Baixe o app para aproveitar ainda mais
Leia os materiais offline, sem usar a internet. Além de vários outros recursos!
SIMULADOR DE SISTEMAS DE AMORTIZAÇAO CRITÉRIOS PRICE E SAC
Esta é uma pré-visualização de arquivo. Entre para ver o arquivo original
Plan1 DADOS DO CONTRATO: VALOR FINANCIADO: 350,000.00 Nº DE PRESTAÇÕES 120 TAXA MENSA DE JUROS 0.8333% CORREÇÃO MENSAL (TR, IGPM e outros) VALOR DA PRESTAÇÃO NA DATA DO CONTRATO: 4,625.20 VALOR DAS PRESTAÇÕES NA DATA DO CONTRATO: - Valor da primeira ............................... * 5,833.22 - Valor da última .................................. * 2,940.97 SISTEMA DE AMORTIZAÇÃO: PRICE SISTEMA DE AMORTIZAÇÃO CONSTANTE (SAC) VALOR TOTAL * 350,000.00 0.0 * 205,023.79 * 555,023.79 VALOR TOTAL * 350,000.00 0.0 * 176,451.27 * 526,451.27 Nº DE SALDO CORREÇÃO VALOR DA Nº DE SALDO CORREÇÃO VALOR DA ORDEM DEVEDOR AMORT. (pela TR) JUROS PRESTAÇÃO ORDEM DEVEDOR AMORT. (pela TR) JUROS PRESTAÇÃO 0 * 350,000.00 0.0 0.0 0.0 0.0 0 * 350,000.00 0.0 0.0 0.0 0.0 1 * 348,291.35 * 1,708.65 0.0 * 2,916.55 * 4,625.20 1 * 347,083.33 * 2,916.67 0.0 * 2,916.55 * 5,833.22 2 * 346,568.47 * 1,722.89 0.0 * 2,902.31 * 4,625.20 2 * 344,166.67 * 2,916.67 0.0 * 2,892.25 * 5,808.91 3 * 344,831.22 * 1,737.24 0.0 * 2,887.96 * 4,625.20 3 * 341,250.00 * 2,916.67 0.0 * 2,867.94 * 5,784.61 4 * 343,079.50 * 1,751.72 0.0 * 2,873.48 * 4,625.20 4 * 338,333.33 * 2,916.67 0.0 * 2,843.64 * 5,760.30 5 * 341,313.19 * 1,766.32 0.0 * 2,858.88 * 4,625.20 5 * 335,416.67 * 2,916.67 0.0 * 2,819.33 * 5,736.00 6 * 339,532.15 * 1,781.04 0.0 * 2,844.16 * 4,625.20 6 * 332,500.00 * 2,916.67 0.0 * 2,795.03 * 5,711.69 7 * 337,736.27 * 1,795.88 0.0 * 2,829.32 * 4,625.20 7 * 329,583.33 * 2,916.67 0.0 * 2,770.72 * 5,687.39 8 * 335,925.43 * 1,810.84 0.0 * 2,814.36 * 4,625.20 8 * 326,666.67 * 2,916.67 0.0 * 2,746.42 * 5,663.08 9 * 334,099.50 * 1,825.93 0.0 * 2,799.27 * 4,625.20 9 * 323,750.00 * 2,916.67 0.0 * 2,722.11 * 5,638.78 10 * 332,258.35 * 1,841.15 0.0 * 2,784.05 * 4,625.20 10 * 320,833.33 * 2,916.67 0.0 * 2,697.81 * 5,614.48 11 * 330,401.86 * 1,856.49 0.0 * 2,768.71 * 4,625.20 11 * 317,916.67 * 2,916.67 0.0 * 2,673.50 * 5,590.17 12 * 328,529.90 * 1,871.96 0.0 * 2,753.24 * 4,625.20 12 * 315,000.00 * 2,916.67 0.0 * 2,649.20 * 5,565.87 13 * 326,642.35 * 1,887.56 0.0 * 2,737.64 * 4,625.20 13 * 312,083.33 * 2,916.67 0.0 * 2,624.89 * 5,541.56 14 * 324,739.06 * 1,903.29 0.0 * 2,721.91 * 4,625.20 14 * 309,166.67 * 2,916.67 0.0 * 2,600.59 * 5,517.26 15 * 322,819.91 * 1,919.15 0.0 * 2,706.05 * 4,625.20 15 * 306,250.00 * 2,916.67 0.0 * 2,576.29 * 5,492.95 16 * 320,884.77 * 1,935.14 0.0 * 2,690.06 * 4,625.20 16 * 303,333.33 * 2,916.67 0.0 * 2,551.98 * 5,468.65 17 * 318,933.50 * 1,951.27 0.0 * 2,673.93 * 4,625.20 17 * 300,416.67 * 2,916.67 0.0 * 2,527.68 * 5,444.34 18 * 316,965.98 * 1,967.53 0.0 * 2,657.67 * 4,625.20 18 * 297,500.00 * 2,916.67 0.0 * 2,503.37 * 5,420.04 19 * 314,982.06 * 1,983.92 0.0 * 2,641.28 * 4,625.20 19 * 294,583.33 * 2,916.67 0.0 * 2,479.07 * 5,395.73 20 * 312,981.61 * 2,000.45 0.0 * 2,624.75 * 4,625.20 20 * 291,666.67 * 2,916.67 0.0 * 2,454.76 * 5,371.43 21 * 310,964.48 * 2,017.12 0.0 * 2,608.08 * 4,625.20 21 * 288,750.00 * 2,916.67 0.0 * 2,430.46 * 5,347.12 22 * 308,930.55 * 2,033.93 0.0 * 2,591.27 * 4,625.20 22 * 285,833.33 * 2,916.67 0.0 * 2,406.15 * 5,322.82 23 * 306,879.67 * 2,050.88 0.0 * 2,574.32 * 4,625.20 23 * 282,916.67 * 2,916.67 0.0 * 2,381.85 * 5,298.52 24 * 304,811.70 * 2,067.97 0.0 * 2,557.23 * 4,625.20 24 * 280,000.00 * 2,916.67 0.0 * 2,357.54 * 5,274.21 25 * 302,726.50 * 2,085.20 0.0 * 2,540.00 * 4,625.20 25 * 277,083.33 * 2,916.67 0.0 * 2,333.24 * 5,249.91 26 * 300,623.92 * 2,102.58 0.0 * 2,522.62 * 4,625.20 26 * 274,166.67 * 2,916.67 0.0 * 2,308.94 * 5,225.60 27 * 298,503.82 * 2,120.10 0.0 * 2,505.10 * 4,625.20 27 * 271,250.00 * 2,916.67 0.0 * 2,284.63 * 5,201.30 28 * 296,366.06 * 2,137.77 0.0 * 2,487.43 * 4,625.20 28 * 268,333.33 * 2,916.67 0.0 * 2,260.33 * 5,176.99 29 * 294,210.48 * 2,155.58 0.0 * 2,469.62 * 4,625.20 29 * 265,416.67 * 2,916.67 0.0 * 2,236.02 * 5,152.69 30 * 292,036.93 * 2,173.54 0.0 * 2,451.66 * 4,625.20 30 * 262,500.00 * 2,916.67 0.0 * 2,211.72 * 5,128.38 31 * 289,845.28 * 2,191.65 0.0 * 2,433.54 * 4,625.20 31 * 259,583.33 * 2,916.67 0.0 * 2,187.41 * 5,104.08 32 * 287,635.36 * 2,209.92 0.0 * 2,415.28 * 4,625.20 32 * 256,666.67 * 2,916.67 0.0 * 2,163.11 * 5,079.77 33 * 285,407.03 * 2,228.33 0.0 * 2,396.87 * 4,625.20 33 * 253,750.00 * 2,916.67 0.0 * 2,138.80 * 5,055.47 34 * 283,160.13 * 2,246.90 0.0 * 2,378.30 * 4,625.20 34 * 250,833.33 * 2,916.67 0.0 * 2,114.50 * 5,031.17 35 * 280,894.50 * 2,265.62 0.0 * 2,359.57 * 4,625.20 35 * 247,916.67 * 2,916.67 0.0 * 2,090.19 * 5,006.86 36 * 278,610.00 * 2,284.50 0.0 * 2,340.69 * 4,625.20 36 * 245,000.00 * 2,916.67 0.0 * 2,065.89 * 4,982.56 37 * 276,306.46 * 2,303.54 0.0 * 2,321.66 * 4,625.20 37 * 242,083.33 * 2,916.67 0.0 * 2,041.58 * 4,958.25 38 * 273,983.72 * 2,322.74 0.0 * 2,302.46 * 4,625.20 38 * 239,166.67 * 2,916.67 0.0 * 2,017.28 * 4,933.95 39 * 271,641.63 * 2,342.09 0.0 * 2,283.11 * 4,625.20 39 * 236,250.00 * 2,916.67 0.0 * 1,992.98 * 4,909.64 40 * 269,280.02 * 2,361.61 0.0 * 2,263.59 * 4,625.20 40 * 233,333.33 * 2,916.67 0.0 * 1,968.67 * 4,885.34 41 * 266,898.73 * 2,381.29 0.0 * 2,243.91 * 4,625.20 41 * 230,416.67 * 2,916.67 0.0 * 1,944.37 * 4,861.03 42 * 264,497.60 * 2,401.13 0.0 * 2,224.07 * 4,625.20 42 * 227,500.00 * 2,916.67 0.0 * 1,920.06 * 4,836.73 43 * 262,076.46 * 2,421.14 0.0 * 2,204.06 * 4,625.20 43 * 224,583.33 * 2,916.67 0.0 * 1,895.76 * 4,812.42 44 * 259,635.15 * 2,441.32 0.0 * 2,183.88 * 4,625.20 44 * 221,666.67 * 2,916.67 0.0 * 1,871.45 * 4,788.12 45 * 257,173.49 * 2,461.66 0.0 * 2,163.54 * 4,625.20 45 * 218,750.00 * 2,916.67 0.0 * 1,847.15 * 4,763.81 46 * 254,691.32 * 2,482.17 0.0 * 2,143.03 * 4,625.20 46 * 215,833.33 * 2,916.67 0.0 * 1,822.84 * 4,739.51 47 * 252,188.46 * 2,502.86 0.0 * 2,122.34 * 4,625.20 47 * 212,916.67 * 2,916.67 0.0 * 1,798.54 * 4,715.21 48 * 249,664.75 * 2,523.71 0.0 * 2,101.49 * 4,625.20 48 * 210,000.00 * 2,916.67 0.0 * 1,774.23 * 4,690.90 49 * 247,120.01 * 2,544.74 0.0 * 2,080.46 * 4,625.20 49 * 207,083.33 * 2,916.67 0.0 * 1,749.93 * 4,666.60 50 * 244,554.06 * 2,565.95 0.0 * 2,059.25 * 4,625.20 50 * 204,166.67 * 2,916.67 0.0 * 1,725.63 * 4,642.29 51 * 241,966.73 * 2,587.33 0.0 * 2,037.87 * 4,625.20 51 * 201,250.00 * 2,916.67 0.0 * 1,701.32 * 4,617.99 52 * 239,357.84 * 2,608.89 0.0 * 2,016.31 * 4,625.20 52 * 198,333.33 * 2,916.67 0.0 * 1,677.02 * 4,593.68 53 * 236,727.21 * 2,630.63 0.0 * 1,994.57 * 4,625.20 53 * 195,416.67 * 2,916.67 0.0 * 1,652.71 * 4,569.38 54 * 234,074.66 * 2,652.55 0.0 * 1,972.65 * 4,625.20 54 * 192,500.00 * 2,916.67 0.0 * 1,628.41 * 4,545.07 55 * 231,400.01 * 2,674.65 0.0 * 1,950.54 * 4,625.20 55 * 189,583.33 * 2,916.67 0.0 * 1,604.10 * 4,520.77 56 * 228,703.06 * 2,696.94 0.0 * 1,928.26 * 4,625.20 56 * 186,666.67 * 2,916.67 0.0 * 1,579.80 * 4,496.46 57 * 225,983.65 * 2,719.42 0.0 * 1,905.78 * 4,625.20 57 * 183,750.00 * 2,916.67 0.0 * 1,555.49 * 4,472.16 58 * 223,241.57 * 2,742.08 0.0 * 1,883.12 * 4,625.20 58 * 180,833.33 * 2,916.67 0.0 * 1,531.19 * 4,447.86 59 * 220,476.65 * 2,764.93 0.0 * 1,860.27 * 4,625.20 59 * 177,916.67 * 2,916.67 0.0 * 1,506.88 * 4,423.55 60 * 217,688.68 * 2,787.97 0.0 * 1,837.23 * 4,625.20 60 * 175,000.00 * 2,916.67 0.0 * 1,482.58 * 4,399.25 61 * 214,877.48 * 2,811.20 0.0 * 1,814.00 * 4,625.20 61 * 172,083.33 * 2,916.67 0.0 * 1,458.27 * 4,374.94 62 * 212,042.86 * 2,834.62 0.0 * 1,790.57 * 4,625.20 62 * 169,166.67 * 2,916.67 0.0 * 1,433.97 * 4,350.64 63 * 209,184.61 * 2,858.25 0.0 * 1,766.95 * 4,625.20 63 * 166,250.00 * 2,916.67 0.0 * 1,409.67 * 4,326.33 64 * 206,302.55 * 2,882.06 0.0 * 1,743.14 * 4,625.20 64 * 163,333.33 * 2,916.67 0.0 * 1,385.36 * 4,302.03 65 * 203,396.47 * 2,906.08 0.0 * 1,719.12 * 4,625.20 65 * 160,416.67 * 2,916.67 0.0 * 1,361.06 * 4,277.72 66 * 200,466.17 * 2,930.30 0.0 * 1,694.90 * 4,625.20 66 * 157,500.00 * 2,916.67 0.0 * 1,336.75 * 4,253.42 67 * 197,511.46 * 2,954.71 0.0 * 1,670.48 * 4,625.20 67 * 154,583.33 * 2,916.67 0.0 * 1,312.45 * 4,229.11 68 * 194,532.13 * 2,979.34 0.0 * 1,645.86 * 4,625.20 68 * 151,666.67 * 2,916.67 0.0 * 1,288.14 * 4,204.81 69 * 191,527.96 * 3,004.16 0.0 * 1,621.04 * 4,625.20 69 * 148,750.00 * 2,916.67 0.0 * 1,263.84 * 4,180.50 70 * 188,498.77 * 3,029.20 0.0 * 1,596.00 * 4,625.20 70 * 145,833.33 * 2,916.67 0.0 * 1,239.53 * 4,156.20 71 * 185,444.33 * 3,054.44 0.0 * 1,570.76 * 4,625.20 71 * 142,916.67 * 2,916.67 0.0 * 1,215.23 * 4,131.90 72 * 182,364.44 * 3,079.89 0.0 * 1,545.31 * 4,625.20 72 * 140,000.00 * 2,916.67 0.0 * 1,190.92 * 4,107.59 73 * 179,258.88 * 3,105.56 0.0 * 1,519.64 * 4,625.20 73 * 137,083.33 * 2,916.67 0.0 * 1,166.62 * 4,083.29 74 * 176,127.45 * 3,131.43 0.0 * 1,493.76 * 4,625.20 74 * 134,166.67 * 2,916.67 0.0 * 1,142.32 * 4,058.98 75 * 172,969.92 * 3,157.53 0.0 * 1,467.67 * 4,625.20 75 * 131,250.00 * 2,916.67 0.0 * 1,118.01 * 4,034.68 76 * 169,786.08 * 3,183.84 0.0 * 1,441.36 * 4,625.20 76 * 128,333.33 * 2,916.67 0.0 * 1,093.71 * 4,010.37 77 * 166,575.71 * 3,210.37 0.0 * 1,414.83 * 4,625.20 77 * 125,416.67 * 2,916.67 0.0 * 1,069.40 * 3,986.07 78 * 163,338.59 * 3,237.12 0.0 * 1,388.08 * 4,625.20 78 * 122,500.00 * 2,916.67 0.0 * 1,045.10 * 3,961.76 79 * 160,074.49 * 3,264.10 0.0 * 1,361.10 * 4,625.20 79 * 119,583.33 * 2,916.67 0.0 * 1,020.79 * 3,937.46 80 * 156,783.19 * 3,291.30 0.0 * 1,333.90 * 4,625.20 80 * 116,666.67 * 2,916.67 0.0 * 996.49 * 3,913.15 81 * 153,464.47 * 3,318.72 0.0 * 1,306.47 * 4,625.20 81 * 113,750.00 * 2,916.67 0.0 * 972.18 * 3,888.85 82 * 150,118.09 * 3,346.38 0.0 * 1,278.82 * 4,625.20 82 * 110,833.33 * 2,916.67 0.0 * 947.88 * 3,864.55 83 * 146,743.83 * 3,374.26 0.0 * 1,250.93 * 4,625.20 83 * 107,916.67 * 2,916.67 0.0 * 923.57 * 3,840.24 84 * 143,341.44 * 3,402.38 0.0 * 1,222.82 * 4,625.20 84 * 105,000.00 * 2,916.67 0.0 * 899.27 * 3,815.94 85 * 139,910.71 * 3,430.73 0.0 * 1,194.46 * 4,625.20 85 * 102,083.33 * 2,916.67 0.0 * 874.96 * 3,791.63 86 * 136,451.39 * 3,459.32 0.0 * 1,165.88 * 4,625.20 86 * 99,166.67 * 2,916.67 0.0 * 850.66 * 3,767.33 87 * 132,963.24 * 3,488.15 0.0 * 1,137.05 * 4,625.20 87 * 96,250.00 * 2,916.67 0.0 * 826.36 * 3,743.02 88 * 129,446.02 * 3,517.22 0.0 * 1,107.98 * 4,625.20 88 * 93,333.33 * 2,916.67 0.0 * 802.05 * 3,718.72 89 * 125,899.50 * 3,546.52 0.0 * 1,078.67 * 4,625.20 89 * 90,416.67 * 2,916.67 0.0 * 777.75 * 3,694.41 90 * 122,323.42 * 3,576.08 0.0 * 1,049.12 * 4,625.20 90 * 87,500.00 * 2,916.67 0.0 * 753.44 * 3,670.11 91 * 118,717.54 * 3,605.88 0.0 * 1,019.32 * 4,625.20 91 * 84,583.33 * 2,916.67 0.0 * 729.14 * 3,645.80 92 * 115,081.62 * 3,635.92 0.0 * 989.27 * 4,625.20 92 * 81,666.67 * 2,916.67 0.0 * 704.83 * 3,621.50 93 * 111,415.39 * 3,666.22 0.0 * 958.98 * 4,625.20 93 * 78,750.00 * 2,916.67 0.0 * 680.53 * 3,597.19 94 * 107,718.62 * 3,696.77 0.0 * 928.42 * 4,625.20 94 * 75,833.33 * 2,916.67 0.0 * 656.22 * 3,572.89 95 * 103,991.04 * 3,727.58 0.0 * 897.62 * 4,625.20 95 * 72,916.67 * 2,916.67 0.0 * 631.92 * 3,548.59 96 * 100,232.40 * 3,758.64 0.0 * 866.56 * 4,625.20 96 * 70,000.00 * 2,916.67 0.0 * 607.61 * 3,524.28 97 * 96,442.44 * 3,789.96 0.0 * 835.24 * 4,625.20 97 * 67,083.33 * 2,916.67 0.0 * 583.31 * 3,499.98 98 * 92,620.90 * 3,821.54 0.0 * 803.65 * 4,625.20 98 * 64,166.67 * 2,916.67 0.0 * 559.01 * 3,475.67 99 * 88,767.51 * 3,853.39 0.0 * 771.81 * 4,625.20 99 * 61,250.00 * 2,916.67 0.0 * 534.70 * 3,451.37 100 * 84,882.01 * 3,885.50 0.0 * 739.70 * 4,625.20 100 * 58,333.33 * 2,916.67 0.0 * 510.40 * 3,427.06 101 * 80,964.13 * 3,917.88 0.0 * 707.32 * 4,625.20 101 * 55,416.67 * 2,916.67 0.0 * 486.09 * 3,402.76 102 * 77,013.61 * 3,950.52 0.0 * 674.67 * 4,625.20 102 * 52,500.00 * 2,916.67 0.0 * 461.79 * 3,378.45 103 * 73,030.16 * 3,983.44 0.0 * 641.75 * 4,625.20 103 * 49,583.33 * 2,916.67 0.0 * 437.48 * 3,354.15 104 * 69,013.53 * 4,016.64 0.0 * 608.56 * 4,625.20 104 * 46,666.67 * 2,916.67 0.0 * 413.18 * 3,329.84 105 * 64,963.42 * 4,050.11 0.0 * 575.09 * 4,625.20 105 * 43,750.00 * 2,916.67 0.0 * 388.87 * 3,305.54 106 * 60,879.56 * 4,083.86 0.0 * 541.34 * 4,625.20 106 * 40,833.33 * 2,916.67 0.0 * 364.57 * 3,281.24 107 * 56,761.67 * 4,117.89 0.0 * 507.31 * 4,625.20 107 * 37,916.67 * 2,916.67 0.0 * 340.26 * 3,256.93 108 * 52,609.47 * 4,152.20 0.0 * 473.00 * 4,625.20 108 * 35,000.00 * 2,916.67 0.0 * 315.96 * 3,232.63 109 * 48,422.66 * 4,186.80 0.0 * 438.39 * 4,625.20 109 * 32,083.33 * 2,916.67 0.0 * 291.65 * 3,208.32 110 * 44,200.97 * 4,221.69 0.0 * 403.51 * 4,625.20 110 * 29,166.67 * 2,916.67 0.0 * 267.35 * 3,184.02 111 * 39,944.10 * 4,256.87 0.0 * 368.33 * 4,625.20 111 * 26,250.00 * 2,916.67 0.0 * 243.05 * 3,159.71 112 * 35,651.76 * 4,292.34 0.0 * 332.85 * 4,625.20 112 * 23,333.33 * 2,916.67 0.0 * 218.74 * 3,135.41 113 * 31,323.64 * 4,328.11 0.0 * 297.09 * 4,625.20 113 * 20,416.67 * 2,916.67 0.0 * 194.44 * 3,111.10 114 * 26,959.47 * 4,364.18 0.0 * 261.02 * 4,625.20 114 * 17,500.00 * 2,916.67 0.0 * 170.13 * 3,086.80 115 * 22,558.92 * 4,400.55 0.0 * 224.65 * 4,625.20 115 * 14,583.33 * 2,916.67 0.0 * 145.83 * 3,062.49 116 * 18,121.71 * 4,437.21 0.0 * 187.98 * 4,625.20 116 * 11,666.67 * 2,916.67 0.0 * 121.52 * 3,038.19 117 * 13,647.52 * 4,474.19 0.0 * 151.01 * 4,625.20 117 * 8,750.00 * 2,916.67 0.0 * 97.22 * 3,013.88 118 * 9,136.04 * 4,511.47 0.0 * 113.72 * 4,625.20 118 * 5,833.33 * 2,916.67 0.0 * 72.91 * 2,989.58 119 * 4,586.98 * 4,549.07 0.0 * 76.13 * 4,625.20 119 * 2,916.67 * 2,916.67 0.0 * 48.61 * 2,965.28 120 * 0.00 * 4,586.98 0.0 * 38.22 * 4,625.20 120 * (0.00) * 2,916.67 0.0 * 24.30 * 2,940.97 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0.0 0.0 0.0 0.0 0.0 0 0 0 0 Plan2 SIMULAÇÃO PARA DIVERSOS VALORES E TAXAS, E PRAZO DE 30 ANOS. A) Prestações antes da correção pela TR 1) Valor financiado de R$ 80.000,00 com taxa de juros de 5% ao ano (0,41667% ao mês) PRIMEIRA ÚLTIMA SISTEMA PRESTAÇÃO PRESTAÇÃO TOTAL PRICE * 429.46 * 429.46 * 154,605.60 SAC * 555.56 * 223.15 * 140,166.67 2) Valor financiado de R$100.000,00 com taxa de juros de 6% ao ano (0,5% ao mês) PRIMEIRA ÚLTIMA SISTEMA PRESTAÇÃO PRESTAÇÃO TOTAL PRICE * 599.55 * 599.55 * 215,838.00 SAC * 777.78 * 279.17 * 190,250.00 3) Valor financiado de R$ 130.000,00 com taxa de juros de 8,16% ao ano (0,68% ao mês) PRIMEIRA ÚLTIMA SISTEMA PRESTAÇÃO PRESTAÇÃO TOTAL PRICE * 968.43 * 968.43 * 348,634.80 SAC * 1,245.11 * 363.57 * 289,562.00 A) Prestações corrigidas por uma TR estima de 0,12% ao mês (equivalente a 1,45% ao ano) 1) Valor financiado de R$ 80.000,00 com taxa de juros de 5% ao ano (0,41667% ao mês) PRIMEIRA ÚLTIMA SISTEMA PRESTAÇÃO PRESTAÇÃO TOTAL PRICE * 429.98 * 661.34 * 193,464.84 SAC * 556.23 * 343.64 * 170,012.02 2) Valor financiado de R$100.000,00 com taxa de juros de 6% ao ano (0,5% ao mês) PRIMEIRA ÚLTIMA SISTEMA PRESTAÇÃO PRESTAÇÃO TOTAL PRICE * 600.27 * 923.27 * 270,098.59 SAC * 778.71 * 429.90 * 229,990.98 3) Valor financiado de R$ 130.000,00 com taxa de juros de 8,16% ao ano (0,68% ao mês) PRIMEIRA ÚLTIMA SISTEMA PRESTAÇÃO PRESTAÇÃO TOTAL PRICE * 969.60 * 1,491.32 * 436,266.56 SAC * 1,246.60 * 559.87 * 348,060.78 Plan3
Compartilhar
Perguntas relacionadas
Compartilhar