Price Vs. SALU

R$ 120.000,00 / 6% 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 7.667,72 467,72 7.200,00 6,00% 119.532,28 467,72 7.200,00      
2 7.667,72 495,78 7.171,94 6,00% 119.036,50 963,50 14.371,94      
3 7.667,72 525,53 7.142,19 6,00% 118.510,97 1.489,03 21.514,13      
4 7.667,72 557,06 7.110,66 6,00% 117.953,91 2.046,09 28.624,79      
5 7.667,72 590,48 7.077,23 6,00% 117.363,43 2.636,57 35.702,02      
6 7.667,72 625,91 7.041,81 6,00% 116.737,51 3.262,49 42.743,83      
7 7.667,72 663,47 7.004,25 6,00% 116.074,05 3.925,95 49.748,08      
8 7.667,72 703,28 6.964,44 6,00% 115.370,77 4.629,23 56.712,52      
9 7.667,72 745,47 6.922,25 6,00% 114.625,30 5.374,70 63.634,77      
10 7.667,72 790,20 6.877,52 6,00% 113.835,10 6.164,90 70.512,28      
11 7.667,72 837,61 6.830,11 6,00% 112.997,48 7.002,52 77.342,39      
12 7.667,72 887,87 6.779,85 6,00% 112.109,61 7.890,39 84.122,24      
13 7.667,72 941,14 6.726,58 6,00% 111.168,47 8.831,53 90.848,81      
14 7.667,72 997,61 6.670,11 6,00% 110.170,86 9.829,14 97.518,92      
15 7.667,72 1.057,47 6.610,25 6,00% 109.113,40 10.886,60 104.129,18      
16 7.667,72 1.120,91 6.546,80 6,00% 107.992,48 12.007,52 110.675,98      
17 7.667,72 1.188,17 6.479,55 6,00% 106.804,31 13.195,69 117.155,53      
18 7.667,72 1.259,46 6.408,26 6,00% 105.544,85 14.455,15 123.563,79      
19 7.667,72 1.335,03 6.332,69 6,00% 104.209,82 15.790,18 129.896,48      
20 7.667,72 1.415,13 6.252,59 6,00% 102.794,70 17.205,30 136.149,07      
21 7.667,72 1.500,04 6.167,68 6,00% 101.294,66 18.705,34 142.316,75      
22 7.667,72 1.590,04 6.077,68 6,00% 99.704,62 20.295,38 148.394,43      
23 7.667,72 1.685,44 5.982,28 6,00% 98.019,18 21.980,82 154.376,71      
24 7.667,72 1.786,57 5.881,15 6,00% 96.232,61 23.767,39 160.257,86      
25 7.667,72 1.893,76 5.773,96 6,00% 94.338,85 25.661,15 166.031,81      
26 7.667,72 2.007,39 5.660,33 6,00% 92.331,46 27.668,54 171.692,14      
27 7.667,72 2.127,83 5.539,89 6,00% 90.203,63 29.796,37 177.232,03      
28 7.667,72 2.255,50 5.412,22 6,00% 87.948,13 32.051,87 182.644,25      
29 7.667,72 2.390,83 5.276,89 6,00% 85.557,30 34.442,70 187.921,14      
30 7.667,72 2.534,28 5.133,44 6,00% 83.023,02 36.976,98 193.054,57      
31 7.667,72 2.686,34 4.981,38 6,00% 80.336,68 39.663,32 198.035,96      
32 7.667,72 2.847,52 4.820,20 6,00% 77.489,16 42.510,84 202.856,16      
33 7.667,72 3.018,37 4.649,35 6,00% 74.470,79 45.529,21 207.505,51      
34 7.667,72 3.199,47 4.468,25 6,00% 71.271,32 48.728,68 211.973,75      
35 7.667,72 3.391,44 4.276,28 6,00% 67.879,88 52.120,12 216.250,03      
36 7.667,72 3.594,93 4.072,79 6,00% 64.284,96 55.715,04 220.322,83      
37 7.667,72 3.810,62 3.857,10 6,00% 60.474,33 59.525,67 224.179,92      
38 7.667,72 4.039,26 3.628,46 6,00% 56.435,08 63.564,92 227.808,38      
39 7.667,72 4.281,61 3.386,10 6,00% 52.153,46 67.846,54 231.194,49      
40 7.667,72 4.538,51 3.129,21 6,00% 47.614,95 72.385,05 234.323,70      
41 7.667,72 4.810,82 2.856,90 6,00% 42.804,13 77.195,87 237.180,59      
42 7.667,72 5.099,47 2.568,25 6,00% 37.704,66 82.295,34 239.748,84      
43 7.667,72 5.405,44 2.262,28 6,00% 32.299,22 87.700,78 242.011,12      
44 7.667,72 5.729,77 1.937,95 6,00% 26.569,45 93.430,55 243.949,07      
45 7.667,72 6.073,55 1.594,17 6,00% 20.495,90 99.504,10 245.543,24      
46 7.667,72 6.437,96 1.229,75 6,00% 14.057,94 105.942,06 246.772,99      
47 7.667,72 6.824,24 843,48 6,00% 7.233,70 112.766,30 247.616,47      
48 7.667,72 7.233,70 434,02 6,00% 0,00 120.000,00 248.050,49      
Totais 368.050,49 120.000,00 248.050,49 206,71%            
                     
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 7.667,72 7.233,70 434,02 6,00% 112.766,30 7.233,70 434,02 112.766,30 6.765,98 119.532,28
2 7.667,72 6.824,24 843,48 12,36% 105.942,06 14.057,94 843,48 105.942,06 13.094,44 119.036,50
3 7.667,72 6.437,96 1.229,75 19,10% 99.504,10 20.495,90 1.229,75 99.504,10 19.006,87 118.510,97
4 7.667,72 6.073,55 1.594,17 26,25% 93.430,55 26.569,45 1.594,17 93.430,55 24.523,37 117.953,91
5 7.667,72 5.729,77 1.937,95 33,82% 87.700,78 32.299,22 1.937,95 87.700,78 29.662,65 117.363,43
6 7.667,72 5.405,44 2.262,28 41,85% 82.295,34 37.704,66 2.262,28 82.295,34 34.442,17 116.737,51
7 7.667,72 5.099,47 2.568,25 50,36% 77.195,87 42.804,13 2.568,25 77.195,87 38.878,18 116.074,05
8 7.667,72 4.810,82 2.856,90 59,38% 72.385,05 47.614,95 2.856,90 72.385,05 42.985,72 115.370,77
9 7.667,72 4.538,51 3.129,21 68,95% 67.846,54 52.153,46 3.129,21 67.846,54 46.778,76 114.625,30
10 7.667,72 4.281,61 3.386,10 79,08% 63.564,92 56.435,08 3.386,10 63.564,92 50.270,17 113.835,10
11 7.667,72 4.039,26 3.628,46 89,83% 59.525,67 60.474,33 3.628,46 59.525,67 53.471,82 112.997,48
12 7.667,72 3.810,62 3.857,10 101,22% 55.715,04 64.284,96 3.857,10 55.715,04 56.394,57 112.109,61
13 7.667,72 3.594,93 4.072,79 113,29% 52.120,12 67.879,88 4.072,79 52.120,12 59.048,35 111.168,47
14 7.667,72 3.391,44 4.276,28 126,09% 48.728,68 71.271,32 4.276,28 48.728,68 61.442,18 110.170,86
15 7.667,72 3.199,47 4.468,25 139,66% 45.529,21 74.470,79 4.468,25 45.529,21 63.584,19 109.113,40
16 7.667,72 3.018,37 4.649,35 154,04% 42.510,84 77.489,16 4.649,35 42.510,84 65.481,64 107.992,48
17 7.667,72 2.847,52 4.820,20 169,28% 39.663,32 80.336,68 4.820,20 39.663,32 67.140,99 106.804,31
18 7.667,72 2.686,34 4.981,38 185,43% 36.976,98 83.023,02 4.981,38 36.976,98 68.567,87 105.544,85
19 7.667,72 2.534,28 5.133,44 202,56% 34.442,70 85.557,30 5.133,44 34.442,70 69.767,12 104.209,82
20 7.667,72 2.390,83 5.276,89 220,71% 32.051,87 87.948,13 5.276,89 32.051,87 70.742,82 102.794,70
21 7.667,72 2.255,50 5.412,22 239,96% 29.796,37 90.203,63 5.412,22 29.796,37 71.498,29 101.294,66
22 7.667,72 2.127,83 5.539,89 260,35% 27.668,54 92.331,46 5.539,89 27.668,54 72.036,08 99.704,62
23 7.667,72 2.007,39 5.660,33 281,97% 25.661,15 94.338,85 5.660,33 25.661,15 72.358,03 98.019,18
24 7.667,72 1.893,76 5.773,96 304,89% 23.767,39 96.232,61 5.773,96 23.767,39 72.465,22 96.232,61
25 7.667,72 1.786,57 5.881,15 329,19% 21.980,82 98.019,18 5.881,15 21.980,82 72.358,03 94.338,85
26 7.667,72 1.685,44 5.982,28 354,94% 20.295,38 99.704,62 5.982,28 20.295,38 72.036,08 92.331,46
27 7.667,72 1.590,04 6.077,68 382,23% 18.705,34 101.294,66 6.077,68 18.705,34 71.498,29 90.203,63
28 7.667,72 1.500,04 6.167,68 411,17% 17.205,30 102.794,70 6.167,68 17.205,30 70.742,82 87.948,13
29 7.667,72 1.415,13 6.252,59 441,84% 15.790,18 104.209,82 6.252,59 15.790,18 69.767,12 85.557,30
30 7.667,72 1.335,03 6.332,69 474,35% 14.455,15 105.544,85 6.332,69 14.455,15 68.567,87 83.023,02
31 7.667,72 1.259,46 6.408,26 508,81% 13.195,69 106.804,31 6.408,26 13.195,69 67.140,99 80.336,68
32 7.667,72 1.188,17 6.479,55 545,34% 12.007,52 107.992,48 6.479,55 12.007,52 65.481,64 77.489,16
33 7.667,72 1.120,91 6.546,80 584,06% 10.886,60 109.113,40 6.546,80 10.886,60 63.584,19 74.470,79
34 7.667,72 1.057,47 6.610,25 625,10% 9.829,14 110.170,86 6.610,25 9.829,14 61.442,18 71.271,32
35 7.667,72 997,61 6.670,11 668,61% 8.831,53 111.168,47 6.670,11 8.831,53 59.048,35 67.879,88
36 7.667,72 941,14 6.726,58 714,73% 7.890,39 112.109,61 6.726,58 7.890,39 56.394,57 64.284,96
37 7.667,72 887,87 6.779,85 763,61% 7.002,52 112.997,48 6.779,85 7.002,52 53.471,82 60.474,33
38 7.667,72 837,61 6.830,11 815,43% 6.164,90 113.835,10 6.830,11 6.164,90 50.270,17 56.435,08
39 7.667,72 790,20 6.877,52 870,35% 5.374,70 114.625,30 6.877,52 5.374,70 46.778,76 52.153,46
40 7.667,72 745,47 6.922,25 928,57% 4.629,23 115.370,77 6.922,25 4.629,23 42.985,72 47.614,95
41 7.667,72 703,28 6.964,44 990,29% 3.925,95 116.074,05 6.964,44 3.925,95 38.878,18 42.804,13
42 7.667,72 663,47 7.004,25 1055,70% 3.262,49 116.737,51 7.004,25 3.262,49 34.442,17 37.704,66
43 7.667,72 625,91 7.041,81 1125,05% 2.636,57 117.363,43 7.041,81 2.636,57 29.662,65 32.299,22
44 7.667,72 590,48 7.077,23 1198,55% 2.046,09 117.953,91 7.077,23 2.046,09 24.523,37 26.569,45
45 7.667,72 557,06 7.110,66 1276,46% 1.489,03 118.510,97 7.110,66 1.489,03 19.006,87 20.495,90
46 7.667,72 525,53 7.142,19 1359,05% 963,50 119.036,50 7.142,19 963,50 13.094,44 14.057,94
47 7.667,72 495,78 7.171,94 1446,59% 467,72 119.532,28 7.171,94 467,72 6.765,98 7.233,70
48 7.667,72 467,72 7.200,00 1539,39% (0,00) 120.000,00 7.200,00 (0,00) (0,00) (0,00)
Totais 368.050,49 120.000,00 248.050,49 206,71%            
                     
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 5.397,92 5.092,38 305,54 6,00% 114.907,62 5.092,38 305,54 114.907,62 6.894,46 121.802,08
2 5.397,92 4.819,57 578,35 12,00% 110.088,05 9.911,95 883,89 110.088,05 13.210,57 123.298,62
3 5.397,92 4.574,51 823,41 18,00% 105.513,54 14.486,46 1.707,30 105.513,54 18.992,44 124.505,98
4 5.397,92 4.353,16 1.044,76 24,00% 101.160,38 18.839,62 2.752,06 101.160,38 24.278,49 125.438,87
5 5.397,92 4.152,25 1.245,67 30,00% 97.008,13 22.991,87 3.997,74 97.008,13 29.102,44 126.110,58
6 5.397,92 3.969,06 1.428,86 36,00% 93.039,08 26.960,92 5.426,60 93.039,08 33.494,07 126.533,14
7 5.397,92 3.801,35 1.596,57 42,00% 89.237,72 30.762,28 7.023,16 89.237,72 37.479,84 126.717,57
8 5.397,92 3.647,24 1.750,68 48,00% 85.590,48 34.409,52 8.773,84 85.590,48 41.083,43 126.673,91
9 5.397,92 3.505,14 1.892,78 54,00% 82.085,34 37.914,66 10.666,62 82.085,34 44.326,08 126.411,42
10 5.397,92 3.373,70 2.024,22 60,00% 78.711,64 41.288,36 12.690,84 78.711,64 47.226,98 125.938,62
11 5.397,92 3.251,76 2.146,16 66,00% 75.459,88 44.540,12 14.837,00 75.459,88 49.803,52 125.263,40
12 5.397,92 3.138,33 2.259,59 72,00% 72.321,55 47.678,45 17.096,59 72.321,55 52.071,52 124.393,07
13 5.397,92 3.032,54 2.365,38 78,00% 69.289,01 50.710,99 19.461,97 69.289,01 54.045,43 123.334,44
14 5.397,92 2.933,65 2.464,27 84,00% 66.355,36 53.644,64 21.926,24 66.355,36 55.738,50 122.093,86
15 5.397,92 2.841,01 2.556,91 90,00% 63.514,35 56.485,65 24.483,15 63.514,35 57.162,92 120.677,27
16 5.397,92 2.754,04 2.643,88 96,00% 60.760,31 59.239,69 27.127,03 60.760,31 58.329,90 119.090,21
17 5.397,92 2.672,24 2.725,68 102,00% 58.088,07 61.911,93 29.852,71 58.088,07 59.249,83 117.337,90
18 5.397,92 2.595,15 2.802,77 108,00% 55.492,92 64.507,08 32.655,48 55.492,92 59.932,35 115.425,27
19 5.397,92 2.522,39 2.875,53 114,00% 52.970,53 67.029,47 35.531,01 52.970,53 60.386,40 113.356,92
20 5.397,92 2.453,60 2.944,32 120,00% 50.516,93 69.483,07 38.475,33 50.516,93 60.620,31 111.137,24
21 5.397,92 2.388,46 3.009,46 126,00% 48.128,46 71.871,54 41.484,79 48.128,46 60.641,87 108.770,33
22 5.397,92 2.326,69 3.071,23 132,00% 45.801,78 74.198,22 44.556,02 45.801,78 60.458,34 106.260,12
23 5.397,92 2.268,03 3.129,89 138,00% 43.533,74 76.466,26 47.685,90 43.533,74 60.076,56 103.610,30
24 5.397,92 2.212,26 3.185,66 144,00% 41.321,48 78.678,52 50.871,56 41.321,48 59.502,93 100.824,41
25 5.397,92 2.159,17 3.238,75 150,00% 39.162,31 80.837,69 54.110,31 39.162,31 58.743,47 97.905,78
26 5.397,92 2.108,56 3.289,36 156,00% 37.053,75 82.946,25 57.399,67 37.053,75 57.803,85 94.857,60
27 5.397,92 2.060,27 3.337,65 162,00% 34.993,47 85.006,53 60.737,32 34.993,47 56.689,43 91.682,90
28 5.397,92 2.014,15 3.383,77 168,00% 32.979,32 87.020,68 64.121,09 32.979,32 55.405,26 88.384,59
29 5.397,92 1.970,04 3.427,88 174,00% 31.009,28 88.990,72 67.548,96 31.009,28 53.956,15 84.965,43
30 5.397,92 1.927,83 3.470,09 180,00% 29.081,45 90.918,55 71.019,06 29.081,45 52.346,61 81.428,07
31 5.397,92 1.887,38 3.510,54 186,00% 27.194,07 92.805,93 74.529,59 27.194,07 50.580,96 77.775,03
32 5.397,92 1.848,60 3.549,32 192,00% 25.345,46 94.654,54 78.078,91 25.345,46 48.663,29 74.008,76
33 5.397,92 1.811,38 3.586,54 198,00% 23.534,08 96.465,92 81.665,45 23.534,08 46.597,48 70.131,56
34 5.397,92 1.775,63 3.622,29 204,00% 21.758,45 98.241,55 85.287,73 21.758,45 44.387,24 66.145,69
35 5.397,92 1.741,26 3.656,66 210,00% 20.017,19 99.982,81 88.944,39 20.017,19 42.036,09 62.053,28
36 5.397,92 1.708,20 3.689,72 216,00% 18.308,98 101.691,02 92.634,11 18.308,98 39.547,40 57.856,39
37 5.397,92 1.676,37 3.721,55 222,00% 16.632,61 103.367,39 96.355,66 16.632,61 36.924,39 53.557,01
38 5.397,92 1.645,71 3.752,21 228,00% 14.986,90 105.013,10 100.107,87 14.986,90 34.170,14 49.157,04
39 5.397,92 1.616,14 3.781,78 234,00% 13.370,76 106.629,24 103.889,64 13.370,76 31.287,58 44.658,34
40 5.397,92 1.587,62 3.810,30 240,00% 11.783,14 108.216,86 107.699,94 11.783,14 28.279,53 40.062,66
41 5.397,92 1.560,09 3.837,83 246,00% 10.223,04 109.776,96 111.537,77 10.223,04 25.148,69 35.371,73
42 5.397,92 1.533,50 3.864,42 252,00% 8.689,54 111.310,46 115.402,19 8.689,54 21.897,65 30.587,19
43 5.397,92 1.507,80 3.890,12 258,00% 7.181,74 112.818,26 119.292,31 7.181,74 18.528,90 25.710,64
44 5.397,92 1.482,95 3.914,98 264,00% 5.698,80 114.301,20 123.207,29 5.698,80 15.044,83 20.743,63
45 5.397,92 1.458,90 3.939,02 270,00% 4.239,90 115.760,10 127.146,31 4.239,90 11.447,73 15.687,64
46 5.397,92 1.435,62 3.962,30 276,00% 2.804,28 117.195,72 131.108,61 2.804,28 7.739,83 10.544,11
47 5.397,92 1.413,07 3.984,85 282,00% 1.391,22 118.608,78 135.093,46 1.391,22 3.923,23 5.314,45
48 5.397,92 1.391,22 4.006,70 288,00% (0,00) 120.000,00 139.100,17 (0,00) (0,00) (0,00)
Totais 259.100,17 120.000,00 139.100,17 115,92            
                     
                     
                     
                     
  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      
                     
1 121.802,08 119.532,28 2.269,80 5.397,92 7.667,72 2.269,80 0,00      
2 123.298,62 119.036,50 4.262,12 10.795,84 15.335,44 4.539,60 277,48      
3 124.505,98 118.510,97 5.995,01 16.193,76 23.003,16 6.809,40 814,39      
4 125.438,87 117.953,91 7.484,96 21.591,68 30.670,87 9.079,19 1.594,23      
5 126.110,58 117.363,43 8.747,15 26.989,60 38.338,59 11.348,99 2.601,84      
6 126.533,14 116.737,51 9.795,63 32.387,52 46.006,31 13.618,79 3.823,16      
7 126.717,57 116.074,05 10.643,52 37.785,44 53.674,03 15.888,59 5.245,07      
8 126.673,91 115.370,77 11.303,14 43.183,36 61.341,75 18.158,39 6.855,25      
9 126.411,42 114.625,30 11.786,12 48.581,28 69.009,47 20.428,19 8.642,06      
10 125.938,62 113.835,10 12.103,52 53.979,20 76.677,19 22.697,98 10.594,46      
11 125.263,40 112.997,48 12.265,91 59.377,12 84.344,90 24.967,78 12.701,87      
12 124.393,07 112.109,61 12.283,46 64.775,04 92.012,62 27.237,58 14.954,13      
13 123.334,44 111.168,47 12.165,97 70.172,96 99.680,34 29.507,38 17.341,41      
14 122.093,86 110.170,86 11.923,00 75.570,88 107.348,06 31.777,18 19.854,18      
15 120.677,27 109.113,40 11.563,87 80.968,80 115.015,78 34.046,98 22.483,11      
16 119.090,21 107.992,48 11.097,72 86.366,72 122.683,50 36.316,78 25.219,05      
17 117.337,90 106.804,31 10.533,59 91.764,64 130.351,22 38.586,57 28.052,98      
18 115.425,27 105.544,85 9.880,42 97.162,56 138.018,93 40.856,37 30.975,96      
19 113.356,92 104.209,82 9.147,10 102.560,48 145.686,65 43.126,17 33.979,07      
20 111.137,24 102.794,70 8.342,54 107.958,40 153.354,37 45.395,97 37.053,43      
21 108.770,33 101.294,66 7.475,67 113.356,32 161.022,09 47.665,77 40.190,10      
22 106.260,12 99.704,62 6.555,50 118.754,24 168.689,81 49.935,57 43.380,07      
23 103.610,30 98.019,18 5.591,13 124.152,16 176.357,53 52.205,36 46.614,24      
24 100.824,41 96.232,61 4.591,80 129.550,08 184.025,25 54.475,16 49.883,36      
25 97.905,78 94.338,85 3.566,93 134.948,00 191.692,96 56.744,96 53.178,03      
26 94.857,60 92.331,46 2.526,14 140.345,92 199.360,68 59.014,76 56.488,62      
27 91.682,90 90.203,63 1.479,27 145.743,84 207.028,40 61.284,56 59.805,29      
28 88.384,59 87.948,13 436,46 151.141,76 214.696,12 63.554,36 63.117,90      
29 84.965,43 85.557,30 (591,87) 156.539,68 222.363,84 65.824,16 66.416,02      
30 81.428,07 83.023,02 (1.594,95) 161.937,60 230.031,56 68.093,95 69.688,91      
31 77.775,03 80.336,68 (2.561,65) 167.335,52 237.699,28 70.363,75 72.925,40      
32 74.008,76 77.489,16 (3.480,41) 172.733,44 245.366,99 72.633,55 76.113,96      
33 70.131,56 74.470,79 (4.339,23) 178.131,36 253.034,71 74.903,35 79.242,58      
34 66.145,69 71.271,32 (5.125,63) 183.529,28 260.702,43 77.173,15 82.298,78      
35 62.053,28 67.879,88 (5.826,61) 188.927,20 268.370,15 79.442,95 85.269,55      
36 57.856,39 64.284,96 (6.428,57) 194.325,12 276.037,87 81.712,74 88.141,31      
37 53.557,01 60.474,33 (6.917,33) 199.723,05 283.705,59 83.982,54 90.899,87      
38 49.157,04 56.435,08 (7.278,03) 205.120,97 291.373,31 86.252,34 93.530,38      
39 44.658,34 52.153,46 (7.495,13) 210.518,89 299.041,03 88.522,14 96.017,27      
40 40.062,66 47.614,95 (7.552,29) 215.916,81 306.708,74 90.791,94 98.344,23      
41 35.371,73 42.804,13 (7.432,40) 221.314,73 314.376,46 93.061,74 100.494,14      
42 30.587,19 37.704,66 (7.117,47) 226.712,65 322.044,18 95.331,54 102.449,00      
43 25.710,64 32.299,22 (6.588,58) 232.110,57 329.711,90 97.601,33 104.189,91      
44 20.743,63 26.569,45 (5.825,83) 237.508,49 337.379,62 99.871,13 105.696,96      
45 15.687,64 20.495,90 (4.808,27) 242.906,41 345.047,34 102.140,93 106.949,20      
46 10.544,11 14.057,94 (3.513,83) 248.304,33 352.715,06 104.410,73 107.924,56      
47 5.314,45 7.233,70 (1.919,25) 253.702,25 360.382,77 106.680,53 108.599,78      
48 (0,00) 0,00 (0,00) 259.100,17 368.050,49 108.950,33 108.950,33      
This file was created by LEDinardi on 02/07/2003.
Send comments to [email protected]
Hosted by www.Geocities.ws

1