[atualizado] Financiamento de Automóveis

Post on 05-Jun-2015

338 views 5 download

Transcript of [atualizado] Financiamento de Automóveis

*Preencha Todas as Informações Abaixo Demais Dados do FinanciamentoValor do Veículo 26,000.00 Financiado 16,000.00 Entrada 10,000.00 Taxa ao Ano 19.56%Taxa ao Mês 1.50% Parcela 406.29 Prazo (meses) 60 Juros 8,377.69 Salário 1,000 Financiado + Juros 24,377.69

Total Contrato 34,377.69 % Salário Comprometido 41%Taxa Real (Mês) 2.54%

Prestação Saldo Taxa Atualizado Parcela Juros1 16,000.00 1.50% 16,240.00 406.29 243.60 2 15,833.71 1.50% 16,071.21 406.29 241.07 3 15,664.92 1.50% 15,899.89 406.29 238.50 4 15,493.59 1.50% 15,726.00 406.29 235.89 5 15,319.70 1.50% 15,549.50 406.29 233.24 6 15,143.20 1.50% 15,370.35 406.29 230.56 7 14,964.06 1.50% 15,188.52 406.29 227.83 8 14,782.22 1.50% 15,003.96 406.29 225.06 9 14,597.66 1.50% 14,816.63 406.29 222.25

10 14,410.33 1.50% 14,626.49 406.29 219.40 11 14,220.19 1.50% 14,433.50 406.29 216.50 12 14,027.20 1.50% 14,237.61 406.29 213.56 13 13,831.31 1.50% 14,038.78 406.29 210.58 14 13,632.49 1.50% 13,836.98 406.29 207.55 15 13,430.68 1.50% 13,632.14 406.29 204.48 16 13,225.85 1.50% 13,424.23 406.29 201.36 17 13,017.94 1.50% 13,213.21 406.29 198.20 18 12,806.91 1.50% 12,999.02 406.29 194.99 19 12,592.72 1.50% 12,781.61 406.29 191.72 20 12,375.32 1.50% 12,560.95 406.29 188.41 21 12,154.65 1.50% 12,336.97 406.29 185.05 22 11,930.68 1.50% 12,109.64 406.29 181.64 23 11,703.34 1.50% 11,878.89 406.29 178.18 24 11,472.60 1.50% 11,644.69 406.29 174.67 25 11,238.39 1.50% 11,406.97 406.29 171.10 26 11,000.67 1.50% 11,165.68 406.29 167.49 27 10,759.39 1.50% 10,920.78 406.29 163.81 28 10,514.49 1.50% 10,672.20 406.29 160.08 29 10,265.91 1.50% 10,419.90 406.29 156.30 30 10,013.60 1.50% 10,163.81 406.29 152.46

31 9,757.51 1.50% 9,903.87 406.29 148.56 32 9,497.58 1.50% 9,640.04 406.29 144.60 33 9,233.75 1.50% 9,372.25 406.29 140.58 34 8,965.96 1.50% 9,100.45 406.29 136.51 35 8,694.15 1.50% 8,824.57 406.29 132.37 36 8,418.27 1.50% 8,544.55 406.29 128.17 37 8,138.25 1.50% 8,260.32 406.29 123.90 38 7,854.03 1.50% 7,971.84 406.29 119.58 39 7,565.54 1.50% 7,679.03 406.29 115.19 40 7,272.73 1.50% 7,381.82 406.29 110.73 41 6,975.53 1.50% 7,080.16 406.29 106.20 42 6,673.87 1.50% 6,773.98 406.29 101.61 43 6,367.68 1.50% 6,463.20 406.29 96.95 44 6,056.90 1.50% 6,147.75 406.29 92.22 45 5,741.46 1.50% 5,827.58 406.29 87.41 46 5,421.29 1.50% 5,502.61 406.29 82.54 47 5,096.31 1.50% 5,172.76 406.29 77.59 48 4,766.46 1.50% 4,837.96 406.29 72.57 49 4,431.66 1.50% 4,498.14 406.29 67.47 50 4,091.84 1.50% 4,153.22 406.29 62.30 51 3,746.93 1.50% 3,803.13 406.29 57.05 52 3,396.84 1.50% 3,447.79 406.29 51.72 53 3,041.49 1.50% 3,087.12 406.29 46.31 54 2,680.82 1.50% 2,721.03 406.29 40.82 55 2,314.74 1.50% 2,349.46 406.29 35.24 56 1,943.16 1.50% 1,972.31 406.29 29.58 57 1,566.02 1.50% 1,589.51 406.29 23.84 58 1,183.21 1.50% 1,200.96 406.29 18.01 59 794.67 1.50% 806.59 406.29 12.10 60 400.29 1.50% 406.29 406.29 6.09

Amortizado Saldo162.69 15,833.71 22.75%165.23 15,664.92 167.80 15,493.59 170.40 15,319.70 173.05 15,143.20 175.74 14,964.06 178.47 14,782.22 181.24 14,597.66 184.05 14,410.33 186.90 14,220.19 189.79 14,027.20 192.73 13,831.31 195.71 13,632.49 198.74 13,430.68 201.81 13,225.85 204.93 13,017.94 208.10 12,806.91 211.31 12,592.72 214.57 12,375.32 217.88 12,154.65 221.24 11,930.68 224.65 11,703.34 228.11 11,472.60 231.62 11,238.39 235.19 11,000.67 238.81 10,759.39 242.48 10,514.49 246.21 10,265.91 250.00 10,013.60 253.84 9,757.51

257.74 9,497.58 261.69 9,233.75 265.71 8,965.96 269.79 8,694.15 273.93 8,418.27 278.13 8,138.25 282.39 7,854.03 286.72 7,565.54 291.11 7,272.73 295.57 6,975.53 300.09 6,673.87 304.69 6,367.68 309.35 6,056.90 314.08 5,741.46 318.88 5,421.29 323.76 5,096.31 328.70 4,766.46 333.73 4,431.66 338.82 4,091.84 344.00 3,746.93 349.25 3,396.84 354.58 3,041.49 359.99 2,680.82 365.48 2,314.74 371.05 1,943.16 376.71 1,566.02 382.45 1,183.21 388.28 794.67 394.20 400.29 400.20 - 0.00

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 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 59 600.00

50.00

100.00

150.00

200.00

250.00

300.00

Amortizado Juros

Financiamento de AutomóveisGráfico da Tabela Price

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 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 59 600.00

50.00

100.00

150.00

200.00

250.00

300.00

Amortizado Juros

Financiamento de AutomóveisGráfico da Tabela Price