Você está na página 1de 18

Aproveite o Simulador Grtis!

Tabela 1 - Juros Compostos ( Mtodo PRICE)


Tabela 2 - Juros Simples (Mtodo GAUSS)
Digite os Valores nos Campos em Amarelo.
Taxa de Juro ao ms
Taxa de Juro ao ano
Valor Total Financiado + Taxas
Valor Total do Bem, sem Taxas
IOF
Ficha Cadastral
Outros
Outros
Outros
Prazo
Valor da Prestao

1.37%
16.44%
R$ 40,895.00
R$ 40,000.00
R$ 745.00
R$ 150.00
R$ 0.00
R$ 0.00
R$ 0.00
60
R$ 779.00

< Digitar

< Digitar
< Digitar
< Digitar
< Digitar
< Digitar
< Digitar
< Digitar
< Digitar

Taxa de Inflao Estimada:


ndice da Prestao (PMT):
Financiamento Atualizado (Sem Inflao):
Data Assinatura do Contrato dd/mm/aaaa

Total da Coluna Parcela Contratada ( Mtod


Total da Coluna Juros ( Mtodo PRICE)
Total da Coluna Amortizaes ( Mtodo PRI

Total da Coluna Parcela Recalculada (Mtod


Total da Coluna Juros (Mtodo GAUSS)
Total da Coluna Amortizaes (Mtodo GAU
Site Revisional

0
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

Tabela 1 - Juros Compostos ( Mtodo PRICE)


Tabela 2 - Juros Simples (Mtod
Parcela
Parcela
Vencimento
Juros
Amortizaes Saldo Devedor
Juros
Contratada
Recalculada

40,895.00

17/02/13

779.00

560.26

218.74

40,676.26

884.41

399.00

17/03/13

779.00

557.26

221.74

40,454.53

884.41

392.35

17/04/13

779.00

554.23

224.77

40,229.75

884.41

385.70

17/05/13

779.00

551.15

227.85

40,001.90

884.41

379.05

17/06/13

779.00

548.03

230.97

39,770.93

884.41

372.40

17/07/13

779.00

544.86

234.14

39,536.79

884.41

365.75

17/08/13

779.00

541.65

237.35

39,299.44

884.41

359.10

17/09/13

779.00

538.40

240.60

39,058.85

884.41

352.45

17/10/13

779.00

535.11

243.89

38,814.95

884.41

345.80

10

17/11/13

779.00

531.76

247.24

38,567.72

884.41

339.15

11

17/12/13

779.00

528.38

250.62

38,317.09

884.41

332.50

12

17/01/14

779.00

524.94

254.06

38,063.04

884.41

325.85

13

17/02/14

779.00

521.46

257.54

37,805.50

884.41

319.20

14

17/03/14

779.00

517.94

261.06

37,544.44

884.41

312.55

15

17/04/14

779.00

514.36

264.64

37,279.80

884.41

305.90

16

17/05/14

779.00

510.73

268.27

37,011.53

884.41

299.25

17

17/06/14

779.00

507.06

271.94

36,739.59

884.41

292.60

18

17/07/14

779.00

503.33

275.67

36,463.92

884.41

285.95

19

17/08/14

779.00

499.56

279.44

36,184.47

884.41

279.30

20

17/09/14

779.00

495.73

283.27

35,901.20

884.41

272.65

21

17/10/14

779.00

491.85

287.15

35,614.05

884.41

266.00

22

17/11/14

779.00

487.91

291.09

35,322.96

884.41

259.35

23

17/12/14

779.00

483.92

295.08

35,027.89

884.41

252.70

24

17/01/15

779.00

479.88

299.12

34,728.77

884.41

246.05

25

17/02/15

779.00

475.78

303.22

34,425.55

884.41

239.40

26

17/03/15

779.00

471.63

307.37

34,118.18

884.41

232.75

27

17/04/15

779.00

467.42

311.58

33,806.60

884.41

226.10

28
29
30
31
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
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79

28

17/05/15

779.00

463.15

315.85

33,490.75

884.41

219.45

29

17/06/15

779.00

458.82

320.18

33,170.57

884.41

212.80

30

17/07/15

779.00

454.44

324.56

32,846.01

884.41

206.15

31

17/08/15

779.00

449.99

329.01

32,517.00

884.41

199.50

32

17/09/15

779.00

445.48

333.52

32,183.48

884.41

192.85

33

17/10/15

779.00

440.91

338.09

31,845.40

884.41

186.20

34

17/11/15

779.00

436.28

342.72

31,502.68

884.41

179.55

35

17/12/15

779.00

431.59

347.41

31,155.27

884.41

172.90

36

17/01/16

779.00

426.83

352.17

30,803.09

884.41

166.25

37

17/02/16

779.00

422.00

357.00

30,446.10

884.41

159.60

38

17/03/16

779.00

417.11

361.89

30,084.21

884.41

152.95

39

17/04/16

779.00

412.15

366.85

29,717.36

884.41

146.30

40

17/05/16

779.00

407.13

371.87

29,345.49

884.41

139.65

41

17/06/16

779.00

402.03

376.97

28,968.52

884.41

133.00

42

17/07/16

779.00

396.87

382.13

28,586.39

884.41

126.35

43

17/08/16

779.00

391.63

387.37

28,199.03

884.41

119.70

44

17/09/16

779.00

386.33

392.67

27,806.35

884.41

113.05

45

17/10/16

779.00

380.95

398.05

27,408.30

884.41

106.40

46

17/11/16

779.00

375.49

403.51

27,004.79

884.41

99.75

47

17/12/16

779.00

369.97

409.03

26,595.76

884.41

93.10

48

17/01/17

779.00

364.36

414.64

26,181.12

884.41

86.45

49

17/02/17

779.00

358.68

420.32

25,760.80

884.41

79.80

50

17/03/17

779.00

352.92

426.08

25,334.72

884.41

73.15

51

17/04/17

779.00

347.09

431.91

24,902.81

884.41

66.50

52

17/05/17

779.00

341.17

437.83

24,464.98

884.41

59.85

53

17/06/17

779.00

335.17

443.83

24,021.15

884.41

53.20

54

17/07/17

779.00

329.09

449.91

23,571.24

884.41

46.55

55

17/08/17

779.00

322.93

456.07

23,115.16

884.41

39.90

56

17/09/17

779.00

316.68

462.32

22,652.84

884.41

33.25

57

17/10/17

779.00

310.34

468.66

22,184.19

884.41

26.60

58

17/11/17

779.00

303.92

475.08

21,709.11

884.41

19.95

59

17/12/17

779.00

297.41

481.59

21,227.52

884.41

13.30

60

17/01/18

779.00

290.82

488.18

20,739.34

884.41

6.65

FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE

80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#

FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE

#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#

FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE

#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#

FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE

#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#

FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE

#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#

FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE

#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#

FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE

#
#
#
#
#
#
#
#
#

FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
46,740.00

26,584.34

20,155.66

53,064.62

12,169.62

2013 "CalculoREVisional.net.br" Copyright, Todos os Direitos Reservados.

Inflao Estimada:
a Prestao (PMT):
mento Atualizado (Sem Inflao):
inatura do Contrato dd/mm/aaaa

0.00%
< Digitar
0.021626369
R$ 74,510.69
17/01/13
< Digitar

Coluna Parcela Contratada ( Mtodo PRICE)


Coluna Juros ( Mtodo PRICE)
Coluna Amortizaes ( Mtodo PRICE)

R$ 46,740.00
R$ 26,584.34
R$ 20,155.66

Coluna Parcela Recalculada (Mtodo GAUSS)


Coluna Juros (Mtodo GAUSS)
Coluna Amortizaes (Mtodo GAUSS)

R$ 53,064.62
R$ 12,169.62
R$ 40,895.00

Facebook

Blog

Twitter

ela 2 - Juros Simples (Mtodo GAUSS)


Amortizaes

Saldo Devedor
40,895.00

485.41

40,409.59

492.06

39,917.54

498.71

39,418.83

505.36

38,913.47

512.01

38,401.47

518.66

37,882.81

525.31

37,357.50

531.96

36,825.55

538.61

36,286.94

545.26

35,741.68

551.91

35,189.78

558.56

34,631.22

565.21

34,066.01

571.86

33,494.15

578.51

32,915.65

585.16

32,330.49

591.81

31,738.68

598.46

31,140.23

605.11

30,535.12

611.76

29,923.36

618.41

29,304.95

625.06

28,679.89

631.71

28,048.19

638.36

27,409.83

645.01

26,764.82

651.66

26,113.16

658.31

25,454.85

6.650067063
7.149733944
7.683860609
8.255167569
8.866634428
9.521529332
10.22344233
10.97632328
11.78452499
12.65285244
13.58661905
14.59171128
15.67466276
16.84273987
18.10404052
19.46760878
20.94356813
22.54327683
24.27950983
26.1666724
28.22105191
30.46111572
32.90786508
35.58525726
38.52071134
41.74571701
45.29657101

664.96

24,789.90

671.61

24,118.29

678.26

23,440.03

684.91

22,755.12

691.56

22,063.56

698.21

21,365.35

704.86

20,660.50

711.51

19,948.99

718.16

19,230.83

724.81

18,506.02

731.46

17,774.56

738.11

17,036.45

744.76

16,291.69

751.41

15,540.28

758.06

14,782.23

764.71

14,017.52

771.36

13,246.16

778.01

12,468.15

784.66

11,683.49

791.31

10,892.18

797.96

10,094.22

804.61

9,289.61

811.26

8,478.35

817.91

7,660.44

824.56

6,835.88

831.21

6,004.67

837.86

5,166.81

844.51

4,322.30

851.16

3,471.14

857.81

2,613.33

864.46

1,748.87

871.11

877.76

877.76

0.00

49.21527246
53.55061745
58.35954485
63.70880118
69.6770136
76.35728903
83.86049695
92.31944848
101.8942617
112.7793125
125.212328
139.4864085
155.966105
175.1091868
197.4965172
223.8736689
255.2098467
292.7828367
338.3039591
394.1060425
463.4334495
550.9026078
663.2577725
810.6595023
1008.98183
1284.131725
1680.71257
2280.848184
3249.488123
4959.348188
8408.548665
17105.25072
52186.86241
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

itos Reservados.

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
40,895.00