SAC Taxa

n Saldo Devedor Amortização Juros Prestação N

0 R$250,000.00 Saldo Devedor
1 R$245,833.33 R$4,166.67 R$2,500.00 R$6,666.67
2 R$241,666.67 R$4,166.67 R$2,458.33 R$6,625.00
3 R$237,500.00 R$4,166.67 R$2,416.67 R$6,583.33
4 R$233,333.33 R$4,166.67 R$2,375.00 R$6,541.67
5 R$229,166.67 R$4,166.67 R$2,333.33 R$6,500.00
6 R$225,000.00 R$4,166.67 R$2,291.67 R$6,458.33
7 R$220,833.33 R$4,166.67 R$2,250.00 R$6,416.67
8 R$216,666.67 R$4,166.67 R$2,208.33 R$6,375.00
9 R$212,500.00 R$4,166.67 R$2,166.67 R$6,333.33
10 R$208,333.33 R$4,166.67 R$2,125.00 R$6,291.67
11 R$204,166.67 R$4,166.67 R$2,083.33 R$6,250.00
12 R$200,000.00 R$4,166.67 R$2,041.67 R$6,208.33
13 R$195,833.33 R$4,166.67 R$2,000.00 R$6,166.67
14 R$191,666.67 R$4,166.67 R$1,958.33 R$6,125.00
15 R$187,500.00 R$4,166.67 R$1,916.67 R$6,083.33
16 R$183,333.33 R$4,166.67 R$1,875.00 R$6,041.67
17 R$179,166.67 R$4,166.67 R$1,833.33 R$6,000.00
18 R$175,000.00 R$4,166.67 R$1,791.67 R$5,958.33
19 R$170,833.33 R$4,166.67 R$1,750.00 R$5,916.67
20 R$166,666.67 R$4,166.67 R$1,708.33 R$5,875.00
21 R$162,500.00 R$4,166.67 R$1,666.67 R$5,833.33
22 R$158,333.33 R$4,166.67 R$1,625.00 R$5,791.67
23 R$154,166.67 R$4,166.67 R$1,583.33 R$5,750.00
24 R$150,000.00 R$4,166.67 R$1,541.67 R$5,708.33
25 R$145,833.33 R$4,166.67 R$1,500.00 R$5,666.67
26 R$141,666.67 R$4,166.67 R$1,458.33 R$5,625.00
27 R$137,500.00 R$4,166.67 R$1,416.67 R$5,583.33
28 R$133,333.33 R$4,166.67 R$1,375.00 R$5,541.67
29 R$129,166.67 R$4,166.67 R$1,333.33 R$5,500.00
30 R$125,000.00 R$4,166.67 R$1,291.67 R$5,458.33
31 R$120,833.33 R$4,166.67 R$1,250.00 R$5,416.67
32 R$116,666.67 R$4,166.67 R$1,208.33 R$5,375.00
33 R$112,500.00 R$4,166.67 R$1,166.67 R$5,333.33
34 R$108,333.33 R$4,166.67 R$1,125.00 R$5,291.67
35 R$104,166.67 R$4,166.67 R$1,083.33 R$5,250.00
36 R$100,000.00 R$4,166.67 R$1,041.67 R$5,208.33
37 R$95,833.33 R$4,166.67 R$1,000.00 R$5,166.67
38 R$91,666.67 R$4,166.67 R$958.33 R$5,125.00
39 R$87,500.00 R$4,166.67 R$916.67 R$5,083.33
40 R$83,333.33 R$4,166.67 R$875.00 R$5,041.67
41 R$79,166.67 R$4,166.67 R$833.33 R$5,000.00
42 R$75,000.00 R$4,166.67 R$791.67 R$4,958.33
43 R$70,833.33 R$4,166.67 R$750.00 R$4,916.67
44 R$66,666.67 R$4,166.67 R$708.33 R$4,875.00
45 R$62,500.00 R$4,166.67 R$666.67 R$4,833.33
46 R$58,333.33 R$4,166.67 R$625.00 R$4,791.67
47 R$54,166.67 R$4,166.67 R$583.33 R$4,750.00
48 R$50,000.00 R$4,166.67 R$541.67 R$4,708.33
49 R$45,833.33 R$4,166.67 R$500.00 R$4,666.67
50 R$41,666.67 R$4,166.67 R$458.33 R$4,625.00
51 R$37,500.00 R$4,166.67 R$416.67 R$4,583.33
52 R$33,333.33 R$4,166.67 R$375.00 R$4,541.67
53 R$29,166.67 R$4,166.67 R$333.33 R$4,500.00
54 R$25,000.00 R$4,166.67 R$291.67 R$4,458.33
55 R$20,833.33 R$4,166.67 R$250.00 R$4,416.67
56 R$16,666.67 R$4,166.67 R$208.33 R$4,375.00
57 R$12,500.00 R$4,166.67 R$166.67 R$4,333.33
58 R$8,333.33 R$4,166.67 R$125.00 R$4,291.67
59 R$4,166.67 R$4,166.67 R$83.33 R$4,250.00
60 R$0.00 R$4,166.67 R$41.67 R$4,208.33
 1% PRICE
60 n Saldo Devedor Amortização Juros Prestação
R$250,000.00 0 R$250,000.00
1 R$246,938.89 R$3,061.11 R$2,500.00 R$5,561.11
2 R$243,847.17 R$3,091.72 R$2,469.39 R$5,561.11
3 R$240,724.52 R$3,122.64 R$2,438.47 R$5,561.11
4 R$237,570.66 R$3,153.87 R$2,407.25 R$5,561.11
5 R$234,385.25 R$3,185.41 R$2,375.71 R$5,561.11
6 R$231,167.99 R$3,217.26 R$2,343.85 R$5,561.11
7 R$227,918.56 R$3,249.43 R$2,311.68 R$5,561.11
8 R$224,636.64 R$3,281.93 R$2,279.19 R$5,561.11
9 R$221,321.89 R$3,314.75 R$2,246.37 R$5,561.11
10 R$217,974.00 R$3,347.89 R$2,213.22 R$5,561.11
11 R$214,592.62 R$3,381.37 R$2,179.74 R$5,561.11
12 R$211,177.44 R$3,415.19 R$2,145.93 R$5,561.11
13 R$207,728.10 R$3,449.34 R$2,111.77 R$5,561.11
14 R$204,244.27 R$3,483.83 R$2,077.28 R$5,561.11
15 R$200,725.60 R$3,518.67 R$2,042.44 R$5,561.11
16 R$197,171.75 R$3,553.86 R$2,007.26 R$5,561.11
17 R$193,582.35 R$3,589.39 R$1,971.72 R$5,561.11
18 R$189,957.06 R$3,625.29 R$1,935.82 R$5,561.11
19 R$186,295.52 R$3,661.54 R$1,899.57 R$5,561.11
20 R$182,597.36 R$3,698.16 R$1,862.96 R$5,561.11
21 R$178,862.23 R$3,735.14 R$1,825.97 R$5,561.11
22 R$175,089.74 R$3,772.49 R$1,788.62 R$5,561.11
23 R$171,279.52 R$3,810.21 R$1,750.90 R$5,561.11
24 R$167,431.21 R$3,848.32 R$1,712.80 R$5,561.11
25 R$163,544.41 R$3,886.80 R$1,674.31 R$5,561.11
26 R$159,618.74 R$3,925.67 R$1,635.44 R$5,561.11
27 R$155,653.81 R$3,964.92 R$1,596.19 R$5,561.11
28 R$151,649.24 R$4,004.57 R$1,556.54 R$5,561.11
29 R$147,604.62 R$4,044.62 R$1,516.49 R$5,561.11
30 R$143,519.55 R$4,085.07 R$1,476.05 R$5,561.11
31 R$139,393.64 R$4,125.92 R$1,435.20 R$5,561.11
32 R$135,226.46 R$4,167.18 R$1,393.94 R$5,561.11
33 R$131,017.61 R$4,208.85 R$1,352.26 R$5,561.11
34 R$126,766.68 R$4,250.94 R$1,310.18 R$5,561.11
35 R$122,473.23 R$4,293.45 R$1,267.67 R$5,561.11
36 R$118,136.85 R$4,336.38 R$1,224.73 R$5,561.11
37 R$113,757.11 R$4,379.74 R$1,181.37 R$5,561.11
38 R$109,333.57 R$4,423.54 R$1,137.57 R$5,561.11
39 R$104,865.79 R$4,467.78 R$1,093.34 R$5,561.11
40 R$100,353.34 R$4,512.45 R$1,048.66 R$5,561.11
41 R$95,795.76 R$4,557.58 R$1,003.53 R$5,561.11
42 R$91,192.61 R$4,603.15 R$957.96 R$5,561.11
43 R$86,543.42 R$4,649.19 R$911.93 R$5,561.11
44 R$81,847.74 R$4,695.68 R$865.43 R$5,561.11
45 R$77,105.11 R$4,742.63 R$818.48 R$5,561.11
46 R$72,315.05 R$4,790.06 R$771.05 R$5,561.11
47 R$67,477.09 R$4,837.96 R$723.15 R$5,561.11
48 R$62,590.75 R$4,886.34 R$674.77 R$5,561.11
49 R$57,655.54 R$4,935.20 R$625.91 R$5,561.11
50 R$52,670.98 R$4,984.56 R$576.56 R$5,561.11
51 R$47,636.58 R$5,034.40 R$526.71 R$5,561.11
52 R$42,551.84 R$5,084.75 R$476.37 R$5,561.11
53 R$37,416.24 R$5,135.59 R$425.52 R$5,561.11
54 R$32,229.29 R$5,186.95 R$374.16 R$5,561.11
55 R$26,990.47 R$5,238.82 R$322.29 R$5,561.11
56 R$21,699.27 R$5,291.21 R$269.90 R$5,561.11
57 R$16,355.15 R$5,344.12 R$216.99 R$5,561.11
58 R$10,957.59 R$5,397.56 R$163.55 R$5,561.11
59 R$5,506.05 R$5,451.54 R$109.58 R$5,561.11
60 R$0.00 R$5,506.05 R$55.06 R$5,561.11
 SACRE
n Saldo Devedor Amortização Juros
0 R$250,000.00
1 R$246,386.11 R$3,613.89 R$2,500.00
2 R$242,756.92 R$3,629.19 R$2,463.86
3 R$239,112.26 R$3,644.65 R$2,427.57
4 R$235,452.00 R$3,660.27 R$2,391.12
5 R$231,775.96 R$3,676.04 R$2,354.52
6 R$228,084.00 R$3,691.96 R$2,317.76
7 R$224,375.95 R$3,708.05 R$2,280.84
8 R$220,651.65 R$3,724.30 R$2,243.76
9 R$216,910.94 R$3,740.71 R$2,206.52
10 R$213,153.66 R$3,757.28 R$2,169.11
11 R$209,379.65 R$3,774.02 R$2,131.54
12 R$205,588.72 R$3,790.93 R$2,093.80
13 R$201,780.72 R$3,808.00 R$2,055.89
14 R$197,955.47 R$3,825.25 R$2,017.81
15 R$194,112.80 R$3,842.67 R$1,979.55
16 R$190,252.54 R$3,860.26 R$1,941.13
17 R$186,374.51 R$3,878.03 R$1,902.53
18 R$182,478.53 R$3,895.98 R$1,863.75
19 R$178,564.43 R$3,914.10 R$1,824.79
20 R$174,632.02 R$3,932.41 R$1,785.64
21 R$170,681.11 R$3,950.90 R$1,746.32
22 R$166,711.53 R$3,969.58 R$1,706.81
23 R$162,723.09 R$3,988.44 R$1,667.12
24 R$158,715.60 R$4,007.49 R$1,627.23
25 R$154,688.87 R$4,026.73 R$1,587.16
26 R$150,642.70 R$4,046.17 R$1,546.89
27 R$146,576.91 R$4,065.80 R$1,506.43
28 R$142,491.29 R$4,085.62 R$1,465.77
29 R$138,385.64 R$4,105.64 R$1,424.91
30 R$134,259.78 R$4,125.87 R$1,383.86
31 R$130,113.49 R$4,146.29 R$1,342.60
32 R$125,946.56 R$4,166.92 R$1,301.13
33 R$121,758.81 R$4,187.76 R$1,259.47
34 R$117,550.01 R$4,208.80 R$1,217.59
35 R$113,319.95 R$4,230.06 R$1,175.50
36 R$109,068.43 R$4,251.52 R$1,133.20
37 R$104,795.22 R$4,273.21 R$1,090.68
38 R$100,500.12 R$4,295.10 R$1,047.95
39 R$96,182.90 R$4,317.22 R$1,005.00
40 R$91,843.34 R$4,339.56 R$961.83
41 R$87,481.21 R$4,362.12 R$918.43
42 R$83,096.30 R$4,384.91 R$874.81
43 R$78,688.38 R$4,407.93 R$830.96
44 R$74,257.20 R$4,431.17 R$786.88
45 R$69,802.55 R$4,454.65 R$742.57
46 R$65,324.19 R$4,478.36 R$698.03
47 R$60,821.88 R$4,502.31 R$653.24
48 R$56,295.37 R$4,526.50 R$608.22
49 R$51,744.44 R$4,550.94 R$562.95
50 R$47,168.83 R$4,575.61 R$517.44
51 R$42,568.29 R$4,600.53 R$471.69
52 R$37,942.58 R$4,625.71 R$425.68
53 R$33,291.45 R$4,651.13 R$379.43
54 R$28,614.65 R$4,676.81 R$332.91
55 R$23,911.90 R$4,702.74 R$286.15
56 R$19,182.97 R$4,728.94 R$239.12
57 R$14,427.57 R$4,755.39 R$191.83
58 R$9,645.46 R$4,782.11 R$144.28
59 R$4,836.36 R$4,809.10 R$96.45
60 R$0.00 R$4,836.36 R$48.36
Prestação

R$6,113.89
R$6,093.06
R$6,072.22
R$6,051.39
R$6,030.56
R$6,009.72
R$5,988.89
R$5,968.06
R$5,947.22
R$5,926.39
R$5,905.56
R$5,884.72
R$5,863.89
R$5,843.06
R$5,822.22
R$5,801.39
R$5,780.56
R$5,759.72
R$5,738.89
R$5,718.06
R$5,697.22
R$5,676.39
R$5,655.56
R$5,634.72
R$5,613.89
R$5,593.06
R$5,572.22
R$5,551.39
R$5,530.56
R$5,509.72
R$5,488.89
R$5,468.06
R$5,447.22
R$5,426.39
R$5,405.56
R$5,384.72
R$5,363.89
R$5,343.06
R$5,322.22
R$5,301.39
R$5,280.56
R$5,259.72
R$5,238.89
R$5,218.06
R$5,197.22
R$5,176.39
R$5,155.56
R$5,134.72
R$5,113.89
R$5,093.06
R$5,072.22
R$5,051.39
R$5,030.56
R$5,009.72
R$4,988.89
R$4,968.06
R$4,947.22
R$4,926.39
R$4,905.56
R$4,884.72