Bem-vindo à Planilha de Viabilidade Econômica do Sienge

Esse modelo de Planilha de Viabilidade Econômica permite inserir até 100 informações diferentes em cada uma das abas
(Investimentos, Receitas, Gastos e Depreciação). Na aba Indicadores você conseguirá ver, de maneira clara, o Fluxo de Ca
Viabilidade do seu projeto.

Acesse um dos botões do menu abaixo:

Como Utilizar Taxas Investimentos

Gastos Depreciação Indicadores

Caso você precise fazer algum tipo de edição, fique tranquilo, pois esse arquivo é desbloqueado e permite a a
empresa.

E não esqueça, se as planilhas não permitirem mais o desempenho desejado para sua empresa e você quiser
madura, sem retrabalho e que permita fácil acesso a informações gerenciais, você precisa de um ERP, um So
de Obras. Quem sabe não é a hora de conhecer o Sienge? Acesse: www.sienge.com.br .

Faça a gestão completa de sua obra com o Sienge, saiba mais em www.s
em cada uma das abas de Previsões Financeiras
ira clara, o Fluxo de Caixa e os principais Indicadores de Apareceu uma barra rosa no topo do arquivo dizendo que
a planilha não é segura?

Basta clicar em "Obter mais detalhes"

e posteriormente clicar no
botão “Editar mesmo assim”.

s Receitas

Sienge

queado e permite a adaptação para sua

mpresa e você quiser uma gestão mais

a de um ERP, um Software de Gestão

, saiba mais em www.sienge.com.br ou (48) 3027 8110.

 Menu Principal

Como Utilizar
Menu Principal

Em todas as abas da Planilha de Viabilidade Econômica, preencha apenas o

campos com fundo verde claro.
Todos as outras informações são geradas automaticamente.
a, preencha apenas os

omaticamente.
 Menu Principal

Taxas
Em todas as abas da Planilha d
PIS/COFINS/ISS campos
IR (Imposto de Renda) 4.0% Todos as outras inform
TMA 14.0%
CDI ano (Taxa de Desconto) 9.4% Últimos 12 meses (jan-17 a jan-18)
u Principal

abas da Planilha de Viabilidade Econômica, preencha apenas os

campos com fundo verde claro.
os as outras informações são geradas automaticamente.
 Menu Principal

DESCRIÇÃO DO INVESTIMENTO Total % Total Mês 1 Mês 2 Mês 3

Investimento Inicial R$ 500,000.00 100.0% R$ 500,000.00 - -
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
Menu Principal

Mês 4 Mês 5 Mês 6 Mês 7 Mês 8 Mês 9 Mês 10

- - - - - - -
Mês 11 Mês 12 Mês 13 Mês 14 Mês 15 Mês 16 Mês 17
- - - - - - -
Mês 18 Mês 19 Mês 20 Mês 21 Mês 22 Mês 23 Mês 24
- - - - - - -
Mês 25 Mês 26 Mês 27 Mês 28 Mês 29 Mês 30 Mês 31
- - - - - - -
Mês 32 Mês 33 Mês 34 Mês 35 Mês 36 Mês 37 Mês 38
- - - - - - -
Mês 39 Mês 40 Mês 41 Mês 42 Mês 43 Mês 44 Mês 45
- - - - - - -
Mês 46 Mês 47 Mês 48 Mês 49 Mês 50 Mês 51 Mês 52
- - - - - - -
Mês 53 Mês 54 Mês 55 Mês 56 Mês 57 Mês 58 Mês 59
- - - - - - -
Mês 60
-
 Menu Principal

DESCRIÇÃO DAS RECEITAS Total % Total Mês 1 Mês 2 Mês 3

T1-001
T1-002 R$ 450,000.00 1.6% R$ 90,000.00 R$ 4,285.71
T1-003
T1-004
T1-005
T1-006
T1-007 R$ 450,000.00 1.6% R$ 90,000.00 R$ 4,285.71
T1-008
T1-009 R$ 450,000.00 1.6% R$ 90,000.00 R$ 4,285.71
T1-010 R$ 450,000.00 1.6% R$ 90,000.00 R$ 4,285.71
T1-101 R$ 350,000.00 1.2% R$ 70,000.00 R$ 2,500.00
T1-102 R$ 350,000.00 1.2% R$ 70,000.00 R$ 2,500.00
T1-103 R$ 350,000.00 1.2% R$ 70,000.00 R$ 2,500.00
T1-104 R$ 350,000.00 1.2% R$ 70,000.00 R$ 2,500.00
T1-105 R$ 350,000.00 1.2% R$ 70,000.00 R$ 2,500.00
T1-106 R$ 350,000.00 1.2% R$ 70,000.00 R$ 2,500.00
T1-107
T1-108
T1-109
T1-110
T1-201
T1-202
T1-203
T1-204
T1-205 R$ 350,000.00 1.2% R$ 70,000.00 R$ 2,500.00
T1-206 R$ 350,000.00 1.2% R$ 70,000.00 R$ 2,500.00
T1-207 R$ 350,000.00 1.2% R$ 70,000.00 R$ 2,500.00
T1-208 R$ 350,000.00 1.2% R$ 70,000.00 R$ 2,500.00
T1-209 R$ 350,000.00 1.2% R$ 70,000.00 R$ 2,500.00
T1-210 R$ 350,000.00 1.2% R$ 70,000.00 R$ 2,500.00
T1-301
T1-302 R$ 400,000.00 1.4% R$ 80,000.00 R$ 2,857.14
T1-303 R$ 400,000.00 1.4% R$ 80,000.00 R$ 2,857.14
T1-304 R$ 400,000.00 1.4% R$ 80,000.00 R$ 2,857.14
T1-305 R$ 400,000.00 1.4% R$ 80,000.00 R$ 2,857.14
T1-306 R$ 400,000.00 1.4% R$ 80,000.00 R$ 2,857.14
T1-307 R$ 400,000.00 1.4% R$ 80,000.00 R$ 2,857.14
T1-308 R$ 400,000.00 1.4% R$ 80,000.00 R$ 2,857.14
T1-309 R$ 400,000.00 1.4% R$ 80,000.00 R$ 2,857.14
T1-310 R$ 400,000.00 1.4% R$ 80,000.00 R$ 2,857.14
T2-001
T2-002 R$ 440,000.00 1.6% R$ 88,000.00 R$ 4,190.48
T2-003
T2-004
T2-005 R$ 440,000.00 1.6% R$ 88,000.00 R$ 4,190.48
T2-006 R$ 440,000.00 1.6% R$ 88,000.00 R$ 4,190.48
T2-007 R$ 440,000.00 1.6% R$ 88,000.00 R$ 4,190.48
T2-008 R$ 440,000.00 1.6% R$ 88,000.00 R$ 4,190.48
T2-009 R$ 440,000.00 1.6% R$ 88,000.00 R$ 4,190.48
T2-010
T2-101 R$ 350,000.00 1.2% R$ 70,000.00
T2-102 R$ 350,000.00 1.2% R$ 70,000.00
T2-103 R$ 350,000.00 1.2% R$ 70,000.00
T2-104 R$ 350,000.00 1.2% R$ 70,000.00
T2-105 R$ 350,000.00 1.2% R$ 70,000.00
T2-106 R$ 350,000.00 1.2% R$ 70,000.00
T2-107 R$ 350,000.00 1.2% R$ 70,000.00
T2-108 R$ 350,000.00 1.2% R$ 70,000.00
T2-109 R$ 350,000.00 1.2% R$ 70,000.00
T2-110 R$ 350,000.00 1.2% R$ 70,000.00
T2-201
T2-202 R$ 350,000.00 1.2% R$ 70,000.00
T2-203 R$ 350,000.00 1.2% R$ 70,000.00
T2-204
T2-205
T2-206
T2-207
T2-208
T2-209
T2-210 R$ 350,000.00 1.2% R$ 70,000.00
T2-301 R$ 400,000.00 1.4% R$ 80,000.00
T2-302 R$ 400,000.00 1.4% R$ 80,000.00
T2-303 R$ 400,000.00 1.4% R$ 80,000.00
T2-304 R$ 400,000.00 1.4% R$ 80,000.00
T2-305 R$ 400,000.00 1.4% R$ 80,000.00
T2-306 R$ 400,000.00 1.4% R$ 80,000.00
T2-307 R$ 400,000.00 1.4% R$ 80,000.00
T2-308 R$ 400,000.00 1.4% R$ 80,000.00
T2-309 R$ 400,000.00 1.4% R$ 80,000.00
T2-310 R$ 400,000.00 1.4% R$ 80,000.00
T3-001 R$ 430,000.00 1.5% R$ 86,000.00 R$ 4,095.24
T3-002
T3-003 R$ 430,000.00 1.5% R$ 86,000.00 R$ 4,095.24
T3-004 R$ 430,000.00 1.5% R$ 86,000.00 R$ 4,095.24
T3-005 R$ 430,000.00 1.5% R$ 86,000.00 R$ 4,095.24
T3-006 R$ 430,000.00 1.5% R$ 86,000.00 R$ 4,095.24
T3-007
T3-008 R$ 430,000.00 1.5% R$ 86,000.00 R$ 4,095.24
T3-009 R$ 430,000.00 1.5% R$ 86,000.00 R$ 4,095.24
T3-010 R$ 430,000.00 1.5% R$ 86,000.00 R$ 4,095.24
T3-101 R$ 350,000.00 1.2% R$ 70,000.00
T3-102 R$ 350,000.00 1.2% R$ 70,000.00
T3-103 R$ 350,000.00 1.2% R$ 70,000.00
T3-104 R$ 350,000.00 1.2% R$ 70,000.00
T3-105 R$ 350,000.00 1.2% R$ 70,000.00
T3-106 R$ 350,000.00 1.2% R$ 70,000.00
T3-107 R$ 350,000.00 1.2% R$ 70,000.00
T3-108 R$ 350,000.00 1.2% R$ 70,000.00
T3-109 R$ 350,000.00 1.2% R$ 70,000.00
T3-110 R$ 350,000.00 1.2% R$ 70,000.00
T3-201 R$ 350,000.00 1.2% R$ 70,000.00
T3-202 R$ 350,000.00 1.2% R$ 70,000.00
T3-203 R$ 350,000.00 1.2% R$ 70,000.00
T3-204 R$ 350,000.00 1.2% R$ 70,000.00
T3-205 R$ 350,000.00 1.2% R$ 70,000.00
T3-206
T3-207
T3-208
T3-209 R$ 350,000.00 1.2% R$ 70,000.00
T3-210 R$ 350,000.00 1.2% R$ 70,000.00
T3-301
T3-302
T3-303
T3-304
T3-305
T3-306 R$ 400,000.00 1.4% R$ 80,000.00
T3-307 R$ 400,000.00 1.4% R$ 80,000.00
T3-308 R$ 400,000.00 1.4% R$ 80,000.00
T3-309 R$ 400,000.00 1.4% R$ 80,000.00
T3-310 R$ 400,000.00 1.4% R$ 80,000.00
Menu Principal

Mês 4 Mês 5 Mês 6 Mês 7 Mês 8 Mês 9 Mês 10

R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71

R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71

R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71

R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14

R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48

R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48
R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48
R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48
R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48
R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24

R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24

R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24
R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24
R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24

R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24

R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24
R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
 Mês 11 Mês 12 Mês 13 Mês 14 Mês 15 Mês 16 Mês 17

R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71

R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71

R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71

R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71
R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14

R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14

R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48

R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48
R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48
R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48
R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48
R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48

R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24

R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24

R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24
R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24
R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24

R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24

R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24
R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14

R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
 Mês 18 Mês 19 Mês 20 Mês 21 Mês 22 Mês 23 Mês 24

R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71

R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71

R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71

R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14

R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48

R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48
R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48
R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48
R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48
R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24

R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24

R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24
R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24
R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24

R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24

R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24
R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
 Mês 25 Mês 26 Mês 27 Mês 28 Mês 29 Mês 30 Mês 31

R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71

R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71

R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71

R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14

R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48

R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48
R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48
R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48
R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48
R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48

R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24

R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24

R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24
R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24
R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24

R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24

R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24
R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00
R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 11,250.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00

R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14

R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
R$ 12,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14
 Mês 32 Mês 33 Mês 34 Mês 35 Mês 36 Mês 37 Mês 38

R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71

R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71

R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71

R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00 R$ 2,500.00

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14 R$ 2,857.14

R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48

R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48
R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48
R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48
R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48
R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14
R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24

R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24

R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24
R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24
R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24

R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24

R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24
R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 2,500.00

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 2,857.14
 Mês 39 Mês 40 Mês 41 Mês 42 Mês 43 Mês 44 Mês 45

R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 45,000.00

R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 45,000.00

R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 45,000.00

R$ 4,285.71 R$ 4,285.71 R$ 4,285.71 R$ 21,160.71 R$ 4,285.71 R$ 4,285.71 R$ 45,000.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 140,000.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 140,000.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 140,000.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 140,000.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 140,000.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 140,000.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 140,000.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 140,000.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 140,000.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 140,000.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 140,000.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00 R$ 140,000.00

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 160,000.00

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 160,000.00
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 160,000.00
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 160,000.00
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 160,000.00
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 160,000.00
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 160,000.00
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 160,000.00
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14 R$ 160,000.00

R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 44,000.00

R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 44,000.00
R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 44,000.00
R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 44,000.00
R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 44,000.00
R$ 4,190.48 R$ 4,190.48 R$ 4,190.48 R$ 20,690.48 R$ 4,190.48 R$ 4,190.48 R$ 44,000.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 43,000.00

R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 43,000.00

R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 43,000.00
R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 43,000.00
R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 43,000.00

R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 43,000.00

R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 43,000.00
R$ 4,095.24 R$ 4,095.24 R$ 4,095.24 R$ 20,220.24 R$ 4,095.24 R$ 4,095.24 R$ 43,000.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00
R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00

R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 2,500.00 R$ 11,250.00

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14

R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 2,857.14 R$ 12,857.14
Mês 46 Mês 47 Mês 48 Mês 49 Mês 50 Mês 51 Mês 52
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00

R$ 140,000.00
R$ 140,000.00

R$ 140,000.00
R$ 160,000.00
R$ 160,000.00
R$ 160,000.00
R$ 160,000.00
R$ 160,000.00
R$ 160,000.00
R$ 160,000.00
R$ 160,000.00
R$ 160,000.00
R$ 160,000.00

R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00
R$ 140,000.00

R$ 140,000.00
R$ 140,000.00

R$ 160,000.00
R$ 160,000.00
R$ 160,000.00
R$ 160,000.00
R$ 160,000.00
Mês 53 Mês 54 Mês 55 Mês 56 Mês 57 Mês 58 Mês 59
Mês 60
 Menu Principa

DESCRIÇÃO DOS GASTOS Total % Total Mês 1 Mês 2 Mês 3

RPC R$ 26,000,000.00 100.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%
R$ - 0.0%

100.0%
Menu Principal

Mês 4 Mês 5 Mês 6 Mês 7 Mês 8 Mês 9

R$ 780,000.00 R$ 780,000.00 R$ 780,000.00 R$ 520,000.00 R$ 520,000.00 R$ 520,000.00
3.0% 3.0% 3.0% 2.0% 2.0% 2.0%
 Mês 10 Mês 11 Mês 12 Mês 13 Mês 14 Mês 15
R$ 520,000.00 R$ 520,000.00 R$ 520,000.00 R$ 520,000.00 R$ 520,000.00 R$ 520,000.00
2.0% 2.0% 2.0% 2.0% 2.0% 2.0%
 Mês 16 Mês 17 Mês 18 Mês 19 Mês 20 Mês 21
R$ 520,000.00 R$ 520,000.00 R$ 520,000.00 R$ 520,000.00 R$ 520,000.00 R$ 520,000.00
2.0% 2.0% 2.0% 2.0% 2.0% 2.0%
 Mês 22 Mês 23 Mês 24 Mês 25 Mês 26 Mês 27
R$ 520,000.00 R$ 520,000.00 R$ 520,000.00 R$ 520,000.00 R$ 520,000.00 R$ 520,000.00
2.0% 2.0% 2.0% 2.0% 2.0% 2.0%
 Mês 28 Mês 29 Mês 30 Mês 31 Mês 32 Mês 33
R$ 520,000.00 R$ 520,000.00 R$ 650,000.00 R$ 650,000.00 R$ 780,000.00 R$ 780,000.00
2.0% 2.0% 2.5% 2.5% 3.0% 3.0%
 Mês 34 Mês 35 Mês 36 Mês 37 Mês 38 Mês 39
R$ 780,000.00 R$ 780,000.00 R$ 780,000.00 R$ 780,000.00 R$ 780,000.00 R$ 780,000.00
3.0% 3.0% 3.0% 3.0% 3.0% 3.0%
 Mês 40 Mês 41 Mês 42 Mês 43 Mês 44 Mês 45
R$ 780,000.00 R$ 780,000.00 R$ 650,000.00 R$ 650,000.00 R$ 650,000.00 R$ 650,000.00
3.0% 3.0% 2.5% 2.5% 2.5% 2.5%
Mês 46 Mês 47 Mês 48 Mês 49 Mês 50 Mês 51 Mês 52
Mês 53 Mês 54 Mês 55 Mês 56 Mês 57 Mês 58 Mês 59
Mês 60
 Menu Principal

DESCRIÇÃO DAS DEPRECIAÇÕES Total % Total Mês 1 Mês 2 Mês 3

R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
R$ - #DIV/0!
Menu Principal

Mês 4 Mês 5 Mês 6 Mês 7 Mês 8 Mês 9 Mês 10

Mês 11 Mês 12 Mês 13 Mês 14 Mês 15 Mês 16 Mês 17
Mês 18 Mês 19 Mês 20 Mês 21 Mês 22 Mês 23 Mês 24
Mês 25 Mês 26 Mês 27 Mês 28 Mês 29 Mês 30 Mês 31
Mês 32 Mês 33 Mês 34 Mês 35 Mês 36 Mês 37 Mês 38
Mês 39 Mês 40 Mês 41 Mês 42 Mês 43 Mês 44 Mês 45
Mês 46 Mês 47 Mês 48 Mês 49 Mês 50 Mês 51 Mês 52
Mês 53 Mês 54 Mês 55 Mês 56 Mês 57 Mês 58 Mês 59
Mês 60
 DRE - Demonstrativo de Resultado do Exercício
FLUXO DE CAIXA INICIAL 1º Ano 2º Ano 3º Ano
Receita Bruta R$ 9,590,333.33 R$ 4,181,928.57 R$ 4,181,928.57
PIS/COFINS/ISS R$ - R$ - R$ -
Receita Líquida R$ 9,590,333.33 R$ 4,181,928.57 R$ 4,181,928.57
Gastos R$ 5,460,000.00 R$ 6,240,000.00 R$ 7,800,000.00
Investimentos R$ 500,000.00 R$ - R$ - R$ -
EBITDA R$ 4,130,333.33 -R$ 2,058,071.43 -R$ 3,618,071.43
Depreciação R$ - R$ - R$ -
IR (Imposto de Renda) R$ 383,613.33 R$ 167,277.14 R$ 167,277.14
Lucro Líquido -R$ 500,000.00 R$ 3,746,720.00 -R$ 2,225,348.57 -R$ 3,785,348.57
Lucro Livre Acumulado -R$ 500,000.00 R$ 3,746,720.00 R$ 1,521,371.43 -R$ 2,263,977.14

INDICADORES
VPL R$2,898,252.19 1
TIR 571% 1
ROI 121%

O investimento está com indicação positiva, mostrando ser interessante, pois o VPL é maior que 0 (Zero) e o TIR
 Menu Principal

4º Ano 5º Ano
R$ 14,225,809.52 R$ -
R$ - R$ -
R$ 14,225,809.52 R$ -
R$ 6,500,000.00 R$ -
R$ - R$ - Em todas as abas da Planilha de Viabilidade Econômica, pree
campos com fundo verde claro.
R$ 7,725,809.52 R$ - Todos as outras informações são geradas automatic
R$ - R$ -
R$ 569,032.38 R$ -
R$ 7,156,777.14 R$ -
R$ 4,892,800.00 R$ 4,892,800.00

ue 0 (Zero) e o TIR é maior que o TMA

abilidade Econômica, preencha apenas os
fundo verde claro.
es são geradas automaticamente.