MODELO DE PLACA 6700XT

CUSTO DA PLACA R$ 6,500.00

CUSTO RIG (3 PLACAS + PERIFÉRICOS) R$ 22,500.00

DÍVIDA ATUALIZADA AMORTIZAÇÃO PARCELA MÍN DÍVIDA

R$ 495,000.00 R$ 481,082.00 R$ 9,900.00
R$ 481,082.00 R$ 466,885.64 R$ 9,621.64
R$ 466,885.64 R$ 452,405.35 R$ 9,337.71
R$ 452,405.35 R$ 437,635.46 R$ 9,048.11
R$ 437,635.46 R$ 422,570.17 R$ 8,752.71
R$ 422,570.17 R$ 407,203.57 R$ 8,451.40
R$ 407,203.57 R$ 391,529.64 R$ 8,144.07
R$ 391,529.64 R$ 375,542.24 R$ 7,830.59
R$ 375,542.24 R$ 359,235.08 R$ 7,510.84
R$ 359,235.08 R$ 342,601.78 R$ 7,184.70
R$ 342,601.78 R$ 325,635.82 R$ 6,852.04
R$ 325,635.82 R$ 308,330.54 R$ 6,512.72
R$ 308,330.54 R$ 290,679.15 R$ 6,166.61
R$ 290,679.15 R$ 272,674.73 R$ 5,813.58
R$ 272,674.73 R$ 254,310.22 R$ 5,453.49
R$ 254,310.22 R$ 235,578.43 R$ 5,086.20
R$ 235,578.43 R$ 216,472.00 R$ 4,711.57
R$ 216,472.00 R$ 196,983.44 R$ 4,329.44
R$ 196,983.44 R$ 177,105.11 R$ 3,939.67
R$ 177,105.11 R$ 156,829.21 R$ 3,542.10
R$ 156,829.21 R$ 136,147.79 R$ 3,136.58
R$ 136,147.79 R$ 115,052.75 R$ 2,722.96
R$ 115,052.75 R$ 93,535.80 R$ 2,301.05
R$ 93,535.80 R$ 71,588.52 R$ 1,870.72
R$ 71,588.52 R$ 49,202.29 R$ 1,431.77
R$ 49,202.29 R$ 26,368.33 R$ 984.05
R$ 26,368.33 R$ 3,077.70 R$ 527.37
R$ 3,077.70 -R$ 20,678.75 R$ 61.55
R$ 495,000.00 R$ 150,636.33
2% 28º MÊS
Amortização média mensal R$ 5,357.14
rentabilidade a.m. 1.08%
renatabilidade total 30.43%
CUSTO ENERGIA DÍVIDA ATUALIZADA AMORTIZAÇÃO
R$ 6,182.00 R$ 495,000.00 R$ 478,112.00
R$ 6,182.00 R$ 478,112.00 R$ 460,987.57
R$ 6,182.00 R$ 460,987.57 R$ 443,623.39
R$ 6,182.00 R$ 443,623.39 R$ 426,016.12
R$ 6,182.00 R$ 426,016.12 R$ 408,162.35
R$ 6,182.00 R$ 408,162.35 R$ 390,058.62
R$ 6,182.00 R$ 390,058.62 R$ 371,701.44
R$ 6,182.00 R$ 371,701.44 R$ 353,087.26
R$ 6,182.00 R$ 353,087.26 R$ 334,212.48
R$ 6,182.00 R$ 334,212.48 R$ 315,073.46
R$ 6,182.00 R$ 315,073.46 R$ 295,666.49
R$ 6,182.00 R$ 295,666.49 R$ 275,987.82
R$ 6,182.00 R$ 275,987.82 R$ 256,033.65
R$ 6,182.00 R$ 256,033.65 R$ 235,800.12
R$ 6,182.00 R$ 235,800.12 R$ 215,283.32
R$ 6,182.00 R$ 215,283.32 R$ 194,479.29
R$ 6,182.00 R$ 194,479.29 R$ 173,384.00
R$ 6,182.00 R$ 173,384.00 R$ 151,993.37
R$ 6,182.00 R$ 151,993.37 R$ 130,303.28
R$ 6,182.00 R$ 130,303.28 R$ 108,309.52
R$ 6,182.00 R$ 108,309.52 R$ 86,007.86
R$ 6,182.00 R$ 86,007.86 R$ 63,393.97
R$ 6,182.00 R$ 63,393.97 R$ 40,463.48
R$ 6,182.00 R$ 40,463.48 R$ 17,211.97
R$ 6,182.00 R$ 17,211.97 -R$ 6,365.06
R$ 6,182.00 R$ 495,000.00
R$ 6,182.00
R$ 6,182.00
R$ 160,732.00 R$ 806,368.33
PARCELA MÍN DÍVIDA CUSTO ENERGIA MONTANTE
R$ 6,930.00 R$ 6,182.00 R$ 495,000.00
R$ 6,693.57 R$ 6,182.00 R$ 508,810.50
R$ 6,453.83 R$ 6,182.00 R$ 523,006.31
R$ 6,210.73 R$ 6,182.00 R$ 537,598.19
R$ 5,964.23 R$ 6,182.00 R$ 552,597.18
R$ 5,714.27 R$ 6,182.00 R$ 568,014.64
R$ 5,460.82 R$ 6,182.00 R$ 583,862.25
R$ 5,203.82 R$ 6,182.00 R$ 600,152.01
R$ 4,943.22 R$ 6,182.00 R$ 616,896.25
R$ 4,678.97 R$ 6,182.00 R$ 634,107.65
R$ 4,411.03 R$ 6,182.00 R$ 651,799.25
R$ 4,139.33 R$ 6,182.00 R$ 669,984.45
R$ 3,863.83 R$ 6,182.00 R$ 688,677.02
R$ 3,584.47 R$ 6,182.00 R$ 707,891.11
R$ 3,301.20 R$ 6,182.00 R$ 727,641.27
R$ 3,013.97 R$ 6,182.00 R$ 747,942.46
R$ 2,722.71 R$ 6,182.00 R$ 768,810.06
R$ 2,427.38 R$ 6,182.00 R$ 790,259.86
R$ 2,127.91 R$ 6,182.00 R$ 812,308.11
R$ 1,824.25 R$ 6,182.00 R$ 834,971.50
R$ 1,516.33 R$ 6,182.00 R$ 858,267.21
R$ 1,204.11 R$ 6,182.00 R$ 882,212.86
R$ 887.52 R$ 6,182.00 R$ 906,826.60
R$ 566.49 R$ 6,182.00 R$ 932,127.07
R$ 240.97 R$ 6,182.00 R$ 958,133.41
R$ 94,084.94 R$ 154,550.00 R$ 743,634.94 R$ 984,865.33
SALDO A RECEBER
R$ 8,810.06
ONDAS DO SOL
APORTE MENSAL NOVO MONTANTE RENDIMENTO MENSAL PARCELA MÍNIMA DÍVIDA
R$ 13,810.50 R$ 508,810.50 R$ 29,999.48 R$ 16,182.00
R$ 14,195.81 R$ 523,006.31 R$ 30,836.46 R$ 16,182.00
R$ 14,591.88 R$ 537,598.19 R$ 31,696.80 R$ 16,182.00
R$ 14,998.99 R$ 552,597.18 R$ 32,581.14 R$ 16,182.00
R$ 15,417.46 R$ 568,014.64 R$ 33,490.15 R$ 16,182.00
R$ 15,847.61 R$ 583,862.25 R$ 34,424.53 R$ 16,182.00
R$ 16,289.76 R$ 600,152.01 R$ 35,384.97 R$ 16,182.00
R$ 16,744.24 R$ 616,896.25 R$ 36,372.21 R$ 16,182.00
R$ 17,211.41 R$ 634,107.65 R$ 37,387.00 R$ 16,182.00
R$ 17,691.60 R$ 651,799.25 R$ 38,430.09 R$ 16,182.00
R$ 18,185.20 R$ 669,984.45 R$ 39,502.29 R$ 16,182.00
R$ 18,692.57 R$ 688,677.02 R$ 40,604.41 R$ 16,182.00
R$ 19,214.09 R$ 707,891.11 R$ 41,737.27 R$ 16,182.00
R$ 19,750.16 R$ 727,641.27 R$ 42,901.74 R$ 16,182.00
R$ 20,301.19 R$ 747,942.46 R$ 44,098.70 R$ 16,182.00
R$ 20,867.59 R$ 768,810.06 R$ 45,329.05 R$ 16,182.00
R$ 21,449.80 R$ 790,259.86 R$ 46,593.73 R$ 16,182.00
R$ 22,048.25 R$ 812,308.11 R$ 47,893.70 R$ 16,182.00
R$ 22,663.40 R$ 834,971.50 R$ 49,229.93 R$ 16,182.00
R$ 23,295.70 R$ 858,267.21 R$ 50,603.45 R$ 16,182.00
R$ 23,945.66 R$ 882,212.86 R$ 52,015.28 R$ 16,182.00
R$ 24,613.74 R$ 906,826.60 R$ 53,466.51 R$ 16,182.00
R$ 25,300.46 R$ 932,127.07 R$ 54,958.23 R$ 16,182.00
R$ 26,006.35 R$ 958,133.41 R$ 56,491.56 R$ 16,182.00
R$ 26,731.92 R$ 984,865.33 R$ 58,067.68 R$ 16,182.00
R$ 27,477.74 R$ 1,012,343.08 R$ 59,687.76 R$ 16,182.00
R$ 517,168.40 R$ 420,732.00

29º MÊS
TOTAL: R$ 760.000,00