Quando Chegarei ao meu Primeiro Milhão?

i ano = 10%
i mensal = 0.7974% Planilha Integrante do programa Mil ao Milhão, por O Primo Rico®

Aporte Inicial R$ 5,000.00

Aporte Mensal (anos) 1 5 10 20

R$ 50.00 R$6,132.03 R$11,911.14 R$23,041.59 R$69,836.84
R$ 100.00 R$6,764.05 R$15,769.72 R$33,114.47 R$106,036.17
R$ 200.00 R$8,028.11 R$23,486.90 R$53,260.23 R$178,434.85
R$ 300.00 R$9,292.16 R$31,204.07 R$73,405.99 R$250,833.52
R$ 400.00 R$10,556.21 R$38,921.25 R$93,551.75 R$323,232.19
R$ 500.00 R$11,820.27 R$46,638.42 R$113,697.51 R$395,630.86
R$ 1,000.00 R$18,140.54 R$85,224.29 R$214,426.31 R$757,624.23
R$ 2,000.00 R$30,781.07 R$162,396.03 R$415,883.91 R$1,481,610.96
R$ 3,000.00 R$43,421.61 R$239,567.77 R$617,341.51 R$2,205,597.68
R$ 5,000.00 R$68,702.68 R$393,911.25 R$1,020,256.71 R$3,653,571.14
R$ 10,000.00 R$131,905.37 R$779,769.95 R$2,027,544.70 R$7,273,504.78
R$ 15,000.00 R$195,108.05 R$1,165,628.65 R$3,034,832.70 R$10,893,438.42
R$ 20,000.00 R$258,310.73 R$1,551,487.35 R$4,042,120.70 R$14,513,372.06
R$ 30,000.00 R$384,716.10 R$2,323,204.75 R$6,056,696.69 R$21,753,239.34
R$ 50,000.00 R$637,526.83 R$3,866,639.55 R$10,085,848.67 R$36,232,973.90
ilhão?

30 40
R$191,211.65 R$506,026.65
R$295,176.28 R$785,757.02
R$503,105.55 R$1,345,217.76
R$711,034.83 R$1,904,678.50
R$918,964.10 R$2,464,139.24
R$1,126,893.37 R$3,023,599.98
R$2,166,539.73 R$5,820,903.68
R$4,245,832.44 R$11,415,511.09
R$6,325,125.16 R$17,010,118.49
R$10,483,710.59 R$28,199,333.30
R$20,880,174.17 R$56,172,370.32
R$31,276,637.76 R$84,145,407.34
R$41,673,101.34 R$112,118,444.37
R$62,466,028.50 R$168,064,518.41
R$104,051,882.83 R$279,956,666.50