Nome Carlos Bibakila

Data de Nascimento 7/4/1986

Rendimento Mensal 169,670.00

Outros Rendimentos Mensais -

Outros Empréstimos Mensais

Montante 1,800,000.00

Prazo (meses) 48

Taxa de Juro 11.00%

Seguro Vida: 86,616.00

Prestação Mensal s/ seguro 46,521.94

Taxa de Esforço 27.42%

Prestação Mensal c/ seguro 48,760.58

Taxa de Esforço 28.74%

Data: 6/Fev/12

DADOS DO EMPRÉSTIMO

RESULTADO

O presente documento não constitui uma oferta juridicamente vinculativa nem implica para o Standard Bank de Angola

qualquer obrigação de conceder o empréstimo.

Os dados quantificados constituem uma descrição das condições do empréstimo que o Standard Bank de Angola estaria

em condições de propor em função das actuais condições de mercado e com base nas informações apresentadas pelo

Cliente.

Para esclarecimentos adicionais, poderá dirigir-se a qualquer Balcão do Standard Bank de Angola e consultar o sítio da

internet www.standardbank.co.ao

Simulador de Crédito

Agência BELAS

IDENTIFICAÇÃO DO CLIENTE

Capital 1,800,000.00

Taxa Anual 11.00%

Prazo (Meses) 48

Data contraida 6/30/2011

Prazo Data Nr dias Capital Inicial Prestação Juros Amort. Cap. Capital Final

1 7/31/2011 31 1,800,000.00 46,521.94 17,050.00 29,471.94 1,770,528.06

2 8/31/2011 31 1,770,528.06 46,521.94 16,770.84 29,751.11 1,740,776.95

3 9/30/2011 30 1,740,776.95 46,521.94 15,957.12 30,564.82 1,710,212.14

4 10/30/2011 30 1,710,212.14 46,521.94 15,676.94 30,845.00 1,679,367.14

5 11/30/2011 31 1,679,367.14 46,521.94 15,907.34 30,614.60 1,648,752.54

6 12/30/2011 30 1,648,752.54 46,521.94 15,113.56 31,408.38 1,617,344.16

7 1/30/2012 31 1,617,344.16 46,521.94 15,319.84 31,202.10 1,586,142.06

8 2/29/2012 30 1,586,142.06 46,521.94 14,539.64 31,982.31 1,554,159.76

9 3/29/2012 29 1,554,159.76 46,521.94 13,771.58 32,750.36 1,521,409.40

10 4/29/2012 31 1,521,409.40 46,521.94 14,411.13 32,110.81 1,489,298.59

11 5/29/2012 30 1,489,298.59 46,521.94 13,651.90 32,870.04 1,456,428.55

12 6/29/2012 31 1,456,428.55 46,521.94 13,795.61 32,726.33 1,423,702.22

13 7/29/2012 30 1,423,702.22 46,521.94 13,050.60 33,471.34 1,390,230.89

14 8/29/2012 31 1,390,230.89 46,521.94 13,168.58 33,353.36 1,356,877.52

15 9/29/2012 31 1,356,877.52 46,521.94 12,852.65 33,669.30 1,323,208.23

16 10/29/2012 30 1,323,208.23 46,521.94 12,129.41 34,392.53 1,288,815.70

17 11/29/2012 31 1,288,815.70 46,521.94 12,207.95 34,313.99 1,254,501.70

18 12/29/2012 30 1,254,501.70 46,521.94 11,499.60 35,022.34 1,219,479.36

19 1/29/2013 31 1,219,479.36 46,521.94 11,551.18 34,970.76 1,184,508.60

20 2/28/2013 30 1,184,508.60 46,521.94 10,858.00 35,663.95 1,148,844.66

21 3/28/2013 28 1,148,844.66 46,521.94 9,829.00 36,692.94 1,112,151.72

22 4/28/2013 31 1,112,151.72 46,521.94 10,534.55 35,987.39 1,076,164.33

23 5/28/2013 30 1,076,164.33 46,521.94 9,864.84 36,657.10 1,039,507.23

24 6/28/2013 31 1,039,507.23 46,521.94 9,846.44 36,675.50 1,002,831.73

25 7/28/2013 30 1,002,831.73 46,521.94 9,192.62 37,329.32 965,502.41

26 8/28/2013 31 965,502.41 46,521.94 9,145.45 37,376.49 928,125.92

27 9/28/2013 31 928,125.92 46,521.94 8,791.42 37,730.53 890,395.40

28 10/28/2013 30 890,395.40 46,521.94 8,161.96 38,359.98 852,035.42

29 11/28/2013 31 852,035.42 46,521.94 8,070.67 38,451.27 813,584.14

30 12/28/2013 30 813,584.14 46,521.94 7,457.85 39,064.09 774,520.06

31 1/28/2014 31 774,520.06 46,521.94 7,336.43 39,185.51 735,334.54

32 2/28/2014 31 735,334.54 46,521.94 6,965.25 39,556.69 695,777.86

33 3/28/2014 28 695,777.86 46,521.94 5,952.77 40,569.17 655,208.68

34 4/28/2014 31 655,208.68 46,521.94 6,206.28 40,315.66 614,893.02

35 5/28/2014 30 614,893.02 46,521.94 5,636.52 40,885.42 574,007.60

36 6/28/2014 31 574,007.60 46,521.94 5,437.13 41,084.81 532,922.79

37 7/28/2014 30 532,922.79 46,521.94 4,885.13 41,636.82 491,285.97

38 8/28/2014 31 491,285.97 46,521.94 4,653.57 41,868.37 449,417.60

39 9/28/2014 31 449,417.60 46,521.94 4,256.98 42,264.96 407,152.64

40 10/28/2014 30 407,152.64 46,521.94 3,732.23 42,789.71 364,362.94

41 11/28/2014 31 364,362.94 46,521.94 3,451.33 43,070.61 321,292.32

42 12/28/2014 30 321,292.32 46,521.94 2,945.18 43,576.76 277,715.56

43 1/28/2015 31 277,715.56 46,521.94 2,630.58 43,891.36 233,824.20

44 2/28/2015 31 233,824.20 46,521.94 2,214.83 44,307.11 189,517.10

45 3/28/2015 28 189,517.10 46,521.94 1,621.42 44,900.52 144,616.58

Plano Financeiro

Carlos Bibakila

STANDARD BANK DE ANGOLA

Plano Financeiro

Carlos Bibakila

STANDARD BANK DE ANGOLA

46 4/28/2015 31 144,616.58 46,521.94 1,369.84 45,152.10 99,464.48

47 5/28/2015 30 99,464.48 46,521.94 911.76 45,610.18 53,854.30

48 6/28/2015 31 53,854.30 54,364.42 510.12 53,854.30 0.00

49

50

51

52

53

54

55

56

57

58

59

60

Plano Financeiro

Carlos Bibakila

STANDARD BANK DE ANGOLA

Plano Financeiro

Carlos Bibakila

STANDARD BANK DE ANGOLA