Excel avançado

Esta é uma pré-visualização de arquivo. Entre para ver o arquivo original

PRICE
		Sistema de Amortização PRICE
						[Proprietário]
	
		Dados do Empréstimo				Poder de Compra
	
		Empréstimo / Financiamento				Salário atual (ou poupança)
		Taxa de juros efetiva anual				Correção anual do salário
		Duração em meses (períodos)				Meses p/ próximo aumento
		Carência (sem juros) p/ primeira parcela
		Correção S. Devedor (inflação a.a.)
		Períodos sem correção do S. Devedor
	
	Pgto.	Pagamento	Juros	Amortização	SD Corrigido pela Inflação	Saldo Devedor Final (pós-pagamento)	Poder de Compra (PC)	% PC Comprometido
	
	0				0.0	0.0	0.0
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0
0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0%
Ajuda
click aqui
Disclaimer
PARA APAGAR ESTA MENSAGEM, PASSE O MOUSE SOBRE UMA DAS BORDAS QUE CIRCUNDA ESTE TEXTO E PRESSIONE "DEL".
Esta planilha é meramente organizacional e está sujeita às interpretações realizadas por ocasião da sua confecção, bem como às alterações introduzidas pelo próprio usuário.
O uso desta planilha caracteriza plena e ampla concordância por parte do usuário de que nenhum ônus, financeiro ou de qualquer outra espécie, recairá sobre a Microsoft ou sobre o autor desta planilha. A mera possessão desta planilha já caracterizará plena e ampla concordância com todos os cálculos que orientaram a sua confecção.
Esta planilha não representa nenhuma forma de oferta de ações ou outros valores mobiliários.
Dicas
1) Use tantas planilhas quantas forem as ações negociadas. Isto facilita a consolidação dos dados. Aproveite para renomear as planilhas com o código da ação (C6).
2) Se o investidor é isento de IR, basta colocar 0% como valor de alíquota.
3) Para inserir mais linhas, selecione uma linha antes da última linha definida para operações e insira quantas linhas forem necessárias. Depois, arraste as fórmulas para todas as novas linhas.
Disclaimer
PARA APAGAR ESTA MENSAGEM, CLICK SOBRE A MENSAGEM.
Esta planilha é meramente organizacional e está sujeita às interpretações realizadas por ocasião da sua confecção, bem como às alterações introduzidas pelo próprio usuário.
O uso desta planilha caracteriza plena e ampla concordância por parte do usuário de que nenhum ônus, financeiro ou de qualquer outra espécie, recairá sobre a Élin Duxus. A mera possessão desta planilha já caracterizará plena e ampla concordância com todos os cálculos que orientaram a sua confecção.
Esta planilha não dispensa nem substitui o acompanhamento contábil profissional.
Esta planilha não representa nenhuma forma de oferta de ações ou outros valores mobiliários.
Dica
1) Informe todos os períodos em meses.