VÍDEO EXPLICAÇÃO DADOS IMÓVEL

VALOR
Valor do imóvel 400,000.00
Aluguel do imóvel 2,000.00
IPTU (média mês) 100.00
Condomímio (mês) -
Seguro Obrigatório (mês) 20.00
Seguro Finança (se houver) -
Caução (se houver) 6,000.00

@ghaioBR ALUGAR e INVESTIR

Mês Valor investido FGTS
0 119,000.00 80,000.00
1 117,506.14 80,197.30
2 115,997.58 80,395.09
3 114,474.21 80,593.37
COMPLETE OS CAMPOS 4 112,935.95 80,792.13
EM CINZA 5
6
111,382.67
109,814.30
80,991.39
81,191.13
7 108,230.71 81,391.37
8 106,631.81 81,592.10
9 105,017.51 81,793.33
10 103,387.68 81,995.06
11 101,742.24 82,197.28
12 100,081.06 82,400.00
13 98,404.06 82,603.22
14 96,711.12 82,806.94
15 95,002.13 83,011.17
16 93,276.99 83,215.89
17 91,535.59 83,421.13
18 89,777.82 83,626.87

São nas decisões do 19

20
88,003.57
86,212.73
83,833.11
84,039.87

dia a dia que 21

22
84,405.20
82,580.85
84,247.13
84,454.91

fazemos a diferença 23
24
80,739.57
78,881.26
84,663.20
84,872.00

no futuro financeiro 25
26
77,005.80
75,113.08
85,081.32
85,291.15

e na realização de 27
28
73,202.98
71,275.39
85,501.50
85,712.37

seus sonhos e 29
30
69,330.18
67,367.25
85,923.76
86,135.67

objetivos!
e na realização de
seus sonhos e
objetivos! 31
32
65,386.47
63,387.73
86,348.11
86,561.06
33 61,370.91 86,774.55
34 59,335.88 86,988.56
35 57,282.54 87,203.09
36 55,210.75 87,418.16
37 53,120.40 87,633.76
38 51,011.36 87,849.89
39 48,883.50 88,066.55
40 46,736.72 88,283.74
41 44,570.88 88,501.47
42 42,385.85 88,719.74
43 40,181.51 88,938.55
44 37,957.73 89,157.90
45 35,714.39 89,377.78
46 33,451.35 89,598.21
47 31,168.49 89,819.19
48 28,865.68 90,040.70
49 26,542.78 90,262.77
50 24,199.67 90,485.38
51 21,836.21 90,708.54
52 19,452.28 90,932.25
53 17,047.72 91,156.52
54 14,622.42 91,381.33
55 12,176.23 91,606.71
56 9,709.03 91,832.63
57 7,220.66 92,059.12
58 4,711.01 92,286.16
59 2,179.91 92,513.76
60 - 92,741.93
61 - 92,970.65
62 - 93,199.94
63 - 93,429.80
64 - 93,660.22
65 - 93,891.21
66 - 94,122.77
67 - 94,354.91
68 - 94,587.61
69 - 94,820.89
70 - 95,054.74
71 - 95,289.17
72 - 95,524.18
73 - 95,759.77
74 - 95,995.94
75 - 96,232.69
76 - 96,470.03
77 - 96,707.95
 78 - 96,946.46
79 - 97,185.55
80 - 97,425.24
81 - 97,665.52
82 - 97,906.39
83 - 98,147.85
84 - 98,389.91
85 - 98,632.57
86 - 98,875.82
87 - 99,119.67
88 - 99,364.13
89 - 99,609.19
90 - 99,854.85
91 - 100,101.12
92 - 100,348.00
93 - 100,595.48
94 - 100,843.58
95 - 101,092.29
96 - 101,341.61
97 - 101,591.54
98 - 101,842.09
99 - 102,093.26
100 - 102,345.05
101 - 102,597.46
102 - 102,850.50
103 - 103,104.15
104 - 103,358.44
105 - 103,613.35
106 - 103,868.89
107 - 104,125.05
108 - 104,381.85
109 - 104,639.29
110 - 104,897.36
111 - 105,156.06
112 - 105,415.41
113 - 105,675.39
114 - 105,936.01
115 - 106,197.28
116 - 106,459.19
117 - 106,721.75
118 - 106,984.95
119 - 107,248.81
120 - 107,513.31
121 - 107,778.47
122 - 108,044.28
123 - 108,310.74
124 - 108,577.87
125 - 108,845.65
126 - 109,114.09
127 - 109,383.20
128 - 109,652.97
129 - 109,923.40
130 - 110,194.50
131 - 110,466.27
132 - 110,738.71
133 - 111,011.82
134 - 111,285.61
135 - 111,560.07
136 - 111,835.20
137 - 112,111.02
138 - 112,387.52
139 - 112,664.69
140 - 112,942.56
141 - 113,221.10
142 - 113,500.34
143 - 113,780.26
144 - 114,060.87
145 - 114,342.18
146 - 114,624.17
147 - 114,906.87
148 - 115,190.26
149 - 115,474.35
150 - 115,759.14
151 - 116,044.63
152 - 116,330.83
153 - 116,617.73
154 - 116,905.35
155 - 117,193.67
156 - 117,482.70
157 - 117,772.44
158 - 118,062.90
159 - 118,354.07
160 - 118,645.97
161 - 118,938.58
162 - 119,231.92
163 - 119,525.97
164 - 119,820.76
165 - 120,116.27
166 - 120,412.51
167 - 120,709.48
168 - 121,007.18
169 - 121,305.61
170 - 121,604.79
171 - 121,904.70
172 - 122,205.35
173 - 122,506.74
174 - 122,808.87
175 - 123,111.75
176 - 123,415.38
177 - 123,719.76
178 - 124,024.88
179 - 124,330.76
180 - 124,637.39
181 - 124,944.78
182 - 125,252.93
183 - 125,561.84
184 - 125,871.51
185 - 126,181.94
186 - 126,493.14
187 - 126,805.11
188 - 127,117.84
189 - 127,431.35
190 - 127,745.63
191 - 128,060.68
192 - 128,376.52
193 - 128,693.13
194 - 129,010.52
195 - 129,328.69
196 - 129,647.65
197 - 129,967.40
198 - 130,287.93
199 - 130,609.26
200 - 130,931.38
201 - 131,254.29
202 - 131,578.00
203 - 131,902.50
204 - 132,227.81
205 - 132,553.92
206 - 132,880.83
207 - 133,208.55
208 - 133,537.08
209 - 133,866.42
210 - 134,196.57
211 - 134,527.54
212 - 134,859.32
213 - 135,191.92
214 - 135,525.34
215 - 135,859.58
216 - 136,194.64
217 - 136,530.54
218 - 136,867.26
219 - 137,204.81
220 - 137,543.19
221 - 137,882.41
222 - 138,222.47
223 - 138,563.36
224 - 138,905.10
225 - 139,247.67
226 - 139,591.10
227 - 139,935.37
228 - 140,280.48
229 - 140,626.45
230 - 140,973.28
231 - 141,320.95
232 - 141,669.49
233 - 142,018.89
234 - 142,369.14
235 - 142,720.26
236 - 143,072.25
237 - 143,425.10
238 - 143,778.83
239 - 144,133.43
240 - 144,488.90
241 - 144,845.25
242 - 145,202.47
243 - 145,560.58
244 - 145,919.57
245 - 146,279.45
246 - 146,640.22
247 - 147,001.87
248 - 147,364.42
249 - 147,727.86
250 - 148,092.19
251 - 148,457.43
252 - 148,823.57
253 - 149,190.60
254 - 149,558.55
255 - 149,927.40
256 - 150,297.16
257 - 150,667.84
258 - 151,039.42
259 - 151,411.93
260 - 151,785.35
261 - 152,159.69
262 - 152,534.96
263 - 152,911.15
264 - 153,288.27
265 - 153,666.32
266 - 154,045.31
267 - 154,425.22
268 - 154,806.08
269 - 155,187.87
270 - 155,570.61
271 - 155,954.28
272 - 156,338.91
273 - 156,724.48
274 - 157,111.01
275 - 157,498.49
276 - 157,886.92
277 - 158,276.31
278 - 158,666.66
279 - 159,057.98
280 - 159,450.26
281 - 159,843.51
282 - 160,237.72
283 - 160,632.91
284 - 161,029.08
285 - 161,426.22
286 - 161,824.34
287 - 162,223.44
288 - 162,623.53
289 - 163,024.60
290 - 163,426.66
291 - 163,829.72
292 - 164,233.77
293 - 164,638.81
294 - 165,044.86
295 - 165,451.90
296 - 165,859.95
297 - 166,269.01
298 - 166,679.07
299 - 167,090.14
300 - 167,502.23
301 - 167,915.34
302 - 168,329.46
303 - 168,744.61
304 - 169,160.78
305 - 169,577.98
306 - 169,996.20
307 - 170,415.46
308 - 170,835.75
309 - 171,257.08
310 - 171,679.44
311 - 172,102.85
312 - 172,527.30
313 - 172,952.80
314 - 173,379.35
315 - 173,806.95
316 - 174,235.60
317 - 174,665.32
318 - 175,096.09
319 - 175,527.92
320 - 175,960.82
321 - 176,394.79
322 - 176,829.82
323 - 177,265.93
324 - 177,703.12
325 - 178,141.38
326 - 178,580.73
327 - 179,021.16
328 - 179,462.67
329 - 179,905.28
330 - 180,348.97
331 - 180,793.76
332 - 181,239.65
333 - 181,686.63
334 - 182,134.72
335 - 182,583.91
336 - 183,034.21
337 - 183,485.63
338 - 183,938.15
339 - 184,391.79
340 - 184,846.55
341 - 185,302.43
342 - 185,759.44
343 - 186,217.57
344 - 186,676.83
345 - 187,137.23
346 - 187,598.76
347 - 188,061.43
348 - 188,525.24
349 - 188,990.19
350 - 189,456.30
351 - 189,923.55
352 - 190,391.95
353 - 190,861.51
354 - 191,332.22
355 - 191,804.10
356 - 192,277.14
357 - 192,751.35
358 - 193,226.72
359 - 193,703.27
360 - 194,181.00
 (ano) (mês)
Inflação (IPCA) 3.0% a.a. 0.247% a.m.
Taxa Atulaização aluguel (ano) 4.0% a.a. 0.327% a.m.
Poupança 4.5% a.a. 0.367% a.m.
Taxa de rentabilidade investimento 6.5% a.a. 0.526% a.m.

FGTS (Saldo atual) 80,000.00 3.0% a.a. 0.247% a.m.

Valor de entrada 125,000.00

Caução Aluguel Outras Saídas Saldo Saídas SALDO

6,000.00 - 2,000.00 - 120.00 - 2,120.00 196,880.00
6,014.80 - 2,006.55 - 120.30 - 4,246.84 193,456.60
6,029.63 - 2,013.12 - 120.59 - 6,380.55 190,012.12
6,044.50 - 2,019.71 - 120.89 - 8,521.15 186,546.43
6,059.41 - 2,026.32 - 121.19 - 10,668.66 183,059.42
6,074.35 - 2,032.95 - 121.49 - 12,823.10 179,550.96
6,089.33 - 2,039.61 - 121.79 - 14,984.49 176,020.94
6,104.35 - 2,046.28 - 122.09 - 17,152.86 172,469.22
6,119.41 - 2,052.98 - 122.39 - 19,328.23 168,895.69
6,134.50 - 2,059.70 - 122.69 - 21,510.63 165,300.21
6,149.63 - 2,066.45 - 122.99 - 23,700.07 161,682.67
6,164.80 - 2,073.21 - 123.30 - 25,896.58 158,042.94
6,180.00 - 2,080.00 - 123.60 - 28,100.18 154,380.89
6,195.24 - 2,086.81 - 123.90 - 30,310.89 150,696.39
6,210.52 - 2,093.64 - 124.21 - 32,528.74 146,989.32
6,225.84 - 2,100.50 - 124.52 - 34,753.76 143,259.54
6,241.19 - 2,107.37 - 124.82 - 36,985.95 139,506.93
6,256.58 - 2,114.27 - 125.13 - 39,225.35 135,731.36
6,272.01 - 2,121.19 - 125.44 - 41,471.99 131,932.70
6,287.48 - 2,128.14 - 125.75 - 43,725.87 128,110.81
6,302.99 - 2,135.10 - 126.06 - 45,987.04 124,265.57
6,318.53 - 2,142.09 - 126.37 - 48,255.50 120,396.83
6,334.12 - 2,149.11 - 126.68 - 50,531.29 116,504.47
6,349.74 - 2,156.14 - 126.99 - 52,814.42 112,588.35
6,365.40 - 2,163.20 - 127.31 - 55,104.93 108,648.33
6,381.10 - 2,170.28 - 127.62 - 57,402.84 104,684.29
6,396.84 - 2,177.39 - 127.94 - 59,708.16 100,696.07
6,412.61 - 2,184.51 - 128.25 - 62,020.93 96,683.56
6,428.43 - 2,191.67 - 128.57 - 64,341.16 92,646.60
6,444.28 - 2,198.84 - 128.89 - 66,668.89 88,585.05
6,460.18 - 2,206.04 - 129.20 - 69,004.13 84,498.79
6,476.11 - 2,213.26 - 129.52 - 71,346.91 80,387.66
6,492.08 - 2,220.51 - 129.84 - 73,697.26 76,251.53
6,508.09 - 2,227.78 - 130.16 - 76,055.20 72,090.25
6,524.14 - 2,235.07 - 130.48 - 78,420.76 67,903.68
6,540.23 - 2,242.39 - 130.80 - 80,793.95 63,691.68
6,556.36 - 2,249.73 - 131.13 - 83,174.80 59,454.11
6,572.53 - 2,257.09 - 131.45 - 85,563.35 55,190.81
6,588.74 - 2,264.48 - 131.77 - 87,959.60 50,901.64
6,604.99 - 2,271.90 - 132.10 - 90,363.60 46,586.45
6,621.28 - 2,279.33 - 132.43 - 92,775.36 42,245.11
6,637.61 - 2,286.80 - 132.75 - 95,194.90 37,877.45
6,653.98 - 2,294.28 - 133.08 - 97,622.27 33,483.32
6,670.39 - 2,301.79 - 133.41 - 100,057.47 29,062.59
6,686.84 - 2,309.33 - 133.74 - 102,500.53 24,615.10
6,703.33 - 2,316.89 - 134.07 - 104,951.48 20,140.69
6,719.87 - 2,324.47 - 134.40 - 107,410.35 15,639.21
6,736.44 - 2,332.08 - 134.73 - 109,877.17 11,110.51
6,753.05 - 2,339.72 - 135.06 - 112,351.94 6,554.44
6,769.71 - 2,347.38 - 135.39 - 114,834.71 1,970.84
6,786.40 - 2,355.06 - 135.73 - 117,325.50 - 2,640.45
6,803.14 - 2,362.77 - 136.06 - 119,824.34 - 7,279.58
6,819.92 - 2,370.51 - 136.40 - 122,331.24 - 11,946.71
6,836.74 - 2,378.27 - 136.73 - 124,846.24 - 16,642.00
6,853.60 - 2,386.05 - 137.07 - 127,369.37 - 21,365.61
6,870.50 - 2,393.86 - 137.41 - 129,900.64 - 26,117.70
6,887.45 - 2,401.70 - 137.75 - 132,440.09 - 30,898.43
6,904.43 - 2,409.56 - 138.09 - 134,987.75 - 35,707.96
6,921.46 - 2,417.45 - 138.43 - 137,543.63 - 40,546.46
6,938.53 - 2,425.37 - 138.77 - 140,107.76 - 45,414.09
6,955.64 - 2,433.31 - 139.11 - 142,680.18 - 49,938.26
6,972.80 - 2,441.27 - 139.46 - 145,260.91 - 52,290.26
6,990.00 - 2,449.26 - 139.80 - 147,849.97 - 54,650.03
7,007.23 - 2,457.28 - 140.14 - 150,447.40 - 57,017.60
7,024.52 - 2,465.33 - 140.49 - 153,053.22 - 59,392.99
7,041.84 - 2,473.40 - 140.84 - 155,667.45 - 61,776.24
7,059.21 - 2,481.49 - 141.18 - 158,290.13 - 64,167.36
7,076.62 - 2,489.62 - 141.53 - 160,921.28 - 66,566.37
7,094.07 - 2,497.77 - 141.88 - 163,560.93 - 68,973.32
7,111.57 - 2,505.95 - 142.23 - 166,209.11 - 71,388.22
7,129.11 - 2,514.15 - 142.58 - 168,865.84 - 73,811.10
7,146.69 - 2,522.38 - 142.93 - 171,531.15 - 76,241.98
7,164.31 - 2,530.64 - 143.29 - 174,205.08 - 78,680.90
7,181.98 - 2,538.92 - 143.64 - 176,887.64 - 81,127.87
7,199.70 - 2,547.23 - 143.99 - 179,578.87 - 83,582.93
7,217.45 - 2,555.57 - 144.35 - 182,278.79 - 86,046.10
7,235.25 - 2,563.94 - 144.71 - 184,987.44 - 88,517.41
7,253.10 - 2,572.33 - 145.06 - 187,704.83 - 90,996.88
7,270.98 - 2,580.75 - 145.42 - 190,431.01 - 93,484.55
7,288.92 - 2,589.20 - 145.78 - 193,165.99 - 95,980.43
7,306.89 - 2,597.68 - 146.14 - 195,909.81 - 98,484.57
7,324.91 - 2,606.18 - 146.50 - 198,662.49 - 100,996.97
7,342.98 - 2,614.72 - 146.86 - 201,424.06 - 103,517.68
7,361.09 - 2,623.28 - 147.22 - 204,194.56 - 106,046.71
7,379.24 - 2,631.86 - 147.58 - 206,974.01 - 108,584.10
7,397.44 - 2,640.48 - 147.95 - 209,762.44 - 111,129.87
7,415.69 - 2,649.12 - 148.31 - 212,559.87 - 113,684.05
7,433.98 - 2,657.80 - 148.68 - 215,366.35 - 116,246.68
7,452.31 - 2,666.50 - 149.05 - 218,181.89 - 118,817.76
7,470.69 - 2,675.23 - 149.41 - 221,006.53 - 121,397.35
7,489.11 - 2,683.98 - 149.78 - 223,840.30 - 123,985.45
7,507.58 - 2,692.77 - 150.15 - 226,683.22 - 126,582.10
7,526.10 - 2,701.59 - 150.52 - 229,535.33 - 129,187.34
7,544.66 - 2,710.43 - 150.89 - 232,396.66 - 131,801.18
7,563.27 - 2,719.30 - 151.27 - 235,267.23 - 134,423.65
7,581.92 - 2,728.21 - 151.64 - 238,147.07 - 137,054.79
7,600.62 - 2,737.14 - 152.01 - 241,036.22 - 139,694.62
7,619.37 - 2,746.10 - 152.39 - 243,934.71 - 142,343.17
7,638.16 - 2,755.09 - 152.76 - 246,842.56 - 145,000.47
7,656.99 - 2,764.11 - 153.14 - 249,759.81 - 147,666.54
7,675.88 - 2,773.16 - 153.52 - 252,686.48 - 150,341.43
7,694.81 - 2,782.24 - 153.90 - 255,622.62 - 153,025.15
7,713.79 - 2,791.34 - 154.28 - 258,568.24 - 155,717.74
7,732.81 - 2,800.48 - 154.66 - 261,523.37 - 158,419.22
7,751.88 - 2,809.65 - 155.04 - 264,488.06 - 161,129.63
7,771.00 - 2,818.85 - 155.42 - 267,462.33 - 163,848.98
7,790.17 - 2,828.08 - 155.80 - 270,446.21 - 166,577.33
7,809.38 - 2,837.33 - 156.19 - 273,439.73 - 169,314.68
7,828.64 - 2,846.62 - 156.57 - 276,442.93 - 172,061.07
7,847.95 - 2,855.94 - 156.96 - 279,455.83 - 174,816.54
7,867.30 - 2,865.29 - 157.35 - 282,478.47 - 177,581.11
7,886.70 - 2,874.67 - 157.73 - 285,510.88 - 180,354.81
7,906.16 - 2,884.08 - 158.12 - 288,553.08 - 183,137.68
7,925.65 - 2,893.53 - 158.51 - 291,605.12 - 185,929.73
7,945.20 - 2,903.00 - 158.90 - 294,667.02 - 188,731.01
7,964.80 - 2,912.50 - 159.30 - 297,738.82 - 191,541.54
7,984.44 - 2,922.04 - 159.69 - 300,820.55 - 194,361.36
8,004.13 - 2,931.60 - 160.08 - 303,912.23 - 197,190.48
8,023.87 - 2,941.20 - 160.48 - 307,013.91 - 200,028.96
8,043.66 - 2,950.83 - 160.87 - 310,125.61 - 202,876.80
8,063.50 - 2,960.49 - 161.27 - 313,247.37 - 205,734.06
8,083.39 - 2,970.18 - 161.67 - 316,379.22 - 208,600.75
8,103.32 - 2,979.90 - 162.07 - 319,521.19 - 211,476.91
8,123.31 - 2,989.66 - 162.47 - 322,673.31 - 214,362.57
8,143.34 - 2,999.45 - 162.87 - 325,835.63 - 217,257.76
8,163.42 - 3,009.27 - 163.27 - 329,008.16 - 220,162.51
8,183.56 - 3,019.12 - 163.67 - 332,190.95 - 223,076.86
8,203.74 - 3,029.00 - 164.07 - 335,384.03 - 226,000.83
8,223.97 - 3,038.92 - 164.48 - 338,587.42 - 228,934.46
8,244.25 - 3,048.87 - 164.89 - 341,801.17 - 231,877.77
8,264.59 - 3,058.85 - 165.29 - 345,025.31 - 234,830.81
8,284.97 - 3,068.86 - 165.70 - 348,259.87 - 237,793.60
8,305.40 - 3,078.91 - 166.11 - 351,504.89 - 240,766.18
8,325.89 - 3,088.99 - 166.52 - 354,760.40 - 243,748.57
8,346.42 - 3,099.10 - 166.93 - 358,026.42 - 246,740.82
8,367.00 - 3,109.25 - 167.34 - 361,303.01 - 249,742.94
8,387.64 - 3,119.42 - 167.75 - 364,590.19 - 252,754.98
8,408.33 - 3,129.64 - 168.17 - 367,887.99 - 255,776.97
8,429.06 - 3,139.88 - 168.58 - 371,196.46 - 258,808.94
8,449.85 - 3,150.16 - 169.00 - 374,515.61 - 261,850.92
8,470.69 - 3,160.47 - 169.41 - 377,845.50 - 264,902.95
8,491.58 - 3,170.82 - 169.83 - 381,186.16 - 267,965.05
8,512.53 - 3,181.20 - 170.25 - 384,537.61 - 271,037.27
8,533.52 - 3,191.62 - 170.67 - 387,899.89 - 274,119.64
8,554.57 - 3,202.06 - 171.09 - 391,273.05 - 277,212.18
8,575.66 - 3,212.55 - 171.51 - 394,657.11 - 280,314.93
8,596.81 - 3,223.06 - 171.94 - 398,052.11 - 283,427.94
8,618.02 - 3,233.62 - 172.36 - 401,458.09 - 286,551.22
8,639.27 - 3,244.20 - 172.79 - 404,875.07 - 289,684.81
8,660.58 - 3,254.82 - 173.21 - 408,303.11 - 292,828.76
8,681.94 - 3,265.48 - 173.64 - 411,742.22 - 295,983.08
8,703.35 - 3,276.17 - 174.07 - 415,192.46 - 299,147.82
8,724.81 - 3,286.89 - 174.50 - 418,653.85 - 302,323.02
8,746.33 - 3,297.65 - 174.93 - 422,126.43 - 305,508.69
8,767.90 - 3,308.45 - 175.36 - 425,610.24 - 308,704.89
8,789.52 - 3,319.28 - 175.79 - 429,105.31 - 311,911.64
8,811.20 - 3,330.15 - 176.22 - 432,611.68 - 315,128.98
8,832.93 - 3,341.05 - 176.66 - 436,129.39 - 318,356.95
8,854.72 - 3,351.99 - 177.09 - 439,658.47 - 321,595.57
8,876.56 - 3,362.96 - 177.53 - 443,198.96 - 324,844.88
8,898.45 - 3,373.97 - 177.97 - 446,750.90 - 328,104.93
8,920.39 - 3,385.02 - 178.41 - 450,314.32 - 331,375.74
8,942.39 - 3,396.10 - 178.85 - 453,889.27 - 334,657.35
8,964.45 - 3,407.21 - 179.29 - 457,475.77 - 337,949.80
8,986.56 - 3,418.37 - 179.73 - 461,073.87 - 341,253.11
9,008.72 - 3,429.56 - 180.17 - 464,683.60 - 344,567.34
9,030.94 - 3,440.79 - 180.62 - 468,305.01 - 347,892.50
9,053.21 - 3,452.05 - 181.06 - 471,938.13 - 351,228.65
9,075.54 - 3,463.35 - 181.51 - 475,582.99 - 354,575.81
9,097.92 - 3,474.69 - 181.96 - 479,239.64 - 357,934.03
9,120.36 - 3,486.07 - 182.41 - 482,908.11 - 361,303.33
9,142.85 - 3,497.48 - 182.86 - 486,588.45 - 364,683.75
 9,165.40 - 3,508.93 - 183.31 - 490,280.69 - 368,075.34
9,188.01 - 3,520.42 - 183.76 - 493,984.86 - 371,478.12
9,210.67 - 3,531.94 - 184.21 - 497,701.02 - 374,892.14
9,233.38 - 3,543.50 - 184.67 - 501,429.19 - 378,317.43
9,256.15 - 3,555.10 - 185.12 - 505,169.41 - 381,754.03
9,278.98 - 3,566.74 - 185.58 - 508,921.74 - 385,201.98
9,301.87 - 3,578.42 - 186.04 - 512,686.19 - 388,661.31
9,324.81 - 3,590.13 - 186.50 - 516,462.82 - 392,132.06
9,347.80 - 3,601.89 - 186.96 - 520,251.66 - 395,614.27
9,370.86 - 3,613.68 - 187.42 - 524,052.76 - 399,107.98
9,393.97 - 3,625.51 - 187.88 - 527,866.15 - 402,613.22
9,417.14 - 3,637.38 - 188.34 - 531,691.87 - 406,130.03
9,440.36 - 3,649.29 - 188.81 - 535,529.96 - 409,658.46
9,463.65 - 3,661.23 - 189.27 - 539,380.47 - 413,198.53
9,486.99 - 3,673.22 - 189.74 - 543,243.43 - 416,750.29
9,510.38 - 3,685.24 - 190.21 - 547,118.88 - 420,313.77
9,533.84 - 3,697.31 - 190.68 - 551,006.86 - 423,889.02
9,557.35 - 3,709.41 - 191.15 - 554,907.42 - 427,476.07
9,580.92 - 3,721.56 - 191.62 - 558,820.60 - 431,074.97
9,604.55 - 3,733.74 - 192.09 - 562,746.43 - 434,685.74
9,628.24 - 3,745.96 - 192.56 - 566,684.95 - 438,308.44
9,651.98 - 3,758.23 - 193.04 - 570,636.22 - 441,943.09
9,675.79 - 3,770.53 - 193.52 - 574,600.26 - 445,589.75
9,699.65 - 3,782.87 - 193.99 - 578,577.13 - 449,248.44
9,723.57 - 3,795.26 - 194.47 - 582,566.86 - 452,919.21
9,747.55 - 3,807.68 - 194.95 - 586,569.49 - 456,602.09
9,771.59 - 3,820.15 - 195.43 - 590,585.07 - 460,297.14
9,795.69 - 3,832.65 - 195.91 - 594,613.64 - 464,004.38
9,819.85 - 3,845.20 - 196.40 - 598,655.23 - 467,723.86
9,844.07 - 3,857.79 - 196.88 - 602,709.91 - 471,455.62
9,868.35 - 3,870.42 - 197.37 - 606,777.69 - 475,199.69
9,892.69 - 3,883.09 - 197.85 - 610,858.63 - 478,956.13
9,917.09 - 3,895.80 - 198.34 - 614,952.78 - 482,724.96
9,941.54 - 3,908.55 - 198.83 - 619,060.16 - 486,506.24
9,966.06 - 3,921.35 - 199.32 - 623,180.83 - 490,300.00
9,990.64 - 3,934.19 - 199.81 - 627,314.83 - 494,106.28
10,015.28 - 3,947.07 - 200.31 - 631,462.21 - 497,925.12
10,039.98 - 3,959.99 - 200.80 - 635,623.00 - 501,756.57
10,064.74 - 3,972.95 - 201.29 - 639,797.24 - 505,600.67
10,089.57 - 3,985.96 - 201.79 - 643,984.99 - 509,457.46
10,114.45 - 3,999.01 - 202.29 - 648,186.29 - 513,326.97
10,139.39 - 4,012.10 - 202.79 - 652,401.18 - 517,209.26
10,164.40 - 4,025.23 - 203.29 - 656,629.70 - 521,104.37
10,189.47 - 4,038.41 - 203.79 - 660,871.90 - 525,012.33
10,214.60 - 4,051.63 - 204.29 - 665,127.83 - 528,933.18
10,239.79 - 4,064.90 - 204.80 - 669,397.52 - 532,866.98
10,265.04 - 4,078.20 - 205.30 - 673,681.03 - 536,813.77
10,290.36 - 4,091.56 - 205.81 - 677,978.39 - 540,773.58
10,315.74 - 4,104.95 - 206.31 - 682,289.65 - 544,746.46
10,341.18 - 4,118.39 - 206.82 - 686,614.87 - 548,732.45
10,366.69 - 4,131.87 - 207.33 - 690,954.07 - 552,731.60
10,392.25 - 4,145.40 - 207.85 - 695,307.31 - 556,743.95
10,417.88 - 4,158.97 - 208.36 - 699,674.64 - 560,769.54
10,443.58 - 4,172.58 - 208.87 - 704,056.10 - 564,808.42
10,469.33 - 4,186.24 - 209.39 - 708,451.73 - 568,860.63
10,495.15 - 4,199.95 - 209.90 - 712,861.58 - 572,926.21
10,521.04 - 4,213.70 - 210.42 - 717,285.70 - 577,005.21
10,546.98 - 4,227.49 - 210.94 - 721,724.13 - 581,097.68
10,573.00 - 4,241.33 - 211.46 - 726,176.92 - 585,203.65
10,599.07 - 4,255.22 - 211.98 - 730,644.12 - 589,323.17
10,625.21 - 4,269.15 - 212.50 - 735,125.77 - 593,456.28
10,651.42 - 4,283.12 - 213.03 - 739,621.93 - 597,603.04
10,677.69 - 4,297.15 - 213.55 - 744,132.63 - 601,763.48
10,704.02 - 4,311.21 - 214.08 - 748,657.92 - 605,937.66
10,730.42 - 4,325.33 - 214.61 - 753,197.86 - 610,125.61
10,756.88 - 4,339.49 - 215.14 - 757,752.48 - 614,327.38
10,783.41 - 4,353.69 - 215.67 - 762,321.84 - 618,543.02
10,810.01 - 4,367.95 - 216.20 - 766,905.99 - 622,772.56
10,836.67 - 4,382.25 - 216.73 - 771,504.97 - 627,016.07
10,863.39 - 4,396.59 - 217.27 - 776,118.83 - 631,273.58
10,890.19 - 4,410.99 - 217.80 - 780,747.62 - 635,545.15
10,917.04 - 4,425.43 - 218.34 - 785,391.39 - 639,830.81
10,943.97 - 4,439.91 - 218.88 - 790,050.18 - 644,130.61
10,970.96 - 4,454.45 - 219.42 - 794,724.05 - 648,444.60
10,998.02 - 4,469.03 - 219.96 - 799,413.04 - 652,772.83
11,025.14 - 4,483.66 - 220.50 - 804,117.21 - 657,115.34
11,052.33 - 4,498.34 - 221.05 - 808,836.59 - 661,472.18
11,079.59 - 4,513.07 - 221.59 - 813,571.25 - 665,843.40
11,106.91 - 4,527.84 - 222.14 - 818,321.23 - 670,229.04
11,134.31 - 4,542.66 - 222.69 - 823,086.58 - 674,629.15
11,161.77 - 4,557.54 - 223.24 - 827,867.36 - 679,043.79
11,189.30 - 4,572.46 - 223.79 - 832,663.60 - 683,472.99
11,216.89 - 4,587.43 - 224.34 - 837,475.36 - 687,916.81
11,244.56 - 4,602.44 - 224.89 - 842,302.70 - 692,375.29
11,272.29 - 4,617.51 - 225.45 - 847,145.65 - 696,848.49
11,300.09 - 4,632.63 - 226.00 - 852,004.28 - 701,336.45
11,327.96 - 4,647.79 - 226.56 - 856,878.63 - 705,839.21
11,355.89 - 4,663.01 - 227.12 - 861,768.76 - 710,356.83
11,383.90 - 4,678.27 - 227.68 - 866,674.71 - 714,889.36
11,411.98 - 4,693.59 - 228.24 - 871,596.54 - 719,436.85
11,440.12 - 4,708.96 - 228.80 - 876,534.30 - 723,999.34
11,468.34 - 4,724.37 - 229.37 - 881,488.04 - 728,576.88
11,496.62 - 4,739.84 - 229.93 - 886,457.81 - 733,169.53
11,524.97 - 4,755.35 - 230.50 - 891,443.66 - 737,777.34
11,553.40 - 4,770.92 - 231.07 - 896,445.65 - 742,400.35
11,581.89 - 4,786.54 - 231.64 - 901,463.83 - 747,038.61
11,610.46 - 4,802.21 - 232.21 - 906,498.25 - 751,692.17
11,639.09 - 4,817.93 - 232.78 - 911,548.96 - 756,361.09
11,667.80 - 4,833.70 - 233.36 - 916,616.03 - 761,045.42
11,696.57 - 4,849.53 - 233.93 - 921,699.49 - 765,745.20
11,725.42 - 4,865.41 - 234.51 - 926,799.40 - 770,460.49
11,754.34 - 4,881.33 - 235.09 - 931,915.82 - 775,191.34
11,783.33 - 4,897.31 - 235.67 - 937,048.80 - 779,937.79
11,812.39 - 4,913.35 - 236.25 - 942,198.39 - 784,699.91
11,841.52 - 4,929.43 - 236.83 - 947,364.66 - 789,477.73
11,870.72 - 4,945.57 - 237.41 - 952,547.64 - 794,271.33
11,900.00 - 4,961.76 - 238.00 - 957,747.40 - 799,080.73
11,929.35 - 4,978.00 - 238.59 - 962,963.99 - 803,906.01
11,958.77 - 4,994.30 - 239.18 - 968,197.46 - 808,747.20
11,988.26 - 5,010.65 - 239.77 - 973,447.88 - 813,604.37
12,017.83 - 5,027.05 - 240.36 - 978,715.29 - 818,477.56
12,047.47 - 5,043.51 - 240.95 - 983,999.75 - 823,366.83
12,077.18 - 5,060.02 - 241.54 - 989,301.31 - 828,272.23
12,106.97 - 5,076.59 - 242.14 - 994,620.04 - 833,193.82
12,136.83 - 5,093.21 - 242.74 - 999,955.98 - 838,131.64
12,166.76 - 5,109.88 - 243.34 - 1,005,309.20 - 843,085.75
12,196.76 - 5,126.61 - 243.94 - 1,010,679.74 - 848,056.21
12,226.85 - 5,143.39 - 244.54 - 1,016,067.67 - 853,043.07
12,257.00 - 5,160.23 - 245.14 - 1,021,473.04 - 858,046.37
12,287.23 - 5,177.12 - 245.74 - 1,026,895.90 - 863,066.19
12,317.53 - 5,194.07 - 246.35 - 1,032,336.33 - 868,102.56
12,347.91 - 5,211.08 - 246.96 - 1,037,794.36 - 873,155.55
12,378.36 - 5,228.14 - 247.57 - 1,043,270.06 - 878,225.21
12,408.89 - 5,245.25 - 248.18 - 1,048,763.49 - 883,311.59
12,439.50 - 5,262.42 - 248.79 - 1,054,274.70 - 888,414.75
12,470.18 - 5,279.65 - 249.40 - 1,059,803.76 - 893,534.75
12,500.93 - 5,296.93 - 250.02 - 1,065,350.71 - 898,671.64
12,531.76 - 5,314.28 - 250.64 - 1,070,915.62 - 903,825.48
12,562.67 - 5,331.67 - 251.25 - 1,076,498.55 - 908,996.31
12,593.65 - 5,349.13 - 251.87 - 1,082,099.55 - 914,184.21
12,624.71 - 5,366.64 - 252.49 - 1,087,718.68 - 919,389.21
12,655.85 - 5,384.21 - 253.12 - 1,093,356.00 - 924,611.39
12,687.06 - 5,401.83 - 253.74 - 1,099,011.58 - 929,850.80
12,718.35 - 5,419.52 - 254.37 - 1,104,685.46 - 935,107.49
12,749.72 - 5,437.26 - 254.99 - 1,110,377.72 - 940,381.52
12,781.16 - 5,455.06 - 255.62 - 1,116,088.40 - 945,672.95
12,812.68 - 5,472.92 - 256.25 - 1,121,817.58 - 950,981.83
12,844.28 - 5,490.84 - 256.89 - 1,127,565.30 - 956,308.22
12,875.96 - 5,508.81 - 257.52 - 1,133,331.63 - 961,652.19
12,907.71 - 5,526.85 - 258.15 - 1,139,116.63 - 967,013.78
12,939.55 - 5,544.94 - 258.79 - 1,144,920.36 - 972,393.06
12,971.46 - 5,563.09 - 259.43 - 1,150,742.88 - 977,790.08
13,003.45 - 5,581.30 - 260.07 - 1,156,584.26 - 983,204.91
13,035.52 - 5,599.58 - 260.71 - 1,162,444.54 - 988,637.59
13,067.67 - 5,617.91 - 261.35 - 1,168,323.80 - 994,088.20
13,099.90 - 5,636.30 - 262.00 - 1,174,222.10 - 999,556.78
13,132.21 - 5,654.75 - 262.64 - 1,180,139.49 - 1,005,043.41
13,164.59 - 5,673.26 - 263.29 - 1,186,076.05 - 1,010,548.13
13,197.06 - 5,691.84 - 263.94 - 1,192,031.83 - 1,016,071.01
13,229.61 - 5,710.47 - 264.59 - 1,198,006.89 - 1,021,612.10
13,262.24 - 5,729.16 - 265.24 - 1,204,001.30 - 1,027,171.47
13,294.95 - 5,747.92 - 265.90 - 1,210,015.12 - 1,032,749.18
13,327.73 - 5,766.74 - 266.55 - 1,216,048.41 - 1,038,345.29
13,360.60 - 5,785.62 - 267.21 - 1,222,101.24 - 1,043,959.85
13,393.55 - 5,804.56 - 267.87 - 1,228,173.66 - 1,049,592.94
13,426.59 - 5,823.56 - 268.53 - 1,234,265.76 - 1,055,244.60
13,459.70 - 5,842.62 - 269.19 - 1,240,377.57 - 1,060,914.90
13,492.90 - 5,861.75 - 269.86 - 1,246,509.18 - 1,066,603.91
13,526.17 - 5,880.94 - 270.52 - 1,252,660.65 - 1,072,311.68
13,559.53 - 5,900.19 - 271.19 - 1,258,832.03 - 1,078,038.27
13,592.97 - 5,919.51 - 271.86 - 1,265,023.40 - 1,083,783.75
13,626.50 - 5,938.89 - 272.53 - 1,271,234.82 - 1,089,548.19
13,660.10 - 5,958.33 - 273.20 - 1,277,466.35 - 1,095,331.63
13,693.79 - 5,977.84 - 273.88 - 1,283,718.06 - 1,101,134.15
13,727.57 - 5,997.41 - 274.55 - 1,289,990.02 - 1,106,955.81
13,761.42 - 6,017.04 - 275.23 - 1,296,282.29 - 1,112,796.66
13,795.36 - 6,036.74 - 275.91 - 1,302,594.94 - 1,118,656.79
13,829.38 - 6,056.50 - 276.59 - 1,308,928.03 - 1,124,536.23
13,863.49 - 6,076.33 - 277.27 - 1,315,281.62 - 1,130,435.07
13,897.68 - 6,096.22 - 277.95 - 1,321,655.80 - 1,136,353.37
13,931.96 - 6,116.18 - 278.64 - 1,328,050.62 - 1,142,291.18
13,966.32 - 6,136.20 - 279.33 - 1,334,466.15 - 1,148,248.57
14,000.76 - 6,156.29 - 280.02 - 1,340,902.45 - 1,154,225.62
14,035.29 - 6,176.44 - 280.71 - 1,347,359.60 - 1,160,222.37
14,069.91 - 6,196.66 - 281.40 - 1,353,837.66 - 1,166,238.90
14,104.61 - 6,216.95 - 282.09 - 1,360,336.70 - 1,172,275.27
14,139.39 - 6,237.30 - 282.79 - 1,366,856.80 - 1,178,331.55
14,174.26 - 6,257.72 - 283.49 - 1,373,398.00 - 1,184,407.81
14,209.22 - 6,278.21 - 284.18 - 1,379,960.40 - 1,190,504.10
14,244.27 - 6,298.76 - 284.89 - 1,386,544.04 - 1,196,620.50
14,279.40 - 6,319.38 - 285.59 - 1,393,149.01 - 1,202,757.06
14,314.61 - 6,340.07 - 286.29 - 1,399,775.38 - 1,208,913.87
14,349.92 - 6,360.83 - 287.00 - 1,406,423.20 - 1,215,090.98
14,385.31 - 6,381.65 - 287.71 - 1,413,092.55 - 1,221,288.46
14,420.79 - 6,402.54 - 288.42 - 1,419,783.51 - 1,227,506.37
14,456.35 - 6,423.50 - 289.13 - 1,426,496.14 - 1,233,744.79
14,492.00 - 6,444.53 - 289.84 - 1,433,230.51 - 1,240,003.79
14,527.75 - 6,465.63 - 290.55 - 1,439,986.69 - 1,246,283.42
14,563.57 - 6,486.80 - 291.27 - 1,446,764.76 - 1,252,583.76
 DADOS CONSÓRCIO - PRICE
Taxa Administrativa (período) 17.0% a.a. 0.087% a.m. Valor do lance (Dinheiro)
Atualização Monetárria (INCC) 4.0% a.a. 0.327% a.m. Valor do lance (FGTS)
Periodo 180 Mês de compra Imóvel
Valor que terá que pegar no consórcio 410,700.00 Retorno fundo de Reserva
Mês Contenplação 15 Taxa de atualização crédito
Parcela Consórcio 2,845.00
Parcela Consórcio pós contemplação 2,165.00 ENTRADAS IMÓVEL (Opcion
2% de entrada (taxa administrativa) 8,214.00 Aluguel de garagem
ITBI 7,200.00 Aluguel casa dos fundos
Despesas Cartorárias 3,500.00 Taxa atualização contrato de

COMPRAR CONSÓRCIO
Mês Parcelas Outras saídas Lance/ Taxa Compra imóvel SALDO SAÍDAS Crédito
0- 2,845.00 - - 8,214.00 - - 11,059.00 -
1- 2,854.31 - - - - 13,913.31 -
2- 2,863.66 - - - - 16,776.97 -
3- 2,873.03 - - - - 19,650.00 -
4- 2,882.44 - - - - 22,532.44 -
5- 2,891.87 - - - - 25,424.32 -
6- 2,901.34 - - - - 28,325.66 -
7- 2,910.84 - - - - 31,236.50 -
8- 2,920.37 - - - - 34,156.87 -
9- 2,929.93 - - - - 37,086.80 -
10 - 2,939.52 - - - - 40,026.32 -
11 - 2,949.15 - - - - 42,975.47 -
12 - 2,958.80 - - - - 45,934.27 -
13 - 2,968.49 - - - - 48,902.75 -
14 - 2,978.20 - - - - 51,880.96 -
15 - 2,165.00 - - 125,000.00 - - 179,045.96 410,700.00
16 - 2,172.09 - - - - 181,218.05 412,860.98
17 - 2,179.20 - - - - 183,397.24 415,033.33
18 - 2,186.33 - - - - 185,583.58 417,217.10
19 - 2,193.49 - - - - 187,777.07 419,412.37
20 - 2,200.67 - - - - 189,977.74 421,619.19
21 - 2,207.88 - - - - 192,185.61 423,837.62
22 - 2,215.10 - - - - 194,400.72 426,067.73
23 - 2,222.36 - - - - 196,623.07 428,309.57
24 - 2,229.63 - - - 428,309.57 - 627,162.27 -
25 - 2,236.93 - 100.00 - - - 629,499.20 -
26 - 2,244.25 - 100.25 - - - 631,843.70 -
27 - 2,251.60 - 100.49 - - - 634,195.79 -
28 - 2,258.97 - 100.74 - - - 636,555.51 -
29 - 2,266.37 - 100.99 - - - 638,922.86 -
30 - 2,273.79 - 101.24 - - - 641,297.89 -
31 - 2,281.23 - 101.49 - - - 643,680.61 -
32 - 2,288.70 - 101.74 - - - 646,071.04 -
33 - 2,296.19 - 101.99 - - - 648,469.22 -
34 - 2,303.71 - 102.24 - - - 650,875.17 -
35 - 2,311.25 - 102.49 - - - 653,288.92 -
36 - 2,318.82 - 102.75 - - - 655,710.48 -
37 - 2,326.41 - 103.00 - - - 658,139.89 -
38 - 2,334.02 - 103.25 - - - 660,577.16 -
39 - 2,341.66 - 103.51 - - - 663,022.34 -
40 - 2,349.33 - 103.76 - - - 665,475.43 -
41 - 2,357.02 - 104.02 - - - 667,936.47 -
42 - 2,364.74 - 104.28 - - - 670,405.48 -
43 - 2,372.48 - 104.53 - - - 672,882.50 -
44 - 2,380.25 - 104.79 - - - 675,367.53 -
45 - 2,388.04 - 105.05 - - - 677,860.62 -
46 - 2,395.86 - 105.31 - - - 680,361.79 -
47 - 2,403.70 - 105.57 - - - 682,871.05 -
48 - 2,411.57 - 105.83 - - - 685,388.45 -
49 - 2,419.46 - 106.09 - - - 687,914.00 -
50 - 2,427.38 - 106.35 - - - 690,447.74 -
51 - 2,435.33 - 106.61 - - - 692,989.68 -
52 - 2,443.30 - 106.88 - - - 695,539.86 -
53 - 2,451.30 - 107.14 - - - 698,098.31 -
54 - 2,459.33 - 107.40 - - - 700,665.04 -
55 - 2,467.38 - 107.67 - - - 703,240.09 -
56 - 2,475.46 - 107.94 - - - 705,823.48 -
57 - 2,483.56 - 108.20 - - - 708,415.24 -
58 - 2,491.69 - 108.47 - - - 711,015.40 -
59 - 2,499.85 - 108.74 - - - 713,623.98 -
60 - 2,508.03 - 109.00 - - - 716,241.01 -
61 - 2,516.24 - 109.27 - - - 718,866.53 -
62 - 2,524.48 - 109.54 - - - 721,500.55 -
63 - 2,532.74 - 109.81 - - - 724,143.11 -
64 - 2,541.04 - 110.08 - - - 726,794.23 -
65 - 2,549.35 - 110.35 - - - 729,453.93 -
66 - 2,557.70 - 110.63 - - - 732,122.26 -
67 - 2,566.07 - 110.90 - - - 734,799.23 -
68 - 2,574.47 - 111.17 - - - 737,484.88 -
69 - 2,582.90 - 111.45 - - - 740,179.23 -
70 - 2,591.36 - 111.72 - - - 742,882.31 -
71 - 2,599.84 - 112.00 - - - 745,594.15 -
72 - 2,608.35 - 112.27 - - - 748,314.78 -
73 - 2,616.89 - 112.55 - - - 751,044.22 -
74 - 2,625.46 - 112.83 - - - 753,782.50 -
75 - 2,634.05 - 113.11 - - - 756,529.66 -
76 - 2,642.68 - 113.39 - - - 759,285.73 -
77 - 2,651.33 - 113.67 - - - 762,050.72 -
 78 - 2,660.01 - 113.95 - - - 764,824.67 -
79 - 2,668.72 - 114.23 - - - 767,607.62 -
80 - 2,677.45 - 114.51 - - - 770,399.58 -
81 - 2,686.22 - 114.79 - - - 773,200.59 -
82 - 2,695.01 - 115.07 - - - 776,010.67 -
83 - 2,703.83 - 115.36 - - - 778,829.87 -
84 - 2,712.69 - 115.64 - - - 781,658.19 -
85 - 2,721.57 - 115.93 - - - 784,495.69 -
86 - 2,730.48 - 116.21 - - - 787,342.38 -
87 - 2,739.42 - 116.50 - - - 790,198.29 -
88 - 2,748.38 - 116.79 - - - 793,063.47 -
89 - 2,757.38 - 117.08 - - - 795,937.92 -
90 - 2,766.41 - 117.36 - - - 798,821.69 -
91 - 2,775.46 - 117.65 - - - 801,714.81 -
92 - 2,784.55 - 117.94 - - - 804,617.31 -
93 - 2,793.67 - 118.23 - - - 807,529.21 -
94 - 2,802.81 - 118.53 - - - 810,450.55 -
95 - 2,811.99 - 118.82 - - - 813,381.35 -
96 - 2,821.19 - 119.11 - - - 816,321.66 -
97 - 2,830.43 - 119.41 - - - 819,271.49 -
98 - 2,839.70 - 119.70 - - - 822,230.89 -
99 - 2,848.99 - 119.99 - - - 825,199.88 -
100 - 2,858.32 - 120.29 - - - 828,178.49 -
101 - 2,867.68 - 120.59 - - - 831,166.75 -
102 - 2,877.06 - 120.88 - - - 834,164.70 -
103 - 2,886.48 - 121.18 - - - 837,172.37 -
104 - 2,895.93 - 121.48 - - - 840,189.78 -
105 - 2,905.41 - 121.78 - - - 843,216.98 -
106 - 2,914.93 - 122.08 - - - 846,253.98 -
107 - 2,924.47 - 122.38 - - - 849,300.83 -
108 - 2,934.04 - 122.68 - - - 852,357.56 -
109 - 2,943.65 - 122.99 - - - 855,424.20 -
110 - 2,953.28 - 123.29 - - - 858,500.77 -
111 - 2,962.95 - 123.59 - - - 861,587.32 -
112 - 2,972.65 - 123.90 - - - 864,683.87 -
113 - 2,982.38 - 124.21 - - - 867,790.46 -
114 - 2,992.15 - 124.51 - - - 870,907.12 -
115 - 3,001.94 - 124.82 - - - 874,033.88 -
116 - 3,011.77 - 125.13 - - - 877,170.77 -
117 - 3,021.63 - 125.43 - - - 880,317.84 -
118 - 3,031.52 - 125.74 - - - 883,475.10 -
119 - 3,041.45 - 126.05 - - - 886,642.61 -
120 - 3,051.40 - 126.37 - - - 889,820.37 -
121 - 3,061.39 - 126.68 - - - 893,008.44 -
122 - 3,071.42 - 126.99 - - - 896,206.85 -
123 - 3,081.47 - 127.30 - - - 899,415.62 -
124 - 3,091.56 - 127.62 - - - 902,634.80 -
125 - 3,101.68 - 127.93 - - - 905,864.41 -
126 - 3,111.83 - 128.25 - - - 909,104.49 -
127 - 3,122.02 - 128.56 - - - 912,355.07 -
128 - 3,132.24 - 128.88 - - - 915,616.19 -
129 - 3,142.50 - 129.20 - - - 918,887.88 -
130 - 3,152.78 - 129.52 - - - 922,170.18 -
131 - 3,163.10 - 129.84 - - - 925,463.12 -
132 - 3,173.46 - 130.16 - - - 928,766.74 -
133 - 3,183.85 - 130.48 - - - 932,081.07 -
134 - 3,194.27 - 130.80 - - - 935,406.14 -
135 - 3,204.73 - 131.12 - - - 938,741.99 -
136 - 3,215.22 - 131.45 - - - 942,088.65 -
137 - 3,225.75 - 131.77 - - - 945,446.17 -
138 - 3,236.31 - 132.09 - - - 948,814.57 -
139 - 3,246.90 - 132.42 - - - 952,193.89 -
140 - 3,257.53 - 132.75 - - - 955,584.17 -
141 - 3,268.20 - 133.07 - - - 958,985.44 -
142 - 3,278.89 - 133.40 - - - 962,397.73 -
143 - 3,289.63 - 133.73 - - - 965,821.09 -
144 - 3,300.40 - 134.06 - - - 969,255.55 -
145 - 3,311.20 - 134.39 - - - 972,701.15 -
146 - 3,322.04 - 134.72 - - - 976,157.91 -
147 - 3,332.92 - 135.06 - - - 979,625.88 -
148 - 3,343.83 - 135.39 - - - 983,105.10 -
149 - 3,354.78 - 135.72 - - - 986,595.60 -
150 - 3,365.76 - 136.06 - - - 990,097.42 -
151 - 3,376.78 - 136.39 - - - 993,610.59 -
152 - 3,387.83 - 136.73 - - - 997,135.15 -
153 - 3,398.92 - 137.07 - - - 1,000,671.14 -
154 - 3,410.05 - 137.40 - - - 1,004,218.59 -
155 - 3,421.21 - 137.74 - - - 1,007,777.55 -
156 - 3,432.41 - 138.08 - - - 1,011,348.04 -
157 - 3,443.65 - 138.42 - - - 1,014,930.12 -
158 - 3,454.92 - 138.76 - - - 1,018,523.81 -
159 - 3,466.23 - 139.11 - - - 1,022,129.15 -
160 - 3,477.58 - 139.45 - - - 1,025,746.18 -
161 - 3,488.97 - 139.79 - - - 1,029,374.94 -
162 - 3,500.39 - 140.14 - - - 1,033,015.47 -
163 - 3,511.85 - 140.48 - - - 1,036,667.80 -
164 - 3,523.35 - 140.83 - - - 1,040,331.98 -
165 - 3,534.88 - 141.18 - - - 1,044,008.04 -
166 - 3,546.45 - 141.53 - - - 1,047,696.01 -
167 - 3,558.06 - 141.88 - - - 1,051,395.95 -
168 - 3,569.71 - 142.23 - - - 1,055,107.89 -
169 - 3,581.40 - 142.58 - - - 1,058,831.86 -
170 - 3,593.12 - 142.93 - - - 1,062,567.91 -
171 - 3,604.88 - 143.28 - - - 1,066,316.07 -
172 - 3,616.69 - 143.63 - - - 1,070,076.39 -
173 - 3,628.53 - 143.99 - - - 1,073,848.91 -
174 - 3,640.40 - 144.34 - - - 1,077,633.65 -
175 - 3,652.32 - 144.70 - - - 1,081,430.67 -
176 - 3,664.28 - 145.06 - - - 1,085,240.01 -
177 - 3,676.27 - 145.41 - - - 1,089,061.70 -
178 - 3,688.31 - 145.77 - - - 1,092,895.78 -
179 - 3,700.38 - 146.13 - - - 1,096,742.30 -
180 - - 146.49 - - - 1,096,888.79 -
181 - - 146.85 - - - 1,097,035.64 -
182 - - 147.22 - - - 1,097,182.86 -
183 - - 147.58 - - - 1,097,330.44 -
184 - - 147.94 - - - 1,097,478.38 -
185 - - 148.31 - - - 1,097,626.69 -
186 - - 148.67 - - - 1,097,775.36 -
187 - - 149.04 - - - 1,097,924.40 -
188 - - 149.41 - - - 1,098,073.81 -
189 - - 149.78 - - - 1,098,223.58 -
190 - - 150.15 - - - 1,098,373.73 -
191 - - 150.52 - - - 1,098,524.24 -
192 - - 150.89 - - - 1,098,675.13 -
193 - - 151.26 - - - 1,098,826.39 -
194 - - 151.63 - - - 1,098,978.02 -
195 - - 152.01 - - - 1,099,130.03 -
196 - - 152.38 - - - 1,099,282.41 -
197 - - 152.76 - - - 1,099,435.17 -
198 - - 153.13 - - - 1,099,588.30 -
199 - - 153.51 - - - 1,099,741.81 -
200 - - 153.89 - - - 1,099,895.70 -
201 - - 154.27 - - - 1,100,049.97 -
202 - - 154.65 - - - 1,100,204.62 -
203 - - 155.03 - - - 1,100,359.65 -
204 - - 155.41 - - - 1,100,515.06 -
205 - - 155.80 - - - 1,100,670.86 -
206 - - 156.18 - - - 1,100,827.04 -
207 - - 156.57 - - - 1,100,983.61 -
208 - - 156.95 - - - 1,101,140.56 -
209 - - 157.34 - - - 1,101,297.90 -
210 - - 157.73 - - - 1,101,455.63 -
211 - - 158.12 - - - 1,101,613.74 -
212 - - 158.51 - - - 1,101,772.25 -
213 - - 158.90 - - - 1,101,931.15 -
214 - - 159.29 - - - 1,102,090.44 -
215 - - 159.68 - - - 1,102,250.12 -
216 - - 160.08 - - - 1,102,410.19 -
217 - - 160.47 - - - 1,102,570.66 -
218 - - 160.87 - - - 1,102,731.53 -
219 - - 161.26 - - - 1,102,892.79 -
220 - - 161.66 - - - 1,103,054.45 -
221 - - 162.06 - - - 1,103,216.51 -
222 - - 162.46 - - - 1,103,378.97 -
223 - - 162.86 - - - 1,103,541.83 -
224 - - 163.26 - - - 1,103,705.09 -
225 - - 163.66 - - - 1,103,868.76 -
226 - - 164.07 - - - 1,104,032.83 -
227 - - 164.47 - - - 1,104,197.30 -
228 - - 164.88 - - - 1,104,362.18 -
229 - - 165.28 - - - 1,104,527.46 -
230 - - 165.69 - - - 1,104,693.15 -
231 - - 166.10 - - - 1,104,859.26 -
232 - - 166.51 - - - 1,105,025.77 -
233 - - 166.92 - - - 1,105,192.69 -
234 - - 167.33 - - - 1,105,360.02 -
235 - - 167.75 - - - 1,105,527.77 -
236 - - 168.16 - - - 1,105,695.93 -
237 - - 168.57 - - - 1,105,864.50 -
238 - - 168.99 - - - 1,106,033.49 -
239 - - 169.41 - - - 1,106,202.90 -
240 - - 169.82 - - - 1,106,372.72 -
241 - - 170.24 - - - 1,106,542.96 -
242 - - 170.66 - - - 1,106,713.63 -
243 - - 171.08 - - - 1,106,884.71 -
244 - - 171.51 - - - 1,107,056.22 -
245 - - 171.93 - - - 1,107,228.15 -
246 - - 172.35 - - - 1,107,400.50 -
247 - - 172.78 - - - 1,107,573.28 -
248 - - 173.20 - - - 1,107,746.48 -
249 - - 173.63 - - - 1,107,920.11 -
250 - - 174.06 - - - 1,108,094.17 -
251 - - 174.49 - - - 1,108,268.66 -
252 - - 174.92 - - - 1,108,443.58 -
253 - - 175.35 - - - 1,108,618.93 -
254 - - 175.78 - - - 1,108,794.71 -
255 - - 176.22 - - - 1,108,970.93 -
256 - - 176.65 - - - 1,109,147.58 -
257 - - 177.09 - - - 1,109,324.67 -
258 - - 177.52 - - - 1,109,502.19 -
259 - - 177.96 - - - 1,109,680.15 -
260 - - 178.40 - - - 1,109,858.55 -
261 - - 178.84 - - - 1,110,037.39 -
262 - - 179.28 - - - 1,110,216.68 -
263 - - 179.72 - - - 1,110,396.40 -
264 - - 180.17 - - - 1,110,576.57 -
265 - - 180.61 - - - 1,110,757.18 -
266 - - 181.06 - - - 1,110,938.23 -
267 - - 181.50 - - - 1,111,119.74 -
268 - - 181.95 - - - 1,111,301.69 -
269 - - 182.40 - - - 1,111,484.09 -
270 - - 182.85 - - - 1,111,666.94 -
271 - - 183.30 - - - 1,111,850.24 -
272 - - 183.75 - - - 1,112,033.99 -
273 - - 184.21 - - - 1,112,218.19 -
274 - - 184.66 - - - 1,112,402.85 -
275 - - 185.12 - - - 1,112,587.97 -
276 - - 185.57 - - - 1,112,773.54 -
277 - - 186.03 - - - 1,112,959.57 -
278 - - 186.49 - - - 1,113,146.06 -
279 - - 186.95 - - - 1,113,333.01 -
280 - - 187.41 - - - 1,113,520.42 -
281 - - 187.87 - - - 1,113,708.29 -
282 - - 188.33 - - - 1,113,896.62 -
283 - - 188.80 - - - 1,114,085.42 -
284 - - 189.26 - - - 1,114,274.69 -
285 - - 189.73 - - - 1,114,464.42 -
286 - - 190.20 - - - 1,114,654.62 -
287 - - 190.67 - - - 1,114,845.29 -
288 - - 191.14 - - - 1,115,036.43 -
289 - - 191.61 - - - 1,115,228.04 -
290 - - 192.08 - - - 1,115,420.12 -
291 - - 192.56 - - - 1,115,612.68 -
292 - - 193.03 - - - 1,115,805.71 -
293 - - 193.51 - - - 1,115,999.22 -
294 - - 193.98 - - - 1,116,193.20 -
295 - - 194.46 - - - 1,116,387.66 -
296 - - 194.94 - - - 1,116,582.61 -
297 - - 195.42 - - - 1,116,778.03 -
298 - - 195.91 - - - 1,116,973.94 -
299 - - 196.39 - - - 1,117,170.32 -
300 - - 196.87 - - - 1,117,367.20 -
301 - - 197.36 - - - 1,117,564.56 -
302 - - 197.85 - - - 1,117,762.40 -
303 - - 198.33 - - - 1,117,960.73 -
304 - - 198.82 - - - 1,118,159.56 -
305 - - 199.31 - - - 1,118,358.87 -
306 - - 199.80 - - - 1,118,558.67 -
307 - - 200.30 - - - 1,118,758.97 -
308 - - 200.79 - - - 1,118,959.76 -
309 - - 201.29 - - - 1,119,161.05 -
310 - - 201.78 - - - 1,119,362.83 -
311 - - 202.28 - - - 1,119,565.11 -
312 - - 202.78 - - - 1,119,767.89 -
313 - - 203.28 - - - 1,119,971.17 -
314 - - 203.78 - - - 1,120,174.95 -
315 - - 204.28 - - - 1,120,379.24 -
316 - - 204.79 - - - 1,120,584.02 -
317 - - 205.29 - - - 1,120,789.31 -
318 - - 205.80 - - - 1,120,995.11 -
319 - - 206.31 - - - 1,121,201.42 -
320 - - 206.81 - - - 1,121,408.23 -
321 - - 207.32 - - - 1,121,615.56 -
322 - - 207.84 - - - 1,121,823.40 -
323 - - 208.35 - - - 1,122,031.74 -
324 - - 208.86 - - - 1,122,240.61 -
325 - - 209.38 - - - 1,122,449.98 -
326 - - 209.89 - - - 1,122,659.88 -
327 - - 210.41 - - - 1,122,870.29 -
328 - - 210.93 - - - 1,123,081.22 -
329 - - 211.45 - - - 1,123,292.67 -
330 - - 211.97 - - - 1,123,504.64 -
331 - - 212.50 - - - 1,123,717.14 -
332 - - 213.02 - - - 1,123,930.16 -
333 - - 213.54 - - - 1,124,143.70 -
334 - - 214.07 - - - 1,124,357.78 -
335 - - 214.60 - - - 1,124,572.37 -
336 - - 215.13 - - - 1,124,787.50 -
337 - - 215.66 - - - 1,125,003.16 -
338 - - 216.19 - - - 1,125,219.35 -
339 - - 216.72 - - - 1,125,436.08 -
340 - - 217.26 - - - 1,125,653.34 -
341 - - 217.79 - - - 1,125,871.13 -
342 - - 218.33 - - - 1,126,089.46 -
343 - - 218.87 - - - 1,126,308.33 -
344 - - 219.41 - - - 1,126,527.74 -
345 - - 219.95 - - - 1,126,747.69 -
346 - - 220.49 - - - 1,126,968.19 -
347 - - 221.04 - - - 1,127,189.22 -
348 - - 221.58 - - - 1,127,410.81 -
349 - - 222.13 - - - 1,127,632.94 -
350 - - 222.68 - - - 1,127,855.61 -
351 - - 223.23 - - - 1,128,078.84 -
352 - - 223.78 - - - 1,128,302.61 -
353 - - 224.33 - - - 1,128,526.94 -
354 - - 224.88 - - - 1,128,751.82 -
355 - - 225.44 - - - 1,128,977.26 -
356 - - 225.99 - - - 1,129,203.25 -
357 - - 226.55 - - - 1,129,429.80 -
358 - - 227.11 - - - 1,129,656.91 -
359 - - 227.67 - - - 1,129,884.58 -
360 - - 228.23 - - - 1,130,112.81 -
r do lance (Dinheiro) 125,000.00 50%
r do lance (FGTS) 80,000.00
de compra Imóvel 24
rno fundo de Reserva 15,000.00
de atualização crédito 6.5% a.a. 0.526% a.m.

RADAS IMÓVEL (Opcional)

uel de garagem 250.00
uel casa dos fundos 1,000.00
atualização contrato de alug 4.0% a.a. 0.327% a.m.

Fundo de reservavalor do imóvel Valor investido FGTS Entradas Investindo alugueis

- 125,000.00 80,000.00
- - 125,657.71 80,197.30
- - 126,318.88 80,395.09
- - 126,983.54 80,593.37
- - 127,651.68 80,792.13
- - 128,323.35 80,991.39
- - 128,998.55 81,191.13
- - 129,677.30 81,391.37
- - 130,359.62 81,592.10
- - 131,045.53 81,793.33
- - 131,735.05 81,995.06
- - 132,428.20 82,197.28
- - 133,125.00 82,400.00
- - 133,825.46 82,603.22
- - 134,529.61 82,806.94
- - 135,237.47 83,011.17
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- 428,309.57 - -
- 429,711.74 - -
- 431,118.51 - -
- 432,529.87 - -
- 433,945.87 - -
- 435,366.49 - -
- 436,791.77 - -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
1,250.00 1,250.00
1,254.09 2,510.67
1,258.20 3,782.08
1,262.32 5,064.29
1,266.45 6,357.39
1,270.60 7,661.44
- 438,221.71 - - 1,274.75 8,976.50
- 439,656.33 - - 1,278.93 10,302.66
- 441,095.65 - - 1,283.11 11,639.99
- 442,539.69 - - 1,287.32 12,988.55
- 443,988.45 - - 1,291.53 14,348.42
- 445,441.95 - - 1,295.76 15,719.68
- 446,900.21 - - 1,300.00 17,102.39
- 448,363.25 - - 1,304.26 18,496.63
- 449,831.07 - - 1,308.53 19,902.48
- 451,303.70 - - 1,312.81 21,320.01
- 452,781.15 - - 1,317.11 22,749.30
- 454,263.44 - - 1,321.42 24,190.42
- 455,750.58 - - 1,325.75 25,643.44
- 457,242.59 - - 1,330.09 27,108.46
- 458,739.48 - - 1,334.44 28,585.53
- 460,241.27 - - 1,338.81 30,074.75
- 461,747.98 - - 1,343.19 31,576.18
- 463,259.63 - - 1,347.59 33,089.92
- 464,776.22 - - 1,352.00 34,616.03
- 466,297.78 - - 1,356.43 36,154.59
- 467,824.31 - - 1,360.87 37,705.69
- 469,355.85 - - 1,365.32 39,269.41
- 470,892.40 - - 1,369.79 40,845.83
- 472,433.98 - - 1,374.28 42,435.02
- 473,980.60 - - 1,378.77 44,037.07
- 475,532.29 - - 1,383.29 45,652.07
- 477,089.06 - - 1,387.82 47,280.10
- 478,650.93 - - 1,392.36 48,921.23
- 480,217.90 - - 1,396.92 50,575.56
- 481,790.01 - - 1,401.49 52,243.16
- 483,367.27 - - 1,406.08 53,924.13
- 484,949.69 - - 1,410.68 55,618.55
- 486,537.29 - - 1,415.30 57,326.50
- 488,130.08 - - 1,419.93 59,048.06
- 489,728.09 - - 1,424.58 60,783.34
- 491,331.33 - - 1,429.25 62,532.41
- 492,939.83 - - 1,433.93 64,295.36
- 494,553.58 - - 1,438.62 66,072.29
- 496,172.62 - - 1,443.33 67,863.27
- 497,796.96 - - 1,448.05 69,668.40
- 499,426.62 - - 1,452.80 71,487.77
- 501,061.61 - - 1,457.55 73,321.47
- 502,701.96 - - 1,462.32 75,169.58
- 504,347.67 - - 1,467.11 77,032.21
- 505,998.78 - - 1,471.91 78,909.45
- 507,655.28 - - 1,476.73 80,801.38
- 509,317.22 - - 1,481.57 82,708.10
- 510,984.59 - - 1,486.42 84,629.70
- 512,657.42 - - 1,491.28 86,566.28
- 514,335.73 - - 1,496.16 88,517.93
- 516,019.53 - - 1,501.06 90,484.74
- 517,708.84 - - 1,505.98 92,466.82
- 519,403.68 - - 1,510.91 94,464.26
- 521,104.08 - - 1,515.85 96,477.16
- 522,810.04 - - 1,520.82 98,505.61
- 524,521.58 - - 1,525.79 100,549.71
- 526,238.73 - - 1,530.79 102,609.56
- 527,961.50 - - 1,535.80 104,685.26
- 529,689.90 - - 1,540.83 106,776.91
- 531,423.97 - - 1,545.87 108,884.61
- 533,163.72 - - 1,550.93 111,008.47
- 534,909.15 - - 1,556.01 113,148.57
- 536,660.31 - - 1,561.11 115,305.03
- 538,417.19 - - 1,566.22 117,477.95
- 540,179.83 - - 1,571.34 119,667.42
- 541,948.24 - - 1,576.49 121,873.56
- 543,722.44 - - 1,581.65 124,096.47
- 545,502.44 - - 1,586.83 126,336.26
- 547,288.28 - - 1,592.02 128,593.02
- 549,079.96 - - 1,597.23 130,866.87
- 550,877.50 - - 1,602.46 133,157.92
- 552,680.93 - - 1,607.71 135,466.26
- 554,490.26 - - 1,612.97 137,792.01
- 556,305.52 - - 1,618.25 140,135.29
- 558,126.72 - - 1,623.55 142,496.18
- 559,953.88 - - 1,628.86 144,874.82
- 561,787.03 - - 1,634.20 147,271.31
- 563,626.17 - - 1,639.55 149,685.75
- 565,471.34 - - 1,644.91 152,118.26
- 567,322.54 - - 1,650.30 154,568.96
- 569,179.81 - - 1,655.70 157,037.96
- 571,043.15 - - 1,661.12 159,525.37
- 572,912.60 - - 1,666.56 162,031.30
- 574,788.17 - - 1,672.02 164,555.88
- 576,669.87 - - 1,677.49 167,099.21
- 578,557.74 - - 1,682.98 169,661.42
- 580,451.79 - - 1,688.49 172,242.62
- 582,352.04 - - 1,694.02 174,842.93
- 584,258.51 - - 1,699.57 177,462.46
- 586,171.22 - - 1,705.13 180,101.34
- 588,090.19 - - 1,710.71 182,759.69
- 590,015.44 - - 1,716.31 185,437.63
- 591,947.00 - - 1,721.93 188,135.28
- 593,884.88 - - 1,727.57 190,852.76
- 595,829.11 - - 1,733.22 193,590.19
- 597,779.69 - - 1,738.90 196,347.70
- 599,736.67 - - 1,744.59 199,125.41
- 601,700.05 - - 1,750.30 201,923.45
- 603,669.86 - - 1,756.03 204,741.94
- 605,646.12 - - 1,761.78 207,581.01
- 607,628.85 - - 1,767.55 210,440.78
- 609,618.07 - - 1,773.33 213,321.39
- 611,613.80 - - 1,779.14 216,222.96
- 613,616.06 - - 1,784.96 219,145.63
- 615,624.88 - - 1,790.81 222,089.51
- 617,640.28 - - 1,796.67 225,054.75
- 619,662.27 - - 1,802.55 228,041.47
- 621,690.88 - - 1,808.45 231,049.81
- 623,726.14 - - 1,814.37 234,079.90
- 625,768.05 - - 1,820.31 237,131.87
- 627,816.66 - - 1,826.27 240,205.86
- 629,871.96 - - 1,832.25 243,302.00
- 631,934.00 - - 1,838.25 246,420.43
- 634,002.79 - - 1,844.27 249,561.28
- 636,078.35 - - 1,850.31 252,724.70
- 638,160.70 - - 1,856.36 255,910.83
- 640,249.88 - - 1,862.44 259,119.79
- 642,345.89 - - 1,868.54 262,351.74
- 644,448.76 - - 1,874.65 265,606.81
- 646,558.52 - - 1,880.79 268,885.14
- 648,675.18 - - 1,886.95 272,186.88
- 650,798.78 - - 1,893.13 275,512.17
- 652,929.32 - - 1,899.32 278,861.15
- 655,066.84 - - 1,905.54 282,233.98
- 657,211.36 - - 1,911.78 285,630.79
- 659,362.90 - - 1,918.04 289,051.73
- 661,521.48 - - 1,924.32 292,496.95
- 663,687.13 - - 1,930.62 295,966.59
- 665,859.87 - - 1,936.94 299,460.82
- 668,039.72 - - 1,943.28 302,979.77
- 670,226.71 - - 1,949.64 306,523.59
- 672,420.86 - - 1,956.02 310,092.45
- 674,622.19 - - 1,962.43 313,686.49
- 676,830.73 - - 1,968.85 317,305.86
- 679,046.49 - - 1,975.30 320,950.73
- 681,269.52 - - 1,981.76 324,621.23
- 683,499.81 - - 1,988.25 328,317.54
- 685,737.42 - - 1,994.76 332,039.81
- 687,982.34 - - 2,001.29 335,788.19
- 690,234.62 - - 2,007.84 339,562.85
- 692,494.27 - - 2,014.42 343,363.94
 - 694,761.31 - - 2,021.01 347,191.62
- 697,035.78 - - 2,027.63 351,046.07
- 699,317.69 - - 2,034.26 354,927.43
- 701,607.08 - - 2,040.92 358,835.87
- 703,903.96 - - 2,047.61 362,771.56
- 706,208.35 - - 2,054.31 366,734.66
- 708,520.30 - - 2,061.03 370,725.34
- 710,839.81 - - 2,067.78 374,743.77
15,000.00 713,166.91 - - 2,074.55 378,790.10
15,078.93 715,501.64 - - 2,081.34 382,864.52
15,158.27 717,844.00 - - 2,088.16 386,967.19
15,238.02 720,194.04 - - 2,094.99 391,098.29
15,318.20 722,551.76 - - 2,101.85 395,257.98
15,398.80 724,917.21 - - 2,108.73 399,446.44
15,479.83 727,290.40 - - 2,115.63 403,663.84
15,561.28 729,671.36 - - 2,122.56 407,910.35
15,643.15 732,060.11 - - 2,129.51 412,186.16
15,725.46 734,456.69 - - 2,136.48 416,491.44
15,808.21 736,861.11 - - 2,143.48 420,826.37
15,891.38 739,273.40 - - 2,150.49 425,191.12
15,975.00 741,693.59 - - 2,157.53 429,585.88
16,059.06 744,121.70 - - 2,164.60 434,010.82
16,143.55 746,557.76 - - 2,171.68 438,466.13
16,228.50 749,001.80 - - 2,178.79 442,952.00
16,313.89 751,453.83 - - 2,185.92 447,468.60
16,399.72 753,913.90 - - 2,193.08 452,016.13
16,486.01 756,382.02 - - 2,200.26 456,594.76
16,572.76 758,858.21 - - 2,207.46 461,204.68
16,659.96 761,342.52 - - 2,214.69 465,846.09
16,747.62 763,834.96 - - 2,221.94 470,519.17
16,835.74 766,335.55 - - 2,229.21 475,224.11
16,924.32 768,844.34 - - 2,236.51 479,961.11
17,013.38 771,361.33 - - 2,243.83 484,730.35
17,102.89 773,886.57 - - 2,251.18 489,532.03
17,192.88 776,420.07 - - 2,258.55 494,366.35
17,283.35 778,961.87 - - 2,265.94 499,233.50
17,374.29 781,511.99 - - 2,273.36 504,133.67
17,465.71 784,070.45 - - 2,280.80 509,067.07
17,557.61 786,637.30 - - 2,288.27 514,033.90
17,649.99 789,212.54 - - 2,295.76 519,034.35
17,742.86 791,796.22 - - 2,303.28 524,068.63
17,836.21 794,388.35 - - 2,310.82 529,136.93
17,930.06 796,988.97 - - 2,318.38 534,239.47
18,024.41 799,598.11 - - 2,325.97 539,376.45
18,119.24 802,215.79 - - 2,333.59 544,548.07
18,214.58 804,842.03 - - 2,341.23 549,754.54
18,310.42 807,476.87 - - 2,348.89 554,996.07
18,406.77 810,120.34 - - 2,356.58 560,272.87
18,503.62 812,772.47 - - 2,364.30 565,585.15
18,600.98 815,433.27 - - 2,372.04 570,933.13
18,698.85 818,102.79 - - 2,379.80 576,317.00
18,797.24 820,781.04 - - 2,387.59 581,737.00
18,896.14 823,468.07 - - 2,395.41 587,193.33
18,995.57 826,163.89 - - 2,403.25 592,686.21
19,095.52 828,868.53 - - 2,411.12 598,215.86
19,195.99 831,582.03 - - 2,419.01 603,782.50
19,297.00 834,304.42 - - 2,426.93 609,386.35
19,398.53 837,035.71 - - 2,434.88 615,027.63
19,500.60 839,775.95 - - 2,442.85 620,706.57
19,603.21 842,525.16 - - 2,450.84 626,423.38
19,706.35 845,283.37 - - 2,458.87 632,178.29
19,810.04 848,050.60 - - 2,466.92 637,971.54
19,914.27 850,826.90 - - 2,474.99 643,803.34
20,019.06 853,612.29 - - 2,483.10 649,673.94
20,124.39 856,406.79 - - 2,491.22 655,583.55
20,230.28 859,210.44 - - 2,499.38 661,532.41
20,336.73 862,023.28 - - 2,507.56 667,520.75
20,443.73 864,845.32 - - 2,515.77 673,548.81
20,551.30 867,676.59 - - 2,524.01 679,616.83
20,659.43 870,517.14 - - 2,532.27 685,725.04
20,768.14 873,366.99 - - 2,540.56 691,873.67
20,877.41 876,226.16 - - 2,548.88 698,062.98
20,987.26 879,094.70 - - 2,557.22 704,293.19
21,097.69 881,972.63 - - 2,565.59 710,564.56
21,208.70 884,859.98 - - 2,573.99 716,877.33
21,320.30 887,756.78 - - 2,582.42 723,231.74
21,432.48 890,663.06 - - 2,590.87 729,628.04
21,545.25 893,578.86 - - 2,599.36 736,066.47
21,658.61 896,504.21 - - 2,607.87 742,547.29
21,772.57 899,439.13 - - 2,616.40 749,070.75
21,887.13 902,383.66 - - 2,624.97 755,637.10
22,002.30 905,337.83 - - 2,633.56 762,246.59
22,118.07 908,301.67 - - 2,642.18 768,899.49
22,234.45 911,275.21 - - 2,650.83 775,596.03
22,351.44 914,258.49 - - 2,659.51 782,336.49
22,469.04 917,251.53 - - 2,668.22 789,121.13
22,587.27 920,254.38 - - 2,676.95 795,950.19
22,706.12 923,267.05 - - 2,685.72 802,823.96
22,825.59 926,289.58 - - 2,694.51 809,742.68
22,945.69 929,322.02 - - 2,703.33 816,706.63
23,066.42 932,364.37 - - 2,712.18 823,716.07
23,187.79 935,416.69 - - 2,721.06 830,771.27
23,309.80 938,479.00 - - 2,729.97 837,872.50
23,432.45 941,551.34 - - 2,738.90 845,020.03
23,555.74 944,633.73 - - 2,747.87 852,214.14
23,679.68 947,726.22 - - 2,756.87 859,455.10
23,804.28 950,828.83 - - 2,765.89 866,743.18
23,929.53 953,941.59 - - 2,774.95 874,078.66
24,055.44 957,064.55 - - 2,784.03 881,461.83
24,182.01 960,197.73 - - 2,793.14 888,892.95
24,309.25 963,341.17 - - 2,802.29 896,372.33
24,437.16 966,494.90 - - 2,811.46 903,900.23
24,565.74 969,658.95 - - 2,820.67 911,476.94
24,695.00 972,833.36 - - 2,829.90 919,102.75
24,824.94 976,018.16 - - 2,839.17 926,777.96
24,955.56 979,213.39 - - 2,848.46 934,502.84
25,086.86 982,419.08 - - 2,857.79 942,277.69
25,218.86 985,635.27 - - 2,867.14 950,102.81
25,351.56 988,861.98 - - 2,876.53 957,978.49
25,484.95 992,099.26 - - 2,885.94 965,905.02
25,619.04 995,347.13 - - 2,895.39 973,882.71
25,753.84 998,605.64 - - 2,904.87 981,911.86
25,889.35 1,001,874.82 - - 2,914.38 989,992.76
26,025.57 1,005,154.69 - - 2,923.92 998,125.72
26,162.51 1,008,445.31 - - 2,933.49 1,006,311.04
26,300.17 1,011,746.69 - - 2,943.10 1,014,549.04
26,438.56 1,015,058.89 - - 2,952.73 1,022,840.02
26,577.67 1,018,381.93 - - 2,962.40 1,031,184.29
26,717.51 1,021,715.85 - - 2,972.10 1,039,582.16
26,858.09 1,025,060.68 - - 2,981.83 1,048,033.95
26,999.41 1,028,416.46 - - 2,991.59 1,056,539.97
27,141.47 1,031,783.23 - - 3,001.38 1,065,100.55
27,284.28 1,035,161.02 - - 3,011.21 1,073,715.99
27,427.84 1,038,549.87 - - 3,021.07 1,082,386.62
27,572.16 1,041,949.81 - - 3,030.96 1,091,112.76
27,717.24 1,045,360.88 - - 3,040.88 1,099,894.74
27,863.08 1,048,783.12 - - 3,050.83 1,108,732.89
28,009.68 1,052,216.56 - - 3,060.82 1,117,627.52
28,157.06 1,055,661.25 - - 3,070.84 1,126,578.98
28,305.22 1,059,117.21 - - 3,080.89 1,135,587.58
28,454.15 1,062,584.48 - - 3,090.98 1,144,653.68
28,603.87 1,066,063.11 - - 3,101.10 1,153,777.60
28,754.37 1,069,553.12 - - 3,111.25 1,162,959.67
28,905.67 1,073,054.56 - - 3,121.44 1,172,200.25
29,057.76 1,076,567.46 - - 3,131.66 1,181,499.66
29,210.65 1,080,091.86 - - 3,141.91 1,190,858.26
29,364.35 1,083,627.80 - - 3,152.19 1,200,276.39
29,518.86 1,087,175.32 - - 3,162.51 1,209,754.39
29,674.18 1,090,734.44 - - 3,172.87 1,219,292.61
29,830.31 1,094,305.23 - - 3,183.25 1,228,891.41
29,987.27 1,097,887.70 - - 3,193.67 1,238,551.14
30,145.05 1,101,481.89 - - 3,204.13 1,248,272.15
30,303.67 1,105,087.86 - - 3,214.62 1,258,054.79
30,463.12 1,108,705.63 - - 3,225.14 1,267,899.43
30,623.41 1,112,335.24 - - 3,235.70 1,277,806.44
30,784.54 1,115,976.74 - - 3,246.29 1,287,776.16
30,946.51 1,119,630.16 - - 3,256.92 1,297,808.96
31,109.35 1,123,295.53 - - 3,267.58 1,307,905.22
31,273.03 1,126,972.91 - - 3,278.28 1,318,065.30
31,437.58 1,130,662.33 - - 3,289.01 1,328,289.57
31,603.00 1,134,363.82 - - 3,299.78 1,338,578.41
31,769.28 1,138,077.43 - - 3,310.58 1,348,932.18
31,936.44 1,141,803.20 - - 3,321.42 1,359,351.27
32,104.48 1,145,541.17 - - 3,332.30 1,369,836.06
32,273.41 1,149,291.37 - - 3,343.20 1,380,386.92
32,443.22 1,153,053.85 - - 3,354.15 1,391,004.24
32,613.93 1,156,828.65 - - 3,365.13 1,401,688.41
32,785.53 1,160,615.81 - - 3,376.15 1,412,439.82
32,958.04 1,164,415.36 - - 3,387.20 1,423,258.84
33,131.45 1,168,227.36 - - 3,398.29 1,434,145.88
33,305.78 1,172,051.83 - - 3,409.41 1,445,101.33
33,481.03 1,175,888.82 - - 3,420.57 1,456,125.59
33,657.19 1,179,738.38 - - 3,431.77 1,467,219.05
33,834.29 1,183,600.53 - - 3,443.01 1,478,382.11
34,012.31 1,187,475.33 - - 3,454.28 1,489,615.19
34,191.27 1,191,362.82 - - 3,465.59 1,500,918.67
34,371.18 1,195,263.03 - - 3,476.93 1,512,292.98
34,552.03 1,199,176.01 - - 3,488.32 1,523,738.52
34,733.83 1,203,101.80 - - 3,499.74 1,535,255.70
34,916.59 1,207,040.44 - - 3,511.19 1,546,844.94
35,100.31 1,210,991.98 - - 3,522.69 1,558,506.65
35,285.00 1,214,956.45 - - 3,534.22 1,570,241.26
35,470.66 1,218,933.90 - - 3,545.79 1,582,049.18
35,657.29 1,222,924.37 - - 3,557.40 1,593,930.83
35,844.91 1,226,927.91 - - 3,569.04 1,605,886.65
36,033.52 1,230,944.55 - - 3,580.73 1,617,917.07
36,223.11 1,234,974.34 - - 3,592.45 1,630,022.50
36,413.71 1,239,017.33 - - 3,604.21 1,642,203.39
36,605.31 1,243,073.55 - - 3,616.01 1,654,460.17
36,797.91 1,247,143.05 - - 3,627.85 1,666,793.28
36,991.53 1,251,225.87 - - 3,639.72 1,679,203.17
37,186.17 1,255,322.06 - - 3,651.64 1,691,690.26
37,381.83 1,259,431.66 - - 3,663.59 1,704,255.01
37,578.52 1,263,554.71 - - 3,675.59 1,716,897.87
37,776.25 1,267,691.26 - - 3,687.62 1,729,619.28
37,975.02 1,271,841.35 - - 3,699.69 1,742,419.70
38,174.83 1,276,005.03 - - 3,711.81 1,755,299.59
38,375.69 1,280,182.33 - - 3,723.96 1,768,259.39
38,577.62 1,284,373.32 - - 3,736.15 1,781,299.58
 FINANCIAMENTO - SAC
Valor de entrada
Valor a financiar
Período
Taxa Juros Efetiva
Taxa de atualização monetária (TR ou INCC)

TAC (taxa de Abertura de Crédito)

taxa de vistoria Imóvel

COMPRAR FINANCIAMENTO
SALDO ENTRADAS SALDO Mês Parcelas juros amortizacao
- 193,941.00 0
- 191,941.70 1- 2,936.08 1,850.31 1,083.33
- 189,937.00 2- 2,925.79 1,840.04 1,083.33
- 187,926.90 3- 2,915.51 1,829.76 1,083.33
- 185,911.37 4- 2,905.22 1,819.48 1,083.33
- 183,890.42 5- 2,894.93 1,809.20 1,083.33
- 181,864.02 6- 2,884.64 1,798.92 1,083.33
- 179,832.17 7- 2,874.35 1,788.64 1,083.33
- 177,794.85 8- 2,864.07 1,778.36 1,083.33
- 175,752.06 9- 2,853.78 1,768.08 1,083.33
- 173,703.79 10 - 2,843.49 1,757.80 1,083.33
- 171,650.01 11 - 2,833.20 1,747.52 1,083.33
- 169,590.73 12 - 2,822.91 1,737.24 1,083.33
- 167,525.93 13 - 2,812.62 1,726.96 1,083.33
- 165,455.60 14 - 2,802.34 1,716.68 1,083.33
410,700.00 449,902.67 15 - 2,792.05 1,706.40 1,083.33
412,860.98 231,642.93 16 - 2,781.76 1,696.12 1,083.33
415,033.33 231,636.08 17 - 2,771.47 1,685.84 1,083.33
417,217.10 231,633.53 18 - 2,761.18 1,675.56 1,083.33
419,412.37 231,635.31 19 - 2,750.90 1,665.28 1,083.33
421,619.19 231,641.45 20 - 2,740.61 1,655.00 1,083.33
423,837.62 231,652.01 21 - 2,730.32 1,644.72 1,083.33
426,067.73 231,667.01 22 - 2,720.03 1,634.44 1,083.33
428,309.57 231,686.49 23 - 2,709.74 1,624.17 1,083.33
428,309.57 - 198,852.70 24 - 2,699.46 1,613.89 1,083.33
432,211.74 - 197,287.46 25 - 2,689.17 1,603.61 1,083.33
434,883.27 - 196,960.43 26 - 2,678.88 1,593.33 1,083.33
437,570.15 - 196,625.64 27 - 2,668.59 1,583.05 1,083.33
440,272.48 - 196,283.03 28 - 2,658.30 1,572.77 1,083.33
442,990.33 - 195,932.53 29 - 2,648.02 1,562.49 1,083.33
445,723.80 - 195,574.09 30 - 2,637.73 1,552.21 1,083.33
448,472.97 - 195,207.64 31 - 2,627.44 1,541.93 1,083.33
451,237.93 - 194,833.12 32 - 2,617.15 1,531.65 1,083.33
454,018.76 - 194,450.47 33 - 2,606.86 1,521.37 1,083.33
456,815.55 - 194,059.62 34 - 2,596.58 1,511.09 1,083.33
459,628.40 - 193,660.52 35 - 2,586.29 1,500.81 1,083.33
462,457.38 - 193,253.10 36 - 2,576.00 1,490.53 1,083.33
465,302.60 - 192,837.29 37 - 2,565.71 1,480.25 1,083.33
468,164.13 - 192,413.03 38 - 2,555.42 1,469.97 1,083.33
471,042.08 - 191,980.26 39 - 2,545.14 1,459.69 1,083.33
473,936.52 - 191,538.91 40 - 2,534.85 1,449.41 1,083.33
476,847.56 - 191,088.91 41 - 2,524.56 1,439.13 1,083.33
479,775.27 - 190,630.21 42 - 2,514.27 1,428.85 1,083.33
482,719.77 - 190,162.73 43 - 2,503.98 1,418.57 1,083.33
485,681.13 - 189,686.40 44 - 2,493.70 1,408.30 1,083.33
488,659.45 - 189,201.17 45 - 2,483.41 1,398.02 1,083.33
491,654.83 - 188,706.95 46 - 2,473.12 1,387.74 1,083.33
494,667.36 - 188,203.69 47 - 2,462.83 1,377.46 1,083.33
497,697.13 - 187,691.32 48 - 2,452.54 1,367.18 1,083.33
500,744.25 - 187,169.76 49 - 2,442.25 1,356.90 1,083.33
503,808.79 - 186,638.95 50 - 2,431.97 1,346.62 1,083.33
506,890.87 - 186,098.81 51 - 2,421.68 1,336.34 1,083.33
509,990.58 - 185,549.29 52 - 2,411.39 1,326.06 1,083.33
513,108.01 - 184,990.29 53 - 2,401.10 1,315.78 1,083.33
516,243.27 - 184,421.77 54 - 2,390.81 1,305.50 1,083.33
519,396.45 - 183,843.64 55 - 2,380.53 1,295.22 1,083.33
522,567.65 - 183,255.83 56 - 2,370.24 1,284.94 1,083.33
525,756.97 - 182,658.26 57 - 2,359.95 1,274.66 1,083.33
528,964.52 - 182,050.88 58 - 2,349.66 1,264.38 1,083.33
532,190.38 - 181,433.60 59 - 2,339.37 1,254.10 1,083.33
535,434.67 - 180,806.35 60 - 2,329.09 1,243.82 1,083.33
538,697.48 - 180,169.05 61 - 2,318.80 1,233.54 1,083.33
541,978.92 - 179,521.64 62 - 2,308.51 1,223.26 1,083.33
545,279.08 - 178,864.02 63 - 2,298.22 1,212.98 1,083.33
548,598.08 - 178,196.14 64 - 2,287.93 1,202.70 1,083.33
551,936.02 - 177,517.92 65 - 2,277.65 1,192.42 1,083.33
555,292.99 - 176,829.27 66 - 2,267.36 1,182.15 1,083.33
558,669.11 - 176,130.12 67 - 2,257.07 1,171.87 1,083.33
562,064.49 - 175,420.39 68 - 2,246.78 1,161.59 1,083.33
565,479.22 - 174,700.01 69 - 2,236.49 1,151.31 1,083.33
568,913.42 - 173,968.89 70 - 2,226.21 1,141.03 1,083.33
572,367.18 - 173,226.97 71 - 2,215.92 1,130.75 1,083.33
575,840.63 - 172,474.14 72 - 2,205.63 1,120.47 1,083.33
579,333.87 - 171,710.35 73 - 2,195.34 1,110.19 1,083.33
582,847.00 - 170,935.51 74 - 2,185.05 1,099.91 1,083.33
586,380.14 - 170,149.53 75 - 2,174.77 1,089.63 1,083.33
589,933.39 - 169,352.33 76 - 2,164.48 1,079.35 1,083.33
593,506.88 - 168,543.84 77 - 2,154.19 1,069.07 1,083.33
597,100.70 - 167,723.97 78 - 2,143.90 1,058.79 1,083.33
600,714.98 - 166,892.64 79 - 2,133.61 1,048.51 1,083.33
604,349.82 - 166,049.76 80 - 2,123.33 1,038.23 1,083.33
608,005.33 - 165,195.25 81 - 2,113.04 1,027.95 1,083.33
611,681.64 - 164,329.03 82 - 2,102.75 1,017.67 1,083.33
615,378.86 - 163,451.01 83 - 2,092.46 1,007.39 1,083.33
619,097.09 - 162,561.10 84 - 2,082.17 997.11 1,083.33
622,836.46 - 161,659.23 85 - 2,071.89 986.83 1,083.33
626,597.08 - 160,745.29 86 - 2,061.60 976.55 1,083.33
630,379.08 - 159,819.22 87 - 2,051.31 966.28 1,083.33
634,182.56 - 158,880.91 88 - 2,041.02 956.00 1,083.33
638,007.65 - 157,930.27 89 - 2,030.73 945.72 1,083.33
641,854.46 - 156,967.23 90 - 2,020.44 935.44 1,083.33
645,723.12 - 155,991.70 91 - 2,010.16 925.16 1,083.33
649,613.74 - 155,003.57 92 - 1,999.87 914.88 1,083.33
653,526.44 - 154,002.77 93 - 1,989.58 904.60 1,083.33
657,461.36 - 152,989.19 94 - 1,979.29 894.32 1,083.33
661,418.60 - 151,962.76 95 - 1,969.00 884.04 1,083.33
665,398.29 - 150,923.37 96 - 1,958.72 873.76 1,083.33
669,400.56 - 149,870.93 97 - 1,948.43 863.48 1,083.33
673,425.53 - 148,805.36 98 - 1,938.14 853.20 1,083.33
677,473.32 - 147,726.56 99 - 1,927.85 842.92 1,083.33
681,544.06 - 146,634.42 100 - 1,917.56 832.64 1,083.33
685,637.88 - 145,528.87 101 - 1,907.28 822.36 1,083.33
689,754.90 - 144,409.80 102 - 1,896.99 812.08 1,083.33
693,895.25 - 143,277.12 103 - 1,886.70 801.80 1,083.33
698,059.06 - 142,130.72 104 - 1,876.41 791.52 1,083.33
702,246.46 - 140,970.52 105 - 1,866.12 781.24 1,083.33
706,457.57 - 139,796.42 106 - 1,855.84 770.96 1,083.33
710,692.53 - 138,608.31 107 - 1,845.55 760.68 1,083.33
714,951.47 - 137,406.09 108 - 1,835.26 750.41 1,083.33
719,234.51 - 136,189.68 109 - 1,824.97 740.13 1,083.33
723,541.81 - 134,958.96 110 - 1,814.68 729.85 1,083.33
727,873.47 - 133,713.85 111 - 1,804.40 719.57 1,083.33
732,229.65 - 132,454.22 112 - 1,794.11 709.29 1,083.33
736,610.47 - 131,179.99 113 - 1,783.82 699.01 1,083.33
741,016.06 - 129,891.05 114 - 1,773.53 688.73 1,083.33
745,446.58 - 128,587.30 115 - 1,763.24 678.45 1,083.33
749,902.14 - 127,268.63 116 - 1,752.96 668.17 1,083.33
754,382.90 - 125,934.94 117 - 1,742.67 657.89 1,083.33
758,888.98 - 124,586.12 118 - 1,732.38 647.61 1,083.33
763,420.53 - 123,222.07 119 - 1,722.09 637.33 1,083.33
767,977.69 - 121,842.68 120 - 1,711.80 627.05 1,083.33
772,560.59 - 120,447.85 121 - 1,701.52 616.77 1,083.33
777,169.39 - 119,037.46 122 - 1,691.23 606.49 1,083.33
781,804.21 - 117,611.41 123 - 1,680.94 596.21 1,083.33
786,465.20 - 116,169.59 124 - 1,670.65 585.93 1,083.33
 791,152.52 - 114,711.89 125 - 1,660.36 575.65 1,083.33
795,866.29 - 113,238.20 126 - 1,650.07 565.37 1,083.33
800,606.67 - 111,748.40 127 - 1,639.79 555.09 1,083.33
805,373.80 - 110,242.39 128 - 1,629.50 544.81 1,083.33
810,167.83 - 108,720.05 129 - 1,619.21 534.54 1,083.33
814,988.91 - 107,181.28 130 - 1,608.92 524.26 1,083.33
819,837.18 - 105,625.95 131 - 1,598.63 513.98 1,083.33
824,712.79 - 104,053.95 132 - 1,588.35 503.70 1,083.33
829,615.90 - 102,465.17 133 - 1,578.06 493.42 1,083.33
834,546.65 - 100,859.48 134 - 1,567.77 483.14 1,083.33
839,505.20 - 99,236.79 135 - 1,557.48 472.86 1,083.33
844,491.70 - 97,596.96 136 - 1,547.19 462.58 1,083.33
849,506.29 - 95,939.87 137 - 1,536.91 452.30 1,083.33
854,549.15 - 94,265.42 138 - 1,526.62 442.02 1,083.33
859,620.41 - 92,573.48 139 - 1,516.33 431.74 1,083.33
864,720.23 - 90,863.93 140 - 1,506.04 421.46 1,083.33
869,848.78 - 89,136.65 141 - 1,495.75 411.18 1,083.33
875,006.21 - 87,391.52 142 - 1,485.47 400.90 1,083.33
880,192.68 - 85,628.42 143 - 1,475.18 390.62 1,083.33
885,408.34 - 83,847.21 144 - 1,464.89 380.34 1,083.33
890,653.36 - 82,047.79 145 - 1,454.60 370.06 1,083.33
895,927.89 - 80,230.02 146 - 1,444.31 359.78 1,083.33
901,232.11 - 78,393.78 147 - 1,434.03 349.50 1,083.33
906,566.16 - 76,538.94 148 - 1,423.74 339.22 1,083.33
911,930.22 - 74,665.38 149 - 1,413.45 328.94 1,083.33
917,324.45 - 72,772.97 150 - 1,403.16 318.67 1,083.33
922,749.01 - 70,861.58 151 - 1,392.87 308.39 1,083.33
928,204.07 - 68,931.07 152 - 1,382.59 298.11 1,083.33
933,689.80 - 66,981.34 153 - 1,372.30 287.83 1,083.33
939,206.36 - 65,012.23 154 - 1,362.01 277.55 1,083.33
944,753.93 - 63,023.62 155 - 1,351.72 267.27 1,083.33
950,332.67 - 61,015.38 156 - 1,341.43 256.99 1,083.33
955,942.75 - 58,987.37 157 - 1,331.15 246.71 1,083.33
961,584.34 - 56,939.46 158 - 1,320.86 236.43 1,083.33
967,257.62 - 54,871.52 159 - 1,310.57 226.15 1,083.33
972,962.77 - 52,783.41 160 - 1,300.28 215.87 1,083.33
978,699.94 - 50,675.00 161 - 1,289.99 205.59 1,083.33
984,469.33 - 48,546.14 162 - 1,279.71 195.31 1,083.33
990,271.10 - 46,396.70 163 - 1,269.42 185.03 1,083.33
996,105.44 - 44,226.54 164 - 1,259.13 174.75 1,083.33
1,001,972.52 - 42,035.52 165 - 1,248.84 164.47 1,083.33
1,007,872.51 - 39,823.50 166 - 1,238.55 154.19 1,083.33
1,013,805.61 - 37,590.34 167 - 1,228.26 143.91 1,083.33
1,019,771.98 - 35,335.90 168 - 1,217.98 133.63 1,083.33
1,025,771.82 - 33,060.04 169 - 1,207.69 123.35 1,083.33
1,031,805.31 - 30,762.60 170 - 1,197.40 113.07 1,083.33
1,037,872.62 - 28,443.46 171 - 1,187.11 102.80 1,083.33
1,043,973.94 - 26,102.45 172 - 1,176.82 92.52 1,083.33
1,050,109.47 - 23,739.44 173 - 1,166.54 82.24 1,083.33
1,056,279.38 - 21,354.27 174 - 1,156.25 71.96 1,083.33
1,062,483.87 - 18,946.80 175 - 1,145.96 61.68 1,083.33
1,068,723.12 - 16,516.89 176 - 1,135.67 51.40 1,083.33
1,074,997.32 - 14,064.37 177 - 1,125.38 41.12 1,083.33
1,081,306.67 - 11,589.11 178 - 1,115.10 30.84 1,083.33
1,087,651.35 - 9,090.94 179 - 1,104.81 20.56 1,083.33
1,109,031.57 12,142.78 180 - 10.28 1,083.33
1,115,526.42 18,490.78 181 - - 0.00 1,083.33
1,122,057.62 24,874.76 182 - - 10.28 1,083.33
1,128,625.34 31,294.90 183 - - 20.56 1,083.33
1,135,229.79 37,751.42 184 - - 30.84 1,083.33
1,141,871.18 44,244.49 185 - - 41.12 1,083.33
1,148,549.70 50,774.34 186 - - 51.40 1,083.33
1,155,265.55 57,341.15 187 - - 61.68 1,083.33
1,162,018.94 63,945.13 188 - - 71.96 1,083.33
1,168,810.07 70,586.49 189 - - 82.24 1,083.33
1,175,639.16 77,265.43 190 - - 92.52 1,083.33
1,182,506.39 83,982.15 191 - - 102.80 1,083.33
1,189,412.00 90,736.87 192 - - 113.07 1,083.33
1,196,356.17 97,529.78 193 - - 123.35 1,083.33
1,203,339.13 104,361.11 194 - - 133.63 1,083.33
1,210,361.08 111,231.06 195 - - 143.91 1,083.33
1,217,422.25 118,139.84 196 - - 154.19 1,083.33
1,224,522.83 125,087.66 197 - - 164.47 1,083.33
1,231,663.05 132,074.75 198 - - 174.75 1,083.33
1,238,843.12 139,101.31 199 - - 185.03 1,083.33
1,246,063.26 146,167.56 200 - - 195.31 1,083.33
1,253,323.68 153,273.72 201 - - 205.59 1,083.33
1,260,624.62 160,420.00 202 - - 215.87 1,083.33
1,267,966.28 167,606.63 203 - - 226.15 1,083.33
1,275,348.89 174,833.83 204 - - 236.43 1,083.33
1,282,772.67 182,101.81 205 - - 246.71 1,083.33
1,290,237.85 189,410.81 206 - - 256.99 1,083.33
1,297,744.66 196,761.05 207 - - 267.27 1,083.33
1,305,293.31 204,152.75 208 - - 277.55 1,083.33
1,312,884.04 211,586.14 209 - - 287.83 1,083.33
1,320,517.07 219,061.44 210 - - 298.11 1,083.33
1,328,192.64 226,578.90 211 - - 308.39 1,083.33
1,335,910.98 234,138.73 212 - - 318.67 1,083.33
1,343,672.32 241,741.17 213 - - 328.94 1,083.33
1,351,476.89 249,386.46 214 - - 339.22 1,083.33
1,359,324.94 257,074.82 215 - - 349.50 1,083.33
1,367,216.69 264,806.49 216 - - 359.78 1,083.33
1,375,152.38 272,581.72 217 - - 370.06 1,083.33
1,383,132.26 280,400.73 218 - - 380.34 1,083.33
1,391,156.56 288,263.77 219 - - 390.62 1,083.33
1,399,225.53 296,171.08 220 - - 400.90 1,083.33
1,407,339.41 304,122.90 221 - - 411.18 1,083.33
1,415,498.44 312,119.47 222 - - 421.46 1,083.33
1,423,702.87 320,161.04 223 - - 431.74 1,083.33
1,431,952.95 328,247.85 224 - - 442.02 1,083.33
1,440,248.92 336,380.16 225 - - 452.30 1,083.33
1,448,591.03 344,558.20 226 - - 462.58 1,083.33
1,456,979.54 352,782.24 227 - - 472.86 1,083.33
1,465,414.69 361,052.52 228 - - 483.14 1,083.33
1,473,896.75 369,369.29 229 - - 493.42 1,083.33
1,482,425.96 377,732.81 230 - - 503.70 1,083.33
1,491,002.59 386,143.33 231 - - 513.98 1,083.33
1,499,626.88 394,601.11 232 - - 524.26 1,083.33
1,508,299.10 403,106.41 233 - - 534.54 1,083.33
1,517,019.51 411,659.49 234 - - 544.81 1,083.33
1,525,788.38 420,260.61 235 - - 555.09 1,083.33
1,534,605.95 428,910.03 236 - - 565.37 1,083.33
1,543,472.51 437,608.01 237 - - 575.65 1,083.33
1,552,388.32 446,354.83 238 - - 585.93 1,083.33
1,561,353.63 455,150.74 239 - - 596.21 1,083.33
1,570,368.73 463,996.01 240 - - 606.49 1,083.33
1,579,433.88 472,890.92 241 - - 616.77 1,083.33
1,588,549.36 481,835.73 242 - - 627.05 1,083.33
1,597,715.43 490,830.72 243 - - 637.33 1,083.33
1,606,932.38 499,876.16 244 - - 647.61 1,083.33
1,616,200.48 508,972.33 245 - - 657.89 1,083.33
1,625,520.00 518,119.50 246 - - 668.17 1,083.33
1,634,891.23 527,317.95 247 - - 678.45 1,083.33
1,644,314.45 536,567.97 248 - - 688.73 1,083.33
1,653,789.94 545,869.82 249 - - 699.01 1,083.33
1,663,317.98 555,223.80 250 - - 709.29 1,083.33
1,672,898.86 564,630.19 251 - - 719.57 1,083.33
1,682,532.86 574,089.28 252 - - 729.85 1,083.33
1,692,220.28 583,601.35 253 - - 740.13 1,083.33
1,701,961.40 593,166.69 254 - - 750.41 1,083.33
1,711,756.52 602,785.59 255 - - 760.68 1,083.33
1,721,605.93 612,458.35 256 - - 770.96 1,083.33
1,731,509.92 622,185.25 257 - - 781.24 1,083.33
1,741,468.79 631,966.60 258 - - 791.52 1,083.33
1,751,482.84 641,802.68 259 - - 801.80 1,083.33
1,761,552.36 651,693.81 260 - - 812.08 1,083.33
1,771,677.66 661,640.27 261 - - 822.36 1,083.33
1,781,859.04 671,642.37 262 - - 832.64 1,083.33
1,792,096.81 681,700.41 263 - - 842.92 1,083.33
1,802,391.27 691,814.70 264 - - 853.20 1,083.33
1,812,742.72 701,985.55 265 - - 863.48 1,083.33
1,823,151.49 712,213.25 266 - - 873.76 1,083.33
1,833,617.87 722,498.13 267 - - 884.04 1,083.33
1,844,142.18 732,840.49 268 - - 894.32 1,083.33
1,854,724.73 743,240.64 269 - - 904.60 1,083.33
1,865,365.85 753,698.91 270 - - 914.88 1,083.33
1,876,065.84 764,215.61 271 - - 925.16 1,083.33
1,886,825.03 774,791.05 272 - - 935.44 1,083.33
1,897,643.74 785,425.55 273 - - 945.72 1,083.33
1,908,522.30 796,119.44 274 - - 956.00 1,083.33
1,919,461.01 806,873.04 275 - - 966.28 1,083.33
1,930,460.22 817,686.68 276 - - 976.55 1,083.33
1,941,520.25 828,560.68 277 - - 986.83 1,083.33
1,952,641.43 839,495.37 278 - - 997.11 1,083.33
1,963,824.08 850,491.08 279 - - 1,007.39 1,083.33
1,975,068.55 861,548.14 280 - - 1,017.67 1,083.33
1,986,375.17 872,666.89 281 - - 1,027.95 1,083.33
1,997,744.28 883,847.66 282 - - 1,038.23 1,083.33
2,009,176.21 895,090.79 283 - - 1,048.51 1,083.33
2,020,671.30 906,396.62 284 - - 1,058.79 1,083.33
2,032,229.90 917,765.49 285 - - 1,069.07 1,083.33
2,043,852.36 929,197.74 286 - - 1,079.35 1,083.33
2,055,539.00 940,693.72 287 - - 1,089.63 1,083.33
2,067,290.20 952,253.77 288 - - 1,099.91 1,083.33
2,079,106.28 963,878.25 289 - - 1,110.19 1,083.33
2,090,987.62 975,567.50 290 - - 1,120.47 1,083.33
2,102,934.55 987,321.87 291 - - 1,130.75 1,083.33
2,114,947.43 999,141.72 292 - - 1,141.03 1,083.33
2,127,026.63 1,011,027.41 293 - - 1,151.31 1,083.33
2,139,172.50 1,022,979.30 294 - - 1,161.59 1,083.33
2,151,385.39 1,034,997.73 295 - - 1,171.87 1,083.33
2,163,665.69 1,047,083.08 296 - - 1,182.15 1,083.33
2,176,013.74 1,059,235.71 297 - - 1,192.42 1,083.33
2,188,429.91 1,071,455.98 298 - - 1,202.70 1,083.33
2,200,914.59 1,083,744.26 299 - - 1,212.98 1,083.33
2,213,468.12 1,096,100.93 300 - - 1,223.26 1,083.33
2,226,090.90 1,108,526.34 301 - - 1,233.54 1,083.33
2,238,783.29 1,121,020.89 302 - - 1,243.82 1,083.33
2,251,545.67 1,133,584.93 303 - - 1,254.10 1,083.33
2,264,378.41 1,146,218.86 304 - - 1,264.38 1,083.33
2,277,281.91 1,158,923.04 305 - - 1,274.66 1,083.33
2,290,256.54 1,171,697.86 306 - - 1,284.94 1,083.33
2,303,302.68 1,184,543.71 307 - - 1,295.22 1,083.33
2,316,420.73 1,197,460.97 308 - - 1,305.50 1,083.33
2,329,611.07 1,210,450.03 309 - - 1,315.78 1,083.33
2,342,874.10 1,223,511.27 310 - - 1,326.06 1,083.33
2,356,210.20 1,236,645.09 311 - - 1,336.34 1,083.33
2,369,619.78 1,249,851.89 312 - - 1,346.62 1,083.33
2,383,103.22 1,263,132.05 313 - - 1,356.90 1,083.33
2,396,660.94 1,276,485.99 314 - - 1,367.18 1,083.33
2,410,293.33 1,289,914.09 315 - - 1,377.46 1,083.33
2,424,000.79 1,303,416.76 316 - - 1,387.74 1,083.33
2,437,783.73 1,316,994.41 317 - - 1,398.02 1,083.33
2,451,642.56 1,330,647.44 318 - - 1,408.30 1,083.33
2,465,577.69 1,344,376.27 319 - - 1,418.57 1,083.33
2,479,589.53 1,358,181.30 320 - - 1,428.85 1,083.33
2,493,678.50 1,372,062.94 321 - - 1,439.13 1,083.33
2,507,845.01 1,386,021.61 322 - - 1,449.41 1,083.33
2,522,089.48 1,400,057.74 323 - - 1,459.69 1,083.33
2,536,412.34 1,414,171.73 324 - - 1,469.97 1,083.33
2,550,814.01 1,428,364.02 325 - - 1,480.25 1,083.33
2,565,294.91 1,442,635.03 326 - - 1,490.53 1,083.33
2,579,855.47 1,456,985.18 327 - - 1,500.81 1,083.33
2,594,496.12 1,471,414.90 328 - - 1,511.09 1,083.33
2,609,217.30 1,485,924.63 329 - - 1,521.37 1,083.33
2,624,019.44 1,500,514.80 330 - - 1,531.65 1,083.33
2,638,902.98 1,515,185.84 331 - - 1,541.93 1,083.33
2,653,868.35 1,529,938.20 332 - - 1,552.21 1,083.33
2,668,916.01 1,544,772.31 333 - - 1,562.49 1,083.33
2,684,046.39 1,559,688.61 334 - - 1,572.77 1,083.33
2,699,259.94 1,574,687.56 335 - - 1,583.05 1,083.33
2,714,557.11 1,589,769.61 336 - - 1,593.33 1,083.33
2,729,938.35 1,604,935.19 337 - - 1,603.61 1,083.33
2,745,404.12 1,620,184.77 338 - - 1,613.89 1,083.33
2,760,954.87 1,635,518.80 339 - - 1,624.17 1,083.33
2,776,591.07 1,650,937.73 340 - - 1,634.44 1,083.33
2,792,313.16 1,666,442.03 341 - - 1,644.72 1,083.33
2,808,121.63 1,682,032.17 342 - - 1,655.00 1,083.33
2,824,016.93 1,697,708.59 343 - - 1,665.28 1,083.33
2,839,999.52 1,713,471.78 344 - - 1,675.56 1,083.33
2,856,069.90 1,729,322.20 345 - - 1,685.84 1,083.33
2,872,228.52 1,745,260.33 346 - - 1,696.12 1,083.33
2,888,475.86 1,761,286.64 347 - - 1,706.40 1,083.33
2,904,812.41 1,777,401.60 348 - - 1,716.68 1,083.33
2,921,238.64 1,793,605.70 349 - - 1,726.96 1,083.33
2,937,755.04 1,809,899.43 350 - - 1,737.24 1,083.33
2,954,362.09 1,826,283.26 351 - - 1,747.52 1,083.33
2,971,060.29 1,842,757.68 352 - - 1,757.80 1,083.33
2,987,850.13 1,859,323.18 353 - - 1,768.08 1,083.33
3,004,732.09 1,875,980.27 354 - - 1,778.36 1,083.33
3,021,706.69 1,892,729.43 355 - - 1,788.64 1,083.33
3,038,774.41 1,909,571.16 356 - - 1,798.92 1,083.33
3,055,935.76 1,926,505.96 357 - - 1,809.20 1,083.33
3,073,191.25 1,943,534.34 358 - - 1,819.48 1,083.33
3,090,541.38 1,960,656.80 359 - - 1,829.76 1,083.33
3,107,986.66 1,977,873.85 360 - - 1,840.04 1,083.33
 205,000.00
195,000.00
180.00
12.0% a.a. 0.949% a.m.
1.0% a.a. 0.083% a.m.

1,500.00
450.00

saldo devedor PGTO Entrada e Taxas Outras saídas Saldo Saídas Entradas Investindo alugueis
195,000.00 - 214,650.00 - 100.00 - 214,750.00 -
193,916.67 - 100.25 - 217,786.33 1,250.00 1,250.00
192,833.33 - 100.49 - 220,812.62 1,253.08 2,509.66
191,750.00 - 100.74 - 223,828.86 1,256.17 3,779.04
190,666.67 - 100.99 - 226,835.07 1,259.27 5,058.19
189,583.33 - 101.24 - 229,831.24 1,262.38 6,347.19
188,500.00 - 101.49 - 232,817.37 1,265.49 7,646.07
187,416.67 - 101.74 - 235,793.46 1,268.61 8,954.92
186,333.33 - 101.99 - 238,759.52 1,271.74 10,273.77
185,250.00 - 102.24 - 241,715.54 1,274.88 11,602.71
184,166.67 - 102.49 - 244,661.52 1,278.02 12,941.78
183,083.33 - 102.75 - 247,597.47 1,281.17 14,291.05
182,000.00 - 103.00 - 250,523.38 1,284.33 15,650.57
180,916.67 - 103.25 - 253,439.26 1,287.50 17,020.42
179,833.33 - 103.51 - 256,345.10 1,290.68 18,400.65
178,750.00 - 103.76 - 259,240.92 1,293.86 19,791.33
177,666.67 - 104.02 - 262,126.70 1,297.05 21,192.52
176,583.33 - 104.28 - 265,002.45 1,300.25 22,604.27
175,500.00 - 104.53 - 267,868.16 1,303.46 24,026.67
174,416.67 - 104.79 - 270,723.85 1,306.67 25,459.76
173,333.33 - 105.05 - 273,569.51 1,309.89 26,903.61
172,250.00 - 105.31 - 276,405.14 1,313.12 28,358.29
171,166.67 - 105.57 - 279,230.74 1,316.36 29,823.87
170,083.33 - 105.83 - 282,046.31 1,319.61 31,300.40
169,000.00 - 106.09 - 284,851.86 1,322.86 32,787.95
167,916.67 - 106.35 - 287,647.38 1,326.13 34,286.60
166,833.33 - 106.61 - 290,432.87 1,329.40 35,796.40
165,750.00 - 106.88 - 293,208.34 1,332.67 37,317.42
164,666.67 - 107.14 - 295,973.79 1,335.96 38,849.74
163,583.33 - 107.40 - 298,729.21 1,339.26 40,393.41
162,500.00 - 107.67 - 301,474.61 1,342.56 41,948.51
161,416.67 - 107.94 - 304,209.98 1,345.87 43,515.10
160,333.33 - 108.20 - 306,935.33 1,349.19 45,093.25
159,250.00 - 108.47 - 309,650.67 1,352.52 46,683.03
158,166.67 - 108.74 - 312,355.98 1,355.85 48,284.52
157,083.33 - 109.00 - 315,051.27 1,359.20 49,897.77
156,000.00 - 109.27 - 317,736.54 1,362.55 51,522.87
154,916.67 - 109.54 - 320,411.80 1,365.91 53,159.87
153,833.33 - 109.81 - 323,077.03 1,369.28 54,808.86
152,750.00 - 110.08 - 325,732.25 1,372.65 56,469.90
151,666.67 - 110.35 - 328,377.45 1,376.04 58,143.07
150,583.33 - 110.63 - 331,012.64 1,379.43 59,828.43
149,500.00 - 110.90 - 333,637.81 1,382.84 61,526.07
148,416.67 - 111.17 - 336,252.97 1,386.25 63,236.05
147,333.33 - 111.45 - 338,858.11 1,389.66 64,958.44
146,250.00 - 111.72 - 341,453.24 1,393.09 66,693.32
145,166.67 - 112.00 - 344,038.36 1,396.53 68,440.77
144,083.33 - 112.27 - 346,613.46 1,399.97 70,200.86
143,000.00 - 112.55 - 349,178.55 1,403.42 71,973.66
141,916.67 - 112.83 - 351,733.64 1,406.89 73,759.25
140,833.33 - 113.11 - 354,278.71 1,410.36 75,557.70
139,750.00 - 113.39 - 356,813.78 1,413.83 77,369.10
138,666.67 - 113.67 - 359,338.83 1,417.32 79,193.51
137,583.33 - 113.95 - 361,853.88 1,420.82 81,031.02
136,500.00 - 114.23 - 364,358.92 1,424.32 82,881.70
135,416.67 - 114.51 - 366,853.96 1,427.83 84,745.63
134,333.33 - 114.79 - 369,338.99 1,431.35 86,622.89
133,250.00 - 115.07 - 371,814.01 1,434.88 88,513.56
132,166.67 - 115.36 - 374,279.03 1,438.42 90,417.71
131,083.33 - 115.64 - 376,734.05 1,441.97 92,335.44
130,000.00 - 115.93 - 379,179.06 1,445.53 94,266.80
128,916.67 - 116.21 - 381,614.07 1,449.09 96,211.90
127,833.33 - 116.50 - 384,039.08 1,452.67 98,170.80
126,750.00 - 116.79 - 386,454.09 1,456.25 100,143.60
125,666.67 - 117.08 - 388,859.10 1,459.84 102,130.36
124,583.33 - 117.36 - 391,254.11 1,463.44 104,131.18
123,500.00 - 117.65 - 393,639.12 1,467.05 106,146.14
122,416.67 - 117.94 - 396,014.14 1,470.67 108,175.32
121,333.33 - 118.23 - 398,379.15 1,474.30 110,218.80
120,250.00 - 118.53 - 400,734.17 1,477.93 112,276.67
119,166.67 - 118.82 - 403,079.20 1,481.58 114,349.01
118,083.33 - 119.11 - 405,414.23 1,485.23 116,435.91
117,000.00 - 119.41 - 407,739.26 1,488.89 118,537.45
115,916.67 - 119.70 - 410,054.30 1,492.57 120,653.73
114,833.33 - 119.99 - 412,359.35 1,496.25 122,784.82
113,750.00 - 120.29 - 414,654.41 1,499.94 124,930.81
112,666.67 - 120.59 - 416,939.47 1,503.64 127,091.79
111,583.33 - 120.88 - 419,214.55 1,507.34 129,267.85
110,500.00 - 121.18 - 421,479.63 1,511.06 131,459.08
109,416.67 - 121.48 - 423,734.73 1,514.79 133,665.57
108,333.33 - 121.78 - 425,979.84 1,518.52 135,887.40
107,250.00 - 122.08 - 428,214.95 1,522.27 138,124.67
106,166.67 - 122.38 - 430,440.09 1,526.02 140,377.46
105,083.33 - 122.68 - 432,655.23 1,529.79 142,645.87
104,000.00 - 122.99 - 434,860.39 1,533.56 144,929.99
102,916.67 - 123.29 - 437,055.57 1,537.34 147,229.91
101,833.33 - 123.59 - 439,240.76 1,541.13 149,545.72
100,750.00 - 123.90 - 441,415.97 1,544.93 151,877.52
99,666.67 - 124.21 - 443,581.20 1,548.74 154,225.40
98,583.33 - 124.51 - 445,736.44 1,552.56 156,589.45
97,500.00 - 124.82 - 447,881.70 1,556.39 158,969.77
96,416.67 - 125.13 - 450,016.99 1,560.23 161,366.45
95,333.33 - 125.43 - 452,142.29 1,564.08 163,779.59
94,250.00 - 125.74 - 454,257.62 1,567.94 166,209.29
93,166.67 - 126.05 - 456,362.96 1,571.80 168,655.64
92,083.33 - 126.37 - 458,458.33 1,575.68 171,118.73
91,000.00 - 126.68 - 460,543.73 1,579.57 173,598.67
89,916.67 - 126.99 - 462,619.14 1,583.46 176,095.56
88,833.33 - 127.30 - 464,684.59 1,587.37 178,609.49
87,750.00 - 127.62 - 466,740.06 1,591.28 181,140.56
86,666.67 - 127.93 - 468,785.55 1,595.21 183,688.87
85,583.33 - 128.25 - 470,821.07 1,599.14 186,254.53
84,500.00 - 128.56 - 472,846.63 1,603.09 188,837.63
83,416.67 - 128.88 - 474,862.21 1,607.04 191,438.27
82,333.33 - 129.20 - 476,867.82 1,611.00 194,056.57
81,250.00 - 129.52 - 478,863.46 1,614.98 196,692.61
80,166.67 - 129.84 - 480,849.13 1,618.96 199,346.50
79,083.33 - 130.16 - 482,824.83 1,622.95 202,018.35
78,000.00 - 130.48 - 484,790.57 1,626.95 204,708.27
76,916.67 - 130.80 - 486,746.34 1,630.97 207,416.35
75,833.33 - 131.12 - 488,692.15 1,634.99 210,142.70
74,750.00 - 131.45 - 490,627.99 1,639.02 212,887.42
73,666.67 - 131.77 - 492,553.86 1,643.06 215,650.64
72,583.33 - 132.09 - 494,469.78 1,647.12 218,432.44
71,500.00 - 132.42 - 496,375.73 1,651.18 221,232.94
70,416.67 - 132.75 - 498,271.72 1,655.25 224,052.25
69,333.33 - 133.07 - 500,157.75 1,659.33 226,890.48
68,250.00 - 133.40 - 502,033.82 1,663.42 229,747.73
67,166.67 - 133.73 - 503,899.93 1,667.53 232,624.12
66,083.33 - 134.06 - 505,756.08 1,671.64 235,519.76
65,000.00 - 134.39 - 507,602.28 1,675.76 238,434.76
63,916.67 - 134.72 - 509,438.52 1,679.90 241,369.22
62,833.33 - 135.06 - 511,264.80 1,684.04 244,323.27
61,750.00 - 135.39 - 513,081.12 1,688.19 247,297.02
60,666.67 - 135.72 - 514,887.50 1,692.36 250,290.57
59,583.33 - 136.06 - 516,683.92 1,696.53 253,304.06
58,500.00 - 136.39 - 518,470.39 1,700.71 256,337.58
57,416.67 - 136.73 - 520,246.90 1,704.91 259,391.26
56,333.33 - 137.07 - 522,013.47 1,709.11 262,465.20
55,250.00 - 137.40 - 523,770.08 1,713.33 265,559.54
54,166.67 - 137.74 - 525,516.75 1,717.55 268,674.39
53,083.33 - 138.08 - 527,253.47 1,721.79 271,809.86
52,000.00 - 138.42 - 528,980.24 1,726.04 274,966.08
50,916.67 - 138.76 - 530,697.06 1,730.29 278,143.16
49,833.33 - 139.11 - 532,403.94 1,734.56 281,341.22
48,750.00 - 139.45 - 534,100.87 1,738.84 284,560.39
47,666.67 - 139.79 - 535,787.86 1,743.13 287,800.79
46,583.33 - 140.14 - 537,464.90 1,747.43 291,062.53
45,500.00 - 140.48 - 539,132.00 1,751.73 294,345.75
44,416.67 - 140.83 - 540,789.17 1,756.05 297,650.56
43,333.33 - 141.18 - 542,436.39 1,760.39 300,977.09
42,250.00 - 141.53 - 544,073.67 1,764.73 304,325.47
41,166.67 - 141.88 - 545,701.01 1,769.08 307,695.82
40,083.33 - 142.23 - 547,318.41 1,773.44 311,088.26
39,000.00 - 142.58 - 548,925.88 1,777.82 314,502.93
37,916.67 - 142.93 - 550,523.41 1,782.20 317,939.95
36,833.33 - 143.28 - 552,111.00 1,786.60 321,399.45
35,750.00 - 143.63 - 553,688.66 1,791.00 324,881.56
34,666.67 - 143.99 - 555,256.39 1,795.42 328,386.40
33,583.33 - 144.34 - 556,814.18 1,799.85 331,914.12
32,500.00 - 144.70 - 558,362.04 1,804.29 335,464.84
31,416.67 - 145.06 - 559,899.97 1,808.74 339,038.69
30,333.33 - 145.41 - 561,427.97 1,813.20 342,635.80
29,250.00 - 145.77 - 562,946.04 1,817.67 346,256.32
28,166.67 - 146.13 - 564,454.18 1,822.15 349,900.36
27,083.33 - 146.49 - 565,952.39 1,826.65 353,568.08
26,000.00 - 146.85 - 567,440.68 1,831.15 357,259.60
24,916.67 - 147.22 - 568,919.04 1,835.67 360,975.05
23,833.33 - 147.58 - 570,387.48 1,840.19 364,714.59
22,750.00 - 147.94 - 571,845.99 1,844.73 368,478.34
21,666.67 - 148.31 - 573,294.58 1,849.28 372,266.44
20,583.33 - 148.67 - 574,733.24 1,853.84 376,079.04
19,500.00 - 149.04 - 576,161.99 1,858.42 379,916.26
18,416.67 - 149.41 - 577,580.81 1,863.00 383,778.27
17,333.33 - 149.78 - 578,989.72 1,867.59 387,665.18
16,250.00 - 150.15 - 580,388.70 1,872.20 391,577.16
15,166.67 - 150.52 - 581,777.77 1,876.82 395,514.33
14,083.33 - 150.89 - 583,156.92 1,881.45 399,476.86
13,000.00 - 151.26 - 584,526.16 1,886.09 403,464.87
11,916.67 - 151.63 - 585,885.48 1,890.74 407,478.51
10,833.33 - 152.01 - 587,234.89 1,895.40 411,517.94
9,750.00 - 152.38 - 588,574.38 1,900.07 415,583.30
 8,666.67 - 152.76 - 589,903.96 1,904.76 419,674.73
7,583.33 - 153.13 - 591,223.63 1,909.46 423,792.39
6,500.00 - 153.51 - 592,533.39 1,914.17 427,936.42
5,416.67 - 153.89 - 593,833.24 1,918.89 432,106.98
4,333.33 - 154.27 - 595,123.18 1,923.62 436,304.22
3,250.00 - 154.65 - 596,403.21 1,928.37 440,528.28
2,166.67 - 155.03 - 597,673.34 1,933.12 444,779.33
1,083.33 - 155.41 - 598,933.56 1,937.89 449,057.51
- 0.00 - 155.80 - 599,089.36 1,942.67 453,362.98
- 1,083.33 - 156.18 - 599,245.54 1,947.46 457,695.90
- 2,166.67 - 156.57 - 599,402.11 1,952.26 462,056.42
- 3,250.00 - 156.95 - 599,559.06 1,957.08 466,444.69
- 4,333.33 - 157.34 - 599,716.40 1,961.90 470,860.89
- 5,416.67 - 157.73 - 599,874.13 1,966.74 475,305.15
- 6,500.00 - 158.12 - 600,032.24 1,971.59 479,777.66
- 7,583.33 - 158.51 - 600,190.75 1,976.46 484,278.56
- 8,666.67 - 158.90 - 600,349.65 1,981.33 488,808.01
- 9,750.00 - 159.29 - 600,508.94 1,986.22 493,366.19
- 10,833.33 - 159.68 - 600,668.62 1,991.11 497,953.24
- 11,916.67 - 160.08 - 600,828.69 1,996.03 502,569.35
- 13,000.00 - 160.47 - 600,989.16 2,000.95 507,214.66
- 14,083.33 - 160.87 - 601,150.03 2,005.88 511,889.35
- 15,166.67 - 161.26 - 601,311.29 2,010.83 516,593.59
- 16,250.00 - 161.66 - 601,472.95 2,015.79 521,327.53
- 17,333.33 - 162.06 - 601,635.01 2,020.76 526,091.36
- 18,416.67 - 162.46 - 601,797.47 2,025.74 530,885.24
- 19,500.00 - 162.86 - 601,960.33 2,030.74 535,709.33
- 20,583.33 - 163.26 - 602,123.59 2,035.75 540,563.82
- 21,666.67 - 163.66 - 602,287.26 2,040.77 545,448.87
- 22,750.00 - 164.07 - 602,451.33 2,045.80 550,364.66
- 23,833.33 - 164.47 - 602,615.80 2,050.85 555,311.36
- 24,916.67 - 164.88 - 602,780.68 2,055.91 560,289.14
- 26,000.00 - 165.28 - 602,945.96 2,060.98 565,298.19
- 27,083.33 - 165.69 - 603,111.65 2,066.06 570,338.68
- 28,166.67 - 166.10 - 603,277.76 2,071.16 575,410.78
- 29,250.00 - 166.51 - 603,444.27 2,076.26 580,514.68
- 30,333.33 - 166.92 - 603,611.19 2,081.38 585,650.55
- 31,416.67 - 167.33 - 603,778.52 2,086.52 590,818.58
- 32,500.00 - 167.75 - 603,946.27 2,091.66 596,018.95
- 33,583.33 - 168.16 - 604,114.43 2,096.82 601,251.84
- 34,666.67 - 168.57 - 604,283.00 2,101.99 606,517.44
- 35,750.00 - 168.99 - 604,451.99 2,107.18 611,815.93
- 36,833.33 - 169.41 - 604,621.40 2,112.37 617,147.49
- 37,916.67 - 169.82 - 604,791.22 2,117.58 622,512.31
- 39,000.00 - 170.24 - 604,961.46 2,122.81 627,910.59
- 40,083.33 - 170.66 - 605,132.13 2,128.04 633,342.50
- 41,166.67 - 171.08 - 605,303.21 2,133.29 638,808.25
- 42,250.00 - 171.51 - 605,474.72 2,138.55 644,308.01
- 43,333.33 - 171.93 - 605,646.65 2,143.83 649,841.99
- 44,416.67 - 172.35 - 605,819.00 2,149.11 655,410.37
- 45,500.00 - 172.78 - 605,991.78 2,154.41 661,013.35
- 46,583.33 - 173.20 - 606,164.98 2,159.73 666,651.13
- 47,666.67 - 173.63 - 606,338.61 2,165.05 672,323.90
- 48,750.00 - 174.06 - 606,512.67 2,170.39 678,031.85
- 49,833.33 - 174.49 - 606,687.16 2,175.74 683,775.19
- 50,916.67 - 174.92 - 606,862.08 2,181.11 689,554.12
- 52,000.00 - 175.35 - 607,037.43 2,186.49 695,368.83
- 53,083.33 - 175.78 - 607,213.21 2,191.88 701,219.53
- 54,166.67 - 176.22 - 607,389.43 2,197.29 707,106.43
- 55,250.00 - 176.65 - 607,566.08 2,202.71 713,029.71
- 56,333.33 - 177.09 - 607,743.17 2,208.14 718,989.59
- 57,416.67 - 177.52 - 607,920.69 2,213.59 724,986.28
- 58,500.00 - 177.96 - 608,098.65 2,219.05 731,019.99
- 59,583.33 - 178.40 - 608,277.05 2,224.52 737,090.91
- 60,666.67 - 178.84 - 608,455.89 2,230.00 743,199.26
- 61,750.00 - 179.28 - 608,635.18 2,235.50 749,345.25
- 62,833.33 - 179.72 - 608,814.90 2,241.02 755,529.09
- 63,916.67 - 180.17 - 608,995.07 2,246.54 761,751.00
- 65,000.00 - 180.61 - 609,175.68 2,252.08 768,011.18
- 66,083.33 - 181.06 - 609,356.73 2,257.64 774,309.86
- 67,166.67 - 181.50 - 609,538.24 2,263.21 780,647.25
- 68,250.00 - 181.95 - 609,720.19 2,268.79 787,023.57
- 69,333.33 - 182.40 - 609,902.59 2,274.38 793,439.03
- 70,416.67 - 182.85 - 610,085.44 2,279.99 799,893.86
- 71,500.00 - 183.30 - 610,268.74 2,285.62 806,388.27
- 72,583.33 - 183.75 - 610,452.49 2,291.25 812,922.49
- 73,666.67 - 184.21 - 610,636.70 2,296.90 819,496.75
- 74,750.00 - 184.66 - 610,821.35 2,302.57 826,111.26
- 75,833.33 - 185.12 - 611,006.47 2,308.25 832,766.25
- 76,916.67 - 185.57 - 611,192.04 2,313.94 839,461.95
- 78,000.00 - 186.03 - 611,378.07 2,319.65 846,198.59
- 79,083.33 - 186.49 - 611,564.56 2,325.37 852,976.40
- 80,166.67 - 186.95 - 611,751.51 2,331.10 859,795.60
- 81,250.00 - 187.41 - 611,938.92 2,336.85 866,656.44
- 82,333.33 - 187.87 - 612,126.79 2,342.62 873,559.13
- 83,416.67 - 188.33 - 612,315.12 2,348.39 880,503.93
- 84,500.00 - 188.80 - 612,503.92 2,354.18 887,491.05
- 85,583.33 - 189.26 - 612,693.19 2,359.99 894,520.75
- 86,666.67 - 189.73 - 612,882.92 2,365.81 901,593.26
- 87,750.00 - 190.20 - 613,073.12 2,371.65 908,708.81
- 88,833.33 - 190.67 - 613,263.79 2,377.50 915,867.65
- 89,916.67 - 191.14 - 613,454.93 2,383.36 923,070.03
- 91,000.00 - 191.61 - 613,646.54 2,389.24 930,316.18
- 92,083.33 - 192.08 - 613,838.62 2,395.13 937,606.35
- 93,166.67 - 192.56 - 614,031.18 2,401.04 944,940.78
- 94,250.00 - 193.03 - 614,224.21 2,406.96 952,319.73
- 95,333.33 - 193.51 - 614,417.72 2,412.89 959,743.44
- 96,416.67 - 193.98 - 614,611.70 2,418.84 967,212.16
- 97,500.00 - 194.46 - 614,806.16 2,424.81 974,726.14
- 98,583.33 - 194.94 - 615,001.11 2,430.79 982,285.65
- 99,666.67 - 195.42 - 615,196.53 2,436.79 989,890.92
- 100,750.00 - 195.91 - 615,392.44 2,442.80 997,542.22
- 101,833.33 - 196.39 - 615,588.82 2,448.82 1,005,239.80
- 102,916.67 - 196.87 - 615,785.70 2,454.86 1,012,983.92
- 104,000.00 - 197.36 - 615,983.06 2,460.91 1,020,774.85
- 105,083.33 - 197.85 - 616,180.90 2,466.98 1,028,612.84
- 106,166.67 - 198.33 - 616,379.23 2,473.07 1,036,498.15
- 107,250.00 - 198.82 - 616,578.06 2,479.17 1,044,431.05
- 108,333.33 - 199.31 - 616,777.37 2,485.28 1,052,411.81
- 109,416.67 - 199.80 - 616,977.17 2,491.41 1,060,440.69
- 110,500.00 - 200.30 - 617,177.47 2,497.55 1,068,517.96
- 111,583.33 - 200.79 - 617,378.26 2,503.71 1,076,643.89
- 112,666.67 - 201.29 - 617,579.55 2,509.89 1,084,818.75
- 113,750.00 - 201.78 - 617,781.33 2,516.08 1,093,042.81
- 114,833.33 - 202.28 - 617,983.61 2,522.28 1,101,316.36
- 115,916.67 - 202.78 - 618,186.39 2,528.51 1,109,639.65
- 117,000.00 - 203.28 - 618,389.67 2,534.74 1,118,012.98
- 118,083.33 - 203.78 - 618,593.45 2,540.99 1,126,436.61
- 119,166.67 - 204.28 - 618,797.74 2,547.26 1,134,910.84
- 120,250.00 - 204.79 - 619,002.52 2,553.54 1,143,435.93
- 121,333.33 - 205.29 - 619,207.81 2,559.84 1,152,012.18
- 122,416.67 - 205.80 - 619,413.61 2,566.15 1,160,639.87
- 123,500.00 - 206.31 - 619,619.92 2,572.48 1,169,319.28
- 124,583.33 - 206.81 - 619,826.73 2,578.83 1,178,050.71
- 125,666.67 - 207.32 - 620,034.06 2,585.19 1,186,834.44
- 126,750.00 - 207.84 - 620,241.90 2,591.56 1,195,670.76
- 127,833.33 - 208.35 - 620,450.24 2,597.95 1,204,559.97
- 128,916.67 - 208.86 - 620,659.11 2,604.36 1,213,502.36
- 130,000.00 - 209.38 - 620,868.48 2,610.78 1,222,498.22
- 131,083.33 - 209.89 - 621,078.38 2,617.22 1,231,547.85
- 132,166.67 - 210.41 - 621,288.79 2,623.68 1,240,651.56
- 133,250.00 - 210.93 - 621,499.72 2,630.15 1,249,809.63
- 134,333.33 - 211.45 - 621,711.17 2,636.63 1,259,022.38
- 135,416.67 - 211.97 - 621,923.14 2,643.14 1,268,290.11
- 136,500.00 - 212.50 - 622,135.64 2,649.66 1,277,613.12
- 137,583.33 - 213.02 - 622,348.66 2,656.19 1,286,991.72
- 138,666.67 - 213.54 - 622,562.20 2,662.74 1,296,426.22
- 139,750.00 - 214.07 - 622,776.28 2,669.31 1,305,916.93
- 140,833.33 - 214.60 - 622,990.87 2,675.89 1,315,464.16
- 141,916.67 - 215.13 - 623,206.00 2,682.49 1,325,068.22
- 143,000.00 - 215.66 - 623,421.66 2,689.11 1,334,729.43
- 144,083.33 - 216.19 - 623,637.85 2,695.74 1,344,448.11
- 145,166.67 - 216.72 - 623,854.58 2,702.39 1,354,224.57
- 146,250.00 - 217.26 - 624,071.84 2,709.05 1,364,059.14
- 147,333.33 - 217.79 - 624,289.63 2,715.73 1,373,952.13
- 148,416.67 - 218.33 - 624,507.96 2,722.43 1,383,903.88
- 149,500.00 - 218.87 - 624,726.83 2,729.15 1,393,914.70
- 150,583.33 - 219.41 - 624,946.24 2,735.88 1,403,984.93
- 151,666.67 - 219.95 - 625,166.19 2,742.62 1,414,114.90
- 152,750.00 - 220.49 - 625,386.69 2,749.39 1,424,304.93
- 153,833.33 - 221.04 - 625,607.72 2,756.17 1,434,555.35
- 154,916.67 - 221.58 - 625,829.31 2,762.97 1,444,866.51
- 156,000.00 - 222.13 - 626,051.44 2,769.78 1,455,238.73
- 157,083.33 - 222.68 - 626,274.11 2,776.61 1,465,672.37
- 158,166.67 - 223.23 - 626,497.34 2,783.46 1,476,167.75
- 159,250.00 - 223.78 - 626,721.11 2,790.32 1,486,725.21
- 160,333.33 - 224.33 - 626,945.44 2,797.21 1,497,345.11
- 161,416.67 - 224.88 - 627,170.32 2,804.10 1,508,027.79
- 162,500.00 - 225.44 - 627,395.76 2,811.02 1,518,773.59
- 163,583.33 - 225.99 - 627,621.75 2,817.95 1,529,582.87
- 164,666.67 - 226.55 - 627,848.30 2,824.90 1,540,455.97
- 165,750.00 - 227.11 - 628,075.41 2,831.87 1,551,393.24
- 166,833.33 - 227.67 - 628,303.08 2,838.85 1,562,395.05
- 167,916.67 - 228.23 - 628,531.31 2,845.85 1,573,461.75
- 169,000.00 - 228.79 - 628,760.10 2,852.87 1,584,593.70
- 170,083.33 - 229.36 - 628,989.46 2,859.91 1,595,791.26
- 171,166.67 - 229.92 - 629,219.38 2,866.96 1,607,054.79
- 172,250.00 - 230.49 - 629,449.87 2,874.03 1,618,384.65
- 173,333.33 - 231.06 - 629,680.93 2,881.12 1,629,781.22
- 174,416.67 - 231.63 - 629,912.56 2,888.23 1,641,244.86
- 175,500.00 - 232.20 - 630,144.76 2,895.35 1,652,775.94
- 176,583.33 - 232.77 - 630,377.53 2,902.49 1,664,374.83
- 177,666.67 - 233.35 - 630,610.87 2,909.65 1,676,041.91
- 178,750.00 - 233.92 - 630,844.80 2,916.83 1,687,777.56
- 179,833.33 - 234.50 - 631,079.29 2,924.02 1,699,582.14
- 180,916.67 - 235.08 - 631,314.37 2,931.23 1,711,456.06
- 182,000.00 - 235.66 - 631,550.03 2,938.46 1,723,399.68
- 183,083.33 - 236.24 - 631,786.27 2,945.71 1,735,413.38
- 184,166.67 - 236.82 - 632,023.09 2,952.97 1,747,497.57
- 185,250.00 - 237.40 - 632,260.49 2,960.25 1,759,652.62
- 186,333.33 - 237.99 - 632,498.48 2,967.56 1,771,878.93
- 187,416.67 - 238.58 - 632,737.06 2,974.87 1,784,176.89
- 188,500.00 - 239.17 - 632,976.22 2,982.21 1,796,546.90
- 189,583.33 - 239.76 - 633,215.98 2,989.57 1,808,989.34
- 190,666.67 - 240.35 - 633,456.32 2,996.94 1,821,504.63
- 191,750.00 - 240.94 - 633,697.26 3,004.33 1,834,093.16
- 192,833.33 - 241.53 - 633,938.80 3,011.74 1,846,755.34
- 193,916.67 - 242.13 - 634,180.93 3,019.17 1,859,491.57
- 195,000.00 - 242.73 - 634,423.65 3,026.61 1,872,302.26
SALDO
- 214,750.00
- 216,536.33
- 218,302.96
- 220,049.82
- 221,776.88
- 223,484.05
- 225,171.30
- 226,838.55
- 228,485.74
- 230,112.83
- 231,719.74
- 233,306.42
- 234,872.80
- 236,418.83
- 237,944.45
- 239,449.58
- 240,934.18
- 242,398.17
- 243,841.50
- 245,264.09
- 246,665.90
- 248,046.85
- 249,406.87
- 250,745.92
- 252,063.91
- 253,360.78
- 254,636.47
- 255,890.92
- 257,124.05
- 258,335.80
- 259,526.10
- 260,694.89
- 261,842.09
- 262,967.63
- 264,071.46
- 265,153.50
- 266,213.68
- 267,251.92
- 268,268.17
- 269,262.35
- 270,234.38
- 271,184.20
- 272,111.74
- 273,016.92
- 273,899.67
- 274,759.92
- 275,597.58
- 276,412.60
- 277,204.90
- 277,974.39
- 278,721.01
- 279,444.68
- 280,145.32
- 280,822.86
- 281,477.22
- 282,108.33
- 282,716.09
- 283,300.45
- 283,861.32
- 284,398.61
- 284,912.26
- 285,402.17
- 285,868.28
- 286,310.49
- 286,728.74
- 287,122.93
- 287,492.98
- 287,838.82
- 288,160.36
- 288,457.51
- 288,730.19
- 288,978.32
- 289,201.81
- 289,400.58
- 289,574.54
- 289,723.60
- 289,847.68
- 289,946.69
- 290,020.55
- 290,069.16
- 290,092.43
- 290,090.29
- 290,062.63
- 290,009.36
- 289,930.40
- 289,825.66
- 289,695.04
- 289,538.45
- 289,355.80
- 289,146.99
- 288,911.93
- 288,650.53
- 288,362.70
- 288,048.33
- 287,707.33
- 287,339.60
- 286,945.05
- 286,523.58
- 286,075.10
- 285,599.50
- 285,096.68
- 284,566.55
- 284,009.00
- 283,423.93
- 282,811.25
- 282,170.85
- 281,502.63
- 280,806.48
- 280,082.30
- 279,330.00
- 278,549.45
- 277,740.56
- 276,903.23
- 276,037.34
- 275,142.79
- 274,219.47
- 273,267.27
- 272,286.09
- 271,275.81
- 270,236.32
- 269,167.52
- 268,069.29
- 266,941.53
- 265,784.11
- 264,596.92
- 263,379.86
- 262,132.81
- 260,855.65
- 259,548.26
- 258,210.54
- 256,842.36
- 255,443.60
- 254,014.16
- 252,553.90
- 251,062.71
- 249,540.48
- 247,987.07
- 246,402.37
- 244,786.26
- 243,138.61
- 241,459.29
- 239,748.20
- 238,005.19
- 236,230.15
- 234,422.95
- 232,583.46
- 230,711.55
- 228,807.10
- 226,869.98
- 224,900.06
- 222,897.20
- 220,861.28
- 218,792.17
- 216,689.72
- 214,553.82
- 212,384.31
- 210,181.08
- 207,943.99
- 205,672.89
- 203,367.65
- 201,028.13
- 198,654.21
- 196,245.72
- 193,802.54
- 191,324.53
- 188,811.54
- 186,263.44
- 183,680.07
- 181,061.29
- 178,406.97
- 175,716.95
- 172,991.08
- 170,229.23
- 167,431.24
- 164,596.97
- 161,726.26
- 158,818.96
- 155,874.93
- 152,894.01
- 149,876.05
- 145,726.38
- 141,549.64
- 137,345.69
- 133,114.37
- 128,855.51
- 124,568.97
- 120,254.59
- 115,912.19
- 111,541.63
- 107,142.75
- 102,715.37
- 98,259.35
- 93,774.50
- 89,260.68
- 84,717.71
- 80,145.42
- 75,543.65
- 70,912.24
- 66,251.00
- 61,559.77
- 56,838.39
- 52,086.67
- 47,304.44
- 42,491.53
- 37,647.77
- 32,772.98
- 27,866.98
- 22,929.59
- 17,960.63
- 12,959.94
- 7,927.31
- 2,862.58
2,234.44
7,363.94
12,526.09
17,721.09
22,949.12
28,210.38
33,505.04
 38,833.30
44,195.34
49,591.37
55,021.58
60,486.15
65,985.28
71,519.18
77,088.03
82,692.04
88,331.40
94,006.32
99,716.99
105,463.63
111,246.43
117,065.59
122,921.33
128,813.85
134,743.36
140,710.07
146,714.19
152,755.93
158,835.51
164,953.13
171,109.02
177,303.38
183,536.44
189,808.42
196,119.53
202,470.00
208,860.05
215,289.90
221,759.78
228,269.91
234,820.52
241,411.84
248,044.09
254,717.52
261,432.34
268,188.80
274,987.13
281,827.56
288,710.34
295,635.69
302,603.87
309,615.10
316,669.64
323,767.73
330,909.60
338,095.52
345,325.72
352,600.46
359,919.98
367,284.54
374,694.39
382,149.78
389,650.98
397,198.23
404,791.79
412,431.94
420,118.92
427,853.00
435,634.44
443,463.52
451,340.49
459,265.63
467,239.20
475,261.48
483,332.74
491,453.26
499,623.31
507,843.16
516,113.10
524,433.41
532,804.37
541,226.26
549,699.37
558,223.98
566,800.38
575,428.87
584,109.72
592,843.25
601,629.73
610,469.47
619,362.77
628,309.91
637,311.21
646,366.97
655,477.48
664,643.06
673,864.02
683,140.65
692,473.28
701,862.22
711,307.77
 720,810.25
730,369.99
739,987.30
749,662.50
759,395.92
769,187.87
779,038.69
788,948.70
798,918.24
808,947.63
819,037.20
829,187.30
839,398.26
849,670.41
860,004.10
870,399.67
880,857.46
891,377.83
901,961.11
912,607.66
923,317.83
934,091.97
944,930.44
955,833.60
966,801.80
977,835.41
988,934.78
1,000,100.29
1,011,332.30
1,022,631.18
1,033,997.30
1,045,431.04
1,056,932.76
1,068,502.85
1,080,141.69
1,091,849.65
1,103,627.12
1,115,474.48
1,127,392.13
1,139,380.45
1,151,439.84
1,163,570.67
1,175,773.37
1,188,048.31
1,200,395.90
1,212,816.54
1,225,310.64
1,237,878.61
OUTRAS ALTERNATIVAS NÃO ESTUDADAS NESSA PLANILHA
Construir com consórcio
Uso do FGTS para quitar dívida ou abater parcelas
Compra de Apartamento na Planta
Construir à vista
Devemos também considerar que há muitas estratégias de consórcio
Construir financiado
Aluguel para telefonia, é raro mas é possível
se até comprar, vai morar na casa dos pais ou vai alugar um lugar etc
Pode comprar um imóvel mais barato e fazer reformas com o Crédito
Caso alugue parte de sua casa, pode dividir o IPTU proporcionalmente com o Locatário