You are on page 1of 22

1ano=12 Meses Mês Aporte todo mês Aporte inicial Rentabilidade

2ano=24 Meses 1 R$ 500.00 R$ 18,000.00 0.80%


5anos=60 Meses 2 R$ 500.00 R$ 18,644.00 0.80%
10 anos=120 Meses 3 R$ 500.00 R$ 19,293.15 0.80%
20anos=240 Meses 4 R$ 500.00 R$ 19,947.50 0.80%
5 R$ 500.00 R$ 20,607.08 0.80%
6 R$ 500.00 R$ 21,271.93 0.80%
7 R$ 500.00 R$ 21,942.11 0.80%
8 R$ 500.00 R$ 22,617.65 0.80%
9 R$ 500.00 R$ 23,298.59 0.80%
10 R$ 500.00 R$ 23,984.98 0.80%
11 R$ 500.00 R$ 24,676.86 0.80%
1 Ano 12 R$ 500.00 R$ 25,374.27 0.80%
13 R$ 500.00 R$ 26,077.26 0.80%
14 R$ 500.00 R$ 26,785.88 0.80%
15 R$ 500.00 R$ 27,500.17 0.80%
16 R$ 500.00 R$ 28,220.17 0.80%
17 R$ 500.00 R$ 28,945.93 0.80%
18 R$ 500.00 R$ 29,677.50 0.80%
19 R$ 500.00 R$ 30,414.92 0.80%
20 R$ 500.00 R$ 31,158.24 0.80%
21 R$ 500.00 R$ 31,907.51 0.80%
22 R$ 500.00 R$ 32,662.77 0.80%
23 R$ 500.00 R$ 33,424.07 0.80%
2 anos 24 R$ 500.00 R$ 34,191.46 0.80%
25 R$ 500.00 R$ 34,964.99 0.80%
26 R$ 500.00 R$ 35,744.71 0.80%
27 R$ 500.00 R$ 36,530.67 0.80%
28 R$ 500.00 R$ 37,322.91 0.80%
29 R$ 500.00 R$ 38,121.50 0.80%
30 R$ 500.00 R$ 38,926.47 0.80%
31 R$ 500.00 R$ 39,737.88 0.80%
32 R$ 500.00 R$ 40,555.78 0.80%
33 R$ 500.00 R$ 41,380.23 0.80%
34 R$ 500.00 R$ 42,211.27 0.80%
35 R$ 500.00 R$ 43,048.96 0.80%
3 anos 36 R$ 500.00 R$ 43,893.36 0.80%
37 R$ 500.00 R$ 44,744.50 0.80%
38 R$ 500.00 R$ 45,602.46 0.80%
39 R$ 500.00 R$ 46,467.28 0.80%
40 R$ 500.00 R$ 47,339.02 0.80%
41 R$ 500.00 R$ 48,217.73 0.80%
42 R$ 500.00 R$ 49,103.47 0.80%
43 R$ 500.00 R$ 49,996.30 0.80%
44 R$ 500.00 R$ 50,896.27 0.80%
45 R$ 500.00 R$ 51,803.44 0.80%
46 R$ 500.00 R$ 52,717.87 0.80%
47 R$ 500.00 R$ 53,639.61 0.80%
4 anos 48 R$ 500.00 R$ 54,568.73 0.80%
49 R$ 500.00 R$ 55,505.28 0.80%
50 R$ 500.00 R$ 56,449.32 0.80%
51 R$ 500.00 R$ 57,400.91 0.80%
52 R$ 500.00 R$ 58,360.12 0.80%
53 R$ 500.00 R$ 59,327.00 0.80%
54 R$ 500.00 R$ 60,301.62 0.80%
55 R$ 500.00 R$ 61,284.03 0.80%
56 R$ 500.00 R$ 62,274.30 0.80%
57 R$ 500.00 R$ 63,272.50 0.80%
58 R$ 500.00 R$ 64,278.68 0.80%
59 R$ 500.00 R$ 65,292.91 0.80%
5 anos 60 R$ 500.00 R$ 66,315.25 0.80%
61 R$ 500.00 R$ 67,345.77 0.80%
62 R$ 500.00 R$ 68,384.54 0.80%
63 R$ 500.00 R$ 69,431.61 0.80%
64 R$ 500.00 R$ 70,487.07 0.80%
65 R$ 500.00 R$ 71,550.96 0.80%
66 R$ 500.00 R$ 72,623.37 0.80%
67 R$ 500.00 R$ 73,704.36 0.80%
68 R$ 500.00 R$ 74,793.99 0.80%
69 R$ 500.00 R$ 75,892.34 0.80%
70 R$ 500.00 R$ 76,999.48 0.80%
71 R$ 500.00 R$ 78,115.48 0.80%
6 anos 72 R$ 500.00 R$ 79,240.40 0.80%
73 R$ 500.00 R$ 80,374.33 0.80%
74 R$ 500.00 R$ 81,517.32 0.80%
75 R$ 500.00 R$ 82,669.46 0.80%
76 R$ 500.00 R$ 83,830.81 0.80%
77 R$ 500.00 R$ 85,001.46 0.80%
78 R$ 500.00 R$ 86,181.47 0.80%
79 R$ 500.00 R$ 87,370.92 0.80%
80 R$ 500.00 R$ 88,569.89 0.80%
81 R$ 500.00 R$ 89,778.45 0.80%
82 R$ 500.00 R$ 90,996.68 0.80%
83 R$ 500.00 R$ 92,224.65 0.80%
7 anos 84 R$ 500.00 R$ 93,462.45 0.80%
85 R$ 500.00 R$ 94,710.15 0.80%
86 R$ 500.00 R$ 95,967.83 0.80%
87 R$ 500.00 R$ 97,235.57 0.80%
88 R$ 500.00 R$ 98,513.46 0.80%
89 R$ 500.00 R$ 99,801.56 0.80%
90 R$ 500.00 R$ 101,099.98 0.80%
91 R$ 500.00 R$ 102,408.78 0.80%
92 R$ 500.00 R$ 103,728.05 0.80%
93 R$ 500.00 R$ 105,057.87 0.80%
94 R$ 500.00 R$ 106,398.33 0.80%
95 R$ 500.00 R$ 107,749.52 0.80%
8 anos 96 R$ 500.00 R$ 109,111.52 0.80%
97 R$ 500.00 R$ 110,484.41 0.80%
98 R$ 500.00 R$ 111,868.28 0.80%
99 R$ 500.00 R$ 113,263.23 0.80%
100 R$ 500.00 R$ 114,669.34 0.80%
101 R$ 500.00 R$ 116,086.69 0.80%
102 R$ 500.00 R$ 117,515.38 0.80%
103 R$ 500.00 R$ 118,955.51 0.80%
104 R$ 500.00 R$ 120,407.15 0.80%
105 R$ 500.00 R$ 121,870.41 0.80%
106 R$ 500.00 R$ 123,345.37 0.80%
107 R$ 500.00 R$ 124,832.14 0.80%
9 anos 108 R$ 500.00 R$ 126,330.79 0.80%
109 R$ 500.00 R$ 127,841.44 0.80%
110 R$ 500.00 R$ 129,364.17 0.80%
111 R$ 500.00 R$ 130,899.08 0.80%
112 R$ 500.00 R$ 132,446.28 0.80%
113 R$ 500.00 R$ 134,005.85 0.80%
114 R$ 500.00 R$ 135,577.89 0.80%
115 R$ 500.00 R$ 137,162.52 0.80%
116 R$ 500.00 R$ 138,759.82 0.80%
117 R$ 500.00 R$ 140,369.90 0.80%
118 R$ 500.00 R$ 141,992.85 0.80%
119 R$ 500.00 R$ 143,628.80 0.80%
10 anos 120 R$ 500.00 R$ 145,277.83 0.80%
121 R$ 500.00 R$ 146,940.05 0.80%
122 R$ 500.00 R$ 148,615.57 0.80%
123 R$ 500.00 R$ 150,304.50 0.80%
124 R$ 500.00 R$ 152,006.93 0.80%
125 R$ 500.00 R$ 153,722.99 0.80%
126 R$ 500.00 R$ 155,452.77 0.80%
127 R$ 500.00 R$ 157,196.39 0.80%
128 R$ 500.00 R$ 158,953.96 0.80%
129 R$ 500.00 R$ 160,725.60 0.80%
130 R$ 500.00 R$ 162,511.40 0.80%
131 R$ 500.00 R$ 164,311.49 0.80%
11 anos 132 R$ 500.00 R$ 166,125.98 0.80%
133 R$ 500.00 R$ 167,954.99 0.80%
134 R$ 500.00 R$ 169,798.63 0.80%
135 R$ 500.00 R$ 171,657.02 0.80%
136 R$ 500.00 R$ 173,530.28 0.80%
137 R$ 500.00 R$ 175,418.52 0.80%
138 R$ 500.00 R$ 177,321.87 0.80%
139 R$ 500.00 R$ 179,240.44 0.80%
140 R$ 500.00 R$ 181,174.37 0.80%
141 R$ 500.00 R$ 183,123.76 0.80%
142 R$ 500.00 R$ 185,088.75 0.80%
143 R$ 500.00 R$ 187,069.46 0.80%
12 anos 144 R$ 500.00 R$ 189,066.02 0.80%
145 R$ 500.00 R$ 191,078.54 0.80%
146 R$ 500.00 R$ 193,107.17 0.80%
147 R$ 500.00 R$ 195,152.03 0.80%
148 R$ 500.00 R$ 197,213.25 0.80%
149 R$ 500.00 R$ 199,290.95 0.80%
150 R$ 500.00 R$ 201,385.28 0.80%
151 R$ 500.00 R$ 203,496.36 0.80%
152 R$ 500.00 R$ 205,624.33 0.80%
153 R$ 500.00 R$ 207,769.33 0.80%
154 R$ 500.00 R$ 209,931.48 0.80%
155 R$ 500.00 R$ 212,110.93 0.80%
13 anos 156 R$ 500.00 R$ 214,307.82 0.80%
157 R$ 500.00 R$ 216,522.28 0.80%
158 R$ 500.00 R$ 218,754.46 0.80%
159 R$ 500.00 R$ 221,004.50 0.80%
160 R$ 500.00 R$ 223,272.53 0.80%
161 R$ 500.00 R$ 225,558.71 0.80%
162 R$ 500.00 R$ 227,863.18 0.80%
163 R$ 500.00 R$ 230,186.09 0.80%
164 R$ 500.00 R$ 232,527.58 0.80%
165 R$ 500.00 R$ 234,887.80 0.80%
166 R$ 500.00 R$ 237,266.90 0.80%
167 R$ 500.00 R$ 239,665.04 0.80%
14 anos 168 R$ 500.00 R$ 242,082.36 0.80%
169 R$ 500.00 R$ 244,519.02 0.80%
170 R$ 500.00 R$ 246,975.17 0.80%
171 R$ 500.00 R$ 249,450.97 0.80%
172 R$ 500.00 R$ 251,946.58 0.80%
173 R$ 500.00 R$ 254,462.15 0.80%
174 R$ 500.00 R$ 256,997.85 0.80%
175 R$ 500.00 R$ 259,553.83 0.80%
176 R$ 500.00 R$ 262,130.26 0.80%
177 R$ 500.00 R$ 264,727.30 0.80%
178 R$ 500.00 R$ 267,345.12 0.80%
179 R$ 500.00 R$ 269,983.88 0.80%
15 anos 180 R$ 500.00 R$ 272,643.75 0.80%
181 R$ 500.00 R$ 275,324.90 0.80%
182 R$ 500.00 R$ 278,027.50 0.80%
183 R$ 500.00 R$ 280,751.72 0.80%
184 R$ 500.00 R$ 283,497.74 0.80%
185 R$ 500.00 R$ 286,265.72 0.80%
186 R$ 500.00 R$ 289,055.84 0.80%
187 R$ 500.00 R$ 291,868.29 0.80%
188 R$ 500.00 R$ 294,703.24 0.80%
189 R$ 500.00 R$ 297,560.86 0.80%
190 R$ 500.00 R$ 300,441.35 0.80%
191 R$ 500.00 R$ 303,344.88 0.80%
16 anos 192 R$ 500.00 R$ 306,271.64 0.80%
193 R$ 500.00 R$ 309,221.81 0.80%
194 R$ 500.00 R$ 312,195.59 0.80%
195 R$ 500.00 R$ 315,193.15 0.80%
196 R$ 500.00 R$ 318,214.70 0.80%
197 R$ 500.00 R$ 321,260.41 0.80%
198 R$ 500.00 R$ 324,330.50 0.80%
199 R$ 500.00 R$ 327,425.14 0.80%
200 R$ 500.00 R$ 330,544.54 0.80%
201 R$ 500.00 R$ 333,688.90 0.80%
202 R$ 500.00 R$ 336,858.41 0.80%
203 R$ 500.00 R$ 340,053.28 0.80%
17 anos 204 R$ 500.00 R$ 343,273.70 0.80%
205 R$ 500.00 R$ 346,519.89 0.80%
206 R$ 500.00 R$ 349,792.05 0.80%
207 R$ 500.00 R$ 353,090.39 0.80%
208 R$ 500.00 R$ 356,415.11 0.80%
209 R$ 500.00 R$ 359,766.43 0.80%
210 R$ 500.00 R$ 363,144.56 0.80%
211 R$ 500.00 R$ 366,549.72 0.80%
212 R$ 500.00 R$ 369,982.12 0.80%
213 R$ 500.00 R$ 373,441.98 0.80%
214 R$ 500.00 R$ 376,929.51 0.80%
215 R$ 500.00 R$ 380,444.95 0.80%
18 anos 216 R$ 500.00 R$ 383,988.51 0.80%
217 R$ 500.00 R$ 387,560.41 0.80%
218 R$ 500.00 R$ 391,160.90 0.80%
219 R$ 500.00 R$ 394,790.19 0.80%
220 R$ 500.00 R$ 398,448.51 0.80%
221 R$ 500.00 R$ 402,136.09 0.80%
222 R$ 500.00 R$ 405,853.18 0.80%
223 R$ 500.00 R$ 409,600.01 0.80%
224 R$ 500.00 R$ 413,376.81 0.80%
225 R$ 500.00 R$ 417,183.82 0.80%
226 R$ 500.00 R$ 421,021.29 0.80%
227 R$ 500.00 R$ 424,889.46 0.80%
19 anos 228 R$ 500.00 R$ 428,788.58 0.80%
229 R$ 500.00 R$ 432,718.89 0.80%
230 R$ 500.00 R$ 436,680.64 0.80%
231 R$ 500.00 R$ 440,674.09 0.80%
232 R$ 500.00 R$ 444,699.48 0.80%
233 R$ 500.00 R$ 448,757.07 0.80%
234 R$ 500.00 R$ 452,847.13 0.80%
235 R$ 500.00 R$ 456,969.91 0.80%
236 R$ 500.00 R$ 461,125.67 0.80%
237 R$ 500.00 R$ 465,314.67 0.80%
238 R$ 500.00 R$ 469,537.19 0.80%
239 R$ 500.00 R$ 473,793.49 0.80%
20 anos 240 R$ 500.00 R$ 478,083.83 0.80%
Dividendos
R$ 144.00 Valor que tenho* Porcentagem dos dividendos
Valor dos proventos
R$ 149.15 500000 0.70% 3500
R$ 154.35
R$ 159.58 Valor para viver/ Porcentagem dos dividendosValor necessario
R$ 164.86 3500 0.70% 500000
R$ 170.18
R$ 175.54
R$ 180.94
R$ 186.39
R$ 191.88
R$ 197.41
R$ 202.99
R$ 208.62
R$ 214.29
R$ 220.00
R$ 225.76
R$ 231.57
R$ 237.42
R$ 243.32
R$ 249.27
R$ 255.26
R$ 261.30
R$ 267.39
R$ 273.53
R$ 279.72
R$ 285.96
R$ 292.25
R$ 298.58
R$ 304.97
R$ 311.41
R$ 317.90
R$ 324.45
R$ 331.04
R$ 337.69
R$ 344.39
R$ 351.15
R$ 357.96
R$ 364.82
R$ 371.74
R$ 378.71
R$ 385.74
R$ 392.83
R$ 399.97
R$ 407.17
R$ 414.43
R$ 421.74
R$ 429.12
R$ 436.55
R$ 444.04
R$ 451.59
R$ 459.21
R$ 466.88
R$ 474.62
R$ 482.41
R$ 490.27
R$ 498.19
R$ 506.18
R$ 514.23
R$ 522.34
R$ 530.52
R$ 538.77
R$ 547.08
R$ 555.45
R$ 563.90
R$ 572.41
R$ 580.99
R$ 589.63
R$ 598.35
R$ 607.14
R$ 616.00
R$ 624.92
R$ 633.92
R$ 642.99
R$ 652.14
R$ 661.36
R$ 670.65
R$ 680.01
R$ 689.45
R$ 698.97
R$ 708.56
R$ 718.23
R$ 727.97
R$ 737.80
R$ 747.70
R$ 757.68
R$ 767.74
R$ 777.88
R$ 788.11
R$ 798.41
R$ 808.80
R$ 819.27
R$ 829.82
R$ 840.46
R$ 851.19
R$ 862.00
R$ 872.89
R$ 883.88
R$ 894.95
R$ 906.11
R$ 917.35
R$ 928.69
R$ 940.12
R$ 951.64
R$ 963.26
R$ 974.96
R$ 986.76
R$ 998.66
R$ 1,010.65
R$ 1,022.73
R$ 1,034.91
R$ 1,047.19
R$ 1,059.57
R$ 1,072.05
R$ 1,084.62
R$ 1,097.30
R$ 1,110.08
R$ 1,122.96
R$ 1,135.94
R$ 1,149.03
R$ 1,162.22
R$ 1,175.52
R$ 1,188.92
R$ 1,202.44
R$ 1,216.06
R$ 1,229.78
R$ 1,243.62
R$ 1,257.57
R$ 1,271.63
R$ 1,285.80
R$ 1,300.09
R$ 1,314.49
R$ 1,329.01
R$ 1,343.64
R$ 1,358.39
R$ 1,373.26
R$ 1,388.24
R$ 1,403.35
R$ 1,418.57
R$ 1,433.92
R$ 1,449.39
R$ 1,464.99
R$ 1,480.71
R$ 1,496.56
R$ 1,512.53
R$ 1,528.63
R$ 1,544.86
R$ 1,561.22
R$ 1,577.71
R$ 1,594.33
R$ 1,611.08
R$ 1,627.97
R$ 1,644.99
R$ 1,662.15
R$ 1,679.45
R$ 1,696.89
R$ 1,714.46
R$ 1,732.18
R$ 1,750.04
R$ 1,768.04
R$ 1,786.18
R$ 1,804.47
R$ 1,822.91
R$ 1,841.49
R$ 1,860.22
R$ 1,879.10
R$ 1,898.14
R$ 1,917.32
R$ 1,936.66
R$ 1,956.15
R$ 1,975.80
R$ 1,995.61
R$ 2,015.57
R$ 2,035.70
R$ 2,055.98
R$ 2,076.43
R$ 2,097.04
R$ 2,117.82
R$ 2,138.76
R$ 2,159.87
R$ 2,181.15
R$ 2,202.60
R$ 2,224.22
R$ 2,246.01
R$ 2,267.98
R$ 2,290.13
R$ 2,312.45
R$ 2,334.95
R$ 2,357.63
R$ 2,380.49
R$ 2,403.53
R$ 2,426.76
R$ 2,450.17
R$ 2,473.77
R$ 2,497.56
R$ 2,521.55
R$ 2,545.72
R$ 2,570.08
R$ 2,594.64
R$ 2,619.40
R$ 2,644.36
R$ 2,669.51
R$ 2,694.87
R$ 2,720.43
R$ 2,746.19
R$ 2,772.16
R$ 2,798.34
R$ 2,824.72
R$ 2,851.32
R$ 2,878.13
R$ 2,905.16
R$ 2,932.40
R$ 2,959.86
R$ 2,987.54
R$ 3,015.44
R$ 3,043.56
R$ 3,071.91
R$ 3,100.48
R$ 3,129.29
R$ 3,158.32
R$ 3,187.59
R$ 3,217.09
R$ 3,246.83
R$ 3,276.80
R$ 3,307.01
R$ 3,337.47
R$ 3,368.17
R$ 3,399.12
R$ 3,430.31
R$ 3,461.75
R$ 3,493.45
R$ 3,525.39
R$ 3,557.60
R$ 3,590.06
R$ 3,622.78
R$ 3,655.76
R$ 3,689.01
R$ 3,722.52
R$ 3,756.30
R$ 3,790.35
R$ 3,824.67
proventos Carteira para Renda Passiva
Categorias Porcentagem Quantia ($)
Ações 20
Fundos imobiliarios 70
ETFS
BDRS 5
Tesouro direto pre 10
Tesouro direto pos
Criptomoedas
CDB POS
CDB PRE 10
Fundos de ações
Total 115.00
Vou colocar (sim/não)
sim
sim

sim

You might also like