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 + DY
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 12% Valor Inicial R$ 20,000.00
Rendimento mensal 0.95% Valor desejado R$ 1,000,000.00

Aporte Mensal 10 15 20 25
R$ 50.00 R$73,318.76 R$133,267.89 R$238,918.73 R$425,111.62
R$ 100.00 R$84,520.55 R$157,064.46 R$284,911.60 R$510,221.95
R$ 200.00 R$106,924.14 R$204,657.60 R$376,897.33 R$680,442.60
R$ 300.00 R$129,327.73 R$252,250.73 R$468,883.07 R$850,663.26
R$ 400.00 R$151,731.32 R$299,843.87 R$560,868.80 R$1,020,883.92
R$ 500.00 R$174,134.91 R$347,437.01 R$652,854.54 R$1,191,104.57
R$ 1,000.00 R$286,152.85 R$585,402.71 R$1,112,783.22 R$2,042,207.86
R$ 2,000.00 R$510,188.74 R$1,061,334.11 R$2,032,640.57 R$3,744,414.43
R$ 3,000.00 R$734,224.63 R$1,537,265.51 R$2,952,497.93 R$5,446,621.01
R$ 5,000.00 R$1,182,296.41 R$2,489,128.31 R$4,792,212.64 R$8,851,034.15
R$ 10,000.00 R$2,302,475.86 R$4,868,785.31 R$9,391,499.42 R$17,362,067.02
R$ 15,000.00 R$3,422,655.31 R$7,248,442.30 R$13,990,786.20 R$25,873,099.89
R$ 20,000.00 R$4,542,834.76 R$9,628,099.30 R$18,590,072.98 R$34,384,132.75
R$ 30,000.00 R$6,783,193.65 R$14,387,413.29 R$27,788,646.53 R$51,406,198.48
R$ 50,000.00 R$11,263,911.44 R$23,906,041.28 R$46,185,793.65 R$85,450,329.95
VOR
OBSERVAÇÃO: PREENCHER CÉDULAS
DE FUNDO AZUL CLARO

30 35 40 VALOR EM ANOS
R$753,247.10 R$1,331,533.95 R$2,350,672.96
R$907,295.76 R$1,607,075.50 R$2,840,326.51
R$1,215,393.08 R$2,158,158.62 R$3,819,633.61
R$1,523,490.41 R$2,709,241.73 R$4,798,940.71
R$1,831,587.73 R$3,260,324.84 R$5,778,247.81
R$2,139,685.05 R$3,811,407.95 R$6,757,554.92
R$3,680,171.65 R$6,566,823.52 R$11,654,090.42
R$6,761,144.86 R$12,077,654.64 R$21,447,161.44
R$9,842,118.07 R$17,588,485.77 R$31,240,232.45
R$16,004,064.49 R$28,610,148.02 R$50,826,374.48
R$31,408,930.54 R$56,164,303.64 R$99,791,729.54
R$46,813,796.59 R$83,718,459.27 R$148,757,084.61
R$62,218,662.64 R$111,272,614.89 R$197,722,439.68
R$93,028,394.74 R$166,380,926.14 R$295,653,149.81
R$154,647,858.94 R$276,597,548.65 R$491,514,570.08