Clculo de Financiamento

Valor Financiado
Taxa de Juros Mensal
Prazo, em Meses (at 360)
Data Inicial (dd/mm/aaaa)

Digite os Valores
R$ 20,000.00
2.00%
60
6/30/2002

Pagamento Mensal
R$
575.36
Nmero de Pagamentos
60
Total de Juros
R$ 14,521.60
Custo Total do Financiamento R$ 34,521.60

No
.
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

Data do
Balano
Pagto
Inicial
7/30/2002 R$ 20,000.00
8/30/2002
19,824.64
9/30/2002
19,645.77
10/30/2002
19,463.33
11/30/2002
19,277.24
12/30/2002
19,087.42
1/30/2003
18,893.81
3/2/2003
18,696.33
3/30/2003
18,494.90
4/30/2003
18,289.44
5/30/2003
18,079.86
6/30/2003
17,866.10
7/30/2003
17,648.07
8/30/2003
17,425.67
9/30/2003
17,198.82
10/30/2003
16,967.44
11/30/2003
16,731.43
12/30/2003
16,490.70
1/30/2004
16,245.15
3/1/2004
15,994.70
3/30/2004
15,739.23
4/30/2004
15,478.66
5/30/2004
15,212.87
6/30/2004
14,941.77
7/30/2004
14,665.24
8/30/2004
14,383.19
9/30/2004
14,095.49
10/30/2004
13,802.04
11/30/2004
13,502.73
12/30/2004
13,197.42
1/30/2005
12,886.01

R$

Pagto
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36

R$

Digite os valores
nos campos
esquerda e veja,
abaixo, primeiro o
resumo dos
clculos e, em
seguida, os
detalhes do
financiamento

Principal
Juros
175.36 R$
400.00
178.87
396.49
182.44
392.92
186.09
389.27
189.81
385.54
193.61
381.75
197.48
377.88
201.43
373.93
205.46
369.90
209.57
365.79
213.76
361.60
218.04
357.32
222.40
352.96
226.85
348.51
231.38
343.98
236.01
339.35
240.73
334.63
245.55
329.81
250.46
324.90
255.47
319.89
260.57
314.78
265.79
309.57
271.10
304.26
276.52
298.84
282.05
293.30
287.70
287.66
293.45
281.91
299.32
276.04
305.30
270.05
311.41
263.95
317.64
257.72

No
.
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

Data do
Pagto
3/2/2005
3/30/2005
4/30/2005
5/30/2005
6/30/2005
7/30/2005
8/30/2005
9/30/2005
10/30/2005
11/30/2005
12/30/2005
1/30/2006
3/2/2006
3/30/2006
4/30/2006
5/30/2006
6/30/2006
7/30/2006
8/30/2006
9/30/2006
10/30/2006
11/30/2006
12/30/2006
1/30/2007
3/2/2007
3/30/2007
4/30/2007
5/30/2007
6/30/2007

Balano
Inicial
12,568.37
12,244.38
11,913.91
11,576.83
11,233.00
10,882.30
10,524.59
10,159.72
9,787.56
9,407.95
9,020.75
8,625.80
8,222.96
7,812.06
7,392.94
6,965.44
6,529.39
6,084.62
5,630.95
5,168.21
4,696.22
4,214.78
3,723.72
3,222.84
2,711.93
2,190.81
1,659.27
1,117.10
564.08

Pagto
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36
575.36

Principal
323.99
330.47
337.08
343.82
350.70
357.71
364.87
372.16
379.61
387.20
394.94
402.84
410.90
419.12
427.50
436.05
444.77
453.67
462.74
472.00
481.43
491.06
500.88
510.90
521.12
531.54
542.17
553.02
564.08

Juros
251.37
244.89
238.28
231.54
224.66
217.65
210.49
203.19
195.75
188.16
180.41
172.52
164.46
156.24
147.86
139.31
130.59
121.69
112.62
103.36
93.92
84.30
74.47
64.46
54.24
43.82
33.19
22.34
11.28

No
.

Data do
Pagto

Balano
Inicial

Pagto

Principal

Juros

No
.

Data do
Pagto

Balano
Inicial

Pagto

Principal

Juros

No
.

Data do
Pagto

Balano
Inicial

Pagto

Principal

Juros

No
.

Data do
Pagto

Balano
Inicial

Pagto

Principal

Juros

No
.

Data do
Pagto

Balano
Inicial

Pagto

Principal

Juros

No
.

Data do
Pagto

Balano
Inicial

Pagto

Principal

Juros

Digite os valores
nos campos
esquerda e veja,
abaixo, primeiro o
resumo dos
clculos e, em
seguida, os
detalhes do
financiamento

Balano
Final
R$ 19,824.64
19,645.77
19,463.33
19,277.24
19,087.42
18,893.81
18,696.33
18,494.90
18,289.44
18,079.86
17,866.10
17,648.07
17,425.67
17,198.82
16,967.44
16,731.43
16,490.70
16,245.15
15,994.70
15,739.23
15,478.66
15,212.87
14,941.77
14,665.24
14,383.19
14,095.49
13,802.04
13,502.73
13,197.42
12,886.01
12,568.37

Balano
Final
12,244.38
11,913.91
11,576.83
11,233.00
10,882.30
10,524.59
10,159.72
9,787.56
9,407.95
9,020.75
8,625.80
8,222.96
7,812.06
7,392.94
6,965.44
6,529.39
6,084.62
5,630.95
5,168.21
4,696.22
4,214.78
3,723.72
3,222.84
2,711.93
2,190.81
1,659.27
1,117.10
564.08
(0.00)

Balano
Final

Balano
Final

Balano
Final

Balano
Final

Balano
Final

Balano
Final