Gráfico Cap. 5
Pré-visualização16 páginas
$75.25 $28.55 $2,854.57 $3.84 329 $103.80 $76.01 $27.79 $2,778.56 $3.80 330 $103.80 $76.78 $27.02 $2,701.79 $3.77 331 $103.80 $77.55 $26.24 $2,624.23 $3.73 332 $103.80 $78.34 $25.46 $2,545.90 $3.69 333 $103.80 $79.13 $24.67 $2,466.77 $3.65 334 $103.80 $79.93 $23.87 $2,386.84 $3.62 335 $103.80 $80.73 $23.06 $2,306.11 $3.58 336 $103.80 $81.55 $22.25 $2,224.56 $3.54 337 $103.80 $82.37 $21.42 $2,142.19 $3.51 338 $103.80 $83.21 $20.59 $2,058.98 $3.47 339 $103.80 $84.05 $19.75 $1,974.93 $3.44 340 $103.80 $84.89 $18.90 $1,890.04 $3.41 341 $103.80 $85.75 $18.04 $1,804.29 $3.37 342 $103.80 $86.62 $17.18 $1,717.67 $3.34 343 $103.80 $87.49 $16.30 $1,630.17 $3.30 344 $103.80 $88.38 $15.42 $1,541.80 $3.27 345 $103.80 $89.27 $14.53 $1,452.53 $3.24 346 $103.80 $90.17 $13.62 $1,362.36 $3.21 347 $103.80 $91.08 $12.71 $1,271.27 $3.17 348 $103.80 $92.00 $11.79 $1,179.27 $3.14 349 $103.80 $92.93 $10.86 $1,086.34 $3.11 350 $103.80 $93.87 $9.92 $992.47 $3.08 351 $103.80 $94.82 $8.98 $897.65 $3.05 352 $103.80 $95.78 $8.02 $801.87 $3.02 353 $103.80 $96.74 $7.05 $705.13 $2.99 354 $103.80 $97.72 $6.07 $607.41 $2.96 355 $103.80 $98.71 $5.09 $508.70 $2.93 356 $103.80 $99.71 $4.09 $408.99 $2.90 357 $103.80 $100.71 $3.08 $308.28 $2.87 358 $103.80 $101.73 $2.07 $206.55 $2.84 359 $103.80 $102.76 $1.04 $103.80 $2.81 360 $103.80 $103.80 0.0 $0.00 $2.79 Prestação Amortização Juros Valor Presente Saldo Devedor 100 100 100 101.0101010101 100 99.9713874031 99.7222222222 100.9819682518 100 99.9424886802 99.4444444444 100.9535513242 100 99.9133009701 99.1666666667 100.924847357 100 99.8838213828 98.8888888889 100.8958534507 100 99.8540469997 98.6111111111 100.8665666766 100 99.8239748728 98.3333333333 100.8369840766 100 99.7936020246 98.0555555556 100.8071026624 100 99.7629254479 97.7777777778 100.7769194157 100 99.7319421055 97.5 100.7464312878 100 99.7006489296 97.2222222222 100.7156351989 100 99.669042822 96.9444444444 100.6845280385 100 99.6371206533 96.6666666667 100.6531066643 100 99.6048792629 96.3888888889 100.6213679025 100 99.5723154586 96.1111111111 100.5893085472 100 99.5394260162 95.8333333333 100.55692536 100 99.5062076795 95.5555555556 100.5242150698 100 99.4726571594 95.2777777778 100.4911743728 100 99.438771134 95 100.4577999312 100 99.4045462484 94.7222222222 100.4240883742 100 99.369979114 94.4444444444 100.3900362963 100 99.3350663082 94.1666666667 100.3556402581 100 99.2998043744 93.8888888889 100.3208967851 100 99.2641898212 93.6111111111 100.285802368 100 99.2282191225 93.3333333333 100.2503534618 100 99.1918887168 93.0555555556 100.2145464858 100 99.155195007 92.7777777778 100.1783778232 100 99.1181343602 92.5 100.1418438206 100 99.0807031068 92.2222222222 100.1049407877 100 99.042897541 91.9444444444 100.0676649968 100 99.0047139195 91.6666666667 100.0300126828 100 98.9661484617 91.3888888889 99.9919800424 100 98.9271973494 91.1111111111 99.9535632339 100 98.887856726 90.8333333333 99.9147583769 100 98.8481226963 90.5555555556 99.8755615516 100 98.8079913264 90.2777777778 99.8359687988 100 98.7674586427 90 99.7959761191 100 98.7265206322 89.7222222222 99.7555794731 100 98.6851732416 89.4444444444 99.71477478 100 98.6434123771 89.1666666667 99.6735579184 100 98.6012339039 88.8888888889 99.6319247248 100 98.558633646 88.6111111111 99.5898709939 100 98.5156073856 88.3333333333 99.5473924779 100 98.4721508625 88.0555555556 99.5044848859 100 98.4282597742 87.7777777778 99.461143884 100 98.383929775 87.5 99.4173650941 100 98.3391564759 87.2222222222 99.3731440942 100 98.2939354437 86.9444444444 99.3284764176 100 98.2482622012 86.6666666667 99.2833575523 100 98.2021322263 86.3888888889 99.2377829409 100 98.1555409516 86.1111111111 99.1917479798 100 98.1084837642 85.8333333333 99.1452480192 100 98.0609560049 85.5555555556 99.098278362 100 98.0129529681 85.2777777778 99.0508342638 100 97.9644699008 85 99.0029109323 100 97.9155020029 84.7222222222 98.9545035268 100 97.866044426 84.4444444444 98.9056071576 100 97.8160922733 84.1666666667 98.8562168856 100 97.7656405991 83.8888888889 98.806327722 100 97.7146844082 83.6111111111 98.7559346274 100 97.6632186554 83.3333333333 98.7050325117 100 97.611238245 83.0555555556 98.6536162333 100 97.5587380305 82.7777777778 98.6016805984 100 97.5057128139 82.5 98.5492203612 100 97.4521573451 82.2222222222 98.4962302226 100 97.3980663216 81.9444444444 98.4427048301 100 97.3434343879 81.6666666667 98.3886387771 100 97.2882561349 81.3888888889 98.3340266023 100 97.2325260993 81.1111111111 98.2788627893 100 97.1762387634 80.8333333333 98.2231417662 100 97.1193885541 80.5555555556 98.1668579044 100 97.0619698427 80.2777777778 98.1100055188 100 97.0039769442 80 98.0525788666 100 96.9454041167 79.7222222222 97.9945721473 100 96.8862455609 79.4444444444 97.9359795015 100 96.8264954196 79.1666666667 97.8767950108 100 96.7661477769 78.8888888889 97.8170126969 100 96.7051966577 78.6111111111 97.7566265213 100 96.6436360274 78.3333333333 97.6956303843 100 96.5814597907 78.0555555556 97.6340181248 100 96.5186617917 77.7777777778 97.5717835191 100 96.4552358127 77.5 97.5089202811 100 96.3911755739 77.2222222222 97.4454220609 100 96.3264747327 76.9444444444 97.3812824445 100 96.2611268831 76.6666666667 97.3164949533 100 96.195125555 76.3888888889 97.2510530429 100 96.1284642137 76.1111111111 97.1849501031 100 96.0611362589 75.8333333333 97.1181794568 100 95.9931350245 75.5555555556 97.0507343596 100 95.9244537779 75.2777777778 96.9826079988 100 95.8550857187 75 96.9137934929 100 95.785023979 74.7222222222 96.844283891 100 95.7142616218 74.4444444444 96.7740721719 100 95.6427916411 74.1666666667 96.7031512435 100 95.5706069606 73.8888888889 96.6315139421 100 95.4977004333 73.6111111111 96.5591530316 100 95.4240648407 73.3333333333 96.4860612028 100 95.3496928922 73.0555555556 96.4122310727 100 95.2745772242 72.7777777778 96.3376551837 100 95.1987103995 72.5 96.2623260029 100 95.1220849066 72.2222222222 96.1862359213 100 95.0446931587 71.9444444444 96.109377253 100 94.9665274934 71.6666666667 96.0317422346 100 94.8875801714 71.3888888889 95.953323024 100 94.8078433762 71.1111111111 95.8741117002 100 94.727309213 70.8333333333 95.794100262 100 94.6459697082 70.5555555556 95.7132806274 100 94.5638168084 70.2777777778 95.6316446329 100 94.4808423795 70 95.5491840325 100 94.3970382064 69.7222222222 95.4658904966 100 94.3123959915 69.4444444444 95.3817556119 100 94.2269073545 69.1666666667 95.2967708799 100 94.1405638311 68.8888888889 95.2109277162 100 94.0533568725 68.6111111111 95.1242174499 100 93.9652778443 68.3333333333 95.0366313223 100 93.8763180258 68.0555555556 94.9481604864 100 93.7864686092 67.7777777778 94.8587960056 100 93.6957206983 67.5 94.7685288533 100 93.6040653084 67.2222222222 94.6773499116 100 93.5114933646 66.9444444444 94.5852499705 100 93.4179957013 66.6666666667 94.4922197269 100 93.3235630614 66.3888888889 94.398249784 100 93.2281860951 66.1111111111 94.3033306496 100 93.1318553591 65.8333333333 94.2074527362 100 93.0345613158 65.5555555556 94.110606359 100 92.936294332 65.2777777778 94.0127817355 100 92.8370446784 65 93.9139689845 100 92.7368025282 64.7222222222 93.8141581249 100 92.6355579566 64.4444444444 93.7133390749 100 92.5333009392 64.1666666667 93.6115016506 100 92.4300213517 63.8888888889 93.5086355654 100 92.3257089683 63.6111111111 93.4047304289 100 92.220353461 63.3333333333 93.2997757455 100 92.1139443987 63.0555555556 93.1937609138 100 92.0064712458 62.7777777778 93.0866752253 100 91.8979233613 62.5 92.9785078631 100 91.788289998 62.2222222222 92.8692479013 100 91.6775603011 61.9444444444 92.7588843035 100 91.5657233072 61.6666666667 92.6474059219 100 91.4527679433 61.3888888889 92.534801496 100 91.3386830258 61.1111111111 92.4210596517 100 91.2234572591 60.8333333333 92.3061688999 100 91.1070792348 60.5555555556 92.1901176354 100 90.9895374302 60.2777777778 92.072894136 100 90.8708202076