N° DE PARCELAS

VALOR DO BEM R$ 8,110.00

N° PARCELAS 12x R$ 811.00
TAXA
PONTUAÇÃO 81,100
100% BONUS 162200
LUCRO (CDI)
VALOR DA COTAÇÃO R$ 22.00
VALOR DOS PONTOS R$ 3,568.40 PARCELA 1
VALOR POSSÍVEL DE VENDA R$ 7,096.25 R$ 5,575.63
VALOR DE GANHO R$ 2,554.65 R$ 44.61
OLX (10% TAXA) -R$ 709.63 PARCELA 3
VALOR TOTAL R$ 1,845.02 R$ 3,953.63
PORCENTAGEM DE GANHO 22.7% R$ 31.63
PORCENTAGEM MENSAL 4.55% PARCELA 5
VALOR DO BEM R$ 8,110.00 R$ 5,900.03
BEM SAIR POR R$ 4,541.60 R$ 47.20
VENDA MÍNIMA R$ 6,386.63 PARCELA 7
TOTAL R$ 1,845.02 R$ 4,278.03
R$ 34.22
PARCELA 9
R$ 2,656.02
R$ 21.25
 10

0.80%

R$ 325.37
PARCELA 2
R$ 4,764.63
R$ 38.12
PARCELA 4
R$ 3,142.63
R$ 25.14
PARCELA 6
R$ 5,089.03
R$ 40.71
PARCELA 8
R$ 3,467.02
R$ 27.74
PARCELA 10
R$ 1,845.02
R$ 14.76
 LEVANTAMENTO DE CAPITAL CDI
CARTA DE CRÉDITO R$ 100,000.00 CENARIO 1
PARCELA R$ 722.22 RENDA ANUAL
PORCENTAGEM % RENDA MENSAL
LUCRO POR VENDA R$ 40,000.00 LUCRO MENSAL
IMPOSTO SOBRE LUCRO -R$ 6,000.00
ENTRADA -R$ 20,000.00
CDI
R$ 74,000.00
R$ 7,340.80
R$ 611.73
-R$ 110.49
VALOR DO BEM R$ 450,000.00
PRICE
ENTRADA R$ 90,000.00
FINANCIAMENTO R$ 360,000.00 Parcela Juros
0 R$ -
TAXA DE JUROS 0.91% 1 R$ 3,276.00
PERÍODO (MESES) 420 2 R$ 3,268.20
3 R$ 3,260.40
ITBI (ENTRADA) 0,5% R$ 450.00 4 R$ 3,252.60
ITBI 3% R$ 10,800.00 5 R$ 3,244.80
IPTU ? 6 R$ 3,237.00
ITBI (TOTAL) 3,5% R$ 11,250.00 7 R$ 3,229.20
ESCRITURA 2% R$ 9,000.00 8 R$ 3,221.40
REGISTRO DA COMPRA 1% R$ 3,600.00 9 R$ 3,213.60
TAXA DE AVALIAÇÃO APROX R$ - 10 R$ 3,205.80
TOTAL DE INSUMOS R$ 23,850.00 11 R$ 3,198.00
12 R$ 3,190.20
TOTAL DE GASTO R$ 473,850.00 13 R$ 3,182.40
14 R$ 3,174.60
15 R$ 3,166.80
16 R$ 3,159.00
17 R$ 3,151.20
18 R$ 3,143.40
19 R$ 3,135.60
20 R$ 3,127.80
21 R$ 3,120.00
22 R$ 3,112.20
23 R$ 3,104.40
24 R$ 3,096.60
25 R$ 3,088.80
26 R$ 3,081.00
27 R$ 3,073.20
28 R$ 3,065.40
29 R$ 3,057.60
30 R$ 3,049.80
31 R$ 3,042.00
32 R$ 3,034.20
33 R$ 3,026.40
34 R$ 3,018.60
35 R$ 3,010.80
36 R$ 3,003.00
37 R$ 2,995.20
38 R$ 2,987.40
39 R$ 2,979.60
40 R$ 2,971.80
41 R$ 2,964.00
42 R$ 2,956.20
43 R$ 2,948.40
44 R$ 2,940.60
45 R$ 2,932.80
46 R$ 2,925.00
47 R$ 2,917.20
48 R$ 2,909.40
49 R$ 2,901.60
50 R$ 2,893.80
51 R$ 2,886.00
52 R$ 2,878.20
53 R$ 2,870.40
54 R$ 2,862.60
55 R$ 2,854.80
56 R$ 2,847.00
57 R$ 2,839.20
58 R$ 2,831.40
59 R$ 2,823.60
60 R$ 2,815.80
61 R$ 2,808.00
62 R$ 2,800.20
63 R$ 2,792.40
64 R$ 2,784.60
65 R$ 2,776.80
66 R$ 2,769.00
67 R$ 2,761.20
68 R$ 2,753.40
69 R$ 2,745.60
70 R$ 2,737.80
71 R$ 2,730.00
72 R$ 2,722.20
73 R$ 2,714.40
74 R$ 2,706.60
75 R$ 2,698.80
76 R$ 2,691.00
77 R$ 2,683.20
78 R$ 2,675.40
79 R$ 2,667.60
80 R$ 2,659.80
81 R$ 2,652.00
82 R$ 2,644.20
83 R$ 2,636.40
84 R$ 2,628.60
85 R$ 2,620.80
86 R$ 2,613.00
87 R$ 2,605.20
88 R$ 2,597.40
 89 R$ 2,589.60
90 R$ 2,581.80
91 R$ 2,574.00
92 R$ 2,566.20
93 R$ 2,558.40
94 R$ 2,550.60
95 R$ 2,542.80
96 R$ 2,535.00
97 R$ 2,527.20
98 R$ 2,519.40
99 R$ 2,511.60
100 R$ 2,503.80
101 R$ 2,496.00
102 R$ 2,488.20
103 R$ 2,480.40
104 R$ 2,472.60
105 R$ 2,464.80
106 R$ 2,457.00
107 R$ 2,449.20
108 R$ 2,441.40
109 R$ 2,433.60
110 R$ 2,425.80
111 R$ 2,418.00
112 R$ 2,410.20
113 R$ 2,402.40
114 R$ 2,394.60
115 R$ 2,386.80
116 R$ 2,379.00
117 R$ 2,371.20
118 R$ 2,363.40
119 R$ 2,355.60
120 R$ 2,347.80
121 R$ 2,340.00
122 R$ 2,332.20
123 R$ 2,324.40
124 R$ 2,316.60
125 R$ 2,308.80
126 R$ 2,301.00
127 R$ 2,293.20
128 R$ 2,285.40
129 R$ 2,277.60
130 R$ 2,269.80
131 R$ 2,262.00
132 R$ 2,254.20
133 R$ 2,246.40
134 R$ 2,238.60
135 R$ 2,230.80
136 R$ 2,223.00
137 R$ 2,215.20
138 R$ 2,207.40
139 R$ 2,199.60
140 R$ 2,191.80
141 R$ 2,184.00
142 R$ 2,176.20
143 R$ 2,168.40
144 R$ 2,160.60
145 R$ 2,152.80
146 R$ 2,145.00
147 R$ 2,137.20
148 R$ 2,129.40
149 R$ 2,121.60
150 R$ 2,113.80
151 R$ 2,106.00
152 R$ 2,098.20
153 R$ 2,090.40
154 R$ 2,082.60
155 R$ 2,074.80
156 R$ 2,067.00
157 R$ 2,059.20
158 R$ 2,051.40
159 R$ 2,043.60
160 R$ 2,035.80
161 R$ 2,028.00
162 R$ 2,020.20
163 R$ 2,012.40
164 R$ 2,004.60
165 R$ 1,996.80
166 R$ 1,989.00
167 R$ 1,981.20
168 R$ 1,973.40
169 R$ 1,965.60
170 R$ 1,957.80
171 R$ 1,950.00
172 R$ 1,942.20
173 R$ 1,934.40
174 R$ 1,926.60
175 R$ 1,918.80
176 R$ 1,911.00
177 R$ 1,903.20
178 R$ 1,895.40
179 R$ 1,887.60
180 R$ 1,879.80
181 R$ 1,872.00
182 R$ 1,864.20
183 R$ 1,856.40
184 R$ 1,848.60
185 R$ 1,840.80
186 R$ 1,833.00
187 R$ 1,825.20
188 R$ 1,817.40
189 R$ 1,809.60
190 R$ 1,801.80
191 R$ 1,794.00
192 R$ 1,786.20
193 R$ 1,778.40
194 R$ 1,770.60
195 R$ 1,762.80
196 R$ 1,755.00
197 R$ 1,747.20
198 R$ 1,739.40
199 R$ 1,731.60
200 R$ 1,723.80
201 R$ 1,716.00
202 R$ 1,708.20
203 R$ 1,700.40
204 R$ 1,692.60
205 R$ 1,684.80
206 R$ 1,677.00
207 R$ 1,669.20
208 R$ 1,661.40
209 R$ 1,653.60
210 R$ 1,645.80
211 R$ 1,638.00
212 R$ 1,630.20
213 R$ 1,622.40
214 R$ 1,614.60
215 R$ 1,606.80
216 R$ 1,599.00
217 R$ 1,591.20
218 R$ 1,583.40
219 R$ 1,575.60
220 R$ 1,567.80
221 R$ 1,560.00
222 R$ 1,552.20
223 R$ 1,544.40
224 R$ 1,536.60
225 R$ 1,528.80
226 R$ 1,521.00
227 R$ 1,513.20
228 R$ 1,505.40
229 R$ 1,497.60
230 R$ 1,489.80
231 R$ 1,482.00
232 R$ 1,474.20
233 R$ 1,466.40
234 R$ 1,458.60
235 R$ 1,450.80
236 R$ 1,443.00
237 R$ 1,435.20
238 R$ 1,427.40
239 R$ 1,419.60
240 R$ 1,411.80
241 R$ 1,404.00
242 R$ 1,396.20
243 R$ 1,388.40
244 R$ 1,380.60
245 R$ 1,372.80
246 R$ 1,365.00
247 R$ 1,357.20
248 R$ 1,349.40
249 R$ 1,341.60
250 R$ 1,333.80
251 R$ 1,326.00
252 R$ 1,318.20
253 R$ 1,310.40
254 R$ 1,302.60
255 R$ 1,294.80
256 R$ 1,287.00
257 R$ 1,279.20
258 R$ 1,271.40
259 R$ 1,263.60
260 R$ 1,255.80
261 R$ 1,248.00
262 R$ 1,240.20
263 R$ 1,232.40
264 R$ 1,224.60
265 R$ 1,216.80
266 R$ 1,209.00
267 R$ 1,201.20
268 R$ 1,193.40
269 R$ 1,185.60
270 R$ 1,177.80
271 R$ 1,170.00
272 R$ 1,162.20
273 R$ 1,154.40
274 R$ 1,146.60
275 R$ 1,138.80
276 R$ 1,131.00
277 R$ 1,123.20
278 R$ 1,115.40
279 R$ 1,107.60
280 R$ 1,099.80
281 R$ 1,092.00
282 R$ 1,084.20
283 R$ 1,076.40
284 R$ 1,068.60
285 R$ 1,060.80
286 R$ 1,053.00
287 R$ 1,045.20
288 R$ 1,037.40
289 R$ 1,029.60
290 R$ 1,021.80
291 R$ 1,014.00
292 R$ 1,006.20
293 R$ 998.40
294 R$ 990.60
295 R$ 982.80
296 R$ 975.00
297 R$ 967.20
298 R$ 959.40
299 R$ 951.60
300 R$ 943.80
301 R$ 936.00
302 R$ 928.20
303 R$ 920.40
304 R$ 912.60
305 R$ 904.80
306 R$ 897.00
307 R$ 889.20
308 R$ 881.40
309 R$ 873.60
310 R$ 865.80
311 R$ 858.00
312 R$ 850.20
313 R$ 842.40
314 R$ 834.60
315 R$ 826.80
316 R$ 819.00
317 R$ 811.20
318 R$ 803.40
319 R$ 795.60
320 R$ 787.80
321 R$ 780.00
322 R$ 772.20
323 R$ 764.40
324 R$ 756.60
325 R$ 748.80
326 R$ 741.00
327 R$ 733.20
328 R$ 725.40
329 R$ 717.60
330 R$ 709.80
331 R$ 702.00
332 R$ 694.20
333 R$ 686.40
334 R$ 678.60
335 R$ 670.80
336 R$ 663.00
337 R$ 655.20
338 R$ 647.40
339 R$ 639.60
340 R$ 631.80
341 R$ 624.00
342 R$ 616.20
343 R$ 608.40
344 R$ 600.60
345 R$ 592.80
346 R$ 585.00
347 R$ 577.20
348 R$ 569.40
349 R$ 561.60
350 R$ 553.80
351 R$ 546.00
352 R$ 538.20
353 R$ 530.40
354 R$ 522.60
355 R$ 514.80
356 R$ 507.00
357 R$ 499.20
358 R$ 491.40
359 R$ 483.60
360 R$ 475.80
361 R$ 468.00
362 R$ 460.20
363 R$ 452.40
364 R$ 444.60
365 R$ 436.80
366 R$ 429.00
367 R$ 421.20
368 R$ 413.40
369 R$ 405.60
370 R$ 397.80
371 R$ 390.00
372 R$ 382.20
373 R$ 374.40
374 R$ 366.60
375 R$ 358.80
376 R$ 351.00
377 R$ 343.20
378 R$ 335.40
379 R$ 327.60
380 R$ 319.80
381 R$ 312.00
382 R$ 304.20
383 R$ 296.40
384 R$ 288.60
385 R$ 280.80
386 R$ 273.00
387 R$ 265.20
388 R$ 257.40
389 R$ 249.60
390 R$ 241.80
391 R$ 234.00
392 R$ 226.20
393 R$ 218.40
394 R$ 210.60
395 R$ 202.80
396 R$ 195.00
397 R$ 187.20
398 R$ 179.40
399 R$ 171.60
400 R$ 163.80
401 R$ 156.00
402 R$ 148.20
403 R$ 140.40
404 R$ 132.60
405 R$ 124.80
406 R$ 117.00
407 R$ 109.20
408 R$ 101.40
409 R$ 93.60
410 R$ 85.80
411 R$ 78.00
412 R$ 70.20
413 R$ 62.40
414 R$ 54.60
415 R$ 46.80
416 R$ 39.00
417 R$ 31.20
418 R$ 23.40
419 R$ 15.60
420 R$ 7.80
 Financiamento R$ 360,000.00 JUROS TOTAL TOTAL
PRICE
Taxa ao mês 0.91% R$ 689,598.00 R$ 1,049,598.00
Amortização Pagamento Saldo Devedor 1 ANO DE APLICAÇÃO TOTAL
R$ - R$ - R$ 360,000.00 R$ 38,797.20 R$ 398,797.20
R$ 857.14 R$ 4,133.14 R$ 359,142.86 2 ANOS DE APLICAÇÃO TOTAL
R$ 857.14 R$ 4,125.34 R$ 358,285.71 R$ 76,471.20 R$ 436,471.20
R$ 857.14 R$ 4,117.54 R$ 357,428.57
R$ 857.14 R$ 4,109.74 R$ 356,571.43
R$ 857.14 R$ 4,101.94 R$ 355,714.29
R$ 857.14 R$ 4,094.14 R$ 354,857.14
R$ 857.14 R$ 4,086.34 R$ 354,000.00
R$ 857.14 R$ 4,078.54 R$ 353,142.86
R$ 857.14 R$ 4,070.74 R$ 352,285.71
R$ 857.14 R$ 4,062.94 R$ 351,428.57
R$ 857.14 R$ 4,055.14 R$ 350,571.43
R$ 857.14 R$ 4,047.34 R$ 349,714.29
R$ 857.14 R$ 4,039.54 R$ 348,857.14
R$ 857.14 R$ 4,031.74 R$ 348,000.00
R$ 857.14 R$ 4,023.94 R$ 347,142.86
R$ 857.14 R$ 4,016.14 R$ 346,285.71
R$ 857.14 R$ 4,008.34 R$ 345,428.57
R$ 857.14 R$ 4,000.54 R$ 344,571.43
R$ 857.14 R$ 3,992.74 R$ 343,714.29
R$ 857.14 R$ 3,984.94 R$ 342,857.14
R$ 857.14 R$ 3,977.14 R$ 342,000.00
R$ 857.14 R$ 3,969.34 R$ 341,142.86
R$ 857.14 R$ 3,961.54 R$ 340,285.71
R$ 857.14 R$ 3,953.74 R$ 339,428.57
R$ 857.14 R$ 3,945.94 R$ 338,571.43
R$ 857.14 R$ 3,938.14 R$ 337,714.29
R$ 857.14 R$ 3,930.34 R$ 336,857.14
R$ 857.14 R$ 3,922.54 R$ 336,000.00
R$ 857.14 R$ 3,914.74 R$ 335,142.86
R$ 857.14 R$ 3,906.94 R$ 334,285.71
R$ 857.14 R$ 3,899.14 R$ 333,428.57
R$ 857.14 R$ 3,891.34 R$ 332,571.43
R$ 857.14 R$ 3,883.54 R$ 331,714.29
R$ 857.14 R$ 3,875.74 R$ 330,857.14
R$ 857.14 R$ 3,867.94 R$ 330,000.00
R$ 857.14 R$ 3,860.14 R$ 329,142.86
R$ 857.14 R$ 3,852.34 R$ 328,285.71
R$ 857.14 R$ 3,844.54 R$ 327,428.57
R$ 857.14 R$ 3,836.74 R$ 326,571.43
R$ 857.14 R$ 3,828.94 R$ 325,714.29
R$ 857.14 R$ 3,821.14 R$ 324,857.14
R$ 857.14 R$ 3,813.34 R$ 324,000.00
R$ 857.14 R$ 3,805.54 R$ 323,142.86
R$ 857.14 R$ 3,797.74 R$ 322,285.71
R$ 857.14 R$ 3,789.94 R$ 321,428.57
R$ 857.14 R$ 3,782.14 R$ 320,571.43
R$ 857.14 R$ 3,774.34 R$ 319,714.29
R$ 857.14 R$ 3,766.54 R$ 318,857.14
R$ 857.14 R$ 3,758.74 R$ 318,000.00
R$ 857.14 R$ 3,750.94 R$ 317,142.86
R$ 857.14 R$ 3,743.14 R$ 316,285.71
R$ 857.14 R$ 3,735.34 R$ 315,428.57
R$ 857.14 R$ 3,727.54 R$ 314,571.43
R$ 857.14 R$ 3,719.74 R$ 313,714.29
R$ 857.14 R$ 3,711.94 R$ 312,857.14
R$ 857.14 R$ 3,704.14 R$ 312,000.00
R$ 857.14 R$ 3,696.34 R$ 311,142.86
R$ 857.14 R$ 3,688.54 R$ 310,285.71
R$ 857.14 R$ 3,680.74 R$ 309,428.57
R$ 857.14 R$ 3,672.94 R$ 308,571.43
R$ 857.14 R$ 3,665.14 R$ 307,714.29
R$ 857.14 R$ 3,657.34 R$ 306,857.14
R$ 857.14 R$ 3,649.54 R$ 306,000.00
R$ 857.14 R$ 3,641.74 R$ 305,142.86
R$ 857.14 R$ 3,633.94 R$ 304,285.71
R$ 857.14 R$ 3,626.14 R$ 303,428.57
R$ 857.14 R$ 3,618.34 R$ 302,571.43
R$ 857.14 R$ 3,610.54 R$ 301,714.29
R$ 857.14 R$ 3,602.74 R$ 300,857.14
R$ 857.14 R$ 3,594.94 R$ 300,000.00
R$ 857.14 R$ 3,587.14 R$ 299,142.86
R$ 857.14 R$ 3,579.34 R$ 298,285.71
R$ 857.14 R$ 3,571.54 R$ 297,428.57
R$ 857.14 R$ 3,563.74 R$ 296,571.43
R$ 857.14 R$ 3,555.94 R$ 295,714.29
R$ 857.14 R$ 3,548.14 R$ 294,857.14
R$ 857.14 R$ 3,540.34 R$ 294,000.00
R$ 857.14 R$ 3,532.54 R$ 293,142.86
R$ 857.14 R$ 3,524.74 R$ 292,285.71
R$ 857.14 R$ 3,516.94 R$ 291,428.57
R$ 857.14 R$ 3,509.14 R$ 290,571.43
R$ 857.14 R$ 3,501.34 R$ 289,714.29
R$ 857.14 R$ 3,493.54 R$ 288,857.14
R$ 857.14 R$ 3,485.74 R$ 288,000.00
R$ 857.14 R$ 3,477.94 R$ 287,142.86
R$ 857.14 R$ 3,470.14 R$ 286,285.71
R$ 857.14 R$ 3,462.34 R$ 285,428.57
R$ 857.14 R$ 3,454.54 R$ 284,571.43
R$ 857.14 R$ 3,446.74 R$ 283,714.29
R$ 857.14 R$ 3,438.94 R$ 282,857.14
R$ 857.14 R$ 3,431.14 R$ 282,000.00
R$ 857.14 R$ 3,423.34 R$ 281,142.86
R$ 857.14 R$ 3,415.54 R$ 280,285.71
R$ 857.14 R$ 3,407.74 R$ 279,428.57
R$ 857.14 R$ 3,399.94 R$ 278,571.43
R$ 857.14 R$ 3,392.14 R$ 277,714.29
R$ 857.14 R$ 3,384.34 R$ 276,857.14
R$ 857.14 R$ 3,376.54 R$ 276,000.00
R$ 857.14 R$ 3,368.74 R$ 275,142.86
R$ 857.14 R$ 3,360.94 R$ 274,285.71
R$ 857.14 R$ 3,353.14 R$ 273,428.57
R$ 857.14 R$ 3,345.34 R$ 272,571.43
R$ 857.14 R$ 3,337.54 R$ 271,714.29
R$ 857.14 R$ 3,329.74 R$ 270,857.14
R$ 857.14 R$ 3,321.94 R$ 270,000.00
R$ 857.14 R$ 3,314.14 R$ 269,142.86
R$ 857.14 R$ 3,306.34 R$ 268,285.71
R$ 857.14 R$ 3,298.54 R$ 267,428.57
R$ 857.14 R$ 3,290.74 R$ 266,571.43
R$ 857.14 R$ 3,282.94 R$ 265,714.29
R$ 857.14 R$ 3,275.14 R$ 264,857.14
R$ 857.14 R$ 3,267.34 R$ 264,000.00
R$ 857.14 R$ 3,259.54 R$ 263,142.86
R$ 857.14 R$ 3,251.74 R$ 262,285.71
R$ 857.14 R$ 3,243.94 R$ 261,428.57
R$ 857.14 R$ 3,236.14 R$ 260,571.43
R$ 857.14 R$ 3,228.34 R$ 259,714.29
R$ 857.14 R$ 3,220.54 R$ 258,857.14
R$ 857.14 R$ 3,212.74 R$ 258,000.00
R$ 857.14 R$ 3,204.94 R$ 257,142.86
R$ 857.14 R$ 3,197.14 R$ 256,285.71
R$ 857.14 R$ 3,189.34 R$ 255,428.57
R$ 857.14 R$ 3,181.54 R$ 254,571.43
R$ 857.14 R$ 3,173.74 R$ 253,714.29
R$ 857.14 R$ 3,165.94 R$ 252,857.14
R$ 857.14 R$ 3,158.14 R$ 252,000.00
R$ 857.14 R$ 3,150.34 R$ 251,142.86
R$ 857.14 R$ 3,142.54 R$ 250,285.71
R$ 857.14 R$ 3,134.74 R$ 249,428.57
R$ 857.14 R$ 3,126.94 R$ 248,571.43
R$ 857.14 R$ 3,119.14 R$ 247,714.29
R$ 857.14 R$ 3,111.34 R$ 246,857.14
R$ 857.14 R$ 3,103.54 R$ 246,000.00
R$ 857.14 R$ 3,095.74 R$ 245,142.86
R$ 857.14 R$ 3,087.94 R$ 244,285.71
R$ 857.14 R$ 3,080.14 R$ 243,428.57
R$ 857.14 R$ 3,072.34 R$ 242,571.43
R$ 857.14 R$ 3,064.54 R$ 241,714.29
R$ 857.14 R$ 3,056.74 R$ 240,857.14
R$ 857.14 R$ 3,048.94 R$ 240,000.00
R$ 857.14 R$ 3,041.14 R$ 239,142.86
R$ 857.14 R$ 3,033.34 R$ 238,285.71
R$ 857.14 R$ 3,025.54 R$ 237,428.57
R$ 857.14 R$ 3,017.74 R$ 236,571.43
R$ 857.14 R$ 3,009.94 R$ 235,714.29
R$ 857.14 R$ 3,002.14 R$ 234,857.14
R$ 857.14 R$ 2,994.34 R$ 234,000.00
R$ 857.14 R$ 2,986.54 R$ 233,142.86
R$ 857.14 R$ 2,978.74 R$ 232,285.71
R$ 857.14 R$ 2,970.94 R$ 231,428.57
R$ 857.14 R$ 2,963.14 R$ 230,571.43
R$ 857.14 R$ 2,955.34 R$ 229,714.29
R$ 857.14 R$ 2,947.54 R$ 228,857.14
R$ 857.14 R$ 2,939.74 R$ 228,000.00
R$ 857.14 R$ 2,931.94 R$ 227,142.86
R$ 857.14 R$ 2,924.14 R$ 226,285.71
R$ 857.14 R$ 2,916.34 R$ 225,428.57
R$ 857.14 R$ 2,908.54 R$ 224,571.43
R$ 857.14 R$ 2,900.74 R$ 223,714.29
R$ 857.14 R$ 2,892.94 R$ 222,857.14
R$ 857.14 R$ 2,885.14 R$ 222,000.00
R$ 857.14 R$ 2,877.34 R$ 221,142.86
R$ 857.14 R$ 2,869.54 R$ 220,285.71
R$ 857.14 R$ 2,861.74 R$ 219,428.57
R$ 857.14 R$ 2,853.94 R$ 218,571.43
R$ 857.14 R$ 2,846.14 R$ 217,714.29
R$ 857.14 R$ 2,838.34 R$ 216,857.14
R$ 857.14 R$ 2,830.54 R$ 216,000.00
R$ 857.14 R$ 2,822.74 R$ 215,142.86
R$ 857.14 R$ 2,814.94 R$ 214,285.71
R$ 857.14 R$ 2,807.14 R$ 213,428.57
R$ 857.14 R$ 2,799.34 R$ 212,571.43
R$ 857.14 R$ 2,791.54 R$ 211,714.29
R$ 857.14 R$ 2,783.74 R$ 210,857.14
R$ 857.14 R$ 2,775.94 R$ 210,000.00
R$ 857.14 R$ 2,768.14 R$ 209,142.86
R$ 857.14 R$ 2,760.34 R$ 208,285.71
R$ 857.14 R$ 2,752.54 R$ 207,428.57
R$ 857.14 R$ 2,744.74 R$ 206,571.43
R$ 857.14 R$ 2,736.94 R$ 205,714.29
R$ 857.14 R$ 2,729.14 R$ 204,857.14
R$ 857.14 R$ 2,721.34 R$ 204,000.00
R$ 857.14 R$ 2,713.54 R$ 203,142.86
R$ 857.14 R$ 2,705.74 R$ 202,285.71
R$ 857.14 R$ 2,697.94 R$ 201,428.57
R$ 857.14 R$ 2,690.14 R$ 200,571.43
R$ 857.14 R$ 2,682.34 R$ 199,714.29
R$ 857.14 R$ 2,674.54 R$ 198,857.14
R$ 857.14 R$ 2,666.74 R$ 198,000.00
R$ 857.14 R$ 2,658.94 R$ 197,142.86
R$ 857.14 R$ 2,651.14 R$ 196,285.71
R$ 857.14 R$ 2,643.34 R$ 195,428.57
R$ 857.14 R$ 2,635.54 R$ 194,571.43
R$ 857.14 R$ 2,627.74 R$ 193,714.29
R$ 857.14 R$ 2,619.94 R$ 192,857.14
R$ 857.14 R$ 2,612.14 R$ 192,000.00
R$ 857.14 R$ 2,604.34 R$ 191,142.86
R$ 857.14 R$ 2,596.54 R$ 190,285.71
R$ 857.14 R$ 2,588.74 R$ 189,428.57
R$ 857.14 R$ 2,580.94 R$ 188,571.43
R$ 857.14 R$ 2,573.14 R$ 187,714.29
R$ 857.14 R$ 2,565.34 R$ 186,857.14
R$ 857.14 R$ 2,557.54 R$ 186,000.00
R$ 857.14 R$ 2,549.74 R$ 185,142.86
R$ 857.14 R$ 2,541.94 R$ 184,285.71
R$ 857.14 R$ 2,534.14 R$ 183,428.57
R$ 857.14 R$ 2,526.34 R$ 182,571.43
R$ 857.14 R$ 2,518.54 R$ 181,714.29
R$ 857.14 R$ 2,510.74 R$ 180,857.14
R$ 857.14 R$ 2,502.94 R$ 180,000.00
R$ 857.14 R$ 2,495.14 R$ 179,142.86
R$ 857.14 R$ 2,487.34 R$ 178,285.71
R$ 857.14 R$ 2,479.54 R$ 177,428.57
R$ 857.14 R$ 2,471.74 R$ 176,571.43
R$ 857.14 R$ 2,463.94 R$ 175,714.29
R$ 857.14 R$ 2,456.14 R$ 174,857.14
R$ 857.14 R$ 2,448.34 R$ 174,000.00
R$ 857.14 R$ 2,440.54 R$ 173,142.86
R$ 857.14 R$ 2,432.74 R$ 172,285.71
R$ 857.14 R$ 2,424.94 R$ 171,428.57
R$ 857.14 R$ 2,417.14 R$ 170,571.43
R$ 857.14 R$ 2,409.34 R$ 169,714.29
R$ 857.14 R$ 2,401.54 R$ 168,857.14
R$ 857.14 R$ 2,393.74 R$ 168,000.00
R$ 857.14 R$ 2,385.94 R$ 167,142.86
R$ 857.14 R$ 2,378.14 R$ 166,285.71
R$ 857.14 R$ 2,370.34 R$ 165,428.57
R$ 857.14 R$ 2,362.54 R$ 164,571.43
R$ 857.14 R$ 2,354.74 R$ 163,714.29
R$ 857.14 R$ 2,346.94 R$ 162,857.14
R$ 857.14 R$ 2,339.14 R$ 162,000.00
R$ 857.14 R$ 2,331.34 R$ 161,142.86
R$ 857.14 R$ 2,323.54 R$ 160,285.71
R$ 857.14 R$ 2,315.74 R$ 159,428.57
R$ 857.14 R$ 2,307.94 R$ 158,571.43
R$ 857.14 R$ 2,300.14 R$ 157,714.29
R$ 857.14 R$ 2,292.34 R$ 156,857.14
R$ 857.14 R$ 2,284.54 R$ 156,000.00
R$ 857.14 R$ 2,276.74 R$ 155,142.86
R$ 857.14 R$ 2,268.94 R$ 154,285.71
R$ 857.14 R$ 2,261.14 R$ 153,428.57
R$ 857.14 R$ 2,253.34 R$ 152,571.43
R$ 857.14 R$ 2,245.54 R$ 151,714.29
R$ 857.14 R$ 2,237.74 R$ 150,857.14
R$ 857.14 R$ 2,229.94 R$ 150,000.00
R$ 857.14 R$ 2,222.14 R$ 149,142.86
R$ 857.14 R$ 2,214.34 R$ 148,285.71
R$ 857.14 R$ 2,206.54 R$ 147,428.57
R$ 857.14 R$ 2,198.74 R$ 146,571.43
R$ 857.14 R$ 2,190.94 R$ 145,714.29
R$ 857.14 R$ 2,183.14 R$ 144,857.14
R$ 857.14 R$ 2,175.34 R$ 144,000.00
R$ 857.14 R$ 2,167.54 R$ 143,142.86
R$ 857.14 R$ 2,159.74 R$ 142,285.71
R$ 857.14 R$ 2,151.94 R$ 141,428.57
R$ 857.14 R$ 2,144.14 R$ 140,571.43
R$ 857.14 R$ 2,136.34 R$ 139,714.29
R$ 857.14 R$ 2,128.54 R$ 138,857.14
R$ 857.14 R$ 2,120.74 R$ 138,000.00
R$ 857.14 R$ 2,112.94 R$ 137,142.86
R$ 857.14 R$ 2,105.14 R$ 136,285.71
R$ 857.14 R$ 2,097.34 R$ 135,428.57
R$ 857.14 R$ 2,089.54 R$ 134,571.43
R$ 857.14 R$ 2,081.74 R$ 133,714.29
R$ 857.14 R$ 2,073.94 R$ 132,857.14
R$ 857.14 R$ 2,066.14 R$ 132,000.00
R$ 857.14 R$ 2,058.34 R$ 131,142.86
R$ 857.14 R$ 2,050.54 R$ 130,285.71
R$ 857.14 R$ 2,042.74 R$ 129,428.57
R$ 857.14 R$ 2,034.94 R$ 128,571.43
R$ 857.14 R$ 2,027.14 R$ 127,714.29
R$ 857.14 R$ 2,019.34 R$ 126,857.14
R$ 857.14 R$ 2,011.54 R$ 126,000.00
R$ 857.14 R$ 2,003.74 R$ 125,142.86
R$ 857.14 R$ 1,995.94 R$ 124,285.71
R$ 857.14 R$ 1,988.14 R$ 123,428.57
R$ 857.14 R$ 1,980.34 R$ 122,571.43
R$ 857.14 R$ 1,972.54 R$ 121,714.29
R$ 857.14 R$ 1,964.74 R$ 120,857.14
R$ 857.14 R$ 1,956.94 R$ 120,000.00
R$ 857.14 R$ 1,949.14 R$ 119,142.86
R$ 857.14 R$ 1,941.34 R$ 118,285.71
R$ 857.14 R$ 1,933.54 R$ 117,428.57
R$ 857.14 R$ 1,925.74 R$ 116,571.43
R$ 857.14 R$ 1,917.94 R$ 115,714.29
R$ 857.14 R$ 1,910.14 R$ 114,857.14
R$ 857.14 R$ 1,902.34 R$ 114,000.00
R$ 857.14 R$ 1,894.54 R$ 113,142.86
R$ 857.14 R$ 1,886.74 R$ 112,285.71
R$ 857.14 R$ 1,878.94 R$ 111,428.57
R$ 857.14 R$ 1,871.14 R$ 110,571.43
R$ 857.14 R$ 1,863.34 R$ 109,714.29
R$ 857.14 R$ 1,855.54 R$ 108,857.14
R$ 857.14 R$ 1,847.74 R$ 108,000.00
R$ 857.14 R$ 1,839.94 R$ 107,142.86
R$ 857.14 R$ 1,832.14 R$ 106,285.71
R$ 857.14 R$ 1,824.34 R$ 105,428.57
R$ 857.14 R$ 1,816.54 R$ 104,571.43
R$ 857.14 R$ 1,808.74 R$ 103,714.29
R$ 857.14 R$ 1,800.94 R$ 102,857.14
R$ 857.14 R$ 1,793.14 R$ 102,000.00
R$ 857.14 R$ 1,785.34 R$ 101,142.86
R$ 857.14 R$ 1,777.54 R$ 100,285.71
R$ 857.14 R$ 1,769.74 R$ 99,428.57
R$ 857.14 R$ 1,761.94 R$ 98,571.43
R$ 857.14 R$ 1,754.14 R$ 97,714.29
R$ 857.14 R$ 1,746.34 R$ 96,857.14
R$ 857.14 R$ 1,738.54 R$ 96,000.00
R$ 857.14 R$ 1,730.74 R$ 95,142.86
R$ 857.14 R$ 1,722.94 R$ 94,285.71
R$ 857.14 R$ 1,715.14 R$ 93,428.57
R$ 857.14 R$ 1,707.34 R$ 92,571.43
R$ 857.14 R$ 1,699.54 R$ 91,714.29
R$ 857.14 R$ 1,691.74 R$ 90,857.14
R$ 857.14 R$ 1,683.94 R$ 90,000.00
R$ 857.14 R$ 1,676.14 R$ 89,142.86
R$ 857.14 R$ 1,668.34 R$ 88,285.71
R$ 857.14 R$ 1,660.54 R$ 87,428.57
R$ 857.14 R$ 1,652.74 R$ 86,571.43
R$ 857.14 R$ 1,644.94 R$ 85,714.29
R$ 857.14 R$ 1,637.14 R$ 84,857.14
R$ 857.14 R$ 1,629.34 R$ 84,000.00
R$ 857.14 R$ 1,621.54 R$ 83,142.86
R$ 857.14 R$ 1,613.74 R$ 82,285.71
R$ 857.14 R$ 1,605.94 R$ 81,428.57
R$ 857.14 R$ 1,598.14 R$ 80,571.43
R$ 857.14 R$ 1,590.34 R$ 79,714.29
R$ 857.14 R$ 1,582.54 R$ 78,857.14
R$ 857.14 R$ 1,574.74 R$ 78,000.00
R$ 857.14 R$ 1,566.94 R$ 77,142.86
R$ 857.14 R$ 1,559.14 R$ 76,285.71
R$ 857.14 R$ 1,551.34 R$ 75,428.57
R$ 857.14 R$ 1,543.54 R$ 74,571.43
R$ 857.14 R$ 1,535.74 R$ 73,714.29
R$ 857.14 R$ 1,527.94 R$ 72,857.14
R$ 857.14 R$ 1,520.14 R$ 72,000.00
R$ 857.14 R$ 1,512.34 R$ 71,142.86
R$ 857.14 R$ 1,504.54 R$ 70,285.71
R$ 857.14 R$ 1,496.74 R$ 69,428.57
R$ 857.14 R$ 1,488.94 R$ 68,571.43
R$ 857.14 R$ 1,481.14 R$ 67,714.29
R$ 857.14 R$ 1,473.34 R$ 66,857.14
R$ 857.14 R$ 1,465.54 R$ 66,000.00
R$ 857.14 R$ 1,457.74 R$ 65,142.86
R$ 857.14 R$ 1,449.94 R$ 64,285.71
R$ 857.14 R$ 1,442.14 R$ 63,428.57
R$ 857.14 R$ 1,434.34 R$ 62,571.43
R$ 857.14 R$ 1,426.54 R$ 61,714.29
R$ 857.14 R$ 1,418.74 R$ 60,857.14
R$ 857.14 R$ 1,410.94 R$ 60,000.00
R$ 857.14 R$ 1,403.14 R$ 59,142.86
R$ 857.14 R$ 1,395.34 R$ 58,285.71
R$ 857.14 R$ 1,387.54 R$ 57,428.57
R$ 857.14 R$ 1,379.74 R$ 56,571.43
R$ 857.14 R$ 1,371.94 R$ 55,714.29
R$ 857.14 R$ 1,364.14 R$ 54,857.14
R$ 857.14 R$ 1,356.34 R$ 54,000.00
R$ 857.14 R$ 1,348.54 R$ 53,142.86
R$ 857.14 R$ 1,340.74 R$ 52,285.71
R$ 857.14 R$ 1,332.94 R$ 51,428.57
R$ 857.14 R$ 1,325.14 R$ 50,571.43
R$ 857.14 R$ 1,317.34 R$ 49,714.29
R$ 857.14 R$ 1,309.54 R$ 48,857.14
R$ 857.14 R$ 1,301.74 R$ 48,000.00
R$ 857.14 R$ 1,293.94 R$ 47,142.86
R$ 857.14 R$ 1,286.14 R$ 46,285.71
R$ 857.14 R$ 1,278.34 R$ 45,428.57
R$ 857.14 R$ 1,270.54 R$ 44,571.43
R$ 857.14 R$ 1,262.74 R$ 43,714.29
R$ 857.14 R$ 1,254.94 R$ 42,857.14
R$ 857.14 R$ 1,247.14 R$ 42,000.00
R$ 857.14 R$ 1,239.34 R$ 41,142.86
R$ 857.14 R$ 1,231.54 R$ 40,285.71
R$ 857.14 R$ 1,223.74 R$ 39,428.57
R$ 857.14 R$ 1,215.94 R$ 38,571.43
R$ 857.14 R$ 1,208.14 R$ 37,714.29
R$ 857.14 R$ 1,200.34 R$ 36,857.14
R$ 857.14 R$ 1,192.54 R$ 36,000.00
R$ 857.14 R$ 1,184.74 R$ 35,142.86
R$ 857.14 R$ 1,176.94 R$ 34,285.71
R$ 857.14 R$ 1,169.14 R$ 33,428.57
R$ 857.14 R$ 1,161.34 R$ 32,571.43
R$ 857.14 R$ 1,153.54 R$ 31,714.29
R$ 857.14 R$ 1,145.74 R$ 30,857.14
R$ 857.14 R$ 1,137.94 R$ 30,000.00
R$ 857.14 R$ 1,130.14 R$ 29,142.86
R$ 857.14 R$ 1,122.34 R$ 28,285.71
R$ 857.14 R$ 1,114.54 R$ 27,428.57
R$ 857.14 R$ 1,106.74 R$ 26,571.43
R$ 857.14 R$ 1,098.94 R$ 25,714.29
R$ 857.14 R$ 1,091.14 R$ 24,857.14
R$ 857.14 R$ 1,083.34 R$ 24,000.00
R$ 857.14 R$ 1,075.54 R$ 23,142.86
R$ 857.14 R$ 1,067.74 R$ 22,285.71
R$ 857.14 R$ 1,059.94 R$ 21,428.57
R$ 857.14 R$ 1,052.14 R$ 20,571.43
R$ 857.14 R$ 1,044.34 R$ 19,714.29
R$ 857.14 R$ 1,036.54 R$ 18,857.14
R$ 857.14 R$ 1,028.74 R$ 18,000.00
R$ 857.14 R$ 1,020.94 R$ 17,142.86
R$ 857.14 R$ 1,013.14 R$ 16,285.71
R$ 857.14 R$ 1,005.34 R$ 15,428.57
R$ 857.14 R$ 997.54 R$ 14,571.43
R$ 857.14 R$ 989.74 R$ 13,714.29
R$ 857.14 R$ 981.94 R$ 12,857.14
R$ 857.14 R$ 974.14 R$ 12,000.00
R$ 857.14 R$ 966.34 R$ 11,142.86
R$ 857.14 R$ 958.54 R$ 10,285.71
R$ 857.14 R$ 950.74 R$ 9,428.57
R$ 857.14 R$ 942.94 R$ 8,571.43
R$ 857.14 R$ 935.14 R$ 7,714.29
R$ 857.14 R$ 927.34 R$ 6,857.14
R$ 857.14 R$ 919.54 R$ 6,000.00
R$ 857.14 R$ 911.74 R$ 5,142.86
R$ 857.14 R$ 903.94 R$ 4,285.71
R$ 857.14 R$ 896.14 R$ 3,428.57
R$ 857.14 R$ 888.34 R$ 2,571.43
R$ 857.14 R$ 880.54 R$ 1,714.29
R$ 857.14 R$ 872.74 R$ 857.14
R$ 857.14 R$ 864.94 R$ 0.00
CENÁRIO ATUAL 1/25/2026 PRAZO
DESCRIÇÃO DATA PONTOS PRAZO RECEBIMENTO
TOTAL 0
BÔNUS 100% 0
COTAÇÃO R$ 22.00
VALOR R$ -
RECEBIMENTO 6/9/2026
 63400 devolveu
39008 pegou 51099
19982
24392 diferença 31117
24000 3000km mensais
392 km extra
R$ 0.60 valor por km extra
R$ 235.20 valor correto de cobrança