Plan1762000618400Exemplo fluxo 9 meses biografia
andarareavagasato36/60 do ato8 mensais a partir de FEV1 sem Fev1
nica em setFinanciamento outTotal21o a 24o
Andar68.6242,24221,1217,20057,60249,922518,421768,0325.50%2.75%0.94%7.50%6.50%67.50%Aplicando
para o exemplo do
you34012.1917006.105797.2646379.6840195.94417419.52618400.0034,01234,01246,37846,38040,196417,420618,398
Plan2
R$ 40,195.94i (a.m)R$ 46,379.68Total1.0%R$ 17,006.10R$
17,006.10R$ 34,012.19R$ 5,797.26R$ 5,797.26R$ 5,797.26R$ 5,797.26R$
5,797.26R$ 5,797.26R$ 5,797.26R$ 5,797.26R$ 417,419.52Valor na
data39,809.4569,183.0422,803.365,797.265,797.265,797.265,797.2645,993.20417,419.52618,397.61VP39,809.4568,498.0622,354.045,626.765,571.055,515.895,461.2842,898.69385,479.92581,215.16
Jan-15Feb-15Mar-15Apr-15May-15Jun-15Jul-15Aug-15Sep-15012345678Exemplo
entrada 300
Total
R$ 7,000.00R$ 35,000.00R$ 300,000.00R$ 7,000.00R$ 7,000.00R$
7,000.00R$ 7,000.00R$ 7,000.00R$ 7,000.00R$ 7,000.00R$
211,000.00Valor na dataR$ 307,000.00R$ 7,000.00R$ 7,000.00R$
7,000.00R$ 7,000.00R$ 7,000.00R$ 7,000.00R$ 7,000.00R$ 246,000.00R$
602,000.00VPR$ 307,000.00R$ 6,930.69R$ 6,862.07R$ 6,794.13R$
6,726.86R$ 6,660.26R$ 6,594.32R$ 6,529.03R$ 227,176.87R$
581,274.23
Jan-15Feb-15Mar-15Apr-15May-15Jun-15Jul-15Aug-15Sep-15012345678Exemplo
entrada 350
Total
R$ 7,000.00R$ 35,000.00R$ 350,000.00R$ 7,000.00R$ 7,000.00R$
7,000.00R$ 7,000.00R$ 7,000.00R$ 7,000.00R$ 7,000.00R$
157,000.00Valor na dataR$ 357,000.00R$ 7,000.00R$ 7,000.00R$
7,000.00R$ 7,000.00R$ 7,000.00R$ 7,000.00R$ 7,000.00R$ 192,000.00R$
598,000.00VPR$ 357,000.00R$ 6,930.69R$ 6,862.07R$ 6,794.13R$
6,726.86R$ 6,660.26R$ 6,594.32R$ 6,529.03R$ 177,308.78R$
581,406.14
Jan-15Feb-15Mar-15Apr-15May-15Jun-15Jul-15Aug-15Sep-15012345678
Plan3
