Fin An CIA Men To

You might also like

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 11

DATAS P DIAS

HOJE
DATA
VALOR
31/1/06

14/1/07
7500.00

DIAS
348

CAPITALIZACAO MENSAL
MAURO/CAMILA

data

2.500%

recebido

emprest

10/5/2005
11/5/2005

juros

saldo

550.00
13.75

550.00
563.75

CONVERSO PARA DIA DA SEMANA


6/28/1987 domingo
TABELA PRICE
.

23.0

NUMERO DE PARC
INDICE PRICE
FINANCIAMENTO
VALOR DA PRESTAAO

1.92000

60
0.02821345739377080000

21,500.00
606.59
36395.36004

FINAL

AMORTIZAO
1
2
3
4
5
6
7
8
9

606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59

412.80
409.08
405.29
401.42
397.48
393.47
389.38
385.21
380.95

21500.00
21306.21
21108.70
20907.40
20702.23
20493.12
20280.00
20062.79
19841.41
19615.77

10
11

606.59
606.59

376.62
372.21

19385.81
19151.42

JUROS

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

606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59

367.71
363.12
358.45
353.68
348.83
343.88
338.83
333.69
328.45
323.11
317.67
312.12
306.47
300.71
294.83
288.85
282.75
276.53
270.19
263.73
257.15
250.44
243.60
236.63
229.53
222.29
214.91
207.39
199.73
191.92
183.95
175.84
167.57
159.14
150.55
141.79
132.87

18912.54
18669.07
18420.93
18168.02
17910.26
17647.55
17379.79
17106.89
16828.76
16545.28
16256.36
15961.89
15661.77
15355.89
15044.13
14726.39
14402.55
14072.49
13736.09
13393.23
13043.79
12687.64
12324.66
11954.70
11577.64
11193.34
10801.67
10402.47
9995.61
9580.93
9158.30
8727.55
8288.53
7841.08
7385.04
6920.24
6446.52

49
50
51
52
53
54
55
56
57
58
59
60
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
606.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

123.77
114.50
105.06
95.43
85.61
75.61
65.41
55.02
44.43
33.64
22.64
11.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

5963.70
5471.62
4970.08
4458.92
3937.94
3406.96
2865.78
2314.22
1752.06
1179.11
595.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

CAPITALIZAAO DIARIA
Cn = C( 1 + i)
TX
VALOR

HOJE
#######

TOTAIS

1,000.00
5,000.00
250.00
7,000.00
300.00
100.00

8/7/2005
11/3/2005
1/30/2006
4/28/2006
7/25/2006
3/1/2000

2445
2357
2269
2181
2093
4430

13,650.00

DESCONTO
HOJE 4/17/2012

6/24/2009

5 MENSAL
DIAS DE ATRASO

DIA DO VENC

VENC. VALORES
2/12/2007

5,000.00

5/13/2007

456.00

8/11/2007

3,578.00

11/9/2007

7,543.00

2/7/2008

250.00

5/7/2008

3,710.00

TOTAL DE DUPLICATAS

20,537.00

7/24/2009
8/24/2009
9/24/2009
10/24/2009
11/24/2009
12/24/2009
1/24/2010

113.82

114.62

2/24/2010

113.82

229.23

3/24/2010

113.82

343.85

4/24/2010

113.82

458.47

5/24/2010

113.82

573.08

17,000.00

6/24/2010

113.82

687.70

7/24/2010

113.82

802.32

8/24/2010

113.82

916.93

9/24/2010

113.82

1,031.55

10/24/2010

10

113.82

1,146.17

11

113.82

1,260.78

12

113.82

1,375.40

3,112.59

111.11

277.775

153.85

230.775

20,601.00

A
Cn = C( 1 + i)N
VALOR ATUAL

JUROS

58,651.19
253,281.44
10,937.80
264,511.40
9,790.93
159,908.58

57,651.19
248,281.44
10,687.80
257,511.40
9,490.93
159,808.58

757,081.34

743,431.34

TX
DIAS

0.166666667
A RECEBER
241.67
4,758.33
22.04
433.96
172.94
3,405.06
364.58
7,178.42
12.08
237.92
179.32
3,530.68

5.000
JUROS

-1891
-1801
-1711
-1621
-1531
-1441
Total de juros

A RECEBER

992.62

19,544.38

45000

AMORTIZAO

21,500.00

PARC

JUROS

SALDO D. PAGO EM

20-mar-09

606.59

412.80

21,306.21

20-abr-09

606.59

409.08

21,108.70

20-mai-09

606.59

405.29

20,907.40

20-jun-09

606.59

401.42

20,702.23

20-jul-09

606.59

397.48

20,493.12

20-ago-09

606.59

393.47

20,280.00

20-set-09

606.59

389.38

20,062.79

20-out-09

606.59

385.21

19,841.41

20-nov-09

606.59

380.95

19,615.77

20-dez-09

606.59

376.62

19,385.81

20-jan-10

606.59

372.21

19,151.42

20-fev-10

606.59

367.71

18,912.54

20-mar-10

606.59

363.12

18,669.07

20-abr-10

606.59

358.45

18,420.93

20-mai-10

606.59

353.68

18,168.02

20-jun-10

606.59

348.83

17,910.26

20-jul-10

606.59

343.88

17,647.55

20-ago-10

606.59

338.83

17,379.79

20-set-10

606.59

333.69

17,106.89

20-out-10

606.59

328.45

16,828.76

20-nov-10

606.59

323.11

16,545.28

20-dez-10

606.59

317.67

16,256.36

20-jan-11

606.59

312.12

15,961.89

20-fev-11

606.59

306.47

15,661.77

20-mar-11

606.59

300.71

15,355.89

20-abr-11

606.59

294.83

15,044.13

20-mai-11

606.59

288.85

14,726.39

20-jun-11

606.59

282.75

14,402.55

20-jul-11

606.59

276.53

14,072.49

20-ago-11

606.59

270.19

13,736.09

20-set-11

606.59

263.73

13,393.23

20-out-11

606.59

257.15

13,043.79

20-nov-11

606.59

250.44

12,687.64

20-dez-11

606.59

243.60

12,324.66

20-jan-12

606.59

236.63

11,954.70

20-fev-12

606.59

229.53

11,577.64

20-mar-12

606.59

222.29

11,193.34

20-abr-12

606.59

214.91

10,801.67

20-mai-12

606.59

207.39

10,402.47

20-jun-12

606.59

199.73

9,995.61

20-jul-12

606.59

191.92

9,580.93

20-ago-12

606.59

183.95

9,158.30

20-set-12

606.59

175.84

8,727.55

20-out-12

606.59

167.57

8,288.53

You might also like