JUNIOR EMPRESTIMO

MÊS/ANO SALDO DEVEDOR INICIAL/MÊS AMORTIZAÇÃO

Sep-19 R$ 10,000.00 R$ -
Oct-19 R$ 10,000.00 R$ -
Nov-19 R$ 10,100.00 R$ 336.60
Dec-19 R$ 9,864.40 R$ 445.10
Jan-20 R$ 9,517.94 R$ 375.60
Feb-20 R$ 9,237.52 R$ 302.00
Mar-20 R$ 9,027.90 R$ 302.85
Apr-20 R$ 8,815.33 R$ 273.65
May-20 R$ 8,629.83 R$ 295.60
Jun-20 R$ 8,420.53 R$ 368.30
Jul-20 R$ 8,136.43 R$ 1,054.65
Aug-20 R$ 7,163.15 R$ 250.25
Sep-20 R$ 6,984.53 R$ 294.15
Oct-20 R$ 6,760.23 R$ 260.50
Nov-20 R$ 6,567.33 R$ 2,335.00
Dec-20 R$ 4,298.00 R$ 302.10

TOTAL R$ 7,196.35

PAGO R$ 7,196.35
RESTANTE R$ 3,995.90
JUROS R$ 1,235.23
 SALDO DEVEDOR FINAL JUROS
R$ 10,000.00 R$ -
R$ 10,000.00 R$ 100.00
R$ 9,763.40 R$ 101.00
R$ 9,419.30 R$ 98.64
R$ 9,142.34 R$ 95.18
R$ 8,935.52 R$ 92.38
R$ 8,725.05 R$ 90.28
R$ 8,541.68 R$ 88.15
R$ 8,334.23 R$ 86.30
R$ 8,052.23 R$ 84.21
R$ 7,081.78 R$ 81.36
R$ 6,912.90 R$ 71.63
R$ 6,690.38 R$ 69.85
R$ 6,499.73 R$ 67.60
R$ 4,232.33 R$ 65.67
R$ 3,995.90 R$ 42.98

R$ 1,235.23