Price Vs. SALU

R$ 120.000,00 / 9% 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 10.975,37 175,37 10.800,00 9,00% 119.824,63 175,37 10.800,00      
2 10.975,37 191,15 10.784,22 9,00% 119.633,48 366,52 21.584,22      
3 10.975,37 208,35 10.767,01 9,00% 119.425,13 574,87 32.351,23      
4 10.975,37 227,10 10.748,26 9,00% 119.198,03 801,97 43.099,49      
5 10.975,37 247,54 10.727,82 9,00% 118.950,48 1.049,52 53.827,31      
6 10.975,37 269,82 10.705,54 9,00% 118.680,66 1.319,34 64.532,86      
7 10.975,37 294,11 10.681,26 9,00% 118.386,55 1.613,45 75.214,12      
8 10.975,37 320,58 10.654,79 9,00% 118.065,97 1.934,03 85.868,91      
9 10.975,37 349,43 10.625,94 9,00% 117.716,54 2.283,46 96.494,84      
10 10.975,37 380,88 10.594,49 9,00% 117.335,67 2.664,33 107.089,33      
11 10.975,37 415,16 10.560,21 9,00% 116.920,51 3.079,49 117.649,54      
12 10.975,37 452,52 10.522,85 9,00% 116.467,99 3.532,01 128.172,39      
13 10.975,37 493,25 10.482,12 9,00% 115.974,74 4.025,26 138.654,51      
14 10.975,37 537,64 10.437,73 9,00% 115.437,10 4.562,90 149.092,23      
15 10.975,37 586,03 10.389,34 9,00% 114.851,07 5.148,93 159.481,57      
16 10.975,37 638,77 10.336,60 9,00% 114.212,30 5.787,70 169.818,17      
17 10.975,37 696,26 10.279,11 9,00% 113.516,04 6.483,96 180.097,28      
18 10.975,37 758,92 10.216,44 9,00% 112.757,12 7.242,88 190.313,72      
19 10.975,37 827,23 10.148,14 9,00% 111.929,89 8.070,11 200.461,86      
20 10.975,37 901,68 10.073,69 9,00% 111.028,22 8.971,78 210.535,55      
21 10.975,37 982,83 9.992,54 9,00% 110.045,39 9.954,61 220.528,09      
22 10.975,37 1.071,28 9.904,09 9,00% 108.974,11 11.025,89 230.432,18      
23 10.975,37 1.167,70 9.807,67 9,00% 107.806,41 12.193,59 240.239,85      
24 10.975,37 1.272,79 9.702,58 9,00% 106.533,62 13.466,38 249.942,42      
25 10.975,37 1.387,34 9.588,03 9,00% 105.146,28 14.853,72 259.530,45      
26 10.975,37 1.512,20 9.463,17 9,00% 103.634,08 16.365,92 268.993,62      
27 10.975,37 1.648,30 9.327,07 9,00% 101.985,78 18.014,22 278.320,68      
28 10.975,37 1.796,65 9.178,72 9,00% 100.189,14 19.810,86 287.499,40      
29 10.975,37 1.958,34 9.017,02 9,00% 98.230,79 21.769,21 296.516,43      
30 10.975,37 2.134,60 8.840,77 9,00% 96.096,20 23.903,80 305.357,20      
31 10.975,37 2.326,71 8.648,66 9,00% 93.769,49 26.230,51 314.005,86      
32 10.975,37 2.536,11 8.439,25 9,00% 91.233,37 28.766,63 322.445,11      
33 10.975,37 2.764,36 8.211,00 9,00% 88.469,01 31.530,99 330.656,11      
34 10.975,37 3.013,16 7.962,21 9,00% 85.455,86 34.544,14 338.618,32      
35 10.975,37 3.284,34 7.691,03 9,00% 82.171,52 37.828,48 346.309,35      
36 10.975,37 3.579,93 7.395,44 9,00% 78.591,59 41.408,41 353.704,79      
37 10.975,37 3.902,12 7.073,24 9,00% 74.689,46 45.310,54 360.778,03      
38 10.975,37 4.253,32 6.722,05 9,00% 70.436,15 49.563,85 367.500,08      
39 10.975,37 4.636,11 6.339,25 9,00% 65.800,03 54.199,97 373.839,33      
40 10.975,37 5.053,36 5.922,00 9,00% 60.746,67 59.253,33 379.761,34      
41 10.975,37 5.508,17 5.467,20 9,00% 55.238,50 64.761,50 385.228,54      
42 10.975,37 6.003,90 4.971,47 9,00% 49.234,60 70.765,40 390.200,00      
43 10.975,37 6.544,25 4.431,11 9,00% 42.690,35 77.309,65 394.631,12      
44 10.975,37 7.133,24 3.842,13 9,00% 35.557,11 84.442,89 398.473,25      
45 10.975,37 7.775,23 3.200,14 9,00% 27.781,89 92.218,11 401.673,39      
46 10.975,37 8.475,00 2.500,37 9,00% 19.306,89 100.693,11 404.173,76      
47 10.975,37 9.237,75 1.737,62 9,00% 10.069,14 109.930,86 405.911,38      
48 10.975,37 10.069,14 906,22 9,00% 0,00 120.000,00 406.817,60      
Totais 526.817,60 120.000,00 406.817,60 339,01%            
                     
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 10.975,37 10.069,14 906,22 9,00% 109.930,86 10.069,14 906,22 109.930,86 9.893,78 119.824,63
2 10.975,37 9.237,75 1.737,62 18,81% 100.693,11 19.306,89 1.737,62 100.693,11 18.940,37 119.633,48
3 10.975,37 8.475,00 2.500,37 29,50% 92.218,11 27.781,89 2.500,37 92.218,11 27.207,02 119.425,13
4 10.975,37 7.775,23 3.200,14 41,16% 84.442,89 35.557,11 3.200,14 84.442,89 34.755,14 119.198,03
5 10.975,37 7.133,24 3.842,13 53,86% 77.309,65 42.690,35 3.842,13 77.309,65 41.640,83 118.950,48
6 10.975,37 6.544,25 4.431,11 67,71% 70.765,40 49.234,60 4.431,11 70.765,40 47.915,26 118.680,66
7 10.975,37 6.003,90 4.971,47 82,80% 64.761,50 55.238,50 4.971,47 64.761,50 53.625,05 118.386,55
8 10.975,37 5.508,17 5.467,20 99,26% 59.253,33 60.746,67 5.467,20 59.253,33 58.812,64 118.065,97
9 10.975,37 5.053,36 5.922,00 117,19% 54.199,97 65.800,03 5.922,00 54.199,97 63.516,58 117.716,54
10 10.975,37 4.636,11 6.339,25 136,74% 49.563,85 70.436,15 6.339,25 49.563,85 67.771,81 117.335,67
11 10.975,37 4.253,32 6.722,05 158,04% 45.310,54 74.689,46 6.722,05 45.310,54 71.609,97 116.920,51
12 10.975,37 3.902,12 7.073,24 181,27% 41.408,41 78.591,59 7.073,24 41.408,41 75.059,57 116.467,99
13 10.975,37 3.579,93 7.395,44 206,58% 37.828,48 82.171,52 7.395,44 37.828,48 78.146,26 115.974,74
14 10.975,37 3.284,34 7.691,03 234,17% 34.544,14 85.455,86 7.691,03 34.544,14 80.892,96 115.437,10
15 10.975,37 3.013,16 7.962,21 264,25% 31.530,99 88.469,01 7.962,21 31.530,99 83.320,08 114.851,07
16 10.975,37 2.764,36 8.211,00 297,03% 28.766,63 91.233,37 8.211,00 28.766,63 85.445,68 114.212,30
17 10.975,37 2.536,11 8.439,25 332,76% 26.230,51 93.769,49 8.439,25 26.230,51 87.285,53 113.516,04
18 10.975,37 2.326,71 8.648,66 371,71% 23.903,80 96.096,20 8.648,66 23.903,80 88.853,32 112.757,12
19 10.975,37 2.134,60 8.840,77 414,17% 21.769,21 98.230,79 8.840,77 21.769,21 90.160,69 111.929,89
20 10.975,37 1.958,34 9.017,02 460,44% 19.810,86 100.189,14 9.017,02 19.810,86 91.217,35 111.028,22
21 10.975,37 1.796,65 9.178,72 510,88% 18.014,22 101.985,78 9.178,72 18.014,22 92.031,17 110.045,39
22 10.975,37 1.648,30 9.327,07 565,86% 16.365,92 103.634,08 9.327,07 16.365,92 92.608,19 108.974,11
23 10.975,37 1.512,20 9.463,17 625,79% 14.853,72 105.146,28 9.463,17 14.853,72 92.952,70 107.806,41
24 10.975,37 1.387,34 9.588,03 691,11% 13.466,38 106.533,62 9.588,03 13.466,38 93.067,25 106.533,62
25 10.975,37 1.272,79 9.702,58 762,31% 12.193,59 107.806,41 9.702,58 12.193,59 92.952,70 105.146,28
26 10.975,37 1.167,70 9.807,67 839,92% 11.025,89 108.974,11 9.807,67 11.025,89 92.608,19 103.634,08
27 10.975,37 1.071,28 9.904,09 924,51% 9.954,61 110.045,39 9.904,09 9.954,61 92.031,17 101.985,78
28 10.975,37 982,83 9.992,54 1016,71% 8.971,78 111.028,22 9.992,54 8.971,78 91.217,35 100.189,14
29 10.975,37 901,68 10.073,69 1117,22% 8.070,11 111.929,89 10.073,69 8.070,11 90.160,69 98.230,79
30 10.975,37 827,23 10.148,14 1226,77% 7.242,88 112.757,12 10.148,14 7.242,88 88.853,32 96.096,20
31 10.975,37 758,92 10.216,44 1346,18% 6.483,96 113.516,04 10.216,44 6.483,96 87.285,53 93.769,49
32 10.975,37 696,26 10.279,11 1476,33% 5.787,70 114.212,30 10.279,11 5.787,70 85.445,68 91.233,37
33 10.975,37 638,77 10.336,60 1618,20% 5.148,93 114.851,07 10.336,60 5.148,93 83.320,08 88.469,01
34 10.975,37 586,03 10.389,34 1772,84% 4.562,90 115.437,10 10.389,34 4.562,90 80.892,96 85.455,86
35 10.975,37 537,64 10.437,73 1941,40% 4.025,26 115.974,74 10.437,73 4.025,26 78.146,26 82.171,52
36 10.975,37 493,25 10.482,12 2125,12% 3.532,01 116.467,99 10.482,12 3.532,01 75.059,57 78.591,59
37 10.975,37 452,52 10.522,85 2325,38% 3.079,49 116.920,51 10.522,85 3.079,49 71.609,97 74.689,46
38 10.975,37 415,16 10.560,21 2543,67% 2.664,33 117.335,67 10.560,21 2.664,33 67.771,81 70.436,15
39 10.975,37 380,88 10.594,49 2781,60% 2.283,46 117.716,54 10.594,49 2.283,46 63.516,58 65.800,03
40 10.975,37 349,43 10.625,94 3040,94% 1.934,03 118.065,97 10.625,94 1.934,03 58.812,64 60.746,67
41 10.975,37 320,58 10.654,79 3323,63% 1.613,45 118.386,55 10.654,79 1.613,45 53.625,05 55.238,50
42 10.975,37 294,11 10.681,26 3631,75% 1.319,34 118.680,66 10.681,26 1.319,34 47.915,26 49.234,60
43 10.975,37 269,82 10.705,54 3967,61% 1.049,52 118.950,48 10.705,54 1.049,52 41.640,83 42.690,35
44 10.975,37 247,54 10.727,82 4333,70% 801,97 119.198,03 10.727,82 801,97 34.755,14 35.557,11
45 10.975,37 227,10 10.748,26 4732,73% 574,87 119.425,13 10.748,26 574,87 27.207,02 27.781,89
46 10.975,37 208,35 10.767,01 5167,67% 366,52 119.633,48 10.767,01 366,52 18.940,37 19.306,89
47 10.975,37 191,15 10.784,22 5641,76% 175,37 119.824,63 10.784,22 175,37 9.893,78 10.069,14
48 10.975,37 175,37 10.800,00 6158,52% 0,00 120.000,00 10.800,00 0,00 0,00 0,00
Totais 526.817,60 120.000,00 406.817,60 339,01%            
                     
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 6.603,15 6.057,94 545,21 9,00% 113.942,06 6.057,94 545,21 113.942,06 10.254,79 124.196,85
2 6.603,15 5.595,89 1.007,26 18,00% 108.346,17 11.653,83 1.552,47 108.346,17 19.502,31 127.848,48
3 6.603,15 5.199,33 1.403,82 27,00% 103.146,84 16.853,16 2.956,29 103.146,84 27.849,65 130.996,49
4 6.603,15 4.855,26 1.747,89 36,00% 98.291,58 21.708,42 4.704,19 98.291,58 35.384,97 133.676,55
5 6.603,15 4.553,90 2.049,25 45,00% 93.737,68 26.262,32 6.753,44 93.737,68 42.181,96 135.919,64
6 6.603,15 4.287,76 2.315,39 54,00% 89.449,92 30.550,08 9.068,83 89.449,92 48.302,96 137.752,88
7 6.603,15 4.051,01 2.552,14 63,00% 85.398,91 34.601,09 11.620,97 85.398,91 53.801,31 139.200,22
8 6.603,15 3.839,04 2.764,11 72,00% 81.559,87 38.440,13 14.385,08 81.559,87 58.723,10 140.282,97
9 6.603,15 3.648,15 2.955,00 81,00% 77.911,72 42.088,28 17.340,08 77.911,72 63.108,49 141.020,21
10 6.603,15 3.475,34 3.127,81 90,00% 74.436,37 45.563,63 20.467,89 74.436,37 66.992,74 141.429,11
11 6.603,15 3.318,17 3.284,99 99,00% 71.118,21 48.881,79 23.752,88 71.118,21 70.407,02 141.525,23
12 6.603,15 3.174,59 3.428,56 108,00% 67.943,61 52.056,39 27.181,44 67.943,61 73.379,10 141.322,72
13 6.603,15 3.042,93 3.560,22 117,00% 64.900,69 55.099,31 30.741,66 64.900,69 75.933,80 140.834,49
14 6.603,15 2.921,75 3.681,40 126,00% 61.978,94 58.021,06 34.423,06 61.978,94 78.093,46 140.072,40
15 6.603,15 2.809,85 3.793,30 135,00% 59.169,09 60.830,91 38.216,36 59.169,09 79.878,27 139.047,35
16 6.603,15 2.706,21 3.896,94 144,00% 56.462,88 63.537,12 42.113,31 56.462,88 81.306,54 137.769,42
17 6.603,15 2.609,94 3.993,21 153,00% 53.852,94 66.147,06 46.106,52 53.852,94 82.394,99 136.247,93
18 6.603,15 2.520,29 4.082,86 162,00% 51.332,65 68.667,35 50.189,38 51.332,65 83.158,89 134.491,54
19 6.603,15 2.436,59 4.166,56 171,00% 48.896,06 71.103,94 54.355,95 48.896,06 83.612,26 132.508,32
20 6.603,15 2.358,27 4.244,88 180,00% 46.537,79 73.462,21 58.600,83 46.537,79 83.768,03 130.305,82
21 6.603,15 2.284,83 4.318,32 189,00% 44.252,96 75.747,04 62.919,15 44.252,96 83.638,10 127.891,07
22 6.603,15 2.215,82 4.387,33 198,00% 42.037,14 77.962,86 67.306,48 42.037,14 83.233,54 125.270,68
23 6.603,15 2.150,86 4.452,29 207,00% 39.886,28 80.113,72 71.758,77 39.886,28 82.564,60 122.450,87
24 6.603,15 2.089,61 4.513,55 216,00% 37.796,67 82.203,33 76.272,32 37.796,67 81.640,81 119.437,49
25 6.603,15 2.031,74 4.571,41 225,00% 35.764,93 84.235,07 80.843,73 35.764,93 80.471,10 116.236,04
26 6.603,15 1.976,99 4.626,16 234,00% 33.787,94 86.212,06 85.469,89 33.787,94 79.063,79 112.851,73
27 6.603,15 1.925,12 4.678,03 243,00% 31.862,83 88.137,17 90.147,93 31.862,83 77.426,67 109.289,49
28 6.603,15 1.875,90 4.727,26 252,00% 29.986,93 90.013,07 94.875,18 29.986,93 75.567,06 105.553,99
29 6.603,15 1.829,13 4.774,02 261,00% 28.157,80 91.842,20 99.649,21 28.157,80 73.491,86 101.649,66
30 6.603,15 1.784,64 4.818,52 270,00% 26.373,17 93.626,83 104.467,72 26.373,17 71.207,55 97.580,72
31 6.603,15 1.742,26 4.860,90 279,00% 24.630,91 95.369,09 109.328,62 24.630,91 68.720,24 93.351,15
32 6.603,15 1.701,84 4.901,31 288,00% 22.929,07 97.070,93 114.229,93 22.929,07 66.035,71 88.964,78
33 6.603,15 1.663,26 4.939,89 297,00% 21.265,80 98.734,20 119.169,82 21.265,80 63.159,44 84.425,24
34 6.603,15 1.626,39 4.976,76 306,00% 19.639,41 100.360,59 124.146,58 19.639,41 60.096,60 79.736,01
35 6.603,15 1.591,12 5.012,03 315,00% 18.048,29 101.951,71 129.158,61 18.048,29 56.852,12 74.900,41
36 6.603,15 1.557,35 5.045,80 324,00% 16.490,94 103.509,06 134.204,41 16.490,94 53.430,66 69.921,60
37 6.603,15 1.524,98 5.078,17 333,00% 14.965,97 105.034,03 139.282,59 14.965,97 49.836,67 64.802,64
38 6.603,15 1.493,93 5.109,23 342,00% 13.472,04 106.527,96 144.391,81 13.472,04 46.074,38 59.546,42
39 6.603,15 1.464,11 5.139,04 351,00% 12.007,93 107.992,07 149.530,85 12.007,93 42.147,83 54.155,75
40 6.603,15 1.435,47 5.167,68 360,00% 10.572,46 109.427,54 154.698,53 10.572,46 38.060,85 48.633,31
41 6.603,15 1.407,92 5.195,23 369,00% 9.164,54 110.835,46 159.893,76 9.164,54 33.817,15 42.981,68
42 6.603,15 1.381,41 5.221,74 378,00% 7.783,13 112.216,87 165.115,50 7.783,13 29.420,21 37.203,34
43 6.603,15 1.355,88 5.247,27 387,00% 6.427,24 113.572,76 170.362,77 6.427,24 24.873,43 31.300,67
44 6.603,15 1.331,28 5.271,87 396,00% 5.095,96 114.904,04 175.634,64 5.095,96 20.180,01 25.275,97
45 6.603,15 1.307,55 5.295,60 405,00% 3.788,41 116.211,59 180.930,24 3.788,41 15.343,05 19.131,45
46 6.603,15 1.284,66 5.318,49 414,00% 2.503,75 117.496,25 186.248,73 2.503,75 10.365,51 12.869,26
47 6.603,15 1.262,55 5.340,60 423,00% 1.241,19 118.758,81 191.589,33 1.241,19 5.250,25 6.491,44
48 6.603,15 1.241,19 5.361,96 432,00% 0,00 120.000,00 196.951,29 0,00 0,00 0,00
Totais 316.951,29 120.000,00 196.951,29 164,13            
                     
                     
                     
                     
  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      
                     
1 124.196,85 119.824,63 4.372,21 6.603,15 10.975,37 4.372,21 0,00      
2 127.848,48 119.633,48 8.215,00 13.206,30 21.950,73 8.744,43 529,43      
3 130.996,49 119.425,13 11.571,36 19.809,46 32.926,10 13.116,64 1.545,29      
4 133.676,55 119.198,03 14.478,52 26.412,61 43.901,47 17.488,86 3.010,34      
5 135.919,64 118.950,48 16.969,16 33.015,76 54.876,83 21.861,07 4.891,92      
6 137.752,88 118.680,66 19.072,22 39.618,91 65.852,20 26.233,29 7.161,07      
7 139.200,22 118.386,55 20.813,67 46.222,06 76.827,57 30.605,50 9.791,83      
8 140.282,97 118.065,97 22.217,00 52.825,21 87.802,93 34.977,72 12.760,72      
9 141.020,21 117.716,54 23.303,66 59.428,37 98.778,30 39.349,93 16.046,27      
10 141.429,11 117.335,67 24.093,44 66.031,52 109.753,67 43.722,15 19.628,71      
11 141.525,23 116.920,51 24.604,72 72.634,67 120.729,03 48.094,36 23.489,64      
12 141.322,72 116.467,99 24.854,73 79.237,82 131.704,40 52.466,58 27.611,85      
13 140.834,49 115.974,74 24.859,75 85.840,97 142.679,77 56.838,79 31.979,04      
14 140.072,40 115.437,10 24.635,30 92.444,13 153.655,13 61.211,01 36.575,71      
15 139.047,35 114.851,07 24.196,28 99.047,28 164.630,50 65.583,22 41.386,94      
16 137.769,42 114.212,30 23.557,12 105.650,43 175.605,87 69.955,44 46.398,32      
17 136.247,93 113.516,04 22.731,88 112.253,58 186.581,23 74.327,65 51.595,77      
18 134.491,54 112.757,12 21.734,42 118.856,73 197.556,60 78.699,87 56.965,45      
19 132.508,32 111.929,89 20.578,43 125.459,89 208.531,97 83.072,08 62.493,65      
20 130.305,82 111.028,22 19.277,60 132.063,04 219.507,33 87.444,30 68.166,70      
21 127.891,07 110.045,39 17.845,68 138.666,19 230.482,70 91.816,51 73.970,84      
22 125.270,68 108.974,11 16.296,57 145.269,34 241.458,07 96.188,73 79.892,15      
23 122.450,87 107.806,41 14.644,46 151.872,49 252.433,43 100.560,94 85.916,48      
24 119.437,49 106.533,62 12.903,86 158.475,64 263.408,80 104.933,16 92.029,29      
25 116.236,04 105.146,28 11.089,75 165.078,80 274.384,17 109.305,37 98.215,62      
26 112.851,73 103.634,08 9.217,65 171.681,95 285.359,53 113.677,59 104.459,94      
27 109.289,49 101.985,78 7.303,71 178.285,10 296.334,90 118.049,80 110.746,09      
28 105.553,99 100.189,14 5.364,86 184.888,25 307.310,27 122.422,02 117.057,16      
29 101.649,66 98.230,79 3.418,87 191.491,40 318.285,63 126.794,23 123.375,36      
30 97.580,72 96.096,20 1.484,52 198.094,56 329.261,00 131.166,45 129.681,93      
31 93.351,15 93.769,49 (418,34) 204.697,71 340.236,37 135.538,66 135.957,00      
32 88.964,78 91.233,37 (2.268,60) 211.300,86 351.211,73 139.910,87 142.179,47      
33 84.425,24 88.469,01 (4.043,77) 217.904,01 362.187,10 144.283,09 148.326,86      
34 79.736,01 85.455,86 (5.719,84) 224.507,16 373.162,47 148.655,30 154.375,15      
35 74.900,41 82.171,52 (7.271,11) 231.110,32 384.137,83 153.027,52 160.298,63      
36 69.921,60 78.591,59 (8.669,98) 237.713,47 395.113,20 157.399,73 166.069,72      
37 64.802,64 74.689,46 (9.886,83) 244.316,62 406.088,57 161.771,95 171.658,78      
38 59.546,42 70.436,15 (10.889,73) 250.919,77 417.063,93 166.144,16 177.033,89      
39 54.155,75 65.800,03 (11.644,28) 257.522,92 428.039,30 170.516,38 182.160,66      
40 48.633,31 60.746,67 (12.113,36) 264.126,07 439.014,67 174.888,59 187.001,95      
41 42.981,68 55.238,50 (12.256,82) 270.729,23 449.990,03 179.260,81 191.517,63      
42 37.203,34 49.234,60 (12.031,26) 277.332,38 460.965,40 183.633,02 195.664,28      
43 31.300,67 42.690,35 (11.389,68) 283.935,53 471.940,77 188.005,24 199.394,92      
44 25.275,97 35.557,11 (10.281,14) 290.538,68 482.916,13 192.377,45 202.658,60      
45 19.131,45 27.781,89 (8.650,43) 297.141,83 493.891,50 196.749,67 205.400,10      
46 12.869,26 19.306,89 (6.437,63) 303.744,99 504.866,87 201.121,88 207.559,51      
47 6.491,44 10.069,14 (3.577,70) 310.348,14 515.842,24 205.494,10 209.071,80      
48 0,00 0,00 (0,00) 316.951,29 526.817,60 209.866,31 209.866,31      
This file was created by LEDinardi on 02/07/2003.
Send comments to [email protected]
Hosted by www.Geocities.ws

1