Link do vídeo: https://youtu.

be/IOlUDVfxCyw

Investimento Inicial R$ 500.00

Taxa de retorno mensal 13%
Depósito Mensal R$ 500.00

Mês Saldo inicial- sem Saldo final - sem Saldo inicial -com Saldo final - com
Jan-24 R$ 500.00 R$ 565.00 R$ 500.00 R$ 565.00
Feb-24 R$ 565.00 R$ 638.45 R$ 1,065.00 R$ 1,203.45
Mar-24 R$ 638.45 R$ 721.45 R$ 1,703.45 R$ 1,924.90
Apr-24 R$ 721.45 R$ 815.24 R$ 2,424.90 R$ 2,740.14
May-24 R$ 815.24 R$ 921.22 R$ 3,240.14 R$ 3,661.35
Jun-24 R$ 921.22 R$ 1,040.98 R$ 4,161.35 R$ 4,702.33
Jul-24 R$ 1,040.98 R$ 1,176.30 R$ 5,202.33 R$ 5,878.63
Aug-24 R$ 1,176.30 R$ 1,329.22 R$ 6,378.63 R$ 7,207.85
Sep-24 R$ 1,329.22 R$ 1,502.02 R$ 7,707.85 R$ 8,709.87
Oct-24 R$ 1,502.02 R$ 1,697.28 R$ 9,209.87 R$ 10,407.16
Nov-24 R$ 1,697.28 R$ 1,917.93 R$ 10,907.16 R$ 12,325.09
Dec-24 R$ 1,917.93 R$ 2,167.26 R$ 12,825.09 R$ 14,492.35
Jan-25 R$ 2,167.26 R$ 2,449.01 R$ 14,992.35 R$ 16,941.36
Feb-25 R$ 2,449.01 R$ 2,767.38 R$ 17,441.36 R$ 19,708.73
Mar-25 R$ 2,767.38 R$ 3,127.14 R$ 20,208.73 R$ 22,835.87
Apr-25 R$ 3,127.14 R$ 3,533.66 R$ 23,335.87 R$ 26,369.53
May-25 R$ 3,533.66 R$ 3,993.04 R$ 26,869.53 R$ 30,362.57
Jun-25 R$ 3,993.04 R$ 4,512.13 R$ 30,862.57 R$ 34,874.70
Jul-25 R$ 4,512.13 R$ 5,098.71 R$ 35,374.70 R$ 39,973.41
Aug-25 R$ 5,098.71 R$ 5,761.54 R$ 40,473.41 R$ 45,734.96
Sep-25 R$ 5,761.54 R$ 6,510.54 R$ 46,234.96 R$ 52,245.50
Oct-25 R$ 6,510.54 R$ 7,356.92 R$ 52,745.50 R$ 59,602.42
Nov-25 R$ 7,356.92 R$ 8,313.31 R$ 60,102.42 R$ 67,915.73
Dec-25 R$ 8,313.31 R$ 9,394.05 R$ 68,415.73 R$ 77,309.78
Jan-26 R$ 9,394.05 R$ 10,615.27 R$ 77,809.78 R$ 87,925.05
Feb-26 R$ 10,615.27 R$ 11,995.26 R$ 88,425.05 R$ 99,920.31
Mar-26 R$ 11,995.26 R$ 13,554.64 R$ 100,420.31 R$ 113,474.95
Apr-26 R$ 13,554.64 R$ 15,316.74 R$ 113,974.95 R$ 128,791.69
May-26 R$ 15,316.74 R$ 17,307.92 R$ 129,291.69 R$ 146,099.61
Jun-26 R$ 17,307.92 R$ 19,557.95 R$ 146,599.61 R$ 165,657.56
Jul-26 R$ 19,557.95 R$ 22,100.48 R$ 166,157.56 R$ 187,758.04
Aug-26 R$ 22,100.48 R$ 24,973.55 R$ 188,258.04 R$ 212,731.58
Sep-26 R$ 24,973.55 R$ 28,220.11 R$ 213,231.58 R$ 240,951.69
Oct-26 R$ 28,220.11 R$ 31,888.72 R$ 241,451.69 R$ 272,840.41
Nov-26 R$ 31,888.72 R$ 36,034.25 R$ 273,340.41 R$ 308,874.66
Dec-26 R$ 36,034.25 R$ 40,718.71 R$ 309,374.66 R$ 349,593.37

Saldo final de um investimento

1
0.9
0.8
0.7
0.6
0.5
0.4
0.3
0.2
0.1
0
2 2 3 4 6 7 8 7 8 9 1 2 3 2 3 4 6 7
29 35 41 47 53 59 65 71 77 83 90 96 02 08 14 20 26 32
45 45 45 45 45 45 45 45 45 45 45 45 46 46 46 46 46 46

Saldo final - sem Saldo final - com