Financiamento SAC PRICE

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

Plan1
	Sistema SAC e Sistema PRICE
	Dados do Financiamento	Comparativo
	Valor	R$ 75,500.00	PRICE	SAC
	Entrada	0.0	Primeira Parcela	R$ 1,679.46	R$ 2,013.33
	Nº de Prestações	60	Última Parcela	R$ 1,679.46	R$ 1,270.92
	Juros	1%	Juros Pagos	R$ 25,267.35	R$ 23,027.50
	Valor Total Pago	R$ 100,767.35	R$ 98,527.50
	Sistema PRICE	Sistema SAC
	Nº	Amortização	Juros	Prestação	Saldo	Nº	Amortização	Juros	Prestação	Saldo
	0	0.0	0.0	0.0	R$ 75,500.00	0	0.0	0.0	0.0	R$ 75,500.00
	1	R$ 924.46	R$ 755.00	R$ 1,679.46	R$ 74,575.54	1	R$ 1,258.33	R$ 755.00	R$ 2,013.33	R$ 74,241.67
	2	R$ 933.70	R$ 745.76	R$ 1,679.46	R$ 73,641.84	2	R$ 1,258.33	R$ 742.42	R$ 2,000.75	R$ 72,983.33
	3	R$ 943.04	R$ 736.42	R$ 1,679.46	R$ 72,698.81	3	R$ 1,258.33	R$ 729.83	R$ 1,988.17	R$ 71,725.00
	4	R$ 952.47	R$ 726.99	R$ 1,679.46	R$ 71,746.34	4	R$ 1,258.33	R$ 717.25	R$ 1,975.58	R$ 70,466.67
	5	R$ 961.99	R$ 717.46	R$ 1,679.46	R$ 70,784.35	5	R$ 1,258.33	R$ 704.67	R$ 1,963.00	R$ 69,208.33
	6	R$ 971.61	R$ 707.84	R$ 1,679.46	R$ 69,812.73	6	R$ 1,258.33	R$ 692.08	R$ 1,950.42	R$ 67,950.00
	7	R$ 981.33	R$ 698.13	R$ 1,679.46	R$ 68,831.41	7	R$ 1,258.33	R$ 679.50	R$ 1,937.83	R$ 66,691.67
	8	R$ 991.14	R$ 688.31	R$ 1,679.46	R$ 67,840.26	8	R$ 1,258.33	R$ 666.92	R$ 1,925.25	R$ 65,433.33
	9	R$ 1,001.05	R$ 678.40	R$ 1,679.46	R$ 66,839.21	9	R$ 1,258.33	R$ 654.33	R$ 1,912.67	R$ 64,175.00
	10	R$ 1,011.06	R$ 668.39	R$ 1,679.46	R$ 65,828.15	10	R$ 1,258.33	R$ 641.75	R$ 1,900.08	R$ 62,916.67
	11	R$ 1,021.17	R$ 658.28	R$ 1,679.46	R$ 64,806.97	11	R$ 1,258.33	R$ 629.17	R$ 1,887.50	R$ 61,658.33
	12	R$ 1,031.39	R$ 648.07	R$ 1,679.46	R$ 63,775.59	12	R$ 1,258.33	R$ 616.58	R$ 1,874.92	R$ 60,400.00
	13	R$ 1,041.70	R$ 637.76	R$ 1,679.46	R$ 62,733.89	13	R$ 1,258.33	R$ 604.00	R$ 1,862.33	R$ 59,141.67
	14	R$ 1,052.12	R$ 627.34	R$ 1,679.46	R$ 61,681.77	14	R$ 1,258.33	R$ 591.42	R$ 1,849.75	R$ 57,883.33
	15	R$ 1,062.64	R$ 616.82	R$ 1,679.46	R$ 60,619.13	15	R$ 1,258.33	R$ 578.83	R$ 1,837.17	R$ 56,625.00
	16	R$ 1,073.26	R$ 606.19	R$ 1,679.46	R$ 59,545.87	16	R$ 1,258.33	R$ 566.25	R$ 1,824.58	R$ 55,366.67
	17	R$ 1,084.00	R$ 595.46	R$ 1,679.46	R$ 58,461.87	17	R$ 1,258.33	R$ 553.67	R$ 1,812.00	R$ 54,108.33
	18	R$ 1,094.84	R$ 584.62	R$ 1,679.46	R$ 57,367.03	18	R$ 1,258.33	R$ 541.08	R$ 1,799.42	R$ 52,850.00
	19	R$ 1,105.79	R$ 573.67	R$ 1,679.46	R$ 56,261.25	19	R$ 1,258.33	R$ 528.50	R$ 1,786.83	R$ 51,591.67
	20	R$ 1,116.84	R$ 562.61	R$ 1,679.46	R$ 55,144.40	20	R$ 1,258.33	R$ 515.92	R$ 1,774.25	R$ 50,333.33
	21	R$ 1,128.01	R$ 551.44	R$ 1,679.46	R$ 54,016.39	21	R$ 1,258.33	R$ 503.33	R$ 1,761.67	R$ 49,075.00
	22	R$ 1,139.29	R$ 540.16	R$ 1,679.46	R$ 52,877.10	22	R$ 1,258.33	R$ 490.75	R$ 1,749.08	R$ 47,816.67
	23	R$ 1,150.68	R$ 528.77	R$ 1,679.46	R$ 51,726.42	23	R$ 1,258.33	R$ 478.17	R$ 1,736.50	R$ 46,558.33
	24	R$ 1,162.19	R$ 517.26	R$ 1,679.46	R$ 50,564.22	24	R$ 1,258.33	R$ 465.58	R$ 1,723.92	R$ 45,300.00
	25	R$ 1,173.81	R$ 505.64	R$ 1,679.46	R$ 49,390.41	25	R$ 1,258.33	R$ 453.00	R$ 1,711.33	R$ 44,041.67
	26	R$ 1,185.55	R$ 493.90	R$ 1,679.46	R$ 48,204.86	26	R$ 1,258.33	R$ 440.42	R$ 1,698.75	R$ 42,783.33
	27	R$ 1,197.41	R$ 482.05	R$ 1,679.46	R$ 47,007.45	27	R$ 1,258.33	R$ 427.83	R$ 1,686.17	R$ 41,525.00
	28	R$ 1,209.38	R$ 470.07	R$ 1,679.46	R$ 45,798.07	28	R$ 1,258.33	R$ 415.25	R$ 1,673.58	R$ 40,266.67
	29	R$ 1,221.48	R$ 457.98	R$ 1,679.46	R$ 44,576.60	29	R$ 1,258.33	R$ 402.67	R$ 1,661.00	R$ 39,008.33
	30	R$ 1,233.69	R$ 445.77	R$ 1,679.46	R$ 43,342.91	30	R$ 1,258.33	R$ 390.08	R$ 1,648.42	R$ 37,750.00
	31	R$ 1,246.03	R$ 433.43	R$ 1,679.46	R$ 42,096.88	31	R$ 1,258.33	R$ 377.50	R$ 1,635.83	R$ 36,491.67
	32	R$ 1,258.49	R$ 420.97	R$ 1,679.46	R$ 40,838.39	32	R$ 1,258.33	R$ 364.92	R$ 1,623.25	R$ 35,233.33
	33	R$ 1,271.07	R$ 408.38	R$ 1,679.46	R$ 39,567.32	33	R$ 1,258.33	R$ 352.33	R$ 1,610.67	R$ 33,975.00
	34	R$ 1,283.78	R$ 395.67	R$ 1,679.46	R$ 38,283.54	34	R$ 1,258.33	R$ 339.75	R$ 1,598.08	R$ 32,716.67
	35	R$ 1,296.62	R$ 382.84	R$ 1,679.46	R$ 36,986.92	35	R$ 1,258.33	R$ 327.17	R$ 1,585.50	R$ 31,458.33
	36	R$ 1,309.59	R$ 369.87	R$ 1,679.46	R$ 35,677.33	36	R$ 1,258.33	R$ 314.58	R$ 1,572.92	R$ 30,200.00
	37	R$ 1,322.68	R$ 356.77	R$ 1,679.46	R$ 34,354.65	37	R$ 1,258.33	R$ 302.00	R$ 1,560.33	R$ 28,941.67
	38	R$ 1,335.91	R$ 343.55	R$ 1,679.46	R$ 33,018.74	38	R$ 1,258.33	R$ 289.42	R$ 1,547.75	R$ 27,683.33
	39	R$ 1,349.27	R$ 330.19	R$ 1,679.46	R$ 31,669.47	39	R$ 1,258.33	R$ 276.83	R$ 1,535.17	R$ 26,425.00
	40	R$ 1,362.76	R$ 316.69	R$ 1,679.46	R$ 30,306.71	40	R$ 1,258.33	R$ 264.25	R$ 1,522.58	R$ 25,166.67
	41	R$ 1,376.39	R$ 303.07	R$ 1,679.46	R$ 28,930.32	41	R$ 1,258.33	R$ 251.67	R$ 1,510.00	R$ 23,908.33
	42	R$ 1,390.15	R$ 289.30	R$ 1,679.46	R$ 27,540.17	42	R$ 1,258.33	R$ 239.08	R$ 1,497.42	R$ 22,650.00
	43	R$ 1,404.05	R$ 275.40	R$ 1,679.46	R$ 26,136.11	43	R$ 1,258.33	R$ 226.50	R$ 1,484.83	R$ 21,391.67
	44	R$ 1,418.09	R$ 261.36	R$ 1,679.46	R$ 24,718.02	44	R$ 1,258.33	R$ 213.92	R$ 1,472.25	R$ 20,133.33
	45	R$ 1,432.28	R$ 247.18	R$ 1,679.46	R$ 23,285.74	45	R$ 1,258.33	R$ 201.33	R$ 1,459.67	R$ 18,875.00
	46	R$ 1,446.60	R$ 232.86	R$ 1,679.46	R$ 21,839.14	46	R$ 1,258.33	R$ 188.75	R$ 1,447.08	R$ 17,616.67
	47	R$ 1,461.06	R$ 218.39	R$ 1,679.46	R$ 20,378.08	47	R$ 1,258.33	R$ 176.17	R$ 1,434.50	R$ 16,358.33
	48	R$ 1,475.67	R$ 203.78	R$ 1,679.46	R$ 18,902.41	48	R$ 1,258.33	R$ 163.58	R$ 1,421.92	R$ 15,100.00
	49	R$ 1,490.43	R$ 189.02	R$ 1,679.46	R$ 17,411.97	49	R$ 1,258.33	R$ 151.00	R$ 1,409.33	R$ 13,841.67
	50	R$ 1,505.34	R$ 174.12	R$ 1,679.46	R$ 15,906.64	50	R$ 1,258.33	R$ 138.42	R$ 1,396.75	R$ 12,583.33
	51	R$ 1,520.39	R$ 159.07	R$ 1,679.46	R$ 14,386.25	51	R$ 1,258.33	R$ 125.83	R$ 1,384.17	R$ 11,325.00
	52	R$ 1,535.59	R$ 143.86	R$ 1,679.46	R$ 12,850.65	52	R$ 1,258.33	R$ 113.25	R$ 1,371.58	R$ 10,066.67
	53	R$ 1,550.95	R$ 128.51	R$ 1,679.46	R$ 11,299.71	53	R$ 1,258.33	R$ 100.67	R$ 1,359.00	R$ 8,808.33
	54	R$ 1,566.46	R$ 113.00	R$ 1,679.46	R$ 9,733.25	54	R$ 1,258.33	R$ 88.08	R$ 1,346.42	R$ 7,550.00
	55	R$ 1,582.12	R$ 97.33	R$ 1,679.46	R$ 8,151.12	55	R$ 1,258.33	R$ 75.50	R$ 1,333.83	R$ 6,291.67
	56	R$ 1,597.94	R$ 81.51	R$ 1,679.46	R$ 6,553.18	56	R$ 1,258.33	R$ 62.92	R$ 1,321.25	R$ 5,033.33
	57	R$ 1,613.92	R$ 65.53	R$ 1,679.46	R$ 4,939.25	57	R$ 1,258.33	R$ 50.33	R$ 1,308.67	R$ 3,775.00
	58	R$ 1,630.06	R$ 49.39	R$ 1,679.46	R$ 3,309.19	58	R$ 1,258.33	R$ 37.75	R$ 1,296.08	R$ 2,516.67
	59	R$ 1,646.36	R$ 33.09	R$ 1,679.46	R$ 1,662.83	59	R$ 1,258.33	R$ 25.17	R$ 1,283.50	R$ 1,258.33
	60	R$ 1,662.83	R$ 16.63	R$ 1,679.46	R$ 0.00	60	R$ 1,258.33	R$ 12.58	R$ 1,270.92	-R$ 0.00
Plan2
Plan3