SISTEMA DE AMORTIZAO CONSTANTE - SAC

Parc
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

CUB - PR

Atualizao
monetria

0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
4.00%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
4.00%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
4.00%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
4.00%
0.30%
0.30%

R$ 1,170.00
R$ 1,150.50
R$ 1,131.00
R$ 1,111.50
R$ 1,092.00
R$ 1,072.50
R$ 1,053.00
R$ 1,033.50
R$ 1,014.00
R$ 994.50
R$ 975.00
R$ 12,740.00
R$ 936.00
R$ 916.50
R$ 897.00
R$ 877.50
R$ 858.00
R$ 838.50
R$ 819.00
R$ 799.50
R$ 780.00
R$ 760.50
R$ 741.00
R$ 9,620.00
R$ 702.00
R$ 682.50
R$ 663.00
R$ 643.50
R$ 624.00
R$ 604.50
R$ 585.00
R$ 565.50
R$ 546.00
R$ 526.50
R$ 507.00
R$ 6,500.00
R$ 468.00
R$ 448.50
R$ 429.00
R$ 409.50
R$ 390.00
R$ 370.50
R$ 351.00
R$ 331.50
R$ 312.00
R$ 292.50
R$ 273.00
R$ 3,380.00
R$ 234.00
R$ 214.50

Amortizao

Juros

Prestao

R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00

R$ 1,950.00
R$ 1,917.50
R$ 1,885.00
R$ 1,852.50
R$ 1,820.00
R$ 1,787.50
R$ 1,755.00
R$ 1,722.50
R$ 1,690.00
R$ 1,657.50
R$ 1,625.00
R$ 1,592.50
R$ 1,560.00
R$ 1,527.50
R$ 1,495.00
R$ 1,462.50
R$ 1,430.00
R$ 1,397.50
R$ 1,365.00
R$ 1,332.50
R$ 1,300.00
R$ 1,267.50
R$ 1,235.00
R$ 1,202.50
R$ 1,170.00
R$ 1,137.50
R$ 1,105.00
R$ 1,072.50
R$ 1,040.00
R$ 1,007.50
R$ 975.00
R$ 942.50
R$ 910.00
R$ 877.50
R$ 845.00
R$ 812.50
R$ 780.00
R$ 747.50
R$ 715.00
R$ 682.50
R$ 650.00
R$ 617.50
R$ 585.00
R$ 552.50
R$ 520.00
R$ 487.50
R$ 455.00
R$ 422.50
R$ 390.00
R$ 357.50

R$ 9,620.00
R$ 9,568.00
R$ 9,516.00
R$ 9,464.00
R$ 9,412.00
R$ 9,360.00
R$ 9,308.00
R$ 9,256.00
R$ 9,204.00
R$ 9,152.00
R$ 9,100.00
R$ 20,832.50
R$ 8,996.00
R$ 8,944.00
R$ 8,892.00
R$ 8,840.00
R$ 8,788.00
R$ 8,736.00
R$ 8,684.00
R$ 8,632.00
R$ 8,580.00
R$ 8,528.00
R$ 8,476.00
R$ 17,322.50
R$ 8,372.00
R$ 8,320.00
R$ 8,268.00
R$ 8,216.00
R$ 8,164.00
R$ 8,112.00
R$ 8,060.00
R$ 8,008.00
R$ 7,956.00
R$ 7,904.00
R$ 7,852.00
R$ 13,812.50
R$ 7,748.00
R$ 7,696.00
R$ 7,644.00
R$ 7,592.00
R$ 7,540.00
R$ 7,488.00
R$ 7,436.00
R$ 7,384.00
R$ 7,332.00
R$ 7,280.00
R$ 7,228.00
R$ 10,302.50
R$ 7,124.00
R$ 7,072.00

51
52
53
54
55
56
57
58
59
60

0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
4.00%

R$ 195.00
R$ 175.50
R$ 156.00
R$ 136.50
R$ 117.00
R$ 97.50
R$ 78.00
R$ 58.50
R$ 39.00
R$ 260.00

R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00
R$ 6,500.00

R$ 325.00
R$ 292.50
R$ 260.00
R$ 227.50
R$ 195.00
R$ 162.50
R$ 130.00
R$ 97.50
R$ 65.00
R$ 32.50

R$ 7,020.00
R$ 6,968.00
R$ 6,916.00
R$ 6,864.00
R$ 6,812.00
R$ 6,760.00
R$ 6,708.00
R$ 6,656.00
R$ 6,604.00
R$ 6,792.50

ANTE - SAC
VARIVEIS
Saldo
R$ 390,000.00
R$ 383,500.00
R$ 377,000.00
R$ 370,500.00
R$ 364,000.00
R$ 357,500.00
R$ 351,000.00
R$ 344,500.00
R$ 338,000.00
R$ 331,500.00
R$ 325,000.00
R$ 318,500.00
R$ 312,000.00
R$ 305,500.00
R$ 299,000.00
R$ 292,500.00
R$ 286,000.00
R$ 279,500.00
R$ 273,000.00
R$ 266,500.00
R$ 260,000.00
R$ 253,500.00
R$ 247,000.00
R$ 240,500.00
R$ 234,000.00
R$ 227,500.00
R$ 221,000.00
R$ 214,500.00
R$ 208,000.00
R$ 201,500.00
R$ 195,000.00
R$ 188,500.00
R$ 182,000.00
R$ 175,500.00
R$ 169,000.00
R$ 162,500.00
R$ 156,000.00
R$ 149,500.00
R$ 143,000.00
R$ 136,500.00
R$ 130,000.00
R$ 123,500.00
R$ 117,000.00
R$ 110,500.00
R$ 104,000.00
R$ 97,500.00
R$ 91,000.00
R$ 84,500.00
R$ 78,000.00
R$ 71,500.00
R$ 65,000.00

Valor do imvel

R$ 430,000.00

Valor da entrada
Valor a financiar
Nr de prest (em meses)
Taxa ao ms

R$ 40,000.00
R$ 390,000.00
60
0.50000

Detalhes:
Maior valor =
Menor valor =
Juros Pagos Perodo =
Correo monetria =

R$ 20,832.50
R$ 6,604.00
R$ 59,475.00
R$ 65,747.50

R$ 58,500.00
R$ 52,000.00
R$ 45,500.00
R$ 39,000.00
R$ 32,500.00
R$ 26,000.00
R$ 19,500.00
R$ 13,000.00
R$ 6,500.00
R$ 0.00

SISTEMA DE AMORTIZAO FRANCS - PRICE

Parc
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

CUB - PR

0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
4.00%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
4.00%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
4.00%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
4.00%
0.30%

Atualizao
monetria
R$ 0.00
R$ 1,153.23
R$ 1,136.38
R$ 1,119.44
R$ 1,102.42
R$ 1,085.31
R$ 1,068.12
R$ 1,050.84
R$ 1,033.47
R$ 1,016.02
R$ 998.48
R$ 980.86
R$ 12,841.87
R$ 945.34
R$ 927.44
R$ 909.46
R$ 891.39
R$ 873.23
R$ 854.97
R$ 836.63
R$ 818.19
R$ 799.66
R$ 781.04
R$ 762.33
R$ 9,913.63
R$ 724.62
R$ 705.62
R$ 686.53
R$ 667.35
R$ 648.06
R$ 628.68
R$ 609.21
R$ 589.63
R$ 569.96
R$ 550.19
R$ 530.33
R$ 6,804.77
R$ 490.29
R$ 470.12
R$ 449.85
R$ 429.48
R$ 409.01
R$ 388.44
R$ 367.76
R$ 346.98
R$ 326.10
R$ 305.11
R$ 284.01
R$ 3,504.17
R$ 241.51

Amortizao
R$ 5,589.79
R$ 5,617.74
R$ 5,645.83
R$ 5,674.06
R$ 5,702.43
R$ 5,730.94
R$ 5,759.60
R$ 5,788.39
R$ 5,817.34
R$ 5,846.42
R$ 5,875.66
R$ 5,905.03
R$ 5,934.56
R$ 5,964.23
R$ 5,994.05
R$ 6,024.02
R$ 6,054.14
R$ 6,084.41
R$ 6,114.84
R$ 6,145.41
R$ 6,176.14
R$ 6,207.02
R$ 6,238.05
R$ 6,269.24
R$ 6,300.59
R$ 6,332.09
R$ 6,363.75
R$ 6,395.57
R$ 6,427.55
R$ 6,459.69
R$ 6,491.99
R$ 6,524.45
R$ 6,557.07
R$ 6,589.85
R$ 6,622.80
R$ 6,655.92
R$ 6,689.20
R$ 6,722.64
R$ 6,756.26
R$ 6,790.04
R$ 6,823.99
R$ 6,858.11
R$ 6,892.40
R$ 6,926.86
R$ 6,961.49
R$ 6,996.30
R$ 7,031.28
R$ 7,066.44
R$ 7,101.77
R$ 7,137.28

Juros
R$ 1,950.00
R$ 1,922.05
R$ 1,893.96
R$ 1,865.73
R$ 1,837.36
R$ 1,808.85
R$ 1,780.20
R$ 1,751.40
R$ 1,722.46
R$ 1,693.37
R$ 1,664.14
R$ 1,634.76
R$ 1,605.23
R$ 1,575.56
R$ 1,545.74
R$ 1,515.77
R$ 1,485.65
R$ 1,455.38
R$ 1,424.96
R$ 1,394.38
R$ 1,363.66
R$ 1,332.77
R$ 1,301.74
R$ 1,270.55
R$ 1,239.20
R$ 1,207.70
R$ 1,176.04
R$ 1,144.22
R$ 1,112.24
R$ 1,080.11
R$ 1,047.81
R$ 1,015.35
R$ 982.72
R$ 949.94
R$ 916.99
R$ 883.88
R$ 850.60
R$ 817.15
R$ 783.54
R$ 749.76
R$ 715.81
R$ 681.69
R$ 647.40
R$ 612.93
R$ 578.30
R$ 543.49
R$ 508.51
R$ 473.35
R$ 438.02
R$ 402.51

Prestao
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79

51
52
53
54
55
56
57
58
59
60

0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
0.30%
4.00%

R$ 220.10
R$ 198.58
R$ 176.95
R$ 155.22
R$ 133.37
R$ 111.42
R$ 89.36
R$ 67.19
R$ 44.90
R$ 22.51

R$ 7,172.97
R$ 7,208.83
R$ 7,244.88
R$ 7,281.10
R$ 7,317.51
R$ 7,354.09
R$ 7,390.86
R$ 7,427.82
R$ 7,464.96
R$ 7,502.28

R$ 366.83
R$ 330.96
R$ 294.92
R$ 258.69
R$ 222.29
R$ 185.70
R$ 148.93
R$ 111.98
R$ 74.84
R$ 37.51

R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79
R$ 7,539.79

FRANCS - PRICE
VARIVEIS
Prestao
atualizada
R$ 7,539.79
R$ 8,693.02
R$ 8,676.17
R$ 8,659.23
R$ 8,642.21
R$ 8,625.10
R$ 8,607.91
R$ 8,590.63
R$ 8,573.27
R$ 8,555.81
R$ 8,538.27
R$ 8,520.65
R$ 20,381.66
R$ 8,485.13
R$ 8,467.24
R$ 8,449.25
R$ 8,431.18
R$ 8,413.02
R$ 8,394.77
R$ 8,376.42
R$ 8,357.99
R$ 8,339.46
R$ 8,320.84
R$ 8,302.12
R$ 17,453.42
R$ 8,264.41
R$ 8,245.42
R$ 8,226.33
R$ 8,207.14
R$ 8,187.86
R$ 8,168.48
R$ 8,149.00
R$ 8,129.43
R$ 8,109.76
R$ 8,089.99
R$ 8,070.12
R$ 14,344.57
R$ 8,030.08
R$ 8,009.92
R$ 7,989.65
R$ 7,969.28
R$ 7,948.80
R$ 7,928.23
R$ 7,907.55
R$ 7,886.77
R$ 7,865.89
R$ 7,844.90
R$ 7,823.80
R$ 11,043.97
R$ 7,781.30

Saldo
R$ 390,000.00
R$ 384,410.21
R$ 378,792.47
R$ 373,146.64
R$ 367,472.58
R$ 361,770.15
R$ 356,039.20
R$ 350,279.61
R$ 344,491.21
R$ 338,673.88
R$ 332,827.45
R$ 326,951.80
R$ 321,046.76
R$ 315,112.21
R$ 309,147.97
R$ 303,153.92
R$ 297,129.90
R$ 291,075.76
R$ 284,991.34
R$ 278,876.51
R$ 272,731.10
R$ 266,554.96
R$ 260,347.94
R$ 254,109.89
R$ 247,840.64
R$ 241,540.06
R$ 235,207.96
R$ 228,844.21
R$ 222,448.64
R$ 216,021.09
R$ 209,561.40
R$ 203,069.42
R$ 196,544.97
R$ 189,987.90
R$ 183,398.05
R$ 176,775.25
R$ 170,119.33
R$ 163,430.14
R$ 156,707.49
R$ 149,951.24
R$ 143,161.20
R$ 136,337.22
R$ 129,479.11
R$ 122,586.71
R$ 115,659.85
R$ 108,698.36
R$ 101,702.06
R$ 94,670.78
R$ 87,604.34
R$ 80,502.57
R$ 73,365.29

Valor do imvel

R$ 430,000.00

Valor da entrada
Valor a financiar
Nr de prest (em meses)
Taxa ao ms
Calculo '1
Calculo '2
Calculo '3
Calculo '4
Calculo '5
Calculo '6
Fator

R$ 40,000.00
R$ 390,000.00
60
0.50000
0.0
1.005
1.348850153
0.348850153

Detalhes:
Comea e termina pag:
Juros Pagos Perodo =
Juros Equivalente =
Correo monetria =

0.006744251
51.72556075

R$ 20,381.66
R$ 62,387.56
15.996809%
R$ 66,847.14

R$ 7,759.89
R$ 7,738.37
R$ 7,716.74
R$ 7,695.01
R$ 7,673.17
R$ 7,651.21
R$ 7,629.15
R$ 7,606.98
R$ 7,584.69
R$ 7,562.30

R$ 66,192.32
R$ 58,983.49
R$ 51,738.62
R$ 44,457.52
R$ 37,140.01
R$ 29,785.92
R$ 22,395.05
R$ 14,967.24
R$ 7,502.28
R$ 0.00