16
Pág 1 de 16 Financiamento Prazo (meses) Taxa Anual (C.E.T.) Taxa Mensal R$ 250,000.00 360 7.63% 0.614% * preencha os campos amarelos Parc Saldo Inicial Juros Saldo Atualizado Amortização 1 250,000.00 1,536.09 251,536.09 694.44 2 249,305.56 1,531.83 250,837.38 694.44 3 248,611.11 1,527.56 250,138.67 694.44 4 247,916.67 1,523.29 249,439.96 694.44 5 247,222.22 1,519.03 248,741.25 694.44 6 246,527.78 1,514.76 248,042.54 694.44 7 245,833.33 1,510.49 247,343.83 694.44 8 245,138.89 1,506.23 246,645.11 694.44 9 244,444.44 1,501.96 245,946.40 694.44 10 243,750.00 1,497.69 245,247.69 694.44 11 243,055.56 1,493.43 244,548.98 694.44 12 242,361.11 1,489.16 243,850.27 694.44 13 241,666.67 1,484.89 243,151.56 694.44 14 240,972.22 1,480.62 242,452.85 694.44 15 240,277.78 1,476.36 241,754.14 694.44 16 239,583.33 1,472.09 241,055.42 694.44 17 238,888.89 1,467.82 240,356.71 694.44 18 238,194.44 1,463.56 239,658.00 694.44 19 237,500.00 1,459.29 238,959.29 694.44 20 236,805.56 1,455.02 238,260.58 694.44 21 236,111.11 1,450.76 237,561.87 694.44 22 235,416.67 1,446.49 236,863.16 694.44 23 234,722.22 1,442.22 236,164.44 694.44 24 234,027.78 1,437.96 235,465.73 694.44 25 233,333.33 1,433.69 234,767.02 694.44 26 232,638.89 1,429.42 234,068.31 694.44 27 231,944.44 1,425.15 233,369.60 694.44 28 231,250.00 1,420.89 232,670.89 694.44 29 230,555.56 1,416.62 231,972.18 694.44 30 229,861.11 1,412.35 231,273.46 694.44 31 229,166.67 1,408.09 230,574.75 694.44 32 228,472.22 1,403.82 229,876.04 694.44 33 227,777.78 1,399.55 229,177.33 694.44 34 227,083.33 1,395.29 228,478.62 694.44 35 226,388.89 1,391.02 227,779.91 694.44 36 225,694.44 1,386.75 227,081.20 694.44 37 225,000.00 1,382.48 226,382.48 694.44 38 224,305.56 1,378.22 225,683.77 694.44 39 223,611.11 1,373.95 224,985.06 694.44 40 222,916.67 1,369.68 224,286.35 694.44 41 222,222.22 1,365.42 223,587.64 694.44 42 221,527.78 1,361.15 222,888.93 694.44 43 220,833.33 1,356.88 222,190.22 694.44 44 220,138.89 1,352.62 221,491.51 694.44 45 219,444.44 1,348.35 220,792.79 694.44 46 218,750.00 1,344.08 220,094.08 694.44

Tabela SAC ClubeDosPoupadores

Embed Size (px)

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