Ano Insumos Aliquota Jan Fev Mar Abr

Salario Bruto - R$ 6,050.00 R$ 6,050.00 R$ 6,050.00 R$ 6,050.00

Previdência 11.0% R$ 665.50 R$ 665.50 R$ 665.50 R$ 665.50
Base de Calculo IRPF - R$ 5,384.50 R$ 5,384.50 R$ 5,384.50 R$ 5,384.50
IR (mensal) 27.5% R$ 1,480.74 R$ 1,480.74 R$ 1,480.74 R$ 1,480.74
Dedução IR (mensal) - R$ 869.36 R$ 869.36 R$ 869.36 R$ 869.36
Desconto IR (mensal) - R$ 611.38 R$ 611.38 R$ 611.38 R$ 611.38
Salário Líquido - R$ 4,773.12 R$ 4,773.12 R$ 4,773.12 R$ 4,773.12

Parcela Viagem - R$ 500.00 R$ 500.00 R$ 500.00 R$ 500.00

Prest. Carro - R$ 700.00 R$ 700.00 R$ 700.00 R$ 700.00
Saída p/ Invest. - R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 1,500.00
Almoço - R$ 500.00 R$ 500.00 R$ 500.00 R$ 500.00
Transporte - R$ 800.00 R$ 800.00 R$ 800.00 R$ 800.00
Outros - R$ 773.12 R$ 773.12 R$ 773.12 R$ 773.12
Total Mensal - R$ 4,773.12 R$ 4,773.12 R$ 4,773.12 R$ 4,773.12
Mai Jun Jul Ago Set Out
R$ 6,050.00 R$ 6,050.00 R$ 6,050.00 R$ 6,050.00 R$ 6,050.00 R$ 6,050.00
R$ 665.50 R$ 665.50 R$ 665.50 R$ 665.50 R$ 665.50 R$ 665.50
R$ 5,384.50 R$ 5,384.50 R$ 5,384.50 R$ 5,384.50 R$ 5,384.50 R$ 5,384.50
R$ 1,480.74 R$ 1,480.74 R$ 1,480.74 R$ 1,480.74 R$ 1,480.74 R$ 1,480.74
R$ 869.36 R$ 869.36 R$ 869.36 R$ 869.36 R$ 869.36 R$ 869.36
R$ 611.38 R$ 611.38 R$ 611.38 R$ 611.38 R$ 611.38 R$ 611.38
R$ 4,773.12 R$ 4,773.12 R$ 4,773.12 R$ 4,773.12 R$ 4,773.12 R$ 4,773.12

R$ 500.00 R$ 500.00 R$ 500.00 R$ 500.00 R$ 500.00 R$ 500.00

R$ 700.00 R$ 700.00 R$ 700.00 R$ 700.00 R$ 700.00 R$ 700.00
R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 1,500.00
R$ 500.00 R$ 500.00 R$ 500.00 R$ 500.00 R$ 500.00 R$ 500.00
R$ 800.00 R$ 800.00 R$ 800.00 R$ 800.00 R$ 800.00 R$ 800.00
R$ 773.12 R$ 773.12 R$ 773.12 R$ 773.12 R$ 773.12 R$ 773.12
R$ 4,773.12 R$ 4,773.12 R$ 4,773.12 R$ 4,773.12 R$ 4,773.12 R$ 4,773.12
Nov Dez 13° Salário Total (anual)
R$ 6,050.00 R$ 6,050.00 R$ 72,600.00
R$ 665.50 R$ 665.50 R$ 7,986.00
R$ 5,384.50 R$ 5,384.50 R$ 64,614.00
R$ 1,480.74 R$ 1,480.74 R$ 17,768.85
R$ 869.36 R$ 869.36 R$ 10,432.32
R$ 611.38 R$ 611.38 R$ 7,336.53
R$ 4,773.12 R$ 4,773.12 R$ 57,277.47

R$ 500.00 R$ 500.00 - R$ 6,000.00

R$ 700.00 R$ 700.00 - R$ 8,400.00
R$ 1,500.00 R$ 1,500.00 - R$ 18,000.00
R$ 500.00 R$ 500.00 - R$ 6,000.00
R$ 800.00 R$ 800.00 - R$ 9,600.00
R$ 773.12 R$ 773.12
R$ 4,773.12 R$ 4,773.12 R$ 57,277.44
Simulação de Investimento
Ano Insumos Aliquota Jan Fev Mar
Entrada no investimento - R$ 1,500.00 R$ 1,500.00 R$ 1,500.00
2 Saldo do mês anterior - R$ - R$ 1,515.00 R$ 3,045.15
0
1 Base de Calculo p/ Rendimento - R$ 1,500.00 R$ 3,015.00 R$ 4,545.15
7 Rendimento 1.0000% R$ 15.00 R$ 30.15 R$ 45.45
Saldo ao final do mês atual - R$ 1,515.00 R$ 3,045.15 R$ 4,590.60

Ano Insumos Aliquota Jan Fev Mar

Entrada no investimento - R$ 1,500.00 R$ 1,500.00 R$ 1,500.00
2 Saldo do mês anterior - R$ 19,213.99 R$ 20,921.13 R$ 22,645.34
0
1 Base de Calculo p/ Rendimento - R$ 20,713.99 R$ 22,421.13 R$ 24,145.34
8 Rendimento 1.0000% R$ 207.14 R$ 224.21 R$ 241.45
Saldo ao final do mês atual - R$ 20,921.13 R$ 22,645.34 R$ 24,386.80

Ano Insumos Aliquota Jan Fev Mar

Entrada no investimento - R$ 1,500.00 R$ 1,500.00 R$ 1,500.00
2 Saldo do mês anterior - R$ 40,864.80 R$ 42,788.45 R$ 44,731.33
0
1 Base de Calculo p/ Rendimento - R$ 42,364.80 R$ 44,288.45 R$ 46,231.33
9 Rendimento 1.0000% R$ 423.65 R$ 442.88 R$ 462.31
Saldo ao final do mês atual - R$ 42,788.45 R$ 44,731.33 R$ 46,693.65

Simulação (Saída p/ Investimento + Parcela Viagem)

Ano Insumos Aliquota Jan Fev Mar
Entrada no investimento - R$ 2,000.00 R$ 2,000.00 R$ 2,000.00
2 Saldo do mês anterior - R$ - R$ 2,020.00 R$ 4,060.20
0
1 Base de Calculo p/ Rendimento - R$ 2,000.00 R$ 4,020.00 R$ 6,060.20
7 Rendimento 1.0000% R$ 20.00 R$ 40.20 R$ 60.60
Saldo ao final do mês atual - R$ 2,020.00 R$ 4,060.20 R$ 6,120.80

Ano Insumos Aliquota Jan Fev Mar

Entrada no investimento - R$ 2,000.00 R$ 2,000.00 R$ 2,000.00
2 Saldo do mês anterior - R$ 25,618.66 R$ 27,894.84 R$ 30,193.79
0
1 Base de Calculo p/ Rendimento - R$ 27,618.66 R$ 29,894.84 R$ 32,193.79
8 Rendimento 1.0000% R$ 276.19 R$ 298.95 R$ 321.94
Saldo ao final do mês atual - R$ 27,894.84 R$ 30,193.79 R$ 32,515.73

Ano Insumos Aliquota Jan Fev Mar

Entrada no investimento - R$ 2,000.00 R$ 2,000.00 R$ 2,000.00
2 Saldo do mês anterior - R$ 54,486.40 R$ 57,051.26 R$ 59,641.78
0
1 Base de Calculo p/ Rendimento - R$ 56,486.40 R$ 59,051.26 R$ 61,641.78
9 Rendimento 1.0000% R$ 564.86 R$ 590.51 R$ 616.42
Saldo ao final do mês atual - R$ 57,051.26 R$ 59,641.78 R$ 62,258.19
Ano Insumos Aliquota Jan Fev Mar
Entrada no investimento - R$ 2,000.00 R$ 2,000.00 R$ 2,000.00
2 Saldo do mês anterior - R$ 87,015.29 R$ 89,905.45 R$ 92,824.50
0
2 Base de Calculo p/ Rendimento - R$ 89,015.29 R$ 91,905.45 R$ 94,824.50
0 Rendimento 1.0000% R$ 890.15 R$ 919.05 R$ 948.25
Saldo ao final do mês atual - R$ 89,905.45 R$ 92,824.50 R$ 95,772.75
Abr Mai Jun Jul Ago Set
R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 1,500.00
R$ 4,590.60 R$ 6,151.51 R$ 7,728.02 R$ 9,320.30 R$ 10,928.51 R$ 12,552.79
R$ 6,090.60 R$ 7,651.51 R$ 9,228.02 R$ 10,820.30 R$ 12,428.51 R$ 14,052.79
R$ 60.91 R$ 76.52 R$ 92.28 R$ 108.20 R$ 124.29 R$ 140.53
R$ 6,151.51 R$ 7,728.02 R$ 9,320.30 R$ 10,928.51 R$ 12,552.79 R$ 14,193.32

Abr Mai Jun Jul Ago Set

R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 1,500.00
R$ 24,386.80 R$ 26,145.66 R$ 27,922.12 R$ 29,716.34 R$ 31,528.51 R$ 33,358.79
R$ 25,886.80 R$ 27,645.66 R$ 29,422.12 R$ 31,216.34 R$ 33,028.51 R$ 34,858.79
R$ 258.87 R$ 276.46 R$ 294.22 R$ 312.16 R$ 330.29 R$ 348.59
R$ 26,145.66 R$ 27,922.12 R$ 29,716.34 R$ 31,528.51 R$ 33,358.79 R$ 35,207.38

Abr Mai Jun Jul Ago Set

R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 1,500.00
R$ 46,693.65 R$ 48,675.58 R$ 50,677.34 R$ 52,699.11 R$ 54,741.10 R$ 56,803.51
R$ 48,193.65 R$ 50,175.58 R$ 52,177.34 R$ 54,199.11 R$ 56,241.10 R$ 58,303.51
R$ 481.94 R$ 501.76 R$ 521.77 R$ 541.99 R$ 562.41 R$ 583.04
R$ 48,675.58 R$ 50,677.34 R$ 52,699.11 R$ 54,741.10 R$ 56,803.51 R$ 58,886.55

Abr Mai Jun Jul Ago Set

R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 2,000.00
R$ 6,120.80 R$ 8,202.01 R$ 10,304.03 R$ 12,427.07 R$ 14,571.34 R$ 16,737.05
R$ 8,120.80 R$ 10,202.01 R$ 12,304.03 R$ 14,427.07 R$ 16,571.34 R$ 18,737.05
R$ 81.21 R$ 102.02 R$ 123.04 R$ 144.27 R$ 165.71 R$ 187.37
R$ 8,202.01 R$ 10,304.03 R$ 12,427.07 R$ 14,571.34 R$ 16,737.05 R$ 18,924.43

Abr Mai Jun Jul Ago Set

R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 2,000.00
R$ 32,515.73 R$ 34,860.89 R$ 37,229.50 R$ 39,621.79 R$ 42,038.01 R$ 44,478.39
R$ 34,515.73 R$ 36,860.89 R$ 39,229.50 R$ 41,621.79 R$ 44,038.01 R$ 46,478.39
R$ 345.16 R$ 368.61 R$ 392.29 R$ 416.22 R$ 440.38 R$ 464.78
R$ 34,860.89 R$ 37,229.50 R$ 39,621.79 R$ 42,038.01 R$ 44,478.39 R$ 46,943.17

Abr Mai Jun Jul Ago Set

R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 2,000.00
R$ 62,258.19 R$ 64,900.78 R$ 67,569.78 R$ 70,265.48 R$ 72,988.14 R$ 75,738.02
R$ 64,258.19 R$ 66,900.78 R$ 69,569.78 R$ 72,265.48 R$ 74,988.14 R$ 77,738.02
R$ 642.58 R$ 669.01 R$ 695.70 R$ 722.65 R$ 749.88 R$ 777.38
R$ 64,900.78 R$ 67,569.78 R$ 70,265.48 R$ 72,988.14 R$ 75,738.02 R$ 78,515.40
Abr Mai Jun Jul Ago Set
R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 2,000.00
R$ 95,772.75 R$ 98,750.47 R$ 101,757.98 R$ 104,795.56 R$ 107,863.51 R$ 110,962.15
R$ 97,772.75 R$ 100,750.47 R$ 103,757.98 R$ 106,795.56 R$ 109,863.51 R$ 112,962.15
R$ 977.73 R$ 1,007.50 R$ 1,037.58 R$ 1,067.96 R$ 1,098.64 R$ 1,129.62
R$ 98,750.47 R$ 101,757.98 R$ 104,795.56 R$ 107,863.51 R$ 110,962.15 R$ 114,091.77
Out Nov Dez Total (anual)
R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 18,000.00
R$ 14,193.32 R$ 15,850.25 R$ 17,523.75
R$ 15,693.32 R$ 17,350.25 R$ 19,023.75
R$ 156.93 R$ 173.50 R$ 190.24 R$ 1,213.99
R$ 15,850.25 R$ 17,523.75 R$ 19,213.99 R$ 19,213.99

Out Nov Dez Total (anual)

R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 37,213.99
R$ 35,207.38 R$ 37,074.45 R$ 38,960.20
R$ 36,707.38 R$ 38,574.45 R$ 40,460.20
R$ 367.07 R$ 385.74 R$ 404.60 R$ 3,650.81
R$ 37,074.45 R$ 38,960.20 R$ 40,864.80 R$ 40,864.80

Out Nov Dez Total (anual)

R$ 1,500.00 R$ 1,500.00 R$ 1,500.00 R$ 58,864.80
R$ 58,886.55 R$ 60,990.41 R$ 63,115.32
R$ 60,386.55 R$ 62,490.41 R$ 64,615.32
R$ 603.87 R$ 624.90 R$ 646.15 R$ 6,396.67
R$ 60,990.41 R$ 63,115.32 R$ 65,261.47 R$ 65,261.47

Out Nov Dez Total (anual)

R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 24,000.00
R$ 18,924.43 R$ 21,133.67 R$ 23,365.01
R$ 20,924.43 R$ 23,133.67 R$ 25,365.01
R$ 209.24 R$ 231.34 R$ 253.65 R$ 1,618.66
R$ 21,133.67 R$ 23,365.01 R$ 25,618.66 R$ 25,618.66

Out Nov Dez Total (anual)

R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 49,618.66
R$ 46,943.17 R$ 49,432.60 R$ 51,946.93
R$ 48,943.17 R$ 51,432.60 R$ 53,946.93
R$ 489.43 R$ 514.33 R$ 539.47 R$ 4,867.74
R$ 49,432.60 R$ 51,946.93 R$ 54,486.40 R$ 54,486.40

Out Nov Dez Total (anual)

R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 78,486.40
R$ 78,515.40 R$ 81,320.55 R$ 84,153.76
R$ 80,515.40 R$ 83,320.55 R$ 86,153.76
R$ 805.15 R$ 833.21 R$ 861.54 R$ 8,528.90
R$ 81,320.55 R$ 84,153.76 R$ 87,015.29 R$ 87,015.29
Out Nov Dez Total (anual)
R$ 2,000.00 R$ 2,000.00 R$ 2,000.00 R$ 111,015.29
R$ 114,091.77 R$ 117,252.69 R$ 120,445.22
R$ 116,091.77 R$ 119,252.69 R$ 122,445.22
R$ 1,160.92 R$ 1,192.53 R$ 1,224.45 R$ 12,654.37
R$ 117,252.69 R$ 120,445.22 R$ 123,669.67 R$ 123,669.67