Tabela #8 - Amor 01-2024

Télécharger au format xls, pdf ou txt
Télécharger au format xls, pdf ou txt
Vous êtes sur la page 1sur 3

0.

7600% PRIMEIRA PARCELA NO ATO COM ENTRADA


AMOR I 0.760000% SEM JUROS SEM JUROS JUROS JUROS JUROS
10% DESCONTO SEM CORREÇÃO COM CORREÇÃO 0,76% A.M 0,76% A.M 0,76% A.M
ENTRADA 7% 180 204
QD LT m2 PREÇO M² R$ Venda PAGAMENTO ATO 24 36 R$ Venda 120
PARC. 4 VEZES SALDO DEVEDOR
1 4 177.27 533.19 R$ 94,518.59 R$ 85,066.73 R$ 3,938.27 R$ 2,625.52 R$ 94,518.59 R$ 6,616.30 R$ 87,902.29 R$ 1,119.23 R$ 897.85 R$ 849.31
1 5 177.27 533.19 R$ 94,518.59 R$ 85,066.73 R$ 3,938.27 R$ 2,625.52 R$ 94,518.59 R$ 6,616.30 R$ 87,902.29 R$ 1,119.23 R$ 897.85 R$ 849.31
1 14 177.27 533.19 R$ 94,518.59 R$ 85,066.73 R$ 3,938.27 R$ 2,625.52 R$ 94,518.59 R$ 6,616.30 R$ 87,902.29 R$ 1,119.23 R$ 897.85 R$ 849.31
2 2 177.27 533.19 R$ 94,518.59 R$ 85,066.73 R$ 3,938.27 R$ 2,625.52 R$ 94,518.59 R$ 6,616.30 R$ 87,902.29 R$ 1,119.23 R$ 897.85 R$ 849.31
2 3 177.27 533.19 R$ 94,518.59 R$ 85,066.73 R$ 3,938.27 R$ 2,625.52 R$ 94,518.59 R$ 6,616.30 R$ 87,902.29 R$ 1,119.23 R$ 897.85 R$ 849.31
2 4 177.27 533.19 R$ 94,518.59 R$ 85,066.73 R$ 3,938.27 R$ 2,625.52 R$ 94,518.59 R$ 6,616.30 R$ 87,902.29 R$ 1,119.23 R$ 897.85 R$ 849.31
2 9 177.27 533.19 R$ 94,518.59 R$ 85,066.73 R$ 3,938.27 R$ 2,625.52 R$ 94,518.59 R$ 6,616.30 R$ 87,902.29 R$ 1,119.23 R$ 897.85 R$ 849.31
3 8 186.87 507.82 R$ 94,896.32 R$ 85,406.69 R$ 3,954.01 R$ 2,636.01 R$ 94,896.32 R$ 6,642.74 R$ 88,253.58 R$ 1,123.70 R$ 901.44 R$ 852.70
3 11 199.91 507.82 R$ 101,518.30 R$ 91,366.47 R$ 4,229.93 R$ 2,819.95 R$ 101,518.30 R$ 7,106.28 R$ 94,412.02 R$ 1,202.11 R$ 964.34 R$ 912.21
3 12 172.98 507.82 R$ 87,842.70 R$ 79,058.43 R$ 3,660.11 R$ 2,440.08 R$ 87,842.70 R$ 6,148.99 R$ 81,693.71 R$ 1,040.17 R$ 834.43 R$ 789.32
5 13 181.51 507.82 R$ 92,174.41 R$ 82,956.97 R$ 3,840.60 R$ 2,560.40 R$ 92,174.41 R$ 6,452.21 R$ 85,722.20 R$ 1,091.47 R$ 875.58 R$ 828.24
5 31 188.70 507.82 R$ 95,826.54 R$ 86,243.89 R$ 3,992.77 R$ 2,661.85 R$ 95,826.54 R$ 6,707.86 R$ 89,118.68 R$ 1,134.71 R$ 910.27 R$ 861.06
5 36 188.70 507.82 R$ 95,825.63 R$ 86,243.07 R$ 3,992.73 R$ 2,661.82 R$ 95,825.63 R$ 6,707.79 R$ 89,117.84 R$ 1,134.70 R$ 910.27 R$ 861.05
6 4 180.00 533.19 R$ 95,974.20 R$ 86,376.78 R$ 3,998.93 R$ 2,665.95 R$ 95,974.20 R$ 6,718.19 R$ 89,256.01 R$ 1,136.46 R$ 911.68 R$ 862.39
7 1 188.72 533.19 R$ 100,623.62 R$ 90,561.26 R$ 4,192.65 R$ 2,795.10 R$ 100,623.62 R$ 7,043.65 R$ 93,579.96 R$ 1,191.52 R$ 955.84 R$ 904.17
8 8 176.89 533.19 R$ 94,315.97 R$ 84,884.37 R$ 3,929.83 R$ 2,619.89 R$ 94,316.09 R$ 6,602.13 R$ 87,713.96 R$ 1,116.83 R$ 895.93 R$ 847.49
8 11 176.89 533.19 R$ 94,315.97 R$ 84,884.37 R$ 3,929.83 R$ 2,619.89 R$ 94,316.09 R$ 6,602.13 R$ 87,713.96 R$ 1,116.83 R$ 895.93 R$ 847.49
8 12 176.89 533.19 R$ 94,315.97 R$ 84,884.37 R$ 3,929.83 R$ 2,619.89 R$ 94,315.98 R$ 6,602.12 R$ 87,713.86 R$ 1,116.83 R$ 895.92 R$ 847.49
8 15 193.41 514.60 R$ 99,528.44 R$ 89,575.59 R$ 4,147.02 R$ 2,764.68 R$ 99,528.44 R$ 6,966.99 R$ 92,561.45 R$ 1,178.55 R$ 945.44 R$ 894.33
8 16 185.95 514.60 R$ 95,689.54 R$ 86,120.58 R$ 3,987.06 R$ 2,658.04 R$ 95,689.54 R$ 6,698.27 R$ 88,991.27 R$ 1,133.09 R$ 908.97 R$ 859.83
8 17 185.95 514.60 R$ 95,689.54 R$ 86,120.58 R$ 3,987.06 R$ 2,658.04 R$ 95,689.54 R$ 6,698.27 R$ 88,991.27 R$ 1,133.09 R$ 908.97 R$ 859.83
8 18 185.95 514.60 R$ 95,689.54 R$ 86,120.58 R$ 3,987.06 R$ 2,658.04 R$ 95,689.54 R$ 6,698.27 R$ 88,991.27 R$ 1,133.09 R$ 908.97 R$ 859.83
9 9 233.72 506.44 R$ 118,364.27 R$ 106,527.84 R$ 4,931.84 R$ 3,287.90 R$ 118,364.27 R$ 8,285.50 R$ 110,078.77 R$ 1,401.59 R$ 1,124.36 R$ 1,063.58
9 13 180.00 506.44 R$ 91,158.52 R$ 82,042.66 R$ 3,798.27 R$ 2,532.18 R$ 91,158.52 R$ 6,381.10 R$ 84,777.42 R$ 1,079.44 R$ 865.93 R$ 819.12
9 15 174.69 506.44 R$ 88,470.00 R$ 79,623.00 R$ 3,686.25 R$ 2,457.50 R$ 88,470.00 R$ 6,192.90 R$ 82,277.10 R$ 1,047.60 R$ 840.39 R$ 794.96
9 16 207.11 506.44 R$ 104,888.00 R$ 94,399.20 R$ 4,370.33 R$ 2,913.56 R$ 104,888.00 R$ 7,342.16 R$ 97,545.84 R$ 1,242.01 R$ 996.35 R$ 942.48
10 16 180.93 506.44 R$ 91,630.19 R$ 82,467.17 R$ 3,817.92 R$ 2,545.28 R$ 91,630.19 R$ 6,414.11 R$ 85,216.08 R$ 1,085.02 R$ 870.41 R$ 823.35
10 26 193.57 506.44 R$ 98,031.59 R$ 88,228.43 R$ 4,084.65 R$ 2,723.10 R$ 98,031.59 R$ 6,862.21 R$ 91,169.38 R$ 1,160.82 R$ 931.22 R$ 880.88
10 28 193.57 506.44 R$ 98,030.86 R$ 88,227.77 R$ 4,084.62 R$ 2,723.08 R$ 98,030.86 R$ 6,862.16 R$ 91,168.70 R$ 1,160.82 R$ 931.21 R$ 880.87
12 11 183.59 506.44 R$ 92,977.32 R$ 83,679.59 R$ 3,874.05 R$ 2,582.70 R$ 92,977.32 R$ 6,508.41 R$ 86,468.91 R$ 1,100.98 R$ 883.21 R$ 835.46
13 10 200.00 506.44 R$ 101,288.00 R$ 91,159.20 R$ 4,220.33 R$ 2,813.56 R$ 101,288.00 R$ 7,090.16 R$ 94,197.84 R$ 1,199.38 R$ 962.15 R$ 910.14
13 21 218.40 506.44 R$ 110,606.50 R$ 99,545.85 R$ 4,608.60 R$ 3,072.40 R$ 110,606.50 R$ 7,742.45 R$ 102,864.04 R$ 1,309.73 R$ 1,050.67 R$ 993.87
16 3 180.00 506.44 R$ 91,158.52 R$ 82,042.66 R$ 3,798.27 R$ 2,532.18 R$ 91,158.52 R$ 6,381.10 R$ 84,777.42 R$ 1,079.44 R$ 865.93 R$ 819.12
16 7 213.35 506.44 R$ 108,048.16 R$ 97,243.35 R$ 4,502.01 R$ 3,001.34 R$ 108,048.16 R$ 7,563.37 R$ 100,484.79 R$ 1,279.43 R$ 1,026.37 R$ 970.88
16 13 207.37 506.44 R$ 105,020.46 R$ 94,518.42 R$ 4,375.85 R$ 2,917.24 R$ 105,020.46 R$ 7,351.43 R$ 97,669.03 R$ 1,243.58 R$ 997.61 R$ 943.67
17 8 180.17 506.44 R$ 91,245.29 R$ 82,120.77 R$ 3,801.89 R$ 2,534.59 R$ 91,245.29 R$ 6,387.17 R$ 84,858.12 R$ 1,080.47 R$ 866.76 R$ 819.90
20 13 210.00 506.44 R$ 106,352.40 R$ 95,717.16 R$ 4,431.35 R$ 2,954.23 R$ 106,352.40 R$ 7,444.67 R$ 98,907.73 R$ 1,259.35 R$ 1,010.26 R$ 955.64
22 3 181.71 506.44 R$ 92,025.21 R$ 82,822.69 R$ 3,834.38 R$ 2,556.26 R$ 92,025.21 R$ 6,441.76 R$ 85,583.45 R$ 1,089.70 R$ 874.16 R$ 826.90
22 16 248.33 506.44 R$ 125,763.30 R$ 113,186.97 R$ 5,240.14 R$ 3,493.43 R$ 125,763.30 R$ 8,803.43 R$ 116,959.87 R$ 1,489.20 R$ 1,194.65 R$ 1,130.06
23 1 222.32 506.44 R$ 112,591.74 R$ 101,332.57 R$ 4,691.32 R$ 3,127.55 R$ 112,591.74 R$ 7,881.42 R$ 104,710.32 R$ 1,333.24 R$ 1,069.53 R$ 1,011.71
23 4 192.68 506.44 R$ 97,580.13 R$ 87,822.11 R$ 4,065.84 R$ 2,710.56 R$ 97,580.13 R$ 6,830.61 R$ 90,749.52 R$ 1,155.48 R$ 926.93 R$ 876.82
23 15 192.68 506.44 R$ 97,580.86 R$ 87,822.77 R$ 4,065.87 R$ 2,710.58 R$ 97,580.86 R$ 6,830.66 R$ 90,750.20 R$ 1,155.49 R$ 926.94 R$ 876.83
23 32 190.96 506.44 R$ 96,709.78 R$ 87,038.80 R$ 4,029.57 R$ 2,686.38 R$ 96,709.78 R$ 6,769.68 R$ 89,940.10 R$ 1,145.17 R$ 918.66 R$ 869.00
24 16 210.00 506.44 R$ 106,352.40 R$ 95,717.16 R$ 4,431.35 R$ 2,954.23 R$ 106,352.40 R$ 7,444.67 R$ 98,907.73 R$ 1,259.35 R$ 1,010.26 R$ 955.64
24 20 190.96 506.44 R$ 96,709.78 R$ 87,038.80 R$ 4,029.57 R$ 2,686.38 R$ 96,709.78 R$ 6,769.68 R$ 89,940.10 R$ 1,145.17 R$ 918.66 R$ 869.00
24 28 190.96 506.44 R$ 96,709.78 R$ 87,038.80 R$ 4,029.57 R$ 2,686.38 R$ 96,709.78 R$ 6,769.68 R$ 89,940.10 R$ 1,145.17 R$ 918.66 R$ 869.00
25 19 180.00 506.44 R$ 91,159.20 R$ 82,043.28 R$ 3,798.30 R$ 2,532.20 R$ 91,159.20 R$ 6,381.14 R$ 84,778.06 R$ 1,079.45 R$ 865.94 R$ 819.12
26 11 231.97 506.44 R$ 117,478.89 R$ 105,731.00 R$ 4,894.95 R$ 3,263.30 R$ 117,478.89 R$ 8,223.52 R$ 109,255.36 R$ 1,391.11 R$ 1,115.95 R$ 1,055.62
26 19 194.22 506.44 R$ 98,360.78 R$ 88,524.70 R$ 4,098.37 R$ 2,732.24 R$ 98,360.78 R$ 6,885.25 R$ 91,475.52 R$ 1,164.72 R$ 934.35 R$ 883.83
27 9 220.00 506.44 R$ 111,416.80 R$ 100,275.12 R$ 4,642.37 R$ 3,094.91 R$ 111,416.80 R$ 7,799.18 R$ 103,617.62 R$ 1,319.32 R$ 1,058.37 R$ 1,001.15
28 18 180.00 506.44 R$ 91,159.20 R$ 82,043.28 R$ 3,798.30 R$ 2,532.20 R$ 91,159.20 R$ 6,381.14 R$ 84,778.06 R$ 1,079.45 R$ 865.94 R$ 819.12
28 22 180.00 506.44 R$ 91,159.20 R$ 82,043.28 R$ 3,798.30 R$ 2,532.20 R$ 91,159.20 R$ 6,381.14 R$ 84,778.06 R$ 1,079.45 R$ 865.94 R$ 819.12
28 23 173.57 506.44 R$ 87,902.79 R$ 79,112.51 R$ 3,662.62 R$ 2,441.74 R$ 87,902.79 R$ 6,153.20 R$ 81,749.60 R$ 1,040.89 R$ 835.00 R$ 789.86
29 9 180.00 506.44 R$ 91,159.20 R$ 82,043.28 R$ 3,798.30 R$ 2,532.20 R$ 91,159.20 R$ 6,381.14 R$ 84,778.06 R$ 1,079.45 R$ 865.94 R$ 819.12
30 2 186.45 506.44 R$ 94,425.74 R$ 84,983.16 R$ 3,934.41 R$ 2,622.94 R$ 94,425.74 R$ 6,609.80 R$ 87,815.94 R$ 1,118.13 R$ 896.97 R$ 848.47
31 1 215.95 506.44 R$ 109,364.90 R$ 98,428.41 R$ 4,556.87 R$ 3,037.91 R$ 109,364.90 R$ 7,655.54 R$ 101,709.35 R$ 1,295.03 R$ 1,038.88 R$ 982.71
31 4 180.00 506.44 R$ 91,158.52 R$ 82,042.66 R$ 3,798.27 R$ 2,532.18 R$ 91,158.52 R$ 6,381.10 R$ 84,777.42 R$ 1,079.44 R$ 865.93 R$ 819.12
31 5 180.00 506.44 R$ 91,158.52 R$ 82,042.66 R$ 3,798.27 R$ 2,532.18 R$ 91,158.52 R$ 6,381.10 R$ 84,777.42 R$ 1,079.44 R$ 865.93 R$ 819.12
31 6 180.00 506.44 R$ 91,158.52 R$ 82,042.66 R$ 3,798.27 R$ 2,532.18 R$ 91,158.52 R$ 6,381.10 R$ 84,777.42 R$ 1,079.44 R$ 865.93 R$ 819.12
31 12 180.00 506.44 R$ 91,159.20 R$ 82,043.28 R$ 3,798.30 R$ 2,532.20 R$ 91,159.20 R$ 6,381.14 R$ 84,778.06 R$ 1,079.45 R$ 865.94 R$ 819.12
32 2 193.18 506.44 R$ 97,834.08 R$ 88,050.67 R$ 4,076.42 R$ 2,717.61 R$ 97,834.08 R$ 6,848.39 R$ 90,985.69 R$ 1,158.49 R$ 929.34 R$ 879.10
0.7600% PRIMEIRA PARCELA NO ATO COM ENTRADA
AMOR I 0.760000% SEM JUROS SEM JUROS JUROS JUROS JUROS
10% DESCONTO SEM CORREÇÃO COM CORREÇÃO 0,76% A.M 0,76% A.M 0,76% A.M
ENTRADA 7% 180 204
QD LT m2 PREÇO M² R$ Venda PAGAMENTO ATO 24 36 R$ Venda 120
PARC. 4 VEZES SALDO DEVEDOR
32 13 178.32 506.44 R$ 90,308.38 R$ 81,277.54 R$ 3,762.85 R$ 2,508.57 R$ 90,308.38 R$ 6,321.59 R$ 83,986.79 R$ 1,069.37 R$ 857.86 R$ 811.48
32 22 180.18 506.44 R$ 91,250.36 R$ 82,125.32 R$ 3,802.10 R$ 2,534.73 R$ 91,250.36 R$ 6,387.53 R$ 84,862.83 R$ 1,080.53 R$ 866.80 R$ 819.94
33 2 201.22 506.44 R$ 101,905.86 R$ 91,715.27 R$ 4,246.08 R$ 2,830.72 R$ 101,905.86 R$ 7,133.41 R$ 94,772.45 R$ 1,206.70 R$ 968.02 R$ 915.69
33 3 181.10 506.44 R$ 91,716.28 R$ 82,544.66 R$ 3,821.51 R$ 2,547.67 R$ 91,716.28 R$ 6,420.14 R$ 85,296.14 R$ 1,086.04 R$ 871.23 R$ 824.13
33 6 181.10 506.44 R$ 91,715.60 R$ 82,544.04 R$ 3,821.48 R$ 2,547.66 R$ 91,715.60 R$ 6,420.09 R$ 85,295.50 R$ 1,086.03 R$ 871.22 R$ 824.12
33 7 181.10 506.44 R$ 91,716.28 R$ 82,544.66 R$ 3,821.51 R$ 2,547.67 R$ 91,716.28 R$ 6,420.14 R$ 85,296.14 R$ 1,086.04 R$ 871.23 R$ 824.13
33 8 181.10 506.44 R$ 91,716.28 R$ 82,544.66 R$ 3,821.51 R$ 2,547.67 R$ 91,716.28 R$ 6,420.14 R$ 85,296.14 R$ 1,086.04 R$ 871.23 R$ 824.13
33 22 180.31 506.44 R$ 91,315.51 R$ 82,183.96 R$ 3,804.81 R$ 2,536.54 R$ 91,315.51 R$ 6,392.09 R$ 84,923.43 R$ 1,081.30 R$ 867.42 R$ 820.53
33 24 180.31 506.44 R$ 91,315.51 R$ 82,183.96 R$ 3,804.81 R$ 2,536.54 R$ 91,315.51 R$ 6,392.09 R$ 84,923.43 R$ 1,081.30 R$ 867.42 R$ 820.53
33 26 180.31 506.44 R$ 91,315.51 R$ 82,183.96 R$ 3,804.81 R$ 2,536.54 R$ 91,315.51 R$ 6,392.09 R$ 84,923.43 R$ 1,081.30 R$ 867.42 R$ 820.53
33 30 180.31 506.44 R$ 91,315.51 R$ 82,183.96 R$ 3,804.81 R$ 2,536.54 R$ 91,315.51 R$ 6,392.09 R$ 84,923.43 R$ 1,081.30 R$ 867.42 R$ 820.53
33 34 180.31 506.44 R$ 91,315.51 R$ 82,183.96 R$ 3,804.81 R$ 2,536.54 R$ 91,315.51 R$ 6,392.09 R$ 84,923.43 R$ 1,081.30 R$ 867.42 R$ 820.53
33 36 180.33 506.44 R$ 91,325.64 R$ 82,193.08 R$ 3,805.23 R$ 2,536.82 R$ 91,325.64 R$ 6,392.79 R$ 84,932.85 R$ 1,081.42 R$ 867.52 R$ 820.62
34 9 180.83 506.44 R$ 91,579.55 R$ 82,421.59 R$ 3,815.81 R$ 2,543.88 R$ 91,579.55 R$ 6,410.57 R$ 85,168.98 R$ 1,084.42 R$ 869.93 R$ 822.90
34 10 180.83 506.44 R$ 91,579.55 R$ 82,421.59 R$ 3,815.81 R$ 2,543.88 R$ 91,579.55 R$ 6,410.57 R$ 85,168.98 R$ 1,084.42 R$ 869.93 R$ 822.90
34 14 180.83 506.44 R$ 91,578.86 R$ 82,420.97 R$ 3,815.79 R$ 2,543.86 R$ 91,578.86 R$ 6,410.52 R$ 85,168.34 R$ 1,084.42 R$ 869.92 R$ 822.89
34 21 180.13 506.44 R$ 91,225.04 R$ 82,102.53 R$ 3,801.04 R$ 2,534.03 R$ 91,225.04 R$ 6,385.75 R$ 84,839.28 R$ 1,080.23 R$ 866.56 R$ 819.71
34 28 180.13 506.44 R$ 91,224.35 R$ 82,101.92 R$ 3,801.01 R$ 2,534.01 R$ 91,224.35 R$ 6,385.70 R$ 84,838.65 R$ 1,080.22 R$ 866.56 R$ 819.71
35 5 180.52 506.44 R$ 91,422.55 R$ 82,280.29 R$ 3,809.27 R$ 2,539.52 R$ 91,422.55 R$ 6,399.58 R$ 85,022.97 R$ 1,082.56 R$ 868.44 R$ 821.49
35 6 180.52 506.44 R$ 91,422.55 R$ 82,280.29 R$ 3,809.27 R$ 2,539.52 R$ 91,422.55 R$ 6,399.58 R$ 85,022.97 R$ 1,082.56 R$ 868.44 R$ 821.49
35 10 180.52 506.44 R$ 91,422.55 R$ 82,280.29 R$ 3,809.27 R$ 2,539.52 R$ 91,422.55 R$ 6,399.58 R$ 85,022.97 R$ 1,082.56 R$ 868.44 R$ 821.49
35 13 224.43 506.44 R$ 113,660.33 R$ 102,294.30 R$ 4,735.85 R$ 3,157.23 R$ 113,660.33 R$ 7,956.22 R$ 105,704.11 R$ 1,345.89 R$ 1,079.68 R$ 1,021.31
37 11 180.00 506.44 R$ 101,814.69 R$ 91,633.22 R$ 4,242.28 R$ 2,828.19 R$ 91,159.20 R$ 6,381.14 R$ 84,778.06 R$ 1,079.45 R$ 865.94 R$ 819.12
37 24 247.50 506.44 R$ 125,342.96 R$ 112,808.66 R$ 5,222.62 R$ 3,481.75 R$ 125,342.96 R$ 8,774.01 R$ 116,568.95 R$ 1,484.23 R$ 1,190.66 R$ 1,126.28
37 27 225.26 506.44 R$ 114,079.82 R$ 102,671.84 R$ 4,753.33 R$ 3,168.88 R$ 114,079.82 R$ 7,985.59 R$ 106,094.23 R$ 1,350.86 R$ 1,083.67 R$ 1,025.08
38 12 215.31 482.14 R$ 103,809.78 R$ 93,428.80 R$ 4,325.41 R$ 2,883.60 R$ 103,809.78 R$ 7,266.68 R$ 96,543.09 R$ 1,229.25 R$ 986.11 R$ 932.80
39 17 180.00 506.44 R$ 91,159.20 R$ 82,043.28 R$ 3,798.30 R$ 2,532.20 R$ 91,159.20 R$ 6,381.14 R$ 84,778.06 R$ 1,079.45 R$ 865.94 R$ 819.12
39 18 313.77 506.44 R$ 158,905.68 R$ 143,015.11 R$ 6,621.07 R$ 4,414.05 R$ 158,905.68 R$ 11,123.40 R$ 147,782.28 R$ 1,881.65 R$ 1,509.47 R$ 1,427.87
40 14 180.00 506.44 R$ 91,158.52 R$ 82,042.66 R$ 3,798.27 R$ 2,532.18 R$ 91,158.52 R$ 6,381.10 R$ 84,777.42 R$ 1,079.44 R$ 865.93 R$ 819.12
41 10 180.00 506.44 R$ 91,159.20 R$ 82,043.28 R$ 3,798.30 R$ 2,532.20 R$ 91,159.20 R$ 6,381.14 R$ 84,778.06 R$ 1,079.45 R$ 865.94 R$ 819.12
41 17 264.60 506.44 R$ 134,004.02 R$ 120,603.62 R$ 5,583.50 R$ 3,722.33 R$ 134,004.02 R$ 9,380.28 R$ 124,623.74 R$ 1,586.79 R$ 1,272.93 R$ 1,204.11
42 5 180.00 506.44 R$ 91,159.20 R$ 82,043.28 R$ 3,798.30 R$ 2,532.20 R$ 91,159.20 R$ 6,381.14 R$ 84,778.06 R$ 1,079.45 R$ 865.94 R$ 819.12
42 10 273.68 506.44 R$ 138,601.46 R$ 124,741.31 R$ 5,775.06 R$ 3,850.04 R$ 138,601.46 R$ 9,702.10 R$ 128,899.36 R$ 1,641.23 R$ 1,316.60 R$ 1,245.42
43 10 185.95 506.44 R$ 94,171.81 R$ 84,754.63 R$ 3,923.83 R$ 2,615.88 R$ 94,171.81 R$ 6,592.03 R$ 87,579.78 R$ 1,115.12 R$ 894.56 R$ 846.19
43 13 185.95 506.44 R$ 94,171.81 R$ 84,754.63 R$ 3,923.83 R$ 2,615.88 R$ 94,171.81 R$ 6,592.03 R$ 87,579.78 R$ 1,115.12 R$ 894.56 R$ 846.19
43 14 185.95 506.44 R$ 94,171.81 R$ 84,754.63 R$ 3,923.83 R$ 2,615.88 R$ 94,171.81 R$ 6,592.03 R$ 87,579.78 R$ 1,115.12 R$ 894.56 R$ 846.19
43 18 175.35 506.44 R$ 88,803.59 R$ 79,923.23 R$ 3,700.15 R$ 2,466.77 R$ 88,803.59 R$ 6,216.25 R$ 82,587.34 R$ 1,051.55 R$ 843.56 R$ 797.96
43 21 175.35 506.44 R$ 88,803.59 R$ 79,923.23 R$ 3,700.15 R$ 2,466.77 R$ 88,803.59 R$ 6,216.25 R$ 82,587.34 R$ 1,051.55 R$ 843.56 R$ 797.96
43 24 175.35 506.44 R$ 88,803.59 R$ 79,923.23 R$ 3,700.15 R$ 2,466.77 R$ 88,803.59 R$ 6,216.25 R$ 82,587.34 R$ 1,051.55 R$ 843.56 R$ 797.96
43 25 175.35 506.44 R$ 88,803.59 R$ 79,923.23 R$ 3,700.15 R$ 2,466.77 R$ 88,803.59 R$ 6,216.25 R$ 82,587.34 R$ 1,051.55 R$ 843.56 R$ 797.96
43 26 175.35 506.44 R$ 88,803.59 R$ 79,923.23 R$ 3,700.15 R$ 2,466.77 R$ 88,803.59 R$ 6,216.25 R$ 82,587.34 R$ 1,051.55 R$ 843.56 R$ 797.96
43 28 175.35 506.44 R$ 88,803.59 R$ 79,923.23 R$ 3,700.15 R$ 2,466.77 R$ 88,803.59 R$ 6,216.25 R$ 82,587.34 R$ 1,051.55 R$ 843.56 R$ 797.96
43 29 175.35 506.44 R$ 88,804.25 R$ 79,923.83 R$ 3,700.18 R$ 2,466.78 R$ 88,804.25 R$ 6,216.30 R$ 82,587.96 R$ 1,051.56 R$ 843.57 R$ 797.96
43 30 175.35 506.44 R$ 88,803.59 R$ 79,923.23 R$ 3,700.15 R$ 2,466.77 R$ 88,803.59 R$ 6,216.25 R$ 82,587.34 R$ 1,051.55 R$ 843.56 R$ 797.96
43 31 177.61 506.44 R$ 89,948.13 R$ 80,953.32 R$ 3,747.84 R$ 2,498.56 R$ 89,948.13 R$ 6,296.37 R$ 83,651.76 R$ 1,065.11 R$ 854.43 R$ 808.24
43 32 180.00 506.44 R$ 91,158.52 R$ 82,042.66 R$ 3,798.27 R$ 2,532.18 R$ 91,158.52 R$ 6,381.10 R$ 84,777.42 R$ 1,079.44 R$ 865.93 R$ 819.12
43 35 180.00 506.44 R$ 91,158.52 R$ 82,042.66 R$ 3,798.27 R$ 2,532.18 R$ 91,158.52 R$ 6,381.10 R$ 84,777.42 R$ 1,079.44 R$ 865.93 R$ 819.12
44 7 180.00 506.44 R$ 91,158.52 R$ 82,042.66 R$ 3,798.27 R$ 2,532.18 R$ 91,158.52 R$ 6,381.10 R$ 84,777.42 R$ 1,079.44 R$ 865.93 R$ 819.12
44 9 178.56 506.44 R$ 90,429.25 R$ 81,386.32 R$ 3,767.89 R$ 2,511.92 R$ 90,429.25 R$ 6,330.05 R$ 84,099.20 R$ 1,070.80 R$ 859.00 R$ 812.56
44 10 178.56 506.44 R$ 90,429.25 R$ 81,386.32 R$ 3,767.89 R$ 2,511.92 R$ 90,429.25 R$ 6,330.05 R$ 84,099.20 R$ 1,070.80 R$ 859.00 R$ 812.56
44 11 178.56 506.44 R$ 90,429.25 R$ 81,386.32 R$ 3,767.89 R$ 2,511.92 R$ 90,429.25 R$ 6,330.05 R$ 84,099.20 R$ 1,070.80 R$ 859.00 R$ 812.56
44 12 178.56 506.44 R$ 90,429.25 R$ 81,386.32 R$ 3,767.89 R$ 2,511.92 R$ 90,429.25 R$ 6,330.05 R$ 84,099.20 R$ 1,070.80 R$ 859.00 R$ 812.56
44 14 185.63 506.44 R$ 94,010.45 R$ 84,609.41 R$ 3,917.10 R$ 2,611.40 R$ 94,009.75 R$ 6,580.68 R$ 87,429.07 R$ 1,113.20 R$ 893.02 R$ 844.74
44 16 185.63 506.44 R$ 94,010.45 R$ 84,609.41 R$ 3,917.10 R$ 2,611.40 R$ 94,009.75 R$ 6,580.68 R$ 87,429.07 R$ 1,113.20 R$ 893.02 R$ 844.74
44 18 185.63 506.44 R$ 94,010.45 R$ 84,609.41 R$ 3,917.10 R$ 2,611.40 R$ 94,009.75 R$ 6,580.68 R$ 87,429.07 R$ 1,113.20 R$ 893.02 R$ 844.74
44 19 185.63 506.44 R$ 94,010.45 R$ 84,609.41 R$ 3,917.10 R$ 2,611.40 R$ 94,009.75 R$ 6,580.68 R$ 87,429.07 R$ 1,113.20 R$ 893.02 R$ 844.74
44 20 185.63 506.44 R$ 94,010.46 R$ 84,609.41 R$ 3,917.10 R$ 2,611.40 R$ 94,010.46 R$ 6,580.73 R$ 87,429.73 R$ 1,113.21 R$ 893.02 R$ 844.74
45 6 178.56 506.44 R$ 90,429.25 R$ 81,386.32 R$ 3,767.89 R$ 2,511.92 R$ 90,429.25 R$ 6,330.05 R$ 84,099.20 R$ 1,070.80 R$ 859.00 R$ 812.56
45 10 178.56 506.44 R$ 90,429.25 R$ 81,386.32 R$ 3,767.89 R$ 2,511.92 R$ 90,429.25 R$ 6,330.05 R$ 84,099.20 R$ 1,070.80 R$ 859.00 R$ 812.56
45 11 178.56 506.44 R$ 90,429.25 R$ 81,386.32 R$ 3,767.89 R$ 2,511.92 R$ 90,429.25 R$ 6,330.05 R$ 84,099.20 R$ 1,070.80 R$ 859.00 R$ 812.56
45 14 185.63 506.44 R$ 94,009.75 R$ 84,608.78 R$ 3,917.07 R$ 2,611.38 R$ 94,009.75 R$ 6,580.68 R$ 87,429.07 R$ 1,113.20 R$ 893.02 R$ 844.74
0.7600% PRIMEIRA PARCELA NO ATO COM ENTRADA
AMOR I 0.760000% SEM JUROS SEM JUROS JUROS JUROS JUROS
10% DESCONTO SEM CORREÇÃO COM CORREÇÃO 0,76% A.M 0,76% A.M 0,76% A.M
ENTRADA 7% 180 204
QD LT m2 PREÇO M² R$ Venda PAGAMENTO ATO 24 36 R$ Venda 120
PARC. 4 VEZES SALDO DEVEDOR
45 19 185.63 506.44 R$ 94,009.75 R$ 84,608.78 R$ 3,917.07 R$ 2,611.38 R$ 94,009.75 R$ 6,580.68 R$ 87,429.07 R$ 1,113.20 R$ 893.02 R$ 844.74
45 20 185.63 506.44 R$ 94,009.75 R$ 84,608.78 R$ 3,917.07 R$ 2,611.38 R$ 94,009.75 R$ 6,580.68 R$ 87,429.07 R$ 1,113.20 R$ 893.02 R$ 844.74
45 21 185.63 506.44 R$ 94,009.75 R$ 84,608.78 R$ 3,917.07 R$ 2,611.38 R$ 94,009.75 R$ 6,580.68 R$ 87,429.07 R$ 1,113.20 R$ 893.02 R$ 844.74
45 23 185.63 506.44 R$ 94,009.75 R$ 84,608.78 R$ 3,917.07 R$ 2,611.38 R$ 94,009.75 R$ 6,580.68 R$ 87,429.07 R$ 1,113.20 R$ 893.02 R$ 844.74
46 1 183.92 506.44 R$ 93,143.75 R$ 83,829.37 R$ 3,880.99 R$ 2,587.33 R$ 93,143.75 R$ 6,520.06 R$ 86,623.68 R$ 1,102.95 R$ 884.79 R$ 836.95
46 2 183.14 506.44 R$ 92,749.42 R$ 83,474.48 R$ 3,864.56 R$ 2,576.37 R$ 92,749.42 R$ 6,492.46 R$ 86,256.96 R$ 1,098.28 R$ 881.04 R$ 833.41
46 5 180.00 506.44 R$ 91,158.52 R$ 82,042.66 R$ 3,798.27 R$ 2,532.18 R$ 91,158.52 R$ 6,381.10 R$ 84,777.42 R$ 1,079.44 R$ 865.93 R$ 819.12
46 6 180.00 506.44 R$ 91,158.52 R$ 82,042.66 R$ 3,798.27 R$ 2,532.18 R$ 91,158.52 R$ 6,381.10 R$ 84,777.42 R$ 1,079.44 R$ 865.93 R$ 819.12
46 15 180.00 506.44 R$ 91,159.20 R$ 82,043.28 R$ 3,798.30 R$ 2,532.20 R$ 91,159.20 R$ 6,381.14 R$ 84,778.06 R$ 1,079.45 R$ 865.94 R$ 819.12
46 16 180.00 506.44 R$ 91,159.20 R$ 82,043.28 R$ 3,798.30 R$ 2,532.20 R$ 91,159.20 R$ 6,381.14 R$ 84,778.06 R$ 1,079.45 R$ 865.94 R$ 819.12
47 2 180.00 506.44 R$ 91,158.52 R$ 82,042.66 R$ 3,798.27 R$ 2,532.18 R$ 91,158.52 R$ 6,381.10 R$ 84,777.42 R$ 1,079.44 R$ 865.93 R$ 819.12
47 7 178.35 506.44 R$ 90,322.90 R$ 81,290.61 R$ 3,763.45 R$ 2,508.97 R$ 90,322.90 R$ 6,322.60 R$ 84,000.29 R$ 1,069.54 R$ 857.99 R$ 811.61
47 8 178.35 506.44 R$ 90,322.90 R$ 81,290.61 R$ 3,763.45 R$ 2,508.97 R$ 90,322.90 R$ 6,322.60 R$ 84,000.29 R$ 1,069.54 R$ 857.99 R$ 811.61
47 12 236.68 471.66 R$ 111,631.92 R$ 100,468.73 R$ 4,651.33 R$ 3,100.89 R$ 111,631.92 R$ 7,814.23 R$ 103,817.69 R$ 1,321.87 R$ 1,060.41 R$ 1,003.08
47 13 235.61 471.66 R$ 111,127.25 R$ 100,014.52 R$ 4,630.30 R$ 3,086.87 R$ 111,127.25 R$ 7,778.91 R$ 103,348.34 R$ 1,315.89 R$ 1,055.62 R$ 998.55
47 15 181.41 506.44 R$ 91,872.59 R$ 82,685.33 R$ 3,828.02 R$ 2,552.02 R$ 91,872.59 R$ 6,431.08 R$ 85,441.51 R$ 1,087.89 R$ 872.71 R$ 825.53
48 1 263.05 506.44 R$ 133,218.04 R$ 119,896.24 R$ 5,550.75 R$ 3,700.50 R$ 133,218.04 R$ 9,325.26 R$ 123,892.78 R$ 1,577.48 R$ 1,265.46 R$ 1,197.05
48 2 186.84 506.44 R$ 94,622.54 R$ 85,160.29 R$ 3,942.61 R$ 2,628.40 R$ 94,622.54 R$ 6,623.58 R$ 87,998.96 R$ 1,120.46 R$ 898.84 R$ 850.24
48 5 186.84 506.44 R$ 94,622.54 R$ 85,160.29 R$ 3,942.61 R$ 2,628.40 R$ 94,622.54 R$ 6,623.58 R$ 87,998.96 R$ 1,120.46 R$ 898.84 R$ 850.24
48 7 186.84 506.44 R$ 94,622.54 R$ 85,160.29 R$ 3,942.61 R$ 2,628.40 R$ 94,622.54 R$ 6,623.58 R$ 87,998.96 R$ 1,120.46 R$ 898.84 R$ 850.24
48 8 186.84 506.44 R$ 94,622.54 R$ 85,160.29 R$ 3,942.61 R$ 2,628.40 R$ 94,622.54 R$ 6,623.58 R$ 87,998.96 R$ 1,120.46 R$ 898.84 R$ 850.24
48 10 186.84 506.44 R$ 94,622.54 R$ 85,160.29 R$ 3,942.61 R$ 2,628.40 R$ 94,622.54 R$ 6,623.58 R$ 87,998.96 R$ 1,120.46 R$ 898.84 R$ 850.24
48 11 190.32 492.93 R$ 93,814.78 R$ 84,433.30 R$ 3,908.95 R$ 2,605.97 R$ 93,814.78 R$ 6,567.03 R$ 87,247.75 R$ 1,110.89 R$ 891.16 R$ 842.98
48 13 190.32 492.93 R$ 93,814.44 R$ 84,432.99 R$ 3,908.93 R$ 2,605.96 R$ 93,814.44 R$ 6,567.01 R$ 87,247.43 R$ 1,110.89 R$ 891.16 R$ 842.98
48 14 190.32 492.93 R$ 93,814.44 R$ 84,432.99 R$ 3,908.93 R$ 2,605.96 R$ 93,814.44 R$ 6,567.01 R$ 87,247.43 R$ 1,110.89 R$ 891.16 R$ 842.98
48 16 190.32 492.93 R$ 93,814.78 R$ 84,433.30 R$ 3,908.95 R$ 2,605.97 R$ 93,814.78 R$ 6,567.03 R$ 87,247.75 R$ 1,110.89 R$ 891.16 R$ 842.98
48 17 190.32 492.93 R$ 93,814.78 R$ 84,433.30 R$ 3,908.95 R$ 2,605.97 R$ 93,814.78 R$ 6,567.03 R$ 87,247.75 R$ 1,110.89 R$ 891.16 R$ 842.98
48 18 190.32 492.93 R$ 93,814.78 R$ 84,433.30 R$ 3,908.95 R$ 2,605.97 R$ 93,814.78 R$ 6,567.03 R$ 87,247.75 R$ 1,110.89 R$ 891.16 R$ 842.98
48 19 190.32 492.93 R$ 93,814.78 R$ 84,433.30 R$ 3,908.95 R$ 2,605.97 R$ 93,814.78 R$ 6,567.03 R$ 87,247.75 R$ 1,110.89 R$ 891.16 R$ 842.98
48 20 190.32 492.93 R$ 93,814.78 R$ 84,433.30 R$ 3,908.95 R$ 2,605.97 R$ 93,814.78 R$ 6,567.03 R$ 87,247.75 R$ 1,110.89 R$ 891.16 R$ 842.98
49 12 178.34 492.93 R$ 87,909.14 R$ 79,118.22 R$ 3,662.88 R$ 2,441.92 R$ 87,909.14 R$ 6,153.64 R$ 81,755.50 R$ 1,040.96 R$ 835.06 R$ 789.92
49 17 178.34 492.93 R$ 87,909.46 R$ 79,118.51 R$ 3,662.89 R$ 2,441.93 R$ 87,909.46 R$ 6,153.66 R$ 81,755.80 R$ 1,040.96 R$ 835.07 R$ 789.92
49 18 178.34 492.93 R$ 87,909.46 R$ 79,118.51 R$ 3,662.89 R$ 2,441.93 R$ 87,909.46 R$ 6,153.66 R$ 81,755.80 R$ 1,040.96 R$ 835.07 R$ 789.92
49 22 181.42 492.93 R$ 89,427.69 R$ 80,484.92 R$ 3,726.15 R$ 2,484.10 R$ 89,427.69 R$ 6,259.94 R$ 83,167.75 R$ 1,058.94 R$ 849.49 R$ 803.56
49 23 181.42 492.93 R$ 89,427.69 R$ 80,484.92 R$ 3,726.15 R$ 2,484.10 R$ 89,427.69 R$ 6,259.94 R$ 83,167.75 R$ 1,058.94 R$ 849.49 R$ 803.56
49 24 181.42 492.93 R$ 89,427.69 R$ 80,484.92 R$ 3,726.15 R$ 2,484.10 R$ 89,427.69 R$ 6,259.94 R$ 83,167.75 R$ 1,058.94 R$ 849.49 R$ 803.56
49 26 181.42 492.93 R$ 89,427.69 R$ 80,484.92 R$ 3,726.15 R$ 2,484.10 R$ 89,427.69 R$ 6,259.94 R$ 83,167.75 R$ 1,058.94 R$ 849.49 R$ 803.56
49 28 181.42 492.93 R$ 89,427.69 R$ 80,484.92 R$ 3,726.15 R$ 2,484.10 R$ 89,427.69 R$ 6,259.94 R$ 83,167.75 R$ 1,058.94 R$ 849.49 R$ 803.56
49 29 181.42 492.93 R$ 89,427.69 R$ 80,484.92 R$ 3,726.15 R$ 2,484.10 R$ 89,427.69 R$ 6,259.94 R$ 83,167.75 R$ 1,058.94 R$ 849.49 R$ 803.56
49 31 181.42 492.93 R$ 89,427.69 R$ 80,484.92 R$ 3,726.15 R$ 2,484.10 R$ 89,427.69 R$ 6,259.94 R$ 83,167.75 R$ 1,058.94 R$ 849.49 R$ 803.56
49 32 180.52 492.93 R$ 88,984.05 R$ 80,085.64 R$ 3,707.67 R$ 2,471.78 R$ 88,984.05 R$ 6,228.88 R$ 82,755.17 R$ 1,053.69 R$ 845.28 R$ 799.58
49 34 180.00 492.93 R$ 88,727.40 R$ 79,854.66 R$ 3,696.98 R$ 2,464.65 R$ 88,727.40 R$ 6,210.92 R$ 82,516.48 R$ 1,050.65 R$ 842.84 R$ 797.27
49 36 180.00 492.93 R$ 88,727.72 R$ 79,854.95 R$ 3,696.99 R$ 2,464.66 R$ 88,727.72 R$ 6,210.94 R$ 82,516.78 R$ 1,050.65 R$ 842.84 R$ 797.27
49 37 180.00 492.93 R$ 88,727.72 R$ 79,854.95 R$ 3,696.99 R$ 2,464.66 R$ 88,727.72 R$ 6,210.94 R$ 82,516.78 R$ 1,050.65 R$ 842.84 R$ 797.27
49 39 180.00 492.93 R$ 88,727.72 R$ 79,854.95 R$ 3,696.99 R$ 2,464.66 R$ 88,727.72 R$ 6,210.94 R$ 82,516.78 R$ 1,050.65 R$ 842.84 R$ 797.27
49 40 180.00 492.93 R$ 88,727.40 R$ 79,854.66 R$ 3,696.98 R$ 2,464.65 R$ 88,727.40 R$ 6,210.92 R$ 82,516.48 R$ 1,050.65 R$ 842.84 R$ 797.27
50 3 180.00 492.93 R$ 88,727.40 R$ 79,854.66 R$ 3,696.98 R$ 2,464.65 R$ 88,727.40 R$ 6,210.92 R$ 82,516.48 R$ 1,050.65 R$ 842.84 R$ 797.27
51 3 180.12 492.93 R$ 88,786.55 R$ 79,907.90 R$ 3,699.44 R$ 2,466.29 R$ 88,786.55 R$ 6,215.06 R$ 82,571.49 R$ 1,051.35 R$ 843.40 R$ 797.80
51 6 179.95 492.93 R$ 88,702.75 R$ 79,832.48 R$ 3,695.95 R$ 2,463.97 R$ 88,702.75 R$ 6,209.19 R$ 82,493.56 R$ 1,050.36 R$ 842.60 R$ 797.05
52 5 180.40 492.93 R$ 88,924.57 R$ 80,032.11 R$ 3,705.19 R$ 2,470.13 R$ 88,924.57 R$ 6,224.72 R$ 82,699.85 R$ 1,052.99 R$ 844.71 R$ 799.04
4 15 215.71 450.00 R$ 97,069.50 R$ 87,362.55 R$ 4,044.56 R$ 2,696.38 R$ 97,069.50 R$ 6,794.87 R$ 90,274.64 R$ 1,149.43 R$ 922.08 R$ 872.23
31 2 256.57 420.00 R$ 107,759.40 R$ 96,983.46 R$ 4,489.97 R$ 2,993.32 R$ 107,759.40 R$ 7,543.16 R$ 100,216.24 R$ 1,276.01 R$ 1,023.63 R$ 968.29
31 7 294.58 400.00 R$ 117,832.00 R$ 106,048.80 R$ 4,909.67 R$ 3,273.11 R$ 117,832.00 R$ 8,248.24 R$ 109,583.76 R$ 1,395.29 R$ 1,119.31 R$ 1,058.79
34 1 373.07 400.00 R$ 149,228.00 R$ 134,305.20 R$ 6,217.83 R$ 4,145.22 R$ 149,228.00 R$ 10,445.96 R$ 138,782.04 R$ 1,767.06 R$ 1,417.54 R$ 1,340.91
34 2 259.84 400.00 R$ 103,936.00 R$ 93,542.40 R$ 4,330.67 R$ 2,887.11 R$ 103,936.00 R$ 7,275.52 R$ 96,660.48 R$ 1,230.74 R$ 987.31 R$ 933.93
35 22 288.92 400.00 R$ 115,568.00 R$ 104,011.20 R$ 4,815.33 R$ 3,210.22 R$ 115,568.00 R$ 8,089.76 R$ 107,478.24 R$ 1,368.48 R$ 1,097.80 R$ 1,038.45
37 25 227.40 450.00 R$ 102,330.00 R$ 92,097.00 R$ 4,263.75 R$ 2,842.50 R$ 102,330.00 R$ 7,163.10 R$ 95,166.90 R$ 1,211.72 R$ 972.05 R$ 919.50
37 29 258.17 420.00 R$ 108,431.40 R$ 97,588.26 R$ 4,517.98 R$ 3,011.98 R$ 108,431.40 R$ 7,590.20 R$ 100,841.20 R$ 1,283.97 R$ 1,030.01 R$ 974.32

Vous aimerez peut-être aussi