SISTEMA DE AMORTIZAÇÃO CONSTANTE - SAC

Parc Amortização Juros Prestação Saldo

0 - - - R$ 50,000.00
1 R$ 833.33 R$ 500.00 R$ 1,333.33 R$ 49,166.67
2 R$ 833.33 R$ 491.67 R$ 1,325.00 R$ 48,333.33
3 R$ 833.33 R$ 483.33 R$ 1,316.67 R$ 47,500.00
4 R$ 833.33 R$ 475.00 R$ 1,308.33 R$ 46,666.67
5 R$ 833.33 R$ 466.67 R$ 1,300.00 R$ 45,833.33
6 R$ 833.33 R$ 458.33 R$ 1,291.67 R$ 45,000.00
7 R$ 833.33 R$ 450.00 R$ 1,283.33 R$ 44,166.67
8 R$ 833.33 R$ 441.67 R$ 1,275.00 R$ 43,333.33
9 R$ 833.33 R$ 433.33 R$ 1,266.67 R$ 42,500.00
10 R$ 833.33 R$ 425.00 R$ 1,258.33 R$ 41,666.67
11 R$ 833.33 R$ 416.67 R$ 1,250.00 R$ 40,833.33
12 R$ 833.33 R$ 408.33 R$ 1,241.67 R$ 40,000.00
13 R$ 833.33 R$ 400.00 R$ 1,233.33 R$ 39,166.67
14 R$ 833.33 R$ 391.67 R$ 1,225.00 R$ 38,333.33
15 R$ 833.33 R$ 383.33 R$ 1,216.67 R$ 37,500.00
16 R$ 833.33 R$ 375.00 R$ 1,208.33 R$ 36,666.67
17 R$ 833.33 R$ 366.67 R$ 1,200.00 R$ 35,833.33
18 R$ 833.33 R$ 358.33 R$ 1,191.67 R$ 35,000.00
19 R$ 833.33 R$ 350.00 R$ 1,183.33 R$ 34,166.67
20 R$ 833.33 R$ 341.67 R$ 1,175.00 R$ 33,333.33
21 R$ 833.33 R$ 333.33 R$ 1,166.67 R$ 32,500.00
22 R$ 833.33 R$ 325.00 R$ 1,158.33 R$ 31,666.67
23 R$ 833.33 R$ 316.67 R$ 1,150.00 R$ 30,833.33
24 R$ 833.33 R$ 308.33 R$ 1,141.67 R$ 30,000.00
25 R$ 833.33 R$ 300.00 R$ 1,133.33 R$ 29,166.67
26 R$ 833.33 R$ 291.67 R$ 1,125.00 R$ 28,333.33
27 R$ 833.33 R$ 283.33 R$ 1,116.67 R$ 27,500.00
28 R$ 833.33 R$ 275.00 R$ 1,108.33 R$ 26,666.67
29 R$ 833.33 R$ 266.67 R$ 1,100.00 R$ 25,833.33
30 R$ 833.33 R$ 258.33 R$ 1,091.67 R$ 25,000.00
31 R$ 833.33 R$ 250.00 R$ 1,083.33 R$ 24,166.67
32 R$ 833.33 R$ 241.67 R$ 1,075.00 R$ 23,333.33
33 R$ 833.33 R$ 233.33 R$ 1,066.67 R$ 22,500.00
34 R$ 833.33 R$ 225.00 R$ 1,058.33 R$ 21,666.67
35 R$ 833.33 R$ 216.67 R$ 1,050.00 R$ 20,833.33
36 R$ 833.33 R$ 208.33 R$ 1,041.67 R$ 20,000.00
37 R$ 833.33 R$ 200.00 R$ 1,033.33 R$ 19,166.67
38 R$ 833.33 R$ 191.67 R$ 1,025.00 R$ 18,333.33
39 R$ 833.33 R$ 183.33 R$ 1,016.67 R$ 17,500.00
40 R$ 833.33 R$ 175.00 R$ 1,008.33 R$ 16,666.67
41 R$ 833.33 R$ 166.67 R$ 1,000.00 R$ 15,833.33
42 R$ 833.33 R$ 158.33 R$ 991.67 R$ 15,000.00
43 R$ 833.33 R$ 150.00 R$ 983.33 R$ 14,166.67
44 R$ 833.33 R$ 141.67 R$ 975.00 R$ 13,333.33
45 R$ 833.33 R$ 133.33 R$ 966.67 R$ 12,500.00
46 R$ 833.33 R$ 125.00 R$ 958.33 R$ 11,666.67
47 R$ 833.33 R$ 116.67 R$ 950.00 R$ 10,833.33
48 R$ 833.33 R$ 108.33 R$ 941.67 R$ 10,000.00
49 R$ 833.33 R$ 100.00 R$ 933.33 R$ 9,166.67
50 R$ 833.33 R$ 91.67 R$ 925.00 R$ 8,333.33
51 R$ 833.33 R$ 83.33 R$ 916.67 R$ 7,500.00
52 R$ 833.33 R$ 75.00 R$ 908.33 R$ 6,666.67
53 R$ 833.33 R$ 66.67 R$ 900.00 R$ 5,833.33
54 R$ 833.33 R$ 58.33 R$ 891.67 R$ 5,000.00
55 R$ 833.33 R$ 50.00 R$ 883.33 R$ 4,166.67
56 R$ 833.33 R$ 41.67 R$ 875.00 R$ 3,333.33
57 R$ 833.33 R$ 33.33 R$ 866.67 R$ 2,500.00
58 R$ 833.33 R$ 25.00 R$ 858.33 R$ 1,666.67
59 R$ 833.33 R$ 16.67 R$ 850.00 R$ 833.33
60 R$ 833.33 R$ 8.33 R$ 841.67 R$ 0.00
 VARIÁVEIS
Valor a financiar R$ 50,000.00
Nr de prest (em meses) 60
Taxa ao mês 1.00000

Detalhes:
Começa pagando = R$ 1,333.33
Termina pagando = R$ 841.67
Juros Pagos Período = R$ 15,250.00
 SISTEMA DE AMORTIZAÇÃO FRANCÊS - PRICE

Parc Amortização Juros Prestação Saldo

0 - - - R$ 50,000.00
1 R$ 612.22 R$ 500.00 R$ 1,112.22 R$ 49,387.78
2 R$ 618.34 R$ 493.88 R$ 1,112.22 R$ 48,769.43
3 R$ 624.53 R$ 487.69 R$ 1,112.22 R$ 48,144.90
4 R$ 630.77 R$ 481.45 R$ 1,112.22 R$ 47,514.13
5 R$ 637.08 R$ 475.14 R$ 1,112.22 R$ 46,877.05
6 R$ 643.45 R$ 468.77 R$ 1,112.22 R$ 46,233.60
7 R$ 649.89 R$ 462.34 R$ 1,112.22 R$ 45,583.71
8 R$ 656.39 R$ 455.84 R$ 1,112.22 R$ 44,927.33
9 R$ 662.95 R$ 449.27 R$ 1,112.22 R$ 44,264.38
10 R$ 669.58 R$ 442.64 R$ 1,112.22 R$ 43,594.80
11 R$ 676.27 R$ 435.95 R$ 1,112.22 R$ 42,918.52
12 R$ 683.04 R$ 429.19 R$ 1,112.22 R$ 42,235.49
13 R$ 689.87 R$ 422.35 R$ 1,112.22 R$ 41,545.62
14 R$ 696.77 R$ 415.46 R$ 1,112.22 R$ 40,848.85
15 R$ 703.73 R$ 408.49 R$ 1,112.22 R$ 40,145.12
16 R$ 710.77 R$ 401.45 R$ 1,112.22 R$ 39,434.35
17 R$ 717.88 R$ 394.34 R$ 1,112.22 R$ 38,716.47
18 R$ 725.06 R$ 387.16 R$ 1,112.22 R$ 37,991.41
19 R$ 732.31 R$ 379.91 R$ 1,112.22 R$ 37,259.10
20 R$ 739.63 R$ 372.59 R$ 1,112.22 R$ 36,519.47
21 R$ 747.03 R$ 365.19 R$ 1,112.22 R$ 35,772.45
22 R$ 754.50 R$ 357.72 R$ 1,112.22 R$ 35,017.95
23 R$ 762.04 R$ 350.18 R$ 1,112.22 R$ 34,255.90
24 R$ 769.66 R$ 342.56 R$ 1,112.22 R$ 33,486.24
25 R$ 777.36 R$ 334.86 R$ 1,112.22 R$ 32,708.88
26 R$ 785.13 R$ 327.09 R$ 1,112.22 R$ 31,923.75
27 R$ 792.98 R$ 319.24 R$ 1,112.22 R$ 31,130.76
28 R$ 800.91 R$ 311.31 R$ 1,112.22 R$ 30,329.85
29 R$ 808.92 R$ 303.30 R$ 1,112.22 R$ 29,520.92
30 R$ 817.01 R$ 295.21 R$ 1,112.22 R$ 28,703.91
31 R$ 825.18 R$ 287.04 R$ 1,112.22 R$ 27,878.73
32 R$ 833.44 R$ 278.79 R$ 1,112.22 R$ 27,045.29
33 R$ 841.77 R$ 270.45 R$ 1,112.22 R$ 26,203.52
34 R$ 850.19 R$ 262.04 R$ 1,112.22 R$ 25,353.34
35 R$ 858.69 R$ 253.53 R$ 1,112.22 R$ 24,494.65
36 R$ 867.28 R$ 244.95 R$ 1,112.22 R$ 23,627.37
37 R$ 875.95 R$ 236.27 R$ 1,112.22 R$ 22,751.42
38 R$ 884.71 R$ 227.51 R$ 1,112.22 R$ 21,866.71
39 R$ 893.56 R$ 218.67 R$ 1,112.22 R$ 20,973.16
40 R$ 902.49 R$ 209.73 R$ 1,112.22 R$ 20,070.67
41 R$ 911.52 R$ 200.71 R$ 1,112.22 R$ 19,159.15
42 R$ 920.63 R$ 191.59 R$ 1,112.22 R$ 18,238.52
43 R$ 929.84 R$ 182.39 R$ 1,112.22 R$ 17,308.68
44 R$ 939.14 R$ 173.09 R$ 1,112.22 R$ 16,369.55
45 R$ 948.53 R$ 163.70 R$ 1,112.22 R$ 15,421.02
46 R$ 958.01 R$ 154.21 R$ 1,112.22 R$ 14,463.01
47 R$ 967.59 R$ 144.63 R$ 1,112.22 R$ 13,495.42
48 R$ 977.27 R$ 134.95 R$ 1,112.22 R$ 12,518.15
49 R$ 987.04 R$ 125.18 R$ 1,112.22 R$ 11,531.11
50 R$ 996.91 R$ 115.31 R$ 1,112.22 R$ 10,534.20
51 R$ 1,006.88 R$ 105.34 R$ 1,112.22 R$ 9,527.32
52 R$ 1,016.95 R$ 95.27 R$ 1,112.22 R$ 8,510.37
53 R$ 1,027.12 R$ 85.10 R$ 1,112.22 R$ 7,483.25
54 R$ 1,037.39 R$ 74.83 R$ 1,112.22 R$ 6,445.86
55 R$ 1,047.76 R$ 64.46 R$ 1,112.22 R$ 5,398.09
56 R$ 1,058.24 R$ 53.98 R$ 1,112.22 R$ 4,339.85
57 R$ 1,068.82 R$ 43.40 R$ 1,112.22 R$ 3,271.03
58 R$ 1,079.51 R$ 32.71 R$ 1,112.22 R$ 2,191.52
59 R$ 1,090.31 R$ 21.92 R$ 1,112.22 R$ 1,101.21
60 R$ 1,101.21 R$ 11.01 R$ 1,112.22 R$ 0.00
 VARIÁVEIS
Valor a financiar R$ 50,000.00
Nr de prest (em meses) 60
Taxa ao mês 1.00000
Calculo '1 0
Calculo '2 1.01
Calculo '3 1.8166966985641
Calculo '4 0.8166966985641
Calculo '5
Calculo '6 0.0181669669856
Fator 44.955038406224

Detalhes:
Começa e termina pag: R$ 1,112.22
Juros Pagos Período = R$ 16,733.34
Juros Equivalente = 33.466686%