Tabela Price - Simulação

5/7/2018 Tabela Price - Simulação - slidepdf.com

http://slidepdf.com/reader/full/tabela-price-simulacao 1/30

TABELA PRICE

Valor a ser Financiado R$ 80,000.00

Taxa de Financiamento 2.00% a.m.

Período de Financiamento 240 meses

Data Dívida Prestação Juros Amortização# 0 R$ 80,000.00

# 1 R$ 79,986.07 R$ 1,613.93 R$ 1,600.00 R$ 13.93

# 2 R$ 79,971.87 R$ 1,613.93 R$ 1,599.72 R$ 14.21

# 3 R$ 79,957.38 R$ 1,613.93 R$ 1,599.44 R$ 14.49

# 4 R$ 79,942.60 R$ 1,613.93 R$ 1,599.15 R$ 14.78

# 5 R$ 79,927.53 R$ 1,613.93 R$ 1,598.85 R$ 15.07

# 6 R$ 79,912.15 R$ 1,613.93 R$ 1,598.55 R$ 15.38

# 7 R$ 79,896.47 R$ 1,613.93 R$ 1,598.24 R$ 15.68

# 8 R$ 79,880.47 R$ 1,613.93 R$ 1,597.93 R$ 16.00# 9 R$ 79,864.15 R$ 1,613.93 R$ 1,597.61 R$ 16.32

# 10 R$ 79,847.51 R$ 1,613.93 R$ 1,597.28 R$ 16.64

# 11 R$ 79,830.53 R$ 1,613.93 R$ 1,596.95 R$ 16.98

# 12 R$ 79,813.22 R$ 1,613.93 R$ 1,596.61 R$ 17.32

# 13 R$ 79,795.55 R$ 1,613.93 R$ 1,596.26 R$ 17.66

# 14 R$ 79,777.54 R$ 1,613.93 R$ 1,595.91 R$ 18.02

# 15 R$ 79,759.16 R$ 1,613.93 R$ 1,595.55 R$ 18.38

# 16 R$ 79,740.42 R$ 1,613.93 R$ 1,595.18 R$ 18.74

# 17 R$ 79,721.30 R$ 1,613.93 R$ 1,594.81 R$ 19.12

# 18 R$ 79,701.80 R$ 1,613.93 R$ 1,594.43 R$ 19.50

# 19 R$ 79,681.91 R$ 1,613.93 R$ 1,594.04 R$ 19.89

# 20 R$ 79,661.62 R$ 1,613.93 R$ 1,593.64 R$ 20.29# 21 R$ 79,640.93 R$ 1,613.93 R$ 1,593.23 R$ 20.69

# 22 R$ 79,619.82 R$ 1,613.93 R$ 1,592.82 R$ 21.11

# 23 R$ 79,598.29 R$ 1,613.93 R$ 1,592.40 R$ 21.53

# 24 R$ 79,576.33 R$ 1,613.93 R$ 1,591.97 R$ 21.96

# 25 R$ 79,553.93 R$ 1,613.93 R$ 1,591.53 R$ 22.40

# 26 R$ 79,531.08 R$ 1,613.93 R$ 1,591.08 R$ 22.85

# 27 R$ 79,507.78 R$ 1,613.93 R$ 1,590.62 R$ 23.30

# 28 R$ 79,484.01 R$ 1,613.93 R$ 1,590.16 R$ 23.77

# 29 R$ 79,459.76 R$ 1,613.93 R$ 1,589.68 R$ 24.25

# 30 R$ 79,435.03 R$ 1,613.93 R$ 1,589.20 R$ 24.73

# 31 R$ 79,409.80 R$ 1,613.93 R$ 1,588.70 R$ 25.23

# 32 R$ 79,384.07 R$ 1,613.93 R$ 1,588.20 R$ 25.73# 33 R$ 79,357.83 R$ 1,613.93 R$ 1,587.68 R$ 26.25

# 34 R$ 79,331.06 R$ 1,613.93 R$ 1,587.16 R$ 26.77

# 35 R$ 79,303.75 R$ 1,613.93 R$ 1,586.62 R$ 27.31

# 36 R$ 79,275.90 R$ 1,613.93 R$ 1,586.08 R$ 27.85

# 37 R$ 79,247.49 R$ 1,613.93 R$ 1,585.52 R$ 28.41

# 38 R$ 79,218.51 R$ 1,613.93 R$ 1,584.95 R$ 28.98

# 39 R$ 79,188.96 R$ 1,613.93 R$ 1,584.37 R$ 29.56

# 40 R$ 79,158.81 R$ 1,613.93 R$ 1,583.78 R$ 30.15



TABELA PRICE




Data Dívida Prestação Juros Amortização# 41 R$ 79,128.06 R$ 1,613.93 R$ 1,583.18 R$ 30.75

# 42 R$ 79,096.70 R$ 1,613.93 R$ 1,582.56 R$ 31.37

# 43 R$ 79,064.70 R$ 1,613.93 R$ 1,581.93 R$ 31.99

# 44 R$ 79,032.07 R$ 1,613.93 R$ 1,581.29 R$ 32.63

# 45 R$ 78,998.78 R$ 1,613.93 R$ 1,580.64 R$ 33.29

# 46 R$ 78,964.83 R$ 1,613.93 R$ 1,579.98 R$ 33.95

# 47 R$ 78,930.20 R$ 1,613.93 R$ 1,579.30 R$ 34.63

# 48 R$ 78,894.88 R$ 1,613.93 R$ 1,578.60 R$ 35.32

# 49 R$ 78,858.85 R$ 1,613.93 R$ 1,577.90 R$ 36.03# 50 R$ 78,822.10 R$ 1,613.93 R$ 1,577.18 R$ 36.75

# 51 R$ 78,784.62 R$ 1,613.93 R$ 1,576.44 R$ 37.48

# 52 R$ 78,746.38 R$ 1,613.93 R$ 1,575.69 R$ 38.23

# 53 R$ 78,707.39 R$ 1,613.93 R$ 1,574.93 R$ 39.00

# 54 R$ 78,667.61 R$ 1,613.93 R$ 1,574.15 R$ 39.78

# 55 R$ 78,627.03 R$ 1,613.93 R$ 1,573.35 R$ 40.57

# 56 R$ 78,585.65 R$ 1,613.93 R$ 1,572.54 R$ 41.39

# 57 R$ 78,543.43 R$ 1,613.93 R$ 1,571.71 R$ 42.21

# 58 R$ 78,500.38 R$ 1,613.93 R$ 1,570.87 R$ 43.06

# 59 R$ 78,456.46 R$ 1,613.93 R$ 1,570.01 R$ 43.92

# 60 R$ 78,411.66 R$ 1,613.93 R$ 1,569.13 R$ 44.80

# 61 R$ 78,365.97 R$ 1,613.93 R$ 1,568.23 R$ 45.69# 62 R$ 78,319.36 R$ 1,613.93 R$ 1,567.32 R$ 46.61

# 63 R$ 78,271.82 R$ 1,613.93 R$ 1,566.39 R$ 47.54

# 64 R$ 78,223.33 R$ 1,613.93 R$ 1,565.44 R$ 48.49

# 65 R$ 78,173.87 R$ 1,613.93 R$ 1,564.47 R$ 49.46

# 66 R$ 78,123.42 R$ 1,613.93 R$ 1,563.48 R$ 50.45

# 67 R$ 78,071.96 R$ 1,613.93 R$ 1,562.47 R$ 51.46

# 68 R$ 78,019.47 R$ 1,613.93 R$ 1,561.44 R$ 52.49

# 69 R$ 77,965.94 R$ 1,613.93 R$ 1,560.39 R$ 53.54

# 70 R$ 77,911.33 R$ 1,613.93 R$ 1,559.32 R$ 54.61

# 71 R$ 77,855.63 R$ 1,613.93 R$ 1,558.23 R$ 55.70

# 72 R$ 77,798.82 R$ 1,613.93 R$ 1,557.11 R$ 56.81

# 73 R$ 77,740.87 R$ 1,613.93 R$ 1,555.98 R$ 57.95# 74 R$ 77,681.76 R$ 1,613.93 R$ 1,554.82 R$ 59.11

# 75 R$ 77,621.47 R$ 1,613.93 R$ 1,553.64 R$ 60.29

# 76 R$ 77,559.97 R$ 1,613.93 R$ 1,552.43 R$ 61.50

# 77 R$ 77,497.24 R$ 1,613.93 R$ 1,551.20 R$ 62.73

# 78 R$ 77,433.26 R$ 1,613.93 R$ 1,549.94 R$ 63.98

# 79 R$ 77,368.00 R$ 1,613.93 R$ 1,548.67 R$ 65.26

# 80 R$ 77,301.43 R$ 1,613.93 R$ 1,547.36 R$ 66.57

# 81 R$ 77,233.53 R$ 1,613.93 R$ 1,546.03 R$ 67.90



TABELA PRICE





# 83 R$ 77,093.64 R$ 1,613.93 R$ 1,543.29 R$ 70.64

# 84 R$ 77,021.58 R$ 1,613.93 R$ 1,541.87 R$ 72.05

# 85 R$ 76,948.09 R$ 1,613.93 R$ 1,540.43 R$ 73.49

# 86 R$ 76,873.12 R$ 1,613.93 R$ 1,538.96 R$ 74.96

# 87 R$ 76,796.66 R$ 1,613.93 R$ 1,537.46 R$ 76.46

# 88 R$ 76,718.67 R$ 1,613.93 R$ 1,535.93 R$ 77.99

# 89 R$ 76,639.11 R$ 1,613.93 R$ 1,534.37 R$ 79.55

# 90 R$ 76,557.97 R$ 1,613.93 R$ 1,532.78 R$ 81.14# 91 R$ 76,475.20 R$ 1,613.93 R$ 1,531.16 R$ 82.77

# 92 R$ 76,390.78 R$ 1,613.93 R$ 1,529.50 R$ 84.42

# 93 R$ 76,304.67 R$ 1,613.93 R$ 1,527.82 R$ 86.11

# 94 R$ 76,216.83 R$ 1,613.93 R$ 1,526.09 R$ 87.83

# 95 R$ 76,127.24 R$ 1,613.93 R$ 1,524.34 R$ 89.59

# 96 R$ 76,035.86 R$ 1,613.93 R$ 1,522.54 R$ 91.38

# 97 R$ 75,942.65 R$ 1,613.93 R$ 1,520.72 R$ 93.21

# 98 R$ 75,847.58 R$ 1,613.93 R$ 1,518.85 R$ 95.07

# 99 R$ 75,750.61 R$ 1,613.93 R$ 1,516.95 R$ 96.97

# 100 R$ 75,651.69 R$ 1,613.93 R$ 1,515.01 R$ 98.91

# 101 R$ 75,550.80 R$ 1,613.93 R$ 1,513.03 R$ 100.89

# 102 R$ 75,447.89 R$ 1,613.93 R$ 1,511.02 R$ 102.91# 103 R$ 75,342.92 R$ 1,613.93 R$ 1,508.96 R$ 104.97

# 104 R$ 75,235.85 R$ 1,613.93 R$ 1,506.86 R$ 107.07

# 105 R$ 75,126.64 R$ 1,613.93 R$ 1,504.72 R$ 109.21

# 106 R$ 75,015.25 R$ 1,613.93 R$ 1,502.53 R$ 111.39

# 107 R$ 74,901.63 R$ 1,613.93 R$ 1,500.30 R$ 113.62

# 108 R$ 74,785.73 R$ 1,613.93 R$ 1,498.03 R$ 115.89

# 109 R$ 74,667.52 R$ 1,613.93 R$ 1,495.71 R$ 118.21

# 110 R$ 74,546.94 R$ 1,613.93 R$ 1,493.35 R$ 120.58

# 111 R$ 74,423.96 R$ 1,613.93 R$ 1,490.94 R$ 122.99

# 112 R$ 74,298.51 R$ 1,613.93 R$ 1,488.48 R$ 125.45

# 113 R$ 74,170.55 R$ 1,613.93 R$ 1,485.97 R$ 127.96

# 114 R$ 74,040.04 R$ 1,613.93 R$ 1,483.41 R$ 130.52# 115 R$ 73,906.91 R$ 1,613.93 R$ 1,480.80 R$ 133.13

# 116 R$ 73,771.12 R$ 1,613.93 R$ 1,478.14 R$ 135.79

# 117 R$ 73,632.62 R$ 1,613.93 R$ 1,475.42 R$ 138.50

# 118 R$ 73,491.35 R$ 1,613.93 R$ 1,472.65 R$ 141.27

# 119 R$ 73,347.25 R$ 1,613.93 R$ 1,469.83 R$ 144.10

# 120 R$ 73,200.26 R$ 1,613.93 R$ 1,466.94 R$ 146.98

# 121 R$ 73,050.34 R$ 1,613.93 R$ 1,464.01 R$ 149.92

# 122 R$ 72,897.42 R$ 1,613.93 R$ 1,461.01 R$ 152.92



TABELA PRICE





# 124 R$ 72,582.35 R$ 1,613.93 R$ 1,454.83 R$ 159.10

# 125 R$ 72,420.07 R$ 1,613.93 R$ 1,451.65 R$ 162.28

# 126 R$ 72,254.54 R$ 1,613.93 R$ 1,448.40 R$ 165.53

# 127 R$ 72,085.71 R$ 1,613.93 R$ 1,445.09 R$ 168.84

# 128 R$ 71,913.49 R$ 1,613.93 R$ 1,441.71 R$ 172.21

# 129 R$ 71,737.84 R$ 1,613.93 R$ 1,438.27 R$ 175.66

# 130 R$ 71,558.67 R$ 1,613.93 R$ 1,434.76 R$ 179.17

# 131 R$ 71,375.92 R$ 1,613.93 R$ 1,431.17 R$ 182.75# 132 R$ 71,189.51 R$ 1,613.93 R$ 1,427.52 R$ 186.41

# 133 R$ 70,999.37 R$ 1,613.93 R$ 1,423.79 R$ 190.14

# 134 R$ 70,805.43 R$ 1,613.93 R$ 1,419.99 R$ 193.94

# 135 R$ 70,607.61 R$ 1,613.93 R$ 1,416.11 R$ 197.82

# 136 R$ 70,405.84 R$ 1,613.93 R$ 1,412.15 R$ 201.77

# 137 R$ 70,200.03 R$ 1,613.93 R$ 1,408.12 R$ 205.81

# 138 R$ 69,990.10 R$ 1,613.93 R$ 1,404.00 R$ 209.93

# 139 R$ 69,775.98 R$ 1,613.93 R$ 1,399.80 R$ 214.12

# 140 R$ 69,557.57 R$ 1,613.93 R$ 1,395.52 R$ 218.41

# 141 R$ 69,334.80 R$ 1,613.93 R$ 1,391.15 R$ 222.78

# 142 R$ 69,107.57 R$ 1,613.93 R$ 1,386.70 R$ 227.23

# 143 R$ 68,875.79 R$ 1,613.93 R$ 1,382.15 R$ 231.78# 144 R$ 68,639.38 R$ 1,613.93 R$ 1,377.52 R$ 236.41

# 145 R$ 68,398.24 R$ 1,613.93 R$ 1,372.79 R$ 241.14

# 146 R$ 68,152.28 R$ 1,613.93 R$ 1,367.96 R$ 245.96

# 147 R$ 67,901.40 R$ 1,613.93 R$ 1,363.05 R$ 250.88

# 148 R$ 67,645.50 R$ 1,613.93 R$ 1,358.03 R$ 255.90

# 149 R$ 67,384.48 R$ 1,613.93 R$ 1,352.91 R$ 261.02

# 150 R$ 67,118.25 R$ 1,613.93 R$ 1,347.69 R$ 266.24

# 151 R$ 66,846.69 R$ 1,613.93 R$ 1,342.36 R$ 271.56

# 152 R$ 66,569.69 R$ 1,613.93 R$ 1,336.93 R$ 276.99

# 153 R$ 66,287.16 R$ 1,613.93 R$ 1,331.39 R$ 282.53

# 154 R$ 65,998.98 R$ 1,613.93 R$ 1,325.74 R$ 288.18

# 155 R$ 65,705.03 R$ 1,613.93 R$ 1,319.98 R$ 293.95# 156 R$ 65,405.20 R$ 1,613.93 R$ 1,314.10 R$ 299.83

# 157 R$ 65,099.38 R$ 1,613.93 R$ 1,308.10 R$ 305.82

# 158 R$ 64,787.44 R$ 1,613.93 R$ 1,301.99 R$ 311.94

# 159 R$ 64,469.27 R$ 1,613.93 R$ 1,295.75 R$ 318.18

# 160 R$ 64,144.72 R$ 1,613.93 R$ 1,289.39 R$ 324.54

# 161 R$ 63,813.69 R$ 1,613.93 R$ 1,282.89 R$ 331.03

# 162 R$ 63,476.04 R$ 1,613.93 R$ 1,276.27 R$ 337.65

# 163 R$ 63,131.63 R$ 1,613.93 R$ 1,269.52 R$ 344.41



TABELA PRICE





# 165 R$ 62,422.02 R$ 1,613.93 R$ 1,255.61 R$ 358.32

# 166 R$ 62,056.53 R$ 1,613.93 R$ 1,248.44 R$ 365.49

# 167 R$ 61,683.74 R$ 1,613.93 R$ 1,241.13 R$ 372.80

# 168 R$ 61,303.49 R$ 1,613.93 R$ 1,233.67 R$ 380.25

# 169 R$ 60,915.63 R$ 1,613.93 R$ 1,226.07 R$ 387.86

# 170 R$ 60,520.02 R$ 1,613.93 R$ 1,218.31 R$ 395.61

# 171 R$ 60,116.49 R$ 1,613.93 R$ 1,210.40 R$ 403.53

# 172 R$ 59,704.89 R$ 1,613.93 R$ 1,202.33 R$ 411.60# 173 R$ 59,285.06 R$ 1,613.93 R$ 1,194.10 R$ 419.83

# 174 R$ 58,856.84 R$ 1,613.93 R$ 1,185.70 R$ 428.23

# 175 R$ 58,420.05 R$ 1,613.93 R$ 1,177.14 R$ 436.79

# 176 R$ 57,974.52 R$ 1,613.93 R$ 1,168.40 R$ 445.53

# 177 R$ 57,520.09 R$ 1,613.93 R$ 1,159.49 R$ 454.44

# 178 R$ 57,056.56 R$ 1,613.93 R$ 1,150.40 R$ 463.52

# 179 R$ 56,583.77 R$ 1,613.93 R$ 1,141.13 R$ 472.80

# 180 R$ 56,101.52 R$ 1,613.93 R$ 1,131.68 R$ 482.25

# 181 R$ 55,609.62 R$ 1,613.93 R$ 1,122.03 R$ 491.90

# 182 R$ 55,107.89 R$ 1,613.93 R$ 1,112.19 R$ 501.73

# 183 R$ 54,596.12 R$ 1,613.93 R$ 1,102.16 R$ 511.77

# 184 R$ 54,074.11 R$ 1,613.93 R$ 1,091.92 R$ 522.00# 185 R$ 53,541.67 R$ 1,613.93 R$ 1,081.48 R$ 532.44

# 186 R$ 52,998.58 R$ 1,613.93 R$ 1,070.83 R$ 543.09

# 187 R$ 52,444.62 R$ 1,613.93 R$ 1,059.97 R$ 553.95

# 188 R$ 51,879.59 R$ 1,613.93 R$ 1,048.89 R$ 565.03

# 189 R$ 51,303.25 R$ 1,613.93 R$ 1,037.59 R$ 576.33

# 190 R$ 50,715.39 R$ 1,613.93 R$ 1,026.07 R$ 587.86

# 191 R$ 50,115.77 R$ 1,613.93 R$ 1,014.31 R$ 599.62

# 192 R$ 49,504.16 R$ 1,613.93 R$ 1,002.32 R$ 611.61

# 193 R$ 48,880.32 R$ 1,613.93 R$ 990.08 R$ 623.84

# 194 R$ 48,244.00 R$ 1,613.93 R$ 977.61 R$ 636.32

# 195 R$ 47,594.95 R$ 1,613.93 R$ 964.88 R$ 649.05

# 196 R$ 46,932.92 R$ 1,613.93 R$ 951.90 R$ 662.03# 197 R$ 46,257.66 R$ 1,613.93 R$ 938.66 R$ 675.27

# 198 R$ 45,568.88 R$ 1,613.93 R$ 925.15 R$ 688.77

# 199 R$ 44,866.33 R$ 1,613.93 R$ 911.38 R$ 702.55

# 200 R$ 44,149.73 R$ 1,613.93 R$ 897.33 R$ 716.60

# 201 R$ 43,418.80 R$ 1,613.93 R$ 882.99 R$ 730.93

# 202 R$ 42,673.25 R$ 1,613.93 R$ 868.38 R$ 745.55

# 203 R$ 41,912.79 R$ 1,613.93 R$ 853.47 R$ 760.46

# 204 R$ 41,137.12 R$ 1,613.93 R$ 838.26 R$ 775.67



TABELA PRICE




Data Dívida Prestação Juros Amortização# 205 R$ 40,345.93 R$ 1,613.93 R$ 822.74 R$ 791.18

# 206 R$ 39,538.93 R$ 1,613.93 R$ 806.92 R$ 807.01

# 207 R$ 38,715.78 R$ 1,613.93 R$ 790.78 R$ 823.15

# 208 R$ 37,876.17 R$ 1,613.93 R$ 774.32 R$ 839.61

# 209 R$ 37,019.76 R$ 1,613.93 R$ 757.52 R$ 856.40

# 210 R$ 36,146.23 R$ 1,613.93 R$ 740.40 R$ 873.53

# 211 R$ 35,255.23 R$ 1,613.93 R$ 722.92 R$ 891.00

# 212 R$ 34,346.41 R$ 1,613.93 R$ 705.10 R$ 908.82

# 213 R$ 33,419.41 R$ 1,613.93 R$ 686.93 R$ 927.00# 214 R$ 32,473.87 R$ 1,613.93 R$ 668.39 R$ 945.54

# 215 R$ 31,509.42 R$ 1,613.93 R$ 649.48 R$ 964.45

# 216 R$ 30,525.69 R$ 1,613.93 R$ 630.19 R$ 983.74

# 217 R$ 29,522.27 R$ 1,613.93 R$ 610.51 R$ 1,003.41

# 218 R$ 28,498.79 R$ 1,613.93 R$ 590.45 R$ 1,023.48

# 219 R$ 27,454.84 R$ 1,613.93 R$ 569.98 R$ 1,043.95

# 220 R$ 26,390.01 R$ 1,613.93 R$ 549.10 R$ 1,064.83

# 221 R$ 25,303.89 R$ 1,613.93 R$ 527.80 R$ 1,086.13

# 222 R$ 24,196.04 R$ 1,613.93 R$ 506.08 R$ 1,107.85

# 223 R$ 23,066.03 R$ 1,613.93 R$ 483.92 R$ 1,130.01

# 224 R$ 21,913.43 R$ 1,613.93 R$ 461.32 R$ 1,152.61

# 225 R$ 20,737.77 R$ 1,613.93 R$ 438.27 R$ 1,175.66# 226 R$ 19,538.60 R$ 1,613.93 R$ 414.76 R$ 1,199.17

# 227 R$ 18,315.44 R$ 1,613.93 R$ 390.77 R$ 1,223.15

# 228 R$ 17,067.82 R$ 1,613.93 R$ 366.31 R$ 1,247.62

# 229 R$ 15,795.25 R$ 1,613.93 R$ 341.36 R$ 1,272.57

# 230 R$ 14,497.23 R$ 1,613.93 R$ 315.91 R$ 1,298.02

# 231 R$ 13,173.25 R$ 1,613.93 R$ 289.94 R$ 1,323.98

# 232 R$ 11,822.79 R$ 1,613.93 R$ 263.47 R$ 1,350.46

# 233 R$ 10,445.32 R$ 1,613.93 R$ 236.46 R$ 1,377.47

# 234 R$ 9,040.30 R$ 1,613.93 R$ 208.91 R$ 1,405.02

# 235 R$ 7,607.18 R$ 1,613.93 R$ 180.81 R$ 1,433.12

# 236 R$ 6,145.39 R$ 1,613.93 R$ 152.14 R$ 1,461.78

# 237 R$ 4,654.38 R$ 1,613.93 R$ 122.91 R$ 1,491.02# 238 R$ 3,133.54 R$ 1,613.93 R$ 93.09 R$ 1,520.84

# 239 R$ 1,582.28 R$ 1,613.93 R$ 62.67 R$ 1,551.26

# 240 (R$ 0.00) R$ 1,613.93 R$ 31.65 R$ 1,582.28

#

#

#

#

#



TABELA PRICE




Data Dívida Prestação Juros Amortização#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#



TABELA PRICE





#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#



TABELA PRICE





#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#



TABELA PRICE





#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#



TABELA PRICE





#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#



TABELA PRICE





#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#



TABELA PRICE





#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#



TABELA PRICE





#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#

#

#



TABELA PRICE





#

#

#

#

#

#

#

##

#

#

#

#

#

#

#

#

#

#

##

#

#

#

#

#



TABELA PRICE CORRIGIDA PELA INFLAÇÃO

Inflação 0.50% a.m.

Dívida Prestação Juros AmortizaçãoR$ 80,000.00

R$ 80,386.00 R$ 1,622.00 R$ 1,608.00 R$ 14.00

R$ 80,773.59 R$ 1,630.11 R$ 1,615.76 R$ 14.35

R$ 81,162.75 R$ 1,638.26 R$ 1,623.55 R$ 14.71

R$ 81,553.48 R$ 1,646.45 R$ 1,631.37 R$ 15.08

R$ 81,945.80 R$ 1,654.68 R$ 1,639.23 R$ 15.46

R$ 82,339.68 R$ 1,662.95 R$ 1,647.11 R$ 15.84

R$ 82,735.14 R$ 1,671.27 R$ 1,655.03 R$ 16.24

R$ 83,132.17 R$ 1,679.62 R$ 1,662.98 R$ 16.65R$ 83,530.76 R$ 1,688.02 R$ 1,670.96 R$ 17.07

R$ 83,930.92 R$ 1,696.46 R$ 1,678.97 R$ 17.49

R$ 84,332.64 R$ 1,704.95 R$ 1,687.01 R$ 17.93

R$ 84,735.92 R$ 1,713.47 R$ 1,695.09 R$ 18.38

R$ 85,140.76 R$ 1,722.04 R$ 1,703.19 R$ 18.85

R$ 85,547.14 R$ 1,730.65 R$ 1,711.33 R$ 19.32

R$ 85,955.07 R$ 1,739.30 R$ 1,719.50 R$ 19.80

R$ 86,364.55 R$ 1,748.00 R$ 1,727.70 R$ 20.30

R$ 86,775.56 R$ 1,756.74 R$ 1,735.93 R$ 20.81

R$ 87,188.11 R$ 1,765.52 R$ 1,744.19 R$ 21.33

R$ 87,602.18 R$ 1,774.35 R$ 1,752.48 R$ 21.87

R$ 88,017.77 R$ 1,783.22 R$ 1,760.80 R$ 22.42R$ 88,434.88 R$ 1,792.14 R$ 1,769.16 R$ 22.98

R$ 88,853.50 R$ 1,801.10 R$ 1,777.54 R$ 23.56

R$ 89,273.62 R$ 1,810.10 R$ 1,785.96 R$ 24.15

R$ 89,695.24 R$ 1,819.15 R$ 1,794.40 R$ 24.75

R$ 90,118.34 R$ 1,828.25 R$ 1,802.87 R$ 25.37

R$ 90,542.92 R$ 1,837.39 R$ 1,811.38 R$ 26.01

R$ 90,968.97 R$ 1,846.58 R$ 1,819.91 R$ 26.66

R$ 91,396.48 R$ 1,855.81 R$ 1,828.48 R$ 27.33

R$ 91,825.44 R$ 1,865.09 R$ 1,837.07 R$ 28.02

R$ 92,255.85 R$ 1,874.41 R$ 1,845.69 R$ 28.72

R$ 92,687.68 R$ 1,883.79 R$ 1,854.34 R$ 29.44

R$ 93,120.94 R$ 1,893.21 R$ 1,863.02 R$ 30.18R$ 93,555.60 R$ 1,902.67 R$ 1,871.73 R$ 30.94

R$ 93,991.66 R$ 1,912.18 R$ 1,880.47 R$ 31.72

R$ 94,429.11 R$ 1,921.75 R$ 1,889.23 R$ 32.51

R$ 94,867.93 R$ 1,931.35 R$ 1,898.03 R$ 33.33

R$ 95,308.10 R$ 1,941.01 R$ 1,906.85 R$ 34.17

R$ 95,749.62 R$ 1,950.72 R$ 1,915.69 R$ 35.02

R$ 96,192.46 R$ 1,960.47 R$ 1,924.57 R$ 35.90

R$ 96,636.62 R$ 1,970.27 R$ 1,933.47 R$ 36.80

Veja que interessante: às vezes, mesmo

pagando as prestações, sua dívida aumentaquando há inflação!





Dívida Prestação Juros Amortização



R$ 97,082.08 R$ 1,980.12 R$ 1,942.40 R$ 37.73

R$ 97,528.81 R$ 1,990.02 R$ 1,951.35 R$ 38.67

R$ 97,976.81 R$ 1,999.97 R$ 1,960.33 R$ 39.65

R$ 98,426.05 R$ 2,009.97 R$ 1,969.33 R$ 40.64

R$ 98,876.52 R$ 2,020.02 R$ 1,978.36 R$ 41.66

R$ 99,328.20 R$ 2,030.12 R$ 1,987.42 R$ 42.71

R$ 99,781.06 R$ 2,040.27 R$ 1,996.50 R$ 43.78

R$ 100,235.09 R$ 2,050.48 R$ 2,005.60 R$ 44.88

R$ 100,690.26 R$ 2,060.73 R$ 2,014.73 R$ 46.00R$ 101,146.56 R$ 2,071.03 R$ 2,023.87 R$ 47.16

R$ 101,603.95 R$ 2,081.39 R$ 2,033.05 R$ 48.34

R$ 102,062.41 R$ 2,091.79 R$ 2,042.24 R$ 49.55

R$ 102,521.93 R$ 2,102.25 R$ 2,051.45 R$ 50.80

R$ 102,982.46 R$ 2,112.76 R$ 2,060.69 R$ 52.07

R$ 103,443.99 R$ 2,123.33 R$ 2,069.95 R$ 53.38

R$ 103,906.49 R$ 2,133.94 R$ 2,079.22 R$ 54.72

R$ 104,369.93 R$ 2,144.61 R$ 2,088.52 R$ 56.09

R$ 104,834.28 R$ 2,155.34 R$ 2,097.84 R$ 57.50

R$ 105,299.51 R$ 2,166.11 R$ 2,107.17 R$ 58.95

R$ 105,765.58 R$ 2,176.95 R$ 2,116.52 R$ 60.42

R$ 106,232.46 R$ 2,187.83 R$ 2,125.89 R$ 61.94R$ 106,700.13 R$ 2,198.77 R$ 2,135.27 R$ 63.50

R$ 107,168.54 R$ 2,209.76 R$ 2,144.67 R$ 65.09

R$ 107,637.66 R$ 2,220.81 R$ 2,154.09 R$ 66.72

R$ 108,107.45 R$ 2,231.92 R$ 2,163.52 R$ 68.40

R$ 108,577.87 R$ 2,243.08 R$ 2,172.96 R$ 70.12

R$ 109,048.89 R$ 2,254.29 R$ 2,182.42 R$ 71.88

R$ 109,520.45 R$ 2,265.56 R$ 2,191.88 R$ 73.68

R$ 109,992.52 R$ 2,276.89 R$ 2,201.36 R$ 75.53

R$ 110,465.06 R$ 2,288.27 R$ 2,210.85 R$ 77.42

R$ 110,938.02 R$ 2,299.72 R$ 2,220.35 R$ 79.37

R$ 111,411.35 R$ 2,311.21 R$ 2,229.85 R$ 81.36

R$ 111,885.00 R$ 2,322.77 R$ 2,239.37 R$ 83.40R$ 112,358.93 R$ 2,334.38 R$ 2,248.89 R$ 85.50

R$ 112,833.09 R$ 2,346.06 R$ 2,258.41 R$ 87.64

R$ 113,307.41 R$ 2,357.79 R$ 2,267.95 R$ 89.84

R$ 113,781.85 R$ 2,369.58 R$ 2,277.48 R$ 92.10

R$ 114,256.35 R$ 2,381.42 R$ 2,287.02 R$ 94.41

R$ 114,730.86 R$ 2,393.33 R$ 2,296.55 R$ 96.78

R$ 115,205.30 R$ 2,405.30 R$ 2,306.09 R$ 99.21

R$ 115,679.63 R$ 2,417.32 R$ 2,315.63 R$ 101.70








R$ 116,153.78 R$ 2,429.41 R$ 2,325.16 R$ 104.25

R$ 116,627.69 R$ 2,441.56 R$ 2,334.69 R$ 106.87

R$ 117,101.28 R$ 2,453.76 R$ 2,344.22 R$ 109.55

R$ 117,574.48 R$ 2,466.03 R$ 2,353.74 R$ 112.30

R$ 118,047.24 R$ 2,478.36 R$ 2,363.25 R$ 115.12

R$ 118,519.47 R$ 2,490.76 R$ 2,372.75 R$ 118.01

R$ 118,991.10 R$ 2,503.21 R$ 2,382.24 R$ 120.97

R$ 119,462.05 R$ 2,515.73 R$ 2,391.72 R$ 124.00

R$ 119,932.24 R$ 2,528.30 R$ 2,401.19 R$ 127.12R$ 120,401.60 R$ 2,540.95 R$ 2,410.64 R$ 130.31

R$ 120,870.03 R$ 2,553.65 R$ 2,420.07 R$ 133.58

R$ 121,337.45 R$ 2,566.42 R$ 2,429.49 R$ 136.93

R$ 121,803.77 R$ 2,579.25 R$ 2,438.88 R$ 140.37

R$ 122,268.89 R$ 2,592.15 R$ 2,448.26 R$ 143.89

R$ 122,732.73 R$ 2,605.11 R$ 2,457.60 R$ 147.50

R$ 123,195.19 R$ 2,618.13 R$ 2,466.93 R$ 151.21

R$ 123,656.17 R$ 2,631.22 R$ 2,476.22 R$ 155.00

R$ 124,115.56 R$ 2,644.38 R$ 2,485.49 R$ 158.89

R$ 124,573.26 R$ 2,657.60 R$ 2,494.72 R$ 162.88

R$ 125,029.16 R$ 2,670.89 R$ 2,503.92 R$ 166.97

R$ 125,483.14 R$ 2,684.24 R$ 2,513.09 R$ 171.16R$ 125,935.10 R$ 2,697.67 R$ 2,522.21 R$ 175.45

R$ 126,384.92 R$ 2,711.15 R$ 2,531.30 R$ 179.86

R$ 126,832.47 R$ 2,724.71 R$ 2,540.34 R$ 184.37

R$ 127,277.63 R$ 2,738.33 R$ 2,549.33 R$ 189.00

R$ 127,720.28 R$ 2,752.02 R$ 2,558.28 R$ 193.74

R$ 128,160.27 R$ 2,765.79 R$ 2,567.18 R$ 198.61

R$ 128,597.48 R$ 2,779.61 R$ 2,576.02 R$ 203.59

R$ 129,031.77 R$ 2,793.51 R$ 2,584.81 R$ 208.70

R$ 129,462.98 R$ 2,807.48 R$ 2,593.54 R$ 213.94

R$ 129,890.99 R$ 2,821.52 R$ 2,602.21 R$ 219.31

R$ 130,315.63 R$ 2,835.62 R$ 2,610.81 R$ 224.82

R$ 130,736.75 R$ 2,849.80 R$ 2,619.34 R$ 230.46R$ 131,154.19 R$ 2,864.05 R$ 2,627.81 R$ 236.24

R$ 131,567.78 R$ 2,878.37 R$ 2,636.20 R$ 242.17

R$ 131,977.37 R$ 2,892.76 R$ 2,644.51 R$ 248.25

R$ 132,382.78 R$ 2,907.23 R$ 2,652.75 R$ 254.48

R$ 132,783.82 R$ 2,921.76 R$ 2,660.89 R$ 260.87

R$ 133,180.32 R$ 2,936.37 R$ 2,668.95 R$ 267.42

R$ 133,572.09 R$ 2,951.05 R$ 2,676.92 R$ 274.13

R$ 133,958.94 R$ 2,965.81 R$ 2,684.80 R$ 281.01








R$ 134,340.67 R$ 2,980.64 R$ 2,692.57 R$ 288.06

R$ 134,717.08 R$ 2,995.54 R$ 2,700.25 R$ 295.29

R$ 135,087.96 R$ 3,010.52 R$ 2,707.81 R$ 302.71

R$ 135,453.10 R$ 3,025.57 R$ 2,715.27 R$ 310.30

R$ 135,812.27 R$ 3,040.70 R$ 2,722.61 R$ 318.09

R$ 136,165.25 R$ 3,055.90 R$ 2,729.83 R$ 326.08

R$ 136,511.82 R$ 3,071.18 R$ 2,736.92 R$ 334.26

R$ 136,851.73 R$ 3,086.54 R$ 2,743.89 R$ 342.65

R$ 137,184.73 R$ 3,101.97 R$ 2,750.72 R$ 351.25R$ 137,510.59 R$ 3,117.48 R$ 2,757.41 R$ 360.07

R$ 137,829.03 R$ 3,133.07 R$ 2,763.96 R$ 369.11

R$ 138,139.81 R$ 3,148.73 R$ 2,770.36 R$ 378.37

R$ 138,442.64 R$ 3,164.48 R$ 2,776.61 R$ 387.87

R$ 138,737.25 R$ 3,180.30 R$ 2,782.70 R$ 397.60

R$ 139,023.35 R$ 3,196.20 R$ 2,788.62 R$ 407.58

R$ 139,300.66 R$ 3,212.18 R$ 2,794.37 R$ 417.81

R$ 139,568.86 R$ 3,228.24 R$ 2,799.94 R$ 428.30

R$ 139,827.65 R$ 3,244.39 R$ 2,805.33 R$ 439.05

R$ 140,076.72 R$ 3,260.61 R$ 2,810.54 R$ 450.07

R$ 140,315.73 R$ 3,276.91 R$ 2,815.54 R$ 461.37

R$ 140,544.36 R$ 3,293.29 R$ 2,820.35 R$ 472.95R$ 140,762.27 R$ 3,309.76 R$ 2,824.94 R$ 484.82

R$ 140,969.09 R$ 3,326.31 R$ 2,829.32 R$ 496.99

R$ 141,164.47 R$ 3,342.94 R$ 2,833.48 R$ 509.46

R$ 141,348.04 R$ 3,359.66 R$ 2,837.41 R$ 522.25

R$ 141,519.43 R$ 3,376.45 R$ 2,841.10 R$ 535.36

R$ 141,678.23 R$ 3,393.34 R$ 2,844.54 R$ 548.80

R$ 141,824.05 R$ 3,410.30 R$ 2,847.73 R$ 562.57

R$ 141,956.48 R$ 3,427.35 R$ 2,850.66 R$ 576.69

R$ 142,075.09 R$ 3,444.49 R$ 2,853.33 R$ 591.17

R$ 142,179.46 R$ 3,461.71 R$ 2,855.71 R$ 606.00

R$ 142,269.14 R$ 3,479.02 R$ 2,857.81 R$ 621.22

R$ 142,343.68 R$ 3,496.42 R$ 2,859.61 R$ 636.81R$ 142,402.61 R$ 3,513.90 R$ 2,861.11 R$ 652.79

R$ 142,445.44 R$ 3,531.47 R$ 2,862.29 R$ 669.18

R$ 142,471.70 R$ 3,549.13 R$ 2,863.15 R$ 685.97

R$ 142,480.86 R$ 3,566.87 R$ 2,863.68 R$ 703.19

R$ 142,472.43 R$ 3,584.71 R$ 2,863.87 R$ 720.84

R$ 142,445.86 R$ 3,602.63 R$ 2,863.70 R$ 738.93

R$ 142,400.60 R$ 3,620.64 R$ 2,863.16 R$ 757.48

R$ 142,336.11 R$ 3,638.75 R$ 2,862.25 R$ 776.49








R$ 142,251.81 R$ 3,656.94 R$ 2,860.96 R$ 795.98

R$ 142,147.10 R$ 3,675.23 R$ 2,859.26 R$ 815.96

R$ 142,021.39 R$ 3,693.60 R$ 2,857.16 R$ 836.44

R$ 141,874.06 R$ 3,712.07 R$ 2,854.63 R$ 857.44

R$ 141,704.47 R$ 3,730.63 R$ 2,851.67 R$ 878.96

R$ 141,511.97 R$ 3,749.28 R$ 2,848.26 R$ 901.02

R$ 141,295.89 R$ 3,768.03 R$ 2,844.39 R$ 923.64

R$ 141,055.55 R$ 3,786.87 R$ 2,840.05 R$ 946.82

R$ 140,790.24 R$ 3,805.80 R$ 2,835.22 R$ 970.59R$ 140,499.24 R$ 3,824.83 R$ 2,829.88 R$ 994.95

R$ 140,181.82 R$ 3,843.96 R$ 2,824.03 R$ 1,019.92

R$ 139,837.20 R$ 3,863.18 R$ 2,817.65 R$ 1,045.52

R$ 139,464.62 R$ 3,882.49 R$ 2,810.73 R$ 1,071.76

R$ 139,063.28 R$ 3,901.90 R$ 2,803.24 R$ 1,098.67

R$ 138,632.36 R$ 3,921.41 R$ 2,795.17 R$ 1,126.24

R$ 138,171.01 R$ 3,941.02 R$ 2,786.51 R$ 1,154.51

R$ 137,678.37 R$ 3,960.73 R$ 2,777.24 R$ 1,183.49

R$ 137,153.57 R$ 3,980.53 R$ 2,767.34 R$ 1,213.20

R$ 136,595.69 R$ 4,000.43 R$ 2,756.79 R$ 1,243.65

R$ 136,003.81 R$ 4,020.44 R$ 2,745.57 R$ 1,274.86

R$ 135,376.96 R$ 4,040.54 R$ 2,733.68 R$ 1,306.86R$ 134,714.19 R$ 4,060.74 R$ 2,721.08 R$ 1,339.66

R$ 134,014.47 R$ 4,081.04 R$ 2,707.76 R$ 1,373.29

R$ 133,276.78 R$ 4,101.45 R$ 2,693.69 R$ 1,407.76

R$ 132,500.07 R$ 4,121.96 R$ 2,678.86 R$ 1,443.09

R$ 131,683.26 R$ 4,142.57 R$ 2,663.25 R$ 1,479.31

R$ 130,825.23 R$ 4,163.28 R$ 2,646.83 R$ 1,516.45

R$ 129,924.85 R$ 4,184.10 R$ 2,629.59 R$ 1,554.51

R$ 128,980.95 R$ 4,205.02 R$ 2,611.49 R$ 1,593.53

R$ 127,992.33 R$ 4,226.04 R$ 2,592.52 R$ 1,633.52

R$ 126,957.76 R$ 4,247.17 R$ 2,572.65 R$ 1,674.53

R$ 125,876.00 R$ 4,268.41 R$ 2,551.85 R$ 1,716.56

R$ 124,745.74 R$ 4,289.75 R$ 2,530.11 R$ 1,759.64R$ 123,565.66 R$ 4,311.20 R$ 2,507.39 R$ 1,803.81

R$ 122,334.40 R$ 4,332.75 R$ 2,483.67 R$ 1,849.08

R$ 121,050.58 R$ 4,354.42 R$ 2,458.92 R$ 1,895.50

R$ 119,712.76 R$ 4,376.19 R$ 2,433.12 R$ 1,943.07

R$ 118,319.48 R$ 4,398.07 R$ 2,406.23 R$ 1,991.84

R$ 116,869.24 R$ 4,420.06 R$ 2,378.22 R$ 2,041.84

R$ 115,360.49 R$ 4,442.16 R$ 2,349.07 R$ 2,093.09

R$ 113,791.67 R$ 4,464.37 R$ 2,318.75 R$ 2,145.63








R$ 112,161.15 R$ 4,486.69 R$ 2,287.21 R$ 2,199.48

R$ 110,467.26 R$ 4,509.13 R$ 2,254.44 R$ 2,254.69

R$ 108,708.32 R$ 4,531.67 R$ 2,220.39 R$ 2,311.28

R$ 106,882.57 R$ 4,554.33 R$ 2,185.04 R$ 2,369.29

R$ 104,988.22 R$ 4,577.10 R$ 2,148.34 R$ 2,428.76

R$ 103,023.43 R$ 4,599.99 R$ 2,110.26 R$ 2,489.73

R$ 100,986.33 R$ 4,622.99 R$ 2,070.77 R$ 2,552.22

R$ 98,874.99 R$ 4,646.10 R$ 2,029.83 R$ 2,616.28

R$ 96,687.42 R$ 4,669.33 R$ 1,987.39 R$ 2,681.95R$ 94,421.59 R$ 4,692.68 R$ 1,943.42 R$ 2,749.26

R$ 92,075.43 R$ 4,716.14 R$ 1,897.87 R$ 2,818.27

R$ 89,646.80 R$ 4,739.72 R$ 1,850.72 R$ 2,889.01

R$ 87,133.51 R$ 4,763.42 R$ 1,801.90 R$ 2,961.52

R$ 84,533.32 R$ 4,787.24 R$ 1,751.38 R$ 3,035.86

R$ 81,843.93 R$ 4,811.18 R$ 1,699.12 R$ 3,112.06

R$ 79,062.98 R$ 4,835.23 R$ 1,645.06 R$ 3,190.17

R$ 76,188.05 R$ 4,859.41 R$ 1,589.17 R$ 3,270.24

R$ 73,216.67 R$ 4,883.71 R$ 1,531.38 R$ 3,352.33

R$ 70,146.28 R$ 4,908.12 R$ 1,471.65 R$ 3,436.47

R$ 66,974.29 R$ 4,932.66 R$ 1,409.94 R$ 3,522.72

R$ 63,698.01 R$ 4,957.33 R$ 1,346.18 R$ 3,611.14R$ 60,314.72 R$ 4,982.11 R$ 1,280.33 R$ 3,701.78

R$ 56,821.59 R$ 5,007.03 R$ 1,212.33 R$ 3,794.70

R$ 53,215.75 R$ 5,032.06 R$ 1,142.11 R$ 3,889.95

R$ 49,494.25 R$ 5,057.22 R$ 1,069.64 R$ 3,987.58

R$ 45,654.05 R$ 5,082.51 R$ 994.83 R$ 4,087.67

R$ 41,692.05 R$ 5,107.92 R$ 917.65 R$ 4,190.27

R$ 37,605.06 R$ 5,133.46 R$ 838.01 R$ 4,295.45

R$ 33,389.82 R$ 5,159.13 R$ 755.86 R$ 4,403.26

R$ 29,042.98 R$ 5,184.92 R$ 671.14 R$ 4,513.79

R$ 24,561.11 R$ 5,210.85 R$ 583.76 R$ 4,627.08

R$ 19,940.70 R$ 5,236.90 R$ 493.68 R$ 4,743.22

R$ 15,178.12 R$ 5,263.09 R$ 400.81 R$ 4,862.28R$ 10,269.69 R$ 5,289.40 R$ 305.08 R$ 4,984.32

R$ 5,211.62 R$ 5,315.85 R$ 206.42 R$ 5,109.43

(R$ 0.00) R$ 5,342.43 R$ 104.75 R$ 5,237.67
































































Documents

Tabela Price - Simulação