N

Saldo Devedor

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

R$ 120,000.00
R$ 115,000.00
R$ 110,000.00
R$ 105,000.00
R$ 100,000.00
R$ 95,000.00
R$ 90,000.00
R$ 85,000.00
R$ 80,000.00
R$ 75,000.00
R$ 70,000.00
R$ 65,000.00
R$ 60,000.00
R$ 55,000.00
R$ 50,000.00
R$ 45,000.00
R$ 40,000.00
R$ 35,000.00
R$ 30,000.00
R$ 25,000.00
R$ 20,000.00
R$ 15,000.00
R$ 10,000.00
R$ 5,000.00
R$ 0.00

Amortizao

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00

Amortizao
Acumulada

Juros

R$ 5,000.00
R$ 10,000.00
R$ 15,000.00
R$ 20,000.00
R$ 25,000.00
R$ 30,000.00
R$ 35,000.00
R$ 40,000.00
R$ 45,000.00
R$ 50,000.00
R$ 55,000.00
R$ 60,000.00
R$ 65,000.00
R$ 70,000.00
R$ 75,000.00
R$ 80,000.00
R$ 85,000.00
R$ 90,000.00
R$ 95,000.00
R$ 100,000.00
R$ 105,000.00
R$ 110,000.00
R$ 115,000.00
R$ 120,000.00

R$ 2,400.00
R$ 2,300.00
R$ 2,200.00
R$ 2,100.00
R$ 2,000.00
R$ 1,900.00
R$ 1,800.00
R$ 1,700.00
R$ 1,600.00
R$ 1,500.00
R$ 1,400.00
R$ 1,300.00
R$ 1,200.00
R$ 1,100.00
R$ 1,000.00
R$ 900.00
R$ 800.00
R$ 700.00
R$ 600.00
R$ 500.00
R$ 400.00
R$ 300.00
R$ 200.00
R$ 100.00

Juros
Acumulados
R$ 2,400.00
R$ 4,700.00
R$ 6,900.00
R$ 9,000.00
R$ 11,000.00
R$ 12,900.00
R$ 14,700.00
R$ 16,400.00
R$ 18,000.00
R$ 19,500.00
R$ 20,900.00
R$ 22,200.00
R$ 23,400.00
R$ 24,500.00
R$ 25,500.00
R$ 26,400.00
R$ 27,200.00
R$ 27,900.00
R$ 28,500.00
R$ 29,000.00
R$ 29,400.00
R$ 29,700.00
R$ 29,900.00
R$ 30,000.00

Prestao

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

7,400.00
7,300.00
7,200.00
7,100.00
7,000.00
6,900.00
6,800.00
6,700.00
6,600.00
6,500.00
6,400.00
6,300.00
6,200.00
6,100.00
6,000.00
5,900.00
5,800.00
5,700.00
5,600.00
5,500.00
5,400.00
5,300.00
5,200.00
5,100.00

DADOS DO FINANCIAMENTO
Valor Financiado:
Taxa de Juros:
Prazo (meses):
Valor da Amortizao:
Total de Juros:
Total do Financiamento:

ANCIAMENTO
R$ 120,000.00

2.00%
24
R$ 5,000.00
R$ 30,000.00
R$ 150,000.00

Saldo Devedor

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45

R$ 240,000.00
R$ 236,000.00
R$ 232,000.00
R$ 228,000.00
R$ 224,000.00
R$ 220,000.00
R$ 216,000.00
R$ 212,000.00
R$ 208,000.00
R$ 204,000.00
R$ 200,000.00
R$ 196,000.00
R$ 192,000.00
R$ 188,000.00
R$ 184,000.00
R$ 180,000.00
R$ 176,000.00
R$ 172,000.00
R$ 168,000.00
R$ 164,000.00
R$ 160,000.00
R$ 156,000.00
R$ 152,000.00
R$ 148,000.00
R$ 144,000.00
R$ 140,000.00
R$ 136,000.00
R$ 132,000.00
R$ 128,000.00
R$ 124,000.00
R$ 120,000.00
R$ 116,000.00
R$ 112,000.00
R$ 108,000.00
R$ 104,000.00
R$ 100,000.00
R$ 96,000.00
R$ 92,000.00
R$ 88,000.00
R$ 84,000.00
R$ 80,000.00
R$ 76,000.00
R$ 72,000.00
R$ 68,000.00
R$ 64,000.00
R$ 60,000.00

Amortizao

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00

Amortizao
Acumulada

Juros

R$ 4,000.00
R$ 8,000.00
R$ 12,000.00
R$ 16,000.00
R$ 20,000.00
R$ 24,000.00
R$ 28,000.00
R$ 32,000.00
R$ 36,000.00
R$ 40,000.00
R$ 44,000.00
R$ 48,000.00
R$ 52,000.00
R$ 56,000.00
R$ 60,000.00
R$ 64,000.00
R$ 68,000.00
R$ 72,000.00
R$ 76,000.00
R$ 80,000.00
R$ 84,000.00
R$ 88,000.00
R$ 92,000.00
R$ 96,000.00
R$ 100,000.00
R$ 104,000.00
R$ 108,000.00
R$ 112,000.00
R$ 116,000.00
R$ 120,000.00
R$ 124,000.00
R$ 128,000.00
R$ 132,000.00
R$ 136,000.00
R$ 140,000.00
R$ 144,000.00
R$ 148,000.00
R$ 152,000.00
R$ 156,000.00
R$ 160,000.00
R$ 164,000.00
R$ 168,000.00
R$ 172,000.00
R$ 176,000.00
R$ 180,000.00

R$ 2,400.00
R$ 2,360.00
R$ 2,320.00
R$ 2,280.00
R$ 2,240.00
R$ 2,200.00
R$ 2,160.00
R$ 2,120.00
R$ 2,080.00
R$ 2,040.00
R$ 2,000.00
R$ 1,960.00
R$ 1,920.00
R$ 1,880.00
R$ 1,840.00
R$ 1,800.00
R$ 1,760.00
R$ 1,720.00
R$ 1,680.00
R$ 1,640.00
R$ 1,600.00
R$ 1,560.00
R$ 1,520.00
R$ 1,480.00
R$ 1,440.00
R$ 1,400.00
R$ 1,360.00
R$ 1,320.00
R$ 1,280.00
R$ 1,240.00
R$ 1,200.00
R$ 1,160.00
R$ 1,120.00
R$ 1,080.00
R$ 1,040.00
R$ 1,000.00
R$ 960.00
R$ 920.00
R$ 880.00
R$ 840.00
R$ 800.00
R$ 760.00
R$ 720.00
R$ 680.00
R$ 640.00

46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

R$ 56,000.00
R$ 52,000.00
R$ 48,000.00
R$ 44,000.00
R$ 40,000.00
R$ 36,000.00
R$ 32,000.00
R$ 28,000.00
R$ 24,000.00
R$ 20,000.00
R$ 16,000.00
R$ 12,000.00
R$ 8,000.00
R$ 4,000.00
R$ 0.00

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

184,000.00
188,000.00
192,000.00
196,000.00
200,000.00
204,000.00
208,000.00
212,000.00
216,000.00
220,000.00
224,000.00
228,000.00
232,000.00
236,000.00
240,000.00

R$ 600.00
R$ 560.00
R$ 520.00
R$ 480.00
R$ 440.00
R$ 400.00
R$ 360.00
R$ 320.00
R$ 280.00
R$ 240.00
R$ 200.00
R$ 160.00
R$ 120.00
R$ 80.00
R$ 40.00

Juros
Acumulados
R$ 2,400.00
R$ 4,760.00
R$ 7,080.00
R$ 9,360.00
R$ 11,600.00
R$ 13,800.00
R$ 15,960.00
R$ 18,080.00
R$ 20,160.00
R$ 22,200.00
R$ 24,200.00
R$ 26,160.00
R$ 28,080.00
R$ 29,960.00
R$ 31,800.00
R$ 33,600.00
R$ 35,360.00
R$ 37,080.00
R$ 38,760.00
R$ 40,400.00
R$ 42,000.00
R$ 43,560.00
R$ 45,080.00
R$ 46,560.00
R$ 48,000.00
R$ 49,400.00
R$ 50,760.00
R$ 52,080.00
R$ 53,360.00
R$ 54,600.00
R$ 55,800.00
R$ 56,960.00
R$ 58,080.00
R$ 59,160.00
R$ 60,200.00
R$ 61,200.00
R$ 62,160.00
R$ 63,080.00
R$ 63,960.00
R$ 64,800.00
R$ 65,600.00
R$ 66,360.00
R$ 67,080.00
R$ 67,760.00
R$ 68,400.00

Prestao

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

6,400.00
6,360.00
6,320.00
6,280.00
6,240.00
6,200.00
6,160.00
6,120.00
6,080.00
6,040.00
6,000.00
5,960.00
5,920.00
5,880.00
5,840.00
5,800.00
5,760.00
5,720.00
5,680.00
5,640.00
5,600.00
5,560.00
5,520.00
5,480.00
5,440.00
5,400.00
5,360.00
5,320.00
5,280.00
5,240.00
5,200.00
5,160.00
5,120.00
5,080.00
5,040.00
5,000.00
4,960.00
4,920.00
4,880.00
4,840.00
4,800.00
4,760.00
4,720.00
4,680.00
4,640.00

DADOS DO FINANCIAMENTO
Valor Financiado:
Taxa de Juros:
Prazo (meses):
Valor da Amortizao:
Total de Juros:
Total do Financiamento:

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

69,000.00
69,560.00
70,080.00
70,560.00
71,000.00
71,400.00
71,760.00
72,080.00
72,360.00
72,600.00
72,800.00
72,960.00
73,080.00
73,160.00
73,200.00

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

4,600.00
4,560.00
4,520.00
4,480.00
4,440.00
4,400.00
4,360.00
4,320.00
4,280.00
4,240.00
4,200.00
4,160.00
4,120.00
4,080.00
4,040.00

ANCIAMENTO
R$ 240,000.00

1.00%
60
R$ 4,000.00
R$ 73,200.00
R$ 313,200.00

Saldo Devedor

Amortizao

Amortizao
Acumulada

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

R$ 612,800.00
R$ 604,719.44
R$ 595,426.80
R$ 584,740.27
R$ 572,450.75
R$ 558,317.80
R$ 542,064.92
R$ 523,374.10
R$ 501,879.66
R$ 477,161.05
R$ 448,734.65
R$ 416,044.29
R$ 378,450.38
R$ 335,217.38
R$ 285,499.43
R$ 228,323.78
R$ 162,571.79
R$ 86,957.01
R$ (0.00)

----R$ 8,080.56
R$ 9,292.64
R$ 10,686.54
R$ 12,289.52
R$ 14,132.94
R$ 16,252.89
R$ 18,690.82
R$ 21,494.44
R$ 24,718.61
R$ 28,426.40
R$ 32,690.36
R$ 37,593.91
R$ 43,233.00
R$ 49,717.95
R$ 57,175.64
R$ 65,751.99
R$ 75,614.79
R$ 86,957.01

----R$ 8,080.56
R$ 17,373.20
R$ 28,059.73
R$ 40,349.25
R$ 54,482.20
R$ 70,735.08
R$ 89,425.90
R$ 110,920.34
R$ 135,638.95
R$ 164,065.35
R$ 196,755.71
R$ 234,349.62
R$ 277,582.62
R$ 327,300.57
R$ 384,476.22
R$ 450,228.21
R$ 525,842.99
R$ 612,800.00

Juros

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

----91,920.00
90,707.92
89,314.02
87,711.04
85,867.61
83,747.67
81,309.74
78,506.11
75,281.95
71,574.16
67,310.20
62,406.64
56,767.56
50,282.61
42,824.91
34,248.57
24,385.77
13,043.55

Juros Acumulados
----R$ 91,920.00
R$ 182,627.92
R$ 271,941.94
R$ 359,652.98
R$ 445,520.59
R$ 529,268.26
R$ 610,578.00
R$ 689,084.11
R$ 764,366.06
R$ 835,940.22
R$ 903,250.42
R$ 965,657.06
R$ 1,022,424.62
R$ 1,072,707.22
R$ 1,115,532.14
R$ 1,149,780.70
R$ 1,174,166.47
R$ 1,187,210.02

Prestao

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

----100,000.56
100,000.56
100,000.56
100,000.56
100,000.56
100,000.56
100,000.56
100,000.56
100,000.56
100,000.56
100,000.56
100,000.56
100,000.56
100,000.56
100,000.56
100,000.56
100,000.56
100,000.56

DADOS DO FINANCIAMENTO
Valor Financiado:
Taxa de Juros:
Prazo (meses):
Valor das Parcelas:
Total de Juros:
Total do Financiamento:

NANCIAMENTO
R$ 612,800.00
15.00%
18
R$ 100,000.56
R$ 1,187,210.02
R$ 1,800,010.02

P
i
n

612800
1
120