SAC Taxa

n Saldo Devedor Amortização Juros Prestação N

0 R$50,000.00 Saldo Devedor
1 R$49,861.11 R$138.89 R$250.00 R$388.89
2 R$49,722.22 R$138.89 R$249.31 R$388.19
3 R$49,583.33 R$138.89 R$248.61 R$387.50
4 R$49,444.44 R$138.89 R$247.92 R$386.81
5 R$49,305.56 R$138.89 R$247.22 R$386.11
6 R$49,166.67 R$138.89 R$246.53 R$385.42
7 R$49,027.78 R$138.89 R$245.83 R$384.72
8 R$48,888.89 R$138.89 R$245.14 R$384.03
9 R$48,750.00 R$138.89 R$244.44 R$383.33
10 R$48,611.11 R$138.89 R$243.75 R$382.64
11 R$48,472.22 R$138.89 R$243.06 R$381.94
12 R$48,333.33 R$138.89 R$242.36 R$381.25
13 R$48,194.44 R$138.89 R$241.67 R$380.56
14 R$48,055.56 R$138.89 R$240.97 R$379.86
15 R$47,916.67 R$138.89 R$240.28 R$379.17
16 R$47,777.78 R$138.89 R$239.58 R$378.47
17 R$47,638.89 R$138.89 R$238.89 R$377.78
18 R$47,500.00 R$138.89 R$238.19 R$377.08
19 R$47,361.11 R$138.89 R$237.50 R$376.39
20 R$47,222.22 R$138.89 R$236.81 R$375.69
21 R$47,083.33 R$138.89 R$236.11 R$375.00
22 R$46,944.44 R$138.89 R$235.42 R$374.31
23 R$46,805.56 R$138.89 R$234.72 R$373.61
24 R$46,666.67 R$138.89 R$234.03 R$372.92
25 R$46,527.78 R$138.89 R$233.33 R$372.22
26 R$46,388.89 R$138.89 R$232.64 R$371.53
27 R$46,250.00 R$138.89 R$231.94 R$370.83
28 R$46,111.11 R$138.89 R$231.25 R$370.14
29 R$45,972.22 R$138.89 R$230.56 R$369.44
30 R$45,833.33 R$138.89 R$229.86 R$368.75
31 R$45,694.44 R$138.89 R$229.17 R$368.06
32 R$45,555.56 R$138.89 R$228.47 R$367.36
33 R$45,416.67 R$138.89 R$227.78 R$366.67
34 R$45,277.78 R$138.89 R$227.08 R$365.97
35 R$45,138.89 R$138.89 R$226.39 R$365.28
36 R$45,000.00 R$138.89 R$225.69 R$364.58
37 R$44,861.11 R$138.89 R$225.00 R$363.89
38 R$44,722.22 R$138.89 R$224.31 R$363.19
39 R$44,583.33 R$138.89 R$223.61 R$362.50
40 R$44,444.44 R$138.89 R$222.92 R$361.81
41 R$44,305.56 R$138.89 R$222.22 R$361.11
42 R$44,166.67 R$138.89 R$221.53 R$360.42
43 R$44,027.78 R$138.89 R$220.83 R$359.72
44 R$43,888.89 R$138.89 R$220.14 R$359.03
45 R$43,750.00 R$138.89 R$219.44 R$358.33
46 R$43,611.11 R$138.89 R$218.75 R$357.64
47 R$43,472.22 R$138.89 R$218.06 R$356.94
48 R$43,333.33 R$138.89 R$217.36 R$356.25
49 R$43,194.44 R$138.89 R$216.67 R$355.56
50 R$43,055.56 R$138.89 R$215.97 R$354.86
51 R$42,916.67 R$138.89 R$215.28 R$354.17
52 R$42,777.78 R$138.89 R$214.58 R$353.47
53 R$42,638.89 R$138.89 R$213.89 R$352.78
54 R$42,500.00 R$138.89 R$213.19 R$352.08
55 R$42,361.11 R$138.89 R$212.50 R$351.39
56 R$42,222.22 R$138.89 R$211.81 R$350.69
57 R$42,083.33 R$138.89 R$211.11 R$350.00
58 R$41,944.44 R$138.89 R$210.42 R$349.31
59 R$41,805.56 R$138.89 R$209.72 R$348.61
60 R$41,666.67 R$138.89 R$209.03 R$347.92
61 R$41,527.78 R$138.89 R$208.33 R$347.22
62 R$41,388.89 R$138.89 R$207.64 R$346.53
63 R$41,250.00 R$138.89 R$206.94 R$345.83
64 R$41,111.11 R$138.89 R$206.25 R$345.14
65 R$40,972.22 R$138.89 R$205.56 R$344.44
66 R$40,833.33 R$138.89 R$204.86 R$343.75
67 R$40,694.44 R$138.89 R$204.17 R$343.06
68 R$40,555.56 R$138.89 R$203.47 R$342.36
69 R$40,416.67 R$138.89 R$202.78 R$341.67
70 R$40,277.78 R$138.89 R$202.08 R$340.97
71 R$40,138.89 R$138.89 R$201.39 R$340.28
 72 R$40,000.00 R$138.89 R$200.69 R$339.58
73 R$39,861.11 R$138.89 R$200.00 R$338.89
74 R$39,722.22 R$138.89 R$199.31 R$338.19
75 R$39,583.33 R$138.89 R$198.61 R$337.50
76 R$39,444.44 R$138.89 R$197.92 R$336.81
77 R$39,305.56 R$138.89 R$197.22 R$336.11
78 R$39,166.67 R$138.89 R$196.53 R$335.42
79 R$39,027.78 R$138.89 R$195.83 R$334.72
80 R$38,888.89 R$138.89 R$195.14 R$334.03
81 R$38,750.00 R$138.89 R$194.44 R$333.33
82 R$38,611.11 R$138.89 R$193.75 R$332.64
83 R$38,472.22 R$138.89 R$193.06 R$331.94
84 R$38,333.33 R$138.89 R$192.36 R$331.25
85 R$38,194.44 R$138.89 R$191.67 R$330.56
86 R$38,055.56 R$138.89 R$190.97 R$329.86
87 R$37,916.67 R$138.89 R$190.28 R$329.17
88 R$37,777.78 R$138.89 R$189.58 R$328.47
89 R$37,638.89 R$138.89 R$188.89 R$327.78
90 R$37,500.00 R$138.89 R$188.19 R$327.08
91 R$37,361.11 R$138.89 R$187.50 R$326.39
92 R$37,222.22 R$138.89 R$186.81 R$325.69
93 R$37,083.33 R$138.89 R$186.11 R$325.00
94 R$36,944.44 R$138.89 R$185.42 R$324.31
95 R$36,805.56 R$138.89 R$184.72 R$323.61
96 R$36,666.67 R$138.89 R$184.03 R$322.92
97 R$36,527.78 R$138.89 R$183.33 R$322.22
98 R$36,388.89 R$138.89 R$182.64 R$321.53
99 R$36,250.00 R$138.89 R$181.94 R$320.83
100 R$36,111.11 R$138.89 R$181.25 R$320.14
101 R$35,972.22 R$138.89 R$180.56 R$319.44
102 R$35,833.33 R$138.89 R$179.86 R$318.75
103 R$35,694.44 R$138.89 R$179.17 R$318.06
104 R$35,555.56 R$138.89 R$178.47 R$317.36
105 R$35,416.67 R$138.89 R$177.78 R$316.67
106 R$35,277.78 R$138.89 R$177.08 R$315.97
107 R$35,138.89 R$138.89 R$176.39 R$315.28
108 R$35,000.00 R$138.89 R$175.69 R$314.58
109 R$34,861.11 R$138.89 R$175.00 R$313.89
110 R$34,722.22 R$138.89 R$174.31 R$313.19
111 R$34,583.33 R$138.89 R$173.61 R$312.50
112 R$34,444.44 R$138.89 R$172.92 R$311.81
113 R$34,305.56 R$138.89 R$172.22 R$311.11
114 R$34,166.67 R$138.89 R$171.53 R$310.42
115 R$34,027.78 R$138.89 R$170.83 R$309.72
116 R$33,888.89 R$138.89 R$170.14 R$309.03
117 R$33,750.00 R$138.89 R$169.44 R$308.33
118 R$33,611.11 R$138.89 R$168.75 R$307.64
119 R$33,472.22 R$138.89 R$168.06 R$306.94
120 R$33,333.33 R$138.89 R$167.36 R$306.25
121 R$33,194.44 R$138.89 R$166.67 R$305.56
122 R$33,055.56 R$138.89 R$165.97 R$304.86
123 R$32,916.67 R$138.89 R$165.28 R$304.17
124 R$32,777.78 R$138.89 R$164.58 R$303.47
125 R$32,638.89 R$138.89 R$163.89 R$302.78
126 R$32,500.00 R$138.89 R$163.19 R$302.08
127 R$32,361.11 R$138.89 R$162.50 R$301.39
128 R$32,222.22 R$138.89 R$161.81 R$300.69
129 R$32,083.33 R$138.89 R$161.11 R$300.00
130 R$31,944.44 R$138.89 R$160.42 R$299.31
131 R$31,805.56 R$138.89 R$159.72 R$298.61
132 R$31,666.67 R$138.89 R$159.03 R$297.92
133 R$31,527.78 R$138.89 R$158.33 R$297.22
134 R$31,388.89 R$138.89 R$157.64 R$296.53
135 R$31,250.00 R$138.89 R$156.94 R$295.83
136 R$31,111.11 R$138.89 R$156.25 R$295.14
137 R$30,972.22 R$138.89 R$155.56 R$294.44
138 R$30,833.33 R$138.89 R$154.86 R$293.75
139 R$30,694.44 R$138.89 R$154.17 R$293.06
140 R$30,555.56 R$138.89 R$153.47 R$292.36
141 R$30,416.67 R$138.89 R$152.78 R$291.67
142 R$30,277.78 R$138.89 R$152.08 R$290.97
143 R$30,138.89 R$138.89 R$151.39 R$290.28
144 R$30,000.00 R$138.89 R$150.69 R$289.58
145 R$29,861.11 R$138.89 R$150.00 R$288.89
146 R$29,722.22 R$138.89 R$149.31 R$288.19
147 R$29,583.33 R$138.89 R$148.61 R$287.50
148 R$29,444.44 R$138.89 R$147.92 R$286.81
149 R$29,305.56 R$138.89 R$147.22 R$286.11
150 R$29,166.67 R$138.89 R$146.53 R$285.42
151 R$29,027.78 R$138.89 R$145.83 R$284.72
152 R$28,888.89 R$138.89 R$145.14 R$284.03
153 R$28,750.00 R$138.89 R$144.44 R$283.33
154 R$28,611.11 R$138.89 R$143.75 R$282.64
155 R$28,472.22 R$138.89 R$143.06 R$281.94
156 R$28,333.33 R$138.89 R$142.36 R$281.25
157 R$28,194.44 R$138.89 R$141.67 R$280.56
158 R$28,055.56 R$138.89 R$140.97 R$279.86
159 R$27,916.67 R$138.89 R$140.28 R$279.17
160 R$27,777.78 R$138.89 R$139.58 R$278.47
161 R$27,638.89 R$138.89 R$138.89 R$277.78
162 R$27,500.00 R$138.89 R$138.19 R$277.08
163 R$27,361.11 R$138.89 R$137.50 R$276.39
164 R$27,222.22 R$138.89 R$136.81 R$275.69
165 R$27,083.33 R$138.89 R$136.11 R$275.00
166 R$26,944.44 R$138.89 R$135.42 R$274.31
167 R$26,805.56 R$138.89 R$134.72 R$273.61
168 R$26,666.67 R$138.89 R$134.03 R$272.92
169 R$26,527.78 R$138.89 R$133.33 R$272.22
170 R$26,388.89 R$138.89 R$132.64 R$271.53
171 R$26,250.00 R$138.89 R$131.94 R$270.83
172 R$26,111.11 R$138.89 R$131.25 R$270.14
173 R$25,972.22 R$138.89 R$130.56 R$269.44
174 R$25,833.33 R$138.89 R$129.86 R$268.75
175 R$25,694.44 R$138.89 R$129.17 R$268.06
176 R$25,555.56 R$138.89 R$128.47 R$267.36
177 R$25,416.67 R$138.89 R$127.78 R$266.67
178 R$25,277.78 R$138.89 R$127.08 R$265.97
179 R$25,138.89 R$138.89 R$126.39 R$265.28
180 R$25,000.00 R$138.89 R$125.69 R$264.58
181 R$24,861.11 R$138.89 R$125.00 R$263.89
182 R$24,722.22 R$138.89 R$124.31 R$263.19
183 R$24,583.33 R$138.89 R$123.61 R$262.50
184 R$24,444.44 R$138.89 R$122.92 R$261.81
185 R$24,305.56 R$138.89 R$122.22 R$261.11
186 R$24,166.67 R$138.89 R$121.53 R$260.42
187 R$24,027.78 R$138.89 R$120.83 R$259.72
188 R$23,888.89 R$138.89 R$120.14 R$259.03
189 R$23,750.00 R$138.89 R$119.44 R$258.33
190 R$23,611.11 R$138.89 R$118.75 R$257.64
191 R$23,472.22 R$138.89 R$118.06 R$256.94
192 R$23,333.33 R$138.89 R$117.36 R$256.25
193 R$23,194.44 R$138.89 R$116.67 R$255.56
194 R$23,055.56 R$138.89 R$115.97 R$254.86
195 R$22,916.67 R$138.89 R$115.28 R$254.17
196 R$22,777.78 R$138.89 R$114.58 R$253.47
197 R$22,638.89 R$138.89 R$113.89 R$252.78
198 R$22,500.00 R$138.89 R$113.19 R$252.08
199 R$22,361.11 R$138.89 R$112.50 R$251.39
200 R$22,222.22 R$138.89 R$111.81 R$250.69
201 R$22,083.33 R$138.89 R$111.11 R$250.00
202 R$21,944.44 R$138.89 R$110.42 R$249.31
203 R$21,805.56 R$138.89 R$109.72 R$248.61
204 R$21,666.67 R$138.89 R$109.03 R$247.92
205 R$21,527.78 R$138.89 R$108.33 R$247.22
206 R$21,388.89 R$138.89 R$107.64 R$246.53
207 R$21,250.00 R$138.89 R$106.94 R$245.83
208 R$21,111.11 R$138.89 R$106.25 R$245.14
209 R$20,972.22 R$138.89 R$105.56 R$244.44
210 R$20,833.33 R$138.89 R$104.86 R$243.75
211 R$20,694.44 R$138.89 R$104.17 R$243.06
212 R$20,555.56 R$138.89 R$103.47 R$242.36
213 R$20,416.67 R$138.89 R$102.78 R$241.67
214 R$20,277.78 R$138.89 R$102.08 R$240.97
215 R$20,138.89 R$138.89 R$101.39 R$240.28
216 R$20,000.00 R$138.89 R$100.69 R$239.58
217 R$19,861.11 R$138.89 R$100.00 R$238.89
218 R$19,722.22 R$138.89 R$99.31 R$238.19
219 R$19,583.33 R$138.89 R$98.61 R$237.50
220 R$19,444.44 R$138.89 R$97.92 R$236.81
221 R$19,305.56 R$138.89 R$97.22 R$236.11
222 R$19,166.67 R$138.89 R$96.53 R$235.42
223 R$19,027.78 R$138.89 R$95.83 R$234.72
224 R$18,888.89 R$138.89 R$95.14 R$234.03
225 R$18,750.00 R$138.89 R$94.44 R$233.33
226 R$18,611.11 R$138.89 R$93.75 R$232.64
227 R$18,472.22 R$138.89 R$93.06 R$231.94
228 R$18,333.33 R$138.89 R$92.36 R$231.25
229 R$18,194.44 R$138.89 R$91.67 R$230.56
230 R$18,055.56 R$138.89 R$90.97 R$229.86
231 R$17,916.67 R$138.89 R$90.28 R$229.17
232 R$17,777.78 R$138.89 R$89.58 R$228.47
233 R$17,638.89 R$138.89 R$88.89 R$227.78
234 R$17,500.00 R$138.89 R$88.19 R$227.08
235 R$17,361.11 R$138.89 R$87.50 R$226.39
236 R$17,222.22 R$138.89 R$86.81 R$225.69
237 R$17,083.33 R$138.89 R$86.11 R$225.00
238 R$16,944.44 R$138.89 R$85.42 R$224.31
239 R$16,805.56 R$138.89 R$84.72 R$223.61
240 R$16,666.67 R$138.89 R$84.03 R$222.92
241 R$16,527.78 R$138.89 R$83.33 R$222.22
242 R$16,388.89 R$138.89 R$82.64 R$221.53
243 R$16,250.00 R$138.89 R$81.94 R$220.83
244 R$16,111.11 R$138.89 R$81.25 R$220.14
245 R$15,972.22 R$138.89 R$80.56 R$219.44
246 R$15,833.33 R$138.89 R$79.86 R$218.75
247 R$15,694.44 R$138.89 R$79.17 R$218.06
248 R$15,555.56 R$138.89 R$78.47 R$217.36
249 R$15,416.67 R$138.89 R$77.78 R$216.67
250 R$15,277.78 R$138.89 R$77.08 R$215.97
251 R$15,138.89 R$138.89 R$76.39 R$215.28
252 R$15,000.00 R$138.89 R$75.69 R$214.58
253 R$14,861.11 R$138.89 R$75.00 R$213.89
254 R$14,722.22 R$138.89 R$74.31 R$213.19
255 R$14,583.33 R$138.89 R$73.61 R$212.50
256 R$14,444.44 R$138.89 R$72.92 R$211.81
257 R$14,305.56 R$138.89 R$72.22 R$211.11
258 R$14,166.67 R$138.89 R$71.53 R$210.42
259 R$14,027.78 R$138.89 R$70.83 R$209.72
260 R$13,888.89 R$138.89 R$70.14 R$209.03
261 R$13,750.00 R$138.89 R$69.44 R$208.33
262 R$13,611.11 R$138.89 R$68.75 R$207.64
263 R$13,472.22 R$138.89 R$68.06 R$206.94
264 R$13,333.33 R$138.89 R$67.36 R$206.25
265 R$13,194.44 R$138.89 R$66.67 R$205.56
266 R$13,055.56 R$138.89 R$65.97 R$204.86
267 R$12,916.67 R$138.89 R$65.28 R$204.17
268 R$12,777.78 R$138.89 R$64.58 R$203.47
269 R$12,638.89 R$138.89 R$63.89 R$202.78
270 R$12,500.00 R$138.89 R$63.19 R$202.08
271 R$12,361.11 R$138.89 R$62.50 R$201.39
272 R$12,222.22 R$138.89 R$61.81 R$200.69
273 R$12,083.33 R$138.89 R$61.11 R$200.00
274 R$11,944.44 R$138.89 R$60.42 R$199.31
275 R$11,805.56 R$138.89 R$59.72 R$198.61
276 R$11,666.67 R$138.89 R$59.03 R$197.92
277 R$11,527.78 R$138.89 R$58.33 R$197.22
278 R$11,388.89 R$138.89 R$57.64 R$196.53
279 R$11,250.00 R$138.89 R$56.94 R$195.83
280 R$11,111.11 R$138.89 R$56.25 R$195.14
281 R$10,972.22 R$138.89 R$55.56 R$194.44
282 R$10,833.33 R$138.89 R$54.86 R$193.75
283 R$10,694.44 R$138.89 R$54.17 R$193.06
284 R$10,555.56 R$138.89 R$53.47 R$192.36
285 R$10,416.67 R$138.89 R$52.78 R$191.67
286 R$10,277.78 R$138.89 R$52.08 R$190.97
287 R$10,138.89 R$138.89 R$51.39 R$190.28
288 R$10,000.00 R$138.89 R$50.69 R$189.58
289 R$9,861.11 R$138.89 R$50.00 R$188.89
290 R$9,722.22 R$138.89 R$49.31 R$188.19
291 R$9,583.33 R$138.89 R$48.61 R$187.50
292 R$9,444.44 R$138.89 R$47.92 R$186.81
293 R$9,305.56 R$138.89 R$47.22 R$186.11
294 R$9,166.67 R$138.89 R$46.53 R$185.42
295 R$9,027.78 R$138.89 R$45.83 R$184.72
296 R$8,888.89 R$138.89 R$45.14 R$184.03
297 R$8,750.00 R$138.89 R$44.44 R$183.33
298 R$8,611.11 R$138.89 R$43.75 R$182.64
299 R$8,472.22 R$138.89 R$43.06 R$181.94
300 R$8,333.33 R$138.89 R$42.36 R$181.25
301 R$8,194.44 R$138.89 R$41.67 R$180.56
302 R$8,055.56 R$138.89 R$40.97 R$179.86
303 R$7,916.67 R$138.89 R$40.28 R$179.17
304 R$7,777.78 R$138.89 R$39.58 R$178.47
305 R$7,638.89 R$138.89 R$38.89 R$177.78
306 R$7,500.00 R$138.89 R$38.19 R$177.08
307 R$7,361.11 R$138.89 R$37.50 R$176.39
308 R$7,222.22 R$138.89 R$36.81 R$175.69
309 R$7,083.33 R$138.89 R$36.11 R$175.00
310 R$6,944.44 R$138.89 R$35.42 R$174.31
311 R$6,805.56 R$138.89 R$34.72 R$173.61
312 R$6,666.67 R$138.89 R$34.03 R$172.92
313 R$6,527.78 R$138.89 R$33.33 R$172.22
314 R$6,388.89 R$138.89 R$32.64 R$171.53
315 R$6,250.00 R$138.89 R$31.94 R$170.83
316 R$6,111.11 R$138.89 R$31.25 R$170.14
317 R$5,972.22 R$138.89 R$30.56 R$169.44
318 R$5,833.33 R$138.89 R$29.86 R$168.75
319 R$5,694.44 R$138.89 R$29.17 R$168.06
320 R$5,555.56 R$138.89 R$28.47 R$167.36
321 R$5,416.67 R$138.89 R$27.78 R$166.67
322 R$5,277.78 R$138.89 R$27.08 R$165.97
323 R$5,138.89 R$138.89 R$26.39 R$165.28
324 R$5,000.00 R$138.89 R$25.69 R$164.58
325 R$4,861.11 R$138.89 R$25.00 R$163.89
326 R$4,722.22 R$138.89 R$24.31 R$163.19
327 R$4,583.33 R$138.89 R$23.61 R$162.50
328 R$4,444.44 R$138.89 R$22.92 R$161.81
329 R$4,305.56 R$138.89 R$22.22 R$161.11
330 R$4,166.67 R$138.89 R$21.53 R$160.42
331 R$4,027.78 R$138.89 R$20.83 R$159.72
332 R$3,888.89 R$138.89 R$20.14 R$159.03
333 R$3,750.00 R$138.89 R$19.44 R$158.33
334 R$3,611.11 R$138.89 R$18.75 R$157.64
335 R$3,472.22 R$138.89 R$18.06 R$156.94
336 R$3,333.33 R$138.89 R$17.36 R$156.25
337 R$3,194.44 R$138.89 R$16.67 R$155.56
338 R$3,055.56 R$138.89 R$15.97 R$154.86
339 R$2,916.67 R$138.89 R$15.28 R$154.17
340 R$2,777.78 R$138.89 R$14.58 R$153.47
341 R$2,638.89 R$138.89 R$13.89 R$152.78
342 R$2,500.00 R$138.89 R$13.19 R$152.08
343 R$2,361.11 R$138.89 R$12.50 R$151.39
344 R$2,222.22 R$138.89 R$11.81 R$150.69
345 R$2,083.33 R$138.89 R$11.11 R$150.00
346 R$1,944.44 R$138.89 R$10.42 R$149.31
347 R$1,805.56 R$138.89 R$9.72 R$148.61
348 R$1,666.67 R$138.89 R$9.03 R$147.92
349 R$1,527.78 R$138.89 R$8.33 R$147.22
350 R$1,388.89 R$138.89 R$7.64 R$146.53
351 R$1,250.00 R$138.89 R$6.94 R$145.83
352 R$1,111.11 R$138.89 R$6.25 R$145.14
353 R$972.22 R$138.89 R$5.56 R$144.44
354 R$833.33 R$138.89 R$4.86 R$143.75
355 R$694.44 R$138.89 R$4.17 R$143.06
356 R$555.56 R$138.89 R$3.47 R$142.36
357 R$416.67 R$138.89 R$2.78 R$141.67
358 R$277.78 R$138.89 R$2.08 R$140.97
359 R$138.89 R$138.89 R$1.39 R$140.28
360 -0.00 R$138.89 R$0.69 R$139.58
 0.005 PRICE
360 n Saldo Devedor Amortização Juros Prestação
R$50,000.00 0 R$50,000.00
1 R$49,950.22 R$49.78 R$250.00 R$299.78
2 R$49,900.20 R$50.02 R$249.75 R$299.78
3 R$49,849.93 R$50.27 R$249.50 R$299.78
4 R$49,799.40 R$50.53 R$249.25 R$299.78
5 R$49,748.62 R$50.78 R$249.00 R$299.78
6 R$49,697.59 R$51.03 R$248.74 R$299.78
7 R$49,646.30 R$51.29 R$248.49 R$299.78
8 R$49,594.76 R$51.54 R$248.23 R$299.78
9 R$49,542.96 R$51.80 R$247.97 R$299.78
10 R$49,490.90 R$52.06 R$247.71 R$299.78
11 R$49,438.58 R$52.32 R$247.45 R$299.78
12 R$49,385.99 R$52.58 R$247.19 R$299.78
13 R$49,333.15 R$52.85 R$246.93 R$299.78
14 R$49,280.04 R$53.11 R$246.67 R$299.78
15 R$49,226.66 R$53.38 R$246.40 R$299.78
16 R$49,173.02 R$53.64 R$246.13 R$299.78
17 R$49,119.11 R$53.91 R$245.87 R$299.78
18 R$49,064.93 R$54.18 R$245.60 R$299.78
19 R$49,010.48 R$54.45 R$245.32 R$299.78
20 R$48,955.76 R$54.72 R$245.05 R$299.78
21 R$48,900.76 R$55.00 R$244.78 R$299.78
22 R$48,845.49 R$55.27 R$244.50 R$299.78
23 R$48,789.94 R$55.55 R$244.23 R$299.78
24 R$48,734.12 R$55.83 R$243.95 R$299.78
25 R$48,678.01 R$56.10 R$243.67 R$299.78
26 R$48,621.63 R$56.39 R$243.39 R$299.78
27 R$48,564.96 R$56.67 R$243.11 R$299.78
28 R$48,508.01 R$56.95 R$242.82 R$299.78
29 R$48,450.78 R$57.24 R$242.54 R$299.78
30 R$48,393.25 R$57.52 R$242.25 R$299.78
31 R$48,335.44 R$57.81 R$241.97 R$299.78
32 R$48,277.35 R$58.10 R$241.68 R$299.78
33 R$48,218.96 R$58.39 R$241.39 R$299.78
34 R$48,160.28 R$58.68 R$241.09 R$299.78
35 R$48,101.30 R$58.97 R$240.80 R$299.78
36 R$48,042.04 R$59.27 R$240.51 R$299.78
37 R$47,982.47 R$59.57 R$240.21 R$299.78
38 R$47,922.61 R$59.86 R$239.91 R$299.78
39 R$47,862.44 R$60.16 R$239.61 R$299.78
40 R$47,801.98 R$60.46 R$239.31 R$299.78
41 R$47,741.22 R$60.77 R$239.01 R$299.78
42 R$47,680.15 R$61.07 R$238.71 R$299.78
43 R$47,618.77 R$61.37 R$238.40 R$299.78
44 R$47,557.09 R$61.68 R$238.09 R$299.78
45 R$47,495.10 R$61.99 R$237.79 R$299.78
46 R$47,432.80 R$62.30 R$237.48 R$299.78
47 R$47,370.19 R$62.61 R$237.16 R$299.78
48 R$47,307.27 R$62.92 R$236.85 R$299.78
49 R$47,244.03 R$63.24 R$236.54 R$299.78
50 R$47,180.47 R$63.56 R$236.22 R$299.78
51 R$47,116.60 R$63.87 R$235.90 R$299.78
52 R$47,052.41 R$64.19 R$235.58 R$299.78
53 R$46,987.89 R$64.51 R$235.26 R$299.78
54 R$46,923.06 R$64.84 R$234.94 R$299.78
55 R$46,857.90 R$65.16 R$234.62 R$299.78
56 R$46,792.41 R$65.49 R$234.29 R$299.78
57 R$46,726.60 R$65.81 R$233.96 R$299.78
58 R$46,660.46 R$66.14 R$233.63 R$299.78
59 R$46,593.98 R$66.47 R$233.30 R$299.78
60 R$46,527.18 R$66.81 R$232.97 R$299.78
61 R$46,460.04 R$67.14 R$232.64 R$299.78
62 R$46,392.56 R$67.48 R$232.30 R$299.78
63 R$46,324.75 R$67.81 R$231.96 R$299.78
64 R$46,256.60 R$68.15 R$231.62 R$299.78
65 R$46,188.11 R$68.49 R$231.28 R$299.78
66 R$46,119.27 R$68.83 R$230.94 R$299.78
67 R$46,050.09 R$69.18 R$230.60 R$299.78
68 R$45,980.57 R$69.52 R$230.25 R$299.78
69 R$45,910.70 R$69.87 R$229.90 R$299.78
70 R$45,840.48 R$70.22 R$229.55 R$299.78
71 R$45,769.90 R$70.57 R$229.20 R$299.78
 72 R$45,698.98 R$70.93 R$228.85 R$299.78
73 R$45,627.70 R$71.28 R$228.49 R$299.78
74 R$45,556.06 R$71.64 R$228.14 R$299.78
75 R$45,484.06 R$71.99 R$227.78 R$299.78
76 R$45,411.71 R$72.35 R$227.42 R$299.78
77 R$45,338.99 R$72.72 R$227.06 R$299.78
78 R$45,265.91 R$73.08 R$226.69 R$299.78
79 R$45,192.47 R$73.45 R$226.33 R$299.78
80 R$45,118.65 R$73.81 R$225.96 R$299.78
81 R$45,044.47 R$74.18 R$225.59 R$299.78
82 R$44,969.92 R$74.55 R$225.22 R$299.78
83 R$44,894.99 R$74.93 R$224.85 R$299.78
84 R$44,819.69 R$75.30 R$224.47 R$299.78
85 R$44,744.02 R$75.68 R$224.10 R$299.78
86 R$44,667.96 R$76.06 R$223.72 R$299.78
87 R$44,591.53 R$76.44 R$223.34 R$299.78
88 R$44,514.71 R$76.82 R$222.96 R$299.78
89 R$44,437.51 R$77.20 R$222.57 R$299.78
90 R$44,359.92 R$77.59 R$222.19 R$299.78
91 R$44,281.94 R$77.98 R$221.80 R$299.78
92 R$44,203.58 R$78.37 R$221.41 R$299.78
93 R$44,124.82 R$78.76 R$221.02 R$299.78
94 R$44,045.67 R$79.15 R$220.62 R$299.78
95 R$43,966.12 R$79.55 R$220.23 R$299.78
96 R$43,886.18 R$79.94 R$219.83 R$299.78
97 R$43,805.83 R$80.34 R$219.43 R$299.78
98 R$43,725.09 R$80.75 R$219.03 R$299.78
99 R$43,643.94 R$81.15 R$218.63 R$299.78
100 R$43,562.38 R$81.56 R$218.22 R$299.78
101 R$43,480.42 R$81.96 R$217.81 R$299.78
102 R$43,398.04 R$82.37 R$217.40 R$299.78
103 R$43,315.26 R$82.79 R$216.99 R$299.78
104 R$43,232.06 R$83.20 R$216.58 R$299.78
105 R$43,148.45 R$83.61 R$216.16 R$299.78
106 R$43,064.41 R$84.03 R$215.74 R$299.78
107 R$42,979.96 R$84.45 R$215.32 R$299.78
108 R$42,895.08 R$84.88 R$214.90 R$299.78
109 R$42,809.78 R$85.30 R$214.48 R$299.78
110 R$42,724.06 R$85.73 R$214.05 R$299.78
111 R$42,637.90 R$86.15 R$213.62 R$299.78
112 R$42,551.32 R$86.59 R$213.19 R$299.78
113 R$42,464.30 R$87.02 R$212.76 R$299.78
114 R$42,376.84 R$87.45 R$212.32 R$299.78
115 R$42,288.95 R$87.89 R$211.88 R$299.78
116 R$42,200.62 R$88.33 R$211.44 R$299.78
117 R$42,111.85 R$88.77 R$211.00 R$299.78
118 R$42,022.63 R$89.22 R$210.56 R$299.78
119 R$41,932.97 R$89.66 R$210.11 R$299.78
120 R$41,842.86 R$90.11 R$209.66 R$299.78
121 R$41,752.30 R$90.56 R$209.21 R$299.78
122 R$41,661.29 R$91.01 R$208.76 R$299.78
123 R$41,569.82 R$91.47 R$208.31 R$299.78
124 R$41,477.89 R$91.93 R$207.85 R$299.78
125 R$41,385.51 R$92.39 R$207.39 R$299.78
126 R$41,292.66 R$92.85 R$206.93 R$299.78
127 R$41,199.35 R$93.31 R$206.46 R$299.78
128 R$41,105.57 R$93.78 R$206.00 R$299.78
129 R$41,011.32 R$94.25 R$205.53 R$299.78
130 R$40,916.60 R$94.72 R$205.06 R$299.78
131 R$40,821.41 R$95.19 R$204.58 R$299.78
132 R$40,725.74 R$95.67 R$204.11 R$299.78
133 R$40,629.60 R$96.15 R$203.63 R$299.78
134 R$40,532.97 R$96.63 R$203.15 R$299.78
135 R$40,435.86 R$97.11 R$202.66 R$299.78
136 R$40,338.26 R$97.60 R$202.18 R$299.78
137 R$40,240.18 R$98.08 R$201.69 R$299.78
138 R$40,141.60 R$98.57 R$201.20 R$299.78
139 R$40,042.54 R$99.07 R$200.71 R$299.78
140 R$39,942.97 R$99.56 R$200.21 R$299.78
141 R$39,842.91 R$100.06 R$199.71 R$299.78
142 R$39,742.35 R$100.56 R$199.21 R$299.78
143 R$39,641.29 R$101.06 R$198.71 R$299.78
144 R$39,539.72 R$101.57 R$198.21 R$299.78
145 R$39,437.64 R$102.08 R$197.70 R$299.78
146 R$39,335.06 R$102.59 R$197.19 R$299.78
147 R$39,231.96 R$103.10 R$196.68 R$299.78
148 R$39,128.34 R$103.62 R$196.16 R$299.78
149 R$39,024.21 R$104.13 R$195.64 R$299.78
150 R$38,919.55 R$104.65 R$195.12 R$299.78
151 R$38,814.38 R$105.18 R$194.60 R$299.78
152 R$38,708.67 R$105.70 R$194.07 R$299.78
153 R$38,602.44 R$106.23 R$193.54 R$299.78
154 R$38,495.68 R$106.76 R$193.01 R$299.78
155 R$38,388.38 R$107.30 R$192.48 R$299.78
156 R$38,280.55 R$107.83 R$191.94 R$299.78
157 R$38,172.17 R$108.37 R$191.40 R$299.78
158 R$38,063.26 R$108.91 R$190.86 R$299.78
159 R$37,953.80 R$109.46 R$190.32 R$299.78
160 R$37,843.80 R$110.01 R$189.77 R$299.78
161 R$37,733.24 R$110.56 R$189.22 R$299.78
162 R$37,622.13 R$111.11 R$188.67 R$299.78
163 R$37,510.47 R$111.66 R$188.11 R$299.78
164 R$37,398.24 R$112.22 R$187.55 R$299.78
165 R$37,285.46 R$112.78 R$186.99 R$299.78
166 R$37,172.11 R$113.35 R$186.43 R$299.78
167 R$37,058.20 R$113.91 R$185.86 R$299.78
168 R$36,943.71 R$114.48 R$185.29 R$299.78
169 R$36,828.65 R$115.06 R$184.72 R$299.78
170 R$36,713.02 R$115.63 R$184.14 R$299.78
171 R$36,596.81 R$116.21 R$183.57 R$299.78
172 R$36,480.02 R$116.79 R$182.98 R$299.78
173 R$36,362.65 R$117.38 R$182.40 R$299.78
174 R$36,244.68 R$117.96 R$181.81 R$299.78
175 R$36,126.13 R$118.55 R$181.22 R$299.78
176 R$36,006.99 R$119.14 R$180.63 R$299.78
177 R$35,887.25 R$119.74 R$180.03 R$299.78
178 R$35,766.91 R$120.34 R$179.44 R$299.78
179 R$35,645.97 R$120.94 R$178.83 R$299.78
180 R$35,524.42 R$121.55 R$178.23 R$299.78
181 R$35,402.27 R$122.15 R$177.62 R$299.78
182 R$35,279.51 R$122.76 R$177.01 R$299.78
183 R$35,156.13 R$123.38 R$176.40 R$299.78
184 R$35,032.13 R$123.99 R$175.78 R$299.78
185 R$34,907.52 R$124.61 R$175.16 R$299.78
186 R$34,782.28 R$125.24 R$174.54 R$299.78
187 R$34,656.42 R$125.86 R$173.91 R$299.78
188 R$34,529.92 R$126.49 R$173.28 R$299.78
189 R$34,402.80 R$127.13 R$172.65 R$299.78
190 R$34,275.04 R$127.76 R$172.01 R$299.78
191 R$34,146.64 R$128.40 R$171.38 R$299.78
192 R$34,017.59 R$129.04 R$170.73 R$299.78
193 R$33,887.91 R$129.69 R$170.09 R$299.78
194 R$33,757.57 R$130.34 R$169.44 R$299.78
195 R$33,626.58 R$130.99 R$168.79 R$299.78
196 R$33,494.94 R$131.64 R$168.13 R$299.78
197 R$33,362.64 R$132.30 R$167.47 R$299.78
198 R$33,229.68 R$132.96 R$166.81 R$299.78
199 R$33,096.05 R$133.63 R$166.15 R$299.78
200 R$32,961.76 R$134.30 R$165.48 R$299.78
201 R$32,826.79 R$134.97 R$164.81 R$299.78
202 R$32,691.15 R$135.64 R$164.13 R$299.78
203 R$32,554.83 R$136.32 R$163.46 R$299.78
204 R$32,417.83 R$137.00 R$162.77 R$299.78
205 R$32,280.14 R$137.69 R$162.09 R$299.78
206 R$32,141.77 R$138.37 R$161.40 R$299.78
207 R$32,002.70 R$139.07 R$160.71 R$299.78
208 R$31,862.94 R$139.76 R$160.01 R$299.78
209 R$31,722.48 R$140.46 R$159.31 R$299.78
210 R$31,581.32 R$141.16 R$158.61 R$299.78
211 R$31,439.45 R$141.87 R$157.91 R$299.78
212 R$31,296.87 R$142.58 R$157.20 R$299.78
213 R$31,153.58 R$143.29 R$156.48 R$299.78
214 R$31,009.57 R$144.01 R$155.77 R$299.78
215 R$30,864.84 R$144.73 R$155.05 R$299.78
216 R$30,719.39 R$145.45 R$154.32 R$299.78
217 R$30,573.21 R$146.18 R$153.60 R$299.78
218 R$30,426.31 R$146.91 R$152.87 R$299.78
219 R$30,278.66 R$147.64 R$152.13 R$299.78
220 R$30,130.28 R$148.38 R$151.39 R$299.78
221 R$29,981.16 R$149.12 R$150.65 R$299.78
222 R$29,831.29 R$149.87 R$149.91 R$299.78
223 R$29,680.67 R$150.62 R$149.16 R$299.78
224 R$29,529.30 R$151.37 R$148.40 R$299.78
225 R$29,377.17 R$152.13 R$147.65 R$299.78
226 R$29,224.28 R$152.89 R$146.89 R$299.78
227 R$29,070.62 R$153.65 R$146.12 R$299.78
228 R$28,916.20 R$154.42 R$145.35 R$299.78
229 R$28,761.01 R$155.19 R$144.58 R$299.78
230 R$28,605.04 R$155.97 R$143.81 R$299.78
231 R$28,448.29 R$156.75 R$143.03 R$299.78
232 R$28,290.75 R$157.53 R$142.24 R$299.78
233 R$28,132.43 R$158.32 R$141.45 R$299.78
234 R$27,973.32 R$159.11 R$140.66 R$299.78
235 R$27,813.41 R$159.91 R$139.87 R$299.78
236 R$27,652.70 R$160.71 R$139.07 R$299.78
237 R$27,491.19 R$161.51 R$138.26 R$299.78
238 R$27,328.87 R$162.32 R$137.46 R$299.78
239 R$27,165.74 R$163.13 R$136.64 R$299.78
240 R$27,001.79 R$163.95 R$135.83 R$299.78
241 R$26,837.03 R$164.77 R$135.01 R$299.78
242 R$26,671.44 R$165.59 R$134.19 R$299.78
243 R$26,505.02 R$166.42 R$133.36 R$299.78
244 R$26,337.77 R$167.25 R$132.53 R$299.78
245 R$26,169.68 R$168.09 R$131.69 R$299.78
246 R$26,000.76 R$168.93 R$130.85 R$299.78
247 R$25,830.98 R$169.77 R$130.00 R$299.78
248 R$25,660.36 R$170.62 R$129.15 R$299.78
249 R$25,488.89 R$171.47 R$128.30 R$299.78
250 R$25,316.56 R$172.33 R$127.44 R$299.78
251 R$25,143.37 R$173.19 R$126.58 R$299.78
252 R$24,969.31 R$174.06 R$125.72 R$299.78
253 R$24,794.38 R$174.93 R$124.85 R$299.78
254 R$24,618.58 R$175.80 R$123.97 R$299.78
255 R$24,441.89 R$176.68 R$123.09 R$299.78
256 R$24,264.33 R$177.57 R$122.21 R$299.78
257 R$24,085.87 R$178.45 R$121.32 R$299.78
258 R$23,906.53 R$179.35 R$120.43 R$299.78
259 R$23,726.29 R$180.24 R$119.53 R$299.78
260 R$23,545.14 R$181.14 R$118.63 R$299.78
261 R$23,363.09 R$182.05 R$117.73 R$299.78
262 R$23,180.13 R$182.96 R$116.82 R$299.78
263 R$22,996.26 R$183.87 R$115.90 R$299.78
264 R$22,811.46 R$184.79 R$114.98 R$299.78
265 R$22,625.75 R$185.72 R$114.06 R$299.78
266 R$22,439.10 R$186.65 R$113.13 R$299.78
267 R$22,251.52 R$187.58 R$112.20 R$299.78
268 R$22,063.00 R$188.52 R$111.26 R$299.78
269 R$21,873.54 R$189.46 R$110.32 R$299.78
270 R$21,683.13 R$190.41 R$109.37 R$299.78
271 R$21,491.77 R$191.36 R$108.42 R$299.78
272 R$21,299.46 R$192.32 R$107.46 R$299.78
273 R$21,106.18 R$193.28 R$106.50 R$299.78
274 R$20,911.94 R$194.24 R$105.53 R$299.78
275 R$20,716.72 R$195.22 R$104.56 R$299.78
276 R$20,520.53 R$196.19 R$103.58 R$299.78
277 R$20,323.36 R$197.17 R$102.60 R$299.78
278 R$20,125.20 R$198.16 R$101.62 R$299.78
279 R$19,926.05 R$199.15 R$100.63 R$299.78
280 R$19,725.90 R$200.15 R$99.63 R$299.78
281 R$19,524.76 R$201.15 R$98.63 R$299.78
282 R$19,322.61 R$202.15 R$97.62 R$299.78
283 R$19,119.44 R$203.16 R$96.61 R$299.78
284 R$18,915.27 R$204.18 R$95.60 R$299.78
285 R$18,710.07 R$205.20 R$94.58 R$299.78
286 R$18,503.84 R$206.22 R$93.55 R$299.78
287 R$18,296.59 R$207.26 R$92.52 R$299.78
288 R$18,088.29 R$208.29 R$91.48 R$299.78
289 R$17,878.96 R$209.33 R$90.44 R$299.78
290 R$17,668.58 R$210.38 R$89.39 R$299.78
291 R$17,457.15 R$211.43 R$88.34 R$299.78
292 R$17,244.66 R$212.49 R$87.29 R$299.78
293 R$17,031.11 R$213.55 R$86.22 R$299.78
294 R$16,816.49 R$214.62 R$85.16 R$299.78
295 R$16,600.79 R$215.69 R$84.08 R$299.78
296 R$16,384.02 R$216.77 R$83.00 R$299.78
297 R$16,166.17 R$217.86 R$81.92 R$299.78
298 R$15,947.22 R$218.94 R$80.83 R$299.78
299 R$15,727.18 R$220.04 R$79.74 R$299.78
300 R$15,506.04 R$221.14 R$78.64 R$299.78
301 R$15,283.80 R$222.25 R$77.53 R$299.78
302 R$15,060.44 R$223.36 R$76.42 R$299.78
303 R$14,835.97 R$224.47 R$75.30 R$299.78
304 R$14,610.37 R$225.60 R$74.18 R$299.78
305 R$14,383.65 R$226.72 R$73.05 R$299.78
306 R$14,155.79 R$227.86 R$71.92 R$299.78
307 R$13,926.80 R$229.00 R$70.78 R$299.78
308 R$13,696.66 R$230.14 R$69.63 R$299.78
309 R$13,465.36 R$231.29 R$68.48 R$299.78
310 R$13,232.92 R$232.45 R$67.33 R$299.78
311 R$12,999.30 R$233.61 R$66.16 R$299.78
312 R$12,764.53 R$234.78 R$65.00 R$299.78
313 R$12,528.57 R$235.95 R$63.82 R$299.78
314 R$12,291.44 R$237.13 R$62.64 R$299.78
315 R$12,053.12 R$238.32 R$61.46 R$299.78
316 R$11,813.61 R$239.51 R$60.27 R$299.78
317 R$11,572.91 R$240.71 R$59.07 R$299.78
318 R$11,331.00 R$241.91 R$57.86 R$299.78
319 R$11,087.87 R$243.12 R$56.65 R$299.78
320 R$10,843.54 R$244.34 R$55.44 R$299.78
321 R$10,597.98 R$245.56 R$54.22 R$299.78
322 R$10,351.20 R$246.79 R$52.99 R$299.78
323 R$10,103.18 R$248.02 R$51.76 R$299.78
324 R$9,853.92 R$249.26 R$50.52 R$299.78
325 R$9,603.41 R$250.51 R$49.27 R$299.78
326 R$9,351.65 R$251.76 R$48.02 R$299.78
327 R$9,098.64 R$253.02 R$46.76 R$299.78
328 R$8,844.35 R$254.28 R$45.49 R$299.78
329 R$8,588.80 R$255.55 R$44.22 R$299.78
330 R$8,331.97 R$256.83 R$42.94 R$299.78
331 R$8,073.85 R$258.12 R$41.66 R$299.78
332 R$7,814.45 R$259.41 R$40.37 R$299.78
333 R$7,553.75 R$260.70 R$39.07 R$299.78
334 R$7,291.74 R$262.01 R$37.77 R$299.78
335 R$7,028.42 R$263.32 R$36.46 R$299.78
336 R$6,763.79 R$264.63 R$35.14 R$299.78
337 R$6,497.83 R$265.96 R$33.82 R$299.78
338 R$6,230.55 R$267.29 R$32.49 R$299.78
339 R$5,961.92 R$268.62 R$31.15 R$299.78
340 R$5,691.96 R$269.97 R$29.81 R$299.78
341 R$5,420.64 R$271.32 R$28.46 R$299.78
342 R$5,147.97 R$272.67 R$27.10 R$299.78
343 R$4,873.94 R$274.04 R$25.74 R$299.78
344 R$4,598.53 R$275.41 R$24.37 R$299.78
345 R$4,321.75 R$276.78 R$22.99 R$299.78
346 R$4,043.58 R$278.17 R$21.61 R$299.78
347 R$3,764.02 R$279.56 R$20.22 R$299.78
348 R$3,483.07 R$280.96 R$18.82 R$299.78
349 R$3,200.71 R$282.36 R$17.42 R$299.78
350 R$2,916.94 R$283.77 R$16.00 R$299.78
351 R$2,631.75 R$285.19 R$14.58 R$299.78
352 R$2,345.13 R$286.62 R$13.16 R$299.78
353 R$2,057.08 R$288.05 R$11.73 R$299.78
354 R$1,767.59 R$289.49 R$10.29 R$299.78
355 R$1,476.65 R$290.94 R$8.84 R$299.78
356 R$1,184.26 R$292.39 R$7.38 R$299.78
357 R$890.41 R$293.85 R$5.92 R$299.78
358 R$595.08 R$295.32 R$4.45 R$299.78
359 R$298.28 R$296.80 R$2.98 R$299.78
360 -R$0.00 R$298.28 R$1.49 R$299.78
 SACRE
n Saldo Devedor Amortização Juros Prestação
0 R$50,000.00
1 R$49,905.67 R$94.33 R$250.00 R$344.33
2 R$49,811.21 R$94.46 R$249.53 R$343.98
3 R$49,716.63 R$94.58 R$249.06 R$343.64
4 R$49,621.92 R$94.71 R$248.58 R$343.29
5 R$49,527.09 R$94.83 R$248.11 R$342.94
6 R$49,432.13 R$94.96 R$247.64 R$342.60
7 R$49,337.04 R$95.09 R$247.16 R$342.25
8 R$49,241.82 R$95.22 R$246.69 R$341.90
9 R$49,146.48 R$95.35 R$246.21 R$341.55
10 R$49,051.00 R$95.47 R$245.73 R$341.21
11 R$48,955.40 R$95.60 R$245.26 R$340.86
12 R$48,859.66 R$95.74 R$244.78 R$340.51
13 R$48,763.80 R$95.87 R$244.30 R$340.17
14 R$48,667.80 R$96.00 R$243.82 R$339.82
15 R$48,571.67 R$96.13 R$243.34 R$339.47
16 R$48,475.40 R$96.27 R$242.86 R$339.12
17 R$48,379.00 R$96.40 R$242.38 R$338.78
18 R$48,282.47 R$96.53 R$241.90 R$338.43
19 R$48,185.80 R$96.67 R$241.41 R$338.08
20 R$48,088.99 R$96.81 R$240.93 R$337.73
21 R$47,992.05 R$96.94 R$240.44 R$337.39
22 R$47,894.97 R$97.08 R$239.96 R$337.04
23 R$47,797.75 R$97.22 R$239.47 R$336.69
24 R$47,700.39 R$97.36 R$238.99 R$336.35
25 R$47,602.90 R$97.50 R$238.50 R$336.00
26 R$47,505.26 R$97.64 R$238.01 R$335.65
27 R$47,407.48 R$97.78 R$237.53 R$335.30
28 R$47,309.56 R$97.92 R$237.04 R$334.96
29 R$47,211.50 R$98.06 R$236.55 R$334.61
30 R$47,113.29 R$98.21 R$236.06 R$334.26
31 R$47,014.94 R$98.35 R$235.57 R$333.92
32 R$46,916.45 R$98.49 R$235.07 R$333.57
33 R$46,817.81 R$98.64 R$234.58 R$333.22
34 R$46,719.03 R$98.78 R$234.09 R$332.87
35 R$46,620.10 R$98.93 R$233.60 R$332.53
36 R$46,521.02 R$99.08 R$233.10 R$332.18
37 R$46,421.79 R$99.23 R$232.61 R$331.83
38 R$46,322.41 R$99.38 R$232.11 R$331.48
39 R$46,222.89 R$99.53 R$231.61 R$331.14
40 R$46,123.21 R$99.68 R$231.11 R$330.79
41 R$46,023.39 R$99.83 R$230.62 R$330.44
42 R$45,923.41 R$99.98 R$230.12 R$330.10
43 R$45,823.28 R$100.13 R$229.62 R$329.75
44 R$45,722.99 R$100.29 R$229.12 R$329.40
45 R$45,622.55 R$100.44 R$228.61 R$329.05
46 R$45,521.96 R$100.59 R$228.11 R$328.71
47 R$45,421.21 R$100.75 R$227.61 R$328.36
48 R$45,320.30 R$100.91 R$227.11 R$328.01
49 R$45,219.24 R$101.06 R$226.60 R$327.67
50 R$45,118.01 R$101.22 R$226.10 R$327.32
51 R$45,016.63 R$101.38 R$225.59 R$326.97
52 R$44,915.09 R$101.54 R$225.08 R$326.62
53 R$44,813.39 R$101.70 R$224.58 R$326.28
54 R$44,711.53 R$101.86 R$224.07 R$325.93
55 R$44,609.50 R$102.02 R$223.56 R$325.58
56 R$44,507.32 R$102.19 R$223.05 R$325.23
57 R$44,404.97 R$102.35 R$222.54 R$324.89
58 R$44,302.45 R$102.52 R$222.02 R$324.54
59 R$44,199.77 R$102.68 R$221.51 R$324.19
60 R$44,096.92 R$102.85 R$221.00 R$323.85
61 R$43,993.91 R$103.01 R$220.48 R$323.50
62 R$43,890.73 R$103.18 R$219.97 R$323.15
63 R$43,787.38 R$103.35 R$219.45 R$322.80
64 R$43,683.86 R$103.52 R$218.94 R$322.46
65 R$43,580.16 R$103.69 R$218.42 R$322.11
66 R$43,476.30 R$103.86 R$217.90 R$321.76
67 R$43,372.27 R$104.03 R$217.38 R$321.42
68 R$43,268.06 R$104.21 R$216.86 R$321.07
69 R$43,163.68 R$104.38 R$216.34 R$320.72
70 R$43,059.13 R$104.56 R$215.82 R$320.37
71 R$42,954.40 R$104.73 R$215.30 R$320.03
 72 R$42,849.49 R$104.91 R$214.77 R$319.68
73 R$42,744.40 R$105.08 R$214.25 R$319.33
74 R$42,639.14 R$105.26 R$213.72 R$318.98
75 R$42,533.70 R$105.44 R$213.20 R$318.64
76 R$42,428.08 R$105.62 R$212.67 R$318.29
77 R$42,322.27 R$105.80 R$212.14 R$317.94
78 R$42,216.29 R$105.98 R$211.61 R$317.60
79 R$42,110.12 R$106.17 R$211.08 R$317.25
80 R$42,003.77 R$106.35 R$210.55 R$316.90
81 R$41,897.24 R$106.54 R$210.02 R$316.55
82 R$41,790.52 R$106.72 R$209.49 R$316.21
83 R$41,683.61 R$106.91 R$208.95 R$315.86
84 R$41,576.51 R$107.09 R$208.42 R$315.51
85 R$41,469.23 R$107.28 R$207.88 R$315.17
86 R$41,361.76 R$107.47 R$207.35 R$314.82
87 R$41,254.10 R$107.66 R$206.81 R$314.47
88 R$41,146.24 R$107.85 R$206.27 R$314.12
89 R$41,038.20 R$108.05 R$205.73 R$313.78
90 R$40,929.96 R$108.24 R$205.19 R$313.43
91 R$40,821.53 R$108.43 R$204.65 R$313.08
92 R$40,712.90 R$108.63 R$204.11 R$312.73
93 R$40,604.08 R$108.82 R$203.56 R$312.39
94 R$40,495.06 R$109.02 R$203.02 R$312.04
95 R$40,385.84 R$109.22 R$202.48 R$311.69
96 R$40,276.42 R$109.42 R$201.93 R$311.35
97 R$40,166.81 R$109.62 R$201.38 R$311.00
98 R$40,056.99 R$109.82 R$200.83 R$310.65
99 R$39,946.97 R$110.02 R$200.28 R$310.30
100 R$39,836.75 R$110.22 R$199.73 R$309.96
101 R$39,726.32 R$110.43 R$199.18 R$309.61
102 R$39,615.69 R$110.63 R$198.63 R$309.26
103 R$39,504.85 R$110.84 R$198.08 R$308.92
104 R$39,393.81 R$111.04 R$197.52 R$308.57
105 R$39,282.56 R$111.25 R$196.97 R$308.22
106 R$39,171.10 R$111.46 R$196.41 R$307.87
107 R$39,059.42 R$111.67 R$195.86 R$307.53
108 R$38,947.54 R$111.88 R$195.30 R$307.18
109 R$38,835.45 R$112.09 R$194.74 R$306.83
110 R$38,723.14 R$112.31 R$194.18 R$306.48
111 R$38,610.62 R$112.52 R$193.62 R$306.14
112 R$38,497.88 R$112.74 R$193.05 R$305.79
113 R$38,384.93 R$112.95 R$192.49 R$305.44
114 R$38,271.76 R$113.17 R$191.92 R$305.10
115 R$38,158.37 R$113.39 R$191.36 R$304.75
116 R$38,044.76 R$113.61 R$190.79 R$304.40
117 R$37,930.93 R$113.83 R$190.22 R$304.05
118 R$37,816.87 R$114.05 R$189.65 R$303.71
119 R$37,702.60 R$114.28 R$189.08 R$303.36
120 R$37,588.10 R$114.50 R$188.51 R$303.01
121 R$37,473.37 R$114.72 R$187.94 R$302.67
122 R$37,358.42 R$114.95 R$187.37 R$302.32
123 R$37,243.24 R$115.18 R$186.79 R$301.97
124 R$37,127.84 R$115.41 R$186.22 R$301.62
125 R$37,012.20 R$115.64 R$185.64 R$301.28
126 R$36,896.33 R$115.87 R$185.06 R$300.93
127 R$36,780.23 R$116.10 R$184.48 R$300.58
128 R$36,663.90 R$116.33 R$183.90 R$300.23
129 R$36,547.33 R$116.57 R$183.32 R$299.89
130 R$36,430.52 R$116.80 R$182.74 R$299.54
131 R$36,313.48 R$117.04 R$182.15 R$299.19
132 R$36,196.20 R$117.28 R$181.57 R$298.85
133 R$36,078.69 R$117.52 R$180.98 R$298.50
134 R$35,960.93 R$117.76 R$180.39 R$298.15
135 R$35,842.93 R$118.00 R$179.80 R$297.80
136 R$35,724.69 R$118.24 R$179.21 R$297.46
137 R$35,606.20 R$118.49 R$178.62 R$297.11
138 R$35,487.47 R$118.73 R$178.03 R$296.76
139 R$35,368.49 R$118.98 R$177.44 R$296.42
140 R$35,249.26 R$119.23 R$176.84 R$296.07
141 R$35,129.79 R$119.47 R$176.25 R$295.72
142 R$35,010.07 R$119.72 R$175.65 R$295.37
143 R$34,890.09 R$119.98 R$175.05 R$295.03
144 R$34,769.86 R$120.23 R$174.45 R$294.68
145 R$34,649.38 R$120.48 R$173.85 R$294.33
146 R$34,528.64 R$120.74 R$173.25 R$293.98
147 R$34,407.65 R$120.99 R$172.64 R$293.64
148 R$34,286.39 R$121.25 R$172.04 R$293.29
149 R$34,164.88 R$121.51 R$171.43 R$292.94
150 R$34,043.11 R$121.77 R$170.82 R$292.60
151 R$33,921.08 R$122.03 R$170.22 R$292.25
152 R$33,798.78 R$122.30 R$169.61 R$291.90
153 R$33,676.22 R$122.56 R$168.99 R$291.55
154 R$33,553.39 R$122.83 R$168.38 R$291.21
155 R$33,430.30 R$123.09 R$167.77 R$290.86
156 R$33,306.94 R$123.36 R$167.15 R$290.51
157 R$33,183.31 R$123.63 R$166.53 R$290.17
158 R$33,059.41 R$123.90 R$165.92 R$289.82
159 R$32,935.23 R$124.17 R$165.30 R$289.47
160 R$32,810.79 R$124.45 R$164.68 R$289.12
161 R$32,686.06 R$124.72 R$164.05 R$288.78
162 R$32,561.06 R$125.00 R$163.43 R$288.43
163 R$32,435.79 R$125.28 R$162.81 R$288.08
164 R$32,310.23 R$125.56 R$162.18 R$287.73
165 R$32,184.40 R$125.84 R$161.55 R$287.39
166 R$32,058.28 R$126.12 R$160.92 R$287.04
167 R$31,931.88 R$126.40 R$160.29 R$286.69
168 R$31,805.19 R$126.69 R$159.66 R$286.35
169 R$31,678.22 R$126.97 R$159.03 R$286.00
170 R$31,550.96 R$127.26 R$158.39 R$285.65
171 R$31,423.41 R$127.55 R$157.75 R$285.30
172 R$31,295.57 R$127.84 R$157.12 R$284.96
173 R$31,167.43 R$128.13 R$156.48 R$284.61
174 R$31,039.01 R$128.43 R$155.84 R$284.26
175 R$30,910.29 R$128.72 R$155.20 R$283.92
176 R$30,781.27 R$129.02 R$154.55 R$283.57
177 R$30,651.96 R$129.31 R$153.91 R$283.22
178 R$30,522.34 R$129.61 R$153.26 R$282.87
179 R$30,392.43 R$129.91 R$152.61 R$282.53
180 R$30,262.21 R$130.22 R$151.96 R$282.18
181 R$30,131.69 R$130.52 R$151.31 R$281.83
182 R$30,000.86 R$130.83 R$150.66 R$281.48
183 R$29,869.73 R$131.13 R$150.00 R$281.14
184 R$29,738.29 R$131.44 R$149.35 R$280.79
185 R$29,606.54 R$131.75 R$148.69 R$280.44
186 R$29,474.47 R$132.06 R$148.03 R$280.10
187 R$29,342.10 R$132.38 R$147.37 R$279.75
188 R$29,209.41 R$132.69 R$146.71 R$279.40
189 R$29,076.40 R$133.01 R$146.05 R$279.05
190 R$28,943.07 R$133.33 R$145.38 R$278.71
191 R$28,809.43 R$133.64 R$144.72 R$278.36
192 R$28,675.46 R$133.97 R$144.05 R$278.01
193 R$28,541.18 R$134.29 R$143.38 R$277.67
194 R$28,406.56 R$134.61 R$142.71 R$277.32
195 R$28,271.63 R$134.94 R$142.03 R$276.97
196 R$28,136.36 R$135.27 R$141.36 R$276.62
197 R$28,000.76 R$135.59 R$140.68 R$276.28
198 R$27,864.84 R$135.93 R$140.00 R$275.93
199 R$27,728.58 R$136.26 R$139.32 R$275.58
200 R$27,591.99 R$136.59 R$138.64 R$275.23
201 R$27,455.06 R$136.93 R$137.96 R$274.89
202 R$27,317.80 R$137.27 R$137.28 R$274.54
203 R$27,180.19 R$137.60 R$136.59 R$274.19
204 R$27,042.25 R$137.95 R$135.90 R$273.85
205 R$26,903.96 R$138.29 R$135.21 R$273.50
206 R$26,765.33 R$138.63 R$134.52 R$273.15
207 R$26,626.35 R$138.98 R$133.83 R$272.80
208 R$26,487.03 R$139.33 R$133.13 R$272.46
209 R$26,347.35 R$139.67 R$132.44 R$272.11
210 R$26,207.32 R$140.03 R$131.74 R$271.76
211 R$26,066.95 R$140.38 R$131.04 R$271.42
212 R$25,926.21 R$140.73 R$130.33 R$271.07
213 R$25,785.12 R$141.09 R$129.63 R$270.72
214 R$25,643.67 R$141.45 R$128.93 R$270.37
215 R$25,501.87 R$141.81 R$128.22 R$270.03
216 R$25,359.70 R$142.17 R$127.51 R$269.68
217 R$25,217.16 R$142.53 R$126.80 R$269.33
218 R$25,074.26 R$142.90 R$126.09 R$268.98
219 R$24,931.00 R$143.27 R$125.37 R$268.64
220 R$24,787.36 R$143.64 R$124.65 R$268.29
221 R$24,643.36 R$144.01 R$123.94 R$267.94
222 R$24,498.98 R$144.38 R$123.22 R$267.60
223 R$24,354.22 R$144.75 R$122.49 R$267.25
224 R$24,209.09 R$145.13 R$121.77 R$266.90
225 R$24,063.58 R$145.51 R$121.05 R$266.55
226 R$23,917.69 R$145.89 R$120.32 R$266.21
227 R$23,771.42 R$146.27 R$119.59 R$265.86
228 R$23,624.77 R$146.66 R$118.86 R$265.51
229 R$23,477.73 R$147.04 R$118.12 R$265.17
230 R$23,330.30 R$147.43 R$117.39 R$264.82
231 R$23,182.48 R$147.82 R$116.65 R$264.47
232 R$23,034.27 R$148.21 R$115.91 R$264.12
233 R$22,885.66 R$148.61 R$115.17 R$263.78
234 R$22,736.66 R$149.00 R$114.43 R$263.43
235 R$22,587.26 R$149.40 R$113.68 R$263.08
236 R$22,437.46 R$149.80 R$112.94 R$262.73
237 R$22,287.26 R$150.20 R$112.19 R$262.39
238 R$22,136.66 R$150.60 R$111.44 R$262.04
239 R$21,985.65 R$151.01 R$110.68 R$261.69
240 R$21,834.23 R$151.42 R$109.93 R$261.35
241 R$21,682.40 R$151.83 R$109.17 R$261.00
242 R$21,530.16 R$152.24 R$108.41 R$260.65
243 R$21,377.51 R$152.65 R$107.65 R$260.30
244 R$21,224.44 R$153.07 R$106.89 R$259.96
245 R$21,070.95 R$153.49 R$106.12 R$259.61
246 R$20,917.04 R$153.91 R$105.35 R$259.26
247 R$20,762.71 R$154.33 R$104.59 R$258.92
248 R$20,607.96 R$154.75 R$103.81 R$258.57
249 R$20,452.78 R$155.18 R$103.04 R$258.22
250 R$20,297.17 R$155.61 R$102.26 R$257.87
251 R$20,141.13 R$156.04 R$101.49 R$257.53
252 R$19,984.65 R$156.47 R$100.71 R$257.18
253 R$19,827.75 R$156.91 R$99.92 R$256.83
254 R$19,670.40 R$157.35 R$99.14 R$256.48
255 R$19,512.61 R$157.79 R$98.35 R$256.14
256 R$19,354.39 R$158.23 R$97.56 R$255.79
257 R$19,195.71 R$158.67 R$96.77 R$255.44
258 R$19,036.60 R$159.12 R$95.98 R$255.10
259 R$18,877.03 R$159.57 R$95.18 R$254.75
260 R$18,717.02 R$160.02 R$94.39 R$254.40
261 R$18,556.55 R$160.47 R$93.59 R$254.05
262 R$18,395.62 R$160.92 R$92.78 R$253.71
263 R$18,234.24 R$161.38 R$91.98 R$253.36
264 R$18,072.40 R$161.84 R$91.17 R$253.01
265 R$17,910.10 R$162.30 R$90.36 R$252.67
266 R$17,747.33 R$162.77 R$89.55 R$252.32
267 R$17,584.09 R$163.23 R$88.74 R$251.97
268 R$17,420.39 R$163.70 R$87.92 R$251.62
269 R$17,256.22 R$164.17 R$87.10 R$251.28
270 R$17,091.57 R$164.65 R$86.28 R$250.93
271 R$16,926.44 R$165.12 R$85.46 R$250.58
272 R$16,760.84 R$165.60 R$84.63 R$250.23
273 R$16,594.76 R$166.08 R$83.80 R$249.89
274 R$16,428.19 R$166.57 R$82.97 R$249.54
275 R$16,261.14 R$167.05 R$82.14 R$249.19
276 R$16,093.60 R$167.54 R$81.31 R$248.85
277 R$15,925.57 R$168.03 R$80.47 R$248.50
278 R$15,757.04 R$168.52 R$79.63 R$248.15
279 R$15,588.02 R$169.02 R$78.79 R$247.80
280 R$15,418.51 R$169.52 R$77.94 R$247.46
281 R$15,248.49 R$170.02 R$77.09 R$247.11
282 R$15,077.97 R$170.52 R$76.24 R$246.76
283 R$14,906.94 R$171.03 R$75.39 R$246.42
284 R$14,735.41 R$171.53 R$74.53 R$246.07
285 R$14,563.37 R$172.04 R$73.68 R$245.72
286 R$14,390.81 R$172.56 R$72.82 R$245.37
287 R$14,217.74 R$173.07 R$71.95 R$245.03
288 R$14,044.15 R$173.59 R$71.09 R$244.68
289 R$13,870.04 R$174.11 R$70.22 R$244.33
290 R$13,695.40 R$174.63 R$69.35 R$243.98
291 R$13,520.24 R$175.16 R$68.48 R$243.64
292 R$13,344.55 R$175.69 R$67.60 R$243.29
293 R$13,168.33 R$176.22 R$66.72 R$242.94
294 R$12,991.58 R$176.75 R$65.84 R$242.60
295 R$12,814.29 R$177.29 R$64.96 R$242.25
296 R$12,636.46 R$177.83 R$64.07 R$241.90
297 R$12,458.08 R$178.37 R$63.18 R$241.55
298 R$12,279.17 R$178.92 R$62.29 R$241.21
299 R$12,099.70 R$179.46 R$61.40 R$240.86
300 R$11,919.69 R$180.01 R$60.50 R$240.51
301 R$11,739.12 R$180.57 R$59.60 R$240.17
302 R$11,558.00 R$181.12 R$58.70 R$239.82
303 R$11,376.32 R$181.68 R$57.79 R$239.47
304 R$11,194.08 R$182.24 R$56.88 R$239.12
305 R$11,011.27 R$182.81 R$55.97 R$238.78
306 R$10,827.90 R$183.37 R$55.06 R$238.43
307 R$10,643.95 R$183.94 R$54.14 R$238.08
308 R$10,459.44 R$184.52 R$53.22 R$237.73
309 R$10,274.35 R$185.09 R$52.30 R$237.39
310 R$10,088.68 R$185.67 R$51.37 R$237.04
311 R$9,902.43 R$186.25 R$50.44 R$236.69
312 R$9,715.60 R$186.83 R$49.51 R$236.35
313 R$9,528.18 R$187.42 R$48.58 R$236.00
314 R$9,340.16 R$188.01 R$47.64 R$235.65
315 R$9,151.56 R$188.60 R$46.70 R$235.30
316 R$8,962.36 R$189.20 R$45.76 R$234.96
317 R$8,772.56 R$189.80 R$44.81 R$234.61
318 R$8,582.16 R$190.40 R$43.86 R$234.26
319 R$8,391.16 R$191.00 R$42.91 R$233.92
320 R$8,199.55 R$191.61 R$41.96 R$233.57
321 R$8,007.32 R$192.22 R$41.00 R$233.22
322 R$7,814.49 R$192.84 R$40.04 R$232.87
323 R$7,621.03 R$193.45 R$39.07 R$232.53
324 R$7,426.96 R$194.07 R$38.11 R$232.18
325 R$7,232.26 R$194.70 R$37.13 R$231.83
326 R$7,036.94 R$195.32 R$36.16 R$231.48
327 R$6,840.98 R$195.95 R$35.18 R$231.14
328 R$6,644.40 R$196.59 R$34.20 R$230.79
329 R$6,447.18 R$197.22 R$33.22 R$230.44
330 R$6,249.32 R$197.86 R$32.24 R$230.10
331 R$6,050.82 R$198.50 R$31.25 R$229.75
332 R$5,851.67 R$199.15 R$30.25 R$229.40
333 R$5,651.87 R$199.80 R$29.26 R$229.05
334 R$5,451.42 R$200.45 R$28.26 R$228.71
335 R$5,250.32 R$201.10 R$27.26 R$228.36
336 R$5,048.56 R$201.76 R$26.25 R$228.01
337 R$4,846.14 R$202.42 R$25.24 R$227.67
338 R$4,643.05 R$203.09 R$24.23 R$227.32
339 R$4,439.30 R$203.76 R$23.22 R$226.97
340 R$4,234.87 R$204.43 R$22.20 R$226.62
341 R$4,029.77 R$205.10 R$21.17 R$226.28
342 R$3,823.99 R$205.78 R$20.15 R$225.93
343 R$3,617.52 R$206.46 R$19.12 R$225.58
344 R$3,410.38 R$207.15 R$18.09 R$225.23
345 R$3,202.54 R$207.84 R$17.05 R$224.89
346 R$2,994.01 R$208.53 R$16.01 R$224.54
347 R$2,784.79 R$209.22 R$14.97 R$224.19
348 R$2,574.87 R$209.92 R$13.92 R$223.85
349 R$2,364.24 R$210.62 R$12.87 R$223.50
350 R$2,152.91 R$211.33 R$11.82 R$223.15
351 R$1,940.87 R$212.04 R$10.76 R$222.80
352 R$1,728.12 R$212.75 R$9.70 R$222.46
353 R$1,514.65 R$213.47 R$8.64 R$222.11
354 R$1,300.46 R$214.19 R$7.57 R$221.76
355 R$1,085.55 R$214.91 R$6.50 R$221.42
356 R$869.91 R$215.64 R$5.43 R$221.07
357 R$653.54 R$216.37 R$4.35 R$220.72
358 R$436.43 R$217.11 R$3.27 R$220.37
359 R$218.59 R$217.84 R$2.18 R$220.03
360 R$0.00 R$218.59 R$1.09 R$219.68
 SAC
n Saldo Devedor Amortização Juros Prestação taxa
0 R$50,000.00 R$0.00 0.0488
1 R$45,000.00 R$5,000.00 R$2,440.00 R$7,440.00
2 R$40,000.00 R$5,000.00 R$2,196.00 R$7,196.00
3 R$35,000.00 R$5,000.00 R$1,952.00 R$6,952.00
4 R$30,000.00 R$5,000.00 R$1,708.00 R$6,708.00
5 R$25,000.00 R$5,000.00 R$1,464.00 R$6,464.00
6 R$20,000.00 R$5,000.00 R$1,220.00 R$6,220.00
7 R$15,000.00 R$5,000.00 R$976.00 R$5,976.00
8 R$10,000.00 R$5,000.00 R$732.00 R$5,732.00
9 R$5,000.00 R$5,000.00 R$488.00 R$5,488.00
10 R$0.00 R$5,000.00 R$244.00 R$5,244.00
11
12
13
14
15
16 -R$5,000.00 R$10,000.00 R$244.00 R$10,244.00
 Com o empréstimo
Projeto Seu bolso
-250000 -R$100,000.00
40000 R$32,560.00
40000 R$32,804.00
40000 R$33,048.00
40000 R$33,292.00
40000 R$33,536.00
40000 R$33,780.00
40000 R$34,024.00
40000 R$34,268.00
40000 R$34,512.00
40000 R$34,756.00
VPL
TIR
PAYBACK
 PRICE
n Saldo Devedor Amortização Juros Prestação taxa Prestações FiXAS!
0 R$50,000.00 R$0.00 0.04
1 R$45,835.45 R$4,164.55 R$2,000.00 R$6,164.55
2 R$41,504.32 R$4,331.13 R$1,833.42 R$6,164.55
3 R$36,999.95 R$4,504.37 R$1,660.17 R$6,164.55
4 R$32,315.40 R$4,684.55 R$1,480.00 R$6,164.55
5 R$27,443.47 R$4,871.93 R$1,292.62 R$6,164.55
6 R$22,376.66 R$5,066.81 R$1,097.74 R$6,164.55
7 R$17,107.18 R$5,269.48 R$895.07 R$6,164.55
8 R$11,626.92 R$5,480.26 R$684.29 R$6,164.55
9 R$5,927.45 R$5,699.47 R$465.08 R$6,164.55
10 R$0.00 R$5,927.45 R$237.10 R$6,164.55
Prestações FiXAS!!!!
-R$6,164.55
 PRICE taxa
n Saldo Devedor Amortização Juros Prestação n
0 R$5,000,000.00 R$0.00 prestacao
1 R$5,000,000.00 R$0.00 R$200,000.00 R$0.00
2 R$5,000,000.00 R$0.00 R$200,000.00 R$0.00
3 R$5,000,000.00 R$0.00 R$200,000.00 R$0.00
4 R$5,000,000.00 R$0.00 R$200,000.00 R$0.00
5 R$4,583,545.28 R$416,454.72 R$200,000.00 R$616,454.72
6 R$4,150,432.37 R$433,112.91 R$183,341.81 R$616,454.72
7 R$3,699,994.94 R$450,437.43 R$166,017.29 R$616,454.72
8 R$3,231,540.02 R$468,454.92 R$147,999.80 R$616,454.72
9 R$2,744,346.90 R$487,193.12 R$129,261.60 R$616,454.72
10 R$2,237,666.05 R$506,680.85 R$109,773.88 R$616,454.72
11 R$1,710,717.97 R$526,948.08 R$89,506.64 R$616,454.72
12 R$1,162,691.97 R$548,026.00 R$68,428.72 R$616,454.72
13 R$592,744.92 R$569,947.04 R$46,507.68 R$616,454.72
14 R$0.00 R$592,744.92 R$23,709.80 R$616,454.72
 0.04
10
-R$616,454.72
 SACRE
n Saldo Devedor Amortização Juros Prestação taxa
0 R$100,000.00 0.01
1 R$94,197.73 R$5,802.27 R$1,000.00 R$6,802.27
2 R$88,459.43 R$5,738.30 R$941.98 R$6,680.27
3 R$82,785.75 R$5,673.68 R$884.59 R$6,558.27
4 R$77,177.33 R$5,608.42 R$827.86 R$6,436.27
5 R$71,634.83 R$5,542.50 R$771.77 R$6,314.27
6 R$66,158.91 R$5,475.93 R$716.35 R$6,192.27
7 R$60,750.22 R$5,408.68 R$661.59 R$6,070.27
8 R$55,409.45 R$5,340.77 R$607.50 R$5,948.27
9 R$50,137.27 R$5,272.18 R$554.09 R$5,826.27
10 R$42,434.37 R$7,702.90 R$501.37 R$8,204.27
 PRICE
Nº semestres Saldo Devedor Amortização Juros Prestação taxa
0 R$1,500,000.00 R$0.00 5%
1 R$1,575,000.00 R$0.00 R$75,000.00 R$0.00
2 R$1,653,750.00 R$0.00 R$78,750.00 R$0.00
3 R$1,736,437.50 R$0.00 R$82,687.50 R$0.00
4 R$1,823,259.38 R$195,276.12 R$86,821.88 R$282,098.00
5 R$1,632,324.35 R$190,935.03 R$91,162.97 R$282,098.00
6 R$1,431,842.57 R$200,481.78 R$81,616.22 R$282,098.00
7 R$1,221,336.70 R$210,505.87 R$71,592.13 R$282,098.00
8 R$1,000,305.54 R$221,031.16 R$61,066.83 R$282,098.00
9 R$768,222.82 R$232,082.72 R$50,015.28 R$282,098.00
10 R$524,535.96 R$243,686.86 R$38,411.14 R$282,098.00
11 R$268,664.76 R$255,871.20 R$26,226.80 R$282,098.00
12 R$0.00 R$268,664.76 R$13,433.24 R$282,098.00

QUITAR A DÍVIDA NO 6º SEMESTRE R$1,431,842.57

Prestações
-R$282,098.00

c
 PRICE
Nº semestres Saldo Devedor Amortização Juros Prestação taxa
0 R$1,500,000.00 R$0.00 5%
1 R$1,500,000.00 R$75,000.00
2 R$1,575,000.00 R$75,000.00
3 R$1,653,750.00 R$78,750.00
4 R$1,736,437.50 R$185,977.26 R$82,687.50 R$268,664.76
5 R$1,554,594.62 R$181,842.88 R$86,821.88 R$268,664.76
6 R$1,363,659.59 R$190,935.03 R$77,729.73 R$268,664.76
7 R$1,163,177.81 R$200,481.78 R$68,182.98 R$268,664.76
8 R$952,671.94 R$210,505.87 R$58,158.89 R$268,664.76
9 R$731,640.78 R$221,031.16 R$47,633.60 R$268,664.76
10 R$499,558.06 R$232,082.72 R$36,582.04 R$268,664.76
11 R$255,871.20 R$243,686.86 R$24,977.90 R$268,664.76
12 R$0.00 R$255,871.20 R$12,793.56 R$268,664.76

QUITAR A DÍVIDA NO 6º SEMESTRE R$1,363,659.59

Prestações
-R$268,664.76

c
 SAC
n Saldo Devedor Amortização Juros Prestação taxa
0 R$5,000,000.00 R$0.00 0.04
1 R$5,200,000.00 R$200,000.00
2 R$5,408,000.00 R$208,000.00
3 R$5,624,320.00 R$216,320.00
4 R$5,849,292.80 R$224,972.80
5 R$5,264,363.52 R$584,929.28 R$233,971.71 R$818,900.99
6 R$4,679,434.24 R$584,929.28 R$210,574.54 R$795,503.82
7 R$4,094,504.96 R$584,929.28 R$187,177.37 R$772,106.65
8 R$3,509,575.68 R$584,929.28 R$163,780.20 R$748,709.48
9 R$2,924,646.40 R$584,929.28 R$140,383.03 R$725,312.31
10 R$2,339,717.12 R$584,929.28 R$116,985.86 R$701,915.14
11 R$1,754,787.84 R$584,929.28 R$93,588.68 R$678,517.96
12 R$1,169,858.56 R$584,929.28 R$70,191.51 R$655,120.79
13 R$584,929.28 R$584,929.28 R$46,794.34 R$631,723.62
14 R$0.00 R$584,929.28 R$23,397.17 R$608,326.45
 SAC
n Saldo Devedor Amortização Juros Prestação
0 R$ 900,000.00
1 R$ 920,700.00 R$ - R$ 20,700.00 R$ -
2 R$ 941,876.10 R$ - R$ 21,176.10 R$ -
3 R$ 824,141.59 R$ 117,734.51 R$ 21,663.15 R$ 139,397.66
4 R$ 706,407.08 R$ 117,734.51 R$ 18,955.26 R$ 136,689.77
5 R$ 588,672.56 R$ 117,734.51 R$ 16,247.36 R$ 133,981.88
6 R$ 470,938.05 R$ 117,734.51 R$ 13,539.47 R$ 131,273.98
7 R$ 353,203.54 R$ 117,734.51 R$ 10,831.58 R$ 128,566.09
8 R$ 235,469.03 R$ 117,734.51 R$ 8,123.68 R$ 125,858.19
9 R$ 117,734.51 R$ 117,734.51 R$ 5,415.79 R$ 123,150.30
R$ - R$ 117,734.51 R$ 2,707.89 R$ 120,442.41
taxa 2.30% R$ 1,039,360.28

PRICE
n Saldo Devedor Amortização Juros Prestação
0 R$ 900,000.00
1 R$ 900,000.00 R$0.00 R$ 20,700.00 R$0.00
2 R$ 796,247.52 R$103,752.48 R$ 20,700.00 R$124,452.48
3 R$ 690,108.74 R$106,138.79 R$ 18,313.69 R$124,452.48
4 R$ 581,528.76 R$108,579.98 R$ 15,872.50 R$124,452.48
5 R$ 470,451.44 R$111,077.32 R$ 13,375.16 R$124,452.48
6 R$ 356,819.34 R$113,632.10 R$ 10,820.38 R$124,452.48
7 R$ 240,573.71 R$116,245.63 R$ 8,206.84 R$124,452.48
8 R$ 121,654.43 R$118,919.28 R$ 5,533.20 R$124,452.48
R$871,167.35
SACRE
n Saldo Devedor Amortização Juros Prestação
0 R$ 900,000.00
1 R$ 920,700.00 -R$20,700.00 R$ 20,700.00 R$0.00
2 R$ 879,649.86 R$41,050.14 R$ 21,176.10 R$62,226.24
3 R$ 767,956.74 R$111,693.12 R$ 20,231.95 R$131,925.07
4 R$ 655,048.62 R$112,908.12 R$ 17,663.00 R$130,571.12
5 R$ 540,897.56 R$114,151.06 R$ 15,066.12 R$129,217.18
6 R$ 425,474.97 R$115,422.59 R$ 12,440.64 R$127,863.23
7 R$ 311,459.51 R$114,015.47 R$ 9,785.92 R$123,801.39
8 R$ 196,175.63 R$115,283.87 R$ 7,163.57 R$122,447.44
Prest = Amort + Juros
Prest-juros=Amort

Função PGTO
-R$124,452.48

Diferença
-R$168,192.92