Tabela Price x SAC

39
document.xls SAC Professor Reinaldo da Costa Gomes [email protected] 1 de 39 páginas Financiamento ### Nº parcelas 300 mensais Taxa mensal 0.9489% 12% Amortização 1,166.67 Nº Parcela Prestação Amortização Juros 0 ### 1 4,487.74 1,166.67 3,321.08 ### ### 2 4,476.67 1,166.67 3,310.01 ### ### 3 4,465.60 1,166.67 3,298.94 ### ### 4 4,454.53 1,166.67 3,287.87 ### ### 5 4,443.46 1,166.67 3,276.80 ### ### 6 4,432.39 1,166.67 3,265.73 ### ### 7 4,421.32 1,166.67 3,254.66 ### ### 8 4,410.25 1,166.67 3,243.59 ### ### 9 4,399.18 1,166.67 3,232.52 ### ### 10 4,388.11 1,166.67 3,221.45 ### ### 11 4,377.04 1,166.67 3,210.37 ### ### 12 4,365.97 1,166.67 3,199.30 ### ### 13 4,354.90 1,166.67 3,188.23 ### ### 14 4,343.83 1,166.67 3,177.16 ### ### 15 4,332.76 1,166.67 3,166.09 ### ### 16 4,321.69 1,166.67 3,155.02 ### ### 17 4,310.62 1,166.67 3,143.95 ### ### 18 4,299.55 1,166.67 3,132.88 ### ### 19 4,288.48 1,166.67 3,121.81 ### ### 20 4,277.41 1,166.67 3,110.74 ### ### 21 4,266.34 1,166.67 3,099.67 ### ### 22 4,255.27 1,166.67 3,088.60 ### ### 23 4,244.20 1,166.67 3,077.53 ### ### 24 4,233.13 1,166.67 3,066.46 ### ### 25 4,222.06 1,166.67 3,055.39 ### ### 26 4,210.99 1,166.67 3,044.32 ### ### 27 4,199.92 1,166.67 3,033.25 ### ### 28 4,188.85 1,166.67 3,022.18 ### ### 29 4,177.78 1,166.67 3,011.11 ### ### 30 4,166.71 1,166.67 3,000.04 ### ### 31 4,155.64 1,166.67 2,988.97 ### ### 32 4,144.57 1,166.67 2,977.90 ### ### 33 4,133.50 1,166.67 2,966.83 ### ### 34 4,122.43 1,166.67 2,955.76 ### ### 35 4,111.36 1,166.67 2,944.69 ### ### 36 4,100.29 1,166.67 2,933.62 ### ### 37 4,089.21 1,166.67 2,922.55 ### ### 38 4,078.14 1,166.67 2,911.48 ### ### 39 4,067.07 1,166.67 2,900.41 ### ### 40 4,056.00 1,166.67 2,889.34 ### ### 41 4,044.93 1,166.67 2,878.27 ### ### 42 4,033.86 1,166.67 2,867.20 ### ### 43 4,022.79 1,166.67 2,856.13 ### ### 44 4,011.72 1,166.67 2,845.06 ### ### Saldo Corrigido Saldo Devedor

Transcript of Tabela Price x SAC

Page 1: Tabela Price x SAC

document.xls SAC

Professor Reinaldo da Costa [email protected] 1 de 26 páginas

Financiamento 350,000.00 Nº parcelas 300 mensaisTaxa mensal 0.9489% 12%Amortização 1,166.67

Nº Parcela Prestação Amortização Juros

0 350,000.00 0.00%1 4,487.74 1,166.67 3,321.08 350,000.00 348,833.33 0.00%2 4,476.67 1,166.67 3,310.01 348,833.33 347,666.67 0.00%3 4,465.60 1,166.67 3,298.94 347,666.67 346,500.00 0.00%4 4,454.53 1,166.67 3,287.87 346,500.00 345,333.33 0.00%5 4,443.46 1,166.67 3,276.80 345,333.33 344,166.67 0.00%6 4,432.39 1,166.67 3,265.73 344,166.67 343,000.00 0.00%7 4,421.32 1,166.67 3,254.66 343,000.00 341,833.33 0.00%8 4,410.25 1,166.67 3,243.59 341,833.33 340,666.67 0.00%9 4,399.18 1,166.67 3,232.52 340,666.67 339,500.00 0.00%

10 4,388.11 1,166.67 3,221.45 339,500.00 338,333.33 0.00%11 4,377.04 1,166.67 3,210.37 338,333.33 337,166.67 0.00%12 4,365.97 1,166.67 3,199.30 337,166.67 336,000.00 0.00%13 4,354.90 1,166.67 3,188.23 336,000.00 334,833.33 0.00%14 4,343.83 1,166.67 3,177.16 334,833.33 333,666.67 0.00%15 4,332.76 1,166.67 3,166.09 333,666.67 332,500.00 0.00%16 4,321.69 1,166.67 3,155.02 332,500.00 331,333.33 0.00%17 4,310.62 1,166.67 3,143.95 331,333.33 330,166.67 0.00%18 4,299.55 1,166.67 3,132.88 330,166.67 329,000.00 0.00%19 4,288.48 1,166.67 3,121.81 329,000.00 327,833.33 0.00%20 4,277.41 1,166.67 3,110.74 327,833.33 326,666.67 0.00%21 4,266.34 1,166.67 3,099.67 326,666.67 325,500.00 0.00%22 4,255.27 1,166.67 3,088.60 325,500.00 324,333.33 0.00%23 4,244.20 1,166.67 3,077.53 324,333.33 323,166.67 0.00%24 4,233.13 1,166.67 3,066.46 323,166.67 322,000.00 0.00%25 4,222.06 1,166.67 3,055.39 322,000.00 320,833.33 0.00%26 4,210.99 1,166.67 3,044.32 320,833.33 319,666.67 0.00%27 4,199.92 1,166.67 3,033.25 319,666.67 318,500.00 0.00%28 4,188.85 1,166.67 3,022.18 318,500.00 317,333.33 0.00%29 4,177.78 1,166.67 3,011.11 317,333.33 316,166.67 0.00%30 4,166.71 1,166.67 3,000.04 316,166.67 315,000.00 0.00%31 4,155.64 1,166.67 2,988.97 315,000.00 313,833.33 0.00%32 4,144.57 1,166.67 2,977.90 313,833.33 312,666.67 0.00%33 4,133.50 1,166.67 2,966.83 312,666.67 311,500.00 0.00%34 4,122.43 1,166.67 2,955.76 311,500.00 310,333.33 0.00%35 4,111.36 1,166.67 2,944.69 310,333.33 309,166.67 0.00%36 4,100.29 1,166.67 2,933.62 309,166.67 308,000.00 0.00%37 4,089.21 1,166.67 2,922.55 308,000.00 306,833.33 0.00%38 4,078.14 1,166.67 2,911.48 306,833.33 305,666.67 0.00%39 4,067.07 1,166.67 2,900.41 305,666.67 304,500.00 0.00%40 4,056.00 1,166.67 2,889.34 304,500.00 303,333.33 0.00%41 4,044.93 1,166.67 2,878.27 303,333.33 302,166.67 0.00%42 4,033.86 1,166.67 2,867.20 302,166.67 301,000.00 0.00%43 4,022.79 1,166.67 2,856.13 301,000.00 299,833.33 0.00%44 4,011.72 1,166.67 2,845.06 299,833.33 298,666.67 0.00%45 4,000.65 1,166.67 2,833.99 298,666.67 297,500.00 0.00%

Saldo Corrigido

Saldo Devedor

Correção Monetária

Page 2: Tabela Price x SAC

document.xls SAC

Professor Reinaldo da Costa [email protected] 2 de 26 páginas

Nº Parcela Prestação Amortização Juros Saldo Corrigido

Saldo Devedor

Correção Monetária

46 3,989.58 1,166.67 2,822.92 297,500.00 296,333.33 0.00%47 3,978.51 1,166.67 2,811.85 296,333.33 295,166.67 0.00%48 3,967.44 1,166.67 2,800.78 295,166.67 294,000.00 0.00%49 3,956.37 1,166.67 2,789.71 294,000.00 292,833.33 0.00%50 3,945.30 1,166.67 2,778.63 292,833.33 291,666.67 0.00%51 3,934.23 1,166.67 2,767.56 291,666.67 290,500.00 0.00%52 3,923.16 1,166.67 2,756.49 290,500.00 289,333.33 0.00%53 3,912.09 1,166.67 2,745.42 289,333.33 288,166.67 0.00%54 3,901.02 1,166.67 2,734.35 288,166.67 287,000.00 0.00%55 3,889.95 1,166.67 2,723.28 287,000.00 285,833.33 0.00%56 3,878.88 1,166.67 2,712.21 285,833.33 284,666.67 0.00%57 3,867.81 1,166.67 2,701.14 284,666.67 283,500.00 0.00%58 3,856.74 1,166.67 2,690.07 283,500.00 282,333.33 0.00%59 3,845.67 1,166.67 2,679.00 282,333.33 281,166.67 0.00%60 3,834.60 1,166.67 2,667.93 281,166.67 280,000.00 0.00%61 3,823.53 1,166.67 2,656.86 280,000.00 278,833.33 0.00%62 3,812.46 1,166.67 2,645.79 278,833.33 277,666.67 0.00%63 3,801.39 1,166.67 2,634.72 277,666.67 276,500.00 0.00%64 3,790.32 1,166.67 2,623.65 276,500.00 275,333.33 0.00%65 3,779.25 1,166.67 2,612.58 275,333.33 274,166.67 0.00%66 3,768.18 1,166.67 2,601.51 274,166.67 273,000.00 0.00%67 3,757.11 1,166.67 2,590.44 273,000.00 271,833.33 0.00%68 3,746.04 1,166.67 2,579.37 271,833.33 270,666.67 0.00%69 3,734.97 1,166.67 2,568.30 270,666.67 269,500.00 0.00%70 3,723.90 1,166.67 2,557.23 269,500.00 268,333.33 0.00%71 3,712.83 1,166.67 2,546.16 268,333.33 267,166.67 0.00%72 3,701.76 1,166.67 2,535.09 267,166.67 266,000.00 0.00%73 3,690.69 1,166.67 2,524.02 266,000.00 264,833.33 0.00%74 3,679.62 1,166.67 2,512.95 264,833.33 263,666.67 0.00%75 3,668.55 1,166.67 2,501.88 263,666.67 262,500.00 0.00%76 3,657.47 1,166.67 2,490.81 262,500.00 261,333.33 0.00%77 3,646.40 1,166.67 2,479.74 261,333.33 260,166.67 0.00%78 3,635.33 1,166.67 2,468.67 260,166.67 259,000.00 0.00%79 3,624.26 1,166.67 2,457.60 259,000.00 257,833.33 0.00%80 3,613.19 1,166.67 2,446.53 257,833.33 256,666.67 0.00%81 3,602.12 1,166.67 2,435.46 256,666.67 255,500.00 0.00%82 3,591.05 1,166.67 2,424.39 255,500.00 254,333.33 0.00%83 3,579.98 1,166.67 2,413.32 254,333.33 253,166.67 0.00%84 3,568.91 1,166.67 2,402.25 253,166.67 252,000.00 0.00%85 3,557.84 1,166.67 2,391.18 252,000.00 250,833.33 0.00%86 3,546.77 1,166.67 2,380.11 250,833.33 249,666.67 0.00%87 3,535.70 1,166.67 2,369.04 249,666.67 248,500.00 0.00%88 3,524.63 1,166.67 2,357.97 248,500.00 247,333.33 0.00%89 3,513.56 1,166.67 2,346.89 247,333.33 246,166.67 0.00%90 3,502.49 1,166.67 2,335.82 246,166.67 245,000.00 0.00%91 3,491.42 1,166.67 2,324.75 245,000.00 243,833.33 0.00%92 3,480.35 1,166.67 2,313.68 243,833.33 242,666.67 0.00%93 3,469.28 1,166.67 2,302.61 242,666.67 241,500.00 0.00%94 3,458.21 1,166.67 2,291.54 241,500.00 240,333.33 0.00%95 3,447.14 1,166.67 2,280.47 240,333.33 239,166.67 0.00%96 3,436.07 1,166.67 2,269.40 239,166.67 238,000.00 0.00%

Page 3: Tabela Price x SAC

document.xls SAC

Professor Reinaldo da Costa [email protected] 3 de 26 páginas

Nº Parcela Prestação Amortização Juros Saldo Corrigido

Saldo Devedor

Correção Monetária

97 3,425.00 1,166.67 2,258.33 238,000.00 236,833.33 0.00%98 3,413.93 1,166.67 2,247.26 236,833.33 235,666.67 0.00%99 3,402.86 1,166.67 2,236.19 235,666.67 234,500.00 0.00%

100 3,391.79 1,166.67 2,225.12 234,500.00 233,333.33 0.00%101 3,380.72 1,166.67 2,214.05 233,333.33 232,166.67 0.00%102 3,369.65 1,166.67 2,202.98 232,166.67 231,000.00 0.00%103 3,358.58 1,166.67 2,191.91 231,000.00 229,833.33 0.00%104 3,347.51 1,166.67 2,180.84 229,833.33 228,666.67 0.00%105 3,336.44 1,166.67 2,169.77 228,666.67 227,500.00 0.00%106 3,325.37 1,166.67 2,158.70 227,500.00 226,333.33 0.00%107 3,314.30 1,166.67 2,147.63 226,333.33 225,166.67 0.00%108 3,303.23 1,166.67 2,136.56 225,166.67 224,000.00 0.00%109 3,292.16 1,166.67 2,125.49 224,000.00 222,833.33 0.00%110 3,281.09 1,166.67 2,114.42 222,833.33 221,666.67 0.00%111 3,270.02 1,166.67 2,103.35 221,666.67 220,500.00 0.00%112 3,258.95 1,166.67 2,092.28 220,500.00 219,333.33 0.00%113 3,247.88 1,166.67 2,081.21 219,333.33 218,166.67 0.00%114 3,236.80 1,166.67 2,070.14 218,166.67 217,000.00 0.00%115 3,225.73 1,166.67 2,059.07 217,000.00 215,833.33 0.00%116 3,214.66 1,166.67 2,048.00 215,833.33 214,666.67 0.00%117 3,203.59 1,166.67 2,036.93 214,666.67 213,500.00 0.00%118 3,192.52 1,166.67 2,025.86 213,500.00 212,333.33 0.00%119 3,181.45 1,166.67 2,014.79 212,333.33 211,166.67 0.00%120 3,170.38 1,166.67 2,003.72 211,166.67 210,000.00 0.00%121 3,159.31 1,166.67 1,992.65 210,000.00 208,833.33 0.00%122 3,148.24 1,166.67 1,981.58 208,833.33 207,666.67 0.00%123 3,137.17 1,166.67 1,970.51 207,666.67 206,500.00 0.00%124 3,126.10 1,166.67 1,959.44 206,500.00 205,333.33 0.00%125 3,115.03 1,166.67 1,948.37 205,333.33 204,166.67 0.00%126 3,103.96 1,166.67 1,937.30 204,166.67 203,000.00 0.00%127 3,092.89 1,166.67 1,926.22 203,000.00 201,833.33 0.00%128 3,081.82 1,166.67 1,915.15 201,833.33 200,666.67 0.00%129 3,070.75 1,166.67 1,904.08 200,666.67 199,500.00 0.00%130 3,059.68 1,166.67 1,893.01 199,500.00 198,333.33 0.00%131 3,048.61 1,166.67 1,881.94 198,333.33 197,166.67 0.00%132 3,037.54 1,166.67 1,870.87 197,166.67 196,000.00 0.00%133 3,026.47 1,166.67 1,859.80 196,000.00 194,833.33 0.00%134 3,015.40 1,166.67 1,848.73 194,833.33 193,666.67 0.00%135 3,004.33 1,166.67 1,837.66 193,666.67 192,500.00 0.00%136 2,993.26 1,166.67 1,826.59 192,500.00 191,333.33 0.00%137 2,982.19 1,166.67 1,815.52 191,333.33 190,166.67 0.00%138 2,971.12 1,166.67 1,804.45 190,166.67 189,000.00 0.00%139 2,960.05 1,166.67 1,793.38 189,000.00 187,833.33 0.00%140 2,948.98 1,166.67 1,782.31 187,833.33 186,666.67 0.00%141 2,937.91 1,166.67 1,771.24 186,666.67 185,500.00 0.00%142 2,926.84 1,166.67 1,760.17 185,500.00 184,333.33 0.00%143 2,915.77 1,166.67 1,749.10 184,333.33 183,166.67 0.00%144 2,904.70 1,166.67 1,738.03 183,166.67 182,000.00 0.00%145 2,893.63 1,166.67 1,726.96 182,000.00 180,833.33 0.00%146 2,882.56 1,166.67 1,715.89 180,833.33 179,666.67 0.00%147 2,871.49 1,166.67 1,704.82 179,666.67 178,500.00 0.00%

Page 4: Tabela Price x SAC

document.xls SAC

Professor Reinaldo da Costa [email protected] 4 de 26 páginas

Nº Parcela Prestação Amortização Juros Saldo Corrigido

Saldo Devedor

Correção Monetária

148 2,860.42 1,166.67 1,693.75 178,500.00 177,333.33 0.00%149 2,849.35 1,166.67 1,682.68 177,333.33 176,166.67 0.00%150 2,838.28 1,166.67 1,671.61 176,166.67 175,000.00 0.00%151 2,827.21 1,166.67 1,660.54 175,000.00 173,833.33 0.00%152 2,816.14 1,166.67 1,649.47 173,833.33 172,666.67 0.00%153 2,805.06 1,166.67 1,638.40 172,666.67 171,500.00 0.00%154 2,793.99 1,166.67 1,627.33 171,500.00 170,333.33 0.00%155 2,782.92 1,166.67 1,616.26 170,333.33 169,166.67 0.00%156 2,771.85 1,166.67 1,605.19 169,166.67 168,000.00 0.00%157 2,760.78 1,166.67 1,594.12 168,000.00 166,833.33 0.00%158 2,749.71 1,166.67 1,583.05 166,833.33 165,666.67 0.00%159 2,738.64 1,166.67 1,571.98 165,666.67 164,500.00 0.00%160 2,727.57 1,166.67 1,560.91 164,500.00 163,333.33 0.00%161 2,716.50 1,166.67 1,549.84 163,333.33 162,166.67 0.00%162 2,705.43 1,166.67 1,538.77 162,166.67 161,000.00 0.00%163 2,694.36 1,166.67 1,527.70 161,000.00 159,833.33 0.00%164 2,683.29 1,166.67 1,516.63 159,833.33 158,666.67 0.00%165 2,672.22 1,166.67 1,505.56 158,666.67 157,500.00 0.00%166 2,661.15 1,166.67 1,494.48 157,500.00 156,333.33 0.00%167 2,650.08 1,166.67 1,483.41 156,333.33 155,166.67 0.00%168 2,639.01 1,166.67 1,472.34 155,166.67 154,000.00 0.00%169 2,627.94 1,166.67 1,461.27 154,000.00 152,833.33 0.00%170 2,616.87 1,166.67 1,450.20 152,833.33 151,666.67 0.00%171 2,605.80 1,166.67 1,439.13 151,666.67 150,500.00 0.00%172 2,594.73 1,166.67 1,428.06 150,500.00 149,333.33 0.00%173 2,583.66 1,166.67 1,416.99 149,333.33 148,166.67 0.00%174 2,572.59 1,166.67 1,405.92 148,166.67 147,000.00 0.00%175 2,561.52 1,166.67 1,394.85 147,000.00 145,833.33 0.00%176 2,550.45 1,166.67 1,383.78 145,833.33 144,666.67 0.00%177 2,539.38 1,166.67 1,372.71 144,666.67 143,500.00 0.00%178 2,528.31 1,166.67 1,361.64 143,500.00 142,333.33 0.00%179 2,517.24 1,166.67 1,350.57 142,333.33 141,166.67 0.00%180 2,506.17 1,166.67 1,339.50 141,166.67 140,000.00 0.00%181 2,495.10 1,166.67 1,328.43 140,000.00 138,833.33 0.00%182 2,484.03 1,166.67 1,317.36 138,833.33 137,666.67 0.00%183 2,472.96 1,166.67 1,306.29 137,666.67 136,500.00 0.00%184 2,461.89 1,166.67 1,295.22 136,500.00 135,333.33 0.00%185 2,450.82 1,166.67 1,284.15 135,333.33 134,166.67 0.00%186 2,439.75 1,166.67 1,273.08 134,166.67 133,000.00 0.00%187 2,428.68 1,166.67 1,262.01 133,000.00 131,833.33 0.00%188 2,417.61 1,166.67 1,250.94 131,833.33 130,666.67 0.00%189 2,406.54 1,166.67 1,239.87 130,666.67 129,500.00 0.00%190 2,395.47 1,166.67 1,228.80 129,500.00 128,333.33 0.00%191 2,384.40 1,166.67 1,217.73 128,333.33 127,166.67 0.00%192 2,373.32 1,166.67 1,206.66 127,166.67 126,000.00 0.00%193 2,362.25 1,166.67 1,195.59 126,000.00 124,833.33 0.00%194 2,351.18 1,166.67 1,184.52 124,833.33 123,666.67 0.00%195 2,340.11 1,166.67 1,173.45 123,666.67 122,500.00 0.00%196 2,329.04 1,166.67 1,162.38 122,500.00 121,333.33 0.00%197 2,317.97 1,166.67 1,151.31 121,333.33 120,166.67 0.00%198 2,306.90 1,166.67 1,140.24 120,166.67 119,000.00 0.00%

Page 5: Tabela Price x SAC

document.xls SAC

Professor Reinaldo da Costa [email protected] 5 de 26 páginas

Nº Parcela Prestação Amortização Juros Saldo Corrigido

Saldo Devedor

Correção Monetária

199 2,295.83 1,166.67 1,129.17 119,000.00 117,833.33 0.00%200 2,284.76 1,166.67 1,118.10 117,833.33 116,666.67 0.00%201 2,273.69 1,166.67 1,107.03 116,666.67 115,500.00 0.00%202 2,262.62 1,166.67 1,095.96 115,500.00 114,333.33 0.00%203 2,251.55 1,166.67 1,084.89 114,333.33 113,166.67 0.00%204 2,240.48 1,166.67 1,073.82 113,166.67 112,000.00 0.00%205 2,229.41 1,166.67 1,062.74 112,000.00 110,833.33 0.00%206 2,218.34 1,166.67 1,051.67 110,833.33 109,666.67 0.00%207 2,207.27 1,166.67 1,040.60 109,666.67 108,500.00 0.00%208 2,196.20 1,166.67 1,029.53 108,500.00 107,333.33 0.00%209 2,185.13 1,166.67 1,018.46 107,333.33 106,166.67 0.00%210 2,174.06 1,166.67 1,007.39 106,166.67 105,000.00 0.00%211 2,162.99 1,166.67 996.32 105,000.00 103,833.33 0.00%212 2,151.92 1,166.67 985.25 103,833.33 102,666.67 0.00%213 2,140.85 1,166.67 974.18 102,666.67 101,500.00 0.00%214 2,129.78 1,166.67 963.11 101,500.00 100,333.33 0.00%215 2,118.71 1,166.67 952.04 100,333.33 99,166.67 0.00%216 2,107.64 1,166.67 940.97 99,166.67 98,000.00 0.00%217 2,096.57 1,166.67 929.90 98,000.00 96,833.33 0.00%218 2,085.50 1,166.67 918.83 96,833.33 95,666.67 0.00%219 2,074.43 1,166.67 907.76 95,666.67 94,500.00 0.00%220 2,063.36 1,166.67 896.69 94,500.00 93,333.33 0.00%221 2,052.29 1,166.67 885.62 93,333.33 92,166.67 0.00%222 2,041.22 1,166.67 874.55 92,166.67 91,000.00 0.00%223 2,030.15 1,166.67 863.48 91,000.00 89,833.33 0.00%224 2,019.08 1,166.67 852.41 89,833.33 88,666.67 0.00%225 2,008.01 1,166.67 841.34 88,666.67 87,500.00 0.00%226 1,996.94 1,166.67 830.27 87,500.00 86,333.33 0.00%227 1,985.87 1,166.67 819.20 86,333.33 85,166.67 0.00%228 1,974.80 1,166.67 808.13 85,166.67 84,000.00 0.00%229 1,963.73 1,166.67 797.06 84,000.00 82,833.33 0.00%230 1,952.66 1,166.67 785.99 82,833.33 81,666.67 0.00%231 1,941.58 1,166.67 774.92 81,666.67 80,500.00 0.00%232 1,930.51 1,166.67 763.85 80,500.00 79,333.33 0.00%233 1,919.44 1,166.67 752.78 79,333.33 78,166.67 0.00%234 1,908.37 1,166.67 741.71 78,166.67 77,000.00 0.00%235 1,897.30 1,166.67 730.64 77,000.00 75,833.33 0.00%236 1,886.23 1,166.67 719.57 75,833.33 74,666.67 0.00%237 1,875.16 1,166.67 708.50 74,666.67 73,500.00 0.00%238 1,864.09 1,166.67 697.43 73,500.00 72,333.33 0.00%239 1,853.02 1,166.67 686.36 72,333.33 71,166.67 0.00%240 1,841.95 1,166.67 675.29 71,166.67 70,000.00 0.00%241 1,830.88 1,166.67 664.22 70,000.00 68,833.33 0.00%242 1,819.81 1,166.67 653.15 68,833.33 67,666.67 0.00%243 1,808.74 1,166.67 642.07 67,666.67 66,500.00 0.00%244 1,797.67 1,166.67 631.00 66,500.00 65,333.33 0.00%245 1,786.60 1,166.67 619.93 65,333.33 64,166.67 0.00%246 1,775.53 1,166.67 608.86 64,166.67 63,000.00 0.00%247 1,764.46 1,166.67 597.79 63,000.00 61,833.33 0.00%248 1,753.39 1,166.67 586.72 61,833.33 60,666.67 0.00%249 1,742.32 1,166.67 575.65 60,666.67 59,500.00 0.00%

Page 6: Tabela Price x SAC

document.xls SAC

Professor Reinaldo da Costa [email protected] 6 de 26 páginas

Nº Parcela Prestação Amortização Juros Saldo Corrigido

Saldo Devedor

Correção Monetária

250 1,731.25 1,166.67 564.58 59,500.00 58,333.33 0.00%251 1,720.18 1,166.67 553.51 58,333.33 57,166.67 0.00%252 1,709.11 1,166.67 542.44 57,166.67 56,000.00 0.00%253 1,698.04 1,166.67 531.37 56,000.00 54,833.33 0.00%254 1,686.97 1,166.67 520.30 54,833.33 53,666.67 0.00%255 1,675.90 1,166.67 509.23 53,666.67 52,500.00 0.00%256 1,664.83 1,166.67 498.16 52,500.00 51,333.33 0.00%257 1,653.76 1,166.67 487.09 51,333.33 50,166.67 0.00%258 1,642.69 1,166.67 476.02 50,166.67 49,000.00 0.00%259 1,631.62 1,166.67 464.95 49,000.00 47,833.33 0.00%260 1,620.55 1,166.67 453.88 47,833.33 46,666.67 0.00%261 1,609.48 1,166.67 442.81 46,666.67 45,500.00 0.00%262 1,598.41 1,166.67 431.74 45,500.00 44,333.33 0.00%263 1,587.34 1,166.67 420.67 44,333.33 43,166.67 0.00%264 1,576.27 1,166.67 409.60 43,166.67 42,000.00 0.00%265 1,565.20 1,166.67 398.53 42,000.00 40,833.33 0.00%266 1,554.13 1,166.67 387.46 40,833.33 39,666.67 0.00%267 1,543.06 1,166.67 376.39 39,666.67 38,500.00 0.00%268 1,531.99 1,166.67 365.32 38,500.00 37,333.33 0.00%269 1,520.91 1,166.67 354.25 37,333.33 36,166.67 0.00%270 1,509.84 1,166.67 343.18 36,166.67 35,000.00 0.00%271 1,498.77 1,166.67 332.11 35,000.00 33,833.33 0.00%272 1,487.70 1,166.67 321.04 33,833.33 32,666.67 0.00%273 1,476.63 1,166.67 309.97 32,666.67 31,500.00 0.00%274 1,465.56 1,166.67 298.90 31,500.00 30,333.33 0.00%275 1,454.49 1,166.67 287.83 30,333.33 29,166.67 0.00%276 1,443.42 1,166.67 276.76 29,166.67 28,000.00 0.00%277 1,432.35 1,166.67 265.69 28,000.00 26,833.33 0.00%278 1,421.28 1,166.67 254.62 26,833.33 25,666.67 0.00%279 1,410.21 1,166.67 243.55 25,666.67 24,500.00 0.00%280 1,399.14 1,166.67 232.48 24,500.00 23,333.33 0.00%281 1,388.07 1,166.67 221.41 23,333.33 22,166.67 0.00%282 1,377.00 1,166.67 210.33 22,166.67 21,000.00 0.00%283 1,365.93 1,166.67 199.26 21,000.00 19,833.33 0.00%284 1,354.86 1,166.67 188.19 19,833.33 18,666.67 0.00%285 1,343.79 1,166.67 177.12 18,666.67 17,500.00 0.00%286 1,332.72 1,166.67 166.05 17,500.00 16,333.33 0.00%287 1,321.65 1,166.67 154.98 16,333.33 15,166.67 0.00%288 1,310.58 1,166.67 143.91 15,166.67 14,000.00 0.00%289 1,299.51 1,166.67 132.84 14,000.00 12,833.33 0.00%290 1,288.44 1,166.67 121.77 12,833.33 11,666.67 0.00%291 1,277.37 1,166.67 110.70 11,666.67 10,500.00 0.00%292 1,266.30 1,166.67 99.63 10,500.00 9,333.33 0.00%293 1,255.23 1,166.67 88.56 9,333.33 8,166.67 0.00%294 1,244.16 1,166.67 77.49 8,166.67 7,000.00 0.00%295 1,233.09 1,166.67 66.42 7,000.00 5,833.33 0.00%296 1,222.02 1,166.67 55.35 5,833.33 4,666.67 0.00%297 1,210.95 1,166.67 44.28 4,666.67 3,500.00 0.00%298 1,199.88 1,166.67 33.21 3,500.00 2,333.33 0.00%299 1,188.81 1,166.67 22.14 2,333.33 1,166.67 0.00%300 1,177.74 1,166.67 11.07 1,166.67 (0.00) 0.00%

Page 7: Tabela Price x SAC

document.xls SAC

Professor Reinaldo da Costa [email protected] 7 de 26 páginas

Nº Parcela Prestação Amortização Juros Saldo Corrigido

Saldo Devedor

Correção Monetária

849,822.17 350,000.00 499,822.17

Page 8: Tabela Price x SAC

document.xls Tabela Price

Professor Reinaldo da Costa [email protected] 8 de 26 páginas

Financiamento 35,000.00 Nº parcelas 72 mensaisTaxa mensal 1.9900% 12.00%Parcela 918.89

Nº Parcela Prestação Amortização Juros

0 35,000.00 0.00%1 918.89 222.39 696.50 35,000.00 34,777.61 0.00%2 918.89 226.82 692.07 34,777.61 34,550.79 0.00%3 918.89 231.33 687.56 34,550.79 34,319.46 0.00%4 918.89 235.93 682.96 34,319.46 34,083.53 0.00%5 918.89 240.63 678.26 34,083.53 33,842.90 0.00%6 918.89 245.42 673.47 33,842.90 33,597.48 0.00%7 918.89 250.30 668.59 33,597.48 33,347.18 0.00%8 918.89 255.28 663.61 33,347.18 33,091.90 0.00%9 918.89 260.36 658.53 33,091.90 32,831.54 0.00%

10 918.89 265.54 653.35 32,831.54 32,565.99 0.00%11 918.89 270.83 648.06 32,565.99 32,295.16 0.00%12 918.89 276.22 642.67 32,295.16 32,018.95 0.00%13 918.89 281.71 637.18 32,018.95 31,737.23 0.00%14 918.89 287.32 631.57 31,737.23 31,449.91 0.00%15 918.89 293.04 625.85 31,449.91 31,156.87 0.00%16 918.89 298.87 620.02 31,156.87 30,858.01 0.00%17 918.89 304.82 614.07 30,858.01 30,553.19 0.00%18 918.89 310.88 608.01 30,553.19 30,242.31 0.00%19 918.89 317.07 601.82 30,242.31 29,925.24 0.00%20 918.89 323.38 595.51 29,925.24 29,601.86 0.00%21 918.89 329.81 589.08 29,601.86 29,272.04 0.00%22 918.89 336.38 582.51 29,272.04 28,935.67 0.00%23 918.89 343.07 575.82 28,935.67 28,592.60 0.00%24 918.89 349.90 568.99 28,592.60 28,242.70 0.00%25 918.89 356.86 562.03 28,242.70 27,885.84 0.00%26 918.89 363.96 554.93 27,885.84 27,521.87 0.00%27 918.89 371.21 547.69 27,521.87 27,150.67 0.00%28 918.89 378.59 540.30 27,150.67 26,772.07 0.00%29 918.89 386.13 532.76 26,772.07 26,385.95 0.00%30 918.89 393.81 525.08 26,385.95 25,992.14 0.00%31 918.89 401.65 517.24 25,992.14 25,590.49 0.00%32 918.89 409.64 509.25 25,590.49 25,180.85 0.00%33 918.89 417.79 501.10 25,180.85 24,763.06 0.00%34 918.89 426.11 492.78 24,763.06 24,336.95 0.00%35 918.89 434.59 484.31 24,336.95 23,902.36 0.00%36 918.89 443.23 475.66 23,902.36 23,459.13 0.00%37 918.89 452.05 466.84 23,459.13 23,007.07 0.00%38 918.89 461.05 457.84 23,007.07 22,546.02 0.00%39 918.89 470.23 448.67 22,546.02 22,075.80 0.00%40 918.89 479.58 439.31 22,075.80 21,596.22 0.00%41 918.89 489.13 429.76 21,596.22 21,107.09 0.00%42 918.89 498.86 420.03 21,107.09 20,608.23 0.00%43 918.89 508.79 410.10 20,608.23 20,099.44 0.00%44 918.89 518.91 399.98 20,099.44 19,580.53 0.00%45 918.89 529.24 389.65 19,580.53 19,051.29 0.00%46 918.89 539.77 379.12 19,051.29 18,511.52 0.00%47 918.89 550.51 368.38 18,511.52 17,961.01 0.00%48 918.89 561.47 357.42 17,961.01 17,399.54 0.00%

Saldo Corrigido

Saldo Devedor

Correção Monetária

Page 9: Tabela Price x SAC

document.xls Tabela Price

Professor Reinaldo da Costa [email protected] 9 de 26 páginas

Nº Parcela Prestação Amortização Juros Saldo Corrigido

Saldo Devedor

Correção Monetária

49 918.89 572.64 346.25 17,399.54 16,826.90 0.00%50 918.89 584.04 334.86 16,826.90 16,242.87 0.00%51 918.89 595.66 323.23 16,242.87 15,647.21 0.00%52 918.89 607.51 311.38 15,647.21 15,039.70 0.00%53 918.89 619.60 299.29 15,039.70 14,420.10 0.00%54 918.89 631.93 286.96 14,420.10 13,788.16 0.00%55 918.89 644.51 274.38 13,788.16 13,143.66 0.00%56 918.89 657.33 261.56 13,143.66 12,486.33 0.00%57 918.89 670.41 248.48 12,486.33 11,815.91 0.00%58 918.89 683.75 235.14 11,815.91 11,132.16 0.00%59 918.89 697.36 221.53 11,132.16 10,434.80 0.00%60 918.89 711.24 207.65 10,434.80 9,723.56 0.00%61 918.89 725.39 193.50 9,723.56 8,998.17 0.00%62 918.89 739.83 179.06 8,998.17 8,258.34 0.00%63 918.89 754.55 164.34 8,258.34 7,503.79 0.00%64 918.89 769.57 149.33 7,503.79 6,734.22 0.00%65 918.89 784.88 134.01 6,734.22 5,949.34 0.00%66 918.89 800.50 118.39 5,949.34 5,148.84 0.00%67 918.89 816.43 102.46 5,148.84 4,332.41 0.00%68 918.89 832.68 86.22 4,332.41 3,499.74 0.00%69 918.89 849.25 69.64 3,499.74 2,650.49 0.00%70 918.89 866.15 52.74 2,650.49 1,784.34 0.00%71 918.89 883.38 35.51 1,784.34 900.96 0.00%72 918.89 900.96 17.93 900.96 (0.00) 0.00%73 918.89 918.89 (0.00) (0.00) (918.89) 0.00%74 918.89 937.18 (18.29) (918.89) (1,856.07) 0.00%75 918.89 955.83 (36.94) (1,856.07) (2,811.90) 0.00%76 918.89 974.85 (55.96) (2,811.90) (3,786.74) 0.00%77 918.89 994.25 (75.36) (3,786.74) (4,780.99) 0.00%78 918.89 1,014.03 (95.14) (4,780.99) (5,795.02) 0.00%79 918.89 1,034.21 (115.32) (5,795.02) (6,829.24) 0.00%80 918.89 1,054.79 (135.90) (6,829.24) (7,884.03) 0.00%81 918.89 1,075.78 (156.89) (7,884.03) (8,959.81) 0.00%82 918.89 1,097.19 (178.30) (8,959.81) (10,057.00) 0.00%83 918.89 1,119.03 (200.13) (10,057.00) (11,176.03) 0.00%84 918.89 1,141.29 (222.40) (11,176.03) (12,317.32) 0.00%85 918.89 1,164.01 (245.11) (12,317.32) (13,481.33) 0.00%86 918.89 1,187.17 (268.28) (13,481.33) (14,668.50) 0.00%87 918.89 1,210.79 (291.90) (14,668.50) (15,879.29) 0.00%88 918.89 1,234.89 (316.00) (15,879.29) (17,114.18) 0.00%89 918.89 1,259.46 (340.57) (17,114.18) (18,373.64) 0.00%90 918.89 1,284.53 (365.64) (18,373.64) (19,658.17) 0.00%91 918.89 1,310.09 (391.20) (19,658.17) (20,968.26) 0.00%92 918.89 1,336.16 (417.27) (20,968.26) (22,304.42) 0.00%93 918.89 1,362.75 (443.86) (22,304.42) (23,667.17) 0.00%94 918.89 1,389.87 (470.98) (23,667.17) (25,057.04) 0.00%95 918.89 1,417.53 (498.64) (25,057.04) (26,474.56) 0.00%96 918.89 1,445.73 (526.84) (26,474.56) (27,920.30) 0.00%97 918.89 1,474.51 (555.61) (27,920.30) (29,394.80) 0.00%98 918.89 1,503.85 (584.96) (29,394.80) (30,898.65) 0.00%99 918.89 1,533.77 (614.88) (30,898.65) (32,432.42) 0.00%

100 918.89 1,564.30 (645.41) (32,432.42) (33,996.72) 0.00%101 918.89 1,595.43 (676.53) (33,996.72) (35,592.15) 0.00%102 918.89 1,627.17 (708.28) (35,592.15) (37,219.32) 0.00%

Page 10: Tabela Price x SAC

document.xls Tabela Price

Professor Reinaldo da Costa [email protected] 10 de 26 páginas

Nº Parcela Prestação Amortização Juros Saldo Corrigido

Saldo Devedor

Correção Monetária

103 918.89 1,659.56 (740.66) (37,219.32) (38,878.88) 0.00%104 918.89 1,692.58 (773.69) (38,878.88) (40,571.46) 0.00%105 918.89 1,726.26 (807.37) (40,571.46) (42,297.72) 0.00%106 918.89 1,760.62 (841.72) (42,297.72) (44,058.34) 0.00%107 918.89 1,795.65 (876.76) (44,058.34) (45,853.99) 0.00%108 918.89 1,831.39 (912.49) (45,853.99) (47,685.37) 0.00%109 918.89 1,867.83 (948.94) (47,685.37) (49,553.20) 0.00%110 918.89 1,905.00 (986.11) (49,553.20) (51,458.20) 0.00%111 918.89 1,942.91 (1,024.02) (51,458.20) (53,401.11) 0.00%112 918.89 1,981.57 (1,062.68) (53,401.11) (55,382.69) 0.00%113 918.89 2,021.01 (1,102.12) (55,382.69) (57,403.69) 0.00%114 918.89 2,061.22 (1,142.33) (57,403.69) (59,464.92) 0.00%115 918.89 2,102.24 (1,183.35) (59,464.92) (61,567.16) 0.00%116 918.89 2,144.08 (1,225.19) (61,567.16) (63,711.24) 0.00%117 918.89 2,186.74 (1,267.85) (63,711.24) (65,897.98) 0.00%118 918.89 2,230.26 (1,311.37) (65,897.98) (68,128.24) 0.00%119 918.89 2,274.64 (1,355.75) (68,128.24) (70,402.89) 0.00%120 918.89 2,319.91 (1,401.02) (70,402.89) (72,722.80) 0.00%121 918.89 2,366.07 (1,447.18) (72,722.80) (75,088.87) 0.00%122 918.89 2,413.16 (1,494.27) (75,088.87) (77,502.03) 0.00%123 918.89 2,461.18 (1,542.29) (77,502.03) (79,963.21) 0.00%124 918.89 2,510.16 (1,591.27) (79,963.21) (82,473.37) 0.00%125 918.89 2,560.11 (1,641.22) (82,473.37) (85,033.48) 0.00%126 918.89 2,611.06 (1,692.17) (85,033.48) (87,644.54) 0.00%127 918.89 2,663.02 (1,744.13) (87,644.54) (90,307.56) 0.00%128 918.89 2,716.01 (1,797.12) (90,307.56) (93,023.57) 0.00%129 918.89 2,770.06 (1,851.17) (93,023.57) (95,793.63) 0.00%130 918.89 2,825.18 (1,906.29) (95,793.63) (98,618.81) 0.00%131 918.89 2,881.41 (1,962.51) (98,618.81) (101,500.22) 0.00%132 918.89 2,938.75 (2,019.85) (101,500.22) (104,438.96) 0.00%133 918.89 2,997.23 (2,078.34) (104,438.96) (107,436.19) 0.00%134 918.89 3,056.87 (2,137.98) (107,436.19) (110,493.06) 0.00%135 918.89 3,117.70 (2,198.81) (110,493.06) (113,610.76) 0.00%136 918.89 3,179.75 (2,260.85) (113,610.76) (116,790.51) 0.00%137 918.89 3,243.02 (2,324.13) (116,790.51) (120,033.53) 0.00%138 918.89 3,307.56 (2,388.67) (120,033.53) (123,341.09) 0.00%139 918.89 3,373.38 (2,454.49) (123,341.09) (126,714.47) 0.00%140 918.89 3,440.51 (2,521.62) (126,714.47) (130,154.98) 0.00%141 918.89 3,508.98 (2,590.08) (130,154.98) (133,663.95) 0.00%142 918.89 3,578.80 (2,659.91) (133,663.95) (137,242.76) 0.00%143 918.89 3,650.02 (2,731.13) (137,242.76) (140,892.78) 0.00%144 918.89 3,722.66 (2,803.77) (140,892.78) (144,615.44) 0.00%145 918.89 3,796.74 (2,877.85) (144,615.44) (148,412.17) 0.00%146 918.89 3,872.29 (2,953.40) (148,412.17) (152,284.47) 0.00%147 918.89 3,949.35 (3,030.46) (152,284.47) (156,233.82) 0.00%148 918.89 4,027.94 (3,109.05) (156,233.82) (160,261.76) 0.00%149 918.89 4,108.10 (3,189.21) (160,261.76) (164,369.86) 0.00%150 918.89 4,189.85 (3,270.96) (164,369.86) (168,559.72) 0.00%151 918.89 4,273.23 (3,354.34) (168,559.72) (172,832.95) 0.00%152 918.89 4,358.27 (3,439.38) (172,832.95) (177,191.21) 0.00%153 918.89 4,445.00 (3,526.11) (177,191.21) (181,636.21) 0.00%154 918.89 4,533.45 (3,614.56) (181,636.21) (186,169.66) 0.00%155 918.89 4,623.67 (3,704.78) (186,169.66) (190,793.33) 0.00%156 918.89 4,715.68 (3,796.79) (190,793.33) (195,509.01) 0.00%

Page 11: Tabela Price x SAC

document.xls Tabela Price

Professor Reinaldo da Costa [email protected] 11 de 26 páginas

Nº Parcela Prestação Amortização Juros Saldo Corrigido

Saldo Devedor

Correção Monetária

157 918.89 4,809.52 (3,890.63) (195,509.01) (200,318.53) 0.00%158 918.89 4,905.23 (3,986.34) (200,318.53) (205,223.76) 0.00%159 918.89 5,002.84 (4,083.95) (205,223.76) (210,226.60) 0.00%160 918.89 5,102.40 (4,183.51) (210,226.60) (215,329.00) 0.00%161 918.89 5,203.94 (4,285.05) (215,329.00) (220,532.94) 0.00%162 918.89 5,307.50 (4,388.61) (220,532.94) (225,840.44) 0.00%163 918.89 5,413.12 (4,494.22) (225,840.44) (231,253.55) 0.00%164 918.89 5,520.84 (4,601.95) (231,253.55) (236,774.39) 0.00%165 918.89 5,630.70 (4,711.81) (236,774.39) (242,405.09) 0.00%166 918.89 5,742.75 (4,823.86) (242,405.09) (248,147.84) 0.00%167 918.89 5,857.03 (4,938.14) (248,147.84) (254,004.87) 0.00%168 918.89 5,973.59 (5,054.70) (254,004.87) (259,978.46) 0.00%169 918.89 6,092.46 (5,173.57) (259,978.46) (266,070.93) 0.00%170 918.89 6,213.70 (5,294.81) (266,070.93) (272,284.63) 0.00%171 918.89 6,337.36 (5,418.46) (272,284.63) (278,621.98) 0.00%172 918.89 6,463.47 (5,544.58) (278,621.98) (285,085.45) 0.00%173 918.89 6,592.09 (5,673.20) (285,085.45) (291,677.54) 0.00%174 918.89 6,723.27 (5,804.38) (291,677.54) (298,400.82) 0.00%175 918.89 6,857.07 (5,938.18) (298,400.82) (305,257.89) 0.00%176 918.89 6,993.52 (6,074.63) (305,257.89) (312,251.41) 0.00%177 918.89 7,132.69 (6,213.80) (312,251.41) (319,384.10) 0.00%178 918.89 7,274.63 (6,355.74) (319,384.10) (326,658.74) 0.00%179 918.89 7,419.40 (6,500.51) (326,658.74) (334,078.14) 0.00%180 918.89 7,567.05 (6,648.15) (334,078.14) (341,645.18) 0.00%181 918.89 7,717.63 (6,798.74) (341,645.18) (349,362.81) 0.00%182 918.89 7,871.21 (6,952.32) (349,362.81) (357,234.02) 0.00%183 918.89 8,027.85 (7,108.96) (357,234.02) (365,261.87) 0.00%184 918.89 8,187.60 (7,268.71) (365,261.87) (373,449.47) 0.00%185 918.89 8,350.54 (7,431.64) (373,449.47) (381,800.01) 0.00%186 918.89 8,516.71 (7,597.82) (381,800.01) (390,316.72) 0.00%187 918.89 8,686.19 (7,767.30) (390,316.72) (399,002.92) 0.00%188 918.89 8,859.05 (7,940.16) (399,002.92) (407,861.97) 0.00%189 918.89 9,035.34 (8,116.45) (407,861.97) (416,897.31) 0.00%190 918.89 9,215.15 (8,296.26) (416,897.31) (426,112.46) 0.00%191 918.89 9,398.53 (8,479.64) (426,112.46) (435,510.99) 0.00%192 918.89 9,585.56 (8,666.67) (435,510.99) (445,096.55) 0.00%193 918.89 9,776.31 (8,857.42) (445,096.55) (454,872.86) 0.00%194 918.89 9,970.86 (9,051.97) (454,872.86) (464,843.72) 0.00%195 918.89 10,169.28 (9,250.39) (464,843.72) (475,013.00) 0.00%196 918.89 10,371.65 (9,452.76) (475,013.00) (485,384.65) 0.00%197 918.89 10,578.05 (9,659.15) (485,384.65) (495,962.70) 0.00%198 918.89 10,788.55 (9,869.66) (495,962.70) (506,751.24) 0.00%199 918.89 11,003.24 (10,084.35) (506,751.24) (517,754.49) 0.00%200 918.89 11,222.21 (10,303.31) (517,754.49) (528,976.69) 0.00%201 918.89 11,445.53 (10,526.64) (528,976.69) (540,422.22) 0.00%202 918.89 11,673.29 (10,754.40) (540,422.22) (552,095.51) 0.00%203 918.89 11,905.59 (10,986.70) (552,095.51) (564,001.10) 0.00%204 918.89 12,142.51 (11,223.62) (564,001.10) (576,143.62) 0.00%205 918.89 12,384.15 (11,465.26) (576,143.62) (588,527.77) 0.00%206 918.89 12,630.59 (11,711.70) (588,527.77) (601,158.36) 0.00%207 918.89 12,881.94 (11,963.05) (601,158.36) (614,040.30) 0.00%208 918.89 13,138.29 (12,219.40) (614,040.30) (627,178.59) 0.00%209 918.89 13,399.75 (12,480.85) (627,178.59) (640,578.34) 0.00%210 918.89 13,666.40 (12,747.51) (640,578.34) (654,244.74) 0.00%

Page 12: Tabela Price x SAC

document.xls Tabela Price

Professor Reinaldo da Costa [email protected] 12 de 26 páginas

Nº Parcela Prestação Amortização Juros Saldo Corrigido

Saldo Devedor

Correção Monetária

211 918.89 13,938.36 (13,019.47) (654,244.74) (668,183.10) 0.00%212 918.89 14,215.73 (13,296.84) (668,183.10) (682,398.84) 0.00%213 918.89 14,498.63 (13,579.74) (682,398.84) (696,897.46) 0.00%214 918.89 14,787.15 (13,868.26) (696,897.46) (711,684.61) 0.00%215 918.89 15,081.41 (14,162.52) (711,684.61) (726,766.03) 0.00%216 918.89 15,381.54 (14,462.64) (726,766.03) (742,147.56) 0.00%217 918.89 15,687.63 (14,768.74) (742,147.56) (757,835.19) 0.00%218 918.89 15,999.81 (15,080.92) (757,835.19) (773,835.00) 0.00%219 918.89 16,318.21 (15,399.32) (773,835.00) (790,153.21) 0.00%220 918.89 16,642.94 (15,724.05) (790,153.21) (806,796.15) 0.00%221 918.89 16,974.13 (16,055.24) (806,796.15) (823,770.29) 0.00%222 918.89 17,311.92 (16,393.03) (823,770.29) (841,082.21) 0.00%223 918.89 17,656.43 (16,737.54) (841,082.21) (858,738.63) 0.00%224 918.89 18,007.79 (17,088.90) (858,738.63) (876,746.42) 0.00%225 918.89 18,366.14 (17,447.25) (876,746.42) (895,112.57) 0.00%226 918.89 18,731.63 (17,812.74) (895,112.57) (913,844.20) 0.00%227 918.89 19,104.39 (18,185.50) (913,844.20) (932,948.59) 0.00%228 918.89 19,484.57 (18,565.68) (932,948.59) (952,433.16) 0.00%229 918.89 19,872.31 (18,953.42) (952,433.16) (972,305.47) 0.00%230 918.89 20,267.77 (19,348.88) (972,305.47) (992,573.24) 0.00%231 918.89 20,671.10 (19,752.21) (992,573.24) ### 0.00%232 918.89 21,082.45 (20,163.56) ### ### 0.00%233 918.89 21,501.99 (20,583.10) ### ### 0.00%234 918.89 21,929.88 (21,010.99) ### ### 0.00%235 918.89 22,366.29 (21,447.40) ### ### 0.00%236 918.89 22,811.38 (21,892.49) ### ### 0.00%237 918.89 23,265.32 (22,346.43) ### ### 0.00%238 918.89 23,728.30 (22,809.41) ### ### 0.00%239 918.89 24,200.50 (23,281.61) ### ### 0.00%240 918.89 24,682.09 (23,763.20) ### ### 0.00%241 918.89 25,173.26 (24,254.37) ### ### 0.00%242 918.89 25,674.21 (24,755.32) ### ### 0.00%243 918.89 26,185.13 (25,266.23) ### ### 0.00%244 918.89 26,706.21 (25,787.32) ### ### 0.00%245 918.89 27,237.66 (26,318.77) ### ### 0.00%246 918.89 27,779.69 (26,860.80) ### ### 0.00%247 918.89 28,332.51 (27,413.62) ### ### 0.00%248 918.89 28,896.33 (27,977.43) ### ### 0.00%249 918.89 29,471.36 (28,552.47) ### ### 0.00%250 918.89 30,057.84 (29,138.95) ### ### 0.00%251 918.89 30,655.99 (29,737.10) ### ### 0.00%252 918.89 31,266.05 (30,347.16) ### ### 0.00%253 918.89 31,888.24 (30,969.35) ### ### 0.00%254 918.89 32,522.82 (31,603.93) ### ### 0.00%255 918.89 33,170.02 (32,251.13) ### ### 0.00%256 918.89 33,830.11 (32,911.21) ### ### 0.00%257 918.89 34,503.32 (33,584.43) ### ### 0.00%258 918.89 35,189.94 (34,271.05) ### ### 0.00%259 918.89 35,890.22 (34,971.33) ### ### 0.00%260 918.89 36,604.44 (35,685.54) ### ### 0.00%261 918.89 37,332.86 (36,413.97) ### ### 0.00%262 918.89 38,075.79 (37,156.90) ### ### 0.00%263 918.89 38,833.50 (37,914.61) ### ### 0.00%264 918.89 39,606.28 (38,687.39) ### ### 0.00%

Page 13: Tabela Price x SAC

document.xls Tabela Price

Professor Reinaldo da Costa [email protected] 13 de 26 páginas

Nº Parcela Prestação Amortização Juros Saldo Corrigido

Saldo Devedor

Correção Monetária

265 918.89 40,394.45 (39,475.56) ### ### 0.00%266 918.89 41,198.30 (40,279.41) ### ### 0.00%267 918.89 42,018.14 (41,099.25) ### ### 0.00%268 918.89 42,854.30 (41,935.41) ### ### 0.00%269 918.89 43,707.11 (42,788.21) ### ### 0.00%270 918.89 44,576.88 (43,657.99) ### ### 0.00%271 918.89 45,463.96 (44,545.07) ### ### 0.00%272 918.89 46,368.69 (45,449.80) ### ### 0.00%273 918.89 47,291.43 (46,372.54) ### ### 0.00%274 918.89 48,232.53 (47,313.63) ### ### 0.00%275 918.89 49,192.35 (48,273.46) ### ### 0.00%276 918.89 50,171.28 (49,252.39) ### ### 0.00%277 918.89 51,169.69 (50,250.80) ### ### 0.00%278 918.89 52,187.97 (51,269.07) ### ### 0.00%279 918.89 53,226.51 (52,307.62) ### ### 0.00%280 918.89 54,285.71 (53,366.82) ### ### 0.00%281 918.89 55,366.00 (54,447.11) ### ### 0.00%282 918.89 56,467.78 (55,548.89) ### ### 0.00%283 918.89 57,591.49 (56,672.60) ### ### 0.00%284 918.89 58,737.56 (57,818.67) ### ### 0.00%285 918.89 59,906.44 (58,987.55) ### ### 0.00%286 918.89 61,098.58 (60,179.69) ### ### 0.00%287 918.89 62,314.44 (61,395.55) ### ### 0.00%288 918.89 63,554.50 (62,635.61) ### ### 0.00%289 918.89 64,819.23 (63,900.34) ### ### 0.00%290 918.89 66,109.13 (65,190.24) ### ### 0.00%291 918.89 67,424.71 (66,505.82) ### ### 0.00%292 918.89 68,766.46 (67,847.57) ### ### 0.00%293 918.89 70,134.91 (69,216.02) ### ### 0.00%294 918.89 71,530.60 (70,611.70) ### ### 0.00%295 918.89 72,954.05 (72,035.16) ### ### 0.00%296 918.89 74,405.84 (73,486.95) ### ### 0.00%297 918.89 75,886.52 (74,967.63) ### ### 0.00%298 918.89 77,396.66 (76,477.77) ### ### 0.00%299 918.89 78,936.85 (78,017.96) ### ### 0.00%300 918.89 80,507.69 (79,588.80) ### ### 0.00%

275,667.34 ### ###-67.56% 1075.70% -868.13%

Page 14: Tabela Price x SAC

Prazo SAC TP1 4,487.74 348,833.33 353,321.08 918.89 34,777.61 35,696.50 2 8,964.42 347,666.67 356,631.08 1,837.78 34,550.79 36,388.57 3 13,430.02 346,500.00 359,930.02 2,756.67 34,319.46 37,076.14 4 17,884.56 345,333.33 363,217.89 3,675.56 34,083.53 37,759.09 5 22,328.02 344,166.67 366,494.69 4,594.46 33,842.90 38,437.35 6 26,760.41 343,000.00 369,760.41 5,513.35 33,597.48 39,110.83 7 31,181.73 341,833.33 373,015.07 6,432.24 33,347.18 39,779.42 8 35,591.99 340,666.67 376,258.65 7,351.13 33,091.90 40,443.03 9 39,991.17 339,500.00 379,491.17 8,270.02 32,831.54 41,101.56

10 44,379.28 338,333.33 382,712.61 9,188.91 32,565.99 41,754.90 11 48,756.32 337,166.67 385,922.99 10,107.80 32,295.16 42,402.97 12 53,122.29 336,000.00 389,122.29 11,026.69 32,018.95 43,045.64 13 57,477.19 334,833.33 392,310.53 11,945.58 31,737.23 43,682.82 14 61,821.03 333,666.67 395,487.69 12,864.48 31,449.91 44,314.39 15 66,153.79 332,500.00 398,653.79 13,783.37 31,156.87 44,940.24 16 70,475.48 331,333.33 401,808.81 14,702.26 30,858.01 45,560.26 17 74,786.10 330,166.67 404,952.76 15,621.15 30,553.19 46,174.34 18 79,085.65 329,000.00 408,085.65 16,540.04 30,242.31 46,782.35 19 83,374.13 327,833.33 411,207.46 17,458.93 29,925.24 47,384.17 20 87,651.53 326,666.67 414,318.20 18,377.82 29,601.86 47,979.68 21 91,917.87 325,500.00 417,417.87 19,296.71 29,272.04 48,568.76 22 96,173.14 324,333.33 420,506.48 20,215.60 28,935.67 49,151.27 23 100,417.34 323,166.67 423,584.01 21,134.50 28,592.60 49,727.09 24 104,650.47 322,000.00 426,650.47 22,053.39 28,242.70 50,296.08 25 108,872.53 320,833.33 429,705.86 22,972.28 27,885.84 50,858.11 26 113,083.52 319,666.67 432,750.18 23,891.17 27,521.87 51,413.04 27 117,283.43 318,500.00 435,783.43 24,810.06 27,150.67 51,960.73 28 121,472.28 317,333.33 438,805.61 25,728.95 26,772.07 52,501.02 29 125,650.06 316,166.67 441,816.72 26,647.84 26,385.95 53,033.79 30 129,816.76 315,000.00 444,816.76 27,566.73 25,992.14 53,558.87 31 133,972.40 313,833.33 447,805.73 28,485.62 25,590.49 54,076.11 32 138,116.97 312,666.67 450,783.63 29,404.52 25,180.85 54,585.36 33 142,250.46 311,500.00 453,750.46 30,323.41 24,763.06 55,086.46 34 146,372.89 310,333.33 456,706.22 31,242.30 24,336.95 55,579.25 35 150,484.24 309,166.67 459,650.91 32,161.19 23,902.36 56,063.55 36 154,584.53 308,000.00 462,584.53 33,080.08 23,459.13 56,539.21 37 158,673.74 306,833.33 465,507.08 33,998.97 23,007.07 57,006.05 38 162,751.89 305,666.67 468,418.55 34,917.86 22,546.02 57,463.89 39 166,818.96 304,500.00 471,318.96 35,836.75 22,075.80 57,912.55 40 170,874.97 303,333.33 474,208.30 36,755.64 21,596.22 58,351.86 41 174,919.90 302,166.67 477,086.57 37,674.54 21,107.09 58,781.63 42 178,953.76 301,000.00 479,953.76 38,593.43 20,608.23 59,201.66 43 182,976.56 299,833.33 482,809.89 39,512.32 20,099.44 59,611.76 44 186,988.28 298,666.67 485,654.95 40,431.21 19,580.53 60,011.74 45 190,988.93 297,500.00 488,488.93 41,350.10 19,051.29 60,401.39 46 194,978.52 296,333.33 491,311.85 42,268.99 18,511.52 60,780.51 47 198,957.03 295,166.67 494,123.69 43,187.88 17,961.01 61,148.89 48 202,924.47 294,000.00 496,924.47 44,106.77 17,399.54 61,506.32 49 206,880.84 292,833.33 499,714.17 45,025.67 16,826.90 61,852.57 50 210,826.14 291,666.67 502,492.81 45,944.56 16,242.87 62,187.42 51 214,760.37 290,500.00 505,260.37 46,863.45 15,647.21 62,510.66 52 218,683.54 289,333.33 508,016.87 47,782.34 15,039.70 62,822.04

Page 15: Tabela Price x SAC

53 222,595.63 288,166.67 510,762.29 48,701.23 14,420.10 63,121.33 54 226,496.65 287,000.00 513,496.65 49,620.12 13,788.16 63,408.29 55 230,386.60 285,833.33 516,219.93 50,539.01 13,143.66 63,682.67 56 234,265.48 284,666.67 518,932.14 51,457.90 12,486.33 63,944.23 57 238,133.29 283,500.00 521,633.29 52,376.79 11,815.91 64,192.71 58 241,990.03 282,333.33 524,323.36 53,295.69 11,132.16 64,427.84 59 245,835.70 281,166.67 527,002.36 54,214.58 10,434.80 64,649.37 60 249,670.29 280,000.00 529,670.29 55,133.47 9,723.56 64,857.03 61 253,493.82 278,833.33 532,327.16 56,052.36 8,998.17 65,050.52 62 257,306.28 277,666.67 534,972.95 56,971.25 8,258.34 65,229.59 63 261,107.67 276,500.00 537,607.67 57,890.14 7,503.79 65,393.93 64 264,897.99 275,333.33 540,231.32 58,809.03 6,734.22 65,543.25 65 268,677.24 274,166.67 542,843.90 59,727.92 5,949.34 65,677.26 66 272,445.41 273,000.00 545,445.41 60,646.81 5,148.84 65,795.66 67 276,202.52 271,833.33 548,035.85 61,565.71 4,332.41 65,898.12 68 279,948.56 270,666.67 550,615.22 62,484.60 3,499.74 65,984.33 69 283,683.52 269,500.00 553,183.52 63,403.49 2,650.49 66,053.98 70 287,407.42 268,333.33 555,740.75 64,322.38 1,784.34 66,106.72 71 291,120.25 267,166.67 558,286.91 65,241.27 900.96 66,142.23 72 294,822.00 266,000.00 560,822.00 66,160.16 (0.00) 66,160.16 73 298,512.69 264,833.33 563,346.02 67,079.05 (918.89) 66,160.16 74 302,192.30 263,666.67 565,858.97 67,997.94 (1,856.07) 66,141.87 75 305,860.85 262,500.00 568,360.85 68,916.83 (2,811.90) 66,104.94 76 309,518.32 261,333.33 570,851.66 69,835.73 (3,786.74) 66,048.98 77 313,164.73 260,166.67 573,331.39 70,754.62 (4,780.99) 65,973.63 78 316,800.06 259,000.00 575,800.06 71,673.51 (5,795.02) 65,878.48 79 320,424.33 257,833.33 578,257.66 72,592.40 (6,829.24) 65,763.16 80 324,037.52 256,666.67 580,704.19 73,511.29 (7,884.03) 65,627.26 81 327,639.64 255,500.00 583,139.64 74,430.18 (8,959.81) 65,470.37 82 331,230.70 254,333.33 585,564.03 75,349.07 (10,057.00) 65,292.07 83 334,810.68 253,166.67 587,977.35 76,267.96 (11,176.03) 65,091.94 84 338,379.59 252,000.00 590,379.59 77,186.85 (12,317.32) 64,869.53 85 341,937.43 250,833.33 592,770.77 78,105.75 (13,481.33) 64,624.42 86 345,484.21 249,666.67 595,150.87 79,024.64 (14,668.50) 64,356.14 87 349,019.91 248,500.00 597,519.91 79,943.53 (15,879.29) 64,064.24 88 352,544.54 247,333.33 599,877.87 80,862.42 (17,114.18) 63,748.24 89 356,058.10 246,166.67 602,224.77 81,781.31 (18,373.64) 63,407.67 90 359,560.59 245,000.00 604,560.59 82,700.20 (19,658.17) 63,042.03 91 363,052.01 243,833.33 606,885.35 83,619.09 (20,968.26) 62,650.83 92 366,532.36 242,666.67 609,199.03 84,537.98 (22,304.42) 62,233.56 93 370,001.64 241,500.00 611,501.64 85,456.87 (23,667.17) 61,789.71 94 373,459.85 240,333.33 613,793.19 86,375.77 (25,057.04) 61,318.73 95 376,906.99 239,166.67 616,073.66 87,294.66 (26,474.56) 60,820.09 96 380,343.06 238,000.00 618,343.06 88,213.55 (27,920.30) 60,293.25 97 383,768.06 236,833.33 620,601.40 89,132.44 (29,394.80) 59,737.64 98 387,181.99 235,666.67 622,848.66 90,051.33 (30,898.65) 59,152.68 99 390,584.85 234,500.00 625,084.85 90,970.22 (32,432.42) 58,537.80

100 393,976.64 233,333.33 627,309.97 91,889.11 (33,996.72) 57,892.39 101 397,357.36 232,166.67 629,524.03 92,808.00 (35,592.15) 57,215.86 102 400,727.01 231,000.00 631,727.01 93,726.89 (37,219.32) 56,507.57 103 404,085.58 229,833.33 633,918.92 94,645.79 (38,878.88) 55,766.91 104 407,433.09 228,666.67 636,099.76 95,564.68 (40,571.46) 54,993.22 105 410,769.53 227,500.00 638,269.53 96,483.57 (42,297.72) 54,185.85 106 414,094.90 226,333.33 640,428.23 97,402.46 (44,058.34) 53,344.12

Page 16: Tabela Price x SAC

107 417,409.19 225,166.67 642,575.86 98,321.35 (45,853.99) 52,467.36 108 420,712.42 224,000.00 644,712.42 99,240.24 (47,685.37) 51,554.87 109 424,004.58 222,833.33 646,837.91 100,159.13 (49,553.20) 50,605.93 110 427,285.66 221,666.67 648,952.33 101,078.02 (51,458.20) 49,619.82 111 430,555.68 220,500.00 651,055.68 101,996.91 (53,401.11) 48,595.80 112 433,814.62 219,333.33 653,147.96 102,915.81 (55,382.69) 47,533.12 113 437,062.50 218,166.67 655,229.17 103,834.70 (57,403.69) 46,431.00 114 440,299.30 217,000.00 657,299.30 104,753.59 (59,464.92) 45,288.67 115 443,525.04 215,833.33 659,358.37 105,672.48 (61,567.16) 44,105.32 116 446,739.70 214,666.67 661,406.37 106,591.37 (63,711.24) 42,880.13 117 449,943.30 213,500.00 663,443.30 107,510.26 (65,897.98) 41,612.28 118 453,135.82 212,333.33 665,469.15 108,429.15 (68,128.24) 40,300.91 119 456,317.27 211,166.67 667,483.94 109,348.04 (70,402.89) 38,945.16 120 459,487.66 210,000.00 669,487.66 110,266.93 (72,722.80) 37,544.14 121 462,646.97 208,833.33 671,480.30 111,185.83 (75,088.87) 36,096.96 122 465,795.21 207,666.67 673,461.88 112,104.72 (77,502.03) 34,602.69 123 468,932.39 206,500.00 675,432.39 113,023.61 (79,963.21) 33,060.40 124 472,058.49 205,333.33 677,391.82 113,942.50 (82,473.37) 31,469.13 125 475,173.52 204,166.67 679,340.19 114,861.39 (85,033.48) 29,827.91 126 478,277.48 203,000.00 681,277.48 115,780.28 (87,644.54) 28,135.74 127 481,370.37 201,833.33 683,203.71 116,699.17 (90,307.56) 26,391.62 128 484,452.20 200,666.67 685,118.86 117,618.06 (93,023.57) 24,594.50 129 487,522.95 199,500.00 687,022.95 118,536.95 (95,793.63) 22,743.33 130 490,582.63 198,333.33 688,915.96 119,455.85 (98,618.81) 20,837.03 131 493,631.24 197,166.67 690,797.91 120,374.74 (101,500.22) 18,874.52 132 496,668.78 196,000.00 692,668.78 121,293.63 (104,438.96) 16,854.66 133 499,695.25 194,833.33 694,528.58 122,212.52 (107,436.19) 14,776.33 134 502,710.65 193,666.67 696,377.32 123,131.41 (110,493.06) 12,638.35 135 505,714.98 192,500.00 698,214.98 124,050.30 (113,610.76) 10,439.54 136 508,708.24 191,333.33 700,041.57 124,969.19 (116,790.51) 8,178.68 137 511,690.43 190,166.67 701,857.09 125,888.08 (120,033.53) 5,854.55 138 514,661.55 189,000.00 703,661.55 126,806.97 (123,341.09) 3,465.88 139 517,621.59 187,833.33 705,454.93 127,725.87 (126,714.47) 1,011.40 140 520,570.57 186,666.67 707,237.24 128,644.76 (130,154.98) (1,510.22)141 523,508.48 185,500.00 709,008.48 129,563.65 (133,663.95) (4,100.30)142 526,435.32 184,333.33 710,768.65 130,482.54 (137,242.76) (6,760.22)143 529,351.09 183,166.67 712,517.75 131,401.43 (140,892.78) (9,491.35)144 532,255.78 182,000.00 714,255.78 132,320.32 (144,615.44) (12,295.11)145 535,149.41 180,833.33 715,982.74 133,239.21 (148,412.17) (15,172.96)146 538,031.97 179,666.67 717,698.63 134,158.10 (152,284.47) (18,126.36)147 540,903.45 178,500.00 719,403.45 135,077.00 (156,233.82) (21,156.83)148 543,763.87 177,333.33 721,097.20 135,995.89 (160,261.76) (24,265.88)149 546,613.22 176,166.67 722,779.88 136,914.78 (164,369.86) (27,455.09)150 549,451.49 175,000.00 724,451.49 137,833.67 (168,559.72) (30,726.05)151 552,278.70 173,833.33 726,112.03 138,752.56 (172,832.95) (34,080.39)152 555,094.83 172,666.67 727,761.50 139,671.45 (177,191.21) (37,519.76)153 557,899.90 171,500.00 729,399.90 140,590.34 (181,636.21) (41,045.87)154 560,693.89 170,333.33 731,027.22 141,509.23 (186,169.66) (44,660.43)155 563,476.82 169,166.67 732,643.48 142,428.12 (190,793.33) (48,365.20)156 566,248.67 168,000.00 734,248.67 143,347.02 (195,509.01) (52,161.99)157 569,009.45 166,833.33 735,842.79 144,265.91 (200,318.53) (56,052.62)158 571,759.17 165,666.67 737,425.83 145,184.80 (205,223.76) (60,038.96)159 574,497.81 164,500.00 738,997.81 146,103.69 (210,226.60) (64,122.91)160 577,225.38 163,333.33 740,558.72 147,022.58 (215,329.00) (68,306.42)

Page 17: Tabela Price x SAC

161 579,941.89 162,166.67 742,108.55 147,941.47 (220,532.94) (72,591.47)162 582,647.32 161,000.00 743,647.32 148,860.36 (225,840.44) (76,980.07)163 585,341.68 159,833.33 745,175.01 149,779.25 (231,253.55) (81,474.30)164 588,024.97 158,666.67 746,691.64 150,698.14 (236,774.39) (86,076.24)165 590,697.20 157,500.00 748,197.20 151,617.04 (242,405.09) (90,788.05)166 593,358.35 156,333.33 749,691.68 152,535.93 (248,147.84) (95,611.92)167 596,008.43 155,166.67 751,175.10 153,454.82 (254,004.87) (100,550.06)168 598,647.44 154,000.00 752,647.44 154,373.71 (259,978.46) (105,604.75)169 601,275.38 152,833.33 754,108.71 155,292.60 (266,070.93) (110,778.33)170 603,892.25 151,666.67 755,558.92 156,211.49 (272,284.63) (116,073.14)171 606,498.05 150,500.00 756,998.05 157,130.38 (278,621.98) (121,491.60)172 609,092.78 149,333.33 758,426.11 158,049.27 (285,085.45) (127,036.18)173 611,676.44 148,166.67 759,843.11 158,968.16 (291,677.54) (132,709.38)174 614,249.03 147,000.00 761,249.03 159,887.06 (298,400.82) (138,513.76)175 616,810.55 145,833.33 762,643.88 160,805.95 (305,257.89) (144,451.94)176 619,361.00 144,666.67 764,027.67 161,724.84 (312,251.41) (150,526.57)177 621,900.38 143,500.00 765,400.38 162,643.73 (319,384.10) (156,740.37)178 624,428.69 142,333.33 766,762.02 163,562.62 (326,658.74) (163,096.12)179 626,945.92 141,166.67 768,112.59 164,481.51 (334,078.14) (169,596.63)180 629,452.09 140,000.00 769,452.09 165,400.40 (341,645.18) (176,244.78)181 631,947.19 138,833.33 770,780.52 166,319.29 (349,362.81) (183,043.52)182 634,431.22 137,666.67 772,097.88 167,238.18 (357,234.02) (189,995.84)183 636,904.17 136,500.00 773,404.17 168,157.08 (365,261.87) (197,104.80)184 639,366.06 135,333.33 774,699.39 169,075.97 (373,449.47) (204,373.51)185 641,816.88 134,166.67 775,983.54 169,994.86 (381,800.01) (211,805.15)186 644,256.62 133,000.00 777,256.62 170,913.75 (390,316.72) (219,402.97)187 646,685.30 131,833.33 778,518.63 171,832.64 (399,002.92) (227,170.28)188 649,102.91 130,666.67 779,769.57 172,751.53 (407,861.97) (235,110.43)189 651,509.44 129,500.00 781,009.44 173,670.42 (416,897.31) (243,226.89)190 653,904.91 128,333.33 782,238.24 174,589.31 (426,112.46) (251,523.14)191 656,289.30 127,166.67 783,455.97 175,508.20 (435,510.99) (260,002.78)192 658,662.63 126,000.00 784,662.63 176,427.10 (445,096.55) (268,669.45)193 661,024.88 124,833.33 785,858.21 177,345.99 (454,872.86) (277,526.87)194 663,376.07 123,666.67 787,042.73 178,264.88 (464,843.72) (286,578.84)195 665,716.18 122,500.00 788,216.18 179,183.77 (475,013.00) (295,829.23)196 668,045.22 121,333.33 789,378.56 180,102.66 (485,384.65) (305,281.99)197 670,363.20 120,166.67 790,529.86 181,021.55 (495,962.70) (314,941.14)198 672,670.10 119,000.00 791,670.10 181,940.44 (506,751.24) (324,810.80)199 674,965.93 117,833.33 792,799.27 182,859.33 (517,754.49) (334,895.15)200 677,250.70 116,666.67 793,917.36 183,778.22 (528,976.69) (345,198.47)201 679,524.39 115,500.00 795,024.39 184,697.12 (540,422.22) (355,725.10)202 681,787.01 114,333.33 796,120.34 185,616.01 (552,095.51) (366,479.50)203 684,038.56 113,166.67 797,205.23 186,534.90 (564,001.10) (377,466.21)204 686,279.04 112,000.00 798,279.04 187,453.79 (576,143.62) (388,689.83)205 688,508.46 110,833.33 799,341.79 188,372.68 (588,527.77) (400,155.08)206 690,726.80 109,666.67 800,393.46 189,291.57 (601,158.36) (411,866.79)207 692,934.07 108,500.00 801,434.07 190,210.46 (614,040.30) (423,829.84)208 695,130.27 107,333.33 802,463.60 191,129.35 (627,178.59) (436,049.24)209 697,315.40 106,166.67 803,482.07 192,048.24 (640,578.34) (448,530.09)210 699,489.46 105,000.00 804,489.46 192,967.14 (654,244.74) (461,277.60)211 701,652.45 103,833.33 805,485.78 193,886.03 (668,183.10) (474,297.07)212 703,804.37 102,666.67 806,471.04 194,804.92 (682,398.84) (487,593.92)213 705,945.22 101,500.00 807,445.22 195,723.81 (696,897.46) (501,173.65)214 708,075.00 100,333.33 808,408.33 196,642.70 (711,684.61) (515,041.91)

Page 18: Tabela Price x SAC

215 710,193.71 99,166.67 809,360.37 197,561.59 (726,766.03) (529,204.44)216 712,301.35 98,000.00 810,301.35 198,480.48 (742,147.56) (543,667.08)217 714,397.91 96,833.33 811,231.25 199,399.37 (757,835.19) (558,435.82)218 716,483.41 95,666.67 812,150.08 200,318.26 (773,835.00) (573,516.74)219 718,557.84 94,500.00 813,057.84 201,237.16 (790,153.21) (588,916.06)220 720,621.20 93,333.33 813,954.53 202,156.05 (806,796.15) (604,640.10)221 722,673.48 92,166.67 814,840.15 203,074.94 (823,770.29) (620,695.35)222 724,714.70 91,000.00 815,714.70 203,993.83 (841,082.21) (637,088.38)223 726,744.85 89,833.33 816,578.18 204,912.72 (858,738.63) (653,825.91)224 728,763.93 88,666.67 817,430.59 205,831.61 (876,746.42) (670,914.81)225 730,771.93 87,500.00 818,271.93 206,750.50 (895,112.57) (688,362.06)226 732,768.87 86,333.33 819,102.20 207,669.39 (913,844.20) (706,174.80)227 734,754.73 85,166.67 819,921.40 208,588.28 (932,948.59) (724,360.30)228 736,729.53 84,000.00 820,729.53 209,507.18 (952,433.16) (742,925.98)229 738,693.25 82,833.33 821,526.59 210,426.07 (972,305.47) (761,879.40)230 740,645.91 81,666.67 822,312.58 211,344.96 (992,573.24) (781,228.28)231 742,587.49 80,500.00 823,087.49 212,263.85 ### (800,980.49)232 744,518.01 79,333.33 823,851.34 213,182.74 ### (821,144.05)233 746,437.45 78,166.67 824,604.12 214,101.63 ### (841,727.15)234 748,345.83 77,000.00 825,345.83 215,020.52 ### (862,738.15)235 750,243.13 75,833.33 826,076.46 215,939.41 ### (884,185.54)236 752,129.36 74,666.67 826,796.03 216,858.30 ### (906,078.03)237 754,004.53 73,500.00 827,504.53 217,777.20 ### (928,424.46)238 755,868.62 72,333.33 828,201.95 218,696.09 ### (951,233.88)239 757,721.64 71,166.67 828,888.31 219,614.98 ### (974,515.48)240 759,563.59 70,000.00 829,563.59 220,533.87 ### (998,278.68)241 761,394.48 68,833.33 830,227.81 221,452.76 ### (1,022,533.05)242 763,214.29 67,666.67 830,880.96 222,371.65 ### (1,047,288.37)243 765,023.03 66,500.00 831,523.03 223,290.54 ### (1,072,554.60)244 766,820.70 65,333.33 832,154.04 224,209.43 ### (1,098,341.92)245 768,607.30 64,166.67 832,773.97 225,128.33 ### (1,124,660.69)246 770,382.83 63,000.00 833,382.83 226,047.22 ### (1,151,521.49)247 772,147.29 61,833.33 833,980.63 226,966.11 ### (1,178,935.11)248 773,900.69 60,666.67 834,567.35 227,885.00 ### (1,206,912.54)249 775,643.01 59,500.00 835,143.01 228,803.89 ### (1,235,465.01)250 777,374.26 58,333.33 835,707.59 229,722.78 ### (1,264,603.97)251 779,094.43 57,166.67 836,261.10 230,641.67 ### (1,294,341.07)252 780,803.54 56,000.00 836,803.54 231,560.56 ### (1,324,688.22)253 782,501.58 54,833.33 837,334.92 232,479.45 ### (1,355,657.58)254 784,188.55 53,666.67 837,855.22 233,398.35 ### (1,387,261.50)255 785,864.45 52,500.00 838,364.45 234,317.24 ### (1,419,512.63)256 787,529.28 51,333.33 838,862.61 235,236.13 ### (1,452,423.85)257 789,183.04 50,166.67 839,349.70 236,155.02 ### (1,486,008.28)258 790,825.72 49,000.00 839,825.72 237,073.91 ### (1,520,279.33)259 792,457.34 47,833.33 840,290.68 237,992.80 ### (1,555,250.66)260 794,077.89 46,666.67 840,744.56 238,911.69 ### (1,590,936.20)261 795,687.37 45,500.00 841,187.37 239,830.58 ### (1,627,350.18)262 797,285.77 44,333.33 841,619.11 240,749.47 ### (1,664,507.08)263 798,873.11 43,166.67 842,039.78 241,668.37 ### (1,702,421.68)264 800,449.38 42,000.00 842,449.38 242,587.26 ### (1,741,109.07)265 802,014.57 40,833.33 842,847.91 243,506.15 ### (1,780,584.63)266 803,568.70 39,666.67 843,235.36 244,425.04 ### (1,820,864.04)267 805,111.75 38,500.00 843,611.75 245,343.93 ### (1,861,963.29)268 806,643.74 37,333.33 843,977.07 246,262.82 ### (1,903,898.70)

Page 19: Tabela Price x SAC

269 808,164.65 36,166.67 844,331.32 247,181.71 ### (1,946,686.92)270 809,674.50 35,000.00 844,674.50 248,100.60 ### (1,990,344.90)271 811,173.27 33,833.33 845,006.61 249,019.49 ### (2,034,889.97)272 812,660.98 32,666.67 845,327.64 249,938.39 ### (2,080,339.77)273 814,137.61 31,500.00 845,637.61 250,857.28 ### (2,126,712.30)274 815,603.17 30,333.33 845,936.51 251,776.17 ### (2,174,025.94)275 817,057.67 29,166.67 846,224.33 252,695.06 ### (2,222,299.40)276 818,501.09 28,000.00 846,501.09 253,613.95 ### (2,271,551.79)277 819,933.44 26,833.33 846,766.78 254,532.84 ### (2,321,802.59)278 821,354.73 25,666.67 847,021.39 255,451.73 ### (2,373,071.66)279 822,764.94 24,500.00 847,264.94 256,370.62 ### (2,425,379.28)280 824,164.08 23,333.33 847,497.41 257,289.51 ### (2,478,746.10)281 825,552.15 22,166.67 847,718.82 258,208.41 ### (2,533,193.21)282 826,929.15 21,000.00 847,929.15 259,127.30 ### (2,588,742.10)283 828,295.08 19,833.33 848,128.42 260,046.19 ### (2,645,414.70)284 829,649.95 18,666.67 848,316.61 260,965.08 ### (2,703,233.37)285 830,993.74 17,500.00 848,493.74 261,883.97 ### (2,762,220.92)286 832,326.46 16,333.33 848,659.79 262,802.86 ### (2,822,400.61)287 833,648.11 15,166.67 848,814.77 263,721.75 ### (2,883,796.16)288 834,958.69 14,000.00 848,958.69 264,640.64 ### (2,946,431.76)289 836,258.20 12,833.33 849,091.53 265,559.53 ### (3,010,332.11)290 837,546.64 11,666.67 849,213.30 266,478.43 ### (3,075,522.35)291 838,824.01 10,500.00 849,324.01 267,397.32 ### (3,142,028.16)292 840,090.31 9,333.33 849,423.64 268,316.21 ### (3,209,875.73)293 841,345.53 8,166.67 849,512.20 269,235.10 ### (3,279,091.75)294 842,589.69 7,000.00 849,589.69 270,153.99 ### (3,349,703.46)295 843,822.78 5,833.33 849,656.11 271,072.88 ### (3,421,738.62)296 845,044.80 4,666.67 849,711.47 271,991.77 ### (3,495,225.57)297 846,255.75 3,500.00 849,755.75 272,910.66 ### (3,570,193.19)298 847,455.62 2,333.33 849,788.96 273,829.55 ### (3,646,670.96)299 848,644.43 1,166.67 849,811.10 274,748.45 ### (3,724,688.92)300 849,822.17 (0.00) 849,822.17 275,667.34 ### (3,804,277.72)

Page 20: Tabela Price x SAC

SAC - TP (317,624.58) (320,242.51) (322,853.89) (325,458.80) (328,057.33) (330,649.58) (333,235.65) (335,815.63) (338,389.61) (340,957.71) (343,520.02) (346,076.65) (348,627.71) (351,173.30) (353,713.54) (356,248.55) (358,778.42) (361,303.30) (363,823.29) (366,338.52) (368,849.12) (371,355.20) (373,856.92) (376,354.39) (378,847.75) (381,337.14) (383,822.71) (386,304.59) (388,782.93) (391,257.89) (393,729.62) (396,198.27) (398,664.00) (401,126.97) (403,587.36) (406,045.32) (408,501.03) (410,954.67) (413,406.41) (415,856.44) (418,304.94) (420,752.11) (423,198.13) (425,643.21) (428,087.54) (430,531.34) (432,974.80) (435,418.15) (437,861.61) (440,305.39) (442,749.72) (445,194.83)

Page 21: Tabela Price x SAC

(447,640.97) (450,088.36) (452,537.26) (454,987.92) (457,440.58) (459,895.52) (462,352.99) (464,813.27) (467,276.63) (469,743.36) (472,213.74) (474,688.07) (477,166.64) (479,649.76) (482,137.73) (484,630.89) (487,129.54) (489,634.03) (492,144.68) (494,661.84) (497,185.86) (499,717.09) (502,255.91) (504,802.67) (507,357.77) (509,921.58) (512,494.49) (515,076.92) (517,669.27) (520,271.96) (522,885.41) (525,510.06) (528,146.35) (530,794.73) (533,455.67) (536,129.64) (538,817.10) (541,518.56) (544,234.51) (546,965.47) (549,711.94) (552,474.46) (555,253.57) (558,049.81) (560,863.76) (563,695.98) (566,547.05) (569,417.58) (572,308.17) (575,219.43) (578,152.01) (581,106.54) (584,083.68) (587,084.11)

Page 22: Tabela Price x SAC

(590,108.50) (593,157.55) (596,231.98) (599,332.51) (602,459.88) (605,614.84) (608,798.16) (612,010.63) (615,253.05) (618,526.24) (621,831.02) (625,168.25) (628,538.78) (631,943.52) (635,383.35) (638,859.19) (642,371.99) (645,922.69) (649,512.28) (653,141.74) (656,812.09) (660,524.37) (664,279.62) (668,078.93) (671,923.39) (675,814.11) (679,752.25) (683,738.97) (687,775.44) (691,862.89) (696,002.54) (700,195.66) (704,443.53) (708,747.46) (713,108.79) (717,528.87) (722,009.10) (726,550.90) (731,155.71) (735,825.00) (740,560.28) (745,363.08) (750,234.97) (755,177.54) (760,192.42) (765,281.26) (770,445.76) (775,687.65) (781,008.69) (786,410.66) (791,895.41) (797,464.79) (803,120.72) (808,865.14)

Page 23: Tabela Price x SAC

(814,700.02) (820,627.39) (826,649.31) (832,767.88) (838,985.25) (845,303.60) (851,725.15) (858,252.19) (864,887.04) (871,632.05) (878,489.65) (885,462.29) (892,552.49) (899,762.79) (907,095.82) (914,554.24) (922,140.75) (929,858.14) (937,709.22) (945,696.87) (953,824.04) (962,093.72) (970,508.97) (979,072.90) (987,788.70) (996,659.60)

####################################################################################

Page 24: Tabela Price x SAC

##################################################################################################################################################################

Page 25: Tabela Price x SAC

################################################################################################

Page 26: Tabela Price x SAC

financiamento 35000n parcelas 72 mensaistaxa mensal 1.99%prestação R$ 918.89

n parcelas prestação amortizaçã juros saldo devedor01 R$ 918.89 R$ 222.39 696.5 350002 R$ 918.89 03 R$ 918.89 0

0