Tabela SAC ClubeDosPoupadores

Preview:

DESCRIPTION

Otima planilha.

Citation preview

TABELA SACTABELA SAC

FinanciamentoPrazo (meses)Taxa Anual (C.E.T.)Taxa MensalPrestao MximaRenda MnimaJuros devidos:R$ 277,265.04R$ 250,000.003607.63%0.614%R$ 2,231.00R$ 9,000.00Principal devido:R$ 250,000.00* preencha os campos amarelosTotal devidoR$ 527,265.04ParcSaldo InicialJurosSaldo AtualizadoAmortizaoPrestaoSaldo Devedor1 250,000.00 1,536.09 251,536.09 694.44 2,230.54 249,305.56 12 249,305.56 1,531.83 250,837.38 694.44 2,226.27 248,611.11 TABELA SAC3 248,611.11 1,527.56 250,138.67 694.44 2,222.00 247,916.67 4 247,916.67 1,523.29 249,439.96 694.44 2,217.74 247,222.22 5 247,222.22 1,519.03 248,741.25 694.44 2,213.47 246,527.78 6 246,527.78 1,514.76 248,042.54 694.44 2,209.20 245,833.33 7 245,833.33 1,510.49 247,343.83 694.44 2,204.94 245,138.89 8 245,138.89 1,506.23 246,645.11 694.44 2,200.67 244,444.44 9 244,444.44 1,501.96 245,946.40 694.44 2,196.40 243,750.00 10 243,750.00 1,497.69 245,247.69 694.44 2,192.14 243,055.56 11 243,055.56 1,493.43 244,548.98 694.44 2,187.87 242,361.11 12 242,361.11 1,489.16 243,850.27 694.44 2,183.60 241,666.67 13 241,666.67 1,484.89 243,151.56 694.44 2,179.34 240,972.22 14 240,972.22 1,480.62 242,452.85 694.44 2,175.07 240,277.78 15 240,277.78 1,476.36 241,754.14 694.44 2,170.80 239,583.33 16 239,583.33 1,472.09 241,055.42 694.44 2,166.53 238,888.89 17 238,888.89 1,467.82 240,356.71 694.44 2,162.27 238,194.44 18 238,194.44 1,463.56 239,658.00 694.44 2,158.00 237,500.00 19 237,500.00 1,459.29 238,959.29 694.44 2,153.73 236,805.56 20 236,805.56 1,455.02 238,260.58 694.44 2,149.47 236,111.11 21 236,111.11 1,450.76 237,561.87 694.44 2,145.20 235,416.67 22 235,416.67 1,446.49 236,863.16 694.44 2,140.93 234,722.22 23 234,722.22 1,442.22 236,164.44 694.44 2,136.67 234,027.78 24 234,027.78 1,437.96 235,465.73 694.44 2,132.40 233,333.33 25 233,333.33 1,433.69 234,767.02 694.44 2,128.13 232,638.89 26 232,638.89 1,429.42 234,068.31 694.44 2,123.87 231,944.44 27 231,944.44 1,425.15 233,369.60 694.44 2,119.60 231,250.00 28 231,250.00 1,420.89 232,670.89 694.44 2,115.33 230,555.56 29 230,555.56 1,416.62 231,972.18 694.44 2,111.06 229,861.11 30 229,861.11 1,412.35 231,273.46 694.44 2,106.80 229,166.67 31 229,166.67 1,408.09 230,574.75 694.44 2,102.53 228,472.22 32 228,472.22 1,403.82 229,876.04 694.44 2,098.26 227,777.78 33 227,777.78 1,399.55 229,177.33 694.44 2,094.00 227,083.33 34 227,083.33 1,395.29 228,478.62 694.44 2,089.73 226,388.89 35 226,388.89 1,391.02 227,779.91 694.44 2,085.46 225,694.44 36 225,694.44 1,386.75 227,081.20 694.44 2,081.20 225,000.00 37 225,000.00 1,382.48 226,382.48 694.44 2,076.93 224,305.56 38 224,305.56 1,378.22 225,683.77 694.44 2,072.66 223,611.11 39 223,611.11 1,373.95 224,985.06 694.44 2,068.40 222,916.67 40 222,916.67 1,369.68 224,286.35 694.44 2,064.13 222,222.22 41 222,222.22 1,365.42 223,587.64 694.44 2,059.86 221,527.78 42 221,527.78 1,361.15 222,888.93 694.44 2,055.59 220,833.33 43 220,833.33 1,356.88 222,190.22 694.44 2,051.33 220,138.89 44 220,138.89 1,352.62 221,491.51 694.44 2,047.06 219,444.44 45 219,444.44 1,348.35 220,792.79 694.44 2,042.79 218,750.00 46 218,750.00 1,344.08 220,094.08 694.44 2,038.53 218,055.56 47 218,055.56 1,339.82 219,395.37 694.44 2,034.26 217,361.11 48 217,361.11 1,335.55 218,696.66 694.44 2,029.99 216,666.67 49 216,666.67 1,331.28 217,997.95 694.44 2,025.73 215,972.22 50 215,972.22 1,327.01 217,299.24 694.44 2,021.46 215,277.78 51 215,277.78 1,322.75 216,600.53 694.44 2,017.19 214,583.33 52 214,583.33 1,318.48 215,901.81 694.44 2,012.93 213,888.89 53 213,888.89 1,314.21 215,203.10 694.44 2,008.66 213,194.44 54 213,194.44 1,309.95 214,504.39 694.44 2,004.39 212,500.00 55 212,500.00 1,305.68 213,805.68 694.44 2,000.12 211,805.56 56 211,805.56 1,301.41 213,106.97 694.44 1,995.86 211,111.11 57 211,111.11 1,297.15 212,408.26 694.44 1,991.59 210,416.67 58 210,416.67 1,292.88 211,709.55 694.44 1,987.32 209,722.22 59 209,722.22 1,288.61 211,010.83 694.44 1,983.06 209,027.78 60 209,027.78 1,284.35 210,312.12 694.44 1,978.79 208,333.33 61 208,333.33 1,280.08 209,613.41 694.44 1,974.52 207,638.89 62 207,638.89 1,275.81 208,914.70 694.44 1,970.26 206,944.44 63 206,944.44 1,271.54 208,215.99 694.44 1,965.99 206,250.00 64 206,250.00 1,267.28 207,517.28 694.44 1,961.72 205,555.56 65 205,555.56 1,263.01 206,818.57 694.44 1,957.46 204,861.11 66 204,861.11 1,258.74 206,119.86 694.44 1,953.19 204,166.67 67 204,166.67 1,254.48 205,421.14 694.44 1,948.92 203,472.22 68 203,472.22 1,250.21 204,722.43 694.44 1,944.65 202,777.78 69 202,777.78 1,245.94 204,023.72 694.44 1,940.39 202,083.33 70 202,083.33 1,241.68 203,325.01 694.44 1,936.12 201,388.89 71 201,388.89 1,237.41 202,626.30 694.44 1,931.85 200,694.44 72 200,694.44 1,233.14 201,927.59 694.44 1,927.59 200,000.00 73 200,000.00 1,228.88 201,228.88 694.44 1,923.32 199,305.56 74 199,305.56 1,224.61 200,530.16 694.44 1,919.05 198,611.11 75 198,611.11 1,220.34 199,831.45 694.44 1,914.79 197,916.67 76 197,916.67 1,216.07 199,132.74 694.44 1,910.52 197,222.22 77 197,222.22 1,211.81 198,434.03 694.44 1,906.25 196,527.78 78 196,527.78 1,207.54 197,735.32 694.44 1,901.99 195,833.33 79 195,833.33 1,203.27 197,036.61 694.44 1,897.72 195,138.89 80 195,138.89 1,199.01 196,337.90 694.44 1,893.45 194,444.44 81 194,444.44 1,194.74 195,639.18 694.44 1,889.18 193,750.00 82 193,750.00 1,190.47 194,940.47 694.44 1,884.92 193,055.56 83 193,055.56 1,186.21 194,241.76 694.44 1,880.65 192,361.11 84 192,361.11 1,181.94 193,543.05 694.44 1,876.38 191,666.67 85 191,666.67 1,177.67 192,844.34 694.44 1,872.12 190,972.22 86 190,972.22 1,173.41 192,145.63 694.44 1,867.85 190,277.78 87 190,277.78 1,169.14 191,446.92 694.44 1,863.58 189,583.33 88 189,583.33 1,164.87 190,748.20 694.44 1,859.32 188,888.89 89 188,888.89 1,160.60 190,049.49 694.44 1,855.05 188,194.44 90 188,194.44 1,156.34 189,350.78 694.44 1,850.78 187,500.00 91 187,500.00 1,152.07 188,652.07 694.44 1,846.52 186,805.56 92 186,805.56 1,147.80 187,953.36 694.44 1,842.25 186,111.11 93 186,111.11 1,143.54 187,254.65 694.44 1,837.98 185,416.67 94 185,416.67 1,139.27 186,555.94 694.44 1,833.71 184,722.22 95 184,722.22 1,135.00 185,857.23 694.44 1,829.45 184,027.78 96 184,027.78 1,130.74 185,158.51 694.44 1,825.18 183,333.33 97 183,333.33 1,126.47 184,459.80 694.44 1,820.91 182,638.89 98 182,638.89 1,122.20 183,761.09 694.44 1,816.65 181,944.44 99 181,944.44 1,117.94 183,062.38 694.44 1,812.38 181,250.00 100 181,250.00 1,113.67 182,363.67 694.44 1,808.11 180,555.56 101 180,555.56 1,109.40 181,664.96 694.44 1,803.85 179,861.11 102 179,861.11 1,105.13 180,966.25 694.44 1,799.58 179,166.67 103 179,166.67 1,100.87 180,267.53 694.44 1,795.31 178,472.22 104 178,472.22 1,096.60 179,568.82 694.44 1,791.05 177,777.78 105 177,777.78 1,092.33 178,870.11 694.44 1,786.78 177,083.33 106 177,083.33 1,088.07 178,171.40 694.44 1,782.51 176,388.89 107 176,388.89 1,083.80 177,472.69 694.44 1,778.24 175,694.44 108 175,694.44 1,079.53 176,773.98 694.44 1,773.98 175,000.00 109 175,000.00 1,075.27 176,075.27 694.44 1,769.71 174,305.56 110 174,305.56 1,071.00 175,376.55 694.44 1,765.44 173,611.11 111 173,611.11 1,066.73 174,677.84 694.44 1,761.18 172,916.67 112 172,916.67 1,062.47 173,979.13 694.44 1,756.91 172,222.22 113 172,222.22 1,058.20 173,280.42 694.44 1,752.64 171,527.78 114 171,527.78 1,053.93 172,581.71 694.44 1,748.38 170,833.33 115 170,833.33 1,049.66 171,883.00 694.44 1,744.11 170,138.89 116 170,138.89 1,045.40 171,184.29 694.44 1,739.84 169,444.44 117 169,444.44 1,041.13 170,485.58 694.44 1,735.58 168,750.00 118 168,750.00 1,036.86 169,786.86 694.44 1,731.31 168,055.56 119 168,055.56 1,032.60 169,088.15 694.44 1,727.04 167,361.11 120 167,361.11 1,028.33 168,389.44 694.44 1,722.77 166,666.67 121 166,666.67 1,024.06 167,690.73 694.44 1,718.51 165,972.22 122 165,972.22 1,019.80 166,992.02 694.44 1,714.24 165,277.78 123 165,277.78 1,015.53 166,293.31 694.44 1,709.97 164,583.33 124 164,583.33 1,011.26 165,594.60 694.44 1,705.71 163,888.89 125 163,888.89 1,007.00 164,895.88 694.44 1,701.44 163,194.44 126 163,194.44 1,002.73 164,197.17 694.44 1,697.17 162,500.00 127 162,500.00 998.46 163,498.46 694.44 1,692.91 161,805.56 128 161,805.56 994.19 162,799.75 694.44 1,688.64 161,111.11 129 161,111.11 989.93 162,101.04 694.44 1,684.37 160,416.67 130 160,416.67 985.66 161,402.33 694.44 1,680.11 159,722.22 131 159,722.22 981.39 160,703.62 694.44 1,675.84 159,027.78 132 159,027.78 977.13 160,004.90 694.44 1,671.57 158,333.33 133 158,333.33 972.86 159,306.19 694.44 1,667.30 157,638.89 134 157,638.89 968.59 158,607.48 694.44 1,663.04 156,944.44 135 156,944.44 964.33 157,908.77 694.44 1,658.77 156,250.00 136 156,250.00 960.06 157,210.06 694.44 1,654.50 155,555.56 137 155,555.56 955.79 156,511.35 694.44 1,650.24 154,861.11 138 154,861.11 951.53 155,812.64 694.44 1,645.97 154,166.67 139 154,166.67 947.26 155,113.92 694.44 1,641.70 153,472.22 140 153,472.22 942.99 154,415.21 694.44 1,637.44 152,777.78 141 152,777.78 938.72 153,716.50 694.44 1,633.17 152,083.33 142 152,083.33 934.46 153,017.79 694.44 1,628.90 151,388.89 143 151,388.89 930.19 152,319.08 694.44 1,624.63 150,694.44 144 150,694.44 925.92 151,620.37 694.44 1,620.37 150,000.00 145 150,000.00 921.66 150,921.66 694.44 1,616.10 149,305.56 146 149,305.56 917.39 150,222.95 694.44 1,611.83 148,611.11 147 148,611.11 913.12 149,524.23 694.44 1,607.57 147,916.67 148 147,916.67 908.86 148,825.52 694.44 1,603.30 147,222.22 149 147,222.22 904.59 148,126.81 694.44 1,599.03 146,527.78 150 146,527.78 900.32 147,428.10 694.44 1,594.77 145,833.33 151 145,833.33 896.06 146,729.39 694.44 1,590.50 145,138.89 152 145,138.89 891.79 146,030.68 694.44 1,586.23 144,444.44 153 144,444.44 887.52 145,331.97 694.44 1,581.97 143,750.00 154 143,750.00 883.25 144,633.25 694.44 1,577.70 143,055.56 155 143,055.56 878.99 143,934.54 694.44 1,573.43 142,361.11 156 142,361.11 874.72 143,235.83 694.44 1,569.16 141,666.67 157 141,666.67 870.45 142,537.12 694.44 1,564.90 140,972.22 158 140,972.22 866.19 141,838.41 694.44 1,560.63 140,277.78 159 140,277.78 861.92 141,139.70 694.44 1,556.36 139,583.33 160 139,583.33 857.65 140,440.99 694.44 1,552.10 138,888.89 161 138,888.89 853.39 139,742.27 694.44 1,547.83 138,194.44 162 138,194.44 849.12 139,043.56 694.44 1,543.56 137,500.00 163 137,500.00 844.85 138,344.85 694.44 1,539.30 136,805.56 164 136,805.56 840.58 137,646.14 694.44 1,535.03 136,111.11 165 136,111.11 836.32 136,947.43 694.44 1,530.76 135,416.67 166 135,416.67 832.05 136,248.72 694.44 1,526.50 134,722.22 167 134,722.22 827.78 135,550.01 694.44 1,522.23 134,027.78 168 134,027.78 823.52 134,851.30 694.44 1,517.96 133,333.33 169 133,333.33 819.25 134,152.58 694.44 1,513.69 132,638.89 170 132,638.89 814.98 133,453.87 694.44 1,509.43 131,944.44 171 131,944.44 810.72 132,755.16 694.44 1,505.16 131,250.00 172 131,250.00 806.45 132,056.45 694.44 1,500.89 130,555.56 173 130,555.56 802.18 131,357.74 694.44 1,496.63 129,861.11 174 129,861.11 797.92 130,659.03 694.44 1,492.36 129,166.67 175 129,166.67 793.65 129,960.32 694.44 1,488.09 128,472.22 176 128,472.22 789.38 129,261.60 694.44 1,483.83 127,777.78 177 127,777.78 785.11 128,562.89 694.44 1,479.56 127,083.33 178 127,083.33 780.85 127,864.18 694.44 1,475.29 126,388.89 179 126,388.89 776.58 127,165.47 694.44 1,471.03 125,694.44 180 125,694.44 772.31 126,466.76 694.44 1,466.76 125,000.00 181 125,000.00 768.05 125,768.05 694.44 1,462.49 124,305.56 182 124,305.56 763.78 125,069.34 694.44 1,458.22 123,611.11 183 123,611.11 759.51 124,370.62 694.44 1,453.96 122,916.67 184 122,916.67 755.25 123,671.91 694.44 1,449.69 122,222.22 185 122,222.22 750.98 122,973.20 694.44 1,445.42 121,527.78 186 121,527.78 746.71 122,274.49 694.44 1,441.16 120,833.33 187 120,833.33 742.45 121,575.78 694.44 1,436.89 120,138.89 188 120,138.89 738.18 120,877.07 694.44 1,432.62 119,444.44 189 119,444.44 733.91 120,178.36 694.44 1,428.36 118,750.00 190 118,750.00 729.64 119,479.64 694.44 1,424.09 118,055.56 191 118,055.56 725.38 118,780.93 694.44 1,419.82 117,361.11 192 117,361.11 721.11 118,082.22 694.44 1,415.56 116,666.67 193 116,666.67 716.84 117,383.51 694.44 1,411.29 115,972.22 194 115,972.22 712.58 116,684.80 694.44 1,407.02 115,277.78 195 115,277.78 708.31 115,986.09 694.44 1,402.75 114,583.33 196 114,583.33 704.04 115,287.38 694.44 1,398.49 113,888.89 197 113,888.89 699.78 114,588.67 694.44 1,394.22 113,194.44 198 113,194.44 695.51 113,889.95 694.44 1,389.95 112,500.00 199 112,500.00 691.24 113,191.24 694.44 1,385.69 111,805.56 200 111,805.56 686.98 112,492.53 694.44 1,381.42 111,111.11 201 111,111.11 682.71 111,793.82 694.44 1,377.15 110,416.67 202 110,416.67 678.44 111,095.11 694.44 1,372.89 109,722.22 203 109,722.22 674.17 110,396.40 694.44 1,368.62 109,027.78 204 109,027.78 669.91 109,697.69 694.44 1,364.35 108,333.33 205 108,333.33 665.64 108,998.97 694.44 1,360.09 107,638.89 206 107,638.89 661.37 108,300.26 694.44 1,355.82 106,944.44 207 106,944.44 657.11 107,601.55 694.44 1,351.55 106,250.00 208 106,250.00 652.84 106,902.84 694.44 1,347.28 105,555.56 209 105,555.56 648.57 106,204.13 694.44 1,343.02 104,861.11 210 104,861.11 644.31 105,505.42 694.44 1,338.75 104,166.67 211 104,166.67 640.04 104,806.71 694.44 1,334.48 103,472.22 212 103,472.22 635.77 104,107.99 694.44 1,330.22 102,777.78 213 102,777.78 631.51 103,409.28 694.44 1,325.95 102,083.33 214 102,083.33 627.24 102,710.57 694.44 1,321.68 101,388.89 215 101,388.89 622.97 102,011.86 694.44 1,317.42 100,694.44 216 100,694.44 618.70 101,313.15 694.44 1,313.15 100,000.00 217 100,000.00 614.44 100,614.44 694.44 1,308.88 99,305.56 218 99,305.56 610.17 99,915.73 694.44 1,304.62 98,611.11 219 98,611.11 605.90 99,217.02 694.44 1,300.35 97,916.67 220 97,916.67 601.64 98,518.30 694.44 1,296.08 97,222.22 221 97,222.22 597.37 97,819.59 694.44 1,291.81 96,527.78 222 96,527.78 593.10 97,120.88 694.44 1,287.55 95,833.33 223 95,833.33 588.84 96,422.17 694.44 1,283.28 95,138.89 224 95,138.89 584.57 95,723.46 694.44 1,279.01 94,444.44 225 94,444.44 580.30 95,024.75 694.44 1,274.75 93,750.00 226 93,750.00 576.04 94,326.04 694.44 1,270.48 93,055.56 227 93,055.56 571.77 93,627.32 694.44 1,266.21 92,361.11 228 92,361.11 567.50 92,928.61 694.44 1,261.95 91,666.67 229 91,666.67 563.23 92,229.90 694.44 1,257.68 90,972.22 230 90,972.22 558.97 91,531.19 694.44 1,253.41 90,277.78 231 90,277.78 554.70 90,832.48 694.44 1,249.15 89,583.33 232 89,583.33 550.43 90,133.77 694.44 1,244.88 88,888.89 233 88,888.89 546.17 89,435.06 694.44 1,240.61 88,194.44 234 88,194.44 541.90 88,736.34 694.44 1,236.34 87,500.00 235 87,500.00 537.63 88,037.63 694.44 1,232.08 86,805.56 236 86,805.56 533.37 87,338.92 694.44 1,227.81 86,111.11 237 86,111.11 529.10 86,640.21 694.44 1,223.54 85,416.67 238 85,416.67 524.83 85,941.50 694.44 1,219.28 84,722.22 239 84,722.22 520.57 85,242.79 694.44 1,215.01 84,027.78 240 84,027.78 516.30 84,544.08 694.44 1,210.74 83,333.33 241 83,333.33 512.03 83,845.36 694.44 1,206.48 82,638.89 242 82,638.89 507.76 83,146.65 694.44 1,202.21 81,944.44 243 81,944.44 503.50 82,447.94 694.44 1,197.94 81,250.00 244 81,250.00 499.23 81,749.23 694.44 1,193.68 80,555.56 245 80,555.56 494.96 81,050.52 694.44 1,189.41 79,861.11 246 79,861.11 490.70 80,351.81 694.44 1,185.14 79,166.67 247 79,166.67 486.43 79,653.10 694.44 1,180.87 78,472.22 248 78,472.22 482.16 78,954.39 694.44 1,176.61 77,777.78 249 77,777.78 477.90 78,255.67 694.44 1,172.34 77,083.33 250 77,083.33 473.63 77,556.96 694.44 1,168.07 76,388.89 251 76,388.89 469.36 76,858.25 694.44 1,163.81 75,694.44 252 75,694.44 465.10 76,159.54 694.44 1,159.54 75,000.00 253 75,000.00 460.83 75,460.83 694.44 1,155.27 74,305.56 254 74,305.56 456.56 74,762.12 694.44 1,151.01 73,611.11 255 73,611.11 452.29 74,063.41 694.44 1,146.74 72,916.67 256 72,916.67 448.03 73,364.69 694.44 1,142.47 72,222.22 257 72,222.22 443.76 72,665.98 694.44 1,138.21 71,527.78 258 71,527.78 439.49 71,967.27 694.44 1,133.94 70,833.33 259 70,833.33 435.23 71,268.56 694.44 1,129.67 70,138.89 260 70,138.89 430.96 70,569.85 694.44 1,125.40 69,444.44 261 69,444.44 426.69 69,871.14 694.44 1,121.14 68,750.00 262 68,750.00 422.43 69,172.43 694.44 1,116.87 68,055.56 263 68,055.56 418.16 68,473.71 694.44 1,112.60 67,361.11 264 67,361.11 413.89 67,775.00 694.44 1,108.34 66,666.67 265 66,666.67 409.63 67,076.29 694.44 1,104.07 65,972.22 266 65,972.22 405.36 66,377.58 694.44 1,099.80 65,277.78 267 65,277.78 401.09 65,678.87 694.44 1,095.54 64,583.33 268 64,583.33 396.82 64,980.16 694.44 1,091.27 63,888.89 269 63,888.89 392.56 64,281.45 694.44 1,087.00 63,194.44 270 63,194.44 388.29 63,582.73 694.44 1,082.73 62,500.00 271 62,500.00 384.02 62,884.02 694.44 1,078.47 61,805.56 272 61,805.56 379.76 62,185.31 694.44 1,074.20 61,111.11 273 61,111.11 375.49 61,486.60 694.44 1,069.93 60,416.67 274 60,416.67 371.22 60,787.89 694.44 1,065.67 59,722.22 275 59,722.22 366.96 60,089.18 694.44 1,061.40 59,027.78 276 59,027.78 362.69 59,390.47 694.44 1,057.13 58,333.33 277 58,333.33 358.42 58,691.76 694.44 1,052.87 57,638.89 278 57,638.89 354.16 57,993.04 694.44 1,048.60 56,944.44 279 56,944.44 349.89 57,294.33 694.44 1,044.33 56,250.00 280 56,250.00 345.62 56,595.62 694.44 1,040.07 55,555.56 281 55,555.56 341.35 55,896.91 694.44 1,035.80 54,861.11 282 54,861.11 337.09 55,198.20 694.44 1,031.53 54,166.67 283 54,166.67 332.82 54,499.49 694.44 1,027.26 53,472.22 284 53,472.22 328.55 53,800.78 694.44 1,023.00 52,777.78 285 52,777.78 324.29 53,102.06 694.44 1,018.73 52,083.33 286 52,083.33 320.02 52,403.35 694.44 1,014.46 51,388.89 287 51,388.89 315.75 51,704.64 694.44 1,010.20 50,694.44 288 50,694.44 311.49 51,005.93 694.44 1,005.93 50,000.00 289 50,000.00 307.22 50,307.22 694.44 1,001.66 49,305.56 290 49,305.56 302.95 49,608.51 694.44 997.40 48,611.11 291 48,611.11 298.69 48,909.80 694.44 993.13 47,916.67 292 47,916.67 294.42 48,211.08 694.44 988.86 47,222.22 293 47,222.22 290.15 47,512.37 694.44 984.60 46,527.78 294 46,527.78 285.88 46,813.66 694.44 980.33 45,833.33 295 45,833.33 281.62 46,114.95 694.44 976.06 45,138.89 296 45,138.89 277.35 45,416.24 694.44 971.79 44,444.44 297 44,444.44 273.08 44,717.53 694.44 967.53 43,750.00 298 43,750.00 268.82 44,018.82 694.44 963.26 43,055.56 299 43,055.56 264.55 43,320.11 694.44 958.99 42,361.11 300 42,361.11 260.28 42,621.39 694.44 954.73 41,666.67 301 41,666.67 256.02 41,922.68 694.44 950.46 40,972.22 302 40,972.22 251.75 41,223.97 694.44 946.19 40,277.78 303 40,277.78 247.48 40,525.26 694.44 941.93 39,583.33 304 39,583.33 243.21 39,826.55 694.44 937.66 38,888.89 305 38,888.89 238.95 39,127.84 694.44 933.39 38,194.44 306 38,194.44 234.68 38,429.13 694.44 929.13 37,500.00 307 37,500.00 230.41 37,730.41 694.44 924.86 36,805.56 308 36,805.56 226.15 37,031.70 694.44 920.59 36,111.11 309 36,111.11 221.88 36,332.99 694.44 916.32 35,416.67 310 35,416.67 217.61 35,634.28 694.44 912.06 34,722.22 311 34,722.22 213.35 34,935.57 694.44 907.79 34,027.78 312 34,027.78 209.08 34,236.86 694.44 903.52 33,333.33 313 33,333.33 204.81 33,538.15 694.44 899.26 32,638.89 314 32,638.89 200.55 32,839.43 694.44 894.99 31,944.44 315 31,944.44 196.28 32,140.72 694.44 890.72 31,250.00 316 31,250.00 192.01 31,442.01 694.44 886.46 30,555.56 317 30,555.56 187.74 30,743.30 694.44 882.19 29,861.11 318 29,861.11 183.48 30,044.59 694.44 877.92 29,166.67 319 29,166.67 179.21 29,345.88 694.44 873.66 28,472.22 320 28,472.22 174.94 28,647.17 694.44 869.39 27,777.78 321 27,777.78 170.68 27,948.45 694.44 865.12 27,083.33 322 27,083.33 166.41 27,249.74 694.44 860.85 26,388.89 323 26,388.89 162.14 26,551.03 694.44 856.59 25,694.44 324 25,694.44 157.88 25,852.32 694.44 852.32 25,000.00 325 25,000.00 153.61 25,153.61 694.44 848.05 24,305.56 326 24,305.56 149.34 24,454.90 694.44 843.79 23,611.11 327 23,611.11 145.08 23,756.19 694.44 839.52 22,916.67 328 22,916.67 140.81 23,057.48 694.44 835.25 22,222.22 329 22,222.22 136.54 22,358.76 694.44 830.99 21,527.78 330 21,527.78 132.27 21,660.05 694.44 826.72 20,833.33 331 20,833.33 128.01 20,961.34 694.44 822.45 20,138.89 332 20,138.89 123.74 20,262.63 694.44 818.19 19,444.44 333 19,444.44 119.47 19,563.92 694.44 813.92 18,750.00 334 18,750.00 115.21 18,865.21 694.44 809.65 18,055.56 335 18,055.56 110.94 18,166.50 694.44 805.38 17,361.11 336 17,361.11 106.67 17,467.78 694.44 801.12 16,666.67 337 16,666.67 102.41 16,769.07 694.44 796.85 15,972.22 338 15,972.22 98.14 16,070.36 694.44 792.58 15,277.78 339 15,277.78 93.87 15,371.65 694.44 788.32 14,583.33 340 14,583.33 89.61 14,672.94 694.44 784.05 13,888.89 341 13,888.89 85.34 13,974.23 694.44 779.78 13,194.44 342 13,194.44 81.07 13,275.52 694.44 775.52 12,500.00 343 12,500.00 76.80 12,576.80 694.44 771.25 11,805.56 344 11,805.56 72.54 11,878.09 694.44 766.98 11,111.11 345 11,111.11 68.27 11,179.38 694.44 762.72 10,416.67 346 10,416.67 64.00 10,480.67 694.44 758.45 9,722.22 347 9,722.22 59.74 9,781.96 694.44 754.18 9,027.78 348 9,027.78 55.47 9,083.25 694.44 749.91 8,333.33 349 8,333.33 51.20 8,384.54 694.44 745.65 7,638.89 350 7,638.89 46.94 7,685.83 694.44 741.38 6,944.44 351 6,944.44 42.67 6,987.11 694.44 737.11 6,250.00 352 6,250.00 38.40 6,288.40 694.44 732.85 5,555.56 353 5,555.56 34.14 5,589.69 694.44 728.58 4,861.11 354 4,861.11 29.87 4,890.98 694.44 724.31 4,166.67 355 4,166.67 25.60 4,192.27 694.44 720.05 3,472.22 356 3,472.22 21.33 3,493.56 694.44 715.78 2,777.78 357 2,777.78 17.07 2,794.85 694.44 711.51 2,083.33 358 2,083.33 12.80 2,096.13 694.44 707.25 1,388.89 359 1,388.89 8.53 1,397.42 694.44 702.98 694.44 360 694.44 4.27 698.71 694.44 698.71 -0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Totais pagos277,265.04 250,000.00 527,265.04

Pg &P de &N

Assinatura Gratuita

Voc ganhou uma assinatura gratuita do Clube dos Poupadores. Os assinantes recebem novas planilhas e artigos sobre educao financeira e investimentos por e-mail semanalmente.

Assinar Grtis

Recommended