SimuladorJuros Compostos

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

PARA USAR A PLANILHA, BASTA CLICAR EM ARQUIVO E DEPOIS EM FAZE
IPCA Anual 0%
SELIC Anual 13.75%
CDI Anual 13.65%
Seu Investimento % CDI 100.00%
Juros Mensal 1.07%
Investimento Rendimento
R$ 1,100.00 R$ 11.79
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
NILHAS DIFERENTES EM CADA UMA DAS ABAS.
OGLE DRIVE (PLANILHAS GOOGLE). NO EXCEL ELA PODE APRESENTAR ERRO DE FÓRMU
LICAR EM ARQUIVO E DEPOIS EM FAZER UMA CÓPIA ou DOWNLOAD e SUBIR NO SEU DR
Mês Acumulado
1 R$ 0.00
2 R$ 500.00
Rendimento menos Imposto* 3 R$ 1,005.36
R$ 10.02 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
ar 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$ 261,272.82
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$ 342,679.20
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$ 1,238,516.13
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$ 1,510,437.40
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$ 1,613,309.84
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$ 1,741,948.85
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
NTAR ERRO DE FÓRMULAS.
AD 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 ABAS.
A PLANILHA SÓ FUNCIONA NO GOOGLE DRIVE (PLANILHAS GOOGLE). NO EXCEL ELA PODE A
PARA USAR A PLANILHA, BASTA CLICAR EM ARQUIVO E DEPOIS EM FAZER UMA CÓPIA ou DO
FII: FIIS
DY Anual: 13.24%
DY Mensal: 1.04%
Valor Cota: R$ 9.52
Investimento Rendimento Quantas Cotas eu Compro?

R$ 1,100.00 R$ 11.46 1
R$ 2,000.00 R$ 20.83 2
R$ 5,000.00 R$ 52.08 5
R$ 25,000.00 R$ 260.39 27
R$ 92,000.00 R$ 958.22 100
1 2 3 4 5 6 7 8 9 10 11 12 13
Rendimento por mês
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 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 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
139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161
162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184
185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207
208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230
231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253
254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276
277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299
93 94 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
139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161
162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184
185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207
208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230
231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253
254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276
277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299
300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322
323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345
346 347 348 349 350 351 352 353 354 355 356 357 358 359 360
M 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.
Número de Cotas Valor

Investimento Mensal 115.55 R$ 1,100.00
Mês Quantas Cotas eu Tenho? Valor das Cotas Rendimento

1 0 R$ 0.00 R$ 0.00
2 115.546218487395 R$ 1,100.00 R$ 11.46
3 232.09243697479 R$ 2,209.52 R$ 23.01
4 349.638655462185 R$ 3,328.56 R$ 34.67
5 469.18487394958 R$ 4,466.64 R$ 46.52
6 589.731092436975 R$ 5,614.24 R$ 58.47
7 711.27731092437 R$ 6,771.36 R$ 70.53
8 833.823529411765 R$ 7,938.00 R$ 82.68
9 958.36974789916 R$ 9,123.68 R$ 95.03
10 1083.91596638655 R$ 10,318.88 R$ 107.48
11 1210.46218487395 R$ 11,523.60 R$ 120.02
12 1339.00840336134 R$ 12,747.36 R$ 132.77
13 1468.55462184874 R$ 13,980.64 R$ 145.61
14 1599.10084033613 R$ 15,223.44 R$ 158.56
15 1731.64705882353 R$ 16,485.28 R$ 171.70
16 1865.19327731092 R$ 17,756.64 R$ 184.94
17 1999.73949579832 R$ 19,037.52 R$ 198.28
18 2136.28571428571 R$ 20,337.44 R$ 211.82
19 2273.83193277311 R$ 21,646.88 R$ 225.46
20 2413.3781512605 R$ 22,975.36 R$ 239.30
21 2553.9243697479 R$ 24,313.36 R$ 253.24
22 2696.47058823529 R$ 25,670.40 R$ 267.37
23 2840.01680672269 R$ 27,036.96 R$ 281.60
24 2984.56302521008 R$ 28,413.04 R$ 295.94
25 3131.10924369748 R$ 29,808.16 R$ 310.47
26 3279.65546218487 R$ 31,222.32 R$ 325.20
27 3429.20168067227 R$ 32,646.00 R$ 340.02
28 3580.74789915966 R$ 34,088.72 R$ 355.05
29 3733.29411764706 R$ 35,540.96 R$ 370.18
30 3887.84033613445 R$ 37,012.24 R$ 385.50
31 4044.38655462185 R$ 38,502.56 R$ 401.02
32 4201.93277310924 R$ 40,002.40 R$ 416.64
33 4360.47899159664 R$ 41,511.76 R$ 432.36
34 4522.02521008403 R$ 43,049.68 R$ 448.38
35 4684.57142857143 R$ 44,597.12 R$ 464.50
36 4849.11764705882 R$ 46,163.60 R$ 480.82
37 5014.66386554622 R$ 47,739.60 R$ 497.23
38 5182.21008403361 R$ 49,334.64 R$ 513.84
39 5351.75630252101 R$ 50,948.72 R$ 530.66
40 5523.3025210084 R$ 52,581.84 R$ 547.66
41 5696.8487394958 R$ 54,234.00 R$ 564.87
42 5871.39495798319 R$ 55,895.68 R$ 582.18
43 6047.94117647059 R$ 57,576.40 R$ 599.69
44 6226.48739495798 R$ 59,276.16 R$ 617.39
45 6407.03361344538 R$ 60,994.96 R$ 635.29
46 6589.57983193277 R$ 62,732.80 R$ 653.39
47 6773.12605042017 R$ 64,480.16 R$ 671.59
48 6959.67226890756 R$ 66,256.08 R$ 690.09
49 7147.21848739496 R$ 68,041.52 R$ 708.68
50 7337.76470588235 R$ 69,855.52 R$ 727.58
51 7529.31092436975 R$ 71,679.04 R$ 746.57
52 7723.85714285714 R$ 73,531.12 R$ 765.86
53 7919.40336134454 R$ 75,392.72 R$ 785.25
54 8117.94957983193 R$ 77,282.88 R$ 804.94
55 8317.49579831933 R$ 79,182.56 R$ 824.72
56 8520.04201680672 R$ 81,110.80 R$ 844.81
57 8724.58823529412 R$ 83,058.08 R$ 865.09
58 8930.13445378151 R$ 85,014.88 R$ 885.47
59 9138.6806722689 R$ 87,000.24 R$ 906.15
60 9350.2268907563 R$ 89,014.16 R$ 927.12
61 9562.77310924369 R$ 91,037.60 R$ 948.20
62 9778.31932773109 R$ 93,089.60 R$ 969.57
63 9994.86554621848 R$ 95,151.12 R$ 991.04
64 10215.4117647059 R$ 97,250.72 R$ 1,012.91
65 10436.9579831933 R$ 99,359.84 R$ 1,034.88
66 10661.5042016807 R$ 101,497.52 R$ 1,057.14
67 10888.0504201681 R$ 103,654.24 R$ 1,079.61
68 11116.5966386555 R$ 105,830.00 R$ 1,102.27
69 11348.1428571428 R$ 108,034.32 R$ 1,125.23
70 11581.6890756302 R$ 110,257.68 R$ 1,148.39
71 11818.2352941176 R$ 112,509.60 R$ 1,171.84
72 12056.781512605 R$ 114,780.56 R$ 1,195.49
73 12297.3277310924 R$ 117,070.56 R$ 1,219.35
74 12541.8739495798 R$ 119,398.64 R$ 1,243.59
75 12787.4201680672 R$ 121,736.24 R$ 1,267.94
76 13035.9663865546 R$ 124,102.40 R$ 1,292.59
77 13287.512605042 R$ 126,497.12 R$ 1,317.53
78 13541.0588235294 R$ 128,910.88 R$ 1,342.67
79 13798.6050420168 R$ 131,362.72 R$ 1,368.20
80 14057.1512605042 R$ 133,824.08 R$ 1,393.84
81 14319.6974789916 R$ 136,323.52 R$ 1,419.87
82 14584.243697479 R$ 138,842.00 R$ 1,446.11
83 14851.7899159664 R$ 141,389.04 R$ 1,472.63
84 15121.3361344538 R$ 143,955.12 R$ 1,499.36
85 15394.8823529412 R$ 146,559.28 R$ 1,526.48
86 15670.4285714285 R$ 149,182.48 R$ 1,553.81
87 15948.9747899159 R$ 151,834.24 R$ 1,581.43
88 16231.5210084033 R$ 154,524.08 R$ 1,609.44
89 16516.0672268907 R$ 157,232.96 R$ 1,637.66
90 16803.6134453781 R$ 159,970.40 R$ 1,666.17
91 17094.1596638655 R$ 162,736.40 R$ 1,694.98
92 17387.7058823529 R$ 165,530.96 R$ 1,724.08
93 17684.2521008403 R$ 168,354.08 R$ 1,753.49
94 17983.7983193277 R$ 171,205.76 R$ 1,783.19
95 18286.3445378151 R$ 174,086.00 R$ 1,813.19
96 18592.8907563025 R$ 177,004.32 R$ 1,843.58
97 18901.4369747899 R$ 179,941.68 R$ 1,874.18
98 19213.9831932773 R$ 182,917.12 R$ 1,905.17
99 19529.5294117647 R$ 185,921.12 R$ 1,936.46
100 19849.0756302521 R$ 188,963.20 R$ 1,968.14
101 20171.6218487395 R$ 192,033.84 R$ 2,000.12
102 20497.1680672269 R$ 195,133.04 R$ 2,032.40
103 20825.7142857142 R$ 198,260.80 R$ 2,064.98
104 21158.2605042016 R$ 201,426.64 R$ 2,097.95
105 21493.806722689 R$ 204,621.04 R$ 2,131.23
106 21833.3529411764 R$ 207,853.52 R$ 2,164.89
107 22176.8991596638 R$ 211,124.08 R$ 2,198.96
108 22523.4453781512 R$ 214,423.20 R$ 2,233.32
109 22872.9915966386 R$ 217,750.88 R$ 2,267.98
110 23227.537815126 R$ 221,126.16 R$ 2,303.13
111 23584.0840336134 R$ 224,520.48 R$ 2,338.49
112 23945.6302521008 R$ 227,962.40 R$ 2,374.34
113 24310.1764705882 R$ 231,432.88 R$ 2,410.48
114 24679.7226890756 R$ 234,950.96 R$ 2,447.13
115 25052.268907563 R$ 238,497.60 R$ 2,484.07
116 25428.8151260504 R$ 242,082.32 R$ 2,521.40
117 25809.3613445378 R$ 245,705.12 R$ 2,559.14
118 26192.9075630252 R$ 249,356.48 R$ 2,597.17
119 26581.4537815125 R$ 253,055.44 R$ 2,635.69
120 26973.9999999999 R$ 256,792.48 R$ 2,674.62
121 27370.5462184873 R$ 260,567.60 R$ 2,713.93
122 27771.0924369747 R$ 264,380.80 R$ 2,753.65
123 28175.6386554621 R$ 268,232.08 R$ 2,793.76
124 28585.1848739495 R$ 272,130.96 R$ 2,834.37
125 28997.7310924369 R$ 276,058.40 R$ 2,875.28
126 29415.2773109243 R$ 280,033.44 R$ 2,916.68
127 29837.8235294117 R$ 284,056.08 R$ 2,958.58
128 30264.3697478991 R$ 288,116.80 R$ 3,000.87
129 30694.9159663865 R$ 292,215.60 R$ 3,043.56
130 31130.4621848739 R$ 296,362.00 R$ 3,086.75
131 31570.0084033613 R$ 300,546.48 R$ 3,130.33
132 32014.5546218487 R$ 304,778.56 R$ 3,174.41
133 32463.1008403361 R$ 309,048.72 R$ 3,218.89
134 32916.6470588235 R$ 313,366.48 R$ 3,263.86
135 33375.1932773109 R$ 317,731.84 R$ 3,309.33
136 33838.7394957983 R$ 322,144.80 R$ 3,355.29
137 34306.2857142857 R$ 326,595.84 R$ 3,401.65
138 34778.8319327731 R$ 331,094.48 R$ 3,448.51
139 35257.3781512605 R$ 335,650.24 R$ 3,495.96
140 35739.9243697478 R$ 340,244.08 R$ 3,543.80
141 36227.4705882352 R$ 344,885.52 R$ 3,592.15
142 36720.0168067226 R$ 349,574.56 R$ 3,640.98
143 37218.56302521 R$ 354,320.72 R$ 3,690.42
144 37722.1092436974 R$ 359,114.48 R$ 3,740.35
145 38229.6554621848 R$ 363,946.32 R$ 3,790.67
146 38744.2016806722 R$ 368,844.80 R$ 3,841.69
147 39262.7478991596 R$ 373,781.36 R$ 3,893.11
148 39787.294117647 R$ 378,775.04 R$ 3,945.12
149 40317.8403361344 R$ 383,825.84 R$ 3,997.73
150 40852.3865546218 R$ 388,914.72 R$ 4,050.73
151 41393.9327731092 R$ 394,070.24 R$ 4,104.43
152 41940.4789915966 R$ 399,273.36 R$ 4,158.62
153 42493.025210084 R$ 404,533.60 R$ 4,213.41
154 43050.5714285714 R$ 409,841.44 R$ 4,268.69
155 43615.1176470588 R$ 415,215.92 R$ 4,324.67
156 44184.6638655462 R$ 420,638.00 R$ 4,381.14
157 44760.2100840336 R$ 426,117.20 R$ 4,438.21
158 45342.756302521 R$ 431,663.04 R$ 4,495.97
159 45930.3025210084 R$ 437,256.48 R$ 4,554.23
160 46523.8487394958 R$ 442,907.04 R$ 4,613.09
161 47124.3949579832 R$ 448,624.24 R$ 4,672.63
162 47730.9411764706 R$ 454,398.56 R$ 4,732.78
163 48343.487394958 R$ 460,230.00 R$ 4,793.51
164 48962.0336134454 R$ 466,118.56 R$ 4,854.85
165 49587.5798319328 R$ 472,073.76 R$ 4,916.87
166 50220.1260504202 R$ 478,095.60 R$ 4,979.59
167 50858.6722689076 R$ 484,174.56 R$ 5,042.91
168 51503.218487395 R$ 490,310.64 R$ 5,106.82
169 52155.7647058824 R$ 496,522.88 R$ 5,171.52
170 52814.3109243698 R$ 502,792.24 R$ 5,236.82
171 53479.8571428572 R$ 509,128.24 R$ 5,302.81
172 54152.4033613446 R$ 515,530.88 R$ 5,369.50
173 54831.949579832 R$ 522,000.16 R$ 5,436.88
174 55518.4957983194 R$ 528,536.08 R$ 5,504.95
175 56213.0420168068 R$ 535,148.16 R$ 5,573.82
176 56913.5882352942 R$ 541,817.36 R$ 5,643.28
177 57622.1344537816 R$ 548,562.72 R$ 5,713.54
178 58337.680672269 R$ 555,374.72 R$ 5,784.49
179 59061.2268907564 R$ 562,262.88 R$ 5,856.23
180 59791.7731092438 R$ 569,217.68 R$ 5,928.67
181 60530.3193277312 R$ 576,248.64 R$ 6,001.90
182 61275.8655462186 R$ 583,346.24 R$ 6,075.83
183 62029.411764706 R$ 590,520.00 R$ 6,150.55
184 62790.9579831933 R$ 597,769.92 R$ 6,226.06
185 63560.5042016807 R$ 605,096.00 R$ 6,302.36
186 64338.0504201681 R$ 612,498.24 R$ 6,379.46
187 65123.5966386555 R$ 619,976.64 R$ 6,457.35
188 65918.1428571429 R$ 627,540.72 R$ 6,536.13
189 66719.6890756303 R$ 635,171.44 R$ 6,615.61
190 67530.2352941177 R$ 642,887.84 R$ 6,695.98
191 68349.7815126051 R$ 650,689.92 R$ 6,777.24
192 69176.3277310925 R$ 658,558.64 R$ 6,859.20
193 70012.8739495799 R$ 666,522.56 R$ 6,942.15
194 70857.4201680673 R$ 674,562.64 R$ 7,025.89
195 71710.9663865547 R$ 682,688.40 R$ 7,110.52
196 72573.5126050421 R$ 690,899.84 R$ 7,196.05
197 73445.0588235294 R$ 699,196.96 R$ 7,282.47
198 74325.6050420168 R$ 707,579.76 R$ 7,369.78
199 75215.1512605042 R$ 716,048.24 R$ 7,457.98
200 76113.6974789916 R$ 724,602.40 R$ 7,547.08
201 77022.243697479 R$ 733,251.76 R$ 7,637.16
202 77939.7899159664 R$ 741,986.80 R$ 7,728.14
203 78867.3361344538 R$ 750,817.04 R$ 7,820.11
204 79804.8823529412 R$ 759,742.48 R$ 7,913.08
205 80751.4285714286 R$ 768,753.60 R$ 8,006.93
206 81707.974789916 R$ 777,859.92 R$ 8,101.78
207 82674.5210084034 R$ 787,061.44 R$ 8,197.62
208 83651.0672268907 R$ 796,358.16 R$ 8,294.45
209 84637.6134453781 R$ 805,750.08 R$ 8,392.27
210 85635.1596638655 R$ 815,246.72 R$ 8,491.18
211 86642.7058823529 R$ 824,838.56 R$ 8,591.08
212 87660.2521008403 R$ 834,525.60 R$ 8,691.98
213 88688.7983193277 R$ 844,317.36 R$ 8,793.97
214 89728.3445378151 R$ 854,213.84 R$ 8,897.04
215 90778.8907563025 R$ 864,215.04 R$ 9,001.21
216 91839.4369747899 R$ 874,311.44 R$ 9,106.37
217 92911.9831932773 R$ 884,522.08 R$ 9,212.72
218 93994.5294117646 R$ 894,827.92 R$ 9,320.06
219 95089.075630252 R$ 905,248.00 R$ 9,428.59
220 96195.6218487394 R$ 915,782.32 R$ 9,538.31
221 97313.1680672268 R$ 926,421.36 R$ 9,649.12
222 98441.7142857142 R$ 937,165.12 R$ 9,761.02
223 99583.2605042016 R$ 948,032.64 R$ 9,874.21
224 100735.806722689 R$ 959,004.88 R$ 9,988.49
225 101900.352941176 R$ 970,091.36 R$ 10,103.96
226 103076.899159664 R$ 981,292.08 R$ 10,220.62
227 104266.445378151 R$ 992,616.56 R$ 10,338.57
228 105467.991596639 R$ 1,004,055.28 R$ 10,457.71
229 106681.537815126 R$ 1,015,608.24 R$ 10,578.04
230 107909.084033613 R$ 1,027,294.48 R$ 10,699.76
231 109147.630252101 R$ 1,039,085.44 R$ 10,822.57
232 110400.176470588 R$ 1,051,009.68 R$ 10,946.76
233 111665.722689076 R$ 1,063,057.68 R$ 11,072.25
234 112944.268907563 R$ 1,075,229.44 R$ 11,199.02
235 114236.81512605 R$ 1,087,534.48 R$ 11,327.19
236 115541.361344538 R$ 1,099,953.76 R$ 11,456.54
237 116860.907563025 R$ 1,112,515.84 R$ 11,587.38
238 118193.453781512 R$ 1,125,201.68 R$ 11,719.51
239 119540 R$ 1,138,020.80 R$ 11,853.03
240 120900.546218487 R$ 1,150,973.20 R$ 11,987.93
241 122275.092436975 R$ 1,164,058.88 R$ 12,124.22
242 123664.638655462 R$ 1,177,287.36 R$ 12,262.01
243 125068.184873949 R$ 1,190,649.12 R$ 12,401.17
244 126486.731092437 R$ 1,204,153.68 R$ 12,541.83
245 127919.277310924 R$ 1,217,791.52 R$ 12,683.88
246 129366.823529412 R$ 1,231,572.16 R$ 12,827.41
247 130830.369747899 R$ 1,245,505.12 R$ 12,972.53
248 132307.915966386 R$ 1,259,571.36 R$ 13,119.03
249 133801.462184874 R$ 1,273,789.92 R$ 13,267.13
250 135311.008403361 R$ 1,288,160.80 R$ 13,416.80
251 136835.554621849 R$ 1,302,674.48 R$ 13,567.97
252 138377.100840336 R$ 1,317,350.00 R$ 13,720.82
253 139933.647058823 R$ 1,332,168.32 R$ 13,875.16
254 141506.193277311 R$ 1,347,138.96 R$ 14,031.09
255 143095.739495798 R$ 1,362,271.44 R$ 14,188.70
256 144702.285714286 R$ 1,377,565.76 R$ 14,348.00
257 146324.831932773 R$ 1,393,012.40 R$ 14,508.88
258 147964.37815126 R$ 1,408,620.88 R$ 14,671.45
259 149620.924369748 R$ 1,424,391.20 R$ 14,835.71
260 151294.470588235 R$ 1,440,323.36 R$ 15,001.65
261 152986.016806723 R$ 1,456,426.88 R$ 15,169.38
262 154694.56302521 R$ 1,472,692.24 R$ 15,338.79
263 156422.109243697 R$ 1,489,138.48 R$ 15,510.08
264 158166.655462185 R$ 1,505,746.56 R$ 15,683.06
265 159929.201680672 R$ 1,522,526.00 R$ 15,857.83
266 161710.74789916 R$ 1,539,486.32 R$ 16,034.48
267 163510.294117647 R$ 1,556,618.00 R$ 16,212.91
268 165328.840336134 R$ 1,573,930.56 R$ 16,393.23
269 167166.386554622 R$ 1,591,424.00 R$ 16,575.43
270 169022.932773109 R$ 1,609,098.32 R$ 16,759.52
271 170899.478991597 R$ 1,626,963.04 R$ 16,945.59
272 172795.025210084 R$ 1,645,008.64 R$ 17,133.54
273 174710.571428571 R$ 1,663,244.64 R$ 17,323.48
274 176645.117647059 R$ 1,681,661.52 R$ 17,515.30
275 178600.663865546 R$ 1,700,278.32 R$ 17,709.20
276 180576.210084034 R$ 1,719,085.52 R$ 17,905.09
277 182572.756302521 R$ 1,738,092.64 R$ 18,103.06
278 184590.302521009 R$ 1,757,299.68 R$ 18,303.11
279 186627.848739496 R$ 1,776,697.12 R$ 18,505.14
280 188687.394957983 R$ 1,796,304.00 R$ 18,709.36
281 190767.941176471 R$ 1,816,110.80 R$ 18,915.65
282 192870.487394958 R$ 1,836,127.04 R$ 19,124.13
283 194995.033613446 R$ 1,856,352.72 R$ 19,334.79
284 197141.579831933 R$ 1,876,787.84 R$ 19,547.63
285 199310.12605042 R$ 1,897,432.40 R$ 19,762.66
286 201501.672268908 R$ 1,918,295.92 R$ 19,979.96
287 203716.218487395 R$ 1,939,378.40 R$ 20,199.54
288 205953.764705883 R$ 1,960,679.84 R$ 20,421.41
289 208214.31092437 R$ 1,982,200.24 R$ 20,645.55
290 210498.857142857 R$ 2,003,949.12 R$ 20,872.08
291 212806.403361345 R$ 2,025,916.96 R$ 21,100.88
292 215138.949579832 R$ 2,048,122.80 R$ 21,332.17
293 217494.49579832 R$ 2,070,547.60 R$ 21,565.73
294 219876.042016807 R$ 2,093,219.92 R$ 21,801.88
295 222281.588235294 R$ 2,116,120.72 R$ 22,040.40
296 224712.134453782 R$ 2,139,259.52 R$ 22,281.40
297 227167.680672269 R$ 2,162,636.32 R$ 22,524.88
298 229650.226890757 R$ 2,186,270.16 R$ 22,771.04
299 232156.773109244 R$ 2,210,132.48 R$ 23,019.58
300 234690.319327731 R$ 2,234,251.84 R$ 23,270.79
301 237250.865546219 R$ 2,258,628.24 R$ 23,524.68
302 239837.411764706 R$ 2,283,252.16 R$ 23,781.15
303 242450.957983194 R$ 2,308,133.12 R$ 24,040.30
304 245091.504201681 R$ 2,333,271.12 R$ 24,302.12
305 247760.050420168 R$ 2,358,675.68 R$ 24,566.72
306 250455.596638656 R$ 2,384,337.28 R$ 24,834.00
307 253180.142857143 R$ 2,410,274.96 R$ 25,104.16
308 255932.689075631 R$ 2,436,479.20 R$ 25,377.08
309 258714.235294118 R$ 2,462,959.52 R$ 25,652.89
310 261523.781512605 R$ 2,489,706.40 R$ 25,931.47
311 264363.327731093 R$ 2,516,738.88 R$ 26,213.03
312 267232.87394958 R$ 2,544,056.96 R$ 26,497.56
313 270131.420168068 R$ 2,571,651.12 R$ 26,784.96
314 273060.966386555 R$ 2,599,540.40 R$ 27,075.44
315 276020.512605042 R$ 2,627,715.28 R$ 27,368.90
316 279011.05882353 R$ 2,656,185.28 R$ 27,665.43
317 282032.605042017 R$ 2,684,950.40 R$ 27,965.03
318 285085.151260505 R$ 2,714,010.64 R$ 28,267.71
319 288169.697478992 R$ 2,743,375.52 R$ 28,573.56
320 291287.243697479 R$ 2,773,054.56 R$ 28,882.68
321 294436.789915967 R$ 2,803,038.24 R$ 29,194.97
322 297618.336134454 R$ 2,833,326.56 R$ 29,510.44
323 300833.882352941 R$ 2,863,938.56 R$ 29,829.28
324 304083.428571429 R$ 2,894,874.24 R$ 30,151.49
325 307365.974789916 R$ 2,926,124.08 R$ 30,476.97
326 310682.521008404 R$ 2,957,697.60 R$ 30,805.82
327 314034.067226891 R$ 2,989,604.32 R$ 31,138.14
328 317420.613445378 R$ 3,021,844.24 R$ 31,473.94
329 320842.159663866 R$ 3,054,417.36 R$ 31,813.20
330 324299.705882353 R$ 3,087,333.20 R$ 32,156.04
331 327792.25210084 R$ 3,120,582.24 R$ 32,502.34
332 331322.798319328 R$ 3,154,193.04 R$ 32,852.41
333 334888.344537815 R$ 3,188,137.04 R$ 33,205.96
334 338491.890756303 R$ 3,222,442.80 R$ 33,563.27
335 342133.43697479 R$ 3,257,110.32 R$ 33,924.35
336 345811.983193277 R$ 3,292,130.08 R$ 34,289.09
337 349529.529411765 R$ 3,327,521.12 R$ 34,657.71
338 353286.075630252 R$ 3,363,283.44 R$ 35,030.19
339 357080.621848739 R$ 3,399,407.52 R$ 35,406.44
340 360916.168067227 R$ 3,435,921.92 R$ 35,786.75
341 364790.714285714 R$ 3,472,807.60 R$ 36,170.94
342 368705.260504202 R$ 3,510,074.08 R$ 36,559.08
20 21 22 23 343 372660.806722689 R$ 3,547,730.88 R$ 36,951.30
43 44 45 46 344 376658.352941176 R$ 3,585,787.52 R$ 37,347.67
66 67 68 69
345 380696.899159664 R$ 3,624,234.48 R$ 37,748.12
89 90 91 92
346 384777.445378151 R$ 3,663,081.28 R$ 38,152.73
112 113 114 115
347 388900.991596638 R$ 3,702,337.44 R$ 38,561.60
135 136 137 138
158 159 160 161
348 393066.537815126 R$ 3,741,993.44 R$ 38,974.63
181 182 183 184 349 397276.084033613 R$ 3,782,068.32 R$ 39,392.03
204 205 206 207 350 401529.630252101 R$ 3,822,562.08 R$ 39,813.79
227 228 229 230
250 251 252 253
273 274 275 276
296 297 298 299
112 113 114 115
135 136 137 138
158 159 160 161
181 182 183 184
204 205 206 207
227 228 229 230 351 405827.176470588 R$ 3,863,474.72 R$ 40,239.92
250 251 252 253 352 410169.722689075 R$ 3,904,815.76 R$ 40,670.51
273 274 275 276 353 414557.268907563 R$ 3,946,585.20 R$ 41,105.55
296 297 298 299 354 418990.81512605 R$ 3,988,792.56 R$ 41,545.16
319 320 321 322 355 423470.361344537 R$ 4,031,437.84 R$ 41,989.33
342 343 344 345 356 427996.907563025 R$ 4,074,530.56 R$ 42,438.17
357 432569.453781512 R$ 4,118,061.20 R$ 42,891.56
358 437191 R$ 4,162,058.32 R$ 43,349.81
359 441859.546218487 R$ 4,206,502.88 R$ 43,812.72
360 446578.092436974 R$ 4,251,423.44 R$ 44,280.59
1 2 3 4 5 6 7 8 9 10 11 12 13
Rendim
14 15
24 25 26 27 28 29 30 31 32 33 34 35 36 37 38
47 48 49 50 51 52 53 54 55 56 57 58 59 60 61
70 71 72 73 74 75 76 77 78 79 80 81 82 83 84
Quantas Cotas eu Compro?
93 94 95 96 97 98 99 100 101 102 103 104 105 106 107
0 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130
1 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153
2 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176
4 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199
5 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222
6 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245
7 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268
9 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291
10 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314
11 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337
13 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360
14
15
17
18
19
21
22
24
25
27
28
29
31
33
34
36
37
39
41
42
43
46
47
49
50
52
54
56
58
59
61
63
65
67
68
71
72
75
76
79
80
83
84
87
89
90
93
96
97
100
101
105
106
109
111
113
116
118
121
123
125
129
130
133
136
138
142
143
147
149
152
154
158
160
163
167
169
172
175
178
181
184
187
191
193
197
200
204
207
210
213
217
220
224
228
231
234
239
241
246
249
254
257
261
265
268
273
277
281
285
289
294
297
302
307
311
315
320
324
329
333
338
343
348
352
357
363
367
372
377
383
388
392
399
403
409
415
419
426
431
437
442
449
454
460
467
472
478
485
491
497
503
510
517
523
529
537
543
550
557
564
571
579
585
593
600
608
615
623
630
638
646
654
662
670
679
686
695
704
711
721
729
738
747
756
765
774
783
793
802
812
822
831
841
851
861
871
882
892
902
913
924
935
945
957
967
979
991
1002
1013
1026
1037
1049
1061
1074
1086
1098
1112
1123
1137
1150
1163
1177
1189
1204
1217
1231
1245
1259
1274
1288
1303
1317
1332
1348
1362
1378
1394
1409
1426
1441
1457
1474
1491
1507
1524
1541
1558
1576
1593
1612
1629
1647
1666
1684
1703
1722
1741
1761
1780
1800
1819
1840
1860
1881
1902
1922
1944
1965
1987
2009
2031
2053
2076
2099
2122
2145
2169
2192
2217
2240
2266
2290
2315
2340
2367
2391
2418
2445
2471
2498
2525
2553
2580
2609
2637
2666
2694
2724
2754
2783
2814
2844
2875
2906
2937
2969
3002
3034
3066
3100
3134
3167
3201
3236
3271
3306
3342
3377
3415
3450
3488
3526
3563
3602
3641
3679
3720
3759
3799
3840
3882
3923
3965
4008
4050
4094
4138
4182
4227
4272
4318
4364
4411
4457
4506
4553
4603
4651
10 11 12 13
Rendimento por mês
14 15 16 17 18 19 20 21 22 23
33 34 35 36 37 38 39 40 41 42 43 44 45 46
56 57 58 59 60 61 62 63 64 65 66 67 68 69
79 80 81 82 83 84 85 86 87 88 89 90 91 92
102 103 104 105 106 107 108 109 110 111 112 113 114 115
125 126 127 128 129 130 131 132 133 134 135 136 137 138
148 149 150 151 152 153 154 155 156 157 158 159 160 161
171 172 173 174 175 176 177 178 179 180 181 182 183 184
194 195 196 197 198 199 200 201 202 203 204 205 206 207
217 218 219 220 221 222 223 224 225 226 227 228 229 230
240 241 242 243 244 245 246 247 248 249 250 251 252 253
263 264 265 266 267 268 269 270 271 272 273 274 275 276
286 287 288 289 290 291 292 293 294 295 296 297 298 299
309 310 311 312 313 314 315 316 317 318 319 320 321 322
332 333 334 335 336 337 338 339 340 341 342 343 344 345
355 356 357 358 359 360
HÁ 3 ABAS DIFERENTES COM PLANILHAS DIFERENTES EM CADA UMA DAS ABA
A PLANILHA SÓ FUNCIONA NO GOOGLE DRIVE (PLANILHAS GOOGLE). NO EXCE
PARA USAR A PLANILHA, BASTA CLICAR EM ARQUIVO E DEPOIS EM FAZER UM
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
ADA UMA DAS ABAS.
GOOGLE). NO EXCEL ELA PODE APRESENTAR ERRO DE FÓRMULAS.
OIS 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?
R$ 1,000.00
MXRF11 R$ 10.86 17 R$ 184.62 R$ 0.10 R$ 1.70
VGHF11 R$ 9.57 17 R$ 162.69 R$ 0.12 R$ 2.04
XPCA11 R$ 9.42 106 R$ 998.52 R$ 0.14 R$ 14.84
GALG11 R$ 9.10 17 R$ 154.70 R$ 0.08 R$ 1.36
BTCI11 R$ 9.67 17 R$ 164.39 R$ 0.11 R$ 1.87
VGIR11 R$ 9.80 17 R$ 166.60 R$ 0.12 R$ 2.04
### R$ 23.85
MXRF11 92.1 R$ 9.21

VGHF11 104.5 R$ 12.54
XPCA11 106.2 R$ 14.86
GALG11 109.9 R$ 8.79
BTCI11 103.4 R$ 11.38
VGIR11 102.0 R$ 12.24
1
2
3
4
5
6
7
8
9
10
11
12

SimuladorJuros Compostos

Enviado por

Direitos autorais:

Formatos disponíveis

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 DA

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

* 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

MXRF11 92.1 R$ 9.21

Você também pode gostar