Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

16
Simulador Grátis! Digite os Valores nos Campos em Amarelo. Valor Financiado R$ 170,000.00 < Digitar Valor da Amort Taxa de Juros Mensal 1.27% < Digitar Total de Juros Prazo, em Meses (até 36 360 < Digitar Custo Total do Número Saldo V. Parcela Amortização 1 R$ 170,000.00 R$ 2,631.22 R$ 472.22 2 R$ 169,527.78 R$ 2,625.23 R$ 472.22 3 R$ 169,055.56 R$ 2,619.23 R$ 472.22 4 R$ 168,583.33 R$ 2,613.23 R$ 472.22 5 R$ 168,111.11 R$ 2,607.23 R$ 472.22 6 R$ 167,638.89 R$ 2,601.24 R$ 472.22 7 R$ 167,166.67 R$ 2,595.24 R$ 472.22 8 R$ 166,694.44 R$ 2,589.24 R$ 472.22 9 R$ 166,222.22 R$ 2,583.24 R$ 472.22 10 R$ 165,750.00 R$ 2,577.25 R$ 472.22 11 R$ 165,277.78 R$ 2,571.25 R$ 472.22 12 R$ 164,805.56 R$ 2,565.25 R$ 472.22 13 R$ 164,333.33 R$ 2,559.26 R$ 472.22 14 R$ 163,861.11 R$ 2,553.26 R$ 472.22 15 R$ 163,388.89 R$ 2,547.26 R$ 472.22 16 R$ 162,916.67 R$ 2,541.26 R$ 472.22 17 R$ 162,444.44 R$ 2,535.27 R$ 472.22 18 R$ 161,972.22 R$ 2,529.27 R$ 472.22 19 R$ 161,500.00 R$ 2,523.27 R$ 472.22 20 R$ 161,027.78 R$ 2,517.28 R$ 472.22 21 R$ 160,555.56 R$ 2,511.28 R$ 472.22 22 R$ 160,083.33 R$ 2,505.28 R$ 472.22 23 R$ 159,611.11 R$ 2,499.28 R$ 472.22 24 R$ 159,138.89 R$ 2,493.29 R$ 472.22 25 R$ 158,666.67 R$ 2,487.29 R$ 472.22 26 R$ 158,194.44 R$ 2,481.29 R$ 472.22 27 R$ 157,722.22 R$ 2,475.29 R$ 472.22 28 R$ 157,250.00 R$ 2,469.30 R$ 472.22 29 R$ 156,777.78 R$ 2,463.30 R$ 472.22 30 R$ 156,305.56 R$ 2,457.30 R$ 472.22 31 R$ 155,833.33 R$ 2,451.31 R$ 472.22 32 R$ 155,361.11 R$ 2,445.31 R$ 472.22 33 R$ 154,888.89 R$ 2,439.31 R$ 472.22 34 R$ 154,416.67 R$ 2,433.31 R$ 472.22 35 R$ 153,944.44 R$ 2,427.32 R$ 472.22 Sistema de Amortização Con Site Revisional Facebook Blog

Transcript of Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

Page 1: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

Simulador Grátis!

Digite os Valores nos Campos em Amarelo.

Valor Financiado R$ 170,000.00 < Digitar Valor da Amortização

Taxa de Juros Mensal 1.27% < Digitar Total de Juros

Prazo, em Meses (até 360 360 < Digitar Custo Total do Financiamento

Número Saldo V. Parcela Amortização1 R$ 170,000.00 R$ 2,631.22 R$ 472.22 2 R$ 169,527.78 R$ 2,625.23 R$ 472.22 3 R$ 169,055.56 R$ 2,619.23 R$ 472.22 4 R$ 168,583.33 R$ 2,613.23 R$ 472.22 5 R$ 168,111.11 R$ 2,607.23 R$ 472.22 6 R$ 167,638.89 R$ 2,601.24 R$ 472.22 7 R$ 167,166.67 R$ 2,595.24 R$ 472.22 8 R$ 166,694.44 R$ 2,589.24 R$ 472.22 9 R$ 166,222.22 R$ 2,583.24 R$ 472.22

10 R$ 165,750.00 R$ 2,577.25 R$ 472.22 11 R$ 165,277.78 R$ 2,571.25 R$ 472.22 12 R$ 164,805.56 R$ 2,565.25 R$ 472.22 13 R$ 164,333.33 R$ 2,559.26 R$ 472.22 14 R$ 163,861.11 R$ 2,553.26 R$ 472.22 15 R$ 163,388.89 R$ 2,547.26 R$ 472.22 16 R$ 162,916.67 R$ 2,541.26 R$ 472.22 17 R$ 162,444.44 R$ 2,535.27 R$ 472.22 18 R$ 161,972.22 R$ 2,529.27 R$ 472.22 19 R$ 161,500.00 R$ 2,523.27 R$ 472.22 20 R$ 161,027.78 R$ 2,517.28 R$ 472.22 21 R$ 160,555.56 R$ 2,511.28 R$ 472.22 22 R$ 160,083.33 R$ 2,505.28 R$ 472.22 23 R$ 159,611.11 R$ 2,499.28 R$ 472.22 24 R$ 159,138.89 R$ 2,493.29 R$ 472.22 25 R$ 158,666.67 R$ 2,487.29 R$ 472.22 26 R$ 158,194.44 R$ 2,481.29 R$ 472.22 27 R$ 157,722.22 R$ 2,475.29 R$ 472.22 28 R$ 157,250.00 R$ 2,469.30 R$ 472.22 29 R$ 156,777.78 R$ 2,463.30 R$ 472.22 30 R$ 156,305.56 R$ 2,457.30 R$ 472.22 31 R$ 155,833.33 R$ 2,451.31 R$ 472.22 32 R$ 155,361.11 R$ 2,445.31 R$ 472.22 33 R$ 154,888.89 R$ 2,439.31 R$ 472.22 34 R$ 154,416.67 R$ 2,433.31 R$ 472.22 35 R$ 153,944.44 R$ 2,427.32 R$ 472.22

Sistema de Amortização Constante

Site Revisional Facebook Blog

Page 2: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

36 R$ 153,472.22 R$ 2,421.32 R$ 472.22 37 R$ 153,000.00 R$ 2,415.32 R$ 472.22 38 R$ 152,527.78 R$ 2,409.33 R$ 472.22 39 R$ 152,055.56 R$ 2,403.33 R$ 472.22 40 R$ 151,583.33 R$ 2,397.33 R$ 472.22 41 R$ 151,111.11 R$ 2,391.33 R$ 472.22 42 R$ 150,638.89 R$ 2,385.34 R$ 472.22 43 R$ 150,166.67 R$ 2,379.34 R$ 472.22 44 R$ 149,694.44 R$ 2,373.34 R$ 472.22 45 R$ 149,222.22 R$ 2,367.34 R$ 472.22 46 R$ 148,750.00 R$ 2,361.35 R$ 472.22 47 R$ 148,277.78 R$ 2,355.35 R$ 472.22 48 R$ 147,805.56 R$ 2,349.35 R$ 472.22 49 R$ 147,333.33 R$ 2,343.36 R$ 472.22 50 R$ 146,861.11 R$ 2,337.36 R$ 472.22 51 R$ 146,388.89 R$ 2,331.36 R$ 472.22 52 R$ 145,916.67 R$ 2,325.36 R$ 472.22 53 R$ 145,444.44 R$ 2,319.37 R$ 472.22 54 R$ 144,972.22 R$ 2,313.37 R$ 472.22 55 R$ 144,500.00 R$ 2,307.37 R$ 472.22 56 R$ 144,027.78 R$ 2,301.38 R$ 472.22 57 R$ 143,555.56 R$ 2,295.38 R$ 472.22 58 R$ 143,083.33 R$ 2,289.38 R$ 472.22 59 R$ 142,611.11 R$ 2,283.38 R$ 472.22 60 R$ 142,138.89 R$ 2,277.39 R$ 472.22 61 R$ 141,666.67 R$ 2,271.39 R$ 472.22 62 R$ 141,194.44 R$ 2,265.39 R$ 472.22 63 R$ 140,722.22 R$ 2,259.39 R$ 472.22 64 R$ 140,250.00 R$ 2,253.40 R$ 472.22 65 R$ 139,777.78 R$ 2,247.40 R$ 472.22 66 R$ 139,305.56 R$ 2,241.40 R$ 472.22 67 R$ 138,833.33 R$ 2,235.41 R$ 472.22 68 R$ 138,361.11 R$ 2,229.41 R$ 472.22 69 R$ 137,888.89 R$ 2,223.41 R$ 472.22 70 R$ 137,416.67 R$ 2,217.41 R$ 472.22 71 R$ 136,944.44 R$ 2,211.42 R$ 472.22 72 R$ 136,472.22 R$ 2,205.42 R$ 472.22 73 R$ 136,000.00 R$ 2,199.42 R$ 472.22 74 R$ 135,527.78 R$ 2,193.43 R$ 472.22 75 R$ 135,055.56 R$ 2,187.43 R$ 472.22 76 R$ 134,583.33 R$ 2,181.43 R$ 472.22 77 R$ 134,111.11 R$ 2,175.43 R$ 472.22 78 R$ 133,638.89 R$ 2,169.44 R$ 472.22 79 R$ 133,166.67 R$ 2,163.44 R$ 472.22 80 R$ 132,694.44 R$ 2,157.44 R$ 472.22 81 R$ 132,222.22 R$ 2,151.44 R$ 472.22 82 R$ 131,750.00 R$ 2,145.45 R$ 472.22 83 R$ 131,277.78 R$ 2,139.45 R$ 472.22 84 R$ 130,805.56 R$ 2,133.45 R$ 472.22 85 R$ 130,333.33 R$ 2,127.46 R$ 472.22 86 R$ 129,861.11 R$ 2,121.46 R$ 472.22 87 R$ 129,388.89 R$ 2,115.46 R$ 472.22 88 R$ 128,916.67 R$ 2,109.46 R$ 472.22 89 R$ 128,444.44 R$ 2,103.47 R$ 472.22

Page 3: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

90 R$ 127,972.22 R$ 2,097.47 R$ 472.22 91 R$ 127,500.00 R$ 2,091.47 R$ 472.22 92 R$ 127,027.78 R$ 2,085.48 R$ 472.22 93 R$ 126,555.56 R$ 2,079.48 R$ 472.22 94 R$ 126,083.33 R$ 2,073.48 R$ 472.22 95 R$ 125,611.11 R$ 2,067.48 R$ 472.22 96 R$ 125,138.89 R$ 2,061.49 R$ 472.22 97 R$ 124,666.67 R$ 2,055.49 R$ 472.22 98 R$ 124,194.44 R$ 2,049.49 R$ 472.22 99 R$ 123,722.22 R$ 2,043.49 R$ 472.22

100 R$ 123,250.00 R$ 2,037.50 R$ 472.22 101 R$ 122,777.78 R$ 2,031.50 R$ 472.22 102 R$ 122,305.56 R$ 2,025.50 R$ 472.22 103 R$ 121,833.33 R$ 2,019.51 R$ 472.22 104 R$ 121,361.11 R$ 2,013.51 R$ 472.22 105 R$ 120,888.89 R$ 2,007.51 R$ 472.22 106 R$ 120,416.67 R$ 2,001.51 R$ 472.22 107 R$ 119,944.44 R$ 1,995.52 R$ 472.22 108 R$ 119,472.22 R$ 1,989.52 R$ 472.22 109 R$ 119,000.00 R$ 1,983.52 R$ 472.22 110 R$ 118,527.78 R$ 1,977.53 R$ 472.22 111 R$ 118,055.56 R$ 1,971.53 R$ 472.22 112 R$ 117,583.33 R$ 1,965.53 R$ 472.22 113 R$ 117,111.11 R$ 1,959.53 R$ 472.22 114 R$ 116,638.89 R$ 1,953.54 R$ 472.22 115 R$ 116,166.67 R$ 1,947.54 R$ 472.22 116 R$ 115,694.44 R$ 1,941.54 R$ 472.22 117 R$ 115,222.22 R$ 1,935.54 R$ 472.22 118 R$ 114,750.00 R$ 1,929.55 R$ 472.22 119 R$ 114,277.78 R$ 1,923.55 R$ 472.22 120 R$ 113,805.56 R$ 1,917.55 R$ 472.22 121 R$ 113,333.33 R$ 1,911.56 R$ 472.22 122 R$ 112,861.11 R$ 1,905.56 R$ 472.22 123 R$ 112,388.89 R$ 1,899.56 R$ 472.22 124 R$ 111,916.67 R$ 1,893.56 R$ 472.22 125 R$ 111,444.44 R$ 1,887.57 R$ 472.22 126 R$ 110,972.22 R$ 1,881.57 R$ 472.22 127 R$ 110,500.00 R$ 1,875.57 R$ 472.22 128 R$ 110,027.78 R$ 1,869.58 R$ 472.22 129 R$ 109,555.56 R$ 1,863.58 R$ 472.22 130 R$ 109,083.33 R$ 1,857.58 R$ 472.22 131 R$ 108,611.11 R$ 1,851.58 R$ 472.22 132 R$ 108,138.89 R$ 1,845.59 R$ 472.22 133 R$ 107,666.67 R$ 1,839.59 R$ 472.22 134 R$ 107,194.44 R$ 1,833.59 R$ 472.22 135 R$ 106,722.22 R$ 1,827.59 R$ 472.22 136 R$ 106,250.00 R$ 1,821.60 R$ 472.22 137 R$ 105,777.78 R$ 1,815.60 R$ 472.22 138 R$ 105,305.56 R$ 1,809.60 R$ 472.22 139 R$ 104,833.33 R$ 1,803.61 R$ 472.22 140 R$ 104,361.11 R$ 1,797.61 R$ 472.22 141 R$ 103,888.89 R$ 1,791.61 R$ 472.22 142 R$ 103,416.67 R$ 1,785.61 R$ 472.22 143 R$ 102,944.44 R$ 1,779.62 R$ 472.22

Page 4: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

144 R$ 102,472.22 R$ 1,773.62 R$ 472.22 145 R$ 102,000.00 R$ 1,767.62 R$ 472.22 146 R$ 101,527.78 R$ 1,761.63 R$ 472.22 147 R$ 101,055.56 R$ 1,755.63 R$ 472.22 148 R$ 100,583.33 R$ 1,749.63 R$ 472.22 149 R$ 100,111.11 R$ 1,743.63 R$ 472.22 150 R$ 99,638.89 R$ 1,737.64 R$ 472.22 151 R$ 99,166.67 R$ 1,731.64 R$ 472.22 152 R$ 98,694.44 R$ 1,725.64 R$ 472.22 153 R$ 98,222.22 R$ 1,719.64 R$ 472.22 154 R$ 97,750.00 R$ 1,713.65 R$ 472.22 155 R$ 97,277.78 R$ 1,707.65 R$ 472.22 156 R$ 96,805.56 R$ 1,701.65 R$ 472.22 157 R$ 96,333.33 R$ 1,695.66 R$ 472.22 158 R$ 95,861.11 R$ 1,689.66 R$ 472.22 159 R$ 95,388.89 R$ 1,683.66 R$ 472.22 160 R$ 94,916.67 R$ 1,677.66 R$ 472.22 161 R$ 94,444.44 R$ 1,671.67 R$ 472.22 162 R$ 93,972.22 R$ 1,665.67 R$ 472.22 163 R$ 93,500.00 R$ 1,659.67 R$ 472.22 164 R$ 93,027.78 R$ 1,653.68 R$ 472.22 165 R$ 92,555.56 R$ 1,647.68 R$ 472.22 166 R$ 92,083.33 R$ 1,641.68 R$ 472.22 167 R$ 91,611.11 R$ 1,635.68 R$ 472.22 168 R$ 91,138.89 R$ 1,629.69 R$ 472.22 169 R$ 90,666.67 R$ 1,623.69 R$ 472.22 170 R$ 90,194.44 R$ 1,617.69 R$ 472.22 171 R$ 89,722.22 R$ 1,611.69 R$ 472.22 172 R$ 89,250.00 R$ 1,605.70 R$ 472.22 173 R$ 88,777.78 R$ 1,599.70 R$ 472.22 174 R$ 88,305.56 R$ 1,593.70 R$ 472.22 175 R$ 87,833.33 R$ 1,587.71 R$ 472.22 176 R$ 87,361.11 R$ 1,581.71 R$ 472.22 177 R$ 86,888.89 R$ 1,575.71 R$ 472.22 178 R$ 86,416.67 R$ 1,569.71 R$ 472.22 179 R$ 85,944.44 R$ 1,563.72 R$ 472.22 180 R$ 85,472.22 R$ 1,557.72 R$ 472.22 181 R$ 85,000.00 R$ 1,551.72 R$ 472.22 182 R$ 84,527.78 R$ 1,545.73 R$ 472.22 183 R$ 84,055.56 R$ 1,539.73 R$ 472.22 184 R$ 83,583.33 R$ 1,533.73 R$ 472.22 185 R$ 83,111.11 R$ 1,527.73 R$ 472.22 186 R$ 82,638.89 R$ 1,521.74 R$ 472.22 187 R$ 82,166.67 R$ 1,515.74 R$ 472.22 188 R$ 81,694.44 R$ 1,509.74 R$ 472.22 189 R$ 81,222.22 R$ 1,503.74 R$ 472.22 190 R$ 80,750.00 R$ 1,497.75 R$ 472.22 191 R$ 80,277.78 R$ 1,491.75 R$ 472.22 192 R$ 79,805.56 R$ 1,485.75 R$ 472.22 193 R$ 79,333.33 R$ 1,479.76 R$ 472.22 194 R$ 78,861.11 R$ 1,473.76 R$ 472.22 195 R$ 78,388.89 R$ 1,467.76 R$ 472.22 196 R$ 77,916.67 R$ 1,461.76 R$ 472.22 197 R$ 77,444.44 R$ 1,455.77 R$ 472.22

Page 5: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

198 R$ 76,972.22 R$ 1,449.77 R$ 472.22 199 R$ 76,500.00 R$ 1,443.77 R$ 472.22 200 R$ 76,027.78 R$ 1,437.78 R$ 472.22 201 R$ 75,555.56 R$ 1,431.78 R$ 472.22 202 R$ 75,083.33 R$ 1,425.78 R$ 472.22 203 R$ 74,611.11 R$ 1,419.78 R$ 472.22 204 R$ 74,138.89 R$ 1,413.79 R$ 472.22 205 R$ 73,666.67 R$ 1,407.79 R$ 472.22 206 R$ 73,194.44 R$ 1,401.79 R$ 472.22 207 R$ 72,722.22 R$ 1,395.79 R$ 472.22 208 R$ 72,250.00 R$ 1,389.80 R$ 472.22 209 R$ 71,777.78 R$ 1,383.80 R$ 472.22 210 R$ 71,305.56 R$ 1,377.80 R$ 472.22 211 R$ 70,833.33 R$ 1,371.81 R$ 472.22 212 R$ 70,361.11 R$ 1,365.81 R$ 472.22 213 R$ 69,888.89 R$ 1,359.81 R$ 472.22 214 R$ 69,416.67 R$ 1,353.81 R$ 472.22 215 R$ 68,944.44 R$ 1,347.82 R$ 472.22 216 R$ 68,472.22 R$ 1,341.82 R$ 472.22 217 R$ 68,000.00 R$ 1,335.82 R$ 472.22 218 R$ 67,527.78 R$ 1,329.83 R$ 472.22 219 R$ 67,055.56 R$ 1,323.83 R$ 472.22 220 R$ 66,583.33 R$ 1,317.83 R$ 472.22 221 R$ 66,111.11 R$ 1,311.83 R$ 472.22 222 R$ 65,638.89 R$ 1,305.84 R$ 472.22 223 R$ 65,166.67 R$ 1,299.84 R$ 472.22 224 R$ 64,694.44 R$ 1,293.84 R$ 472.22 225 R$ 64,222.22 R$ 1,287.84 R$ 472.22 226 R$ 63,750.00 R$ 1,281.85 R$ 472.22 227 R$ 63,277.78 R$ 1,275.85 R$ 472.22 228 R$ 62,805.56 R$ 1,269.85 R$ 472.22 229 R$ 62,333.33 R$ 1,263.86 R$ 472.22 230 R$ 61,861.11 R$ 1,257.86 R$ 472.22 231 R$ 61,388.89 R$ 1,251.86 R$ 472.22 232 R$ 60,916.67 R$ 1,245.86 R$ 472.22 233 R$ 60,444.44 R$ 1,239.87 R$ 472.22 234 R$ 59,972.22 R$ 1,233.87 R$ 472.22 235 R$ 59,500.00 R$ 1,227.87 R$ 472.22 236 R$ 59,027.78 R$ 1,221.88 R$ 472.22 237 R$ 58,555.56 R$ 1,215.88 R$ 472.22 238 R$ 58,083.33 R$ 1,209.88 R$ 472.22 239 R$ 57,611.11 R$ 1,203.88 R$ 472.22 240 R$ 57,138.89 R$ 1,197.89 R$ 472.22 241 R$ 56,666.67 R$ 1,191.89 R$ 472.22 242 R$ 56,194.44 R$ 1,185.89 R$ 472.22 243 R$ 55,722.22 R$ 1,179.89 R$ 472.22 244 R$ 55,250.00 R$ 1,173.90 R$ 472.22 245 R$ 54,777.78 R$ 1,167.90 R$ 472.22 246 R$ 54,305.56 R$ 1,161.90 R$ 472.22 247 R$ 53,833.33 R$ 1,155.91 R$ 472.22 248 R$ 53,361.11 R$ 1,149.91 R$ 472.22 249 R$ 52,888.89 R$ 1,143.91 R$ 472.22 250 R$ 52,416.67 R$ 1,137.91 R$ 472.22 251 R$ 51,944.44 R$ 1,131.92 R$ 472.22

Page 6: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

252 R$ 51,472.22 R$ 1,125.92 R$ 472.22 253 R$ 51,000.00 R$ 1,119.92 R$ 472.22 254 R$ 50,527.78 R$ 1,113.93 R$ 472.22 255 R$ 50,055.56 R$ 1,107.93 R$ 472.22 256 R$ 49,583.33 R$ 1,101.93 R$ 472.22 257 R$ 49,111.11 R$ 1,095.93 R$ 472.22 258 R$ 48,638.89 R$ 1,089.94 R$ 472.22 259 R$ 48,166.67 R$ 1,083.94 R$ 472.22 260 R$ 47,694.44 R$ 1,077.94 R$ 472.22 261 R$ 47,222.22 R$ 1,071.94 R$ 472.22 262 R$ 46,750.00 R$ 1,065.95 R$ 472.22 263 R$ 46,277.78 R$ 1,059.95 R$ 472.22 264 R$ 45,805.56 R$ 1,053.95 R$ 472.22 265 R$ 45,333.33 R$ 1,047.96 R$ 472.22 266 R$ 44,861.11 R$ 1,041.96 R$ 472.22 267 R$ 44,388.89 R$ 1,035.96 R$ 472.22 268 R$ 43,916.67 R$ 1,029.96 R$ 472.22 269 R$ 43,444.44 R$ 1,023.97 R$ 472.22 270 R$ 42,972.22 R$ 1,017.97 R$ 472.22 271 R$ 42,500.00 R$ 1,011.97 R$ 472.22 272 R$ 42,027.78 R$ 1,005.98 R$ 472.22 273 R$ 41,555.56 R$ 999.98 R$ 472.22 274 R$ 41,083.33 R$ 993.98 R$ 472.22 275 R$ 40,611.11 R$ 987.98 R$ 472.22 276 R$ 40,138.89 R$ 981.99 R$ 472.22 277 R$ 39,666.67 R$ 975.99 R$ 472.22 278 R$ 39,194.44 R$ 969.99 R$ 472.22 279 R$ 38,722.22 R$ 963.99 R$ 472.22 280 R$ 38,250.00 R$ 958.00 R$ 472.22 281 R$ 37,777.78 R$ 952.00 R$ 472.22 282 R$ 37,305.56 R$ 946.00 R$ 472.22 283 R$ 36,833.33 R$ 940.01 R$ 472.22 284 R$ 36,361.11 R$ 934.01 R$ 472.22 285 R$ 35,888.89 R$ 928.01 R$ 472.22 286 R$ 35,416.67 R$ 922.01 R$ 472.22 287 R$ 34,944.44 R$ 916.02 R$ 472.22 288 R$ 34,472.22 R$ 910.02 R$ 472.22 289 R$ 34,000.00 R$ 904.02 R$ 472.22 290 R$ 33,527.78 R$ 898.03 R$ 472.22 291 R$ 33,055.56 R$ 892.03 R$ 472.22 292 R$ 32,583.33 R$ 886.03 R$ 472.22 293 R$ 32,111.11 R$ 880.03 R$ 472.22 294 R$ 31,638.89 R$ 874.04 R$ 472.22 295 R$ 31,166.67 R$ 868.04 R$ 472.22 296 R$ 30,694.44 R$ 862.04 R$ 472.22 297 R$ 30,222.22 R$ 856.04 R$ 472.22 298 R$ 29,750.00 R$ 850.05 R$ 472.22 299 R$ 29,277.78 R$ 844.05 R$ 472.22 300 R$ 28,805.56 R$ 838.05 R$ 472.22 301 R$ 28,333.33 R$ 832.06 R$ 472.22 302 R$ 27,861.11 R$ 826.06 R$ 472.22 303 R$ 27,388.89 R$ 820.06 R$ 472.22 304 R$ 26,916.67 R$ 814.06 R$ 472.22 305 R$ 26,444.44 R$ 808.07 R$ 472.22

Page 7: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

306 R$ 25,972.22 R$ 802.07 R$ 472.22 307 R$ 25,500.00 R$ 796.07 R$ 472.22 308 R$ 25,027.78 R$ 790.08 R$ 472.22 309 R$ 24,555.56 R$ 784.08 R$ 472.22 310 R$ 24,083.33 R$ 778.08 R$ 472.22 311 R$ 23,611.11 R$ 772.08 R$ 472.22 312 R$ 23,138.89 R$ 766.09 R$ 472.22 313 R$ 22,666.67 R$ 760.09 R$ 472.22 314 R$ 22,194.44 R$ 754.09 R$ 472.22 315 R$ 21,722.22 R$ 748.09 R$ 472.22 316 R$ 21,250.00 R$ 742.10 R$ 472.22 317 R$ 20,777.78 R$ 736.10 R$ 472.22 318 R$ 20,305.56 R$ 730.10 R$ 472.22 319 R$ 19,833.33 R$ 724.11 R$ 472.22 320 R$ 19,361.11 R$ 718.11 R$ 472.22 321 R$ 18,888.89 R$ 712.11 R$ 472.22 322 R$ 18,416.67 R$ 706.11 R$ 472.22 323 R$ 17,944.44 R$ 700.12 R$ 472.22 324 R$ 17,472.22 R$ 694.12 R$ 472.22 325 R$ 17,000.00 R$ 688.12 R$ 472.22 326 R$ 16,527.78 R$ 682.13 R$ 472.22 327 R$ 16,055.56 R$ 676.13 R$ 472.22 328 R$ 15,583.33 R$ 670.13 R$ 472.22 329 R$ 15,111.11 R$ 664.13 R$ 472.22 330 R$ 14,638.89 R$ 658.14 R$ 472.22 331 R$ 14,166.67 R$ 652.14 R$ 472.22 332 R$ 13,694.44 R$ 646.14 R$ 472.22 333 R$ 13,222.22 R$ 640.14 R$ 472.22 334 R$ 12,750.00 R$ 634.15 R$ 472.22 335 R$ 12,277.78 R$ 628.15 R$ 472.22 336 R$ 11,805.56 R$ 622.15 R$ 472.22 337 R$ 11,333.33 R$ 616.16 R$ 472.22 338 R$ 10,861.11 R$ 610.16 R$ 472.22 339 R$ 10,388.89 R$ 604.16 R$ 472.22 340 R$ 9,916.67 R$ 598.16 R$ 472.22 341 R$ 9,444.44 R$ 592.17 R$ 472.22 342 R$ 8,972.22 R$ 586.17 R$ 472.22 343 R$ 8,500.00 R$ 580.17 R$ 472.22 344 R$ 8,027.78 R$ 574.18 R$ 472.22 345 R$ 7,555.56 R$ 568.18 R$ 472.22 346 R$ 7,083.33 R$ 562.18 R$ 472.22 347 R$ 6,611.11 R$ 556.18 R$ 472.22 348 R$ 6,138.89 R$ 550.19 R$ 472.22 349 R$ 5,666.67 R$ 544.19 R$ 472.22 350 R$ 5,194.44 R$ 538.19 R$ 472.22 351 R$ 4,722.22 R$ 532.19 R$ 472.22 352 R$ 4,250.00 R$ 526.20 R$ 472.22 353 R$ 3,777.78 R$ 520.20 R$ 472.22 354 R$ 3,305.56 R$ 514.20 R$ 472.22 355 R$ 2,833.33 R$ 508.21 R$ 472.22 356 R$ 2,361.11 R$ 502.21 R$ 472.22 357 R$ 1,888.89 R$ 496.21 R$ 472.22 358 R$ 1,416.67 R$ 490.21 R$ 472.22 359 R$ 944.44 R$ 484.22 R$ 472.22

Page 8: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

360 R$ 472.22 R$ 478.22 R$ 472.22

© 2013 "CalculoREVisional.net.br" Copyright, Todos os Direitos Reservados.

Page 9: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

Valor da Amortização R$ 472.22

R$ 216,259.83

Custo Total do Financiamento R$ 386,259.83

Juros R$ 2,159.00 R$ 2,153.00 R$ 2,147.01 R$ 2,141.01 R$ 2,135.01 R$ 2,129.01 R$ 2,123.02 R$ 2,117.02 R$ 2,111.02 R$ 2,105.03 R$ 2,099.03 R$ 2,093.03 R$ 2,087.03 R$ 2,081.04 R$ 2,075.04 R$ 2,069.04 R$ 2,063.04 R$ 2,057.05 R$ 2,051.05 R$ 2,045.05 R$ 2,039.06 R$ 2,033.06 R$ 2,027.06 R$ 2,021.06 R$ 2,015.07 R$ 2,009.07 R$ 2,003.07 R$ 1,997.08 R$ 1,991.08 R$ 1,985.08 R$ 1,979.08 R$ 1,973.09 R$ 1,967.09 R$ 1,961.09 R$ 1,955.09

Amortização Constante (SAC)

Twitter

Page 10: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

R$ 1,949.10 R$ 1,943.10 R$ 1,937.10 R$ 1,931.11 R$ 1,925.11 R$ 1,919.11 R$ 1,913.11 R$ 1,907.12 R$ 1,901.12 R$ 1,895.12 R$ 1,889.13 R$ 1,883.13 R$ 1,877.13 R$ 1,871.13 R$ 1,865.14 R$ 1,859.14 R$ 1,853.14 R$ 1,847.14 R$ 1,841.15 R$ 1,835.15 R$ 1,829.15 R$ 1,823.16 R$ 1,817.16 R$ 1,811.16 R$ 1,805.16 R$ 1,799.17 R$ 1,793.17 R$ 1,787.17 R$ 1,781.18 R$ 1,775.18 R$ 1,769.18 R$ 1,763.18 R$ 1,757.19 R$ 1,751.19 R$ 1,745.19 R$ 1,739.19 R$ 1,733.20 R$ 1,727.20 R$ 1,721.20 R$ 1,715.21 R$ 1,709.21 R$ 1,703.21 R$ 1,697.21 R$ 1,691.22 R$ 1,685.22 R$ 1,679.22 R$ 1,673.23 R$ 1,667.23 R$ 1,661.23 R$ 1,655.23 R$ 1,649.24 R$ 1,643.24 R$ 1,637.24 R$ 1,631.24

Page 11: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

R$ 1,625.25 R$ 1,619.25 R$ 1,613.25 R$ 1,607.26 R$ 1,601.26 R$ 1,595.26 R$ 1,589.26 R$ 1,583.27 R$ 1,577.27 R$ 1,571.27 R$ 1,565.28 R$ 1,559.28 R$ 1,553.28 R$ 1,547.28 R$ 1,541.29 R$ 1,535.29 R$ 1,529.29 R$ 1,523.29 R$ 1,517.30 R$ 1,511.30 R$ 1,505.30 R$ 1,499.31 R$ 1,493.31 R$ 1,487.31 R$ 1,481.31 R$ 1,475.32 R$ 1,469.32 R$ 1,463.32 R$ 1,457.33 R$ 1,451.33 R$ 1,445.33 R$ 1,439.33 R$ 1,433.34 R$ 1,427.34 R$ 1,421.34 R$ 1,415.34 R$ 1,409.35 R$ 1,403.35 R$ 1,397.35 R$ 1,391.36 R$ 1,385.36 R$ 1,379.36 R$ 1,373.36 R$ 1,367.37 R$ 1,361.37 R$ 1,355.37 R$ 1,349.38 R$ 1,343.38 R$ 1,337.38 R$ 1,331.38 R$ 1,325.39 R$ 1,319.39 R$ 1,313.39 R$ 1,307.39

Page 12: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

R$ 1,301.40 R$ 1,295.40 R$ 1,289.40 R$ 1,283.41 R$ 1,277.41 R$ 1,271.41 R$ 1,265.41 R$ 1,259.42 R$ 1,253.42 R$ 1,247.42 R$ 1,241.43 R$ 1,235.43 R$ 1,229.43 R$ 1,223.43 R$ 1,217.44 R$ 1,211.44 R$ 1,205.44 R$ 1,199.44 R$ 1,193.45 R$ 1,187.45 R$ 1,181.45 R$ 1,175.46 R$ 1,169.46 R$ 1,163.46 R$ 1,157.46 R$ 1,151.47 R$ 1,145.47 R$ 1,139.47 R$ 1,133.48 R$ 1,127.48 R$ 1,121.48 R$ 1,115.48 R$ 1,109.49 R$ 1,103.49 R$ 1,097.49 R$ 1,091.49 R$ 1,085.50 R$ 1,079.50 R$ 1,073.50 R$ 1,067.51 R$ 1,061.51 R$ 1,055.51 R$ 1,049.51 R$ 1,043.52 R$ 1,037.52 R$ 1,031.52 R$ 1,025.53 R$ 1,019.53 R$ 1,013.53 R$ 1,007.53 R$ 1,001.54 R$ 995.54 R$ 989.54 R$ 983.54

Page 13: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

R$ 977.55 R$ 971.55 R$ 965.55 R$ 959.56 R$ 953.56 R$ 947.56 R$ 941.56 R$ 935.57 R$ 929.57 R$ 923.57 R$ 917.58 R$ 911.58 R$ 905.58 R$ 899.58 R$ 893.59 R$ 887.59 R$ 881.59 R$ 875.59 R$ 869.60 R$ 863.60 R$ 857.60 R$ 851.61 R$ 845.61 R$ 839.61 R$ 833.61 R$ 827.62 R$ 821.62 R$ 815.62 R$ 809.63 R$ 803.63 R$ 797.63 R$ 791.63 R$ 785.64 R$ 779.64 R$ 773.64 R$ 767.64 R$ 761.65 R$ 755.65 R$ 749.65 R$ 743.66 R$ 737.66 R$ 731.66 R$ 725.66 R$ 719.67 R$ 713.67 R$ 707.67 R$ 701.68 R$ 695.68 R$ 689.68 R$ 683.68 R$ 677.69 R$ 671.69 R$ 665.69 R$ 659.69

Page 14: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

R$ 653.70 R$ 647.70 R$ 641.70 R$ 635.71 R$ 629.71 R$ 623.71 R$ 617.71 R$ 611.72 R$ 605.72 R$ 599.72 R$ 593.73 R$ 587.73 R$ 581.73 R$ 575.73 R$ 569.74 R$ 563.74 R$ 557.74 R$ 551.74 R$ 545.75 R$ 539.75 R$ 533.75 R$ 527.76 R$ 521.76 R$ 515.76 R$ 509.76 R$ 503.77 R$ 497.77 R$ 491.77 R$ 485.78 R$ 479.78 R$ 473.78 R$ 467.78 R$ 461.79 R$ 455.79 R$ 449.79 R$ 443.79 R$ 437.80 R$ 431.80 R$ 425.80 R$ 419.81 R$ 413.81 R$ 407.81 R$ 401.81 R$ 395.82 R$ 389.82 R$ 383.82 R$ 377.83 R$ 371.83 R$ 365.83 R$ 359.83 R$ 353.84 R$ 347.84 R$ 341.84 R$ 335.84

Page 15: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

R$ 329.85 R$ 323.85 R$ 317.85 R$ 311.86 R$ 305.86 R$ 299.86 R$ 293.86 R$ 287.87 R$ 281.87 R$ 275.87 R$ 269.88 R$ 263.88 R$ 257.88 R$ 251.88 R$ 245.89 R$ 239.89 R$ 233.89 R$ 227.89 R$ 221.90 R$ 215.90 R$ 209.90 R$ 203.91 R$ 197.91 R$ 191.91 R$ 185.91 R$ 179.92 R$ 173.92 R$ 167.92 R$ 161.93 R$ 155.93 R$ 149.93 R$ 143.93 R$ 137.94 R$ 131.94 R$ 125.94 R$ 119.94 R$ 113.95 R$ 107.95 R$ 101.95 R$ 95.96 R$ 89.96 R$ 83.96 R$ 77.96 R$ 71.97 R$ 65.97 R$ 59.97 R$ 53.98 R$ 47.98 R$ 41.98 R$ 35.98 R$ 29.99 R$ 23.99 R$ 17.99 R$ 11.99

Page 16: Planilha para Calculo de Sistema de Amortização Constante (SAC).xls

R$ 6.00