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

Clique aqui para saber mais

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

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 7.00% 0.5654% R$ 1,953.00

Parc Saldo Inicial Juros Saldo Atualizado Amortização Prestação

1 300,000.00 1,696.24 301,696.24 256.53 1,952.77
2 299,743.47 1,694.79 301,438.26 257.98 1,952.77
3 299,485.49 1,693.33 301,178.82 259.44 1,952.77
4 299,226.05 1,691.87 300,917.92 260.91 1,952.77
5 298,965.14 1,690.39 300,655.54 262.38 1,952.77
6 298,702.76 1,688.91 300,391.67 263.87 1,952.77
7 298,438.90 1,687.42 300,126.31 265.36 1,952.77
8 298,173.54 1,685.92 299,859.46 266.86 1,952.77
9 297,906.68 1,684.41 299,591.09 268.37 1,952.77
10 297,638.32 1,682.89 299,321.21 269.88 1,952.77
11 297,368.43 1,681.36 299,049.80 271.41 1,952.77
12 297,097.02 1,679.83 298,776.85 272.94 1,952.77
13 296,824.08 1,678.29 298,502.37 274.49 1,952.77
14 296,549.59 1,676.73 298,226.33 276.04 1,952.77
15 296,273.55 1,675.17 297,948.73 277.60 1,952.77
16 295,995.95 1,673.60 297,669.56 279.17 1,952.77
17 295,716.78 1,672.03 297,388.81 280.75 1,952.77
18 295,436.03 1,670.44 297,106.47 282.34 1,952.77
19 295,153.70 1,668.84 296,822.54 283.93 1,952.77
20 294,869.77 1,667.24 296,537.00 285.54 1,952.77
21 294,584.23 1,665.62 296,249.85 287.15 1,952.77
22 294,297.08 1,664.00 295,961.08 288.78 1,952.77
23 294,008.30 1,662.37 295,670.67 290.41 1,952.77
24 293,717.89 1,660.72 295,378.62 292.05 1,952.77
25 293,425.84 1,659.07 295,084.92 293.70 1,952.77
26 293,132.14 1,657.41 294,789.55 295.36 1,952.77
27 292,836.78 1,655.74 294,492.52 297.03 1,952.77
28 292,539.75 1,654.06 294,193.81 298.71 1,952.77
29 292,241.04 1,652.37 293,893.41 300.40 1,952.77
30 291,940.64 1,650.67 293,591.31 302.10 1,952.77
31 291,638.54 1,648.97 293,287.50 303.81 1,952.77
32 291,334.73 1,647.25 292,981.98 305.52 1,952.77
33 291,029.20 1,645.52 292,674.73 307.25 1,952.77
34 290,721.95 1,643.78 292,365.74 308.99 1,952.77
35 290,412.96 1,642.04 292,055.00 310.74 1,952.77
36 290,102.23 1,640.28 291,742.51 312.49 1,952.77
37 289,789.73 1,638.51 291,428.24 314.26 1,952.77
38 289,475.47 1,636.74 291,112.21 316.04 1,952.77
39 289,159.43 1,634.95 290,794.38 317.82 1,952.77
40 288,841.61 1,633.15 290,474.76 319.62 1,952.77
41 288,521.99 1,631.35 290,153.33 321.43 1,952.77
42 288,200.56 1,629.53 289,830.09 323.25 1,952.77
43 287,877.31 1,627.70 289,505.01 325.07 1,952.77
44 287,552.24 1,625.86 289,178.10 326.91 1,952.77
45 287,225.33 1,624.01 288,849.34 328.76 1,952.77

Pág 3 de
46 286,896.57 1,622.15 288,518.72 330.62 1,952.77
47 286,565.95 1,620.29 288,186.23 332.49 1,952.77
48 286,233.46 1,618.41 287,851.87 334.37 1,952.77
49 285,899.09 1,616.52 287,515.61 336.26 1,952.77
50 285,562.83 1,614.61 287,177.45 338.16 1,952.77
51 285,224.67 1,612.70 286,837.37 340.07 1,952.77
52 284,884.60 1,610.78 286,495.38 341.99 1,952.77
53 284,542.61 1,608.85 286,151.45 343.93 1,952.77
54 284,198.68 1,606.90 285,805.58 345.87 1,952.77
55 283,852.80 1,604.95 285,457.75 347.83 1,952.77
56 283,504.97 1,602.98 285,107.95 349.80 1,952.77
57 283,155.18 1,601.00 284,756.18 351.77 1,952.77
58 282,803.41 1,599.01 284,402.42 353.76 1,952.77
59 282,449.64 1,597.01 284,046.65 355.76 1,952.77
60 282,093.88 1,595.00 283,688.88 357.77 1,952.77
61 281,736.11 1,592.98 283,329.08 359.80 1,952.77
62 281,376.31 1,590.94 282,967.25 361.83 1,952.77
63 281,014.48 1,588.90 282,603.38 363.88 1,952.77
64 280,650.60 1,586.84 282,237.44 365.93 1,952.77
65 280,284.67 1,584.77 281,869.44 368.00 1,952.77
66 279,916.66 1,582.69 281,499.35 370.08 1,952.77
67 279,546.58 1,580.60 281,127.18 372.18 1,952.77
68 279,174.40 1,578.49 280,752.89 374.28 1,952.77
69 278,800.12 1,576.38 280,376.50 376.40 1,952.77
70 278,423.72 1,574.25 279,997.97 378.53 1,952.77
71 278,045.20 1,572.11 279,617.31 380.67 1,952.77
72 277,664.53 1,569.96 279,234.49 382.82 1,952.77
73 277,281.71 1,567.79 278,849.50 384.98 1,952.77
74 276,896.73 1,565.61 278,462.34 387.16 1,952.77
75 276,509.57 1,563.43 278,073.00 389.35 1,952.77
76 276,120.22 1,561.22 277,681.45 391.55 1,952.77
77 275,728.67 1,559.01 277,287.68 393.76 1,952.77
78 275,334.91 1,556.78 276,891.69 395.99 1,952.77
79 274,938.92 1,554.54 276,493.46 398.23 1,952.77
80 274,540.69 1,552.29 276,092.98 400.48 1,952.77
81 274,140.21 1,550.03 275,690.24 402.75 1,952.77
82 273,737.46 1,547.75 275,285.21 405.02 1,952.77
83 273,332.44 1,545.46 274,877.90 407.31 1,952.77
84 272,925.13 1,543.16 274,468.29 409.62 1,952.77
85 272,515.51 1,540.84 274,056.35 411.93 1,952.77
86 272,103.58 1,538.51 273,642.09 414.26 1,952.77
87 271,689.32 1,536.17 273,225.49 416.60 1,952.77
88 271,272.72 1,533.82 272,806.53 418.96 1,952.77
89 270,853.76 1,531.45 272,385.20 421.33 1,952.77
90 270,432.43 1,529.06 271,961.50 423.71 1,952.77
91 270,008.72 1,526.67 271,535.39 426.11 1,952.77
92 269,582.62 1,524.26 271,106.88 428.51 1,952.77
93 269,154.10 1,521.84 270,675.94 430.94 1,952.77
94 268,723.16 1,519.40 270,242.56 433.37 1,952.77
95 268,289.79 1,516.95 269,806.74 435.82 1,952.77
96 267,853.97 1,514.49 269,368.45 438.29 1,952.77

Pág 4 de
 97 267,415.68 1,512.01 268,927.68 440.77 1,952.77
98 266,974.91 1,509.51 268,484.43 443.26 1,952.77
99 266,531.65 1,507.01 268,038.66 445.77 1,952.77
100 266,085.89 1,504.49 267,590.37 448.29 1,952.77
101 265,637.60 1,501.95 267,139.55 450.82 1,952.77
102 265,186.78 1,499.40 266,686.18 453.37 1,952.77
103 264,733.41 1,496.84 266,230.25 455.93 1,952.77
104 264,277.48 1,494.26 265,771.74 458.51 1,952.77
105 263,818.97 1,491.67 265,310.64 461.10 1,952.77
106 263,357.86 1,489.06 264,846.93 463.71 1,952.77
107 262,894.15 1,486.44 264,380.60 466.33 1,952.77
108 262,427.82 1,483.81 263,911.63 468.97 1,952.77
109 261,958.85 1,481.15 263,440.01 471.62 1,952.77
110 261,487.23 1,478.49 262,965.72 474.29 1,952.77
111 261,012.95 1,475.81 262,488.75 476.97 1,952.77
112 260,535.98 1,473.11 262,009.09 479.67 1,952.77
113 260,056.31 1,470.40 261,526.71 482.38 1,952.77
114 259,573.93 1,467.67 261,041.60 485.11 1,952.77
115 259,088.83 1,464.93 260,553.75 487.85 1,952.77
116 258,600.98 1,462.17 260,063.15 490.61 1,952.77
117 258,110.37 1,459.39 259,569.77 493.38 1,952.77
118 257,616.99 1,456.60 259,073.60 496.17 1,952.77
119 257,120.82 1,453.80 258,574.62 498.98 1,952.77
120 256,621.85 1,450.98 258,072.83 501.80 1,952.77
121 256,120.05 1,448.14 257,568.19 504.63 1,952.77
122 255,615.42 1,445.29 257,060.70 507.49 1,952.77
123 255,107.93 1,442.42 256,550.35 510.36 1,952.77
124 254,597.57 1,439.53 256,037.11 513.24 1,952.77
125 254,084.33 1,436.63 255,520.96 516.14 1,952.77
126 253,568.19 1,433.71 255,001.90 519.06 1,952.77
127 253,049.13 1,430.78 254,479.90 522.00 1,952.77
128 252,527.13 1,427.83 253,954.95 524.95 1,952.77
129 252,002.18 1,424.86 253,427.04 527.92 1,952.77
130 251,474.26 1,421.87 252,896.13 530.90 1,952.77
131 250,943.36 1,418.87 252,362.23 533.90 1,952.77
132 250,409.46 1,415.85 251,825.31 536.92 1,952.77
133 249,872.53 1,412.82 251,285.35 539.96 1,952.77
134 249,332.58 1,409.76 250,742.34 543.01 1,952.77
135 248,789.57 1,406.69 250,196.26 546.08 1,952.77
136 248,243.48 1,403.60 249,647.09 549.17 1,952.77
137 247,694.31 1,400.50 249,094.81 552.27 1,952.77
138 247,142.04 1,397.38 248,539.42 555.40 1,952.77
139 246,586.64 1,394.24 247,980.88 558.54 1,952.77
140 246,028.11 1,391.08 247,419.18 561.70 1,952.77
141 245,466.41 1,387.90 246,854.31 564.87 1,952.77
142 244,901.54 1,384.71 246,286.25 568.06 1,952.77
143 244,333.47 1,381.50 245,714.97 571.28 1,952.77
144 243,762.20 1,378.27 245,140.46 574.51 1,952.77
145 243,187.69 1,375.02 244,562.71 577.76 1,952.77
146 242,609.94 1,371.75 243,981.69 581.02 1,952.77
147 242,028.91 1,368.47 243,397.38 584.31 1,952.77

Pág 5 de
148 241,444.61 1,365.16 242,809.77 587.61 1,952.77
149 240,857.00 1,361.84 242,218.84 590.93 1,952.77
150 240,266.06 1,358.50 241,624.56 594.27 1,952.77
151 239,671.79 1,355.14 241,026.93 597.63 1,952.77
152 239,074.15 1,351.76 240,425.91 601.01 1,952.77
153 238,473.14 1,348.36 239,821.50 604.41 1,952.77
154 237,868.73 1,344.94 239,213.67 607.83 1,952.77
155 237,260.90 1,341.51 238,602.40 611.27 1,952.77
156 236,649.63 1,338.05 237,987.68 614.72 1,952.77
157 236,034.91 1,334.58 237,369.48 618.20 1,952.77
158 235,416.71 1,331.08 236,747.79 621.69 1,952.77
159 234,795.02 1,327.57 236,122.58 625.21 1,952.77
160 234,169.81 1,324.03 235,493.84 628.74 1,952.77
161 233,541.06 1,320.48 234,861.54 632.30 1,952.77
162 232,908.77 1,316.90 234,225.67 635.87 1,952.77
163 232,272.89 1,313.30 233,586.20 639.47 1,952.77
164 231,633.42 1,309.69 232,943.11 643.08 1,952.77
165 230,990.34 1,306.05 232,296.39 646.72 1,952.77
166 230,343.62 1,302.40 231,646.01 650.38 1,952.77
167 229,693.24 1,298.72 230,991.96 654.05 1,952.77
168 229,039.18 1,295.02 230,334.20 657.75 1,952.77
169 228,381.43 1,291.30 229,672.73 661.47 1,952.77
170 227,719.96 1,287.56 229,007.52 665.21 1,952.77
171 227,054.75 1,283.80 228,338.55 668.97 1,952.77
172 226,385.77 1,280.02 227,665.79 672.76 1,952.77
173 225,713.02 1,276.21 226,989.23 676.56 1,952.77
174 225,036.46 1,272.39 226,308.85 680.39 1,952.77
175 224,356.07 1,268.54 225,624.61 684.23 1,952.77
176 223,671.84 1,264.67 224,936.51 688.10 1,952.77
177 222,983.74 1,260.78 224,244.52 691.99 1,952.77
178 222,291.75 1,256.87 223,548.62 695.90 1,952.77
179 221,595.84 1,252.94 222,848.78 699.84 1,952.77
180 220,896.01 1,248.98 222,144.98 703.80 1,952.77
181 220,192.21 1,245.00 221,437.21 707.78 1,952.77
182 219,484.43 1,241.00 220,725.43 711.78 1,952.77
183 218,772.66 1,236.97 220,009.63 715.80 1,952.77
184 218,056.86 1,232.93 219,289.78 719.85 1,952.77
185 217,337.01 1,228.86 218,565.86 723.92 1,952.77
186 216,613.09 1,224.76 217,837.85 728.01 1,952.77
187 215,885.08 1,220.65 217,105.72 732.13 1,952.77
188 215,152.95 1,216.51 216,369.45 736.27 1,952.77
189 214,416.68 1,212.34 215,629.02 740.43 1,952.77
190 213,676.25 1,208.16 214,884.41 744.62 1,952.77
191 212,931.63 1,203.95 214,135.58 748.83 1,952.77
192 212,182.81 1,199.71 213,382.52 753.06 1,952.77
193 211,429.74 1,195.45 212,625.20 757.32 1,952.77
194 210,672.42 1,191.17 211,863.60 761.60 1,952.77
195 209,910.82 1,186.87 211,097.69 765.91 1,952.77
196 209,144.92 1,182.54 210,327.45 770.24 1,952.77
197 208,374.68 1,178.18 209,552.86 774.59 1,952.77
198 207,600.08 1,173.80 208,773.88 778.97 1,952.77

Pág 6 de
199 206,821.11 1,169.40 207,990.51 783.38 1,952.77
200 206,037.73 1,164.97 207,202.70 787.81 1,952.77
201 205,249.93 1,160.51 206,410.44 792.26 1,952.77
202 204,457.67 1,156.03 205,613.70 796.74 1,952.77
203 203,660.93 1,151.53 204,812.45 801.25 1,952.77
204 202,859.68 1,147.00 204,006.68 805.78 1,952.77
205 202,053.90 1,142.44 203,196.35 810.33 1,952.77
206 201,243.57 1,137.86 202,381.43 814.91 1,952.77
207 200,428.66 1,133.25 201,561.91 819.52 1,952.77
208 199,609.14 1,128.62 200,737.76 824.15 1,952.77
209 198,784.98 1,123.96 199,908.94 828.81 1,952.77
210 197,956.17 1,119.27 199,075.44 833.50 1,952.77
211 197,122.67 1,114.56 198,237.23 838.21 1,952.77
212 196,284.45 1,109.82 197,394.27 842.95 1,952.77
213 195,441.50 1,105.05 196,546.56 847.72 1,952.77
214 194,593.78 1,100.26 195,694.04 852.51 1,952.77
215 193,741.27 1,095.44 194,836.71 857.33 1,952.77
216 192,883.94 1,090.59 193,974.53 862.18 1,952.77
217 192,021.76 1,085.72 193,107.48 867.05 1,952.77
218 191,154.70 1,080.82 192,235.52 871.96 1,952.77
219 190,282.74 1,075.89 191,358.63 876.89 1,952.77
220 189,405.86 1,070.93 190,476.79 881.85 1,952.77
221 188,524.01 1,065.94 189,589.95 886.83 1,952.77
222 187,637.18 1,060.93 188,698.11 891.85 1,952.77
223 186,745.33 1,055.89 187,801.22 896.89 1,952.77
224 185,848.44 1,050.81 186,899.26 901.96 1,952.77
225 184,946.49 1,045.71 185,992.20 907.06 1,952.77
226 184,039.43 1,040.59 185,080.01 912.19 1,952.77
227 183,127.24 1,035.43 184,162.67 917.35 1,952.77
228 182,209.89 1,030.24 183,240.13 922.53 1,952.77
229 181,287.36 1,025.03 182,312.38 927.75 1,952.77
230 180,359.61 1,019.78 181,379.39 932.99 1,952.77
231 179,426.62 1,014.50 180,441.12 938.27 1,952.77
232 178,488.35 1,009.20 179,497.54 943.57 1,952.77
233 177,544.77 1,003.86 178,548.63 948.91 1,952.77
234 176,595.86 998.50 177,594.36 954.28 1,952.77
235 175,641.59 993.10 176,634.69 959.67 1,952.77
236 174,681.91 987.68 175,669.59 965.10 1,952.77
237 173,716.82 982.22 174,699.04 970.55 1,952.77
238 172,746.26 976.73 173,723.00 976.04 1,952.77
239 171,770.22 971.21 172,741.44 981.56 1,952.77
240 170,788.66 965.66 171,754.33 987.11 1,952.77
241 169,801.55 960.08 170,761.64 992.69 1,952.77
242 168,808.86 954.47 169,763.33 998.30 1,952.77
243 167,810.56 948.83 168,759.38 1,003.95 1,952.77
244 166,806.61 943.15 167,749.76 1,009.63 1,952.77
245 165,796.98 937.44 166,734.42 1,015.33 1,952.77
246 164,781.65 931.70 165,713.35 1,021.07 1,952.77
247 163,760.58 925.93 164,686.50 1,026.85 1,952.77
248 162,733.73 920.12 163,653.85 1,032.65 1,952.77
249 161,701.07 914.28 162,615.36 1,038.49 1,952.77

Pág 7 de
250 160,662.58 908.41 161,570.99 1,044.36 1,952.77
251 159,618.22 902.50 160,520.72 1,050.27 1,952.77
252 158,567.95 896.57 159,464.51 1,056.21 1,952.77
253 157,511.74 890.59 158,402.33 1,062.18 1,952.77
254 156,449.56 884.59 157,334.15 1,068.19 1,952.77
255 155,381.38 878.55 156,259.92 1,074.23 1,952.77
256 154,307.15 872.48 155,179.63 1,080.30 1,952.77
257 153,226.85 866.37 154,093.22 1,086.41 1,952.77
258 152,140.44 860.22 153,000.67 1,092.55 1,952.77
259 151,047.90 854.05 151,901.94 1,098.73 1,952.77
260 149,949.17 847.83 150,797.00 1,104.94 1,952.77
261 148,844.23 841.59 149,685.82 1,111.19 1,952.77
262 147,733.04 835.30 148,568.35 1,117.47 1,952.77
263 146,615.57 828.99 147,444.56 1,123.79 1,952.77
264 145,491.78 822.63 146,314.42 1,130.14 1,952.77
265 144,361.64 816.24 145,177.88 1,136.53 1,952.77
266 143,225.11 809.82 144,034.92 1,142.96 1,952.77
267 142,082.15 803.35 142,885.50 1,149.42 1,952.77
268 140,932.73 796.85 141,729.58 1,155.92 1,952.77
269 139,776.81 790.32 140,567.13 1,162.46 1,952.77
270 138,614.35 783.75 139,398.10 1,169.03 1,952.77
271 137,445.33 777.14 138,222.46 1,175.64 1,952.77
272 136,269.69 770.49 137,040.18 1,182.29 1,952.77
273 135,087.40 763.80 135,851.21 1,188.97 1,952.77
274 133,898.43 757.08 134,655.51 1,195.69 1,952.77
275 132,702.74 750.32 133,453.06 1,202.45 1,952.77
276 131,500.29 743.52 132,243.81 1,209.25 1,952.77
277 130,291.04 736.68 131,027.72 1,216.09 1,952.77
278 129,074.95 729.81 129,804.75 1,222.97 1,952.77
279 127,851.98 722.89 128,574.87 1,229.88 1,952.77
280 126,622.10 715.94 127,338.04 1,236.83 1,952.77
281 125,385.27 708.95 126,094.21 1,243.83 1,952.77
282 124,141.44 701.91 124,843.35 1,250.86 1,952.77
283 122,890.58 694.84 123,585.42 1,257.93 1,952.77
284 121,632.65 687.73 122,320.37 1,265.05 1,952.77
285 120,367.60 680.58 121,048.18 1,272.20 1,952.77
286 119,095.40 673.38 119,768.79 1,279.39 1,952.77
287 117,816.01 666.15 118,482.16 1,286.63 1,952.77
288 116,529.39 658.87 117,188.26 1,293.90 1,952.77
289 115,235.49 651.56 115,887.04 1,301.22 1,952.77
290 113,934.27 644.20 114,578.47 1,308.57 1,952.77
291 112,625.70 636.80 113,262.50 1,315.97 1,952.77
292 111,309.73 629.36 111,939.09 1,323.41 1,952.77
293 109,986.31 621.88 110,608.19 1,330.90 1,952.77
294 108,655.42 614.35 109,269.77 1,338.42 1,952.77
295 107,317.00 606.79 107,923.78 1,345.99 1,952.77
296 105,971.01 599.18 106,570.19 1,353.60 1,952.77
297 104,617.41 591.52 105,208.93 1,361.25 1,952.77
298 103,256.16 583.83 103,839.98 1,368.95 1,952.77
299 101,887.21 576.09 102,463.30 1,376.69 1,952.77
300 100,510.52 568.30 101,078.82 1,384.47 1,952.77

Pág 8 de
301 99,126.05 560.47 99,686.52 1,392.30 1,952.77
302 97,733.75 552.60 98,286.35 1,400.17 1,952.77
303 96,333.58 544.68 96,878.26 1,408.09 1,952.77
304 94,925.49 536.72 95,462.21 1,416.05 1,952.77
305 93,509.43 528.72 94,038.15 1,424.06 1,952.77
306 92,085.38 520.66 92,606.04 1,432.11 1,952.77
307 90,653.27 512.57 91,165.83 1,440.21 1,952.77
308 89,213.06 504.42 89,717.48 1,448.35 1,952.77
309 87,764.71 496.23 88,260.94 1,456.54 1,952.77
310 86,308.17 488.00 86,796.17 1,464.77 1,952.77
311 84,843.39 479.72 85,323.11 1,473.06 1,952.77
312 83,370.34 471.39 83,841.73 1,481.39 1,952.77
313 81,888.95 463.01 82,351.96 1,489.76 1,952.77
314 80,399.19 454.59 80,853.78 1,498.19 1,952.77
315 78,901.00 446.12 79,347.12 1,506.66 1,952.77
316 77,394.35 437.60 77,831.95 1,515.17 1,952.77
317 75,879.17 429.03 76,308.21 1,523.74 1,952.77
318 74,355.43 420.42 74,775.85 1,532.36 1,952.77
319 72,823.07 411.75 73,234.83 1,541.02 1,952.77
320 71,282.05 403.04 71,685.09 1,549.73 1,952.77
321 69,732.32 394.28 70,126.59 1,558.50 1,952.77
322 68,173.82 385.46 68,559.29 1,567.31 1,952.77
323 66,606.51 376.60 66,983.11 1,576.17 1,952.77
324 65,030.34 367.69 65,398.03 1,585.08 1,952.77
325 63,445.26 358.73 63,803.99 1,594.05 1,952.77
326 61,851.21 349.72 62,200.93 1,603.06 1,952.77
327 60,248.15 340.65 60,588.81 1,612.12 1,952.77
328 58,636.03 331.54 58,967.57 1,621.24 1,952.77
329 57,014.79 322.37 57,337.16 1,630.40 1,952.77
330 55,384.39 313.15 55,697.54 1,639.62 1,952.77
331 53,744.77 303.88 54,048.65 1,648.89 1,952.77
332 52,095.88 294.56 52,390.43 1,658.22 1,952.77
333 50,437.66 285.18 50,722.84 1,667.59 1,952.77
334 48,770.07 275.75 49,045.82 1,677.02 1,952.77
335 47,093.05 266.27 47,359.32 1,686.50 1,952.77
336 45,406.54 256.74 45,663.28 1,696.04 1,952.77
337 43,710.50 247.15 43,957.65 1,705.63 1,952.77
338 42,004.88 237.50 42,242.38 1,715.27 1,952.77
339 40,289.60 227.80 40,517.41 1,724.97 1,952.77
340 38,564.63 218.05 38,782.68 1,734.72 1,952.77
341 36,829.91 208.24 37,038.15 1,744.53 1,952.77
342 35,085.38 198.38 35,283.76 1,754.40 1,952.77
343 33,330.98 188.46 33,519.44 1,764.32 1,952.77
344 31,566.67 178.48 31,745.15 1,774.29 1,952.77
345 29,792.37 168.45 29,960.82 1,784.32 1,952.77
346 28,008.05 158.36 28,166.41 1,794.41 1,952.77
347 26,213.64 148.22 26,361.85 1,804.56 1,952.77
348 24,409.08 138.01 24,547.09 1,814.76 1,952.77
349 22,594.32 127.75 22,722.07 1,825.02 1,952.77
350 20,769.30 117.43 20,886.73 1,835.34 1,952.77
351 18,933.96 107.06 19,041.01 1,845.72 1,952.77

Pág 9 de
352 17,088.24 96.62 17,184.86 1,856.15 1,952.77
353 15,232.08 86.12 15,318.21 1,866.65 1,952.77
354 13,365.43 75.57 13,441.00 1,877.20 1,952.77
355 11,488.23 64.96 11,553.18 1,887.82 1,952.77
356 9,600.41 54.28 9,654.69 1,898.49 1,952.77
357 7,701.92 43.55 7,745.47 1,909.23 1,952.77
358 5,792.69 32.75 5,825.45 1,920.02 1,952.77
359 3,872.67 21.90 3,894.57 1,930.88 1,952.77
360 1,941.79 10.98 1,952.77 1,941.79 1,952.77
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 402,998.60 300,000.00 702,998.60

Pág 11 de
 TABELA PRICE PARCELA FIXA
Renda Mínima Juros devidos: R$ 402,998.60
R$ 6,600.00 Principal devido: R$ 300,000.00
Total devido R$ 702,998.60
Saldo Devedor
299,743.47 TABELA SAC AMORTIZAÇÃO FIXA
299,485.49 Juros devidos: R$ 306,171.97
299,226.05 Principal devido: R$ 300,000.00
298,965.14 Total devido R$ 606,171.97
298,702.76
298,438.90
298,173.54
297,906.68
297,638.32
297,368.43
297,097.02
296,824.08
296,549.59
296,273.55
295,995.95
295,716.78
295,436.03
295,153.70
294,869.77
294,584.23
294,297.08
294,008.30
293,717.89
293,425.84
293,132.14
292,836.78
292,539.75
292,241.04
291,940.64
291,638.54
291,334.73
291,029.20
290,721.95
290,412.96
290,102.23
289,789.73
289,475.47
289,159.43
288,841.61
288,521.99
288,200.56
287,877.31
287,552.24
287,225.33
286,896.57

Pág 12 de
286,565.95
286,233.46
285,899.09
285,562.83
285,224.67
284,884.60
284,542.61
284,198.68
283,852.80
283,504.97
283,155.18
282,803.41
282,449.64
282,093.88
281,736.11
281,376.31
281,014.48
280,650.60
280,284.67
279,916.66
279,546.58
279,174.40
278,800.12
278,423.72
278,045.20
277,664.53
277,281.71
276,896.73
276,509.57
276,120.22
275,728.67
275,334.91
274,938.92
274,540.69
274,140.21
273,737.46
273,332.44
272,925.13
272,515.51
272,103.58
271,689.32
271,272.72
270,853.76
270,432.43
270,008.72
269,582.62
269,154.10
268,723.16
268,289.79
267,853.97
267,415.68

Pág 13 de
266,974.91
266,531.65
266,085.89
265,637.60
265,186.78
264,733.41
264,277.48
263,818.97
263,357.86
262,894.15
262,427.82
261,958.85
261,487.23
261,012.95
260,535.98
260,056.31
259,573.93
259,088.83
258,600.98
258,110.37
257,616.99
257,120.82
256,621.85
256,120.05
255,615.42
255,107.93
254,597.57
254,084.33
253,568.19
253,049.13
252,527.13
252,002.18
251,474.26
250,943.36
250,409.46
249,872.53
249,332.58
248,789.57
248,243.48
247,694.31
247,142.04
246,586.64
246,028.11
245,466.41
244,901.54
244,333.47
243,762.20
243,187.69
242,609.94
242,028.91
241,444.61

Pág 14 de
240,857.00
240,266.06
239,671.79
239,074.15
238,473.14
237,868.73
237,260.90
236,649.63
236,034.91
235,416.71
234,795.02
234,169.81
233,541.06
232,908.77
232,272.89
231,633.42
230,990.34
230,343.62
229,693.24
229,039.18
228,381.43
227,719.96
227,054.75
226,385.77
225,713.02
225,036.46
224,356.07
223,671.84
222,983.74
222,291.75
221,595.84
220,896.01
220,192.21
219,484.43
218,772.66
218,056.86
217,337.01
216,613.09
215,885.08
215,152.95
214,416.68
213,676.25
212,931.63
212,182.81
211,429.74
210,672.42
209,910.82
209,144.92
208,374.68
207,600.08
206,821.11

Pág 15 de
206,037.73
205,249.93
204,457.67
203,660.93
202,859.68
202,053.90
201,243.57
200,428.66
199,609.14
198,784.98
197,956.17
197,122.67
196,284.45
195,441.50
194,593.78
193,741.27
192,883.94
192,021.76
191,154.70
190,282.74
189,405.86
188,524.01
187,637.18
186,745.33
185,848.44
184,946.49
184,039.43
183,127.24
182,209.89
181,287.36
180,359.61
179,426.62
178,488.35
177,544.77
176,595.86
175,641.59
174,681.91
173,716.82
172,746.26
171,770.22
170,788.66
169,801.55
168,808.86
167,810.56
166,806.61
165,796.98
164,781.65
163,760.58
162,733.73
161,701.07
160,662.58

Pág 16 de
159,618.22
158,567.95
157,511.74
156,449.56
155,381.38
154,307.15
153,226.85
152,140.44
151,047.90
149,949.17
148,844.23
147,733.04
146,615.57
145,491.78
144,361.64
143,225.11
142,082.15
140,932.73
139,776.81
138,614.35
137,445.33
136,269.69
135,087.40
133,898.43
132,702.74
131,500.29
130,291.04
129,074.95
127,851.98
126,622.10
125,385.27
124,141.44
122,890.58
121,632.65
120,367.60
119,095.40
117,816.01
116,529.39
115,235.49
113,934.27
112,625.70
111,309.73
109,986.31
108,655.42
107,317.00
105,971.01
104,617.41
103,256.16
101,887.21
100,510.52
99,126.05

Pág 17 de
97,733.75
96,333.58
94,925.49
93,509.43
92,085.38
90,653.27
89,213.06
87,764.71
86,308.17
84,843.39
83,370.34
81,888.95
80,399.19
78,901.00
77,394.35
75,879.17
74,355.43
72,823.07
71,282.05
69,732.32
68,173.82
66,606.51
65,030.34
63,445.26
61,851.21
60,248.15
58,636.03
57,014.79
55,384.39
53,744.77
52,095.88
50,437.66
48,770.07
47,093.05
45,406.54
43,710.50
42,004.88
40,289.60
38,564.63
36,829.91
35,085.38
33,330.98
31,566.67
29,792.37
28,008.05
26,213.64
24,409.08
22,594.32
20,769.30
18,933.96
17,088.24

Pág 18 de
15,232.08
13,365.43
11,488.23
9,600.41
7,701.92
5,792.69
3,872.67
1,941.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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 7.00% 0.565% R$ 2,530.00 R$ 8,500.00 Juros devidos:
Principal devido:
Parc Saldo Inicial Juros Saldo Atualizado Amortização Prestação Saldo Devedor Total devido
1 300,000.00 1,696.24 301,696.24 833.33 2,529.58 299,166.67 1
2 299,166.67 1,691.53 300,858.20 833.33 2,524.87 298,333.33 TABELA PRICE
3 298,333.33 1,686.82 300,020.15 833.33 2,520.15 297,500.00 Juros devidos:
4 297,500.00 1,682.11 299,182.11 833.33 2,515.44 296,666.67 Principal devido:
5 296,666.67 1,677.40 298,344.06 833.33 2,510.73 295,833.33 Total devido
6 295,833.33 1,672.68 297,506.02 833.33 2,506.02 295,000.00
7 295,000.00 1,667.97 296,667.97 833.33 2,501.31 294,166.67
8 294,166.67 1,663.26 295,829.93 833.33 2,496.59 293,333.33
9 293,333.33 1,658.55 294,991.88 833.33 2,491.88 292,500.00
10 292,500.00 1,653.84 294,153.84 833.33 2,487.17 291,666.67
11 291,666.67 1,649.13 293,315.79 833.33 2,482.46 290,833.33
12 290,833.33 1,644.41 292,477.75 833.33 2,477.75 290,000.00
13 290,000.00 1,639.70 291,639.70 833.33 2,473.04 289,166.67
14 289,166.67 1,634.99 290,801.66 833.33 2,468.32 288,333.33
15 288,333.33 1,630.28 289,963.61 833.33 2,463.61 287,500.00
16 287,500.00 1,625.57 289,125.57 833.33 2,458.90 286,666.67
17 286,666.67 1,620.86 288,287.52 833.33 2,454.19 285,833.33
18 285,833.33 1,616.14 287,449.48 833.33 2,449.48 285,000.00
19 285,000.00 1,611.43 286,611.43 833.33 2,444.76 284,166.67
20 284,166.67 1,606.72 285,773.39 833.33 2,440.05 283,333.33
21 283,333.33 1,602.01 284,935.34 833.33 2,435.34 282,500.00
22 282,500.00 1,597.30 284,097.30 833.33 2,430.63 281,666.67
23 281,666.67 1,592.58 283,259.25 833.33 2,425.92 280,833.33
24 280,833.33 1,587.87 282,421.21 833.33 2,421.21 280,000.00
25 280,000.00 1,583.16 281,583.16 833.33 2,416.49 279,166.67
26 279,166.67 1,578.45 280,745.12 833.33 2,411.78 278,333.33
27 278,333.33 1,573.74 279,907.07 833.33 2,407.07 277,500.00
28 277,500.00 1,569.03 279,069.03 833.33 2,402.36 276,666.67
29 276,666.67 1,564.31 278,230.98 833.33 2,397.65 275,833.33
30 275,833.33 1,559.60 277,392.94 833.33 2,392.94 275,000.00
31 275,000.00 1,554.89 276,554.89 833.33 2,388.22 274,166.67
32 274,166.67 1,550.18 275,716.84 833.33 2,383.51 273,333.33
33 273,333.33 1,545.47 274,878.80 833.33 2,378.80 272,500.00
34 272,500.00 1,540.75 274,040.75 833.33 2,374.09 271,666.67
35 271,666.67 1,536.04 273,202.71 833.33 2,369.38 270,833.33
36 270,833.33 1,531.33 272,364.66 833.33 2,364.66 270,000.00
37 270,000.00 1,526.62 271,526.62 833.33 2,359.95 269,166.67
38 269,166.67 1,521.91 270,688.57 833.33 2,355.24 268,333.33
39 268,333.33 1,517.20 269,850.53 833.33 2,350.53 267,500.00
40 267,500.00 1,512.48 269,012.48 833.33 2,345.82 266,666.67
41 266,666.67 1,507.77 268,174.44 833.33 2,341.11 265,833.33
42 265,833.33 1,503.06 267,336.39 833.33 2,336.39 265,000.00
43 265,000.00 1,498.35 266,498.35 833.33 2,331.68 264,166.67
44 264,166.67 1,493.64 265,660.30 833.33 2,326.97 263,333.33
45 263,333.33 1,488.92 264,822.26 833.33 2,322.26 262,500.00
46 262,500.00 1,484.21 263,984.21 833.33 2,317.55 261,666.67
47 261,666.67 1,479.50 263,146.17 833.33 2,312.83 260,833.33
48 260,833.33 1,474.79 262,308.12 833.33 2,308.12 260,000.00
49 260,000.00 1,470.08 261,470.08 833.33 2,303.41 259,166.67
50 259,166.67 1,465.37 260,632.03 833.33 2,298.70 258,333.33
51 258,333.33 1,460.65 259,793.99 833.33 2,293.99 257,500.00
52 257,500.00 1,455.94 258,955.94 833.33 2,289.28 256,666.67
53 256,666.67 1,451.23 258,117.90 833.33 2,284.56 255,833.33
54 255,833.33 1,446.52 257,279.85 833.33 2,279.85 255,000.00
55 255,000.00 1,441.81 256,441.81 833.33 2,275.14 254,166.67
56 254,166.67 1,437.10 255,603.76 833.33 2,270.43 253,333.33
57 253,333.33 1,432.38 254,765.72 833.33 2,265.72 252,500.00
58 252,500.00 1,427.67 253,927.67 833.33 2,261.01 251,666.67
59 251,666.67 1,422.96 253,089.63 833.33 2,256.29 250,833.33
60 250,833.33 1,418.25 252,251.58 833.33 2,251.58 250,000.00
61 250,000.00 1,413.54 251,413.54 833.33 2,246.87 249,166.67
62 249,166.67 1,408.82 250,575.49 833.33 2,242.16 248,333.33
63 248,333.33 1,404.11 249,737.45 833.33 2,237.45 247,500.00
64 247,500.00 1,399.40 248,899.40 833.33 2,232.73 246,666.67
65 246,666.67 1,394.69 248,061.36 833.33 2,228.02 245,833.33
66 245,833.33 1,389.98 247,223.31 833.33 2,223.31 245,000.00
67 245,000.00 1,385.27 246,385.27 833.33 2,218.60 244,166.67
68 244,166.67 1,380.55 245,547.22 833.33 2,213.89 243,333.33
69 243,333.33 1,375.84 244,709.18 833.33 2,209.18 242,500.00
70 242,500.00 1,371.13 243,871.13 833.33 2,204.46 241,666.67
71 241,666.67 1,366.42 243,033.09 833.33 2,199.75 240,833.33
72 240,833.33 1,361.71 242,195.04 833.33 2,195.04 240,000.00
73 240,000.00 1,356.99 241,356.99 833.33 2,190.33 239,166.67
74 239,166.67 1,352.28 240,518.95 833.33 2,185.62 238,333.33
75 238,333.33 1,347.57 239,680.90 833.33 2,180.90 237,500.00
76 237,500.00 1,342.86 238,842.86 833.33 2,176.19 236,666.67
77 236,666.67 1,338.15 238,004.81 833.33 2,171.48 235,833.33
78 235,833.33 1,333.44 237,166.77 833.33 2,166.77 235,000.00
79 235,000.00 1,328.72 236,328.72 833.33 2,162.06 234,166.67
80 234,166.67 1,324.01 235,490.68 833.33 2,157.35 233,333.33
81 233,333.33 1,319.30 234,652.63 833.33 2,152.63 232,500.00
82 232,500.00 1,314.59 233,814.59 833.33 2,147.92 231,666.67
83 231,666.67 1,309.88 232,976.54 833.33 2,143.21 230,833.33
84 230,833.33 1,305.17 232,138.50 833.33 2,138.50 230,000.00
85 230,000.00 1,300.45 231,300.45 833.33 2,133.79 229,166.67
86 229,166.67 1,295.74 230,462.41 833.33 2,129.07 228,333.33
87 228,333.33 1,291.03 229,624.36 833.33 2,124.36 227,500.00
88 227,500.00 1,286.32 228,786.32 833.33 2,119.65 226,666.67
89 226,666.67 1,281.61 227,948.27 833.33 2,114.94 225,833.33
90 225,833.33 1,276.89 227,110.23 833.33 2,110.23 225,000.00
91 225,000.00 1,272.18 226,272.18 833.33 2,105.52 224,166.67
92 224,166.67 1,267.47 225,434.14 833.33 2,100.80 223,333.33
93 223,333.33 1,262.76 224,596.09 833.33 2,096.09 222,500.00
94 222,500.00 1,258.05 223,758.05 833.33 2,091.38 221,666.67
95 221,666.67 1,253.34 222,920.00 833.33 2,086.67 220,833.33
96 220,833.33 1,248.62 222,081.96 833.33 2,081.96 220,000.00
 97 220,000.00 1,243.91 221,243.91 833.33 2,077.25 219,166.67
98 219,166.67 1,239.20 220,405.87 833.33 2,072.53 218,333.33
99 218,333.33 1,234.49 219,567.82 833.33 2,067.82 217,500.00
100 217,500.00 1,229.78 218,729.78 833.33 2,063.11 216,666.67
101 216,666.67 1,225.06 217,891.73 833.33 2,058.40 215,833.33
102 215,833.33 1,220.35 217,053.69 833.33 2,053.69 215,000.00
103 215,000.00 1,215.64 216,215.64 833.33 2,048.97 214,166.67
104 214,166.67 1,210.93 215,377.60 833.33 2,044.26 213,333.33
105 213,333.33 1,206.22 214,539.55 833.33 2,039.55 212,500.00
106 212,500.00 1,201.51 213,701.51 833.33 2,034.84 211,666.67
107 211,666.67 1,196.79 212,863.46 833.33 2,030.13 210,833.33
108 210,833.33 1,192.08 212,025.42 833.33 2,025.42 210,000.00
109 210,000.00 1,187.37 211,187.37 833.33 2,020.70 209,166.67
110 209,166.67 1,182.66 210,349.33 833.33 2,015.99 208,333.33
111 208,333.33 1,177.95 209,511.28 833.33 2,011.28 207,500.00
112 207,500.00 1,173.24 208,673.24 833.33 2,006.57 206,666.67
113 206,666.67 1,168.52 207,835.19 833.33 2,001.86 205,833.33
114 205,833.33 1,163.81 206,997.14 833.33 1,997.14 205,000.00
115 205,000.00 1,159.10 206,159.10 833.33 1,992.43 204,166.67
116 204,166.67 1,154.39 205,321.05 833.33 1,987.72 203,333.33
117 203,333.33 1,149.68 204,483.01 833.33 1,983.01 202,500.00
118 202,500.00 1,144.96 203,644.96 833.33 1,978.30 201,666.67
119 201,666.67 1,140.25 202,806.92 833.33 1,973.59 200,833.33
120 200,833.33 1,135.54 201,968.87 833.33 1,968.87 200,000.00
121 200,000.00 1,130.83 201,130.83 833.33 1,964.16 199,166.67
122 199,166.67 1,126.12 200,292.78 833.33 1,959.45 198,333.33
123 198,333.33 1,121.41 199,454.74 833.33 1,954.74 197,500.00
124 197,500.00 1,116.69 198,616.69 833.33 1,950.03 196,666.67
125 196,666.67 1,111.98 197,778.65 833.33 1,945.32 195,833.33
126 195,833.33 1,107.27 196,940.60 833.33 1,940.60 195,000.00
127 195,000.00 1,102.56 196,102.56 833.33 1,935.89 194,166.67
128 194,166.67 1,097.85 195,264.51 833.33 1,931.18 193,333.33
129 193,333.33 1,093.13 194,426.47 833.33 1,926.47 192,500.00
130 192,500.00 1,088.42 193,588.42 833.33 1,921.76 191,666.67
131 191,666.67 1,083.71 192,750.38 833.33 1,917.04 190,833.33
132 190,833.33 1,079.00 191,912.33 833.33 1,912.33 190,000.00
133 190,000.00 1,074.29 191,074.29 833.33 1,907.62 189,166.67
134 189,166.67 1,069.58 190,236.24 833.33 1,902.91 188,333.33
135 188,333.33 1,064.86 189,398.20 833.33 1,898.20 187,500.00
136 187,500.00 1,060.15 188,560.15 833.33 1,893.49 186,666.67
137 186,666.67 1,055.44 187,722.11 833.33 1,888.77 185,833.33
138 185,833.33 1,050.73 186,884.06 833.33 1,884.06 185,000.00
139 185,000.00 1,046.02 186,046.02 833.33 1,879.35 184,166.67
140 184,166.67 1,041.31 185,207.97 833.33 1,874.64 183,333.33
141 183,333.33 1,036.59 184,369.93 833.33 1,869.93 182,500.00
142 182,500.00 1,031.88 183,531.88 833.33 1,865.21 181,666.67
143 181,666.67 1,027.17 182,693.84 833.33 1,860.50 180,833.33
144 180,833.33 1,022.46 181,855.79 833.33 1,855.79 180,000.00
145 180,000.00 1,017.75 181,017.75 833.33 1,851.08 179,166.67
146 179,166.67 1,013.03 180,179.70 833.33 1,846.37 178,333.33
147 178,333.33 1,008.32 179,341.66 833.33 1,841.66 177,500.00
148 177,500.00 1,003.61 178,503.61 833.33 1,836.94 176,666.67
149 176,666.67 998.90 177,665.57 833.33 1,832.23 175,833.33
150 175,833.33 994.19 176,827.52 833.33 1,827.52 175,000.00
151 175,000.00 989.48 175,989.48 833.33 1,822.81 174,166.67
152 174,166.67 984.76 175,151.43 833.33 1,818.10 173,333.33
153 173,333.33 980.05 174,313.39 833.33 1,813.39 172,500.00
154 172,500.00 975.34 173,475.34 833.33 1,808.67 171,666.67
155 171,666.67 970.63 172,637.29 833.33 1,803.96 170,833.33
156 170,833.33 965.92 171,799.25 833.33 1,799.25 170,000.00
157 170,000.00 961.20 170,961.20 833.33 1,794.54 169,166.67
158 169,166.67 956.49 170,123.16 833.33 1,789.83 168,333.33
159 168,333.33 951.78 169,285.11 833.33 1,785.11 167,500.00
160 167,500.00 947.07 168,447.07 833.33 1,780.40 166,666.67
161 166,666.67 942.36 167,609.02 833.33 1,775.69 165,833.33
162 165,833.33 937.65 166,770.98 833.33 1,770.98 165,000.00
163 165,000.00 932.93 165,932.93 833.33 1,766.27 164,166.67
164 164,166.67 928.22 165,094.89 833.33 1,761.56 163,333.33
165 163,333.33 923.51 164,256.84 833.33 1,756.84 162,500.00
166 162,500.00 918.80 163,418.80 833.33 1,752.13 161,666.67
167 161,666.67 914.09 162,580.75 833.33 1,747.42 160,833.33
168 160,833.33 909.38 161,742.71 833.33 1,742.71 160,000.00
169 160,000.00 904.66 160,904.66 833.33 1,738.00 159,166.67
170 159,166.67 899.95 160,066.62 833.33 1,733.28 158,333.33
171 158,333.33 895.24 159,228.57 833.33 1,728.57 157,500.00
172 157,500.00 890.53 158,390.53 833.33 1,723.86 156,666.67
173 156,666.67 885.82 157,552.48 833.33 1,719.15 155,833.33
174 155,833.33 881.10 156,714.44 833.33 1,714.44 155,000.00
175 155,000.00 876.39 155,876.39 833.33 1,709.73 154,166.67
176 154,166.67 871.68 155,038.35 833.33 1,705.01 153,333.33
177 153,333.33 866.97 154,200.30 833.33 1,700.30 152,500.00
178 152,500.00 862.26 153,362.26 833.33 1,695.59 151,666.67
179 151,666.67 857.55 152,524.21 833.33 1,690.88 150,833.33
180 150,833.33 852.83 151,686.17 833.33 1,686.17 150,000.00
181 150,000.00 848.12 150,848.12 833.33 1,681.46 149,166.67
182 149,166.67 843.41 150,010.08 833.33 1,676.74 148,333.33
183 148,333.33 838.70 149,172.03 833.33 1,672.03 147,500.00
184 147,500.00 833.99 148,333.99 833.33 1,667.32 146,666.67
185 146,666.67 829.27 147,495.94 833.33 1,662.61 145,833.33
186 145,833.33 824.56 146,657.90 833.33 1,657.90 145,000.00
187 145,000.00 819.85 145,819.85 833.33 1,653.18 144,166.67
188 144,166.67 815.14 144,981.81 833.33 1,648.47 143,333.33
189 143,333.33 810.43 144,143.76 833.33 1,643.76 142,500.00
190 142,500.00 805.72 143,305.72 833.33 1,639.05 141,666.67
191 141,666.67 801.00 142,467.67 833.33 1,634.34 140,833.33
192 140,833.33 796.29 141,629.63 833.33 1,629.63 140,000.00
193 140,000.00 791.58 140,791.58 833.33 1,624.91 139,166.67
194 139,166.67 786.87 139,953.54 833.33 1,620.20 138,333.33
195 138,333.33 782.16 139,115.49 833.33 1,615.49 137,500.00
196 137,500.00 777.44 138,277.44 833.33 1,610.78 136,666.67
197 136,666.67 772.73 137,439.40 833.33 1,606.07 135,833.33
198 135,833.33 768.02 136,601.35 833.33 1,601.35 135,000.00
199 135,000.00 763.31 135,763.31 833.33 1,596.64 134,166.67
200 134,166.67 758.60 134,925.26 833.33 1,591.93 133,333.33
201 133,333.33 753.89 134,087.22 833.33 1,587.22 132,500.00
202 132,500.00 749.17 133,249.17 833.33 1,582.51 131,666.67
203 131,666.67 744.46 132,411.13 833.33 1,577.80 130,833.33
204 130,833.33 739.75 131,573.08 833.33 1,573.08 130,000.00
205 130,000.00 735.04 130,735.04 833.33 1,568.37 129,166.67
206 129,166.67 730.33 129,896.99 833.33 1,563.66 128,333.33
207 128,333.33 725.62 129,058.95 833.33 1,558.95 127,500.00
208 127,500.00 720.90 128,220.90 833.33 1,554.24 126,666.67
209 126,666.67 716.19 127,382.86 833.33 1,549.53 125,833.33
210 125,833.33 711.48 126,544.81 833.33 1,544.81 125,000.00
211 125,000.00 706.77 125,706.77 833.33 1,540.10 124,166.67
212 124,166.67 702.06 124,868.72 833.33 1,535.39 123,333.33
213 123,333.33 697.34 124,030.68 833.33 1,530.68 122,500.00
214 122,500.00 692.63 123,192.63 833.33 1,525.97 121,666.67
215 121,666.67 687.92 122,354.59 833.33 1,521.25 120,833.33
216 120,833.33 683.21 121,516.54 833.33 1,516.54 120,000.00
217 120,000.00 678.50 120,678.50 833.33 1,511.83 119,166.67
218 119,166.67 673.79 119,840.45 833.33 1,507.12 118,333.33
219 118,333.33 669.07 119,002.41 833.33 1,502.41 117,500.00
220 117,500.00 664.36 118,164.36 833.33 1,497.70 116,666.67
221 116,666.67 659.65 117,326.32 833.33 1,492.98 115,833.33
222 115,833.33 654.94 116,488.27 833.33 1,488.27 115,000.00
223 115,000.00 650.23 115,650.23 833.33 1,483.56 114,166.67
224 114,166.67 645.51 114,812.18 833.33 1,478.85 113,333.33
225 113,333.33 640.80 113,974.14 833.33 1,474.14 112,500.00
226 112,500.00 636.09 113,136.09 833.33 1,469.42 111,666.67
227 111,666.67 631.38 112,298.05 833.33 1,464.71 110,833.33
228 110,833.33 626.67 111,460.00 833.33 1,460.00 110,000.00
229 110,000.00 621.96 110,621.96 833.33 1,455.29 109,166.67
230 109,166.67 617.24 109,783.91 833.33 1,450.58 108,333.33
231 108,333.33 612.53 108,945.87 833.33 1,445.87 107,500.00
232 107,500.00 607.82 108,107.82 833.33 1,441.15 106,666.67
233 106,666.67 603.11 107,269.78 833.33 1,436.44 105,833.33
234 105,833.33 598.40 106,431.73 833.33 1,431.73 105,000.00
235 105,000.00 593.69 105,593.69 833.33 1,427.02 104,166.67
236 104,166.67 588.97 104,755.64 833.33 1,422.31 103,333.33
237 103,333.33 584.26 103,917.60 833.33 1,417.60 102,500.00
238 102,500.00 579.55 103,079.55 833.33 1,412.88 101,666.67
239 101,666.67 574.84 102,241.50 833.33 1,408.17 100,833.33
240 100,833.33 570.13 101,403.46 833.33 1,403.46 100,000.00
241 100,000.00 565.41 100,565.41 833.33 1,398.75 99,166.67
242 99,166.67 560.70 99,727.37 833.33 1,394.04 98,333.33
243 98,333.33 555.99 98,889.32 833.33 1,389.32 97,500.00
244 97,500.00 551.28 98,051.28 833.33 1,384.61 96,666.67
245 96,666.67 546.57 97,213.23 833.33 1,379.90 95,833.33
246 95,833.33 541.86 96,375.19 833.33 1,375.19 95,000.00
247 95,000.00 537.14 95,537.14 833.33 1,370.48 94,166.67
248 94,166.67 532.43 94,699.10 833.33 1,365.77 93,333.33
249 93,333.33 527.72 93,861.05 833.33 1,361.05 92,500.00
250 92,500.00 523.01 93,023.01 833.33 1,356.34 91,666.67
251 91,666.67 518.30 92,184.96 833.33 1,351.63 90,833.33
252 90,833.33 513.58 91,346.92 833.33 1,346.92 90,000.00
253 90,000.00 508.87 90,508.87 833.33 1,342.21 89,166.67
254 89,166.67 504.16 89,670.83 833.33 1,337.49 88,333.33
255 88,333.33 499.45 88,832.78 833.33 1,332.78 87,500.00
256 87,500.00 494.74 87,994.74 833.33 1,328.07 86,666.67
257 86,666.67 490.03 87,156.69 833.33 1,323.36 85,833.33
258 85,833.33 485.31 86,318.65 833.33 1,318.65 85,000.00
259 85,000.00 480.60 85,480.60 833.33 1,313.94 84,166.67
260 84,166.67 475.89 84,642.56 833.33 1,309.22 83,333.33
261 83,333.33 471.18 83,804.51 833.33 1,304.51 82,500.00
262 82,500.00 466.47 82,966.47 833.33 1,299.80 81,666.67
263 81,666.67 461.76 82,128.42 833.33 1,295.09 80,833.33
264 80,833.33 457.04 81,290.38 833.33 1,290.38 80,000.00
265 80,000.00 452.33 80,452.33 833.33 1,285.66 79,166.67
266 79,166.67 447.62 79,614.29 833.33 1,280.95 78,333.33
267 78,333.33 442.91 78,776.24 833.33 1,276.24 77,500.00
268 77,500.00 438.20 77,938.20 833.33 1,271.53 76,666.67
269 76,666.67 433.48 77,100.15 833.33 1,266.82 75,833.33
270 75,833.33 428.77 76,262.11 833.33 1,262.11 75,000.00
271 75,000.00 424.06 75,424.06 833.33 1,257.39 74,166.67
272 74,166.67 419.35 74,586.02 833.33 1,252.68 73,333.33
273 73,333.33 414.64 73,747.97 833.33 1,247.97 72,500.00
274 72,500.00 409.93 72,909.93 833.33 1,243.26 71,666.67
275 71,666.67 405.21 72,071.88 833.33 1,238.55 70,833.33
276 70,833.33 400.50 71,233.84 833.33 1,233.84 70,000.00
277 70,000.00 395.79 70,395.79 833.33 1,229.12 69,166.67
278 69,166.67 391.08 69,557.75 833.33 1,224.41 68,333.33
279 68,333.33 386.37 68,719.70 833.33 1,219.70 67,500.00
280 67,500.00 381.65 67,881.65 833.33 1,214.99 66,666.67
281 66,666.67 376.94 67,043.61 833.33 1,210.28 65,833.33
282 65,833.33 372.23 66,205.56 833.33 1,205.56 65,000.00
283 65,000.00 367.52 65,367.52 833.33 1,200.85 64,166.67
284 64,166.67 362.81 64,529.47 833.33 1,196.14 63,333.33
285 63,333.33 358.10 63,691.43 833.33 1,191.43 62,500.00
286 62,500.00 353.38 62,853.38 833.33 1,186.72 61,666.67
287 61,666.67 348.67 62,015.34 833.33 1,182.01 60,833.33
288 60,833.33 343.96 61,177.29 833.33 1,177.29 60,000.00
289 60,000.00 339.25 60,339.25 833.33 1,172.58 59,166.67
290 59,166.67 334.54 59,501.20 833.33 1,167.87 58,333.33
291 58,333.33 329.83 58,663.16 833.33 1,163.16 57,500.00
292 57,500.00 325.11 57,825.11 833.33 1,158.45 56,666.67
293 56,666.67 320.40 56,987.07 833.33 1,153.73 55,833.33
294 55,833.33 315.69 56,149.02 833.33 1,149.02 55,000.00
295 55,000.00 310.98 55,310.98 833.33 1,144.31 54,166.67
296 54,166.67 306.27 54,472.93 833.33 1,139.60 53,333.33
297 53,333.33 301.55 53,634.89 833.33 1,134.89 52,500.00
298 52,500.00 296.84 52,796.84 833.33 1,130.18 51,666.67
299 51,666.67 292.13 51,958.80 833.33 1,125.46 50,833.33
300 50,833.33 287.42 51,120.75 833.33 1,120.75 50,000.00
301 50,000.00 282.71 50,282.71 833.33 1,116.04 49,166.67
302 49,166.67 278.00 49,444.66 833.33 1,111.33 48,333.33
303 48,333.33 273.28 48,606.62 833.33 1,106.62 47,500.00
304 47,500.00 268.57 47,768.57 833.33 1,101.91 46,666.67
305 46,666.67 263.86 46,930.53 833.33 1,097.19 45,833.33
306 45,833.33 259.15 46,092.48 833.33 1,092.48 45,000.00
307 45,000.00 254.44 45,254.44 833.33 1,087.77 44,166.67
308 44,166.67 249.72 44,416.39 833.33 1,083.06 43,333.33
309 43,333.33 245.01 43,578.35 833.33 1,078.35 42,500.00
310 42,500.00 240.30 42,740.30 833.33 1,073.63 41,666.67
311 41,666.67 235.59 41,902.26 833.33 1,068.92 40,833.33
312 40,833.33 230.88 41,064.21 833.33 1,064.21 40,000.00
313 40,000.00 226.17 40,226.17 833.33 1,059.50 39,166.67
314 39,166.67 221.45 39,388.12 833.33 1,054.79 38,333.33
315 38,333.33 216.74 38,550.08 833.33 1,050.08 37,500.00
316 37,500.00 212.03 37,712.03 833.33 1,045.36 36,666.67
317 36,666.67 207.32 36,873.99 833.33 1,040.65 35,833.33
318 35,833.33 202.61 36,035.94 833.33 1,035.94 35,000.00
319 35,000.00 197.90 35,197.90 833.33 1,031.23 34,166.67
320 34,166.67 193.18 34,359.85 833.33 1,026.52 33,333.33
321 33,333.33 188.47 33,521.80 833.33 1,021.80 32,500.00
322 32,500.00 183.76 32,683.76 833.33 1,017.09 31,666.67
323 31,666.67 179.05 31,845.71 833.33 1,012.38 30,833.33
324 30,833.33 174.34 31,007.67 833.33 1,007.67 30,000.00
325 30,000.00 169.62 30,169.62 833.33 1,002.96 29,166.67
326 29,166.67 164.91 29,331.58 833.33 998.25 28,333.33
327 28,333.33 160.20 28,493.53 833.33 993.53 27,500.00
328 27,500.00 155.49 27,655.49 833.33 988.82 26,666.67
329 26,666.67 150.78 26,817.44 833.33 984.11 25,833.33
330 25,833.33 146.07 25,979.40 833.33 979.40 25,000.00
331 25,000.00 141.35 25,141.35 833.33 974.69 24,166.67
332 24,166.67 136.64 24,303.31 833.33 969.98 23,333.33
333 23,333.33 131.93 23,465.26 833.33 965.26 22,500.00
334 22,500.00 127.22 22,627.22 833.33 960.55 21,666.67
335 21,666.67 122.51 21,789.17 833.33 955.84 20,833.33
336 20,833.33 117.79 20,951.13 833.33 951.13 20,000.00
337 20,000.00 113.08 20,113.08 833.33 946.42 19,166.67
338 19,166.67 108.37 19,275.04 833.33 941.70 18,333.33
339 18,333.33 103.66 18,436.99 833.33 936.99 17,500.00
340 17,500.00 98.95 17,598.95 833.33 932.28 16,666.67
341 16,666.67 94.24 16,760.90 833.33 927.57 15,833.33
342 15,833.33 89.52 15,922.86 833.33 922.86 15,000.00
343 15,000.00 84.81 15,084.81 833.33 918.15 14,166.67
344 14,166.67 80.10 14,246.77 833.33 913.43 13,333.33
345 13,333.33 75.39 13,408.72 833.33 908.72 12,500.00
346 12,500.00 70.68 12,570.68 833.33 904.01 11,666.67
347 11,666.67 65.97 11,732.63 833.33 899.30 10,833.33
348 10,833.33 61.25 10,894.59 833.33 894.59 10,000.00
349 10,000.00 56.54 10,056.54 833.33 889.87 9,166.67
350 9,166.67 51.83 9,218.50 833.33 885.16 8,333.33
351 8,333.33 47.12 8,380.45 833.33 880.45 7,500.00
352 7,500.00 42.41 7,542.41 833.33 875.74 6,666.67
353 6,666.67 37.69 6,704.36 833.33 871.03 5,833.33
354 5,833.33 32.98 5,866.32 833.33 866.32 5,000.00
355 5,000.00 28.27 5,028.27 833.33 861.60 4,166.67
356 4,166.67 23.56 4,190.23 833.33 856.89 3,333.33
357 3,333.33 18.85 3,352.18 833.33 852.18 2,500.00
358 2,500.00 14.14 2,514.14 833.33 847.47 1,666.67
359 1,666.67 9.42 1,676.09 833.33 842.76 833.33
360 833.33 4.71 838.05 833.33 838.05 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 306,171.97 300,000.00 606,171.97
AMORTIZAÇÃO FIXA
R$ 306,171.97
R$ 300,000.00
R$ 606,171.97

PARCELA FIXA
R$ 402,998.60
R$ 300,000.00
R$ 702,998.60