Vous êtes sur la page 1sur 25

126704656.xls.

ms_office
Financiamento
N parcelas
Taxa mensal
Amortizao
N Parcela
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

SAC
350,000.00
300
mensais
0.9489%
12%
1,166.67
Prestao
4,487.74
4,476.67
4,465.60
4,454.53
4,443.46
4,432.39
4,421.32
4,410.25
4,399.18
4,388.11
4,377.04
4,365.97
4,354.90
4,343.83
4,332.76
4,321.69
4,310.62
4,299.55
4,288.48
4,277.41
4,266.34
4,255.27
4,244.20
4,233.13
4,222.06
4,210.99
4,199.92
4,188.85
4,177.78
4,166.71
4,155.64
4,144.57
4,133.50
4,122.43
4,111.36
4,100.29
4,089.21
4,078.14
4,067.07
4,056.00
4,044.93
4,033.86
4,022.79
4,011.72
4,000.65
3,989.58
3,978.51
3,967.44

Amortizao
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67

Juros

Saldo
Corrigido

3,321.08
3,310.01
3,298.94
3,287.87
3,276.80
3,265.73
3,254.66
3,243.59
3,232.52
3,221.45
3,210.37
3,199.30
3,188.23
3,177.16
3,166.09
3,155.02
3,143.95
3,132.88
3,121.81
3,110.74
3,099.67
3,088.60
3,077.53
3,066.46
3,055.39
3,044.32
3,033.25
3,022.18
3,011.11
3,000.04
2,988.97
2,977.90
2,966.83
2,955.76
2,944.69
2,933.62
2,922.55
2,911.48
2,900.41
2,889.34
2,878.27
2,867.20
2,856.13
2,845.06
2,833.99
2,822.92
2,811.85
2,800.78

350,000.00
348,833.33
347,666.67
346,500.00
345,333.33
344,166.67
343,000.00
341,833.33
340,666.67
339,500.00
338,333.33
337,166.67
336,000.00
334,833.33
333,666.67
332,500.00
331,333.33
330,166.67
329,000.00
327,833.33
326,666.67
325,500.00
324,333.33
323,166.67
322,000.00
320,833.33
319,666.67
318,500.00
317,333.33
316,166.67
315,000.00
313,833.33
312,666.67
311,500.00
310,333.33
309,166.67
308,000.00
306,833.33
305,666.67
304,500.00
303,333.33
302,166.67
301,000.00
299,833.33
298,666.67
297,500.00
296,333.33
295,166.67

Professor Reinaldo da Costa Gomes


reinaldocgomes@uol.com.br

Saldo
Devedor
350,000.00
348,833.33
347,666.67
346,500.00
345,333.33
344,166.67
343,000.00
341,833.33
340,666.67
339,500.00
338,333.33
337,166.67
336,000.00
334,833.33
333,666.67
332,500.00
331,333.33
330,166.67
329,000.00
327,833.33
326,666.67
325,500.00
324,333.33
323,166.67
322,000.00
320,833.33
319,666.67
318,500.00
317,333.33
316,166.67
315,000.00
313,833.33
312,666.67
311,500.00
310,333.33
309,166.67
308,000.00
306,833.33
305,666.67
304,500.00
303,333.33
302,166.67
301,000.00
299,833.33
298,666.67
297,500.00
296,333.33
295,166.67
294,000.00

Correo
Monetria
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%
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%
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%

1 de 25 pginas

126704656.xls.ms_office

N Parcela
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102

SAC

Prestao
3,956.37
3,945.30
3,934.23
3,923.16
3,912.09
3,901.02
3,889.95
3,878.88
3,867.81
3,856.74
3,845.67
3,834.60
3,823.53
3,812.46
3,801.39
3,790.32
3,779.25
3,768.18
3,757.11
3,746.04
3,734.97
3,723.90
3,712.83
3,701.76
3,690.69
3,679.62
3,668.55
3,657.47
3,646.40
3,635.33
3,624.26
3,613.19
3,602.12
3,591.05
3,579.98
3,568.91
3,557.84
3,546.77
3,535.70
3,524.63
3,513.56
3,502.49
3,491.42
3,480.35
3,469.28
3,458.21
3,447.14
3,436.07
3,425.00
3,413.93
3,402.86
3,391.79
3,380.72
3,369.65

Amortizao
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67

Juros
2,789.71
2,778.63
2,767.56
2,756.49
2,745.42
2,734.35
2,723.28
2,712.21
2,701.14
2,690.07
2,679.00
2,667.93
2,656.86
2,645.79
2,634.72
2,623.65
2,612.58
2,601.51
2,590.44
2,579.37
2,568.30
2,557.23
2,546.16
2,535.09
2,524.02
2,512.95
2,501.88
2,490.81
2,479.74
2,468.67
2,457.60
2,446.53
2,435.46
2,424.39
2,413.32
2,402.25
2,391.18
2,380.11
2,369.04
2,357.97
2,346.89
2,335.82
2,324.75
2,313.68
2,302.61
2,291.54
2,280.47
2,269.40
2,258.33
2,247.26
2,236.19
2,225.12
2,214.05
2,202.98

Saldo
Corrigido
294,000.00
292,833.33
291,666.67
290,500.00
289,333.33
288,166.67
287,000.00
285,833.33
284,666.67
283,500.00
282,333.33
281,166.67
280,000.00
278,833.33
277,666.67
276,500.00
275,333.33
274,166.67
273,000.00
271,833.33
270,666.67
269,500.00
268,333.33
267,166.67
266,000.00
264,833.33
263,666.67
262,500.00
261,333.33
260,166.67
259,000.00
257,833.33
256,666.67
255,500.00
254,333.33
253,166.67
252,000.00
250,833.33
249,666.67
248,500.00
247,333.33
246,166.67
245,000.00
243,833.33
242,666.67
241,500.00
240,333.33
239,166.67
238,000.00
236,833.33
235,666.67
234,500.00
233,333.33
232,166.67

Professor Reinaldo da Costa Gomes


reinaldocgomes@uol.com.br

Saldo
Devedor
292,833.33
291,666.67
290,500.00
289,333.33
288,166.67
287,000.00
285,833.33
284,666.67
283,500.00
282,333.33
281,166.67
280,000.00
278,833.33
277,666.67
276,500.00
275,333.33
274,166.67
273,000.00
271,833.33
270,666.67
269,500.00
268,333.33
267,166.67
266,000.00
264,833.33
263,666.67
262,500.00
261,333.33
260,166.67
259,000.00
257,833.33
256,666.67
255,500.00
254,333.33
253,166.67
252,000.00
250,833.33
249,666.67
248,500.00
247,333.33
246,166.67
245,000.00
243,833.33
242,666.67
241,500.00
240,333.33
239,166.67
238,000.00
236,833.33
235,666.67
234,500.00
233,333.33
232,166.67
231,000.00

Correo
Monetria
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%
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%
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%

2 de 25 pginas

126704656.xls.ms_office

N Parcela
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156

SAC

Prestao
3,358.58
3,347.51
3,336.44
3,325.37
3,314.30
3,303.23
3,292.16
3,281.09
3,270.02
3,258.95
3,247.88
3,236.80
3,225.73
3,214.66
3,203.59
3,192.52
3,181.45
3,170.38
3,159.31
3,148.24
3,137.17
3,126.10
3,115.03
3,103.96
3,092.89
3,081.82
3,070.75
3,059.68
3,048.61
3,037.54
3,026.47
3,015.40
3,004.33
2,993.26
2,982.19
2,971.12
2,960.05
2,948.98
2,937.91
2,926.84
2,915.77
2,904.70
2,893.63
2,882.56
2,871.49
2,860.42
2,849.35
2,838.28
2,827.21
2,816.14
2,805.06
2,793.99
2,782.92
2,771.85

Amortizao
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67

Juros
2,191.91
2,180.84
2,169.77
2,158.70
2,147.63
2,136.56
2,125.49
2,114.42
2,103.35
2,092.28
2,081.21
2,070.14
2,059.07
2,048.00
2,036.93
2,025.86
2,014.79
2,003.72
1,992.65
1,981.58
1,970.51
1,959.44
1,948.37
1,937.30
1,926.22
1,915.15
1,904.08
1,893.01
1,881.94
1,870.87
1,859.80
1,848.73
1,837.66
1,826.59
1,815.52
1,804.45
1,793.38
1,782.31
1,771.24
1,760.17
1,749.10
1,738.03
1,726.96
1,715.89
1,704.82
1,693.75
1,682.68
1,671.61
1,660.54
1,649.47
1,638.40
1,627.33
1,616.26
1,605.19

Saldo
Corrigido
231,000.00
229,833.33
228,666.67
227,500.00
226,333.33
225,166.67
224,000.00
222,833.33
221,666.67
220,500.00
219,333.33
218,166.67
217,000.00
215,833.33
214,666.67
213,500.00
212,333.33
211,166.67
210,000.00
208,833.33
207,666.67
206,500.00
205,333.33
204,166.67
203,000.00
201,833.33
200,666.67
199,500.00
198,333.33
197,166.67
196,000.00
194,833.33
193,666.67
192,500.00
191,333.33
190,166.67
189,000.00
187,833.33
186,666.67
185,500.00
184,333.33
183,166.67
182,000.00
180,833.33
179,666.67
178,500.00
177,333.33
176,166.67
175,000.00
173,833.33
172,666.67
171,500.00
170,333.33
169,166.67

Professor Reinaldo da Costa Gomes


reinaldocgomes@uol.com.br

Saldo
Devedor
229,833.33
228,666.67
227,500.00
226,333.33
225,166.67
224,000.00
222,833.33
221,666.67
220,500.00
219,333.33
218,166.67
217,000.00
215,833.33
214,666.67
213,500.00
212,333.33
211,166.67
210,000.00
208,833.33
207,666.67
206,500.00
205,333.33
204,166.67
203,000.00
201,833.33
200,666.67
199,500.00
198,333.33
197,166.67
196,000.00
194,833.33
193,666.67
192,500.00
191,333.33
190,166.67
189,000.00
187,833.33
186,666.67
185,500.00
184,333.33
183,166.67
182,000.00
180,833.33
179,666.67
178,500.00
177,333.33
176,166.67
175,000.00
173,833.33
172,666.67
171,500.00
170,333.33
169,166.67
168,000.00

Correo
Monetria
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%
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%
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%

3 de 25 pginas

126704656.xls.ms_office

N Parcela
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210

SAC

Prestao
2,760.78
2,749.71
2,738.64
2,727.57
2,716.50
2,705.43
2,694.36
2,683.29
2,672.22
2,661.15
2,650.08
2,639.01
2,627.94
2,616.87
2,605.80
2,594.73
2,583.66
2,572.59
2,561.52
2,550.45
2,539.38
2,528.31
2,517.24
2,506.17
2,495.10
2,484.03
2,472.96
2,461.89
2,450.82
2,439.75
2,428.68
2,417.61
2,406.54
2,395.47
2,384.40
2,373.32
2,362.25
2,351.18
2,340.11
2,329.04
2,317.97
2,306.90
2,295.83
2,284.76
2,273.69
2,262.62
2,251.55
2,240.48
2,229.41
2,218.34
2,207.27
2,196.20
2,185.13
2,174.06

Amortizao
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67

Juros
1,594.12
1,583.05
1,571.98
1,560.91
1,549.84
1,538.77
1,527.70
1,516.63
1,505.56
1,494.48
1,483.41
1,472.34
1,461.27
1,450.20
1,439.13
1,428.06
1,416.99
1,405.92
1,394.85
1,383.78
1,372.71
1,361.64
1,350.57
1,339.50
1,328.43
1,317.36
1,306.29
1,295.22
1,284.15
1,273.08
1,262.01
1,250.94
1,239.87
1,228.80
1,217.73
1,206.66
1,195.59
1,184.52
1,173.45
1,162.38
1,151.31
1,140.24
1,129.17
1,118.10
1,107.03
1,095.96
1,084.89
1,073.82
1,062.74
1,051.67
1,040.60
1,029.53
1,018.46
1,007.39

Saldo
Corrigido
168,000.00
166,833.33
165,666.67
164,500.00
163,333.33
162,166.67
161,000.00
159,833.33
158,666.67
157,500.00
156,333.33
155,166.67
154,000.00
152,833.33
151,666.67
150,500.00
149,333.33
148,166.67
147,000.00
145,833.33
144,666.67
143,500.00
142,333.33
141,166.67
140,000.00
138,833.33
137,666.67
136,500.00
135,333.33
134,166.67
133,000.00
131,833.33
130,666.67
129,500.00
128,333.33
127,166.67
126,000.00
124,833.33
123,666.67
122,500.00
121,333.33
120,166.67
119,000.00
117,833.33
116,666.67
115,500.00
114,333.33
113,166.67
112,000.00
110,833.33
109,666.67
108,500.00
107,333.33
106,166.67

Professor Reinaldo da Costa Gomes


reinaldocgomes@uol.com.br

Saldo
Devedor
166,833.33
165,666.67
164,500.00
163,333.33
162,166.67
161,000.00
159,833.33
158,666.67
157,500.00
156,333.33
155,166.67
154,000.00
152,833.33
151,666.67
150,500.00
149,333.33
148,166.67
147,000.00
145,833.33
144,666.67
143,500.00
142,333.33
141,166.67
140,000.00
138,833.33
137,666.67
136,500.00
135,333.33
134,166.67
133,000.00
131,833.33
130,666.67
129,500.00
128,333.33
127,166.67
126,000.00
124,833.33
123,666.67
122,500.00
121,333.33
120,166.67
119,000.00
117,833.33
116,666.67
115,500.00
114,333.33
113,166.67
112,000.00
110,833.33
109,666.67
108,500.00
107,333.33
106,166.67
105,000.00

Correo
Monetria
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%
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%
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%

4 de 25 pginas

126704656.xls.ms_office

N Parcela
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264

SAC

Prestao
2,162.99
2,151.92
2,140.85
2,129.78
2,118.71
2,107.64
2,096.57
2,085.50
2,074.43
2,063.36
2,052.29
2,041.22
2,030.15
2,019.08
2,008.01
1,996.94
1,985.87
1,974.80
1,963.73
1,952.66
1,941.58
1,930.51
1,919.44
1,908.37
1,897.30
1,886.23
1,875.16
1,864.09
1,853.02
1,841.95
1,830.88
1,819.81
1,808.74
1,797.67
1,786.60
1,775.53
1,764.46
1,753.39
1,742.32
1,731.25
1,720.18
1,709.11
1,698.04
1,686.97
1,675.90
1,664.83
1,653.76
1,642.69
1,631.62
1,620.55
1,609.48
1,598.41
1,587.34
1,576.27

Amortizao
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67

Juros
996.32
985.25
974.18
963.11
952.04
940.97
929.90
918.83
907.76
896.69
885.62
874.55
863.48
852.41
841.34
830.27
819.20
808.13
797.06
785.99
774.92
763.85
752.78
741.71
730.64
719.57
708.50
697.43
686.36
675.29
664.22
653.15
642.07
631.00
619.93
608.86
597.79
586.72
575.65
564.58
553.51
542.44
531.37
520.30
509.23
498.16
487.09
476.02
464.95
453.88
442.81
431.74
420.67
409.60

Saldo
Corrigido
105,000.00
103,833.33
102,666.67
101,500.00
100,333.33
99,166.67
98,000.00
96,833.33
95,666.67
94,500.00
93,333.33
92,166.67
91,000.00
89,833.33
88,666.67
87,500.00
86,333.33
85,166.67
84,000.00
82,833.33
81,666.67
80,500.00
79,333.33
78,166.67
77,000.00
75,833.33
74,666.67
73,500.00
72,333.33
71,166.67
70,000.00
68,833.33
67,666.67
66,500.00
65,333.33
64,166.67
63,000.00
61,833.33
60,666.67
59,500.00
58,333.33
57,166.67
56,000.00
54,833.33
53,666.67
52,500.00
51,333.33
50,166.67
49,000.00
47,833.33
46,666.67
45,500.00
44,333.33
43,166.67

Professor Reinaldo da Costa Gomes


reinaldocgomes@uol.com.br

Saldo
Devedor
103,833.33
102,666.67
101,500.00
100,333.33
99,166.67
98,000.00
96,833.33
95,666.67
94,500.00
93,333.33
92,166.67
91,000.00
89,833.33
88,666.67
87,500.00
86,333.33
85,166.67
84,000.00
82,833.33
81,666.67
80,500.00
79,333.33
78,166.67
77,000.00
75,833.33
74,666.67
73,500.00
72,333.33
71,166.67
70,000.00
68,833.33
67,666.67
66,500.00
65,333.33
64,166.67
63,000.00
61,833.33
60,666.67
59,500.00
58,333.33
57,166.67
56,000.00
54,833.33
53,666.67
52,500.00
51,333.33
50,166.67
49,000.00
47,833.33
46,666.67
45,500.00
44,333.33
43,166.67
42,000.00

Correo
Monetria
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%
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%
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%

5 de 25 pginas

126704656.xls.ms_office

SAC

N Parcela

Prestao

265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300

1,565.20
1,554.13
1,543.06
1,531.99
1,520.91
1,509.84
1,498.77
1,487.70
1,476.63
1,465.56
1,454.49
1,443.42
1,432.35
1,421.28
1,410.21
1,399.14
1,388.07
1,377.00
1,365.93
1,354.86
1,343.79
1,332.72
1,321.65
1,310.58
1,299.51
1,288.44
1,277.37
1,266.30
1,255.23
1,244.16
1,233.09
1,222.02
1,210.95
1,199.88
1,188.81
1,177.74
849,822.17

Amortizao
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
1,166.67
350,000.00

Juros
398.53
387.46
376.39
365.32
354.25
343.18
332.11
321.04
309.97
298.90
287.83
276.76
265.69
254.62
243.55
232.48
221.41
210.33
199.26
188.19
177.12
166.05
154.98
143.91
132.84
121.77
110.70
99.63
88.56
77.49
66.42
55.35
44.28
33.21
22.14
11.07
499,822.17

Saldo
Corrigido
42,000.00
40,833.33
39,666.67
38,500.00
37,333.33
36,166.67
35,000.00
33,833.33
32,666.67
31,500.00
30,333.33
29,166.67
28,000.00
26,833.33
25,666.67
24,500.00
23,333.33
22,166.67
21,000.00
19,833.33
18,666.67
17,500.00
16,333.33
15,166.67
14,000.00
12,833.33
11,666.67
10,500.00
9,333.33
8,166.67
7,000.00
5,833.33
4,666.67
3,500.00
2,333.33
1,166.67

Professor Reinaldo da Costa Gomes


reinaldocgomes@uol.com.br

Saldo
Correo
Devedor
Monetria
40,833.33
0.00%
39,666.67
0.00%
38,500.00
0.00%
37,333.33
0.00%
36,166.67
0.00%
35,000.00
0.00%
33,833.33
0.00%
32,666.67
0.00%
31,500.00
0.00%
30,333.33
0.00%
29,166.67
0.00%
28,000.00
0.00%
26,833.33
0.00%
25,666.67
0.00%
24,500.00
0.00%
23,333.33
0.00%
22,166.67
0.00%
21,000.00
0.00%
19,833.33
0.00%
18,666.67
0.00%
17,500.00
0.00%
16,333.33
0.00%
15,166.67
0.00%
14,000.00
0.00%
12,833.33
0.00%
11,666.67
0.00%
10,500.00
0.00%
9,333.33
0.00%
8,166.67
0.00%
7,000.00
0.00%
5,833.33
0.00%
4,666.67
0.00%
3,500.00
0.00%
2,333.33
0.00%
1,166.67
0.00%
(0.00)
0.00%

6 de 25 pginas

126704656.xls.ms_office
Financiamento
N parcelas
Taxa mensal
Parcela
N Parcela
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

Tabela Price
35,000.00
72
mensais
1.9900%
12.00%
918.89
Prestao

Amortizao

918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89

222.39
226.82
231.33
235.93
240.63
245.42
250.30
255.28
260.36
265.54
270.83
276.22
281.71
287.32
293.04
298.87
304.82
310.88
317.07
323.38
329.81
336.38
343.07
349.90
356.86
363.96
371.21
378.59
386.13
393.81
401.65
409.64
417.79
426.11
434.59
443.23
452.05
461.05
470.23
479.58
489.13
498.86
508.79
518.91
529.24
539.77
550.51
561.47
572.64
584.04

Juros
696.50
692.07
687.56
682.96
678.26
673.47
668.59
663.61
658.53
653.35
648.06
642.67
637.18
631.57
625.85
620.02
614.07
608.01
601.82
595.51
589.08
582.51
575.82
568.99
562.03
554.93
547.69
540.30
532.76
525.08
517.24
509.25
501.10
492.78
484.31
475.66
466.84
457.84
448.67
439.31
429.76
420.03
410.10
399.98
389.65
379.12
368.38
357.42
346.25
334.86

Saldo
Corrigido
35,000.00
34,777.61
34,550.79
34,319.46
34,083.53
33,842.90
33,597.48
33,347.18
33,091.90
32,831.54
32,565.99
32,295.16
32,018.95
31,737.23
31,449.91
31,156.87
30,858.01
30,553.19
30,242.31
29,925.24
29,601.86
29,272.04
28,935.67
28,592.60
28,242.70
27,885.84
27,521.87
27,150.67
26,772.07
26,385.95
25,992.14
25,590.49
25,180.85
24,763.06
24,336.95
23,902.36
23,459.13
23,007.07
22,546.02
22,075.80
21,596.22
21,107.09
20,608.23
20,099.44
19,580.53
19,051.29
18,511.52
17,961.01
17,399.54
16,826.90

Professor Reinaldo da Costa Gomes


reinaldocgomes@uol.com.br

Saldo
Devedor
35,000.00
34,777.61
34,550.79
34,319.46
34,083.53
33,842.90
33,597.48
33,347.18
33,091.90
32,831.54
32,565.99
32,295.16
32,018.95
31,737.23
31,449.91
31,156.87
30,858.01
30,553.19
30,242.31
29,925.24
29,601.86
29,272.04
28,935.67
28,592.60
28,242.70
27,885.84
27,521.87
27,150.67
26,772.07
26,385.95
25,992.14
25,590.49
25,180.85
24,763.06
24,336.95
23,902.36
23,459.13
23,007.07
22,546.02
22,075.80
21,596.22
21,107.09
20,608.23
20,099.44
19,580.53
19,051.29
18,511.52
17,961.01
17,399.54
16,826.90
16,242.87

Correo
Monetria
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%
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%
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%

7 de 25 pginas

126704656.xls.ms_office

N Parcela
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106

Tabela Price

Prestao

Amortizao

918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89

595.66
607.51
619.60
631.93
644.51
657.33
670.41
683.75
697.36
711.24
725.39
739.83
754.55
769.57
784.88
800.50
816.43
832.68
849.25
866.15
883.38
900.96
918.89
937.18
955.83
974.85
994.25
1,014.03
1,034.21
1,054.79
1,075.78
1,097.19
1,119.03
1,141.29
1,164.01
1,187.17
1,210.79
1,234.89
1,259.46
1,284.53
1,310.09
1,336.16
1,362.75
1,389.87
1,417.53
1,445.73
1,474.51
1,503.85
1,533.77
1,564.30
1,595.43
1,627.17
1,659.56
1,692.58
1,726.26
1,760.62

Juros
323.23
311.38
299.29
286.96
274.38
261.56
248.48
235.14
221.53
207.65
193.50
179.06
164.34
149.33
134.01
118.39
102.46
86.22
69.64
52.74
35.51
17.93
(0.00)
(18.29)
(36.94)
(55.96)
(75.36)
(95.14)
(115.32)
(135.90)
(156.89)
(178.30)
(200.13)
(222.40)
(245.11)
(268.28)
(291.90)
(316.00)
(340.57)
(365.64)
(391.20)
(417.27)
(443.86)
(470.98)
(498.64)
(526.84)
(555.61)
(584.96)
(614.88)
(645.41)
(676.53)
(708.28)
(740.66)
(773.69)
(807.37)
(841.72)

Saldo
Corrigido
16,242.87
15,647.21
15,039.70
14,420.10
13,788.16
13,143.66
12,486.33
11,815.91
11,132.16
10,434.80
9,723.56
8,998.17
8,258.34
7,503.79
6,734.22
5,949.34
5,148.84
4,332.41
3,499.74
2,650.49
1,784.34
900.96
(0.00)
(918.89)
(1,856.07)
(2,811.90)
(3,786.74)
(4,780.99)
(5,795.02)
(6,829.24)
(7,884.03)
(8,959.81)
(10,057.00)
(11,176.03)
(12,317.32)
(13,481.33)
(14,668.50)
(15,879.29)
(17,114.18)
(18,373.64)
(19,658.17)
(20,968.26)
(22,304.42)
(23,667.17)
(25,057.04)
(26,474.56)
(27,920.30)
(29,394.80)
(30,898.65)
(32,432.42)
(33,996.72)
(35,592.15)
(37,219.32)
(38,878.88)
(40,571.46)
(42,297.72)

Professor Reinaldo da Costa Gomes


reinaldocgomes@uol.com.br

Saldo
Correo
Devedor
Monetria
15,647.21
0.00%
15,039.70
0.00%
14,420.10
0.00%
13,788.16
0.00%
13,143.66
0.00%
12,486.33
0.00%
11,815.91
0.00%
11,132.16
0.00%
10,434.80
0.00%
9,723.56
0.00%
8,998.17
0.00%
8,258.34
0.00%
7,503.79
0.00%
6,734.22
0.00%
5,949.34
0.00%
5,148.84
0.00%
4,332.41
0.00%
3,499.74
0.00%
2,650.49
0.00%
1,784.34
0.00%
900.96
0.00%
(0.00)
0.00%
(918.89)
0.00%
(1,856.07)
0.00%
(2,811.90)
0.00%
(3,786.74)
0.00%
(4,780.99)
0.00%
(5,795.02)
0.00%
(6,829.24)
0.00%
(7,884.03)
0.00%
(8,959.81)
0.00%
(10,057.00)
0.00%
(11,176.03)
0.00%
(12,317.32)
0.00%
(13,481.33)
0.00%
(14,668.50)
0.00%
(15,879.29)
0.00%
(17,114.18)
0.00%
(18,373.64)
0.00%
(19,658.17)
0.00%
(20,968.26)
0.00%
(22,304.42)
0.00%
(23,667.17)
0.00%
(25,057.04)
0.00%
(26,474.56)
0.00%
(27,920.30)
0.00%
(29,394.80)
0.00%
(30,898.65)
0.00%
(32,432.42)
0.00%
(33,996.72)
0.00%
(35,592.15)
0.00%
(37,219.32)
0.00%
(38,878.88)
0.00%
(40,571.46)
0.00%
(42,297.72)
0.00%
(44,058.34)
0.00%

8 de 25 pginas

126704656.xls.ms_office

N Parcela
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162

Tabela Price

Prestao

Amortizao

918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89

1,795.65
1,831.39
1,867.83
1,905.00
1,942.91
1,981.57
2,021.01
2,061.22
2,102.24
2,144.08
2,186.74
2,230.26
2,274.64
2,319.91
2,366.07
2,413.16
2,461.18
2,510.16
2,560.11
2,611.06
2,663.02
2,716.01
2,770.06
2,825.18
2,881.41
2,938.75
2,997.23
3,056.87
3,117.70
3,179.75
3,243.02
3,307.56
3,373.38
3,440.51
3,508.98
3,578.80
3,650.02
3,722.66
3,796.74
3,872.29
3,949.35
4,027.94
4,108.10
4,189.85
4,273.23
4,358.27
4,445.00
4,533.45
4,623.67
4,715.68
4,809.52
4,905.23
5,002.84
5,102.40
5,203.94
5,307.50

Juros
(876.76)
(912.49)
(948.94)
(986.11)
(1,024.02)
(1,062.68)
(1,102.12)
(1,142.33)
(1,183.35)
(1,225.19)
(1,267.85)
(1,311.37)
(1,355.75)
(1,401.02)
(1,447.18)
(1,494.27)
(1,542.29)
(1,591.27)
(1,641.22)
(1,692.17)
(1,744.13)
(1,797.12)
(1,851.17)
(1,906.29)
(1,962.51)
(2,019.85)
(2,078.34)
(2,137.98)
(2,198.81)
(2,260.85)
(2,324.13)
(2,388.67)
(2,454.49)
(2,521.62)
(2,590.08)
(2,659.91)
(2,731.13)
(2,803.77)
(2,877.85)
(2,953.40)
(3,030.46)
(3,109.05)
(3,189.21)
(3,270.96)
(3,354.34)
(3,439.38)
(3,526.11)
(3,614.56)
(3,704.78)
(3,796.79)
(3,890.63)
(3,986.34)
(4,083.95)
(4,183.51)
(4,285.05)
(4,388.61)

Saldo
Corrigido
(44,058.34)
(45,853.99)
(47,685.37)
(49,553.20)
(51,458.20)
(53,401.11)
(55,382.69)
(57,403.69)
(59,464.92)
(61,567.16)
(63,711.24)
(65,897.98)
(68,128.24)
(70,402.89)
(72,722.80)
(75,088.87)
(77,502.03)
(79,963.21)
(82,473.37)
(85,033.48)
(87,644.54)
(90,307.56)
(93,023.57)
(95,793.63)
(98,618.81)
(101,500.22)
(104,438.96)
(107,436.19)
(110,493.06)
(113,610.76)
(116,790.51)
(120,033.53)
(123,341.09)
(126,714.47)
(130,154.98)
(133,663.95)
(137,242.76)
(140,892.78)
(144,615.44)
(148,412.17)
(152,284.47)
(156,233.82)
(160,261.76)
(164,369.86)
(168,559.72)
(172,832.95)
(177,191.21)
(181,636.21)
(186,169.66)
(190,793.33)
(195,509.01)
(200,318.53)
(205,223.76)
(210,226.60)
(215,329.00)
(220,532.94)

Professor Reinaldo da Costa Gomes


reinaldocgomes@uol.com.br

Saldo
Correo
Devedor
Monetria
(45,853.99)
0.00%
(47,685.37)
0.00%
(49,553.20)
0.00%
(51,458.20)
0.00%
(53,401.11)
0.00%
(55,382.69)
0.00%
(57,403.69)
0.00%
(59,464.92)
0.00%
(61,567.16)
0.00%
(63,711.24)
0.00%
(65,897.98)
0.00%
(68,128.24)
0.00%
(70,402.89)
0.00%
(72,722.80)
0.00%
(75,088.87)
0.00%
(77,502.03)
0.00%
(79,963.21)
0.00%
(82,473.37)
0.00%
(85,033.48)
0.00%
(87,644.54)
0.00%
(90,307.56)
0.00%
(93,023.57)
0.00%
(95,793.63)
0.00%
(98,618.81)
0.00%
(101,500.22)
0.00%
(104,438.96)
0.00%
(107,436.19)
0.00%
(110,493.06)
0.00%
(113,610.76)
0.00%
(116,790.51)
0.00%
(120,033.53)
0.00%
(123,341.09)
0.00%
(126,714.47)
0.00%
(130,154.98)
0.00%
(133,663.95)
0.00%
(137,242.76)
0.00%
(140,892.78)
0.00%
(144,615.44)
0.00%
(148,412.17)
0.00%
(152,284.47)
0.00%
(156,233.82)
0.00%
(160,261.76)
0.00%
(164,369.86)
0.00%
(168,559.72)
0.00%
(172,832.95)
0.00%
(177,191.21)
0.00%
(181,636.21)
0.00%
(186,169.66)
0.00%
(190,793.33)
0.00%
(195,509.01)
0.00%
(200,318.53)
0.00%
(205,223.76)
0.00%
(210,226.60)
0.00%
(215,329.00)
0.00%
(220,532.94)
0.00%
(225,840.44)
0.00%

9 de 25 pginas

126704656.xls.ms_office

N Parcela
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218

Tabela Price

Prestao

Amortizao

918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89

5,413.12
5,520.84
5,630.70
5,742.75
5,857.03
5,973.59
6,092.46
6,213.70
6,337.36
6,463.47
6,592.09
6,723.27
6,857.07
6,993.52
7,132.69
7,274.63
7,419.40
7,567.05
7,717.63
7,871.21
8,027.85
8,187.60
8,350.54
8,516.71
8,686.19
8,859.05
9,035.34
9,215.15
9,398.53
9,585.56
9,776.31
9,970.86
10,169.28
10,371.65
10,578.05
10,788.55
11,003.24
11,222.21
11,445.53
11,673.29
11,905.59
12,142.51
12,384.15
12,630.59
12,881.94
13,138.29
13,399.75
13,666.40
13,938.36
14,215.73
14,498.63
14,787.15
15,081.41
15,381.54
15,687.63
15,999.81

Juros
(4,494.22)
(4,601.95)
(4,711.81)
(4,823.86)
(4,938.14)
(5,054.70)
(5,173.57)
(5,294.81)
(5,418.46)
(5,544.58)
(5,673.20)
(5,804.38)
(5,938.18)
(6,074.63)
(6,213.80)
(6,355.74)
(6,500.51)
(6,648.15)
(6,798.74)
(6,952.32)
(7,108.96)
(7,268.71)
(7,431.64)
(7,597.82)
(7,767.30)
(7,940.16)
(8,116.45)
(8,296.26)
(8,479.64)
(8,666.67)
(8,857.42)
(9,051.97)
(9,250.39)
(9,452.76)
(9,659.15)
(9,869.66)
(10,084.35)
(10,303.31)
(10,526.64)
(10,754.40)
(10,986.70)
(11,223.62)
(11,465.26)
(11,711.70)
(11,963.05)
(12,219.40)
(12,480.85)
(12,747.51)
(13,019.47)
(13,296.84)
(13,579.74)
(13,868.26)
(14,162.52)
(14,462.64)
(14,768.74)
(15,080.92)

Saldo
Corrigido
(225,840.44)
(231,253.55)
(236,774.39)
(242,405.09)
(248,147.84)
(254,004.87)
(259,978.46)
(266,070.93)
(272,284.63)
(278,621.98)
(285,085.45)
(291,677.54)
(298,400.82)
(305,257.89)
(312,251.41)
(319,384.10)
(326,658.74)
(334,078.14)
(341,645.18)
(349,362.81)
(357,234.02)
(365,261.87)
(373,449.47)
(381,800.01)
(390,316.72)
(399,002.92)
(407,861.97)
(416,897.31)
(426,112.46)
(435,510.99)
(445,096.55)
(454,872.86)
(464,843.72)
(475,013.00)
(485,384.65)
(495,962.70)
(506,751.24)
(517,754.49)
(528,976.69)
(540,422.22)
(552,095.51)
(564,001.10)
(576,143.62)
(588,527.77)
(601,158.36)
(614,040.30)
(627,178.59)
(640,578.34)
(654,244.74)
(668,183.10)
(682,398.84)
(696,897.46)
(711,684.61)
(726,766.03)
(742,147.56)
(757,835.19)

Professor Reinaldo da Costa Gomes


reinaldocgomes@uol.com.br

Saldo
Correo
Devedor
Monetria
(231,253.55)
0.00%
(236,774.39)
0.00%
(242,405.09)
0.00%
(248,147.84)
0.00%
(254,004.87)
0.00%
(259,978.46)
0.00%
(266,070.93)
0.00%
(272,284.63)
0.00%
(278,621.98)
0.00%
(285,085.45)
0.00%
(291,677.54)
0.00%
(298,400.82)
0.00%
(305,257.89)
0.00%
(312,251.41)
0.00%
(319,384.10)
0.00%
(326,658.74)
0.00%
(334,078.14)
0.00%
(341,645.18)
0.00%
(349,362.81)
0.00%
(357,234.02)
0.00%
(365,261.87)
0.00%
(373,449.47)
0.00%
(381,800.01)
0.00%
(390,316.72)
0.00%
(399,002.92)
0.00%
(407,861.97)
0.00%
(416,897.31)
0.00%
(426,112.46)
0.00%
(435,510.99)
0.00%
(445,096.55)
0.00%
(454,872.86)
0.00%
(464,843.72)
0.00%
(475,013.00)
0.00%
(485,384.65)
0.00%
(495,962.70)
0.00%
(506,751.24)
0.00%
(517,754.49)
0.00%
(528,976.69)
0.00%
(540,422.22)
0.00%
(552,095.51)
0.00%
(564,001.10)
0.00%
(576,143.62)
0.00%
(588,527.77)
0.00%
(601,158.36)
0.00%
(614,040.30)
0.00%
(627,178.59)
0.00%
(640,578.34)
0.00%
(654,244.74)
0.00%
(668,183.10)
0.00%
(682,398.84)
0.00%
(696,897.46)
0.00%
(711,684.61)
0.00%
(726,766.03)
0.00%
(742,147.56)
0.00%
(757,835.19)
0.00%
(773,835.00)
0.00%

10 de 25 pginas

126704656.xls.ms_office

N Parcela
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274

Tabela Price

Prestao

Amortizao

918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89

16,318.21
16,642.94
16,974.13
17,311.92
17,656.43
18,007.79
18,366.14
18,731.63
19,104.39
19,484.57
19,872.31
20,267.77
20,671.10
21,082.45
21,501.99
21,929.88
22,366.29
22,811.38
23,265.32
23,728.30
24,200.50
24,682.09
25,173.26
25,674.21
26,185.13
26,706.21
27,237.66
27,779.69
28,332.51
28,896.33
29,471.36
30,057.84
30,655.99
31,266.05
31,888.24
32,522.82
33,170.02
33,830.11
34,503.32
35,189.94
35,890.22
36,604.44
37,332.86
38,075.79
38,833.50
39,606.28
40,394.45
41,198.30
42,018.14
42,854.30
43,707.11
44,576.88
45,463.96
46,368.69
47,291.43
48,232.53

Juros
(15,399.32)
(15,724.05)
(16,055.24)
(16,393.03)
(16,737.54)
(17,088.90)
(17,447.25)
(17,812.74)
(18,185.50)
(18,565.68)
(18,953.42)
(19,348.88)
(19,752.21)
(20,163.56)
(20,583.10)
(21,010.99)
(21,447.40)
(21,892.49)
(22,346.43)
(22,809.41)
(23,281.61)
(23,763.20)
(24,254.37)
(24,755.32)
(25,266.23)
(25,787.32)
(26,318.77)
(26,860.80)
(27,413.62)
(27,977.43)
(28,552.47)
(29,138.95)
(29,737.10)
(30,347.16)
(30,969.35)
(31,603.93)
(32,251.13)
(32,911.21)
(33,584.43)
(34,271.05)
(34,971.33)
(35,685.54)
(36,413.97)
(37,156.90)
(37,914.61)
(38,687.39)
(39,475.56)
(40,279.41)
(41,099.25)
(41,935.41)
(42,788.21)
(43,657.99)
(44,545.07)
(45,449.80)
(46,372.54)
(47,313.63)

Saldo
Corrigido
(773,835.00)
(790,153.21)
(806,796.15)
(823,770.29)
(841,082.21)
(858,738.63)
(876,746.42)
(895,112.57)
(913,844.20)
(932,948.59)
(952,433.16)
(972,305.47)
(992,573.24)
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########

Professor Reinaldo da Costa Gomes


reinaldocgomes@uol.com.br

Saldo
Correo
Devedor
Monetria
(790,153.21)
0.00%
(806,796.15)
0.00%
(823,770.29)
0.00%
(841,082.21)
0.00%
(858,738.63)
0.00%
(876,746.42)
0.00%
(895,112.57)
0.00%
(913,844.20)
0.00%
(932,948.59)
0.00%
(952,433.16)
0.00%
(972,305.47)
0.00%
(992,573.24)
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%
##########
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%
##########
0.00%
##########
0.00%
##########
0.00%
##########
0.00%
##########
0.00%
##########
0.00%
##########
0.00%
##########
0.00%
##########
0.00%

11 de 25 pginas

126704656.xls.ms_office

N Parcela
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300

Tabela Price

Prestao

Amortizao

918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
918.89
275,667.34
-67.56%

49,192.35
50,171.28
51,169.69
52,187.97
53,226.51
54,285.71
55,366.00
56,467.78
57,591.49
58,737.56
59,906.44
61,098.58
62,314.44
63,554.50
64,819.23
66,109.13
67,424.71
68,766.46
70,134.91
71,530.60
72,954.05
74,405.84
75,886.52
77,396.66
78,936.85
80,507.69
##########
1075.70%

Juros
(48,273.46)
(49,252.39)
(50,250.80)
(51,269.07)
(52,307.62)
(53,366.82)
(54,447.11)
(55,548.89)
(56,672.60)
(57,818.67)
(58,987.55)
(60,179.69)
(61,395.55)
(62,635.61)
(63,900.34)
(65,190.24)
(66,505.82)
(67,847.57)
(69,216.02)
(70,611.70)
(72,035.16)
(73,486.95)
(74,967.63)
(76,477.77)
(78,017.96)
(79,588.80)
#########
-868.13%

Saldo
Corrigido
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########

Professor Reinaldo da Costa Gomes


reinaldocgomes@uol.com.br

Saldo
Correo
Devedor
Monetria
##########
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%
##########
0.00%
##########
0.00%
##########
0.00%
##########
0.00%
##########
0.00%
##########
0.00%
##########
0.00%
##########
0.00%

12 de 25 pginas

Prazo
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

4,487.74
8,964.42
13,430.02
17,884.56
22,328.02
26,760.41
31,181.73
35,591.99
39,991.17
44,379.28
48,756.32
53,122.29
57,477.19
61,821.03
66,153.79
70,475.48
74,786.10
79,085.65
83,374.13
87,651.53
91,917.87
96,173.14
100,417.34
104,650.47
108,872.53
113,083.52
117,283.43
121,472.28
125,650.06
129,816.76
133,972.40
138,116.97
142,250.46
146,372.89
150,484.24
154,584.53
158,673.74
162,751.89
166,818.96
170,874.97
174,919.90
178,953.76
182,976.56
186,988.28
190,988.93
194,978.52
198,957.03
202,924.47
206,880.84
210,826.14

SAC
348,833.33
347,666.67
346,500.00
345,333.33
344,166.67
343,000.00
341,833.33
340,666.67
339,500.00
338,333.33
337,166.67
336,000.00
334,833.33
333,666.67
332,500.00
331,333.33
330,166.67
329,000.00
327,833.33
326,666.67
325,500.00
324,333.33
323,166.67
322,000.00
320,833.33
319,666.67
318,500.00
317,333.33
316,166.67
315,000.00
313,833.33
312,666.67
311,500.00
310,333.33
309,166.67
308,000.00
306,833.33
305,666.67
304,500.00
303,333.33
302,166.67
301,000.00
299,833.33
298,666.67
297,500.00
296,333.33
295,166.67
294,000.00
292,833.33
291,666.67

353,321.08
356,631.08
359,930.02
363,217.89
366,494.69
369,760.41
373,015.07
376,258.65
379,491.17
382,712.61
385,922.99
389,122.29
392,310.53
395,487.69
398,653.79
401,808.81
404,952.76
408,085.65
411,207.46
414,318.20
417,417.87
420,506.48
423,584.01
426,650.47
429,705.86
432,750.18
435,783.43
438,805.61
441,816.72
444,816.76
447,805.73
450,783.63
453,750.46
456,706.22
459,650.91
462,584.53
465,507.08
468,418.55
471,318.96
474,208.30
477,086.57
479,953.76
482,809.89
485,654.95
488,488.93
491,311.85
494,123.69
496,924.47
499,714.17
502,492.81

918.89
1,837.78
2,756.67
3,675.56
4,594.46
5,513.35
6,432.24
7,351.13
8,270.02
9,188.91
10,107.80
11,026.69
11,945.58
12,864.48
13,783.37
14,702.26
15,621.15
16,540.04
17,458.93
18,377.82
19,296.71
20,215.60
21,134.50
22,053.39
22,972.28
23,891.17
24,810.06
25,728.95
26,647.84
27,566.73
28,485.62
29,404.52
30,323.41
31,242.30
32,161.19
33,080.08
33,998.97
34,917.86
35,836.75
36,755.64
37,674.54
38,593.43
39,512.32
40,431.21
41,350.10
42,268.99
43,187.88
44,106.77
45,025.67
45,944.56

TP
34,777.61
34,550.79
34,319.46
34,083.53
33,842.90
33,597.48
33,347.18
33,091.90
32,831.54
32,565.99
32,295.16
32,018.95
31,737.23
31,449.91
31,156.87
30,858.01
30,553.19
30,242.31
29,925.24
29,601.86
29,272.04
28,935.67
28,592.60
28,242.70
27,885.84
27,521.87
27,150.67
26,772.07
26,385.95
25,992.14
25,590.49
25,180.85
24,763.06
24,336.95
23,902.36
23,459.13
23,007.07
22,546.02
22,075.80
21,596.22
21,107.09
20,608.23
20,099.44
19,580.53
19,051.29
18,511.52
17,961.01
17,399.54
16,826.90
16,242.87

35,696.50
36,388.57
37,076.14
37,759.09
38,437.35
39,110.83
39,779.42
40,443.03
41,101.56
41,754.90
42,402.97
43,045.64
43,682.82
44,314.39
44,940.24
45,560.26
46,174.34
46,782.35
47,384.17
47,979.68
48,568.76
49,151.27
49,727.09
50,296.08
50,858.11
51,413.04
51,960.73
52,501.02
53,033.79
53,558.87
54,076.11
54,585.36
55,086.46
55,579.25
56,063.55
56,539.21
57,006.05
57,463.89
57,912.55
58,351.86
58,781.63
59,201.66
59,611.76
60,011.74
60,401.39
60,780.51
61,148.89
61,506.32
61,852.57
62,187.42

51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102

214,760.37
218,683.54
222,595.63
226,496.65
230,386.60
234,265.48
238,133.29
241,990.03
245,835.70
249,670.29
253,493.82
257,306.28
261,107.67
264,897.99
268,677.24
272,445.41
276,202.52
279,948.56
283,683.52
287,407.42
291,120.25
294,822.00
298,512.69
302,192.30
305,860.85
309,518.32
313,164.73
316,800.06
320,424.33
324,037.52
327,639.64
331,230.70
334,810.68
338,379.59
341,937.43
345,484.21
349,019.91
352,544.54
356,058.10
359,560.59
363,052.01
366,532.36
370,001.64
373,459.85
376,906.99
380,343.06
383,768.06
387,181.99
390,584.85
393,976.64
397,357.36
400,727.01

290,500.00
289,333.33
288,166.67
287,000.00
285,833.33
284,666.67
283,500.00
282,333.33
281,166.67
280,000.00
278,833.33
277,666.67
276,500.00
275,333.33
274,166.67
273,000.00
271,833.33
270,666.67
269,500.00
268,333.33
267,166.67
266,000.00
264,833.33
263,666.67
262,500.00
261,333.33
260,166.67
259,000.00
257,833.33
256,666.67
255,500.00
254,333.33
253,166.67
252,000.00
250,833.33
249,666.67
248,500.00
247,333.33
246,166.67
245,000.00
243,833.33
242,666.67
241,500.00
240,333.33
239,166.67
238,000.00
236,833.33
235,666.67
234,500.00
233,333.33
232,166.67
231,000.00

505,260.37
508,016.87
510,762.29
513,496.65
516,219.93
518,932.14
521,633.29
524,323.36
527,002.36
529,670.29
532,327.16
534,972.95
537,607.67
540,231.32
542,843.90
545,445.41
548,035.85
550,615.22
553,183.52
555,740.75
558,286.91
560,822.00
563,346.02
565,858.97
568,360.85
570,851.66
573,331.39
575,800.06
578,257.66
580,704.19
583,139.64
585,564.03
587,977.35
590,379.59
592,770.77
595,150.87
597,519.91
599,877.87
602,224.77
604,560.59
606,885.35
609,199.03
611,501.64
613,793.19
616,073.66
618,343.06
620,601.40
622,848.66
625,084.85
627,309.97
629,524.03
631,727.01

46,863.45
47,782.34
48,701.23
49,620.12
50,539.01
51,457.90
52,376.79
53,295.69
54,214.58
55,133.47
56,052.36
56,971.25
57,890.14
58,809.03
59,727.92
60,646.81
61,565.71
62,484.60
63,403.49
64,322.38
65,241.27
66,160.16
67,079.05
67,997.94
68,916.83
69,835.73
70,754.62
71,673.51
72,592.40
73,511.29
74,430.18
75,349.07
76,267.96
77,186.85
78,105.75
79,024.64
79,943.53
80,862.42
81,781.31
82,700.20
83,619.09
84,537.98
85,456.87
86,375.77
87,294.66
88,213.55
89,132.44
90,051.33
90,970.22
91,889.11
92,808.00
93,726.89

15,647.21
15,039.70
14,420.10
13,788.16
13,143.66
12,486.33
11,815.91
11,132.16
10,434.80
9,723.56
8,998.17
8,258.34
7,503.79
6,734.22
5,949.34
5,148.84
4,332.41
3,499.74
2,650.49
1,784.34
900.96
(0.00)
(918.89)
(1,856.07)
(2,811.90)
(3,786.74)
(4,780.99)
(5,795.02)
(6,829.24)
(7,884.03)
(8,959.81)
(10,057.00)
(11,176.03)
(12,317.32)
(13,481.33)
(14,668.50)
(15,879.29)
(17,114.18)
(18,373.64)
(19,658.17)
(20,968.26)
(22,304.42)
(23,667.17)
(25,057.04)
(26,474.56)
(27,920.30)
(29,394.80)
(30,898.65)
(32,432.42)
(33,996.72)
(35,592.15)
(37,219.32)

62,510.66
62,822.04
63,121.33
63,408.29
63,682.67
63,944.23
64,192.71
64,427.84
64,649.37
64,857.03
65,050.52
65,229.59
65,393.93
65,543.25
65,677.26
65,795.66
65,898.12
65,984.33
66,053.98
66,106.72
66,142.23
66,160.16
66,160.16
66,141.87
66,104.94
66,048.98
65,973.63
65,878.48
65,763.16
65,627.26
65,470.37
65,292.07
65,091.94
64,869.53
64,624.42
64,356.14
64,064.24
63,748.24
63,407.67
63,042.03
62,650.83
62,233.56
61,789.71
61,318.73
60,820.09
60,293.25
59,737.64
59,152.68
58,537.80
57,892.39
57,215.86
56,507.57

103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154

404,085.58
407,433.09
410,769.53
414,094.90
417,409.19
420,712.42
424,004.58
427,285.66
430,555.68
433,814.62
437,062.50
440,299.30
443,525.04
446,739.70
449,943.30
453,135.82
456,317.27
459,487.66
462,646.97
465,795.21
468,932.39
472,058.49
475,173.52
478,277.48
481,370.37
484,452.20
487,522.95
490,582.63
493,631.24
496,668.78
499,695.25
502,710.65
505,714.98
508,708.24
511,690.43
514,661.55
517,621.59
520,570.57
523,508.48
526,435.32
529,351.09
532,255.78
535,149.41
538,031.97
540,903.45
543,763.87
546,613.22
549,451.49
552,278.70
555,094.83
557,899.90
560,693.89

229,833.33
228,666.67
227,500.00
226,333.33
225,166.67
224,000.00
222,833.33
221,666.67
220,500.00
219,333.33
218,166.67
217,000.00
215,833.33
214,666.67
213,500.00
212,333.33
211,166.67
210,000.00
208,833.33
207,666.67
206,500.00
205,333.33
204,166.67
203,000.00
201,833.33
200,666.67
199,500.00
198,333.33
197,166.67
196,000.00
194,833.33
193,666.67
192,500.00
191,333.33
190,166.67
189,000.00
187,833.33
186,666.67
185,500.00
184,333.33
183,166.67
182,000.00
180,833.33
179,666.67
178,500.00
177,333.33
176,166.67
175,000.00
173,833.33
172,666.67
171,500.00
170,333.33

633,918.92
636,099.76
638,269.53
640,428.23
642,575.86
644,712.42
646,837.91
648,952.33
651,055.68
653,147.96
655,229.17
657,299.30
659,358.37
661,406.37
663,443.30
665,469.15
667,483.94
669,487.66
671,480.30
673,461.88
675,432.39
677,391.82
679,340.19
681,277.48
683,203.71
685,118.86
687,022.95
688,915.96
690,797.91
692,668.78
694,528.58
696,377.32
698,214.98
700,041.57
701,857.09
703,661.55
705,454.93
707,237.24
709,008.48
710,768.65
712,517.75
714,255.78
715,982.74
717,698.63
719,403.45
721,097.20
722,779.88
724,451.49
726,112.03
727,761.50
729,399.90
731,027.22

94,645.79
95,564.68
96,483.57
97,402.46
98,321.35
99,240.24
100,159.13
101,078.02
101,996.91
102,915.81
103,834.70
104,753.59
105,672.48
106,591.37
107,510.26
108,429.15
109,348.04
110,266.93
111,185.83
112,104.72
113,023.61
113,942.50
114,861.39
115,780.28
116,699.17
117,618.06
118,536.95
119,455.85
120,374.74
121,293.63
122,212.52
123,131.41
124,050.30
124,969.19
125,888.08
126,806.97
127,725.87
128,644.76
129,563.65
130,482.54
131,401.43
132,320.32
133,239.21
134,158.10
135,077.00
135,995.89
136,914.78
137,833.67
138,752.56
139,671.45
140,590.34
141,509.23

(38,878.88)
(40,571.46)
(42,297.72)
(44,058.34)
(45,853.99)
(47,685.37)
(49,553.20)
(51,458.20)
(53,401.11)
(55,382.69)
(57,403.69)
(59,464.92)
(61,567.16)
(63,711.24)
(65,897.98)
(68,128.24)
(70,402.89)
(72,722.80)
(75,088.87)
(77,502.03)
(79,963.21)
(82,473.37)
(85,033.48)
(87,644.54)
(90,307.56)
(93,023.57)
(95,793.63)
(98,618.81)
(101,500.22)
(104,438.96)
(107,436.19)
(110,493.06)
(113,610.76)
(116,790.51)
(120,033.53)
(123,341.09)
(126,714.47)
(130,154.98)
(133,663.95)
(137,242.76)
(140,892.78)
(144,615.44)
(148,412.17)
(152,284.47)
(156,233.82)
(160,261.76)
(164,369.86)
(168,559.72)
(172,832.95)
(177,191.21)
(181,636.21)
(186,169.66)

55,766.91
54,993.22
54,185.85
53,344.12
52,467.36
51,554.87
50,605.93
49,619.82
48,595.80
47,533.12
46,431.00
45,288.67
44,105.32
42,880.13
41,612.28
40,300.91
38,945.16
37,544.14
36,096.96
34,602.69
33,060.40
31,469.13
29,827.91
28,135.74
26,391.62
24,594.50
22,743.33
20,837.03
18,874.52
16,854.66
14,776.33
12,638.35
10,439.54
8,178.68
5,854.55
3,465.88
1,011.40
(1,510.22)
(4,100.30)
(6,760.22)
(9,491.35)
(12,295.11)
(15,172.96)
(18,126.36)
(21,156.83)
(24,265.88)
(27,455.09)
(30,726.05)
(34,080.39)
(37,519.76)
(41,045.87)
(44,660.43)

155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206

563,476.82
566,248.67
569,009.45
571,759.17
574,497.81
577,225.38
579,941.89
582,647.32
585,341.68
588,024.97
590,697.20
593,358.35
596,008.43
598,647.44
601,275.38
603,892.25
606,498.05
609,092.78
611,676.44
614,249.03
616,810.55
619,361.00
621,900.38
624,428.69
626,945.92
629,452.09
631,947.19
634,431.22
636,904.17
639,366.06
641,816.88
644,256.62
646,685.30
649,102.91
651,509.44
653,904.91
656,289.30
658,662.63
661,024.88
663,376.07
665,716.18
668,045.22
670,363.20
672,670.10
674,965.93
677,250.70
679,524.39
681,787.01
684,038.56
686,279.04
688,508.46
690,726.80

169,166.67
168,000.00
166,833.33
165,666.67
164,500.00
163,333.33
162,166.67
161,000.00
159,833.33
158,666.67
157,500.00
156,333.33
155,166.67
154,000.00
152,833.33
151,666.67
150,500.00
149,333.33
148,166.67
147,000.00
145,833.33
144,666.67
143,500.00
142,333.33
141,166.67
140,000.00
138,833.33
137,666.67
136,500.00
135,333.33
134,166.67
133,000.00
131,833.33
130,666.67
129,500.00
128,333.33
127,166.67
126,000.00
124,833.33
123,666.67
122,500.00
121,333.33
120,166.67
119,000.00
117,833.33
116,666.67
115,500.00
114,333.33
113,166.67
112,000.00
110,833.33
109,666.67

732,643.48
734,248.67
735,842.79
737,425.83
738,997.81
740,558.72
742,108.55
743,647.32
745,175.01
746,691.64
748,197.20
749,691.68
751,175.10
752,647.44
754,108.71
755,558.92
756,998.05
758,426.11
759,843.11
761,249.03
762,643.88
764,027.67
765,400.38
766,762.02
768,112.59
769,452.09
770,780.52
772,097.88
773,404.17
774,699.39
775,983.54
777,256.62
778,518.63
779,769.57
781,009.44
782,238.24
783,455.97
784,662.63
785,858.21
787,042.73
788,216.18
789,378.56
790,529.86
791,670.10
792,799.27
793,917.36
795,024.39
796,120.34
797,205.23
798,279.04
799,341.79
800,393.46

142,428.12
143,347.02
144,265.91
145,184.80
146,103.69
147,022.58
147,941.47
148,860.36
149,779.25
150,698.14
151,617.04
152,535.93
153,454.82
154,373.71
155,292.60
156,211.49
157,130.38
158,049.27
158,968.16
159,887.06
160,805.95
161,724.84
162,643.73
163,562.62
164,481.51
165,400.40
166,319.29
167,238.18
168,157.08
169,075.97
169,994.86
170,913.75
171,832.64
172,751.53
173,670.42
174,589.31
175,508.20
176,427.10
177,345.99
178,264.88
179,183.77
180,102.66
181,021.55
181,940.44
182,859.33
183,778.22
184,697.12
185,616.01
186,534.90
187,453.79
188,372.68
189,291.57

(190,793.33)
(195,509.01)
(200,318.53)
(205,223.76)
(210,226.60)
(215,329.00)
(220,532.94)
(225,840.44)
(231,253.55)
(236,774.39)
(242,405.09)
(248,147.84)
(254,004.87)
(259,978.46)
(266,070.93)
(272,284.63)
(278,621.98)
(285,085.45)
(291,677.54)
(298,400.82)
(305,257.89)
(312,251.41)
(319,384.10)
(326,658.74)
(334,078.14)
(341,645.18)
(349,362.81)
(357,234.02)
(365,261.87)
(373,449.47)
(381,800.01)
(390,316.72)
(399,002.92)
(407,861.97)
(416,897.31)
(426,112.46)
(435,510.99)
(445,096.55)
(454,872.86)
(464,843.72)
(475,013.00)
(485,384.65)
(495,962.70)
(506,751.24)
(517,754.49)
(528,976.69)
(540,422.22)
(552,095.51)
(564,001.10)
(576,143.62)
(588,527.77)
(601,158.36)

(48,365.20)
(52,161.99)
(56,052.62)
(60,038.96)
(64,122.91)
(68,306.42)
(72,591.47)
(76,980.07)
(81,474.30)
(86,076.24)
(90,788.05)
(95,611.92)
(100,550.06)
(105,604.75)
(110,778.33)
(116,073.14)
(121,491.60)
(127,036.18)
(132,709.38)
(138,513.76)
(144,451.94)
(150,526.57)
(156,740.37)
(163,096.12)
(169,596.63)
(176,244.78)
(183,043.52)
(189,995.84)
(197,104.80)
(204,373.51)
(211,805.15)
(219,402.97)
(227,170.28)
(235,110.43)
(243,226.89)
(251,523.14)
(260,002.78)
(268,669.45)
(277,526.87)
(286,578.84)
(295,829.23)
(305,281.99)
(314,941.14)
(324,810.80)
(334,895.15)
(345,198.47)
(355,725.10)
(366,479.50)
(377,466.21)
(388,689.83)
(400,155.08)
(411,866.79)

207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258

692,934.07
695,130.27
697,315.40
699,489.46
701,652.45
703,804.37
705,945.22
708,075.00
710,193.71
712,301.35
714,397.91
716,483.41
718,557.84
720,621.20
722,673.48
724,714.70
726,744.85
728,763.93
730,771.93
732,768.87
734,754.73
736,729.53
738,693.25
740,645.91
742,587.49
744,518.01
746,437.45
748,345.83
750,243.13
752,129.36
754,004.53
755,868.62
757,721.64
759,563.59
761,394.48
763,214.29
765,023.03
766,820.70
768,607.30
770,382.83
772,147.29
773,900.69
775,643.01
777,374.26
779,094.43
780,803.54
782,501.58
784,188.55
785,864.45
787,529.28
789,183.04
790,825.72

108,500.00
107,333.33
106,166.67
105,000.00
103,833.33
102,666.67
101,500.00
100,333.33
99,166.67
98,000.00
96,833.33
95,666.67
94,500.00
93,333.33
92,166.67
91,000.00
89,833.33
88,666.67
87,500.00
86,333.33
85,166.67
84,000.00
82,833.33
81,666.67
80,500.00
79,333.33
78,166.67
77,000.00
75,833.33
74,666.67
73,500.00
72,333.33
71,166.67
70,000.00
68,833.33
67,666.67
66,500.00
65,333.33
64,166.67
63,000.00
61,833.33
60,666.67
59,500.00
58,333.33
57,166.67
56,000.00
54,833.33
53,666.67
52,500.00
51,333.33
50,166.67
49,000.00

801,434.07
802,463.60
803,482.07
804,489.46
805,485.78
806,471.04
807,445.22
808,408.33
809,360.37
810,301.35
811,231.25
812,150.08
813,057.84
813,954.53
814,840.15
815,714.70
816,578.18
817,430.59
818,271.93
819,102.20
819,921.40
820,729.53
821,526.59
822,312.58
823,087.49
823,851.34
824,604.12
825,345.83
826,076.46
826,796.03
827,504.53
828,201.95
828,888.31
829,563.59
830,227.81
830,880.96
831,523.03
832,154.04
832,773.97
833,382.83
833,980.63
834,567.35
835,143.01
835,707.59
836,261.10
836,803.54
837,334.92
837,855.22
838,364.45
838,862.61
839,349.70
839,825.72

190,210.46
191,129.35
192,048.24
192,967.14
193,886.03
194,804.92
195,723.81
196,642.70
197,561.59
198,480.48
199,399.37
200,318.26
201,237.16
202,156.05
203,074.94
203,993.83
204,912.72
205,831.61
206,750.50
207,669.39
208,588.28
209,507.18
210,426.07
211,344.96
212,263.85
213,182.74
214,101.63
215,020.52
215,939.41
216,858.30
217,777.20
218,696.09
219,614.98
220,533.87
221,452.76
222,371.65
223,290.54
224,209.43
225,128.33
226,047.22
226,966.11
227,885.00
228,803.89
229,722.78
230,641.67
231,560.56
232,479.45
233,398.35
234,317.24
235,236.13
236,155.02
237,073.91

(614,040.30)
(627,178.59)
(640,578.34)
(654,244.74)
(668,183.10)
(682,398.84)
(696,897.46)
(711,684.61)
(726,766.03)
(742,147.56)
(757,835.19)
(773,835.00)
(790,153.21)
(806,796.15)
(823,770.29)
(841,082.21)
(858,738.63)
(876,746.42)
(895,112.57)
(913,844.20)
(932,948.59)
(952,433.16)
(972,305.47)
(992,573.24)
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########

(423,829.84)
(436,049.24)
(448,530.09)
(461,277.60)
(474,297.07)
(487,593.92)
(501,173.65)
(515,041.91)
(529,204.44)
(543,667.08)
(558,435.82)
(573,516.74)
(588,916.06)
(604,640.10)
(620,695.35)
(637,088.38)
(653,825.91)
(670,914.81)
(688,362.06)
(706,174.80)
(724,360.30)
(742,925.98)
(761,879.40)
(781,228.28)
(800,980.49)
(821,144.05)
(841,727.15)
(862,738.15)
(884,185.54)
(906,078.03)
(928,424.46)
(951,233.88)
(974,515.48)
(998,278.68)
(1,022,533.05)
(1,047,288.37)
(1,072,554.60)
(1,098,341.92)
(1,124,660.69)
(1,151,521.49)
(1,178,935.11)
(1,206,912.54)
(1,235,465.01)
(1,264,603.97)
(1,294,341.07)
(1,324,688.22)
(1,355,657.58)
(1,387,261.50)
(1,419,512.63)
(1,452,423.85)
(1,486,008.28)
(1,520,279.33)

259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300

792,457.34
794,077.89
795,687.37
797,285.77
798,873.11
800,449.38
802,014.57
803,568.70
805,111.75
806,643.74
808,164.65
809,674.50
811,173.27
812,660.98
814,137.61
815,603.17
817,057.67
818,501.09
819,933.44
821,354.73
822,764.94
824,164.08
825,552.15
826,929.15
828,295.08
829,649.95
830,993.74
832,326.46
833,648.11
834,958.69
836,258.20
837,546.64
838,824.01
840,090.31
841,345.53
842,589.69
843,822.78
845,044.80
846,255.75
847,455.62
848,644.43
849,822.17

47,833.33
46,666.67
45,500.00
44,333.33
43,166.67
42,000.00
40,833.33
39,666.67
38,500.00
37,333.33
36,166.67
35,000.00
33,833.33
32,666.67
31,500.00
30,333.33
29,166.67
28,000.00
26,833.33
25,666.67
24,500.00
23,333.33
22,166.67
21,000.00
19,833.33
18,666.67
17,500.00
16,333.33
15,166.67
14,000.00
12,833.33
11,666.67
10,500.00
9,333.33
8,166.67
7,000.00
5,833.33
4,666.67
3,500.00
2,333.33
1,166.67
(0.00)

840,290.68
840,744.56
841,187.37
841,619.11
842,039.78
842,449.38
842,847.91
843,235.36
843,611.75
843,977.07
844,331.32
844,674.50
845,006.61
845,327.64
845,637.61
845,936.51
846,224.33
846,501.09
846,766.78
847,021.39
847,264.94
847,497.41
847,718.82
847,929.15
848,128.42
848,316.61
848,493.74
848,659.79
848,814.77
848,958.69
849,091.53
849,213.30
849,324.01
849,423.64
849,512.20
849,589.69
849,656.11
849,711.47
849,755.75
849,788.96
849,811.10
849,822.17

237,992.80
238,911.69
239,830.58
240,749.47
241,668.37
242,587.26
243,506.15
244,425.04
245,343.93
246,262.82
247,181.71
248,100.60
249,019.49
249,938.39
250,857.28
251,776.17
252,695.06
253,613.95
254,532.84
255,451.73
256,370.62
257,289.51
258,208.41
259,127.30
260,046.19
260,965.08
261,883.97
262,802.86
263,721.75
264,640.64
265,559.53
266,478.43
267,397.32
268,316.21
269,235.10
270,153.99
271,072.88
271,991.77
272,910.66
273,829.55
274,748.45
275,667.34

##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########

(1,555,250.66)
(1,590,936.20)
(1,627,350.18)
(1,664,507.08)
(1,702,421.68)
(1,741,109.07)
(1,780,584.63)
(1,820,864.04)
(1,861,963.29)
(1,903,898.70)
(1,946,686.92)
(1,990,344.90)
(2,034,889.97)
(2,080,339.77)
(2,126,712.30)
(2,174,025.94)
(2,222,299.40)
(2,271,551.79)
(2,321,802.59)
(2,373,071.66)
(2,425,379.28)
(2,478,746.10)
(2,533,193.21)
(2,588,742.10)
(2,645,414.70)
(2,703,233.37)
(2,762,220.92)
(2,822,400.61)
(2,883,796.16)
(2,946,431.76)
(3,010,332.11)
(3,075,522.35)
(3,142,028.16)
(3,209,875.73)
(3,279,091.75)
(3,349,703.46)
(3,421,738.62)
(3,495,225.57)
(3,570,193.19)
(3,646,670.96)
(3,724,688.92)
(3,804,277.72)

SAC - TP
(317,624.58)
(320,242.51)
(322,853.89)
(325,458.80)
(328,057.33)
(330,649.58)
(333,235.65)
(335,815.63)
(338,389.61)
(340,957.71)
(343,520.02)
(346,076.65)
(348,627.71)
(351,173.30)
(353,713.54)
(356,248.55)
(358,778.42)
(361,303.30)
(363,823.29)
(366,338.52)
(368,849.12)
(371,355.20)
(373,856.92)
(376,354.39)
(378,847.75)
(381,337.14)
(383,822.71)
(386,304.59)
(388,782.93)
(391,257.89)
(393,729.62)
(396,198.27)
(398,664.00)
(401,126.97)
(403,587.36)
(406,045.32)
(408,501.03)
(410,954.67)
(413,406.41)
(415,856.44)
(418,304.94)
(420,752.11)
(423,198.13)
(425,643.21)
(428,087.54)
(430,531.34)
(432,974.80)
(435,418.15)
(437,861.61)
(440,305.39)

(442,749.72)
(445,194.83)
(447,640.97)
(450,088.36)
(452,537.26)
(454,987.92)
(457,440.58)
(459,895.52)
(462,352.99)
(464,813.27)
(467,276.63)
(469,743.36)
(472,213.74)
(474,688.07)
(477,166.64)
(479,649.76)
(482,137.73)
(484,630.89)
(487,129.54)
(489,634.03)
(492,144.68)
(494,661.84)
(497,185.86)
(499,717.09)
(502,255.91)
(504,802.67)
(507,357.77)
(509,921.58)
(512,494.49)
(515,076.92)
(517,669.27)
(520,271.96)
(522,885.41)
(525,510.06)
(528,146.35)
(530,794.73)
(533,455.67)
(536,129.64)
(538,817.10)
(541,518.56)
(544,234.51)
(546,965.47)
(549,711.94)
(552,474.46)
(555,253.57)
(558,049.81)
(560,863.76)
(563,695.98)
(566,547.05)
(569,417.58)
(572,308.17)
(575,219.43)

(578,152.01)
(581,106.54)
(584,083.68)
(587,084.11)
(590,108.50)
(593,157.55)
(596,231.98)
(599,332.51)
(602,459.88)
(605,614.84)
(608,798.16)
(612,010.63)
(615,253.05)
(618,526.24)
(621,831.02)
(625,168.25)
(628,538.78)
(631,943.52)
(635,383.35)
(638,859.19)
(642,371.99)
(645,922.69)
(649,512.28)
(653,141.74)
(656,812.09)
(660,524.37)
(664,279.62)
(668,078.93)
(671,923.39)
(675,814.11)
(679,752.25)
(683,738.97)
(687,775.44)
(691,862.89)
(696,002.54)
(700,195.66)
(704,443.53)
(708,747.46)
(713,108.79)
(717,528.87)
(722,009.10)
(726,550.90)
(731,155.71)
(735,825.00)
(740,560.28)
(745,363.08)
(750,234.97)
(755,177.54)
(760,192.42)
(765,281.26)
(770,445.76)
(775,687.65)

(781,008.69)
(786,410.66)
(791,895.41)
(797,464.79)
(803,120.72)
(808,865.14)
(814,700.02)
(820,627.39)
(826,649.31)
(832,767.88)
(838,985.25)
(845,303.60)
(851,725.15)
(858,252.19)
(864,887.04)
(871,632.05)
(878,489.65)
(885,462.29)
(892,552.49)
(899,762.79)
(907,095.82)
(914,554.24)
(922,140.75)
(929,858.14)
(937,709.22)
(945,696.87)
(953,824.04)
(962,093.72)
(970,508.97)
(979,072.90)
(987,788.70)
(996,659.60)
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########

##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########

##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########
##########

financiamento
n parcelas
taxa mensal
prestao

n parcelas
0
1
2
3

35000
72 mensais
1.99%
R$ 918.89

prestao amortizaojuros
R$ 918.89 R$ 222.39
R$ 918.89
R$ 918.89

saldo devedor
696.5
0
0
0

35000