Anlise de Investimento

*Alterar somente onde est em amarelo

Investimento Inicial
Investimento mensal
Equivalente/Ms
Juros no ano
Anos
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

1,000.00
1.00%
6.60%

Quantia no Final do AnoMeses

R$ 12,682.50
12
R$ 26,973.46
24
R$ 43,076.88
36
R$ 61,222.61
48
R$ 81,669.67
60
R$ 104,709.93
72
R$ 130,672.27
84
R$ 159,927.29
96
R$ 192,892.58
108
R$ 230,038.69
120
R$ 271,895.86
132
R$ 319,061.56
144
R$ 372,209.05
156
R$ 432,096.98
168
R$ 499,580.20
180
R$ 575,621.97
192
R$ 661,307.75
204
R$ 757,860.63
216
R$ 866,658.83
228
R$ 989,255.37
240
R$ 1,127,400.21
252
R$ 1,283,065.28
264
R$ 1,458,472.57
276
R$ 1,656,125.91
288
R$ 1,878,846.63
300
R$ 2,129,813.91
312
R$ 2,412,610.13
324
R$ 2,731,271.98
336
R$ 3,090,348.13
348
R$ 3,494,964.13
360

Conta linear
12,000.00
24,000.00
36,000.00
48,000.00
60,000.00
72,000.00
84,000.00
96,000.00
108,000.00
120,000.00
132,000.00
144,000.00
156,000.00
168,000.00
180,000.00
192,000.00
204,000.00
216,000.00
228,000.00
240,000.00
252,000.00
264,000.00
276,000.00
288,000.00
300,000.00
312,000.00
324,000.00
336,000.00
348,000.00
360,000.00

Dinheiro ganho sem esforoRenda passiva por ms

R$ 682.50
R$ 126.83
R$ 2,973.46
R$ 269.73
R$ 7,076.88
R$ 430.77
R$ 13,222.61
R$ 612.23
R$ 21,669.67
R$ 816.70
R$ 32,709.93
R$ 1,047.10
R$ 46,672.27
R$ 1,306.72
R$ 63,927.29
R$ 1,599.27
R$ 84,892.58
R$ 1,928.93
R$ 110,038.69
R$ 2,300.39
R$ 139,895.86
R$ 2,718.96
R$ 175,061.56
R$ 3,190.62
R$ 216,209.05
R$ 3,722.09
R$ 264,096.98
R$ 4,320.97
R$ 319,580.20
R$ 4,995.80
R$ 383,621.97
R$ 5,756.22
R$ 457,307.75
R$ 6,613.08
R$ 541,860.63
R$ 7,578.61
R$ 638,658.83
R$ 8,666.59
R$ 749,255.37
R$ 9,892.55
R$ 875,400.21
R$ 11,274.00
R$ 1,019,065.28
R$ 12,830.65
R$ 1,182,472.57
R$ 14,584.73
R$ 1,368,125.91
R$ 16,561.26
R$ 1,578,846.63
R$ 18,788.47
R$ 1,817,813.91
R$ 21,298.14
R$ 2,088,610.13
R$ 24,126.10
R$ 2,395,271.98
R$ 27,312.72
R$ 2,742,348.13
R$ 30,903.48
R$ 3,134,964.13
R$ 34,949.64

* Quantia no final do ano: quanto voc teria se investisse, no final de cada ano.
* Conta linear: quanto voc teria se guardasse a mesma grana no colcho.
* Dinheiro ganho sem esforo: quanto voc ganha por deixar o dinheiro investido, o dinheiro trabalhando por voc.
* Renda passiva por ms: Quanto voc passaria a ganhar por ms, se vivesse da renda investida no fundo.