sistema de amortização price

Sistema de Amortização PRICE [Proprietário]

Dados do Empréstimo Poder de Compra

Empréstimo / Financiamento R$ 30,000.00 Salário atual (ou poupança)

Taxa de juros efetiva anual 22.73% Correção anual do salário

Duração em meses (períodos) 48 Meses p/ próximo aumento

Carência (sem juros) p/ primeira parcela

Correção S. Devedor (inflação a.a.)

Períodos sem correção do S. Devedor

Pagamento Juros Amortização

0 30,000.00 30,000.00

1 923.45 516.44 407.02 30,000.00 29,592.98

2 923.45 509.43 414.02 29,592.98 29,178.96

3 923.45 502.30 421.15 29,178.96 28,757.81

4 923.45 495.05 428.40 28,757.81 28,329.41

5 923.45 487.68 435.77 28,329.41 27,893.64

6 923.45 480.18 443.28 27,893.64 27,450.36

7 923.45 472.55 450.91 27,450.36 26,999.45

8 923.45 464.78 458.67 26,999.45 26,540.78

9 923.45 456.89 466.56 26,540.78 26,074.22

10 923.45 448.86 474.60 26,074.22 25,599.62

11 923.45 440.69 482.77 25,599.62 25,116.86

12 923.45 432.38 491.08 25,116.86 24,625.78

13 923.45 423.92 499.53 24,625.78 24,126.25

14 923.45 415.32 508.13 24,126.25 23,618.12

15 923.45 406.58 516.88 23,618.12 23,101.24

16 923.45 397.68 525.78 23,101.24 22,575.47

17 923.45 388.63 534.83 22,575.47 22,040.64

18 923.45 379.42 544.03 22,040.64 21,496.61

19 923.45 370.05 553.40 21,496.61 20,943.21

Pgto.

SD Corrigido pela Inflação

Saldo Devedor Final (pós-pagamento)

Poder de Compra (PC)

% PC Comprometid

o

20 923.45 360.53 562.92 20,943.21 20,380.28

21 923.45 350.84 572.62 20,380.28 19,807.67

22 1,423.45 340.98 1,082.47 19,807.67 18,725.20

23 1,423.45 322.35 1,101.11 18,725.20 17,624.09

24 1,423.45 303.39 1,120.06 17,624.09 16,504.03

25 1,423.45 284.11 1,139.34 16,504.03 15,364.69

26 1,423.45 264.50 1,158.96 15,364.69 14,205.73

27 1,423.45 244.55 1,178.91 14,205.73 13,026.82

28 1,423.45 224.25 1,199.20 13,026.82 11,827.62

29 1,423.45 203.61 1,219.85 11,827.62 10,607.77

30 1,423.45 182.61 1,240.84 10,607.77 9,366.93

31 1,423.45 161.25 1,262.21 9,366.93 8,104.73

32 1,423.45 139.52 1,283.93 8,104.73 6,820.79

33 1,423.45 117.42 1,306.04 6,820.79 5,514.76

34 1,423.45 94.93 1,328.52 5,514.76 4,186.24

35 1,423.45 72.06 1,351.39 4,186.24 2,834.85

36 1,423.45 48.80 1,374.65 2,834.85 1,460.20

37 1,485.33 25.14 1,460.19 1,460.20 0.00

38 - 0.00 (0.00) 0.00 0.00

39 - 0.00 (0.00) 0.00 0.00

40 - 0.00 (0.00) 0.00 0.00

41 - 0.00 (0.00) 0.00 0.00

42 - 0.00 (0.00) 0.00 0.00

43 - 0.00 (0.00) 0.00 0.00

44 - 0.00 (0.00) 0.00 0.00

45 - 0.00 (0.00) 0.00 0.00

46 - 0.00 (0.00) 0.00 0.00

47 - 0.00 (0.00) 0.00 0.01

48 - 0.00 (0.00) 0.01 0.01

-