planilha para calculo das tabelas price e

Download Planilha para Calculo das Tabelas PRICE e

Post on 02-Mar-2016

26 views

Category:

Documents

0 download

Embed Size (px)

TRANSCRIPT

  • 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 Inflao Estimada:

    < Digitar ndice da Prestao (PMT):

    Financiamento Atualizado (Sem Inflao):

    Data Assinatura do Contrato dd/mm/aaaa

    < Digitar

    < Digitar Total da Coluna Parcela Contratada ( Mtodo PRICE)

    < Digitar Total da Coluna Juros ( Mtodo PRICE)

    < Digitar Total da Coluna Amortizaes ( Mtodo PRICE)

    < Digitar

    < Digitar Total da Coluna Parcela Recalculada (Mtodo GAUSS)

    < Digitar Total da Coluna Juros (Mtodo GAUSS)

    < Digitar Total da Coluna Amortizaes (Mtodo GAUSS)

    Site Revisional

    0 0 40,895.00

    1 1 17/02/13 779.00 560.26 218.74 40,676.26 884.41 399.00

    2 2 17/03/13 779.00 557.26 221.74 40,454.53 884.41 392.35

    3 3 17/04/13 779.00 554.23 224.77 40,229.75 884.41 385.70

    4 4 17/05/13 779.00 551.15 227.85 40,001.90 884.41 379.05

    5 5 17/06/13 779.00 548.03 230.97 39,770.93 884.41 372.40

    6 6 17/07/13 779.00 544.86 234.14 39,536.79 884.41 365.75

    7 7 17/08/13 779.00 541.65 237.35 39,299.44 884.41 359.10

    8 8 17/09/13 779.00 538.40 240.60 39,058.85 884.41 352.45

    9 9 17/10/13 779.00 535.11 243.89 38,814.95 884.41 345.80

    10 10 17/11/13 779.00 531.76 247.24 38,567.72 884.41 339.15

    11 11 17/12/13 779.00 528.38 250.62 38,317.09 884.41 332.50

    12 12 17/01/14 779.00 524.94 254.06 38,063.04 884.41 325.85

    13 13 17/02/14 779.00 521.46 257.54 37,805.50 884.41 319.20

    14 14 17/03/14 779.00 517.94 261.06 37,544.44 884.41 312.55

    15 15 17/04/14 779.00 514.36 264.64 37,279.80 884.41 305.90

    16 16 17/05/14 779.00 510.73 268.27 37,011.53 884.41 299.25

    17 17 17/06/14 779.00 507.06 271.94 36,739.59 884.41 292.60

    18 18 17/07/14 779.00 503.33 275.67 36,463.92 884.41 285.95

    19 19 17/08/14 779.00 499.56 279.44 36,184.47 884.41 279.30

    20 20 17/09/14 779.00 495.73 283.27 35,901.20 884.41 272.65

    21 21 17/10/14 779.00 491.85 287.15 35,614.05 884.41 266.00

    22 22 17/11/14 779.00 487.91 291.09 35,322.96 884.41 259.35

    23 23 17/12/14 779.00 483.92 295.08 35,027.89 884.41 252.70

    24 24 17/01/15 779.00 479.88 299.12 34,728.77 884.41 246.05

    25 25 17/02/15 779.00 475.78 303.22 34,425.55 884.41 239.40

    26 26 17/03/15 779.00 471.63 307.37 34,118.18 884.41 232.75

    27 27 17/04/15 779.00 467.42 311.58 33,806.60 884.41 226.10

    Parcela

    RecalculadaJurosN Vencimento

    Parcela

    ContratadaJuros Amortizaes Saldo Devedor

    Tabela 2 - Juros Simples (Mtodo GAUSS)

    Outros R$ 0.00

    Outros R$ 0.00

    Prazo 60

    Valor da Prestao R$ 779.00

    Tabela 1 - Juros Compostos ( Mtodo PRICE)

    Outros R$ 0.00

    Taxa de Juro ao ano 16.44%

    Valor Total Financiado + Taxas R$ 40,895.00

    Valor Total do Bem, sem Taxas R$ 40,000.00

    IOF R$ 745.00

    Ficha Cadastral R$ 150.00

    Taxa de Juro ao ms 1.37%

  • 28 28 17/05/15 779.00 463.15 315.85 33,490.75 884.41 219.45

    29 29 17/06/15 779.00 458.82 320.18 33,170.57 884.41 212.80

    30 30 17/07/15 779.00 454.44 324.56 32,846.01 884.41 206.15

    31 31 17/08/15 779.00 449.99 329.01 32,517.00 884.41 199.50

    32 32 17/09/15 779.00 445.48 333.52 32,183.48 884.41 192.85

    33 33 17/10/15 779.00 440.91 338.09 31,845.40 884.41 186.20

    34 34 17/11/15 779.00 436.28 342.72 31,502.68 884.41 179.55

    35 35 17/12/15 779.00 431.59 347.41 31,155.27 884.41 172.90

    36 36 17/01/16 779.00 426.83 352.17 30,803.09 884.41 166.25

    37 37 17/02/16 779.00 422.00 357.00 30,446.10 884.41 159.60

    38 38 17/03/16 779.00 417.11 361.89 30,084.21 884.41 152.95

    39 39 17/04/16 779.00 412.15 366.85 29,717.36 884.41 146.30

    40 40 17/05/16 779.00 407.13 371.87 29,345.49 884.41 139.65

    41 41 17/06/16 779.00 402.03 376.97 28,968.52 884.41 133.00

    42 42 17/07/16 779.00 396.87 382.13 28,586.39 884.41 126.35

    43 43 17/08/16 779.00 391.63 387.37 28,199.03 884.41 119.70

    44 44 17/09/16 779.00 386.33 392.67 27,806.35 884.41 113.05

    45 45 17/10/16 779.00 380.95 398.05 27,408.30 884.41 106.40

    46 46 17/11/16 779.00 375.49 403.51 27,004.79 884.41 99.75

    47 47 17/12/16 779.00 369.97 409.03 26,595.76 884.41 93.10

    48 48 17/01/17 779.00 364.36 414.64 26,181.12 884.41 86.45

    49 49 17/02/17 779.00 358.68 420.32 25,760.80 884.41 79.80

    50 50 17/03/17 779.00 352.92 426.08 25,334.72 884.41 73.15

    51 51 17/04/17 779.00 347.09 431.91 24,902.81 884.41 66.50

    52 52 17/05/17 779.00 341.17 437.83 24,464.98 884.41 59.85

    53 53 17/06/17 779.00 335.17 443.83 24,021.15 884.41 53.20

    54 54 17/07/17 779.00 329.09 449.91 23,571.24 884.41 46.55

    55 55 17/08/17 779.00 322.93 456.07 23,115.16 884.41 39.90

    56 56 17/09/17 779.00 316.68 462.32 22,652.84 884.41 33.25

    57 57 17/10/17 779.00 310.34 468.66 22,184.19 884.41 26.60

    58 58 17/11/17 779.00 303.92 475.08 21,709.11 884.41 19.95

    59 59 17/12/17 779.00 297.41 481.59 21,227.52 884.41 13.30

    60 60 17/01/18 779.00 290.82 488.18 20,739.34 884.41 6.65

    61 FALSE

    62 FALSE

    63 FALSE

    64 FALSE

    65 FALSE

    66 FALSE

    67 FALSE

    68 FALSE

    69 FALSE

    70 FALSE

    71 FALSE

    72 FALSE

    73 FALSE

    74 FALSE

    75 FALSE

    76 FALSE

    77 FALSE

    78 FALSE

    79 FALSE

  • 80 FALSE

    81 FALSE

    82 FALSE

    83 FALSE

    84 FALSE

    85 FALSE

    86 FALSE

    87 FALSE

    88 FALSE

    89 FALSE

    90 FALSE

    91 FALSE

    92 FALSE

    93 FALSE

    94 FALSE

    95 FALSE

    96 FALSE

    97 FALSE

    98 FALSE

    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