DIVISÃO DE RENDA Aposentadoria

Despesas Percentual Valor disponível

Salário 100% R$ 12,700.00 Capital R$ 25,000.00
Gastos essenciais 50% R$ 6,350.00 Taxa 1.25%
Sonho médio prazo 15% R$ 1,905.00 Aporte R$ 1,270.00
Gastos Livres 10% R$ 1,270.00 Tempo 360
Educação 10% R$ 1,270.00 Montante R$ 10,981,089.98
Aposentadoria 10% R$ 1,270.00
Reserva 5% R$ 635.00 Sonho de médio prazo
Capital R$ -
Taxa 0.80%
Gestão do Salário
Aporte R$ 1,905.00
Tempo 12
Montante R$ 23,893.15

Reserva
Capital R$ -
Taxa 0.70%
Aporte R$ 635.00
Tempo 12
Montante R$ 7,920.32
Gastos essenciais Sonho médio prazo Gastos Livres
Educação Aposentadoria Reserva
 Aposentadoria
R$60,000,000.00

R$50,000,000.00

R$40,000,000.00

R$30,000,000.00

R$20,000,000.00

R$10,000,000.00

R$-
0 100 200 300 400 500
 0 R$ 25,000.00

1 R$ 26,582.50
2 R$ 28,184.78
3 R$ 29,807.09
4 R$ 31,449.68
5 R$ 33,112.80
6 R$ 34,796.71
7 R$ 36,501.67
8 R$ 38,227.94
9 R$ 39,975.79
10 R$ 41,745.49
11 R$ 43,537.31
12 R$ 45,351.52
13 R$ 47,188.42
14 R$ 49,048.27
15 R$ 50,931.37
16 R$ 52,838.02
17 R$ 54,768.49
18 R$ 56,723.10
19 R$ 58,702.14
20 R$ 60,705.91
21 R$ 62,734.74
22 R$ 64,788.92
23 R$ 66,868.78
24 R$ 68,974.64
25 R$ 71,106.83
26 R$ 73,265.66
27 R$ 75,451.48
28 R$ 77,664.63
29 R$ 79,905.43
30 R$ 82,174.25
31 R$ 84,471.43
32 R$ 86,797.32
33 R$ 89,152.29
34 R$ 91,536.69
35 R$ 93,950.90
36 R$ 96,395.29
37 R$ 98,870.23
38 R$ 101,376.11
39 R$ 103,913.31
40 R$ 106,482.22
41 R$ 109,083.25
42 R$ 111,716.79
43 R$ 114,383.25
44 R$ 117,083.04
45 R$ 119,816.58
46 R$ 122,584.29
47 R$ 125,386.59
48 R$ 128,223.92
49 R$ 131,096.72
50 R$ 134,005.43
51 R$ 136,950.50
52 R$ 139,932.38
53 R$ 142,951.54
54 R$ 146,008.43
55 R$ 149,103.54
56 R$ 152,237.33
57 R$ 155,410.30
58 R$ 158,622.93
59 R$ 161,875.71
60 R$ 165,169.16
61 R$ 168,503.77
62 R$ 171,880.07
63 R$ 175,298.57
64 R$ 178,759.80
65 R$ 182,264.30
66 R$ 185,812.60
67 R$ 189,405.26
68 R$ 193,042.83
69 R$ 196,725.86
70 R$ 200,454.94
71 R$ 204,230.62
72 R$ 208,053.51
73 R$ 211,924.17
74 R$ 215,843.23
75 R$ 219,811.27
76 R$ 223,828.91
77 R$ 227,896.77
78 R$ 232,015.48
79 R$ 236,185.67
80 R$ 240,407.99
81 R$ 244,683.09
82 R$ 249,011.63
83 R$ 253,394.28
84 R$ 257,831.71
85 R$ 262,324.60
86 R$ 266,873.66
87 R$ 271,479.58
88 R$ 276,143.08
89 R$ 280,864.86
90 R$ 285,645.67
91 R$ 290,486.25
92 R$ 295,387.32
93 R$ 300,349.67
 94 R$ 305,374.04
95 R$ 310,461.21
96 R$ 315,611.98
97 R$ 320,827.13
98 R$ 326,107.47
99 R$ 331,453.81
100 R$ 336,866.98
101 R$ 342,347.82
102 R$ 347,897.17
103 R$ 353,515.88
104 R$ 359,204.83
105 R$ 364,964.89
106 R$ 370,796.95
107 R$ 376,701.91
108 R$ 382,680.69
109 R$ 388,734.20
110 R$ 394,863.37
111 R$ 401,069.16
112 R$ 407,352.53
113 R$ 413,714.44
114 R$ 420,155.87
115 R$ 426,677.81
116 R$ 433,281.29
117 R$ 439,967.30
118 R$ 446,736.89
119 R$ 453,591.11
120 R$ 460,530.99
121 R$ 467,557.63
122 R$ 474,672.10
123 R$ 481,875.50
124 R$ 489,168.95
125 R$ 496,553.56
126 R$ 504,030.48
127 R$ 511,600.86
128 R$ 519,265.87
129 R$ 527,026.69
130 R$ 534,884.53
131 R$ 542,840.58
132 R$ 550,896.09
133 R$ 559,052.29
134 R$ 567,310.45
135 R$ 575,671.83
136 R$ 584,137.72
137 R$ 592,709.45
138 R$ 601,388.31
139 R$ 610,175.67
140 R$ 619,072.86
141 R$ 628,081.28
142 R$ 637,202.29
143 R$ 646,437.32
144 R$ 655,787.79
145 R$ 665,255.13
146 R$ 674,840.82
147 R$ 684,546.33
148 R$ 694,373.16
149 R$ 704,322.83
150 R$ 714,396.86
151 R$ 724,596.82
152 R$ 734,924.28
153 R$ 745,380.84
154 R$ 755,968.10
155 R$ 766,687.70
156 R$ 777,541.29
157 R$ 788,530.56
158 R$ 799,657.19
159 R$ 810,922.91
160 R$ 822,329.44
161 R$ 833,878.56
162 R$ 845,572.04
163 R$ 857,411.69
164 R$ 869,399.34
165 R$ 881,536.83
166 R$ 893,826.04
167 R$ 906,268.87
168 R$ 918,867.23
169 R$ 931,623.07
170 R$ 944,538.36
171 R$ 957,615.09
172 R$ 970,855.28
173 R$ 984,260.97
174 R$ 997,834.23
175 R$ 1,011,577.16
176 R$ 1,025,491.87
177 R$ 1,039,580.52
178 R$ 1,053,845.28
179 R$ 1,068,288.34
180 R$ 1,082,911.95
181 R$ 1,097,718.35
182 R$ 1,112,709.83
183 R$ 1,127,888.70
184 R$ 1,143,257.31
185 R$ 1,158,818.02
186 R$ 1,174,573.25
187 R$ 1,190,525.41
188 R$ 1,206,676.98
189 R$ 1,223,030.44
190 R$ 1,239,588.32
191 R$ 1,256,353.18
192 R$ 1,273,327.59
193 R$ 1,290,514.19
194 R$ 1,307,915.62
195 R$ 1,325,534.56
196 R$ 1,343,373.74
197 R$ 1,361,435.91
198 R$ 1,379,723.86
199 R$ 1,398,240.41
200 R$ 1,416,988.42
201 R$ 1,435,970.77
202 R$ 1,455,190.41
203 R$ 1,474,650.29
204 R$ 1,494,353.42
205 R$ 1,514,302.83
206 R$ 1,534,501.62
207 R$ 1,554,952.89
208 R$ 1,575,659.80
209 R$ 1,596,625.55
210 R$ 1,617,853.37
211 R$ 1,639,346.53
212 R$ 1,661,108.37
213 R$ 1,683,142.22
214 R$ 1,705,451.50
215 R$ 1,728,039.64
216 R$ 1,750,910.14
217 R$ 1,774,066.51
218 R$ 1,797,512.35
219 R$ 1,821,251.25
220 R$ 1,845,286.89
221 R$ 1,869,622.98
222 R$ 1,894,263.26
223 R$ 1,919,211.55
224 R$ 1,944,471.70
225 R$ 1,970,047.60
226 R$ 1,995,943.19
227 R$ 2,022,162.48
228 R$ 2,048,709.51
229 R$ 2,075,588.38
230 R$ 2,102,803.23
231 R$ 2,130,358.28
232 R$ 2,158,257.75
233 R$ 2,186,505.98
234 R$ 2,215,107.30
235 R$ 2,244,066.14
236 R$ 2,273,386.97
237 R$ 2,303,074.31
238 R$ 2,333,132.73
239 R$ 2,363,566.89
240 R$ 2,394,381.48
241 R$ 2,425,581.25
242 R$ 2,457,171.01
243 R$ 2,489,155.65
244 R$ 2,521,540.10
245 R$ 2,554,329.35
246 R$ 2,587,528.46
247 R$ 2,621,142.57
248 R$ 2,655,176.85
249 R$ 2,689,636.56
250 R$ 2,724,527.02
251 R$ 2,759,853.61
252 R$ 2,795,621.78
253 R$ 2,831,837.05
254 R$ 2,868,505.01
255 R$ 2,905,631.33
256 R$ 2,943,221.72
257 R$ 2,981,281.99
258 R$ 3,019,818.01
259 R$ 3,058,835.74
260 R$ 3,098,341.19
261 R$ 3,138,340.45
262 R$ 3,178,839.71
263 R$ 3,219,845.20
264 R$ 3,261,363.27
265 R$ 3,303,400.31
266 R$ 3,345,962.81
267 R$ 3,389,057.35
268 R$ 3,432,690.56
269 R$ 3,476,869.20
270 R$ 3,521,600.06
271 R$ 3,566,890.06
272 R$ 3,612,746.19
273 R$ 3,659,175.52
274 R$ 3,706,185.21
275 R$ 3,753,782.52
276 R$ 3,801,974.81
277 R$ 3,850,769.49
278 R$ 3,900,174.11
279 R$ 3,950,196.29
280 R$ 4,000,843.74
281 R$ 4,052,124.29
282 R$ 4,104,045.84
283 R$ 4,156,616.41
284 R$ 4,209,844.12
285 R$ 4,263,737.17
286 R$ 4,318,303.88
287 R$ 4,373,552.68
288 R$ 4,429,492.09
289 R$ 4,486,130.74
290 R$ 4,543,477.38
291 R$ 4,601,540.84
292 R$ 4,660,330.11
293 R$ 4,719,854.23
294 R$ 4,780,122.41
295 R$ 4,841,143.94
296 R$ 4,902,928.24
297 R$ 4,965,484.84
298 R$ 5,028,823.40
299 R$ 5,092,953.69
300 R$ 5,157,885.62
301 R$ 5,223,629.19
302 R$ 5,290,194.55
303 R$ 5,357,591.98
304 R$ 5,425,831.88
305 R$ 5,494,924.78
306 R$ 5,564,881.34
307 R$ 5,635,712.36
308 R$ 5,707,428.76
309 R$ 5,780,041.62
310 R$ 5,853,562.14
311 R$ 5,928,001.67
312 R$ 6,003,371.69
313 R$ 6,079,683.84
314 R$ 6,156,949.88
315 R$ 6,235,181.76
316 R$ 6,314,391.53
317 R$ 6,394,591.42
318 R$ 6,475,793.82
319 R$ 6,558,011.24
320 R$ 6,641,256.38
321 R$ 6,725,542.08
322 R$ 6,810,881.36
323 R$ 6,897,287.38
324 R$ 6,984,773.47
325 R$ 7,073,353.14
326 R$ 7,163,040.05
327 R$ 7,253,848.05
328 R$ 7,345,791.15
329 R$ 7,438,883.54
330 R$ 7,533,139.59
331 R$ 7,628,573.83
332 R$ 7,725,201.00
333 R$ 7,823,036.02
334 R$ 7,922,093.97
335 R$ 8,022,390.14
336 R$ 8,123,940.02
337 R$ 8,226,759.27
338 R$ 8,330,863.76
339 R$ 8,436,269.56
340 R$ 8,542,992.93
341 R$ 8,651,050.34
342 R$ 8,760,458.47
343 R$ 8,871,234.20
344 R$ 8,983,394.63
345 R$ 9,096,957.06
346 R$ 9,211,939.02
347 R$ 9,328,358.26
348 R$ 9,446,232.74
349 R$ 9,565,580.65
350 R$ 9,686,420.40
351 R$ 9,808,770.66
352 R$ 9,932,650.29
353 R$ 10,058,078.42
354 R$ 10,185,074.40
355 R$ 10,313,657.83
356 R$ 10,443,848.55
357 R$ 10,575,666.66
358 R$ 10,709,132.49
359 R$ 10,844,266.65
360 R$ 10,981,089.98
361 R$ 11,119,623.61
362 R$ 11,259,888.90
363 R$ 11,401,907.52
364 R$ 11,545,701.36
365 R$ 11,691,292.63
366 R$ 11,838,703.78
367 R$ 11,987,957.58
368 R$ 12,139,077.05
369 R$ 12,292,085.51
370 R$ 12,447,006.58
371 R$ 12,603,864.17
372 R$ 12,762,682.47
373 R$ 12,923,486.00
374 R$ 13,086,299.57
375 R$ 13,251,148.32
376 R$ 13,418,057.67
377 R$ 13,587,053.39
378 R$ 13,758,161.56
379 R$ 13,931,408.58
380 R$ 14,106,821.19
381 R$ 14,284,426.45
382 R$ 14,464,251.78
383 R$ 14,646,324.93
384 R$ 14,830,673.99
385 R$ 15,017,327.42
386 R$ 15,206,314.01
387 R$ 15,397,662.93
388 R$ 15,591,403.72
389 R$ 15,787,566.27
390 R$ 15,986,180.85
391 R$ 16,187,278.11
392 R$ 16,390,889.08
393 R$ 16,597,045.20
394 R$ 16,805,778.26
395 R$ 17,017,120.49
396 R$ 17,231,104.50
397 R$ 17,447,763.30
398 R$ 17,667,130.34
399 R$ 17,889,239.47
400 R$ 18,114,124.97
401 R$ 18,341,821.53
402 R$ 18,572,364.30
403 R$ 18,805,788.85
404 R$ 19,042,131.21
405 R$ 19,281,427.85
406 R$ 19,523,715.70
407 R$ 19,769,032.15
408 R$ 20,017,415.05
409 R$ 20,268,902.74
410 R$ 20,523,534.02
411 R$ 20,781,348.20
412 R$ 21,042,385.05
413 R$ 21,306,684.86
414 R$ 21,574,288.42
415 R$ 21,845,237.03
416 R$ 22,119,572.49
417 R$ 22,397,337.15
418 R$ 22,678,573.86
419 R$ 22,963,326.03
420 R$ 23,251,637.61
421 R$ 23,543,553.08
422 R$ 23,839,117.49
423 R$ 24,138,376.46
424 R$ 24,441,376.17
425 R$ 24,748,163.37
426 R$ 25,058,785.41
427 R$ 25,373,290.23
428 R$ 25,691,726.36
429 R$ 26,014,142.94
430 R$ 26,340,589.72
431 R$ 26,671,117.09
432 R$ 27,005,776.06
433 R$ 27,344,618.26
434 R$ 27,687,695.99
435 R$ 28,035,062.19
436 R$ 28,386,770.46
437 R$ 28,742,875.09
438 R$ 29,103,431.03
439 R$ 29,468,493.92
440 R$ 29,838,120.10
441 R$ 30,212,366.60
442 R$ 30,591,291.18
443 R$ 30,974,952.32
444 R$ 31,363,409.22
445 R$ 31,756,721.84
446 R$ 32,154,950.86
447 R$ 32,558,157.75
448 R$ 32,966,404.72
449 R$ 33,379,754.78
450 R$ 33,798,271.71
451 R$ 34,222,020.11
452 R$ 34,651,065.36
453 R$ 35,085,473.68
454 R$ 35,525,312.10
455 R$ 35,970,648.50
456 R$ 36,421,551.61
457 R$ 36,878,091.00
458 R$ 37,340,337.14
459 R$ 37,808,361.35
460 R$ 38,282,235.87
461 R$ 38,762,033.82
462 R$ 39,247,829.24
463 R$ 39,739,697.11
464 R$ 40,237,713.32
465 R$ 40,741,954.74
466 R$ 41,252,499.17
467 R$ 41,769,425.41
468 R$ 42,292,813.23
469 R$ 42,822,743.39
470 R$ 43,359,297.69
471 R$ 43,902,558.91
472 R$ 44,452,610.89
473 R$ 45,009,538.53
474 R$ 45,573,427.76
475 R$ 46,144,365.61
476 R$ 46,722,440.18
477 R$ 47,307,740.68
478 R$ 47,900,357.44
479 R$ 48,500,381.91
480 R$ 49,107,906.68