1,200.

00

1,000.00

Prestao

800.00

600.00
Column H

400.00

200.00

0.00
1

10
Prazo

11

12

13

14

15

16

17

18

19

20

21

90,000.00

80,000.00

70,000.00

60,000.00

Saldo

50,000.00

40,000.00

Column I

30,000.00

20,000.00

10,000.00

0.00
1

8
Prazo

10

11

12

13

14

15

16

SIMULADOR SBPE - SAC AVALIAO AT R$ 130.000,00

PARMETROS
Vlr. Compra/Venda
Vlr. Financiamento
Prazo
Taxa de juros / Ano
Taxa de juros / Ms
Taxa Referencial - TR

R$
100,000.00
80,000.00
240
9.56%
0.79667%
0.30%

SEGURO - MIP

Preencher as clulas em amarelo

F. ETRIA

80,000.00

(Valor Mximo de financiamento)

SEGURO
58.76
MIP
33.76
DFI
25.00
IDADE
22

S. Devedor
80,000.00
76,333.33
72,333.33
68,333.33
64,333.33
60,333.33
56,333.33
52,333.33
48,333.33
44,333.33
40,333.33
36,333.33
32,333.33
28,333.33
24,333.33
20,333.33
16,333.33
12,333.33
8,333.33
4,333.33
333.33
TOTAIS

SIMULADOR - C.C. CAIXA - SAC

At. Monet.

33.76

de 31 a 40 anos

0.000497

39.76

de 41 a 50 anos

0.000974

77.92

de 51 a 60 anos

0.00213

170.40

0.00505

404.00

de 61 a 70 anos

229.00
217.00
205.00
193.00
181.00
169.00
157.00
145.00
133.00
121.00
109.00
97.00
85.00
73.00
61.00
49.00
37.00
25.00
13.00
1.00

Juros
637.33
609.95
577.98
546.02
514.06
482.10
450.14
418.17
386.21
354.25
322.29
290.32
258.36
226.40
194.44
162.47
130.51
98.55
66.59
34.63
2.66

Amort.
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33
333.33

TOM
24.75
24.75
24.75
24.75
24.75
24.75
24.75
24.75
24.75
24.75
24.75
24.75
24.75
24.75
24.75
24.75
24.75
24.75
24.75
24.75
24.75

Seguro
58.76
58.76
58.76
58.76
58.76
58.76
58.76
58.76
58.76
58.76
58.76
58.76
58.76
58.76
58.76
58.76
58.76
58.76
58.76
58.76
58.76

Enc.
1,054.18
1,026.79
994.83
962.87
930.90
898.94
866.98
835.02
803.05
771.09
739.13
707.17
675.20
643.24
611.28
579.32
547.36
515.39
483.43
451.47
419.51

28,680.00

77,027.15

80,000.00

5,942.50

14,102.40

179,417.05

R$

0.000422

de 71 a 80 anos

Prest.
001
012
024
036
048
060
072
084
096
108
120
132
144
156
168
180
192
204
216
228
240

TAXA

at 30 anos

0.012622 1,009.76

S. Devedor
79,666.67
76,000.00
72,000.00
68,000.00
64,000.00
60,000.00
56,000.00
52,000.00
48,000.00
44,000.00
40,000.00
36,000.00
32,000.00
28,000.00
24,000.00
20,000.00
16,000.00
12,000.00
8,000.00
4,000.00
0.00

Pg. 3 de 3