Eleve o bem-estar da sua família com um planejador Artha.

Clique aqui para saber mais

https://arthafp.com.br - Whatsapp: 34-99819-0250

r mais
 TABELA PRICE
Preencha apenas a linha 5 nesta plan
Financiamento Prazo (meses) Taxa Anual (C.E.T.) Taxa Mensal Prestação Máxima
R$ 300,000.00 360 7.80% 0.6279% R$ 2,105.00

Parc Saldo Inicial Juros Saldo Atualizado Amortização Prestação

1 300,000.00 1,883.58 301,883.58 221.12 2,104.69
2 299,778.88 1,882.19 301,661.07 222.51 2,104.69
3 299,556.37 1,880.79 301,437.16 223.90 2,104.69
4 299,332.47 1,879.38 301,211.85 225.31 2,104.69
5 299,107.16 1,877.97 300,985.13 226.72 2,104.69
6 298,880.43 1,876.55 300,756.98 228.15 2,104.69
7 298,652.29 1,875.11 300,527.40 229.58 2,104.69
8 298,422.70 1,873.67 300,296.38 231.02 2,104.69
9 298,191.68 1,872.22 300,063.90 232.47 2,104.69
10 297,959.21 1,870.76 299,829.97 233.93 2,104.69
11 297,725.28 1,869.29 299,594.57 235.40 2,104.69
12 297,489.88 1,867.82 299,357.69 236.88 2,104.69
13 297,253.00 1,866.33 299,119.33 238.37 2,104.69
14 297,014.63 1,864.83 298,879.46 239.86 2,104.69
15 296,774.77 1,863.33 298,638.09 241.37 2,104.69
16 296,533.40 1,861.81 298,395.21 242.88 2,104.69
17 296,290.51 1,860.28 298,150.80 244.41 2,104.69
18 296,046.11 1,858.75 297,904.86 245.94 2,104.69
19 295,800.16 1,857.21 297,657.37 247.49 2,104.69
20 295,552.67 1,855.65 297,408.33 249.04 2,104.69
21 295,303.63 1,854.09 297,157.72 250.61 2,104.69
22 295,053.03 1,852.52 296,905.54 252.18 2,104.69
23 294,800.85 1,850.93 296,651.78 253.76 2,104.69
24 294,547.08 1,849.34 296,396.42 255.36 2,104.69
25 294,291.73 1,847.74 296,139.46 256.96 2,104.69
26 294,034.77 1,846.12 295,880.89 258.57 2,104.69
27 293,776.20 1,844.50 295,620.70 260.20 2,104.69
28 293,516.00 1,842.86 295,358.87 261.83 2,104.69
29 293,254.17 1,841.22 295,095.39 263.47 2,104.69
30 292,990.70 1,839.57 294,830.27 265.13 2,104.69
31 292,725.57 1,837.90 294,563.47 266.79 2,104.69
32 292,458.78 1,836.23 294,295.01 268.47 2,104.69
33 292,190.31 1,834.54 294,024.85 270.15 2,104.69
34 291,920.16 1,832.85 293,753.00 271.85 2,104.69
35 291,648.31 1,831.14 293,479.45 273.56 2,104.69
36 291,374.75 1,829.42 293,204.17 275.27 2,104.69
37 291,099.48 1,827.69 292,927.17 277.00 2,104.69
38 290,822.48 1,825.95 292,648.43 278.74 2,104.69
39 290,543.74 1,824.20 292,367.94 280.49 2,104.69
40 290,263.25 1,822.44 292,085.69 282.25 2,104.69
41 289,980.99 1,820.67 291,801.66 284.02 2,104.69
42 289,696.97 1,818.89 291,515.86 285.81 2,104.69
43 289,411.16 1,817.09 291,228.26 287.60 2,104.69
44 289,123.56 1,815.29 290,938.85 289.41 2,104.69
45 288,834.15 1,813.47 290,647.62 291.22 2,104.69

Pág 3 de
46 288,542.93 1,811.64 290,354.57 293.05 2,104.69
47 288,249.88 1,809.80 290,059.68 294.89 2,104.69
48 287,954.98 1,807.95 289,762.93 296.74 2,104.69
49 287,658.24 1,806.09 289,464.32 298.61 2,104.69
50 287,359.63 1,804.21 289,163.84 300.48 2,104.69
51 287,059.15 1,802.33 288,861.47 302.37 2,104.69
52 286,756.78 1,800.43 288,557.20 304.27 2,104.69
53 286,452.51 1,798.52 288,251.03 306.18 2,104.69
54 286,146.33 1,796.59 287,942.93 308.10 2,104.69
55 285,838.23 1,794.66 287,632.89 310.03 2,104.69
56 285,528.20 1,792.71 287,320.91 311.98 2,104.69
57 285,216.21 1,790.75 287,006.97 313.94 2,104.69
58 284,902.27 1,788.78 286,691.06 315.91 2,104.69
59 284,586.36 1,786.80 286,373.16 317.89 2,104.69
60 284,268.47 1,784.80 286,053.27 319.89 2,104.69
61 283,948.58 1,782.80 285,731.37 321.90 2,104.69
62 283,626.68 1,780.77 285,407.45 323.92 2,104.69
63 283,302.76 1,778.74 285,081.50 325.95 2,104.69
64 282,976.80 1,776.69 284,753.50 328.00 2,104.69
65 282,648.80 1,774.63 284,423.44 330.06 2,104.69
66 282,318.74 1,772.56 284,091.30 332.13 2,104.69
67 281,986.61 1,770.48 283,757.09 334.22 2,104.69
68 281,652.39 1,768.38 283,420.77 336.32 2,104.69
69 281,316.08 1,766.27 283,082.34 338.43 2,104.69
70 280,977.65 1,764.14 282,741.79 340.55 2,104.69
71 280,637.10 1,762.00 282,399.10 342.69 2,104.69
72 280,294.41 1,759.85 282,054.26 344.84 2,104.69
73 279,949.56 1,757.69 281,707.25 347.01 2,104.69
74 279,602.56 1,755.51 281,358.06 349.19 2,104.69
75 279,253.37 1,753.32 281,006.69 351.38 2,104.69
76 278,901.99 1,751.11 280,653.10 353.58 2,104.69
77 278,548.41 1,748.89 280,297.30 355.80 2,104.69
78 278,192.60 1,746.66 279,939.26 358.04 2,104.69
79 277,834.56 1,744.41 279,578.97 360.29 2,104.69
80 277,474.28 1,742.15 279,216.42 362.55 2,104.69
81 277,111.73 1,739.87 278,851.60 364.83 2,104.69
82 276,746.90 1,737.58 278,484.48 367.12 2,104.69
83 276,379.79 1,735.27 278,115.06 369.42 2,104.69
84 276,010.37 1,732.95 277,743.32 371.74 2,104.69
85 275,638.63 1,730.62 277,369.25 374.07 2,104.69
86 275,264.55 1,728.27 276,992.82 376.42 2,104.69
87 274,888.13 1,725.91 276,614.04 378.79 2,104.69
88 274,509.34 1,723.53 276,232.87 381.16 2,104.69
89 274,128.18 1,721.14 275,849.32 383.56 2,104.69
90 273,744.62 1,718.73 275,463.35 385.97 2,104.69
91 273,358.66 1,716.31 275,074.96 388.39 2,104.69
92 272,970.27 1,713.87 274,684.13 390.83 2,104.69
93 272,579.44 1,711.41 274,290.85 393.28 2,104.69
94 272,186.16 1,708.94 273,895.10 395.75 2,104.69
95 271,790.41 1,706.46 273,496.87 398.24 2,104.69
96 271,392.17 1,703.96 273,096.13 400.74 2,104.69

Pág 4 de
 97 270,991.44 1,701.44 272,692.88 403.25 2,104.69
98 270,588.19 1,698.91 272,287.10 405.78 2,104.69
99 270,182.40 1,696.36 271,878.76 408.33 2,104.69
100 269,774.07 1,693.80 271,467.87 410.90 2,104.69
101 269,363.17 1,691.22 271,054.39 413.47 2,104.69
102 268,949.70 1,688.62 270,638.32 416.07 2,104.69
103 268,533.63 1,686.01 270,219.64 418.68 2,104.69
104 268,114.95 1,683.38 269,798.33 421.31 2,104.69
105 267,693.63 1,680.74 269,374.37 423.96 2,104.69
106 267,269.68 1,678.08 268,947.75 426.62 2,104.69
107 266,843.06 1,675.40 268,518.45 429.30 2,104.69
108 266,413.76 1,672.70 268,086.46 431.99 2,104.69
109 265,981.77 1,669.99 267,651.76 434.71 2,104.69
110 265,547.06 1,667.26 267,214.32 437.43 2,104.69
111 265,109.63 1,664.51 266,774.14 440.18 2,104.69
112 264,669.44 1,661.75 266,331.19 442.94 2,104.69
113 264,226.50 1,658.97 265,885.47 445.73 2,104.69
114 263,780.77 1,656.17 265,436.94 448.52 2,104.69
115 263,332.25 1,653.35 264,985.60 451.34 2,104.69
116 262,880.91 1,650.52 264,531.43 454.17 2,104.69
117 262,426.73 1,647.67 264,074.40 457.03 2,104.69
118 261,969.71 1,644.80 263,614.51 459.90 2,104.69
119 261,509.81 1,641.91 263,151.72 462.78 2,104.69
120 261,047.03 1,639.01 262,686.04 465.69 2,104.69
121 260,581.34 1,636.08 262,217.42 468.61 2,104.69
122 260,112.73 1,633.14 261,745.87 471.55 2,104.69
123 259,641.17 1,630.18 261,271.35 474.52 2,104.69
124 259,166.66 1,627.20 260,793.86 477.49 2,104.69
125 258,689.16 1,624.20 260,313.37 480.49 2,104.69
126 258,208.67 1,621.18 259,829.86 483.51 2,104.69
127 257,725.16 1,618.15 259,343.31 486.55 2,104.69
128 257,238.62 1,615.09 258,853.71 489.60 2,104.69
129 256,749.02 1,612.02 258,361.04 492.67 2,104.69
130 256,256.34 1,608.93 257,865.27 495.77 2,104.69
131 255,760.58 1,605.81 257,366.39 498.88 2,104.69
132 255,261.70 1,602.68 256,864.38 502.01 2,104.69
133 254,759.68 1,599.53 256,359.21 505.16 2,104.69
134 254,254.52 1,596.36 255,850.88 508.34 2,104.69
135 253,746.18 1,593.17 255,339.35 511.53 2,104.69
136 253,234.66 1,589.96 254,824.61 514.74 2,104.69
137 252,719.92 1,586.72 254,306.64 517.97 2,104.69
138 252,201.95 1,583.47 253,785.42 521.22 2,104.69
139 251,680.72 1,580.20 253,260.92 524.50 2,104.69
140 251,156.23 1,576.91 252,733.13 527.79 2,104.69
141 250,628.44 1,573.59 252,202.03 531.10 2,104.69
142 250,097.33 1,570.26 251,667.59 534.44 2,104.69
143 249,562.90 1,566.90 251,129.80 537.79 2,104.69
144 249,025.11 1,563.53 250,588.63 541.17 2,104.69
145 248,483.94 1,560.13 250,044.06 544.57 2,104.69
146 247,939.37 1,556.71 249,496.08 547.99 2,104.69
147 247,391.38 1,553.27 248,944.65 551.43 2,104.69

Pág 5 de
148 246,839.96 1,549.81 248,389.76 554.89 2,104.69
149 246,285.07 1,546.32 247,831.39 558.37 2,104.69
150 245,726.69 1,542.82 247,269.51 561.88 2,104.69
151 245,164.82 1,539.29 246,704.10 565.41 2,104.69
152 244,599.41 1,535.74 246,135.15 568.96 2,104.69
153 244,030.45 1,532.17 245,562.62 572.53 2,104.69
154 243,457.92 1,528.57 244,986.50 576.12 2,104.69
155 242,881.80 1,524.95 244,406.75 579.74 2,104.69
156 242,302.06 1,521.31 243,823.37 583.38 2,104.69
157 241,718.68 1,517.65 243,236.33 587.04 2,104.69
158 241,131.64 1,513.97 242,645.60 590.73 2,104.69
159 240,540.91 1,510.26 242,051.16 594.44 2,104.69
160 239,946.47 1,506.52 241,452.99 598.17 2,104.69
161 239,348.30 1,502.77 240,851.07 601.93 2,104.69
162 238,746.37 1,498.99 240,245.36 605.71 2,104.69
163 238,140.67 1,495.19 239,635.85 609.51 2,104.69
164 237,531.16 1,491.36 239,022.52 613.33 2,104.69
165 236,917.83 1,487.51 238,405.33 617.19 2,104.69
166 236,300.64 1,483.63 237,784.27 621.06 2,104.69
167 235,679.58 1,479.73 237,159.31 624.96 2,104.69
168 235,054.62 1,475.81 236,530.43 628.88 2,104.69
169 234,425.73 1,471.86 235,897.60 632.83 2,104.69
170 233,792.90 1,467.89 235,260.79 636.81 2,104.69
171 233,156.10 1,463.89 234,619.99 640.80 2,104.69
172 232,515.29 1,459.87 233,975.16 644.83 2,104.69
173 231,870.46 1,455.82 233,326.28 648.88 2,104.69
174 231,221.59 1,451.74 232,673.33 652.95 2,104.69
175 230,568.64 1,447.64 232,016.28 657.05 2,104.69
176 229,911.59 1,443.52 231,355.11 661.18 2,104.69
177 229,250.41 1,439.37 230,689.78 665.33 2,104.69
178 228,585.09 1,435.19 230,020.28 669.50 2,104.69
179 227,915.58 1,430.99 229,346.57 673.71 2,104.69
180 227,241.88 1,426.76 228,668.63 677.94 2,104.69
181 226,563.94 1,422.50 227,986.44 682.19 2,104.69
182 225,881.75 1,418.22 227,299.96 686.48 2,104.69
183 225,195.27 1,413.91 226,609.18 690.79 2,104.69
184 224,504.48 1,409.57 225,914.05 695.12 2,104.69
185 223,809.36 1,405.21 225,214.56 699.49 2,104.69
186 223,109.87 1,400.81 224,510.68 703.88 2,104.69
187 222,405.99 1,396.39 223,802.38 708.30 2,104.69
188 221,697.69 1,391.95 223,089.64 712.75 2,104.69
189 220,984.94 1,387.47 222,372.42 717.22 2,104.69
190 220,267.72 1,382.97 221,650.69 721.72 2,104.69
191 219,546.00 1,378.44 220,924.43 726.26 2,104.69
192 218,819.74 1,373.88 220,193.62 730.82 2,104.69
193 218,088.92 1,369.29 219,458.21 735.40 2,104.69
194 217,353.52 1,364.67 218,718.19 740.02 2,104.69
195 216,613.50 1,360.03 217,973.52 744.67 2,104.69
196 215,868.83 1,355.35 217,224.18 749.34 2,104.69
197 215,119.48 1,350.65 216,470.13 754.05 2,104.69
198 214,365.44 1,345.91 215,711.35 758.78 2,104.69

Pág 6 de
199 213,606.65 1,341.15 214,947.80 763.55 2,104.69
200 212,843.11 1,336.35 214,179.46 768.34 2,104.69
201 212,074.77 1,331.53 213,406.29 773.17 2,104.69
202 211,301.60 1,326.67 212,628.28 778.02 2,104.69
203 210,523.58 1,321.79 211,845.37 782.90 2,104.69
204 209,740.68 1,316.87 211,057.55 787.82 2,104.69
205 208,952.86 1,311.93 210,264.78 792.77 2,104.69
206 208,160.09 1,306.95 209,467.04 797.74 2,104.69
207 207,362.35 1,301.94 208,664.29 802.75 2,104.69
208 206,559.59 1,296.90 207,856.50 807.79 2,104.69
209 205,751.80 1,291.83 207,043.63 812.86 2,104.69
210 204,938.94 1,286.73 206,225.66 817.97 2,104.69
211 204,120.97 1,281.59 205,402.56 823.10 2,104.69
212 203,297.87 1,276.42 204,574.29 828.27 2,104.69
213 202,469.59 1,271.22 203,740.82 833.47 2,104.69
214 201,636.12 1,265.99 202,902.11 838.70 2,104.69
215 200,797.42 1,260.72 202,058.14 843.97 2,104.69
216 199,953.45 1,255.42 201,208.87 849.27 2,104.69
217 199,104.18 1,250.09 200,354.27 854.60 2,104.69
218 198,249.58 1,244.73 199,494.30 859.97 2,104.69
219 197,389.61 1,239.33 198,628.93 865.37 2,104.69
220 196,524.24 1,233.89 197,758.13 870.80 2,104.69
221 195,653.44 1,228.43 196,881.87 876.27 2,104.69
222 194,777.17 1,222.92 196,000.10 881.77 2,104.69
223 193,895.40 1,217.39 195,112.79 887.31 2,104.69
224 193,008.10 1,211.82 194,219.91 892.88 2,104.69
225 192,115.22 1,206.21 193,321.43 898.48 2,104.69
226 191,216.74 1,200.57 192,417.31 904.12 2,104.69
227 190,312.61 1,194.89 191,507.51 909.80 2,104.69
228 189,402.81 1,189.18 190,591.99 915.51 2,104.69
229 188,487.30 1,183.43 189,670.73 921.26 2,104.69
230 187,566.04 1,177.65 188,743.69 927.05 2,104.69
231 186,638.99 1,171.83 187,810.82 932.87 2,104.69
232 185,706.13 1,165.97 186,872.10 938.72 2,104.69
233 184,767.41 1,160.08 185,927.48 944.62 2,104.69
234 183,822.79 1,154.15 184,976.94 950.55 2,104.69
235 182,872.24 1,148.18 184,020.42 956.52 2,104.69
236 181,915.73 1,142.17 183,057.90 962.52 2,104.69
237 180,953.20 1,136.13 182,089.33 968.56 2,104.69
238 179,984.64 1,130.05 181,114.69 974.65 2,104.69
239 179,009.99 1,123.93 180,133.92 980.77 2,104.69
240 178,029.23 1,117.77 179,147.00 986.92 2,104.69
241 177,042.31 1,111.58 178,153.88 993.12 2,104.69
242 176,049.19 1,105.34 177,154.53 999.35 2,104.69
243 175,049.83 1,099.07 176,148.90 1,005.63 2,104.69
244 174,044.20 1,092.75 175,136.95 1,011.94 2,104.69
245 173,032.26 1,086.40 174,118.66 1,018.30 2,104.69
246 172,013.96 1,080.00 173,093.97 1,024.69 2,104.69
247 170,989.27 1,073.57 172,062.84 1,031.12 2,104.69
248 169,958.15 1,067.10 171,025.25 1,037.60 2,104.69
249 168,920.55 1,060.58 169,981.13 1,044.11 2,104.69

Pág 7 de
250 167,876.44 1,054.03 168,930.47 1,050.67 2,104.69
251 166,825.77 1,047.43 167,873.20 1,057.26 2,104.69
252 165,768.51 1,040.79 166,809.30 1,063.90 2,104.69
253 164,704.60 1,034.11 165,738.72 1,070.58 2,104.69
254 163,634.02 1,027.39 164,661.41 1,077.30 2,104.69
255 162,556.72 1,020.63 163,577.34 1,084.07 2,104.69
256 161,472.65 1,013.82 162,486.47 1,090.87 2,104.69
257 160,381.77 1,006.97 161,388.74 1,097.72 2,104.69
258 159,284.05 1,000.08 160,284.13 1,104.62 2,104.69
259 158,179.43 993.14 159,172.58 1,111.55 2,104.69
260 157,067.88 986.16 158,054.05 1,118.53 2,104.69
261 155,949.35 979.14 156,928.49 1,125.55 2,104.69
262 154,823.80 972.07 155,795.87 1,132.62 2,104.69
263 153,691.18 964.96 154,656.14 1,139.73 2,104.69
264 152,551.45 957.81 153,509.25 1,146.89 2,104.69
265 151,404.56 950.61 152,355.17 1,154.09 2,104.69
266 150,250.47 943.36 151,193.83 1,161.33 2,104.69
267 149,089.14 936.07 150,025.21 1,168.63 2,104.69
268 147,920.51 928.73 148,849.24 1,175.96 2,104.69
269 146,744.55 921.35 147,665.90 1,183.35 2,104.69
270 145,561.20 913.92 146,475.12 1,190.78 2,104.69
271 144,370.43 906.44 145,276.87 1,198.25 2,104.69
272 143,172.17 898.92 144,071.09 1,205.78 2,104.69
273 141,966.40 891.35 142,857.75 1,213.35 2,104.69
274 140,753.05 883.73 141,636.78 1,220.96 2,104.69
275 139,532.09 876.06 140,408.15 1,228.63 2,104.69
276 138,303.46 868.35 139,171.81 1,236.34 2,104.69
277 137,067.11 860.59 137,927.70 1,244.11 2,104.69
278 135,823.01 852.78 136,675.78 1,251.92 2,104.69
279 134,571.09 844.92 135,416.00 1,259.78 2,104.69
280 133,311.31 837.01 134,148.32 1,267.69 2,104.69
281 132,043.62 829.05 132,872.67 1,275.65 2,104.69
282 130,767.97 821.04 131,589.01 1,283.66 2,104.69
283 129,484.32 812.98 130,297.30 1,291.72 2,104.69
284 128,192.60 804.87 128,997.47 1,299.83 2,104.69
285 126,892.78 796.71 127,689.48 1,307.99 2,104.69
286 125,584.79 788.49 126,373.28 1,316.20 2,104.69
287 124,268.59 780.23 125,048.82 1,324.46 2,104.69
288 122,944.12 771.92 123,716.04 1,332.78 2,104.69
289 121,611.35 763.55 122,374.89 1,341.15 2,104.69
290 120,270.20 755.13 121,025.32 1,349.57 2,104.69
291 118,920.63 746.65 119,667.28 1,358.04 2,104.69
292 117,562.59 738.13 118,300.72 1,366.57 2,104.69
293 116,196.02 729.55 116,925.57 1,375.15 2,104.69
294 114,820.87 720.91 115,541.79 1,383.78 2,104.69
295 113,437.09 712.22 114,149.32 1,392.47 2,104.69
296 112,044.62 703.48 112,748.10 1,401.21 2,104.69
297 110,643.41 694.68 111,338.09 1,410.01 2,104.69
298 109,233.40 685.83 109,919.23 1,418.86 2,104.69
299 107,814.54 676.92 108,491.46 1,427.77 2,104.69
300 106,386.76 667.96 107,054.72 1,436.74 2,104.69

Pág 8 de
301 104,950.03 658.94 105,608.97 1,445.76 2,104.69
302 103,504.27 649.86 104,154.13 1,454.83 2,104.69
303 102,049.44 640.73 102,690.16 1,463.97 2,104.69
304 100,585.47 631.53 101,217.00 1,473.16 2,104.69
305 99,112.31 622.28 99,734.59 1,482.41 2,104.69
306 97,629.90 612.98 98,242.88 1,491.72 2,104.69
307 96,138.18 603.61 96,741.79 1,501.08 2,104.69
308 94,637.10 594.19 95,231.29 1,510.51 2,104.69
309 93,126.59 584.70 93,711.30 1,519.99 2,104.69
310 91,606.60 575.16 92,181.76 1,529.53 2,104.69
311 90,077.07 565.56 90,642.62 1,539.14 2,104.69
312 88,537.93 555.89 89,093.82 1,548.80 2,104.69
313 86,989.13 546.17 87,535.30 1,558.53 2,104.69
314 85,430.60 536.38 85,966.98 1,568.31 2,104.69
315 83,862.29 526.54 84,388.83 1,578.16 2,104.69
316 82,284.13 516.63 82,800.76 1,588.07 2,104.69
317 80,696.07 506.66 81,202.72 1,598.04 2,104.69
318 79,098.03 496.62 79,594.65 1,608.07 2,104.69
319 77,489.96 486.53 77,976.49 1,618.17 2,104.69
320 75,871.79 476.37 76,348.16 1,628.33 2,104.69
321 74,243.46 466.14 74,709.61 1,638.55 2,104.69
322 72,604.91 455.86 73,060.77 1,648.84 2,104.69
323 70,956.08 445.50 71,401.58 1,659.19 2,104.69
324 69,296.88 435.09 69,731.97 1,669.61 2,104.69
325 67,627.28 424.60 68,051.88 1,680.09 2,104.69
326 65,947.19 414.05 66,361.24 1,690.64 2,104.69
327 64,256.55 403.44 64,659.99 1,701.25 2,104.69
328 62,555.29 392.76 62,948.05 1,711.94 2,104.69
329 60,843.36 382.01 61,225.37 1,722.68 2,104.69
330 59,120.67 371.19 59,491.87 1,733.50 2,104.69
331 57,387.17 360.31 57,747.48 1,744.38 2,104.69
332 55,642.79 349.36 55,992.15 1,755.34 2,104.69
333 53,887.45 338.34 54,225.79 1,766.36 2,104.69
334 52,121.09 327.25 52,448.34 1,777.45 2,104.69
335 50,343.65 316.09 50,659.73 1,788.61 2,104.69
336 48,555.04 304.86 48,859.90 1,799.84 2,104.69
337 46,755.20 293.56 47,048.76 1,811.14 2,104.69
338 44,944.06 282.19 45,226.25 1,822.51 2,104.69
339 43,121.55 270.74 43,392.30 1,833.95 2,104.69
340 41,287.60 259.23 41,546.83 1,845.47 2,104.69
341 39,442.14 247.64 39,689.78 1,857.05 2,104.69
342 37,585.08 235.98 37,821.06 1,868.71 2,104.69
343 35,716.37 224.25 35,940.62 1,880.45 2,104.69
344 33,835.92 212.44 34,048.36 1,892.25 2,104.69
345 31,943.67 200.56 32,144.23 1,904.13 2,104.69
346 30,039.54 188.61 30,228.14 1,916.09 2,104.69
347 28,123.45 176.58 28,300.02 1,928.12 2,104.69
348 26,195.33 164.47 26,359.80 1,940.22 2,104.69
349 24,255.10 152.29 24,407.39 1,952.41 2,104.69
350 22,302.70 140.03 22,442.73 1,964.66 2,104.69
351 20,338.03 127.69 20,465.73 1,977.00 2,104.69

Pág 9 de
352 18,361.03 115.28 18,476.31 1,989.41 2,104.69
353 16,371.62 102.79 16,474.41 2,001.90 2,104.69
354 14,369.72 90.22 14,459.94 2,014.47 2,104.69
355 12,355.24 77.57 12,432.82 2,027.12 2,104.69
356 10,328.12 64.85 10,392.97 2,039.85 2,104.69
357 8,288.27 52.04 8,340.31 2,052.66 2,104.69
358 6,235.62 39.15 6,274.77 2,065.54 2,104.69
359 4,170.07 26.18 4,196.26 2,078.51 2,104.69
360 2,091.56 13.13 2,104.69 2,091.56 2,104.69
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00

Pág 10 de
 0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
Totais 447,732.60 300,000.00 757,689.96

Pág 11 de
 TABELA PRICE PARCELA FIXA
Renda Mínima Juros devidos: R$ 447,732.60
R$ 7,100.00 Principal devido: R$ 288,853.00
Total devido R$ 736,585.60
Saldo Devedor
299,778.88 TABELA SAC AMORTIZAÇÃO FIXA
299,556.37 Juros devidos: R$ 353,036.20
299,332.47 Principal devido: R$ 300,000.00
299,107.16 Total devido R$ 630,142.62
298,880.43
298,652.29
298,422.70
298,191.68
297,959.21
297,725.28
297,489.88
297,253.00
297,014.63
296,774.77
296,533.40
296,290.51
296,046.11
295,800.16
295,552.67
295,303.63
295,053.03
294,800.85
294,547.08
294,291.73
294,034.77
293,776.20
293,516.00
293,254.17
292,990.70
292,725.57
292,458.78
292,190.31
291,920.16
291,648.31
291,374.75
291,099.48
290,822.48
290,543.74
290,263.25
289,980.99
289,696.97
289,411.16
289,123.56
288,834.15
288,542.93

Pág 12 de
288,249.88
287,954.98
287,658.24
287,359.63
287,059.15
286,756.78
286,452.51
286,146.33
285,838.23
285,528.20
285,216.21
284,902.27
284,586.36
284,268.47
283,948.58
283,626.68
283,302.76
282,976.80
282,648.80
282,318.74
281,986.61
281,652.39
281,316.08
280,977.65
280,637.10
280,294.41
279,949.56
279,602.56
279,253.37
278,901.99
278,548.41
278,192.60
277,834.56
277,474.28
277,111.73
276,746.90
276,379.79
276,010.37
275,638.63
275,264.55
274,888.13
274,509.34
274,128.18
273,744.62
273,358.66
272,970.27
272,579.44
272,186.16
271,790.41
271,392.17
270,991.44

Pág 13 de
270,588.19
270,182.40
269,774.07
269,363.17
268,949.70
268,533.63
268,114.95
267,693.63
267,269.68
266,843.06
266,413.76
265,981.77
265,547.06
265,109.63
264,669.44
264,226.50
263,780.77
263,332.25
262,880.91
262,426.73
261,969.71
261,509.81
261,047.03
260,581.34
260,112.73
259,641.17
259,166.66
258,689.16
258,208.67
257,725.16
257,238.62
256,749.02
256,256.34
255,760.58
255,261.70
254,759.68
254,254.52
253,746.18
253,234.66
252,719.92
252,201.95
251,680.72
251,156.23
250,628.44
250,097.33
249,562.90
249,025.11
248,483.94
247,939.37
247,391.38
246,839.96

Pág 14 de
246,285.07
245,726.69
245,164.82
244,599.41
244,030.45
243,457.92
242,881.80
242,302.06
241,718.68
241,131.64
240,540.91
239,946.47
239,348.30
238,746.37
238,140.67
237,531.16
236,917.83
236,300.64
235,679.58
235,054.62
234,425.73
233,792.90
233,156.10
232,515.29
231,870.46
231,221.59
230,568.64
229,911.59
229,250.41
228,585.09
227,915.58
227,241.88
226,563.94
225,881.75
225,195.27
224,504.48
223,809.36
223,109.87
222,405.99
221,697.69
220,984.94
220,267.72
219,546.00
218,819.74
218,088.92
217,353.52
216,613.50
215,868.83
215,119.48
214,365.44
213,606.65

Pág 15 de
212,843.11
212,074.77
211,301.60
210,523.58
209,740.68
208,952.86
208,160.09
207,362.35
206,559.59
205,751.80
204,938.94
204,120.97
203,297.87
202,469.59
201,636.12
200,797.42
199,953.45
199,104.18
198,249.58
197,389.61
196,524.24
195,653.44
194,777.17
193,895.40
193,008.10
192,115.22
191,216.74
190,312.61
189,402.81
188,487.30
187,566.04
186,638.99
185,706.13
184,767.41
183,822.79
182,872.24
181,915.73
180,953.20
179,984.64
179,009.99
178,029.23
177,042.31
176,049.19
175,049.83
174,044.20
173,032.26
172,013.96
170,989.27
169,958.15
168,920.55
167,876.44

Pág 16 de
166,825.77
165,768.51
164,704.60
163,634.02
162,556.72
161,472.65
160,381.77
159,284.05
158,179.43
157,067.88
155,949.35
154,823.80
153,691.18
152,551.45
151,404.56
150,250.47
149,089.14
147,920.51
146,744.55
145,561.20
144,370.43
143,172.17
141,966.40
140,753.05
139,532.09
138,303.46
137,067.11
135,823.01
134,571.09
133,311.31
132,043.62
130,767.97
129,484.32
128,192.60
126,892.78
125,584.79
124,268.59
122,944.12
121,611.35
120,270.20
118,920.63
117,562.59
116,196.02
114,820.87
113,437.09
112,044.62
110,643.41
109,233.40
107,814.54
106,386.76
104,950.03

Pág 17 de
103,504.27
102,049.44
100,585.47
99,112.31
97,629.90
96,138.18
94,637.10
93,126.59
91,606.60
90,077.07
88,537.93
86,989.13
85,430.60
83,862.29
82,284.13
80,696.07
79,098.03
77,489.96
75,871.79
74,243.46
72,604.91
70,956.08
69,296.88
67,627.28
65,947.19
64,256.55
62,555.29
60,843.36
59,120.67
57,387.17
55,642.79
53,887.45
52,121.09
50,343.65
48,555.04
46,755.20
44,944.06
43,121.55
41,287.60
39,442.14
37,585.08
35,716.37
33,835.92
31,943.67
30,039.54
28,123.45
26,195.33
24,255.10
22,302.70
20,338.03
18,361.03

Pág 18 de
16,371.62
14,369.72
12,355.24
10,328.12
8,288.27
6,235.62
4,170.07
2,091.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Pág 19 de
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Pág 20 de
 TABELA SAC

Financiamento Prazo (meses) Taxa Anual (C.E.T.) Taxa Mensal Prestação Máxima Renda Mínima TABELA SAC
R$ 300,000.00 360 7.80% 0.628% R$ 2,717.00 R$ 9,100.00 Juros devidos:
Principal devido:
Parc Saldo Inicial Juros Saldo Atualizado Amortização Prestação Saldo Devedor Total devido
1 300,000.00 1,883.58 301,883.58 833.33 2,716.91 299,166.67 1
2 299,166.67 1,878.34 301,045.01 833.33 2,711.68 298,333.33 TABELA PRICE
3 298,333.33 1,873.11 300,206.44 833.33 2,706.44 297,500.00 Juros devidos:
4 297,500.00 1,867.88 299,367.88 833.33 2,701.21 296,666.67 Principal devido:
5 296,666.67 1,862.65 298,529.31 833.33 2,695.98 295,833.33 Total devido
6 295,833.33 1,857.41 297,690.75 833.33 2,690.75 295,000.00
7 295,000.00 1,852.18 296,852.18 833.33 2,685.52 294,166.67
8 294,166.67 1,846.95 296,013.62 833.33 2,680.28 293,333.33
9 293,333.33 1,841.72 295,175.05 833.33 2,675.05 292,500.00
10 292,500.00 1,836.49 294,336.49 833.33 2,669.82 291,666.67
11 291,666.67 1,831.25 293,497.92 833.33 2,664.59 290,833.33
12 290,833.33 1,826.02 292,659.35 833.33 2,659.35 290,000.00
13 290,000.00 1,820.79 291,820.79 833.33 2,654.12 289,166.67
14 289,166.67 1,815.56 290,982.22 833.33 2,648.89 288,333.33
15 288,333.33 1,810.33 290,143.66 833.33 2,643.66 287,500.00
16 287,500.00 1,805.09 289,305.09 833.33 2,638.43 286,666.67
17 286,666.67 1,799.86 288,466.53 833.33 2,633.19 285,833.33
18 285,833.33 1,794.63 287,627.96 833.33 2,627.96 285,000.00
19 285,000.00 1,789.40 286,789.40 833.33 2,622.73 284,166.67
20 284,166.67 1,784.16 285,950.83 833.33 2,617.50 283,333.33
21 283,333.33 1,778.93 285,112.27 833.33 2,612.27 282,500.00
22 282,500.00 1,773.70 284,273.70 833.33 2,607.03 281,666.67
23 281,666.67 1,768.47 283,435.13 833.33 2,601.80 280,833.33
24 280,833.33 1,763.24 282,596.57 833.33 2,596.57 280,000.00
25 280,000.00 1,758.00 281,758.00 833.33 2,591.34 279,166.67
26 279,166.67 1,752.77 280,919.44 833.33 2,586.10 278,333.33
27 278,333.33 1,747.54 280,080.87 833.33 2,580.87 277,500.00
28 277,500.00 1,742.31 279,242.31 833.33 2,575.64 276,666.67
29 276,666.67 1,737.07 278,403.74 833.33 2,570.41 275,833.33
30 275,833.33 1,731.84 277,565.18 833.33 2,565.18 275,000.00
31 275,000.00 1,726.61 276,726.61 833.33 2,559.94 274,166.67
32 274,166.67 1,721.38 275,888.05 833.33 2,554.71 273,333.33
33 273,333.33 1,716.15 275,049.48 833.33 2,549.48 272,500.00
34 272,500.00 1,710.91 274,210.91 833.33 2,544.25 271,666.67
35 271,666.67 1,705.68 273,372.35 833.33 2,539.02 270,833.33
36 270,833.33 1,700.45 272,533.78 833.33 2,533.78 270,000.00
37 270,000.00 1,695.22 271,695.22 833.33 2,528.55 269,166.67
38 269,166.67 1,689.99 270,856.65 833.33 2,523.32 268,333.33
39 268,333.33 1,684.75 270,018.09 833.33 2,518.09 267,500.00
40 267,500.00 1,679.52 269,179.52 833.33 2,512.85 266,666.67
41 266,666.67 1,674.29 268,340.96 833.33 2,507.62 265,833.33
42 265,833.33 1,669.06 267,502.39 833.33 2,502.39 265,000.00
43 265,000.00 1,663.82 266,663.82 833.33 2,497.16 264,166.67
44 264,166.67 1,658.59 265,825.26 833.33 2,491.93 263,333.33
45 263,333.33 1,653.36 264,986.69 833.33 2,486.69 262,500.00
46 262,500.00 1,648.13 264,148.13 833.33 2,481.46 261,666.67
47 261,666.67 1,642.90 263,309.56 833.33 2,476.23 260,833.33
48 260,833.33 1,637.66 262,471.00 833.33 2,471.00 260,000.00
49 260,000.00 1,632.43 261,632.43 833.33 2,465.77 259,166.67
50 259,166.67 1,627.20 260,793.87 833.33 2,460.53 258,333.33
51 258,333.33 1,621.97 259,955.30 833.33 2,455.30 257,500.00
52 257,500.00 1,616.74 259,116.74 833.33 2,450.07 256,666.67
53 256,666.67 1,611.50 258,278.17 833.33 2,444.84 255,833.33
54 255,833.33 1,606.27 257,439.60 833.33 2,439.60 255,000.00
55 255,000.00 1,601.04 256,601.04 833.33 2,434.37 254,166.67
56 254,166.67 1,595.81 255,762.47 833.33 2,429.14 253,333.33
57 253,333.33 1,590.57 254,923.91 833.33 2,423.91 252,500.00
58 252,500.00 1,585.34 254,085.34 833.33 2,418.68 251,666.67
59 251,666.67 1,580.11 253,246.78 833.33 2,413.44 250,833.33
60 250,833.33 1,574.88 252,408.21 833.33 2,408.21 250,000.00
61 250,000.00 1,569.65 251,569.65 833.33 2,402.98 249,166.67
62 249,166.67 1,564.41 250,731.08 833.33 2,397.75 248,333.33
63 248,333.33 1,559.18 249,892.52 833.33 2,392.52 247,500.00
64 247,500.00 1,553.95 249,053.95 833.33 2,387.28 246,666.67
65 246,666.67 1,548.72 248,215.38 833.33 2,382.05 245,833.33
66 245,833.33 1,543.49 247,376.82 833.33 2,376.82 245,000.00
67 245,000.00 1,538.25 246,538.25 833.33 2,371.59 244,166.67
68 244,166.67 1,533.02 245,699.69 833.33 2,366.35 243,333.33
69 243,333.33 1,527.79 244,861.12 833.33 2,361.12 242,500.00
70 242,500.00 1,522.56 244,022.56 833.33 2,355.89 241,666.67
71 241,666.67 1,517.32 243,183.99 833.33 2,350.66 240,833.33
72 240,833.33 1,512.09 242,345.43 833.33 2,345.43 240,000.00
73 240,000.00 1,506.86 241,506.86 833.33 2,340.19 239,166.67
74 239,166.67 1,501.63 240,668.29 833.33 2,334.96 238,333.33
75 238,333.33 1,496.40 239,829.73 833.33 2,329.73 237,500.00
76 237,500.00 1,491.16 238,991.16 833.33 2,324.50 236,666.67
77 236,666.67 1,485.93 238,152.60 833.33 2,319.26 235,833.33
78 235,833.33 1,480.70 237,314.03 833.33 2,314.03 235,000.00
79 235,000.00 1,475.47 236,475.47 833.33 2,308.80 234,166.67
80 234,166.67 1,470.24 235,636.90 833.33 2,303.57 233,333.33
81 233,333.33 1,465.00 234,798.34 833.33 2,298.34 232,500.00
82 232,500.00 1,459.77 233,959.77 833.33 2,293.10 231,666.67
83 231,666.67 1,454.54 233,121.21 833.33 2,287.87 230,833.33
84 230,833.33 1,449.31 232,282.64 833.33 2,282.64 230,000.00
85 230,000.00 1,444.07 231,444.07 833.33 2,277.41 229,166.67
86 229,166.67 1,438.84 230,605.51 833.33 2,272.18 228,333.33
87 228,333.33 1,433.61 229,766.94 833.33 2,266.94 227,500.00
88 227,500.00 1,428.38 228,928.38 833.33 2,261.71 226,666.67
89 226,666.67 1,423.15 228,089.81 833.33 2,256.48 225,833.33
90 225,833.33 1,417.91 227,251.25 833.33 2,251.25 225,000.00
91 225,000.00 1,412.68 226,412.68 833.33 2,246.01 224,166.67
92 224,166.67 1,407.45 225,574.12 833.33 2,240.78 223,333.33
93 223,333.33 1,402.22 224,735.55 833.33 2,235.55 222,500.00
94 222,500.00 1,396.98 223,896.98 833.33 2,230.32 221,666.67
95 221,666.67 1,391.75 223,058.42 833.33 2,225.09 220,833.33
96 220,833.33 1,386.52 222,219.85 833.33 2,219.85 220,000.00
 97 220,000.00 1,381.29 221,381.29 833.33 2,214.62 219,166.67
98 219,166.67 1,376.06 220,542.72 833.33 2,209.39 218,333.33
99 218,333.33 1,370.82 219,704.16 833.33 2,204.16 217,500.00
100 217,500.00 1,365.59 218,865.59 833.33 2,198.93 216,666.67
101 216,666.67 1,360.36 218,027.03 833.33 2,193.69 215,833.33
102 215,833.33 1,355.13 217,188.46 833.33 2,188.46 215,000.00
103 215,000.00 1,349.90 216,349.90 833.33 2,183.23 214,166.67
104 214,166.67 1,344.66 215,511.33 833.33 2,178.00 213,333.33
105 213,333.33 1,339.43 214,672.76 833.33 2,172.76 212,500.00
106 212,500.00 1,334.20 213,834.20 833.33 2,167.53 211,666.67
107 211,666.67 1,328.97 212,995.63 833.33 2,162.30 210,833.33
108 210,833.33 1,323.73 212,157.07 833.33 2,157.07 210,000.00
109 210,000.00 1,318.50 211,318.50 833.33 2,151.84 209,166.67
110 209,166.67 1,313.27 210,479.94 833.33 2,146.60 208,333.33
111 208,333.33 1,308.04 209,641.37 833.33 2,141.37 207,500.00
112 207,500.00 1,302.81 208,802.81 833.33 2,136.14 206,666.67
113 206,666.67 1,297.57 207,964.24 833.33 2,130.91 205,833.33
114 205,833.33 1,292.34 207,125.68 833.33 2,125.68 205,000.00
115 205,000.00 1,287.11 206,287.11 833.33 2,120.44 204,166.67
116 204,166.67 1,281.88 205,448.54 833.33 2,115.21 203,333.33
117 203,333.33 1,276.65 204,609.98 833.33 2,109.98 202,500.00
118 202,500.00 1,271.41 203,771.41 833.33 2,104.75 201,666.67
119 201,666.67 1,266.18 202,932.85 833.33 2,099.51 200,833.33
120 200,833.33 1,260.95 202,094.28 833.33 2,094.28 200,000.00
121 200,000.00 1,255.72 201,255.72 833.33 2,089.05 199,166.67
122 199,166.67 1,250.48 200,417.15 833.33 2,083.82 198,333.33
123 198,333.33 1,245.25 199,578.59 833.33 2,078.59 197,500.00
124 197,500.00 1,240.02 198,740.02 833.33 2,073.35 196,666.67
125 196,666.67 1,234.79 197,901.45 833.33 2,068.12 195,833.33
126 195,833.33 1,229.56 197,062.89 833.33 2,062.89 195,000.00
127 195,000.00 1,224.32 196,224.32 833.33 2,057.66 194,166.67
128 194,166.67 1,219.09 195,385.76 833.33 2,052.43 193,333.33
129 193,333.33 1,213.86 194,547.19 833.33 2,047.19 192,500.00
130 192,500.00 1,208.63 193,708.63 833.33 2,041.96 191,666.67
131 191,666.67 1,203.40 192,870.06 833.33 2,036.73 190,833.33
132 190,833.33 1,198.16 192,031.50 833.33 2,031.50 190,000.00
133 190,000.00 1,192.93 191,192.93 833.33 2,026.26 189,166.67
134 189,166.67 1,187.70 190,354.37 833.33 2,021.03 188,333.33
135 188,333.33 1,182.47 189,515.80 833.33 2,015.80 187,500.00
136 187,500.00 1,177.23 188,677.23 833.33 2,010.57 186,666.67
137 186,666.67 1,172.00 187,838.67 833.33 2,005.34 185,833.33
138 185,833.33 1,166.77 187,000.10 833.33 2,000.10 185,000.00
139 185,000.00 1,161.54 186,161.54 833.33 1,994.87 184,166.67
140 184,166.67 1,156.31 185,322.97 833.33 1,989.64 183,333.33
141 183,333.33 1,151.07 184,484.41 833.33 1,984.41 182,500.00
142 182,500.00 1,145.84 183,645.84 833.33 1,979.17 181,666.67
143 181,666.67 1,140.61 182,807.28 833.33 1,973.94 180,833.33
144 180,833.33 1,135.38 181,968.71 833.33 1,968.71 180,000.00
145 180,000.00 1,130.15 181,130.15 833.33 1,963.48 179,166.67
146 179,166.67 1,124.91 180,291.58 833.33 1,958.25 178,333.33
147 178,333.33 1,119.68 179,453.01 833.33 1,953.01 177,500.00
148 177,500.00 1,114.45 178,614.45 833.33 1,947.78 176,666.67
149 176,666.67 1,109.22 177,775.88 833.33 1,942.55 175,833.33
150 175,833.33 1,103.98 176,937.32 833.33 1,937.32 175,000.00
151 175,000.00 1,098.75 176,098.75 833.33 1,932.09 174,166.67
152 174,166.67 1,093.52 175,260.19 833.33 1,926.85 173,333.33
153 173,333.33 1,088.29 174,421.62 833.33 1,921.62 172,500.00
154 172,500.00 1,083.06 173,583.06 833.33 1,916.39 171,666.67
155 171,666.67 1,077.82 172,744.49 833.33 1,911.16 170,833.33
156 170,833.33 1,072.59 171,905.92 833.33 1,905.92 170,000.00
157 170,000.00 1,067.36 171,067.36 833.33 1,900.69 169,166.67
158 169,166.67 1,062.13 170,228.79 833.33 1,895.46 168,333.33
159 168,333.33 1,056.90 169,390.23 833.33 1,890.23 167,500.00
160 167,500.00 1,051.66 168,551.66 833.33 1,885.00 166,666.67
161 166,666.67 1,046.43 167,713.10 833.33 1,879.76 165,833.33
162 165,833.33 1,041.20 166,874.53 833.33 1,874.53 165,000.00
163 165,000.00 1,035.97 166,035.97 833.33 1,869.30 164,166.67
164 164,166.67 1,030.73 165,197.40 833.33 1,864.07 163,333.33
165 163,333.33 1,025.50 164,358.84 833.33 1,858.84 162,500.00
166 162,500.00 1,020.27 163,520.27 833.33 1,853.60 161,666.67
167 161,666.67 1,015.04 162,681.70 833.33 1,848.37 160,833.33
168 160,833.33 1,009.81 161,843.14 833.33 1,843.14 160,000.00
169 160,000.00 1,004.57 161,004.57 833.33 1,837.91 159,166.67
170 159,166.67 999.34 160,166.01 833.33 1,832.67 158,333.33
171 158,333.33 994.11 159,327.44 833.33 1,827.44 157,500.00
172 157,500.00 988.88 158,488.88 833.33 1,822.21 156,666.67
173 156,666.67 983.64 157,650.31 833.33 1,816.98 155,833.33
174 155,833.33 978.41 156,811.75 833.33 1,811.75 155,000.00
175 155,000.00 973.18 155,973.18 833.33 1,806.51 154,166.67
176 154,166.67 967.95 155,134.62 833.33 1,801.28 153,333.33
177 153,333.33 962.72 154,296.05 833.33 1,796.05 152,500.00
178 152,500.00 957.48 153,457.48 833.33 1,790.82 151,666.67
179 151,666.67 952.25 152,618.92 833.33 1,785.59 150,833.33
180 150,833.33 947.02 151,780.35 833.33 1,780.35 150,000.00
181 150,000.00 941.79 150,941.79 833.33 1,775.12 149,166.67
182 149,166.67 936.56 150,103.22 833.33 1,769.89 148,333.33
183 148,333.33 931.32 149,264.66 833.33 1,764.66 147,500.00
184 147,500.00 926.09 148,426.09 833.33 1,759.42 146,666.67
185 146,666.67 920.86 147,587.53 833.33 1,754.19 145,833.33
186 145,833.33 915.63 146,748.96 833.33 1,748.96 145,000.00
187 145,000.00 910.39 145,910.39 833.33 1,743.73 144,166.67
188 144,166.67 905.16 145,071.83 833.33 1,738.50 143,333.33
189 143,333.33 899.93 144,233.26 833.33 1,733.26 142,500.00
190 142,500.00 894.70 143,394.70 833.33 1,728.03 141,666.67
191 141,666.67 889.47 142,556.13 833.33 1,722.80 140,833.33
192 140,833.33 884.23 141,717.57 833.33 1,717.57 140,000.00
193 140,000.00 879.00 140,879.00 833.33 1,712.34 139,166.67
194 139,166.67 873.77 140,040.44 833.33 1,707.10 138,333.33
195 138,333.33 868.54 139,201.87 833.33 1,701.87 137,500.00
196 137,500.00 863.31 138,363.31 833.33 1,696.64 136,666.67
197 136,666.67 858.07 137,524.74 833.33 1,691.41 135,833.33
198 135,833.33 852.84 136,686.17 833.33 1,686.17 135,000.00
199 135,000.00 847.61 135,847.61 833.33 1,680.94 134,166.67
200 134,166.67 842.38 135,009.04 833.33 1,675.71 133,333.33
201 133,333.33 837.14 134,170.48 833.33 1,670.48 132,500.00
202 132,500.00 831.91 133,331.91 833.33 1,665.25 131,666.67
203 131,666.67 826.68 132,493.35 833.33 1,660.01 130,833.33
204 130,833.33 821.45 131,654.78 833.33 1,654.78 130,000.00
205 130,000.00 816.22 130,816.22 833.33 1,649.55 129,166.67
206 129,166.67 810.98 129,977.65 833.33 1,644.32 128,333.33
207 128,333.33 805.75 129,139.08 833.33 1,639.08 127,500.00
208 127,500.00 800.52 128,300.52 833.33 1,633.85 126,666.67
209 126,666.67 795.29 127,461.95 833.33 1,628.62 125,833.33
210 125,833.33 790.06 126,623.39 833.33 1,623.39 125,000.00
211 125,000.00 784.82 125,784.82 833.33 1,618.16 124,166.67
212 124,166.67 779.59 124,946.26 833.33 1,612.92 123,333.33
213 123,333.33 774.36 124,107.69 833.33 1,607.69 122,500.00
214 122,500.00 769.13 123,269.13 833.33 1,602.46 121,666.67
215 121,666.67 763.89 122,430.56 833.33 1,597.23 120,833.33
216 120,833.33 758.66 121,592.00 833.33 1,592.00 120,000.00
217 120,000.00 753.43 120,753.43 833.33 1,586.76 119,166.67
218 119,166.67 748.20 119,914.86 833.33 1,581.53 118,333.33
219 118,333.33 742.97 119,076.30 833.33 1,576.30 117,500.00
220 117,500.00 737.73 118,237.73 833.33 1,571.07 116,666.67
221 116,666.67 732.50 117,399.17 833.33 1,565.83 115,833.33
222 115,833.33 727.27 116,560.60 833.33 1,560.60 115,000.00
223 115,000.00 722.04 115,722.04 833.33 1,555.37 114,166.67
224 114,166.67 716.81 114,883.47 833.33 1,550.14 113,333.33
225 113,333.33 711.57 114,044.91 833.33 1,544.91 112,500.00
226 112,500.00 706.34 113,206.34 833.33 1,539.67 111,666.67
227 111,666.67 701.11 112,367.78 833.33 1,534.44 110,833.33
228 110,833.33 695.88 111,529.21 833.33 1,529.21 110,000.00
229 110,000.00 690.64 110,690.64 833.33 1,523.98 109,166.67
230 109,166.67 685.41 109,852.08 833.33 1,518.75 108,333.33
231 108,333.33 680.18 109,013.51 833.33 1,513.51 107,500.00
232 107,500.00 674.95 108,174.95 833.33 1,508.28 106,666.67
233 106,666.67 669.72 107,336.38 833.33 1,503.05 105,833.33
234 105,833.33 664.48 106,497.82 833.33 1,497.82 105,000.00
235 105,000.00 659.25 105,659.25 833.33 1,492.58 104,166.67
236 104,166.67 654.02 104,820.69 833.33 1,487.35 103,333.33
237 103,333.33 648.79 103,982.12 833.33 1,482.12 102,500.00
238 102,500.00 643.55 103,143.55 833.33 1,476.89 101,666.67
239 101,666.67 638.32 102,304.99 833.33 1,471.66 100,833.33
240 100,833.33 633.09 101,466.42 833.33 1,466.42 100,000.00
241 100,000.00 627.86 100,627.86 833.33 1,461.19 99,166.67
242 99,166.67 622.63 99,789.29 833.33 1,455.96 98,333.33
243 98,333.33 617.39 98,950.73 833.33 1,450.73 97,500.00
244 97,500.00 612.16 98,112.16 833.33 1,445.50 96,666.67
245 96,666.67 606.93 97,273.60 833.33 1,440.26 95,833.33
246 95,833.33 601.70 96,435.03 833.33 1,435.03 95,000.00
247 95,000.00 596.47 95,596.47 833.33 1,429.80 94,166.67
248 94,166.67 591.23 94,757.90 833.33 1,424.57 93,333.33
249 93,333.33 586.00 93,919.33 833.33 1,419.33 92,500.00
250 92,500.00 580.77 93,080.77 833.33 1,414.10 91,666.67
251 91,666.67 575.54 92,242.20 833.33 1,408.87 90,833.33
252 90,833.33 570.30 91,403.64 833.33 1,403.64 90,000.00
253 90,000.00 565.07 90,565.07 833.33 1,398.41 89,166.67
254 89,166.67 559.84 89,726.51 833.33 1,393.17 88,333.33
255 88,333.33 554.61 88,887.94 833.33 1,387.94 87,500.00
256 87,500.00 549.38 88,049.38 833.33 1,382.71 86,666.67
257 86,666.67 544.14 87,210.81 833.33 1,377.48 85,833.33
258 85,833.33 538.91 86,372.25 833.33 1,372.25 85,000.00
259 85,000.00 533.68 85,533.68 833.33 1,367.01 84,166.67
260 84,166.67 528.45 84,695.11 833.33 1,361.78 83,333.33
261 83,333.33 523.22 83,856.55 833.33 1,356.55 82,500.00
262 82,500.00 517.98 83,017.98 833.33 1,351.32 81,666.67
263 81,666.67 512.75 82,179.42 833.33 1,346.08 80,833.33
264 80,833.33 507.52 81,340.85 833.33 1,340.85 80,000.00
265 80,000.00 502.29 80,502.29 833.33 1,335.62 79,166.67
266 79,166.67 497.05 79,663.72 833.33 1,330.39 78,333.33
267 78,333.33 491.82 78,825.16 833.33 1,325.16 77,500.00
268 77,500.00 486.59 77,986.59 833.33 1,319.92 76,666.67
269 76,666.67 481.36 77,148.02 833.33 1,314.69 75,833.33
270 75,833.33 476.13 76,309.46 833.33 1,309.46 75,000.00
271 75,000.00 470.89 75,470.89 833.33 1,304.23 74,166.67
272 74,166.67 465.66 74,632.33 833.33 1,298.99 73,333.33
273 73,333.33 460.43 73,793.76 833.33 1,293.76 72,500.00
274 72,500.00 455.20 72,955.20 833.33 1,288.53 71,666.67
275 71,666.67 449.97 72,116.63 833.33 1,283.30 70,833.33
276 70,833.33 444.73 71,278.07 833.33 1,278.07 70,000.00
277 70,000.00 439.50 70,439.50 833.33 1,272.83 69,166.67
278 69,166.67 434.27 69,600.94 833.33 1,267.60 68,333.33
279 68,333.33 429.04 68,762.37 833.33 1,262.37 67,500.00
280 67,500.00 423.80 67,923.80 833.33 1,257.14 66,666.67
281 66,666.67 418.57 67,085.24 833.33 1,251.91 65,833.33
282 65,833.33 413.34 66,246.67 833.33 1,246.67 65,000.00
283 65,000.00 408.11 65,408.11 833.33 1,241.44 64,166.67
284 64,166.67 402.88 64,569.54 833.33 1,236.21 63,333.33
285 63,333.33 397.64 63,730.98 833.33 1,230.98 62,500.00
286 62,500.00 392.41 62,892.41 833.33 1,225.74 61,666.67
287 61,666.67 387.18 62,053.85 833.33 1,220.51 60,833.33
288 60,833.33 381.95 61,215.28 833.33 1,215.28 60,000.00
289 60,000.00 376.72 60,376.72 833.33 1,210.05 59,166.67
290 59,166.67 371.48 59,538.15 833.33 1,204.82 58,333.33
291 58,333.33 366.25 58,699.58 833.33 1,199.58 57,500.00
292 57,500.00 361.02 57,861.02 833.33 1,194.35 56,666.67
293 56,666.67 355.79 57,022.45 833.33 1,189.12 55,833.33
294 55,833.33 350.55 56,183.89 833.33 1,183.89 55,000.00
295 55,000.00 345.32 55,345.32 833.33 1,178.66 54,166.67
296 54,166.67 340.09 54,506.76 833.33 1,173.42 53,333.33
297 53,333.33 334.86 53,668.19 833.33 1,168.19 52,500.00
298 52,500.00 329.63 52,829.63 833.33 1,162.96 51,666.67
299 51,666.67 324.39 51,991.06 833.33 1,157.73 50,833.33
300 50,833.33 319.16 51,152.49 833.33 1,152.49 50,000.00
301 50,000.00 313.93 50,313.93 833.33 1,147.26 49,166.67
302 49,166.67 308.70 49,475.36 833.33 1,142.03 48,333.33
303 48,333.33 303.46 48,636.80 833.33 1,136.80 47,500.00
304 47,500.00 298.23 47,798.23 833.33 1,131.57 46,666.67
305 46,666.67 293.00 46,959.67 833.33 1,126.33 45,833.33
306 45,833.33 287.77 46,121.10 833.33 1,121.10 45,000.00
307 45,000.00 282.54 45,282.54 833.33 1,115.87 44,166.67
308 44,166.67 277.30 44,443.97 833.33 1,110.64 43,333.33
309 43,333.33 272.07 43,605.41 833.33 1,105.41 42,500.00
310 42,500.00 266.84 42,766.84 833.33 1,100.17 41,666.67
311 41,666.67 261.61 41,928.27 833.33 1,094.94 40,833.33
312 40,833.33 256.38 41,089.71 833.33 1,089.71 40,000.00
313 40,000.00 251.14 40,251.14 833.33 1,084.48 39,166.67
314 39,166.67 245.91 39,412.58 833.33 1,079.24 38,333.33
315 38,333.33 240.68 38,574.01 833.33 1,074.01 37,500.00
316 37,500.00 235.45 37,735.45 833.33 1,068.78 36,666.67
317 36,666.67 230.21 36,896.88 833.33 1,063.55 35,833.33
318 35,833.33 224.98 36,058.32 833.33 1,058.32 35,000.00
319 35,000.00 219.75 35,219.75 833.33 1,053.08 34,166.67
320 34,166.67 214.52 34,381.18 833.33 1,047.85 33,333.33
321 33,333.33 209.29 33,542.62 833.33 1,042.62 32,500.00
322 32,500.00 204.05 32,704.05 833.33 1,037.39 31,666.67
323 31,666.67 198.82 31,865.49 833.33 1,032.16 30,833.33
324 30,833.33 193.59 31,026.92 833.33 1,026.92 30,000.00
325 30,000.00 188.36 30,188.36 833.33 1,021.69 29,166.67
326 29,166.67 183.13 29,349.79 833.33 1,016.46 28,333.33
327 28,333.33 177.89 28,511.23 833.33 1,011.23 27,500.00
328 27,500.00 172.66 27,672.66 833.33 1,005.99 26,666.67
329 26,666.67 167.43 26,834.10 833.33 1,000.76 25,833.33
330 25,833.33 162.20 25,995.53 833.33 995.53 25,000.00
331 25,000.00 156.96 25,156.96 833.33 990.30 24,166.67
332 24,166.67 151.73 24,318.40 833.33 985.07 23,333.33
333 23,333.33 146.50 23,479.83 833.33 979.83 22,500.00
334 22,500.00 141.27 22,641.27 833.33 974.60 21,666.67
335 21,666.67 136.04 21,802.70 833.33 969.37 20,833.33
336 20,833.33 130.80 20,964.14 833.33 964.14 20,000.00
337 20,000.00 125.57 20,125.57 833.33 958.91 19,166.67
338 19,166.67 120.34 19,287.01 833.33 953.67 18,333.33
339 18,333.33 115.11 18,448.44 833.33 948.44 17,500.00
340 17,500.00 109.88 17,609.88 833.33 943.21 16,666.67
341 16,666.67 104.64 16,771.31 833.33 937.98 15,833.33
342 15,833.33 99.41 15,932.74 833.33 932.74 15,000.00
343 15,000.00 94.18 15,094.18 833.33 927.51 14,166.67
344 14,166.67 88.95 14,255.61 833.33 922.28 13,333.33
345 13,333.33 83.71 13,417.05 833.33 917.05 12,500.00
346 12,500.00 78.48 12,578.48 833.33 911.82 11,666.67
347 11,666.67 73.25 11,739.92 833.33 906.58 10,833.33
348 10,833.33 68.02 10,901.35 833.33 901.35 10,000.00
349 10,000.00 62.79 10,062.79 833.33 896.12 9,166.67
350 9,166.67 57.55 9,224.22 833.33 890.89 8,333.33
351 8,333.33 52.32 8,385.65 833.33 885.65 7,500.00
352 7,500.00 47.09 7,547.09 833.33 880.42 6,666.67
353 6,666.67 41.86 6,708.52 833.33 875.19 5,833.33
354 5,833.33 36.63 5,869.96 833.33 869.96 5,000.00
355 5,000.00 31.39 5,031.39 833.33 864.73 4,166.67
356 4,166.67 26.16 4,192.83 833.33 859.49 3,333.33
357 3,333.33 20.93 3,354.26 833.33 854.26 2,500.00
358 2,500.00 15.70 2,515.70 833.33 849.03 1,666.67
359 1,666.67 10.46 1,677.13 833.33 843.80 833.33
360 833.33 5.23 838.57 833.33 838.57 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
 0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Totais 353,036.20 300,000.00 639,985.34
AMORTIZAÇÃO FIXA
R$ 353,036.20
R$ 300,000.00
R$ 630,142.62

PARCELA FIXA
R$ 447,732.60
R$ 288,853.00
R$ 736,585.60