Calculadoras

Simulador de financiamento (Price/SAC)

Cronogramas Price e SAC lado a lado, gráficos de saldo e juros/amortização, export CSV e link para compartilhar.

Financiamento
Defina principal, prazo e taxa. Compare Price (parcela estável no cronograma base) e SAC (parcela decrescente).

Prazo atual: 360 meses

R$ 3.201,59

Parcela total (financ. + encargos opcionais). Juros totais: R$ 802.566,72

1ª parcela total: R$ 4.034,72

Última parcela total: R$ 981,53. Juros totais: R$ 552.782,50

Total pago (Price)

R$ 1.152.566,72

Total pago (SAC)

R$ 902.782,50

Principal financiado

R$ 350.000,00

Metade do principal amortizado — Price: mês 286 · SAC: mês 181

Tabela & exportação
Escolha o sistema para visualizar parcelas e exportar CSV.
#JurosAmort.Parcela fin.Parcela totalSaldo
1R$ 3.062,50R$ 139,09R$ 3.201,59R$ 3.201,59R$ 349.860,91
2R$ 3.061,28R$ 140,31R$ 3.201,59R$ 3.201,59R$ 349.720,60
3R$ 3.060,06R$ 141,53R$ 3.201,59R$ 3.201,59R$ 349.579,07
4R$ 3.058,82R$ 142,77R$ 3.201,59R$ 3.201,59R$ 349.436,30
5R$ 3.057,57R$ 144,02R$ 3.201,59R$ 3.201,59R$ 349.292,28
6R$ 3.056,31R$ 145,28R$ 3.201,59R$ 3.201,59R$ 349.147,00
7R$ 3.055,04R$ 146,55R$ 3.201,59R$ 3.201,59R$ 349.000,45
8R$ 3.053,75R$ 147,84R$ 3.201,59R$ 3.201,59R$ 348.852,61
9R$ 3.052,46R$ 149,13R$ 3.201,59R$ 3.201,59R$ 348.703,48
10R$ 3.051,16R$ 150,43R$ 3.201,59R$ 3.201,59R$ 348.553,05
11R$ 3.049,84R$ 151,75R$ 3.201,59R$ 3.201,59R$ 348.401,30
12R$ 3.048,51R$ 153,08R$ 3.201,59R$ 3.201,59R$ 348.248,22
13R$ 3.047,17R$ 154,42R$ 3.201,59R$ 3.201,59R$ 348.093,80
14R$ 3.045,82R$ 155,77R$ 3.201,59R$ 3.201,59R$ 347.938,03
15R$ 3.044,46R$ 157,13R$ 3.201,59R$ 3.201,59R$ 347.780,90
16R$ 3.043,08R$ 158,51R$ 3.201,59R$ 3.201,59R$ 347.622,39
17R$ 3.041,70R$ 159,89R$ 3.201,59R$ 3.201,59R$ 347.462,50
18R$ 3.040,30R$ 161,29R$ 3.201,59R$ 3.201,59R$ 347.301,21
19R$ 3.038,89R$ 162,70R$ 3.201,59R$ 3.201,59R$ 347.138,51
20R$ 3.037,46R$ 164,13R$ 3.201,59R$ 3.201,59R$ 346.974,38
21R$ 3.036,03R$ 165,56R$ 3.201,59R$ 3.201,59R$ 346.808,82
22R$ 3.034,58R$ 167,01R$ 3.201,59R$ 3.201,59R$ 346.641,81
23R$ 3.033,12R$ 168,47R$ 3.201,59R$ 3.201,59R$ 346.473,34
24R$ 3.031,64R$ 169,95R$ 3.201,59R$ 3.201,59R$ 346.303,39
25R$ 3.030,15R$ 171,44R$ 3.201,59R$ 3.201,59R$ 346.131,95
26R$ 3.028,65R$ 172,94R$ 3.201,59R$ 3.201,59R$ 345.959,01
27R$ 3.027,14R$ 174,45R$ 3.201,59R$ 3.201,59R$ 345.784,56
28R$ 3.025,61R$ 175,98R$ 3.201,59R$ 3.201,59R$ 345.608,58
29R$ 3.024,08R$ 177,51R$ 3.201,59R$ 3.201,59R$ 345.431,07
30R$ 3.022,52R$ 179,07R$ 3.201,59R$ 3.201,59R$ 345.252,00
31R$ 3.020,95R$ 180,64R$ 3.201,59R$ 3.201,59R$ 345.071,36
32R$ 3.019,37R$ 182,22R$ 3.201,59R$ 3.201,59R$ 344.889,14
33R$ 3.017,78R$ 183,81R$ 3.201,59R$ 3.201,59R$ 344.705,33
34R$ 3.016,17R$ 185,42R$ 3.201,59R$ 3.201,59R$ 344.519,91
35R$ 3.014,55R$ 187,04R$ 3.201,59R$ 3.201,59R$ 344.332,87
36R$ 3.012,91R$ 188,68R$ 3.201,59R$ 3.201,59R$ 344.144,19
37R$ 3.011,26R$ 190,33R$ 3.201,59R$ 3.201,59R$ 343.953,86
38R$ 3.009,60R$ 191,99R$ 3.201,59R$ 3.201,59R$ 343.761,87
39R$ 3.007,92R$ 193,67R$ 3.201,59R$ 3.201,59R$ 343.568,20
40R$ 3.006,22R$ 195,37R$ 3.201,59R$ 3.201,59R$ 343.372,83
41R$ 3.004,51R$ 197,08R$ 3.201,59R$ 3.201,59R$ 343.175,75
42R$ 3.002,79R$ 198,80R$ 3.201,59R$ 3.201,59R$ 342.976,95
43R$ 3.001,05R$ 200,54R$ 3.201,59R$ 3.201,59R$ 342.776,41
44R$ 2.999,29R$ 202,30R$ 3.201,59R$ 3.201,59R$ 342.574,11
45R$ 2.997,52R$ 204,07R$ 3.201,59R$ 3.201,59R$ 342.370,04
46R$ 2.995,74R$ 205,85R$ 3.201,59R$ 3.201,59R$ 342.164,19
47R$ 2.993,94R$ 207,65R$ 3.201,59R$ 3.201,59R$ 341.956,54
48R$ 2.992,12R$ 209,47R$ 3.201,59R$ 3.201,59R$ 341.747,07
49R$ 2.990,29R$ 211,30R$ 3.201,59R$ 3.201,59R$ 341.535,77
50R$ 2.988,44R$ 213,15R$ 3.201,59R$ 3.201,59R$ 341.322,62
51R$ 2.986,57R$ 215,02R$ 3.201,59R$ 3.201,59R$ 341.107,60
52R$ 2.984,69R$ 216,90R$ 3.201,59R$ 3.201,59R$ 340.890,70
53R$ 2.982,79R$ 218,80R$ 3.201,59R$ 3.201,59R$ 340.671,90
54R$ 2.980,88R$ 220,71R$ 3.201,59R$ 3.201,59R$ 340.451,19
55R$ 2.978,95R$ 222,64R$ 3.201,59R$ 3.201,59R$ 340.228,55
56R$ 2.977,00R$ 224,59R$ 3.201,59R$ 3.201,59R$ 340.003,96
57R$ 2.975,03R$ 226,56R$ 3.201,59R$ 3.201,59R$ 339.777,40
58R$ 2.973,05R$ 228,54R$ 3.201,59R$ 3.201,59R$ 339.548,86
59R$ 2.971,05R$ 230,54R$ 3.201,59R$ 3.201,59R$ 339.318,32
60R$ 2.969,04R$ 232,55R$ 3.201,59R$ 3.201,59R$ 339.085,77
61R$ 2.967,00R$ 234,59R$ 3.201,59R$ 3.201,59R$ 338.851,18
62R$ 2.964,95R$ 236,64R$ 3.201,59R$ 3.201,59R$ 338.614,54
63R$ 2.962,88R$ 238,71R$ 3.201,59R$ 3.201,59R$ 338.375,83
64R$ 2.960,79R$ 240,80R$ 3.201,59R$ 3.201,59R$ 338.135,03
65R$ 2.958,68R$ 242,91R$ 3.201,59R$ 3.201,59R$ 337.892,12
66R$ 2.956,56R$ 245,03R$ 3.201,59R$ 3.201,59R$ 337.647,09
67R$ 2.954,41R$ 247,18R$ 3.201,59R$ 3.201,59R$ 337.399,91
68R$ 2.952,25R$ 249,34R$ 3.201,59R$ 3.201,59R$ 337.150,57
69R$ 2.950,07R$ 251,52R$ 3.201,59R$ 3.201,59R$ 336.899,05
70R$ 2.947,87R$ 253,72R$ 3.201,59R$ 3.201,59R$ 336.645,33
71R$ 2.945,65R$ 255,94R$ 3.201,59R$ 3.201,59R$ 336.389,39
72R$ 2.943,41R$ 258,18R$ 3.201,59R$ 3.201,59R$ 336.131,21
73R$ 2.941,15R$ 260,44R$ 3.201,59R$ 3.201,59R$ 335.870,77
74R$ 2.938,87R$ 262,72R$ 3.201,59R$ 3.201,59R$ 335.608,05
75R$ 2.936,57R$ 265,02R$ 3.201,59R$ 3.201,59R$ 335.343,03
76R$ 2.934,25R$ 267,34R$ 3.201,59R$ 3.201,59R$ 335.075,69
77R$ 2.931,91R$ 269,68R$ 3.201,59R$ 3.201,59R$ 334.806,01
78R$ 2.929,55R$ 272,04R$ 3.201,59R$ 3.201,59R$ 334.533,97
79R$ 2.927,17R$ 274,42R$ 3.201,59R$ 3.201,59R$ 334.259,55
80R$ 2.924,77R$ 276,82R$ 3.201,59R$ 3.201,59R$ 333.982,73
81R$ 2.922,35R$ 279,24R$ 3.201,59R$ 3.201,59R$ 333.703,49
82R$ 2.919,91R$ 281,68R$ 3.201,59R$ 3.201,59R$ 333.421,81
83R$ 2.917,44R$ 284,15R$ 3.201,59R$ 3.201,59R$ 333.137,66
84R$ 2.914,95R$ 286,64R$ 3.201,59R$ 3.201,59R$ 332.851,02
85R$ 2.912,45R$ 289,14R$ 3.201,59R$ 3.201,59R$ 332.561,88
86R$ 2.909,92R$ 291,67R$ 3.201,59R$ 3.201,59R$ 332.270,21
87R$ 2.907,36R$ 294,23R$ 3.201,59R$ 3.201,59R$ 331.975,98
88R$ 2.904,79R$ 296,80R$ 3.201,59R$ 3.201,59R$ 331.679,18
89R$ 2.902,19R$ 299,40R$ 3.201,59R$ 3.201,59R$ 331.379,78
90R$ 2.899,57R$ 302,02R$ 3.201,59R$ 3.201,59R$ 331.077,76
91R$ 2.896,93R$ 304,66R$ 3.201,59R$ 3.201,59R$ 330.773,10
92R$ 2.894,26R$ 307,33R$ 3.201,59R$ 3.201,59R$ 330.465,77
93R$ 2.891,58R$ 310,01R$ 3.201,59R$ 3.201,59R$ 330.155,76
94R$ 2.888,86R$ 312,73R$ 3.201,59R$ 3.201,59R$ 329.843,03
95R$ 2.886,13R$ 315,46R$ 3.201,59R$ 3.201,59R$ 329.527,57
96R$ 2.883,37R$ 318,22R$ 3.201,59R$ 3.201,59R$ 329.209,35
97R$ 2.880,58R$ 321,01R$ 3.201,59R$ 3.201,59R$ 328.888,34
98R$ 2.877,77R$ 323,82R$ 3.201,59R$ 3.201,59R$ 328.564,52
99R$ 2.874,94R$ 326,65R$ 3.201,59R$ 3.201,59R$ 328.237,87
100R$ 2.872,08R$ 329,51R$ 3.201,59R$ 3.201,59R$ 327.908,36
101R$ 2.869,20R$ 332,39R$ 3.201,59R$ 3.201,59R$ 327.575,97
102R$ 2.866,29R$ 335,30R$ 3.201,59R$ 3.201,59R$ 327.240,67
103R$ 2.863,36R$ 338,23R$ 3.201,59R$ 3.201,59R$ 326.902,44
104R$ 2.860,40R$ 341,19R$ 3.201,59R$ 3.201,59R$ 326.561,25
105R$ 2.857,41R$ 344,18R$ 3.201,59R$ 3.201,59R$ 326.217,07
106R$ 2.854,40R$ 347,19R$ 3.201,59R$ 3.201,59R$ 325.869,88
107R$ 2.851,36R$ 350,23R$ 3.201,59R$ 3.201,59R$ 325.519,65
108R$ 2.848,30R$ 353,29R$ 3.201,59R$ 3.201,59R$ 325.166,36
109R$ 2.845,21R$ 356,38R$ 3.201,59R$ 3.201,59R$ 324.809,98
110R$ 2.842,09R$ 359,50R$ 3.201,59R$ 3.201,59R$ 324.450,48
111R$ 2.838,94R$ 362,65R$ 3.201,59R$ 3.201,59R$ 324.087,83
112R$ 2.835,77R$ 365,82R$ 3.201,59R$ 3.201,59R$ 323.722,01
113R$ 2.832,57R$ 369,02R$ 3.201,59R$ 3.201,59R$ 323.352,99
114R$ 2.829,34R$ 372,25R$ 3.201,59R$ 3.201,59R$ 322.980,74
115R$ 2.826,08R$ 375,51R$ 3.201,59R$ 3.201,59R$ 322.605,23
116R$ 2.822,80R$ 378,79R$ 3.201,59R$ 3.201,59R$ 322.226,44
117R$ 2.819,48R$ 382,11R$ 3.201,59R$ 3.201,59R$ 321.844,33
118R$ 2.816,14R$ 385,45R$ 3.201,59R$ 3.201,59R$ 321.458,88
119R$ 2.812,77R$ 388,82R$ 3.201,59R$ 3.201,59R$ 321.070,06
120R$ 2.809,36R$ 392,23R$ 3.201,59R$ 3.201,59R$ 320.677,83
121R$ 2.805,93R$ 395,66R$ 3.201,59R$ 3.201,59R$ 320.282,17
122R$ 2.802,47R$ 399,12R$ 3.201,59R$ 3.201,59R$ 319.883,05
123R$ 2.798,98R$ 402,61R$ 3.201,59R$ 3.201,59R$ 319.480,44
124R$ 2.795,45R$ 406,14R$ 3.201,59R$ 3.201,59R$ 319.074,30
125R$ 2.791,90R$ 409,69R$ 3.201,59R$ 3.201,59R$ 318.664,61
126R$ 2.788,32R$ 413,27R$ 3.201,59R$ 3.201,59R$ 318.251,34
127R$ 2.784,70R$ 416,89R$ 3.201,59R$ 3.201,59R$ 317.834,45
128R$ 2.781,05R$ 420,54R$ 3.201,59R$ 3.201,59R$ 317.413,91
129R$ 2.777,37R$ 424,22R$ 3.201,59R$ 3.201,59R$ 316.989,69
130R$ 2.773,66R$ 427,93R$ 3.201,59R$ 3.201,59R$ 316.561,76
131R$ 2.769,92R$ 431,67R$ 3.201,59R$ 3.201,59R$ 316.130,09
132R$ 2.766,14R$ 435,45R$ 3.201,59R$ 3.201,59R$ 315.694,64
133R$ 2.762,33R$ 439,26R$ 3.201,59R$ 3.201,59R$ 315.255,38
134R$ 2.758,48R$ 443,11R$ 3.201,59R$ 3.201,59R$ 314.812,27
135R$ 2.754,61R$ 446,98R$ 3.201,59R$ 3.201,59R$ 314.365,29
136R$ 2.750,70R$ 450,89R$ 3.201,59R$ 3.201,59R$ 313.914,40
137R$ 2.746,75R$ 454,84R$ 3.201,59R$ 3.201,59R$ 313.459,56
138R$ 2.742,77R$ 458,82R$ 3.201,59R$ 3.201,59R$ 313.000,74
139R$ 2.738,76R$ 462,83R$ 3.201,59R$ 3.201,59R$ 312.537,91
140R$ 2.734,71R$ 466,88R$ 3.201,59R$ 3.201,59R$ 312.071,03
141R$ 2.730,62R$ 470,97R$ 3.201,59R$ 3.201,59R$ 311.600,06
142R$ 2.726,50R$ 475,09R$ 3.201,59R$ 3.201,59R$ 311.124,97
143R$ 2.722,34R$ 479,25R$ 3.201,59R$ 3.201,59R$ 310.645,72
144R$ 2.718,15R$ 483,44R$ 3.201,59R$ 3.201,59R$ 310.162,28
145R$ 2.713,92R$ 487,67R$ 3.201,59R$ 3.201,59R$ 309.674,61
146R$ 2.709,65R$ 491,94R$ 3.201,59R$ 3.201,59R$ 309.182,67
147R$ 2.705,35R$ 496,24R$ 3.201,59R$ 3.201,59R$ 308.686,43
148R$ 2.701,01R$ 500,58R$ 3.201,59R$ 3.201,59R$ 308.185,85
149R$ 2.696,63R$ 504,96R$ 3.201,59R$ 3.201,59R$ 307.680,89
150R$ 2.692,21R$ 509,38R$ 3.201,59R$ 3.201,59R$ 307.171,51
151R$ 2.687,75R$ 513,84R$ 3.201,59R$ 3.201,59R$ 306.657,67
152R$ 2.683,25R$ 518,34R$ 3.201,59R$ 3.201,59R$ 306.139,33
153R$ 2.678,72R$ 522,87R$ 3.201,59R$ 3.201,59R$ 305.616,46
154R$ 2.674,14R$ 527,45R$ 3.201,59R$ 3.201,59R$ 305.089,01
155R$ 2.669,53R$ 532,06R$ 3.201,59R$ 3.201,59R$ 304.556,95
156R$ 2.664,87R$ 536,72R$ 3.201,59R$ 3.201,59R$ 304.020,23
157R$ 2.660,18R$ 541,41R$ 3.201,59R$ 3.201,59R$ 303.478,82
158R$ 2.655,44R$ 546,15R$ 3.201,59R$ 3.201,59R$ 302.932,67
159R$ 2.650,66R$ 550,93R$ 3.201,59R$ 3.201,59R$ 302.381,74
160R$ 2.645,84R$ 555,75R$ 3.201,59R$ 3.201,59R$ 301.825,99
161R$ 2.640,98R$ 560,61R$ 3.201,59R$ 3.201,59R$ 301.265,38
162R$ 2.636,07R$ 565,52R$ 3.201,59R$ 3.201,59R$ 300.699,86
163R$ 2.631,12R$ 570,47R$ 3.201,59R$ 3.201,59R$ 300.129,39
164R$ 2.626,13R$ 575,46R$ 3.201,59R$ 3.201,59R$ 299.553,93
165R$ 2.621,10R$ 580,49R$ 3.201,59R$ 3.201,59R$ 298.973,44
166R$ 2.616,02R$ 585,57R$ 3.201,59R$ 3.201,59R$ 298.387,87
167R$ 2.610,89R$ 590,70R$ 3.201,59R$ 3.201,59R$ 297.797,17
168R$ 2.605,73R$ 595,86R$ 3.201,59R$ 3.201,59R$ 297.201,31
169R$ 2.600,51R$ 601,08R$ 3.201,59R$ 3.201,59R$ 296.600,23
170R$ 2.595,25R$ 606,34R$ 3.201,59R$ 3.201,59R$ 295.993,89
171R$ 2.589,95R$ 611,64R$ 3.201,59R$ 3.201,59R$ 295.382,25
172R$ 2.584,59R$ 617,00R$ 3.201,59R$ 3.201,59R$ 294.765,25
173R$ 2.579,20R$ 622,39R$ 3.201,59R$ 3.201,59R$ 294.142,86
174R$ 2.573,75R$ 627,84R$ 3.201,59R$ 3.201,59R$ 293.515,02
175R$ 2.568,26R$ 633,33R$ 3.201,59R$ 3.201,59R$ 292.881,69
176R$ 2.562,71R$ 638,88R$ 3.201,59R$ 3.201,59R$ 292.242,81
177R$ 2.557,12R$ 644,47R$ 3.201,59R$ 3.201,59R$ 291.598,34
178R$ 2.551,49R$ 650,10R$ 3.201,59R$ 3.201,59R$ 290.948,24
179R$ 2.545,80R$ 655,79R$ 3.201,59R$ 3.201,59R$ 290.292,45
180R$ 2.540,06R$ 661,53R$ 3.201,59R$ 3.201,59R$ 289.630,92
181R$ 2.534,27R$ 667,32R$ 3.201,59R$ 3.201,59R$ 288.963,60
182R$ 2.528,43R$ 673,16R$ 3.201,59R$ 3.201,59R$ 288.290,44
183R$ 2.522,54R$ 679,05R$ 3.201,59R$ 3.201,59R$ 287.611,39
184R$ 2.516,60R$ 684,99R$ 3.201,59R$ 3.201,59R$ 286.926,40
185R$ 2.510,61R$ 690,98R$ 3.201,59R$ 3.201,59R$ 286.235,42
186R$ 2.504,56R$ 697,03R$ 3.201,59R$ 3.201,59R$ 285.538,39
187R$ 2.498,46R$ 703,13R$ 3.201,59R$ 3.201,59R$ 284.835,26
188R$ 2.492,31R$ 709,28R$ 3.201,59R$ 3.201,59R$ 284.125,98
189R$ 2.486,10R$ 715,49R$ 3.201,59R$ 3.201,59R$ 283.410,49
190R$ 2.479,84R$ 721,75R$ 3.201,59R$ 3.201,59R$ 282.688,74
191R$ 2.473,53R$ 728,06R$ 3.201,59R$ 3.201,59R$ 281.960,68
192R$ 2.467,16R$ 734,43R$ 3.201,59R$ 3.201,59R$ 281.226,25
193R$ 2.460,73R$ 740,86R$ 3.201,59R$ 3.201,59R$ 280.485,39
194R$ 2.454,25R$ 747,34R$ 3.201,59R$ 3.201,59R$ 279.738,05
195R$ 2.447,71R$ 753,88R$ 3.201,59R$ 3.201,59R$ 278.984,17
196R$ 2.441,11R$ 760,48R$ 3.201,59R$ 3.201,59R$ 278.223,69
197R$ 2.434,46R$ 767,13R$ 3.201,59R$ 3.201,59R$ 277.456,56
198R$ 2.427,74R$ 773,85R$ 3.201,59R$ 3.201,59R$ 276.682,71
199R$ 2.420,97R$ 780,62R$ 3.201,59R$ 3.201,59R$ 275.902,09
200R$ 2.414,14R$ 787,45R$ 3.201,59R$ 3.201,59R$ 275.114,64
201R$ 2.407,25R$ 794,34R$ 3.201,59R$ 3.201,59R$ 274.320,30
202R$ 2.400,30R$ 801,29R$ 3.201,59R$ 3.201,59R$ 273.519,01
203R$ 2.393,29R$ 808,30R$ 3.201,59R$ 3.201,59R$ 272.710,71
204R$ 2.386,22R$ 815,37R$ 3.201,59R$ 3.201,59R$ 271.895,34
205R$ 2.379,08R$ 822,51R$ 3.201,59R$ 3.201,59R$ 271.072,83
206R$ 2.371,89R$ 829,70R$ 3.201,59R$ 3.201,59R$ 270.243,13
207R$ 2.364,63R$ 836,96R$ 3.201,59R$ 3.201,59R$ 269.406,17
208R$ 2.357,30R$ 844,29R$ 3.201,59R$ 3.201,59R$ 268.561,88
209R$ 2.349,92R$ 851,67R$ 3.201,59R$ 3.201,59R$ 267.710,21
210R$ 2.342,46R$ 859,13R$ 3.201,59R$ 3.201,59R$ 266.851,08
211R$ 2.334,95R$ 866,64R$ 3.201,59R$ 3.201,59R$ 265.984,44
212R$ 2.327,36R$ 874,23R$ 3.201,59R$ 3.201,59R$ 265.110,21
213R$ 2.319,71R$ 881,88R$ 3.201,59R$ 3.201,59R$ 264.228,33
214R$ 2.312,00R$ 889,59R$ 3.201,59R$ 3.201,59R$ 263.338,74
215R$ 2.304,21R$ 897,38R$ 3.201,59R$ 3.201,59R$ 262.441,36
216R$ 2.296,36R$ 905,23R$ 3.201,59R$ 3.201,59R$ 261.536,13
217R$ 2.288,44R$ 913,15R$ 3.201,59R$ 3.201,59R$ 260.622,98
218R$ 2.280,45R$ 921,14R$ 3.201,59R$ 3.201,59R$ 259.701,84
219R$ 2.272,39R$ 929,20R$ 3.201,59R$ 3.201,59R$ 258.772,64
220R$ 2.264,26R$ 937,33R$ 3.201,59R$ 3.201,59R$ 257.835,31
221R$ 2.256,06R$ 945,53R$ 3.201,59R$ 3.201,59R$ 256.889,78
222R$ 2.247,79R$ 953,80R$ 3.201,59R$ 3.201,59R$ 255.935,98
223R$ 2.239,44R$ 962,15R$ 3.201,59R$ 3.201,59R$ 254.973,83
224R$ 2.231,02R$ 970,57R$ 3.201,59R$ 3.201,59R$ 254.003,26
225R$ 2.222,53R$ 979,06R$ 3.201,59R$ 3.201,59R$ 253.024,20
226R$ 2.213,96R$ 987,63R$ 3.201,59R$ 3.201,59R$ 252.036,57
227R$ 2.205,32R$ 996,27R$ 3.201,59R$ 3.201,59R$ 251.040,30
228R$ 2.196,60R$ 1.004,99R$ 3.201,59R$ 3.201,59R$ 250.035,31
229R$ 2.187,81R$ 1.013,78R$ 3.201,59R$ 3.201,59R$ 249.021,53
230R$ 2.178,94R$ 1.022,65R$ 3.201,59R$ 3.201,59R$ 247.998,88
231R$ 2.169,99R$ 1.031,60R$ 3.201,59R$ 3.201,59R$ 246.967,28
232R$ 2.160,96R$ 1.040,63R$ 3.201,59R$ 3.201,59R$ 245.926,65
233R$ 2.151,86R$ 1.049,73R$ 3.201,59R$ 3.201,59R$ 244.876,92
234R$ 2.142,67R$ 1.058,92R$ 3.201,59R$ 3.201,59R$ 243.818,00
235R$ 2.133,41R$ 1.068,18R$ 3.201,59R$ 3.201,59R$ 242.749,82
236R$ 2.124,06R$ 1.077,53R$ 3.201,59R$ 3.201,59R$ 241.672,29
237R$ 2.114,63R$ 1.086,96R$ 3.201,59R$ 3.201,59R$ 240.585,33
238R$ 2.105,12R$ 1.096,47R$ 3.201,59R$ 3.201,59R$ 239.488,86
239R$ 2.095,53R$ 1.106,06R$ 3.201,59R$ 3.201,59R$ 238.382,80
240R$ 2.085,85R$ 1.115,74R$ 3.201,59R$ 3.201,59R$ 237.267,06
241R$ 2.076,09R$ 1.125,50R$ 3.201,59R$ 3.201,59R$ 236.141,56
242R$ 2.066,24R$ 1.135,35R$ 3.201,59R$ 3.201,59R$ 235.006,21
243R$ 2.056,30R$ 1.145,29R$ 3.201,59R$ 3.201,59R$ 233.860,92
244R$ 2.046,28R$ 1.155,31R$ 3.201,59R$ 3.201,59R$ 232.705,61
245R$ 2.036,17R$ 1.165,42R$ 3.201,59R$ 3.201,59R$ 231.540,19
246R$ 2.025,98R$ 1.175,61R$ 3.201,59R$ 3.201,59R$ 230.364,58
247R$ 2.015,69R$ 1.185,90R$ 3.201,59R$ 3.201,59R$ 229.178,68
248R$ 2.005,31R$ 1.196,28R$ 3.201,59R$ 3.201,59R$ 227.982,40
249R$ 1.994,85R$ 1.206,74R$ 3.201,59R$ 3.201,59R$ 226.775,66
250R$ 1.984,29R$ 1.217,30R$ 3.201,59R$ 3.201,59R$ 225.558,36
251R$ 1.973,64R$ 1.227,95R$ 3.201,59R$ 3.201,59R$ 224.330,41
252R$ 1.962,89R$ 1.238,70R$ 3.201,59R$ 3.201,59R$ 223.091,71
253R$ 1.952,05R$ 1.249,54R$ 3.201,59R$ 3.201,59R$ 221.842,17
254R$ 1.941,12R$ 1.260,47R$ 3.201,59R$ 3.201,59R$ 220.581,70
255R$ 1.930,09R$ 1.271,50R$ 3.201,59R$ 3.201,59R$ 219.310,20
256R$ 1.918,96R$ 1.282,63R$ 3.201,59R$ 3.201,59R$ 218.027,57
257R$ 1.907,74R$ 1.293,85R$ 3.201,59R$ 3.201,59R$ 216.733,72
258R$ 1.896,42R$ 1.305,17R$ 3.201,59R$ 3.201,59R$ 215.428,55
259R$ 1.885,00R$ 1.316,59R$ 3.201,59R$ 3.201,59R$ 214.111,96
260R$ 1.873,48R$ 1.328,11R$ 3.201,59R$ 3.201,59R$ 212.783,85
261R$ 1.861,86R$ 1.339,73R$ 3.201,59R$ 3.201,59R$ 211.444,12
262R$ 1.850,14R$ 1.351,45R$ 3.201,59R$ 3.201,59R$ 210.092,67
263R$ 1.838,31R$ 1.363,28R$ 3.201,59R$ 3.201,59R$ 208.729,39
264R$ 1.826,38R$ 1.375,21R$ 3.201,59R$ 3.201,59R$ 207.354,18
265R$ 1.814,35R$ 1.387,24R$ 3.201,59R$ 3.201,59R$ 205.966,94
266R$ 1.802,21R$ 1.399,38R$ 3.201,59R$ 3.201,59R$ 204.567,56
267R$ 1.789,97R$ 1.411,62R$ 3.201,59R$ 3.201,59R$ 203.155,94
268R$ 1.777,61R$ 1.423,98R$ 3.201,59R$ 3.201,59R$ 201.731,96
269R$ 1.765,15R$ 1.436,44R$ 3.201,59R$ 3.201,59R$ 200.295,52
270R$ 1.752,59R$ 1.449,00R$ 3.201,59R$ 3.201,59R$ 198.846,52
271R$ 1.739,91R$ 1.461,68R$ 3.201,59R$ 3.201,59R$ 197.384,84
272R$ 1.727,12R$ 1.474,47R$ 3.201,59R$ 3.201,59R$ 195.910,37
273R$ 1.714,22R$ 1.487,37R$ 3.201,59R$ 3.201,59R$ 194.423,00
274R$ 1.701,20R$ 1.500,39R$ 3.201,59R$ 3.201,59R$ 192.922,61
275R$ 1.688,07R$ 1.513,52R$ 3.201,59R$ 3.201,59R$ 191.409,09
276R$ 1.674,83R$ 1.526,76R$ 3.201,59R$ 3.201,59R$ 189.882,33
277R$ 1.661,47R$ 1.540,12R$ 3.201,59R$ 3.201,59R$ 188.342,21
278R$ 1.647,99R$ 1.553,60R$ 3.201,59R$ 3.201,59R$ 186.788,61
279R$ 1.634,40R$ 1.567,19R$ 3.201,59R$ 3.201,59R$ 185.221,42
280R$ 1.620,69R$ 1.580,90R$ 3.201,59R$ 3.201,59R$ 183.640,52
281R$ 1.606,85R$ 1.594,74R$ 3.201,59R$ 3.201,59R$ 182.045,78
282R$ 1.592,90R$ 1.608,69R$ 3.201,59R$ 3.201,59R$ 180.437,09
283R$ 1.578,82R$ 1.622,77R$ 3.201,59R$ 3.201,59R$ 178.814,32
284R$ 1.564,63R$ 1.636,96R$ 3.201,59R$ 3.201,59R$ 177.177,36
285R$ 1.550,30R$ 1.651,29R$ 3.201,59R$ 3.201,59R$ 175.526,07
286R$ 1.535,85R$ 1.665,74R$ 3.201,59R$ 3.201,59R$ 173.860,33
287R$ 1.521,28R$ 1.680,31R$ 3.201,59R$ 3.201,59R$ 172.180,02
288R$ 1.506,58R$ 1.695,01R$ 3.201,59R$ 3.201,59R$ 170.485,01
289R$ 1.491,74R$ 1.709,85R$ 3.201,59R$ 3.201,59R$ 168.775,16
290R$ 1.476,78R$ 1.724,81R$ 3.201,59R$ 3.201,59R$ 167.050,35
291R$ 1.461,69R$ 1.739,90R$ 3.201,59R$ 3.201,59R$ 165.310,45
292R$ 1.446,47R$ 1.755,12R$ 3.201,59R$ 3.201,59R$ 163.555,33
293R$ 1.431,11R$ 1.770,48R$ 3.201,59R$ 3.201,59R$ 161.784,85
294R$ 1.415,62R$ 1.785,97R$ 3.201,59R$ 3.201,59R$ 159.998,88
295R$ 1.399,99R$ 1.801,60R$ 3.201,59R$ 3.201,59R$ 158.197,28
296R$ 1.384,23R$ 1.817,36R$ 3.201,59R$ 3.201,59R$ 156.379,92
297R$ 1.368,32R$ 1.833,27R$ 3.201,59R$ 3.201,59R$ 154.546,65
298R$ 1.352,28R$ 1.849,31R$ 3.201,59R$ 3.201,59R$ 152.697,34
299R$ 1.336,10R$ 1.865,49R$ 3.201,59R$ 3.201,59R$ 150.831,85
300R$ 1.319,78R$ 1.881,81R$ 3.201,59R$ 3.201,59R$ 148.950,04
301R$ 1.303,31R$ 1.898,28R$ 3.201,59R$ 3.201,59R$ 147.051,76
302R$ 1.286,70R$ 1.914,89R$ 3.201,59R$ 3.201,59R$ 145.136,87
303R$ 1.269,95R$ 1.931,64R$ 3.201,59R$ 3.201,59R$ 143.205,23
304R$ 1.253,05R$ 1.948,54R$ 3.201,59R$ 3.201,59R$ 141.256,69
305R$ 1.236,00R$ 1.965,59R$ 3.201,59R$ 3.201,59R$ 139.291,10
306R$ 1.218,80R$ 1.982,79R$ 3.201,59R$ 3.201,59R$ 137.308,31
307R$ 1.201,45R$ 2.000,14R$ 3.201,59R$ 3.201,59R$ 135.308,17
308R$ 1.183,95R$ 2.017,64R$ 3.201,59R$ 3.201,59R$ 133.290,53
309R$ 1.166,29R$ 2.035,30R$ 3.201,59R$ 3.201,59R$ 131.255,23
310R$ 1.148,48R$ 2.053,11R$ 3.201,59R$ 3.201,59R$ 129.202,12
311R$ 1.130,52R$ 2.071,07R$ 3.201,59R$ 3.201,59R$ 127.131,05
312R$ 1.112,40R$ 2.089,19R$ 3.201,59R$ 3.201,59R$ 125.041,86
313R$ 1.094,12R$ 2.107,47R$ 3.201,59R$ 3.201,59R$ 122.934,39
314R$ 1.075,68R$ 2.125,91R$ 3.201,59R$ 3.201,59R$ 120.808,48
315R$ 1.057,07R$ 2.144,52R$ 3.201,59R$ 3.201,59R$ 118.663,96
316R$ 1.038,31R$ 2.163,28R$ 3.201,59R$ 3.201,59R$ 116.500,68
317R$ 1.019,38R$ 2.182,21R$ 3.201,59R$ 3.201,59R$ 114.318,47
318R$ 1.000,29R$ 2.201,30R$ 3.201,59R$ 3.201,59R$ 112.117,17
319R$ 981,03R$ 2.220,56R$ 3.201,59R$ 3.201,59R$ 109.896,61
320R$ 961,60R$ 2.239,99R$ 3.201,59R$ 3.201,59R$ 107.656,62
321R$ 942,00R$ 2.259,59R$ 3.201,59R$ 3.201,59R$ 105.397,03
322R$ 922,22R$ 2.279,37R$ 3.201,59R$ 3.201,59R$ 103.117,66
323R$ 902,28R$ 2.299,31R$ 3.201,59R$ 3.201,59R$ 100.818,35
324R$ 882,16R$ 2.319,43R$ 3.201,59R$ 3.201,59R$ 98.498,92
325R$ 861,87R$ 2.339,72R$ 3.201,59R$ 3.201,59R$ 96.159,20
326R$ 841,39R$ 2.360,20R$ 3.201,59R$ 3.201,59R$ 93.799,00
327R$ 820,74R$ 2.380,85R$ 3.201,59R$ 3.201,59R$ 91.418,15
328R$ 799,91R$ 2.401,68R$ 3.201,59R$ 3.201,59R$ 89.016,47
329R$ 778,89R$ 2.422,70R$ 3.201,59R$ 3.201,59R$ 86.593,77
330R$ 757,70R$ 2.443,89R$ 3.201,59R$ 3.201,59R$ 84.149,88
331R$ 736,31R$ 2.465,28R$ 3.201,59R$ 3.201,59R$ 81.684,60
332R$ 714,74R$ 2.486,85R$ 3.201,59R$ 3.201,59R$ 79.197,75
333R$ 692,98R$ 2.508,61R$ 3.201,59R$ 3.201,59R$ 76.689,14
334R$ 671,03R$ 2.530,56R$ 3.201,59R$ 3.201,59R$ 74.158,58
335R$ 648,89R$ 2.552,70R$ 3.201,59R$ 3.201,59R$ 71.605,88
336R$ 626,55R$ 2.575,04R$ 3.201,59R$ 3.201,59R$ 69.030,84
337R$ 604,02R$ 2.597,57R$ 3.201,59R$ 3.201,59R$ 66.433,27
338R$ 581,29R$ 2.620,30R$ 3.201,59R$ 3.201,59R$ 63.812,97
339R$ 558,36R$ 2.643,23R$ 3.201,59R$ 3.201,59R$ 61.169,74
340R$ 535,24R$ 2.666,35R$ 3.201,59R$ 3.201,59R$ 58.503,39
341R$ 511,90R$ 2.689,69R$ 3.201,59R$ 3.201,59R$ 55.813,70
342R$ 488,37R$ 2.713,22R$ 3.201,59R$ 3.201,59R$ 53.100,48
343R$ 464,63R$ 2.736,96R$ 3.201,59R$ 3.201,59R$ 50.363,52
344R$ 440,68R$ 2.760,91R$ 3.201,59R$ 3.201,59R$ 47.602,61
345R$ 416,52R$ 2.785,07R$ 3.201,59R$ 3.201,59R$ 44.817,54
346R$ 392,15R$ 2.809,44R$ 3.201,59R$ 3.201,59R$ 42.008,10
347R$ 367,57R$ 2.834,02R$ 3.201,59R$ 3.201,59R$ 39.174,08
348R$ 342,77R$ 2.858,82R$ 3.201,59R$ 3.201,59R$ 36.315,26
349R$ 317,76R$ 2.883,83R$ 3.201,59R$ 3.201,59R$ 33.431,43
350R$ 292,53R$ 2.909,06R$ 3.201,59R$ 3.201,59R$ 30.522,37
351R$ 267,07R$ 2.934,52R$ 3.201,59R$ 3.201,59R$ 27.587,85
352R$ 241,39R$ 2.960,20R$ 3.201,59R$ 3.201,59R$ 24.627,65
353R$ 215,49R$ 2.986,10R$ 3.201,59R$ 3.201,59R$ 21.641,55
354R$ 189,36R$ 3.012,23R$ 3.201,59R$ 3.201,59R$ 18.629,32
355R$ 163,01R$ 3.038,58R$ 3.201,59R$ 3.201,59R$ 15.590,74
356R$ 136,42R$ 3.065,17R$ 3.201,59R$ 3.201,59R$ 12.525,57
357R$ 109,60R$ 3.091,99R$ 3.201,59R$ 3.201,59R$ 9.433,58
358R$ 82,54R$ 3.119,05R$ 3.201,59R$ 3.201,59R$ 6.314,53
359R$ 55,25R$ 3.146,34R$ 3.201,59R$ 3.201,59R$ 3.168,19
360R$ 27,72R$ 3.168,19R$ 3.195,91R$ 3.195,91R$ 0,00

Como funciona

O Simulador de financiamento (Price/SAC) monta cronogramas de Price e SAC no seu navegador, sem enviar valores ao servidor. Ao mudar prazo ou taxa, os gráficos e totais atualizam na hora.

  • Price: parcela do financiamento é estável no modelo base; no começo você paga relativamente mais juros e amortiza menos do principal.
  • SAC: amortização constante do principal; os juros caem conforme o saldo — a parcela total diminui ao longo do tempo e costuma gerar menos juros acumulados que o Price para o mesmo principal, taxa e prazo.
  • Taxa anual nominal: quando você escolhe % ao ano, convertemos para taxa mensal pela convenção didática taxa mensal = taxa anual ÷ 12. Contratos reais podem usar taxa efetiva ou convenções diferentes.
  • Encargos opcionais (seguro, taxas fixas por mês) são somados à parcela para o fluxo de caixa — não alteram o saldo devedor simulado do financiamento na mesma forma que um CET formal.
  • Arredondamento: cada linha é arredondada em centavos; instituições financeiras podem diferir em centavos ou aplicar calendários de correção diversos.

Perguntas frequentes

Veja também

Explore ferramentas relacionadas para complementar seu fluxo:

  • Simulador de CDB — Simula CDB prefixado ou pós-fixado (% CDI), aportes mensais, IR regressivo, gráficos e comparador de cenários — tudo no navegador.
  • Calculadora de juros compostos — Projeta capital com taxa composta e aportes mensais.

Ferramentas relacionadas