Baixe o app para aproveitar ainda mais
Prévia do material em texto
Plan1 SAF 10% 8 SAC 10% 8 Período Saldo dev. Juros Amortiz. Prestac. Período Saldo dev. Juros Amortiz. Prestac. 0 R$ 20,000.00 - - - 0 R$ 20,000.00 - - - 1 R$ 18,251.12 R$ 2,000.00 R$ 1,748.88 R$ 3,748.88 1 R$ 17,500.00 R$ 2,000.00 R$ 2,500.00 R$ 4,500.00 2 R$ 16,327.35 R$ 1,825.11 R$ 1,923.77 R$ 3,748.88 2 R$ 15,000.00 R$ 1,750.00 R$ 2,500.00 R$ 4,250.00 3 R$ 14,211.21 R$ 1,632.74 R$ 2,116.14 R$ 3,748.88 3 R$ 12,500.00 R$ 1,500.00 R$ 2,500.00 R$ 4,000.00 4 R$ 11,883.45 R$ 1,421.12 R$ 2,327.76 R$ 3,748.88 4 R$ 10,000.00 R$ 1,250.00 R$ 2,500.00 R$ 3,750.00 5 R$ 9,322.91 R$ 1,188.34 R$ 2,560.54 R$ 3,748.88 5 R$ 7,500.00 R$ 1,000.00 R$ 2,500.00 R$ 3,500.00 6 R$ 6,506.32 R$ 932.29 R$ 2,816.59 R$ 3,748.88 6 R$ 5,000.00 R$ 750.00 R$ 2,500.00 R$ 3,250.00 7 R$ 3,408.08 R$ 650.63 R$ 3,098.25 R$ 3,748.88 7 R$ 2,500.00 R$ 500.00 R$ 2,500.00 R$ 3,000.00 8 R$ 0.00 R$ 340.81 R$ 3,408.07 R$ 3,748.88 8 R$ - 0 R$ 250.00 R$ 2,500.00 R$ 2,750.00 9 -R$ 3,748.88 R$ 0.00 R$ 3,748.88 R$ 3,748.88 9 -R$ 2,500.00 R$ - 0 R$ 2,500.00 R$ 2,500.00 10 -R$ 7,872.64 -R$ 374.89 R$ 4,123.77 R$ 3,748.88 10 -R$ 5,000.00 -R$ 250.00 R$ 2,500.00 R$ 2,250.00 11 -R$ 12,408.79 -R$ 787.26 R$ 4,536.14 R$ 3,748.88 11 -R$ 7,500.00 -R$ 500.00 R$ 2,500.00 R$ 2,000.00 12 -R$ 17,398.55 -R$ 1,240.88 R$ 4,989.76 R$ 3,748.88 12 -R$ 10,000.00 -R$ 750.00 R$ 2,500.00 R$ 1,750.00 Plan2 SAF 1.50% 10 SAC 1.50% 5 Período Saldo dev. Juros Amortiz. Prestac. Período Saldo dev. Juros Amortiz. Prestac. 0 R$ 500,000.00 - - - 0 R$ 500,000.00 - - - 1 R$ 461,660.00 R$ 7,500.00 R$ 38,340.00 R$ 45,840.00 1 R$ 400,000.00 R$ 7,500.00 R$ 100,000.00 R$ 107,500.00 2 R$ 422,744.91 R$ 6,924.90 R$ 38,915.10 R$ 45,840.00 2 R$ 300,000.00 R$ 6,000.00 R$ 100,000.00 R$ 106,000.00 3 R$ 383,246.08 R$ 6,341.17 R$ 39,498.82 R$ 45,840.00 3 R$ 200,000.00 R$ 4,500.00 R$ 100,000.00 R$ 104,500.00 4 R$ 343,154.78 R$ 5,748.69 R$ 40,091.31 R$ 45,840.00 4 R$ 100,000.00 R$ 3,000.00 R$ 100,000.00 R$ 103,000.00 5 R$ 302,462.10 R$ 5,147.32 R$ 40,692.67 R$ 45,840.00 5 R$ - 0 R$ 1,500.00 R$ 100,000.00 R$ 101,500.00 6 R$ 261,159.04 R$ 4,536.93 R$ 41,303.06 R$ 45,840.00 6 -R$ 100,000.00 R$ - 0 R$ 100,000.00 R$ 100,000.00 7 R$ 219,236.43 R$ 3,917.39 R$ 41,922.61 R$ 45,840.00 7 -R$ 200,000.00 -R$ 1,500.00 R$ 100,000.00 R$ 98,500.00 8 R$ 176,684.98 R$ 3,288.55 R$ 42,551.45 R$ 45,840.00 8 -R$ 300,000.00 -R$ 3,000.00 R$ 100,000.00 R$ 97,000.00 9 R$ 133,495.26 R$ 2,650.27 R$ 43,189.72 R$ 45,840.00 9 -R$ 400,000.00 -R$ 4,500.00 R$ 100,000.00 R$ 95,500.00 10 R$ 89,657.69 R$ 2,002.43 R$ 43,837.57 R$ 45,840.00 10 -R$ 500,000.00 -R$ 6,000.00 R$ 100,000.00 R$ 94,000.00 11 R$ 45,162.56 R$ 1,344.87 R$ 44,495.13 R$ 45,840.00 11 -R$ 600,000.00 -R$ 7,500.00 R$ 100,000.00 R$ 92,500.00 12 R$ 0.00 R$ 677.44 R$ 45,162.56 R$ 45,840.00 12 -R$ 700,000.00 -R$ 9,000.00 R$ 100,000.00 R$ 91,000.00 Plan3 A 100 70 1 1.5 30 60 0.5 50 40 B 200 40 1 2.81 160 30 1 130 160 0.81 210
Compartilhar