Data Base: FEVEREIRO 2020

OBRA: MAR DO CARIBE UNIDADE: 1404

Valor Reduzido - Saldo Devedor 554,178.79

Financiamento Carencia: 1 446,309.26

CONTRIBUIÇÃO AO CONDOMÍNIO
Obra (meses) 27 Taxa de Equidade (a.m) 0.70%

Diferença entre o
Data Opcionais Padrão Financiamento Pagamento
Plano Padrão
VPL R$ 138,008.45 R$ 554,178.79 R$ 367,122.27 R$ 554,178.79
TOT 155,000.00 610,128.99 446,309.26 655,309.26 45,180.27
0 01/2020 - - -
1 02/2020 22,597.37 - 2,000.00 (20,597.37)
2 03/2020 22,597.37 - 2,000.00 (20,597.37)
3 04/2020 22,597.37 - 2,000.00 (20,597.37)
4 05/2020 22,597.37 - 2,000.00 (20,597.37)
5 06/2020 22,597.37 - 2,000.00 (20,597.37)
6 07/2020 22,597.37 - 2,000.00 (20,597.37)
7 08/2020 25,000.00 22,597.37 - 27,000.00 4,402.63
8 09/2020 22,597.37 - 2,000.00 (20,597.37)
9 10/2020 22,597.37 - 2,000.00 (20,597.37)
10 11/2020 22,597.37 - 2,000.00 (20,597.37)
11 12/2020 50,000.00 22,597.37 - 52,000.00 29,402.63
12 01/2021 22,597.37 - 2,000.00 (20,597.37)
13 02/2021 22,597.37 - 2,000.00 (20,597.37)
14 03/2021 22,597.37 - 2,000.00 (20,597.37)
15 04/2021 22,597.37 - 2,000.00 (20,597.37)
16 05/2021 22,597.37 - 2,000.00 (20,597.37)
17 06/2021 22,597.37 - 2,000.00 (20,597.37)
18 07/2021 22,597.37 - 2,000.00 (20,597.37)
19 08/2021 25,000.00 22,597.37 - 27,000.00 4,402.63
20 09/2021 22,597.37 - 2,000.00 (20,597.37)
21 10/2021 22,597.37 - 2,000.00 (20,597.37)
22 11/2021 22,597.37 - 2,000.00 (20,597.37)
23 12/2021 22,597.37 - 2,000.00 (20,597.37)
24 01/2022 25,000.00 22,597.37 - 27,000.00 4,402.63
25 02/2022 22,597.37 - 2,000.00 (20,597.37)
26 03/2022 22,597.37 - 2,000.00 (20,597.37)
27 04/2022 30,000.00 22,597.37 - 32,000.00 9,402.63
28 05/2022 - 446,309.26 446,309.26 446,309.26
29 06/2022 - - - -
30 07/2022 - - - -
31 08/2022 - - - -
32 09/2022 - - - -
33 10/2022 - - - -
34 11/2022 - - - -
35 12/2022 - - - -
36 01/2023 - - - -
37 02/2023 - - - -
38 03/2023 - - - -
39 04/2023 - - - -
40 05/2023 - - - -
41 06/2023 - - - -
42 07/2023 - - - -
43 08/2023 - - - -
44 09/2023 - - - -
45 10/2023 - - - -
46 11/2023 - - - -
47 12/2023 - - - -
48 01/2024 - - - -
49 02/2024 - - - -
50 03/2024 - - - -
51 04/2024 - - - -
52 05/2024 - - - -
53 06/2024 - - - -
54 07/2024 - - - -
55 08/2024 - - - -
56 09/2024 - - - -
57 10/2024 - - - -
58 11/2024 - - - -
59 12/2024 - - - -
60 01/2025 - - - -
61 02/2025 - - - -
62 03/2025 - - - -
63 04/2025 - - - -
64 05/2025 - - - -
65 06/2025 - - - -
66 07/2025 - - - -
67 08/2025 - - - -
68 09/2025 - - - -
69 10/2025 - - - -
70 11/2025 - - - -
71 12/2025 - - - -
72 01/2026 - - - -
73 02/2026 - - - -
74 03/2026 - - - -
75 04/2026 - - - -
76 05/2026 - - - -
77 06/2026 - - - -
78 07/2026 - - - -
79 08/2026 - - - -
80 09/2026 - - - -
81 10/2026 - - - -
82 11/2026 - - - -
83 12/2026 - - - -
84 01/2027 - - - -
85 02/2027 - - - -
86 03/2027 - - - -
87 04/2027 - - - -
88 05/2027 - - - -
89 06/2027 - - - -
90 07/2027 - - - -
91 08/2027 - - - -
92 09/2027 - - - -
93 10/2027 - - - -
94 11/2027 - - - -
95 12/2027 - - - -
96 01/2028 - - - -
97 02/2028 - - - -
 98 03/2028 - - - -
99 04/2028 - - - -
100 05/2028 - - - -
101 06/2028 - - - -
102 07/2028 - - - -
103 08/2028 - - - -
104 09/2028 - - - -
105 10/2028 - - - -
106 11/2028 - - - -
107 12/2028 - - - -
108 01/2029 - - - -
109 02/2029 - - - -
110 03/2029 - - - -
111 04/2029 - - - -
112 05/2029 - - - -
113 06/2029 - - - -
114 07/2029 - - - -
115 08/2029 - - - -
116 09/2029 - - - -
117 10/2029 - - - -
118 11/2029 - - - -
119 12/2029 - - - -
120 01/2030 - - - -
Jun-17 0
Jul-17 1
Aug-17 2
Sep-17 3
Oct-17 4
Nov-17 5
Dec-17 6
Jan-18 7
Feb-18 8
Mar-18 9
Apr-18 10
May-18 11
Jun-18 12
Jul-18 13
Aug-18 14
Sep-18 15
Oct-18 16
Nov-18 17
Dec-18 18
Jan-19 19
Feb-19 20
Mar-19 21
Apr-19 22
May-19 23
Jun-19 24
Jul-19 25
Aug-19 26
Sep-19 27
Oct-19 28
Nov-19 29
Dec-19 30
Jan-20 31
Feb-20 32
Mar-20 33
Apr-20 34
May-20 35
Jun-20 36
Jul-20 37
Aug-20 38
Sep-20 39
Oct-20 40
Nov-20 41
Dec-20 42
Jan-21 43
Feb-21 44
Mar-21 45
Apr-21 46
May-21 47
Jun-21 48
Jul-21 49
Aug-21 50
Sep-21 51
Oct-21 52
Nov-21 53
Dec-21 54
Jan-22 55
Feb-22 56
Mar-22 57
Apr-22 58
May-22 59
Jun-22 60
Jul-22 61
Aug-22 62
Sep-22 63
Oct-22 64
Nov-22 65
Dec-22 66
Jan-23 67
Feb-23 68
Mar-23 69
Apr-23 70
May-23 71
Jun-23 72
Jul-23 73
Aug-23 74
Sep-23 75
Oct-23 76
Nov-23 77
Dec-23 78
Jan-24 79
Feb-24 80
Mar-24 81
Apr-24 82
May-24 83
Jun-24 84
Jul-24 85
Aug-24 86
Sep-24 87
Oct-24 88
Nov-24 89
Dec-24 90
Jan-25 91
Feb-25 92
Mar-25 93
Apr-25 94
May-25 95
Jun-25 96
Jul-25 97
Aug-25 98
Sep-25 99
Oct-25 100
Nov-25 101
Dec-25 102
Jan-26 103
Feb-26 104
Mar-26 105
Apr-26 106
May-26 107
Jun-26 108
Jul-26 109
Nov-18 6,000.63 0.11% 6.60 6,007.23 Dec-18
Dec-18 6,007.23 0.44% 26.43 6,033.66 Jan-19

4,757.24