SISTEMAS DE PAGAMENTOS - SAC e PRINCE

Esta é uma pré-visualização de arquivo. Entre para ver o arquivo original

Plan1
	DADOS DA TRANSAÇÃO FINANCEIRA
	VALOR TOTAL DO EMPRÉSTIMO:	R$ 100,000.00	R$	K=	4.291296752535205E-2
	QTD. DE PARCELAS:	36	meses
	TAXA DE JUROS EFET.:	2.57%	a.m.
	SISTEMA DE AMORTIZAÇÕES CONSTANTES	SISTEMA PRINCE
	MESES (N)	JUROS	AMORTIZAÇÃO	PAGAMENTO	SALDO DEVEDOR	MESES (N)	JUROS	AMORTIZAÇÃO	PAGAMENTO	SALDO DEVEDOR
	0	-	-	R$ 100,000.00	0	-	R$ 100,000.00
	1	R$ 2,570.00	R$ 2,777.78	R$ 5,347.78	R$ 97,222.22	1	R$ 2,570.00	R$ 1,721.30	R$ 4,291.30	R$ 98,278.70
	2	R$ 2,498.61	R$ 2,777.78	R$ 5,276.39	R$ 94,444.44	2	R$ 2,525.76	R$ 1,765.53	R$ 4,291.30	R$ 96,513.17
	3	R$ 2,427.22	R$ 2,777.78	R$ 5,205.00	R$ 91,666.67	3	R$ 2,480.39	R$ 1,810.91	R$ 4,291.30	R$ 94,702.26
	4	R$ 2,355.83	R$ 2,777.78	R$ 5,133.61	R$ 88,888.89	4	R$ 2,433.85	R$ 1,857.45	R$ 4,291.30	R$ 92,844.81
	5	R$ 2,284.44	R$ 2,777.78	R$ 5,062.22	R$ 86,111.11	5	R$ 2,386.11	R$ 1,905.19	R$ 4,291.30	R$ 90,939.63
	6	R$ 2,213.06	R$ 2,777.78	R$ 4,990.83	R$ 83,333.33	6	R$ 2,337.15	R$ 1,954.15	R$ 4,291.30	R$ 88,985.48
	7	R$ 2,141.67	R$ 2,777.78	R$ 4,919.44	R$ 80,555.56	7	R$ 2,286.93	R$ 2,004.37	R$ 4,291.30	R$ 86,981.11
	8	R$ 2,070.28	R$ 2,777.78	R$ 4,848.06	R$ 77,777.78	8	R$ 2,235.41	R$ 2,055.88	R$ 4,291.30	R$ 84,925.23
	9	R$ 1,998.89	R$ 2,777.78	R$ 4,776.67	R$ 75,000.00	9	R$ 2,182.58	R$ 2,108.72	R$ 4,291.30	R$ 82,816.51
	10	R$ 1,927.50	R$ 2,777.78	R$ 4,705.28	R$ 72,222.22	10	R$ 2,128.38	R$ 2,162.91	R$ 4,291.30	R$ 80,653.60
	11	R$ 1,856.11	R$ 2,777.78	R$ 4,633.89	R$ 69,444.44	11	R$ 2,072.80	R$ 2,218.50	R$ 4,291.30	R$ 78,435.10
	12	R$ 1,784.72	R$ 2,777.78	R$ 4,562.50	R$ 66,666.67	12	R$ 2,015.78	R$ 2,275.51	R$ 4,291.30	R$ 76,159.58
	13	R$ 1,713.33	R$ 2,777.78	R$ 4,491.11	R$ 63,888.89	13	R$ 1,957.30	R$ 2,334.00	R$ 4,291.30	R$ 73,825.59
	14	R$ 1,641.94	R$ 2,777.78	R$ 4,419.72	R$ 61,111.11	14	R$ 1,897.32	R$ 2,393.98	R$ 4,291.30	R$ 71,431.61
	15	R$ 1,570.56	R$ 2,777.78	R$ 4,348.33	R$ 58,333.33	15	R$ 1,835.79	R$ 2,455.50	R$ 4,291.30	R$ 68,976.10
	16	R$ 1,499.17	R$ 2,777.78	R$ 4,276.94	R$ 55,555.56	16	R$ 1,772.69	R$ 2,518.61	R$ 4,291.30	R$ 66,457.49
	17	R$ 1,427.78	R$ 2,777.78	R$ 4,205.56	R$ 52,777.78	17	R$ 1,707.96	R$ 2,583.34	R$ 4,291.30	R$ 63,874.15
	18	R$ 1,356.39	R$ 2,777.78	R$ 4,134.17	R$ 50,000.00	18	R$ 1,641.57	R$ 2,649.73	R$ 4,291.30	R$ 61,224.42
	19	R$ 1,285.00	R$ 2,777.78	R$ 4,062.78	R$ 47,222.22	19	R$ 1,573.47	R$ 2,717.83	R$ 4,291.30	R$ 58,506.59
	20	R$ 1,213.61	R$ 2,777.78	R$ 3,991.39	R$ 44,444.44	20	R$ 1,503.62	R$ 2,787.68	R$ 4,291.30	R$ 55,718.91
	21	R$ 1,142.22	R$ 2,777.78	R$ 3,920.00	R$ 41,666.67	21	R$ 1,431.98	R$ 2,859.32	R$ 4,291.30	R$ 52,859.59
	22	R$ 1,070.83	R$ 2,777.78	R$ 3,848.61	R$ 38,888.89	22	R$ 1,358.49	R$ 2,932.81	R$ 4,291.30	R$ 49,926.79
	23	R$ 999.44	R$ 2,777.78	R$ 3,777.22	R$ 36,111.11	23	R$ 1,283.12	R$ 3,008.18	R$ 4,291.30	R$ 46,918.61
	24	R$ 928.06	R$ 2,777.78	R$ 3,705.83	R$ 33,333.33	24	R$ 1,205.81	R$ 3,085.49	R$ 4,291.30	R$ 43,833.12
	25	R$ 856.67	R$ 2,777.78	R$ 3,634.44	R$ 30,555.56	25	R$ 1,126.51	R$ 3,164.79	R$ 4,291.30	R$ 40,668.34
	26	R$ 785.28	R$ 2,777.78	R$ 3,563.06	R$ 27,777.78	26	R$ 1,045.18	R$ 3,246.12	R$ 4,291.30	R$ 37,422.22
	27	R$ 713.89	R$ 2,777.78	R$ 3,491.67	R$ 25,000.00	27	R$ 961.75	R$ 3,329.55	R$ 4,291.30	R$ 34,092.67
	28	R$ 642.50	R$ 2,777.78	R$ 3,420.28	R$ 22,222.22	28	R$ 876.18	R$ 3,415.12	R$ 4,291.30	R$ 30,677.56
	29	R$ 571.11	R$ 2,777.78	R$ 3,348.89	R$ 19,444.44	29	R$ 788.41	R$ 3,502.88	R$ 4,291.30	R$ 27,174.67
	30	R$ 499.72	R$ 2,777.78	R$ 3,277.50	R$ 16,666.67	30	R$ 698.39	R$ 3,592.91	R$ 4,291.30	R$ 23,581.76
	31	R$ 428.33	R$ 2,777.78	R$ 3,206.11	R$ 13,888.89	31	R$ 606.05	R$ 3,685.25	R$ 4,291.30	R$ 19,896.52
	32	R$ 356.94	R$ 2,777.78	R$ 3,134.72	R$ 11,111.11	32	R$ 511.34	R$ 3,779.96	R$ 4,291.30	R$ 16,116.56
	33	R$ 285.56	R$ 2,777.78	R$ 3,063.33	R$ 8,333.33	33	R$ 414.20	R$ 3,877.10	R$ 4,291.30	R$ 12,239.46
	34	R$ 214.17	R$ 2,777.78	R$ 2,991.94	R$ 5,555.56	34	R$ 314.55	R$ 3,976.74	R$ 4,291.30	R$ 8,262.72
	35	R$ 142.78	R$ 2,777.78	R$ 2,920.56	R$ 2,777.78	35	R$ 212.35	R$ 4,078.94	R$ 4,291.30	R$ 4,183.77
	36	R$ 71.39	R$ 2,777.78	R$ 2,849.17	-R$ 0.00	36	R$ 107.52	R$ 4,183.77	R$ 4,291.30	R$ 0.00
	-	-R$ 0.00	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-
	-	-	-	-	-	-	-	-	-	-