Sei sulla pagina 1di 3

Plano de Pagamento

Entrada R$ 20,000.00
Valor do R$ 100,000.00 Valor da Parcela R$ 500.00 Ao final de cada R$ 2,000.00
Imóvel: Mensal: ano pagamento
extra

Mês/Ano Valor a Pagar Subtotal Saldo Devedor


1 R$ 500.00 R$ 500.00 R$ 79,500.00
2 R$ 500.00 R$ 1,000.00 R$ 79,000.00
3 R$ 500.00 R$ 1,500.00 R$ 78,500.00
4 R$ 500.00 R$ 2,000.00 R$ 78,000.00
5 R$ 500.00 R$ 2,500.00 R$ 77,500.00
6 R$ 500.00 R$ 3,000.00 R$ 77,000.00
7 R$ 500.00 R$ 3,500.00 R$ 76,500.00
8 R$ 500.00 R$ 4,000.00 R$ 76,000.00
9 R$ 500.00 R$ 4,500.00 R$ 75,500.00
10 R$ 500.00 R$ 5,000.00 R$ 75,000.00
11 R$ 500.00 R$ 5,500.00 R$ 74,500.00
12 R$ 2,500.00 R$ 8,000.00 R$ 72,000.00
13 R$ 500.00 R$ 8,500.00 R$ 71,500.00
14 R$ 500.00 R$ 9,000.00 R$ 71,000.00
15 R$ 500.00 R$ 9,500.00 R$ 70,500.00
16 R$ 500.00 R$ 10,000.00 R$ 70,000.00
17 R$ 500.00 R$ 10,500.00 R$ 69,500.00
18 R$ 500.00 R$ 11,000.00 R$ 69,000.00
19 R$ 500.00 R$ 11,500.00 R$ 68,500.00
20 R$ 500.00 R$ 12,000.00 R$ 68,000.00
21 R$ 500.00 R$ 12,500.00 R$ 67,500.00
22 R$ 500.00 R$ 13,000.00 R$ 67,000.00
23 R$ 500.00 R$ 13,500.00 R$ 66,500.00
24 R$ 2,500.00 R$ 16,000.00 R$ 64,000.00
25 R$ 500.00 R$ 16,500.00 R$ 63,500.00
26 R$ 500.00 R$ 17,000.00 R$ 63,000.00
27 R$ 500.00 R$ 17,500.00 R$ 62,500.00
28 R$ 500.00 R$ 18,000.00 R$ 62,000.00
29 R$ 500.00 R$ 18,500.00 R$ 61,500.00
30 R$ 500.00 R$ 19,000.00 R$ 61,000.00
31 R$ 500.00 R$ 19,500.00 R$ 60,500.00
32 R$ 500.00 R$ 20,000.00 R$ 60,000.00
33 R$ 500.00 R$ 20,500.00 R$ 59,500.00
34 R$ 500.00 R$ 21,000.00 R$ 59,000.00
35 R$ 500.00 R$ 21,500.00 R$ 58,500.00
36 R$ 2,500.00 R$ 24,000.00 R$ 56,000.00
37 R$ 500.00 R$ 24,500.00 R$ 55,500.00
38 R$ 500.00 R$ 25,000.00 R$ 55,000.00
39 R$ 500.00 R$ 25,500.00 R$ 54,500.00
40 R$ 500.00 R$ 26,000.00 R$ 54,000.00
41 R$ 500.00 R$ 26,500.00 R$ 53,500.00
42 R$ 500.00 R$ 27,000.00 R$ 53,000.00
43 R$ 500.00 R$ 27,500.00 R$ 52,500.00
44 R$ 500.00 R$ 28,000.00 R$ 52,000.00
45 R$ 500.00 R$ 28,500.00 R$ 51,500.00
46 R$ 500.00 R$ 29,000.00 R$ 51,000.00
47 R$ 500.00 R$ 29,500.00 R$ 50,500.00
48 R$ 2,500.00 R$ 32,000.00 R$ 48,000.00
49 R$ 500.00 R$ 32,500.00 R$ 47,500.00
50 R$ 500.00 R$ 33,000.00 R$ 47,000.00
51 R$ 500.00 R$ 33,500.00 R$ 46,500.00
52 R$ 500.00 R$ 34,000.00 R$ 46,000.00
53 R$ 500.00 R$ 34,500.00 R$ 45,500.00
54 R$ 500.00 R$ 35,000.00 R$ 45,000.00
55 R$ 500.00 R$ 35,500.00 R$ 44,500.00
56 R$ 500.00 R$ 36,000.00 R$ 44,000.00
57 R$ 500.00 R$ 36,500.00 R$ 43,500.00
58 R$ 500.00 R$ 37,000.00 R$ 43,000.00
59 R$ 500.00 R$ 37,500.00 R$ 42,500.00
60 R$ 2,500.00 R$ 40,000.00 R$ 40,000.00
61 R$ 500.00 R$ 40,500.00 R$ 39,500.00
62 R$ 500.00 R$ 41,000.00 R$ 39,000.00
63 R$ 500.00 R$ 41,500.00 R$ 38,500.00
64 R$ 500.00 R$ 42,000.00 R$ 38,000.00
65 R$ 500.00 R$ 42,500.00 R$ 37,500.00
66 R$ 500.00 R$ 43,000.00 R$ 37,000.00
67 R$ 500.00 R$ 43,500.00 R$ 36,500.00
68 R$ 500.00 R$ 44,000.00 R$ 36,000.00
69 R$ 500.00 R$ 44,500.00 R$ 35,500.00
70 R$ 500.00 R$ 45,000.00 R$ 35,000.00
71 R$ 500.00 R$ 45,500.00 R$ 34,500.00
72 R$ 2,500.00 R$ 48,000.00 R$ 32,000.00
73 R$ 500.00 R$ 48,500.00 R$ 31,500.00
74 R$ 500.00 R$ 49,000.00 R$ 31,000.00
75 R$ 500.00 R$ 49,500.00 R$ 30,500.00
76 R$ 500.00 R$ 50,000.00 R$ 30,000.00
77 R$ 500.00 R$ 50,500.00 R$ 29,500.00
78 R$ 500.00 R$ 51,000.00 R$ 29,000.00
79 R$ 500.00 R$ 51,500.00 R$ 28,500.00
80 R$ 500.00 R$ 52,000.00 R$ 28,000.00
81 R$ 500.00 R$ 52,500.00 R$ 27,500.00
82 R$ 500.00 R$ 53,000.00 R$ 27,000.00
83 R$ 500.00 R$ 53,500.00 R$ 26,500.00
84 R$ 2,500.00 R$ 56,000.00 R$ 24,000.00
85 R$ 500.00 R$ 56,500.00 R$ 23,500.00
86 R$ 500.00 R$ 57,000.00 R$ 23,000.00
87 R$ 500.00 R$ 57,500.00 R$ 22,500.00
88 R$ 500.00 R$ 58,000.00 R$ 22,000.00
89 R$ 500.00 R$ 58,500.00 R$ 21,500.00
90 R$ 500.00 R$ 59,000.00 R$ 21,000.00
91 R$ 500.00 R$ 59,500.00 R$ 20,500.00
92 R$ 500.00 R$ 60,000.00 R$ 20,000.00
93 R$ 500.00 R$ 60,500.00 R$ 19,500.00
94 R$ 500.00 R$ 61,000.00 R$ 19,000.00
95 R$ 500.00 R$ 61,500.00 R$ 18,500.00
96 R$ 2,500.00 R$ 64,000.00 R$ 16,000.00
97 R$ 500.00 R$ 64,500.00 R$ 15,500.00
98 R$ 500.00 R$ 65,000.00 R$ 15,000.00
99 R$ 500.00 R$ 65,500.00 R$ 14,500.00
100 R$ 500.00 R$ 66,000.00 R$ 14,000.00
101 R$ 500.00 R$ 66,500.00 R$ 13,500.00
102 R$ 500.00 R$ 67,000.00 R$ 13,000.00
103 R$ 500.00 R$ 67,500.00 R$ 12,500.00
104 R$ 500.00 R$ 68,000.00 R$ 12,000.00
105 R$ 500.00 R$ 68,500.00 R$ 11,500.00
106 R$ 500.00 R$ 69,000.00 R$ 11,000.00
107 R$ 500.00 R$ 69,500.00 R$ 10,500.00
108 R$ 2,500.00 R$ 72,000.00 R$ 8,000.00
109 R$ 500.00 R$ 72,500.00 R$ 7,500.00
110 R$ 500.00 R$ 73,000.00 R$ 7,000.00
111 R$ 500.00 R$ 73,500.00 R$ 6,500.00
112 R$ 500.00 R$ 74,000.00 R$ 6,000.00
113 R$ 500.00 R$ 74,500.00 R$ 5,500.00
114 R$ 500.00 R$ 75,000.00 R$ 5,000.00
115 R$ 500.00 R$ 75,500.00 R$ 4,500.00
116 R$ 500.00 R$ 76,000.00 R$ 4,000.00
117 R$ 500.00 R$ 76,500.00 R$ 3,500.00
118 R$ 500.00 R$ 77,000.00 R$ 3,000.00
119 R$ 500.00 R$ 77,500.00 R$ 2,500.00
120 R$ 2,500.00 R$ 80,000.00 R$ -

Total R$ 80,000.00 R$ 100,000.00