Você está na página 1de 2

QUESTÃO 1

PRESTAÇÃO
Cheque especial 16000 2055.41507 824.180485
Juros cheque especi 12%
Divida de 8%, com 9% mês jurps
Gasto mensal 4800
Renda 6000
Carro 48000
Comprar carro novo 48mil dando 50% e 24 prestações

Prestação C.E. Amortização Juros pagos SD Cheque Prestação C Amortizaç


Mês
0- 16000.0
1 2055.4 135.4 1920.0 15864.6 824.2 104.2
2 2055.4 151.7 1903.8 15712.9 824.2 113.6
3 2055.4 169.9 1885.6 15543.1 824.2 123.8
4 2055.4 190.2 1865.2 15352.8 824.2 134.9
5 2055.4 213.1 1842.3 15139.7 824.2 147.1
6 2055.4 238.6 1816.8 14901.1 824.2 160.3
7 2055.4 267.3 1788.1 14633.8 824.2 174.7
8 2055.4 299.4 1756.1 14334.4 824.2 190.4
9 2055.4 335.3 1720.1 13999.2 824.2 207.6
10 2055.4 375.5 1679.9 13623.6 824.2 226.3
11 2055.4 420.6 1634.8 13203.1 824.2 246.6
12 2055.4 471.0 1584.4 12732.0 824.2 268.8
13 2055.4 527.6 1527.8 12204.4 824.2 293.0
14 2055.4 590.9 1464.5 11613.6 824.2 319.4
15 2055.4 661.8 1393.6 10951.8 824.2 348.1
16 2055.4 741.2 1314.2 10210.6 824.2 379.5
17 2055.4 830.1 1225.3 9380.4 824.2 413.6
18 2055.4 929.8 1125.6 8450.6 824.2 450.9
19 2055.4 1041.3 1014.1 7409.3 824.2 491.4
20 2055.4 1166.3 889.1 6243.0 824.2 535.7
21 2055.4 1306.3 749.2 4936.8 824.2 583.9
22 2055.4 1463.0 592.4 3473.8 824.2 636.4
23 2055.4 1638.6 416.9 1835.2 824.2 693.7
24 2055.4 1835.2 220.2 0.0 824.2 756.1
SOMA 49330.0 16000.0 33330.0 19780.3 8000.0
QUESTÃO AQUI
Juro
0.015131
Juros SD Cartai Prestação Prestação Amortizaç Juros SD

8000 24000
720 7895.8 2879.6 1200 836.8597 363.1403 23163.14
710.6238 7782.3 2879.6 1200 849.5221 350.4779 22313.62
700.4037 7658.5 2879.6 1200 862.3761 337.6239 21451.24
689.2639 7523.6 2879.6 1200 875.4246 324.5754 20575.82
677.1214 7376.5 2879.6 1200 888.6705 311.3295 19687.15
663.8862 7216.2 2879.6 1200 902.1169 297.8831 18785.03
649.4597 7041.5 2879.6 1200 915.7666 284.2334 17869.26
633.7349 6851.1 2879.6 1200 929.623 270.377 16939.64
616.5948 6643.5 2879.6 1200 943.6889 256.3111 15995.95
597.9122 6417.2 2879.6 1200 957.9678 242.0322 15037.98
577.5481 6170.6 2879.6 1200 972.4626 227.5374 14065.52
555.3512 5901.7 2879.6 1200 987.1768 212.8232 13078.34
531.1566 5608.7 2879.6 1200 1002.114 197.8864 12076.23
504.7845 5289.3 2879.6 1200 1017.276 182.7236 11058.95
476.0389 4941.2 2879.6 1200 1032.669 167.3313 10026.29
444.7062 4561.7 2879.6 1200 1048.294 151.7062 8977.992
410.5535 4148.1 2879.6 1200 1064.155 135.8446 7913.836
373.3272 3697.2 2879.6 1200 1080.257 119.743 6833.579
332.7504 3205.8 2879.6 1200 1096.602 103.3978 5736.977
288.5217 2670.1 2879.6 1200 1113.195 86.80531 4623.782
240.3125 2086.3 2879.6 1200 1130.038 69.96173 3493.744
187.7644 1449.9 2879.6 1200 1147.137 52.8633 2346.607
130.487 756.2 2879.6 1200 1164.494 35.50615 1182.114
68.05464 0.0 2879.6 1200 1182.114 17.88638 -1.43E-07
11780.4 130892.9 28800.0 24000.0 4800.0

Você também pode gostar