Price Vs. SALU

R$ 120.000,00 / 3% a.m. / 48 meses

Cálculo: SFA (Tabela Price) - Demonstração Convencional          
                     
  Prestação Valor Amortizado Juros s/ Saldo Anterior Taxa de Juros s/ Saldo Anterior Saldo a Amortizar Total Amortizado Total Pago de Juros    
          120.000,00          
1 4.749,33 1.149,33 3.600,00 3,00% 118.850,67 1.149,33 3.600,00      
2 4.749,33 1.183,81 3.565,52 3,00% 117.666,85 2.333,15 7.165,52      
3 4.749,33 1.219,33 3.530,01 3,00% 116.447,53 3.552,47 10.695,53      
4 4.749,33 1.255,91 3.493,43 3,00% 115.191,62 4.808,38 14.188,95      
5 4.749,33 1.293,58 3.455,75 3,00% 113.898,04 6.101,96 17.644,70      
6 4.749,33 1.332,39 3.416,94 3,00% 112.565,64 7.434,36 21.061,64      
7 4.749,33 1.372,36 3.376,97 3,00% 111.193,28 8.806,72 24.438,61      
8 4.749,33 1.413,53 3.335,80 3,00% 109.779,75 10.220,25 27.774,41      
9 4.749,33 1.455,94 3.293,39 3,00% 108.323,81 11.676,19 31.067,80      
10 4.749,33 1.499,62 3.249,71 3,00% 106.824,19 13.175,81 34.317,52      
11 4.749,33 1.544,61 3.204,73 3,00% 105.279,58 14.720,42 37.522,24      
12 4.749,33 1.590,95 3.158,39 3,00% 103.688,63 16.311,37 40.680,63      
13 4.749,33 1.638,67 3.110,66 3,00% 102.049,96 17.950,04 43.791,29      
14 4.749,33 1.687,83 3.061,50 3,00% 100.362,13 19.637,87 46.852,79      
15 4.749,33 1.738,47 3.010,86 3,00% 98.623,66 21.376,34 49.863,65      
16 4.749,33 1.790,62 2.958,71 3,00% 96.833,03 23.166,97 52.822,36      
17 4.749,33 1.844,34 2.904,99 3,00% 94.988,69 25.011,31 55.727,35      
18 4.749,33 1.899,67 2.849,66 3,00% 93.089,02 26.910,98 58.577,01      
19 4.749,33 1.956,66 2.792,67 3,00% 91.132,36 28.867,64 61.369,68      
20 4.749,33 2.015,36 2.733,97 3,00% 89.117,00 30.883,00 64.103,65      
21 4.749,33 2.075,82 2.673,51 3,00% 87.041,17 32.958,83 66.777,16      
22 4.749,33 2.138,10 2.611,24 3,00% 84.903,08 35.096,92 69.388,40      
23 4.749,33 2.202,24 2.547,09 3,00% 82.700,83 37.299,17 71.935,49      
24 4.749,33 2.268,31 2.481,03 3,00% 80.432,53 39.567,47 74.416,52      
25 4.749,33 2.336,36 2.412,98 3,00% 78.096,17 41.903,83 76.829,49      
26 4.749,33 2.406,45 2.342,89 3,00% 75.689,72 44.310,28 79.172,38      
27 4.749,33 2.478,64 2.270,69 3,00% 73.211,08 46.788,92 81.443,07      
28 4.749,33 2.553,00 2.196,33 3,00% 70.658,08 49.341,92 83.639,40      
29 4.749,33 2.629,59 2.119,74 3,00% 68.028,49 51.971,51 85.759,14      
30 4.749,33 2.708,48 2.040,85 3,00% 65.320,01 54.679,99 87.800,00      
31 4.749,33 2.789,73 1.959,60 3,00% 62.530,28 57.469,72 89.759,60      
32 4.749,33 2.873,42 1.875,91 3,00% 59.656,85 60.343,15 91.635,51      
33 4.749,33 2.959,63 1.789,71 3,00% 56.697,23 63.302,77 93.425,21      
34 4.749,33 3.048,42 1.700,92 3,00% 53.648,81 66.351,19 95.126,13      
35 4.749,33 3.139,87 1.609,46 3,00% 50.508,94 69.491,06 96.735,59      
36 4.749,33 3.234,06 1.515,27 3,00% 47.274,88 72.725,12 98.250,86      
37 4.749,33 3.331,09 1.418,25 3,00% 43.943,79 76.056,21 99.669,11      
38 4.749,33 3.431,02 1.318,31 3,00% 40.512,77 79.487,23 100.987,42      
39 4.749,33 3.533,95 1.215,38 3,00% 36.978,82 83.021,18 102.202,80      
40 4.749,33 3.639,97 1.109,36 3,00% 33.338,85 86.661,15 103.312,17      
41 4.749,33 3.749,17 1.000,17 3,00% 29.589,69 90.410,31 104.312,33      
42 4.749,33 3.861,64 887,69 3,00% 25.728,05 94.271,95 105.200,03      
43 4.749,33 3.977,49 771,84 3,00% 21.750,55 98.249,45 105.971,87      
44 4.749,33 4.096,82 652,52 3,00% 17.653,74 102.346,26 106.624,38      
45 4.749,33 4.219,72 529,61 3,00% 13.434,02 106.565,98 107.154,00      
46 4.749,33 4.346,31 403,02 3,00% 9.087,70 110.912,30 107.557,02      
47 4.749,33 4.476,70 272,63 3,00% 4.611,00 115.389,00 107.829,65      
48 4.749,33 4.611,00 138,33 3,00% (0,00) 120.000,00 107.967,98      
Totais 227.967,98 120.000,00 107.967,98 89,97%            
                     
Cálculo: SFA (Tabela Price) - Demonstração Real:            
                     
n Prestação Valor Amortizado Juros s/ Valor Amortizado Taxa de Juros s/ Valor Amortizado Saldo a Amortizar Total Amortizado Total Pago de Juros Saldo do Débito Principal Juros s/ Saldo Saldo a Pagar
      Valor Inicial ===> 120.000,00          
1 4.749,33 4.611,00 138,33 3,00% 115.389,00 4.611,00 138,33 115.389,00 3.461,67 118.850,67
2 4.749,33 4.476,70 272,63 6,09% 110.912,30 9.087,70 272,63 110.912,30 6.754,56 117.666,85
3 4.749,33 4.346,31 403,02 9,27% 106.565,98 13.434,02 403,02 106.565,98 9.881,54 116.447,53
4 4.749,33 4.219,72 529,61 12,55% 102.346,26 17.653,74 529,61 102.346,26 12.845,36 115.191,62
5 4.749,33 4.096,82 652,52 15,93% 98.249,45 21.750,55 652,52 98.249,45 15.648,59 113.898,04
6 4.749,33 3.977,49 771,84 19,41% 94.271,95 25.728,05 771,84 94.271,95 18.293,69 112.565,64
7 4.749,33 3.861,64 887,69 22,99% 90.410,31 29.589,69 887,69 90.410,31 20.782,97 111.193,28
8 4.749,33 3.749,17 1.000,17 26,68% 86.661,15 33.338,85 1.000,17 86.661,15 23.118,60 109.779,75
9 4.749,33 3.639,97 1.109,36 30,48% 83.021,18 36.978,82 1.109,36 83.021,18 25.302,63 108.323,81
10 4.749,33 3.533,95 1.215,38 34,39% 79.487,23 40.512,77 1.215,38 79.487,23 27.336,96 106.824,19
11 4.749,33 3.431,02 1.318,31 38,42% 76.056,21 43.943,79 1.318,31 76.056,21 29.223,37 105.279,58
12 4.749,33 3.331,09 1.418,25 42,58% 72.725,12 47.274,88 1.418,25 72.725,12 30.963,51 103.688,63
13 4.749,33 3.234,06 1.515,27 46,85% 69.491,06 50.508,94 1.515,27 69.491,06 32.558,90 102.049,96
14 4.749,33 3.139,87 1.609,46 51,26% 66.351,19 53.648,81 1.609,46 66.351,19 34.010,94 100.362,13
15 4.749,33 3.048,42 1.700,92 55,80% 63.302,77 56.697,23 1.700,92 63.302,77 35.320,88 98.623,66
16 4.749,33 2.959,63 1.789,71 60,47% 60.343,15 59.656,85 1.789,71 60.343,15 36.489,89 96.833,03
17 4.749,33 2.873,42 1.875,91 65,28% 57.469,72 62.530,28 1.875,91 57.469,72 37.518,97 94.988,69
18 4.749,33 2.789,73 1.959,60 70,24% 54.679,99 65.320,01 1.959,60 54.679,99 38.409,03 93.089,02
19 4.749,33 2.708,48 2.040,85 75,35% 51.971,51 68.028,49 2.040,85 51.971,51 39.160,85 91.132,36
20 4.749,33 2.629,59 2.119,74 80,61% 49.341,92 70.658,08 2.119,74 49.341,92 39.775,08 89.117,00
21 4.749,33 2.553,00 2.196,33 86,03% 46.788,92 73.211,08 2.196,33 46.788,92 40.252,25 87.041,17
22 4.749,33 2.478,64 2.270,69 91,61% 44.310,28 75.689,72 2.270,69 44.310,28 40.592,80 84.903,08
23 4.749,33 2.406,45 2.342,89 97,36% 41.903,83 78.096,17 2.342,89 41.903,83 40.797,00 82.700,83
24 4.749,33 2.336,36 2.412,98 103,28% 39.567,47 80.432,53 2.412,98 39.567,47 40.865,05 80.432,53
25 4.749,33 2.268,31 2.481,03 109,38% 37.299,17 82.700,83 2.481,03 37.299,17 40.797,00 78.096,17
26 4.749,33 2.202,24 2.547,09 115,66% 35.096,92 84.903,08 2.547,09 35.096,92 40.592,80 75.689,72
27 4.749,33 2.138,10 2.611,24 122,13% 32.958,83 87.041,17 2.611,24 32.958,83 40.252,25 73.211,08
28 4.749,33 2.075,82 2.673,51 128,79% 30.883,00 89.117,00 2.673,51 30.883,00 39.775,08 70.658,08
29 4.749,33 2.015,36 2.733,97 135,66% 28.867,64 91.132,36 2.733,97 28.867,64 39.160,85 68.028,49
30 4.749,33 1.956,66 2.792,67 142,73% 26.910,98 93.089,02 2.792,67 26.910,98 38.409,03 65.320,01
31 4.749,33 1.899,67 2.849,66 150,01% 25.011,31 94.988,69 2.849,66 25.011,31 37.518,97 62.530,28
32 4.749,33 1.844,34 2.904,99 157,51% 23.166,97 96.833,03 2.904,99 23.166,97 36.489,89 59.656,85
33 4.749,33 1.790,62 2.958,71 165,23% 21.376,34 98.623,66 2.958,71 21.376,34 35.320,88 56.697,23
34 4.749,33 1.738,47 3.010,86 173,19% 19.637,87 100.362,13 3.010,86 19.637,87 34.010,94 53.648,81
35 4.749,33 1.687,83 3.061,50 181,39% 17.950,04 102.049,96 3.061,50 17.950,04 32.558,90 50.508,94
36 4.749,33 1.638,67 3.110,66 189,83% 16.311,37 103.688,63 3.110,66 16.311,37 30.963,51 47.274,88
37 4.749,33 1.590,95 3.158,39 198,52% 14.720,42 105.279,58 3.158,39 14.720,42 29.223,37 43.943,79
38 4.749,33 1.544,61 3.204,73 207,48% 13.175,81 106.824,19 3.204,73 13.175,81 27.336,96 40.512,77
39 4.749,33 1.499,62 3.249,71 216,70% 11.676,19 108.323,81 3.249,71 11.676,19 25.302,63 36.978,82
40 4.749,33 1.455,94 3.293,39 226,20% 10.220,25 109.779,75 3.293,39 10.220,25 23.118,60 33.338,85
41 4.749,33 1.413,53 3.335,80 235,99% 8.806,72 111.193,28 3.335,80 8.806,72 20.782,97 29.589,69
42 4.749,33 1.372,36 3.376,97 246,07% 7.434,36 112.565,64 3.376,97 7.434,36 18.293,69 25.728,05
43 4.749,33 1.332,39 3.416,94 256,45% 6.101,96 113.898,04 3.416,94 6.101,96 15.648,59 21.750,55
44 4.749,33 1.293,58 3.455,75 267,15% 4.808,38 115.191,62 3.455,75 4.808,38 12.845,36 17.653,74
45 4.749,33 1.255,91 3.493,43 278,16% 3.552,47 116.447,53 3.493,43 3.552,47 9.881,54 13.434,02
46 4.749,33 1.219,33 3.530,01 289,50% 2.333,15 117.666,85 3.530,01 2.333,15 6.754,56 9.087,70
47 4.749,33 1.183,81 3.565,52 301,19% 1.149,33 118.850,67 3.565,52 1.149,33 3.461,67 4.611,00
48 4.749,33 1.149,33 3.600,00 313,23% 0,00 120.000,00 3.600,00 0,00 0,00 0,00
Totais 227.967,98 120.000,00 107.967,98 89,97%            
                     
Cálculo: SALU - Sistema de Amortização Linearmente Uniforme          
                     
n Prestação Valor Amortizado Juros s/ Valor Amortizado Taxa de Juros s/ Valor Amortizado Saldo a Amortizar Total Amortizado Total Pago de Juros Saldo do Débito Principal Juros s/ Saldo Saldo a Pagar SALU
1 2 3 4 5 6 7 8 9 10 11
      Valor Inicial ===> 120.000,00          
1 4.076,05 3.957,33 118,72 3,00% 116.042,67 3.957,33 118,72 116.042,67 3.481,28 119.523,95
2 4.076,05 3.845,33 230,72 6,00% 112.197,34 7.802,66 349,44 112.197,34 6.731,84 118.929,18
3 4.076,05 3.739,50 336,55 9,00% 108.457,84 11.542,16 685,99 108.457,84 9.761,21 118.219,05
4 4.076,05 3.639,33 436,72 12,00% 104.818,51 15.181,49 1.122,71 104.818,51 12.578,22 117.396,74
5 4.076,05 3.544,39 531,66 15,00% 101.274,12 18.725,88 1.654,37 101.274,12 15.191,12 116.465,24
6 4.076,05 3.454,28 621,77 18,00% 97.819,84 22.180,16 2.276,14 97.819,84 17.607,57 115.427,41
7 4.076,05 3.368,64 707,41 21,00% 94.451,21 25.548,79 2.983,56 94.451,21 19.834,75 114.285,96
8 4.076,05 3.287,14 788,91 24,00% 91.164,07 28.835,93 3.772,47 91.164,07 21.879,38 113.043,44
9 4.076,05 3.209,49 866,56 27,00% 87.954,58 32.045,42 4.639,03 87.954,58 23.747,74 111.702,32
10 4.076,05 3.135,42 940,63 30,00% 84.819,16 35.180,84 5.579,66 84.819,16 25.445,75 110.264,90
11 4.076,05 3.064,70 1.011,35 33,00% 81.754,46 38.245,54 6.591,01 81.754,46 26.978,97 108.733,43
12 4.076,05 2.997,10 1.078,95 36,00% 78.757,36 41.242,64 7.669,96 78.757,36 28.352,65 107.110,01
13 4.076,05 2.932,41 1.143,64 39,00% 75.824,95 44.175,05 8.813,60 75.824,95 29.571,73 105.396,68
14 4.076,05 2.870,46 1.205,59 42,00% 72.954,49 47.045,51 10.019,20 72.954,49 30.640,89 103.595,38
15 4.076,05 2.811,07 1.264,98 45,00% 70.143,42 49.856,58 11.284,18 70.143,42 31.564,54 101.707,97
16 4.076,05 2.754,09 1.321,96 48,00% 67.389,34 52.610,66 12.606,14 67.389,34 32.346,88 99.736,22
17 4.076,05 2.699,37 1.376,68 51,00% 64.689,97 55.310,03 13.982,82 64.689,97 32.991,88 97.681,85
18 4.076,05 2.646,79 1.429,26 54,00% 62.043,18 57.956,82 15.412,08 62.043,18 33.503,32 95.546,50
19 4.076,05 2.596,21 1.479,84 57,00% 59.446,97 60.553,03 16.891,92 59.446,97 33.884,77 93.331,74
20 4.076,05 2.547,53 1.528,52 60,00% 56.899,44 63.100,56 18.420,44 56.899,44 34.139,66 91.039,10
21 4.076,05 2.500,64 1.575,41 63,00% 54.398,79 65.601,21 19.995,85 54.398,79 34.271,24 88.670,03
22 4.076,05 2.455,45 1.620,60 66,00% 51.943,34 68.056,66 21.616,45 51.943,34 34.282,61 86.225,95
23 4.076,05 2.411,86 1.664,19 69,00% 49.531,48 70.468,52 23.280,63 49.531,48 34.176,72 83.708,20
24 4.076,05 2.369,80 1.706,25 72,00% 47.161,68 72.838,32 24.986,89 47.161,68 33.956,41 81.118,09
25 4.076,05 2.329,17 1.746,88 75,00% 44.832,51 75.167,49 26.733,76 44.832,51 33.624,38 78.456,89
26 4.076,05 2.289,92 1.786,13 78,00% 42.542,59 77.457,41 28.519,90 42.542,59 33.183,22 75.725,82
27 4.076,05 2.251,96 1.824,09 81,00% 40.290,63 79.709,37 30.343,99 40.290,63 32.635,41 72.926,05
28 4.076,05 2.215,24 1.860,81 84,00% 38.075,39 81.924,61 32.204,79 38.075,39 31.983,33 70.058,71
29 4.076,05 2.179,71 1.896,34 87,00% 35.895,68 84.104,32 34.101,14 35.895,68 31.229,24 67.124,93
30 4.076,05 2.145,29 1.930,76 90,00% 33.750,39 86.249,61 36.031,90 33.750,39 30.375,35 64.125,75
31 4.076,05 2.111,94 1.964,11 93,00% 31.638,45 88.361,55 37.996,00 31.638,45 29.423,76 61.062,21
32 4.076,05 2.079,62 1.996,43 96,00% 29.558,83 90.441,17 39.992,44 29.558,83 28.376,48 57.935,31
33 4.076,05 2.048,27 2.027,78 99,00% 27.510,57 92.489,43 42.020,22 27.510,57 27.235,46 54.746,03
34 4.076,05 2.017,85 2.058,20 102,00% 25.492,72 94.507,28 44.078,42 25.492,72 26.002,57 51.495,29
35 4.076,05 1.988,32 2.087,73 105,00% 23.504,40 96.495,60 46.166,16 23.504,40 24.679,62 48.184,02
36 4.076,05 1.959,64 2.116,41 108,00% 21.544,76 98.455,24 48.282,57 21.544,76 23.268,34 44.813,11
37 4.076,05 1.931,78 2.144,27 111,00% 19.612,99 100.387,01 50.426,84 19.612,99 21.770,41 41.383,40
38 4.076,05 1.904,70 2.171,35 114,00% 17.708,29 102.291,71 52.598,19 17.708,29 20.187,45 37.895,74
39 4.076,05 1.878,36 2.197,69 117,00% 15.829,92 104.170,08 54.795,88 15.829,92 18.521,01 34.350,94
40 4.076,05 1.852,75 2.223,30 120,00% 13.977,17 106.022,83 57.019,18 13.977,17 16.772,61 30.749,78
41 4.076,05 1.827,83 2.248,22 123,00% 12.149,35 107.850,65 59.267,41 12.149,35 14.943,70 27.093,05
42 4.076,05 1.803,56 2.272,49 126,00% 10.345,79 109.654,21 61.539,89 10.345,79 13.035,69 23.381,48
43 4.076,05 1.779,93 2.296,12 129,00% 8.565,85 111.434,15 63.836,01 8.565,85 11.049,95 19.615,80
44 4.076,05 1.756,92 2.319,13 132,00% 6.808,94 113.191,06 66.155,14 6.808,94 8.987,79 15.796,73
45 4.076,05 1.734,49 2.341,56 135,00% 5.074,45 114.925,55 68.496,70 5.074,45 6.850,50 11.924,95
46 4.076,05 1.712,63 2.363,42 138,00% 3.361,82 116.638,18 70.860,13 3.361,82 4.639,31 8.001,13
47 4.076,05 1.691,31 2.384,74 141,00% 1.670,51 118.329,49 73.244,87 1.670,51 2.355,42 4.025,93
48 4.076,05 1.670,51 2.405,54 144,00% 0,00 120.000,00 75.650,41 0,00 0,00 0,00
Totais 195.650,41 120.000,00 75.650,41 63,04            
                     
                     
                     
                     
  Comparação: SALU Vs. Price              
                     
  Saldo a Pagar SALU Saldo a Pagar Price Diferença (12-11) Total Pago em SALU Total Pago em Price Diferença (15 - 14) Economia Absoluta em SALU (16 - 12)    
  11 12 13 14 15 16 17      
                     
1 119.523,95 118.850,67 673,28 4.076,05 4.749,33 673,28 (0,00)      
2 118.929,18 117.666,85 1.262,33 8.152,10 9.498,67 1.346,57 84,24      
3 118.219,05 116.447,53 1.771,52 12.228,15 14.248,00 2.019,85 248,33      
4 117.396,74 115.191,62 2.205,11 16.304,20 18.997,33 2.693,13 488,02      
5 116.465,24 113.898,04 2.567,20 20.380,25 23.746,66 3.366,41 799,21      
6 115.427,41 112.565,64 2.861,77 24.456,30 28.496,00 4.039,70 1.177,93      
7 114.285,96 111.193,28 3.092,68 28.532,35 33.245,33 4.712,98 1.620,30      
8 113.043,44 109.779,75 3.263,70 32.608,40 37.994,66 5.386,26 2.122,56      
9 111.702,32 108.323,81 3.378,51 36.684,45 42.744,00 6.059,54 2.681,03      
10 110.264,90 106.824,19 3.440,72 40.760,50 47.493,33 6.732,83 3.292,11      
11 108.733,43 105.279,58 3.453,85 44.836,55 52.242,66 7.406,11 3.952,26      
12 107.110,01 103.688,63 3.421,38 48.912,60 56.991,99 8.079,39 4.658,01      
13 105.396,68 102.049,96 3.346,72 52.988,65 61.741,33 8.752,68 5.405,95      
14 103.595,38 100.362,13 3.233,26 57.064,70 66.490,66 9.425,96 6.192,70      
15 101.707,97 98.623,66 3.084,31 61.140,75 71.239,99 10.099,24 7.014,93      
16 99.736,22 96.833,03 2.903,18 65.216,80 75.989,33 10.772,52 7.869,34      
17 97.681,85 94.988,69 2.693,16 69.292,85 80.738,66 11.445,81 8.752,65      
18 95.546,50 93.089,02 2.457,48 73.368,90 85.487,99 12.119,09 9.661,61      
19 93.331,74 91.132,36 2.199,38 77.444,95 90.237,32 12.792,37 10.592,99      
20 91.039,10 89.117,00 1.922,11 81.521,00 94.986,66 13.465,65 11.543,55      
21 88.670,03 87.041,17 1.628,86 85.597,05 99.735,99 14.138,94 12.510,08      
22 86.225,95 84.903,08 1.322,87 89.673,10 104.485,32 14.812,22 13.489,35      
23 83.708,20 82.700,83 1.007,36 93.749,15 109.234,66 15.485,50 14.478,14      
24 81.118,09 80.432,53 685,57 97.825,20 113.983,99 16.158,79 15.473,22      
25 78.456,89 78.096,17 360,72 101.901,25 118.733,32 16.832,07 16.471,34      
26 75.725,82 75.689,72 36,10 105.977,30 123.482,65 17.505,35 17.469,25      
27 72.926,05 73.211,08 (285,03) 110.053,35 128.231,99 18.178,63 18.463,67      
28 70.058,71 70.658,08 (599,37) 114.129,40 132.981,32 18.851,92 19.451,28      
29 67.124,93 68.028,49 (903,56) 118.205,45 137.730,65 19.525,20 20.428,76      
30 64.125,75 65.320,01 (1.194,27) 122.281,50 142.479,99 20.198,48 21.392,75      
31 61.062,21 62.530,28 (1.468,07) 126.357,55 147.229,32 20.871,76 22.339,83      
32 57.935,31 59.656,85 (1.721,54) 130.433,60 151.978,65 21.545,05 23.266,59      
33 54.746,03 56.697,23 (1.951,20) 134.509,65 156.727,98 22.218,33 24.169,53      
34 51.495,29 53.648,81 (2.153,52) 138.585,70 161.477,32 22.891,61 25.045,13      
35 48.184,02 50.508,94 (2.324,92) 142.661,76 166.226,65 23.564,89 25.889,81      
36 44.813,11 47.274,88 (2.461,77) 146.737,81 170.975,98 24.238,18 26.699,95      
37 41.383,40 43.943,79 (2.560,39) 150.813,86 175.725,32 24.911,46 27.471,85      
38 37.895,74 40.512,77 (2.617,03) 154.889,91 180.474,65 25.584,74 28.201,78      
39 34.350,94 36.978,82 (2.627,89) 158.965,96 185.223,98 26.258,03 28.885,91      
40 30.749,78 33.338,85 (2.589,07) 163.042,01 189.973,31 26.931,31 29.520,38      
41 27.093,05 29.589,69 (2.496,64) 167.118,06 194.722,65 27.604,59 30.101,23      
42 23.381,48 25.728,05 (2.346,57) 171.194,11 199.471,98 28.277,87 30.624,44      
43 19.615,80 21.750,55 (2.134,75) 175.270,16 204.221,31 28.951,16 31.085,91      
44 15.796,73 17.653,74 (1.857,01) 179.346,21 208.970,65 29.624,44 31.481,45      
45 11.924,95 13.434,02 (1.509,07) 183.422,26 213.719,98 30.297,72 31.806,79      
46 8.001,13 9.087,70 (1.086,57) 187.498,31 218.469,31 30.971,00 32.057,58      
47 4.025,93 4.611,00 (585,07) 191.574,36 223.218,64 31.644,29 32.229,36      
48 0,00 (0,00) 0,00 195.650,41 227.967,98 32.317,57 32.317,57      
This file was created by LEDinardi on 02/07/2003.
Send comments to [email protected]
Hosted by www.Geocities.ws

1