10910572028, 14:35 ‘imulador Habitacional CAA Simulador Habitacional CAIXA e Crédito Real Facil CAIXA Pensou _ na CAIXA. Simule agora e escolha a melhor opcao para voce. 1 Dados iniciais Esto financlamento ou empréstimo Ros ‘Qual tipo de financiamento ou emprést © Imével que deseja comprar ou oferecer Valor aproximado do imével: RS 170.000. Onde esta localizado 0 imével? BELEN-PA Possuo imével nesta cidade: Nso Portablidade de Crédito Imobilsto: ‘0 tps stww8, caika.gov.brisiopiintemet webisimulaOperacaolntemnet.do?method=enquacrarProdutos0310512023, 14:35, ‘imulador Habitacional CADA 2° Seus dados (Qual 6a renda bruta familar? RS 4.724.82 ‘Qual 6a data de nascimento de partic ante de maior dade? 13/08/1980 Possui3 anos de trabatho sob rogime do FGTS, somando-se todos os periods trabalhados? Si 414 ful beneficado, ou 0 imével objeto de fnanclamento, com subsidio concedid pelo FGTS/Uniéo? Nso Mais de um comprador ou dependante?? Nao Vocé tem ou gostaria de ter relacionamento com a Caixa? Nic 3) Opcdes Programa Minha Casa, Minha Vida - Recursos FGTS (A) Resultados Programa Minha Casa, Minha Vida - Recursos FGTS Valor do financlamentolempréstima RS 136,000.00 Prazo 360 meses Valor da e RS 34.000,00 sures 7,1600% aa CET -Custo Efetivo Total 864% aa CESH - Custo Efetivo do Seguro Habitacional 572% aa Seguradora AMERICAN LIFE SEGUROS Sites de oranda SAG TR Sta Ata PRICE/TR Somatério das Parcelas RS 368.167,57 Componentes do CET Valor Percentual Valor do financiamentolempréstimo R$ 136.000,00 98.49% Subsidio Complementar R$.0,00 0,00% Seguro a Vista RS 42,27 0.03% Tera era Avaliagao de Bens Recebides em 26 5 gan og 148% lor RS.0,00 0,00% = Plaritha de evalugdo tesrica para demonstagéo dos fluxas referentes aos pagamentos e recabimentos considerados no eélculo do CCusto Ffetivo Total - CET nas condicBes vigentes na data da simulacdo. Os céleulos apresentados na planitha néo consideram a atualizacdo do saldo devedor pelo indexador escolhido, Fase de Amortizacéo Wy Vencimanto——Prestagio. «Seguro TERS, 4 Encargo ‘aldo Dovedor 4 03/06/2023, R$ 919,47 RG 42,25 RS 25,00 R$ 986,72 R$ 135.892,00 2 eaoraoes == ot07—«R 40.22 RS2500 RS98EE9 —_RF1RE78B35 2 capaeoes RS ote «R420 RS 2500 RSEEG7 —_RETBSE7AES 4 03/09/2023, R$ 919,47 R$ 42,17 RS 25,00 R$ 986,64 R$ 135.564,10 5 03/10/2023, R$ 919,47 RS 42,15, RS 25,00 R$ 986,62 R$ 135.453,50 6 03/11/2023 R$ 919,47 RS 42,13 RS 25,00 R$ 986,60 R$ 135.342,24 7 03/12/2023 R$ 919,47 R$ 42,10 RS 25,00 R$ 986,57 R$ 135.230,31 8 03/01/2024 R$ 919,47 R$ 42,08 RS 25,00 R$ 986,55 R$ 135.117,71 hitpsstww8. caika.gov.brisioplintemet webisimalaOperacaolntemnet.do?method=enquactarProdutos amt0910572028, 14:35 ne 10 " 12 13 14 15 16 7 18 19 20 a 2 23 24 25 26 ar 28 29 30 a 32 33 34 35 36 37 38 39 40 a a2 43 45 46 47 48 49 Vencimento 03/02/2026 03/03/2024 03/04/2028 3105/2026 3/06/2024 3/07/2024 03/08/2028 3109/2024 oar10v2024 oai11/2024 0312/2026 03/01/2025 3702/2025 03/03/2025 3704/2025 3105/2025 03/06/2025 03/07/2025 03/08/2025 03/09/2025 03/10/2025 03/11/2025 03/12/2025 03/01/2026 03/02/2026 03/03/2026 3104/2026 03/05/2026 03/06/2026 03/07/2026 03/08/2026 3709/2026 03/10/2026 03/11/2026 0312/2026 03/01/2027 03/02/2027 03103/2027 03/04/2027 03105/2027 03/06/2027 Prestagéo RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919.47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 Seguro RS 42,05, RS 42,03, RS 42,00 RS 41,98, RS-41,95, RS 41,92 RS 41,90 RS41,87 RS41,85, RS 41,82 RS41,79 RS41,77 RS41,74 RS41,71 RS 41,69 RS 41,66, RS 41,63, RS .41,60 RS 41,58, 541,55, RS 41,52 RS 41,49 RS 41,46, RS.41,43, RS.41,40 RS 41,38 RS-41,35 RS-41,32 RS-41,29 RS-41,26 RS41,23, RS 41,20 RS 56,32 RS 56,27 RS 56,22 RS 56,18 RS 56,13, RS 56,08, RS 56,03, RS 55,99 RS 55,94 ‘imulador Habitacinal CALA Taxa de ‘Administragao (TA) RS 25,00, RS 25,00 R$ 25,00 R$ 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00 RS 25,00 RS 25,00, RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00, RS 25,00 RS 25,00, RS 25,00, RS 25,00 RS 25,00 RS 25,00, R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00 RS 25,00 RS 25,00, RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 hitps:ww8. caika.gov.brisiopiintemet webisimalaOperacaolntemnet.do?method=enquacrarProdutos Eneargo RS 986,52 RS 986,50 RS 986,47 RS 986,45 RS 986,42 RS 986,39, RS 986,37 RS 986,34 RS 986,32 RS 986,29 RS 986,26 RS 986,24 RS 986,21 RS 986,18 RS 986,16 RS 986,13, RS 986,10 RS 986,07 RS 986,05 RS 986,02 RS 985,99 RS 985,96 RS 985,93, RS 985,90 RS 985,87 RS 985,85 RS 985,82 RS 985,79 RS 985,76 RS 985,73, RS 985,70 RS 985,67 RS 1.000,79 RS 1.000,74 RS 1.000,69 RS 1.000,65 RS 1.000,60 RS 1.000,55 R$ 1.000,50 R$ 1.000,46 R$ 1,000.41 Saldo Devedor RS 135,004.44 RS 134.890,50 RS 134.775,88 R$ 134.660,57 RS 134.544,57 RS 134,427.88 R$ 134,310.50 R$ 134,192.42 RS 134.073,63 RS 133,954.13 RS 133,833,92 RS 133.712,99 RS 133,591.34 R$ 133.468,97 RS 133.345,86 R$ 133.222,02 R$. 133,097.44 R$ 132.972,12 RS 132,846,05 RS$-132.719,23 RS 132,591,65 RS 132,463,341 RS 132.334,20 R$ 132.204,32 R$ 132.073,67 RS 131.942,24 R$ 131.810,03 R$ 131.677,03 RS 131.543,23 R$ 131,408,63 R$-131.273,23 RS 131.137,02 R$ 131.000,00 R$ 130.962,16 R$ 130.723,50 RS 130.584,01 RS 130.443,69 RS 130.302,53 R$ 130.160,53 R$ 130.017,68 R$ 129,873,98 st(0310572028, 14:35 we 50 5 82 53 54 55 56 87 58 59 60 6 62 63 64 65 66 er 68 69 70 n n 13 ” 5 76 ” 8 73 80 a 82 83 84 85 86 87 88 89 90 Vencimento 03/07/2027 03/08/2027 03/09/2027 03/10/2027 03/11/2027 03/12/2027 0310112028 3102/2028 03/03/2028 03/04/2028 03/05/2028 03/06/2028 03/07/2028 03/08/2028 3109/2028 03/10/2028 03/11/2028 03/12/2028 03/01/2029 03/02/2029 03/03/2029 03/04/2029 03/05/2029 03/06/2029 3107/2029 03/08/2029 03/09/2029 03/10/2029 03/11/2028 03/12/2029 03/01/2030 3702/2030 03/03/2030 03/04/2030 0370/2030 03/06/2030 03/07/2030 03/08/2030 03/09/2030 03/10/2030 03/11/2030 Prestagéo RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919.47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 Seguro RS 55,89 RS 55,84 RS 55,79 RS 55,74 RS 55,69 RS 55,64 RS 55,59 RS 55,54 RS 55,49 RS 55,44 RS 55,39 RS 55,33, RS 55,28, RS 55,23, RS 55,18 RS 55,12 RS 55,07 RS 55,02 RS 54,96, RS 54,91 RS 54,85, RS 54,80 RS 54,74 RS 54,69 RS 54,63, RS 54,57 RS 54,52 RS 54,46, RS 54,40 RS 54,35, RS 54,29 RS 54,23, RS 54,17 RS 54,11 RS 54,05, RS 53,99 RS 53,93, RS 53,87 RS 53,81 RS-53,75 RS 53,69 ‘imulador Habitacinal CALA Taxa de Administragao (TA) RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00 RS 25,00 RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00 RS 25,00, RS 25,00, RS 25,00 RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00 RS 25,00, RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 hitps:iww8. caka.gov.brisiopiintemet webisimalaOperacaolntemet.do?method=enquacrarProdutos Eneargo RS 1.000,36 RS 1.000,31 RS 1.000,26 R$ 1.000,21 R$ 1.000,16 R$ 1,000.11 RS 1.000,06 RS 1.00001 RS 999,96 RS 999,91 RS 999,86 RS 999,80 RS 999,75 RS 999,70 RS 999,65 RS 999,59 RS 999,54 RS 999,49, RS 999,43, RS 999,38 RS 999,32 RS 999,27 RS 999,21 RS 999,16 RS 999,10 RS 999,04 RS 998,99 RS 998,93, RS 998,87 RS 998,82 RS 998,76 RS 998,70 RS 998,64 RS 998,58 RS 998,52 RS 998,46 RS 998,40 RS 998,34 RS 998,28 RS 998,22 RS 998,16 Saldo Devedor R$ 129.729,42 RS 129.584,00 RS 129.437,71 R$ 129.290,55 R$ 129.142,51 R$ 128,993,59 R$ 128.843,78 RS 128.693,08 RS 128,541.48 RS 128.388,97 RS 128.235,55 RS 128.081,22 R$ 127.925,97 R$ 127.769,79 RS 127.612,68 RS 127.454,63 RS-127.295,64 R$ 127.135,70 RS 126.974,81 RS 126.812,96 RS 126.650,14 RS 126.486,35 RS 126.321,58 RS 126.155,83 R$ 125.989,09 RS 125.821,35 R$ 125.652,61 R$ 125.482,87 R$ 125.312,11 R$ 125,140.34 RS 124,967,54 RS 124.793,71 RS 124.618,84 RS 124.442,93 RS 124.265,97 RS 124.087,95 R$ 123.908,87 RS 123.728,72 R$ 123.547,50 R$ 123.365,20 RS 123.181,81 ant0910572028, 14:35 we 1 92 93 94 95 96 97 98 99 100 101 102 103 104 108 106 107 108 108 110 m1 12 113 114 15 116 "7 118 119 120 121 122 123 124 125 126 127 128 129 130 431 Vencimento 03/12/2030 03/01/2031 03/02/2031 03/03/2031 03/04/2031 03/05/2031 03/06/2031 03/07/2031 03/08/2031 03/09/2031 3/10/2031 03/11/2031 03/12/2031 3701/2032 03102/2032 03/03/2032 03/04/2032 03/05/2032 03/06/2032 03/07/2032 03/08/2032 03/09/2032 03/10/2032 03/11/2032 03/12/2032 03/01/2033 03/02/2033 03/03/2033 03/04/2033 03/05/2033 03/06/2033 03/07/2033 03/08/2033 03/09/2033 03/10/2033 03/11/2033 03/12/2033 03/01/2034 03/02/2034 3103/2034 03/04/2034 Prestagéo RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 Seguro RS 53,63, RS 53,56, RS 53,50 RS 53,44 RS 53,37 RS53,31 RS-53,25, RS 53,18 RS53,12 RS 53,05, RS 90,99 RS 90,86 RS 90,73, RS 90,60 RS 90,47 RS 90,34 RS 90,21 RS 90,08, RS 89,94 RS 89,81 RS 89,67 RS 89,54 RS 89,40 RS 89,26 RS 89,13, RS 88,99 RS 88,85, RS 88,71 RS 88,56, RS 8842 RS 88,28 RS 88,13, RS 87,99 RS 87,84 RS 87,70 RS 87,55, RS 87.40 RS 87,25, RS 87,10 RS 86,95, RS 86,80 Simulador Habitacional CALA Taxa de Administragao (TA) RS 25,00 RS 25,00, R$ 25,00 R$ 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00 RS 25,00 RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00 RS 25,00, RS 25,00 RS 25,00 RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 R$ 25,00 RS 25,00 RS 25,00, RS 25,00, RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 hitps:iww8. caka.gov.brisiopiintemet webisimalaOperacaolntemet.do?method=enquacrarProdutos Eneargo RS 998,10 RS 998,03, RS 997,97 RS 997,91 RS 997,84 RS 997,78 RS 997,72 RS 997,65 RS 997,59 RS 997,52 RS 1.035,46 RS 1.035,33 RS 1.035,20 RS 1.035,07 RS 1.034,94 RS 1.034,81 RS 1.034,68 RS 1.034,55 RS 1,034.41 RS 1.034,28 RS 1.034,14 RS 1.034,01 RS 1.033,87 RS 1.033,73 RS 1.033,60 RS 1.033,46 RS 1.033,32 RS 1.033,18 R$ 1.033,03 RS 1,032.89 RS 1.032,75 RS 1.032,60 RS 1.032,46 RS 1.032,31 RS 1.032,17 RS 1.032,02 RS 1.031,87 RS 1.031,72 RS 1.031,57 RS 1.031,42 RS 1,031.27 Saldo Devedor R$ 122.997,32 RS 122.811,73, RS 122.625,04 R$ 122.437,23 R$ 122.248,30 R$ 122,058,24 RS 121,867.05 R$ 121.674,72 RS 121.481,24 RS 121.286,61 R$ 121.090,82 RS 120.893,86 R$ 120.695,72 R$ 120.496,40 R$ 120.295,89 R$ 120.094,19 RS 119.891,28, R$ 119.687,16 RS 119,481,082 R$. 119.275,26 RS 119.067,47 RS 118.858,44 RS 118.648,16 RS 118.436,62 RS 118.223,82 RS 118.009,75 R$ 117.794,40 R$. 117.577,7 RS 117.359,85, R$ 117.140,63, R$ 116.920,10 RS 116.698,25, RS 116.475,08, RS 116.250,58, RS 116.024,74 RS 115.797,55 RS 115.569,01 RS 115.339,10 RS 115.107,82 RS 114.875,16 RS 114.641,11 st0910572028, 14:35 we 132 133 134 138 136 137 138 139 140 141 142 143 144 148 146 147 148 149 150 151 182 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 1 172 Vencimento 03/05/2034 03/06/2034 03/07/2034 3108/2034 03/09/2034 3/10/2034 03/11/2034 03/12/2034 03/01/2035 03/02/2035 03/03/2035 03/04/2035 03/05/2035 03/06/2035 03/07/2035 03/08/2035 03/09/2035 03/10/2035 03/11/2035 03/12/2035 03/01/2036 03/02/2036 03/03/2036 03/04/2036 03/05/2036 03/06/2036 03/07/2036 03/08/2036 03/09/2036 03/10/2036 03/11/2036 0312/2036 0310112037 03/02/2037 03103/2037 03704/2037 03/05/2037 03/06/2037 03/07/2037 03/08/2037 03/09/2037 Prestagéo RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 Seguro RS 86,64 RS 86,49 RS 86,33, RS 86,18 RS 86,02 RS 85,86, RS 85,71 RS 85,55, RS 85,39 RS 85,22 RS 85,06 RS 84,90 RS 84,73, RS 84,57 RS 84,40 RS 84,24 RS 84,07 RS 83,90 RS 83,73, RS 83,56 RS 83,38 RS 83,21 RS 83,04 RS 82,86 RS 62,68, RS 82,51 RS 82,33, RS 82,15, RS 81,97 RS 94,67 RS 94,45, RS. 94,23, RS 94,01 RS 93,79 RS 93,57 RS 93,35, RS 93,12 RS 92,90 RS 92,67 RS 92,44 RS 92,21 ‘imulador Habitacinal CALA Taxa de Administragao (TA) RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00, RS 25,00 RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00, RS 25,00, RS 25,00 RS 25,00 RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00, RS 25,00, RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 hitps:iww8. caika.gov.brisioplintemet webisimalaOperacaolntemnet.do?method=enquacrarProdutos Eneargo RS 1.031,11 RS 1.030,96 RS 1.030,80 RS 1.030,65 R$ 1.030,49 R$ 1,030.33 RS 1.030,18 RS 1.030,02 RS 1.029,86 RS 1.029,69 RS 1.029,53 RS 1.029,37 RS 1.029,20 RS 1.029,04 RS 1.028,87 RS 1.028,71 RS 1.028,54 RS 1.028,37 RS 1.028,20 RS 1.028,03 RS 1.027,85 RS 1027.68 RS 1,027.51 RS 1.027,33 RS 1.027,15 RS 1.026,98 RS 1.026,80 RS 1.026,62 RS 1.026,44 RS 1,039.14 RS 1.038,92 RS 1.038,70 RS 1.038,48 RS 1.038,26 RS 1.038,04 RS 1.037,82 RS 1.037,59 RS 1.037,37 RS 1.037,14 R$ 1.036,91 RS 1,036.68 Saldo Devedor RS 114.405,67 RS 114.168,82 RS 113.930,56 R$ 113.690,88, R$ 113.449,7 R$ 113.207,22 R$. 112.963,22 RS 112.717,76 R$. 112.470,84 R$ 112.222,45, RS 111.972,57 RS 111.721,20 RS 111.468,33 RS. 111.213,95, RS 110.958,06 R$ 110.700,64 RS 110.441,68 R$ 110.181,18 R$ 109,919,12 R$ 109,655,50 R$ 109,390,341 R$ 109.123,54 RS 108.855,17 R$ 108.585,20 R$ 108.313,62 R$ 108.040,42 RS 107.765,59 R$ 107.489,12 R$ 107.211,00 R$ 106,931,22 R$ 106.649,77 RS 106,366.64 R$ 106.081,82 R$ 105.795,30 R$ 105,507,08 RS 105.217,14 RS 104.925,47 RS 104.632,06 R$ 104.336,89 R$ 104.039,96 R$ 103,741,26 ent0910572028, 14:35 we 173 174 175 176 17 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 a 212 213 Vencimento 03/10/2037 03/11/2037 03/12/2037 03/01/2038 03/02/2038 03/03/2038 3104/2038 03/05/2038 03/06/2038 03/07/2038 03/08/2038 03/09/2038 03/10/2038 03/11/2038 03/12/2038 03/01/2039 03/02/2039 03/03/2039 03/04/2039 03/05/2039 03/06/2039 03/07/2039 03/08/2039 03/09/2039 03/10/2039 03/11/2039 03/12/2039 03/01/2040 03/02/2040 03/03/2040 03/04/2040 03/05/2040 03/06/2040 03/07/2040 03/08/2040 03/09/2040 03/10/2040 03/11/2040 03/12/2040 03/01/2041 03/02/2041 Prestagéo RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 Seguro RS 91,98, RS.91,75 RS91,51 RS-91,28, RS 91,04 RS 90,80 RS 90,56, RS 90,32 RS 90,08, RS 89,83, RS 89,59 RS 89,34 RS 89,09 RS 88.84 RS 88,59 RS 88,34 RS 88,08, RS 87,83, RS 87,57 RS 87,31 RS 87,05, RS 86,79 RS 86,52 RS 86,26 RS 85,99 RS 85,72 RS 85,45, RS 85,18, RS 84,90 RS 84,63, RS 84,35 RS 84,07 RS 83,79 RS 83,51 RS 83,23, RS 82,94 RS 82,66, RS 82,37 RS 82,08, RS 81,79 RS 8149 Simulador Habitacional CALA Taxa de Administragao (TA) RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00 RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00, RS 25,00, RS 25,00 RS 25,00 RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00, RS 25,00 RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 hitps:iww8. caka.gov.brisiopiintemet webisimalaOperacaolntemnet.do?method=enquacrarProdutos Eneargo RS 1.03645 RS 1.036,22 RS 1.035,98 RS 1.035,75 RS 1.035,51 RS 1,035.27 RS 1.035,03 RS 1.034,79 RS 1.034,55 RS 1.034,30 RS 1.034,06 RS 1.033,81 RS 1.033,56 RS 1.033,31 RS 1.033,06 RS 1.032,81 RS 1.032,55 R$ 1.032,30 RS 1.032,04 RS 1.031,78 RS 1.031,52 RS 1.031,26 RS 1.030,99 RS 1.030,73 RS 1.030,46 RS 1.030,19 RS 1.029,92 RS 1.029,65 RS 1.029,37 R$ 1,029,10 RS 1.028,82 RS 1.028,54 RS 1.028,26 RS 1.027,98 RS 1.027,70 RS 1027.41 RS 1.027,13 RS 1.026,84 RS 1.026,55 RS 1.026,26 RS 1,025.96 Saldo Devedor R$ 103.440,78 RS 103.138,51 RS 102.834,43 R$ 102.528,54 R$ 102.220,82 R$ 101,911,27 R$ 101,599,87 RS 101.286,61 RS 100.971,48 R$ 100.654,47 RS 100.335,57 RS 100.014,77 R$ 99.692,05 R$ 99.367,41 RS 99.040,83 R$ 98.712,30 RS 98.381,81 R$ 98.049,35 R$ 97.714,91 R$ 97.378,47 RS 97.040,02 RS 96.699,56 RS 96.357,06 RS 96.012,52 RS 95.665,92 RS 95.317,26 R$ 94.966,52 R$ 94.613,68 R$ 94.258,74 R$ 93,901,68 R$ 93.542,49 R$ 93.181,16 RS 92.817,67 R$ 92.452,01 RS 92.084,17 RS 91.714,14 R$ 91.341,90 RS 90.967,44 R$ 90.590,74 R$ 90.211,79 RS 89.830,58 mm0310572028, 14:38 we 214 215 216 27 28 219 20 224 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 2a 242 243 248 245 246 287 248 249 250 251 252 253 254 Vencimento 03/03/2041 03/04/2041 03/05/2041 03/06/2041 03/07/2041 03/08/2041 03/09/2041 oav10/2041 03/11/2041 3/12/2041 03/01/2042 03/02/2042 03/03/2042 03/04/2042 03/05/2042 03/08/2042 03/07/2042 03/08/2042 03/09/2042 oaiov2042 3/11/2042 3/12/2042 03/01/2043 03/02/2043 03/03/2043 03/04/2043 03/05/2043 03/06/2043 03/07/2043 03/08/2043 03/09/2043 3/10/2043 03/11/2043 03/12/2043 03/01/2044 03/02/2044 03/03/2044 03/04/2044 3/05/2044 03/08/2046 03/07/2044 Prestagéo RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919.47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 ‘imulador Habitacinal CALA Seguro RS 81,20 RS 80,90 RS 80,60, RS 80,30 RS 80,00 RS 79,69 RS 79,39 RS 125,78 RS 125,25, RS 124,72 RS 124,19 RS 123,65, RS 123,11 RS 122,57 RS 122,03, RS 121,48 RS 120,93, RS 120,37 RS 119.81 RS 119,25 RS 118,68 RS 118,12 RS 117,54 RS 116,97 RS 116,39 RS 115,81 RS 115,22 RS 114,63 RS 114,04 RS 113,44 RS 112,84 RS 112,24 RS 111,63, RS 111,02 RS 110,40 RS 103,79 RS 109,16 RS 108,54 RS 107,91 RS 107,28 RS 106,64 Taxa de Administragao (TA) RS 25,00 RS 25,00 R$ 25,00, R$ 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00 RS 25,00 RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00, RS 25,00 RS 25,00, RS 25,00 RS 25,00 RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00, RS 25,00, RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 hitps:iww8. caka.gov.brisiopiintemet webisimalaOperacaolntemnet.do?method=enquacrarProdutos Eneargo RS 1.025,67 RS 1.025,37 RS 1.025,07 RS 1.024,77 RS 1.024,47 RS 1,024.16 RS 1.023,86 RS 1.070,25 RS 1.069,72 RS 1.069,19 RS 1.068,66 RS 1.068,12 RS 1.067,58 RS 1.067,04 RS 1.066,50 RS 1.065,95 RS 1.065,40 RS 1.064,84 RS 1.064,28 RS 1.063,72 RS 1.063,15 RS 1.062,59 RS 1.062,01 RS 1.061,44 RS 1.060,86 RS 1.060,28 RS 1.059,69 R$ 1.059,10 RS 1.05851 RS 1,057.91 RS 1,057.31 RS 1.056,71 RS 1.056,10 RS 1.055,49 RS 1.054,87 RS 1.054,26 RS 1.053,63 RS 1.053,01 RS 1.052,38 RS 1.051,75 RS 1,051.11 Saldo Devedor R$ 89.447,10 RS 89.061,33 RS 88.673,26 RS 88.292,87 R$ 87.890,15 R$ 87.495,09 RS 87.097,67 RS 86.697,88 R$ 86.295,71 RS 85.091,14 RS 85.404,15 RS 85.074,74 RS 84.662,88 RS 84.248,57 RS 83.831,78 RS 83.412,51 RS 82.990,73 RS 82.566,44 RS 82.139,62 R$ 81.710,25 RS 81.278,32 RS 80.843,81 RS 80.406,71 R$ 79.967,00 RS 79.524,67 R$ 79.079,70 RS 78.632,07 RS 78.181,77 RS 77-728,78 R$ 77.273,09 RS 76.014,68 RS 76.353,54 RS 75.889,65 RS 75.422,99 RS 74.953,54 RS 74.481,29 R$ 74.006,23 RS 73.528,33 RS 73.047,58 RS 72.563,96 RS 72.077,46 ant0310572028, 14:38 we 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 an 2 213 214 215 216 a 218 219 280 281 282 283 284 285 286 287 288 289 290 201 292 293 294 295 Vencimento 03/08/2048 03/09/2044 osro/2044 03/11/2044 03/12/2044 03/01/2045 3702/2045 03/03/2045 03/04/2045 03/08/2045 03/06/2045 03/07/2045 03/08/2045 03/09/2045 03/10/2045 03/11/2045 03/12/2045 03/01/2046 03/02/2046 03/03/2046 03/04/2046 03/05/2046 03/06/2046 03/07/2046 03/08/2046 03/09/2046 03/10/2046 03/11/2046 03/12/2046 03/01/2047 03/02/2047 03/03/2047 03/04/2047 03/05/2047 3706/2047 03/07/2047 03/08/2047 03/09/2047 3/0/2047 03/11/2047 03/12/2047 Prestagéo RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 Simulador Habitacional CALA Seguro RS 106,00 RS 105,35 RS 104,71 RS 104,05 R$ 103,40 RS 102,74 RS 102,07 RS 101,40 RS 100,73 RS 100,06 RS 99,38 RS 98,69 RS 98,00 RS 97,31 RS 96,62 RS 95,92 RS.95,21 RS 94,50 RS.93,79 RS 93,07 RS 92,35 RS 91,62 RS 90,89 RS 90,16 RS 89,42 RS 88,68, RS 129,43, RS 128,27 R$ 127,09 R$ 125,92 RS 124,73, RS 123,54 RS 122,34 RS 121,13, RS 119,91 RS 118,69 RS 117,46 RS 116,23 RS 114,98 RS 113,73 RS 112,47 Taxa de Administragao (TA) RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00 RS 25,00 RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00, RS 25,00, RS 25,00 RS 25,00 RS 25,00 RS 25,00 R$ 25,00, R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00, RS 25,00, RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 hitps:iww8. caka.gov.brisiopiintemet webisimalaOperacaolntemet.do?method=enquacrarProdutos Eneargo RS 1.050,47 RS 1.049,82 RS 1.049,18 RS 1.048,52 RS 1.047,87 RS 1,047,21 RS 1.046,54 RS 1.045,87 RS 1.045,20 RS 1.044,53 RS 1.043,85 RS 1.043,16 RS 1.042,47 RS 1.041,78 RS 1.041,09 RS 1.040,39 RS 1.039,68 RS 1.038,97 RS 1.038,26 RS 1.037,54 RS 1.036,82 RS 1.036,09 RS 1.035,36 RS 1.034,63 RS 1.033,89 RS 1.033,15 RS 1.073,90 RS 1.072,74 RS 1.071,56 R$ 1,070.39 RS 1.069,20 RS 1.068,01 RS 1.066,81 RS 1.065,60 RS 1.064,38 RS 1.063,16 RS 1.061,93 RS 1.060,70 RS 1.059,45 R$ 1.058,20 RS 1,056.94 Saldo Devedor RS 71.588,05 R$ 71.095,72 R$ 70.600,45 R$ 70.102,23 R$ 69.601,04 RS 69,096.86 RS 68.589,67 RS 68.079,45 RS 67.566,19 RS 67.049,86 RS 66.530,45 RS 66.007,95 RS 65.482,33 RS 64.953,57 RS 64.421,66 RS 63.986,57 R$ 63.348,29 RS 62.806,80 RS 62.262,08 RS 61.714,11 RS 61.162,87 R$ 60.608,34 R$ 60.050,50 RS 59.499,33 R$ 58.924,81 RS 58.356,92 RS 57-785,65 R$ 57.210,97 RS 56.632,86 R$ 56,051.30 RS 55.466,27 R$ 54.877,75 R$ 54.205,72 R$ 53.690,15 R$ 53.091,03 RS 52.488,34 RS 51.982,05 R$ 51.272,14 RS 50.658,59 R$ 50.041,38 R$ 49.420,49 ont0910572028, 14:38 we 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 an 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 Vencimento 03/01/2048 03/02/2048 03103/2048 3704/2048 03/05/2048 03/06/2048 03/07/2048 03/08/2048 03/09/2048 03/10/2048 03/11/2048 03/12/2048 03/01/2049 3702/2049 3103/2049 03/04/2049 03/05/2049 03/06/2049 03/07/2049 03/08/2049 03/09/2049 03/10/2049 03/11/2049 03/12/2049 03/01/2050 03/02/2050 03/03/2050 03/04/2050 03/05/2050 03/06/2050 03/07/2050 03/08/2050 03/09/2050 03/10/2050 03/11/2050 03/12/2050 03/01/2051 03/02/2051 03/03/2051 03/04/2051 03/05/2051 Prestagéo RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919.47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 RS 919,47 ‘imulador Habitacinal CALA Seguro RS 111,21 RS 109,93, RS 108,65 RS 107,36 R$ 106,06 RS 104,76 RS 103,45 RS 102,13, RS 100,80 RS 99,46 RS 98,12 RS. 96,7 RS 95,41 RS 94,04 RS 92,66, RS.91,28, RS 89,89 RS 8849 RS 87,08, RS 85,66, RS 84,23, RS 82,80 RS 81,35, RS 73,90 RS 7844 RS 76,97 RS 75,49 RS 74,01 RS 72,51 RS 71,01 RS 69,49 RS 67,97 RS 6644 RS 64,90 RS 63,35, RS 61,79 RS 60,22 RS 58,64 RS 57,05, RS 55,46 RS 53,85, Taxa de Administragao (TA) RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00 RS 25,00 RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00, RS 25,00, RS 25,00 RS 25,00 RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 R$ 25,00 RS 25,00 RS 25,00, RS 25,00, RS 25,00 RS 25,00 R$ 25,00 R$ 25,00 R$ 25,00 hitps:iww8. caka.gov.brisiopiintemet webisimalaOperacaolntemet.do?method=enquacrarProdutos Eneargo RS 1.055,68 RS 1.054,40 RS 1.053,12 RS 1.051,83 RS 1.050,53 RS 1,049,23 RS 1.047,92 RS 1.046,60 RS 1.045,27 RS 1.043,93 RS 1.042,59 RS 1.041,24 RS 1.039,88 RS 1.03851 RS 1.037,13 RS 1.035,75 RS 1.034,36 RS 1.032,96 RS 1.031,55 RS 1.030,13 RS 1.028,70 RS 1.027,27 RS 1.025,82 RS 1.024,37 RS 1.022,91 RS 1.021,44 RS 1.019,96 RS 1.01848 RS 1.016,98 RS 1,015.48 RS 1.013,96 RS 1,012.44 RS 1.010,91 RS 1.009,37 RS 1.007,82 RS 1.006,26 RS 1.004,69 RS 1.003,11 RS 1.001,52 RS 999,93, RS 998,32 Saldo Devedor RS 48.795,90 RS 48.167,58 RS 47.535,51 R$ 46.999,67 R$ 46.260,03 RS 45.616,58 RS 44.969,29 RS 44.318,14 RS 43.663,10 RS 43.004,15 RS 42.341,27 RS 41.674,44 RS 41.003,63 RS 40.328,82 RS 39.649,98 R$ 38.967,09 RS 38.280,12 RS 37.589,05 RS 36.093,86 RS 36.194,52 R$ 35.491,01 RS 34.783,30 R$ 34.071,37 RS 33.355,19 RS 32.634,74 R$ 31.909,99 RS 31.180,92 R$ 30.447,50 R$ 23.709,70 R$ 28.967,50 RS 28.220,87 RS 27.469,78 RS 26.714,21 RS 25.954,13 RS 25.189,52 RS 24.420,35 R$ 23.646,59 RS 22.968,21 R$ 22.085,19 R$ 21.297,50 R$ 20,505.11 ton0310512023, 14:36, ‘imulador Habitacional CADA ne 337 338 339 340 341 342 343 344 345 346 347 348 349 350 35 352 353 354 355 356 357 358 359 360 Vencimento Prestagéo Seguro Ah aminiecneso ray Enearge Saldo Devedor 03/06/2051 RS 919,47 RS 52,23, RS 25,00 RS996,70 R$ 19.707,99 03/07/2051 RS 919,47 RS 50,61 RS 25,00 RS995,08 R$. 18.906,11 03/08/2051 RS 919,47 RS 48,97 RS 25,00 RS993,44 R$. 18.099,45 03/09/2051 RS 919,47 RS 47,33, RS 25,00 R$991,80 R$ 17.287,97 03/10/2051 RS 919,47 RS 68,53, RS 25,00, R$ 1.01300 R$ 16.471,65 03/11/2081 RS 919,47 RS 65,73, R$ 25,00 R$ 1,010.20 R$ 15,650,46 03/12/2051 RS 919,47 RS 62,91 RS 25,00, RS 1,007.38 R$ 14.824,37 3101/2052 RS 919,47 RS 60,07 RS 25,00, RS 1.004,54 R$ 13.993,35 o3roz/2052 RS 919,47 RS57,21 RS 25,00, RS 1.001,68 R$ 13.157,37 3/03/2052 RS 919,47 RS 54,34 RS 25,00 RS 998,81 R$. 12,316,441 3042052 RS 919,47 RS 51,45, RS 25,00, RS995,92 R$ 11.470,43 o3osi2052 RS 919,47 RS 48,55, RS 25,00 RS 993,02 R$ 10.619,40 3/06/2052 RS 919,47 RS 45,62 RS 25,00 RS.990,09 R$ 9.763,29 3/07/2052 RS 919,47 RS 42,68, RS 25,00, R$-987,15 R$ 8.902,07 3/08/2052 RS 919,47 RS 39,72 R$ 25,00 R$984,19 R$ 8.035,72 oaros/2052 RS 919,47 RS 36,75 RS 25,00 R$981,22 -R$-7.164,20 ositorzo52 RS 919,47 RS 33,75 RS 25,00, RS978,22 RS 6.287,48 03/11/2052 R$ 919,47 R$ 30,74 R$ 25,00 RS975,21 —-RS-5.405,53. o3rt2i2052 RS 919,47 R§27,71 RS 25,00, RS972.18 —-RG-4.518,31 03/01/2053 RS 919,47 RS 24,66, RS 25,00 RS969,13 —-R$-3.625,80 3/02/2053, RS 919,47 RS 21,60 RS 25,00 RS966,07 ——R$-2.727,96 03/03/2053, RS 919,47 RS 18,51 RS 25,00, RS962,98 R$ 1.8247 3042053 RS 919,47 RS 15,41 RS 25,00, RS959,88 —-RS-916,19 3/05/2053 RS 921,66 RS 0,00 RS 25,00, RS946,66 —-R$.0,00 Esta plariha é ume simulagde matemética para demonstrasao da evalugto teérica dos valores utlizados no célculo do Custo Efetivo Total (CET), om atendimento a0 que dispdem as Resolucses 3.517 ¢ 3,909 do Conselho Mon io Nacional {CMNI. De acordo com © Poragrafo 3° do Aigo 1* de Resolugo 3.517 o Céleule do CET néo considers taxas ltuantes, indice de pregos ov oukios referencias de remuneragio cujo valor se altere no decorrer do prazo da operacéo, portanlo, os valores acima estéo sujltos & cakerago em decorréncia da aplicagtio das otvalizagSes monetérias previstas no conkato de financiamento, Solicitasdio de clterasio de Data de Vencimento de Encargo Mensal apés a contratagao implica em cobranga de juros e atualizagdo monetéria proporcional & quantidade de dios decorridos ente @ Data de Vencimento original de encarge e « nove data, A contratacéo esté condicionada & cisponibilidade de recursos para sua regide e ao atendimento das exigénciasreferentes&s regras do financiamento habitacional bem come & opuragdo da copacidade de pogamento e & oprovacdo da andlse de crédito a ser efetveda pela CAIKA. hitpssiww8. cata gov.brisiopiintemet webisimalaOperacaolntemnet.do?method=enquacrarProdutos mt