Aporte inicial R$ 10,000 Renda mensal 30,518

Aporte mensal R$ 5,000 Retorno absoluto 339%

Inflação (a.a.) 4.0%
Yeld (a.a.) 8.0%

Posição Ações
Ano Aporte inicial Aporte mensal Aporte anual inicial das Preço por compradas
(R$) (R$) (R$) ações Ação (R$) (aportes)
2023 10,000 5,000 70,000 0 10.00 7,000
2024 5,000 60,000 7,560 10.40 5,769
2025 5,000 60,000 14,396 10.82 5,547
2026 5,000 60,000 21,538 11.25 5,334
2027 5,000 60,000 29,022 11.70 5,129
2028 5,000 60,000 36,883 12.17 4,932
2029 5,000 60,000 45,160 12.65 4,742
2030 5,000 60,000 53,894 13.16 4,560
2031 5,000 60,000 63,130 13.69 4,384
2032 5,000 60,000 72,915 14.23 4,216
2033 5,000 60,000 83,301 14.80 4,053
2034 5,000 60,000 94,342 15.39 3,897
2035 5,000 60,000 106,099 16.01 3,748
2036 5,000 60,000 118,634 16.65 3,603
2037 5,000 60,000 132,017 17.32 3,465
2038 5,000 60,000 146,320 18.01 3,332
2039 5,000 60,000 161,624 18.73 3,203
2040 5,000 60,000 178,014 19.48 3,080
2041 5,000 60,000 195,581 20.26 2,962
2042 5,000 60,000 214,427 21.07 2,848
TOTAL 1,210,000
 Dividendo Dividendos Posição Patrimônio
por ação recebidos Ações compradas final de (ações + div)
Yeld (%) (R$) (R$) (reinvestimento) ações (R$)
8.0% 0.80 5,600 560 7,560 81,200
8.0% 0.83 11,090 1,066 14,396 160,804
8.0% 0.87 17,256 1,595 21,538 250,215
8.0% 0.90 24,182 2,150 29,022 350,641
8.0% 0.94 31,961 2,732 36,883 463,440
8.0% 0.97 40,699 3,345 45,160 590,136
8.0% 1.01 50,513 3,992 53,894 732,441
8.0% 1.05 61,536 4,676 63,130 892,278
8.0% 1.09 73,918 5,401 72,915 1,071,806
8.0% 1.14 87,824 6,170 83,301 1,273,453
8.0% 1.18 103,444 6,988 94,342 1,499,942
8.0% 1.23 120,989 7,859 106,099 1,754,335
8.0% 1.28 140,694 8,788 118,634 2,040,069
8.0% 1.33 162,828 9,779 132,017 2,361,006
8.0% 1.39 187,688 10,839 146,320 2,721,482
8.0% 1.44 215,612 11,972 161,624 3,126,368
8.0% 1.50 246,975 13,186 178,014 3,581,137
8.0% 1.56 282,202 14,488 195,581 4,091,933
8.0% 1.62 321,770 15,883 214,427 4,665,659
8.0% 1.69 366,212 17,382 234,656 5,310,068
2,552,994 5,310,068