Baixe o app para aproveitar ainda mais
Esta é uma pré-visualização de arquivo. Entre para ver o arquivo original
Plan1 TRABALHO AP II - MERCADO FINANCEIRO E FINANCIAMENTOS BANCÁRIOS. SALDO DEVEDOR: R$ 100.000,00 PRAZO: 60 MESES TAXA : 8,5% a.a SISTEMA DE AMORTIZAÇÃO CONSTANTE (SAC) SISTEMA DE AMORTIZAÇÃO FRANCÊS (PRICE) PARCELA Nº (N) SALDO DEVEDOR (SD) PARCELA DE AMORTIZAÇÃO (PA) JUROS(J) PRESTAÇÃO (PMT) PARCELA Nº SALDO DEVEDOR(SD) PARCELA DE AMORTIZAÇÃO(PA) JUROS (J) PRESTAÇÃO(PMT) 0 R$ 100,000.00 0.0 0.0 0.0 0 R$ 100,000.00 R$ 0.00 R$ 0.00 R$ 0.00 1 R$ 98,333.33 R$ 1,666.67 R$ 680.00 R$ 2,346.67 1 R$ 98,645.59 R$ 1,354.41 R$ 682.10 R$ 2,036.51 2 R$ 96,666.67 R$ 1,666.67 R$ 668.67 R$ 2,335.33 2 R$ 97,281.94 R$ 1,363.65 R$ 672.86 R$ 2,036.51 3 R$ 95,000.00 R$ 1,666.67 R$ 657.33 R$ 2,324.00 3 R$ 95,908.99 R$ 1,372.95 R$ 663.56 R$ 2,036.51 4 R$ 93,333.33 R$ 1,666.67 R$ 646.00 R$ 2,312.67 4 R$ 94,526.68 R$ 1,382.31 R$ 654.20 R$ 2,036.51 5 R$ 91,666.67 R$ 1,666.67 R$ 634.67 R$ 2,301.33 5 R$ 93,134.93 R$ 1,391.74 R$ 644.77 R$ 2,036.51 6 R$ 90,000.00 R$ 1,666.67 R$ 623.33 R$ 2,290.00 6 R$ 91,733.70 R$ 1,401.24 R$ 635.27 R$ 2,036.51 7 R$ 88,333.33 R$ 1,666.67 R$ 612.00 R$ 2,278.67 7 R$ 90,322.90 R$ 1,410.79 R$ 625.72 R$ 2,036.51 8 R$ 86,666.67 R$ 1,666.67 R$ 600.67 R$ 2,267.33 8 R$ 88,902.48 R$ 1,420.42 R$ 616.09 R$ 2,036.51 9 R$ 85,000.00 R$ 1,666.67 R$ 589.33 R$ 2,256.00 9 R$ 87,472.38 R$ 1,430.11 R$ 606.40 R$ 2,036.51 10 R$ 83,333.33 R$ 1,666.67 R$ 578.00 R$ 2,244.67 10 R$ 86,032.52 R$ 1,439.86 R$ 596.65 R$ 2,036.51 11 R$ 81,666.67 R$ 1,666.67 R$ 566.67 R$ 2,233.33 11 R$ 84,582.84 R$ 1,449.68 R$ 586.83 R$ 2,036.51 12 R$ 80,000.00 R$ 1,666.67 R$ 555.33 R$ 2,222.00 12 R$ 83,123.27 R$ 1,459.57 R$ 576.94 R$ 2,036.51 13 R$ 78,333.33 R$ 1,666.67 R$ 544.00 R$ 2,210.67 13 R$ 81,653.74 R$ 1,469.53 R$ 566.98 R$ 2,036.51 14 R$ 76,666.67 R$ 1,666.67 R$ 532.67 R$ 2,199.33 14 R$ 80,174.19 R$ 1,479.55 R$ 556.96 R$ 2,036.51 15 R$ 75,000.00 R$ 1,666.67 R$ 521.33 R$ 2,188.00 15 R$ 78,684.55 R$ 1,489.64 R$ 546.87 R$ 2,036.51 16 R$ 73,333.33 R$ 1,666.67 R$ 510.00 R$ 2,176.67 16 R$ 77,184.74 R$ 1,499.80 R$ 536.71 R$ 2,036.51 17 R$ 71,666.67 R$ 1,666.67 R$ 498.67 R$ 2,165.33 17 R$ 75,674.71 R$ 1,510.03 R$ 526.48 R$ 2,036.51 18 R$ 70,000.00 R$ 1,666.67 R$ 487.33 R$ 2,154.00 18 R$ 74,154.38 R$ 1,520.33 R$ 516.18 R$ 2,036.51 19 R$ 68,333.33 R$ 1,666.67 R$ 476.00 R$ 2,142.67 19 R$ 72,623.68 R$ 1,530.70 R$ 505.81 R$ 2,036.51 20 R$ 66,666.67 R$ 1,666.67 R$ 464.67 R$ 2,131.33 20 R$ 71,082.53 R$ 1,541.14 R$ 495.37 R$ 2,036.51 21 R$ 65,000.00 R$ 1,666.67 R$ 453.33 R$ 2,120.00 21 R$ 69,530.88 R$ 1,551.66 R$ 484.85 R$ 2,036.51 22 R$ 63,333.33 R$ 1,666.67 R$ 442.00 R$ 2,108.67 22 R$ 67,968.64 R$ 1,562.24 R$ 474.27 R$ 2,036.51 23 R$ 61,666.67 R$ 1,666.67 R$ 430.67 R$ 2,097.33 23 R$ 66,395.74 R$ 1,572.90 R$ 463.61 R$ 2,036.51 24 R$ 60,000.00 R$ 1,666.67 R$ 419.33 R$ 2,086.00 24 R$ 64,812.12 R$ 1,583.62 R$ 452.89 R$ 2,036.51 25 R$ 58,333.33 R$ 1,666.67 R$ 408.00 R$ 2,074.67 25 R$ 63,217.69 R$ 1,594.43 R$ 442.08 R$ 2,036.51 26 R$ 56,666.67 R$ 1,666.67 R$ 396.67 R$ 2,063.33 26 R$ 61,612.39 R$ 1,605.30 R$ 431.21 R$ 2,036.51 27 R$ 55,000.00 R$ 1,666.67 R$ 385.33 R$ 2,052.00 27 R$ 59,996.13 R$ 1,616.25 R$ 420.26 R$ 2,036.51 28 R$ 53,333.33 R$ 1,666.67 R$ 374.00 R$ 2,040.67 28 R$ 58,368.86 R$ 1,627.28 R$ 409.23 R$ 2,036.51 29 R$ 51,666.67 R$ 1,666.67 R$ 362.67 R$ 2,029.33 29 R$ 56,730.48 R$ 1,638.38 R$ 398.13 R$ 2,036.51 30 R$ 50,000.00 R$ 1,666.67 R$ 351.33 R$ 2,018.00 30 R$ 55,080.93 R$ 1,649.55 R$ 386.96 R$ 2,036.51 31 R$ 48,333.33 R$ 1,666.67 R$ 340.00 R$ 2,006.67 31 R$ 53,420.13 R$ 1,660.80 R$ 375.71 R$ 2,036.51 32 R$ 46,666.67 R$ 1,666.67 R$ 328.67 R$ 1,995.33 32 R$ 51,748.00 R$ 1,672.13 R$ 364.38 R$ 2,036.51 33 R$ 45,000.00 R$ 1,666.67 R$ 317.33 R$ 1,984.00 33 R$ 50,064.46 R$ 1,683.54 R$ 352.97 R$ 2,036.51 34 R$ 43,333.33 R$ 1,666.67 R$ 306.00 R$ 1,972.67 34 R$ 48,369.44 R$ 1,695.02 R$ 341.49 R$ 2,036.51 35 R$ 41,666.67 R$ 1,666.67 R$ 294.67 R$ 1,961.33 35 R$ 46,662.86 R$ 1,706.58 R$ 329.93 R$ 2,036.51 36 R$ 40,000.00 R$ 1,666.67 R$ 283.33 R$ 1,950.00 36 R$ 44,944.63 R$ 1,718.22 R$ 318.29 R$ 2,036.51 37 R$ 38,333.33 R$ 1,666.67 R$ 272.00 R$ 1,938.67 37 R$ 43,214.69 R$ 1,729.94 R$ 306.57 R$ 2,036.51 38 R$ 36,666.67 R$ 1,666.67 R$ 260.67 R$ 1,927.33 38 R$ 41,472.95 R$ 1,741.74 R$ 294.77 R$ 2,036.51 39 R$ 35,000.00 R$ 1,666.67 R$ 249.33 R$ 1,916.00 39 R$ 39,719.33 R$ 1,753.62 R$ 282.89 R$ 2,036.51 40 R$ 33,333.33 R$ 1,666.67 R$ 238.00 R$ 1,904.67 40 R$ 37,953.74 R$ 1,765.58 R$ 270.93 R$ 2,036.51 41 R$ 31,666.67 R$ 1,666.67 R$ 226.67 R$ 1,893.33 41 R$ 36,176.11 R$ 1,777.63 R$ 258.88 R$ 2,036.51 42 R$ 30,000.00 R$ 1,666.67 R$ 215.33 R$ 1,882.00 42 R$ 34,386.36 R$ 1,789.75 R$ 246.76 R$ 2,036.51 43 R$ 28,333.33 R$ 1,666.67 R$ 204.00 R$ 1,870.67 43 R$ 32,584.40 R$ 1,801.96 R$ 234.55 R$ 2,036.51 44 R$ 26,666.67 R$ 1,666.67 R$ 192.67 R$ 1,859.33 44 R$ 30,770.15 R$ 1,814.25 R$ 222.26 R$ 2,036.51 45 R$ 25,000.00 R$ 1,666.67 R$ 181.33 R$ 1,848.00 45 R$ 28,943.52 R$ 1,826.63 R$ 209.88 R$ 2,036.51 46 R$ 23,333.33 R$ 1,666.67 R$ 170.00 R$ 1,836.67 46 R$ 27,104.44 R$ 1,839.09 R$ 197.42 R$ 2,036.51 47 R$ 21,666.67 R$ 1,666.67 R$ 158.67 R$ 1,825.33 47 R$ 25,252.81 R$ 1,851.63 R$ 184.88 R$ 2,036.51 48 R$ 20,000.00 R$ 1,666.67 R$ 147.33 R$ 1,814.00 48 R$ 23,388.55 R$ 1,864.26 R$ 172.25 R$ 2,036.51 49 R$ 18,333.33 R$ 1,666.67 R$ 136.00 R$ 1,802.67 49 R$ 21,511.57 R$ 1,876.98 R$ 159.53 R$ 2,036.51 50 R$ 16,666.67 R$ 1,666.67 R$ 124.67 R$ 1,791.33 50 R$ 19,621.79 R$ 1,889.78 R$ 146.73 R$ 2,036.51 51 R$ 15,000.00 R$ 1,666.67 R$ 113.33 R$ 1,780.00 51 R$ 17,719.12 R$ 1,902.67 R$ 133.84 R$ 2,036.51 52 R$ 13,333.33 R$ 1,666.67 R$ 102.00 R$ 1,768.67 52 R$ 15,803.47 R$ 1,915.65 R$ 120.86 R$ 2,036.51 53 R$ 11,666.67 R$ 1,666.67 R$ 90.67 R$ 1,757.33 53 R$ 13,874.76 R$ 1,928.71 R$ 107.80 R$ 2,036.51 54 R$ 10,000.00 R$ 1,666.67 R$ 79.33 R$ 1,746.00 54 R$ 11,932.89 R$ 1,941.87 R$ 94.64 R$ 2,036.51 55 R$ 8,333.33 R$ 1,666.67 R$ 68.00 R$ 1,734.67 55 R$ 9,977.77 R$ 1,955.12 R$ 81.39 R$ 2,036.51 56 R$ 6,666.67 R$ 1,666.67 R$ 56.67 R$ 1,723.33 56 R$ 8,009.32 R$ 1,968.45 R$ 68.06 R$ 2,036.51 57 R$ 5,000.00 R$ 1,666.67 R$ 45.33 R$ 1,712.00 57 R$ 6,027.44 R$ 1,981.88 R$ 54.63 R$ 2,036.51 58 R$ 3,333.33 R$ 1,666.67 R$ 34.00 R$ 1,700.67 58 R$ 4,032.04 R$ 1,995.40 R$ 41.11 R$ 2,036.51 59 R$ 1,666.67 R$ 1,666.67 R$ 22.67 R$ 1,689.33 59 R$ 2,023.04 R$ 2,009.01 R$ 27.50 R$ 2,036.51 60 -R$ 0.00 R$ 1,666.67 R$ 11.33 R$ 1,678.00 60 R$ 0.33 R$ 2,022.71 R$ 13.80 R$ 2,036.51 Plan2 Plan3
Compartilhar