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 12.00%
CDI Anual 11.90%
Seu Investimento % CDI 100.00%
Juros Mensal 0.94%
Investimento Rendimento
R$ 1,000.00 R$ 9.41
R$ 5,000.00 R$ 47.07
R$ 10,000.00 R$ 94.14
R$ 25,000.00 R$ 235.34
R$ 50,000.00 R$ 470.68
R$ 100,000.00 R$ 941.37
R$ 1,000,000.00 R$ 9,413.65
* 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
A CLICAR EM ARQUIVO E DEPOIS EM FAZER UMA CÓPIA ou DOWNLOAD e SUBIR NO SEU D
Mês Acumulado
1 R$ 0.00
2 R$ 100.00
Rendimento menos Imposto* 3 R$ 200.94
R$ 8.00 4 R$ 302.83
R$ 40.01 5 R$ 405.68
R$ 80.02 6 R$ 509.50
R$ 200.04 7 R$ 614.30
R$ 400.08 8 R$ 720.08
R$ 800.16 9 R$ 826.86
R$ 8,001.60 10 R$ 934.64
11 R$ 1,043.44
12 R$ 1,153.27
gatar os investimentos. 13 R$ 1,264.12
14 R$ 1,476.02
15 R$ 1,689.92
16 R$ 1,905.82
17 R$ 2,123.77
18 R$ 2,343.76
19 R$ 2,565.82
20 R$ 2,789.97
21 R$ 3,016.24
22 R$ 3,244.63
23 R$ 3,475.18
24 R$ 3,707.89
25 R$ 3,942.80
26 R$ 4,279.91
27 R$ 4,620.20
28 R$ 4,963.69
29 R$ 5,310.42
30 R$ 5,660.41
31 R$ 6,013.70
32 R$ 6,370.31
33 R$ 6,730.27
34 R$ 7,093.63
35 R$ 7,460.41
36 R$ 7,830.64
37 R$ 8,204.35
38 R$ 8,681.59
39 R$ 9,163.31
40 R$ 9,649.57
41 R$ 10,140.41
42 R$ 10,635.87
43 R$ 11,135.99
44 R$ 11,640.82
45 R$ 12,150.40
46 R$ 12,664.78
47 R$ 13,184.00
48 R$ 13,708.11
49 R$ 14,237.16
50 R$ 14,871.18
51 R$ 15,511.17
52 R$ 16,157.19
53 R$ 16,809.29
54 R$ 17,467.52
55 R$ 18,131.96
56 R$ 18,802.65
57 R$ 19,479.65
58 R$ 20,163.02
59 R$ 20,852.83
60 R$ 21,549.13
61 R$ 22,251.99
62 R$ 22,961.46
63 R$ 23,677.61
64 R$ 24,400.50
65 R$ 25,130.20
66 R$ 25,866.77
67 R$ 26,610.27
68 R$ 27,360.77
69 R$ 28,118.33
70 R$ 28,883.03
71 R$ 29,654.92
72 R$ 30,434.09
73 R$ 31,220.58
74 R$ 32,014.48
75 R$ 32,815.85
76 R$ 33,624.77
77 R$ 34,441.30
78 R$ 35,265.52
79 R$ 36,097.50
80 R$ 36,937.31
81 R$ 37,785.02
82 R$ 38,640.72
83 R$ 39,504.47
84 R$ 40,376.35
85 R$ 41,256.44
86 R$ 42,144.81
87 R$ 43,041.55
88 R$ 43,946.73
89 R$ 44,860.43
90 R$ 45,782.73
91 R$ 46,713.71
92 R$ 47,653.46
93 R$ 48,602.05
94 R$ 49,559.57
95 R$ 50,526.11
96 R$ 51,501.74
97 R$ 52,486.56
98 R$ 53,480.65
99 R$ 54,484.10
100 R$ 55,496.99
101 R$ 56,519.42
102 R$ 57,551.48
103 R$ 58,593.25
104 R$ 59,644.82
105 R$ 60,706.30
106 R$ 61,777.77
107 R$ 62,859.32
108 R$ 63,951.06
109 R$ 65,053.07
110 R$ 66,165.46
111 R$ 67,288.32
112 R$ 68,421.75
113 R$ 69,565.84
114 R$ 70,720.71
115 R$ 71,886.45
116 R$ 73,063.17
117 R$ 74,250.96
118 R$ 75,449.93
119 R$ 76,660.19
120 R$ 77,881.84
121 R$ 79,114.99
122 R$ 80,359.76
123 R$ 81,616.23
124 R$ 82,884.54
125 R$ 84,164.79
126 R$ 85,457.09
127 R$ 86,761.55
128 R$ 88,078.29
129 R$ 89,407.43
130 R$ 90,749.08
131 R$ 92,103.36
132 R$ 93,470.39
133 R$ 94,850.29
134 R$ 96,243.17
135 R$ 97,649.17
136 R$ 99,068.41
137 R$ 100,501.00
138 R$ 101,947.09
139 R$ 103,406.78
140 R$ 104,880.22
141 R$ 106,367.52
142 R$ 107,868.83
143 R$ 109,384.27
144 R$ 110,913.97
145 R$ 112,458.08
146 R$ 114,016.72
147 R$ 115,590.03
148 R$ 117,178.16
149 R$ 118,781.23
150 R$ 120,399.40
151 R$ 122,032.80
152 R$ 123,681.57
153 R$ 125,345.86
154 R$ 127,025.83
155 R$ 128,721.60
156 R$ 130,433.34
157 R$ 132,161.20
158 R$ 133,905.32
159 R$ 135,665.86
160 R$ 137,442.97
161 R$ 139,236.81
162 R$ 141,047.53
163 R$ 142,875.31
164 R$ 144,720.28
165 R$ 146,582.63
166 R$ 148,462.51
167 R$ 150,360.08
168 R$ 152,275.52
169 R$ 154,208.99
170 R$ 156,160.66
171 R$ 158,130.70
172 R$ 160,119.29
173 R$ 162,126.59
174 R$ 164,152.80
175 R$ 166,198.08
176 R$ 168,262.61
177 R$ 170,346.57
178 R$ 172,450.15
179 R$ 174,573.54
180 R$ 176,716.91
181 R$ 178,880.47
182 R$ 181,064.38
183 R$ 183,268.86
184 R$ 185,494.09
185 R$ 187,740.27
186 R$ 190,007.59
187 R$ 192,296.25
188 R$ 194,606.46
189 R$ 196,938.42
190 R$ 199,292.33
191 R$ 201,668.40
192 R$ 204,066.84
193 R$ 206,487.85
194 R$ 208,931.65
195 R$ 211,398.46
196 R$ 213,888.50
197 R$ 216,401.97
198 R$ 218,939.10
199 R$ 221,500.12
200 R$ 224,085.24
201 R$ 226,694.70
202 R$ 229,328.73
203 R$ 231,987.55
204 R$ 234,671.40
205 R$ 237,380.51
206 R$ 240,115.13
207 R$ 242,875.49
208 R$ 245,661.83
209 R$ 248,474.41
210 R$ 251,313.46
211 R$ 254,179.24
212 R$ 257,071.99
213 R$ 259,991.98
214 R$ 262,939.45
215 R$ 265,914.67
216 R$ 268,917.90
217 R$ 271,949.40
218 R$ 275,009.44
219 R$ 278,098.28
220 R$ 281,216.20
221 R$ 284,363.47
222 R$ 287,540.37
223 R$ 290,747.18
224 R$ 293,984.17
225 R$ 297,251.63
226 R$ 300,549.86
227 R$ 303,879.13
228 R$ 307,239.74
229 R$ 310,631.99
230 R$ 314,056.17
231 R$ 317,512.58
232 R$ 321,001.54
233 R$ 324,523.33
234 R$ 328,078.28
235 R$ 331,666.70
236 R$ 335,288.89
237 R$ 338,945.18
238 R$ 342,635.90
239 R$ 346,361.35
240 R$ 350,121.88
241 R$ 353,917.80
242 R$ 357,749.46
243 R$ 361,617.19
244 R$ 365,521.33
245 R$ 369,462.22
246 R$ 373,440.21
247 R$ 377,455.64
248 R$ 381,508.88
249 R$ 385,600.27
250 R$ 389,730.18
251 R$ 393,898.96
252 R$ 398,106.99
253 R$ 402,354.63
254 R$ 406,642.25
255 R$ 410,970.24
256 R$ 415,338.97
257 R$ 419,748.83
258 R$ 424,200.20
259 R$ 428,693.47
260 R$ 433,229.04
261 R$ 437,807.31
262 R$ 442,428.68
263 R$ 447,093.54
264 R$ 451,802.33
265 R$ 456,555.44
266 R$ 461,353.29
267 R$ 466,196.31
268 R$ 471,084.92
269 R$ 476,019.55
270 R$ 481,000.63
271 R$ 486,028.60
272 R$ 491,103.91
273 R$ 496,226.99
274 R$ 501,398.30
275 R$ 506,618.28
276 R$ 511,887.41
277 R$ 517,206.14
278 R$ 522,574.94
279 R$ 527,994.28
280 R$ 533,464.63
281 R$ 538,986.48
282 R$ 544,560.31
283 R$ 550,186.61
284 R$ 555,865.88
285 R$ 561,598.61
286 R$ 567,385.30
287 R$ 573,226.47
288 R$ 579,122.62
289 R$ 585,074.28
290 R$ 591,081.97
291 R$ 597,146.21
292 R$ 603,267.53
293 R$ 609,446.48
294 R$ 615,683.60
295 R$ 621,979.43
296 R$ 628,334.53
297 R$ 634,749.45
298 R$ 641,224.76
299 R$ 647,761.03
300 R$ 654,358.82
301 R$ 661,018.73
302 R$ 667,741.33
303 R$ 674,527.21
304 R$ 681,376.98
305 R$ 688,291.22
306 R$ 695,270.56
307 R$ 702,315.59
308 R$ 709,426.94
309 R$ 716,605.24
310 R$ 723,851.11
311 R$ 731,165.20
312 R$ 738,548.13
313 R$ 746,000.56
314 R$ 753,523.15
315 R$ 761,116.56
316 R$ 768,781.44
317 R$ 776,518.48
318 R$ 784,328.36
319 R$ 792,211.75
320 R$ 800,169.36
321 R$ 808,201.87
322 R$ 816,310.00
323 R$ 824,494.46
324 R$ 832,755.97
325 R$ 841,095.24
326 R$ 849,513.02
327 R$ 858,010.04
328 R$ 866,587.04
329 R$ 875,244.79
330 R$ 883,984.04
331 R$ 892,805.56
332 R$ 901,710.12
333 R$ 910,698.50
334 R$ 919,771.50
335 R$ 928,929.91
336 R$ 938,174.53
337 R$ 947,506.18
338 R$ 956,925.67
339 R$ 966,433.84
340 R$ 976,031.51
341 R$ 985,719.53
342 R$ 995,498.75
343 R$ 1,005,370.03
344 R$ 1,015,334.23
345 R$ 1,025,392.23
346 R$ 1,035,544.92
347 R$ 1,045,793.18
348 R$ 1,056,137.91
349 R$ 1,066,580.02
350 R$ 1,077,120.44
351 R$ 1,087,760.07
352 R$ 1,098,499.87
353 R$ 1,109,340.76
354 R$ 1,120,283.71
355 R$ 1,131,329.67
356 R$ 1,142,479.61
357 R$ 1,153,734.52
358 R$ 1,165,095.37
359 R$ 1,176,563.17
360 R$ 1,188,138.93
SENTAR ERRO DE FÓRMULAS.
OAD e SUBIR NO SEU DRIVE.
Rendimento Mensal Aporte

R$ 0.00 R$ 100.00
R$ 0.94 R$ 100.00
R$ 1.89 R$ 100.00
R$ 2.85 R$ 100.00
R$ 3.82 R$ 100.00
R$ 4.80 R$ 100.00
R$ 5.78 R$ 100.00
R$ 6.78 R$ 100.00
R$ 7.78 R$ 100.00
R$ 8.80 R$ 100.00
R$ 9.82 R$ 100.00
R$ 10.86 R$ 100.00
R$ 11.90 R$ 200.00
R$ 13.89 R$ 200.00
R$ 15.91 R$ 200.00
R$ 17.94 R$ 200.00
R$ 19.99 R$ 200.00
R$ 22.06 R$ 200.00
R$ 24.15 R$ 200.00
R$ 26.26 R$ 200.00
R$ 28.39 R$ 200.00
R$ 30.54 R$ 200.00
R$ 32.71 R$ 200.00
R$ 34.90 R$ 200.00
R$ 37.12 R$ 300.00
R$ 40.29 R$ 300.00
R$ 43.49 R$ 300.00
R$ 46.73 R$ 300.00
R$ 49.99 R$ 300.00
R$ 53.29 R$ 300.00
R$ 56.61 R$ 300.00
R$ 59.97 R$ 300.00
R$ 63.36 R$ 300.00
R$ 66.78 R$ 300.00
R$ 70.23 R$ 300.00
R$ 73.71 R$ 300.00
R$ 77.23 R$ 400.00
R$ 81.73 R$ 400.00
R$ 86.26 R$ 400.00
R$ 90.84 R$ 400.00
R$ 95.46 R$ 400.00
R$ 100.12 R$ 400.00
R$ 104.83 R$ 400.00
R$ 109.58 R$ 400.00
R$ 114.38 R$ 400.00
R$ 119.22 R$ 400.00
R$ 124.11 R$ 400.00
R$ 129.04 R$ 400.00
R$ 134.02 R$ 500.00
R$ 139.99 R$ 500.00
R$ 146.02 R$ 500.00
R$ 152.10 R$ 500.00
R$ 158.24 R$ 500.00
R$ 164.43 R$ 500.00
R$ 170.69 R$ 500.00
R$ 177.00 R$ 500.00
R$ 183.37 R$ 500.00
R$ 189.81 R$ 500.00
R$ 196.30 R$ 500.00
R$ 202.86 R$ 500.00
R$ 209.47 R$ 500.00
R$ 216.15 R$ 500.00
R$ 222.89 R$ 500.00
R$ 229.70 R$ 500.00
R$ 236.57 R$ 500.00
R$ 243.50 R$ 500.00
R$ 250.50 R$ 500.00
R$ 257.56 R$ 500.00
R$ 264.70 R$ 500.00
R$ 271.89 R$ 500.00
R$ 279.16 R$ 500.00
R$ 286.50 R$ 500.00
R$ 293.90 R$ 500.00
R$ 301.37 R$ 500.00
R$ 308.92 R$ 500.00
R$ 316.53 R$ 500.00
R$ 324.22 R$ 500.00
R$ 331.98 R$ 500.00
R$ 339.81 R$ 500.00
R$ 347.71 R$ 500.00
R$ 355.70 R$ 500.00
R$ 363.75 R$ 500.00
R$ 371.88 R$ 500.00
R$ 380.09 R$ 500.00
R$ 388.37 R$ 500.00
R$ 396.74 R$ 500.00
R$ 405.18 R$ 500.00
R$ 413.70 R$ 500.00
R$ 422.30 R$ 500.00
R$ 430.98 R$ 500.00
R$ 439.75 R$ 500.00
R$ 448.59 R$ 500.00
R$ 457.52 R$ 500.00
R$ 466.54 R$ 500.00
R$ 475.64 R$ 500.00
R$ 484.82 R$ 500.00
R$ 494.09 R$ 500.00
R$ 503.45 R$ 500.00
R$ 512.89 R$ 500.00
R$ 522.43 R$ 500.00
R$ 532.05 R$ 500.00
R$ 541.77 R$ 500.00
R$ 551.58 R$ 500.00
R$ 561.48 R$ 500.00
R$ 571.47 R$ 500.00
R$ 581.55 R$ 500.00
R$ 591.74 R$ 500.00
R$ 602.01 R$ 500.00
R$ 612.39 R$ 500.00
R$ 622.86 R$ 500.00
R$ 633.43 R$ 500.00
R$ 644.10 R$ 500.00
R$ 654.87 R$ 500.00
R$ 665.74 R$ 500.00
R$ 676.71 R$ 500.00
R$ 687.79 R$ 500.00
R$ 698.97 R$ 500.00
R$ 710.26 R$ 500.00
R$ 721.65 R$ 500.00
R$ 733.15 R$ 500.00
R$ 744.76 R$ 500.00
R$ 756.48 R$ 500.00
R$ 768.31 R$ 500.00
R$ 780.25 R$ 500.00
R$ 792.30 R$ 500.00
R$ 804.46 R$ 500.00
R$ 816.74 R$ 500.00
R$ 829.14 R$ 500.00
R$ 841.65 R$ 500.00
R$ 854.28 R$ 500.00
R$ 867.03 R$ 500.00
R$ 879.90 R$ 500.00
R$ 892.89 R$ 500.00
R$ 906.00 R$ 500.00
R$ 919.24 R$ 500.00
R$ 932.60 R$ 500.00
R$ 946.08 R$ 500.00
R$ 959.69 R$ 500.00
R$ 973.44 R$ 500.00
R$ 987.31 R$ 500.00
R$ 1,001.31 R$ 500.00
R$ 1,015.44 R$ 500.00
R$ 1,029.71 R$ 500.00
R$ 1,044.11 R$ 500.00
R$ 1,058.64 R$ 500.00
R$ 1,073.31 R$ 500.00
R$ 1,088.12 R$ 500.00
R$ 1,103.07 R$ 500.00
R$ 1,118.17 R$ 500.00
R$ 1,133.40 R$ 500.00
R$ 1,148.77 R$ 500.00
R$ 1,164.30 R$ 500.00
R$ 1,179.96 R$ 500.00
R$ 1,195.78 R$ 500.00
R$ 1,211.74 R$ 500.00
R$ 1,227.85 R$ 500.00
R$ 1,244.12 R$ 500.00
R$ 1,260.54 R$ 500.00
R$ 1,277.11 R$ 500.00
R$ 1,293.84 R$ 500.00
R$ 1,310.73 R$ 500.00
R$ 1,327.77 R$ 500.00
R$ 1,344.98 R$ 500.00
R$ 1,362.35 R$ 500.00
R$ 1,379.88 R$ 500.00
R$ 1,397.57 R$ 500.00
R$ 1,415.44 R$ 500.00
R$ 1,433.47 R$ 500.00
R$ 1,451.67 R$ 500.00
R$ 1,470.04 R$ 500.00
R$ 1,488.59 R$ 500.00
R$ 1,507.31 R$ 500.00
R$ 1,526.20 R$ 500.00
R$ 1,545.28 R$ 500.00
R$ 1,564.53 R$ 500.00
R$ 1,583.97 R$ 500.00
R$ 1,603.58 R$ 500.00
R$ 1,623.39 R$ 500.00
R$ 1,643.37 R$ 500.00
R$ 1,663.55 R$ 500.00
R$ 1,683.92 R$ 500.00
R$ 1,704.48 R$ 500.00
R$ 1,725.23 R$ 500.00
R$ 1,746.18 R$ 500.00
R$ 1,767.32 R$ 500.00
R$ 1,788.67 R$ 500.00
R$ 1,810.21 R$ 500.00
R$ 1,831.96 R$ 500.00
R$ 1,853.91 R$ 500.00
R$ 1,876.07 R$ 500.00
R$ 1,898.44 R$ 500.00
R$ 1,921.01 R$ 500.00
R$ 1,943.80 R$ 500.00
R$ 1,966.81 R$ 500.00
R$ 1,990.03 R$ 500.00
R$ 2,013.47 R$ 500.00
R$ 2,037.13 R$ 500.00
R$ 2,061.02 R$ 500.00
R$ 2,085.12 R$ 500.00
R$ 2,109.46 R$ 500.00
R$ 2,134.02 R$ 500.00
R$ 2,158.82 R$ 500.00
R$ 2,183.85 R$ 500.00
R$ 2,209.11 R$ 500.00
R$ 2,234.62 R$ 500.00
R$ 2,260.36 R$ 500.00
R$ 2,286.35 R$ 500.00
R$ 2,312.57 R$ 500.00
R$ 2,339.05 R$ 500.00
R$ 2,365.78 R$ 500.00
R$ 2,392.75 R$ 500.00
R$ 2,419.99 R$ 500.00
R$ 2,447.47 R$ 500.00
R$ 2,475.22 R$ 500.00
R$ 2,503.23 R$ 500.00
R$ 2,531.50 R$ 500.00
R$ 2,560.04 R$ 500.00
R$ 2,588.84 R$ 500.00
R$ 2,617.92 R$ 500.00
R$ 2,647.27 R$ 500.00
R$ 2,676.90 R$ 500.00
R$ 2,706.80 R$ 500.00
R$ 2,736.99 R$ 500.00
R$ 2,767.46 R$ 500.00
R$ 2,798.22 R$ 500.00
R$ 2,829.27 R$ 500.00
R$ 2,860.61 R$ 500.00
R$ 2,892.25 R$ 500.00
R$ 2,924.18 R$ 500.00
R$ 2,956.42 R$ 500.00
R$ 2,988.95 R$ 500.00
R$ 3,021.80 R$ 500.00
R$ 3,054.95 R$ 500.00
R$ 3,088.41 R$ 500.00
R$ 3,122.19 R$ 500.00
R$ 3,156.29 R$ 500.00
R$ 3,190.71 R$ 500.00
R$ 3,225.45 R$ 500.00
R$ 3,260.53 R$ 500.00
R$ 3,295.93 R$ 500.00
R$ 3,331.66 R$ 500.00
R$ 3,367.73 R$ 500.00
R$ 3,404.14 R$ 500.00
R$ 3,440.89 R$ 500.00
R$ 3,477.99 R$ 500.00
R$ 3,515.44 R$ 500.00
R$ 3,553.24 R$ 500.00
R$ 3,591.39 R$ 500.00
R$ 3,629.91 R$ 500.00
R$ 3,668.78 R$ 500.00
R$ 3,708.03 R$ 500.00
R$ 3,747.64 R$ 500.00
R$ 3,787.63 R$ 500.00
R$ 3,827.99 R$ 500.00
R$ 3,868.73 R$ 500.00
R$ 3,909.86 R$ 500.00
R$ 3,951.37 R$ 500.00
R$ 3,993.27 R$ 500.00
R$ 4,035.57 R$ 500.00
R$ 4,078.27 R$ 500.00
R$ 4,121.37 R$ 500.00
R$ 4,164.87 R$ 500.00
R$ 4,208.78 R$ 500.00
R$ 4,253.11 R$ 500.00
R$ 4,297.85 R$ 500.00
R$ 4,343.02 R$ 500.00
R$ 4,388.61 R$ 500.00
R$ 4,434.63 R$ 500.00
R$ 4,481.08 R$ 500.00
R$ 4,527.97 R$ 500.00
R$ 4,575.30 R$ 500.00
R$ 4,623.08 R$ 500.00
R$ 4,671.31 R$ 500.00
R$ 4,719.99 R$ 500.00
R$ 4,769.13 R$ 500.00
R$ 4,818.73 R$ 500.00
R$ 4,868.80 R$ 500.00
R$ 4,919.34 R$ 500.00
R$ 4,970.35 R$ 500.00
R$ 5,021.85 R$ 500.00
R$ 5,073.83 R$ 500.00
R$ 5,126.30 R$ 500.00
R$ 5,179.26 R$ 500.00
R$ 5,232.73 R$ 500.00
R$ 5,286.69 R$ 500.00
R$ 5,341.17 R$ 500.00
R$ 5,396.15 R$ 500.00
R$ 5,451.66 R$ 500.00
R$ 5,507.69 R$ 500.00
R$ 5,564.24 R$ 500.00
R$ 5,621.33 R$ 500.00
R$ 5,678.95 R$ 500.00
R$ 5,737.12 R$ 500.00
R$ 5,795.83 R$ 500.00
R$ 5,855.10 R$ 500.00
R$ 5,914.92 R$ 500.00
R$ 5,975.31 R$ 500.00
R$ 6,036.27 R$ 500.00
R$ 6,097.80 R$ 500.00
R$ 6,159.91 R$ 500.00
R$ 6,222.60 R$ 500.00
R$ 6,285.88 R$ 500.00
R$ 6,349.76 R$ 500.00
R$ 6,414.25 R$ 500.00
R$ 6,479.33 R$ 500.00
R$ 6,545.03 R$ 500.00
R$ 6,611.35 R$ 500.00
R$ 6,678.30 R$ 500.00
R$ 6,745.87 R$ 500.00
R$ 6,814.08 R$ 500.00
R$ 6,882.93 R$ 500.00
R$ 6,952.43 R$ 500.00
R$ 7,022.59 R$ 500.00
R$ 7,093.40 R$ 500.00
R$ 7,164.89 R$ 500.00
R$ 7,237.04 R$ 500.00
R$ 7,309.87 R$ 500.00
R$ 7,383.39 R$ 500.00
R$ 7,457.61 R$ 500.00
R$ 7,532.52 R$ 500.00
R$ 7,608.13 R$ 500.00
R$ 7,684.46 R$ 500.00
R$ 7,761.50 R$ 500.00
R$ 7,839.27 R$ 500.00
R$ 7,917.78 R$ 500.00
R$ 7,997.02 R$ 500.00
R$ 8,077.01 R$ 500.00
R$ 8,157.75 R$ 500.00
R$ 8,239.25 R$ 500.00
R$ 8,321.52 R$ 500.00
R$ 8,404.56 R$ 500.00
R$ 8,488.38 R$ 500.00
R$ 8,573.00 R$ 500.00
R$ 8,658.41 R$ 500.00
R$ 8,744.62 R$ 500.00
R$ 8,831.65 R$ 500.00
R$ 8,919.49 R$ 500.00
R$ 9,008.16 R$ 500.00
R$ 9,097.67 R$ 500.00
R$ 9,188.02 R$ 500.00
R$ 9,279.22 R$ 500.00
R$ 9,371.28 R$ 500.00
R$ 9,464.20 R$ 500.00
R$ 9,558.00 R$ 500.00
R$ 9,652.69 R$ 500.00
R$ 9,748.26 R$ 500.00
R$ 9,844.73 R$ 500.00
R$ 9,942.11 R$ 500.00
R$ 10,040.41 R$ 500.00
R$ 10,139.64 R$ 500.00
R$ 10,239.79 R$ 500.00
R$ 10,340.89 R$ 500.00
R$ 10,442.95 R$ 500.00
R$ 10,545.96 R$ 500.00
R$ 10,649.94 R$ 500.00
R$ 10,754.90 R$ 500.00
R$ 10,860.85 R$ 500.00
R$ 10,967.80 R$ 500.00
R$ 11,075.76 R$ 500.00
R$ 11,184.73 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 Anual: 13.04%
DY Mensal: 1.03%
Valor Cota: R$ 10.52
Investimento Rendimento Quantas Cotas eu Compro?

R$ 1,000.00 R$ 10.27 0
R$ 2,000.00 R$ 20.53 1
R$ 5,000.00 R$ 51.33 4
R$ 25,000.00 R$ 256.67 24
R$ 320,000.00 R$ 3,285.32 312
2800
Rendimento por mês
9000
8000
7000
6000
Rendimento
5000
Rendimento
4000
3000
2000
1000
0
1 20 39 58 77 96 115134153172191210229248267286305324343
Mês
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$ 210.40
Mês Quantas Cotas eu Tenho? Valor das Cotas Rendimento

1 0 R$ 0.00 R$ 0.00
2 20 R$ 210.40 R$ 2.16
3 40 R$ 420.80 R$ 4.32
4 60 R$ 631.20 R$ 6.48
5 81 R$ 852.12 R$ 8.75
6 102 R$ 1,073.04 R$ 11.02
7 123 R$ 1,293.96 R$ 13.28
8 144 R$ 1,514.88 R$ 15.55
9 165 R$ 1,735.80 R$ 17.82
10 187 R$ 1,967.24 R$ 20.20
11 209 R$ 2,198.68 R$ 22.57
12 231 R$ 2,430.12 R$ 24.95
13 253 R$ 2,661.56 R$ 27.33
14 276 R$ 2,903.52 R$ 29.81
15 299 R$ 3,145.48 R$ 32.29
16 322 R$ 3,387.44 R$ 34.78
17 345 R$ 3,629.40 R$ 37.26
18 369 R$ 3,881.88 R$ 39.85
19 393 R$ 4,134.36 R$ 42.45
20 417 R$ 4,386.84 R$ 45.04
21 441 R$ 4,639.32 R$ 47.63
22 465 R$ 4,891.80 R$ 50.22
23 490 R$ 5,154.80 R$ 52.92
24 515 R$ 5,417.80 R$ 55.62
25 541 R$ 5,691.32 R$ 58.43
26 566 R$ 5,954.32 R$ 61.13
27 592 R$ 6,227.84 R$ 63.94
28 618 R$ 6,501.36 R$ 66.75
29 644 R$ 6,774.88 R$ 69.56
30 671 R$ 7,058.92 R$ 72.47
31 698 R$ 7,342.96 R$ 75.39
32 725 R$ 7,627.00 R$ 78.30
33 752 R$ 7,911.04 R$ 81.22
34 780 R$ 8,205.60 R$ 84.24
35 808 R$ 8,500.16 R$ 87.27
36 836 R$ 8,794.72 R$ 90.29
37 865 R$ 9,099.80 R$ 93.42
38 894 R$ 9,404.88 R$ 96.56
39 923 R$ 9,709.96 R$ 99.69
40 953 R$ 10,025.56 R$ 102.93
41 982 R$ 10,330.64 R$ 106.06
42 1012 R$ 10,646.24 R$ 109.30
43 1043 R$ 10,972.36 R$ 112.65
44 1074 R$ 11,298.48 R$ 116.00
45 1105 R$ 11,624.60 R$ 119.35
46 1136 R$ 11,950.72 R$ 122.69
47 1168 R$ 12,287.36 R$ 126.15
48 1200 R$ 12,624.00 R$ 129.61
49 1232 R$ 12,960.64 R$ 133.06
50 1265 R$ 13,307.80 R$ 136.63
51 1298 R$ 13,654.96 R$ 140.19
52 1331 R$ 14,002.12 R$ 143.75
53 1365 R$ 14,359.80 R$ 147.43
54 1399 R$ 14,717.48 R$ 151.10
55 1433 R$ 15,075.16 R$ 154.77
56 1468 R$ 15,443.36 R$ 158.55
57 1503 R$ 15,811.56 R$ 162.33
58 1538 R$ 16,179.76 R$ 166.11
59 1574 R$ 16,558.48 R$ 170.00
60 1610 R$ 16,937.20 R$ 173.89
61 1647 R$ 17,326.44 R$ 177.88
62 1684 R$ 17,715.68 R$ 181.88
63 1721 R$ 18,104.92 R$ 185.88
64 1758 R$ 18,494.16 R$ 189.87
65 1797 R$ 18,904.44 R$ 194.09
66 1835 R$ 19,304.20 R$ 198.19
67 1874 R$ 19,714.48 R$ 202.40
68 1913 R$ 20,124.76 R$ 206.61
69 1953 R$ 20,545.56 R$ 210.93
70 1993 R$ 20,966.36 R$ 215.25
71 2033 R$ 21,387.16 R$ 219.57
72 2074 R$ 21,818.48 R$ 224.00
73 2115 R$ 22,249.80 R$ 228.43
74 2157 R$ 22,691.64 R$ 232.97
75 2199 R$ 23,133.48 R$ 237.50
76 2242 R$ 23,585.84 R$ 242.15
77 2285 R$ 24,038.20 R$ 246.79
78 2328 R$ 24,490.56 R$ 251.44
79 2372 R$ 24,953.44 R$ 256.19
80 2417 R$ 25,426.84 R$ 261.05
81 2461 R$ 25,889.72 R$ 265.80
82 2507 R$ 26,373.64 R$ 270.77
83 2552 R$ 26,847.04 R$ 275.63
84 2599 R$ 27,341.48 R$ 280.71
85 2645 R$ 27,825.40 R$ 285.67
86 2692 R$ 28,319.84 R$ 290.75
87 2740 R$ 28,824.80 R$ 295.93
88 2788 R$ 29,329.76 R$ 301.12
89 2837 R$ 29,845.24 R$ 306.41
90 2886 R$ 30,360.72 R$ 311.70
91 2936 R$ 30,886.72 R$ 317.10
92 2986 R$ 31,412.72 R$ 322.50
93 3036 R$ 31,938.72 R$ 327.90
94 3088 R$ 32,485.76 R$ 333.52
95 3139 R$ 33,022.28 R$ 339.03
96 3191 R$ 33,569.32 R$ 344.64
97 3244 R$ 34,126.88 R$ 350.37
98 3297 R$ 34,684.44 R$ 356.09
99 3351 R$ 35,252.52 R$ 361.92
100 3406 R$ 35,831.12 R$ 367.87
101 3461 R$ 36,409.72 R$ 373.81
102 3516 R$ 36,988.32 R$ 379.75
103 3572 R$ 37,577.44 R$ 385.79
104 3629 R$ 38,177.08 R$ 391.95
105 3686 R$ 38,776.72 R$ 398.11
106 3744 R$ 39,386.88 R$ 404.37
107 3803 R$ 40,007.56 R$ 410.74
108 3862 R$ 40,628.24 R$ 417.12
109 3921 R$ 41,248.92 R$ 423.49
110 3982 R$ 41,890.64 R$ 430.08
111 4042 R$ 42,521.84 R$ 436.56
112 4104 R$ 43,174.08 R$ 443.25
113 4166 R$ 43,826.32 R$ 449.95
114 4229 R$ 44,489.08 R$ 456.75
115 4292 R$ 45,151.84 R$ 463.56
116 4356 R$ 45,825.12 R$ 470.47
117 4421 R$ 46,508.92 R$ 477.49
118 4486 R$ 47,192.72 R$ 484.51
119 4552 R$ 47,887.04 R$ 491.64
120 4619 R$ 48,591.88 R$ 498.88
121 4687 R$ 49,307.24 R$ 506.22
122 4755 R$ 50,022.60 R$ 513.56
123 4824 R$ 50,748.48 R$ 521.02
124 4893 R$ 51,474.36 R$ 528.47
125 4963 R$ 52,210.76 R$ 536.03
126 5034 R$ 52,957.68 R$ 543.70
127 5106 R$ 53,715.12 R$ 551.47
128 5178 R$ 54,472.56 R$ 559.25
129 5252 R$ 55,251.04 R$ 567.24
130 5325 R$ 56,019.00 R$ 575.13
131 5400 R$ 56,808.00 R$ 583.23
132 5476 R$ 57,607.52 R$ 591.44
133 5552 R$ 58,407.04 R$ 599.64
134 5629 R$ 59,217.08 R$ 607.96
135 5707 R$ 60,037.64 R$ 616.38
136 5785 R$ 60,858.20 R$ 624.81
137 5865 R$ 61,699.80 R$ 633.45
138 5945 R$ 62,541.40 R$ 642.09
139 6026 R$ 63,393.52 R$ 650.84
140 6108 R$ 64,256.16 R$ 659.69
141 6190 R$ 65,118.80 R$ 668.55
142 6274 R$ 66,002.48 R$ 677.62
143 6358 R$ 66,886.16 R$ 686.70
144 6444 R$ 67,790.88 R$ 695.98
145 6530 R$ 68,695.60 R$ 705.27
146 6617 R$ 69,610.84 R$ 714.67
147 6705 R$ 70,536.60 R$ 724.17
148 6794 R$ 71,472.88 R$ 733.79
149 6883 R$ 72,409.16 R$ 743.40
150 6974 R$ 73,366.48 R$ 753.23
151 7066 R$ 74,334.32 R$ 763.16
152 7158 R$ 75,302.16 R$ 773.10
153 7252 R$ 76,291.04 R$ 783.25
154 7346 R$ 77,279.92 R$ 793.41
155 7441 R$ 78,279.32 R$ 803.67
156 7538 R$ 79,299.76 R$ 814.14
157 7635 R$ 80,320.20 R$ 824.62
158 7734 R$ 81,361.68 R$ 835.31
159 7833 R$ 82,403.16 R$ 846.00
160 7933 R$ 83,455.16 R$ 856.80
161 8035 R$ 84,528.20 R$ 867.82
162 8137 R$ 85,601.24 R$ 878.84
163 8241 R$ 86,695.32 R$ 890.07
164 8346 R$ 87,799.92 R$ 901.41
165 8451 R$ 88,904.52 R$ 912.75
166 8558 R$ 90,030.16 R$ 924.31
167 8666 R$ 91,166.32 R$ 935.97
168 8775 R$ 92,313.00 R$ 947.74
169 8885 R$ 93,470.20 R$ 959.62
170 8996 R$ 94,637.92 R$ 971.61
171 9109 R$ 95,826.68 R$ 983.82
172 9222 R$ 97,015.44 R$ 996.02
173 9337 R$ 98,225.24 R$ 1,008.44
174 9453 R$ 99,445.56 R$ 1,020.97
175 9570 R$ 100,676.40 R$ 1,033.61
176 9688 R$ 101,917.76 R$ 1,046.35
177 9807 R$ 103,169.64 R$ 1,059.21
178 9928 R$ 104,442.56 R$ 1,072.27
179 10050 R$ 105,726.00 R$ 1,085.45
180 10173 R$ 107,019.96 R$ 1,098.74
181 10298 R$ 108,334.96 R$ 1,112.24
182 10423 R$ 109,649.96 R$ 1,125.74
183 10550 R$ 110,986.00 R$ 1,139.45
184 10679 R$ 112,343.08 R$ 1,153.39
185 10808 R$ 113,700.16 R$ 1,167.32
186 10939 R$ 115,078.28 R$ 1,181.47
187 11072 R$ 116,477.44 R$ 1,195.83
188 11205 R$ 117,876.60 R$ 1,210.20
189 11340 R$ 119,296.80 R$ 1,224.78
190 11477 R$ 120,738.04 R$ 1,239.57
191 11614 R$ 122,179.28 R$ 1,254.37
192 11754 R$ 123,652.08 R$ 1,269.49
193 11894 R$ 125,124.88 R$ 1,284.61
194 12037 R$ 126,629.24 R$ 1,300.06
195 12180 R$ 128,133.60 R$ 1,315.50
196 12325 R$ 129,659.00 R$ 1,331.16
197 12472 R$ 131,205.44 R$ 1,347.04
198 12620 R$ 132,762.40 R$ 1,363.02
199 12769 R$ 134,329.88 R$ 1,379.12
200 12920 R$ 135,918.40 R$ 1,395.43
201 13073 R$ 137,527.96 R$ 1,411.95
202 13227 R$ 139,148.04 R$ 1,428.58
203 13383 R$ 140,789.16 R$ 1,445.43
204 13540 R$ 142,440.80 R$ 1,462.39
205 13699 R$ 144,113.48 R$ 1,479.56
206 13860 R$ 145,807.20 R$ 1,496.95
207 14022 R$ 147,511.44 R$ 1,514.45
208 14186 R$ 149,236.72 R$ 1,532.16
209 14352 R$ 150,983.04 R$ 1,550.09
210 14519 R$ 152,739.88 R$ 1,568.13
211 14688 R$ 154,517.76 R$ 1,586.38
212 14859 R$ 156,316.68 R$ 1,604.85
213 15032 R$ 158,136.64 R$ 1,623.53
214 15206 R$ 159,967.12 R$ 1,642.32
215 15382 R$ 161,818.64 R$ 1,661.33
216 15560 R$ 163,691.20 R$ 1,680.56
217 15740 R$ 165,584.80 R$ 1,700.00
218 15921 R$ 167,488.92 R$ 1,719.55
219 16105 R$ 169,424.60 R$ 1,739.42
220 16290 R$ 171,370.80 R$ 1,759.40
221 16478 R$ 173,348.56 R$ 1,779.71
222 16667 R$ 175,336.84 R$ 1,800.12
223 16858 R$ 177,346.16 R$ 1,820.75
224 17051 R$ 179,376.52 R$ 1,841.59
225 17246 R$ 181,427.92 R$ 1,862.66
226 17443 R$ 183,500.36 R$ 1,883.93
227 17642 R$ 185,593.84 R$ 1,905.43
228 17843 R$ 187,708.36 R$ 1,927.13
229 18046 R$ 189,843.92 R$ 1,949.06
230 18252 R$ 192,011.04 R$ 1,971.31
231 18459 R$ 194,188.68 R$ 1,993.67
232 18669 R$ 196,397.88 R$ 2,016.35
233 18880 R$ 198,617.60 R$ 2,039.14
234 19094 R$ 200,868.88 R$ 2,062.25
235 19310 R$ 203,141.20 R$ 2,085.58
236 19528 R$ 205,434.56 R$ 2,109.12
237 19749 R$ 207,759.48 R$ 2,132.99
238 19972 R$ 210,105.44 R$ 2,157.08
239 20197 R$ 212,472.44 R$ 2,181.38
240 20424 R$ 214,860.48 R$ 2,205.90
241 20654 R$ 217,280.08 R$ 2,230.74
242 20886 R$ 219,720.72 R$ 2,255.79
243 21120 R$ 222,182.40 R$ 2,281.07
244 21357 R$ 224,675.64 R$ 2,306.66
245 21596 R$ 227,189.92 R$ 2,332.48
246 21838 R$ 229,735.76 R$ 2,358.61
247 22082 R$ 232,302.64 R$ 2,384.97
248 22329 R$ 234,901.08 R$ 2,411.64
249 22578 R$ 237,520.56 R$ 2,438.54
250 22830 R$ 240,171.60 R$ 2,465.76
251 23084 R$ 242,843.68 R$ 2,493.19
252 23341 R$ 245,547.32 R$ 2,520.95
253 23601 R$ 248,282.52 R$ 2,549.03
254 23863 R$ 251,038.76 R$ 2,577.32
255 24128 R$ 253,826.56 R$ 2,605.95
256 24396 R$ 256,645.92 R$ 2,634.89
257 24666 R$ 259,486.32 R$ 2,664.05
258 24940 R$ 262,368.80 R$ 2,693.65
259 25216 R$ 265,272.32 R$ 2,723.46
260 25495 R$ 268,207.40 R$ 2,753.59
261 25776 R$ 271,163.52 R$ 2,783.94
262 26061 R$ 274,161.72 R$ 2,814.72
263 26349 R$ 277,191.48 R$ 2,845.83
264 26639 R$ 280,242.28 R$ 2,877.15
265 26933 R$ 283,335.16 R$ 2,908.90
266 27229 R$ 286,449.08 R$ 2,940.87
267 27529 R$ 289,605.08 R$ 2,973.27
268 27831 R$ 292,782.12 R$ 3,005.89
269 28137 R$ 296,001.24 R$ 3,038.94
270 28446 R$ 299,251.92 R$ 3,072.31
271 28758 R$ 302,534.16 R$ 3,106.01
272 29073 R$ 305,847.96 R$ 3,140.03
273 29392 R$ 309,203.84 R$ 3,174.48
274 29713 R$ 312,580.76 R$ 3,209.15
275 30038 R$ 315,999.76 R$ 3,244.26
276 30367 R$ 319,460.84 R$ 3,279.79
277 30699 R$ 322,953.48 R$ 3,315.65
278 31034 R$ 326,477.68 R$ 3,351.83
279 31372 R$ 330,033.44 R$ 3,388.33
280 31714 R$ 333,631.28 R$ 3,425.27
281 32060 R$ 337,271.20 R$ 3,462.64
282 32409 R$ 340,942.68 R$ 3,500.34
283 32762 R$ 344,656.24 R$ 3,538.46
284 33118 R$ 348,401.36 R$ 3,576.91
285 33478 R$ 352,188.56 R$ 3,615.79
286 33842 R$ 356,017.84 R$ 3,655.11
287 34209 R$ 359,878.68 R$ 3,694.74
288 34581 R$ 363,792.12 R$ 3,734.92
289 34956 R$ 367,737.12 R$ 3,775.42
290 35335 R$ 371,724.20 R$ 3,816.36
291 35717 R$ 375,742.84 R$ 3,857.62
292 36104 R$ 379,814.08 R$ 3,899.41
293 36495 R$ 383,927.40 R$ 3,941.64
294 36889 R$ 388,072.28 R$ 3,984.20
295 37288 R$ 392,269.76 R$ 4,027.29
296 37691 R$ 396,509.32 R$ 4,070.82
297 38098 R$ 400,790.96 R$ 4,114.78
298 38509 R$ 405,114.68 R$ 4,159.17
299 38924 R$ 409,480.48 R$ 4,203.99
300 39344 R$ 413,898.88 R$ 4,249.35
301 39768 R$ 418,359.36 R$ 4,295.14
302 40196 R$ 422,861.92 R$ 4,341.37
303 40629 R$ 427,417.08 R$ 4,388.14
304 41066 R$ 432,014.32 R$ 4,435.34
305 41508 R$ 436,664.16 R$ 4,483.07
306 41954 R$ 441,356.08 R$ 4,531.24
307 42404 R$ 446,090.08 R$ 4,579.85
308 42860 R$ 450,887.20 R$ 4,629.10
309 43320 R$ 455,726.40 R$ 4,678.78
310 43785 R$ 460,618.20 R$ 4,729.00
311 44254 R$ 465,552.08 R$ 4,779.66
312 44728 R$ 470,538.56 R$ 4,830.85
313 45208 R$ 475,588.16 R$ 4,882.69
314 45692 R$ 480,679.84 R$ 4,934.97
315 46181 R$ 485,824.12 R$ 4,987.78
316 46675 R$ 491,021.00 R$ 5,041.14
317 47174 R$ 496,270.48 R$ 5,095.03
318 47679 R$ 501,583.08 R$ 5,149.57
319 48188 R$ 506,937.76 R$ 5,204.55
320 48703 R$ 512,355.56 R$ 5,260.17
321 49223 R$ 517,825.96 R$ 5,316.33
322 49748 R$ 523,348.96 R$ 5,373.04
323 50279 R$ 528,935.08 R$ 5,430.39
324 50815 R$ 534,573.80 R$ 5,488.28
325 51357 R$ 540,275.64 R$ 5,546.82
326 51904 R$ 546,030.08 R$ 5,605.89
327 52457 R$ 551,847.64 R$ 5,665.62
328 53015 R$ 557,717.80 R$ 5,725.89
329 53580 R$ 563,661.60 R$ 5,786.91
330 54150 R$ 569,658.00 R$ 5,848.47
331 54726 R$ 575,717.52 R$ 5,910.68
332 55308 R$ 581,840.16 R$ 5,973.54
333 55895 R$ 588,015.40 R$ 6,036.94
334 56489 R$ 594,264.28 R$ 6,101.10
335 57089 R$ 600,576.28 R$ 6,165.90
336 57695 R$ 606,951.40 R$ 6,231.35
337 58308 R$ 613,400.16 R$ 6,297.56
338 58926 R$ 619,901.52 R$ 6,364.31
339 59551 R$ 626,476.52 R$ 6,431.81
340 60183 R$ 633,125.16 R$ 6,500.07
341 60821 R$ 639,836.92 R$ 6,568.98
342 61465 R$ 646,611.80 R$ 6,638.53
343 62116 R$ 653,460.32 R$ 6,708.84
344 62774 R$ 660,382.48 R$ 6,779.91
345 63438 R$ 667,367.76 R$ 6,851.62
346 64110 R$ 674,437.20 R$ 6,924.20
347 64788 R$ 681,569.76 R$ 6,997.43
348 65473 R$ 688,775.96 R$ 7,071.41
Rendimento 349 66165 R$ 696,055.80 R$ 7,146.15
350 66864 R$ 703,409.28 R$ 7,221.65
351 67571 R$ 710,846.92 R$ 7,298.01
352 68285 R$ 718,358.20 R$ 7,375.13
353 69006 R$ 725,943.12 R$ 7,453.00
354 69734 R$ 733,601.68 R$ 7,531.62
355 70470 R$ 741,344.40 R$ 7,611.12
3
356 71214 R$ 749,171.28 R$ 7,691.47
357 71965 R$ 757,071.80 R$ 7,772.58
358 72723 R$ 765,045.96 R$ 7,854.45
359 73490 R$ 773,114.80 R$ 7,937.29
360 74265 R$ 781,267.80 R$ 8,021.00
Rendimento por m
9000
8000
Quantas Cotas eu Compro?
7000
0
0 6000
Rendimento
0 5000
1 4000
1
3000
1
1 2000
1 1000
2 0
2 1 20 39 58 77 96 115134153172191210229248
2 Mês
2
3
3
3
3
4
4
4
4
4
5
5
6
5
6
6
6
7
7
7
7
8
8
8
9
9
9
10
9
10
11
11
11
11
12
12
12
13
13
13
14
14
14
15
15
15
16
16
17
17
17
17
19
18
19
19
20
20
20
21
21
22
22
23
23
23
24
25
24
26
25
27
26
27
28
28
29
29
30
30
30
32
31
32
33
33
34
35
35
35
36
37
37
38
39
39
39
41
40
42
42
43
43
44
45
45
46
47
48
48
49
49
50
51
52
52
54
53
55
56
56
57
58
58
60
60
61
62
62
64
64
66
66
67
68
69
69
71
72
72
74
74
75
77
77
79
79
80
82
82
84
85
85
87
88
89
90
91
93
93
95
96
97
98
99
101
102
103
105
105
107
109
109
111
113
113
115
117
117
120
120
123
123
125
127
128
129
131
133
134
136
137
139
141
142
144
146
147
149
151
153
154
156
158
160
161
164
165
168
169
171
173
175
177
179
181
183
186
187
190
191
194
196
198
201
203
205
207
210
212
214
217
219
222
224
227
229
232
234
237
240
242
245
248
250
254
256
259
261
265
268
270
274
276
280
282
286
289
292
295
299
301
305
309
312
315
318
322
326
329
333
336
340
344
347
352
355
359
362
367
371
374
379
383
387
391
395
400
404
408
413
417
422
426
430
436
440
445
449
454
460
464
469
474
479
485
489
495
500
505
511
516
522
527
533
538
545
550
556
562
567
574
580
586
593
598
605
612
618
624
631
638
644
652
658
665
672
679
687
694
701
708
716
724
731
738
747
755
762
ndimento por mês
Rendimento
134153172191210229248267286305324343
Mês
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