Simula Financiamento TR NOVO
-
Upload
guilherme-lahr -
Category
Documents
-
view
273 -
download
24
description
Transcript of Simula Financiamento TR NOVO
Valor do imóvel R$ 300,000.00 Entrada R$ 150,000.00 50%Taxa de Juros aa 11.0000%Taxa de Juros am 0.8735%TR aa 1.8000%TR am 0.1488%Nº Prestações 180SELIC aa 13.25%
Preencher somente os campos em amarelo
Valores (R$)k Saldo Devedor Amortização Juros
Valor do imóvel R$ 300,000.00 0 150,000.00 Entrada R$ 150,000.00 50.00% 1 150,223.16 834.57 1,312.14 Taxa de Juros aa 11.0000% 2 149,610.85 835.81 1,306.79 Taxa de Juros am 0.8735% 3 148,996.37 837.06 1,301.42 TR aa 1.8000% 4 148,379.74 838.30 1,296.04 TR am 0.1488% 5 147,760.95 839.55 1,290.63 Nº Prestações 180 6 147,139.98 840.80 1,285.21
7 146,516.84 842.05 1,279.77 Prestação 1 R$ 2,146.71 % princ. 8 145,891.52 843.30 1,274.30 Total amortizado R$ 172,114.48 57.0% 9 145,264.01 844.56 1,268.82 Total de juros pagos R$ 130,026.14 43.0% 10 144,634.32 845.81 1,263.32 Seguros R$ - 0.0% 11 144,002.42 847.07 1,257.80 Taxa de adm. R$ - 0.0% 12 143,368.33 848.33 1,252.26 Total de prestações R$ 302,140.62 13 142,732.04 849.60 1,246.71 Renda Familiar Segura 7,155.70 14 142,093.53 850.86 1,241.13
15 141,452.81 852.13 1,235.53 16 140,809.86 853.39 1,229.92 17 140,164.69 854.66 1,224.28 18 139,517.29 855.93 1,218.63 19 138,867.65 857.21 1,212.95
SELIC aa 13.25% 20 138,215.77 858.48 1,207.26 Poupança aa 8.0692% 21 137,561.64 859.76 1,201.55 Poupança am 0.6488% 22 136,905.26 861.04 1,195.81
23 136,246.62 862.32 1,190.06 24 135,585.72 863.60 1,184.29
Rendim. da entrada 25 134,922.55 864.89 1,178.49 Pelo período do financiamento 480,420.22 26 134,257.11 866.17 1,172.68 Em 5 anos 221,106.38 27 133,589.39 867.46 1,166.85 Em 10 anos 325,920.20 28 132,919.39 868.75 1,161.00 Em 15 anos 480,420.22 29 132,247.09 870.05 1,155.12 Em 20 anos 708,159.83 30 131,572.51 871.34 1,149.23
31 130,895.62 872.64 1,143.32 32 130,216.42 873.94 1,137.39 33 129,534.92 875.24 1,131.43 34 128,851.10 876.54 1,125.46 35 128,164.96 877.84 1,119.47 36 127,476.49 879.15 1,113.46 37 126,785.69 880.46 1,107.42 38 126,092.55 881.77 1,101.37 39 125,397.07 883.08 1,095.29 40 124,699.24 884.39 1,089.20 41 123,999.05 885.71 1,083.08 42 123,296.51 887.03 1,076.94 43 122,591.60 888.34 1,070.79 44 121,884.32 889.67 1,064.61 45 121,174.67 890.99 1,058.41
PREENCHA OS CAMPOS DA PASTA PARÂMETROS. NÃO PREENCHA NADA AQUI! Observe os demais comentários, alguns estão ocultos. Aponte o mouse em cima da célula para que sejam exibidos. Pesquise as taxas na CEF.
46 120,462.63 892.32 1,052.19 47 119,748.21 893.64 1,045.95 48 119,031.39 894.97 1,039.69 49 118,312.18 896.30 1,033.41 50 117,590.56 897.64 1,027.11 51 116,866.53 898.97 1,020.78 52 116,140.09 900.31 1,014.44 53 115,411.23 901.65 1,008.07 54 114,679.94 902.99 1,001.68 55 113,946.23 904.34 995.27 56 113,210.07 905.68 988.84 57 112,471.47 907.03 982.39 58 111,730.43 908.38 975.92 59 110,986.93 909.73 969.43 60 110,240.97 911.08 962.91 61 109,492.54 912.44 956.37 62 108,741.65 913.80 949.81 63 107,988.27 915.15 943.23 64 107,232.42 916.52 936.63 65 106,474.07 917.88 930.01 66 105,713.24 919.25 923.36 67 104,949.90 920.61 916.69 68 104,184.06 921.98 910.01 69 103,415.71 923.35 903.29 70 102,644.84 924.73 896.56 71 101,871.44 926.10 889.81 72 101,095.52 927.48 883.03 73 100,317.07 928.86 876.23 74 99,536.07 930.24 869.41 75 98,752.53 931.63 862.56 76 97,966.44 933.01 855.70 77 97,177.79 934.40 848.81 78 96,386.57 935.79 841.90 79 95,592.79 937.18 834.96 80 94,796.43 938.58 828.01 81 93,997.49 939.97 821.03 82 93,195.96 941.37 814.03 83 92,391.84 942.77 807.01 84 91,585.12 944.18 799.96 85 90,775.80 945.58 792.89 86 89,963.86 946.99 785.80 87 89,149.31 948.40 778.68 88 88,332.14 949.81 771.55 89 87,512.33 951.22 764.38 90 86,689.90 952.64 757.20 91 85,864.82 954.05 749.99 92 85,037.09 955.47 742.76 93 84,206.71 956.89 735.51
94 83,373.67 958.32 728.24 95 82,537.97 959.74 720.94 96 81,699.60 961.17 713.61 97 80,858.54 962.60 706.27 98 80,014.81 964.03 698.90 99 79,168.38 965.47 691.50
100 78,319.26 966.90 684.09 101 77,467.44 968.34 676.65 102 76,612.91 969.78 669.18 103 75,755.67 971.23 661.69 104 74,895.70 972.67 654.18 105 74,033.01 974.12 646.65 106 73,167.59 975.57 639.09 107 72,299.42 977.02 631.51 108 71,428.51 978.47 623.90 109 70,554.85 979.93 616.27 110 69,678.44 981.39 608.61 111 68,799.26 982.85 600.93 112 67,917.30 984.31 593.23 113 67,032.58 985.77 585.50 114 66,145.07 987.24 577.75 115 65,254.76 988.71 569.97 116 64,361.67 990.18 562.17 117 63,465.77 991.65 554.35 118 62,567.07 993.13 546.50 119 61,665.55 994.61 538.62 120 60,761.20 996.09 530.72 121 59,854.03 997.57 522.80 122 58,944.03 999.05 514.85 123 58,031.19 1,000.54 506.88 124 57,115.50 1,002.03 498.88 125 56,196.96 1,003.52 490.86 126 55,275.56 1,005.01 482.81 127 54,351.29 1,006.51 474.74 128 53,424.15 1,008.00 466.64 129 52,494.13 1,009.50 458.51 130 51,561.22 1,011.00 450.37 131 50,625.42 1,012.51 442.19 132 49,686.73 1,014.01 433.99 133 48,745.13 1,015.52 425.77 134 47,800.61 1,017.03 417.52 135 46,853.18 1,018.55 409.24 136 45,902.83 1,020.06 400.94 137 44,949.54 1,021.58 392.62 138 43,993.31 1,023.10 384.26 139 43,034.14 1,024.62 375.89 140 42,072.02 1,026.15 367.48 141 41,106.94 1,027.67 359.05
142 40,138.89 1,029.20 350.60 143 39,167.88 1,030.73 342.12 144 38,193.88 1,032.27 333.61 145 37,216.90 1,033.80 325.07 146 36,236.93 1,035.34 316.51 147 35,253.96 1,036.88 307.93 148 34,267.99 1,038.42 299.32 149 33,279.00 1,039.97 290.68 150 32,287.00 1,041.52 282.01 151 31,291.97 1,043.07 273.32 152 30,293.91 1,044.62 264.60 153 29,292.80 1,046.17 255.86 154 28,288.66 1,047.73 247.09 155 27,281.46 1,049.29 238.29 156 26,271.20 1,050.85 229.47 157 25,257.87 1,052.41 220.62 158 24,241.47 1,053.98 211.74 159 23,221.99 1,055.55 202.83 160 22,199.43 1,057.12 193.90 161 21,173.77 1,058.69 184.94 162 20,145.00 1,060.26 175.96 163 19,113.13 1,061.84 166.95 164 18,078.15 1,063.42 157.91 165 17,040.04 1,065.00 148.84 166 15,998.81 1,066.59 139.74 167 14,954.44 1,068.17 130.62 168 13,906.92 1,069.76 121.47 169 12,856.26 1,071.35 112.29 170 11,802.44 1,072.95 103.09 171 10,745.45 1,074.54 93.86 172 9,685.29 1,076.14 84.60 173 8,621.96 1,077.74 75.31 174 7,555.44 1,079.35 65.99 175 6,485.72 1,080.95 56.65 176 5,412.81 1,082.56 47.28 177 4,336.69 1,084.17 37.88 178 3,257.36 1,085.79 28.45 179 2,174.80 1,087.40 19.00 180 1,089.02 1,089.02 9.51 181 - - - 182 - - - 183 - - - 184 - - - 185 - - - 186 - - - 187 - - - 188 - - - 189 - - -
190 - - - 191 - - - 192 - - - 193 - - - 194 - - - 195 - - - 196 - - - 197 - - - 198 - - - 199 - - - 200 - - - 201 - - - 202 - - - 203 - - - 204 - - - 205 - - - 206 - - - 207 - - - 208 - - - 209 - - - 210 - - - 211 - - - 212 - - - 213 - - - 214 - - - 215 - - - 216 - - - 217 - - - 218 - - - 219 - - - 220 - - - 221 - - - 222 - - - 223 - - - 224 - - - 225 - - - 226 - - - 227 - - - 228 - - - 229 - - - 230 - - - 231 - - - 232 - - - 233 - - - 234 - - - 235 - - - 236 - - - 237 - - -
238 - - - 239 - - - 240 - - - 241 - - - 242 - - - 243 - - - 244 - - - 245 - - - 246 - - - 247 - - - 248 - - - 249 - - - 250 - - - 251 - - - 252 - - - 253 - - - 254 - - - 255 - - - 256 - - - 257 - - - 258 - - - 259 - - - 260 - - - 261 - - - 262 - - - 263 - - - 264 - - - 265 - - - 266 - - - 267 - - - 268 - - - 269 - - - 270 - - - 271 - - - 272 - - - 273 - - - 274 - - - 275 - - - 276 - - - 277 - - - 278 - - - 279 - - - 280 - - - 281 - - - 282 - - - 283 - - - 284 - - - 285 - - -
286 - - - 287 - - - 288 - - - 289 - - - 290 - - - 291 - - - 292 - - - 293 - - - 294 - - - 295 - - - 296 - - - 297 - - - 298 - - - 299 - - - 300 - - - 301 - - - 302 - - - 303 - - - 304 - - - 305 - - - 306 - - - 307 - - - 308 - - - 309 - - - 310 - - - 311 - - - 312 - - - 313 - - - 314 - - - 315 - - - 316 - - - 317 - - - 318 - - - 319 - - - 320 - - - 321 - - - 322 - - - 323 - - - 324 - - - 325 - - - 326 - - - 327 - - - 328 - - - 329 - - - 330 - - - 331 - - - 332 - - - 333 - - -
334 - - - 335 - - - 336 - - - 337 - - - 338 - - - 339 - - - 340 - - - 341 - - - 342 - - - 343 - - - 344 - - - 345 - - - 346 - - - 347 - - - 348 - - - 349 - - - 350 - - - 351 - - - 352 - - - 353 - - - 354 - - - 355 - - - 356 - - - 357 - - - 358 - - - 359 - - - 360 - - - 361 - - - 362 - - - 363 - - - 364 - - - 365 - - - 366 - - - 367 - - - 368 - - - 369 - - - 370 - - - 371 - - - 372 - - - 373 - - - 374 - - - 375 - - - 376 - - - 377 - - - 378 - - - 379 - - - 380 - - - 381 - - -
382 - - - 383 - - - 384 - - - 385 - - - 386 - - - 387 - - - 388 - - - 389 - - - 390 - - - 391 - - - 392 - - - 393 - - - 394 - - - 395 - - - 396 - - - 397 - - - 398 - - - 399 - - - 400 - - - 401 - - - 402 - - - 403 - - - 404 - - - 405 - - - 406 - - - 407 - - - 408 - - - 409 - - - 410 - - - 411 - - - 412 - - - 413 - - - 414 - - - 415 - - - 416 - - - 417 - - - 418 - - - 419 - - - 420 - - - 421 - - - 422 - - - 423 - - - 424 - - - 425 - - - 426 - - - 427 - - - 428 - - - 429 - - -
430 - - - 431 - - - 432 - - - 433 - - - 434 - - - 435 - - - 436 - - - 437 - - - 438 - - - 439 - - - 440 - - - 441 - - - 442 - - - 443 - - - 444 - - - 445 - - - 446 - - - 447 - - - 448 - - - 449 - - - 450 - - - 451 - - - 452 - - - 453 - - - 454 - - - 455 - - - 456 - - - 457 - - - 458 - - - 459 - - - 460 - - - 461 - - - 462 - - - 463 - - - 464 - - - 465 - - - 466 - - - 467 - - - 468 - - - 469 - - - 470 - - - 471 - - - 472 - - - 473 - - - 474 - - - 475 - - - 476 - - - 477 - - -
478 - - - 479 - - - 480 - - -
172,114.48 130,026.14
1 8 15 22 29 36 43 50 57 64 71 78 85 92 99 106113120127134141148155162169176183190197204211218225232239246253260267274281288295302309316323330337344351358365372379386393400407414421428435442449456463470477 -
500.00
1,000.00
1,500.00
2,000.00
2,500.00
Prestação
Prestação
Valores (R$) Aluguel (R$)Seguro Tx. Adm Prestação 1,000.00
PR Economia Poupança - - 2,146.71 61.12% 2,146.71 1,146.71 1,146.71 - - 2,142.60 60.99% 2,142.60 1,142.60 2,296.76 - - 2,138.48 60.86% 2,138.48 1,138.48 3,450.14 - - 2,134.34 60.72% 2,134.34 1,134.34 4,606.86 - - 2,130.18 60.59% 2,130.18 1,130.18 5,766.93 - - 2,126.01 60.45% 2,126.01 1,126.01 6,930.36 - - 2,121.82 60.31% 2,121.82 1,121.82 8,097.13 - - 2,117.61 60.18% 2,117.61 1,117.61 9,267.27 - - 2,113.38 60.04% 2,113.38 1,113.38 10,440.78 - - 2,109.14 59.90% 2,109.14 1,109.14 11,617.65 - - 2,104.88 59.76% 2,104.88 1,104.88 12,797.90 - - 2,100.60 59.61% 2,100.60 1,100.60 13,981.53 - - 2,096.30 59.47% 2,096.30 1,096.30 15,168.54 - - 2,091.99 59.33% 2,091.99 1,091.99 16,358.94 - - 2,087.66 59.18% 2,087.66 1,087.66 17,552.73 - - 2,083.31 59.04% 2,083.31 1,083.31 18,749.91 - - 2,078.94 58.89% 2,078.94 1,078.94 19,950.50 - - 2,074.56 58.74% 2,074.56 1,074.56 21,154.50 - - 2,070.16 58.59% 2,070.16 1,070.16 22,361.91 - - 2,065.74 58.44% 2,065.74 1,065.74 23,572.73 - - 2,061.31 58.29% 2,061.31 1,061.31 24,786.97 - - 2,056.85 58.14% 2,056.85 1,056.85 26,004.63 - - 2,052.38 57.98% 2,052.38 1,052.38 27,225.72 - - 2,047.89 57.83% 2,047.89 1,047.89 28,450.24 - - 2,043.38 57.67% 2,043.38 1,043.38 29,678.20 - - 2,038.86 57.52% 2,038.86 1,038.86 30,909.61 - - 2,034.31 57.36% 2,034.31 1,034.31 32,144.45 - - 2,029.75 57.20% 2,029.75 1,029.75 33,382.75 - - 2,025.17 57.04% 2,025.17 1,025.17 34,624.50 - - 2,020.57 56.88% 2,020.57 1,020.57 35,869.71 - - 2,015.96 56.71% 2,015.96 1,015.96 37,118.38 - - 2,011.32 56.55% 2,011.32 1,011.32 38,370.52 - - 2,006.67 56.38% 2,006.67 1,006.67 39,626.13 - - 2,002.00 56.22% 2,002.00 1,002.00 40,885.21 - - 1,997.31 56.05% 1,997.31 997.31 42,147.78 - - 1,992.60 55.88% 1,992.60 992.60 43,413.83 - - 1,987.88 55.71% 1,987.88 987.88 44,683.36 - - 1,983.13 55.54% 1,983.13 983.13 45,956.39 - - 1,978.37 55.36% 1,978.37 978.37 47,232.92 - - 1,973.59 55.19% 1,973.59 973.59 48,512.94 - - 1,968.79 55.01% 1,968.79 968.79 49,796.47 - - 1,963.97 54.84% 1,963.97 963.97 51,083.51 - - 1,959.13 54.66% 1,959.13 959.13 52,374.06 - - 1,954.28 54.48% 1,954.28 954.28 53,668.13 - - 1,949.40 54.29% 1,949.40 949.40 54,965.71
% da prestação utilizado para pagar juros
- - 1,944.51 54.11% 1,944.51 944.51 56,266.83 - - 1,939.60 53.93% 1,939.60 939.60 57,571.47 - - 1,934.66 53.74% 1,934.66 934.66 58,879.64 - - 1,929.71 53.55% 1,929.71 929.71 60,191.35 - - 1,924.74 53.36% 1,924.74 924.74 61,506.60 - - 1,919.76 53.17% 1,919.76 919.76 62,825.40 - - 1,914.75 52.98% 1,914.75 914.75 64,147.74 - - 1,909.72 52.79% 1,909.72 909.72 65,473.64 - - 1,904.67 52.59% 1,904.67 904.67 66,803.09 - - 1,899.61 52.39% 1,899.61 899.61 68,136.10 - - 1,894.52 52.19% 1,894.52 894.52 69,472.68 - - 1,889.42 51.99% 1,889.42 889.42 70,812.82 - - 1,884.30 51.79% 1,884.30 884.30 72,156.54 - - 1,879.15 51.59% 1,879.15 879.15 73,503.83 - - 1,873.99 51.38% 1,873.99 873.99 74,854.69 - - 1,868.81 51.18% 1,868.81 868.81 76,209.14 - - 1,863.61 50.97% 1,863.61 863.61 77,567.18 - - 1,858.39 50.76% 1,858.39 858.39 78,928.81 - - 1,853.15 50.54% 1,853.15 853.15 80,294.03 - - 1,847.89 50.33% 1,847.89 847.89 81,662.84 - - 1,842.61 50.11% 1,842.61 842.61 83,035.26 - - 1,837.31 49.89% 1,837.31 837.31 84,411.28 - - 1,831.99 49.67% 1,831.99 831.99 85,790.91 - - 1,826.65 49.45% 1,826.65 826.65 87,174.15 - - 1,821.29 49.23% 1,821.29 821.29 88,561.00 - - 1,815.91 49.00% 1,815.91 815.91 89,951.48 - - 1,810.51 48.77% 1,810.51 810.51 91,345.57 - - 1,805.09 48.54% 1,805.09 805.09 92,743.29 - - 1,799.65 48.31% 1,799.65 799.65 94,144.64 - - 1,794.19 48.08% 1,794.19 794.19 95,549.62 - - 1,788.71 47.84% 1,788.71 788.71 96,958.23 - - 1,783.21 47.60% 1,783.21 783.21 98,370.48 - - 1,777.69 47.36% 1,777.69 777.69 99,786.38 - - 1,772.15 47.12% 1,772.15 772.15 101,205.92 - - 1,766.59 46.87% 1,766.59 766.59 102,629.10 - - 1,761.00 46.62% 1,761.00 761.00 104,055.94 - - 1,755.40 46.37% 1,755.40 755.40 105,486.44 - - 1,749.78 46.12% 1,749.78 749.78 106,920.59 - - 1,744.14 45.87% 1,744.14 744.14 108,358.40 - - 1,738.47 45.61% 1,738.47 738.47 109,799.87 - - 1,732.79 45.35% 1,732.79 732.79 111,245.01 - - 1,727.08 45.09% 1,727.08 727.08 112,693.83 - - 1,721.35 44.82% 1,721.35 721.35 114,146.31 - - 1,715.61 44.55% 1,715.61 715.61 115,602.47 - - 1,709.84 44.28% 1,709.84 709.84 117,062.31 - - 1,704.05 44.01% 1,704.05 704.05 118,525.83 - - 1,698.24 43.74% 1,698.24 698.24 119,993.03 - - 1,692.41 43.46% 1,692.41 692.41 121,463.93
- - 1,686.55 43.18% 1,686.55 686.55 122,938.51 - - 1,680.68 42.90% 1,680.68 680.68 124,416.79 - - 1,674.78 42.61% 1,674.78 674.78 125,898.76 - - 1,668.87 42.32% 1,668.87 668.87 127,384.43 - - 1,662.93 42.03% 1,662.93 662.93 128,873.80 - - 1,656.97 41.73% 1,656.97 656.97 130,366.87 - - 1,650.99 41.43% 1,650.99 650.99 131,863.65 - - 1,644.99 41.13% 1,644.99 644.99 133,364.14 - - 1,638.97 40.83% 1,638.97 638.97 134,868.35 - - 1,632.92 40.52% 1,632.92 632.92 136,376.26 - - 1,626.85 40.21% 1,626.85 626.85 137,887.89 - - 1,620.77 39.90% 1,620.77 620.77 139,403.24 - - 1,614.66 39.58% 1,614.66 614.66 140,922.32 - - 1,608.53 39.26% 1,608.53 608.53 142,445.11 - - 1,602.37 38.94% 1,602.37 602.37 143,971.64 - - 1,596.20 38.61% 1,596.20 596.20 145,501.89 - - 1,590.00 38.28% 1,590.00 590.00 147,035.87 - - 1,583.78 37.94% 1,583.78 583.78 148,573.58 - - 1,577.54 37.60% 1,577.54 577.54 150,115.03 - - 1,571.28 37.26% 1,571.28 571.28 151,660.22 - - 1,564.99 36.92% 1,564.99 564.99 153,209.14 - - 1,558.68 36.57% 1,558.68 558.68 154,761.81 - - 1,552.35 36.21% 1,552.35 552.35 156,318.22 - - 1,546.00 35.86% 1,546.00 546.00 157,878.38 - - 1,539.63 35.50% 1,539.63 539.63 159,442.28 - - 1,533.23 35.13% 1,533.23 533.23 161,009.94 - - 1,526.81 34.76% 1,526.81 526.81 162,581.34 - - 1,520.37 34.39% 1,520.37 520.37 164,156.50 - - 1,513.90 34.01% 1,513.90 513.90 165,735.41 - - 1,507.42 33.63% 1,507.42 507.42 167,318.08 - - 1,500.91 33.24% 1,500.91 500.91 168,904.51 - - 1,494.37 32.85% 1,494.37 494.37 170,494.69 - - 1,487.82 32.45% 1,487.82 487.82 172,088.64 - - 1,481.24 32.05% 1,481.24 481.24 173,686.36 - - 1,474.64 31.64% 1,474.64 474.64 175,287.83 - - 1,468.02 31.23% 1,468.02 468.02 176,893.08 - - 1,461.37 30.82% 1,461.37 461.37 178,502.09 - - 1,454.70 30.40% 1,454.70 454.70 180,114.87 - - 1,448.01 29.97% 1,448.01 448.01 181,731.42 - - 1,441.29 29.54% 1,441.29 441.29 183,351.74 - - 1,434.55 29.10% 1,434.55 434.55 184,975.84 - - 1,427.79 28.66% 1,427.79 427.79 186,603.71 - - 1,421.01 28.22% 1,421.01 421.01 188,235.36 - - 1,414.20 27.76% 1,414.20 414.20 189,870.78 - - 1,407.36 27.30% 1,407.36 407.36 191,509.98 - - 1,400.51 26.84% 1,400.51 400.51 193,152.96 - - 1,393.63 26.37% 1,393.63 393.63 194,799.72 - - 1,386.73 25.89% 1,386.73 386.73 196,450.26
- - 1,379.80 25.41% 1,379.80 379.80 198,104.58 - - 1,372.85 24.92% 1,372.85 372.85 199,762.69 - - 1,365.88 24.42% 1,365.88 365.88 201,424.58 - - 1,358.88 23.92% 1,358.88 358.88 203,090.25 - - 1,351.86 23.41% 1,351.86 351.86 204,759.71 - - 1,344.81 22.90% 1,344.81 344.81 206,432.95 - - 1,337.74 22.37% 1,337.74 337.74 208,109.98 - - 1,330.65 21.84% 1,330.65 330.65 209,790.80 - - 1,323.53 21.31% 1,323.53 323.53 211,475.40 - - 1,316.39 20.76% 1,316.39 316.39 213,163.79 - - 1,309.22 20.21% 1,309.22 309.22 214,855.97 - - 1,302.03 19.65% 1,302.03 302.03 216,551.94 - - 1,294.82 19.08% 1,294.82 294.82 218,251.70 - - 1,287.58 18.51% 1,287.58 287.58 219,955.24 - - 1,280.32 17.92% 1,280.32 280.32 221,662.57 - - 1,273.03 17.33% 1,273.03 273.03 223,373.70 - - 1,265.72 16.73% 1,265.72 265.72 225,088.61 - - 1,258.38 16.12% 1,258.38 258.38 226,807.31 - - 1,251.02 15.50% 1,251.02 251.02 228,529.80 - - 1,243.63 14.87% 1,243.63 243.63 230,256.08 - - 1,236.22 14.23% 1,236.22 236.22 231,986.15 - - 1,228.79 13.59% 1,228.79 228.79 233,720.01 - - 1,221.33 12.93% 1,221.33 221.33 235,457.66 - - 1,213.84 12.26% 1,213.84 213.84 237,199.09 - - 1,206.33 11.58% 1,206.33 206.33 238,944.31 - - 1,198.79 10.90% 1,198.79 198.79 240,693.32 - - 1,191.23 10.20% 1,191.23 191.23 242,446.12 - - 1,183.65 9.49% 1,183.65 183.65 244,202.70 - - 1,176.04 8.77% 1,176.04 176.04 245,963.07 - - 1,168.40 8.03% 1,168.40 168.40 247,727.22 - - 1,160.74 7.29% 1,160.74 160.74 249,495.16 - - 1,153.05 6.53% 1,153.05 153.05 251,266.88 - - 1,145.34 5.76% 1,145.34 145.34 253,042.38 - - 1,137.60 4.98% 1,137.60 137.60 254,821.67 - - 1,129.84 4.18% 1,129.84 129.84 256,604.73 - - 1,122.05 3.38% 1,122.05 122.05 258,391.57 - - 1,114.24 2.55% 1,114.24 114.24 260,182.20 - - 1,106.40 1.72% 1,106.40 106.40 261,976.59 - - 1,098.53 0.87% 1,098.53 98.53 263,774.77 - - - 0.00% - - 265,486.08 - - - 0.00% - - 267,208.49 - - - 0.00% - - 268,942.07 - - - 0.00% - - 270,686.91 - - - 0.00% - - 272,443.06 - - - 0.00% - - 274,210.61 - - - 0.00% - - 275,989.62 - - - 0.00% - - 277,780.18 - - - 0.00% - - 279,582.35
- - - 0.00% - - 281,396.21 - - - 0.00% - - 283,221.85 - - - 0.00% - - 285,059.32 - - - 0.00% - - 286,908.72 - - - 0.00% - - 288,770.12 - - - 0.00% - - 290,643.59 - - - 0.00% - - 292,529.22 - - - 0.00% - - 294,427.08 - - - 0.00% - - 296,337.25 - - - 0.00% - - 298,259.82 - - - 0.00% - - 300,194.86 - - - 0.00% - - 302,142.45 - - - 0.00% - - 304,102.68 - - - 0.00% - - 306,075.63 - - - 0.00% - - 308,061.38 - - - 0.00% - - 310,060.01 - - - 0.00% - - 312,071.60 - - - 0.00% - - 314,096.25 - - - 0.00% - - 316,134.03 - - - 0.00% - - 318,185.04 - - - 0.00% - - 320,249.35 - - - 0.00% - - 322,327.05 - - - 0.00% - - 324,418.23 - - - 0.00% - - 326,522.98 - - - 0.00% - - 328,641.39 - - - 0.00% - - 330,773.53 - - - 0.00% - - 332,919.51 - - - 0.00% - - 335,079.42 - - - 0.00% - - 337,253.34 - - - 0.00% - - 339,441.36 - - - 0.00% - - 341,643.57 - - - 0.00% - - 343,860.08 - - - 0.00% - - 346,090.96 - - - 0.00% - - 348,336.32 - - - 0.00% - - 350,596.24 - - - 0.00% - - 352,870.83 - - - 0.00% - - 355,160.17 - - - 0.00% - - 357,464.37 - - - 0.00% - - 359,783.51 - - - 0.00% - - 362,117.70 - - - 0.00% - - 364,467.04 - - - 0.00% - - 366,831.61 - - - 0.00% - - 369,211.53 - - - 0.00% - - 371,606.89 - - - 0.00% - - 374,017.79 - - - 0.00% - - 376,444.33 - - - 0.00% - - 378,886.61 - - - 0.00% - - 381,344.74
- - - 0.00% - - 383,818.81 - - - 0.00% - - 386,308.94 - - - 0.00% - - 388,815.22 - - - 0.00% - - 391,337.76 - - - 0.00% - - 393,876.67 - - - 0.00% - - 396,432.05 - - - 0.00% - - 399,004.01 - - - 0.00% - - 401,592.65 - - - 0.00% - - 404,198.09 - - - 0.00% - - 406,820.43 - - - 0.00% - - 409,459.79 - - - 0.00% - - 412,116.27 - - - 0.00% - - 414,789.98 - - - 0.00% - - 417,481.04 - - - 0.00% - - 420,189.56 - - - 0.00% - - 422,915.65 - - - 0.00% - - 425,659.43 - - - 0.00% - - 428,421.01 - - - 0.00% - - 431,200.50 - - - 0.00% - - 433,998.03 - - - 0.00% - - 436,813.71 - - - 0.00% - - 439,647.65 - - - 0.00% - - 442,499.98 - - - 0.00% - - 445,370.82 - - - 0.00% - - 448,260.28 - - - 0.00% - - 451,168.49 - - - 0.00% - - 454,095.56 - - - 0.00% - - 457,041.63 - - - 0.00% - - 460,006.81 - - - 0.00% - - 462,991.22 - - - 0.00% - - 465,995.00 - - - 0.00% - - 469,018.27 - - - 0.00% - - 472,061.15 - - - 0.00% - - 475,123.77 - - - 0.00% - - 478,206.26 - - - 0.00% - - 481,308.75 - - - 0.00% - - 484,431.37 - - - 0.00% - - 487,574.25 - - - 0.00% - - 490,737.52 - - - 0.00% - - 493,921.31 - - - 0.00% - - 497,125.75 - - - 0.00% - - 500,350.99 - - - 0.00% - - 503,597.15 - - - 0.00% - - 506,864.37 - - - 0.00% - - 510,152.78 - - - 0.00% - - 513,462.54 - - - 0.00% - - 516,793.76 - - - 0.00% - - 520,146.60
- - - 0.00% - - 523,521.19 - - - 0.00% - - 526,917.67 - - - 0.00% - - 530,336.19 - - - 0.00% - - 533,776.88 - - - 0.00% - - 537,239.90 - - - 0.00% - - 540,725.39 - - - 0.00% - - 544,233.49 - - - 0.00% - - 547,764.35 - - - 0.00% - - 551,318.11 - - - 0.00% - - 554,894.94 - - - 0.00% - - 558,494.97 - - - 0.00% - - 562,118.35 - - - 0.00% - - 565,765.24 - - - 0.00% - - 569,435.79 - - - 0.00% - - 573,130.16 - - - 0.00% - - 576,848.49 - - - 0.00% - - 580,590.95 - - - 0.00% - - 584,357.69 - - - 0.00% - - 588,148.87 - - - 0.00% - - 591,964.64 - - - 0.00% - - 595,805.16 - - - 0.00% - - 599,670.61 - - - 0.00% - - 603,561.13 - - - 0.00% - - 607,476.89 - - - 0.00% - - 611,418.06 - - - 0.00% - - 615,384.80 - - - 0.00% - - 619,377.27 - - - 0.00% - - 623,395.65 - - - 0.00% - - 627,440.09 - - - 0.00% - - 631,510.77 - - - 0.00% - - 635,607.87 - - - 0.00% - - 639,731.54 - - - 0.00% - - 643,881.97 - - - 0.00% - - 648,059.33 - - - 0.00% - - 652,263.78 - - - 0.00% - - 656,495.52 - - - 0.00% - - 660,754.71 - - - 0.00% - - 665,041.53 - - - 0.00% - - 669,356.16 - - - 0.00% - - 673,698.79 - - - 0.00% - - 678,069.59 - - - 0.00% - - 682,468.74 - - - 0.00% - - 686,896.44 - - - 0.00% - - 691,352.86 - - - 0.00% - - 695,838.20 - - - 0.00% - - 700,352.63 - - - 0.00% - - 704,896.36 - - - 0.00% - - 709,469.56
- - - 0.00% - - 714,072.43 - - - 0.00% - - 718,705.17 - - - 0.00% - - 723,367.96 - - - 0.00% - - 728,061.00 - - - 0.00% - - 732,784.49 - - - 0.00% - - 737,538.62 - - - 0.00% - - 742,323.60 - - - 0.00% - - 747,139.62 - - - 0.00% - - 751,986.89 - - - 0.00% - - 756,865.60 - - - 0.00% - - 761,775.97 - - - 0.00% - - 766,718.19 - - - 0.00% - - 771,692.48 - - - 0.00% - - 776,699.04 - - - 0.00% - - 781,738.08 - - - 0.00% - - 786,809.81 - - - 0.00% - - 791,914.45 - - - 0.00% - - 797,052.21 - - - 0.00% - - 802,223.30 - - - 0.00% - - 807,427.93 - - - 0.00% - - 812,666.34 - - - 0.00% - - 817,938.72 - - - 0.00% - - 823,245.32 - - - 0.00% - - 828,586.34 - - - 0.00% - - 833,962.01 - - - 0.00% - - 839,372.56 - - - 0.00% - - 844,818.22 - - - 0.00% - - 850,299.20 - - - 0.00% - - 855,815.74 - - - 0.00% - - 861,368.07 - - - 0.00% - - 866,956.43 - - - 0.00% - - 872,581.04 - - - 0.00% - - 878,242.14 - - - 0.00% - - 883,939.97 - - - 0.00% - - 889,674.76 - - - 0.00% - - 895,446.76 - - - 0.00% - - 901,256.21 - - - 0.00% - - 907,103.35 - - - 0.00% - - 912,988.42 - - - 0.00% - - 918,911.68 - - - 0.00% - - 924,873.36 - - - 0.00% - - 930,873.72 - - - 0.00% - - 936,913.01 - - - 0.00% - - 942,991.49 - - - 0.00% - - 949,109.39 - - - 0.00% - - 955,266.99 - - - 0.00% - - 961,464.54 - - - 0.00% - - 967,702.30
- - - 0.00% - - 973,980.52 - - - 0.00% - - 980,299.48 - - - 0.00% - - 986,659.43 - - - 0.00% - - 993,060.65 - - - 0.00% - - 999,503.39 - - - 0.00% - - 1,005,987.94 - - - 0.00% - - 1,012,514.55 - - - 0.00% - - 1,019,083.51 - - - 0.00% - - 1,025,695.08 - - - 0.00% - - 1,032,349.55 - - - 0.00% - - 1,039,047.19 - - - 0.00% - - 1,045,788.29 - - - 0.00% - - 1,052,573.12 - - - 0.00% - - 1,059,401.97 - - - 0.00% - - 1,066,275.12 - - - 0.00% - - 1,073,192.86 - - - 0.00% - - 1,080,155.48 - - - 0.00% - - 1,087,163.28 - - - 0.00% - - 1,094,216.54 - - - 0.00% - - 1,101,315.56 - - - 0.00% - - 1,108,460.64 - - - 0.00% - - 1,115,652.07 - - - 0.00% - - 1,122,890.16 - - - 0.00% - - 1,130,175.21 - - - 0.00% - - 1,137,507.52 - - - 0.00% - - 1,144,887.40 - - - 0.00% - - 1,152,315.16 - - - 0.00% - - 1,159,791.11 - - - 0.00% - - 1,167,315.56 - - - 0.00% - - 1,174,888.83 - - - 0.00% - - 1,182,511.24 - - - 0.00% - - 1,190,183.09 - - - 0.00% - - 1,197,904.72 - - - 0.00% - - 1,205,676.45 - - - 0.00% - - 1,213,498.59 - - - 0.00% - - 1,221,371.49 - - - 0.00% - - 1,229,295.46 - - - 0.00% - - 1,237,270.84 - - - 0.00% - - 1,245,297.96 - - - 0.00% - - 1,253,377.16 - - - 0.00% - - 1,261,508.78 - - - 0.00% - - 1,269,693.15 - - - 0.00% - - 1,277,930.62 - - - 0.00% - - 1,286,221.54 - - - 0.00% - - 1,294,566.24 - - - 0.00% - - 1,302,965.08 - - - 0.00% - - 1,311,418.42 - - - 0.00% - - 1,319,926.59
- - - 0.00% - - 1,328,489.97 - - - 0.00% - - 1,337,108.90 - - - 0.00% - - 1,345,783.75 - - - 0.00% - - 1,354,514.87 - - - 0.00% - - 1,363,302.65 - - - 0.00% - - 1,372,147.44 - - - 0.00% - - 1,381,049.61 - - - 0.00% - - 1,390,009.53 - - - 0.00% - - 1,399,027.59 - - - 0.00% - - 1,408,104.15 - - - 0.00% - - 1,417,239.60 - - - 0.00% - - 1,426,434.32 - - - 0.00% - - 1,435,688.69 - - - 0.00% - - 1,445,003.10 - - - 0.00% - - 1,454,377.94 - - - 0.00% - - 1,463,813.61 - - - 0.00% - - 1,473,310.49 - - - 0.00% - - 1,482,868.98 - - - 0.00% - - 1,492,489.49 - - - 0.00% - - 1,502,172.41 - - - 0.00% - - 1,511,918.15 - - - 0.00% - - 1,521,727.12 - - - 0.00% - - 1,531,599.73 - - - 0.00% - - 1,541,536.39 - - - 0.00% - - 1,551,537.52 - - - 0.00% - - 1,561,603.53 - - - 0.00% - - 1,571,734.84 - - - 0.00% - - 1,581,931.89 - - - 0.00% - - 1,592,195.09 - - - 0.00% - - 1,602,524.88 - - - 0.00% - - 1,612,921.69 - - - 0.00% - - 1,623,385.95 - - - 0.00% - - 1,633,918.09 - - - 0.00% - - 1,644,518.57 - - - 0.00% - - 1,655,187.82 - - - 0.00% - - 1,665,926.29 - - - 0.00% - - 1,676,734.43 - - - 0.00% - - 1,687,612.69 - - - 0.00% - - 1,698,561.53 - - - 0.00% - - 1,709,581.40 - - - 0.00% - - 1,720,672.76 - - - 0.00% - - 1,731,836.08 - - - 0.00% - - 1,743,071.83 - - - 0.00% - - 1,754,380.47 - - - 0.00% - - 1,765,762.48 - - - 0.00% - - 1,777,218.33 - - - 0.00% - - 1,788,748.50 - - - 0.00% - - 1,800,353.49
- - - 0.00% - - 1,812,033.76 - - - 0.00% - - 1,823,789.81 - - - 0.00% - - 1,835,622.13
- - 302,140.62
1 8 15 22 29 36 43 50 57 64 71 78 85 92 99 106113120127134141148155162169176183190197204211218225232239246253260267274281288295302309316323330337344351358365372379386393400407414421428435442449456463470477 -
500.00
1,000.00
1,500.00
2,000.00
2,500.00
Prestação
Prestação
Entrada (R$) Adicional (R$) 150,000.00 200.00
Acumulado Poupança Ad. Total Poup 150,973.16 200.00 152,319.88 151,952.64 401.30 154,650.70 152,938.48 603.90 156,992.52 153,930.71 807.82 159,345.39 154,929.37 1,013.06 161,709.36 155,934.52 1,219.63 164,084.50 156,946.18 1,427.55 166,470.86 157,964.41 1,636.81 168,868.49 158,989.25 1,847.43 171,277.45 160,020.73 2,059.41 173,697.80 161,058.91 2,272.77 176,129.58 162,103.82 2,487.52 178,572.87 163,155.52 2,703.66 181,027.71 164,214.03 2,921.20 183,494.16 165,279.41 3,140.15 185,972.29 166,351.71 3,360.52 188,462.14 167,430.96 3,582.32 190,963.79 168,517.21 3,805.57 193,477.27 169,610.51 4,030.25 196,002.67 170,710.90 4,256.40 198,540.03 171,818.44 4,484.02 201,089.42 172,933.15 4,713.11 203,650.89 174,055.10 4,943.69 206,224.51 175,184.33 5,175.76 208,810.33 176,320.89 5,409.34 211,408.43 177,464.82 5,644.43 214,018.85 178,616.17 5,881.05 216,641.67 179,774.99 6,119.21 219,276.94 180,941.32 6,358.91 221,924.73 182,115.23 6,600.16 224,585.10 183,296.75 6,842.98 227,258.11 184,485.94 7,087.38 229,943.83 185,682.84 7,333.36 232,642.33 186,887.50 7,580.94 235,353.65 188,099.99 7,830.12 238,077.88 189,320.33 8,080.92 240,815.08 190,548.60 8,333.35 243,565.31 191,784.84 8,587.41 246,328.64 193,029.09 8,843.12 249,105.13 194,281.42 9,100.50 251,894.86 195,541.87 9,359.54 254,697.88 196,810.50 9,620.26 257,514.27 198,087.36 9,882.68 260,344.10 199,372.50 10,146.79 263,187.42 200,665.99 10,412.62 266,044.32
Digite um valor adicional que você tem condições de economizar mensalmente para aumentar sua poupança para compra do imóvel.
201,967.86 10,680.18 268,914.86 203,278.18 10,949.47 271,799.12 204,597.00 11,220.50 274,697.15 205,924.38 11,493.30 277,609.03 207,260.37 11,767.87 280,534.84 208,605.02 12,044.21 283,474.64 209,958.41 12,322.35 286,428.50 211,320.57 12,602.30 289,396.50 212,691.56 12,884.06 292,378.71 214,071.46 13,167.65 295,375.21 215,460.30 13,453.08 298,386.06 216,858.16 13,740.36 301,411.34 218,265.08 14,029.50 304,451.12 219,681.14 14,320.52 307,505.48 221,106.38 14,613.43 310,574.50 5 anos 222,540.86 14,908.24 313,658.24 223,984.66 15,204.96 316,756.79 225,437.81 15,503.61 319,870.23 226,900.40 15,804.19 322,998.62 228,372.48 16,106.72 326,142.05 229,854.11 16,411.22 329,300.59 231,345.35 16,717.69 332,474.32 232,846.26 17,026.15 335,663.32 234,356.91 17,336.61 338,867.68 235,877.36 17,649.09 342,087.46 237,407.68 17,963.59 345,322.75 238,947.93 18,280.14 348,573.64 240,498.17 18,598.73 351,840.19 242,058.46 18,919.40 355,122.50 243,628.88 19,242.14 358,420.64 245,209.49 19,566.98 361,734.70 246,800.35 19,893.93 365,064.76 248,401.53 20,222.99 368,410.90 250,013.10 20,554.20 371,773.22 251,635.13 20,887.55 375,151.78 253,267.68 21,223.06 378,546.68 254,910.82 21,560.75 381,958.01 256,564.62 21,900.63 385,385.84 258,229.15 22,242.72 388,830.27 259,904.48 22,587.02 392,291.38 261,590.68 22,933.56 395,769.26 263,287.82 23,282.35 399,264.00 264,995.97 23,633.40 402,775.68 266,715.20 23,986.73 406,304.40 268,445.59 24,342.35 409,850.25 270,187.20 24,700.28 413,413.31 271,940.11 25,060.53 416,993.67 273,704.39 25,423.11 420,591.43
275,480.12 25,788.05 424,206.69 277,267.37 26,155.36 427,839.52 279,066.22 26,525.05 431,490.03 280,876.74 26,897.14 435,158.30 282,699.00 27,271.64 438,844.44 284,533.08 27,648.57 442,548.53 286,379.07 28,027.95 446,270.67 288,237.03 28,409.79 450,010.96 290,107.04 28,794.10 453,769.49 291,989.19 29,180.91 457,546.36 293,883.55 29,570.23 461,341.67 295,790.19 29,962.08 465,155.51 297,709.21 30,356.46 468,987.99 299,640.68 30,753.41 472,839.20 301,584.68 31,152.93 476,709.24 303,541.29 31,555.04 480,598.22 305,510.59 31,959.76 484,506.22 307,492.67 32,367.11 488,433.37 309,487.61 32,777.10 492,379.75 311,495.50 33,189.75 496,345.47 313,516.41 33,605.08 500,330.63 315,550.43 34,023.10 504,335.34 317,597.64 34,443.84 508,359.70 319,658.14 34,867.30 512,403.82 321,732.01 35,293.51 516,467.80 323,819.33 35,722.49 520,551.75 325,920.20 36,154.24 524,655.78 10 anos 328,034.69 36,588.81 528,779.99 330,162.90 37,026.18 532,924.50 332,304.92 37,466.40 537,089.40 334,460.84 37,909.48 541,274.82 336,630.74 38,355.42 545,480.86 338,814.72 38,804.26 549,707.63 341,012.87 39,256.02 553,955.25 343,225.28 39,710.70 558,223.82 345,452.05 40,168.33 562,513.46 347,693.26 40,628.94 566,824.29 349,949.01 41,092.53 571,156.41 352,219.40 41,559.13 575,509.95 354,504.52 42,028.75 579,885.01 356,804.46 42,501.43 584,281.73 359,119.32 42,977.16 588,700.20 361,449.21 43,455.99 593,140.55 363,794.20 43,937.92 597,602.91 366,154.42 44,422.98 602,087.38 368,529.94 44,911.19 606,594.09 370,920.87 45,402.56 611,123.16 373,327.32 45,897.12 615,674.71
375,749.38 46,394.89 620,248.86 378,187.16 46,895.89 624,845.74 380,640.75 47,400.14 629,465.47 383,110.25 47,907.66 634,108.17 385,595.78 48,418.48 638,773.97 388,097.44 48,932.60 643,462.99 390,615.32 49,450.07 648,175.37 393,149.54 49,970.89 652,911.23 395,700.21 50,495.09 657,670.69 398,267.42 51,022.69 662,453.90 400,851.28 51,553.71 667,260.96 403,451.91 52,088.18 672,092.03 406,069.41 52,626.11 676,947.22 408,703.90 53,167.54 681,826.68 411,355.47 53,712.48 686,730.52 414,024.25 54,260.95 691,658.90 416,710.34 54,812.98 696,611.94 419,413.86 55,368.60 701,589.77 422,134.92 55,927.82 706,592.54 424,873.63 56,490.66 711,620.38 427,630.11 57,057.16 716,673.43 430,404.48 57,627.33 721,751.82 433,196.84 58,201.21 726,855.70 436,007.32 58,778.80 731,985.21 438,836.03 59,360.15 737,140.49 441,683.10 59,945.26 742,321.68 444,548.63 60,534.17 747,528.93 447,432.76 61,126.90 752,762.37 450,335.60 61,723.48 758,022.15 453,257.27 62,323.93 763,308.42 456,197.90 62,928.27 768,621.33 459,157.60 63,536.53 773,961.02 462,136.51 64,148.74 779,327.64 465,134.74 64,764.93 784,721.34 468,152.43 65,385.11 790,142.27 471,189.69 66,009.31 795,590.57 474,246.66 66,637.56 801,066.42 477,323.46 67,269.89 806,569.95 480,420.22 67,906.32 812,101.31 15 anos 483,537.08 68,546.88 817,570.04 486,674.15 69,191.60 823,074.24 489,831.58 69,840.50 828,614.15 493,009.49 70,493.61 834,190.01 496,208.02 71,150.95 839,802.03 499,427.30 71,812.56 845,450.47 502,667.47 72,478.47 851,135.56 505,928.66 73,148.69 856,857.53 509,211.01 73,823.26 862,616.62
512,514.65 74,502.21 868,413.07 515,839.72 75,185.56 874,247.13 519,186.37 75,873.35 880,119.04 522,554.73 76,565.60 886,029.05 525,944.94 77,262.34 891,977.40 529,357.15 77,963.60 897,964.34 532,791.49 78,669.41 903,990.12 536,248.12 79,379.79 910,054.99 539,727.17 80,094.79 916,159.22 543,228.79 80,814.43 922,303.04 546,753.14 81,538.73 928,486.73 550,300.34 82,267.74 934,710.53 553,870.56 83,001.47 940,974.72 557,463.94 83,739.97 947,279.54 561,080.64 84,483.25 953,625.27 564,720.80 85,231.36 960,012.16 568,384.57 85,984.32 966,440.50 572,072.12 86,742.17 972,910.54 575,783.59 87,504.93 979,422.55 579,519.14 88,272.64 985,976.82 583,278.92 89,045.33 992,573.60 587,063.10 89,823.04 999,213.19 590,871.83 90,605.79 1,005,895.85 594,705.27 91,393.62 1,012,621.86 598,563.57 92,186.56 1,019,391.52 602,446.91 92,984.64 1,026,205.09 606,355.45 93,787.91 1,033,062.87 610,289.34 94,596.38 1,039,965.14 614,248.75 95,410.10 1,046,912.19 618,233.86 96,229.10 1,053,904.31 622,244.81 97,053.41 1,060,941.79 626,281.79 97,883.07 1,068,024.93 630,344.96 98,718.11 1,075,154.03 634,434.49 99,558.57 1,082,329.38 638,550.55 100,404.48 1,089,551.28 642,693.32 101,255.88 1,096,820.03 646,862.96 102,112.81 1,104,135.94 651,059.66 102,975.29 1,111,499.32 655,283.58 103,843.37 1,118,910.46 659,534.91 104,717.08 1,126,369.69 663,813.81 105,596.46 1,133,877.31 668,120.48 106,481.55 1,141,433.64 672,455.09 107,372.38 1,149,039.00 676,817.82 108,268.98 1,156,693.69 681,208.86 109,171.41 1,164,398.05 685,628.38 110,079.68 1,172,152.39 690,076.58 110,993.86 1,179,957.04 694,553.63 111,913.96 1,187,812.33
699,059.73 112,840.03 1,195,718.57 703,595.07 113,772.11 1,203,676.12 708,159.83 114,710.24 1,211,685.28 20 anos 712,754.20 115,654.45 1,219,746.41 717,378.39 116,604.79 1,227,859.84 722,032.57 117,561.29 1,236,025.91 726,716.95 118,524.00 1,244,244.96 731,431.72 119,492.96 1,252,517.32 736,177.07 120,468.20 1,260,843.36 740,953.22 121,449.77 1,269,223.42 745,760.35 122,437.71 1,277,657.84 750,598.67 123,432.05 1,286,146.99 755,468.37 124,432.85 1,294,691.21 760,369.68 125,440.14 1,303,290.86 765,302.78 126,453.97 1,311,946.31 770,267.88 127,474.37 1,320,657.91 775,265.20 128,501.40 1,329,426.02 780,294.94 129,535.08 1,338,251.03 785,357.31 130,575.48 1,347,133.29 790,452.52 131,622.62 1,356,073.17 795,580.79 132,676.56 1,365,071.06 800,742.33 133,737.33 1,374,127.32 805,937.36 134,804.99 1,383,242.33 811,166.10 135,879.57 1,392,416.49 816,428.75 136,961.13 1,401,650.16 821,725.55 138,049.70 1,410,943.73 827,056.71 139,145.33 1,420,297.61 832,422.46 140,248.07 1,429,712.16 837,823.02 141,357.97 1,439,187.80 843,258.62 142,475.07 1,448,724.91 848,729.49 143,599.41 1,458,323.90 854,235.84 144,731.05 1,467,985.17 859,777.93 145,870.03 1,477,709.11 865,355.96 147,016.40 1,487,496.14 870,970.19 148,170.21 1,497,346.67 876,620.84 149,331.51 1,507,261.10 882,308.15 150,500.33 1,517,239.86 888,032.36 151,676.74 1,527,283.35 893,793.71 152,860.79 1,537,392.01 899,592.43 154,052.51 1,547,566.25 905,428.77 155,251.97 1,557,806.49 911,302.98 156,459.21 1,568,113.18 917,215.30 157,674.28 1,578,486.73 923,165.98 158,897.23 1,588,927.58 929,155.27 160,128.12 1,599,436.17 935,183.41 161,366.99 1,610,012.94 941,250.66 162,613.90 1,620,658.32 947,357.27 163,868.91 1,631,372.77
953,503.50 165,132.05 1,642,156.74 959,689.61 166,403.39 1,653,010.66 965,915.85 167,682.97 1,663,935.01 972,182.49 168,970.86 1,674,930.23 978,489.78 170,267.10 1,685,996.79 984,837.99 171,571.76 1,697,135.14 991,227.39 172,884.87 1,708,345.75 997,658.24 174,206.51 1,719,629.10
### 175,536.72 1,730,985.65 ### 176,875.56 1,742,415.88 ### 178,223.09 1,753,920.26 ### 179,579.36 1,765,499.29 ### 180,944.43 1,777,153.43 ### 182,318.35 1,788,883.19 ### 183,701.19 1,800,689.04 25 anos### 185,093.00 1,812,571.49 ### 186,493.84 1,824,531.03 ### 187,903.77 1,836,568.16 ### 189,322.85 1,848,683.38 ### 190,751.13 1,860,877.20 ### 192,188.68 1,873,150.14 ### 193,635.55 1,885,502.70 ### 195,091.81 1,897,935.40 ### 196,557.52 1,910,448.76 ### 198,032.74 1,923,043.30 ### 199,517.53 1,935,719.55 ### 201,011.96 1,948,478.05 ### 202,516.07 1,961,319.32 ### 204,029.95 1,974,243.90 ### 205,553.65 1,987,252.33 ### 207,087.23 2,000,345.16 ### 208,630.77 2,013,522.93 ### 210,184.31 2,026,786.19 ### 211,747.94 2,040,135.50 ### 213,321.71 2,053,571.43 ### 214,905.69 2,067,094.51 ### 216,499.95 2,080,705.34 ### 218,104.55 2,094,404.47 ### 219,719.56 2,108,192.47 ### 221,345.05 2,122,069.93 ### 222,981.09 2,136,037.42 ### 224,627.74 2,150,095.53 ### 226,285.07 2,164,244.85 ### 227,953.15 2,178,485.96 ### 229,632.06 2,192,819.47 ### 231,321.86 2,207,245.97 ### 233,022.62 2,221,766.06 ### 234,734.42 2,236,380.36
### 236,457.32 2,251,089.47 ### 238,191.40 2,265,894.01 ### 239,936.73 2,280,794.60 ### 241,693.38 2,295,791.86 ### 243,461.43 2,310,886.42 ### 245,240.95 2,326,078.91 ### 247,032.02 2,341,369.96 ### 248,834.70 2,356,760.22 ### 250,649.08 2,372,250.33 ### 252,475.24 2,387,840.93 ### 254,313.24 2,403,532.68 ### 256,163.16 2,419,326.24 ### 258,025.09 2,435,222.26 ### 259,899.09 2,451,221.41 ### 261,785.26 2,467,324.36 ### 263,683.66 2,483,531.78 ### 265,594.38 2,499,844.35 ### 267,517.49 2,516,262.76 ### 269,453.08 2,532,787.68 ### 271,401.23 2,549,419.81 ### 273,362.02 2,566,159.85 ### 275,335.53 2,583,008.50 ### 277,321.84 2,599,966.45 ### 279,321.04 2,617,034.42 ### 281,333.21 2,634,213.13 ### 283,358.43 2,651,503.28 ### 285,396.79 2,668,905.61 30 anos### 287,448.38 2,686,420.85 ### 289,513.28 2,704,049.72 ### 291,591.57 2,721,792.96 ### 293,683.35 2,739,651.31 ### 295,788.70 2,757,625.53 ### 297,907.71 2,775,716.35 ### 300,040.46 2,793,924.55 ### 302,187.06 2,812,250.88 ### 304,347.57 2,830,696.10 ### 306,522.11 2,849,261.00 ### 308,710.75 2,867,946.33 ### 310,913.60 2,886,752.90 ### 313,130.73 2,905,681.47 ### 315,362.25 2,924,732.85 ### 317,608.25 2,943,907.83 ### 319,868.81 2,963,207.22 ### 322,144.05 2,982,631.81 ### 324,434.04 3,002,182.42 ### 326,738.90 3,021,859.88 ### 329,058.70 3,041,665.00 ### 331,393.56 3,061,598.61
### 333,743.56 3,081,661.54 ### 336,108.81 3,101,854.64 ### 338,489.40 3,122,178.74 ### 340,885.44 3,142,634.71 ### 343,297.03 3,163,223.38 ### 345,724.26 3,183,945.64 ### 348,167.24 3,204,802.33 ### 350,626.07 3,225,794.33 ### 353,100.85 3,246,922.53 ### 355,591.68 3,268,187.80 ### 358,098.68 3,289,591.04 ### 360,621.94 3,311,133.13 ### 363,161.57 3,332,814.99 ### 365,717.67 3,354,637.51 ### 368,290.36 3,376,601.61 ### 370,879.75 3,398,708.21 ### 373,485.93 3,420,958.23 ### 376,109.02 3,443,352.61 ### 378,749.12 3,465,892.27 ### 381,406.36 3,488,578.17 ### 384,080.83 3,511,411.25 ### 386,772.66 3,534,392.46 ### 389,481.95 3,557,522.77 ### 392,208.82 3,580,803.14 ### 394,953.38 3,604,234.55 ### 397,715.74 3,627,817.98 ### 400,496.03 3,651,554.41 ### 403,294.35 3,675,444.84 ### 406,110.83 3,699,490.27 ### 408,945.58 3,723,691.69 ### 411,798.73 3,748,050.13 ### 414,670.38 3,772,566.60 ### 417,560.66 3,797,242.13 ### 420,469.70 3,822,077.74 ### 423,397.61 3,847,074.49 ### 426,344.51 3,872,233.40 ### 429,310.54 3,897,555.55 ### 432,295.80 3,923,041.97 ### 435,300.44 3,948,693.75 35 anos### 438,324.56 3,974,511.95 ### 441,368.31 4,000,497.65 ### 444,431.80 4,026,651.94 ### 447,515.17 4,052,975.91 ### 450,618.55 4,079,470.67 ### 453,742.05 4,106,137.32 ### 456,885.83 4,132,976.98 ### 460,049.99 4,159,990.76 ### 463,234.69 4,187,179.81
### 466,440.05 4,214,545.25 ### 469,666.20 4,242,088.23 ### 472,913.29 4,269,809.90 ### 476,181.44 4,297,711.43 ### 479,470.79 4,325,793.97 ### 482,781.48 4,354,058.71 ### 486,113.66 4,382,506.82 ### 489,467.45 4,411,139.49 ### 492,843.00 4,439,957.93 ### 496,240.45 4,468,963.34 ### 499,659.94 4,498,156.92 ### 503,101.62 4,527,539.91 ### 506,565.62 4,557,113.53 ### 510,052.10 4,586,879.01 ### 513,561.20 4,616,837.61 ### 517,093.06 4,646,990.57 ### 520,647.84 4,677,339.15 ### 524,225.68 4,707,884.63 ### 527,826.74 4,738,628.28 ### 531,451.15 4,769,571.39 ### 535,099.08 4,800,715.25 ### 538,770.68 4,832,061.17 ### 542,466.10 4,863,610.45 ### 546,185.49 4,895,364.41 ### 549,929.02 4,927,324.39 ### 553,696.83 4,959,491.71 ### 557,489.08 4,991,867.73 ### 561,305.94 5,024,453.80 ### 565,147.56 5,057,251.28 ### 569,014.11 5,090,261.54 ### 572,905.74 5,123,485.96 ### 576,822.61 5,156,925.93 ### 580,764.90 5,190,582.86 ### 584,732.77 5,224,458.15 ### 588,726.38 5,258,553.20 ### 592,745.90 5,292,869.46 ### 596,791.49 5,327,408.36 ### 600,863.34 5,362,171.34 ### 604,961.60 5,397,159.85 ### 609,086.45 5,432,375.35 ### 613,238.06 5,467,819.33 ### 617,416.60 5,503,493.26 ### 621,622.26 5,539,398.63 ### 625,855.19 5,575,536.95 ### 630,115.60 5,611,909.73 ### 634,403.64 5,648,518.48 ### 638,719.50 5,685,364.75 ### 643,063.36 5,722,450.06
### 647,435.41 5,759,775.97 ### 651,835.82 5,797,344.05 ### 656,264.77 5,835,155.86 40 anos
1 8 15 22 29 36 43 50 57 64 71 78 85 92 99 106113120127134141148155162169176183190197204211218225232239246253260267274281288295302309316323330337344351358365372379386393400407414421428435442449456463470477 -
500.00
1,000.00
1,500.00
2,000.00
2,500.00
Prestação
Prestação
Valores (R$)k Saldo Devedor Amortização Juros
Valor do imóvel R$ 300,000.00 0 150,000.00 Entrada R$ 150,000.00 50.00% 1 150,000.00 346.71 1,312.14 Taxa de Juros aa 11.0000% 2 149,876.46 350.25 1,311.06 Taxa de Juros am 0.8735% 3 149,749.19 353.84 1,309.94 TR aa 1.8000% 4 149,618.14 357.46 1,308.80 TR am 0.1488% 5 149,483.27 361.12 1,307.62 Nº Prestações 180 6 149,344.55 364.82 1,306.40
7 149,201.92 368.55 1,305.16 Prestação sem TR R$ 1,656.38 8 149,055.35 372.32 1,303.87 Prestação 1 com TR 1,658.84 % princ. 9 148,904.79 376.13 1,302.56 Total amortizado R$ 177,923.43 52.0% 10 148,750.19 379.98 1,301.21 Total de juros pagos R$ 164,180.88 48.0% 11 148,591.51 383.87 1,299.82 Seguros R$ - 0.0% 12 148,428.71 387.80 1,298.39 Taxa de adm. R$ - 0.0% 13 148,261.74 391.77 1,296.93 Total de prestações R$ 342,104.30 14 148,090.55 395.78 1,295.44 Renda Familiar Segura 5,529.48 15 147,915.09 399.83 1,293.90
16 147,735.32 403.92 1,292.33 17 147,551.19 408.06 1,290.72 18 147,362.66 412.23 1,289.07 19 147,169.66 416.45 1,287.38 20 146,972.16 420.72 1,285.65
SELIC aa 13.25% 21 146,770.11 425.02 1,283.88 Poupança aa 8.0692% 22 146,563.44 429.37 1,282.08 Poupança am 0.6488% 23 146,352.12 433.77 1,280.23
24 146,136.09 438.21 1,278.34 25 145,915.30 442.69 1,276.41 26 145,689.70 447.22 1,274.43
Rendim. da entrada 27 145,459.23 451.80 1,272.42 Pelo período do financiamento 480,420.22 28 145,223.83 456.43 1,270.36 Em 5 anos 221,106.38 29 144,983.47 461.10 1,268.26 Em 10 anos 325,920.20 30 144,738.07 465.82 1,266.11 Em 15 anos 480,420.22 31 144,487.59 470.58 1,263.92 Em 20 anos 708,159.83 32 144,231.97 475.40 1,261.68
33 143,971.15 480.27 1,259.40 34 143,705.08 485.18 1,257.07 35 143,433.70 490.15 1,254.70 36 143,156.94 495.17 1,252.28 37 142,874.76 500.23 1,249.81 38 142,587.09 505.35 1,247.29 39 142,293.87 510.53 1,244.73 40 141,995.05 515.75 1,242.11 41 141,690.55 521.03 1,239.45 42 141,380.32 526.36 1,236.74 43 141,064.30 531.75 1,233.97 44 140,742.42 537.19 1,231.16 45 140,414.62 542.69 1,228.29
PREENCHA OS CAMPOS DA PASTA PARÂMETROS. NÃO PREENCHA NADA AQUI! Observe os demais comentários, alguns estão ocultos. Aponte o mouse em cima da célula para que sejam exibidos. Pesquise as taxas na CEF.
46 140,080.83 548.25 1,225.37 47 139,740.99 553.86 1,222.40 48 139,395.03 559.53 1,219.37 49 139,042.89 565.25 1,216.29 50 138,684.50 571.04 1,213.15 51 138,319.79 576.88 1,209.96 52 137,948.69 582.79 1,206.72 53 137,571.14 588.75 1,203.42 54 137,187.06 594.78 1,200.06 55 136,796.38 600.87 1,196.64 56 136,399.03 607.02 1,193.16 57 135,994.94 613.23 1,189.63 58 135,584.04 619.51 1,186.03 59 135,166.25 625.85 1,182.38 60 134,741.50 632.25 1,178.66 61 134,309.71 638.73 1,174.89 62 133,870.80 645.26 1,171.05 63 133,424.71 651.87 1,167.14 64 132,971.34 658.54 1,163.18 65 132,510.63 665.28 1,159.15 66 132,042.50 672.09 1,155.05 67 131,566.86 678.97 1,150.89 68 131,083.63 685.92 1,146.67 69 130,592.73 692.94 1,142.37 70 130,094.08 700.03 1,138.01 71 129,587.60 707.20 1,133.58 72 129,073.20 714.44 1,129.08 73 128,550.80 721.75 1,124.51 74 128,020.30 729.14 1,119.87 75 127,481.63 736.60 1,115.16 76 126,934.69 744.14 1,110.37 77 126,379.41 751.75 1,105.52 78 125,815.68 759.45 1,100.58 79 125,243.41 767.22 1,095.58 80 124,662.52 775.07 1,090.50 81 124,072.92 783.01 1,085.34 82 123,474.50 791.02 1,080.10 83 122,867.18 799.12 1,074.79 84 122,250.86 807.30 1,069.40 85 121,625.44 815.56 1,063.93 86 120,990.83 823.91 1,058.38 87 120,346.93 832.34 1,052.75 88 119,693.64 840.86 1,047.03 89 119,030.85 849.47 1,041.23 90 118,358.48 858.16 1,035.35 91 117,676.41 866.94 1,029.38 92 116,984.54 875.82 1,023.33 93 116,282.76 884.78 1,017.19
94 115,570.98 893.84 1,010.97 95 114,849.08 902.99 1,004.65 96 114,116.97 912.23 998.25 97 113,374.51 921.57 991.75 98 112,621.62 931.00 985.17 99 111,858.18 940.53 978.49
100 111,084.07 950.16 971.72 101 110,299.18 959.88 964.85 102 109,503.40 969.71 957.89 103 108,696.61 979.63 950.83 104 107,878.69 989.66 943.68 105 107,049.53 999.79 936.43 106 106,209.01 1,010.02 929.07 107 105,357.01 1,020.36 921.62 108 104,493.39 1,030.80 914.07 109 103,618.05 1,041.35 906.41 110 102,730.86 1,052.01 898.65 111 101,831.69 1,062.78 890.78 112 100,920.41 1,073.66 882.81 113 99,996.90 1,084.65 874.73 114 99,061.03 1,095.75 866.55 115 98,112.66 1,106.96 858.25 116 97,151.67 1,118.29 849.84 117 96,177.91 1,129.74 841.32 118 95,191.26 1,141.30 832.69 119 94,191.58 1,152.98 823.95 120 93,178.74 1,164.79 815.09 121 92,152.58 1,176.71 806.11 122 91,112.97 1,188.75 797.02 123 90,059.78 1,200.92 787.81 124 88,992.84 1,213.21 778.47 125 87,912.04 1,225.63 769.02 126 86,817.20 1,238.17 759.44 127 85,708.19 1,250.85 749.74 128 84,584.86 1,263.65 739.91 129 83,447.05 1,276.58 729.96 130 82,294.62 1,289.65 719.88 131 81,127.41 1,302.85 709.67 132 79,945.26 1,316.18 699.33 133 78,748.01 1,329.66 688.86 134 77,535.51 1,343.27 678.25 135 76,307.60 1,357.01 667.51 136 75,064.12 1,370.90 656.63 137 73,804.89 1,384.94 645.61 138 72,529.76 1,399.11 634.46 139 71,238.56 1,413.43 623.17 140 69,931.11 1,427.90 611.73 141 68,607.26 1,442.51 600.15
142 67,266.82 1,457.28 588.42 143 65,909.62 1,472.19 576.55 144 64,535.48 1,487.26 564.53 145 63,144.23 1,502.48 552.36 146 61,735.69 1,517.86 540.04 147 60,309.68 1,533.40 527.56 148 58,866.01 1,549.09 514.94 149 57,404.49 1,564.95 502.15 150 55,924.95 1,580.97 489.21 151 54,427.18 1,597.15 476.11 152 52,911.01 1,613.50 462.84 153 51,376.23 1,630.01 449.42 154 49,822.66 1,646.69 435.83 155 48,250.09 1,663.55 422.07 156 46,658.32 1,680.58 408.15 157 45,047.16 1,697.78 394.05 158 43,416.41 1,715.15 379.79 159 41,765.85 1,732.71 365.35 160 40,095.27 1,750.44 350.74 161 38,404.48 1,768.36 335.95 162 36,693.26 1,786.46 320.98 163 34,961.39 1,804.75 305.83 164 33,208.66 1,823.22 290.50 165 31,434.84 1,841.88 274.98 166 29,639.73 1,860.73 259.28 167 27,823.10 1,879.78 243.39 168 25,984.72 1,899.02 227.30 169 24,124.36 1,918.45 211.03 170 22,241.79 1,938.09 194.56 171 20,336.80 1,957.93 177.90 172 18,409.12 1,977.97 161.04 173 16,458.55 1,998.21 143.97 174 14,484.82 2,018.66 126.71 175 12,487.70 2,039.33 109.24 176 10,466.96 2,060.20 91.56 177 8,422.33 2,081.29 73.68 178 6,353.57 2,102.59 55.58 179 4,260.44 2,124.11 37.27 180 2,142.66 2,145.85 18.74 181 - - - 182 - - - 183 - - - 184 - - - 185 - - - 186 - - - 187 - - - 188 - - - 189 - - -
190 - - - 191 - - - 192 - - - 193 - - - 194 - - - 195 - - - 196 - - - 197 - - - 198 - - - 199 - - - 200 - - - 201 - - - 202 - - - 203 - - - 204 - - - 205 - - - 206 - - - 207 - - - 208 - - - 209 - - - 210 - - - 211 - - - 212 - - - 213 - - - 214 - - - 215 - - - 216 - - - 217 - - - 218 - - - 219 - - - 220 - - - 221 - - - 222 - - - 223 - - - 224 - - - 225 - - - 226 - - - 227 - - - 228 - - - 229 - - - 230 - - - 231 - - - 232 - - - 233 - - - 234 - - - 235 - - - 236 - - - 237 - - -
238 - - - 239 - - - 240 - - - 241 - - - 242 - - - 243 - - - 244 - - - 245 - - - 246 - - - 247 - - - 248 - - - 249 - - - 250 - - - 251 - - - 252 - - - 253 - - - 254 - - - 255 - - - 256 - - - 257 - - - 258 - - - 259 - - - 260 - - - 261 - - - 262 - - - 263 - - - 264 - - - 265 - - - 266 - - - 267 - - - 268 - - - 269 - - - 270 - - - 271 - - - 272 - - - 273 - - - 274 - - - 275 - - - 276 - - - 277 - - - 278 - - - 279 - - - 280 - - - 281 - - - 282 - - - 283 - - - 284 - - - 285 - - -
286 - - - 287 - - - 288 - - - 289 - - - 290 - - - 291 - - - 292 - - - 293 - - - 294 - - - 295 - - - 296 - - - 297 - - - 298 - - - 299 - - - 300 - - - 301 - - - 302 - - - 303 - - - 304 - - - 305 - - - 306 - - - 307 - - - 308 - - - 309 - - - 310 - - - 311 - - - 312 - - - 313 - - - 314 - - - 315 - - - 316 - - - 317 - - - 318 - - - 319 - - - 320 - - - 321 - - - 322 - - - 323 - - - 324 - - - 325 - - - 326 - - - 327 - - - 328 - - - 329 - - - 330 - - - 331 - - - 332 - - - 333 - - -
334 - - - 335 - - - 336 - - - 337 - - - 338 - - - 339 - - - 340 - - - 341 - - - 342 - - - 343 - - - 344 - - - 345 - - - 346 - - - 347 - - - 348 - - - 349 - - - 350 - - - 351 - - - 352 - - - 353 - - - 354 - - - 355 - - - 356 - - - 357 - - - 358 - - - 359 - - - 360 - - - 361 - - - 362 - - - 363 - - - 364 - - - 365 - - - 366 - - - 367 - - - 368 - - - 369 - - - 370 - - - 371 - - - 372 - - - 373 - - - 374 - - - 375 - - - 376 - - - 377 - - - 378 - - - 379 - - - 380 - - - 381 - - -
382 - - - 383 - - - 384 - - - 385 - - - 386 - - - 387 - - - 388 - - - 389 - - - 390 - - - 391 - - - 392 - - - 393 - - - 394 - - - 395 - - - 396 - - - 397 - - - 398 - - - 399 - - - 400 - - - 401 - - - 402 - - - 403 - - - 404 - - - 405 - - - 406 - - - 407 - - - 408 - - - 409 - - - 410 - - - 411 - - - 412 - - - 413 - - - 414 - - - 415 - - - 416 - - - 417 - - - 418 - - - 419 - - - 420 - - - 421 - - - 422 - - - 423 - - - 424 - - - 425 - - - 426 - - - 427 - - - 428 - - - 429 - - -
430 - - - 431 - - - 432 - - - 433 - - - 434 - - - 435 - - - 436 - - - 437 - - - 438 - - - 439 - - - 440 - - - 441 - - - 442 - - - 443 - - - 444 - - - 445 - - - 446 - - - 447 - - - 448 - - - 449 - - - 450 - - - 451 - - - 452 - - - 453 - - - 454 - - - 455 - - - 456 - - - 457 - - - 458 - - - 459 - - - 460 - - - 461 - - - 462 - - - 463 - - - 464 - - - 465 - - - 466 - - - 467 - - - 468 - - - 469 - - - 470 - - - 471 - - - 472 - - - 473 - - - 474 - - - 475 - - - 476 - - - 477 - - -
478 - - - 479 - - - 480 - - -
177,923.43 164,180.88
Valores (R$) Aluguel (R$)Seguro Tx. Adm Prestação 1,000.00
Economia Poupança - 1,658.84 79.10% 658.84 658.84
- - 1,661.31 78.92% 661.31 1,324.43 - - 1,663.78 78.73% 663.78 1,996.81 - - 1,666.26 78.55% 666.26 2,676.02 - - 1,668.74 78.36% 668.74 3,362.12 - - 1,671.22 78.17% 671.22 4,055.15 - - 1,673.71 77.98% 673.71 4,755.17 - - 1,676.20 77.79% 676.20 5,462.22 - - 1,678.69 77.59% 678.69 6,176.34 - - 1,681.19 77.40% 681.19 6,897.60 - - 1,683.69 77.20% 683.69 7,626.04 - - 1,686.19 77.00% 686.19 8,361.71 - - 1,688.70 76.80% 688.70 9,104.66 - - 1,691.22 76.60% 691.22 9,854.95 - - 1,693.73 76.39% 693.73 10,612.62 - - 1,696.25 76.19% 696.25 11,377.72 - - 1,698.78 75.98% 698.78 12,150.31 - - 1,701.30 75.77% 701.30 12,930.44 - - 1,703.83 75.56% 703.83 13,718.17 - - 1,706.37 75.34% 706.37 14,513.54 - - 1,708.91 75.13% 708.91 15,316.60 - - 1,711.45 74.91% 711.45 16,127.42 - - 1,714.00 74.69% 714.00 16,946.05 - - 1,716.55 74.47% 716.55 17,772.54 - - 1,719.10 74.25% 719.10 18,606.94 - - 1,721.66 74.02% 721.66 19,449.32 - - 1,724.22 73.80% 724.22 20,299.72 - - 1,726.78 73.57% 726.78 21,158.20 - - 1,729.35 73.34% 729.35 22,024.82 - - 1,731.93 73.10% 731.93 22,899.64 - - 1,734.50 72.87% 734.50 23,782.71 - - 1,737.08 72.63% 737.08 24,674.09 - - 1,739.67 72.39% 739.67 25,573.84 - - 1,742.26 72.15% 742.26 26,482.01 - - 1,744.85 71.91% 744.85 27,398.67 - - 1,747.44 71.66% 747.44 28,323.87 - - 1,750.04 71.42% 750.04 29,257.67 - - 1,752.65 71.17% 752.65 30,200.14 - - 1,755.25 70.91% 755.25 31,151.32 - - 1,757.87 70.66% 757.87 32,111.29 - - 1,760.48 70.40% 760.48 33,080.10 - - 1,763.10 70.15% 763.10 34,057.82 - - 1,765.72 69.88% 765.72 35,044.50 - - 1,768.35 69.62% 768.35 36,040.21 - - 1,770.98 69.36% 770.98 37,045.02
% da prestação utilizado para pagar juros
- - 1,773.62 69.09% 773.62 38,058.97 - - 1,776.26 68.82% 776.26 39,082.14 - - 1,778.90 68.55% 778.90 40,114.60 - - 1,781.54 68.27% 781.54 41,156.40 - - 1,784.19 67.99% 784.19 42,207.60 - - 1,786.85 67.71% 786.85 43,268.29 - - 1,789.51 67.43% 789.51 44,338.51 - - 1,792.17 67.15% 792.17 45,418.34 - - 1,794.84 66.86% 794.84 46,507.84 - - 1,797.51 66.57% 797.51 47,607.07 - - 1,800.18 66.28% 800.18 48,716.12 - - 1,802.86 65.99% 802.86 49,835.04 - - 1,805.54 65.69% 805.54 50,963.90 - - 1,808.23 65.39% 808.23 52,102.77 - - 1,810.92 65.09% 810.92 53,251.71 - - 1,813.61 64.78% 813.61 54,410.81 - - 1,816.31 64.47% 816.31 55,580.13 - - 1,819.01 64.16% 819.01 56,759.73 - - 1,821.72 63.85% 821.72 57,949.69 - - 1,824.43 63.53% 824.43 59,150.09 - - 1,827.14 63.22% 827.14 60,360.98 - - 1,829.86 62.90% 829.86 61,582.45 - - 1,832.58 62.57% 832.58 62,814.57 - - 1,835.31 62.24% 835.31 64,057.40 - - 1,838.04 61.91% 838.04 65,311.04 - - 1,840.78 61.58% 840.78 66,575.53 - - 1,843.51 61.25% 843.51 67,850.97 - - 1,846.26 60.91% 846.26 69,137.43 - - 1,849.00 60.57% 849.00 70,434.98 - - 1,851.75 60.22% 851.75 71,743.70 - - 1,854.51 59.87% 854.51 73,063.67 - - 1,857.27 59.52% 857.27 74,394.96 - - 1,860.03 59.17% 860.03 75,737.65 - - 1,862.80 58.81% 862.80 77,091.82 - - 1,865.57 58.45% 865.57 78,457.54 - - 1,868.35 58.09% 868.35 79,834.90 - - 1,871.13 57.72% 871.13 81,223.98 - - 1,873.91 57.36% 873.91 82,624.85 - - 1,876.70 56.98% 876.70 84,037.60 - - 1,879.49 56.61% 879.49 85,462.30 - - 1,882.29 56.23% 882.29 86,899.05 - - 1,885.09 55.85% 885.09 88,347.92 - - 1,887.89 55.46% 887.89 89,808.99 - - 1,890.70 55.07% 890.70 91,282.35 - - 1,893.51 54.68% 893.51 92,768.08 - - 1,896.33 54.28% 896.33 94,266.27 - - 1,899.15 53.88% 899.15 95,776.99 - - 1,901.98 53.48% 901.98 97,300.35
- - 1,904.81 53.07% 904.81 98,836.42 - - 1,907.64 52.66% 907.64 100,385.28 - - 1,910.48 52.25% 910.48 101,947.04 - - 1,913.32 51.83% 913.32 103,521.77 - - 1,916.17 51.41% 916.17 105,109.56 - - 1,919.02 50.99% 919.02 106,710.50 - - 1,921.87 50.56% 921.87 108,324.69 - - 1,924.73 50.13% 924.73 109,952.21 - - 1,927.60 49.69% 927.60 111,593.15 - - 1,930.46 49.25% 930.46 113,247.60 - - 1,933.34 48.81% 933.34 114,915.66 - - 1,936.21 48.36% 936.21 116,597.42 - - 1,939.09 47.91% 939.09 118,292.97 - - 1,941.98 47.46% 941.98 120,002.40 - - 1,944.87 47.00% 944.87 121,725.82 - - 1,947.76 46.54% 947.76 123,463.31 - - 1,950.66 46.07% 950.66 125,214.97 - - 1,953.56 45.60% 953.56 126,980.89 - - 1,956.47 45.12% 956.47 128,761.18 - - 1,959.38 44.64% 959.38 130,555.93 - - 1,962.29 44.16% 962.29 132,365.24 - - 1,965.21 43.67% 965.21 134,189.21 - - 1,968.14 43.18% 968.14 136,027.93 - - 1,971.06 42.68% 971.06 137,881.51 - - 1,974.00 42.18% 974.00 139,750.05 - - 1,976.93 41.68% 976.93 141,633.65 - - 1,979.87 41.17% 979.87 143,532.41 - - 1,982.82 40.65% 982.82 145,446.43 - - 1,985.77 40.14% 985.77 147,375.83 - - 1,988.72 39.61% 988.72 149,320.69 - - 1,991.68 39.09% 991.68 151,281.13 - - 1,994.65 38.55% 994.65 153,257.25 - - 1,997.61 38.02% 997.61 155,249.17 - - 2,000.59 37.48% 1,000.59 157,256.97 - - 2,003.56 36.93% 1,003.56 159,280.78 - - 2,006.54 36.38% 1,006.54 161,320.70 - - 2,009.53 35.82% 1,009.53 163,376.84 - - 2,012.52 35.26% 1,012.52 165,449.31 - - 2,015.51 34.70% 1,015.51 167,538.22 - - 2,018.51 34.13% 1,018.51 169,643.68 - - 2,021.51 33.55% 1,021.51 171,765.80 - - 2,024.52 32.97% 1,024.52 173,904.70 - - 2,027.53 32.39% 1,027.53 176,060.48 - - 2,030.55 31.80% 1,030.55 178,233.27 - - 2,033.57 31.20% 1,033.57 180,423.18 - - 2,036.60 30.60% 1,036.60 182,630.32 - - 2,039.63 29.99% 1,039.63 184,854.81 - - 2,042.66 29.38% 1,042.66 187,096.76
- - 2,045.70 28.76% 1,045.70 189,356.30 - - 2,048.74 28.14% 1,048.74 191,633.54 - - 2,051.79 27.51% 1,051.79 193,928.61 - - 2,054.84 26.88% 1,054.84 196,241.62 - - 2,057.90 26.24% 1,057.90 198,572.69 - - 2,060.96 25.60% 1,060.96 200,921.94 - - 2,064.03 24.95% 1,064.03 203,289.51 - - 2,067.10 24.29% 1,067.10 205,675.50 - - 2,070.18 23.63% 1,070.18 208,080.05 - - 2,073.26 22.96% 1,073.26 210,503.28 - - 2,076.34 22.29% 1,076.34 212,945.32 - - 2,079.43 21.61% 1,079.43 215,406.28 - - 2,082.52 20.93% 1,082.52 217,886.31 - - 2,085.62 20.24% 1,085.62 220,385.53 - - 2,088.72 19.54% 1,088.72 222,904.06 - - 2,091.83 18.84% 1,091.83 225,442.04 - - 2,094.94 18.13% 1,094.94 227,999.60 - - 2,098.06 17.41% 1,098.06 230,576.87 - - 2,101.18 16.69% 1,101.18 233,173.98 - - 2,104.31 15.96% 1,104.31 235,791.06 - - 2,107.44 15.23% 1,107.44 238,428.26 - - 2,110.57 14.49% 1,110.57 241,085.70 - - 2,113.71 13.74% 1,113.71 243,763.52 - - 2,116.86 12.99% 1,116.86 246,461.86 - - 2,120.01 12.23% 1,120.01 249,180.85 - - 2,123.16 11.46% 1,123.16 251,920.64 - - 2,126.32 10.69% 1,126.32 254,681.37 - - 2,129.48 9.91% 1,129.48 257,463.16 - - 2,132.65 9.12% 1,132.65 260,266.18 - - 2,135.83 8.33% 1,135.83 263,090.55 - - 2,139.00 7.53% 1,139.00 265,936.42 - - 2,142.19 6.72% 1,142.19 268,803.94 - - 2,145.37 5.91% 1,145.37 271,693.25 - - 2,148.56 5.08% 1,148.56 274,604.49 - - 2,151.76 4.26% 1,151.76 277,537.82 - - 2,154.96 3.42% 1,154.96 280,493.39 - - 2,158.17 2.58% 1,158.17 283,471.33 - - 2,161.38 1.72% 1,161.38 286,471.80 - - 2,164.59 0.87% 1,164.59 289,494.96 - - - 0.00% - 291,373.14 - - - 0.00% - 293,263.50 - - - 0.00% - 295,166.12 - - - 0.00% - 297,081.09 - - - 0.00% - 299,008.48 - - - 0.00% - 300,948.38 - - - 0.00% - 302,900.86 - - - 0.00% - 304,866.01 - - - 0.00% - 306,843.91
- - - 0.00% - 308,834.64 - - - 0.00% - 310,838.29 - - - 0.00% - 312,854.93 - - - 0.00% - 314,884.66 - - - 0.00% - 316,927.56 - - - 0.00% - 318,983.71 - - - 0.00% - 321,053.20 - - - 0.00% - 323,136.12 - - - 0.00% - 325,232.55 - - - 0.00% - 327,342.59 - - - 0.00% - 329,466.31 - - - 0.00% - 331,603.81 - - - 0.00% - 333,755.18 - - - 0.00% - 335,920.50 - - - 0.00% - 338,099.87 - - - 0.00% - 340,293.39 - - - 0.00% - 342,501.13 - - - 0.00% - 344,723.20 - - - 0.00% - 346,959.68 - - - 0.00% - 349,210.67 - - - 0.00% - 351,476.27 - - - 0.00% - 353,756.57 - - - 0.00% - 356,051.66 - - - 0.00% - 358,361.64 - - - 0.00% - 360,686.60 - - - 0.00% - 363,026.65 - - - 0.00% - 365,381.88 - - - 0.00% - 367,752.40 - - - 0.00% - 370,138.29 - - - 0.00% - 372,539.66 - - - 0.00% - 374,956.61 - - - 0.00% - 377,389.24 - - - 0.00% - 379,837.65 - - - 0.00% - 382,301.95 - - - 0.00% - 384,782.23 - - - 0.00% - 387,278.61 - - - 0.00% - 389,791.18 - - - 0.00% - 392,320.06 - - - 0.00% - 394,865.34 - - - 0.00% - 397,427.13 - - - 0.00% - 400,005.55 - - - 0.00% - 402,600.69 - - - 0.00% - 405,212.67 - - - 0.00% - 407,841.59 - - - 0.00% - 410,487.57 - - - 0.00% - 413,150.72 - - - 0.00% - 415,831.14 - - - 0.00% - 418,528.96
- - - 0.00% - 421,244.28 - - - 0.00% - 423,977.21 - - - 0.00% - 426,727.88 - - - 0.00% - 429,496.39 - - - 0.00% - 432,282.86 - - - 0.00% - 435,087.41 - - - 0.00% - 437,910.15 - - - 0.00% - 440,751.21 - - - 0.00% - 443,610.70 - - - 0.00% - 446,488.74 - - - 0.00% - 449,385.46 - - - 0.00% - 452,300.97 - - - 0.00% - 455,235.39 - - - 0.00% - 458,188.85 - - - 0.00% - 461,161.47 - - - 0.00% - 464,153.38 - - - 0.00% - 467,164.70 - - - 0.00% - 470,195.55 - - - 0.00% - 473,246.07 - - - 0.00% - 476,316.38 - - - 0.00% - 479,406.61 - - - 0.00% - 482,516.89 - - - 0.00% - 485,647.34 - - - 0.00% - 488,798.11 - - - 0.00% - 491,969.32 - - - 0.00% - 495,161.10 - - - 0.00% - 498,373.59 - - - 0.00% - 501,606.92 - - - 0.00% - 504,861.23 - - - 0.00% - 508,136.65 - - - 0.00% - 511,433.32 - - - 0.00% - 514,751.38 - - - 0.00% - 518,090.96 - - - 0.00% - 521,452.22 - - - 0.00% - 524,835.28 - - - 0.00% - 528,240.28 - - - 0.00% - 531,667.38 - - - 0.00% - 535,116.72 - - - 0.00% - 538,588.43 - - - 0.00% - 542,082.66 - - - 0.00% - 545,599.57 - - - 0.00% - 549,139.29 - - - 0.00% - 552,701.98 - - - 0.00% - 556,287.78 - - - 0.00% - 559,896.84 - - - 0.00% - 563,529.32 - - - 0.00% - 567,185.37 - - - 0.00% - 570,865.13
- - - 0.00% - 574,568.77 - - - 0.00% - 578,296.44 - - - 0.00% - 582,048.29 - - - 0.00% - 585,824.49 - - - 0.00% - 589,625.18 - - - 0.00% - 593,450.53 - - - 0.00% - 597,300.70 - - - 0.00% - 601,175.84 - - - 0.00% - 605,076.13 - - - 0.00% - 609,001.72 - - - 0.00% - 612,952.78 - - - 0.00% - 616,929.48 - - - 0.00% - 620,931.97 - - - 0.00% - 624,960.43 - - - 0.00% - 629,015.03 - - - 0.00% - 633,095.93 - - - 0.00% - 637,203.31 - - - 0.00% - 641,337.33 - - - 0.00% - 645,498.18 - - - 0.00% - 649,686.02 - - - 0.00% - 653,901.03 - - - 0.00% - 658,143.39 - - - 0.00% - 662,413.27 - - - 0.00% - 666,710.85 - - - 0.00% - 671,036.31 - - - 0.00% - 675,389.84 - - - 0.00% - 679,771.61 - - - 0.00% - 684,181.81 - - - 0.00% - 688,620.62 - - - 0.00% - 693,088.23 - - - 0.00% - 697,584.82 - - - 0.00% - 702,110.59 - - - 0.00% - 706,665.72 - - - 0.00% - 711,250.40 - - - 0.00% - 715,864.83 - - - 0.00% - 720,509.19 - - - 0.00% - 725,183.68 - - - 0.00% - 729,888.50 - - - 0.00% - 734,623.85 - - - 0.00% - 739,389.92 - - - 0.00% - 744,186.91 - - - 0.00% - 749,015.02 - - - 0.00% - 753,874.45 - - - 0.00% - 758,765.41 - - - 0.00% - 763,688.10 - - - 0.00% - 768,642.73 - - - 0.00% - 773,629.51 - - - 0.00% - 778,648.63
- - - 0.00% - 783,700.32 - - - 0.00% - 788,784.79 - - - 0.00% - 793,902.24 - - - 0.00% - 799,052.89 - - - 0.00% - 804,236.96 - - - 0.00% - 809,454.66 - - - 0.00% - 814,706.21 - - - 0.00% - 819,991.83 - - - 0.00% - 825,311.75 - - - 0.00% - 830,666.18 - - - 0.00% - 836,055.34 - - - 0.00% - 841,479.47 - - - 0.00% - 846,938.79 - - - 0.00% - 852,433.54 - - - 0.00% - 857,963.92 - - - 0.00% - 863,530.19 - - - 0.00% - 869,132.57 - - - 0.00% - 874,771.30 - - - 0.00% - 880,446.61 - - - 0.00% - 886,158.74 - - - 0.00% - 891,907.93 - - - 0.00% - 897,694.42 - - - 0.00% - 903,518.46 - - - 0.00% - 909,380.27 - - - 0.00% - 915,280.12 - - - 0.00% - 921,218.24 - - - 0.00% - 927,194.89 - - - 0.00% - 933,210.31 - - - 0.00% - 939,264.76 - - - 0.00% - 945,358.49 - - - 0.00% - 951,491.75 - - - 0.00% - 957,664.81 - - - 0.00% - 963,877.91 - - - 0.00% - 970,131.33 - - - 0.00% - 976,425.31 - - - 0.00% - 982,760.13 - - - 0.00% - 989,136.05 - - - 0.00% - 995,553.33 - - - 0.00% - 1,002,012.25 - - - 0.00% - 1,008,513.07 - - - 0.00% - 1,015,056.06 - - - 0.00% - 1,021,641.51 - - - 0.00% - 1,028,269.68 - - - 0.00% - 1,034,940.85 - - - 0.00% - 1,041,655.31 - - - 0.00% - 1,048,413.32 - - - 0.00% - 1,055,215.18 - - - 0.00% - 1,062,061.17
- - - 0.00% - 1,068,951.57 - - - 0.00% - 1,075,886.68 - - - 0.00% - 1,082,866.78 - - - 0.00% - 1,089,892.17 - - - 0.00% - 1,096,963.13 - - - 0.00% - 1,104,079.97 - - - 0.00% - 1,111,242.98 - - - 0.00% - 1,118,452.47 - - - 0.00% - 1,125,708.72 - - - 0.00% - 1,133,012.06 - - - 0.00% - 1,140,362.77 - - - 0.00% - 1,147,761.18 - - - 0.00% - 1,155,207.59 - - - 0.00% - 1,162,702.30 - - - 0.00% - 1,170,245.64 - - - 0.00% - 1,177,837.92 - - - 0.00% - 1,185,479.46 - - - 0.00% - 1,193,170.57 - - - 0.00% - 1,200,911.58 - - - 0.00% - 1,208,702.81 - - - 0.00% - 1,216,544.59 - - - 0.00% - 1,224,437.25 - - - 0.00% - 1,232,381.11 - - - 0.00% - 1,240,376.51 - - - 0.00% - 1,248,423.78 - - - 0.00% - 1,256,523.26 - - - 0.00% - 1,264,675.29 - - - 0.00% - 1,272,880.21 - - - 0.00% - 1,281,138.36 - - - 0.00% - 1,289,450.08 - - - 0.00% - 1,297,815.73 - - - 0.00% - 1,306,235.66 - - - 0.00% - 1,314,710.21 - - - 0.00% - 1,323,239.74 - - - 0.00% - 1,331,824.61 - - - 0.00% - 1,340,465.17 - - - 0.00% - 1,349,161.80 - - - 0.00% - 1,357,914.84 - - - 0.00% - 1,366,724.68 - - - 0.00% - 1,375,591.66 - - - 0.00% - 1,384,516.18 - - - 0.00% - 1,393,498.60 - - - 0.00% - 1,402,539.29 - - - 0.00% - 1,411,638.63 - - - 0.00% - 1,420,797.02 - - - 0.00% - 1,430,014.81 - - - 0.00% - 1,439,292.41 - - - 0.00% - 1,448,630.21
- - - 0.00% - 1,458,028.58 - - - 0.00% - 1,467,487.93 - - - 0.00% - 1,477,008.64 - - - 0.00% - 1,486,591.13 - - - 0.00% - 1,496,235.78 - - - 0.00% - 1,505,943.01 - - - 0.00% - 1,515,713.22 - - - 0.00% - 1,525,546.81 - - - 0.00% - 1,535,444.20 - - - 0.00% - 1,545,405.80 - - - 0.00% - 1,555,432.03 - - - 0.00% - 1,565,523.31 - - - 0.00% - 1,575,680.06 - - - 0.00% - 1,585,902.70 - - - 0.00% - 1,596,191.66 - - - 0.00% - 1,606,547.38 - - - 0.00% - 1,616,970.28 - - - 0.00% - 1,627,460.81 - - - 0.00% - 1,638,019.39 - - - 0.00% - 1,648,646.48 - - - 0.00% - 1,659,342.51 - - - 0.00% - 1,670,107.93 - - - 0.00% - 1,680,943.20 - - - 0.00% - 1,691,848.77 - - - 0.00% - 1,702,825.09 - - - 0.00% - 1,713,872.62 - - - 0.00% - 1,724,991.82 - - - 0.00% - 1,736,183.16 - - - 0.00% - 1,747,447.11 - - - 0.00% - 1,758,784.14 - - - 0.00% - 1,770,194.72 - - - 0.00% - 1,781,679.32 - - - 0.00% - 1,793,238.44 - - - 0.00% - 1,804,872.55 - - - 0.00% - 1,816,582.14 - - - 0.00% - 1,828,367.70 - - - 0.00% - 1,840,229.72 - - - 0.00% - 1,852,168.70 - - - 0.00% - 1,864,185.14 - - - 0.00% - 1,876,279.53 - - - 0.00% - 1,888,452.39 - - - 0.00% - 1,900,704.23 - - - 0.00% - 1,913,035.55 - - - 0.00% - 1,925,446.88 - - - 0.00% - 1,937,938.73 - - - 0.00% - 1,950,511.62 - - - 0.00% - 1,963,166.08 - - - 0.00% - 1,975,902.64
- - - 0.00% - 1,988,721.84 - - - 0.00% - 2,001,624.20 - - - 0.00% - 2,014,610.27
- - 342,104.30
Entrada (R$) Adicional (R$) 150,000.00 200.00
Acumulado Poupança Ad. Total Poup 150,000.00 200.00 150,858.84 150,973.16 401.30 152,698.89 151,952.64 603.90 154,553.35 152,938.48 807.82 156,422.32 153,930.71 1,013.06 158,305.88 154,929.37 1,219.63 160,204.16 155,934.52 1,427.55 162,117.23 156,946.18 1,636.81 164,045.21 157,964.41 1,847.43 165,988.18 158,989.25 2,059.41 167,946.26 160,020.73 2,272.77 169,919.55 161,058.91 2,487.52 171,908.14 162,103.82 2,703.66 173,912.15 163,155.52 2,921.20 175,931.66 164,214.03 3,140.15 177,966.80 165,279.41 3,360.52 180,017.66 166,351.71 3,582.32 182,084.34 167,430.96 3,805.57 184,166.97 168,517.21 4,030.25 186,265.63 169,610.51 4,256.40 188,380.45 170,710.90 4,484.02 190,511.52 171,818.44 4,713.11 192,658.97 172,933.15 4,943.69 194,822.89 174,055.10 5,175.76 197,003.40 175,184.33 5,409.34 199,200.61 176,320.89 5,644.43 201,414.64 177,464.82 5,881.05 203,645.59 178,616.17 6,119.21 205,893.57 179,774.99 6,358.91 208,158.72 180,941.32 6,600.16 210,441.13 182,115.23 6,842.98 212,740.92 183,296.75 7,087.38 215,058.22 184,485.94 7,333.36 217,393.13 185,682.84 7,580.94 219,745.79 186,887.50 7,830.12 222,116.29 188,099.99 8,080.92 224,504.78 189,320.33 8,333.35 226,911.35 190,548.60 8,587.41 229,336.15 191,784.84 8,843.12 231,779.28 193,029.09 9,100.50 234,240.88 194,281.42 9,359.54 236,721.06 195,541.87 9,620.26 239,219.95 196,810.50 9,882.68 241,737.68 198,087.36 10,146.79 244,274.36 199,372.50 10,412.62 246,830.14
1 10 19 28 37 46 55 64 73 82 91 100109118127136145154163172181190199208217226235244253262271280289298307316325334343352361370379388397406415424433442451460469478 -
500.00
1,000.00
1,500.00
2,000.00
2,500.00
AmortizaçãoJuros
Digite um valor adicional que você tem condições de economizar mensalmente para aumentar sua poupança para compra do imóvel.
200,665.99 10,680.18 249,405.13 201,967.86 10,949.47 251,999.47 203,278.18 11,220.50 254,613.28 204,597.00 11,493.30 257,246.70 205,924.38 11,767.87 259,899.85 207,260.37 12,044.21 262,572.87 208,605.02 12,322.35 265,265.89 209,958.41 12,602.30 267,979.04 211,320.57 12,884.06 270,712.46 212,691.56 13,167.65 273,466.29 214,071.46 13,453.08 276,240.65 215,460.30 13,740.36 279,035.70 216,858.16 14,029.50 281,851.56 218,265.08 14,320.52 284,688.37 219,681.14 14,613.43 287,546.28 5 anos 221,106.38 14,908.24 290,425.42 222,540.86 15,204.96 293,325.95 223,984.66 15,503.61 296,247.99 225,437.81 15,804.19 299,191.70 226,900.40 16,106.72 302,157.21 228,372.48 16,411.22 305,144.68 229,854.11 16,717.69 308,154.25 231,345.35 17,026.15 311,186.07 232,846.26 17,336.61 314,240.28 234,356.91 17,649.09 317,317.04 235,877.36 17,963.59 320,416.49 237,407.68 18,280.14 323,538.79 238,947.93 18,598.73 326,684.09 240,498.17 18,919.40 329,852.55 242,058.46 19,242.14 333,044.31 243,628.88 19,566.98 336,259.53 245,209.49 19,893.93 339,498.37 246,800.35 20,222.99 342,760.99 248,401.53 20,554.20 346,047.54 250,013.10 20,887.55 349,358.19 251,635.13 21,223.06 352,693.09 253,267.68 21,560.75 356,052.41 254,910.82 21,900.63 359,436.30 256,564.62 22,242.72 362,844.94 258,229.15 22,587.02 366,278.48 259,904.48 22,933.56 369,737.09 261,590.68 23,282.35 373,220.95 263,287.82 23,633.40 376,730.21 264,995.97 23,986.73 380,265.05 266,715.20 24,342.35 383,825.63 268,445.59 24,700.28 387,412.13 270,187.20 25,060.53 391,024.72 271,940.11 25,423.11 394,663.57
273,704.39 25,788.05 398,328.86 275,480.12 26,155.36 402,020.77 277,267.37 26,525.05 405,739.46 279,066.22 26,897.14 409,485.13 280,876.74 27,271.64 413,257.94 282,699.00 27,648.57 417,058.07 284,533.08 28,027.95 420,885.72 286,379.07 28,409.79 424,741.06 288,237.03 28,794.10 428,624.28 290,107.04 29,180.91 432,535.56 291,989.19 29,570.23 436,475.08 293,883.55 29,962.08 440,443.04 295,790.19 30,356.46 444,439.63 297,709.21 30,753.41 448,465.02 299,640.68 31,152.93 452,519.43 301,584.68 31,555.04 456,603.03 303,541.29 31,959.76 460,716.02 305,510.59 32,367.11 464,858.60 307,492.67 32,777.10 469,030.96 309,487.61 33,189.75 473,233.30 311,495.50 33,605.08 477,465.82 313,516.41 34,023.10 481,728.71 315,550.43 34,443.84 486,022.19 317,597.64 34,867.30 490,346.45 319,658.14 35,293.51 494,701.70 321,732.01 35,722.49 499,088.15 323,819.33 36,154.24 503,505.99 10 anos 325,920.20 36,588.81 507,955.44 328,034.69 37,026.18 512,436.70 330,162.90 37,466.40 516,949.99 332,304.92 37,909.48 521,495.53 334,460.84 38,355.42 526,073.52 336,630.74 38,804.26 530,684.17 338,814.72 39,256.02 535,327.71 341,012.87 39,710.70 540,004.35 343,225.28 40,168.33 544,714.32 345,452.05 40,628.94 549,457.83 347,693.26 41,092.53 554,235.10 349,949.01 41,559.13 559,046.36 352,219.40 42,028.75 563,891.83 354,504.52 42,501.43 568,771.74 356,804.46 42,977.16 573,686.32 359,119.32 43,455.99 578,635.80 361,449.21 43,937.92 583,620.40 363,794.20 44,422.98 588,640.36 366,154.42 44,911.19 593,695.92 368,529.94 45,402.56 598,787.31 370,920.87 45,897.12 603,914.76
373,327.32 46,394.89 609,078.52 375,749.38 46,895.89 614,278.82 378,187.16 47,400.14 619,515.91 380,640.75 47,907.66 624,790.02 383,110.25 48,418.48 630,101.42 385,595.78 48,932.60 635,450.33 388,097.44 49,450.07 640,837.01 390,615.32 49,970.89 646,261.71 393,149.54 50,495.09 651,724.68 395,700.21 51,022.69 657,226.17 398,267.42 51,553.71 662,766.44 400,851.28 52,088.18 668,345.74 403,451.91 52,626.11 673,964.34 406,069.41 53,167.54 679,622.48 408,703.90 53,712.48 685,320.43 411,355.47 54,260.95 691,058.46 414,024.25 54,812.98 696,836.83 416,710.34 55,368.60 702,655.81 419,413.86 55,927.82 708,515.65 422,134.92 56,490.66 714,416.65 424,873.63 57,057.16 720,359.05 427,630.11 57,627.33 726,343.15 430,404.48 58,201.21 732,369.20 433,196.84 58,778.80 738,437.50 436,007.32 59,360.15 744,548.32 438,836.03 59,945.26 750,701.94 441,683.10 60,534.17 756,898.63 444,548.63 61,126.90 763,138.70 447,432.76 61,723.48 769,422.42 450,335.60 62,323.93 775,750.07 453,257.27 62,928.27 782,121.96 456,197.90 63,536.53 788,538.37 459,157.60 64,148.74 794,999.59 462,136.51 64,764.93 801,505.93 465,134.74 65,385.11 808,057.67 468,152.43 66,009.31 814,655.12 471,189.69 66,637.56 821,298.58 474,246.66 67,269.89 827,988.35 477,323.46 67,906.32 834,724.74 15 anos 480,420.22 68,546.88 840,340.24 483,537.08 69,191.60 845,992.17 486,674.15 69,840.50 851,680.77 489,831.58 70,493.61 857,406.28 493,009.49 71,150.95 863,168.93 496,208.02 71,812.56 868,968.96 499,427.30 72,478.47 874,806.63 502,667.47 73,148.69 880,682.17 505,928.66 73,823.26 886,595.83
509,211.01 74,502.21 892,547.86 512,514.65 75,185.56 898,538.50 515,839.72 75,873.35 904,568.00 519,186.37 76,565.60 910,636.63 522,554.73 77,262.34 916,744.63 525,944.94 77,963.60 922,892.25 529,357.15 78,669.41 929,079.76 532,791.49 79,379.79 935,307.41 536,248.12 80,094.79 941,575.47 539,727.17 80,814.43 947,884.19 543,228.79 81,538.73 954,233.84 546,753.14 82,267.74 960,624.68 550,300.34 83,001.47 967,056.99 553,870.56 83,739.97 973,531.03 557,463.94 84,483.25 980,047.07 561,080.64 85,231.36 986,605.39 564,720.80 85,984.32 993,206.25 568,384.57 86,742.17 999,849.94 572,072.12 87,504.93 1,006,536.73 575,783.59 88,272.64 1,013,266.91 579,519.14 89,045.33 1,020,040.74 583,278.92 89,823.04 1,026,858.53 587,063.10 90,605.79 1,033,720.55 590,871.83 91,393.62 1,040,627.08 594,705.27 92,186.56 1,047,578.43 598,563.57 92,984.64 1,054,574.87 602,446.91 93,787.91 1,061,616.70 606,355.45 94,596.38 1,068,704.22 610,289.34 95,410.10 1,075,837.73 614,248.75 96,229.10 1,083,017.51 618,233.86 97,053.41 1,090,243.87 622,244.81 97,883.07 1,097,517.12 626,281.79 98,718.11 1,104,837.55 630,344.96 99,558.57 1,112,205.48 634,434.49 100,404.48 1,119,621.21 638,550.55 101,255.88 1,127,085.05 642,693.32 102,112.81 1,134,597.31 646,862.96 102,975.29 1,142,158.31 651,059.66 103,843.37 1,149,768.37 655,283.58 104,717.08 1,157,427.80 659,534.91 105,596.46 1,165,136.92 663,813.81 106,481.55 1,172,896.05 668,120.48 107,372.38 1,180,705.53 672,455.09 108,268.98 1,188,565.67 676,817.82 109,171.41 1,196,476.80 681,208.86 110,079.68 1,204,439.26 685,628.38 110,993.86 1,212,453.38 690,076.58 111,913.96 1,220,519.49
694,553.63 112,840.03 1,228,637.94 699,059.73 113,772.11 1,236,809.05 703,595.07 114,710.24 1,245,033.18 20 anos 708,159.83 115,654.45 1,253,310.66 712,754.20 116,604.79 1,261,641.85 717,378.39 117,561.29 1,270,027.09 722,032.57 118,524.00 1,278,466.72 726,716.95 119,492.96 1,286,961.12 731,431.72 120,468.20 1,295,510.62 736,177.07 121,449.77 1,304,115.59 740,953.22 122,437.71 1,312,776.38 745,760.35 123,432.05 1,321,493.37 750,598.67 124,432.85 1,330,266.91 755,468.37 125,440.14 1,339,097.37 760,369.68 126,453.97 1,347,985.12 765,302.78 127,474.37 1,356,930.53 770,267.88 128,501.40 1,365,933.98 775,265.20 129,535.08 1,374,995.83 780,294.94 130,575.48 1,384,116.49 785,357.31 131,622.62 1,393,296.31 790,452.52 132,676.56 1,402,535.69 795,580.79 133,737.33 1,411,835.01 800,742.33 134,804.99 1,421,194.67 805,937.36 135,879.57 1,430,615.04 811,166.10 136,961.13 1,440,096.54 816,428.75 138,049.70 1,449,639.55 821,725.55 139,145.33 1,459,244.47 827,056.71 140,248.07 1,468,911.70 832,422.46 141,357.97 1,478,641.66 837,823.02 142,475.07 1,488,434.74 843,258.62 143,599.41 1,498,291.35 848,729.49 144,731.05 1,508,211.92 854,235.84 145,870.03 1,518,196.84 859,777.93 147,016.40 1,528,246.55 865,355.96 148,170.21 1,538,361.45 870,970.19 149,331.51 1,548,541.98 876,620.84 150,500.33 1,558,788.56 882,308.15 151,676.74 1,569,101.61 888,032.36 152,860.79 1,579,481.58 893,793.71 154,052.51 1,589,928.88 899,592.43 155,251.97 1,600,443.97 905,428.77 156,459.21 1,611,027.27 911,302.98 157,674.28 1,621,679.24 917,215.30 158,897.23 1,632,400.31 923,165.98 160,128.12 1,643,190.94 929,155.27 161,366.99 1,654,051.58 935,183.41 162,613.90 1,664,982.68 941,250.66 163,868.91 1,675,984.70
947,357.27 165,132.05 1,687,058.09 953,503.50 166,403.39 1,698,203.33 959,689.61 167,682.97 1,709,420.88 965,915.85 168,970.86 1,720,711.20 972,182.49 170,267.10 1,732,074.77 978,489.78 171,571.76 1,743,512.06 984,837.99 172,884.87 1,755,023.56 991,227.39 174,206.51 1,766,609.74 997,658.24 175,536.72 1,778,271.09
### 176,875.56 1,790,008.10 ### 178,223.09 1,801,821.25 ### 179,579.36 1,813,711.04 ### 180,944.43 1,825,677.98 ### 182,318.35 1,837,722.55 ### 183,701.19 1,849,845.26 25 anos### 185,093.00 1,862,046.62 ### 186,493.84 1,874,327.14 ### 187,903.77 1,886,687.34 ### 189,322.85 1,899,127.72 ### 190,751.13 1,911,648.82 ### 192,188.68 1,924,251.15 ### 193,635.55 1,936,935.24 ### 195,091.81 1,949,701.62 ### 196,557.52 1,962,550.83 ### 198,032.74 1,975,483.40 ### 199,517.53 1,988,499.87 ### 201,011.96 2,001,600.79 ### 202,516.07 2,014,786.71 ### 204,029.95 2,028,058.17 ### 205,553.65 2,041,415.73 ### 207,087.23 2,054,859.96 ### 208,630.77 2,068,391.41 ### 210,184.31 2,082,010.65 ### 211,747.94 2,095,718.25 ### 213,321.71 2,109,514.77 ### 214,905.69 2,123,400.81 ### 216,499.95 2,137,376.94 ### 218,104.55 2,151,443.74 ### 219,719.56 2,165,601.80 ### 221,345.05 2,179,851.72 ### 222,981.09 2,194,194.08 ### 224,627.74 2,208,629.50 ### 226,285.07 2,223,158.57 ### 227,953.15 2,237,781.90 ### 229,632.06 2,252,500.11 ### 231,321.86 2,267,313.80 ### 233,022.62 2,282,223.60 ### 234,734.42 2,297,230.13
### 236,457.32 2,312,334.02 ### 238,191.40 2,327,535.90 ### 239,936.73 2,342,836.41 ### 241,693.38 2,358,236.18 ### 243,461.43 2,373,735.86 ### 245,240.95 2,389,336.11 ### 247,032.02 2,405,037.56 ### 248,834.70 2,420,840.88 ### 250,649.08 2,436,746.73 ### 252,475.24 2,452,755.77 ### 254,313.24 2,468,868.67 ### 256,163.16 2,485,086.11 ### 258,025.09 2,501,408.77 ### 259,899.09 2,517,837.32 ### 261,785.26 2,534,372.46 ### 263,683.66 2,551,014.87 ### 265,594.38 2,567,765.26 ### 267,517.49 2,584,624.32 ### 269,453.08 2,601,592.76 ### 271,401.23 2,618,671.28 ### 273,362.02 2,635,860.60 ### 275,335.53 2,653,161.45 ### 277,321.84 2,670,574.54 ### 279,321.04 2,688,100.60 ### 281,333.21 2,705,740.37 ### 283,358.43 2,723,494.58 ### 285,396.79 2,741,363.97 30 anos### 287,448.38 2,759,349.30 ### 289,513.28 2,777,451.31 ### 291,591.57 2,795,670.76 ### 293,683.35 2,814,008.42 ### 295,788.70 2,832,465.04 ### 297,907.71 2,851,041.41 ### 300,040.46 2,869,738.30 ### 302,187.06 2,888,556.49 ### 304,347.57 2,907,496.77 ### 306,522.11 2,926,559.92 ### 308,710.75 2,945,746.76 ### 310,913.60 2,965,058.07 ### 313,130.73 2,984,494.67 ### 315,362.25 3,004,057.37 ### 317,608.25 3,023,746.99 ### 319,868.81 3,043,564.36 ### 322,144.05 3,063,510.29 ### 324,434.04 3,083,585.62 ### 326,738.90 3,103,791.20 ### 329,058.70 3,124,127.87 ### 331,393.56 3,144,596.48
### 333,743.56 3,165,197.89 ### 336,108.81 3,185,932.95 ### 338,489.40 3,206,802.53 ### 340,885.44 3,227,807.52 ### 343,297.03 3,248,948.77 ### 345,724.26 3,270,227.19 ### 348,167.24 3,291,643.66 ### 350,626.07 3,313,199.07 ### 353,100.85 3,334,894.33 ### 355,591.68 3,356,730.34 ### 358,098.68 3,378,708.02 ### 360,621.94 3,400,828.29 ### 363,161.57 3,423,092.06 ### 365,717.67 3,445,500.28 ### 368,290.36 3,468,053.88 ### 370,879.75 3,490,753.80 ### 373,485.93 3,513,600.99 ### 376,109.02 3,536,596.41 ### 378,749.12 3,559,741.02 ### 381,406.36 3,583,035.78 ### 384,080.83 3,606,481.68 ### 386,772.66 3,630,079.69 ### 389,481.95 3,653,830.79 ### 392,208.82 3,677,735.99 ### 394,953.38 3,701,796.28 ### 397,715.74 3,726,012.66 ### 400,496.03 3,750,386.16 ### 403,294.35 3,774,917.79 ### 406,110.83 3,799,608.57 ### 408,945.58 3,824,459.54 ### 411,798.73 3,849,471.73 ### 414,670.38 3,874,646.20 ### 417,560.66 3,899,984.00 ### 420,469.70 3,925,486.18 ### 423,397.61 3,951,153.81 ### 426,344.51 3,976,987.97 ### 429,310.54 4,002,989.74 ### 432,295.80 4,029,160.20 ### 435,300.44 4,055,500.44 35 anos### 438,324.56 4,082,011.58 ### 441,368.31 4,108,694.71 ### 444,431.80 4,135,550.96 ### 447,515.17 4,162,581.45 ### 450,618.55 4,189,787.30 ### 453,742.05 4,217,169.66 ### 456,885.83 4,244,729.66 ### 460,049.99 4,272,468.47 ### 463,234.69 4,300,387.25
### 466,440.05 4,328,487.15 ### 469,666.20 4,356,769.36 ### 472,913.29 4,385,235.06 ### 476,181.44 4,413,885.43 ### 479,470.79 4,442,721.69 ### 482,781.48 4,471,745.02 ### 486,113.66 4,500,956.66 ### 489,467.45 4,530,357.81 ### 492,843.00 4,559,949.71 ### 496,240.45 4,589,733.59 ### 499,659.94 4,619,710.71 ### 503,101.62 4,649,882.31 ### 506,565.62 4,680,249.65 ### 510,052.10 4,710,814.01 ### 513,561.20 4,741,576.67 ### 517,093.06 4,772,538.91 ### 520,647.84 4,803,702.02 ### 524,225.68 4,835,067.31 ### 527,826.74 4,866,636.10 ### 531,451.15 4,898,409.69 ### 535,099.08 4,930,389.42 ### 538,770.68 4,962,576.63 ### 542,466.10 4,994,972.67 ### 546,185.49 5,027,578.88 ### 549,929.02 5,060,396.63 ### 553,696.83 5,093,427.30 ### 557,489.08 5,126,672.26 ### 561,305.94 5,160,132.91 ### 565,147.56 5,193,810.64 ### 569,014.11 5,227,706.86 ### 572,905.74 5,261,823.00 ### 576,822.61 5,296,160.47 ### 580,764.90 5,330,720.72 ### 584,732.77 5,365,505.19 ### 588,726.38 5,400,515.33 ### 592,745.90 5,435,752.60 ### 596,791.49 5,471,218.49 ### 600,863.34 5,506,914.47 ### 604,961.60 5,542,842.04 ### 609,086.45 5,579,002.70 ### 613,238.06 5,615,397.96 ### 617,416.60 5,652,029.35 ### 621,622.26 5,688,898.39 ### 625,855.19 5,726,006.63 ### 630,115.60 5,763,355.62 ### 634,403.64 5,800,946.91 ### 638,719.50 5,838,782.10 ### 643,063.36 5,876,862.75
### 647,435.41 5,915,190.45 ### 651,835.82 5,953,766.82 ### 656,264.77 5,992,593.46 40 anos
1 10 19 28 37 46 55 64 73 82 91 100109118127136145154163172181190199208217226235244253262271280289298307316325334343352361370379388397406415424433442451460469478 -
500.00
1,000.00
1,500.00
2,000.00
2,500.00
AmortizaçãoJuros
1 10 19 28 37 46 55 64 73 82 91 100109118127136145154163172181190199208217226235244253262271280289298307316325334343352361370379388397406415424433442451460469478 -
500.00
1,000.00
1,500.00
2,000.00
2,500.00
AmortizaçãoJuros
TR CRÍTICA SAC
60
9.1499% 0.732268%
0.51% 6.28%120 0.39% 4.78%180 0.32% 3.86%240 0.27% 3.23%300 0.23% 2.78%360 0.20% 2.44%420 0.18% 2.18%480 0.16% 1.96%
Períodos de prestação crescente
60
9.1499% 0.732268%
0.51% 6.28% 0.56% 6.93% 18 120 0.39% 4.78% 0.43% 5.27% 23 180 0.32% 3.86% 0.35% 4.25% 29 240 0.27% 3.23% 0.29% 3.56% 34 300 0.23% 2.78% 0.25% 3.07% 40 360 0.20% 2.44% 0.22% 2.69% 45 420 0.18% 2.18% 0.20% 2.40% 51 480 0.16% 1.96% 0.18% 2.16% 56
Períodos (n)
Taxa de Juros aa
Taxa de Juros am (j)
TR Crítica am (t)
TR Crítica aa
Períodos (n)
Taxa de Juros aa
Taxa de Juros am (j)
TR Crítica am (t)
TR Crítica aa
TR 10% acima do crítico am
TR 10% acima do crítico aa
Número de períodos (k)
Existe uma TR (t) crítica para cada par de valores [número de períodos (n) e taxa de juros (j)].
A condição para que a prestação AUMENTE por algum tempo é que a TR (t) satisfaça a seguinte inequação:
t > j / (n * j + 1)
Portanto, para um determinado número de períodos de pagamento e determinada taxa de juros, uma TR maior que a calculada nas colunas D ou E, ao lado, fará a prestação do financiamento aumentar por um determinado período de tempo, período este que depende do quão acima do nível crítico for a TR.
O número de períodos (k) durante o qual a prestação aumentará pode ser escrito como:
k < n – (j – t) / j / t
OBS: Valores aproximados. Simule na planilha de financiamento. Válido para o sistema SAC. No Price é outro cálculo.
Preencher somente este campo.
Existe uma TR (t) crítica para cada par de valores [número de períodos (n) e taxa de juros (j)].
A condição para que a prestação AUMENTE por algum tempo é que a TR (t) satisfaça a seguinte inequação:
t > j / (n * j + 1)
Portanto, para um determinado número de períodos de pagamento e determinada taxa de juros, uma TR maior que a calculada nas colunas D ou E, ao lado, fará a prestação do financiamento aumentar por um determinado período de tempo, período este que depende do quão acima do nível crítico for a TR.
O número de períodos (k) durante o qual a prestação aumentará pode ser escrito como:
k < n – (j – t) / j / t
OBS: Valores aproximados. Simule na planilha de financiamento. Válido para o sistema SAC. No Price é outro cálculo.
Prazo (meses) 60 120PRINCIPAL R$ 300,000.00 PRESTAÇÃO INICIAL R$ 6,477.12 R$ 4,227.12 ENTRADA R$ 30,000.00 TOTAL AMORTIZADO R$ 270,000.00 R$ 270,000.00 TAXA DE JUROS aa 9.1499% TOTAL DE JUROS R$ 60,302.26 R$ 119,615.96 TAXA DE JUROS am 0.73227% TOTAL PRESTAÇÕES R$ 330,302.26 R$ 389,615.96
RENDA FAMILIAR R$ 21,590.41 R$ 14,090.41
Preencha apenas os campos em amarelo. Não preencha o restante. Na taxa de juros, coloque o Custo Efetivo Total - CET. Não estão incluídos os efeitos da TR.
Se quiser um comparativo mais completo, exiba as colunas ocultas. Começa a partir da coluna N. Você poderá ver todas as planilhas dos financiamentos, lado a lado.
180 240 300 360 420 R$ 3,477.12 R$ 3,102.12 R$ 2,877.12 R$ 2,727.12 R$ 2,619.98 R$ 270,000.00 R$ 270,000.00 R$ 270,000.00 R$ 270,000.00 R$ 270,000.00 R$ 178,929.66 R$ 238,243.36 R$ 297,557.06 R$ 356,870.76 R$ 416,184.46 R$ 448,929.66 R$ 508,243.36 R$ 567,557.06 R$ 626,870.76 R$ 686,184.46 R$ 11,590.41 R$ 10,340.41 R$ 9,590.41 R$ 9,090.41 R$ 8,733.27
480 R$ 2,539.62 R$ 270,000.00 R$ 475,498.16 R$ 745,498.16 R$ 8,465.41
1 11 21 31 41 51 61 71 81 91 101111121131141151161171181191201211221231241251261271281291301311321331341351361371381391401411421431441451461471 -
500.00
1,000.00
1,500.00
2,000.00
2,500.00
SAC PrestaçõesPrice Prestações
1 11 21 31 41 51 61 71 81 91 101111121131141151161171181191201211221231241251261271281291301311321331341351361371381391401411421431441451461471 -
200.00
400.00
600.00
800.00
1,000.00
1,200.00
1,400.00
SAC JurosPrice Juros
1 11 21 31 41 51 61 71 81 91 101111121131141151161171181191201211221231241251261271281291301311321331341351361371381391401411421431441451461471 -
200.00
400.00
600.00
800.00
1,000.00
1,200.00
1,400.00
SAC JurosPrice Juros
1 12 23 34 45 56 67 78 89 100 111 122 133 144 155 166 177 188 199 210 221 232 243 254 265 276 287 298 309 320 331 342 353 364 375 386 397 408 419 430 441 452 463 474 -
20,000.00
40,000.00
60,000.00
80,000.00
100,000.00
120,000.00
140,000.00
160,000.00
SAC Saldo DevedorPrice Saldo Devedor
SAC Composição
Total amortizadoTotal de juros pagos
Price Composição
Total amortizadoTotal de juros pagos
Observações:1 - Financiamento via SAC cobra menos juros que Price. O Price tem um custo financieiro maior para o mutuário;2 - Financiamento Price permite que o mutuário financie um montante maior que o SAC, para tempo, taxa de juros e valor de prestação iguais;
Saiba mais em:-- http://pt.wikipedia.org/wiki/Sistema_de_Amortiza%C3%A7%C3%A3o_Constante-- http://pt.wikipedia.org/wiki/Tabela_Price-- http://pt.wikipedia.org/wiki/Amortiza%C3%A7%C3%A3o-- www.bolhaimobiliariabrasil.com-- www.opequenoinvestidor.com.br
Observações:1 - Financiamento via SAC cobra menos juros que Price. O Price tem um custo financieiro maior para o mutuário;2 - Financiamento Price permite que o mutuário financie um montante maior que o SAC, para tempo, taxa de juros e valor de prestação iguais;
Saiba mais em:-- http://pt.wikipedia.org/wiki/Sistema_de_Amortiza%C3%A7%C3%A3o_Constante-- http://pt.wikipedia.org/wiki/Tabela_Price-- http://pt.wikipedia.org/wiki/Amortiza%C3%A7%C3%A3o-- www.bolhaimobiliariabrasil.com-- www.opequenoinvestidor.com.br
1 11 21 31 41 51 61 71 81 91 101111121131141151161171181191201211221231241251261271281291301311321331341351361371381391401411421431441451461471 -
500.00
1,000.00
1,500.00
2,000.00
2,500.00
SAC PrestaçõesPrice Prestações
1 11 21 31 41 51 61 71 81 91 101111121131141151161171181191201211221231241251261271281291301311321331341351361371381391401411421431441451461471 -
200.00
400.00
600.00
800.00
1,000.00
1,200.00
1,400.00
SAC JurosPrice Juros
1 11 21 31 41 51 61 71 81 91 101111121131141151161171181191201211221231241251261271281291301311321331341351361371381391401411421431441451461471 -
200.00
400.00
600.00
800.00
1,000.00
1,200.00
1,400.00
SAC JurosPrice Juros
1 12 23 34 45 56 67 78 89 100 111 122 133 144 155 166 177 188 199 210 221 232 243 254 265 276 287 298 309 320 331 342 353 364 375 386 397 408 419 430 441 452 463 474 -
20,000.00
40,000.00
60,000.00
80,000.00
100,000.00
120,000.00
140,000.00
160,000.00
SAC Saldo DevedorPrice Saldo Devedor
Price Composição
Total amortizadoTotal de juros pagos
Observações:1 - Financiamento via SAC cobra menos juros que Price. O Price tem um custo financieiro maior para o mutuário;2 - Financiamento Price permite que o mutuário financie um montante maior que o SAC, para tempo, taxa de juros e valor de prestação iguais;
Saiba mais em:-- http://pt.wikipedia.org/wiki/Sistema_de_Amortiza%C3%A7%C3%A3o_Constante-- http://pt.wikipedia.org/wiki/Tabela_Price-- http://pt.wikipedia.org/wiki/Amortiza%C3%A7%C3%A3o-- www.bolhaimobiliariabrasil.com-- www.opequenoinvestidor.com.br
Observações:1 - Financiamento via SAC cobra menos juros que Price. O Price tem um custo financieiro maior para o mutuário;2 - Financiamento Price permite que o mutuário financie um montante maior que o SAC, para tempo, taxa de juros e valor de prestação iguais;
Saiba mais em:-- http://pt.wikipedia.org/wiki/Sistema_de_Amortiza%C3%A7%C3%A3o_Constante-- http://pt.wikipedia.org/wiki/Tabela_Price-- http://pt.wikipedia.org/wiki/Amortiza%C3%A7%C3%A3o-- www.bolhaimobiliariabrasil.com-- www.opequenoinvestidor.com.br
1 11 21 31 41 51 61 71 81 91 101111121131141151161171181191201211221231241251261271281291301311321331341351361371381391401411421431441451461471 -
500.00
1,000.00
1,500.00
2,000.00
2,500.00
SAC PrestaçõesPrice Prestações
1 11 21 31 41 51 61 71 81 91 101111121131141151161171181191201211221231241251261271281291301311321331341351361371381391401411421431441451461471 -
200.00
400.00
600.00
800.00
1,000.00
1,200.00
1,400.00
SAC JurosPrice Juros
1 11 21 31 41 51 61 71 81 91 101111121131141151161171181191201211221231241251261271281291301311321331341351361371381391401411421431441451461471 -
200.00
400.00
600.00
800.00
1,000.00
1,200.00
1,400.00
SAC JurosPrice Juros
1 12 23 34 45 56 67 78 89 100 111 122 133 144 155 166 177 188 199 210 221 232 243 254 265 276 287 298 309 320 331 342 353 364 375 386 397 408 419 430 441 452 463 474 -
20,000.00
40,000.00
60,000.00
80,000.00
100,000.00
120,000.00
140,000.00
160,000.00
SAC Saldo DevedorPrice Saldo Devedor
Valor Prestação 2,000.00 Taxa de Juros aa 9.1499%Taxa de Juros am 0.7323%Nº Prestações 180
Principal SAC 155,300.79 Principal Price 199,671.03
Renda Familiar 6,666.67
Preencher somente Valor Prestação, Taxa de Juros aa e Nº Prestações. Observe os demais comentários, alguns estão ocultos. Aponte o mouse em cima da célula para que sejam exibidos.
Para o valor de prestação digitado em B1, na taxa de juros aa B2, pagos pela quantidade de tempo B4, é possível contrair o financiamento de valor B7, pelo sistema SAC.
Para o valor de prestação digitado em B1, na taxa de juros aa B2, pagos pela quantidade de tempo B4, é possível contrair o financiamento de valor B7, pelo sistema Price. Repare que o sistema Price permite que o mutuário financie um valor maior pagando o mesmo valor de prestação. Porém, não se esqueça que o custo financeiro do Price é maior que o custo do SAC.
Principal 198,645.00 Valor Prestação 2,000.00 Nº Prestações 180
Taxa de Juros aa SAC 5.5516%
Confira se a taxa de juros informada pela financeira é a realidade. Atente sempre para o CET - Custo Efetivo Total. Quando as parcelas incluem seguros, taxas administrativas e outras taxas, a taxa de juros informada é menor que o custo efetivo total do financiamento.
Simula Crédito Pessoal
Valor Tomado R$ 7,500.00 Valor Parcela 731.15 Taxa de Juros am 2.5000% Tempo 12Número de meses 12 Taxa de Juros 2.5000%Parcela R$ 731.15
Valor Emprestado 7,499.96 Total Pago R$ 8,773.84 Juros Simples Pagos R$ 1,273.84 16.985%
Quanto posso pegar emprestado com esta parcela?
Cartão de CréditoValor Fatura 236.65Pagamento Mínimo 35.50 15%Taxa de Juros am 14.49%Próxima Fatura 230.30 Encargos Próxima 29.15 Total Abatido 2.684%
Repare que abate-se pouquíssimo de um mês para o outro, quando paga-se o mínimo da fatura. Conclusão: nunca vale a pena deixar de pagar a fatura cheia do cartão
Valores (R$)n Saldo Devedor Amortização Juros
PRINCIPAL R$ 200,000.00 0 180,000.00 ENTRADA R$ 20,000.00 1 180,000.00 1,000.00 1,276.51 TAXA DE JUROS aa 8.8500% 2 179,000.00 1,000.00 1,269.42 TAXA DE JUROS am 0.70917% 3 178,000.00 1,000.00 1,262.33 Nº Prestações 180 4 177,000.00 1,000.00 1,255.24
5 176,000.00 1,000.00 1,248.15 % princ. 6 175,000.00 1,000.00 1,241.06
TOTAL AMORTIZADO R$ 180,000.00 7 174,000.00 1,000.00 1,233.96 TOTAL DE JUROS R$ 115,524.53 64.18% 8 173,000.00 1,000.00 1,226.87 TOTAL SEGURO R$ - 0.00% 9 172,000.00 1,000.00 1,219.78
2.50% 10 171,000.00 1,000.00 1,212.69 TOTAL TX ADM R$ 4,500.00 169.51% 11 170,000.00 1,000.00 1,205.60 TOTAL PRESTAÇÕES R$ 305,124.53 12 169,000.00 1,000.00 1,198.50 Renda Familiar Segura 7,766.16 13 168,000.00 1,000.00 1,191.41
14 167,000.00 1,000.00 1,184.32 15 166,000.00 1,000.00 1,177.23 16 165,000.00 1,000.00 1,170.14 17 164,000.00 1,000.00 1,163.05 18 163,000.00 1,000.00 1,155.95 19 162,000.00 1,000.00 1,148.86 20 161,000.00 1,000.00 1,141.77 21 160,000.00 1,000.00 1,134.68 22 159,000.00 1,000.00 1,127.59 23 158,000.00 1,000.00 1,120.50 24 157,000.00 1,000.00 1,113.40 25 156,000.00 1,000.00 1,106.31 26 155,000.00 1,000.00 1,099.22 27 154,000.00 1,000.00 1,092.13 28 153,000.00 1,000.00 1,085.04 29 152,000.00 1,000.00 1,077.95 30 151,000.00 1,000.00 1,070.85 31 150,000.00 1,000.00 1,063.76 32 149,000.00 1,000.00 1,056.67 33 148,000.00 1,000.00 1,049.58 34 147,000.00 1,000.00 1,042.49 35 146,000.00 1,000.00 1,035.39 36 145,000.00 1,000.00 1,028.30 37 144,000.00 1,000.00 1,021.21 38 143,000.00 1,000.00 1,014.12 39 142,000.00 1,000.00 1,007.03 40 141,000.00 1,000.00 999.94 41 140,000.00 1,000.00 992.84 42 139,000.00 1,000.00 985.75 43 138,000.00 1,000.00 978.66 44 137,000.00 1,000.00 971.57 45 136,000.00 1,000.00 964.48
Preencher somente PRINCIPAL, ENTRADA, TAXA DE JUROS aa e Nº PRESTAÇÕES. Não preencher TAXA DE JUROS am. Observe os demais comentários, alguns estão ocultos. Aponte o mouse em cima da célula para que sejam exibidos. Preencher também um valor de mensalidade de conta corrente na CEF e um valor de anuidade do cartão de crédito. A intenção é descobrir qual o verdadeiro custo efetivo do financiamento.
46 135,000.00 1,000.00 957.39 47 134,000.00 1,000.00 950.29 48 133,000.00 1,000.00 943.20 49 132,000.00 1,000.00 936.11 50 131,000.00 1,000.00 929.02 51 130,000.00 1,000.00 921.93 52 129,000.00 1,000.00 914.84 53 128,000.00 1,000.00 907.74 54 127,000.00 1,000.00 900.65 55 126,000.00 1,000.00 893.56 56 125,000.00 1,000.00 886.47 57 124,000.00 1,000.00 879.38 58 123,000.00 1,000.00 872.28 59 122,000.00 1,000.00 865.19 60 121,000.00 1,000.00 858.10 61 120,000.00 1,000.00 851.01 62 119,000.00 1,000.00 843.92 63 118,000.00 1,000.00 836.83 64 117,000.00 1,000.00 829.73 65 116,000.00 1,000.00 822.64 66 115,000.00 1,000.00 815.55 67 114,000.00 1,000.00 808.46 68 113,000.00 1,000.00 801.37 69 112,000.00 1,000.00 794.28 70 111,000.00 1,000.00 787.18 71 110,000.00 1,000.00 780.09 72 109,000.00 1,000.00 773.00 73 108,000.00 1,000.00 765.91 74 107,000.00 1,000.00 758.82 75 106,000.00 1,000.00 751.72 76 105,000.00 1,000.00 744.63 77 104,000.00 1,000.00 737.54 78 103,000.00 1,000.00 730.45 79 102,000.00 1,000.00 723.36 80 101,000.00 1,000.00 716.27 81 100,000.00 1,000.00 709.17 82 99,000.00 1,000.00 702.08 83 98,000.00 1,000.00 694.99 84 97,000.00 1,000.00 687.90 85 96,000.00 1,000.00 680.81 86 95,000.00 1,000.00 673.72 87 94,000.00 1,000.00 666.62 88 93,000.00 1,000.00 659.53 89 92,000.00 1,000.00 652.44 90 91,000.00 1,000.00 645.35 91 90,000.00 1,000.00 638.26 92 89,000.00 1,000.00 631.17 93 88,000.00 1,000.00 624.07
94 87,000.00 1,000.00 616.98 95 86,000.00 1,000.00 609.89 96 85,000.00 1,000.00 602.80 97 84,000.00 1,000.00 595.71 98 83,000.00 1,000.00 588.61 99 82,000.00 1,000.00 581.52
100 81,000.00 1,000.00 574.43 101 80,000.00 1,000.00 567.34 102 79,000.00 1,000.00 560.25 103 78,000.00 1,000.00 553.16 104 77,000.00 1,000.00 546.06 105 76,000.00 1,000.00 538.97 106 75,000.00 1,000.00 531.88 107 74,000.00 1,000.00 524.79 108 73,000.00 1,000.00 517.70 109 72,000.00 1,000.00 510.61 110 71,000.00 1,000.00 503.51 111 70,000.00 1,000.00 496.42 112 69,000.00 1,000.00 489.33 113 68,000.00 1,000.00 482.24 114 67,000.00 1,000.00 475.15 115 66,000.00 1,000.00 468.06 116 65,000.00 1,000.00 460.96 117 64,000.00 1,000.00 453.87 118 63,000.00 1,000.00 446.78 119 62,000.00 1,000.00 439.69 120 61,000.00 1,000.00 432.60 121 60,000.00 1,000.00 425.50 122 59,000.00 1,000.00 418.41 123 58,000.00 1,000.00 411.32 124 57,000.00 1,000.00 404.23 125 56,000.00 1,000.00 397.14 126 55,000.00 1,000.00 390.05 127 54,000.00 1,000.00 382.95 128 53,000.00 1,000.00 375.86 129 52,000.00 1,000.00 368.77 130 51,000.00 1,000.00 361.68 131 50,000.00 1,000.00 354.59 132 49,000.00 1,000.00 347.50 133 48,000.00 1,000.00 340.40 134 47,000.00 1,000.00 333.31 135 46,000.00 1,000.00 326.22 136 45,000.00 1,000.00 319.13 137 44,000.00 1,000.00 312.04 138 43,000.00 1,000.00 304.95 139 42,000.00 1,000.00 297.85 140 41,000.00 1,000.00 290.76 141 40,000.00 1,000.00 283.67
142 39,000.00 1,000.00 276.58 143 38,000.00 1,000.00 269.49 144 37,000.00 1,000.00 262.39 145 36,000.00 1,000.00 255.30 146 35,000.00 1,000.00 248.21 147 34,000.00 1,000.00 241.12 148 33,000.00 1,000.00 234.03 149 32,000.00 1,000.00 226.94 150 31,000.00 1,000.00 219.84 151 30,000.00 1,000.00 212.75 152 29,000.00 1,000.00 205.66 153 28,000.00 1,000.00 198.57 154 27,000.00 1,000.00 191.48 155 26,000.00 1,000.00 184.39 156 25,000.00 1,000.00 177.29 157 24,000.00 1,000.00 170.20 158 23,000.00 1,000.00 163.11 159 22,000.00 1,000.00 156.02 160 21,000.00 1,000.00 148.93 161 20,000.00 1,000.00 141.83 162 19,000.00 1,000.00 134.74 163 18,000.00 1,000.00 127.65 164 17,000.00 1,000.00 120.56 165 16,000.00 1,000.00 113.47 166 15,000.00 1,000.00 106.38 167 14,000.00 1,000.00 99.28 168 13,000.00 1,000.00 92.19 169 12,000.00 1,000.00 85.10 170 11,000.00 1,000.00 78.01 171 10,000.00 1,000.00 70.92 172 9,000.00 1,000.00 63.83 173 8,000.00 1,000.00 56.73 174 7,000.00 1,000.00 49.64 175 6,000.00 1,000.00 42.55 176 5,000.00 1,000.00 35.46 177 4,000.00 1,000.00 28.37 178 3,000.00 1,000.00 21.28 179 2,000.00 1,000.00 14.18 180 1,000.00 1,000.00 7.09 181 - - - 182 - - - 183 - - - 184 - - - 185 - - - 186 - - - 187 - - - 188 - - - 189 - - -
190 - - - 191 - - - 192 - - - 193 - - - 194 - - - 195 - - - 196 - - - 197 - - - 198 - - - 199 - - - 200 - - - 201 - - - 202 - - - 203 - - - 204 - - - 205 - - - 206 - - - 207 - - - 208 - - - 209 - - - 210 - - - 211 - - - 212 - - - 213 - - - 214 - - - 215 - - - 216 - - - 217 - - - 218 - - - 219 - - - 220 - - - 221 - - - 222 - - - 223 - - - 224 - - - 225 - - - 226 - - - 227 - - - 228 - - - 229 - - - 230 - - - 231 - - - 232 - - - 233 - - - 234 - - - 235 - - - 236 - - - 237 - - -
238 - - - 239 - - - 240 - - - 241 - - - 242 - - - 243 - - - 244 - - - 245 - - - 246 - - - 247 - - - 248 - - - 249 - - - 250 - - - 251 - - - 252 - - - 253 - - - 254 - - - 255 - - - 256 - - - 257 - - - 258 - - - 259 - - - 260 - - - 261 - - - 262 - - - 263 - - - 264 - - - 265 - - - 266 - - - 267 - - - 268 - - - 269 - - - 270 - - - 271 - - - 272 - - - 273 - - - 274 - - - 275 - - - 276 - - - 277 - - - 278 - - - 279 - - - 280 - - - 281 - - - 282 - - - 283 - - - 284 - - - 285 - - -
286 - - - 287 - - - 288 - - - 289 - - - 290 - - - 291 - - - 292 - - - 293 - - - 294 - - - 295 - - - 296 - - - 297 - - - 298 - - - 299 - - - 300 - - - 301 - - - 302 - - - 303 - - - 304 - - - 305 - - - 306 - - - 307 - - - 308 - - - 309 - - - 310 - - - 311 - - - 312 - - - 313 - - - 314 - - - 315 - - - 316 - - - 317 - - - 318 - - - 319 - - - 320 - - - 321 - - - 322 - - - 323 - - - 324 - - - 325 - - - 326 - - - 327 - - - 328 - - - 329 - - - 330 - - - 331 - - - 332 - - - 333 - - -
334 - - - 335 - - - 336 - - - 337 - - - 338 - - - 339 - - - 340 - - - 341 - - - 342 - - - 343 - - - 344 - - - 345 - - - 346 - - - 347 - - - 348 - - - 349 - - - 350 - - - 351 - - - 352 - - - 353 - - - 354 - - - 355 - - - 356 - - - 357 - - - 358 - - - 359 - - - 360 - - - 361 - - - 362 - - - 363 - - - 364 - - - 365 - - - 366 - - - 367 - - - 368 - - - 369 - - - 370 - - - 371 - - - 372 - - - 373 - - - 374 - - - 375 - - - 376 - - - 377 - - - 378 - - - 379 - - - 380 - - - 381 - - -
382 - - - 383 - - - 384 - - - 385 - - - 386 - - - 387 - - - 388 - - - 389 - - - 390 - - - 391 - - - 392 - - - 393 - - - 394 - - - 395 - - - 396 - - - 397 - - - 398 - - - 399 - - - 400 - - - 401 - - - 402 - - - 403 - - - 404 - - - 405 - - - 406 - - - 407 - - - 408 - - - 409 - - - 410 - - - 411 - - - 412 - - - 413 - - - 414 - - - 415 - - - 416 - - - 417 - - - 418 - - - 419 - - - 420 - - - 421 - - - 422 - - - 423 - - - 424 - - - 425 - - - 426 - - - 427 - - - 428 - - - 429 - - -
430 - - - 431 - - - 432 - - - 433 - - - 434 - - - 435 - - - 436 - - - 437 - - - 438 - - - 439 - - - 440 - - - 441 - - - 442 - - - 443 - - - 444 - - - 445 - - - 446 - - - 447 - - - 448 - - - 449 - - - 450 - - - 451 - - - 452 - - - 453 - - - 454 - - - 455 - - - 456 - - - 457 - - - 458 - - - 459 - - - 460 - - - 461 - - - 462 - - - 463 - - - 464 - - - 465 - - - 466 - - - 467 - - - 468 - - - 469 - - - 470 - - - 471 - - - 472 - - - 473 - - - 474 - - - 475 - - - 476 - - - 477 - - -
478 - - - 479 - - - 480 - - -
180,000.00 115,524.53
Valores (R$) Mensalidade Conta CorrenteSeguro Tx. Adm Custo Relac Prestação Anuidade do Cartão de Crédito
- 25.00 28.33 2,329.85 54.79% Principal - 25.00 28.33 2,322.76 54.65% Valor Prestação Inicial - 25.00 28.33 2,315.66 54.51% Nº Prestações - 25.00 28.33 2,308.57 54.37% - 25.00 28.33 2,301.48 54.23% Taxa de Juros aa SAC - 25.00 28.33 2,294.39 54.09% - 25.00 28.33 2,287.30 53.95% - 25.00 28.33 2,280.21 53.81% - 25.00 28.33 2,273.11 53.66% - 25.00 28.33 2,266.02 53.52% - 25.00 28.33 2,258.93 53.37% - 25.00 28.33 2,251.84 53.22% - 25.00 28.33 2,244.75 53.08% - 25.00 28.33 2,237.65 52.93% - 25.00 28.33 2,230.56 52.78% - 25.00 28.33 2,223.47 52.63% - 25.00 28.33 2,216.38 52.48% - 25.00 28.33 2,209.29 52.32% - 25.00 28.33 2,202.20 52.17% - 25.00 28.33 2,195.10 52.01% - 25.00 28.33 2,188.01 51.86% - 25.00 28.33 2,180.92 51.70% - 25.00 28.33 2,173.83 51.54% - 25.00 28.33 2,166.74 51.39% - 25.00 28.33 2,159.65 51.23% - 25.00 28.33 2,152.55 51.07% - 25.00 28.33 2,145.46 50.90% - 25.00 28.33 2,138.37 50.74% - 25.00 28.33 2,131.28 50.58% - 25.00 28.33 2,124.19 50.41% - 25.00 28.33 2,117.10 50.25% - 25.00 28.33 2,110.00 50.08% - 25.00 28.33 2,102.91 49.91% - 25.00 28.33 2,095.82 49.74% - 25.00 28.33 2,088.73 49.57% - 25.00 28.33 2,081.64 49.40% - 25.00 28.33 2,074.54 49.23% - 25.00 28.33 2,067.45 49.05% - 25.00 28.33 2,060.36 48.88% - 25.00 28.33 2,053.27 48.70% - 25.00 28.33 2,046.18 48.52% - 25.00 28.33 2,039.09 48.34% - 25.00 28.33 2,031.99 48.16% - 25.00 28.33 2,024.90 47.98% - 25.00 28.33 2,017.81 47.80%
% da prestação utilizado para pagar juros
Esta é a verdadeira taxa de juros do financiamento se vc incluir os custos de mensalidade da conta e anuidade do cartão de crédito para ter o benefício de cliente relacionamento. Não preencha nada deste bloco.
- 25.00 28.33 2,010.72 47.61% - 25.00 28.33 2,003.63 47.43% - 25.00 28.33 1,996.54 47.24% - 25.00 28.33 1,989.44 47.05% - 25.00 28.33 1,982.35 46.86% - 25.00 28.33 1,975.26 46.67% - 25.00 28.33 1,968.17 46.48% - 25.00 28.33 1,961.08 46.29% - 25.00 28.33 1,953.98 46.09% - 25.00 28.33 1,946.89 45.90% - 25.00 28.33 1,939.80 45.70% - 25.00 28.33 1,932.71 45.50% - 25.00 28.33 1,925.62 45.30% - 25.00 28.33 1,918.53 45.10% - 25.00 28.33 1,911.43 44.89% - 25.00 28.33 1,904.34 44.69% - 25.00 28.33 1,897.25 44.48% - 25.00 28.33 1,890.16 44.27% - 25.00 28.33 1,883.07 44.06% - 25.00 28.33 1,875.98 43.85% - 25.00 28.33 1,868.88 43.64% - 25.00 28.33 1,861.79 43.42% - 25.00 28.33 1,854.70 43.21% - 25.00 28.33 1,847.61 42.99% - 25.00 28.33 1,840.52 42.77% - 25.00 28.33 1,833.43 42.55% - 25.00 28.33 1,826.33 42.33% - 25.00 28.33 1,819.24 42.10% - 25.00 28.33 1,812.15 41.87% - 25.00 28.33 1,805.06 41.65% - 25.00 28.33 1,797.97 41.42% - 25.00 28.33 1,790.87 41.18% - 25.00 28.33 1,783.78 40.95% - 25.00 28.33 1,776.69 40.71% - 25.00 28.33 1,769.60 40.48% - 25.00 28.33 1,762.51 40.24% - 25.00 28.33 1,755.42 40.00% - 25.00 28.33 1,748.32 39.75% - 25.00 28.33 1,741.23 39.51% - 25.00 28.33 1,734.14 39.26% - 25.00 28.33 1,727.05 39.01% - 25.00 28.33 1,719.96 38.76% - 25.00 28.33 1,712.87 38.50% - 25.00 28.33 1,705.77 38.25% - 25.00 28.33 1,698.68 37.99% - 25.00 28.33 1,691.59 37.73% - 25.00 28.33 1,684.50 37.47% - 25.00 28.33 1,677.41 37.20%
- 25.00 28.33 1,670.32 36.94% - 25.00 28.33 1,663.22 36.67% - 25.00 28.33 1,656.13 36.40% - 25.00 28.33 1,649.04 36.12% - 25.00 28.33 1,641.95 35.85% - 25.00 28.33 1,634.86 35.57% - 25.00 28.33 1,627.76 35.29% - 25.00 28.33 1,620.67 35.01% - 25.00 28.33 1,613.58 34.72% - 25.00 28.33 1,606.49 34.43% - 25.00 28.33 1,599.40 34.14% - 25.00 28.33 1,592.31 33.85% - 25.00 28.33 1,585.21 33.55% - 25.00 28.33 1,578.12 33.25% - 25.00 28.33 1,571.03 32.95% - 25.00 28.33 1,563.94 32.65% - 25.00 28.33 1,556.85 32.34% - 25.00 28.33 1,549.76 32.03% - 25.00 28.33 1,542.66 31.72% - 25.00 28.33 1,535.57 31.40% - 25.00 28.33 1,528.48 31.09% - 25.00 28.33 1,521.39 30.76% - 25.00 28.33 1,514.30 30.44% - 25.00 28.33 1,507.21 30.11% - 25.00 28.33 1,500.11 29.78% - 25.00 28.33 1,493.02 29.45% - 25.00 28.33 1,485.93 29.11% - 25.00 28.33 1,478.84 28.77% - 25.00 28.33 1,471.75 28.43% - 25.00 28.33 1,464.65 28.08% - 25.00 28.33 1,457.56 27.73% - 25.00 28.33 1,450.47 27.38% - 25.00 28.33 1,443.38 27.02% - 25.00 28.33 1,436.29 26.66% - 25.00 28.33 1,429.20 26.30% - 25.00 28.33 1,422.10 25.93% - 25.00 28.33 1,415.01 25.56% - 25.00 28.33 1,407.92 25.19% - 25.00 28.33 1,400.83 24.81% - 25.00 28.33 1,393.74 24.42% - 25.00 28.33 1,386.65 24.04% - 25.00 28.33 1,379.55 23.65% - 25.00 28.33 1,372.46 23.25% - 25.00 28.33 1,365.37 22.85% - 25.00 28.33 1,358.28 22.45% - 25.00 28.33 1,351.19 22.04% - 25.00 28.33 1,344.09 21.63% - 25.00 28.33 1,337.00 21.22%
- 25.00 28.33 1,329.91 20.80% - 25.00 28.33 1,322.82 20.37% - 25.00 28.33 1,315.73 19.94% - 25.00 28.33 1,308.64 19.51% - 25.00 28.33 1,301.54 19.07% - 25.00 28.33 1,294.45 18.63% - 25.00 28.33 1,287.36 18.18% - 25.00 28.33 1,280.27 17.73% - 25.00 28.33 1,273.18 17.27% - 25.00 28.33 1,266.09 16.80% - 25.00 28.33 1,258.99 16.34% - 25.00 28.33 1,251.90 15.86% - 25.00 28.33 1,244.81 15.38% - 25.00 28.33 1,237.72 14.90% - 25.00 28.33 1,230.63 14.41% - 25.00 28.33 1,223.54 13.91% - 25.00 28.33 1,216.44 13.41% - 25.00 28.33 1,209.35 12.90% - 25.00 28.33 1,202.26 12.39% - 25.00 28.33 1,195.17 11.87% - 25.00 28.33 1,188.08 11.34% - 25.00 28.33 1,180.98 10.81% - 25.00 28.33 1,173.89 10.27% - 25.00 28.33 1,166.80 9.72% - 25.00 28.33 1,159.71 9.17% - 25.00 28.33 1,152.62 8.61% - 25.00 28.33 1,145.53 8.05% - 25.00 28.33 1,138.43 7.48% - 25.00 28.33 1,131.34 6.90% - 25.00 28.33 1,124.25 6.31% - 25.00 28.33 1,117.16 5.71% - 25.00 28.33 1,110.07 5.11% - 25.00 28.33 1,102.98 4.50% - 25.00 28.33 1,095.88 3.88% - 25.00 28.33 1,088.79 3.26% - 25.00 28.33 1,081.70 2.62% - 25.00 28.33 1,074.61 1.98% - 25.00 28.33 1,067.52 1.33% - 25.00 28.33 1,060.43 0.67% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00%
- - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00%
- - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00%
- - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00%
- - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00%
- - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00%
- - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00% - - - - 0.00%
- - - - 0.00% - - - - 0.00% - - - - 0.00%
- 4,500.00 305,124.53
20.00 100.00
180,000.00 2,329.85
180
9.2349%
Esta é a verdadeira taxa de juros do financiamento se vc incluir os custos de mensalidade da conta e anuidade do cartão de crédito para ter o benefício de cliente relacionamento. Não preencha nada deste bloco.
TR HistóricaJAN FEV MAR ABR MAI JUN JUL AGO SET
1991 - 7.0000 8.5000 8.9300 8.9900 9.4000 10.0500 11.9500 16.7800 1992 25.4800 25.6100 24.2700 21.0800 19.8100 21.0500 23.6900 23.2200 25.3800 1993 26.7600 26.4000 25.8100 28.2200 28.6800 30.0800 30.3700 33.3400 34.6200 1994 41.4400 39.8600 41.8500 45.9700 46.4400 46.8800 5.0300 2.1300 2.4400 1995 2.1000 1.8500 2.3000 3.4700 3.2500 2.8900 2.9900 2.6000 1.9400 1996 1.2500 0.9600 0.8100 0.6500 0.5800 0.6099 0.5851 0.6275 0.6620 1997 0.7440 0.6616 0.6316 0.6211 0.6354 0.6535 0.6580 0.6270 0.6474 1998 1.1459 0.4461 0.8995 0.4720 0.4543 0.4913 0.5503 0.3749 0.4512 1999 0.5163 0.8298 1.1614 0.6092 0.5761 0.3108 0.2933 0.2945 0.2715 2000 0.2149 0.2328 0.2242 0.1301 0.2492 0.2140 0.1547 0.2025 0.1038 2001 0.1369 0.0368 0.1724 0.1546 0.1827 0.1458 0.2441 0.3436 0.1627 2002 0.2591 0.1171 0.1758 0.2357 0.2102 0.1582 0.2656 0.2481 0.1955 2003 0.4878 0.4116 0.3782 0.4184 0.4650 0.4166 0.5465 0.4038 0.3364 2004 0.1280 0.0458 0.1778 0.0874 0.1546 0.1761 0.1952 0.2005 0.1728 2005 0.1880 0.0962 0.2635 0.2003 0.2527 0.2993 0.2575 0.3466 0.2637 2006 0.2326 0.0725 0.2073 0.0855 0.1888 0.1937 0.1751 0.2436 0.1521 2007 0.2189 0.0721 0.1876 0.1272 0.1689 0.0954 0.1469 0.1466 0.0352 2008 0.1010 0.0243 0.0409 0.0955 0.0736 0.1146 0.1914 0.1574 0.1970 2009 0.1840 0.0451 0.1438 0.0454 0.0449 0.0656 0.1051 0.0197 - 2010 - - 0.0792 - 0.0510 0.0589 0.1151 0.0909 0.0702 2011 0.0715 0.0524 0.1212 0.0369 0.1570 0.1114 0.1229 0.2076 0.1003 2012 0.0864 - 0.1068 0.0227 0.0468 - 0.0144 0.0123 - 2013 - - - - - 0.0209 0.0000 0.0079 0.09202014 0.1126 0.0537 0.0266 0.0459 0.0604 0.0465 0.1054 0.0602 0.08732015201620172018
IGP-M HistóricoJAN FEV MAR ABR MAI JUN JUL AGO SET
1989 - - - - - 19.68 35.91 36.91 39.921990 61.46 81.29 83.95 28.35 5.93 9.94 12.01 13.62 12.81991 17.7 21.02 9.19 7.81 7.48 8.48 13.22 15.25 14.931992 23.56 27.86 21.39 19.94 20.43 23.61 21.84 24.63 25.271993 25.83 28.42 26.25 28.83 29.7 31.49 31.25 31.79 35.281994 39.07 40.78 45.71 40.91 42.58 45.21 4.33 3.94 1.751995 0.92 1.39 1.12 2.1 0.58 2.46 1.82 2.2 -0.711996 1.73 0.97 0.4 0.32 1.55 1.02 1.35 0.28 0.11997 1.77 0.43 1.15 0.68 0.21 0.74 0.09 0.09 0.481998 0.96 0.18 0.19 0.13 0.14 0.38 -0.17 -0.16 -0.081999 0.84 3.61 2.83 0.71 -0.29 0.36 1.55 1.56 1.452000 1.24 0.35 0.15 0.23 0.31 0.85 1.57 2.39 1.162001 0.62 0.23 0.56 1 0.86 0.98 1.38 0.312002 0.36 0.09 0.56 0.83 1.54 1.95 2.32 2.42003 2.33 2.28 1.53 0.92 -0.26 -1 -0.42 0.38 1.18
1,48 0,06
2004 0.88 0.69 1.13 1.21 1.31 1.38 1.31 1.22 0.692005 0.39 0.3 0.85 0.86 -0.44 -0.34 -0.65 -0.532006 0.92 0.01 -0.23 -0.42 0.38 0.75 0.18 0.37 0.292007 0.5 0.27 0.34 0.04 0.04 0.26 0.28 0.98 1.292008 1.09 0.53 0.74 0.69 1.61 1.98 1.76 -0.32 0.112009 -0.44 0.26 -0.74 -0.07 -0.1 -0.43 -0.36 0.422010 0.63 1.18 0.94 0.77 1.19 0.85 0.15 0.77 1.152011 0.79 1 0.62 0.45 0.43 -0.18 -0.12 0.44 0.652012 0.25 -0.06 0.43 0.85 1.02 0.66 1.34 1.43 0.972013 0.34 0.29 0.21 0.15 0 0.75 0.26 0.15 1.52014 0.48 0.38 1.67 0.78 -0.13 -0.74 -0.61 -0.27 0.22015201620172018
IPCA HistóricoJAN FEV MAR ABR MAI JUN JUL AGO SET
1980 6.62 4.62 6.04 5.29 5.70 5.31 5.55 4.95 4.23 1981 6.84 6.40 4.97 6.46 5.56 5.52 6.26 5.50 5.26 1982 6.97 6.64 5.71 5.89 6.66 7.10 6.36 5.97 5.08 1983 8.64 7.86 7.34 6.58 6.48 9.88 10.08 9.11 10.30 1984 9.67 9.50 8.94 9.54 9.05 10.08 9.72 9.35 11.75 1985 11.76 10.87 10.16 8.20 7.20 8.49 10.31 12.05 11.12 1986 14.37 12.72 4.77 0.78 1.40 1.27 1.71 3.55 1.72 1987 13.21 12.64 16.37 19.10 21.45 19.71 9.21 4.87 7.78 1988 18.89 15.70 17.60 19.29 17.42 22.00 21.91 21.59 27.45 1989 16.78 28.65 27.74 33.71 37.56 1990 67.55 75.73 82.39 15.52 7.59 11.75 12.92 12.88 14.41 1991 20.75 20.72 11.92 4.99 7.43 11.19 12.41 15.63 15.63 1992 25.94 24.32 21.40 19.93 24.86 20.21 21.83 22.14 24.63 1993 30.35 24.98 27.26 27.75 27.69 30.07 30.72 32.96 35.69 1994 41.31 40.27 42.75 42.68 44.03 47.43 6.84 1.86 1.53 1995 1.70 1.02 1.55 2.43 2.67 2.26 2.36 0.99 0.99 1996 1.34 1.03 0.35 1.26 1.22 1.19 1.11 0.44 0.15 1997 1.18 0.50 0.51 0.88 0.41 0.54 0.22 - 0.02 0.06 1998 0.71 0.46 0.34 0.24 0.50 0.02 - 0.12 - 0.51 - 0.22 1999 0.70 1.05 1.10 0.56 0.30 0.19 1.09 0.56 0.31 2000 0.62 0.13 0.22 0.42 0.01 0.23 1.61 1.31 0.23 2001 0.57 0.46 0.38 0.58 0.52 1.33 0.70 0.28 2002 0.52 0.36 0.60 0.80 0.21 0.42 1.19 0.65 0.72 2003 2.25 1.57 1.23 0.97 - 0.15 0.20 0.34 0.78 2004 0.76 0.61 0.47 0.37 0.51 0.71 0.91 0.69 0.33 2005 0.58 0.59 0.61 0.87 0.49 - 0.02 0.25 0.17 0.35 2006 0.59 0.41 0.43 0.21 0.10 - 0.21 0.19 0.05 0.21 2007 0.44 0.44 0.37 0.25 0.28 0.28 0.24 0.47 0.18 2008 0.54 0.49 0.48 0.55 0.79 0.74 0.53 0.28 0.26 2009 0.48 0.55 0.20 0.48 0.47 0.36 0.24 0.15 0.24
- 0,22
-0,15
37,49 6,82 8,33 17,92
0,41
0,61
2010 0.75 0.78 0.52 0.57 0.43 - 0.01 0.04 0.45 2011 0.83 0.80 0.79 0.77 0.47 0.15 0.16 0.37 0.53 2012 0.56 0.45 0.21 0.64 0.36 0.08 0.43 0.41 0.57 2013 0.86 0.60 0.47 0.55 0.37 0.26 0.03 0.24 0.35 2014 0.55 0.69 0.92 0.67 0.46 0.4 0.01 0.25 0.572015201620172018
INCC-M HistóricoJAN FEV MAR ABR MAI JUN JUL AGO SET
1989 - - - - - 23.59 30.79 45.87 38.04 1990 51.70 70.20 72.48 38.20 1.10 4.43 11.21 13.94 12.39 1991 15.67 17.54 12.34 8.51 7.25 13.36 11.74 14.15 13.53 1992 18.25 28.24 23.47 26.74 17.74 27.55 18.78 23.19 19.51 1993 19.13 34.43 23.72 32.46 27.53 36.11 27.70 33.37 31.19 1994 33.62 40.68 43.41 50.70 45.18 45.51 42.85 3.95 0.31 1995 1.37 3.54 2.41 2.74 2.43 9.38 2.71 0.93 4.68 1996 0.67 1.35 0.19 0.89 0.55 2.01 1.52 0.74 0.15 1997 0.68 0.31 0.42 0.73 0.30 0.99 0.94 0.55 1.18 1998 0.29 0.48 0.31 - 0.46 0.47 0.86 0.42 0.29 0.09 1999 0.21 0.62 0.91 0.58 0.38 0.88 0.41 0.52 0.83 2000 1.15 0.89 0.82 0.69 0.57 1.09 0.83 0.35 0.30 2001 0.40 0.55 0.34 0.28 2.00 0.69 1.07 0.56 0.59 2002 0.40 0.31 0.84 0.32 2.47 0.21 0.63 0.82 0.68 2003 1.45 1.60 1.38 0.81 2.98 0.74 0.59 2.20 0.24 2004 0.28 0.48 1.59 0.60 1.74 0.56 1.12 0.90 0.67 2005 0.70 0.42 0.71 0.38 0.54 2.20 0.65 0.05 0.06 2006 0.24 0.28 0.23 0.21 0.81 1.45 0.57 0.35 0.09 2007 0.45 0.26 0.17 0.43 0.55 1.67 0.21 0.35 0.39 2008 0.41 0.43 0.59 0.82 1.10 2.67 1.42 1.27 0.95 2009 0.26 0.35 - 0.17 - 0.01 0.25 1.53 0.37 0.01 0.07 2010 0.52 0.35 0.45 1.17 0.93 1.77 0.62 0.22 0.20 2011 0.37 0.39 0.44 0.75 2.03 1.43 0.59 0.16 0.14 2012 0.67 0.42 0.37 0.83 1.30 1.31 0.85 0.32 0.21 2013 0.39 0.80 0.28 0.84 1.24 1.96 0.73 0.31 0.43 2014 0.7 0.44 0.22 0.67 1.37 1.25 0.8 0.19 0.162015201620172018
INCC-DI HistóricoJAN FEV MAR ABR MAI JUN JUL AGO SET
64.68 70.25 78.41 1.67 0.99 7.42 16.67 13.11 10.8717.03 15.5 8.33 6.77 13.19 10.18 13.61 14.63 21.1129.87 23.62 27.77 17.42 28.22 18.03 23.53 17.28 34.3
1990 1991 1992
36.9 22.6 32.61 21.28 40.6 27.13 33.73 28.42 40.0945.93 39.14 55.71 45.6 45.6 44.74 10.3 0.14 0.38
3.5 2.09 3.3 2.3 8.77 3.12 1.09 0.62 0.721.52 0.11 0.98 0.25 2.16 1.54 0.75 0.23 0.220.32 0.48 0.73 0.23 0.86 1.11 0.51 1.18 0.270.33 0.48 0.47 -0.5 0.98 0.39 0.34 0.22 0.010.55 0.98 0.55 0.52 0.86 0.41 0.46 0.69 0.861.07 0.77 0.56 0.6 1.35 0.73 0.3 0.39 0.260.58 0.34 0.27 0.36 2.11 1.16 0.52 0.62 0.55
2002 0.36 0.58 0.55 0.33 2.53 0.57 0.29 1 0.712003 1.51 1.39 1.38 0.9 2.84 1.05 0.99 1.44 0.222004 0.33 1 1.16 0.59 1.83 0.7 1.12 0.81 0.582005 0.75 0.44 0.67 0.72 2.09 0.76 0.11 0.02 0.242006 0.34 0.19 0.2 0.36 1.32 0.9 0.47 0.24 0.112007 0.45 0.21 0.27 0.46 1.15 0.92 0.31 0.26 0.512008 0.38 0.4 0.66 0.87 2.02 1.92 1.46 1.18 0.952009 0.33 0.27 -0.25 -0.04 1.39 0.7 0.26 -0.05 0.152010 0.64 0.36 0.75 0.84 1.81 1.09 0.44 0.14 0.212011 0.41 0.28 0.43 1.06 2.94 0.37 0.45 0.13 0.142012 0.89 0.3 0.51 0.75 1.88 0.73 0.67 0.26 0.222013 0.65 0.6 0.5 0.74 2.25 1.15 0.48 0.31 0.432014 0.88 0.33 0.28 0.88 2.05 0.66 0.75 0.08 0.152015201620172018
SELIC HistóricaJAN FEV MAR ABR MAI JUN JUL AGO SET
1995 0.00% 3.63% 2.60% 4.26% 4.25% 4.04% 4.02% 3.84% 3.32%1996 2.58% 2.35% 2.22% 2.07% 2.01% 1.98% 1.93% 1.97% 1.90%1997 1.73% 1.67% 1.64% 1.66% 1.58% 1.61% 1.60% 1.59% 1.59%1998 2.67% 2.13% 2.20% 1.71% 1.63% 1.60% 1.70% 1.48% 2.49%1999 2.18% 2.38% 3.33% 2.35% 2.02% 1.67% 1.66% 1.57% 1.49%2000 1.46% 1.45% 1.45% 1.30% 1.49% 1.39% 1.31% 1.41% 1.22%2001 1.27% 1.02% 1.26% 1.19% 1.34% 1.27% 1.50% 1.60% 1.32%2002 1.53% 1.25% 1.37% 1.38%2003 1.97% 1.83% 1.86% 2.08%2004 1.27% 1.08% 1.38% 1.18% 1.23% 1.23% 1.29% 1.29%2005 1.38% 1.22% 1.53% 1.41% 1.50% 1.59% 1.51% 1.66% 1.50%2006 1.43% 1.15% 1.42% 1.08% 1.28% 1.18% 1.17% 1.26% 1.06%2007 1.08% 0.87% 1.05% 0.94% 1.03% 0.91% 0.97% 0.99% 0.80%2008 0.93% 0.80% 0.84% 0.90% 0.88% 0.96% 1.07% 1.02% 1.10%2009 1.05% 0.86% 0.97% 0.84% 0.77% 0.76% 0.79% 0.69% 0.69%2010 0.66% 0.59% 0.76% 0.67% 0.75% 0.79% 0.86% 0.89% 0.85%2011 0.86% 0.84% 0.92% 0.84% 0.99% 0.96% 0.97% 1.07% 0.94%2012 0.89% 0.75% 0.82% 0.71% 0.74% 0.64% 0.68% 0.69% 0.54%2013 0.60% 0.49% 0.55% 0.61% 0.60% 0.61% 0.72% 0.71% 0.71%
1993 1994 1995 1996 1997 1998 1999 2000 2001
1,48% 1,41% 1,33% 1,54% 1,44% 1,78% 1,87% 1,97% 1,77% 1,68%
1,25%
2014 0.85% 0.79% 0.77% 0.82% 0.87% 0.82% 0.95% 0.87% 0.91%2015201620172018
INPC HistóricoJAN FEV MAR ABR MAI JUN JUL AGO SET
1990 68.19 73.99 82.18 14.67 7.31 11.64 12.62 12.18 14.261991 20.95 20.2 11.79 5.01 6.68 10.83 12.14 15.62 15.621992 25.92 24.48 21.62 20.84 24.5 20.85 22.08 22.38 23.981993 28.77 24.79 27.58 28.37 26.78 30.37 31.01 33.34 35.631994 41.32 40.57 43.08 42.86 42.73 48.24 7.75 1.85 1.41995 1.44 1.01 1.62 2.49 2.1 2.18 2.46 1.02 1.171996 1.46 0.71 0.29 0.93 1.28 1.33 1.2 0.5 0.021997 0.81 0.45 0.68 0.6 0.11 0.35 0.18 -0.03 0.11998 0.85 0.54 0.49 0.45 0.72 0.15 -0.28 -0.49 -0.311999 0.65 1.29 1.28 0.47 0.05 0.07 0.74 0.55 0.392000 0.61 0.05 0.13 0.09 -0.05 0.3 1.39 1.21 0.432001 0.77 0.49 0.48 0.84 0.57 0.6 1.11 0.79 0.442002 1.07 0.31 0.62 0.68 0.09 0.61 1.15 0.86 0.832003 2.47 1.46 1.37 1.38 0.99 -0.06 0.04 0.18 0.822004 0.83 0.39 0.57 0.41 0.4 0.5 0.73 0.5 0.172005 0.57 0.44 0.73 0.91 0.7 -0.11 0.03 0 0.152006 0.38 0.23 0.27 0.12 0.13 -0.07 0.11 -0.02 0.162007 0.49 0.42 0.44 0.26 0.26 0.31 0.32 0.59 0.252008 0.69 0.48 0.51 0.64 0.96 0.91 0.58 0.21 0.152009 0.64 0.31 0.2 0.55 0.6 0.42 0.23 0.08 0.162010 0.88 0.7 0.71 0.73 0.43 -0.11 -0.07 -0.07 0.542011 0.94 0.54 0.66 0.72 0.57 0.22 0 0.42 0.452012 0.51 0.39 0.18 0.64 0.55 0.26 0.43 0.45 0.632013 0.92 0.52 0.6 0.59 0.35 0.28 -0.13 0.16 0.272014 0.63 0.64 0.82 0.78 0.6 0.26 0.13 0.18 0.492015201620172018
TR HistóricaOUT NOV DEZ ACUMULADO
19.7700 30.5200 28.4200 335.5100 25.0700 23.2900 23.9500 1,156.2200 36.5300 36.1600 36.8000 2,474.7300 2.5600 2.9200 2.8700 951.1900 1.6500 1.4400 1.3400 31.6207 0.7419 0.8146 0.8717 9.5551 0.6553 1.5334 1.3085 9.7849 0.8892 0.6136 0.7434 7.7938 0.2265 0.1998 0.2998 5.7295 0.1316 0.1197 0.0991 2.0962 0.2913 0.1928 0.1983 2.2852 0.2768 0.2644 0.3609 2.8023 0.3213 0.1776 0.1899 4.6485 0.1108 0.1146 0.2400 1.8184 0.2100 0.1929 0.2269 2.8335 0.1875 0.1282 0.1522 2.0377 0.1142 0.0590 0.0640 1.4452 0.2506 0.1618 0.2149 1.6348 - - 0.0533 0.7090 0.0472 0.0336 0.1406 0.6887 0.0620 0.0645 0.0937 1.2079 - - - 0.2897 0.0920 0.0207 0.0494 0.1910
0.1038 0.0483 0.7531
IGP-M HistóricoOUT NOV DEZ ACUMULADO
40.64 40.48 47.13 805.76%12.97 16.86 18 1699.87%22.63 25.62 23.63 458.38%26.76 23.43 25.08 1174.67%35.04 36.15 38.32 2567.34%
1.82 2.85 0.84 869.74%0.52 1.2 0.71 15.23%0.19 0.2 0.73 9.18%0.37 0.64 0.84 7.73%0.08 -0.32 0.45 1.78%
1.7 2.39 1.81 20.10%0.38 0.29 0.63 9.95%1.18 1.1 0.22 10.37%3.87 5.19 3.75 25.30%0.38 0.49 0.61 8.69%
0.39 0.82 0.74 12.42%0.6 0.4 -0.01 1.20%
0.47 0.75 0.32 3.84%1.05 0.69 1.76 7.74%
0.98 0.38 -0.13 9.80%0.05 0.1 -0.26 -1.71%1.01 1.45 11.32%0.53 0.5 -0.12 5.09%0.02 -0.03 0.68 7.81%0.86 0.29 0.6 5.52%0.28 2.03%
IPCA HistóricoOUT NOV DEZ ACUMULADO
9.48 6.67 6.61 99.27% 5.08 5.27 5.93 95.65% 4.44 5.29 7.81 104.80% 8.87 7.38 8.68 163.99% 10.44 10.53 11.98 215.27% 10.62 13.97 15.07 242.24% 1.90 5.45 11.65 79.65% 11.22 15.08 14.15 363.41% 25.62 27.94 28.70 980.22% 39.77 47.82 51.50 14.36 16.81 18.44 1620.96% 20.23 25.21 23.71 472.69% 25.24 22.49 25.24 1119.09% 33.92 35.56 36.84 2477.15% 2.62 2.81 1.71 916.43% 1.41 1.47 1.56 22.41% 0.30 0.32 0.47 9.56% 0.23 0.17 0.43 5.22% 0.02 - 0.12 0.33 1.66% 1.19 0.95 0.60 8.94% 0.14 0.32 0.59 5.97% 0.83 0.71 0.65 7.67% 1.31 3.02 2.10 12.53% 0.29 0.34 0.52 9.30% 0.44 0.69 0.86 7.60% 0.75 0.55 0.36 5.69% 0.33 0.31 0.48 3.14% 0.30 0.38 0.74 4.45% 0.45 0.36 0.28 5.90% 0.28 0.41 0.37 4.31%
0,69
1.972,91%
0.75 0.83 0.63 5.90% 0.43 0.52 0.50 6.50% 0.59 0.60 0.79 5.83% 0.57 0.54 0.92 5.91%
0.42 5.04%
INCC-M HistóricoOUT NOV DEZ ACUMULADO
38.59 42.35 44.84 830.05% 11.52 12.14 14.15 1221.00% 23.07 21.10 29.72 464.11% 31.33 21.01 27.75 1165.24% 36.63 36.07 38.16 2514.47% 0.88 1.42 2.44 1239.81% 0.72 0.76 1.07 37.71% 0.23 0.28 0.48 9.42% 0.22 0.22 0.52 7.28% 0.05 - 0.07 - 0.01 2.74% 0.79 1.22 0.81 8.46% 0.28 0.29 0.49 8.02% 0.92 0.60 0.70 9.03% 0.82 2.19 2.13 12.44% 0.47 0.42 0.99 14.76% 0.95 0.94 0.61 10.94% 0.28 0.29 0.38 6.84% 0.18 0.23 0.30 5.04% 0.49 0.48 0.43 6.03% 0.85 0.65 0.22 11.96% 0.13 0.18 0.20 3.20% 0.15 0.36 7.56% 0.20 0.50 0.35 7.58% 0.24 0.23 0.29 7.26%
- - - 7.18%0.2 6.15%
INCC-DI HistóricoOUT NOV DEZ
11.48 13.05 17.51 1095.37%23.01 29.47 19.71 486.33%18.91 29.16 18.84 1194.51%
0,59
ACUMULADO
34.03 38.4 32.99 2763.69%1.32 2.36 1.32 1029.93%0.86 0.73 0.86 31.45%0.26 0.58 0.59 9.56%0.15 0.54 0.23 6.81%0.01 -0.05 0.05 2.75%1.01 0.91 1.04 9.21%0.33 0.41 0.64 7.66%0.93 0.74 8.85%1.13 2.45 1.7 12.87%0.65 1.04 0.16 14.41%1.19 0.71 0.51 11.04%0.19 0.28 0.37 6.84%0.21 0.23 0.36 5.03%0.51 0.36 0.59 6.16%0.77 0.5 0.17 11.86%0.06 0.29 0.1 3.24%0.2 0.37 0.67 7.77%
0.23 0.72 0.11 7.48%0.21 0.33 0.16 7.11%0.33 0.27 0.22 8.06%0.17 6.39%
SELIC HistóricaOUT NOV DEZ
3.09% 2.88% 2.78%1.86% 1.80% 1.80%1.67% 3.04% 2.97%2.94% 2.63% 2.40%1.38% 1.39% 1.60%1.29% 1.22% 1.20%1.53% 1.39% 1.39%
1.41% 1.38% 1.47%1.09% 1.02% 0.99%0.93% 0.84% 0.84%1.18% 1.02% 1.12%0.69% 0.66% 0.73%0.81% 0.81% 0.93%0.88% 0.86% 0.91%0.61% 0.55% 0.55%0.81% 0.72% 0.79%
0,34
1,65% 1,54% 1,74% 1,64% 1,34% 1,37% 1,21% 1,25% 1,48%
0.95%
INPC HistóricoOUT NOV DEZ
14.43 16.92 19.14 1585.18%21.08 26.48 24.15 475.11%26.07 22.89 25.58 1149.05%34.12 36 37.73 2489.11%2.82 2.96 1.7 929.32%1.4 1.51 1.65 21.98%
0.38 0.34 0.33 9.12%0.29 0.15 0.57 4.34%0.11 -0.18 0.42 2.49%0.96 0.94 0.74 8.43%0.16 0.29 0.55 5.27%0.94 1.29 0.74 9.44%1.57 3.39 2.7 14.74%0.39 0.37 0.54 10.38%0.17 0.44 0.86 6.13%0.58 0.54 0.4 5.05%0.43 0.42 0.62 2.81%0.3 0.43 0.97 5.15%0.5 0.38 0.29 6.48%
0.24 0.37 0.24 4.11%0.92 1.03 0.6 6.46%0.32 0.57 0.51 6.07%0.71 0.54 0.74 6.19%0.61 0.54 0.72 5.56%0.38 - - 5.01%
ACUMULADO