MINHA RENDA MENSAL HOJE: R$ 300.

00

VOU ECONOMIZAR (%): 100%

ECONOMIZEI (R$): R$ 300.00

RENDIMENTO ANUAL DA RENDA PASSIVA: 6%

VALORIZAÇÃO ANUAL DA CARTEIRA: 10.00%

META DE RENDA PASSIVA MENSAL: R$ 10,000.00
PRECISO DISSO INVESTIDO: R$ 2,000,000.00

IDADE APORTE ANUAL

18 R$ 3,600.00
19 R$ 7,560.00
20 R$ 11,916.00
21 R$ 16,707.60
22 R$ 21,978.36
23 R$ 27,776.20
24 R$ 34,153.82
25 R$ 41,169.20
26 R$ 48,886.12
27 R$ 57,374.73
28 R$ 66,712.20
29 R$ 76,983.42
30 R$ 88,281.76
31 R$ 100,709.94
32 R$ 114,380.93
33 R$ 129,419.03
34 R$ 145,960.93
35 R$ 164,157.02
36 R$ 184,172.73
37 R$ 206,190.00
38 R$ 230,409.00
39 R$ 257,049.90
40 R$ 286,354.89
41 R$ 318,590.38
42 R$ 354,049.41
43 R$ 393,054.36
44 R$ 435,959.79
45 R$ 483,155.77
46 R$ 535,071.35
47 R$ 592,178.48
48 R$ 654,996.33
49 R$ 724,095.96
50 R$ 800,105.56
51 R$ 883,716.12
52 R$ 975,687.73
53 R$ 1,076,856.50
54 R$ 1,188,142.15
55 R$ 1,310,556.36
56 R$ 1,445,212.00
57 R$ 1,593,333.20
58 R$ 1,756,266.52
59 R$ 1,935,493.17
60 R$ 2,132,642.49
61 R$ 2,349,506.74
62 R$ 2,588,057.41
63 R$ 2,850,463.15
64 R$ 3,139,109.47
65 R$ 3,456,620.42
66 R$ 3,805,882.46
67 R$ 4,190,070.70
68 R$ 4,612,677.77
69 R$ 5,077,545.55
70 R$ 5,588,900.11
71 R$ 6,151,390.12
72 R$ 6,770,129.13
73 R$ 7,450,742.04
74 R$ 8,199,416.25
75 R$ 9,022,957.87
76 R$ 9,928,853.66
77 R$ 10,925,339.02
78 R$ 12,021,472.93
79 R$ 13,227,220.22
80 R$ 14,553,542.24
81 R$ 16,012,496.46
82 R$ 17,617,346.11
83 R$ 19,382,680.72
84 R$ 21,324,548.79
85 R$ 23,460,603.67
86 R$ 25,810,264.04
87 R$ 28,394,890.44
88 R$ 31,237,979.49
89 R$ 34,365,377.44
90 R$ 37,805,515.18
91 R$ 41,589,666.70
92 R$ 45,752,233.37
93 R$ 50,331,056.71
94 R$ 55,367,762.38
95 R$ 60,908,138.62
96 R$ 67,002,552.48
97 R$ 73,706,407.73
 98 R$ 81,080,648.50
99 R$ 89,192,313.35
100 R$ 98,115,144.68
101 R$ 107,930,259.15
102 R$ 118,726,885.07
103 R$ 130,603,173.57
104 R$ 143,667,090.93
105 R$ 158,037,400.02
106 R$ 173,844,740.02
107 R$ 191,232,814.03
108 R$ 210,359,695.43
109 R$ 231,399,264.97
110 R$ 254,542,791.47
111 R$ 280,000,670.62
112 R$ 308,004,337.68
113 R$ 338,808,371.45
114 R$ 372,692,808.59
115 R$ 409,965,689.45
116 R$ 450,965,858.39
117 R$ 496,066,044.23
TEMPO DE INVESTIMENTO

10 ANOS

20 ANOS

30 ANOS

40 ANOS

50 ANOS

60 ANOS
RENDIMENTO ANUAL TOTAL ACUMULADO
10% R$ 3,960.00
10% R$ 8,316.00
10% R$ 13,107.60
10% R$ 18,378.36
10% R$ 24,176.20
10% R$ 30,553.82
10% R$ 37,569.20
10% R$ 45,286.12
10% R$ 53,774.73
10% R$ 63,112.20
10% R$ 73,383.42
10% R$ 84,681.76
10% R$ 97,109.94
10% R$ 110,780.93
10% R$ 125,819.03
10% R$ 142,360.93
10% R$ 160,557.02
10% R$ 180,572.73
10% R$ 202,590.00
10% R$ 226,809.00
10% R$ 253,449.90
10% R$ 282,754.89
10% R$ 314,990.38
10% R$ 350,449.41
10% R$ 389,454.36
10% R$ 432,359.79
10% R$ 479,555.77
10% R$ 531,471.35
10% R$ 588,578.48
10% R$ 651,396.33
10% R$ 720,495.96
10% R$ 796,505.56
10% R$ 880,116.12
10% R$ 972,087.73
10% R$ 1,073,256.50
10% R$ 1,184,542.15
10% R$ 1,306,956.36
10% R$ 1,441,612.00
10% R$ 1,589,733.20
10% R$ 1,752,666.52
10% R$ 1,931,893.17
10% R$ 2,129,042.49
10% R$ 2,345,906.74
10% R$ 2,584,457.41
10% R$ 2,846,863.15
10% R$ 3,135,509.47
10% R$ 3,453,020.42
10% R$ 3,802,282.46
10% R$ 4,186,470.70
10% R$ 4,609,077.77
10% R$ 5,073,945.55
10% R$ 5,585,300.11
10% R$ 6,147,790.12
10% R$ 6,766,529.13
10% R$ 7,447,142.04
10% R$ 8,195,816.25
10% R$ 9,019,357.87
10% R$ 9,925,253.66
10% R$ 10,921,739.02
10% R$ 12,017,872.93
10% R$ 13,223,620.22
10% R$ 14,549,942.24
10% R$ 16,008,896.46
10% R$ 17,613,746.11
10% R$ 19,379,080.72
10% R$ 21,320,948.79
10% R$ 23,457,003.67
10% R$ 25,806,664.04
10% R$ 28,391,290.44
10% R$ 31,234,379.49
10% R$ 34,361,777.44
10% R$ 37,801,915.18
10% R$ 41,586,066.70
10% R$ 45,748,633.37
10% R$ 50,327,456.71
10% R$ 55,364,162.38
10% R$ 60,904,538.62
10% R$ 66,998,952.48
10% R$ 73,702,807.73
10% R$ 81,077,048.50
10% R$ 89,188,713.35
10% R$ 98,111,544.68
10% R$ 107,926,659.15
10% R$ 118,723,285.07
10% R$ 130,599,573.57
10% R$ 143,663,490.93
10% R$ 158,033,800.02
10% R$ 173,841,140.02
10% R$ 191,229,214.03
10% R$ 210,356,095.43
10% R$ 231,395,664.97
10% R$ 254,539,191.47
10% R$ 279,997,070.62
10% R$ 308,000,737.68
10% R$ 338,804,771.45
10% R$ 372,689,208.59
10% R$ 409,962,089.45
10% R$ 450,962,258.39
10% R$ 496,062,444.23
10% R$ 545,672,648.66
 TOTAL ACUMULADO TOTAL INVESTIDO

R$ 73,383.42 R$ 36,000.00

R$ 253,449.90 R$ 72,000.00

R$ 720,495.96 R$ 108,000.00

R$ 1,931,893.17 R$ 144,000.00

R$ 5,073,945.55 R$ 180,000.00

R$ 13,223,620.22 R$ 216,000.00
 RENDA PASSIVA ANUAL RENDA PASSIVA MENSAL
R$ 237.60 R$ 19.80
R$ 498.96 R$ 29.94
R$ 786.46 R$ 47.19
R$ 1,102.70 R$ 66.16
R$ 1,450.57 R$ 87.03
R$ 1,833.23 R$ 109.99
R$ 2,254.15 R$ 135.25
R$ 2,717.17 R$ 163.03
R$ 3,226.48 R$ 193.59
R$ 3,786.73 R$ 227.20
R$ 4,403.01 R$ 264.18
R$ 5,080.91 R$ 304.85
R$ 5,826.60 R$ 349.60
R$ 6,646.86 R$ 398.81
R$ 7,549.14 R$ 452.95
R$ 8,541.66 R$ 512.50
R$ 9,633.42 R$ 578.01
R$ 10,834.36 R$ 650.06
R$ 12,155.40 R$ 729.32
R$ 13,608.54 R$ 816.51
R$ 15,206.99 R$ 912.42
R$ 16,965.29 R$ 1,017.92
R$ 18,899.42 R$ 1,133.97
R$ 21,026.96 R$ 1,261.62
R$ 23,367.26 R$ 1,402.04
R$ 25,941.59 R$ 1,556.50
R$ 28,773.35 R$ 1,726.40
R$ 31,888.28 R$ 1,913.30
R$ 35,314.71 R$ 2,118.88
R$ 39,083.78 R$ 2,345.03
R$ 43,229.76 R$ 2,593.79
R$ 47,790.33 R$ 2,867.42
R$ 52,806.97 R$ 3,168.42
R$ 58,325.26 R$ 3,499.52
R$ 64,395.39 R$ 3,863.72
R$ 71,072.53 R$ 4,264.35
R$ 78,417.38 R$ 4,705.04
R$ 86,496.72 R$ 5,189.80
R$ 95,383.99 R$ 5,723.04
R$ 105,159.99 R$ 6,309.60
R$ 115,913.59 R$ 6,954.82
R$ 127,742.55 R$ 7,664.55
R$ 140,754.40 R$ 8,445.26
R$ 155,067.44 R$ 9,304.05
R$ 170,811.79 R$ 10,248.71
R$ 188,130.57 R$ 11,287.83
R$ 207,181.22 R$ 12,430.87
R$ 228,136.95 R$ 13,688.22
R$ 251,188.24 R$ 15,071.29
R$ 276,544.67 R$ 16,592.68
R$ 304,436.73 R$ 18,266.20
R$ 335,118.01 R$ 20,107.08
R$ 368,867.41 R$ 22,132.04
R$ 405,991.75 R$ 24,359.50
R$ 446,828.52 R$ 26,809.71
R$ 491,748.97 R$ 29,504.94
R$ 541,161.47 R$ 32,469.69
R$ 595,515.22 R$ 35,730.91
R$ 655,304.34 R$ 39,318.26
R$ 721,072.38 R$ 43,264.34
R$ 793,417.21 R$ 47,605.03
R$ 872,996.53 R$ 52,379.79
R$ 960,533.79 R$ 57,632.03
R$ 1,056,824.77 R$ 63,409.49
R$ 1,162,744.84 R$ 69,764.69
R$ 1,279,256.93 R$ 76,755.42
R$ 1,407,420.22 R$ 84,445.21
R$ 1,548,399.84 R$ 92,903.99
R$ 1,703,477.43 R$ 102,208.65
R$ 1,874,062.77 R$ 112,443.77
R$ 2,061,706.65 R$ 123,702.40
R$ 2,268,114.91 R$ 136,086.89
R$ 2,495,164.00 R$ 149,709.84
R$ 2,744,918.00 R$ 164,695.08
R$ 3,019,647.40 R$ 181,178.84
R$ 3,321,849.74 R$ 199,310.98
R$ 3,654,272.32 R$ 219,256.34
R$ 4,019,937.15 R$ 241,196.23
R$ 4,422,168.46 R$ 265,330.11
R$ 4,864,622.91 R$ 291,877.37
R$ 5,351,322.80 R$ 321,079.37
R$ 5,886,692.68 R$ 353,201.56
R$ 6,475,599.55 R$ 388,535.97
R$ 7,123,397.10 R$ 427,403.83
R$ 7,835,974.41 R$ 470,158.46
R$ 8,619,809.46 R$ 517,188.57
R$ 9,482,028.00 R$ 568,921.68
R$ 10,430,468.40 R$ 625,828.10
R$ 11,473,752.84 R$ 688,425.17
R$ 12,621,365.73 R$ 757,281.94
R$ 13,883,739.90 R$ 833,024.39
R$ 15,272,351.49 R$ 916,341.09
R$ 16,799,824.24 R$ 1,007,989.45
R$ 18,480,044.26 R$ 1,108,802.66
R$ 20,328,286.29 R$ 1,219,697.18
R$ 22,361,352.52 R$ 1,341,681.15
R$ 24,597,725.37 R$ 1,475,863.52
R$ 27,057,735.50 R$ 1,623,464.13
R$ 29,763,746.65 R$ 1,785,824.80
R$ 32,740,358.92 R$ 1,964,421.54