ED.

Financeira Unidade 2 Tópico 5 – Dupla: Lucas Wagner e Valentina Lazzarotto

De acordo com a nossa realidade, escolhemos guardar 100 reais por mês para investirmos em
renda passiva.

Investimento escolhido: SICREDINVEST CDI100

Taxa: 1,04 a.m

Investimento Curto (24 meses):

Azul: Valor Investido

Verde: Rendimento

Valor Investido: R$2400,00 Rendimentos: R$310,18 Valor Final: R$2710,18

Tabela:

Total Total
Mês Juros
Investido Juros

0 -- R$0,00 --

1 R$0,00 R$100,00 R$0,00

2 R$1,04 R$200,00 R$1,04

3 R$2,09 R$300,00 R$3,13

4 R$3,15 R$400,00 R$6,28

5 R$4,23 R$500,00 R$10,51

6 R$5,31 R$600,00 R$15,82

7 R$6,40 R$700,00 R$22,22

8 R$7,51 R$800,00 R$29,73

9 R$8,63 R$900,00 R$38,36

10 R$9,76 R$1.000,00 R$48,12

11 R$10,90 R$1.100,00 R$59,02

12 R$12,05 R$1.200,00 R$71,08

13 R$13,22 R$1.300,00 R$84,30

14 R$14,40 R$1.400,00 R$98,69

15 R$15,59 R$1.500,00 R$114,28

16 R$16,79 R$1.600,00 R$131,07

17 R$18,00 R$1.700,00 R$149,07

18 R$19,23 R$1.800,00 R$168,30

19 R$20,47 R$1.900,00 R$188,77

20 R$21,72 R$2.000,00 R$210,49

21 R$22,99 R$2.100,00 R$233,48

22 R$24,27 R$2.200,00 R$257,75

23 R$25,56 R$2.300,00 R$283,31

24 R$26,87 R$2.400,00 R$310,18

Investimento Longo (10 anos):

Azul: Valor Investido

Verde: Rendimento

Valor Investido: R$12.000,00 Rendimentos: R$11.663,38 Valor Final: R$23.663,38

Tabela:

Total Total
Mês Juros
Investido Juros

0 -- R$0,00 --

1 R$0,00 R$100,00 R$0,00

2 R$1,04 R$200,00 R$1,04

3 R$2,09 R$300,00 R$3,13

4 R$3,15 R$400,00 R$6,28

5 R$4,23 R$500,00 R$10,51

6 R$5,31 R$600,00 R$15,82

7 R$6,40 R$700,00 R$22,22

8 R$7,51 R$800,00 R$29,73

9 R$8,63 R$900,00 R$38,36

10 R$9,76 R$1.000,00 R$48,12

11 R$10,90 R$1.100,00 R$59,02

12 R$12,05 R$1.200,00 R$71,08

13 R$13,22 R$1.300,00 R$84,30

14 R$14,40 R$1.400,00 R$98,69

15 R$15,59 R$1.500,00 R$114,28

16 R$16,79 R$1.600,00 R$131,07

17 R$18,00 R$1.700,00 R$149,07

18 R$19,23 R$1.800,00 R$168,30

19 R$20,47 R$1.900,00 R$188,77

20 R$21,72 R$2.000,00 R$210,49

21 R$22,99 R$2.100,00 R$233,48

22 R$24,27 R$2.200,00 R$257,75

23 R$25,56 R$2.300,00 R$283,31

24 R$26,87 R$2.400,00 R$310,18

25 R$28,19 R$2.500,00 R$338,36

26 R$29,52 R$2.600,00 R$367,88

27 R$30,87 R$2.700,00 R$398,75

28 R$32,23 R$2.800,00 R$430,98

29 R$33,60 R$2.900,00 R$464,58

30 R$34,99 R$3.000,00 R$499,57

31 R$36,40 R$3.100,00 R$535,97

32 R$37,81 R$3.200,00 R$573,78

33 R$39,25 R$3.300,00 R$613,03

34 R$40,70 R$3.400,00 R$653,72

35 R$42,16 R$3.500,00 R$695,88

36 R$43,64 R$3.600,00 R$739,52

37 R$45,13 R$3.700,00 R$784,65

38 R$46,64 R$3.800,00 R$831,29

39 R$48,17 R$3.900,00 R$879,45

40 R$49,71 R$4.000,00 R$929,16

41 R$51,26 R$4.100,00 R$980,42

42 R$52,84 R$4.200,00 R$1.033,26

43 R$54,43 R$4.300,00 R$1.087,69

44 R$56,03 R$4.400,00 R$1.143,72

45 R$57,65 R$4.500,00 R$1.201,37

46 R$59,29 R$4.600,00 R$1.260,67

47 R$60,95 R$4.700,00 R$1.321,62

48 R$62,62 R$4.800,00 R$1.384,24

49 R$64,32 R$4.900,00 R$1.448,56

50 R$66,03 R$5.000,00 R$1.514,58

51 R$67,75 R$5.100,00 R$1.582,34

52 R$69,50 R$5.200,00 R$1.651,83

53 R$71,26 R$5.300,00 R$1.723,09

54 R$73,04 R$5.400,00 R$1.796,13

55 R$74,84 R$5.500,00 R$1.870,97

56 R$76,66 R$5.600,00 R$1.947,63

57 R$78,50 R$5.700,00 R$2.026,12

58 R$80,35 R$5.800,00 R$2.106,48

59 R$82,23 R$5.900,00 R$2.188,70

60 R$84,12 R$6.000,00 R$2.272,83

61 R$86,04 R$6.100,00 R$2.358,86

62 R$87,97 R$6.200,00 R$2.446,84

63 R$89,93 R$6.300,00 R$2.536,76

64 R$91,90 R$6.400,00 R$2.628,67

65 R$93,90 R$6.500,00 R$2.722,56

66 R$95,91 R$6.600,00 R$2.818,48

67 R$97,95 R$6.700,00 R$2.916,43

68 R$100,01 R$6.800,00 R$3.016,44

69 R$102,09 R$6.900,00 R$3.118,53

70 R$104,19 R$7.000,00 R$3.222,73

71 R$106,32 R$7.100,00 R$3.329,04

72 R$108,46 R$7.200,00 R$3.437,50

73 R$110,63 R$7.300,00 R$3.548,13

74 R$112,82 R$7.400,00 R$3.660,95

75 R$115,03 R$7.500,00 R$3.775,99

76 R$117,27 R$7.600,00 R$3.893,26

77 R$119,53 R$7.700,00 R$4.012,79

78 R$121,81 R$7.800,00 R$4.134,60

79 R$124,12 R$7.900,00 R$4.258,72

80 R$126,45 R$8.000,00 R$4.385,17

81 R$128,81 R$8.100,00 R$4.513,98

82 R$131,19 R$8.200,00 R$4.645,16

83 R$133,59 R$8.300,00 R$4.778,75

84 R$136,02 R$8.400,00 R$4.914,77

85 R$138,47 R$8.500,00 R$5.053,25

86 R$140,95 R$8.600,00 R$5.194,20

87 R$143,46 R$8.700,00 R$5.337,66

88 R$145,99 R$8.800,00 R$5.483,65

89 R$148,55 R$8.900,00 R$5.632,20

90 R$151,13 R$9.000,00 R$5.783,34

91 R$153,75 R$9.100,00 R$5.937,08

92 R$156,39 R$9.200,00 R$6.093,47

93 R$159,05 R$9.300,00 R$6.252,52

94 R$161,75 R$9.400,00 R$6.414,27

95 R$164,47 R$9.500,00 R$6.578,73

96 R$167,22 R$9.600,00 R$6.745,95

97 R$170,00 R$9.700,00 R$6.915,95

98 R$172,81 R$9.800,00 R$7.088,76

99 R$175,64 R$9.900,00 R$7.264,40

100 R$178,51 R$10.000,00 R$7.442,91

101 R$181,41 R$10.100,00 R$7.624,32

102 R$184,33 R$10.200,00 R$7.808,65

103 R$187,29 R$10.300,00 R$7.995,94

104 R$190,28 R$10.400,00 R$8.186,22

105 R$193,30 R$10.500,00 R$8.379,51

106 R$196,35 R$10.600,00 R$8.575,86

107 R$199,43 R$10.700,00 R$8.775,29

108 R$202,54 R$10.800,00 R$8.977,83

109 R$205,69 R$10.900,00 R$9.183,52

110 R$208,87 R$11.000,00 R$9.392,39

111 R$212,08 R$11.100,00 R$9.604,47

112 R$215,33 R$11.200,00 R$9.819,80

113 R$218,61 R$11.300,00 R$10.038,40

114 R$221,92 R$11.400,00 R$10.260,32

115 R$225,27 R$11.500,00 R$10.485,59

116 R$228,65 R$11.600,00 R$10.714,24

117 R$232,07 R$11.700,00 R$10.946,31

118 R$235,52 R$11.800,00 R$11.181,83

119 R$239,01 R$11.900,00 R$11.420,84

120 R$242,54 R$12.000,00 R$11.663,38