Você está na página 1de 6

Dados do financiamento

Valor financiado
Taxas de abertura crdito + IOF
Nmero de Prestaes
Taxa de juros CET
Taxa CET Mensal ou Anual?
Juros Mensal Efetivo
Preenchimento
Total pago
automtico
Total de Juros pagos

# Parcela Saldo Inicial Juros Saldo Inicial + Juros


0 0 0 0
1 10,050.00 150.67 10,200.67
2 9,758.50 146.30 9,904.80
3 9,462.64 141.86 9,604.50
4 9,162.34 137.36 9,299.70
5 8,857.53 132.79 8,990.32
6 8,548.16 128.15 8,676.31
7 8,234.15 123.44 8,357.60
8 7,915.43 118.67 8,034.10
9 7,591.94 113.82 7,705.75
10 7,263.59 108.89 7,372.48
11 6,930.32 103.90 7,034.22
12 6,592.06 98.83 6,690.88
13 6,248.72 93.68 6,342.40
14 5,900.24 88.45 5,988.69
15 5,546.53 83.15 5,629.68
16 5,187.52 77.77 5,265.29
17 4,823.13 72.31 4,895.44
18 4,453.28 66.76 4,520.04
19 4,077.88 61.13 4,139.01
20 3,696.85 55.42 3,752.27
21 3,310.11 49.62 3,359.73
22 2,917.57 43.74 2,961.31
23 2,519.15 37.77 2,556.91
24 2,114.75 31.70 2,146.46
25 1,704.30 25.55 1,729.85
26 1,287.68 19.30 1,306.99
27 864.83 12.97 877.79
28 435.63 6.53 442.16
ciamento
10,000.00
50.00
28
19.5500%
Anual
1.4992%
12,380.52
2,380.52

Amortizao Prestao Saldo Ps-Pagamento


0 0 10,050.00
R$ 291.50 R$ 442.16 9,758.50
R$ 295.87 R$ 442.16 9,462.64
R$ 300.30 R$ 442.16 9,162.34
R$ 304.80 R$ 442.16 8,857.53
R$ 309.37 R$ 442.16 8,548.16
R$ 314.01 R$ 442.16 8,234.15
R$ 318.72 R$ 442.16 7,915.43
R$ 323.50 R$ 442.16 7,591.94
R$ 328.35 R$ 442.16 7,263.59
R$ 333.27 R$ 442.16 6,930.32
R$ 338.26 R$ 442.16 6,592.06
R$ 343.34 R$ 442.16 6,248.72
R$ 348.48 R$ 442.16 5,900.24
R$ 353.71 R$ 442.16 5,546.53
R$ 359.01 R$ 442.16 5,187.52
R$ 364.39 R$ 442.16 4,823.13
R$ 369.85 R$ 442.16 4,453.28
R$ 375.40 R$ 442.16 4,077.88
R$ 381.03 R$ 442.16 3,696.85
R$ 386.74 R$ 442.16 3,310.11
R$ 392.54 R$ 442.16 2,917.57
R$ 398.42 R$ 442.16 2,519.15
R$ 404.40 R$ 442.16 2,114.75
R$ 410.46 R$ 442.16 1,704.30
R$ 416.61 R$ 442.16 1,287.68
R$ 422.86 R$ 442.16 864.83
R$ 429.20 R$ 442.16 435.63
R$ 435.63 R$ 442.16 0.00