Você está na página 1de 16

Financiamento

30,000.00

R$

Prazo (meses)
60

Taxa Anual (C.E.T.)


12.68%

Taxa Mensal
1.0000%

* preencha os campos amarelos

Parc
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48

Saldo Inicial
30,000.00
29,632.66
29,261.65
28,886.93
28,508.46
28,126.21
27,740.13
27,350.20
26,956.36
26,558.59
26,156.84
25,751.07
25,341.25
24,927.32
24,509.26
24,087.02
23,660.55
23,229.82
22,794.78
22,355.40
21,911.62
21,463.40
21,010.70
20,553.47
20,091.67
19,625.25
19,154.17
18,678.38
18,197.83
17,712.47
17,222.26
16,727.15
16,227.09
15,722.03
15,211.92
14,696.71
14,176.34
13,650.77
13,119.95
12,583.82
12,042.32
11,495.42
10,943.04
10,385.14
9,821.66
9,252.55
8,677.74
8,097.19

Juros
299.99
296.32
292.61
288.86
285.07
281.25
277.39
273.49
269.55
265.58
261.56
257.50
253.40
249.26
245.08
240.86
236.60
232.29
227.94
223.55
219.11
214.63
210.10
205.53
200.91
196.25
191.53
186.78
181.97
177.12
172.22
167.27
162.26
157.21
152.11
146.96
141.76
136.50
131.19
125.83
120.42
114.95
109.43
103.85
98.21
92.52
86.77
80.97

Pg 1 de 16

Saldo Atualizado
30,299.99
29,928.98
29,554.26
29,175.79
28,793.54
28,407.46
28,017.52
27,623.69
27,225.92
26,824.17
26,418.40
26,008.57
25,594.65
25,176.59
24,754.34
24,327.88
23,897.15
23,462.11
23,022.72
22,578.94
22,130.72
21,678.02
21,220.80
20,759.00
20,292.58
19,821.50
19,345.70
18,865.15
18,379.80
17,889.59
17,394.48
16,894.42
16,389.36
15,879.25
15,364.03
14,843.67
14,318.10
13,787.27
13,251.14
12,709.65
12,162.74
11,610.36
11,052.46
10,488.99
9,919.87
9,345.07
8,764.51
8,178.16

Amortizao
367.34
371.01
374.72
378.47
382.25
386.08
389.94
393.83
397.77
401.75
405.77
409.83
413.92
418.06
422.24
426.47
430.73
435.04
439.39
443.78
448.22
452.70
457.23
461.80
466.42
471.08
475.79
480.55
485.36
490.21
495.11
500.06
505.06
510.11
515.21
520.37
525.57
530.82
536.13
541.49
546.91
552.38
557.90
563.48
569.11
574.80
580.55
586.36

R$

Financiamento
30,000.00

Prazo (meses)
60

Taxa Anual (C.E.T.)


12.68%

Taxa Mensal
1.0000%

* preencha os campos amarelos

Parc
49
50
51
52
53
54
55
56
57
58
59
60

Saldo Inicial
7,510.83
6,918.61
6,320.47
5,716.34
5,106.18
4,489.91
3,867.48
3,238.83
2,603.89
1,962.60
1,314.90
660.72

Juros
75.11
69.18
63.20
57.16
51.06
44.90
38.67
32.39
26.04
19.63
13.15
6.61

Pg 2 de 16

Saldo Atualizado
7,585.94
6,987.79
6,383.67
5,773.50
5,157.24
4,534.81
3,906.15
3,271.21
2,629.93
1,982.22
1,328.05
667.33

Amortizao
592.22
598.14
604.12
610.17
616.27
622.43
628.65
634.94
641.29
647.70
654.18
660.72

R$

Financiamento
30,000.00

Prazo (meses)
60

Taxa Anual (C.E.T.)


12.68%

Taxa Mensal
1.0000%

* preencha os campos amarelos

Parc

Saldo Inicial

Juros

Pg 3 de 16

Saldo Atualizado

Amortizao

R$

Financiamento
30,000.00

Prazo (meses)
60

Taxa Anual (C.E.T.)


12.68%

Taxa Mensal
1.0000%

* preencha os campos amarelos

Parc

Saldo Inicial

Juros

Pg 4 de 16

Saldo Atualizado

Amortizao

R$

Financiamento
30,000.00

Prazo (meses)
60

Taxa Anual (C.E.T.)


12.68%

Taxa Mensal
1.0000%

* preencha os campos amarelos

Parc

Saldo Inicial

Juros

Pg 5 de 16

Saldo Atualizado

Amortizao

R$

Financiamento
30,000.00

Prazo (meses)
60

Taxa Anual (C.E.T.)


12.68%

Taxa Mensal
1.0000%

* preencha os campos amarelos

Parc

Saldo Inicial

Juros

Pg 6 de 16

Saldo Atualizado

Amortizao

R$

Financiamento
30,000.00

Prazo (meses)
60

Taxa Anual (C.E.T.)


12.68%

Taxa Mensal
1.0000%

* preencha os campos amarelos

Parc

Saldo Inicial

Juros

Pg 7 de 16

Saldo Atualizado

Amortizao

R$

Financiamento
30,000.00

Prazo (meses)
60

Taxa Anual (C.E.T.)


12.68%

Taxa Mensal
1.0000%

* preencha os campos amarelos

Parc

Totais pagos:

Saldo Inicial

Juros

10,039.60

Pg 8 de 16

Saldo Atualizado

Amortizao

30,000.00

Prestao Mxima
R$
668.00

Renda Mnima
R$
2,700.00

Prestao
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33

Saldo Devedor
29,632.66
29,261.65
28,886.93
28,508.46
28,126.21
27,740.13
27,350.20
26,956.36
26,558.59
26,156.84
25,751.07
25,341.25
24,927.32
24,509.26
24,087.02
23,660.55
23,229.82
22,794.78
22,355.40
21,911.62
21,463.40
21,010.70
20,553.47
20,091.67
19,625.25
19,154.17
18,678.38
18,197.83
17,712.47
17,222.26
16,727.15
16,227.09
15,722.03
15,211.92
14,696.71
14,176.34
13,650.77
13,119.95
12,583.82
12,042.32
11,495.42
10,943.04
10,385.14
9,821.66
9,252.55
8,677.74
8,097.19
7,510.83

Pg 9 de 16

Prestao Mxima
R$
668.00

Renda Mnima
R$
2,700.00

Prestao
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33
667.33

Saldo Devedor
6,918.61
6,320.47
5,716.34
5,106.18
4,489.91
3,867.48
3,238.83
2,603.89
1,962.60
1,314.90
660.72

Pg 10 de 16

Prestao Mxima
R$
668.00

Renda Mnima
R$
2,700.00

Prestao

Saldo Devedor

Pg 11 de 16

Prestao Mxima
R$
668.00

Renda Mnima
R$
2,700.00

Prestao

Saldo Devedor

Pg 12 de 16

Prestao Mxima
R$
668.00

Renda Mnima
R$
2,700.00

Prestao

Saldo Devedor

Pg 13 de 16

Prestao Mxima
R$
668.00

Renda Mnima
R$
2,700.00

Prestao

Saldo Devedor

Pg 14 de 16

Prestao Mxima
R$
668.00

Renda Mnima
R$
2,700.00

Prestao

Saldo Devedor

Pg 15 de 16

Prestao Mxima
R$
668.00

Renda Mnima
R$
2,700.00

Prestao

Saldo Devedor

40,039.60

Pg 16 de 16