1 Planilha Do Milão
1 Planilha Do Milão
1 Planilha Do Milão
2.00% R$ 2,500.00
JAN FEV MAR ABR MAI
1 -R$ 2,550.00 R$ 4,711.35 -R$ 8,202.58 R$ 15,154.99 -R$ 27,451.17
2 -R$ 2,601.00 R$ 4,805.58 -R$ 8,366.63 R$ 15,458.09 -R$ 28,000.19
3 -R$ 2,653.02 R$ 4,901.69 -R$ 8,533.96 R$ 15,767.25 -R$ 28,560.19
4 -R$ 2,706.08 R$ 4,999.72 -R$ 8,704.64 R$ 16,082.60 -R$ 29,131.40
5 -R$ 2,760.20 R$ 5,099.72 -R$ 8,878.73 R$ 16,404.25 -R$ 29,714.02
6 -R$ 2,815.41 R$ 5,201.71 -R$ 9,056.31 R$ 16,732.33 -R$ 30,308.31
7 -R$ 2,871.71 R$ 5,305.75 -R$ 9,237.43 R$ 17,066.98 -R$ 30,914.47
8 -R$ 2,929.15 R$ 5,411.86 -R$ 9,422.18 R$ 17,408.32 -R$ 31,532.76
9 -R$ 2,987.73 R$ 5,520.10 -R$ 9,610.63 R$ 17,756.49 -R$ 32,163.42
10 -R$ 3,047.49 R$ 5,630.50 -R$ 9,802.84 R$ 18,111.62 -R$ 32,806.68
11 -R$ 3,108.44 R$ 5,743.11 -R$ 9,998.90 R$ 18,473.85 -R$ 33,462.82
12 -R$ 3,170.60 R$ 5,857.97 -R$ 10,198.87 R$ 18,843.32 -R$ 34,132.07
13 -R$ 3,234.02 R$ 5,975.13 -R$ 10,402.85 R$ 19,220.19 -R$ 34,814.72
14 -R$ 3,298.70 R$ 6,094.64 -R$ 10,610.91 R$ 19,604.59 -R$ 35,511.01
15 -R$ 3,364.67 R$ 6,216.53 -R$ 10,823.13 R$ 19,996.69 -R$ 36,221.23
16 -R$ 3,431.96 R$ 6,340.86 -R$ 11,039.59 R$ 20,396.62 -R$ 36,945.65
17 -R$ 3,500.60 R$ 6,467.68 -R$ 11,260.38 R$ 20,804.55 -R$ 37,684.57
18 -R$ 3,570.62 R$ 6,597.03 -R$ 11,485.59 R$ 21,220.64 -R$ 38,438.26
19 -R$ 3,642.03 R$ 6,728.97 -R$ 11,715.30 R$ 21,645.06 -R$ 39,207.02
20 -R$ 3,714.87 R$ 6,863.55 -R$ 11,949.61 R$ 22,077.96 -R$ 39,991.16
21 -R$ 3,789.17 R$ 7,000.82 -R$ 12,188.60 R$ 22,519.52 -R$ 40,790.99
22 -R$ 3,864.95 R$ 7,140.84 -R$ 12,432.37 R$ 22,969.91 -R$ 41,606.81
23 -R$ 3,942.25 R$ 7,283.65 -R$ 12,681.02 R$ 23,429.31 -R$ 42,438.94
24 -R$ 4,021.09 R$ 7,429.33 -R$ 12,934.64 R$ 23,897.89 -R$ 43,287.72
25 -R$ 4,101.51 R$ 7,577.91 -R$ 13,193.33 R$ 24,375.85 -R$ 44,153.48
26 -R$ 4,183.55 R$ 7,729.47 -R$ 13,457.20 R$ 24,863.37 -R$ 45,036.55
27 -R$ 4,267.22 R$ 7,884.06 -R$ 13,726.34 R$ 25,360.63 -R$ 45,937.28
28 -R$ 4,352.56 R$ 8,041.74 -R$ 14,000.87 R$ 25,867.85 -R$ 46,856.02
29 -R$ 4,439.61 -R$ 14,280.89 R$ 26,385.20 -R$ 47,793.14
30 -R$ 4,528.40 -R$ 14,566.50 R$ 26,912.91 -R$ 48,749.01
31 -R$ 4,618.97 -R$ 14,857.83 -R$ 49,723.99
kiko2013@u
180º
200º
220º
240º
260º
280º
300º
320º
340º
360º
JANEIRO R$ 5,574.13
FEVEREIRO R$ 2,316.06
MARÇO R$ 6,427.00
ABRIL R$ 3,554.12
MAIO R$ 6,121.10
JUNHO R$ 11,046.02
JULHO R$ 7,644.88
AGOSTO R$ 13,275.29
SETEMBRO R$ 13,705.61
OUTUBRO R$ 6,156.00
NOVEMBRO R$ 11,384.16
DEZEMBRO R$ 13,428.45
TOTAL R$ 100,632.82
TAXA INVEST
7.50% R$ 100.00
JAN FEV MAR ABR MAI
1 -R$ 107.50 R$ 1,011.74 -R$ 7,664.92 R$ 72,139.02 -R$ 631,573.90
2 -R$ 115.56 R$ 1,087.63 -R$ 8,239.79 R$ 77,549.45 -R$ 678,941.94
3 -R$ 124.23 R$ 1,169.20 -R$ 8,857.78 R$ 83,365.66 -R$ 729,862.59
4 -R$ 133.55 R$ 1,256.89 -R$ 9,522.11 R$ 89,618.08 -R$ 784,602.28
5 -R$ 143.56 R$ 1,351.15 -R$ 10,236.27 R$ 96,339.44 -R$ 843,447.45
6 -R$ 154.33 R$ 1,452.49 -R$ 11,003.99 R$ 103,564.89 -R$ 906,706.01
7 -R$ 165.90 R$ 1,561.43 -R$ 11,829.29 R$ 111,332.26 -R$ 974,708.96
8 -R$ 178.35 R$ 1,678.53 -R$ 12,716.49 R$ 119,682.18 -R$ 1,047,812.14
9 -R$ 191.72 R$ 1,804.42 -R$ 13,670.22 R$ 128,658.35 -R$ 1,126,398.05
10 -R$ 206.10 R$ 1,939.76 -R$ 14,695.49 R$ 138,307.72 -R$ 1,210,877.90
11 -R$ 221.56 R$ 2,085.24 -R$ 15,797.65 R$ 148,680.80 -R$ 1,301,693.74
12 -R$ 238.18 R$ 2,241.63 -R$ 16,982.47 R$ 159,831.86 -R$ 1,399,320.77
13 -R$ 256.04 R$ 2,409.75 -R$ 18,256.16 R$ 171,819.25 -R$ 1,504,269.83
14 -R$ 275.24 R$ 2,590.48 -R$ 19,625.37 R$ 184,705.69 -R$ 1,617,090.07
15 -R$ 295.89 R$ 2,784.77 -R$ 21,097.27 R$ 198,558.62 -R$ 1,738,371.82
16 -R$ 318.08 R$ 2,993.63 -R$ 22,679.57 R$ 213,450.52 -R$ 1,868,749.71
17 -R$ 341.94 R$ 3,218.15 -R$ 24,380.54 R$ 229,459.31 -R$ 2,008,905.94
18 -R$ 367.58 R$ 3,459.51 -R$ 26,209.08 R$ 246,668.75 -R$ 2,159,573.88
19 -R$ 395.15 R$ 3,718.97 -R$ 28,174.76 R$ 265,168.91 -R$ 2,321,541.92
20 -R$ 424.79 R$ 3,997.90 -R$ 30,287.87 R$ 285,056.58 -R$ 2,495,657.57
21 -R$ 456.64 R$ 4,297.74 -R$ 32,559.46 R$ 306,435.82 -R$ 2,682,831.89
22 -R$ 490.89 R$ 4,620.07 -R$ 35,001.42 R$ 329,418.51 -R$ 2,884,044.28
23 -R$ 527.71 R$ 4,966.58 -R$ 37,626.52 R$ 354,124.90 -R$ 3,100,347.60
24 -R$ 567.29 R$ 5,339.07 -R$ 40,448.51 R$ 380,684.26 -R$ 3,332,873.67
25 -R$ 609.83 R$ 5,739.50 -R$ 43,482.15 R$ 409,235.58 -R$ 3,582,839.19
26 -R$ 655.57 R$ 6,169.96 -R$ 46,743.31 R$ 439,928.25 -R$ 3,851,552.13
27 -R$ 704.74 R$ 6,632.71 -R$ 50,249.06 R$ 472,922.87 -R$ 4,140,418.54
28 -R$ 757.59 R$ 7,130.16 -R$ 54,017.74 R$ 508,392.09 -R$ 4,450,949.93
29 -R$ 814.41 -R$ 58,069.07 R$ 546,521.49 -R$ 4,784,771.18
30 -R$ 875.50 -R$ 62,424.25 R$ 587,510.60 -R$ 5,143,629.02
31 -R$ 941.16 -R$ 67,106.07 -R$ 5,529,401.19
kiko2013@u