A ÚNICA VERDADE POSSÍVEL

TOTAL INVESTIDO
AÇÕES
DY GERAL MENSAL
DIVIDEND YIELD VALORIZAÇÃO AUMENTO ANUAL DAS EMPRESAS
ATIVO VALOR
ANUAL MENSAL ANUAL MENSAL AUMENTO ANUAL DOS FIIS
ITSA4 R$ 1,000.00 5.6% 0.46% 5.0% 0.41% AUMENTO ANUAL GERAL
BBDC4 R$ 3,000.00 9.0% 0.72% 15.0% 1.17% VARIAÇÃO AUMENTO MENSAL + D
TAEE11 R$ 4,000.00 11.0% 0.87% 14.0% 1.10% VARIAÇÃO DA RENDA FIXA (MÊS)
WEGE3 R$ 5,000.00 4.0% 0.33% 17.0% 1.32% INFLAÇÃO PADRÃO
GRND3 R$ 3,000.00 4.0% 0.33% 12.0% 0.95% VALOR LIQUIDO MENSAL
FLRY3 R$ 6,000.00 7.0% 0.57% 17.0% 1.32% VALOR LIQUIDO MENSAL
ENBR3 R$ 5,000.00 6.0% 0.49% 18.0% 1.39% OBJETIVO DE GANHO MENSAL
WIZS2 R$ 4,000.00 6.0% 0.49% 13.0% 1.02%
0.00% 0.00%
0.00% 0.00% FUNDOS IM
0.00% 0.00%
ATIVO
0.00% 0.00%
0.00% 0.00% XPML11
0.00% 0.00% BCFF11
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00% SOMA
0.00% 0.00%
0.00% 0.00%
SOMA R$ 31,000.00 6.60% 0.53% 15.19% 1.19%
REND
ATIVO
SELIC
CDI

SOMA
E POSSÍVEL COLHEITA
TAL INVESTIDO R$ 61,000.00 GANHO MENSAL VALOR NECESSÁRIO
GERAL MENSAL 0.55% R$ 1,000.00 R$ 56,414.58
MENTO ANUAL DAS EMPRESAS 15.19% R$ 2,000.00 R$ 112,829.16
MENTO ANUAL DOS FIIS 13.59% R$ 5,000.00 R$ 282,072.91
MENTO ANUAL GERAL 14.63% R$ 10,000.00 R$ 564,145.82
RIAÇÃO AUMENTO MENSAL + DY 1.77% R$ 15,000.00 R$ 846,218.72
RIAÇÃO DA RENDA FIXA (MÊS) 0.52% R$ 20,000.00 R$ 1,128,291.63
LAÇÃO PADRÃO 3.44% R$ 30,000.00 R$ 1,692,437.45
LOR LIQUIDO MENSAL 1.49% R$ 50,000.00 R$ 2,820,729.08
LOR LIQUIDO MENSAL 19.36%
JETIVO DE GANHO MENSAL R$ 5,000.00
OBJETIVO VALOR NECESSÁRIO

FUNDOS IMOBILIÁRIOS R$ 5,000.00 R$ 902,785.59

DIVIDEND YIELD VALORIZAÇÃO
VALOR
ANUAL MENSAL ANUAL MENSAL
R$ 5,000.00 7.0% 0.57% 15.0% 1.17% QUANTO TEMPO?
R$ 12,000.00 7.5% 0.60% 13.0% 1.02% TAXA MENSAL 1.49%
0.00% 0.00% DURAÇÃO (ANOS) 20
0.00% 0.00% TOTAL ACUMULADO R$ 902,785.59
0.00% 0.00% APORTE MENSAL R$ 400.84
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
R$ 17,000.00 7.35% 0.59% 13.59% 1.07%

RENDA FIXA
VALORIZAÇÃO
VALOR
ANUAL MENSAL
R$ 5,000.00 7.0% 0.57%
R$ 8,000.00 6.0% 0.49%
0.0% 0.00%
0.0% 0.00%
0.0% 0.00%
R$ 13,000.00 6.38% 0.52%
 OBSERVAÇÃO:
PREENCHER
CÉDULAS DE FUNDO
AZUL CLARO

INVESTIDOR
SARDINHA
INVESTIDOR SARDINHA
 TEMPO AO MEU FAVOR
Rendimento anual 8% Valor Inicial R$ 10,000.00
Rendimento mensal 0.64% Valor desejado R$ 1,000,000.00

Aporte Mensal 10 15 20 25
R$ 50.00 R$30,653.41 R$48,710.61 R$75,242.57 R$114,226.72
R$ 100.00 R$39,717.57 R$65,699.54 R$103,875.57 R$159,968.70
R$ 200.00 R$57,845.89 R$99,677.39 R$161,141.58 R$251,452.64
R$ 300.00 R$75,974.21 R$133,655.23 R$218,407.58 R$342,936.58
R$ 400.00 R$94,102.53 R$167,633.08 R$275,673.58 R$434,420.53
R$ 500.00 R$112,230.85 R$201,610.93 R$332,939.58 R$525,904.47
R$ 1,000.00 R$202,872.45 R$371,500.16 R$619,269.60 R$983,324.19
R$ 2,000.00 R$384,155.65 R$711,278.63 R$1,191,929.62 R$1,898,163.62
R$ 3,000.00 R$565,438.84 R$1,051,057.11 R$1,764,589.65 R$2,813,003.05
R$ 5,000.00 R$928,005.24 R$1,730,614.05 R$2,909,909.70 R$4,642,681.92
R$ 10,000.00 R$1,834,421.23 R$3,429,506.41 R$5,773,209.83 R$9,216,879.09
R$ 15,000.00 R$2,740,837.22 R$5,128,398.76 R$8,636,509.97 R$13,791,076.26
R$ 20,000.00 R$3,647,253.21 R$6,827,291.12 R$11,499,810.10 R$18,365,273.42
R$ 30,000.00 R$5,460,085.20 R$10,225,075.83 R$17,226,410.36 R$27,513,667.76
R$ 50,000.00 R$9,085,749.16 R$17,020,645.26 R$28,679,610.89 R$45,810,456.43
VOR
OBSERVAÇÃO: PREENCHER CÉDULAS
DE FUNDO AZUL CLARO

30 35 40 VALOR EM ANOS
R$171,507.23 R$255,671.09 R$379,335.41
R$242,387.89 R$363,488.73 R$541,425.60
R$384,149.22 R$579,124.03 R$865,605.99
R$525,910.54 R$794,759.32 R$1,189,786.38
R$667,671.87 R$1,010,394.61 R$1,513,966.76
R$809,433.19 R$1,226,029.90 R$1,838,147.15
R$1,518,239.81 R$2,304,206.36 R$3,459,049.08
R$2,935,853.06 R$4,460,559.28 R$6,700,852.95
R$4,353,466.30 R$6,616,912.20 R$9,942,656.82
R$7,188,692.79 R$10,929,618.04 R$16,426,264.55
R$14,276,759.01 R$21,711,382.64 R$32,635,283.89
R$21,364,825.23 R$32,493,147.24 R$48,844,303.22
R$28,452,891.45 R$43,274,911.84 R$65,053,322.56
R$42,629,023.89 R$64,838,441.04 R$97,471,361.23
R$70,981,288.77 R$107,965,499.44 R$162,307,438.57