Cenário Atual: FIIs a 8% aa, Reits Mês

a 4% aa e Inflação Igual a Câmbio

100,000,000 300,000
90,000,000
80,000,000 250,000

Patrimônio (BRL)
70,000,000

Renda Mês (BRL)

200,000
60,000,000
50,000,000 150,000
40,000,000
30,000,000 100,000
20,000,000 50,000
10,000,000
0 0
1 17 33 49 65 81 97 113129145161177193209225241257273289305321337353

FIIs - Patr. Reits - Patr. FIIs - Renda Reits - Renda

Ano Mes
Aporte R$ 10,000.00
Dividendos Reits 4% 0.33%
Dividendos FIIs 8% 0.64%
Crescimento Rendimentos Reits 7% 0.54%
Crescimento Rendimentos FIIs 1% 0.08%

Crescimento Estrutural do cambio 5% 0.41%

FIIs
R$ 18,534,474.11 R$ 119,350.29
Mes Patrimonio Aporte Dividendos
1 R$ 100,000.00 R$ 10,000.00 R$ 643.94
2 R$ 110,735.72 R$ 10,000.00 R$ 713.07
3 R$ 121,549.53 R$ 10,000.00 R$ 782.70
4 R$ 132,442.01 R$ 10,000.00 R$ 852.84
5 R$ 143,413.72 R$ 10,000.00 R$ 923.49
6 R$ 154,465.24 R$ 10,000.00 R$ 994.66
7 R$ 165,597.16 R$ 10,000.00 R$ 1,066.34
8 R$ 176,810.05 R$ 10,000.00 R$ 1,138.54
9 R$ 188,104.50 R$ 10,000.00 R$ 1,211.27
10 R$ 199,481.12 R$ 10,000.00 R$ 1,284.53
11 R$ 210,940.49 R$ 10,000.00 R$ 1,358.32
12 R$ 222,483.22 R$ 10,000.00 R$ 1,432.65
13 R$ 234,109.91 R$ 10,000.00 R$ 1,507.52
14 R$ 245,821.18 R$ 10,000.00 R$ 1,582.93
15 R$ 257,617.64 R$ 10,000.00 R$ 1,658.89
16 R$ 269,499.91 R$ 10,000.00 R$ 1,735.41
17 R$ 281,468.61 R$ 10,000.00 R$ 1,812.48
18 R$ 293,524.38 R$ 10,000.00 R$ 1,890.11
19 R$ 305,667.84 R$ 10,000.00 R$ 1,968.31
20 R$ 317,899.64 R$ 10,000.00 R$ 2,047.07
21 R$ 330,220.42 R$ 10,000.00 R$ 2,126.41
22 R$ 342,630.82 R$ 10,000.00 R$ 2,206.33
23 R$ 355,131.50 R$ 10,000.00 R$ 2,286.82
24 R$ 367,723.11 R$ 10,000.00 R$ 2,367.90
25 R$ 380,406.31 R$ 10,000.00 R$ 2,449.58
26 R$ 393,181.78 R$ 10,000.00 R$ 2,531.84
27 R$ 406,050.17 R$ 10,000.00 R$ 2,614.71
28 R$ 419,012.18 R$ 10,000.00 R$ 2,698.17
29 R$ 432,068.47 R$ 10,000.00 R$ 2,782.25
30 R$ 445,219.74 R$ 10,000.00 R$ 2,866.93
31 R$ 458,466.67 R$ 10,000.00 R$ 2,952.24
32 R$ 471,809.97 R$ 10,000.00 R$ 3,038.16
33 R$ 485,250.33 R$ 10,000.00 R$ 3,124.71
34 R$ 498,788.45 R$ 10,000.00 R$ 3,211.88
35 R$ 512,425.06 R$ 10,000.00 R$ 3,299.69
36 R$ 526,160.86 R$ 10,000.00 R$ 3,388.14
37 R$ 539,996.58 R$ 10,000.00 R$ 3,477.24
38 R$ 553,932.94 R$ 10,000.00 R$ 3,566.98
39 R$ 567,970.68 R$ 10,000.00 R$ 3,657.37
40 R$ 582,110.54 R$ 10,000.00 R$ 3,748.42
41 R$ 596,353.25 R$ 10,000.00 R$ 3,840.14
42 R$ 610,699.57 R$ 10,000.00 R$ 3,932.52
43 R$ 625,150.24 R$ 10,000.00 R$ 4,025.57
44 R$ 639,706.03 R$ 10,000.00 R$ 4,119.30
45 R$ 654,367.71 R$ 10,000.00 R$ 4,213.71
46 R$ 669,136.04 R$ 10,000.00 R$ 4,308.81
47 R$ 684,011.79 R$ 10,000.00 R$ 4,404.60
48 R$ 698,995.76 R$ 10,000.00 R$ 4,501.09
49 R$ 714,088.72 R$ 10,000.00 R$ 4,598.28
50 R$ 729,291.48 R$ 10,000.00 R$ 4,696.18
51 R$ 744,604.82 R$ 10,000.00 R$ 4,794.78
52 R$ 760,029.55 R$ 10,000.00 R$ 4,894.11
53 R$ 775,566.49 R$ 10,000.00 R$ 4,994.16
54 R$ 791,216.45 R$ 10,000.00 R$ 5,094.93
55 R$ 806,980.25 R$ 10,000.00 R$ 5,196.44
56 R$ 822,858.72 R$ 10,000.00 R$ 5,298.69
57 R$ 838,852.69 R$ 10,000.00 R$ 5,401.68
58 R$ 854,963.01 R$ 10,000.00 R$ 5,505.42
59 R$ 871,190.51 R$ 10,000.00 R$ 5,609.92
60 R$ 887,536.07 R$ 10,000.00 R$ 5,715.17
 61 R$ 904,000.52 R$ 10,000.00 R$ 5,821.19
62 R$ 920,584.74 R$ 10,000.00 R$ 5,927.98
63 R$ 937,289.59 R$ 10,000.00 R$ 6,035.55
64 R$ 954,115.96 R$ 10,000.00 R$ 6,143.90
65 R$ 971,064.73 R$ 10,000.00 R$ 6,253.04
66 R$ 988,136.79 R$ 10,000.00 R$ 6,362.98
67 R$ 1,005,333.04 R$ 10,000.00 R$ 6,473.71
68 R$ 1,022,654.38 R$ 10,000.00 R$ 6,585.25
69 R$ 1,040,101.71 R$ 10,000.00 R$ 6,697.60
70 R$ 1,057,675.97 R$ 10,000.00 R$ 6,810.76
71 R$ 1,075,378.06 R$ 10,000.00 R$ 6,924.75
72 R$ 1,093,208.92 R$ 10,000.00 R$ 7,039.57
73 R$ 1,111,169.49 R$ 10,000.00 R$ 7,155.23
74 R$ 1,129,260.70 R$ 10,000.00 R$ 7,271.72
75 R$ 1,147,483.52 R$ 10,000.00 R$ 7,389.07
76 R$ 1,165,838.89 R$ 10,000.00 R$ 7,507.26
77 R$ 1,184,327.79 R$ 10,000.00 R$ 7,626.32
78 R$ 1,202,951.18 R$ 10,000.00 R$ 7,746.24
79 R$ 1,221,710.04 R$ 10,000.00 R$ 7,867.04
80 R$ 1,240,605.35 R$ 10,000.00 R$ 7,988.71
81 R$ 1,259,638.12 R$ 10,000.00 R$ 8,111.27
82 R$ 1,278,809.33 R$ 10,000.00 R$ 8,234.72
83 R$ 1,298,120.01 R$ 10,000.00 R$ 8,359.07
84 R$ 1,317,571.15 R$ 10,000.00 R$ 8,484.32
85 R$ 1,337,163.78 R$ 10,000.00 R$ 8,610.49
86 R$ 1,356,898.94 R$ 10,000.00 R$ 8,737.57
87 R$ 1,376,777.65 R$ 10,000.00 R$ 8,865.58
88 R$ 1,396,800.97 R$ 10,000.00 R$ 8,994.51
89 R$ 1,416,969.94 R$ 10,000.00 R$ 9,124.39
90 R$ 1,437,285.62 R$ 10,000.00 R$ 9,255.21
91 R$ 1,457,749.09 R$ 10,000.00 R$ 9,386.98
92 R$ 1,478,361.41 R$ 10,000.00 R$ 9,519.71
93 R$ 1,499,123.67 R$ 10,000.00 R$ 9,653.41
94 R$ 1,520,036.96 R$ 10,000.00 R$ 9,788.08
95 R$ 1,541,102.38 R$ 10,000.00 R$ 9,923.72
96 R$ 1,562,321.04 R$ 10,000.00 R$ 10,060.36
97 R$ 1,583,694.04 R$ 10,000.00 R$ 10,197.99
98 R$ 1,605,222.52 R$ 10,000.00 R$ 10,336.62
99 R$ 1,626,907.60 R$ 10,000.00 R$ 10,476.26
100 R$ 1,648,750.42 R$ 10,000.00 R$ 10,616.91
101 R$ 1,670,752.14 R$ 10,000.00 R$ 10,758.59
102 R$ 1,692,913.90 R$ 10,000.00 R$ 10,901.29
103 R$ 1,715,236.87 R$ 10,000.00 R$ 11,045.04
104 R$ 1,737,722.22 R$ 10,000.00 R$ 11,189.83
105 R$ 1,760,371.14 R$ 10,000.00 R$ 11,335.68
106 R$ 1,783,184.81 R$ 10,000.00 R$ 11,482.58
107 R$ 1,806,164.43 R$ 10,000.00 R$ 11,630.56
108 R$ 1,829,311.21 R$ 10,000.00 R$ 11,779.61
109 R$ 1,852,626.37 R$ 10,000.00 R$ 11,929.74
110 R$ 1,876,111.13 R$ 10,000.00 R$ 12,080.97
111 R$ 1,899,766.72 R$ 10,000.00 R$ 12,233.30
112 R$ 1,923,594.38 R$ 10,000.00 R$ 12,386.73
113 R$ 1,947,595.38 R$ 10,000.00 R$ 12,541.28
114 R$ 1,971,770.97 R$ 10,000.00 R$ 12,696.96
115 R$ 1,996,122.41 R$ 10,000.00 R$ 12,853.77
116 R$ 2,020,651.00 R$ 10,000.00 R$ 13,011.71
117 R$ 2,045,358.01 R$ 10,000.00 R$ 13,170.81
118 R$ 2,070,244.74 R$ 10,000.00 R$ 13,331.07
119 R$ 2,095,312.51 R$ 10,000.00 R$ 13,492.49
120 R$ 2,120,562.62 R$ 10,000.00 R$ 13,655.08
121 R$ 2,145,996.42 R$ 10,000.00 R$ 13,818.86
122 R$ 2,171,615.22 R$ 10,000.00 R$ 13,983.83
123 R$ 2,197,420.38 R$ 10,000.00 R$ 14,150.00
124 R$ 2,223,413.26 R$ 10,000.00 R$ 14,317.37
125 R$ 2,249,595.21 R$ 10,000.00 R$ 14,485.97
126 R$ 2,275,967.62 R$ 10,000.00 R$ 14,655.79
127 R$ 2,302,531.86 R$ 10,000.00 R$ 14,826.85
128 R$ 2,329,289.34 R$ 10,000.00 R$ 14,999.15
129 R$ 2,356,241.47 R$ 10,000.00 R$ 15,172.70
130 R$ 2,383,389.64 R$ 10,000.00 R$ 15,347.52
131 R$ 2,410,735.30 R$ 10,000.00 R$ 15,523.61
132 R$ 2,438,279.88 R$ 10,000.00 R$ 15,700.98
133 R$ 2,466,024.83 R$ 10,000.00 R$ 15,879.64
134 R$ 2,493,971.60 R$ 10,000.00 R$ 16,059.60
135 R$ 2,522,121.66 R$ 10,000.00 R$ 16,240.87
136 R$ 2,550,476.49 R$ 10,000.00 R$ 16,423.46
137 R$ 2,579,037.59 R$ 10,000.00 R$ 16,607.37
138 R$ 2,607,806.44 R$ 10,000.00 R$ 16,792.62
139 R$ 2,636,784.56 R$ 10,000.00 R$ 16,979.22
140 R$ 2,665,973.48 R$ 10,000.00 R$ 17,167.18
141 R$ 2,695,374.73 R$ 10,000.00 R$ 17,356.51
142 R$ 2,724,989.84 R$ 10,000.00 R$ 17,547.21
143 R$ 2,754,820.39 R$ 10,000.00 R$ 17,739.30
144 R$ 2,784,867.93 R$ 10,000.00 R$ 17,932.79
145 R$ 2,815,134.04 R$ 10,000.00 R$ 18,127.68
146 R$ 2,845,620.32 R$ 10,000.00 R$ 18,323.99
147 R$ 2,876,328.36 R$ 10,000.00 R$ 18,521.74
148 R$ 2,907,259.78 R$ 10,000.00 R$ 18,720.91
149 R$ 2,938,416.20 R$ 10,000.00 R$ 18,921.54
150 R$ 2,969,799.26 R$ 10,000.00 R$ 19,123.63
151 R$ 3,001,410.61 R$ 10,000.00 R$ 19,327.19
152 R$ 3,033,251.91 R$ 10,000.00 R$ 19,532.22
153 R$ 3,065,324.83 R$ 10,000.00 R$ 19,738.75
154 R$ 3,097,631.05 R$ 10,000.00 R$ 19,946.78
155 R$ 3,130,172.28 R$ 10,000.00 R$ 20,156.33
156 R$ 3,162,950.22 R$ 10,000.00 R$ 20,367.40
157 R$ 3,195,966.60 R$ 10,000.00 R$ 20,580.00
158 R$ 3,229,223.15 R$ 10,000.00 R$ 20,794.15
159 R$ 3,262,721.61 R$ 10,000.00 R$ 21,009.86
160 R$ 3,296,463.75 R$ 10,000.00 R$ 21,227.14
161 R$ 3,330,451.34 R$ 10,000.00 R$ 21,446.00
162 R$ 3,364,686.16 R$ 10,000.00 R$ 21,666.45
163 R$ 3,399,170.01 R$ 10,000.00 R$ 21,888.50
164 R$ 3,433,904.71 R$ 10,000.00 R$ 22,112.17
165 R$ 3,468,892.08 R$ 10,000.00 R$ 22,337.47
166 R$ 3,504,133.95 R$ 10,000.00 R$ 22,564.41
167 R$ 3,539,632.18 R$ 10,000.00 R$ 22,792.99
168 R$ 3,575,388.64 R$ 10,000.00 R$ 23,023.24
169 R$ 3,611,405.20 R$ 10,000.00 R$ 23,255.16
170 R$ 3,647,683.75 R$ 10,000.00 R$ 23,488.78
171 R$ 3,684,226.19 R$ 10,000.00 R$ 23,724.09
172 R$ 3,721,034.46 R$ 10,000.00 R$ 23,961.11
173 R$ 3,758,110.48 R$ 10,000.00 R$ 24,199.85
174 R$ 3,795,456.20 R$ 10,000.00 R$ 24,440.34
175 R$ 3,833,073.58 R$ 10,000.00 R$ 24,682.57
176 R$ 3,870,964.60 R$ 10,000.00 R$ 24,926.56
177 R$ 3,909,131.25 R$ 10,000.00 R$ 25,172.33
178 R$ 3,947,575.53 R$ 10,000.00 R$ 25,419.89
179 R$ 3,986,299.47 R$ 10,000.00 R$ 25,669.25
180 R$ 4,025,305.09 R$ 10,000.00 R$ 25,920.42
181 R$ 4,064,594.45 R$ 10,000.00 R$ 26,173.42
182 R$ 4,104,169.61 R$ 10,000.00 R$ 26,428.26
183 R$ 4,144,032.65 R$ 10,000.00 R$ 26,684.95
184 R$ 4,184,185.67 R$ 10,000.00 R$ 26,943.51
185 R$ 4,224,630.76 R$ 10,000.00 R$ 27,203.95
186 R$ 4,265,370.07 R$ 10,000.00 R$ 27,466.28
187 R$ 4,306,405.72 R$ 10,000.00 R$ 27,730.53
188 R$ 4,347,739.87 R$ 10,000.00 R$ 27,996.69
189 R$ 4,389,374.70 R$ 10,000.00 R$ 28,264.80
190 R$ 4,431,312.40 R$ 10,000.00 R$ 28,534.85
191 R$ 4,473,555.15 R$ 10,000.00 R$ 28,806.87
192 R$ 4,516,105.19 R$ 10,000.00 R$ 29,080.86
193 R$ 4,558,964.75 R$ 10,000.00 R$ 29,356.85
194 R$ 4,602,136.09 R$ 10,000.00 R$ 29,634.85
195 R$ 4,645,621.46 R$ 10,000.00 R$ 29,914.86
196 R$ 4,689,423.15 R$ 10,000.00 R$ 30,196.92
197 R$ 4,733,543.47 R$ 10,000.00 R$ 30,481.03
198 R$ 4,777,984.73 R$ 10,000.00 R$ 30,767.20
199 R$ 4,822,749.27 R$ 10,000.00 R$ 31,055.45
200 R$ 4,867,839.43 R$ 10,000.00 R$ 31,345.81
201 R$ 4,913,257.60 R$ 10,000.00 R$ 31,638.27
202 R$ 4,959,006.14 R$ 10,000.00 R$ 31,932.86
203 R$ 5,005,087.47 R$ 10,000.00 R$ 32,229.60
204 R$ 5,051,504.01 R$ 10,000.00 R$ 32,528.49
205 R$ 5,098,258.20 R$ 10,000.00 R$ 32,829.56
206 R$ 5,145,352.48 R$ 10,000.00 R$ 33,132.81
207 R$ 5,192,789.34 R$ 10,000.00 R$ 33,438.28
208 R$ 5,240,571.27 R$ 10,000.00 R$ 33,745.96
209 R$ 5,288,700.78 R$ 10,000.00 R$ 34,055.89
210 R$ 5,337,180.39 R$ 10,000.00 R$ 34,368.07
211 R$ 5,386,012.66 R$ 10,000.00 R$ 34,682.51
212 R$ 5,435,200.14 R$ 10,000.00 R$ 34,999.25
213 R$ 5,484,745.42 R$ 10,000.00 R$ 35,318.29
214 R$ 5,534,651.11 R$ 10,000.00 R$ 35,639.65
215 R$ 5,584,919.83 R$ 10,000.00 R$ 35,963.35
216 R$ 5,635,554.21 R$ 10,000.00 R$ 36,289.40
217 R$ 5,686,556.92 R$ 10,000.00 R$ 36,617.83
218 R$ 5,737,930.64 R$ 10,000.00 R$ 36,948.64
219 R$ 5,789,678.06 R$ 10,000.00 R$ 37,281.86
220 R$ 5,841,801.90 R$ 10,000.00 R$ 37,617.51
221 R$ 5,894,304.91 R$ 10,000.00 R$ 37,955.59
222 R$ 5,947,189.84 R$ 10,000.00 R$ 38,296.14
223 R$ 6,000,459.46 R$ 10,000.00 R$ 38,639.16
224 R$ 6,054,116.58 R$ 10,000.00 R$ 38,984.68
225 R$ 6,108,164.02 R$ 10,000.00 R$ 39,332.71
226 R$ 6,162,604.61 R$ 10,000.00 R$ 39,683.28
227 R$ 6,217,441.21 R$ 10,000.00 R$ 40,036.39
228 R$ 6,272,676.71 R$ 10,000.00 R$ 40,392.07
229 R$ 6,328,314.01 R$ 10,000.00 R$ 40,750.34
230 R$ 6,384,356.03 R$ 10,000.00 R$ 41,111.21
231 R$ 6,440,805.70 R$ 10,000.00 R$ 41,474.71
232 R$ 6,497,666.01 R$ 10,000.00 R$ 41,840.86
233 R$ 6,554,939.94 R$ 10,000.00 R$ 42,209.67
234 R$ 6,612,630.49 R$ 10,000.00 R$ 42,581.16
235 R$ 6,670,740.69 R$ 10,000.00 R$ 42,955.35
236 R$ 6,729,273.60 R$ 10,000.00 R$ 43,332.26
237 R$ 6,788,232.30 R$ 10,000.00 R$ 43,711.92
238 R$ 6,847,619.87 R$ 10,000.00 R$ 44,094.34
239 R$ 6,907,439.45 R$ 10,000.00 R$ 44,479.54
240 R$ 6,967,694.17 R$ 10,000.00 R$ 44,867.54
241 R$ 7,028,387.19 R$ 10,000.00 R$ 45,258.37
242 R$ 7,089,521.71 R$ 10,000.00 R$ 45,652.03
243 R$ 7,151,100.94 R$ 10,000.00 R$ 46,048.57
244 R$ 7,213,128.11 R$ 10,000.00 R$ 46,447.98
245 R$ 7,275,606.48 R$ 10,000.00 R$ 46,850.30
246 R$ 7,338,539.34 R$ 10,000.00 R$ 47,255.55
247 R$ 7,401,929.98 R$ 10,000.00 R$ 47,663.75
248 R$ 7,465,781.75 R$ 10,000.00 R$ 48,074.91
249 R$ 7,530,097.99 R$ 10,000.00 R$ 48,489.07
250 R$ 7,594,882.07 R$ 10,000.00 R$ 48,906.24
251 R$ 7,660,137.42 R$ 10,000.00 R$ 49,326.44
252 R$ 7,725,867.45 R$ 10,000.00 R$ 49,749.70
253 R$ 7,792,075.61 R$ 10,000.00 R$ 50,176.04
254 R$ 7,858,765.39 R$ 10,000.00 R$ 50,605.48
255 R$ 7,925,940.29 R$ 10,000.00 R$ 51,038.04
256 R$ 7,993,603.83 R$ 10,000.00 R$ 51,473.75
257 R$ 8,061,759.58 R$ 10,000.00 R$ 51,912.63
258 R$ 8,130,411.11 R$ 10,000.00 R$ 52,354.70
259 R$ 8,199,562.02 R$ 10,000.00 R$ 52,799.99
260 R$ 8,269,215.96 R$ 10,000.00 R$ 53,248.52
261 R$ 8,339,376.58 R$ 10,000.00 R$ 53,700.31
262 R$ 8,410,047.56 R$ 10,000.00 R$ 54,155.39
263 R$ 8,481,232.62 R$ 10,000.00 R$ 54,613.77
264 R$ 8,552,935.50 R$ 10,000.00 R$ 55,075.49
265 R$ 8,625,159.96 R$ 10,000.00 R$ 55,540.57
266 R$ 8,697,909.80 R$ 10,000.00 R$ 56,009.04
267 R$ 8,771,188.84 R$ 10,000.00 R$ 56,480.91
268 R$ 8,845,000.93 R$ 10,000.00 R$ 56,956.21
269 R$ 8,919,349.95 R$ 10,000.00 R$ 57,434.97
270 R$ 8,994,239.80 R$ 10,000.00 R$ 57,917.21
271 R$ 9,069,674.42 R$ 10,000.00 R$ 58,402.97
272 R$ 9,145,657.77 R$ 10,000.00 R$ 58,892.25
273 R$ 9,222,193.84 R$ 10,000.00 R$ 59,385.09
274 R$ 9,299,286.66 R$ 10,000.00 R$ 59,881.52
275 R$ 9,376,940.26 R$ 10,000.00 R$ 60,381.56
276 R$ 9,455,158.74 R$ 10,000.00 R$ 60,885.24
277 R$ 9,533,946.19 R$ 10,000.00 R$ 61,392.58
278 R$ 9,613,306.77 R$ 10,000.00 R$ 61,903.61
279 R$ 9,693,244.64 R$ 10,000.00 R$ 62,418.36
280 R$ 9,773,763.99 R$ 10,000.00 R$ 62,936.86
281 R$ 9,854,869.06 R$ 10,000.00 R$ 63,459.12
282 R$ 9,936,564.11 R$ 10,000.00 R$ 63,985.19
283 R$ 10,018,853.43 R$ 10,000.00 R$ 64,515.08
284 R$ 10,101,741.34 R$ 10,000.00 R$ 65,048.82
285 R$ 10,185,232.20 R$ 10,000.00 R$ 65,586.45
286 R$ 10,269,330.39 R$ 10,000.00 R$ 66,127.99
287 R$ 10,354,040.33 R$ 10,000.00 R$ 66,673.47
288 R$ 10,439,366.48 R$ 10,000.00 R$ 67,222.92
289 R$ 10,525,313.31 R$ 10,000.00 R$ 67,776.36
290 R$ 10,611,885.33 R$ 10,000.00 R$ 68,333.83
291 R$ 10,699,087.11 R$ 10,000.00 R$ 68,895.35
292 R$ 10,786,923.21 R$ 10,000.00 R$ 69,460.96
293 R$ 10,875,398.25 R$ 10,000.00 R$ 70,030.68
294 R$ 10,964,516.88 R$ 10,000.00 R$ 70,604.55
295 R$ 11,054,283.78 R$ 10,000.00 R$ 71,182.59
296 R$ 11,144,703.67 R$ 10,000.00 R$ 71,764.84
297 R$ 11,235,781.29 R$ 10,000.00 R$ 72,351.32
298 R$ 11,327,521.44 R$ 10,000.00 R$ 72,942.07
299 R$ 11,419,928.92 R$ 10,000.00 R$ 73,537.12
300 R$ 11,513,008.61 R$ 10,000.00 R$ 74,136.49
301 R$ 11,606,765.37 R$ 10,000.00 R$ 74,740.23
302 R$ 11,701,204.15 R$ 10,000.00 R$ 75,348.35
303 R$ 11,796,329.89 R$ 10,000.00 R$ 75,960.90
304 R$ 11,892,147.61 R$ 10,000.00 R$ 76,577.91
305 R$ 11,988,662.33 R$ 10,000.00 R$ 77,199.40
306 R$ 12,085,879.11 R$ 10,000.00 R$ 77,825.42
307 R$ 12,183,803.08 R$ 10,000.00 R$ 78,455.98
308 R$ 12,282,439.37 R$ 10,000.00 R$ 79,091.14
309 R$ 12,381,793.17 R$ 10,000.00 R$ 79,730.92
310 R$ 12,481,869.69 R$ 10,000.00 R$ 80,375.34
311 R$ 12,582,674.19 R$ 10,000.00 R$ 81,024.46
312 R$ 12,684,211.97 R$ 10,000.00 R$ 81,678.30
313 R$ 12,786,488.36 R$ 10,000.00 R$ 82,336.90
314 R$ 12,889,508.73 R$ 10,000.00 R$ 83,000.28
315 R$ 12,993,278.50 R$ 10,000.00 R$ 83,668.49
316 R$ 13,097,803.11 R$ 10,000.00 R$ 84,341.57
317 R$ 13,203,088.06 R$ 10,000.00 R$ 85,019.53
318 R$ 13,309,138.89 R$ 10,000.00 R$ 85,702.43
319 R$ 13,415,961.15 R$ 10,000.00 R$ 86,390.30
320 R$ 13,523,560.46 R$ 10,000.00 R$ 87,083.17
321 R$ 13,631,942.48 R$ 10,000.00 R$ 87,781.09
322 R$ 13,741,112.89 R$ 10,000.00 R$ 88,484.07
323 R$ 13,851,077.44 R$ 10,000.00 R$ 89,192.18
324 R$ 13,961,841.90 R$ 10,000.00 R$ 89,905.43
325 R$ 14,073,412.08 R$ 10,000.00 R$ 90,623.87
326 R$ 14,185,793.86 R$ 10,000.00 R$ 91,347.54
327 R$ 14,298,993.12 R$ 10,000.00 R$ 92,076.47
328 R$ 14,413,015.83 R$ 10,000.00 R$ 92,810.70
329 R$ 14,527,867.96 R$ 10,000.00 R$ 93,550.28
330 R$ 14,643,555.56 R$ 10,000.00 R$ 94,295.23
331 R$ 14,760,084.70 R$ 10,000.00 R$ 95,045.61
332 R$ 14,877,461.50 R$ 10,000.00 R$ 95,801.44
333 R$ 14,995,692.13 R$ 10,000.00 R$ 96,562.77
334 R$ 15,114,782.80 R$ 10,000.00 R$ 97,329.64
335 R$ 15,234,739.76 R$ 10,000.00 R$ 98,102.09
336 R$ 15,355,569.32 R$ 10,000.00 R$ 98,880.15
337 R$ 15,477,277.82 R$ 10,000.00 R$ 99,663.88
338 R$ 15,599,871.66 R$ 10,000.00 R$ 100,453.30
339 R$ 15,723,357.28 R$ 10,000.00 R$ 101,248.47
340 R$ 15,847,741.16 R$ 10,000.00 R$ 102,049.43
341 R$ 15,973,029.84 R$ 10,000.00 R$ 102,856.21
342 R$ 16,099,229.90 R$ 10,000.00 R$ 103,668.86
343 R$ 16,226,347.98 R$ 10,000.00 R$ 104,487.42
344 R$ 16,354,390.74 R$ 10,000.00 R$ 105,311.93
345 R$ 16,483,364.92 R$ 10,000.00 R$ 106,142.44
346 R$ 16,613,277.28 R$ 10,000.00 R$ 106,979.00
347 R$ 16,744,134.66 R$ 10,000.00 R$ 107,821.63
348 R$ 16,875,943.93 R$ 10,000.00 R$ 108,670.40
349 R$ 17,008,712.02 R$ 10,000.00 R$ 109,525.35
350 R$ 17,142,445.89 R$ 10,000.00 R$ 110,386.51
351 R$ 17,277,152.57 R$ 10,000.00 R$ 111,253.93
352 R$ 17,412,839.15 R$ 10,000.00 R$ 112,127.67
353 R$ 17,549,512.74 R$ 10,000.00 R$ 113,007.76
354 R$ 17,687,180.53 R$ 10,000.00 R$ 113,894.25
355 R$ 17,825,849.75 R$ 10,000.00 R$ 114,787.20
356 R$ 17,965,527.68 R$ 10,000.00 R$ 115,686.63
357 R$ 18,106,221.66 R$ 10,000.00 R$ 116,592.61
358 R$ 18,247,939.09 R$ 10,000.00 R$ 117,505.18
359 R$ 18,390,687.41 R$ 10,000.00 R$ 118,424.39
360 R$ 18,534,474.11 R$ 10,000.00 R$ 119,350.29
o Igual a Câmbio Cenário Atual: FIIs a 8% aa, Reits a 4% aa e Inflação Igual a Câmbio
300,000

250,000 1,000,000
Renda Mês (BRL)
200,000

150,000 100,000

Patrimônio (BRL)
100,000

50,000 10,000
0
73289305321337353
1,000
da Reits - Renda

100
1 17 33 49 65 81 97 113129145161177193209225241257273289305321337353

FIIs - Renda Reits - Renda

1.005443
1.00083

REITs
R$ 85,761,043.78 R$ 280,759.34
Mes Patrimonio Aporte Dividendos
1 R$ 100,000.00 R$ 10,000.00 R$ 330.50
2 R$ 111,382.98 R$ 10,000.00 R$ 364.64
3 R$ 122,909.01 R$ 10,000.00 R$ 402.37
4 R$ 134,583.08 R$ 10,000.00 R$ 440.59
5 R$ 146,407.10 R$ 10,000.00 R$ 479.30
6 R$ 158,382.99 R$ 10,000.00 R$ 518.50
7 R$ 170,512.70 R$ 10,000.00 R$ 558.21
8 R$ 182,798.21 R$ 10,000.00 R$ 598.43
9 R$ 195,241.52 R$ 10,000.00 R$ 639.17
10 R$ 207,844.66 R$ 10,000.00 R$ 680.43
11 R$ 220,609.67 R$ 10,000.00 R$ 722.22
12 R$ 233,538.64 R$ 10,000.00 R$ 764.54
13 R$ 246,633.68 R$ 10,000.00 R$ 807.41
14 R$ 259,896.91 R$ 10,000.00 R$ 850.83
15 R$ 273,330.49 R$ 10,000.00 R$ 894.81
16 R$ 286,936.63 R$ 10,000.00 R$ 939.36
17 R$ 300,717.52 R$ 10,000.00 R$ 984.47
18 R$ 314,675.42 R$ 10,000.00 R$ 1,030.17
19 R$ 328,812.60 R$ 10,000.00 R$ 1,076.45
20 R$ 343,131.36 R$ 10,000.00 R$ 1,123.32
21 R$ 357,634.04 R$ 10,000.00 R$ 1,170.80
22 R$ 372,322.99 R$ 10,000.00 R$ 1,218.89
23 R$ 387,200.62 R$ 10,000.00 R$ 1,267.59
24 R$ 402,269.33 R$ 10,000.00 R$ 1,316.93
25 R$ 417,531.60 R$ 10,000.00 R$ 1,366.89
26 R$ 432,989.89 R$ 10,000.00 R$ 1,417.50
27 R$ 448,646.74 R$ 10,000.00 R$ 1,468.75
28 R$ 464,504.69 R$ 10,000.00 R$ 1,520.67
29 R$ 480,566.32 R$ 10,000.00 R$ 1,573.25
30 R$ 496,834.25 R$ 10,000.00 R$ 1,626.51
31 R$ 513,311.14 R$ 10,000.00 R$ 1,680.45
32 R$ 529,999.65 R$ 10,000.00 R$ 1,735.08
33 R$ 546,902.52 R$ 10,000.00 R$ 1,790.42
34 R$ 564,022.50 R$ 10,000.00 R$ 1,846.46
35 R$ 581,362.37 R$ 10,000.00 R$ 1,903.23
36 R$ 598,924.96 R$ 10,000.00 R$ 1,960.72
37 R$ 616,713.12 R$ 10,000.00 R$ 2,018.96
38 R$ 634,729.77 R$ 10,000.00 R$ 2,077.94
39 R$ 652,977.82 R$ 10,000.00 R$ 2,137.68
40 R$ 671,460.26 R$ 10,000.00 R$ 2,198.19
41 R$ 690,180.09 R$ 10,000.00 R$ 2,259.47
42 R$ 709,140.37 R$ 10,000.00 R$ 2,321.54
43 R$ 728,344.18 R$ 10,000.00 R$ 2,384.41
44 R$ 747,794.64 R$ 10,000.00 R$ 2,448.09
45 R$ 767,494.94 R$ 10,000.00 R$ 2,512.58
46 R$ 787,448.27 R$ 10,000.00 R$ 2,577.90
47 R$ 807,657.89 R$ 10,000.00 R$ 2,644.06
48 R$ 828,127.08 R$ 10,000.00 R$ 2,711.07
49 R$ 848,859.19 R$ 10,000.00 R$ 2,778.94
50 R$ 869,857.59 R$ 10,000.00 R$ 2,847.69
51 R$ 891,125.70 R$ 10,000.00 R$ 2,917.31
52 R$ 912,666.98 R$ 10,000.00 R$ 2,987.83
53 R$ 934,484.95 R$ 10,000.00 R$ 3,059.26
54 R$ 956,583.15 R$ 10,000.00 R$ 3,131.60
55 R$ 978,965.18 R$ 10,000.00 R$ 3,204.88
56 R$ 1,001,634.70 R$ 10,000.00 R$ 3,279.09
57 R$ 1,024,595.40 R$ 10,000.00 R$ 3,354.26
58 R$ 1,047,851.00 R$ 10,000.00 R$ 3,430.39
59 R$ 1,071,405.31 R$ 10,000.00 R$ 3,507.50
60 R$ 1,095,262.16 R$ 10,000.00 R$ 3,585.60
 61 R$ 1,119,425.44 R$ 10,000.00 R$ 3,664.71
62 R$ 1,143,899.07 R$ 10,000.00 R$ 3,744.83
63 R$ 1,168,687.05 R$ 10,000.00 R$ 3,825.98
64 R$ 1,193,793.41 R$ 10,000.00 R$ 3,908.17
65 R$ 1,219,222.25 R$ 10,000.00 R$ 3,991.42
66 R$ 1,244,977.71 R$ 10,000.00 R$ 4,075.73
67 R$ 1,271,063.97 R$ 10,000.00 R$ 4,161.13
68 R$ 1,297,485.29 R$ 10,000.00 R$ 4,247.63
69 R$ 1,324,245.98 R$ 10,000.00 R$ 4,335.24
70 R$ 1,351,350.39 R$ 10,000.00 R$ 4,423.97
71 R$ 1,378,802.94 R$ 10,000.00 R$ 4,513.84
72 R$ 1,406,608.10 R$ 10,000.00 R$ 4,604.87
73 R$ 1,434,770.39 R$ 10,000.00 R$ 4,697.06
74 R$ 1,463,294.41 R$ 10,000.00 R$ 4,790.45
75 R$ 1,492,184.80 R$ 10,000.00 R$ 4,885.02
76 R$ 1,521,446.27 R$ 10,000.00 R$ 4,980.82
77 R$ 1,551,083.58 R$ 10,000.00 R$ 5,077.84
78 R$ 1,581,101.56 R$ 10,000.00 R$ 5,176.12
79 R$ 1,611,505.10 R$ 10,000.00 R$ 5,275.65
80 R$ 1,642,299.16 R$ 10,000.00 R$ 5,376.46
81 R$ 1,673,488.74 R$ 10,000.00 R$ 5,478.57
82 R$ 1,705,078.93 R$ 10,000.00 R$ 5,581.98
83 R$ 1,737,074.88 R$ 10,000.00 R$ 5,686.73
84 R$ 1,769,481.79 R$ 10,000.00 R$ 5,792.82
85 R$ 1,802,304.94 R$ 10,000.00 R$ 5,900.28
86 R$ 1,835,549.68 R$ 10,000.00 R$ 6,009.11
87 R$ 1,869,221.43 R$ 10,000.00 R$ 6,119.34
88 R$ 1,903,325.68 R$ 10,000.00 R$ 6,230.99
89 R$ 1,937,867.96 R$ 10,000.00 R$ 6,344.08
90 R$ 1,972,853.92 R$ 10,000.00 R$ 6,458.61
91 R$ 2,008,289.25 R$ 10,000.00 R$ 6,574.62
92 R$ 2,044,179.72 R$ 10,000.00 R$ 6,692.11
93 R$ 2,080,531.17 R$ 10,000.00 R$ 6,811.12
94 R$ 2,117,349.54 R$ 10,000.00 R$ 6,931.65
95 R$ 2,154,640.81 R$ 10,000.00 R$ 7,053.73
96 R$ 2,192,411.07 R$ 10,000.00 R$ 7,177.38
97 R$ 2,230,666.45 R$ 10,000.00 R$ 7,302.62
98 R$ 2,269,413.20 R$ 10,000.00 R$ 7,429.47
99 R$ 2,308,657.63 R$ 10,000.00 R$ 7,557.94
100 R$ 2,348,406.12 R$ 10,000.00 R$ 7,688.07
101 R$ 2,388,665.16 R$ 10,000.00 R$ 7,819.87
102 R$ 2,429,441.29 R$ 10,000.00 R$ 7,953.36
103 R$ 2,470,741.16 R$ 10,000.00 R$ 8,088.56
104 R$ 2,512,571.51 R$ 10,000.00 R$ 8,225.51
105 R$ 2,554,939.13 R$ 10,000.00 R$ 8,364.21
106 R$ 2,597,850.94 R$ 10,000.00 R$ 8,504.69
107 R$ 2,641,313.92 R$ 10,000.00 R$ 8,646.97
108 R$ 2,685,335.15 R$ 10,000.00 R$ 8,791.09
109 R$ 2,729,921.80 R$ 10,000.00 R$ 8,937.05
110 R$ 2,775,081.14 R$ 10,000.00 R$ 9,084.89
111 R$ 2,820,820.52 R$ 10,000.00 R$ 9,234.63
112 R$ 2,867,147.38 R$ 10,000.00 R$ 9,386.29
113 R$ 2,914,069.29 R$ 10,000.00 R$ 9,539.90
114 R$ 2,961,593.87 R$ 10,000.00 R$ 9,695.49
115 R$ 3,009,728.87 R$ 10,000.00 R$ 9,853.07
116 R$ 3,058,482.14 R$ 10,000.00 R$ 10,012.67
117 R$ 3,107,861.60 R$ 10,000.00 R$ 10,174.33
118 R$ 3,157,875.32 R$ 10,000.00 R$ 10,338.06
119 R$ 3,208,531.42 R$ 10,000.00 R$ 10,503.90
120 R$ 3,259,838.16 R$ 10,000.00 R$ 10,671.86
121 R$ 3,311,803.91 R$ 10,000.00 R$ 10,841.98
122 R$ 3,364,437.11 R$ 10,000.00 R$ 11,014.29
123 R$ 3,417,746.36 R$ 10,000.00 R$ 11,188.81
124 R$ 3,471,740.32 R$ 10,000.00 R$ 11,365.57
125 R$ 3,526,427.80 R$ 10,000.00 R$ 11,544.61
126 R$ 3,581,817.70 R$ 10,000.00 R$ 11,725.94
127 R$ 3,637,919.05 R$ 10,000.00 R$ 11,909.60
128 R$ 3,694,740.98 R$ 10,000.00 R$ 12,095.62
129 R$ 3,752,292.75 R$ 10,000.00 R$ 12,284.03
130 R$ 3,810,583.73 R$ 10,000.00 R$ 12,474.86
131 R$ 3,869,623.41 R$ 10,000.00 R$ 12,668.14
132 R$ 3,929,421.43 R$ 10,000.00 R$ 12,863.90
133 R$ 3,989,987.50 R$ 10,000.00 R$ 13,062.18
134 R$ 4,051,331.50 R$ 10,000.00 R$ 13,263.01
135 R$ 4,113,463.43 R$ 10,000.00 R$ 13,466.41
136 R$ 4,176,393.39 R$ 10,000.00 R$ 13,672.43
137 R$ 4,240,131.65 R$ 10,000.00 R$ 13,881.09
138 R$ 4,304,688.58 R$ 10,000.00 R$ 14,092.43
139 R$ 4,370,074.70 R$ 10,000.00 R$ 14,306.49
140 R$ 4,436,300.66 R$ 10,000.00 R$ 14,523.29
141 R$ 4,503,377.24 R$ 10,000.00 R$ 14,742.89
142 R$ 4,571,315.38 R$ 10,000.00 R$ 14,965.30
143 R$ 4,640,126.14 R$ 10,000.00 R$ 15,190.57
144 R$ 4,709,820.72 R$ 10,000.00 R$ 15,418.73
145 R$ 4,780,410.48 R$ 10,000.00 R$ 15,649.82
146 R$ 4,851,906.91 R$ 10,000.00 R$ 15,883.88
147 R$ 4,924,321.67 R$ 10,000.00 R$ 16,120.95
148 R$ 4,997,666.55 R$ 10,000.00 R$ 16,361.06
149 R$ 5,071,953.49 R$ 10,000.00 R$ 16,604.26
150 R$ 5,147,194.59 R$ 10,000.00 R$ 16,850.58
151 R$ 5,223,402.11 R$ 10,000.00 R$ 17,100.06
152 R$ 5,300,588.47 R$ 10,000.00 R$ 17,352.75
153 R$ 5,378,766.23 R$ 10,000.00 R$ 17,608.68
154 R$ 5,457,948.12 R$ 10,000.00 R$ 17,867.90
155 R$ 5,538,147.06 R$ 10,000.00 R$ 18,130.45
156 R$ 5,619,376.09 R$ 10,000.00 R$ 18,396.38
157 R$ 5,701,648.46 R$ 10,000.00 R$ 18,665.71
158 R$ 5,784,977.56 R$ 10,000.00 R$ 18,938.51
159 R$ 5,869,376.96 R$ 10,000.00 R$ 19,214.81
160 R$ 5,954,860.41 R$ 10,000.00 R$ 19,494.66
161 R$ 6,041,441.84 R$ 10,000.00 R$ 19,778.11
162 R$ 6,129,135.34 R$ 10,000.00 R$ 20,065.19
163 R$ 6,217,955.21 R$ 10,000.00 R$ 20,355.97
164 R$ 6,307,915.90 R$ 10,000.00 R$ 20,650.48
165 R$ 6,399,032.08 R$ 10,000.00 R$ 20,948.77
166 R$ 6,491,318.59 R$ 10,000.00 R$ 21,250.89
167 R$ 6,584,790.45 R$ 10,000.00 R$ 21,556.89
168 R$ 6,679,462.89 R$ 10,000.00 R$ 21,866.82
169 R$ 6,775,351.33 R$ 10,000.00 R$ 22,180.74
170 R$ 6,872,471.39 R$ 10,000.00 R$ 22,498.68
171 R$ 6,970,838.89 R$ 10,000.00 R$ 22,820.71
172 R$ 7,070,469.85 R$ 10,000.00 R$ 23,146.88
173 R$ 7,171,380.51 R$ 10,000.00 R$ 23,477.23
174 R$ 7,273,587.29 R$ 10,000.00 R$ 23,811.83
175 R$ 7,377,106.84 R$ 10,000.00 R$ 24,150.73
176 R$ 7,481,956.03 R$ 10,000.00 R$ 24,493.98
177 R$ 7,588,151.94 R$ 10,000.00 R$ 24,841.63
178 R$ 7,695,711.86 R$ 10,000.00 R$ 25,193.76
179 R$ 7,804,653.31 R$ 10,000.00 R$ 25,550.40
180 R$ 7,914,994.04 R$ 10,000.00 R$ 25,911.63
181 R$ 8,026,752.02 R$ 10,000.00 R$ 26,277.50
182 R$ 8,139,945.45 R$ 10,000.00 R$ 26,648.06
183 R$ 8,254,592.77 R$ 10,000.00 R$ 27,023.39
184 R$ 8,370,712.66 R$ 10,000.00 R$ 27,403.54
185 R$ 8,488,324.03 R$ 10,000.00 R$ 27,788.56
186 R$ 8,607,446.03 R$ 10,000.00 R$ 28,178.54
187 R$ 8,728,098.07 R$ 10,000.00 R$ 28,573.52
188 R$ 8,850,299.81 R$ 10,000.00 R$ 28,973.58
189 R$ 8,974,071.13 R$ 10,000.00 R$ 29,378.77
190 R$ 9,099,432.22 R$ 10,000.00 R$ 29,789.17
191 R$ 9,226,403.48 R$ 10,000.00 R$ 30,204.84
192 R$ 9,355,005.60 R$ 10,000.00 R$ 30,625.85
193 R$ 9,485,259.53 R$ 10,000.00 R$ 31,052.27
194 R$ 9,617,186.47 R$ 10,000.00 R$ 31,484.17
195 R$ 9,750,807.92 R$ 10,000.00 R$ 31,921.61
196 R$ 9,886,145.65 R$ 10,000.00 R$ 32,364.67
197 R$ 10,023,221.70 R$ 10,000.00 R$ 32,813.42
198 R$ 10,162,058.40 R$ 10,000.00 R$ 33,267.93
199 R$ 10,302,678.35 R$ 10,000.00 R$ 33,728.29
200 R$ 10,445,104.47 R$ 10,000.00 R$ 34,194.55
201 R$ 10,589,359.96 R$ 10,000.00 R$ 34,666.81
202 R$ 10,735,468.30 R$ 10,000.00 R$ 35,145.13
203 R$ 10,883,453.31 R$ 10,000.00 R$ 35,629.59
204 R$ 11,033,339.08 R$ 10,000.00 R$ 36,120.28
205 R$ 11,185,150.02 R$ 10,000.00 R$ 36,617.27
206 R$ 11,338,910.88 R$ 10,000.00 R$ 37,120.64
207 R$ 11,494,646.68 R$ 10,000.00 R$ 37,630.48
208 R$ 11,652,382.81 R$ 10,000.00 R$ 38,146.87
209 R$ 11,812,144.94 R$ 10,000.00 R$ 38,669.89
210 R$ 11,973,959.11 R$ 10,000.00 R$ 39,199.63
211 R$ 12,137,851.66 R$ 10,000.00 R$ 39,736.17
212 R$ 12,303,849.31 R$ 10,000.00 R$ 40,279.60
213 R$ 12,471,979.08 R$ 10,000.00 R$ 40,830.01
214 R$ 12,642,268.35 R$ 10,000.00 R$ 41,387.50
215 R$ 12,814,744.88 R$ 10,000.00 R$ 41,952.14
216 R$ 12,989,436.74 R$ 10,000.00 R$ 42,524.04
217 R$ 13,166,372.40 R$ 10,000.00 R$ 43,103.28
218 R$ 13,345,580.68 R$ 10,000.00 R$ 43,689.96
219 R$ 13,527,090.76 R$ 10,000.00 R$ 44,284.18
220 R$ 13,710,932.21 R$ 10,000.00 R$ 44,886.02
221 R$ 13,897,134.98 R$ 10,000.00 R$ 45,495.60
222 R$ 14,085,729.39 R$ 10,000.00 R$ 46,113.01
223 R$ 14,276,746.16 R$ 10,000.00 R$ 46,738.35
224 R$ 14,470,216.42 R$ 10,000.00 R$ 47,371.72
225 R$ 14,666,171.66 R$ 10,000.00 R$ 48,013.23
226 R$ 14,864,643.81 R$ 10,000.00 R$ 48,662.98
227 R$ 15,065,665.20 R$ 10,000.00 R$ 49,321.07
228 R$ 15,269,268.57 R$ 10,000.00 R$ 49,987.61
229 R$ 15,475,487.08 R$ 10,000.00 R$ 50,662.72
230 R$ 15,684,354.33 R$ 10,000.00 R$ 51,346.49
231 R$ 15,895,904.33 R$ 10,000.00 R$ 52,039.05
232 R$ 16,110,171.54 R$ 10,000.00 R$ 52,740.51
233 R$ 16,327,190.86 R$ 10,000.00 R$ 53,450.97
234 R$ 16,546,997.65 R$ 10,000.00 R$ 54,170.56
235 R$ 16,769,627.70 R$ 10,000.00 R$ 54,899.40
236 R$ 16,995,117.28 R$ 10,000.00 R$ 55,637.59
237 R$ 17,223,503.12 R$ 10,000.00 R$ 56,385.27
238 R$ 17,454,822.41 R$ 10,000.00 R$ 57,142.55
239 R$ 17,689,112.84 R$ 10,000.00 R$ 57,909.55
240 R$ 17,926,412.56 R$ 10,000.00 R$ 58,686.41
241 R$ 18,166,760.24 R$ 10,000.00 R$ 59,473.25
242 R$ 18,410,195.01 R$ 10,000.00 R$ 60,270.19
243 R$ 18,656,756.54 R$ 10,000.00 R$ 61,077.37
244 R$ 18,906,484.97 R$ 10,000.00 R$ 61,894.91
245 R$ 19,159,421.00 R$ 10,000.00 R$ 62,722.96
246 R$ 19,415,605.81 R$ 10,000.00 R$ 63,561.64
247 R$ 19,675,081.13 R$ 10,000.00 R$ 64,411.10
248 R$ 19,937,889.24 R$ 10,000.00 R$ 65,271.46
249 R$ 20,204,072.93 R$ 10,000.00 R$ 66,142.88
250 R$ 20,473,675.57 R$ 10,000.00 R$ 67,025.49
251 R$ 20,746,741.06 R$ 10,000.00 R$ 67,919.43
252 R$ 21,023,313.89 R$ 10,000.00 R$ 68,824.86
253 R$ 21,303,439.11 R$ 10,000.00 R$ 69,741.92
254 R$ 21,587,162.34 R$ 10,000.00 R$ 70,670.75
255 R$ 21,874,529.79 R$ 10,000.00 R$ 71,611.52
256 R$ 22,165,588.28 R$ 10,000.00 R$ 72,564.37
257 R$ 22,460,385.22 R$ 10,000.00 R$ 73,529.46
258 R$ 22,758,968.61 R$ 10,000.00 R$ 74,506.94
259 R$ 23,061,387.11 R$ 10,000.00 R$ 75,496.98
260 R$ 23,367,689.95 R$ 10,000.00 R$ 76,499.74
261 R$ 23,677,927.05 R$ 10,000.00 R$ 77,515.37
262 R$ 23,992,148.92 R$ 10,000.00 R$ 78,544.05
263 R$ 24,310,406.75 R$ 10,000.00 R$ 79,585.95
264 R$ 24,632,752.39 R$ 10,000.00 R$ 80,641.22
265 R$ 24,959,238.33 R$ 10,000.00 R$ 81,710.05
266 R$ 25,289,917.75 R$ 10,000.00 R$ 82,792.61
267 R$ 25,624,844.52 R$ 10,000.00 R$ 83,889.07
268 R$ 25,964,073.19 R$ 10,000.00 R$ 84,999.62
269 R$ 26,307,659.02 R$ 10,000.00 R$ 86,124.43
270 R$ 26,655,657.97 R$ 10,000.00 R$ 87,263.69
271 R$ 27,008,126.72 R$ 10,000.00 R$ 88,417.58
272 R$ 27,365,122.69 R$ 10,000.00 R$ 89,586.29
273 R$ 27,726,704.02 R$ 10,000.00 R$ 90,770.01
274 R$ 28,092,929.61 R$ 10,000.00 R$ 91,968.94
275 R$ 28,463,859.12 R$ 10,000.00 R$ 93,183.27
276 R$ 28,839,552.96 R$ 10,000.00 R$ 94,413.19
277 R$ 29,220,072.32 R$ 10,000.00 R$ 95,658.91
278 R$ 29,605,479.19 R$ 10,000.00 R$ 96,920.63
279 R$ 29,995,836.34 R$ 10,000.00 R$ 98,198.56
280 R$ 30,391,207.35 R$ 10,000.00 R$ 99,492.90
281 R$ 30,791,656.64 R$ 10,000.00 R$ 100,803.87
282 R$ 31,197,249.41 R$ 10,000.00 R$ 102,131.68
283 R$ 31,608,051.74 R$ 10,000.00 R$ 103,476.54
284 R$ 32,024,130.54 R$ 10,000.00 R$ 104,838.67
285 R$ 32,445,553.58 R$ 10,000.00 R$ 106,218.30
286 R$ 32,872,389.51 R$ 10,000.00 R$ 107,615.65
287 R$ 33,304,707.85 R$ 10,000.00 R$ 109,030.95
288 R$ 33,742,579.02 R$ 10,000.00 R$ 110,464.42
289 R$ 34,186,074.33 R$ 10,000.00 R$ 111,916.31
290 R$ 34,635,266.04 R$ 10,000.00 R$ 113,386.85
291 R$ 35,090,227.30 R$ 10,000.00 R$ 114,876.27
292 R$ 35,551,032.22 R$ 10,000.00 R$ 116,384.83
293 R$ 36,017,755.86 R$ 10,000.00 R$ 117,912.76
294 R$ 36,490,474.23 R$ 10,000.00 R$ 119,460.32
295 R$ 36,969,264.35 R$ 10,000.00 R$ 121,027.75
296 R$ 37,454,204.19 R$ 10,000.00 R$ 122,615.32
297 R$ 37,945,372.75 R$ 10,000.00 R$ 124,223.28
298 R$ 38,442,850.02 R$ 10,000.00 R$ 125,851.89
299 R$ 38,946,717.05 R$ 10,000.00 R$ 127,501.42
300 R$ 39,457,055.89 R$ 10,000.00 R$ 129,172.13
301 R$ 39,973,949.68 R$ 10,000.00 R$ 130,864.31
302 R$ 40,497,482.61 R$ 10,000.00 R$ 132,578.22
303 R$ 41,027,739.96 R$ 10,000.00 R$ 134,314.14
304 R$ 41,564,808.10 R$ 10,000.00 R$ 136,072.37
305 R$ 42,108,774.50 R$ 10,000.00 R$ 137,853.17
306 R$ 42,659,727.77 R$ 10,000.00 R$ 139,656.85
307 R$ 43,217,757.65 R$ 10,000.00 R$ 141,483.69
308 R$ 43,782,955.03 R$ 10,000.00 R$ 143,334.00
309 R$ 44,355,411.99 R$ 10,000.00 R$ 145,208.08
310 R$ 44,935,221.75 R$ 10,000.00 R$ 147,106.22
311 R$ 45,522,478.77 R$ 10,000.00 R$ 149,028.75
312 R$ 46,117,278.69 R$ 10,000.00 R$ 150,975.97
313 R$ 46,719,718.40 R$ 10,000.00 R$ 152,948.20
314 R$ 47,329,896.03 R$ 10,000.00 R$ 154,945.76
315 R$ 47,947,910.97 R$ 10,000.00 R$ 156,968.98
316 R$ 48,573,863.88 R$ 10,000.00 R$ 159,018.19
317 R$ 49,207,856.72 R$ 10,000.00 R$ 161,093.72
318 R$ 49,849,992.76 R$ 10,000.00 R$ 163,195.90
319 R$ 50,500,376.59 R$ 10,000.00 R$ 165,325.09
320 R$ 51,159,114.14 R$ 10,000.00 R$ 167,481.63
321 R$ 51,826,312.72 R$ 10,000.00 R$ 169,665.86
322 R$ 52,502,081.00 R$ 10,000.00 R$ 171,878.15
323 R$ 53,186,529.05 R$ 10,000.00 R$ 174,118.86
324 R$ 53,879,768.36 R$ 10,000.00 R$ 176,388.34
325 R$ 54,581,911.85 R$ 10,000.00 R$ 178,686.98
326 R$ 55,293,073.88 R$ 10,000.00 R$ 181,015.14
327 R$ 56,013,370.29 R$ 10,000.00 R$ 183,373.20
328 R$ 56,742,918.40 R$ 10,000.00 R$ 185,761.55
329 R$ 57,481,837.06 R$ 10,000.00 R$ 188,180.58
330 R$ 58,230,246.61 R$ 10,000.00 R$ 190,630.67
331 R$ 58,988,268.96 R$ 10,000.00 R$ 193,112.24
332 R$ 59,756,027.58 R$ 10,000.00 R$ 195,625.68
333 R$ 60,533,647.52 R$ 10,000.00 R$ 198,171.41
334 R$ 61,321,255.45 R$ 10,000.00 R$ 200,749.83
335 R$ 62,118,979.65 R$ 10,000.00 R$ 203,361.37
336 R$ 62,926,950.07 R$ 10,000.00 R$ 206,006.46
337 R$ 63,745,298.30 R$ 10,000.00 R$ 208,685.52
338 R$ 64,574,157.65 R$ 10,000.00 R$ 211,398.99
339 R$ 65,413,663.12 R$ 10,000.00 R$ 214,147.31
340 R$ 66,263,951.45 R$ 10,000.00 R$ 216,930.93
341 R$ 67,125,161.14 R$ 10,000.00 R$ 219,750.31
342 R$ 67,997,432.47 R$ 10,000.00 R$ 222,605.90
343 R$ 68,880,907.52 R$ 10,000.00 R$ 225,498.17
344 R$ 69,775,730.19 R$ 10,000.00 R$ 228,427.58
345 R$ 70,682,046.23 R$ 10,000.00 R$ 231,394.63
346 R$ 71,600,003.27 R$ 10,000.00 R$ 234,399.78
347 R$ 72,529,750.83 R$ 10,000.00 R$ 237,443.53
348 R$ 73,471,440.35 R$ 10,000.00 R$ 240,526.38
349 R$ 74,425,225.22 R$ 10,000.00 R$ 243,648.82
350 R$ 75,391,260.79 R$ 10,000.00 R$ 246,811.37
351 R$ 76,369,704.41 R$ 10,000.00 R$ 250,014.54
352 R$ 77,360,715.46 R$ 10,000.00 R$ 253,258.85
353 R$ 78,364,455.36 R$ 10,000.00 R$ 256,544.84
354 R$ 79,381,087.59 R$ 10,000.00 R$ 259,873.02
355 R$ 80,410,777.76 R$ 10,000.00 R$ 263,243.96
356 R$ 81,453,693.58 R$ 10,000.00 R$ 266,658.20
357 R$ 82,510,004.93 R$ 10,000.00 R$ 270,116.29
358 R$ 83,579,883.86 R$ 10,000.00 R$ 273,618.79
359 R$ 84,663,504.64 R$ 10,000.00 R$ 277,166.28
360 R$ 85,761,043.78 R$ 10,000.00 R$ 280,759.34
e Inflação Igual a Câmbio Cenário Atual: FIIs a 8% aa, Reits a 4% aa e Inflação Igual a
Câmbio
100,000,000
90,000,000
80,000,000
70,000,000

Patrimônio (BRL)
60,000,000
50,000,000
40,000,000
30,000,000
20,000,000
10,000,000
0
25241257273289305321337353 1 18 35 52 69 86 103120137154171188205222239256273290307324341358

Reits - Renda FIIs - Patr. Reits - Patr.

s a 4% aa e Inflação Igual a
o

88205222239256273290307324341358

Reits - Patr.