Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Aporte inicial = Qual o valor inicial você ira separar para começar a investir
Aporte mensal = O quanto você investirá todo mês
Rentabilidade mensal = O quanto sua aplicação rende , descontada
a inflação. Exemplo: se sua aplicação rende 1% ao mês e a inflação é de 0,55% no mesmo
período, então sua rentabilidade real é de 0,45%
Anos 1 2 3 4
Renda Mensal R$ 440.01 R$ 948.24 R$ 1,487.81 R$ 2,060.66
Liquido Acumulado R$ 122,883.72 R$ 252,204.72 R$ 388,391.76 R$ 531,868.31
Apenas Juros R$ 3,357.32 R$ 14,323.20 R$ 33,366.77 R$ 60,986.25
Retido IR R$ 503.60 R$ 2,148.48 R$ 5,005.02 R$ 9,147.94
Anos 11 12 13 14
Renda Mensal R$ 7,191.85 R$ 8,116.51 R$ 9,098.21 R$ 10,140.45
Liquido Acumulado R$ 1,781,795.86 R$ 2,002,332.92 R$ 2,235,362.03 R$ 2,481,653.66
Apenas Juros R$ 543,253.95 R$ 661,532.85 R$ 794,508.27 R$ 943,086.66
Retido IR R$ 81,488.09 R$ 99,229.93 R$ 119,176.24 R$ 141,463.00
Anos 21 22 23 24
Renda Mensal R$ 19,476.12 R$ 21,158.45 R$ 22,944.54 R$ 24,840.80
Liquido Acumulado R$ 4,652,523.77 R$ 5,039,019.04 R$ 5,448,242.30 R$ 5,881,595.35
Apenas Juros R$ 2,508,816.20 R$ 2,822,340.05 R$ 3,162,602.71 R$ 3,531,253.35
Retido IR R$ 376,322.43 R$ 423,351.01 R$ 474,390.41 R$ 529,688.00
Anos 31 32 33 34
Renda Mensal R$ 41,826.08 R$ 44,886.91 R$ 48,136.52 R$ 51,586.57
Liquido Acumulado R$ 9,728,025.34 R$ 10,416,464.44 R$ 11,146,254.76 R$ 11,919,946.74
Apenas Juros R$ 7,068,229.81 R$ 7,736,981.70 R$ 8,454,382.07 R$ 9,223,431.46
Retido IR R$ 1,060,234.47 R$ 1,160,547.25 R$ 1,268,157.31 R$ 1,383,514.72
Anos 41 42 43 44
Renda Mensal R$ 82,489.53 R$ 88,058.39 R$ 93,970.73 R$ 100,247.73
Liquido Acumulado R$ 18,814,884.92 R$ 20,052,679.63 R$ 21,365,708.60 R$ 22,758,612.14
Apenas Juros R$ 16,346,888.14 R$ 17,661,940.74 R$ 19,065,504.24 R$ 20,563,037.81
Retido IR R$ 2,452,033.22 R$ 2,649,291.11 R$ 2,859,825.64 R$ 3,084,455.67
5 6 7 8 9
R$ 2,668.84 R$ 3,314.54 R$ 4,000.06 R$ 4,727.86 R$ 5,500.55
R$ 683,083.98 R$ 842,516.11 R$ 1,010,671.46 R$ 1,188,088.06 R$ 1,375,337.13
R$ 97,710.57 R$ 144,101.30 R$ 200,754.66 R$ 268,303.60 R$ 347,420.15
R$ 14,656.59 R$ 21,615.20 R$ 30,113.20 R$ 40,245.54 R$ 52,113.02
15 16 17 18 19
R$ 11,246.98 R$ 12,421.76 R$ 13,668.99 R$ 14,993.15 R$ 16,398.98
R$ 2,742,025.82 R$ 3,017,346.97 R$ 3,308,539.12 R$ 3,616,581.17 R$ 3,942,512.37
R$ 1,108,230.38 R$ 1,290,961.14 R$ 1,492,363.67 R$ 1,713,589.61 R$ 1,955,861.61
R$ 166,234.56 R$ 193,644.17 R$ 223,854.55 R$ 257,038.44 R$ 293,379.24
25 26 27 28 29
R$ 26,854.01 R$ 28,991.40 R$ 31,260.61 R$ 33,669.78 R$ 36,227.55
R$ 6,340,566.47 R$ 6,826,735.72 R$ 7,341,780.63 R$ 7,887,482.18 R$ 8,465,731.21
R$ 3,930,042.91 R$ 4,360,830.26 R$ 4,825,588.98 R$ 5,326,414.33 R$ 5,865,530.84
R$ 589,506.44 R$ 654,124.54 R$ 723,838.35 R$ 798,962.15 R$ 879,829.63
35 36 37 38 39
R$ 55,249.40 R$ 59,138.15 R$ 63,266.75 R$ 67,649.99 R$ 72,303.58
R$ 12,740,248.16 R$ 13,610,033.77 R$ 14,532,355.65 R$ 15,510,454.13 R$ 16,547,769.38
R$ 10,047,315.48 R$ 10,929,416.20 R$ 11,873,324.30 R$ 12,882,851.92 R$ 13,962,046.33
R$ 1,507,097.32 R$ 1,639,412.43 R$ 1,780,998.64 R$ 1,932,427.79 R$ 2,094,306.95
45 46 47 48 49
R$ 106,911.87 R$ 113,987.05 R$ 121,498.61 R$ 129,473.46 R$ 137,940.19
R$ 24,236,316.71 R$ 25,804,052.67 R$ 27,467,372.95 R$ 29,232,172.98 R$ 31,104,711.82
R$ 22,160,337.31 R$ 23,863,556.08 R$ 25,679,227.00 R$ 27,614,285.86 R$ 29,676,096.26
R$ 3,324,050.60 R$ 3,579,533.41 R$ 3,851,884.05 R$ 4,142,142.88 R$ 4,451,414.44
10
R$ 6,320.90
R$ 1,573,025.11
R$ 438,817.78
R$ 65,822.67
20
R$ 17,891.52
R$ 4,287,436.10
R$ 2,220,477.76
R$ 333,071.66
30
R$ 38,943.07
R$ 9,078,535.17
R$ 6,445,300.20
R$ 966,795.03
40
R$ 77,244.19
R$ 17,647,953.77
R$ 15,115,204.43
R$ 2,267,280.66
50
R$ 146,929.13
R$ 33,091,634.56
R$ 31,872,475.95
R$ 4,780,871.39
Aporte inicial R$ 30.00
Aporte mensal R$ 10,000.00
Rentabilidade mensal 0.50%