O QUE?

VALOR QTD TOTAL Feb-21 Mar-21

ENTRADA 37,600.00 1.00 37,600.00 1,950.00 1,950.00
PARCELAS 1,950.00 72.00 140,400.00 1,350.00 1,350.00
QUANTIDADE DE PARCELAS 5,000.00
BOLÃO ANUAL 5,000.00 2.00 10,000.00 - -
TOTAL 188,000.00 174,565.00 8,300.00 3,300.00
212,165.00
O QUE? VALOR QTD TOTAL
ENTRADA 61,000.00 1.00 61,000.00 1,625.00 1,625.00
PARCELAS 1,625.00 72.00 117,000.00 1,350.00 1,350.00
QUANTIDADE DE PARCELAS
BOLÃO ANNUAL 5,000.00 2.00 10,000.00 - -
TOTAL 188,000.00 151,165.00 2,975.00 2,975.00
212,165.00

1.00 2.00
6,950.00 1,950.00
TOTAL DE PARCELAS 150,400.00 143,450.00 141,500.00
GASTO COM ALUGUEL - 24,165.00

1.00 2.00
1,625.00 1,625.00
TOTAL DE PARCELAS 127,000.00 125,375.00 123,750.00
GASTO COM ALUGUEL - 24,165.00
 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00
1,431.00 1,431.00 1,431.00 1,431.00 1,431.00 1,431.00 1,431.00 1,431.00

- - - - - - - -
3,381.00 3,381.00 3,381.00 3,381.00 3,381.00 3,381.00 3,381.00 3,381.00

1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

1,431.00 1,431.00 1,431.00 1,431.00 1,431.00 1,431.00 1,431.00 1,431.00

- - - - - - - -
3,056.00 3,056.00 3,056.00 3,056.00 3,056.00 3,056.00 3,056.00 3,056.00

1 ANO
3.00 4.00 5.00 6.00 7.00 8.00 9.00 10.00
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00
139,550.00 137,600.00 135,650.00 133,700.00 131,750.00 129,800.00 127,850.00 125,900.00

1 ANO
3.00 4.00 5.00 6.00 7.00 8.00 9.00 10.00
1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00
122,125.00 120,500.00 118,875.00 117,250.00 115,625.00 114,000.00 112,375.00 110,750.00
 Dec-21 Jan-22 Feb-22 Mar-22 Apr-22 May-22 Jun-22 Jul-22
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00
1,431.00 1,431.00 1,431.00 1,431.00 1,431.00 1,431.00 1,431.00
5,000.00
- - - - - - - -
8,381.00 3,381.00 3,381.00 3,381.00 3,381.00 3,381.00 3,381.00 1,950.00

1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

1,431.00 1,431.00 1,431.00 1,431.00 1,431.00 1,431.00 1,431.00
5,000.00
- - - - - - - -
8,056.00 3,056.00 3,056.00 3,056.00 3,056.00 3,056.00 3,056.00 1,625.00

2 ANO
11.00 12.00 13.00 14.00 15.00 16.00 17.00 18.00
6,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00
118,950.00 117,000.00 115,050.00 113,100.00 111,150.00 109,200.00 107,250.00 105,300.00

2 ANO
11.00 12.00 13.00 14.00 15.00 16.00 17.00 18.00
6,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00
104,125.00 102,500.00 100,875.00 99,250.00 97,625.00 96,000.00 94,375.00 92,750.00
 Aug-22 Sep-22 Oct-22 Nov-22 Dec-22 Jan-23 Feb-23 Mar-23
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00

- - - - - - - -
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00

1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

5,000.00
- - - - - - - -
1,625.00 1,625.00 1,625.00 1,625.00 6,625.00 1,625.00 1,625.00 1,625.00

2 ANO
19.00 20.00 21.00 22.00 23.00 24.00 25.00 26.00
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00
103,350.00 101,400.00 99,450.00 97,500.00 95,550.00 93,600.00 91,650.00 89,700.00

2 ANO
19.00 20.00 21.00 22.00 23.00 24.00 25.00 26.00
1,625.00 1,625.00 1,625.00 1,625.00 6,625.00 1,625.00 1,625.00 1,625.00
91,125.00 89,500.00 87,875.00 86,250.00 79,625.00 78,000.00 76,375.00 74,750.00
Apr-23 May-23 Jun-23 Jul-23 Aug-23 Sep-23 Oct-23 Nov-23
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00

- - - - - - - -
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00

1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

- - - - - - - -
1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

3 ANO
27.00 28.00 29.00 30.00 31.00 32.00 33.00 34.00
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00
87,750.00 85,800.00 83,850.00 81,900.00 79,950.00 78,000.00 76,050.00 74,100.00

3 ANO
27.00 28.00 29.00 30.00 31.00 32.00 33.00 34.00
1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00
73,125.00 71,500.00 69,875.00 68,250.00 66,625.00 65,000.00 63,375.00 61,750.00
Dec-23 Jan-24 Feb-24 Mar-24 Apr-24 May-24 Jun-24 Jul-24
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00

- - - - - - - -
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00

1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

- - - - - - - -
1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

4 ANO
35.00 36.00 37.00 38.00 39.00 40.00 41.00 42.00
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00
72,150.00 70,200.00 68,250.00 66,300.00 64,350.00 62,400.00 60,450.00 58,500.00

4 ANO
35.00 36.00 37.00 38.00 39.00 40.00 41.00 42.00
1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00
60,125.00 58,500.00 56,875.00 55,250.00 53,625.00 52,000.00 50,375.00 48,750.00
 Aug-24 Sep-24 Oct-24 Nov-24 Dec-24 Jan-25 Feb-25 Mar-25
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00

- - - - - - - -
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00

1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

- - - - - - - -
1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

4 ANO
43.00 44.00 45.00 46.00 47.00 48.00 49.00 50.00
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00
56,550.00 54,600.00 52,650.00 50,700.00 48,750.00 46,800.00 44,850.00 42,900.00

4 ANO
43.00 44.00 45.00 46.00 47.00 48.00 49.00 50.00
1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00
47,125.00 45,500.00 43,875.00 42,250.00 40,625.00 39,000.00 37,375.00 35,750.00
Apr-25 May-25 Jun-25 Jul-25 Aug-25 Sep-25 Oct-25 Nov-25
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00

- - - - - - - -
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00

1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

- - - - - - - -
1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

5 ANO
51.00 52.00 53.00 54.00 55.00 56.00 57.00 58.00
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00
40,950.00 39,000.00 37,050.00 35,100.00 33,150.00 31,200.00 29,250.00 27,300.00

5 ANO
51.00 52.00 53.00 54.00 55.00 56.00 57.00 58.00
1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00
34,125.00 32,500.00 30,875.00 29,250.00 27,625.00 26,000.00 24,375.00 22,750.00
Dec-25 Jan-26 Feb-26 Mar-26 Apr-26 May-26 Jun-26 Jul-26
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00

- - - - - - - -
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00

1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

- - - - - - - -
1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

6 ANO
59.00 60.00 61.00 62.00 63.00 64.00 65.00 66.00
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00
25,350.00 23,400.00 21,450.00 19,500.00 17,550.00 15,600.00 13,650.00 11,700.00

6 ANO
59.00 60.00 61.00 62.00 63.00 64.00 65.00 66.00
1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00
21,125.00 19,500.00 17,875.00 16,250.00 14,625.00 13,000.00 11,375.00 9,750.00
 Aug-26 Sep-26 Oct-26 Nov-26 Dec-26 Jan-27
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00

- - - - - -
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00

1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

- - - - - -
1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00

6 ANO
67.00 68.00 69.00 70.00 71.00 72.00
1,950.00 1,950.00 1,950.00 1,950.00 1,950.00 1,950.00
9,750.00 7,800.00 5,850.00 3,900.00 1,950.00 -

6 ANO
67.00 68.00 69.00 70.00 71.00 72.00
1,625.00 1,625.00 1,625.00 1,625.00 1,625.00 1,625.00
8,125.00 6,500.00 4,875.00 3,250.00 1,625.00 -