Ações e FIIs

Investimento R$ 1,000,000.00
DY 1.00%
GC anual 1.00%

Ano Acumulado sem reinvestir Renda Mensal Acumulado reinvestindo

1 R$ 1,000,000.00 R$ 833.33 R$ 1,000,000.00
2 R$ 1,010,000.00 R$ 841.67 R$ 1,020,100.00
3 R$ 1,020,100.00 R$ 850.08 R$ 1,040,502.00
4 R$ 1,030,301.00 R$ 858.58 R$ 1,061,210.03
5 R$ 1,040,604.01 R$ 867.17 R$ 1,082,228.17
6 R$ 1,051,010.05 R$ 875.84 R$ 1,103,560.55
7 R$ 1,061,520.15 R$ 884.60 R$ 1,125,211.36
8 R$ 1,072,135.35 R$ 893.45 R$ 1,147,184.83
9 R$ 1,082,856.71 R$ 902.38 R$ 1,169,485.24
10 R$ 1,093,685.27 R$ 911.40 R$ 1,192,116.95
11 R$ 1,104,622.13 R$ 920.52 R$ 1,215,084.34
12 R$ 1,115,668.35 R$ 929.72 R$ 1,238,391.86
13 R$ 1,126,825.03 R$ 939.02 R$ 1,262,044.03
14 R$ 1,138,093.28 R$ 948.41 R$ 1,286,045.41
15 R$ 1,149,474.21 R$ 957.90 R$ 1,310,400.60
16 R$ 1,160,968.96 R$ 967.47 R$ 1,335,114.30
17 R$ 1,172,578.64 R$ 977.15 R$ 1,360,191.23
18 R$ 1,184,304.43 R$ 986.92 R$ 1,385,636.18
19 R$ 1,196,147.48 R$ 996.79 R$ 1,411,454.02
20 R$ 1,208,108.95 R$ 1,006.76 R$ 1,437,649.65
21 R$ 1,220,190.04 R$ 1,016.83 R$ 1,464,228.05
22 R$ 1,232,391.94 R$ 1,026.99 R$ 1,491,194.25
23 R$ 1,244,715.86 R$ 1,037.26 R$ 1,518,553.35
24 R$ 1,257,163.02 R$ 1,047.64 R$ 1,546,310.51
25 R$ 1,269,734.65 R$ 1,058.11 R$ 1,574,470.96
26 R$ 1,282,432.00 R$ 1,068.69 R$ 1,603,039.99
27 R$ 1,295,256.31 R$ 1,079.38 R$ 1,632,022.96
28 R$ 1,308,208.88 R$ 1,090.17 R$ 1,661,425.28
29 R$ 1,321,290.97 R$ 1,101.08 R$ 1,691,252.44
30 R$ 1,334,503.88 R$ 1,112.09 R$ 1,721,510.00
31 R$ 1,347,848.92 R$ 1,123.21 R$ 1,752,203.59
32 R$ 1,361,327.40 R$ 1,134.44 R$ 1,783,338.90
33 R$ 1,374,940.68 R$ 1,145.78 R$ 1,814,921.70
34 R$ 1,388,690.09 R$ 1,157.24 R$ 1,846,957.81
35 R$ 1,402,576.99 R$ 1,168.81 R$ 1,879,453.16
36 R$ 1,416,602.76 R$ 1,180.50 R$ 1,912,413.72
37 R$ 1,430,768.78 R$ 1,192.31 R$ 1,945,845.55
38 R$ 1,445,076.47 R$ 1,204.23 R$ 1,979,754.77
39 R$ 1,459,527.24 R$ 1,216.27 R$ 2,014,147.59
40 R$ 1,474,122.51 R$ 1,228.44 R$ 2,049,030.29
41 R$ 1,488,863.73 R$ 1,240.72 R$ 2,084,409.23
 Usina
Retorno mensal 1.50%
Anos de vida 40
Ajuste anual energia 8%

Valor da Usina Renda mensal Renda acumulada

R$ 1,000,000.00 R$ 15,000.00 R$ 180,000.00
R$ 975,000.00 R$ 15,100.00 R$ 361,200.00
R$ 950,000.00 R$ 15,200.67 R$ 543,608.00
R$ 925,000.00 R$ 15,302.00 R$ 727,232.05
R$ 900,000.00 R$ 15,404.02 R$ 912,080.27
R$ 875,000.00 R$ 15,506.71 R$ 1,098,160.80
R$ 850,000.00 R$ 15,610.09 R$ 1,285,481.87
R$ 825,000.00 R$ 15,714.16 R$ 1,474,051.75
R$ 800,000.00 R$ 15,818.92 R$ 1,663,878.76
R$ 775,000.00 R$ 15,924.38 R$ 1,854,971.29
R$ 750,000.00 R$ 16,030.54 R$ 2,047,337.77
R$ 725,000.00 R$ 16,137.41 R$ 2,240,986.68
R$ 700,000.00 R$ 16,244.99 R$ 2,435,926.60
R$ 675,000.00 R$ 16,353.29 R$ 2,632,166.11
R$ 650,000.00 R$ 16,462.31 R$ 2,829,713.88
R$ 625,000.00 R$ 16,572.06 R$ 3,028,578.64
R$ 600,000.00 R$ 16,682.54 R$ 3,228,769.16 Como obter melhor retorno
R$ 575,000.00 R$ 16,793.76 R$ 3,430,294.29 Retorno sem reinvestir
R$ 550,000.00 R$ 16,905.72 R$ 3,633,162.92 Retorno reinvestindo
R$ 525,000.00 R$ 17,018.42 R$ 3,837,384.01 Para acumulo ou renda
R$ 500,000.00 R$ 17,131.88 R$ 4,042,966.57 Riscos
R$ 475,000.00 R$ 17,246.09 R$ 4,249,919.68
R$ 450,000.00 R$ 17,361.07 R$ 4,458,252.47
R$ 425,000.00 R$ 17,476.81 R$ 4,667,974.16
R$ 400,000.00 R$ 17,593.32 R$ 4,879,093.98
R$ 375,000.00 R$ 17,710.61 R$ 5,091,621.28
R$ 350,000.00 R$ 17,828.68 R$ 5,305,565.42
R$ 325,000.00 R$ 17,947.54 R$ 5,520,935.86
R$ 300,000.00 R$ 18,067.19 R$ 5,737,742.10
R$ 275,000.00 R$ 18,187.63 R$ 5,955,993.71
R$ 250,000.00 R$ 18,308.89 R$ 6,175,700.33
R$ 225,000.00 R$ 18,430.94 R$ 6,396,871.67
R$ 200,000.00 R$ 18,553.82 R$ 6,619,517.48
R$ 175,000.00 R$ 18,677.51 R$ 6,843,647.60
R$ 150,000.00 R$ 18,802.03 R$ 7,069,271.91
R$ 125,000.00 R$ 18,927.37 R$ 7,296,400.39
R$ 100,000.00 R$ 19,053.56 R$ 7,525,043.06
R$ 75,000.00 R$ 19,180.58 R$ 7,755,210.02
R$ 50,000.00 R$ 19,308.45 R$ 7,986,911.42
R$ 25,000.00 R$ 19,437.17 R$ 8,220,157.49
R$ - R$ 19,566.75 R$ 8,454,958.54