i 1.00% i 1.

00%

N JUROS AMORT PGTO SD N JUROS AMORT

0 50000 0
1 500.00 9801.99 10301.99 40198.01 1 500.00 4779.10
2 401.98 9900.01 10301.99 30298.00 2 452.21 4826.89
3 302.98 9999.01 10301.99 20298.99 3 403.94 4875.16
4 202.99 10099.00 10301.99 10199.99 4 355.19 4923.92
5 102.00 10199.99 10301.99 0.00 5 305.95 4973.15
TOTAL 1509.95 6 256.22 5022.89
7 205.99 5073.12
8 155.26 5123.85
9 104.02 5175.08
10 52.27 5226.84
TOTAL 2791.04
 i 0.50%

OPÇÃO 1 5 OPÇÃO 2
N SALDO
MESES 10 MESES
PGTO SD
50000 1 10301.99 5279.10 5022.89
5279.10 45220.90 2 10301.99 5279.10 10070.887
5279.10 40394.00 3 10301.99 5279.10 15144.127
5279.10 35518.84 4 10301.99 5279.10 20242.734
5279.10 30594.92 5 10301.99 5279.10 25366.834
5279.10 25621.77 6 5279.10 20214.564
5279.10 20598.88 7 5279.10 15036.533
5279.10 15525.77 8 5279.10 9832.6121
5279.10 10401.92 9 5279.10 4602.6713
5279.10 5226.84 10 5279.10 -653.4191
5279.10 0.00