Valor Residual Juros Prazo Residual + Juros Valor Juros Valor da Parcela

677.80 0.025 15 694.75 16.95 46.32

648.43 0.025 14 664.64 16.21 47.47
617.17 0.025 13 632.59 15.43 48.66
583.93 0.025 12 598.53 14.60 49.88
548.65 0.025 11 562.37 13.72 51.12
511.25 0.025 10 524.03 12.78 52.40
471.62 0.025 9 483.41 11.79 53.71
429.70 0.025 8 440.44 10.74 55.06
385.39 0.025 7 395.02 9.63 56.43
338.59 0.025 6 347.06 8.46 57.84
289.21 0.025 5 296.44 7.23 59.29
237.16 0.025 4 243.08 5.93 60.77
182.31 0.025 3 186.87 4.56 62.29
124.58 0.025 2 127.70 3.11 63.85
63.85 0.025 1 65.44 1.60 65.44
0.00 0.025 0 0.00 152.74 830.54
n Juros Amortização Pagamento Saldo Devedor
0 0 0 0 677.80
1 16.95 45.19 62.13 632.61
2 15.82 45.19 61.00 587.43
3 14.69 45.19 59.87 542.24
4 13.56 45.19 58.74 497.05
5 12.43 45.19 57.61 451.87
6 11.30 45.19 56.48 406.68
7 10.17 45.19 55.35 361.49
8 9.04 45.19 54.22 316.31
9 7.91 45.19 53.09 271.12
10 6.78 45.19 51.96 225.93
11 5.65 45.19 50.84 180.75
12 4.52 45.19 49.71 135.56
13 3.39 45.19 48.58 90.37
14 2.26 45.19 47.45 45.19
15 1.13 45.19 46.32 -
Total 135.56 677.80 813.36
n Juros AmortizaçãPagamentoSaldo Devedor
0 0 0 0 677.8
1 16.95 37.80 54.74 640.00
2 16.00 38.74 54.74 601.26
3 15.03 39.71 54.74 561.55
4 14.04 40.70 54.74 520.84
5 13.02 41.72 54.74 479.12
6 11.98 42.77 54.74 436.35
7 10.91 43.83 54.74 392.52
8 9.81 44.93 54.74 347.59
9 8.69 46.05 54.74 301.53
10 7.54 47.21 54.74 254.33
11 6.36 48.39 54.74 205.94
12 5.15 49.59 54.74 156.35
13 3.91 50.83 54.74 105.51
14 2.64 52.11 54.74 53.41
15 1.34 53.41 54.74 0.00
Total 143.35 677.80 821.1526