Escolar Documentos
Profissional Documentos
Cultura Documentos
e" calcula de forma automática quanto você receberia de renda passiva e acumularia de patrimônio em 2 cenári
e com reinvestimento dos dividendos.
ntadas de verde para simular esses cenários alterando: quanto você consegue investir por mês, o preço da cota d
anto a cota valoriza por ano.
uem fórmulas e é aconselhável que você não mexa nelas (elas estão protegidas por senha).
nha da planilha, envie um direct pra mim no Instagram (@lucas_edufinance) que eu tenho uma surpresa pra voc
agosto de 2022).
MXRF11.
Últimos 5 an
Dividendo mínimo pago
Dividendo médio pago
Dividendo máximo pago
R$ 10.60
Valor Investido
Últimos 5 anos R$ 1,000 R$ 10,000.00 R$ 100,000.00
mínimo pago 0.35% R$ 3.47 R$ 34.86 R$ 348.70
médio pago 0.72% R$ 7.18 R$ 72.01 R$ 720.35
máximo pago 1.22% R$ 12.15 R$ 121.90 R$ 1,219.39
PREMISSAS
Salário R$ 14,000.00
Aporte mensal R$ 350.00
Valor Inicial da Cota R$ 10.70
Valorização da Cota 5% ao ano 0.4074% ao mês
Dividendo 1%
1317 R$ 15,188.22
2499 R$ 30,625.85
6395 R$ 91,875.66
84 6479 R$ 93,351.67 R$ 1.04
84 6563 R$ 94,833.68 R$ 7.48
85 6648 R$ 96,339.45 R$ 9.63
86 6734 R$ 97,869.15 R$ 7.62
87 6821 R$ 99,422.93 R$ 1.62
87 6908 R$ 100,983.05 R$ 9.71
88 6996 R$ 102,567.52 R$ 14.00
89 7085 R$ 104,176.53 R$ 14.65
90 7175 R$ 105,810.25 R$ 11.81
91 7266 R$ 107,468.85 R$ 5.65
91 7357 R$ 109,134.21 R$ 14.62
93 7450 R$ 110,843.10 R$ 2.11
93 7543 R$ 112,558.95 R$ 5.20
94 7637 R$ 114,300.32 R$ 5.52
95 7732 R$ 116,067.39 R$ 3.22
95 7827 R$ 117,841.66 R$ 17.16
97 7924 R$ 119,660.65 R$ 9.97
98 8022 R$ 121,505.89 R$ 0.69
98 8120 R$ 123,358.65 R$ 8.39
99 8219 R$ 125,237.94 R$ 14.24
100 8319 R$ 127,143.94 R$ 18.43
102 8421 R$ 129,095.99 R$ 1.99
102 8523 R$ 131,055.98 R$ 3.58
103 8626 R$ 133,043.26 R$ 4.05
104 8730 R$ 135,058.01 R$ 3.60
105 8835 R$ 137,100.41 R$ 2.42
106 8941 R$ 139,170.67 R$ 0.70
106 9047 R$ 141,249.36 R$ 18.25
108 9155 R$ 143,375.90 R$ 15.85
109 9264 R$ 145,530.88 R$ 13.52
110 9374 R$ 147,714.48 R$ 11.44
111 9485 R$ 149,926.92 R$ 9.84
112 9597 R$ 152,168.38 R$ 8.91
113 9710 R$ 154,439.07 R$ 8.88
114 9824 R$ 156,739.18 R$ 9.94
115 9939 R$ 159,068.92 R$ 12.33
116 10055 R$ 161,428.50 R$ 16.26
118 10173 R$ 163,838.54 R$ 1.53
118 10291 R$ 166,258.40 R$ 9.41
119 10410 R$ 168,708.71 R$ 19.51
121 10531 R$ 171,210.34 R$ 11.37
122 10653 R$ 173,742.93 R$ 6.04
123 10776 R$ 176,306.69 R$ 3.73
124 10900 R$ 178,901.81 R$ 4.70
125 11025 R$ 181,528.52 R$ 9.19
126 11151 R$ 184,187.04 R$ 17.44
128 11279 R$ 186,898.75 R$ 8.51
129 11408 R$ 189,642.78 R$ 3.96
130 11538 R$ 192,419.36 R$ 4.05
131 11669 R$ 195,228.68 R$ 9.04
132 11801 R$ 198,070.99 R$ 19.18
134 11935 R$ 200,968.12 R$ 13.11
135 12070 R$ 203,898.76 R$ 12.86
136 12206 R$ 206,863.13 R$ 18.70
138 12344 R$ 209,883.36 R$ 9.00
139 12483 R$ 212,937.86 R$ 6.06
140 12623 R$ 216,026.88 R$ 10.17
141 12764 R$ 219,150.63 R$ 21.61
143 12907 R$ 222,331.60 R$ 18.41
145 13052 R$ 225,570.20 R$ 0.91
13052 R$ 225,570.20
Dividendo
R$ 3.42
R$ 6.98
R$ 10.57
R$ 14.19
R$ 17.94
R$ 21.73
R$ 25.55
R$ 29.39
R$ 33.27
R$ 37.29
R$ 41.23
R$ 45.32
R$ 49.43
R$ 53.70
R$ 57.88
R$ 62.21
R$ 66.57
R$ 71.09
R$ 75.52
R$ 80.11
R$ 84.73
R$ 89.38
R$ 94.19
R$ 99.04
R$ 103.93
R$ 108.85
R$ 113.94
R$ 119.06
R$ 124.22
R$ 129.42
R$ 134.78
R$ 140.19
R$ 145.63
R$ 151.12
R$ 156.77
R$ 162.47
R$ 2,761.13
R$ 168.33
R$ 174.12
R$ 180.07
R$ 186.20
R$ 192.24
R$ 198.46
R$ 204.73
R$ 211.17
R$ 217.66
R$ 224.20
R$ 230.79
R$ 237.56
R$ 244.38
R$ 251.38
R$ 258.44
R$ 265.55
R$ 272.84
R$ 280.06
R$ 287.60
R$ 295.06
R$ 302.71
R$ 310.55
R$ 318.46
R$ 326.42
R$ 334.44
R$ 342.66
R$ 9,277.24
R$ 350.94
R$ 359.42
R$ 367.96
R$ 376.71
R$ 385.52
R$ 394.40
R$ 403.48
R$ 412.63
R$ 421.99
R$ 431.42
R$ 440.92
R$ 450.64
R$ 460.43
R$ 470.43
R$ 480.65
R$ 490.81
R$ 501.33
R$ 511.78
R$ 522.46
R$ 533.36
R$ 544.35
R$ 555.56
R$ 566.86
R$ 578.39
R$ 590.00
R$ 601.86
R$ 613.80
R$ 625.82
R$ 638.25
R$ 650.76
R$ 663.37
R$ 676.22
R$ 689.17
R$ 702.37
R$ 715.82
R$ 729.37
R$ 743.18
R$ 757.09
R$ 771.26
R$ 785.54
R$ 800.08
R$ 814.88
R$ 829.80
R$ 844.99
R$ 860.45
R$ 876.02
R$ 891.88
R$ 908.01
R$ 924.26
R$ 940.80
R$ 957.45
R$ 974.40
R$ 991.63
R$ 1,009.16
R$ 1,026.82
R$ 1,044.78
R$ 1,063.04
R$ 1,081.43
R$ 1,100.13
R$ 1,119.14
R$ 50,302.71
R$ 1,138.46
R$ 1,157.91
R$ 1,177.69
R$ 1,197.78
R$ 1,218.20
R$ 1,238.77
R$ 1,259.66
R$ 1,280.88
R$ 1,302.44
R$ 1,324.33
R$ 1,346.38
R$ 1,368.95
R$ 1,391.69
R$ 1,414.77
R$ 1,438.21
R$ 1,461.81
R$ 1,485.95
R$ 1,510.46
R$ 1,535.14
R$ 1,560.19
R$ 1,585.60
R$ 1,611.59
R$ 1,637.75
R$ 1,664.30
R$ 1,691.22
R$ 1,718.54
R$ 1,746.24
R$ 1,774.14
R$ 1,802.64
R$ 1,831.53
R$ 1,860.83
R$ 1,890.53
R$ 1,920.65
R$ 1,951.18
R$ 1,982.13
R$ 2,013.51
R$ 2,045.31
R$ 2,077.74
R$ 2,110.40
R$ 2,143.50
R$ 2,177.25
R$ 2,211.45
R$ 2,246.10
R$ 2,281.20
R$ 2,316.76
R$ 2,352.78
R$ 2,389.49
R$ 2,426.66
R$ 2,464.31
R$ 2,502.45
R$ 2,541.07
R$ 2,580.39
R$ 2,620.21
R$ 2,660.53
R$ 2,701.57
R$ 2,743.12
R$ 2,785.19
R$ 2,827.77
R$ 2,871.10
R$ 2,915.18
R$ 164,786.29