periodos

0
1
2
3
4
5
Total

Saldo Devedor
160,000.00
128,000.00
96,000.00
64,000.00
32,000.00
-

SAC
Amort.

Juros

PMT

SAF

32,000.00
32,000.00
32,000.00
32,000.00
32,000.00
160,000.00

18,160.00
14,528.00
10,896.00
7,264.00
3,632.00
54,480.00

50,160.00
46,528.00
42,896.00
39,264.00
35,632.00
214,480.00

periodos
0
1
2
3
4
5
Total

Saldo Devedor
160,000.00
134,486.94
106,078.16
74,444.97
39,221.42
-

SAF
Amort.
25,513.06
28,408.79
31,633.18
35,223.55
39,221.42
160,000.00

Juros

PMT

18,160.00
15,264.27
12,039.87
8,449.50
4,451.63
58,365.28

43,673.06
43,673.06
43,673.06
43,673.06
43,673.06
218,365.28

periodos
0
1
2
3
4
5
Total

Saldo Devedor
160,000.00
131,243.47
101,039.08
69,222.49
35,610.71
-

SAM
Amort.
28,756.53
30,204.39
31,816.59
33,611.78
35,610.71
160,000.00

Juros

PMT

18,160.00
14,896.13
11,467.94
7,856.75
4,041.82
56,422.64

46,916.53
45,100.53
43,284.53
41,468.53
39,652.53
216,422.64