Calculadora De Investimento

Investimento de anuidade Valor inicial

R$ 20,000.00

Valor após 5 anos

Taxa de juros mensal

3.50%

Valor após 7 anos Valor após 10 anos

Contribuição a cada mês (juros reinvestidos)

100.0%

Reaplicação Mensal

R$ 0.0

Mês 1 2 3 4 5 6 7 8 9 10 11 12 13 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

Saldo 20,000.00 20,700.00 21,424.50 22,174.36 22,950.46 23,753.73 24,585.11 25,445.59 26,336.18 27,257.95 28,211.98 29,199.39 30,221.37 31,279.12 32,373.89 33,506.98 34,679.72 35,893.51 37,149.78 38,450.03 39,795.78 41,188.63 42,630.23 44,122.29 45,666.57 47,264.90 48,919.17 50,631.34 52,403.44 54,237.56 56,135.87 58,100.63 60,134.15 62,238.85 64,417.21 66,671.81 69,005.32 71,420.51 73,920.23 76,507.43 79,185.19 81,956.68 84,825.16 87,794.04 90,866.83 94,047.17 97,338.82 100,745.68 104,271.78 107,921.29 111,698.54 115,607.99

Valor após 20 anos

Juros recebidos 700.00 724.50 749.86 776.10 803.27 831.38 860.48 890.60 921.77 954.03 987.42 1,021.98 1,057.75 1,094.77 1,133.09 1,172.74 1,213.79 1,256.27 1,300.24 1,345.75 1,392.85 1,441.60 1,492.06 1,544.28 1,598.33 1,654.27 1,712.17 1,772.10 1,834.12 1,898.31 1,964.76 2,033.52 2,104.70 2,178.36 2,254.60 2,333.51 2,415.19 2,499.72 2,587.21 2,677.76 2,771.48 2,868.48 2,968.88 3,072.79 3,180.34 3,291.65 3,406.86 3,526.10 3,649.51 3,777.25 3,909.45 4,046.28

Juros + saldo 20,700.00 21,424.50 22,174.36 22,950.46 23,753.73 24,585.11 25,445.59 26,336.18 27,257.95 28,211.98 29,199.39 30,221.37 31,279.12 32,373.89 33,506.98 34,679.72 35,893.51 37,149.78 38,450.03 39,795.78 41,188.63 42,630.23 44,122.29 45,666.57 47,264.90 48,919.17 50,631.34 52,403.44 54,237.56 56,135.87 58,100.63 60,134.15 62,238.85 64,417.21 66,671.81 69,005.32 71,420.51 73,920.23 76,507.43 79,185.19 81,956.68 84,825.16 87,794.04 90,866.83 94,047.17 97,338.82 100,745.68 104,271.78 107,921.29 111,698.54 115,607.99 119,654.27

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

119,654.27 123,842.16 128,176.64 132,662.82 137,306.02 142,111.73 147,085.64 152,233.64 157,561.82 163,076.48 168,784.16 174,691.60 180,805.81 187,134.01 193,683.70 200,462.63 207,478.83 214,740.58 222,256.51 230,035.48 238,086.72 246,419.76 255,044.45 263,971.01 273,209.99 282,772.34 292,669.37 302,912.80 313,514.75 324,487.77 335,844.84 347,599.41 359,765.39 372,357.18 385,389.68 398,878.32 412,839.06 427,288.42 442,243.52 457,722.04 473,742.31 490,323.29 507,484.61 525,246.57 543,630.20 562,657.26 582,350.26 602,732.52 623,828.16 645,662.15 668,260.32 691,649.43 715,857.16 740,912.16 766,844.09 793,683.63 821,462.56 850,213.75 879,971.23 910,770.22 942,647.18 975,639.83 1,009,787.23 1,045,129.78 1,081,709.32 1,119,569.15 1,158,754.07 1,199,310.46 1,241,286.32 1,284,731.35

4,187.90 4,334.48 4,486.18 4,643.20 4,805.71 4,973.91 5,148.00 5,328.18 5,514.66 5,707.68 5,907.45 6,114.21 6,328.20 6,549.69 6,778.93 7,016.19 7,261.76 7,515.92 7,778.98 8,051.24 8,333.04 8,624.69 8,926.56 9,238.99 9,562.35 9,897.03 10,243.43 10,601.95 10,973.02 11,357.07 11,754.57 12,165.98 12,591.79 13,032.50 13,488.64 13,960.74 14,449.37 14,955.09 15,478.52 16,020.27 16,580.98 17,161.32 17,761.96 18,383.63 19,027.06 19,693.00 20,382.26 21,095.64 21,833.99 22,598.18 23,389.11 24,207.73 25,055.00 25,931.93 26,839.54 27,778.93 28,751.19 29,757.48 30,798.99 31,876.96 32,992.65 34,147.39 35,342.55 36,579.54 37,859.83 39,184.92 40,556.39 41,975.87 43,445.02 44,965.60

123,842.16 128,176.64 132,662.82 137,306.02 142,111.73 147,085.64 152,233.64 157,561.82 163,076.48 168,784.16 174,691.60 180,805.81 187,134.01 193,683.70 200,462.63 207,478.83 214,740.58 222,256.51 230,035.48 238,086.72 246,419.76 255,044.45 263,971.01 273,209.99 282,772.34 292,669.37 302,912.80 313,514.75 324,487.77 335,844.84 347,599.41 359,765.39 372,357.18 385,389.68 398,878.32 412,839.06 427,288.42 442,243.52 457,722.04 473,742.31 490,323.29 507,484.61 525,246.57 543,630.20 562,657.26 582,350.26 602,732.52 623,828.16 645,662.15 668,260.32 691,649.43 715,857.16 740,912.16 766,844.09 793,683.63 821,462.56 850,213.75 879,971.23 910,770.22 942,647.18 975,639.83 1,009,787.23 1,045,129.78 1,081,709.32 1,119,569.15 1,158,754.07 1,199,310.46 1,241,286.32 1,284,731.35 1,329,696.94

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

1,329,696.94 1,376,236.34 1,424,404.61 1,474,258.77 1,525,857.83 1,579,262.85 1,634,537.05 1,691,745.85 1,750,956.95 1,812,240.44 1,875,668.86 1,941,317.27 2,009,263.37 2,079,587.59 2,152,373.16 2,227,706.22 2,305,675.94 2,386,374.59 2,469,897.71 2,556,344.13 2,645,816.17 2,738,419.74 2,834,264.43 2,933,463.68 3,036,134.91 3,142,399.63 3,252,383.62 3,366,217.05 3,484,034.64 3,605,975.85 3,732,185.01 3,862,811.48 3,998,009.89 4,137,940.23 4,282,768.14 4,432,665.03 4,587,808.30 4,748,381.59 4,914,574.95 5,086,585.07 5,264,615.55 5,448,877.09 5,639,587.79 5,836,973.36 6,041,267.43 6,252,711.79 6,471,556.70 6,698,061.19 6,932,493.33 7,175,130.60 7,426,260.17 7,686,179.27 7,955,195.55 8,233,627.39 8,521,804.35 8,820,067.50 9,128,769.87 9,448,276.81 9,778,966.50 10,121,230.33 10,475,473.39 10,842,114.96 11,221,588.98 11,614,344.60 12,020,846.66 12,441,576.29 12,877,031.46 13,327,727.56 13,794,198.03 14,276,994.96

46,539.39 48,168.27 49,854.16 51,599.06 53,405.02 55,274.20 57,208.80 59,211.10 61,283.49 63,428.42 65,648.41 67,946.10 70,324.22 72,785.57 75,333.06 77,969.72 80,698.66 83,523.11 86,446.42 89,472.04 92,603.57 95,844.69 99,199.25 102,671.23 106,264.72 109,983.99 113,833.43 117,817.60 121,941.21 126,209.15 130,626.48 135,198.40 139,930.35 144,827.91 149,896.88 155,143.28 160,573.29 166,193.36 172,010.12 178,030.48 184,261.54 190,710.70 197,385.57 204,294.07 211,444.36 218,844.91 226,504.48 234,432.14 242,637.27 251,129.57 259,919.11 269,016.27 278,431.84 288,176.96 298,263.15 308,702.36 319,506.95 330,689.69 342,263.83 354,243.06 366,641.57 379,474.02 392,755.61 406,502.06 420,729.63 435,455.17 450,696.10 466,470.46 482,796.93 499,694.82

1,376,236.34 1,424,404.61 1,474,258.77 1,525,857.83 1,579,262.85 1,634,537.05 1,691,745.85 1,750,956.95 1,812,240.44 1,875,668.86 1,941,317.27 2,009,263.37 2,079,587.59 2,152,373.16 2,227,706.22 2,305,675.94 2,386,374.59 2,469,897.71 2,556,344.13 2,645,816.17 2,738,419.74 2,834,264.43 2,933,463.68 3,036,134.91 3,142,399.63 3,252,383.62 3,366,217.05 3,484,034.64 3,605,975.85 3,732,185.01 3,862,811.48 3,998,009.89 4,137,940.23 4,282,768.14 4,432,665.03 4,587,808.30 4,748,381.59 4,914,574.95 5,086,585.07 5,264,615.55 5,448,877.09 5,639,587.79 5,836,973.36 6,041,267.43 6,252,711.79 6,471,556.70 6,698,061.19 6,932,493.33 7,175,130.60 7,426,260.17 7,686,179.27 7,955,195.55 8,233,627.39 8,521,804.35 8,820,067.50 9,128,769.87 9,448,276.81 9,778,966.50 10,121,230.33 10,475,473.39 10,842,114.96 11,221,588.98 11,614,344.60 12,020,846.66 12,441,576.29 12,877,031.46 13,327,727.56 13,794,198.03 14,276,994.96 14,776,689.78

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

14,776,689.78 15,293,873.92 15,829,159.51 16,383,180.09 16,956,591.40 17,550,072.10 18,164,324.62 18,800,075.98 19,458,078.64 20,139,111.39 20,843,980.29 21,573,519.60 22,328,592.79 23,110,093.53 23,918,946.81 24,756,109.95 25,622,573.79 26,519,363.88 27,447,541.61 28,408,205.57 29,402,492.76 30,431,580.01 31,496,685.31 32,599,069.30 33,740,036.72 34,920,938.01 36,143,170.84 37,408,181.82 38,717,468.18 40,072,579.57 41,475,119.85 42,926,749.05 44,429,185.26 45,984,206.75 47,593,653.98 49,259,431.87 50,983,511.99 52,767,934.91 54,614,812.63 56,526,331.07 58,504,752.66 60,552,419.00 62,671,753.67 64,865,265.05 67,135,549.32 69,485,293.55 71,917,278.82 74,434,383.58

517,184.14 535,285.59 554,020.58 573,411.30 593,480.70 614,252.52 635,751.36 658,002.66 681,032.75 704,868.90 729,539.31 755,073.19 781,500.75 808,853.27 837,163.14 866,463.85 896,790.08 928,177.74 960,663.96 994,287.19 1,029,087.25 1,065,105.30 1,102,383.99 1,140,967.43 1,180,901.29 1,222,232.83 1,265,010.98 1,309,286.36 1,355,111.39 1,402,540.28 1,451,629.19 1,502,436.22 1,555,021.48 1,609,447.24 1,665,777.89 1,724,080.12 1,784,422.92 1,846,877.72 1,911,518.44 1,978,421.59 2,047,666.34 2,119,334.67 2,193,511.38 2,270,284.28 2,349,744.23 2,431,985.27 2,517,104.76 2,605,203.43

15,293,873.92 15,829,159.51 16,383,180.09 16,956,591.40 17,550,072.10 18,164,324.62 18,800,075.98 19,458,078.64 20,139,111.39 20,843,980.29 21,573,519.60 22,328,592.79 23,110,093.53 23,918,946.81 24,756,109.95 25,622,573.79 26,519,363.88 27,447,541.61 28,408,205.57 29,402,492.76 30,431,580.01 31,496,685.31 32,599,069.30 33,740,036.72 34,920,938.01 36,143,170.84 37,408,181.82 38,717,468.18 40,072,579.57 41,475,119.85 42,926,749.05 44,429,185.26 45,984,206.75 47,593,653.98 49,259,431.87 50,983,511.99 52,767,934.91 54,614,812.63 56,526,331.07 58,504,752.66 60,552,419.00 62,671,753.67 64,865,265.05 67,135,549.32 69,485,293.55 71,917,278.82 74,434,383.58 77,039,587.01

Desconto de IR

Desconto da Taxa Adm

Valor Resgatado

R$ 157,561.82

23,634.27

R$ 6,302.47

R$ 127,625.07

R$ 359,765.39

53,964.81

R$ 14,390.62

R$ 291,409.96

R$ 1,241,286.32

186,192.95

R$ 49,651.45

R$ 1,005,441.92

R$ 77,039,587.01

11,555,938.05

R$ 3,081,583.48

R$ 62,402,065.48

Valor pago ao investidor

Novo saldo 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

20,700.00 21,424.50 22,174.36 22,950.46 23,753.73 24,585.11 25,445.59 26,336.18 27,257.95 28,211.98 29,199.39 30,221.37 <--12 31,279.12 32,373.89 33,506.98 34,679.72 35,893.51 37,149.78 38,450.03 39,795.78 41,188.63 42,630.23 44,122.29 45,666.57 <--24 47,264.90 48,919.17 50,631.34 52,403.44 54,237.56 56,135.87 58,100.63 60,134.15 62,238.85 64,417.21 66,671.81 69,005.32 <--36 71,420.51 73,920.23 76,507.43 79,185.19 81,956.68 84,825.16 87,794.04 90,866.83 94,047.17 97,338.82 100,745.68 104,271.78 <--48 107,921.29 111,698.54 115,607.99 119,654.27

meses corresponde à marca de 1 ano.

meses corresponde à marca de 2 anos.

meses corresponde à marca de 3 anos.

meses corresponde à marca de 4 anos.

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

123,842.16 128,176.64 132,662.82 137,306.02 142,111.73 147,085.64 152,233.64 157,561.82 <--60 meses corresponde à marca de 5 anos. 163,076.48 168,784.16 174,691.60 180,805.81 187,134.01 193,683.70 200,462.63 207,478.83 214,740.58 222,256.51 230,035.48 238,086.72 <--72 meses corresponde à marca de 6 anos. 246,419.76 255,044.45 263,971.01 273,209.99 282,772.34 292,669.37 302,912.80 313,514.75 324,487.77 335,844.84 347,599.41 359,765.39 <--84 meses corresponde à marca de 7 anos. 372,357.18 385,389.68 398,878.32 412,839.06 427,288.42 442,243.52 457,722.04 473,742.31 490,323.29 507,484.61 525,246.57 543,630.20 <--96 meses corresponde à marca de 8 anos. 562,657.26 582,350.26 602,732.52 623,828.16 645,662.15 668,260.32 691,649.43 715,857.16 740,912.16 766,844.09 793,683.63 821,462.56 <--108 meses corresponde à marca de 9 anos. 850,213.75 879,971.23 910,770.22 942,647.18 975,639.83 1,009,787.23 1,045,129.78 1,081,709.32 1,119,569.15 1,158,754.07 1,199,310.46 1,241,286.32 <--120 meses corresponde à marca de 10 anos. 1,284,731.35 1,329,696.94

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

1,376,236.34 1,424,404.61 1,474,258.77 1,525,857.83 1,579,262.85 1,634,537.05 1,691,745.85 1,750,956.95 1,812,240.44 1,875,668.86 <--132 1,941,317.27 2,009,263.37 2,079,587.59 2,152,373.16 2,227,706.22 2,305,675.94 2,386,374.59 2,469,897.71 2,556,344.13 2,645,816.17 2,738,419.74 2,834,264.43 <--144 2,933,463.68 3,036,134.91 3,142,399.63 3,252,383.62 3,366,217.05 3,484,034.64 3,605,975.85 3,732,185.01 3,862,811.48 3,998,009.89 4,137,940.23 4,282,768.14 <--156 4,432,665.03 4,587,808.30 4,748,381.59 4,914,574.95 5,086,585.07 5,264,615.55 5,448,877.09 5,639,587.79 5,836,973.36 6,041,267.43 6,252,711.79 6,471,556.70 <--168 6,698,061.19 6,932,493.33 7,175,130.60 7,426,260.17 7,686,179.27 7,955,195.55 8,233,627.39 8,521,804.35 8,820,067.50 9,128,769.87 9,448,276.81 9,778,966.50 <--180 10,121,230.33 10,475,473.39 10,842,114.96 11,221,588.98 11,614,344.60 12,020,846.66 12,441,576.29 12,877,031.46 13,327,727.56 13,794,198.03 14,276,994.96 14,776,689.78 <--192

meses corresponde à marca de 11 anos.

meses corresponde à marca de 12 anos.

meses corresponde à marca de 13 anos.

meses corresponde à marca de 14 anos.

meses corresponde à marca de 15 anos.

meses corresponde à marca de 16 anos.

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

15,293,873.92 15,829,159.51 16,383,180.09 16,956,591.40 17,550,072.10 18,164,324.62 18,800,075.98 19,458,078.64 20,139,111.39 20,843,980.29 21,573,519.60 22,328,592.79 <--204 23,110,093.53 23,918,946.81 24,756,109.95 25,622,573.79 26,519,363.88 27,447,541.61 28,408,205.57 29,402,492.76 30,431,580.01 31,496,685.31 32,599,069.30 33,740,036.72 <--216 34,920,938.01 36,143,170.84 37,408,181.82 38,717,468.18 40,072,579.57 41,475,119.85 42,926,749.05 44,429,185.26 45,984,206.75 47,593,653.98 49,259,431.87 50,983,511.99 <--228 52,767,934.91 54,614,812.63 56,526,331.07 58,504,752.66 60,552,419.00 62,671,753.67 64,865,265.05 67,135,549.32 69,485,293.55 71,917,278.82 74,434,383.58 77,039,587.01 <--240

meses corresponde à marca de 17 anos.

meses corresponde à marca de 18 anos.

meses corresponde à marca de 19 anos.

meses corresponde à marca de 20 anos.