Scribd Logo
Importer

Bienvenue sur Scribd !

  • Exercícios Tabelas Amortização

    Transféré par

    Luiz Carlos Maciel Athanásio
    22 vues2 pages

    Titre original

    Exercícios_tabelas_amortização

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Formats disponibles

    XLSX, PDF, TXT ou lisez en ligne sur Scribd

    Avez-vous trouvé ce document utile ?

    Ce contenu est-il inapproprié ?

    Signaler ce document

    Droits d'auteur :

    Attribution Non-Commercial (BY-NC)
    Téléchargez comme XLSX, PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    22 vues2 pages

    Exercícios Tabelas Amortização

    Transféré par

    Luiz Carlos Maciel Athanásio

    Droits d'auteur :

    Attribution Non-Commercial (BY-NC)
    Téléchargez comme XLSX, PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    sur 2

    ECON FIN - Profº Arima

    III - Exercícios de Amortização de Empréstimos


    1) Tabela SAC

    Período Saldo Devedor Amortização Juros Prestação Saldo Atual


    0 - - - - R$ 400,000.00
    1 R$ 512,000.00 R$ 80,000.00 R$ 112,000.00 R$ 192,000.00 R$ 320,000.00
    2 R$ 409,600.00 R$ 80,000.00 R$ 89,600.00 R$ 169,600.00 R$ 240,000.00
    3 R$ 307,200.00 R$ 80,000.00 R$ 67,200.00 R$ 147,200.00 R$ 160,000.00
    4 R$ 204,800.00 R$ 80,000.00 R$ 44,800.00 R$ 124,800.00 R$ 80,000.00
    5 R$ 102,400.00 R$ 80,000.00 R$ 22,400.00 R$ 102,400.00 R$ -
    Totalizações R$ 400,000.00 R$ 336,000.00 R$ 736,000.00

    2) Tabela SAC

    Período Saldo Devedor Amortização Juros Prestação Saldo Atual


    0 - - - - R$ 1,000,000.00
    1 R$ 1,190,000.00 R$ 50,000.00 R$ 190,000.00 R$ 240,000.00 R$ 950,000.00
    2 R$ 1,130,500.00 R$ 50,000.00 R$ 180,500.00 R$ 230,500.00 R$ 900,000.00
    3 R$ 1,071,000.00 R$ 50,000.00 R$ 171,000.00 R$ 221,000.00 R$ 850,000.00
    4 R$ 1,011,500.00 R$ 50,000.00 R$ 161,500.00 R$ 211,500.00 R$ 800,000.00
    5 R$ 952,000.00 R$ 50,000.00 R$ 152,000.00 R$ 202,000.00 R$ 750,000.00
    6 R$ 892,500.00 R$ 50,000.00 R$ 142,500.00 R$ 192,500.00 R$ 700,000.00
    7 R$ 833,000.00 R$ 50,000.00 R$ 133,000.00 R$ 183,000.00 R$ 650,000.00
    8 R$ 773,500.00 R$ 50,000.00 R$ 123,500.00 R$ 173,500.00 R$ 600,000.00
    9 R$ 714,000.00 R$ 50,000.00 R$ 114,000.00 R$ 164,000.00 R$ 550,000.00
    10 R$ 654,500.00 R$ 50,000.00 R$ 104,500.00 R$ 154,500.00 R$ 500,000.00
    11 R$ 595,000.00 R$ 50,000.00 R$ 95,000.00 R$ 145,000.00 R$ 450,000.00
    12 R$ 535,500.00 R$ 50,000.00 R$ 85,500.00 R$ 135,500.00 R$ 400,000.00
    13 R$ 476,000.00 R$ 50,000.00 R$ 76,000.00 R$ 126,000.00 R$ 350,000.00
    14 R$ 416,500.00 R$ 50,000.00 R$ 66,500.00 R$ 116,500.00 R$ 300,000.00
    15 R$ 357,000.00 R$ 50,000.00 R$ 57,000.00 R$ 107,000.00 R$ 250,000.00
    16 R$ 297,500.00 R$ 50,000.00 R$ 47,500.00 R$ 97,500.00 R$ 200,000.00
    17 R$ 238,000.00 R$ 50,000.00 R$ 38,000.00 R$ 88,000.00 R$ 150,000.00
    18 R$ 178,500.00 R$ 50,000.00 R$ 28,500.00 R$ 78,500.00 R$ 100,000.00
    19 R$ 119,000.00 R$ 50,000.00 R$ 19,000.00 R$ 69,000.00 R$ 50,000.00
    20 R$ 59,500.00 R$ 50,000.00 R$ 9,500.00 R$ 59,500.00 R$ -
    Totalizações R$ 1,000,000.00 R$ 855,000.00 R$ 1,105,000.00 -R$ 1,000,000.00

    Período Saldo Devedor Amortização Juros Prestação Saldo Atual


    0 - - - - R$ 15,000.00
    1 R$ 16,500.00 R$ 1,500.00 R$ 1,500.00 R$ 3,000.00 R$ 13,500.00
    2 R$ 14,850.00 R$ 1,500.00 R$ 1,350.00 R$ 2,850.00 R$ 12,000.00
    3 R$ 13,200.00 R$ 1,500.00 R$ 1,200.00 R$ 2,700.00 R$ 10,500.00
    4 R$ 11,550.00 R$ 1,500.00 R$ 1,050.00 R$ 2,550.00 R$ 9,000.00
    5 R$ 9,900.00 R$ 1,500.00 R$ 900.00 R$ 2,400.00 R$ 7,500.00
    6 R$ 8,250.00 R$ 1,500.00 R$ 750.00 R$ 2,250.00 R$ 6,000.00
    7 R$ 6,600.00 R$ 1,500.00 R$ 600.00 R$ 2,100.00 R$ 4,500.00
    8 R$ 4,950.00 R$ 1,500.00 R$ 450.00 R$ 1,950.00 R$ 3,000.00
    9 R$ 3,300.00 R$ 1,500.00 R$ 300.00 R$ 1,800.00 R$ 1,500.00
    10 R$ 1,650.00 R$ 1,500.00 R$ 150.00 R$ 1,650.00 R$ -
    Totalizações R$ 15,000.00 R$ 8,250.00 R$ 23,250.00

    Vous aimerez peut-être aussi