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 10.75%
CDI Anual 10.65%
Seu Investimento % CDI 100.00%
Juros Mensal 0.85%

Investimento Rendimento
R$ 1,000.00 R$ 8.47
R$ 2,000.00 R$ 16.94
R$ 5,000.00 R$ 42.35
R$ 25,000.00 R$ 211.73
R$ 42,000.00 R$ 355.70
R$ 100,000.00 R$ 846.92
R$ 1,000,000.00 R$ 8,469.15

* 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$ 10.00
Rendimento menos Imposto* 3 R$ 30.08
R$ 7.20 4 R$ 60.34
R$ 14.40 5 R$ 100.85
R$ 35.99 6 R$ 151.70
R$ 179.97 7 R$ 212.99
R$ 302.35 8 R$ 284.79
R$ 719.88 9 R$ 367.21
R$ 7,198.78 10 R$ 460.32
11 R$ 564.21
12 R$ 678.99
gatar os investimentos. 13 R$ 804.74
14 R$ 941.56
15 R$ 1,089.53
16 R$ 1,248.76
17 R$ 1,419.34
18 R$ 1,601.36
19 R$ 1,794.92
20 R$ 2,000.12
21 R$ 2,217.06
22 R$ 2,445.84
23 R$ 2,686.55
24 R$ 2,939.30
25 R$ 3,204.20
26 R$ 3,481.33
27 R$ 3,770.82
28 R$ 4,072.75
29 R$ 4,387.25
30 R$ 4,714.40
31 R$ 5,054.33
32 R$ 5,407.13
33 R$ 5,772.93
34 R$ 6,151.82
35 R$ 6,543.92
36 R$ 6,949.34
37 R$ 7,368.20
38 R$ 7,800.60
39 R$ 8,246.66
40 R$ 8,706.51
41 R$ 9,180.24
42 R$ 9,667.99
43 R$ 10,169.87
44 R$ 10,686.00
45 R$ 11,216.50
46 R$ 11,761.50
47 R$ 12,321.11
48 R$ 12,895.46
49 R$ 13,484.67
50 R$ 14,088.87
51 R$ 14,708.19
52 R$ 15,342.76
53 R$ 15,992.70
54 R$ 16,658.15
55 R$ 17,339.23
56 R$ 18,036.07
57 R$ 18,748.82
58 R$ 19,477.61
59 R$ 20,222.57
60 R$ 20,983.84
61 R$ 21,761.55
62 R$ 22,555.86
63 R$ 23,366.88
64 R$ 24,194.78
65 R$ 25,039.69
66 R$ 25,901.76
67 R$ 26,781.12
68 R$ 27,677.94
69 R$ 28,592.34
70 R$ 29,524.50
71 R$ 30,474.54
72 R$ 31,442.64
73 R$ 32,428.93
 74 R$ 33,433.58
75 R$ 34,456.73
76 R$ 35,498.55
77 R$ 36,559.19
78 R$ 37,638.82
79 R$ 38,737.59
80 R$ 39,855.66
81 R$ 40,993.20
82 R$ 42,150.38
83 R$ 43,327.36
84 R$ 44,524.31
85 R$ 45,741.39
86 R$ 46,978.78
87 R$ 48,236.65
88 R$ 49,515.17
89 R$ 50,814.53
90 R$ 52,134.88
91 R$ 53,476.42
92 R$ 54,839.32
93 R$ 56,223.76
94 R$ 57,629.93
95 R$ 59,058.01
96 R$ 60,508.18
97 R$ 61,980.63
98 R$ 63,475.55
99 R$ 64,993.14
100 R$ 66,533.57
101 R$ 68,097.06
102 R$ 69,683.78
103 R$ 71,293.94
104 R$ 72,927.74
105 R$ 74,585.38
106 R$ 76,267.06
107 R$ 77,972.97
108 R$ 79,703.34
109 R$ 81,458.36
110 R$ 83,238.24
111 R$ 85,043.20
112 R$ 86,873.44
113 R$ 88,729.19
114 R$ 90,610.65
115 R$ 92,518.04
116 R$ 94,451.59
117 R$ 96,411.52
118 R$ 98,398.04
119 R$ 100,411.39
120 R$ 102,451.79
121 R$ 104,519.47
122 R$ 106,614.66
123 R$ 108,737.59
124 R$ 110,888.51
125 R$ 113,067.64
126 R$ 115,275.23
127 R$ 117,511.51
128 R$ 119,776.73
129 R$ 122,071.14
130 R$ 124,394.98
131 R$ 126,748.50
132 R$ 129,131.95
133 R$ 131,545.59
134 R$ 133,989.67
135 R$ 136,464.45
136 R$ 138,970.19
137 R$ 141,507.15
138 R$ 144,075.59
139 R$ 146,675.79
140 R$ 149,308.01
141 R$ 151,972.52
142 R$ 154,669.60
143 R$ 157,399.52
144 R$ 160,162.56
145 R$ 162,959.00
146 R$ 165,789.13
147 R$ 168,653.22
148 R$ 171,551.57
149 R$ 174,484.47
150 R$ 177,452.20
151 R$ 180,455.07
152 R$ 183,493.37
153 R$ 186,567.41
154 R$ 189,677.48
155 R$ 192,823.88
156 R$ 196,006.94
157 R$ 199,226.95
158 R$ 202,484.23
159 R$ 205,779.10
160 R$ 209,111.88
161 R$ 212,482.88
162 R$ 215,892.43
163 R$ 219,340.85
164 R$ 222,828.48
165 R$ 226,355.65
166 R$ 229,922.69
167 R$ 233,529.94
168 R$ 237,177.74
169 R$ 240,866.44
170 R$ 244,596.37
171 R$ 248,367.90
172 R$ 252,181.36
173 R$ 256,037.13
174 R$ 259,935.54
175 R$ 263,876.98
176 R$ 267,861.79
177 R$ 271,890.35
178 R$ 275,963.03
179 R$ 280,080.21
180 R$ 284,242.25
181 R$ 288,449.54
182 R$ 292,702.46
183 R$ 297,001.40
184 R$ 301,346.75
185 R$ 305,738.91
186 R$ 310,178.25
187 R$ 314,665.20
188 R$ 319,200.15
189 R$ 323,783.50
190 R$ 328,415.67
191 R$ 333,097.08
192 R$ 337,828.13
193 R$ 342,609.24
194 R$ 347,440.85
195 R$ 352,323.38
196 R$ 357,257.26
197 R$ 362,242.93
198 R$ 367,280.82
199 R$ 372,371.38
200 R$ 377,515.05
201 R$ 382,712.28
202 R$ 387,963.53
203 R$ 393,269.25
204 R$ 398,629.91
205 R$ 404,045.97
206 R$ 409,517.89
207 R$ 415,046.16
208 R$ 420,631.25
209 R$ 426,273.64
210 R$ 431,973.82
211 R$ 437,732.27
212 R$ 443,549.49
213 R$ 449,425.98
214 R$ 455,362.24
215 R$ 461,358.77
216 R$ 467,416.08
217 R$ 473,534.70
218 R$ 479,715.14
219 R$ 485,957.92
220 R$ 492,263.57
221 R$ 498,632.63
222 R$ 505,065.62
223 R$ 511,563.10
224 R$ 518,125.61
225 R$ 524,753.69
226 R$ 531,447.91
227 R$ 538,208.82
228 R$ 545,036.99
229 R$ 551,933.00
230 R$ 558,897.40
231 R$ 565,930.79
232 R$ 573,033.74
233 R$ 580,206.85
234 R$ 587,450.71
235 R$ 594,765.92
236 R$ 602,153.08
237 R$ 609,612.81
238 R$ 617,145.71
239 R$ 624,752.41
240 R$ 632,433.54
241 R$ 640,189.71
242 R$ 648,021.58
243 R$ 655,929.77
244 R$ 663,914.94
245 R$ 671,977.74
246 R$ 680,118.82
247 R$ 688,338.85
248 R$ 696,638.49
249 R$ 705,018.43
250 R$ 713,479.34
251 R$ 722,021.91
252 R$ 730,646.82
253 R$ 739,354.78
254 R$ 748,146.49
255 R$ 757,022.65
256 R$ 765,983.99
257 R$ 775,031.23
258 R$ 784,165.08
259 R$ 793,386.30
260 R$ 802,695.61
261 R$ 812,093.76
262 R$ 821,581.50
263 R$ 831,159.60
264 R$ 840,828.82
265 R$ 850,589.93
266 R$ 860,443.70
267 R$ 870,390.93
268 R$ 880,432.40
269 R$ 890,568.92
270 R$ 900,801.28
271 R$ 911,130.31
272 R$ 921,556.81
273 R$ 932,081.61
274 R$ 942,705.55
275 R$ 953,429.47
276 R$ 964,254.21
277 R$ 975,180.63
278 R$ 986,209.58
279 R$ 997,341.94
280 R$ 1,008,578.58
281 R$ 1,019,920.38
282 R$ 1,031,368.24
283 R$ 1,042,923.06
284 R$ 1,054,585.73
285 R$ 1,066,357.18
286 R$ 1,078,238.32
287 R$ 1,090,230.08
288 R$ 1,102,333.41
289 R$ 1,114,549.24
290 R$ 1,126,878.53
291 R$ 1,139,322.23
292 R$ 1,151,881.32
293 R$ 1,164,556.78
294 R$ 1,177,349.59
295 R$ 1,190,260.74
296 R$ 1,203,291.24
297 R$ 1,216,442.10
298 R$ 1,229,714.33
299 R$ 1,243,108.97
300 R$ 1,256,627.05
301 R$ 1,270,269.62
302 R$ 1,284,037.72
303 R$ 1,297,932.43
304 R$ 1,311,954.82
305 R$ 1,326,105.96
306 R$ 1,340,386.96
307 R$ 1,354,798.90
308 R$ 1,369,342.90
309 R$ 1,384,020.07
310 R$ 1,398,831.55
311 R$ 1,413,778.46
312 R$ 1,428,861.97
313 R$ 1,444,083.22
314 R$ 1,459,443.38
315 R$ 1,474,943.63
316 R$ 1,490,585.15
317 R$ 1,506,369.14
318 R$ 1,522,296.81
319 R$ 1,538,369.37
320 R$ 1,554,588.06
321 R$ 1,570,954.10
322 R$ 1,587,468.75
323 R$ 1,604,133.26
324 R$ 1,620,948.91
325 R$ 1,637,916.97
326 R$ 1,655,038.74
327 R$ 1,672,315.52
328 R$ 1,689,748.61
329 R$ 1,707,339.35
330 R$ 1,725,089.07
331 R$ 1,742,999.11
332 R$ 1,761,070.83
333 R$ 1,779,305.61
334 R$ 1,797,704.82
335 R$ 1,816,269.86
336 R$ 1,835,002.12
337 R$ 1,853,903.03
338 R$ 1,872,974.02
339 R$ 1,892,216.52
340 R$ 1,911,631.99
341 R$ 1,931,221.89
342 R$ 1,950,987.71
343 R$ 1,970,930.92
344 R$ 1,991,053.03
345 R$ 2,011,355.56
346 R$ 2,031,840.04
347 R$ 2,052,508.00
348 R$ 2,073,361.00
349 R$ 2,094,400.61
350 R$ 2,115,628.41
351 R$ 2,137,045.99
352 R$ 2,158,654.96
353 R$ 2,180,456.93
354 R$ 2,202,453.55
355 R$ 2,224,646.47
356 R$ 2,247,037.34
357 R$ 2,269,627.84
358 R$ 2,292,419.66
359 R$ 2,315,414.51
360 R$ 2,338,614.11
SENTAR ERRO DE FÓRMULAS.
OAD e SUBIR NO SEU DRIVE.

Rendimento Mensal Aporte

R$ 0.00 R$ 10.00
R$ 0.08 R$ 20.00
R$ 0.25 R$ 30.00
R$ 0.51 R$ 40.00
R$ 0.85 R$ 50.00
R$ 1.28 R$ 60.00
R$ 1.80 R$ 70.00
R$ 2.41 R$ 80.00
R$ 3.11 R$ 90.00
R$ 3.90 R$ 100.00
R$ 4.78 R$ 110.00
R$ 5.75 R$ 120.00
R$ 6.82 R$ 130.00
R$ 7.97 R$ 140.00
R$ 9.23 R$ 150.00
R$ 10.58 R$ 160.00
R$ 12.02 R$ 170.00
R$ 13.56 R$ 180.00
R$ 15.20 R$ 190.00
R$ 16.94 R$ 200.00
R$ 18.78 R$ 210.00
R$ 20.71 R$ 220.00
R$ 22.75 R$ 230.00
R$ 24.89 R$ 240.00
R$ 27.14 R$ 250.00
R$ 29.48 R$ 260.00
R$ 31.94 R$ 270.00
R$ 34.49 R$ 280.00
R$ 37.16 R$ 290.00
R$ 39.93 R$ 300.00
R$ 42.81 R$ 310.00
R$ 45.79 R$ 320.00
 R$ 48.89 R$ 330.00
R$ 52.10 R$ 340.00
R$ 55.42 R$ 350.00
R$ 58.86 R$ 360.00
R$ 62.40 R$ 370.00
R$ 66.06 R$ 380.00
R$ 69.84 R$ 390.00
R$ 73.74 R$ 400.00
R$ 77.75 R$ 410.00
R$ 81.88 R$ 420.00
R$ 86.13 R$ 430.00
R$ 90.50 R$ 440.00
R$ 94.99 R$ 450.00
R$ 99.61 R$ 460.00
R$ 104.35 R$ 470.00
R$ 109.21 R$ 480.00
R$ 114.20 R$ 490.00
R$ 119.32 R$ 500.00
R$ 124.57 R$ 510.00
R$ 129.94 R$ 520.00
R$ 135.44 R$ 530.00
R$ 141.08 R$ 540.00
R$ 146.85 R$ 550.00
R$ 152.75 R$ 560.00
R$ 158.79 R$ 570.00
R$ 164.96 R$ 580.00
R$ 171.27 R$ 590.00
R$ 177.72 R$ 600.00
R$ 184.30 R$ 610.00
R$ 191.03 R$ 620.00
R$ 197.90 R$ 630.00
R$ 204.91 R$ 640.00
R$ 212.06 R$ 650.00
R$ 219.37 R$ 660.00
R$ 226.81 R$ 670.00
R$ 234.41 R$ 680.00
R$ 242.15 R$ 690.00
R$ 250.05 R$ 700.00
R$ 258.09 R$ 710.00
R$ 266.29 R$ 720.00
R$ 274.65 R$ 730.00
R$ 283.15 R$ 740.00
R$ 291.82 R$ 750.00
R$ 300.64 R$ 760.00
R$ 309.63 R$ 770.00
R$ 318.77 R$ 780.00
R$ 328.07 R$ 790.00
R$ 337.54 R$ 800.00
R$ 347.18 R$ 810.00
R$ 356.98 R$ 820.00
R$ 366.95 R$ 830.00
R$ 377.08 R$ 840.00
R$ 387.39 R$ 850.00
R$ 397.87 R$ 860.00
R$ 408.52 R$ 870.00
R$ 419.35 R$ 880.00
R$ 430.36 R$ 890.00
R$ 441.54 R$ 900.00
R$ 452.90 R$ 910.00
R$ 464.44 R$ 920.00
R$ 476.17 R$ 930.00
R$ 488.08 R$ 940.00
R$ 500.17 R$ 950.00
R$ 512.45 R$ 960.00
R$ 524.92 R$ 970.00
R$ 537.58 R$ 980.00
R$ 550.44 R$ 990.00
R$ 563.48 R$ 1,000.00
R$ 576.72 R$ 1,010.00
R$ 590.16 R$ 1,020.00
R$ 603.80 R$ 1,030.00
R$ 617.64 R$ 1,040.00
R$ 631.67 R$ 1,050.00
R$ 645.92 R$ 1,060.00
R$ 660.36 R$ 1,070.00
R$ 675.02 R$ 1,080.00
R$ 689.88 R$ 1,090.00
R$ 704.96 R$ 1,100.00
R$ 720.24 R$ 1,110.00
R$ 735.74 R$ 1,120.00
R$ 751.46 R$ 1,130.00
R$ 767.40 R$ 1,140.00
 R$ 783.55 R$ 1,150.00
R$ 799.92 R$ 1,160.00
R$ 816.52 R$ 1,170.00
R$ 833.35 R$ 1,180.00
R$ 850.40 R$ 1,190.00
R$ 867.68 R$ 1,200.00
R$ 885.19 R$ 1,210.00
R$ 902.94 R$ 1,220.00
R$ 920.92 R$ 1,230.00
R$ 939.13 R$ 1,240.00
R$ 957.59 R$ 1,250.00
R$ 976.28 R$ 1,260.00
R$ 995.22 R$ 1,270.00
R$ 1,014.41 R$ 1,280.00
R$ 1,033.84 R$ 1,290.00
R$ 1,053.52 R$ 1,300.00
R$ 1,073.45 R$ 1,310.00
R$ 1,093.64 R$ 1,320.00
R$ 1,114.08 R$ 1,330.00
R$ 1,134.78 R$ 1,340.00
R$ 1,155.74 R$ 1,350.00
R$ 1,176.96 R$ 1,360.00
R$ 1,198.45 R$ 1,370.00
R$ 1,220.20 R$ 1,380.00
R$ 1,242.22 R$ 1,390.00
R$ 1,264.51 R$ 1,400.00
R$ 1,287.08 R$ 1,410.00
R$ 1,309.92 R$ 1,420.00
R$ 1,333.04 R$ 1,430.00
R$ 1,356.44 R$ 1,440.00
R$ 1,380.12 R$ 1,450.00
R$ 1,404.09 R$ 1,460.00
R$ 1,428.35 R$ 1,470.00
R$ 1,452.90 R$ 1,480.00
R$ 1,477.74 R$ 1,490.00
R$ 1,502.87 R$ 1,500.00
R$ 1,528.30 R$ 1,510.00
R$ 1,554.03 R$ 1,520.00
R$ 1,580.07 R$ 1,530.00
R$ 1,606.41 R$ 1,540.00
R$ 1,633.05 R$ 1,550.00
R$ 1,660.01 R$ 1,560.00
R$ 1,687.28 R$ 1,570.00
R$ 1,714.87 R$ 1,580.00
R$ 1,742.77 R$ 1,590.00
R$ 1,771.00 R$ 1,600.00
R$ 1,799.55 R$ 1,610.00
R$ 1,828.43 R$ 1,620.00
R$ 1,857.63 R$ 1,630.00
R$ 1,887.17 R$ 1,640.00
R$ 1,917.04 R$ 1,650.00
R$ 1,947.25 R$ 1,660.00
R$ 1,977.80 R$ 1,670.00
R$ 2,008.69 R$ 1,680.00
R$ 2,039.93 R$ 1,690.00
R$ 2,071.52 R$ 1,700.00
R$ 2,103.47 R$ 1,710.00
R$ 2,135.76 R$ 1,720.00
R$ 2,168.42 R$ 1,730.00
R$ 2,201.43 R$ 1,740.00
R$ 2,234.81 R$ 1,750.00
R$ 2,268.56 R$ 1,760.00
R$ 2,302.68 R$ 1,770.00
R$ 2,337.17 R$ 1,780.00
R$ 2,372.04 R$ 1,790.00
R$ 2,407.29 R$ 1,800.00
R$ 2,442.92 R$ 1,810.00
R$ 2,478.94 R$ 1,820.00
R$ 2,515.35 R$ 1,830.00
R$ 2,552.15 R$ 1,840.00
R$ 2,589.35 R$ 1,850.00
R$ 2,626.95 R$ 1,860.00
R$ 2,664.95 R$ 1,870.00
R$ 2,703.35 R$ 1,880.00
R$ 2,742.17 R$ 1,890.00
R$ 2,781.40 R$ 1,900.00
R$ 2,821.05 R$ 1,910.00
R$ 2,861.12 R$ 1,920.00
R$ 2,901.61 R$ 1,930.00
R$ 2,942.53 R$ 1,940.00
R$ 2,983.88 R$ 1,950.00
R$ 3,025.67 R$ 1,960.00
R$ 3,067.89 R$ 1,970.00
R$ 3,110.56 R$ 1,980.00
R$ 3,153.67 R$ 1,990.00
R$ 3,197.23 R$ 2,000.00
R$ 3,241.25 R$ 2,010.00
R$ 3,285.72 R$ 2,020.00
R$ 3,330.66 R$ 2,030.00
R$ 3,376.06 R$ 2,040.00
R$ 3,421.93 R$ 2,050.00
R$ 3,468.27 R$ 2,060.00
R$ 3,515.09 R$ 2,070.00
R$ 3,562.39 R$ 2,080.00
R$ 3,610.18 R$ 2,090.00
R$ 3,658.45 R$ 2,100.00
R$ 3,707.22 R$ 2,110.00
R$ 3,756.49 R$ 2,120.00
R$ 3,806.26 R$ 2,130.00
R$ 3,856.53 R$ 2,140.00
R$ 3,907.32 R$ 2,150.00
R$ 3,958.62 R$ 2,160.00
R$ 4,010.44 R$ 2,170.00
R$ 4,062.78 R$ 2,180.00
R$ 4,115.65 R$ 2,190.00
R$ 4,169.06 R$ 2,200.00
R$ 4,223.00 R$ 2,210.00
R$ 4,277.48 R$ 2,220.00
R$ 4,332.51 R$ 2,230.00
R$ 4,388.08 R$ 2,240.00
R$ 4,444.22 R$ 2,250.00
R$ 4,500.91 R$ 2,260.00
R$ 4,558.17 R$ 2,270.00
R$ 4,616.00 R$ 2,280.00
R$ 4,674.40 R$ 2,290.00
R$ 4,733.39 R$ 2,300.00
R$ 4,792.95 R$ 2,310.00
R$ 4,853.11 R$ 2,320.00
R$ 4,913.86 R$ 2,330.00
R$ 4,975.21 R$ 2,340.00
R$ 5,037.16 R$ 2,350.00
R$ 5,099.73 R$ 2,360.00
R$ 5,162.90 R$ 2,370.00
R$ 5,226.70 R$ 2,380.00
R$ 5,291.12 R$ 2,390.00
R$ 5,356.18 R$ 2,400.00
R$ 5,421.86 R$ 2,410.00
R$ 5,488.19 R$ 2,420.00
R$ 5,555.17 R$ 2,430.00
R$ 5,622.80 R$ 2,440.00
R$ 5,691.08 R$ 2,450.00
R$ 5,760.03 R$ 2,460.00
R$ 5,829.65 R$ 2,470.00
R$ 5,899.94 R$ 2,480.00
R$ 5,970.91 R$ 2,490.00
R$ 6,042.57 R$ 2,500.00
R$ 6,114.91 R$ 2,510.00
R$ 6,187.96 R$ 2,520.00
R$ 6,261.71 R$ 2,530.00
R$ 6,336.17 R$ 2,540.00
R$ 6,411.34 R$ 2,550.00
R$ 6,487.23 R$ 2,560.00
R$ 6,563.86 R$ 2,570.00
R$ 6,641.21 R$ 2,580.00
R$ 6,719.31 R$ 2,590.00
R$ 6,798.15 R$ 2,600.00
R$ 6,877.75 R$ 2,610.00
R$ 6,958.10 R$ 2,620.00
R$ 7,039.22 R$ 2,630.00
R$ 7,121.11 R$ 2,640.00
R$ 7,203.78 R$ 2,650.00
R$ 7,287.23 R$ 2,660.00
R$ 7,371.47 R$ 2,670.00
R$ 7,456.52 R$ 2,680.00
R$ 7,542.36 R$ 2,690.00
R$ 7,629.02 R$ 2,700.00
R$ 7,716.50 R$ 2,710.00
R$ 7,804.80 R$ 2,720.00
R$ 7,893.94 R$ 2,730.00
R$ 7,983.92 R$ 2,740.00
R$ 8,074.74 R$ 2,750.00
R$ 8,166.42 R$ 2,760.00
R$ 8,258.95 R$ 2,770.00
R$ 8,352.36 R$ 2,780.00
 R$ 8,446.64 R$ 2,790.00
R$ 8,541.81 R$ 2,800.00
R$ 8,637.86 R$ 2,810.00
R$ 8,734.81 R$ 2,820.00
R$ 8,832.67 R$ 2,830.00
R$ 8,931.45 R$ 2,840.00
R$ 9,031.14 R$ 2,850.00
R$ 9,131.76 R$ 2,860.00
R$ 9,233.32 R$ 2,870.00
R$ 9,335.83 R$ 2,880.00
R$ 9,439.29 R$ 2,890.00
R$ 9,543.71 R$ 2,900.00
R$ 9,649.09 R$ 2,910.00
R$ 9,755.46 R$ 2,920.00
R$ 9,862.81 R$ 2,930.00
R$ 9,971.15 R$ 2,940.00
R$ 10,080.50 R$ 2,950.00
R$ 10,190.86 R$ 2,960.00
R$ 10,302.23 R$ 2,970.00
R$ 10,414.64 R$ 2,980.00
R$ 10,528.08 R$ 2,990.00
R$ 10,642.57 R$ 3,000.00
R$ 10,758.11 R$ 3,010.00
R$ 10,874.71 R$ 3,020.00
R$ 10,992.39 R$ 3,030.00
R$ 11,111.14 R$ 3,040.00
R$ 11,230.99 R$ 3,050.00
R$ 11,351.94 R$ 3,060.00
R$ 11,474.00 R$ 3,070.00
R$ 11,597.17 R$ 3,080.00
R$ 11,721.48 R$ 3,090.00
R$ 11,846.92 R$ 3,100.00
R$ 11,973.50 R$ 3,110.00
R$ 12,101.25 R$ 3,120.00
R$ 12,230.16 R$ 3,130.00
R$ 12,360.25 R$ 3,140.00
R$ 12,491.52 R$ 3,150.00
R$ 12,623.99 R$ 3,160.00
R$ 12,757.67 R$ 3,170.00
R$ 12,892.56 R$ 3,180.00
R$ 13,028.68 R$ 3,190.00
R$ 13,166.04 R$ 3,200.00
R$ 13,304.65 R$ 3,210.00
R$ 13,444.51 R$ 3,220.00
R$ 13,585.65 R$ 3,230.00
R$ 13,728.06 R$ 3,240.00
R$ 13,871.77 R$ 3,250.00
R$ 14,016.77 R$ 3,260.00
R$ 14,163.09 R$ 3,270.00
R$ 14,310.74 R$ 3,280.00
R$ 14,459.72 R$ 3,290.00
R$ 14,610.04 R$ 3,300.00
R$ 14,761.72 R$ 3,310.00
R$ 14,914.78 R$ 3,320.00
R$ 15,069.21 R$ 3,330.00
R$ 15,225.04 R$ 3,340.00
R$ 15,382.27 R$ 3,350.00
R$ 15,540.91 R$ 3,360.00
R$ 15,700.99 R$ 3,370.00
R$ 15,862.50 R$ 3,380.00
R$ 16,025.47 R$ 3,390.00
R$ 16,189.90 R$ 3,400.00
R$ 16,355.81 R$ 3,410.00
R$ 16,523.21 R$ 3,420.00
R$ 16,692.11 R$ 3,430.00
R$ 16,862.53 R$ 3,440.00
R$ 17,034.48 R$ 3,450.00
R$ 17,207.96 R$ 3,460.00
R$ 17,383.00 R$ 3,470.00
R$ 17,559.61 R$ 3,480.00
R$ 17,737.80 R$ 3,490.00
R$ 17,917.58 R$ 3,500.00
R$ 18,098.97 R$ 3,510.00
R$ 18,281.98 R$ 3,520.00
R$ 18,466.62 R$ 3,530.00
R$ 18,652.91 R$ 3,540.00
R$ 18,840.87 R$ 3,550.00
R$ 19,030.50 R$ 3,560.00
R$ 19,221.82 R$ 3,570.00
R$ 19,414.85 R$ 3,580.00
R$ 19,609.60 R$ 3,590.00
R$ 19,806.08 R$ 3,600.00
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: 12.74%
DY Mensal: 1.00%
Valor Cota: R$ 10.22

Investimento Rendimento Quantas Cotas eu Compro?

R$ 1,000.00 R$ 10.04 0
R$ 2,000.00 R$ 20.09 1
R$ 5,000.00 R$ 50.21 4
R$ 25,000.00 R$ 251.07 24
R$ 320,000.00 R$ 3,213.74 314
 Rendimento por mês
8000

7000

6000

5000
Rendimento

4000 Rendimento

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$ 204.40

Mês Quantas Cotas eu Tenho? Valor das Cotas Rendimento

1 0 R$ 0.00 R$ 0.00
2 20 R$ 204.40 R$ 2.05
3 40 R$ 408.80 R$ 4.11
4 60 R$ 613.20 R$ 6.16
5 81 R$ 827.82 R$ 8.31
6 102 R$ 1,042.44 R$ 10.47
7 123 R$ 1,257.06 R$ 12.62
8 144 R$ 1,471.68 R$ 14.78
9 165 R$ 1,686.30 R$ 16.94
10 187 R$ 1,911.14 R$ 19.19
11 209 R$ 2,135.98 R$ 21.45
12 231 R$ 2,360.82 R$ 23.71
13 253 R$ 2,585.66 R$ 25.97
14 276 R$ 2,820.72 R$ 28.33
15 298 R$ 3,045.56 R$ 30.59
16 321 R$ 3,280.62 R$ 32.95
17 345 R$ 3,525.90 R$ 35.41
18 368 R$ 3,760.96 R$ 37.77
19 392 R$ 4,006.24 R$ 40.23
20 416 R$ 4,251.52 R$ 42.70
21 440 R$ 4,496.80 R$ 45.16
22 464 R$ 4,742.08 R$ 47.62
23 489 R$ 4,997.58 R$ 50.19
24 514 R$ 5,253.08 R$ 52.76
25 539 R$ 5,508.58 R$ 55.32
26 565 R$ 5,774.30 R$ 57.99
27 590 R$ 6,029.80 R$ 60.56
28 616 R$ 6,295.52 R$ 63.23
29 642 R$ 6,561.24 R$ 65.89
30 669 R$ 6,837.18 R$ 68.67
31 696 R$ 7,113.12 R$ 71.44
32 722 R$ 7,378.84 R$ 74.11
33 750 R$ 7,665.00 R$ 76.98
34 777 R$ 7,940.94 R$ 79.75
35 805 R$ 8,227.10 R$ 82.62
36 833 R$ 8,513.26 R$ 85.50
37 862 R$ 8,809.64 R$ 88.47
38 890 R$ 9,095.80 R$ 91.35
39 919 R$ 9,392.18 R$ 94.33
40 948 R$ 9,688.56 R$ 97.30
41 978 R$ 9,995.16 R$ 100.38
42 1008 R$ 10,301.76 R$ 103.46
43 1038 R$ 10,608.36 R$ 106.54
44 1068 R$ 10,914.96 R$ 109.62
45 1099 R$ 11,231.78 R$ 112.80
46 1130 R$ 11,548.60 R$ 115.98
47 1161 R$ 11,865.42 R$ 119.16
48 1193 R$ 12,192.46 R$ 122.45
49 1225 R$ 12,519.50 R$ 125.73
50 1257 R$ 12,846.54 R$ 129.02
51 1290 R$ 13,183.80 R$ 132.40
52 1323 R$ 13,521.06 R$ 135.79
53 1356 R$ 13,858.32 R$ 139.18
54 1390 R$ 14,205.80 R$ 142.67
55 1424 R$ 14,553.28 R$ 146.16
56 1458 R$ 14,900.76 R$ 149.65
57 1493 R$ 15,258.46 R$ 153.24
58 1528 R$ 15,616.16 R$ 156.83
59 1563 R$ 15,973.86 R$ 160.42
60 1599 R$ 16,341.78 R$ 164.12
61 1635 R$ 16,709.70 R$ 167.81
62 1671 R$ 17,077.62 R$ 171.51
63 1708 R$ 17,455.76 R$ 175.31
64 1745 R$ 17,833.90 R$ 179.10
65 1783 R$ 18,222.26 R$ 183.01
66 1821 R$ 18,610.62 R$ 186.91
67 1859 R$ 18,998.98 R$ 190.81
68 1898 R$ 19,397.56 R$ 194.81
69 1937 R$ 19,796.14 R$ 198.81
70 1976 R$ 20,194.72 R$ 202.81
71 2016 R$ 20,603.52 R$ 206.92
72 2056 R$ 21,012.32 R$ 211.03
73 2097 R$ 21,431.34 R$ 215.23
 74 2138 R$ 21,850.36 R$ 219.44
75 2179 R$ 22,269.38 R$ 223.65
76 2221 R$ 22,698.62 R$ 227.96
77 2264 R$ 23,138.08 R$ 232.37
78 2306 R$ 23,567.32 R$ 236.69
79 2349 R$ 24,006.78 R$ 241.10
80 2393 R$ 24,456.46 R$ 245.61
81 2437 R$ 24,906.14 R$ 250.13
82 2481 R$ 25,355.82 R$ 254.65
83 2526 R$ 25,815.72 R$ 259.27
84 2572 R$ 26,285.84 R$ 263.99
85 2618 R$ 26,755.96 R$ 268.71
86 2664 R$ 27,226.08 R$ 273.43
87 2711 R$ 27,706.42 R$ 278.25
88 2758 R$ 28,186.76 R$ 283.08
89 2806 R$ 28,677.32 R$ 288.00
90 2854 R$ 29,167.88 R$ 292.93
91 2902 R$ 29,658.44 R$ 297.86
92 2952 R$ 30,169.44 R$ 302.99
93 3001 R$ 30,670.22 R$ 308.02
94 3051 R$ 31,181.22 R$ 313.15
95 3102 R$ 31,702.44 R$ 318.39
96 3153 R$ 32,223.66 R$ 323.62
97 3205 R$ 32,755.10 R$ 328.96
98 3257 R$ 33,286.54 R$ 334.29
99 3310 R$ 33,828.20 R$ 339.73
100 3363 R$ 34,369.86 R$ 345.17
101 3417 R$ 34,921.74 R$ 350.72
102 3471 R$ 35,473.62 R$ 356.26
103 3526 R$ 36,035.72 R$ 361.90
104 3581 R$ 36,597.82 R$ 367.55
105 3637 R$ 37,170.14 R$ 373.30
106 3694 R$ 37,752.68 R$ 379.15
107 3751 R$ 38,335.22 R$ 385.00
108 3809 R$ 38,927.98 R$ 390.95
109 3867 R$ 39,520.74 R$ 396.90
110 3926 R$ 40,123.72 R$ 402.96
111 3985 R$ 40,726.70 R$ 409.02
112 4045 R$ 41,339.90 R$ 415.17
113 4106 R$ 41,963.32 R$ 421.43
114 4167 R$ 42,586.74 R$ 427.70
115 4229 R$ 43,220.38 R$ 434.06
116 4291 R$ 43,854.02 R$ 440.42
117 4354 R$ 44,497.88 R$ 446.89
118 4418 R$ 45,151.96 R$ 453.46
119 4482 R$ 45,806.04 R$ 460.03
120 4547 R$ 46,470.34 R$ 466.70
121 4613 R$ 47,144.86 R$ 473.47
122 4679 R$ 47,819.38 R$ 480.25
123 4746 R$ 48,504.12 R$ 487.12
124 4814 R$ 49,199.08 R$ 494.10
125 4882 R$ 49,894.04 R$ 501.08
126 4952 R$ 50,609.44 R$ 508.27
127 5021 R$ 51,314.62 R$ 515.35
128 5092 R$ 52,040.24 R$ 522.64
129 5163 R$ 52,765.86 R$ 529.92
130 5235 R$ 53,501.70 R$ 537.31
131 5307 R$ 54,237.54 R$ 544.70
132 5381 R$ 54,993.82 R$ 552.30
133 5455 R$ 55,750.10 R$ 559.89
134 5529 R$ 56,506.38 R$ 567.49
135 5605 R$ 57,283.10 R$ 575.29
136 5681 R$ 58,059.82 R$ 583.09
137 5758 R$ 58,846.76 R$ 590.99
138 5836 R$ 59,643.92 R$ 599.00
139 5915 R$ 60,451.30 R$ 607.11
140 5994 R$ 61,258.68 R$ 615.22
141 6074 R$ 62,076.28 R$ 623.43
142 6155 R$ 62,904.10 R$ 631.74
143 6237 R$ 63,742.14 R$ 640.16
144 6320 R$ 64,590.40 R$ 648.68
145 6403 R$ 65,438.66 R$ 657.20
146 6488 R$ 66,307.36 R$ 665.92
147 6573 R$ 67,176.06 R$ 674.64
148 6659 R$ 68,054.98 R$ 683.47
149 6746 R$ 68,944.12 R$ 692.40
150 6833 R$ 69,833.26 R$ 701.33
151 6922 R$ 70,742.84 R$ 710.47
152 7011 R$ 71,652.42 R$ 719.60
153 7102 R$ 72,582.44 R$ 728.94
154 7193 R$ 73,512.46 R$ 738.28
155 7285 R$ 74,452.70 R$ 747.72
156 7379 R$ 75,413.38 R$ 757.37
157 7473 R$ 76,374.06 R$ 767.02
158 7568 R$ 77,344.96 R$ 776.77
159 7664 R$ 78,326.08 R$ 786.62
160 7761 R$ 79,317.42 R$ 796.58
161 7859 R$ 80,318.98 R$ 806.64
162 7958 R$ 81,330.76 R$ 816.80
163 8058 R$ 82,352.76 R$ 827.06
164 8158 R$ 83,374.76 R$ 837.33
165 8260 R$ 84,417.20 R$ 847.80
166 8363 R$ 85,469.86 R$ 858.37
167 8467 R$ 86,532.74 R$ 869.04
168 8572 R$ 87,605.84 R$ 879.82
169 8678 R$ 88,689.16 R$ 890.70
170 8786 R$ 89,792.92 R$ 901.78
171 8894 R$ 90,896.68 R$ 912.87
172 9003 R$ 92,010.66 R$ 924.06
173 9114 R$ 93,145.08 R$ 935.45
174 9225 R$ 94,279.50 R$ 946.84
175 9338 R$ 95,434.36 R$ 958.44
176 9452 R$ 96,599.44 R$ 970.14
177 9566 R$ 97,764.52 R$ 981.84
178 9683 R$ 98,960.26 R$ 993.85
179 9800 R$ 100,156.00 R$ 1,005.86
180 9918 R$ 101,361.96 R$ 1,017.97
181 10038 R$ 102,588.36 R$ 1,030.29
182 10159 R$ 103,824.98 R$ 1,042.71
183 10281 R$ 105,071.82 R$ 1,055.23
184 10404 R$ 106,328.88 R$ 1,067.85
185 10528 R$ 107,596.16 R$ 1,080.58
186 10654 R$ 108,883.88 R$ 1,093.51
187 10781 R$ 110,181.82 R$ 1,106.55
188 10909 R$ 111,489.98 R$ 1,119.69
189 11039 R$ 112,818.58 R$ 1,133.03
190 11170 R$ 114,157.40 R$ 1,146.48
191 11302 R$ 115,506.44 R$ 1,160.02
192 11435 R$ 116,865.70 R$ 1,173.67
193 11570 R$ 118,245.40 R$ 1,187.53
194 11707 R$ 119,645.54 R$ 1,201.59
195 11844 R$ 121,045.68 R$ 1,215.65
196 11983 R$ 122,466.26 R$ 1,229.92
197 12123 R$ 123,897.06 R$ 1,244.29
198 12265 R$ 125,348.30 R$ 1,258.87
199 12408 R$ 126,809.76 R$ 1,273.54
200 12553 R$ 128,291.66 R$ 1,288.43
201 12699 R$ 129,783.78 R$ 1,303.41
202 12847 R$ 131,296.34 R$ 1,318.60
203 12996 R$ 132,819.12 R$ 1,333.89
204 13146 R$ 134,352.12 R$ 1,349.29
205 13298 R$ 135,905.56 R$ 1,364.89
206 13452 R$ 137,479.44 R$ 1,380.70
207 13607 R$ 139,063.54 R$ 1,396.61
208 13763 R$ 140,657.86 R$ 1,412.62
209 13922 R$ 142,282.84 R$ 1,428.94
210 14081 R$ 143,907.82 R$ 1,445.26
211 14243 R$ 145,563.46 R$ 1,461.88
212 14406 R$ 147,229.32 R$ 1,478.61
213 14571 R$ 148,915.62 R$ 1,495.55
214 14737 R$ 150,612.14 R$ 1,512.59
215 14905 R$ 152,329.10 R$ 1,529.83
216 15075 R$ 154,066.50 R$ 1,547.28
217 15246 R$ 155,814.12 R$ 1,564.83
218 15419 R$ 157,582.18 R$ 1,582.59
219 15594 R$ 159,370.68 R$ 1,600.55
220 15771 R$ 161,179.62 R$ 1,618.72
221 15949 R$ 162,998.78 R$ 1,636.99
222 16129 R$ 164,838.38 R$ 1,655.46
223 16311 R$ 166,698.42 R$ 1,674.14
224 16495 R$ 168,578.90 R$ 1,693.03
225 16681 R$ 170,479.82 R$ 1,712.12
226 16868 R$ 172,390.96 R$ 1,731.31
227 17058 R$ 174,332.76 R$ 1,750.81
228 17249 R$ 176,284.78 R$ 1,770.42
229 17442 R$ 178,257.24 R$ 1,790.23
230 17637 R$ 180,250.14 R$ 1,810.24
231 17834 R$ 182,263.48 R$ 1,830.46
232 18033 R$ 184,297.26 R$ 1,850.89
233 18235 R$ 186,361.70 R$ 1,871.62
234 18438 R$ 188,436.36 R$ 1,892.45
235 18643 R$ 190,531.46 R$ 1,913.50
236 18850 R$ 192,647.00 R$ 1,934.74
237 19059 R$ 194,782.98 R$ 1,956.19
238 19271 R$ 196,949.62 R$ 1,977.95
239 19484 R$ 199,126.48 R$ 1,999.81
240 19700 R$ 201,334.00 R$ 2,021.98
241 19918 R$ 203,561.96 R$ 2,044.36
242 20138 R$ 205,810.36 R$ 2,066.94
243 20360 R$ 208,079.20 R$ 2,089.73
244 20585 R$ 210,378.70 R$ 2,112.82
245 20811 R$ 212,688.42 R$ 2,136.02
246 21040 R$ 215,028.80 R$ 2,159.52
247 21272 R$ 217,399.84 R$ 2,183.33
248 21505 R$ 219,781.10 R$ 2,207.25
249 21741 R$ 222,193.02 R$ 2,231.47
250 21980 R$ 224,635.60 R$ 2,256.00
251 22220 R$ 227,088.40 R$ 2,280.63
252 22464 R$ 229,582.08 R$ 2,305.68
253 22709 R$ 232,085.98 R$ 2,330.82
254 22957 R$ 234,620.54 R$ 2,356.28
255 23208 R$ 237,185.76 R$ 2,382.04
256 23461 R$ 239,771.42 R$ 2,408.01
257 23716 R$ 242,377.52 R$ 2,434.18
258 23975 R$ 245,024.50 R$ 2,460.77
259 24235 R$ 247,681.70 R$ 2,487.45
260 24499 R$ 250,379.78 R$ 2,514.55
261 24765 R$ 253,098.30 R$ 2,541.85
262 25034 R$ 255,847.48 R$ 2,569.46
263 25305 R$ 258,617.10 R$ 2,597.28
264 25579 R$ 261,417.38 R$ 2,625.40
265 25856 R$ 264,248.32 R$ 2,653.83
266 26136 R$ 267,109.92 R$ 2,682.57
267 26418 R$ 269,991.96 R$ 2,711.51
268 26703 R$ 272,904.66 R$ 2,740.76
269 26992 R$ 275,858.24 R$ 2,770.43
270 27283 R$ 278,832.26 R$ 2,800.29
271 27577 R$ 281,836.94 R$ 2,830.47
272 27874 R$ 284,872.28 R$ 2,860.95
273 28174 R$ 287,938.28 R$ 2,891.75
274 28477 R$ 291,034.94 R$ 2,922.85
275 28783 R$ 294,162.26 R$ 2,954.25
276 29092 R$ 297,320.24 R$ 2,985.97
277 29404 R$ 300,508.88 R$ 3,017.99
278 29719 R$ 303,728.18 R$ 3,050.32
279 30038 R$ 306,988.36 R$ 3,083.06
280 30359 R$ 310,268.98 R$ 3,116.01
281 30684 R$ 313,590.48 R$ 3,149.37
282 31012 R$ 316,942.64 R$ 3,183.03
283 31344 R$ 320,335.68 R$ 3,217.11
284 31678 R$ 323,749.16 R$ 3,251.39
285 32017 R$ 327,213.74 R$ 3,286.19
286 32358 R$ 330,698.76 R$ 3,321.19
287 32703 R$ 334,224.66 R$ 3,356.60
288 33052 R$ 337,791.44 R$ 3,392.42
289 33404 R$ 341,388.88 R$ 3,428.55
290 33759 R$ 345,016.98 R$ 3,464.98
291 34118 R$ 348,685.96 R$ 3,501.83
292 34481 R$ 352,395.82 R$ 3,539.09
293 34847 R$ 356,136.34 R$ 3,576.65
294 35217 R$ 359,917.74 R$ 3,614.63
295 35591 R$ 363,740.02 R$ 3,653.02
296 35968 R$ 367,592.96 R$ 3,691.71
297 36349 R$ 371,486.78 R$ 3,730.82
298 36734 R$ 375,421.48 R$ 3,770.33
299 37123 R$ 379,397.06 R$ 3,810.26
300 37516 R$ 383,413.52 R$ 3,850.60
301 37913 R$ 387,470.86 R$ 3,891.35
302 38314 R$ 391,569.08 R$ 3,932.50
303 38718 R$ 395,697.96 R$ 3,973.97
304 39127 R$ 399,877.94 R$ 4,015.95
305 39540 R$ 404,098.80 R$ 4,058.34
306 39957 R$ 408,360.54 R$ 4,101.14
307 40379 R$ 412,673.38 R$ 4,144.45
308 40804 R$ 417,016.88 R$ 4,188.07
309 41234 R$ 421,411.48 R$ 4,232.21
310 41668 R$ 425,846.96 R$ 4,276.75
311 42106 R$ 430,323.32 R$ 4,321.71
312 42549 R$ 434,850.78 R$ 4,367.18
313 42997 R$ 439,429.34 R$ 4,413.16
314 43448 R$ 444,038.56 R$ 4,459.45
315 43905 R$ 448,709.10 R$ 4,506.36
316 44366 R$ 453,420.52 R$ 4,553.67
317 44831 R$ 458,172.82 R$ 4,601.40
318 45302 R$ 462,986.44 R$ 4,649.74
319 45776 R$ 467,830.72 R$ 4,698.39
 320 46256 R$ 472,736.32 R$ 4,747.66
321 46741 R$ 477,693.02 R$ 4,797.44
322 47230 R$ 482,690.60 R$ 4,847.63
323 47725 R$ 487,749.50 R$ 4,898.44
324 48224 R$ 492,849.28 R$ 4,949.65
325 48728 R$ 498,000.16 R$ 5,001.38
326 49237 R$ 503,202.14 R$ 5,053.63
327 49752 R$ 508,465.44 R$ 5,106.49
328 50272 R$ 513,779.84 R$ 5,159.86
329 50797 R$ 519,145.34 R$ 5,213.74
330 51327 R$ 524,561.94 R$ 5,268.14
331 51862 R$ 530,029.64 R$ 5,323.05
332 52403 R$ 535,558.66 R$ 5,378.58
333 52949 R$ 541,138.78 R$ 5,434.62
334 53501 R$ 546,780.22 R$ 5,491.28
335 54058 R$ 552,472.76 R$ 5,548.45
336 54621 R$ 558,226.62 R$ 5,606.23
337 55190 R$ 564,041.80 R$ 5,664.64
338 55764 R$ 569,908.08 R$ 5,723.55
339 56344 R$ 575,835.68 R$ 5,783.08
340 56930 R$ 581,824.60 R$ 5,843.23
341 57522 R$ 587,874.84 R$ 5,903.99
342 58119 R$ 593,976.18 R$ 5,965.27
343 58723 R$ 600,149.06 R$ 6,027.26
344 59333 R$ 606,383.26 R$ 6,089.87
345 59949 R$ 612,678.78 R$ 6,153.09
346 60571 R$ 619,035.62 R$ 6,216.94
347 61199 R$ 625,453.78 R$ 6,281.39
348 61834 R$ 631,943.48 R$ 6,346.57
Rendimento 349 62475 R$ 638,494.50 R$ 6,412.36
350 63122 R$ 645,106.84 R$ 6,478.77
351 63776 R$ 651,790.72 R$ 6,545.89
352 64437 R$ 658,546.14 R$ 6,613.74
353 65104 R$ 665,362.88 R$ 6,682.20
354 65778 R$ 672,251.16 R$ 6,751.38
355 66458 R$ 679,200.76 R$ 6,821.17
3
356 67146 R$ 686,232.12 R$ 6,891.79
357 67840 R$ 693,324.80 R$ 6,963.02
358 68541 R$ 700,489.02 R$ 7,034.97
359 69250 R$ 707,735.00 R$ 7,107.74
360 69965 R$ 715,042.30 R$ 7,181.12
 Rendimento por m
8000

7000
Quantas Cotas eu Compro?
0 6000
0 5000

Rendimento
0
4000
1
1 3000
1
2000
1
1 1000
2 0
2 1 20 39 58 77 96 115134153172191210229248
2 Mês
2
3
2
3
4
3
4
4
4
4
5
5
5
6
5
6
6
7
7
6
8
 7
8
8
9
8
9
9
10
10
10
10
11
11
11
12
12
12
13
13
13
14
14
14
15
15
15
16
16
16
17
17
18
18
18
19
19
19
20
20
21
21
21
22
23
22
23
24
24
24
25
26
26
26
27
27
28
28
28
30
29
30
31
31
32
32
33
33
34
34
35
35
36
37
37
38
38
39
39
40
41
41
42
42
43
44
44
45
46
46
47
48
48
50
49
51
51
52
52
54
54
54
56
56
57
58
59
59
60
61
62
63
63
65
65
66
67
67
69
69
71
71
72
74
 74
75
76
77
78
79
80
80
82
83
84
85
86
88
88
89
91
91
93
94
94
97
97
98
100
101
102
103
104
106
107
108
110
111
112
113
115
117
117
119
120
122
123
125
126
128
129
130
132
134
135
136
139
139
142
143
145
146
148
150
151
153
155
157
158
160
162
164
166
167
170
171
173
175
177
179
182
183
185
187
189
192
193
196
198
200
202
205
206
209
212
213
216
219
220
224
225
228
231
233
235
239
240
244
246
249
251
254
257
260
262
265
269
271
274
277
280
283
286
289
292
295
299
301
305
308
312
314
319
321
325
329
332
335
339
343
346
350
354
357
361
365
369
373
377
381
384
389
393
397
402
405
410
414
418
423
428
431
437
441
445
451
454
460
465
469
475
479
484
489
495
500
505
510
515
521
526
532
537
543
549
554
560
566
572
577
584
590
596
602
608
615
621
627
634
641
647
654
660
668
674
681
689
695
703
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?
2 #NAME? #NAME? #NAME?
3 #NAME? #NAME? #NAME?
4 #NAME? #NAME? #NAME?
5 #NAME? #NAME? #NAME?
6 #NAME? #NAME? #NAME?
7 #NAME? #NAME? #NAME?
8 #NAME? #NAME? #NAME?
9 #NAME? #NAME? #NAME?
10 #NAME? #NAME? #NAME?
11 #NAME? #NAME? #NAME?
12 #NAME? #NAME? #NAME?
13 #NAME? #NAME? #NAME?
14 #NAME? #NAME? #NAME?
15 #NAME? #NAME? #NAME?
16 #NAME? #NAME? #NAME?
17 #NAME? #NAME? #NAME?
18 #NAME? #NAME? #NAME?
19 #NAME? #NAME? #NAME?
20 #NAME? #NAME? #NAME?
21 #NAME? #NAME? #NAME?
22 #NAME? #NAME? #NAME?
23 #NAME? #NAME? #NAME?
24 #NAME? #NAME? #NAME?
25 #NAME? #NAME? #NAME?
26 #NAME? #NAME? #NAME?
27 #NAME? #NAME? #NAME?
28 #NAME? #NAME? #NAME?
29 #NAME? #NAME? #NAME?
30 #NAME? #NAME? #NAME?
31 #NAME? #NAME? #NAME?
32 #NAME? #NAME? #NAME?
33 #NAME? #NAME? #NAME?
34 #NAME? #NAME? #NAME?
35 #NAME? #NAME? #NAME?
36 #NAME? #NAME? #NAME?
37 #NAME? #NAME? #NAME?
38 #NAME? #NAME? #NAME?
39 #NAME? #NAME? #NAME?
40 #NAME? #NAME? #NAME?
41 #NAME? #NAME? #NAME?
42 #NAME? #NAME? #NAME?
43 #NAME? #NAME? #NAME?
44 #NAME? #NAME? #NAME?
45 #NAME? #NAME? #NAME?
46 #NAME? #NAME? #NAME?
47 #NAME? #NAME? #NAME?
48 #NAME? #NAME? #NAME?
49 #NAME? #NAME? #NAME?
50 #NAME? #NAME? #NAME?
51 #NAME? #NAME? #NAME?
52 #NAME? #NAME? #NAME?
53 #NAME? #NAME? #NAME?
54 #NAME? #NAME? #NAME?
55 #NAME? #NAME? #NAME?
56 #NAME? #NAME? #NAME?
57 #NAME? #NAME? #NAME?
58 #NAME? #NAME? #NAME?
59 #NAME? #NAME? #NAME?
60 #NAME? #NAME? #NAME?
61 #NAME? #NAME? #NAME?
62 #NAME? #NAME? #NAME?
63 #NAME? #NAME? #NAME?
64 #NAME? #NAME? #NAME?
65 #NAME? #NAME? #NAME?
66 #NAME? #NAME? #NAME?
67 #NAME? #NAME? #NAME?
68 #NAME? #NAME? #NAME?
69 #NAME? #NAME? #NAME?
70 #NAME? #NAME? #NAME?
71 #NAME? #NAME? #NAME?
72 #NAME? #NAME? #NAME?
73 #NAME? #NAME? #NAME?
 74 #NAME? #NAME? #NAME?
75 #NAME? #NAME? #NAME?
76 #NAME? #NAME? #NAME?
77 #NAME? #NAME? #NAME?
78 #NAME? #NAME? #NAME?
79 #NAME? #NAME? #NAME?
80 #NAME? #NAME? #NAME?
81 #NAME? #NAME? #NAME?
82 #NAME? #NAME? #NAME?
83 #NAME? #NAME? #NAME?
84 #NAME? #NAME? #NAME?
85 #NAME? #NAME? #NAME?
86 #NAME? #NAME? #NAME?
87 #NAME? #NAME? #NAME?
88 #NAME? #NAME? #NAME?
89 #NAME? #NAME? #NAME?
90 #NAME? #NAME? #NAME?
91 #NAME? #NAME? #NAME?
92 #NAME? #NAME? #NAME?
93 #NAME? #NAME? #NAME?
94 #NAME? #NAME? #NAME?
95 #NAME? #NAME? #NAME?
96 #NAME? #NAME? #NAME?
97 #NAME? #NAME? #NAME?
98 #NAME? #NAME? #NAME?
99 #NAME? #NAME? #NAME?
100 #NAME? #NAME? #NAME?
101 #NAME? #NAME? #NAME?
102 #NAME? #NAME? #NAME?
103 #NAME? #NAME? #NAME?
104 #NAME? #NAME? #NAME?
105 #NAME? #NAME? #NAME?
106 #NAME? #NAME? #NAME?
107 #NAME? #NAME? #NAME?
108 #NAME? #NAME? #NAME?
109 #NAME? #NAME? #NAME?
110 #NAME? #NAME? #NAME?
111 #NAME? #NAME? #NAME?
112 #NAME? #NAME? #NAME?
113 #NAME? #NAME? #NAME?
114 #NAME? #NAME? #NAME?
115 #NAME? #NAME? #NAME?
116 #NAME? #NAME? #NAME?
117 #NAME? #NAME? #NAME?
118 #NAME? #NAME? #NAME?
119 #NAME? #NAME? #NAME?
120 #NAME? #NAME? #NAME?
121 #NAME? #NAME? #NAME?
122 #NAME? #NAME? #NAME?
123 #NAME? #NAME? #NAME?
124 #NAME? #NAME? #NAME?
125 #NAME? #NAME? #NAME?
126 #NAME? #NAME? #NAME?
127 #NAME? #NAME? #NAME?
128 #NAME? #NAME? #NAME?
129 #NAME? #NAME? #NAME?
130 #NAME? #NAME? #NAME?
131 #NAME? #NAME? #NAME?
132 #NAME? #NAME? #NAME?
133 #NAME? #NAME? #NAME?
134 #NAME? #NAME? #NAME?
135 #NAME? #NAME? #NAME?
136 #NAME? #NAME? #NAME?
137 #NAME? #NAME? #NAME?
138 #NAME? #NAME? #NAME?
139 #NAME? #NAME? #NAME?
140 #NAME? #NAME? #NAME?
141 #NAME? #NAME? #NAME?
142 #NAME? #NAME? #NAME?
143 #NAME? #NAME? #NAME?
144 #NAME? #NAME? #NAME?
145 #NAME? #NAME? #NAME?
146 #NAME? #NAME? #NAME?
147 #NAME? #NAME? #NAME?
148 #NAME? #NAME? #NAME?
149 #NAME? #NAME? #NAME?
150 #NAME? #NAME? #NAME?
151 #NAME? #NAME? #NAME?
152 #NAME? #NAME? #NAME?
153 #NAME? #NAME? #NAME?
154 #NAME? #NAME? #NAME?
155 #NAME? #NAME? #NAME?
156 #NAME? #NAME? #NAME?
157 #NAME? #NAME? #NAME?
158 #NAME? #NAME? #NAME?
159 #NAME? #NAME? #NAME?
160 #NAME? #NAME? #NAME?
161 #NAME? #NAME? #NAME?
162 #NAME? #NAME? #NAME?
163 #NAME? #NAME? #NAME?
164 #NAME? #NAME? #NAME?
165 #NAME? #NAME? #NAME?
166 #NAME? #NAME? #NAME?
167 #NAME? #NAME? #NAME?
168 #NAME? #NAME? #NAME?
169 #NAME? #NAME? #NAME?
170 #NAME? #NAME? #NAME?
171 #NAME? #NAME? #NAME?
172 #NAME? #NAME? #NAME?
173 #NAME? #NAME? #NAME?
174 #NAME? #NAME? #NAME?
175 #NAME? #NAME? #NAME?
176 #NAME? #NAME? #NAME?
177 #NAME? #NAME? #NAME?
178 #NAME? #NAME? #NAME?
179 #NAME? #NAME? #NAME?
180 #NAME? #NAME? #NAME?
181 #NAME? #NAME? #NAME?
182 #NAME? #NAME? #NAME?
183 #NAME? #NAME? #NAME?
184 #NAME? #NAME? #NAME?
185 #NAME? #NAME? #NAME?
186 #NAME? #NAME? #NAME?
187 #NAME? #NAME? #NAME?
188 #NAME? #NAME? #NAME?
189 #NAME? #NAME? #NAME?
190 #NAME? #NAME? #NAME?
191 #NAME? #NAME? #NAME?
192 #NAME? #NAME? #NAME?
193 #NAME? #NAME? #NAME?
194 #NAME? #NAME? #NAME?
195 #NAME? #NAME? #NAME?
196 #NAME? #NAME? #NAME?
197 #NAME? #NAME? #NAME?
198 #NAME? #NAME? #NAME?
199 #NAME? #NAME? #NAME?
200 #NAME? #NAME? #NAME?
201 #NAME? #NAME? #NAME?
202 #NAME? #NAME? #NAME?
203 #NAME? #NAME? #NAME?
204 #NAME? #NAME? #NAME?
205 #NAME? #NAME? #NAME?
206 #NAME? #NAME? #NAME?
207 #NAME? #NAME? #NAME?
208 #NAME? #NAME? #NAME?
209 #NAME? #NAME? #NAME?
210 #NAME? #NAME? #NAME?
211 #NAME? #NAME? #NAME?
212 #NAME? #NAME? #NAME?
213 #NAME? #NAME? #NAME?
214 #NAME? #NAME? #NAME?
215 #NAME? #NAME? #NAME?
216 #NAME? #NAME? #NAME?
217 #NAME? #NAME? #NAME?
218 #NAME? #NAME? #NAME?
219 #NAME? #NAME? #NAME?
220 #NAME? #NAME? #NAME?
221 #NAME? #NAME? #NAME?
222 #NAME? #NAME? #NAME?
223 #NAME? #NAME? #NAME?
224 #NAME? #NAME? #NAME?
225 #NAME? #NAME? #NAME?
226 #NAME? #NAME? #NAME?
227 #NAME? #NAME? #NAME?
228 #NAME? #NAME? #NAME?
229 #NAME? #NAME? #NAME?
230 #NAME? #NAME? #NAME?
231 #NAME? #NAME? #NAME?
232 #NAME? #NAME? #NAME?
233 #NAME? #NAME? #NAME?
234 #NAME? #NAME? #NAME?
235 #NAME? #NAME? #NAME?
236 #NAME? #NAME? #NAME?
237 #NAME? #NAME? #NAME?
238 #NAME? #NAME? #NAME?
239 #NAME? #NAME? #NAME?
240 #NAME? #NAME? #NAME?
241 #NAME? #NAME? #NAME?
242 #NAME? #NAME? #NAME?
243 #NAME? #NAME? #NAME?
244 #NAME? #NAME? #NAME?
245 #NAME? #NAME? #NAME?
246 #NAME? #NAME? #NAME?
247 #NAME? #NAME? #NAME?
248 #NAME? #NAME? #NAME?
249 #NAME? #NAME? #NAME?
250 #NAME? #NAME? #NAME?
251 #NAME? #NAME? #NAME?
252 #NAME? #NAME? #NAME?
253 #NAME? #NAME? #NAME?
254 #NAME? #NAME? #NAME?
255 #NAME? #NAME? #NAME?
256 #NAME? #NAME? #NAME?
257 #NAME? #NAME? #NAME?
258 #NAME? #NAME? #NAME?
259 #NAME? #NAME? #NAME?
260 #NAME? #NAME? #NAME?
261 #NAME? #NAME? #NAME?
262 #NAME? #NAME? #NAME?
263 #NAME? #NAME? #NAME?
264 #NAME? #NAME? #NAME?
265 #NAME? #NAME? #NAME?
266 #NAME? #NAME? #NAME?
267 #NAME? #NAME? #NAME?
268 #NAME? #NAME? #NAME?
269 #NAME? #NAME? #NAME?
270 #NAME? #NAME? #NAME?
271 #NAME? #NAME? #NAME?
272 #NAME? #NAME? #NAME?
273 #NAME? #NAME? #NAME?
274 #NAME? #NAME? #NAME?
275 #NAME? #NAME? #NAME?
276 #NAME? #NAME? #NAME?
277 #NAME? #NAME? #NAME?
278 #NAME? #NAME? #NAME?
279 #NAME? #NAME? #NAME?
280 #NAME? #NAME? #NAME?
281 #NAME? #NAME? #NAME?
282 #NAME? #NAME? #NAME?
283 #NAME? #NAME? #NAME?
284 #NAME? #NAME? #NAME?
285 #NAME? #NAME? #NAME?
286 #NAME? #NAME? #NAME?
287 #NAME? #NAME? #NAME?
288 #NAME? #NAME? #NAME?
289 #NAME? #NAME? #NAME?
290 #NAME? #NAME? #NAME?
291 #NAME? #NAME? #NAME?
292 #NAME? #NAME? #NAME?
293 #NAME? #NAME? #NAME?
294 #NAME? #NAME? #NAME?
295 #NAME? #NAME? #NAME?
296 #NAME? #NAME? #NAME?
297 #NAME? #NAME? #NAME?
298 #NAME? #NAME? #NAME?
299 #NAME? #NAME? #NAME?
300 #NAME? #NAME? #NAME?
301 #NAME? #NAME? #NAME?
302 #NAME? #NAME? #NAME?
303 #NAME? #NAME? #NAME?
304 #NAME? #NAME? #NAME?
305 #NAME? #NAME? #NAME?
306 #NAME? #NAME? #NAME?
307 #NAME? #NAME? #NAME?
308 #NAME? #NAME? #NAME?
309 #NAME? #NAME? #NAME?
310 #NAME? #NAME? #NAME?
311 #NAME? #NAME? #NAME?
312 #NAME? #NAME? #NAME?
313 #NAME? #NAME? #NAME?
314 #NAME? #NAME? #NAME?
315 #NAME? #NAME? #NAME?
316 #NAME? #NAME? #NAME?
317 #NAME? #NAME? #NAME?
318 #NAME? #NAME? #NAME?
319 #NAME? #NAME? #NAME?
320 #NAME? #NAME? #NAME?
321 #NAME? #NAME? #NAME?
322 #NAME? #NAME? #NAME?
323 #NAME? #NAME? #NAME?
324 #NAME? #NAME? #NAME?
325 #NAME? #NAME? #NAME?
326 #NAME? #NAME? #NAME?
327 #NAME? #NAME? #NAME?
328 #NAME? #NAME? #NAME?
329 #NAME? #NAME? #NAME?
330 #NAME? #NAME? #NAME?
331 #NAME? #NAME? #NAME?
332 #NAME? #NAME? #NAME?
333 #NAME? #NAME? #NAME?
334 #NAME? #NAME? #NAME?
335 #NAME? #NAME? #NAME?
336 #NAME? #NAME? #NAME?
337 #NAME? #NAME? #NAME?
338 #NAME? #NAME? #NAME?
339 #NAME? #NAME? #NAME?
340 #NAME? #NAME? #NAME?
341 #NAME? #NAME? #NAME?
342 #NAME? #NAME? #NAME?
343 #NAME? #NAME? #NAME?
344 #NAME? #NAME? #NAME?
345 #NAME? #NAME? #NAME?
346 #NAME? #NAME? #NAME?
347 #NAME? #NAME? #NAME?
348 #NAME? #NAME? #NAME?
349 #NAME? #NAME? #NAME?
350 #NAME? #NAME? #NAME?
351 #NAME? #NAME? #NAME?
352 #NAME? #NAME? #NAME?
353 #NAME? #NAME? #NAME?
354 #NAME? #NAME? #NAME?
355 #NAME? #NAME? #NAME?
356 #NAME? #NAME? #NAME?
357 #NAME? #NAME? #NAME?
358 #NAME? #NAME? #NAME?
359 #NAME? #NAME? #NAME?
360 #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?