TRABALHOAV2MF

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

SAF
		SAF
		Do =	R$49,500.00	an=	16.3982685809
		n =	18
		i =	1.0%
	
		k	Tk	Jk	Ak	Dk
		0				R$49,500.00
		1	R$3,018.61	R$495.00	R$2,523.61	R$46,976.39
		2	R$3,018.61	R$469.76	R$2,548.85	R$44,427.54
		3	R$3,018.61	R$444.28	R$2,574.34	R$41,853.21
		4	R$3,018.61	R$418.53	R$2,600.08	R$39,253.13
		5	R$3,018.61	R$392.53	R$2,626.08	R$36,627.05
		6	R$3,018.61	R$366.27	R$2,652.34	R$33,974.70
		7	R$3,018.61	R$339.75	R$2,678.86	R$31,295.84
		8	R$3,018.61	R$312.96	R$2,705.65	R$28,590.19
		9	R$3,018.61	R$285.90	R$2,732.71	R$25,857.48
		10	R$3,018.61	R$258.57	R$2,760.04	R$23,097.44
		11	R$3,018.61	R$230.97	R$2,787.64	R$20,309.80
		12	R$3,018.61	R$203.10	R$2,815.51	R$17,494.29
		13	R$3,018.61	R$174.94	R$2,843.67	R$14,650.62
		14	R$3,018.61	R$146.51	R$2,872.11	R$11,778.52
		15	R$3,018.61	R$117.79	R$2,900.83	R$8,877.69
		16	R$3,018.61	R$88.78	R$2,929.83	R$5,947.86
		17	R$3,018.61	R$59.48	R$2,959.13	R$2,988.72
		18	R$3,018.61	R$29.89	R$2,988.72	R$0.00
SAC
		SAC
		Do =	R$49,500.00	an=	16.3982685809
		n =	18
		i =	1.0%
	
		k	Tk	Jk	Ak	Dk
		0				R$49,500.00
		1	R$3,245.00	R$495.00	R$2,750.00	R$46,750.00
		2	R$3,217.50	R$467.50	R$2,750.00	R$44,000.00
		3	R$3,190.00	R$440.00	R$2,750.00	R$41,250.00
		4	R$3,162.50	R$412.50	R$2,750.00	R$38,500.00
		5	R$3,135.00	R$385.00	R$2,750.00	R$35,750.00
		6	R$3,107.50	R$357.50	R$2,750.00	R$33,000.00
		7	R$3,080.00	R$330.00	R$2,750.00	R$30,250.00
		8	R$3,052.50	R$302.50	R$2,750.00	R$27,500.00
		9	R$3,025.00	R$275.00	R$2,750.00	R$24,750.00
		10	R$2,997.50	R$247.50	R$2,750.00	R$22,000.00
		11	R$2,970.00	R$220.00	R$2,750.00	R$19,250.00
		12	R$2,942.50	R$192.50	R$2,750.00	R$16,500.00
		13	R$2,915.00	R$165.00	R$2,750.00	R$13,750.00
		14	R$2,887.50	R$137.50	R$2,750.00	R$11,000.00
		15	R$2,860.00	R$110.00	R$2,750.00	R$8,250.00
		16	R$2,832.50	R$82.50	R$2,750.00	R$5,500.00
		17	R$2,805.00	R$55.00	R$2,750.00	R$2,750.00
		18	R$2,777.50	R$27.50	R$2,750.00	R$0.00
SAM
		SAM
		Do =	R$49,500.00	an=	16.3982685809
		n =	18
		i =	1.0%
	
		k	Tk	Jk	Ak	Dk
		0				R$49,500.00
		1	R$3,131.81	R$495.00	R$2,636.81	R$46,863.19
		2	R$3,118.06	R$468.63	R$2,649.42	R$44,213.77
		3	R$3,104.31	R$442.14	R$2,662.17	R$41,551.60
		4	R$3,090.56	R$415.52	R$2,675.04	R$38,876.56
		5	R$3,076.81	R$388.77	R$2,688.04	R$36,188.52
		6	R$3,063.06	R$361.89	R$2,701.17	R$33,487.35
		7	R$3,049.31	R$334.87	R$2,714.43	R$30,772.92
		8	R$3,035.56	R$307.73	R$2,727.83	R$28,045.09
		9	R$3,021.81	R$280.45	R$2,741.35	R$25,303.74
		10	R$3,008.06	R$253.04	R$2,755.02	R$22,548.72
		11	R$2,994.31	R$225.49	R$2,768.82	R$19,779.90
		12	R$2,980.56	R$197.80	R$2,782.76	R$16,997.15
		13	R$2,966.81	R$169.97	R$2,796.83	R$14,200.31
		14	R$2,953.06	R$142.00	R$2,811.05	R$11,389.26
		15	R$2,939.31	R$113.89	R$2,825.41	R$8,563.85
		16	R$2,925.56	R$85.64	R$2,839.92	R$5,723.93
		17	R$2,911.81	R$57.24	R$2,854.57	R$2,869.36
		18	R$2,898.06	R$28.69	R$2,869.36	R$0.00
Plan1
	
Plan2