Negcio Proposto: Fornecimento de blocrets de concreto

Dados bsicos
Investimento
Quantidade de venda mensal
Preo do m2 do blocret de concreto
Custo var Uni do m2 de concreto
Custo Fixo mensal
Tempo de fornecimento
Valor residual (venda equip. final)
Taxa mnima de atratividade
Perodo
0
1
2
3
4
5
6
7
8
9
10
11
12

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

sadas
(30,000.00)
-

Valor do negcio
VPL
VA
TIR
Payback
Benefcio/custo

R$ 30,000.00
470.00 m2
R$
10.00
R$
R$
10.00 meses
R$ 10,705.00
8% am
entradas
R$ 4,700.00
R$ 4,700.00
R$ 4,700.00
R$ 4,700.00
R$ 4,700.00
R$ 4,700.00
R$ 4,700.00
R$ 4,700.00
R$ 4,700.00
R$ 15,405.00

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

Fluxo
(30,000.00)
4,700.00
4,700.00
4,700.00
4,700.00
4,700.00
4,700.00
4,700.00
4,700.00
4,700.00
15,405.00
R$ 36,495.87
R$ 6,495.87
R$ 968.08
12%
-6.38
1.22

Negcio Proposto: Fornecimento de blocrets de concreto

Dados bsicos
Investimento
Quantidade de venda mensal
Preo do m2 do blocret de concreto
Custo var Uni do m2 de concreto
Custo Fixo mensal
Tempo de fornecimento
Valor residual (venda equip. final)
Taxa mnima de atratividade
Perodo
0
1
2
3
4
5
6
7
8
9
10
11
12

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

R$ 35,000.00
900.00 m2
R$
20.00
R$
14.00
R$ 3,000.00
12.00 meses
R$ 25,000.00
4.00% am
sadas
(35,000.00)
(15,600.00)
(15,600.00)
(15,600.00)
(15,600.00)
(15,600.00)
(15,600.00)
(15,600.00)
(15,600.00)
(15,600.00)
(15,600.00)
(15,600.00)
(15,600.00)

entradas
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

18,000.00
18,000.00
18,000.00
18,000.00
18,000.00
18,000.00
18,000.00
18,000.00
18,000.00
18,000.00
18,000.00
43,000.00

Valor do negcio
VPL
VA
TIR
Payback
Benefcio/custo

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

Fluxo
(35,000.00)
2,400.00
2,400.00
2,400.00
2,400.00
2,400.00
2,400.00
2,400.00
2,400.00
2,400.00
2,400.00
2,400.00
27,400.00
R$ 38,139.10
R$ 3,139.10
R$ 334.48
5.07%
-14.58
1.09

Item a)
Verificar se o projeto tem rentabilidade (Atratividade), utilizando os critrios de deciso exata
O projeto se mostra atrativo pois a taxa de retorno do investimento maior que a taxa mnima de atratividade
TMA = 4,00%

TIR = 5,07%

Item b)
Determinar o custo varivel mximo do m2 de blocret a ser aplicado para que haja rentabilidade
Custo varivel unit mx =

R$

14.37

Item c)
Determinar a quantidade mnima de venda mensal para que haja rentabilidade
Quant mnima mensal =

845m2

Item d)
Determinar a quantidade mnima de venda mensal para que haja lucro
Quant mnima mensal =

639m2

QUESTO 2
Montar tabela de financiamento usando o sistema SAC e PRICE
Financiamento
Tempo
Carncia Total
Carncia Parcial (paga apenas o juros)
Amortizao
Taxa

Sistema PRICE
Perodo
0
1
2
3
4
5
6
7
8
9
10
11
12

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

Saldo
(35,000.00)
(36,050.00)
(37,131.50)
(36,017.56)
(34,937.03)
(29,513.92)
(24,253.50)
(19,150.89)
(14,201.37)
(9,400.33)
(4,743.32)
(226.02)
4,155.76

Sistema SAC usando a HP12c

Perodo
Saldo
0
R$ (35,000.00)
1
R$ (31,483.83)
2
R$ (27,967.66)
3
R$ (24,451.49)
4
R$ (20,935.32)

R$ 35,000.00
12
2
2
8
3%

Prest
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

(1,050.00)
(1,081.50)
1,113.95
1,080.53
5,423.11
5,260.42
5,102.60
4,949.53
4,801.04
4,657.01
4,517.30
4,381.78

Amort
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

Prest
R$
R$
R$
R$

3,516.17
3,516.17
3,516.17
3,516.17

meses
meses(primeiros)
meses(subsequentes)
meses(restantes)
am

4,375.00
4,375.00
4,375.00
4,375.00
4,375.00
4,375.00
4,375.00
4,375.00

Juros
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

Amort
R$
R$
R$
R$

2,916.67
2,916.67
2,916.67
2,916.67

1,050.00
1,081.50
1,113.95
1,080.53
1,048.11
885.42
727.60
574.53
426.04
282.01
142.30
6.78

Juros
R$

599.50
-1.71%

5
6
7
8
9
10
11
12

R$ (17,419.15) R$
R$ (13,902.98) R$
R$ (10,386.81) R$
R$ (6,870.64) R$
R$ (3,354.47) R$
R$
161.70 R$
R$
3,677.87 R$
R$
7,194.04 R$

3,516.17
3,516.17
3,516.17
3,516.17
3,516.17
3,516.17
3,516.17
3,516.17

R$

42,194.04

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

2,916.67
2,916.67
2,916.67
2,916.67
2,916.67
2,916.67
2,916.67
2,916.67

ma de atratividade

Montar tabela de financiamento usando o sistema SAC e PRICE

Financiamento
Tempo
Carncia Total
Carncia Parcial (paga apenas o juros)
Amortizao
Taxa

Sistema SAC
Perodo
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

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$

Saldo
(480,000.00)
(473,200.00)
(466,468.00)
(459,803.32)
(453,205.29)
(446,673.23)
(440,206.50)
(433,804.44)
(427,466.39)
(421,191.73)
(414,979.81)
(408,830.01)
(402,741.71)
(396,714.30)
(390,747.15)
(384,839.68)
(378,991.28)
(373,201.37)
(367,469.36)
(361,794.66)
(356,176.72)
(350,614.95)
(345,108.80)
(339,657.71)
(334,261.14)
(328,918.52)
(323,629.34)
(318,393.05)
(313,209.12)
(308,077.02)
(302,996.25)
(297,966.29)
(292,986.63)
(288,056.76)

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$

619,052.54 R$
Prest
6,800.00
6,732.00
6,664.68
6,598.03
6,532.05
6,466.73
6,402.07
6,338.04
6,274.66
6,211.92
6,149.80
6,088.30
6,027.42
5,967.14
5,907.47
5,848.40
5,789.91
5,732.01
5,674.69
5,617.95
5,561.77
5,506.15
5,451.09
5,396.58
5,342.61
5,289.19
5,236.29
5,183.93
5,132.09
5,080.77
5,029.96
4,979.66
4,929.87

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$

480,000.00
240
2
2
8
1%

meses
meses(primeiros)
meses(subsequentes)
meses(restantes)
am

480,000.00 R$ 1,099,052.54 <<- valor pago

Amort
Juros
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00

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$

4,800.00
4,732.00
4,664.68
4,598.03
4,532.05
4,466.73
4,402.07
4,338.04
4,274.66
4,211.92
4,149.80
4,088.30
4,027.42
3,967.14
3,907.47
3,848.40
3,789.91
3,732.01
3,674.69
3,617.95
3,561.77
3,506.15
3,451.09
3,396.58
3,342.61
3,289.19
3,236.29
3,183.93
3,132.09
3,080.77
3,029.96
2,979.66
2,929.87

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79

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$
R$

(283,176.19)
(278,344.43)
(273,560.99)
(268,825.38)
(264,137.12)
(259,495.75)
(254,900.80)
(250,351.79)
(245,848.27)
(241,389.79)
(236,975.89)
(232,606.13)
(228,280.07)
(223,997.27)
(219,757.30)
(215,559.72)
(211,404.13)
(207,290.08)
(203,217.18)
(199,185.01)
(195,193.16)
(191,241.23)
(187,328.82)
(183,455.53)
(179,620.97)
(175,824.76)
(172,066.52)
(168,345.85)
(164,662.39)
(161,015.77)
(157,405.61)
(153,831.56)
(150,293.24)
(146,790.31)
(143,322.40)
(139,889.18)
(136,490.29)
(133,125.39)
(129,794.13)
(126,496.19)
(123,231.23)
(119,998.92)
(116,798.93)
(113,630.94)
(110,494.63)
(107,389.68)

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$
R$

4,880.57
4,831.76
4,783.44
4,735.61
4,688.25
4,641.37
4,594.96
4,549.01
4,503.52
4,458.48
4,413.90
4,369.76
4,326.06
4,282.80
4,239.97
4,197.57
4,155.60
4,114.04
4,072.90
4,032.17
3,991.85
3,951.93
3,912.41
3,873.29
3,834.56
3,796.21
3,758.25
3,720.67
3,683.46
3,646.62
3,610.16
3,574.06
3,538.32
3,502.93
3,467.90
3,433.22
3,398.89
3,364.90
3,331.25
3,297.94
3,264.96
3,232.31
3,199.99
3,167.99
3,136.31
3,104.95

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$
R$

2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00

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$
R$

2,880.57
2,831.76
2,783.44
2,735.61
2,688.25
2,641.37
2,594.96
2,549.01
2,503.52
2,458.48
2,413.90
2,369.76
2,326.06
2,282.80
2,239.97
2,197.57
2,155.60
2,114.04
2,072.90
2,032.17
1,991.85
1,951.93
1,912.41
1,873.29
1,834.56
1,796.21
1,758.25
1,720.67
1,683.46
1,646.62
1,610.16
1,574.06
1,538.32
1,502.93
1,467.90
1,433.22
1,398.89
1,364.90
1,331.25
1,297.94
1,264.96
1,232.31
1,199.99
1,167.99
1,136.31
1,104.95

80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125

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$
R$

(104,315.79)
(101,272.63)
(98,259.90)
(95,277.30)
(92,324.53)
(89,401.28)
(86,507.27)
(83,642.20)
(80,805.78)
(77,997.72)
(75,217.74)
(72,465.56)
(69,740.91)
(67,043.50)
(64,373.06)
(61,729.33)
(59,112.04)
(56,520.92)
(53,955.71)
(51,416.15)
(48,901.99)
(46,412.97)
(43,948.84)
(41,509.35)
(39,094.26)
(36,703.32)
(34,336.28)
(31,992.92)
(29,672.99)
(27,376.26)
(25,102.50)
(22,851.48)
(20,622.96)
(18,416.73)
(16,232.56)
(14,070.24)
(11,929.54)
(9,810.24)
(7,712.14)
(5,635.02)
(3,578.67)
(1,542.88)
472.55
2,467.82
4,443.15
6,398.71

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$
R$

3,073.90
3,043.16
3,012.73
2,982.60
2,952.77
2,923.25
2,894.01
2,865.07
2,836.42
2,808.06
2,779.98
2,752.18
2,724.66
2,697.41
2,670.43
2,643.73
2,617.29
2,591.12
2,565.21
2,539.56
2,514.16
2,489.02
2,464.13
2,439.49
2,415.09
2,390.94
2,367.03
2,343.36
2,319.93
2,296.73
2,273.76
2,251.03
2,228.51
2,206.23
2,184.17
2,162.33
2,140.70
2,119.30
2,098.10
2,077.12
2,056.35
2,035.79
2,015.43
1,995.27
1,975.32
1,955.57

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$
R$

2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00

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$
R$

1,073.90
1,043.16
1,012.73
982.60
952.77
923.25
894.01
865.07
836.42
808.06
779.98
752.18
724.66
697.41
670.43
643.73
617.29
591.12
565.21
539.56
514.16
489.02
464.13
439.49
415.09
390.94
367.03
343.36
319.93
296.73
273.76
251.03
228.51
206.23
184.17
162.33
140.70
119.30
98.10
77.12
56.35
35.79
15.43
(4.73)
(24.68)
(44.43)

126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171

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$
R$

8,334.73
10,251.38
12,148.87
14,027.38
15,887.10
17,728.23
19,550.95
21,355.44
23,141.89
24,910.47
26,661.36
28,394.75
30,110.80
31,809.69
33,491.60
35,156.68
36,805.11
38,437.06
40,052.69
41,652.17
43,235.64
44,803.29
46,355.25
47,891.70
49,412.78
50,918.66
52,409.47
53,885.38
55,346.52
56,793.06
58,225.13
59,642.87
61,046.45
62,435.98
63,811.62
65,173.51
66,521.77
67,856.55
69,177.99
70,486.21
71,781.35
73,063.53
74,332.90
75,589.57
76,833.67
78,065.34

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$
R$

1,936.01
1,916.65
1,897.49
1,878.51
1,859.73
1,841.13
1,822.72
1,804.49
1,786.45
1,768.58
1,750.90
1,733.39
1,716.05
1,698.89
1,681.90
1,665.08
1,648.43
1,631.95
1,615.63
1,599.47
1,583.48
1,567.64
1,551.97
1,536.45
1,521.08
1,505.87
1,490.81
1,475.91
1,461.15
1,446.53
1,432.07
1,417.75
1,403.57
1,389.54
1,375.64
1,361.88
1,348.26
1,334.78
1,321.43
1,308.22
1,295.14
1,282.19
1,269.36
1,256.67
1,244.10
1,231.66

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$
R$

2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00

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$
R$

(63.99)
(83.35)
(102.51)
(121.49)
(140.27)
(158.87)
(177.28)
(195.51)
(213.55)
(231.42)
(249.10)
(266.61)
(283.95)
(301.11)
(318.10)
(334.92)
(351.57)
(368.05)
(384.37)
(400.53)
(416.52)
(432.36)
(448.03)
(463.55)
(478.92)
(494.13)
(509.19)
(524.09)
(538.85)
(553.47)
(567.93)
(582.25)
(596.43)
(610.46)
(624.36)
(638.12)
(651.74)
(665.22)
(678.57)
(691.78)
(704.86)
(717.81)
(730.64)
(743.33)
(755.90)
(768.34)

172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217

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$
R$

79,284.68
80,491.83
81,686.92
82,870.05
84,041.35
85,200.93
86,348.92
87,485.43
88,610.58
89,724.47
90,827.23
91,918.96
92,999.77
94,069.77
95,129.07
96,177.78
97,216.00
98,243.84
99,261.41
100,268.79
101,266.10
102,253.44
103,230.91
104,198.60
105,156.61
106,105.05
107,044.00
107,973.56
108,893.82
109,804.88
110,706.83
111,599.77
112,483.77
113,358.93
114,225.34
115,083.09
115,932.26
116,772.93
117,605.20
118,429.15
119,244.86
120,052.41
120,851.89
121,643.37
122,426.94
123,202.67

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$
R$

1,219.35
1,207.15
1,195.08
1,183.13
1,171.30
1,159.59
1,147.99
1,136.51
1,125.15
1,113.89
1,102.76
1,091.73
1,080.81
1,070.00
1,059.30
1,048.71
1,038.22
1,027.84
1,017.56
1,007.39
997.31
987.34
977.47
967.69
958.01
948.43
938.95
929.56
920.26
911.06
901.95
892.93
884.00
875.16
866.41
857.75
849.17
840.68
832.27
823.95
815.71
807.55
799.48
791.48
783.57
775.73

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$
R$

2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00

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$
R$

(780.65)
(792.85)
(804.92)
(816.87)
(828.70)
(840.41)
(852.01)
(863.49)
(874.85)
(886.11)
(897.24)
(908.27)
(919.19)
(930.00)
(940.70)
(951.29)
(961.78)
(972.16)
(982.44)
(992.61)
(1,002.69)
(1,012.66)
(1,022.53)
(1,032.31)
(1,041.99)
(1,051.57)
(1,061.05)
(1,070.44)
(1,079.74)
(1,088.94)
(1,098.05)
(1,107.07)
(1,116.00)
(1,124.84)
(1,133.59)
(1,142.25)
(1,150.83)
(1,159.32)
(1,167.73)
(1,176.05)
(1,184.29)
(1,192.45)
(1,200.52)
(1,208.52)
(1,216.43)
(1,224.27)

218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

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

123,970.64
124,730.93
125,483.62
126,228.79
126,966.50
127,696.84
128,419.87
129,135.67
129,844.31
130,545.87
131,240.41
131,928.01
132,608.73
133,282.64
133,949.81
134,610.31
135,264.21
135,911.57
136,552.45
137,186.93
137,815.06
138,436.91
139,052.54

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

767.97
760.29
752.69
745.16
737.71
730.33
723.03
715.80
708.64
701.56
694.54
687.60
680.72
673.91
667.17
660.50
653.90
647.36
640.88
634.48
628.13
621.85
615.63

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

2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00

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

(1,232.03)
(1,239.71)
(1,247.31)
(1,254.84)
(1,262.29)
(1,269.67)
(1,276.97)
(1,284.20)
(1,291.36)
(1,298.44)
(1,305.46)
(1,312.40)
(1,319.28)
(1,326.09)
(1,332.83)
(1,339.50)
(1,346.10)
(1,352.64)
(1,359.12)
(1,365.52)
(1,371.87)
(1,378.15)
(1,384.37)

alor pago