,543,798.97
R\$17,676,675.56
R\$17,810,482.29
R\$17,945,225.67
R\$18,080,912.24
R\$18,217,548.63
R\$18,355,141.47
R\$18,493,697.46
R\$18,633,223.34
R\$18,773,725.91
R\$18,915,211.99
R\$19,057,688.47
R\$19,201,162.29
R\$19,345,640.43
R\$19,491,129.91
R\$19,637,637.82
R\$19,785,171.28
R\$19,933,737.48
R\$20,083,343.65
R\$20,233,997.05
R\$20,385,705.03
R\$20,538,474.97
R\$20,692,314.29
R\$20,847,230.49
R\$21,003,231.10
R\$21,160,323.72
R\$21,318,515.99
R\$21,477,815.60
R\$21,638,230.31
R\$21,799,767.92
R\$21,962,436.30
R\$22,126,243.35

R\$4,970,000.00
R\$4,980,000.00
R\$4,990,000.00
R\$5,000,000.00
R\$5,010,000.00
R\$5,020,000.00
R\$5,030,000.00
R\$5,040,000.00
R\$5,050,000.00
R\$5,060,000.00
R\$5,070,000.00
R\$5,080,000.00
R\$5,090,000.00
R\$5,100,000.00
R\$5,110,000.00
R\$5,120,000.00
R\$5,130,000.00
R\$5,140,000.00
R\$5,150,000.00
R\$5,160,000.00
R\$5,170,000.00
R\$5,180,000.00
R\$5,190,000.00
R\$5,200,000.00
R\$5,210,000.00
R\$5,220,000.00
R\$5,230,000.00
R\$5,240,000.00
R\$5,250,000.00
R\$5,260,000.00
R\$5,270,000.00
R\$5,280,000.00
R\$5,290,000.00
R\$5,300,000.00
R\$5,310,000.00
R\$5,320,000.00
R\$5,330,000.00
R\$5,340,000.00
R\$5,350,000.00
R\$5,360,000.00
R\$5,370,000.00
R\$5,380,000.00
R\$5,390,000.00
R\$5,400,000.00

## cule quanto render seu investimento

Insira o valor inicial que voc possu para investir
quanto voc ir depositar mensalmente no seu investimento
Digite a taxa de juros mensal do seu investimento
juros totais

R\$0.00
R\$21,140.00
R\$42,497.98
R\$64,075.47
R\$85,873.99
R\$107,895.11
R\$130,140.38
R\$152,611.36
R\$175,309.64
R\$198,236.81
R\$221,394.47
R\$244,784.23
R\$268,407.72
R\$292,266.57
R\$316,362.44
R\$340,696.97
R\$365,271.85
R\$390,088.75
R\$415,149.38
R\$440,455.42
R\$466,008.61
R\$491,810.67
R\$517,863.34
R\$544,168.39
R\$570,727.57
R\$597,542.66
R\$624,615.46
R\$651,947.77
R\$679,541.40
R\$707,398.19
R\$735,519.98
R\$763,908.62
R\$792,565.98
R\$821,493.94
R\$850,694.40
R\$880,169.26
R\$909,920.44
R\$939,949.89
R\$970,259.54
R\$1,000,851.35
R\$1,031,727.31
R\$1,062,889.40
R\$1,094,339.63

R\$21,140.00
R\$21,357.98
R\$21,577.49
R\$21,798.53
R\$22,021.12
R\$22,245.27
R\$22,470.98
R\$22,698.28
R\$22,927.17
R\$23,157.66
R\$23,389.76
R\$23,623.49
R\$23,858.85
R\$24,095.87
R\$24,334.54
R\$24,574.88
R\$24,816.90
R\$25,060.62
R\$25,306.05
R\$25,553.19
R\$25,802.06
R\$26,052.67
R\$26,305.04
R\$26,559.18
R\$26,815.09
R\$27,072.80
R\$27,332.31
R\$27,593.63
R\$27,856.79
R\$28,121.79
R\$28,388.64
R\$28,657.36
R\$28,927.96
R\$29,200.46
R\$29,474.86
R\$29,751.18
R\$30,029.44
R\$30,309.65
R\$30,591.82
R\$30,875.96
R\$31,162.09
R\$31,450.23

## Visite regularmente o blog Dicas do

obtenha dicas sobre Educao Financ

## Guia de uso da planilha: Insira os dad

investimento inicial, depsitos mensa
rendimento mensal nos campos
correspondentes.

## Caso voc tenha apenas o rendimento

do investimento, o divida por 12
(investimento/12) e o insira o resultad
rendimento mensal

## Voc pode acompanhar na planilha

montante sem juros, ou seja quanto
teria se apenas fosse juntando o dinh

## Na coluna de juros totais observe o

do seu rendimento ms a ms, quanto
est ganhando apenas por no utilizar
dinheiro.

R\$1,126,080.01
R\$1,158,112.57
R\$1,190,439.35
R\$1,223,062.43
R\$1,255,983.87
R\$1,289,205.75
R\$1,322,730.19
R\$1,356,559.31
R\$1,390,695.22
R\$1,425,140.09
R\$1,459,896.07
R\$1,494,965.34
R\$1,530,350.10
R\$1,566,052.55
R\$1,602,074.92
R\$1,638,419.44
R\$1,675,088.38
R\$1,712,084.00
R\$1,749,408.58
R\$1,787,064.44
R\$1,825,053.89
R\$1,863,379.27
R\$1,902,042.93
R\$1,941,047.23
R\$1,980,394.56
R\$2,020,087.32
R\$2,060,127.93
R\$2,100,518.83
R\$2,141,262.46
R\$2,182,361.30
R\$2,223,817.82
R\$2,265,634.55
R\$2,307,813.99
R\$2,350,358.69
R\$2,393,271.20
R\$2,436,554.10
R\$2,480,209.98
R\$2,524,241.45
R\$2,568,651.14
R\$2,613,441.69
R\$2,658,615.79
R\$2,704,176.10
R\$2,750,125.33
R\$2,796,466.21
R\$2,843,201.47
R\$2,890,333.88
R\$2,937,866.22
R\$2,985,801.28
R\$3,034,141.89
R\$3,082,890.88
R\$3,132,051.12

R\$31,740.38
R\$32,032.56
R\$32,326.79
R\$32,623.08
R\$32,921.44
R\$33,221.89
R\$33,524.44
R\$33,829.11
R\$34,135.92
R\$34,444.87
R\$34,755.98
R\$35,069.27
R\$35,384.76
R\$35,702.45
R\$36,022.37
R\$36,344.52
R\$36,668.94
R\$36,995.62
R\$37,324.59
R\$37,655.86
R\$37,989.45
R\$38,325.38
R\$38,663.65
R\$39,004.30
R\$39,347.33
R\$39,692.76
R\$40,040.61
R\$40,390.90
R\$40,743.63
R\$41,098.84
R\$41,456.53
R\$41,816.72
R\$42,179.44
R\$42,544.70
R\$42,912.51
R\$43,282.90
R\$43,655.88
R\$44,031.47
R\$44,409.69
R\$44,790.56
R\$45,174.09
R\$45,560.31
R\$45,949.23
R\$46,340.88
R\$46,735.26
R\$47,132.41
R\$47,532.34
R\$47,935.06
R\$48,340.61
R\$48,748.99
R\$49,160.24

R\$3,181,625.48
R\$3,231,616.86
R\$3,282,028.17
R\$3,332,862.37
R\$3,384,122.41
R\$3,435,811.26
R\$3,487,931.94
R\$3,540,487.47
R\$3,593,480.88
R\$3,646,915.25
R\$3,700,793.65
R\$3,755,119.21
R\$3,809,895.04
R\$3,865,124.31
R\$3,920,810.18
R\$3,976,955.85
R\$4,033,564.54
R\$4,090,639.49
R\$4,148,183.97
R\$4,206,201.26
R\$4,264,694.66
R\$4,323,667.53
R\$4,383,123.20
R\$4,443,065.06
R\$4,503,496.52
R\$4,564,420.99
R\$4,625,841.94
R\$4,687,762.83
R\$4,750,187.17
R\$4,813,118.48
R\$4,876,560.31
R\$4,940,516.24
R\$5,004,989.85
R\$5,069,984.78
R\$5,135,504.67
R\$5,201,553.20
R\$5,268,134.08
R\$5,335,251.02
R\$5,402,907.77
R\$5,471,108.13
R\$5,539,855.88
R\$5,609,154.88
R\$5,679,008.96
R\$5,749,422.02
R\$5,820,397.98
R\$5,891,940.76
R\$5,964,054.35
R\$6,036,742.73
R\$6,110,009.93
R\$6,183,860.00
R\$6,258,297.02

R\$49,574.36
R\$49,991.38
R\$50,411.32
R\$50,834.20
R\$51,260.04
R\$51,688.86
R\$52,120.68
R\$52,555.52
R\$52,993.41
R\$53,434.37
R\$53,878.41
R\$54,325.56
R\$54,775.83
R\$55,229.27
R\$55,685.87
R\$56,145.67
R\$56,608.69
R\$57,074.95
R\$57,544.48
R\$58,017.29
R\$58,493.41
R\$58,972.86
R\$59,455.67
R\$59,941.86
R\$60,431.46
R\$60,924.48
R\$61,420.95
R\$61,920.89
R\$62,424.34
R\$62,931.31
R\$63,441.83
R\$63,955.92
R\$64,473.61
R\$64,994.93
R\$65,519.89
R\$66,048.53
R\$66,580.87
R\$67,116.94
R\$67,656.76
R\$68,200.35
R\$68,747.76
R\$69,298.99
R\$69,854.08
R\$70,413.06
R\$70,975.95
R\$71,542.79
R\$72,113.59
R\$72,688.38
R\$73,267.20
R\$73,850.07
R\$74,437.02

R\$6,333,325.10
R\$6,408,948.37
R\$6,485,171.01
R\$6,561,997.21
R\$6,639,431.19
R\$6,717,477.21
R\$6,796,139.55
R\$6,875,422.52
R\$6,955,330.48
R\$7,035,867.79
R\$7,117,038.87
R\$7,198,848.14
R\$7,281,300.08
R\$7,364,399.18
R\$7,448,149.97
R\$7,532,557.02
R\$7,617,624.92
R\$7,703,358.30
R\$7,789,761.80
R\$7,876,840.14
R\$7,964,598.02
R\$8,053,040.20
R\$8,142,171.48
R\$8,231,996.69
R\$8,322,520.66
R\$8,413,748.31
R\$8,505,684.54
R\$8,598,334.34
R\$8,691,702.68
R\$8,785,794.60
R\$8,880,615.16
R\$8,976,169.46
R\$9,072,462.65
R\$9,169,499.89
R\$9,267,286.39
R\$9,365,827.39
R\$9,465,128.18
R\$9,565,194.08
R\$9,666,030.44
R\$9,767,642.65
R\$9,870,036.15
R\$9,973,216.40
R\$10,077,188.92
R\$10,181,959.24
R\$10,287,532.96
R\$10,393,915.69
R\$10,501,113.10
R\$10,609,130.89
R\$10,717,974.81
R\$10,827,650.63
R\$10,938,164.18

R\$75,028.08
R\$75,623.28
R\$76,222.64
R\$76,826.20
R\$77,433.98
R\$78,046.02
R\$78,662.34
R\$79,282.98
R\$79,907.96
R\$80,537.31
R\$81,171.07
R\$81,809.27
R\$82,451.94
R\$83,099.10
R\$83,750.79
R\$84,407.05
R\$85,067.90
R\$85,733.37
R\$86,403.51
R\$87,078.33
R\$87,757.88
R\$88,442.19
R\$89,131.28
R\$89,825.20
R\$90,523.98
R\$91,227.64
R\$91,936.24
R\$92,649.79
R\$93,368.34
R\$94,091.92
R\$94,820.56
R\$95,554.31
R\$96,293.19
R\$97,037.24
R\$97,786.50
R\$98,541.00
R\$99,300.79
R\$100,065.90
R\$100,836.36
R\$101,612.21
R\$102,393.50
R\$103,180.25
R\$103,972.51
R\$104,770.32
R\$105,573.71
R\$106,382.73
R\$107,197.41
R\$108,017.79
R\$108,843.92
R\$109,675.82
R\$110,513.55

R\$11,049,521.33
R\$11,161,727.98
R\$11,274,790.08
R\$11,388,713.61
R\$11,503,504.60
R\$11,619,169.14
R\$11,735,713.32
R\$11,853,143.31
R\$11,971,465.32
R\$12,090,685.57
R\$12,210,810.37
R\$12,331,846.05
R\$12,453,798.97
R\$12,576,675.56
R\$12,700,482.29
R\$12,825,225.67
R\$12,950,912.24
R\$13,077,548.63
R\$13,205,141.47
R\$13,333,697.46
R\$13,463,223.34
R\$13,593,725.91
R\$13,725,211.99
R\$13,857,688.47
R\$13,991,162.29
R\$14,125,640.43
R\$14,261,129.91
R\$14,397,637.82
R\$14,535,171.28
R\$14,673,737.48
R\$14,813,343.65
R\$14,953,997.05
R\$15,095,705.03
R\$15,238,474.97
R\$15,382,314.29
R\$15,527,230.49
R\$15,673,231.10
R\$15,820,323.72
R\$15,968,515.99
R\$16,117,815.60
R\$16,268,230.31
R\$16,419,767.92
R\$16,572,436.30
R\$16,726,243.35

R\$111,357.15
R\$112,206.65
R\$113,062.10
R\$113,923.53
R\$114,791.00
R\$115,664.53
R\$116,544.18
R\$117,429.99
R\$118,322.00
R\$119,220.26
R\$120,124.80
R\$121,035.67
R\$121,952.92
R\$122,876.59
R\$123,806.73
R\$124,743.38
R\$125,686.58
R\$126,636.39
R\$127,592.84
R\$128,555.99
R\$129,525.88
R\$130,502.56
R\$131,486.08
R\$132,476.48
R\$133,473.82
R\$134,478.14
R\$135,489.48
R\$136,507.91
R\$137,533.46
R\$138,566.20
R\$139,606.16
R\$140,653.41
R\$141,707.98
R\$142,769.94
R\$143,839.32
R\$144,916.20
R\$146,000.61
R\$147,092.62
R\$148,192.27
R\$149,299.61
R\$150,414.71
R\$151,537.61
R\$152,668.38
R\$153,807.05

## gularmente o blog Dicas do Di e

dicas sobre Educao Financeira.

## so da planilha: Insira os dados de

ento inicial, depsitos mensais, e
imento mensal nos campos
correspondentes.

## tenha apenas o rendimento anual

nvestimento, o divida por 12
ento/12) e o insira o resultado no
rendimento mensal

## ode acompanhar na planilha, o

e sem juros, ou seja quanto voc
penas fosse juntando o dinheiro.

## de juros totais observe o valor

dimento ms a ms, quanto voc
ando apenas por no utilizar esse
dinheiro.

2014
MAIO (10 dias)
JUNHO
JULHO
AGOSTO
SETEMBRO
OUTUBRO
NOVEMBRO
DEZEMBRO

VALOR U\$
VALOR FINAL U\$
VALOR R\$
513
571
571
449

1134
1279

VALOR FINAL R\$
1279

LUCRO
APORTE R\$
R\$ 145
11.24%
12.75%
1200
300

ATIVO

VALOR EM R\$

POUPANA
BITCOIN

250,000
1,000,000

TOTAL

1,250,000

TESOURO DIRETO
LCI
LCA
OURO
DLAR
EURO
AES
FUNDOS IMOBILIRIOS

500,000
500,000
500,000
500,000
250,000
250,000
2,000,000
500,000

TOTAL

5,000,000

0.50%
10%

3%

LUCRO MENSAL
1,000
100,000

6%
313%

101,000

60,000

250,000

PORCENTAGEM

## 12,000 6 MESES DE RENDA

2,130,000
2,140,000

42%

850,000

3,000,000

10%
10%
10%
10%
5%
5%
40%
10%

ATIVO

VALOR EM R\$

POUPANA
BITCOIN

500,000
2,000,000

TOTAL

2,500,000

TESOURO DIRETO
LCI
LCA
OURO
DLAR
EURO
AES
FUNDOS IMOBILIRIOS

2,000,000
2,000,000
2,000,000
2,000,000
1,000,000
1,000,000
8,000,000
2,000,000

TOTAL

LUCRO MENSAL

0.50%
10%

2,500
175,000
101,000

3%

20,000,000

60,000

250,000
0

6%
313%

PORCENTAGEM

2,130,000
2,140,000

42%

850,000

3,000,000

10%
10%
10%
10%
5%
5%
40%
10%
100%

AO
GETI3
ABEV3
BBAS3
CMIG3
HGTX3
CIEL3
ETER3
EZTC3
GRND3
KLBN11
RENT3
LEVE3
BNBR3
PSSA3
TAEE11
VIVT3
WHRL3
BBDC3
ITUB4

COT. JUNHO