SimuladorJuros Compostos

HÁ 3 ABAS DIFERENTES COM PLANILHAS DIFERENTES EM CADA UMA
A PLANILHA SÓ FUNCIONA NO GOOGLE DRIVE (PLANILHAS GOOGLE).

PARA USAR A PLANILHA, BASTA CLICAR EM ARQUIVO E DEPOIS EM FA
IPCA Anual 0%
SELIC Anual 13.75%
CDI Anual 13.65%
Seu Investimento % CDI 100.00%
Juros Mensal 1.07%
Investimento Rendimento
R$ 1,000.00 R$ 10.72
R$ 5,000.00 R$ 53.60
R$ 10,000.00 R$ 107.20
R$ 25,000.00 R$ 268.00
R$ 50,000.00 R$ 535.99
R$ 100,000.00 R$ 1,071.98
R$ 1,000,000.00 R$ 10,719.83
* O imposto só entra na hora de resgatar os investimentos.

* Usei aliquita de 15% de IR
ANILHAS DIFERENTES EM CADA UMA DAS ABAS.
OOGLE DRIVE (PLANILHAS GOOGLE). NO EXCEL ELA PODE APRESENTAR ERRO DE FÓRM
CLICAR EM ARQUIVO E DEPOIS EM FAZER UMA CÓPIA ou DOWNLOAD e SUBIR NO SEU D
Mês Acumulado
1 R$ 0.00
2 R$ 500.00
Rendimento menos Imposto* 3 R$ 1,005.36
R$ 9.11 4 R$ 1,516.14
R$ 45.56 5 R$ 2,032.39
R$ 91.12 6 R$ 2,554.18
R$ 227.80 7 R$ 3,081.56
R$ 455.59 8 R$ 3,614.59
R$ 911.19 9 R$ 4,153.34
R$ 9,111.86 10 R$ 4,697.86
11 R$ 5,248.22
12 R$ 5,804.48
gatar os investimentos. 13 R$ 6,366.71
14 R$ 6,934.96
15 R$ 7,509.30
16 R$ 8,089.80
17 R$ 8,676.52
18 R$ 9,269.53
19 R$ 9,868.89
20 R$ 10,474.69
21 R$ 11,086.97
22 R$ 11,705.83
23 R$ 12,331.31
24 R$ 12,963.50
25 R$ 13,602.47
26 R$ 14,248.28
27 R$ 14,901.02
28 R$ 15,560.76
29 R$ 16,227.57
30 R$ 16,901.52
31 R$ 17,582.70
32 R$ 18,271.19
33 R$ 18,967.05
34 R$ 19,670.38
35 R$ 20,381.24
36 R$ 21,099.72
37 R$ 21,825.91
38 R$ 22,559.88
39 R$ 23,301.72
40 R$ 24,051.51
41 R$ 24,809.33
42 R$ 25,575.29
43 R$ 26,349.45
44 R$ 27,131.91
45 R$ 27,922.76
46 R$ 28,722.09
47 R$ 29,529.98
48 R$ 30,346.54
49 R$ 31,171.85
50 R$ 32,006.01
51 R$ 32,849.10
52 R$ 33,701.24
53 R$ 34,562.51
54 R$ 35,433.02
55 R$ 36,312.85
56 R$ 37,202.12
57 R$ 38,100.92
58 R$ 39,009.36
59 R$ 39,927.53
60 R$ 40,855.55
61 R$ 41,793.51
62 R$ 42,741.53
63 R$ 43,699.71
64 R$ 44,668.17
65 R$ 45,647.00
66 R$ 46,636.33
67 R$ 47,636.26
68 R$ 48,646.92
69 R$ 49,668.40
70 R$ 50,700.84
71 R$ 51,744.34
72 R$ 52,799.03
73 R$ 53,865.03
74 R$ 54,942.46
75 R$ 56,031.43
76 R$ 57,132.08
77 R$ 58,244.52
78 R$ 59,368.89
79 R$ 60,505.32
80 R$ 61,653.93
81 R$ 62,814.84
82 R$ 63,988.21
83 R$ 65,174.15
84 R$ 66,372.81
85 R$ 67,584.31
86 R$ 68,808.81
87 R$ 70,046.42
88 R$ 71,297.31
89 R$ 72,561.61
90 R$ 73,839.45
91 R$ 75,131.00
92 R$ 76,436.39
93 R$ 77,755.78
94 R$ 79,089.31
95 R$ 80,437.13
96 R$ 81,799.40
97 R$ 83,176.28
98 R$ 84,567.91
99 R$ 85,974.47
100 R$ 87,396.10
101 R$ 88,832.97
102 R$ 90,285.24
103 R$ 91,753.09
104 R$ 93,236.66
105 R$ 94,736.15
106 R$ 96,251.70
107 R$ 97,783.50
108 R$ 99,331.72
109 R$ 100,896.54
110 R$ 102,478.14
111 R$ 104,076.69
112 R$ 105,692.37
113 R$ 107,325.37
114 R$ 108,975.88
115 R$ 110,644.09
116 R$ 112,330.17
117 R$ 114,034.33
118 R$ 115,756.76
119 R$ 117,497.66
120 R$ 119,257.21
121 R$ 121,035.63
122 R$ 122,833.11
123 R$ 124,649.86
124 R$ 126,486.08
125 R$ 128,341.99
126 R$ 130,217.80
127 R$ 132,113.71
128 R$ 134,029.95
129 R$ 135,966.73
130 R$ 137,924.27
131 R$ 139,902.79
132 R$ 141,902.52
133 R$ 143,923.70
134 R$ 145,966.53
135 R$ 148,031.27
136 R$ 150,118.14
137 R$ 152,227.38
138 R$ 154,359.23
139 R$ 156,513.94
140 R$ 158,691.74
141 R$ 160,892.89
142 R$ 163,117.63
143 R$ 165,366.23
144 R$ 167,638.92
145 R$ 169,935.99
146 R$ 172,257.67
147 R$ 174,604.24
148 R$ 176,975.97
149 R$ 179,373.12
150 R$ 181,795.97
151 R$ 184,244.80
152 R$ 186,719.87
153 R$ 189,221.47
154 R$ 191,749.90
155 R$ 194,305.42
156 R$ 196,888.34
157 R$ 199,498.95
158 R$ 202,137.55
159 R$ 204,804.43
160 R$ 207,499.90
161 R$ 210,224.26
162 R$ 212,977.83
163 R$ 215,760.92
164 R$ 218,573.84
165 R$ 221,416.91
166 R$ 224,290.46
167 R$ 227,194.82
168 R$ 230,130.31
169 R$ 233,097.27
170 R$ 236,096.03
171 R$ 239,126.94
172 R$ 242,190.34
173 R$ 245,286.58
174 R$ 248,416.01
175 R$ 251,578.99
176 R$ 254,775.87
177 R$ 258,007.02
178 R$ 261,272.81
179 R$ 264,573.62
180 R$ 267,909.80
181 R$ 271,281.75
182 R$ 274,689.84
183 R$ 278,134.47
184 R$ 281,616.02
185 R$ 285,134.90
186 R$ 288,691.50
187 R$ 292,286.22
188 R$ 295,919.48
189 R$ 299,591.69
190 R$ 303,303.26
191 R$ 307,054.62
192 R$ 310,846.19
193 R$ 314,678.41
194 R$ 318,551.71
195 R$ 322,466.53
196 R$ 326,423.32
197 R$ 330,422.52
198 R$ 334,464.59
199 R$ 338,550.00
200 R$ 342,679.19
201 R$ 346,852.66
202 R$ 351,070.86
203 R$ 355,334.28
204 R$ 359,643.40
205 R$ 363,998.72
206 R$ 368,400.72
207 R$ 372,849.92
208 R$ 377,346.80
209 R$ 381,891.90
210 R$ 386,485.71
211 R$ 391,128.78
212 R$ 395,821.61
213 R$ 400,564.75
214 R$ 405,358.74
215 R$ 410,204.11
216 R$ 415,101.43
217 R$ 420,051.25
218 R$ 425,054.13
219 R$ 430,110.64
220 R$ 435,221.35
221 R$ 440,386.85
222 R$ 445,607.72
223 R$ 450,884.56
224 R$ 456,217.97
225 R$ 461,608.54
226 R$ 467,056.91
227 R$ 472,563.68
228 R$ 478,129.48
229 R$ 483,754.95
230 R$ 489,440.72
231 R$ 495,187.44
232 R$ 500,995.77
233 R$ 506,866.36
234 R$ 512,799.88
235 R$ 518,797.01
236 R$ 524,858.42
237 R$ 530,984.82
238 R$ 537,176.88
239 R$ 543,435.33
240 R$ 549,760.86
241 R$ 556,154.21
242 R$ 562,616.08
243 R$ 569,147.23
244 R$ 575,748.40
245 R$ 582,420.32
246 R$ 589,163.77
247 R$ 595,979.50
248 R$ 602,868.30
249 R$ 609,830.95
250 R$ 616,868.23
251 R$ 623,980.96
252 R$ 631,169.93
253 R$ 638,435.96
254 R$ 645,779.89
255 R$ 653,202.54
256 R$ 660,704.76
257 R$ 668,287.40
258 R$ 675,951.33
259 R$ 683,697.41
260 R$ 691,526.53
261 R$ 699,439.58
262 R$ 707,437.45
263 R$ 715,521.06
264 R$ 723,691.33
265 R$ 731,949.17
266 R$ 740,295.55
267 R$ 748,731.39
268 R$ 757,257.66
269 R$ 765,875.34
270 R$ 774,585.39
271 R$ 783,388.81
272 R$ 792,286.61
273 R$ 801,279.79
274 R$ 810,369.37
275 R$ 819,556.39
276 R$ 828,841.90
277 R$ 838,226.94
278 R$ 847,712.59
279 R$ 857,299.93
280 R$ 866,990.04
281 R$ 876,784.02
282 R$ 886,683.00
283 R$ 896,688.09
284 R$ 906,800.44
285 R$ 917,021.18
286 R$ 927,351.49
287 R$ 937,792.54
288 R$ 948,345.52
289 R$ 959,011.62
290 R$ 969,792.07
291 R$ 980,688.07
292 R$ 991,700.88
293 R$ 1,002,831.75
294 R$ 1,014,081.93
295 R$ 1,025,452.72
296 R$ 1,036,945.40
297 R$ 1,048,561.28
298 R$ 1,060,301.68
299 R$ 1,072,167.93
300 R$ 1,084,161.39
301 R$ 1,096,283.42
302 R$ 1,108,535.39
303 R$ 1,120,918.70
304 R$ 1,133,434.76
305 R$ 1,146,084.99
306 R$ 1,158,870.82
307 R$ 1,171,793.72
308 R$ 1,184,855.15
309 R$ 1,198,056.60
310 R$ 1,211,399.56
311 R$ 1,224,885.56
312 R$ 1,238,516.12
313 R$ 1,252,292.81
314 R$ 1,266,217.17
315 R$ 1,280,290.81
316 R$ 1,294,515.31
317 R$ 1,308,892.29
318 R$ 1,323,423.40
319 R$ 1,338,110.27
320 R$ 1,352,954.59
321 R$ 1,367,958.03
322 R$ 1,383,122.31
323 R$ 1,398,449.14
324 R$ 1,413,940.28
325 R$ 1,429,597.48
326 R$ 1,445,422.52
327 R$ 1,461,417.21
328 R$ 1,477,583.35
329 R$ 1,493,922.80
330 R$ 1,510,437.39
331 R$ 1,527,129.03
332 R$ 1,543,999.59
333 R$ 1,561,051.01
334 R$ 1,578,285.21
335 R$ 1,595,704.16
336 R$ 1,613,309.83
337 R$ 1,631,104.24
338 R$ 1,649,089.40
339 R$ 1,667,267.36
340 R$ 1,685,640.19
341 R$ 1,704,209.96
342 R$ 1,722,978.80
343 R$ 1,741,948.84
344 R$ 1,761,122.24
345 R$ 1,780,501.17
346 R$ 1,800,087.84
347 R$ 1,819,884.48
348 R$ 1,839,893.33
349 R$ 1,860,116.68
350 R$ 1,880,556.81
351 R$ 1,901,216.06
352 R$ 1,922,096.78
353 R$ 1,943,201.33
354 R$ 1,964,532.12
355 R$ 1,986,091.57
356 R$ 2,007,882.13
357 R$ 2,029,906.29
358 R$ 2,052,166.54
359 R$ 2,074,665.42
360 R$ 2,097,405.48
SENTAR ERRO DE FÓRMULAS.
OAD e SUBIR NO SEU DRIVE.
Rendimento Mensal Aporte

R$ 0.00 R$ 500.00
R$ 5.36 R$ 500.00
R$ 10.78 R$ 500.00
R$ 16.25 R$ 500.00
R$ 21.79 R$ 500.00
R$ 27.38 R$ 500.00
R$ 33.03 R$ 500.00
R$ 38.75 R$ 500.00
R$ 44.52 R$ 500.00
R$ 50.36 R$ 500.00
R$ 56.26 R$ 500.00
R$ 62.22 R$ 500.00
R$ 68.25 R$ 500.00
R$ 74.34 R$ 500.00
R$ 80.50 R$ 500.00
R$ 86.72 R$ 500.00
R$ 93.01 R$ 500.00
R$ 99.37 R$ 500.00
R$ 105.79 R$ 500.00
R$ 112.29 R$ 500.00
R$ 118.85 R$ 500.00
R$ 125.48 R$ 500.00
R$ 132.19 R$ 500.00
R$ 138.97 R$ 500.00
R$ 145.82 R$ 500.00
R$ 152.74 R$ 500.00
R$ 159.74 R$ 500.00
R$ 166.81 R$ 500.00
R$ 173.96 R$ 500.00
R$ 181.18 R$ 500.00
R$ 188.48 R$ 500.00
R$ 195.86 R$ 500.00
R$ 203.32 R$ 500.00
R$ 210.86 R$ 500.00
R$ 218.48 R$ 500.00
R$ 226.19 R$ 500.00
R$ 233.97 R$ 500.00
R$ 241.84 R$ 500.00
R$ 249.79 R$ 500.00
R$ 257.83 R$ 500.00
R$ 265.95 R$ 500.00
R$ 274.16 R$ 500.00
R$ 282.46 R$ 500.00
R$ 290.85 R$ 500.00
R$ 299.33 R$ 500.00
R$ 307.90 R$ 500.00
R$ 316.56 R$ 500.00
R$ 325.31 R$ 500.00
R$ 334.16 R$ 500.00
R$ 343.10 R$ 500.00
R$ 352.14 R$ 500.00
R$ 361.27 R$ 500.00
R$ 370.50 R$ 500.00
R$ 379.84 R$ 500.00
R$ 389.27 R$ 500.00
R$ 398.80 R$ 500.00
R$ 408.44 R$ 500.00
R$ 418.17 R$ 500.00
R$ 428.02 R$ 500.00
R$ 437.96 R$ 500.00
R$ 448.02 R$ 500.00
R$ 458.18 R$ 500.00
R$ 468.45 R$ 500.00
R$ 478.84 R$ 500.00
R$ 489.33 R$ 500.00
R$ 499.93 R$ 500.00
R$ 510.65 R$ 500.00
R$ 521.49 R$ 500.00
R$ 532.44 R$ 500.00
R$ 543.50 R$ 500.00
R$ 554.69 R$ 500.00
R$ 566.00 R$ 500.00
R$ 577.42 R$ 500.00
R$ 588.97 R$ 500.00
R$ 600.65 R$ 500.00
R$ 612.45 R$ 500.00
R$ 624.37 R$ 500.00
R$ 636.42 R$ 500.00
R$ 648.61 R$ 500.00
R$ 660.92 R$ 500.00
R$ 673.36 R$ 500.00
R$ 685.94 R$ 500.00
R$ 698.66 R$ 500.00
R$ 711.51 R$ 500.00
R$ 724.49 R$ 500.00
R$ 737.62 R$ 500.00
R$ 750.89 R$ 500.00
R$ 764.30 R$ 500.00
R$ 777.85 R$ 500.00
R$ 791.55 R$ 500.00
R$ 805.39 R$ 500.00
R$ 819.39 R$ 500.00
R$ 833.53 R$ 500.00
R$ 847.82 R$ 500.00
R$ 862.27 R$ 500.00
R$ 876.88 R$ 500.00
R$ 891.64 R$ 500.00
R$ 906.55 R$ 500.00
R$ 921.63 R$ 500.00
R$ 936.87 R$ 500.00
R$ 952.27 R$ 500.00
R$ 967.84 R$ 500.00
R$ 983.58 R$ 500.00
R$ 999.48 R$ 500.00
R$ 1,015.56 R$ 500.00
R$ 1,031.80 R$ 500.00
R$ 1,048.22 R$ 500.00
R$ 1,064.82 R$ 500.00
R$ 1,081.59 R$ 500.00
R$ 1,098.55 R$ 500.00
R$ 1,115.68 R$ 500.00
R$ 1,133.00 R$ 500.00
R$ 1,150.51 R$ 500.00
R$ 1,168.20 R$ 500.00
R$ 1,186.09 R$ 500.00
R$ 1,204.16 R$ 500.00
R$ 1,222.43 R$ 500.00
R$ 1,240.89 R$ 500.00
R$ 1,259.55 R$ 500.00
R$ 1,278.42 R$ 500.00
R$ 1,297.48 R$ 500.00
R$ 1,316.75 R$ 500.00
R$ 1,336.23 R$ 500.00
R$ 1,355.91 R$ 500.00
R$ 1,375.80 R$ 500.00
R$ 1,395.91 R$ 500.00
R$ 1,416.24 R$ 500.00
R$ 1,436.78 R$ 500.00
R$ 1,457.54 R$ 500.00
R$ 1,478.52 R$ 500.00
R$ 1,499.73 R$ 500.00
R$ 1,521.17 R$ 500.00
R$ 1,542.84 R$ 500.00
R$ 1,564.74 R$ 500.00
R$ 1,586.87 R$ 500.00
R$ 1,609.24 R$ 500.00
R$ 1,631.85 R$ 500.00
R$ 1,654.70 R$ 500.00
R$ 1,677.80 R$ 500.00
R$ 1,701.15 R$ 500.00
R$ 1,724.74 R$ 500.00
R$ 1,748.59 R$ 500.00
R$ 1,772.70 R$ 500.00
R$ 1,797.06 R$ 500.00
R$ 1,821.68 R$ 500.00
R$ 1,846.57 R$ 500.00
R$ 1,871.73 R$ 500.00
R$ 1,897.15 R$ 500.00
R$ 1,922.85 R$ 500.00
R$ 1,948.82 R$ 500.00
R$ 1,975.07 R$ 500.00
R$ 2,001.61 R$ 500.00
R$ 2,028.42 R$ 500.00
R$ 2,055.53 R$ 500.00
R$ 2,082.92 R$ 500.00
R$ 2,110.61 R$ 500.00
R$ 2,138.59 R$ 500.00
R$ 2,166.88 R$ 500.00
R$ 2,195.47 R$ 500.00
R$ 2,224.36 R$ 500.00
R$ 2,253.57 R$ 500.00
R$ 2,283.09 R$ 500.00
R$ 2,312.92 R$ 500.00
R$ 2,343.07 R$ 500.00
R$ 2,373.55 R$ 500.00
R$ 2,404.36 R$ 500.00
R$ 2,435.49 R$ 500.00
R$ 2,466.96 R$ 500.00
R$ 2,498.76 R$ 500.00
R$ 2,530.91 R$ 500.00
R$ 2,563.40 R$ 500.00
R$ 2,596.24 R$ 500.00
R$ 2,629.43 R$ 500.00
R$ 2,662.98 R$ 500.00
R$ 2,696.88 R$ 500.00
R$ 2,731.15 R$ 500.00
R$ 2,765.79 R$ 500.00
R$ 2,800.80 R$ 500.00
R$ 2,836.18 R$ 500.00
R$ 2,871.95 R$ 500.00
R$ 2,908.09 R$ 500.00
R$ 2,944.63 R$ 500.00
R$ 2,981.55 R$ 500.00
R$ 3,018.88 R$ 500.00
R$ 3,056.60 R$ 500.00
R$ 3,094.72 R$ 500.00
R$ 3,133.26 R$ 500.00
R$ 3,172.21 R$ 500.00
R$ 3,211.57 R$ 500.00
R$ 3,251.36 R$ 500.00
R$ 3,291.57 R$ 500.00
R$ 3,332.22 R$ 500.00
R$ 3,373.30 R$ 500.00
R$ 3,414.82 R$ 500.00
R$ 3,456.79 R$ 500.00
R$ 3,499.20 R$ 500.00
R$ 3,542.07 R$ 500.00
R$ 3,585.40 R$ 500.00
R$ 3,629.20 R$ 500.00
R$ 3,673.46 R$ 500.00
R$ 3,718.20 R$ 500.00
R$ 3,763.42 R$ 500.00
R$ 3,809.12 R$ 500.00
R$ 3,855.32 R$ 500.00
R$ 3,902.00 R$ 500.00
R$ 3,949.19 R$ 500.00
R$ 3,996.89 R$ 500.00
R$ 4,045.09 R$ 500.00
R$ 4,093.82 R$ 500.00
R$ 4,143.06 R$ 500.00
R$ 4,192.83 R$ 500.00
R$ 4,243.14 R$ 500.00
R$ 4,293.99 R$ 500.00
R$ 4,345.38 R$ 500.00
R$ 4,397.32 R$ 500.00
R$ 4,449.82 R$ 500.00
R$ 4,502.88 R$ 500.00
R$ 4,556.51 R$ 500.00
R$ 4,610.71 R$ 500.00
R$ 4,665.50 R$ 500.00
R$ 4,720.87 R$ 500.00
R$ 4,776.84 R$ 500.00
R$ 4,833.41 R$ 500.00
R$ 4,890.58 R$ 500.00
R$ 4,948.37 R$ 500.00
R$ 5,006.77 R$ 500.00
R$ 5,065.80 R$ 500.00
R$ 5,125.47 R$ 500.00
R$ 5,185.77 R$ 500.00
R$ 5,246.72 R$ 500.00
R$ 5,308.33 R$ 500.00
R$ 5,370.59 R$ 500.00
R$ 5,433.52 R$ 500.00
R$ 5,497.13 R$ 500.00
R$ 5,561.42 R$ 500.00
R$ 5,626.39 R$ 500.00
R$ 5,692.07 R$ 500.00
R$ 5,758.45 R$ 500.00
R$ 5,825.53 R$ 500.00
R$ 5,893.34 R$ 500.00
R$ 5,961.88 R$ 500.00
R$ 6,031.15 R$ 500.00
R$ 6,101.16 R$ 500.00
R$ 6,171.93 R$ 500.00
R$ 6,243.45 R$ 500.00
R$ 6,315.74 R$ 500.00
R$ 6,388.80 R$ 500.00
R$ 6,462.65 R$ 500.00
R$ 6,537.28 R$ 500.00
R$ 6,612.72 R$ 500.00
R$ 6,688.97 R$ 500.00
R$ 6,766.03 R$ 500.00
R$ 6,843.93 R$ 500.00
R$ 6,922.65 R$ 500.00
R$ 7,002.22 R$ 500.00
R$ 7,082.64 R$ 500.00
R$ 7,163.93 R$ 500.00
R$ 7,246.08 R$ 500.00
R$ 7,329.12 R$ 500.00
R$ 7,413.05 R$ 500.00
R$ 7,497.87 R$ 500.00
R$ 7,583.61 R$ 500.00
R$ 7,670.26 R$ 500.00
R$ 7,757.85 R$ 500.00
R$ 7,846.37 R$ 500.00
R$ 7,935.84 R$ 500.00
R$ 8,026.27 R$ 500.00
R$ 8,117.67 R$ 500.00
R$ 8,210.05 R$ 500.00
R$ 8,303.42 R$ 500.00
R$ 8,397.80 R$ 500.00
R$ 8,493.18 R$ 500.00
R$ 8,589.58 R$ 500.00
R$ 8,687.02 R$ 500.00
R$ 8,785.51 R$ 500.00
R$ 8,885.04 R$ 500.00
R$ 8,985.65 R$ 500.00
R$ 9,087.34 R$ 500.00
R$ 9,190.11 R$ 500.00
R$ 9,293.99 R$ 500.00
R$ 9,398.98 R$ 500.00
R$ 9,505.09 R$ 500.00
R$ 9,612.34 R$ 500.00
R$ 9,720.75 R$ 500.00
R$ 9,830.31 R$ 500.00
R$ 9,941.05 R$ 500.00
R$ 10,052.98 R$ 500.00
R$ 10,166.10 R$ 500.00
R$ 10,280.44 R$ 500.00
R$ 10,396.01 R$ 500.00
R$ 10,512.81 R$ 500.00
R$ 10,630.87 R$ 500.00
R$ 10,750.19 R$ 500.00
R$ 10,870.79 R$ 500.00
R$ 10,992.68 R$ 500.00
R$ 11,115.88 R$ 500.00
R$ 11,240.40 R$ 500.00
R$ 11,366.25 R$ 500.00
R$ 11,493.46 R$ 500.00
R$ 11,622.03 R$ 500.00
R$ 11,751.97 R$ 500.00
R$ 11,883.31 R$ 500.00
R$ 12,016.06 R$ 500.00
R$ 12,150.23 R$ 500.00
R$ 12,285.84 R$ 500.00
R$ 12,422.90 R$ 500.00
R$ 12,561.43 R$ 500.00
R$ 12,701.45 R$ 500.00
R$ 12,842.96 R$ 500.00
R$ 12,986.00 R$ 500.00
R$ 13,130.57 R$ 500.00
R$ 13,276.68 R$ 500.00
R$ 13,424.37 R$ 500.00
R$ 13,573.63 R$ 500.00
R$ 13,724.50 R$ 500.00
R$ 13,876.98 R$ 500.00
R$ 14,031.10 R$ 500.00
R$ 14,186.87 R$ 500.00
R$ 14,344.32 R$ 500.00
R$ 14,503.44 R$ 500.00
R$ 14,664.28 R$ 500.00
R$ 14,826.84 R$ 500.00
R$ 14,991.14 R$ 500.00
R$ 15,157.20 R$ 500.00
R$ 15,325.04 R$ 500.00
R$ 15,494.68 R$ 500.00
R$ 15,666.14 R$ 500.00
R$ 15,839.44 R$ 500.00
R$ 16,014.60 R$ 500.00
R$ 16,191.63 R$ 500.00
R$ 16,370.56 R$ 500.00
R$ 16,551.41 R$ 500.00
R$ 16,734.20 R$ 500.00
R$ 16,918.95 R$ 500.00
R$ 17,105.68 R$ 500.00
R$ 17,294.41 R$ 500.00
R$ 17,485.16 R$ 500.00
R$ 17,677.96 R$ 500.00
R$ 17,872.82 R$ 500.00
R$ 18,069.78 R$ 500.00
R$ 18,268.84 R$ 500.00
R$ 18,470.04 R$ 500.00
R$ 18,673.40 R$ 500.00
R$ 18,878.93 R$ 500.00
R$ 19,086.67 R$ 500.00
R$ 19,296.64 R$ 500.00
R$ 19,508.85 R$ 500.00
R$ 19,723.34 R$ 500.00
R$ 19,940.14 R$ 500.00
R$ 20,159.25 R$ 500.00
R$ 20,380.71 R$ 500.00
R$ 20,604.55 R$ 500.00
R$ 20,830.79 R$ 500.00
R$ 21,059.45 R$ 500.00
R$ 21,290.56 R$ 500.00
R$ 21,524.16 R$ 500.00
R$ 21,760.25 R$ 500.00
R$ 21,998.88 R$ 500.00
R$ 22,240.06 R$ 500.00
R$ 22,483.83 R$ 500.00
HÁ 3 ABAS DIFERENTES COM PLANILHAS DIFERENTES EM CADA UMA DAS A
A PLANILHA SÓ FUNCIONA NO GOOGLE DRIVE (PLANILHAS GOOGLE). NO EX
PARA USAR A PLANILHA, BASTA CLICAR EM ARQUIVO E DEPOIS EM FAZER
FII: MXRF11
DY Mensal: 1.22%
Valor Cota: R$ 10.05
Investimento Rendimento Quantas Cotas eu Compro?

R$ 1,000.00 R$ 12.20 1
R$ 2,000.00 R$ 24.40 2
R$ 5,000.00 R$ 61.00 6
R$ 25,000.00 R$ 305.00 30
RENTES EM CADA UMA DAS ABAS.
(PLANILHAS GOOGLE). NO EXCEL ELA PODE APRESENTAR ERRO DE FÓRMUL
RQUIVO E DEPOIS EM FAZER UMA CÓPIA ou DOWNLOAD e SUBIR NO SEU DRIV
Número de Cotas Valor

Investimento Mensal 20 R$ 201.00
Mês Quantas Cotas eu Tenho? Valor das Cotas Rendimento

1 0 R$ 0.00 R$ 0.00
2 20 R$ 201.00 R$ 2.45
3 40 R$ 402.00 R$ 4.90
4 60 R$ 603.00 R$ 7.36
5 81 R$ 814.05 R$ 9.93
6 102 R$ 1,025.10 R$ 12.51
7 123 R$ 1,236.15 R$ 15.08
8 145 R$ 1,457.25 R$ 17.78
9 166 R$ 1,668.30 R$ 20.35
10 188 R$ 1,889.40 R$ 23.05
11 211 R$ 2,120.55 R$ 25.87
12 233 R$ 2,341.65 R$ 28.57
13 256 R$ 2,572.80 R$ 31.39
14 279 R$ 2,803.95 R$ 34.21
15 303 R$ 3,045.15 R$ 37.15
16 326 R$ 3,276.30 R$ 39.97
17 350 R$ 3,517.50 R$ 42.91
18 375 R$ 3,768.75 R$ 45.98
19 399 R$ 4,009.95 R$ 48.92
20 424 R$ 4,261.20 R$ 51.99
21 449 R$ 4,512.45 R$ 55.05
22 475 R$ 4,773.75 R$ 58.24
23 501 R$ 5,035.05 R$ 61.43
24 527 R$ 5,296.35 R$ 64.62
25 553 R$ 5,557.65 R$ 67.80
26 580 R$ 5,829.00 R$ 71.11
27 607 R$ 6,100.35 R$ 74.42
28 634 R$ 6,371.70 R$ 77.73
29 662 R$ 6,653.10 R$ 81.17
30 690 R$ 6,934.50 R$ 84.60
31 719 R$ 7,225.95 R$ 88.16
32 747 R$ 7,507.35 R$ 91.59
33 776 R$ 7,798.80 R$ 95.15
34 806 R$ 8,100.30 R$ 98.82
35 836 R$ 8,401.80 R$ 102.50
36 866 R$ 8,703.30 R$ 106.18
37 897 R$ 9,014.85 R$ 109.98
38 927 R$ 9,316.35 R$ 113.66
39 959 R$ 9,637.95 R$ 117.58
40 990 R$ 9,949.50 R$ 121.38
41 1023 R$ 10,281.15 R$ 125.43
42 1055 R$ 10,602.75 R$ 129.35
43 1088 R$ 10,934.40 R$ 133.40
44 1121 R$ 11,266.05 R$ 137.45
45 1155 R$ 11,607.75 R$ 141.61
46 1189 R$ 11,949.45 R$ 145.78
47 1223 R$ 12,291.15 R$ 149.95
48 1258 R$ 12,642.90 R$ 154.24
49 1294 R$ 13,004.70 R$ 158.66
50 1329 R$ 13,356.45 R$ 162.95
51 1366 R$ 13,728.30 R$ 167.49
52 1402 R$ 14,090.10 R$ 171.90
53 1439 R$ 14,461.95 R$ 176.44
54 1477 R$ 14,843.85 R$ 181.09
55 1515 R$ 15,225.75 R$ 185.75
56 1554 R$ 15,617.70 R$ 190.54
57 1592 R$ 15,999.60 R$ 195.20
58 1632 R$ 16,401.60 R$ 200.10
59 1672 R$ 16,803.60 R$ 205.00
60 1712 R$ 17,205.60 R$ 209.91
61 1753 R$ 17,617.65 R$ 214.94
62 1794 R$ 18,029.70 R$ 219.96
63 1836 R$ 18,451.80 R$ 225.11
64 1879 R$ 18,883.95 R$ 230.38
65 1922 R$ 19,316.10 R$ 235.66
66 1965 R$ 19,748.25 R$ 240.93
67 2009 R$ 20,190.45 R$ 246.32
68 2054 R$ 20,642.70 R$ 251.84
69 2099 R$ 21,094.95 R$ 257.36
70 2144 R$ 21,547.20 R$ 262.88
71 2190 R$ 22,009.50 R$ 268.52
72 2237 R$ 22,481.85 R$ 274.28
73 2284 R$ 22,954.20 R$ 280.04
74 2332 R$ 23,436.60 R$ 285.93
75 2381 R$ 23,929.05 R$ 291.93
76 2430 R$ 24,421.50 R$ 297.94
77 2479 R$ 24,913.95 R$ 303.95
78 2530 R$ 25,426.50 R$ 310.20
79 2581 R$ 25,939.05 R$ 316.46
80 2632 R$ 26,451.60 R$ 322.71
81 2684 R$ 26,974.20 R$ 329.09
82 2737 R$ 27,506.85 R$ 335.58
83 2790 R$ 28,039.50 R$ 342.08
84 2844 R$ 28,582.20 R$ 348.70
85 2899 R$ 29,134.95 R$ 355.45
86 2954 R$ 29,687.70 R$ 362.19
87 3010 R$ 30,250.50 R$ 369.06
88 3067 R$ 30,823.35 R$ 376.04
89 3125 R$ 31,406.25 R$ 383.16
90 3183 R$ 31,989.15 R$ 390.27
91 3242 R$ 32,582.10 R$ 397.50
92 3301 R$ 33,175.05 R$ 404.74
93 3361 R$ 33,778.05 R$ 412.09
94 3422 R$ 34,391.10 R$ 419.57
95 3484 R$ 35,014.20 R$ 427.17
96 3547 R$ 35,647.35 R$ 434.90
97 3610 R$ 36,280.50 R$ 442.62
98 3674 R$ 36,923.70 R$ 450.47
99 3739 R$ 37,576.95 R$ 458.44
100 3804 R$ 38,230.20 R$ 466.41
101 3871 R$ 38,903.55 R$ 474.62
102 3938 R$ 39,576.90 R$ 482.84
103 4006 R$ 40,260.30 R$ 491.18
104 4075 R$ 40,953.75 R$ 499.64
105 4145 R$ 41,657.25 R$ 508.22
106 4215 R$ 42,360.75 R$ 516.80
107 4287 R$ 43,084.35 R$ 525.63
108 4359 R$ 43,807.95 R$ 534.46
109 4432 R$ 44,541.60 R$ 543.41
110 4506 R$ 45,285.30 R$ 552.48
111 4581 R$ 46,039.05 R$ 561.68
112 4657 R$ 46,802.85 R$ 570.99
113 4734 R$ 47,576.70 R$ 580.44
114 4812 R$ 48,360.60 R$ 590.00
115 4890 R$ 49,144.50 R$ 599.56
116 4970 R$ 49,948.50 R$ 609.37
117 5051 R$ 50,762.55 R$ 619.30
118 5132 R$ 51,576.60 R$ 629.23
119 5215 R$ 52,410.75 R$ 639.41
120 5298 R$ 53,244.90 R$ 649.59
Quantas Cotas eu Compro?
0
0
0
1
1
1
2
1
2
3
2
3
3
4
3
4
5
4
5
5
6
6
6
6
7
7
7
8
8
9
8
9
10
10
10
11
10
12
11
13
12
13
13
14
14
14
15
16
15
17
16
17
18
18
19
18
20
20
20
21
21
22
23
23
23
24
25
25
25
26
27
27
28
29
29
29
31
31
31
32
33
33
34
35
35
36
37
38
38
39
39
40
41
42
43
43
44
45
45
47
47
48
49
50
50
52
52
53
54
55
56
57
58
58
60
61
61
63
63
65
HÁ 3 ABAS DIFERENTES COM PLANILHAS DIFERENTES EM CADA UMA DAS A
A PLANILHA SÓ FUNCIONA NO GOOGLE DRIVE (PLANILHAS GOOGLE). NO EX
PARA USAR A PLANILHA, BASTA CLICAR EM ARQUIVO E DEPOIS EM FAZER
Inflação Anual 5%
Rentabilidade Anual 13.75%
Rentabilidade Mensal 0.70%
Objetivo Renda MensalQuanto preciso terQuanto preciso ter considerando IR

R$ 300.00 R$ 42,767.87 R$ 50,315.14
R$ 500.00 R$ 71,279.78 R$ 83,858.57
R$ 1,300.00 R$ 185,327.44 R$ 218,032.28
R$ 2,000.00 R$ 285,119.14 R$ 335,434.28
CADA UMA DAS ABAS.
S GOOGLE). NO EXCEL ELA PODE APRESENTAR ERRO DE FÓRMULAS.
EPOIS EM FAZER UMA CÓPIA ou DOWNLOAD e SUBIR NO SEU DRIVE.
Objetivo Renda Mensal R$ 1,300.00

Prazo (anos) 14
Mês Quanto eu tenho Aporte Quanto rendeu

1 #NAME? #NAME? #NAME?
Quanto rendeu considerando IR
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

SimuladorJuros Compostos

Enviado por

Dados do documento

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

SimuladorJuros Compostos

Enviado por

Direitos autorais:

Formatos disponíveis

HÁ 3 ABAS DIFERENTES COM PLANILHAS DIFERENTES EM CADA UMA

A PLANILHA SÓ FUNCIONA NO GOOGLE DRIVE (PLANILHAS GOOGLE).

* O imposto só entra na hora de resgatar os investimentos.

Rendimento Mensal Aporte

Investimento Rendimento Quantas Cotas eu Compro?

Número de Cotas Valor

Mês Quantas Cotas eu Tenho? Valor das Cotas Rendimento

Objetivo Renda MensalQuanto preciso terQuanto preciso ter considerando IR

Objetivo Renda Mensal R$ 1,300.00

Mês Quanto eu tenho Aporte Quanto rendeu

Você também pode gostar