Financiamento Imóvel

Esta é uma pré-visualização de arquivo. Entre para ver o arquivo original

Financiamento Imóvel
	Valor do Imóvel R$ 189.000,00
	ENTRADA	TOTAL	TOTAL FIN.	ANOS	MESES	Mês	Prestação Total($)	Saldo (R$)	Mês	Prestação Total($)	Saldo (R$)	ENTRADA	TOTAL	TOTAL FIN.	ANOS	MESES
	R$ 37,800.00	R$ 390,991.09	R$ 428,791.09	30	360	0	0	151,200.00	0	0	153,750.00	R$ 47,250.00	R$ 409,099.14	R$ 456,349.14	30	360
	1	1,725.22	150,780.00	R$ 1,725.22	1	1,753.94	153,353.13	1,753.94
	Sem:	12	13	1,683.12	145,740.00	R$ 20,197.44	12	13	1,715.10	148,577.97	20,581.20	Com:
	Financiar ITBI e custos com o cartório;	12	25	1,641.01	140,700.00	R$ 19,692.12	12	25	1,676.08	143,779.34	20,112.96	Financiar ITBI e custos com o cartório;
	Financiar tarifa de avaliação do imóvel;	12	37	1,598.90	135,660.00	R$ 19,186.80	12	37	1,636.85	138,957.17	19,642.20	Financiar tarifa de avaliação do imóvel;
	Simular com correção monetária (TR).	12	49	1,556.79	130,620.00	R$ 18,681.48	12	49	1,597.43	134,111.38	19,169.16	Simular com correção monetária (TR).
	12	61	1,514.68	125,580.00	R$ 18,176.16	12	61	1,557.82	129,241.84	18,693.84
	12	73	1,472.57	120,540.00	R$ 17,670.84	12	73	1,518.01	124,348.53	18,216.12
	12	85	1,437.23	115,500.00	R$ 17,246.76	12	85	1,484.99	119,431.31	17,819.88
	12	97	1,395.28	110,460.00	R$ 16,743.36	12	97	1,444.97	114,490.13	17,339.64
	12	109	1,353.30	105,420.00	R$ 16,239.60	12	109	1,404.71	109,524.88	16,856.52
	12	121	1,311.35	100,380.00	R$ 15,736.20	12	121	1,364.30	104,535.47	16,371.60
	12	133	1,269.61	95,340.00	R$ 15,235.32	12	133	1,323.90	99,521.84	15,886.80
	12	145	1,234.26	90,300.00	R$ 14,811.12	12	145	1,289.98	94,483.88	15,479.76
	12	157	1,192.49	85,260.00	R$ 14,309.88	12	157	1,249.17	89,421.53	14,990.04
	12	169	1,150.83	80,220.00	R$ 13,809.96	12	169	1,208.27	84,334.67	14,499.24
	12	181	1,109.28	75,180.00	R$ 13,311.36	12	181	1,167.29	79,223.24	14,007.48
	12	193	1,067.84	70,140.00	R$ 12,814.08	12	193	1,126.21	74,087.14	13,514.52
	12	205	1,025.25	65,100.00	R$ 12,303.00	12	205	1,083.74	68,926.27	13,004.88
	12	217	981.93	60,060.00	R$ 11,783.16	12	217	1,040.27	63,740.57	12,483.24
	12	229	940.52	55,020.00	R$ 11,286.24	12	229	998.61	58,529.92	11,983.32
	12	241	898.99	49,980.00	R$ 10,787.88	12	241	956.64	53,294.25	11,479.68
	12	253	857.29	44,940.00	R$ 10,287.48	12	253	914.27	48,033.47	10,971.24
	12	265	816.58	39,900.00	R$ 9,798.96	12	265	872.76	42,747.49	10,473.12
	12	277	774.23	34,860.00	R$ 9,290.76	12	277	829.29	37,436.22	9,951.48
	12	289	731.45	29,820.00	R$ 8,777.40	12	289	785.14	32,099.56	9,421.68
	12	301	688.17	24,780.00	R$ 8,258.04	12	301	740.24	26,737.42	8,882.88
	12	313	644.32	19,740.00	R$ 7,731.84	12	313	694.51	21,349.71	8,334.12
	12	325	600.41	14,700.00	R$ 7,204.92	12	325	648.49	15,936.36	7,781.88
	12	337	555.08	9,660.00	R$ 6,660.96	12	337	600.71	10,497.24	7,208.52
	12	349	508.96	4,620.00	R$ 6,107.52	12	349	551.85	5,032.28	6,622.20
	11	360	465.93	0	R$ 5,125.23	11	360	506	0	5,566.00
	ENTRADA	TOTAL	TOTAL FIN.	ANOS	MESES	0	0	151,200.00	0	0	153,750.00	ENTRADA	TOTAL	TOTAL FIN.	ANOS	MESES
	R$ 37,800.00	R$ 307,578.42	R$ 345,378.42	20	240	1	1	1,935.22	150,570.00	1,935.22	1	1	1,967.53	153,139.54	R$ 1,967.53	R$ 47,250.00	R$ 319,090.66	R$ 366,340.66	20	240
	12	13	1,872.06	143,010.00	22,464.72	12	13	1,907.73	145,794.82	R$ 22,892.76
	Sem:	12	25	1,808.90	135,450.00	21,706.80	12	25	1,847.64	138,414.45	R$ 22,171.68	Com:
	Financiar ITBI e custos com o cartório;	12	37	1,745.73	127,890.00	20,948.76	12	37	1,787.26	130,998.33	R$ 21,447.12	Financiar ITBI e custos com o cartório;
	Financiar tarifa de avaliação do imóvel;	12	49	1,682.57	120,330.00	20,190.84	12	49	1,726.58	123,546.34	R$ 20,718.96	Financiar tarifa de avaliação do imóvel;
	Simular com correção monetária (TR).	12	61	1,619.41	112,770.00	19,432.92	12	61	1,665.61	116,058.34	R$ 19,987.32	Simular com correção monetária (TR).
	12	73	1,556.25	105,210.00	18,675.00	12	73	1,604.33	108,534.20	R$ 19,251.96
	12	85	1,498.81	97,650.00	17,985.72	12	85	1,548.68	100,973.77	R$ 18,584.16
	12	97	1,435.58	90,090.00	17,226.96	12	97	1,486.75	93,376.95	R$ 17,841.00
	12	109	1,372.30	82,530.00	16,467.60	12	109	1,424.46	85,743.59	R$ 17,093.52
	12	121	1,309.00	74,970.00	15,708.00	12	121	1,361.86	78,073.56	R$ 16,342.32
	12	133	1,245.82	67,410.00	14,949.84	12	133	1,299.07	70,366.78	R$ 15,588.84
	12	145	1,186.83	59,850.00	14,241.96	12	145	1,240.35	62,623.03	R$ 14,884.20
	12	157	1,123.17	52,290.00	13,478.04	12	157	1,176.48	54,842.27	R$ 14,117.76
	12	169	1,059.45	44,730.00	12,713.40	12	169	1,112.22	47,024.27	R$ 13,346.64
	12	181	995.63	37,170.00	11,947.56	12	181	1,047.53	39,169.00	R$ 12,570.36
	12	193	931.63	29,610.00	11,179.56	12	193	982.34	31,276.29	R$ 11,788.08
	12	205	866.95	22,050.00	10,403.40	12	205	916.14	23,346.02	R$ 10,993.68
	12	217	801.96	14,490.00	9,623.52	12	217	849.28	15,377.98	R$ 10,191.36
	12	229	737.23	6,930.00	8,846.76	12	229	782.37	7,372.09	R$ 9,388.44
	11	240	677.44	0	7,451.84	11	240	720.27	0	R$ 7,922.97
	ENTRADA	TOTAL	TOTAL FIN.	ANOS	MESES	0	0	151,200.00	0	0	153,750.00	ENTRADA	TOTAL	TOTAL FIN.	ANOS	MESES
	R$ 37,800.00	R$ 225,898.86	R$ 263,698.86	10	120	1	1	2,565.22	149,940.00	2,565.22	1	1	2,608.28	152,498.79	R$ 2,608.28	R$ 47,250.00	R$ 232,285.55	R$ 279,535.55	10	120
	12	13	2,438.90	134,820.00	29,266.80	12	13	2,485.61	137,445.32	R$ 29,827.32
	Sem:	12	25	2,312.57	119,700.00	27,750.84	12	25	2,362.34	122,319.74	R$ 28,348.08	Com:
	Financiar ITBI e custos com o cartório;	12	37	2,186.25	104,580.00	26,235.00	12	37	2,238.48	107,121.79	R$ 26,861.76	Financiar ITBI e custos com o cartório;
	Financiar tarifa de avaliação do imóvel;	12	49	2,059.92	89,460.00	24,719.04	12	49	2,114.02	91,851.21	R$ 25,368.24	Financiar tarifa de avaliação do imóvel;
	Simular com correção monetária (TR).	12	61	1,933.60	74,340.00	23,203.20	12	61	1,988.95	76,507.73	R$ 23,867.40	Simular com correção monetária (TR).
	12	73	1,807.27	59,220.00	21,687.24	12	73	1,863.29	61,091.10	R$ 22,359.48
	12	85	1,683.59	44,100.00	20,203.08	12	85	1,739.75	45,601.04	R$ 20,877.00
	12	97	1,556.51	28,980.00	18,678.12	12	97	1,612.09	30,037.32	R$ 19,345.08
	12	109	1,429.31	13,860.00	17,151.72	12	109	1,483.69	14,399.67	R$ 17,804.28
	11	120	1,312.60	0	14,438.60	11	120	1,365.33	0	R$ 15,018.63