RENDA PASSIVA DESEJADA R$ 1,000.

00

RENDA MENSAL ATUAL R$ 4,500.00

ECONOMIA ATUAL (%) 3%
ECONOMIA ATUAL (r$) R$ 150.00

RENDIMENTO DA RENDA PASSIVA 4%

RENDIMENTO DAS APLICAÇÕES 8%

GRANDE OBJETIVO R$ 300,000.00

APORTE ANUAL RENDIMENTO ANUAL VALOR FINAL RENDA PASSIVA ATUAL RENDA PASSIVA ATUAL (mensal)
ANO 1 R$ 1,799.98 8% R$ 1,943.98 R$ 77.76 R$ 6.48
ANO 2 R$ 3,743.96 8% R$ 4,043.48 R$ 161.74 R$ 13.48
ANO 3 R$ 5,843.46 8% R$ 6,310.94 R$ 252.44 R$ 21.04
ANO 4 R$ 8,110.92 8% R$ 8,759.79 R$ 350.39 R$ 29.20
ANO 5 R$ 10,559.78 8% R$ 11,404.56 R$ 456.18 R$ 38.02
ANO 6 R$ 13,204.54 8% R$ 14,260.90 R$ 570.44 R$ 47.54
ANO 7 R$ 16,060.89 8% R$ 17,345.76 R$ 693.83 R$ 57.82
ANO 8 R$ 19,145.74 8% R$ 20,677.40 R$ 827.10 R$ 68.92
ANO 9 R$ 22,477.38 8% R$ 24,275.57 R$ 971.02 R$ 80.92
ANO 10 R$ 26,075.55 8% R$ 28,161.60 R$ 1,126.46 R$ 93.87
ANO 11 R$ 29,961.58 8% R$ 32,358.50 R$ 1,294.34 R$ 107.86
ANO 12 R$ 34,158.49 8% R$ 36,891.16 R$ 1,475.65 R$ 122.97
ANO 13 R$ 38,691.15 8% R$ 41,786.44 R$ 1,671.46 R$ 139.29
ANO 14 R$ 43,586.42 8% R$ 47,073.33 R$ 1,882.93 R$ 156.91
ANO 15 R$ 48,873.32 8% R$ 52,783.18 R$ 2,111.33 R$ 175.94
ANO 16 R$ 54,583.16 8% R$ 58,949.82 R$ 2,357.99 R$ 196.50
ANO 17 R$ 60,749.80 8% R$ 65,609.78 R$ 2,624.39 R$ 218.70
ANO 18 R$ 67,409.76 8% R$ 72,802.55 R$ 2,912.10 R$ 242.68
ANO 19 R$ 74,602.53 8% R$ 80,570.73 R$ 3,222.83 R$ 268.57
ANO 20 R$ 82,370.71 8% R$ 88,960.37 R$ 3,558.41 R$ 296.53
ANO 21 R$ 90,760.35 8% R$ 98,021.18 R$ 3,920.85 R$ 326.74
ANO 22 R$ 99,821.16 8% R$ 107,806.85 R$ 4,312.27 R$ 359.36
ANO 23 R$ 109,606.84 8% R$ 118,375.38 R$ 4,735.02 R$ 394.58
ANO 24 R$ 120,175.36 8% R$ 129,789.39 R$ 5,191.58 R$ 432.63
ANO 25 R$ 131,589.38 8% R$ 142,116.53 R$ 5,684.66 R$ 473.72
ANO 26 R$ 143,916.51 8% R$ 155,429.83 R$ 6,217.19 R$ 518.10
ANO 27 R$ 157,229.81 8% R$ 169,808.20 R$ 6,792.33 R$ 566.03
ANO 28 R$ 171,608.18 8% R$ 185,336.83 R$ 7,413.47 R$ 617.79
ANO 29 R$ 187,136.81 8% R$ 202,107.76 R$ 8,084.31 R$ 673.69
ANO 30 R$ 203,907.74 8% R$ 220,220.36 R$ 8,808.81 R$ 734.07
ANO 31 R$ 222,020.34 8% R$ 239,781.97 R$ 9,591.28 R$ 799.27
ANO 32 R$ 241,581.95 8% R$ 260,908.51 R$ 10,436.34 R$ 869.70
ANO 33 R$ 262,708.49 8% R$ 283,725.17 R$ 11,349.01 R$ 945.75
ANO 34 R$ 285,525.15 8% R$ 308,367.16 R$ 12,334.69 R$ 1,027.89
ANO 35 R$ 310,167.14 8% R$ 334,980.52 R$ 13,399.22 R$ 1,116.60
ANO 36 R$ 336,780.50 8% R$ 363,722.94 R$ 14,548.92 R$ 1,212.41
ANO 37 R$ 365,522.92 8% R$ 394,764.75 R$ 15,790.59 R$ 1,315.88
ANO 38 R$ 396,564.74 8% R$ 428,289.91 R$ 17,131.60 R$ 1,427.63
ANO 39 R$ 430,089.90 8% R$ 464,497.09 R$ 18,579.88 R$ 1,548.32
ANO 40 R$ 466,297.07 8% R$ 503,600.84 R$ 20,144.03 R$ 1,678.67
ANO 41 R$ 505,400.82 8% R$ 545,832.88 R$ 21,833.32 R$ 1,819.44
ANO 42 R$ 547,632.87 8% R$ 591,443.50 R$ 23,657.74 R$ 1,971.48
ANO 43 R$ 593,243.48 8% R$ 640,702.96 R$ 25,628.12 R$ 2,135.68
ANO 44 R$ 642,502.94 8% R$ 693,903.17 R$ 27,756.13 R$ 2,313.01
ANO 45 R$ 695,703.15 8% R$ 751,359.41 R$ 30,054.38 R$ 2,504.53
ANO 46 R$ 753,159.39 8% R$ 813,412.14 R$ 32,536.49 R$ 2,711.37
ANO 47 R$ 815,212.12 8% R$ 880,429.09 R$ 35,217.16 R$ 2,934.76
ANO 48 R$ 882,229.07 8% R$ 952,807.40 R$ 38,112.30 R$ 3,176.02
ANO 49 R$ 954,607.38 8% R$ 1,030,975.97 R$ 41,239.04 R$ 3,436.59
ANO 50 R$ 1,032,775.95 8% R$ 1,115,398.03 R$ 44,615.92 R$ 3,717.99
ANO 51 R$ 1,117,198.01 8% R$ 1,206,573.85 R$ 48,262.95 R$ 4,021.91
papel segmento cotação FFO Yield Dividendo Yield P/PV Valor de Mercado

HCTR11 125.51 6.66% 16.10% 1.07 2,549,410,000

HABT11 111.2 8.03% 16.05% 1.14 825,401,000

DEVA11 102.29 4.36% 15.52% 1.06 1,422,420,000

Títulos e Val.
KNHY11 Mob.
106.49 4.36% 14.06% 1.07 1,521,830,000
Títulos e Val.
KNIP11 Mob.
103.4 4.08% 13.96% 1.04 7,355,330,000

Títulos e Val.
VGIP11 Mob.
100.4 4.91% 13.63% 1.04 933,142,000
Títulos e Val.
KNSC11 Mob.
100.35 2.32% 13.34% 1.11 796,431,000
Títulos e Val.
RECR11 Mob.
103 7.71% 13.22% 1.08 2,498,670,000
Títulos e Val.
BCRI11 Mob.
110.31 5.56% 12.77% 1.03 690,306,000

TGAR11 119.33 7.04% 12.75% 0.9 1,349,570,000

Títulos e Val.
IRDM11 Mob.
108.35 4.34% 12.70% 1.1 3,580,380,000
Lajes
BBPO11 Corporativas
94.2 12.31% 12.46% 0.98 1,499,630,000
Títulos e Val.
CPTS11 Mob.
97.1 0.99% 12.45% 1.03 2,716,140,000
Títulos e Val.
CVBI11 Mob.
103.65 6.84% 12.13% 1.04 1,089,980,000
Títulos e Val.
VCJR11 Mob.
97.82 6.13% 11.84% 1.02 1,135,090,000
Lajes
VINO11 Corporativas
50.15 9.62% 11.74% 0.91 635,594,000
Títulos e Val.
VRTA11 Mob.
104.85 9.62% 11.72% 1.08 1,142,880,000

XPCI11 97.98 8.49% 11.24% 1.03 674,873,000

GALG11 Híbrido 99.69 9.61% 10.90% 1 559,563,000

Títulos e Val.
MCCI11 Mob.
101.72 6.73% 10.40% 1.04 1,263,090,000

SARE11 Híbrido 70.83 5.94% 10.37% 0.71 654,068,000

RZTR11 Híbrido 103.49 6.95% 10.15% 1.03 1,143,360,000

Títulos e Val.
HGCR11 Mob.
104.82 6.69% 9.82% 1.02 1,296,880,000
Títulos e Val.
RBRR11 Mob.
99.61 4.11% 9.73% 0.99 1,032,190,000
Títulos e Val.
RBRF11 Mob.
74.99 4.65% 9.54% 0.86 1,025,920,000

Títulos e Val.
HFOF11 Mob.
80 9.76% 9.52% 0.92 1,838,960,000

SDIL11 Logística 87.97 7.64% 8.79% 0.9 562,573,000

TRXF11 Híbrido 101 5.58% 8.62% 0.99 731,726,000

Lajes
HGRE11 Corporativas
132 5.87% 8.21% 0.8 1,559,950,000
Títulos e Val.
BCFF11 Mob.
74.4 4.82% 8.19% 0.94 1,873,870,000
JSRE11 Híbrido 78.31 8.41% 8.07% 0.69 1,626,290,000

BRCR11 Híbrido 69.95 8.43% 8.03% 0.66 1,863,340,000

GGRC11 Logística 116.02 9.01% 7.97% 0.88 900,133,000

HGLG11 Logística 168.04 7.08% 7.96% 1.13 3,581,510,000

BTLG11 Híbrido 105.3 4.82% 7.78% 1.05 1,603,610,000

HGRU11 Híbrido 113.99 7.22% 7.57% 0.96 2,098,150,000

MALL11 Shoppings 94 9.57% 7.44% 0.86 710,673,000
XPLG11 100.15 8.18% 7.29% 0.91 2,714,170,000
VILG11 Logística 101.65 5.92% 7.02% 0.89 1,524,490,000

LVBI11 Logística 101.92 6.50% 7.01% 0.89 1,200,130,000

BRCO11 Logística 95.86 6.87% 7.01% 0.81 1,416,690,000

Lajes
PVBI11 Corporativas
87.5 6.97% 6.81% 0.88 878,456,000

HSML11 Shoppings 76.85 6.79% 6.61% 0.8 1,212,740,000

HSRE11 Híbrido 100 6.12% 6.58% 1.03 851,806,000

KNRI11 Híbrido 132.99 6.47% 6.54% 0.84 3,212,660,000

VISC11 Shoppings 101.14 4.13% 5.91% 0.87 1,789,800,000

XPML11 Shoppings 94.5 4.26% 5.90% 0.93 1,765,410,000

Títulos e Val.
KNCR11 Mob.
100.3 4.34% 5.40% 0.99 3,921,440,000

HGBS11 Shoppings 168.99 7.00% 5.25% 0.79 1,689,900,000

Liquidez Qtde de imoveis Preço do m2 Aluguel por m2 Cap Rate Vacancia Média

7,838,060 0 0 0 0.00% 0.00%

3,056,270 0 0 0 0.00% 0.00%

6,810,680 0 0 0 0.00% 0.00%

3,242,670 0 0 0 0.00% 0.00%

13,319,300 0 0 0 0.00% 0.00%

3,669,450 0 0 0 0.00% 0.00%

3,699,790 0 0 0 0.00% 0.00%

6,491,480 0 0 0 0.00% 0.00%

1,111,540 0 0 0 0.00% 0.00%

2,973,220 5 68.02 0.96 1.41% 0.00%

9,513,920 0 0 0 0.00% 0.00%
1,224,450 63 3,778.54 570.14 15.09% 0.00%
7,806,920 0 0 0 0.00% 0.00%
4,136,680 0 0 0 0.00% 0.00%
1,183,960 0 0 0 0.00% 0.00%
3,022,410 9 21,895.30 1,106.09 5.05% 0.68%

2,295,910 0 0 0 0.00% 0.00%

2,265,660 0 0 0 0.00% 0.00%

1,646,170 6 1,063.66 76.29 7.17% 0.00%

4,631,950 0 0 0 0.00% 0.00%

1,000,340 2 4,396.31 481.06 10.94% 0.00%

3,437,000 11 3.13 0.25 7.97% 0.00%

2,180,840 0 0 0 0.00% 0.00%

2,938,670 0 0 0 0.00% 0.00%

2,978,750 0 0 0 0.00% 0.00%

1,443,300 0 0 0 0.00% 0.00%

1,005,990 5 1,794.64 119.57 6.66% 7.27%

2,057,000 25 2,280.47 185.49 8.13% 0.00%

2,482,840 20 7,469.30 572.52 7.66% 22.89%

3,300,370 0 0 0 0.00% 0.00%

2,164,160 6 13,662.10 1,159.78 8.49% 14.77%

2,039,500 9 11,837.30 1,214.78 10.26% 15.61%

1,374,700 19 1,052.43 95.22 9.05% 0.00%

5,315,930 16 3,946.60 218.17 5.53% 7.52%

4,287,390 11 5,039.27 177.2 3.52% 0.00%

4,423,040 81 7,315.37 555.39 7.59% 0.00%

1,357,760 5 4,185.18 427.33 10.21% 5.36%
5,238,200 15 2,047.65 190.88 9.32% 0.78%
4,543,530 15 2,753.13 179.82 6.53% 0.00%

2,472,730 9 3,093.84 227.57 7.36% 0.00%

3,359,100 11 3,133.48 261.65 8.35% 2.65%

2,346,390 4 12,247.20 736.01 6.01% 0.00%

1,942,170 5 7,689.44 413.77 5.38% 3.83%

1,112,930 27 8,320.11 743.5 8.94% 0.00%

4,126,330 19 4,429.79 356.2 8.04% 0.16%

2,162,830 19 2,542.74 136.27 5.36% 8.08%

3,702,930 10 5,198.98 290.11 5.58% 4.83%

8,519,850 0 0 0 0.00% 0.00%

1,507,840 12 3,253.51 148.51 4.56% 5.39%