Simulação para renda de R$ 5.

000,00, imóvel de R$ 300 mil, idade 01/01/1977, sem FGTS na capital de São Paulo

Data de Seguro/FG Saldo

Nº Prestação Tarifas Encargo
Vencimento HAB Devedor

1 6/21/2013 1,411.23 62.32 25 1,498.55 148,623.39

2 7/21/2013 1,408.71 62.23 25 1,495.94 148,268.68

3 8/21/2013 1,406.19 62.15 25 1,493.34 147,913.97

4 9/21/2013 1,403.68 62.07 25 1,490.75 147,559.26

5 10/21/2013 1,401.16 61.99 25 1,488.15 147,204.55

6 11/21/2013 1,398.65 61.9 25 1,485.55 146,849.84

7 12/21/2013 1,396.13 61.82 25 1,482.95 146,495.13

8 1/21/2014 1,393.62 61.74 25 1,480.36 146,140.42

9 2/21/2014 1,391.10 61.65 25 1,477.75 145,785.71

10 3/21/2014 1,388.59 61.57 25 1,475.16 145,431.00

11 4/21/2014 1,386.07 61.49 25 1,472.56 145,076.29

12 5/21/2014 1,383.55 61.4 25 1,469.95 144,721.58

13 6/21/2014 1,381.04 61.32 25 1,467.36 144,366.87

14 7/21/2014 1,378.52 61.24 25 1,464.76 144,012.16

15 8/21/2014 1,376.01 61.16 25 1,462.17 143,657.45

16 9/21/2014 1,373.49 61.07 25 1,459.56 143,302.74

17 10/21/2014 1,370.98 60.99 25 1,456.97 142,948.03

18 11/21/2014 1,368.46 60.91 25 1,454.37 142,593.32

19 12/21/2014 1,365.95 60.82 25 1,451.77 142,238.61
20 1/21/2015 1,363.43 60.74 25 1,449.17 141,883.90
21 2/21/2015 1,360.92 60.66 25 1,446.58 141,529.19
22 3/21/2015 1,358.40 60.57 25 1,443.97 141,174.48
23 4/21/2015 1,355.88 60.49 25 1,441.37 140,819.77
24 5/21/2015 1,353.37 60.41 25 1,438.78 140,465.06
25 6/21/2015 1,350.85 60.33 25 1,436.18 140,110.35
26 7/21/2015 1,348.34 60.24 25 1,433.58 139,755.64
27 8/21/2015 1,345.82 60.16 25 1,430.98 139,400.93
28 9/21/2015 1,343.31 60.08 25 1,428.39 139,046.22
29 10/21/2015 1,340.79 59.99 25 1,425.78 138,691.51
30 11/21/2015 1,338.28 59.91 25 1,423.19 138,336.80
31 12/21/2015 1,335.76 59.83 25 1,420.59 137,982.09
32 1/21/2016 1,333.24 59.74 25 1,417.98 137,627.38
33 2/21/2016 1,330.73 59.66 25 1,415.39 137,272.67
34 3/21/2016 1,328.21 59.58 25 1,412.79 136,917.96
35 4/21/2016 1,325.70 59.5 25 1,410.20 136,563.25
36 5/21/2016 1,323.18 59.41 25 1,407.59 136,208.54
37 6/21/2016 1,320.67 59.33 25 1,405.00 135,853.83
38 7/21/2016 1,318.15 59.25 25 1,402.40 135,499.12
39 8/21/2016 1,315.64 59.16 25 1,399.80 135,144.41
40 9/21/2016 1,313.12 59.08 25 1,397.20 134,789.70
41 10/21/2016 1,310.60 59 25 1,394.60 134,434.99
42 11/21/2016 1,308.09 58.91 25 1,392.00 134,080.28
43 12/21/2016 1,305.57 58.83 25 1,389.40 133,725.57
44 1/21/2017 1,303.06 58.75 25 1,386.81 133,370.86
45 2/21/2017 1,300.54 58.67 25 1,384.21 133,016.15
46 3/21/2017 1,298.03 58.58 25 1,381.61 132,661.44
47 4/21/2017 1,295.51 58.5 25 1,379.01 132,306.73
48 5/21/2017 1,293.00 58.42 25 1,376.42 131,952.02
49 6/21/2017 1,290.48 58.33 25 1,373.81 131,597.31
50 7/21/2017 1,287.97 58.25 25 1,371.22 131,242.60
51 8/21/2017 1,285.45 58.17 25 1,368.62 130,887.89
52 9/21/2017 1,282.93 58.08 25 1,366.01 130,533.18
53 10/21/2017 1,280.42 58 25 1,363.42 130,178.47
54 11/21/2017 1,277.90 57.92 25 1,360.82 129,823.76
55 12/21/2017 1,275.39 57.84 25 1,358.23 129,469.05
56 1/21/2018 1,272.87 68.6 25 1,366.47 129,114.34
57 2/21/2018 1,270.36 68.49 25 1,363.85 128,759.63
58 3/21/2018 1,267.84 68.37 25 1,361.21 128,404.92
59 4/21/2018 1,265.33 68.26 25 1,358.59 128,050.21
60 5/21/2018 1,262.81 68.15 25 1,355.96 127,695.50
61 6/21/2018 1,260.29 68.03 25 1,353.32 127,340.79
62 7/21/2018 1,257.78 67.92 25 1,350.70 126,986.08
63 8/21/2018 1,255.26 67.81 25 1,348.07 126,631.37
64 9/21/2018 1,252.75 67.7 25 1,345.45 126,276.66
65 10/21/2018 1,250.23 67.58 25 1,342.81 125,921.95
66 11/21/2018 1,247.72 67.47 25 1,340.19 125,567.24
67 12/21/2018 1,245.20 67.36 25 1,337.56 125,212.53
68 1/21/2019 1,242.69 67.24 25 1,334.93 124,857.82
69 2/21/2019 1,240.17 67.13 25 1,332.30 124,503.11
70 3/21/2019 1,237.65 67.02 25 1,329.67 124,148.40
71 4/21/2019 1,235.14 66.91 25 1,327.05 123,793.69
72 5/21/2019 1,232.62 66.79 25 1,324.41 123,438.98
73 6/21/2019 1,230.11 66.68 25 1,321.79 123,084.27
74 7/21/2019 1,227.59 66.57 25 1,319.16 122,729.56
75 8/21/2019 1,225.08 66.46 25 1,316.54 122,374.85
76 9/21/2019 1,222.56 66.34 25 1,313.90 122,020.14
77 10/21/2019 1,220.05 66.23 25 1,311.28 121,665.43
78 11/21/2019 1,217.53 66.12 25 1,308.65 121,310.72
79 12/21/2019 1,215.02 66 25 1,306.02 120,956.01
80 1/21/2020 1,212.50 65.89 25 1,303.39 120,601.30
81 2/21/2020 1,209.98 65.78 25 1,300.76 120,246.59
82 3/21/2020 1,207.47 65.67 25 1,298.14 119,891.88
83 4/21/2020 1,204.95 65.55 25 1,295.50 119,537.17
84 5/21/2020 1,202.44 65.44 25 1,292.88 119,182.46
85 6/21/2020 1,199.92 65.33 25 1,290.25 118,827.75
86 7/21/2020 1,197.41 65.21 25 1,287.62 118,473.04
87 8/21/2020 1,194.89 65.1 25 1,284.99 118,118.33
88 9/21/2020 1,192.38 64.99 25 1,282.37 117,763.62
89 10/21/2020 1,189.86 64.88 25 1,279.74 117,408.91
90 11/21/2020 1,187.34 64.76 25 1,277.10 117,054.20
91 12/21/2020 1,184.83 64.65 25 1,274.48 116,699.49
92 1/21/2021 1,182.31 64.54 25 1,271.85 116,344.78
93 2/21/2021 1,179.80 64.42 25 1,269.22 115,990.07
94 3/21/2021 1,177.28 64.31 25 1,266.59 115,635.36
95 4/21/2021 1,174.77 64.2 25 1,263.97 115,280.65
96 5/21/2021 1,172.25 64.09 25 1,261.34 114,925.94
97 6/21/2021 1,169.74 63.97 25 1,258.71 114,571.23
98 7/21/2021 1,167.22 63.86 25 1,256.08 114,216.52
99 8/21/2021 1,164.71 63.75 25 1,253.46 113,861.81
100 9/21/2021 1,162.19 63.64 25 1,250.83 113,507.10
101 10/21/2021 1,159.67 63.52 25 1,248.19 113,152.39
102 11/21/2021 1,157.16 63.41 25 1,245.57 112,797.68
103 12/21/2021 1,154.64 63.3 25 1,242.94 112,442.97
104 1/21/2022 1,152.13 63.18 25 1,240.31 112,088.26
105 2/21/2022 1,149.61 63.07 25 1,237.68 111,733.55
106 3/21/2022 1,147.10 62.96 25 1,235.06 111,378.84
107 4/21/2022 1,144.58 62.85 25 1,232.43 111,024.13
108 5/21/2022 1,142.07 62.73 25 1,229.80 110,669.42
109 6/21/2022 1,139.55 62.62 25 1,227.17 110,314.71
110 7/21/2022 1,137.03 62.51 25 1,224.54 109,960.00
111 8/21/2022 1,134.52 62.39 25 1,221.91 109,605.29
112 9/21/2022 1,132.00 62.28 25 1,219.28 109,250.58
113 10/21/2022 1,129.49 62.17 25 1,216.66 108,895.87
114 11/21/2022 1,126.97 62.06 25 1,214.03 108,541.16
115 12/21/2022 1,124.46 61.94 25 1,211.40 108,186.45
116 1/21/2023 1,121.94 78.44 25 1,225.38 107,831.74
117 2/21/2023 1,119.43 78.27 25 1,222.70 107,477.03
118 3/21/2023 1,116.91 78.1 25 1,220.01 107,122.32
119 4/21/2023 1,114.39 77.93 25 1,217.32 106,767.61
120 5/21/2023 1,111.88 77.77 25 1,214.65 106,412.90
121 6/21/2023 1,109.36 77.6 25 1,211.96 106,058.19
122 7/21/2023 1,106.85 77.43 25 1,209.28 105,703.48
123 8/21/2023 1,104.33 77.26 25 1,206.59 105,348.77
124 9/21/2023 1,101.82 77.1 25 1,203.92 104,994.06
125 10/21/2023 1,099.30 76.93 25 1,201.23 104,639.35
126 11/21/2023 1,096.79 76.76 25 1,198.55 104,284.64
127 12/21/2023 1,094.27 76.59 25 1,195.86 103,929.93
128 1/21/2024 1,091.76 76.43 25 1,193.19 103,575.22
129 2/21/2024 1,089.24 76.26 25 1,190.50 103,220.51
130 3/21/2024 1,086.72 76.09 25 1,187.81 102,865.80
131 4/21/2024 1,084.21 75.93 25 1,185.14 102,511.09
132 5/21/2024 1,081.69 75.76 25 1,182.45 102,156.38
133 6/21/2024 1,079.18 75.59 25 1,179.77 101,801.67
134 7/21/2024 1,076.66 75.42 25 1,177.08 101,446.96
135 8/21/2024 1,074.15 75.26 25 1,174.41 101,092.25
136 9/21/2024 1,071.63 75.09 25 1,171.72 100,737.54
137 10/21/2024 1,069.12 74.92 25 1,169.04 100,382.83
138 11/21/2024 1,066.60 74.75 25 1,166.35 100,028.12
139 12/21/2024 1,064.08 74.59 25 1,163.67 99,673.41
140 1/21/2025 1,061.57 74.42 25 1,160.99 99,318.70
141 2/21/2025 1,059.05 74.25 25 1,158.30 98,963.99
142 3/21/2025 1,056.54 74.08 25 1,155.62 98,609.28
143 4/21/2025 1,054.02 73.92 25 1,152.94 98,254.57
144 5/21/2025 1,051.51 73.75 25 1,150.26 97,899.86
145 6/21/2025 1,048.99 73.58 25 1,147.57 97,545.15
146 7/21/2025 1,046.48 73.41 25 1,144.89 97,190.44
147 8/21/2025 1,043.96 73.25 25 1,142.21 96,835.73
148 9/21/2025 1,041.44 73.08 25 1,139.52 96,481.02
149 10/21/2025 1,038.93 72.91 25 1,136.84 96,126.31
150 11/21/2025 1,036.41 72.74 25 1,134.15 95,771.60
151 12/21/2025 1,033.90 72.58 25 1,131.48 95,416.89
152 1/21/2026 1,031.38 72.41 25 1,128.79 95,062.18
153 2/21/2026 1,028.87 72.24 25 1,126.11 94,707.47
154 3/21/2026 1,026.35 72.07 25 1,123.42 94,352.76
155 4/21/2026 1,023.84 71.91 25 1,120.75 93,998.05
156 5/21/2026 1,021.32 71.74 25 1,118.06 93,643.34
157 6/21/2026 1,018.81 71.57 25 1,115.38 93,288.63
158 7/21/2026 1,016.29 71.4 25 1,112.69 92,933.92
159 8/21/2026 1,013.77 71.24 25 1,110.01 92,579.21
160 9/21/2026 1,011.26 71.07 25 1,107.33 92,224.50
161 10/21/2026 1,008.74 70.9 25 1,104.64 91,869.79
162 11/21/2026 1,006.23 70.74 25 1,101.97 91,515.08
163 12/21/2026 1,003.71 70.57 25 1,099.28 91,160.37
164 1/21/2027 1,001.20 70.4 25 1,096.60 90,805.66
165 2/21/2027 998.68 70.23 25 1,093.91 90,450.95
166 3/21/2027 996.17 70.07 25 1,091.24 90,096.24
167 4/21/2027 993.65 69.9 25 1,088.55 89,741.53
168 5/21/2027 991.13 69.73 25 1,085.86 89,386.82
169 6/21/2027 988.62 69.56 25 1,083.18 89,032.11
170 7/21/2027 986.1 69.4 25 1,080.50 88,677.40
171 8/21/2027 983.59 69.23 25 1,077.82 88,322.69
172 9/21/2027 981.07 69.06 25 1,075.13 87,967.98
173 10/21/2027 978.56 68.89 25 1,072.45 87,613.27
174 11/21/2027 976.04 68.73 25 1,069.77 87,258.56
175 12/21/2027 973.53 68.56 25 1,067.09 86,903.85
176 1/21/2028 971.01 97.39 25 1,093.40 86,549.14
177 2/21/2028 968.49 97.1 25 1,090.59 86,194.43
178 3/21/2028 965.98 96.81 25 1,087.79 85,839.72
179 4/21/2028 963.46 96.53 25 1,084.99 85,485.01
180 5/21/2028 960.95 96.24 25 1,082.19 85,130.30
181 6/21/2028 958.43 95.95 25 1,079.38 84,775.59
182 7/21/2028 955.92 95.67 25 1,076.59 84,420.88
183 8/21/2028 953.4 95.38 25 1,073.78 84,066.17
184 9/21/2028 950.89 95.1 25 1,070.99 83,711.46
185 10/21/2028 948.37 94.81 25 1,068.18 83,356.75
186 11/21/2028 945.86 94.52 25 1,065.38 83,002.04
187 12/21/2028 943.34 94.24 25 1,062.58 82,647.33
188 1/21/2029 940.82 93.95 25 1,059.77 82,292.62
189 2/21/2029 938.31 93.66 25 1,056.97 81,937.91
190 3/21/2029 935.79 93.38 25 1,054.17 81,583.20
191 4/21/2029 933.28 93.09 25 1,051.37 81,228.49
192 5/21/2029 930.76 92.81 25 1,048.57 80,873.78
193 6/21/2029 928.25 92.52 25 1,045.77 80,519.07
194 7/21/2029 925.73 92.23 25 1,042.96 80,164.36
195 8/21/2029 923.22 91.95 25 1,040.17 79,809.65
196 9/21/2029 920.7 91.66 25 1,037.36 79,454.94
197 10/21/2029 918.18 91.37 25 1,034.55 79,100.23
198 11/21/2029 915.67 91.09 25 1,031.76 78,745.52
199 12/21/2029 913.15 90.8 25 1,028.95 78,390.81
200 1/21/2030 910.64 90.52 25 1,026.16 78,036.10
201 2/21/2030 908.12 90.23 25 1,023.35 77,681.39
202 3/21/2030 905.61 89.94 25 1,020.55 77,326.68
203 4/21/2030 903.09 89.66 25 1,017.75 76,971.97
204 5/21/2030 900.58 89.37 25 1,014.95 76,617.26
205 6/21/2030 898.06 89.08 25 1,012.14 76,262.55
206 7/21/2030 895.54 88.8 25 1,009.34 75,907.84
207 8/21/2030 893.03 88.51 25 1,006.54 75,553.13
208 9/21/2030 890.51 88.23 25 1,003.74 75,198.42
209 10/21/2030 888 87.94 25 1,000.94 74,843.71
210 11/21/2030 885.48 87.65 25 998.13 74,489.00
211 12/21/2030 882.97 87.37 25 995.34 74,134.29
212 1/21/2031 880.45 87.08 25 992.53 73,779.58
213 2/21/2031 877.94 86.79 25 989.73 73,424.87
214 3/21/2031 875.42 86.51 25 986.93 73,070.16
215 4/21/2031 872.91 86.22 25 984.13 72,715.45
216 5/21/2031 870.39 85.94 25 981.33 72,360.74
217 6/21/2031 867.87 85.65 25 978.52 72,006.03
218 7/21/2031 865.36 85.36 25 975.72 71,651.32
219 8/21/2031 862.84 85.08 25 972.92 71,296.61
220 9/21/2031 860.33 84.79 25 970.12 70,941.90
221 10/21/2031 857.81 84.5 25 967.31 70,587.19
222 11/21/2031 855.3 84.22 25 964.52 70,232.48
223 12/21/2031 852.78 83.93 25 961.71 69,877.77
224 1/21/2032 850.27 83.65 25 958.92 69,523.06
225 2/21/2032 847.75 83.36 25 956.11 69,168.35
226 3/21/2032 845.23 83.07 25 953.3 68,813.64
227 4/21/2032 842.72 82.79 25 950.51 68,458.93
228 5/21/2032 840.2 82.5 25 947.7 68,104.22
229 6/21/2032 837.69 82.21 25 944.9 67,749.51
230 7/21/2032 835.17 81.93 25 942.1 67,394.80
231 8/21/2032 832.66 81.64 25 939.3 67,040.09
232 9/21/2032 830.14 81.36 25 936.5 66,685.38
233 10/21/2032 827.63 81.07 25 933.7 66,330.67
234 11/21/2032 825.11 80.78 25 930.89 65,975.96
235 12/21/2032 822.6 80.5 25 928.1 65,621.25
236 1/21/2033 820.08 143.32 25 988.4 65,266.54
237 2/21/2033 817.56 142.69 25 985.25 64,911.83
238 3/21/2033 815.05 142.06 25 982.11 64,557.12
239 4/21/2033 812.53 141.44 25 978.97 64,202.41
240 5/21/2033 810.02 140.81 25 975.83 63,847.70
241 6/21/2033 807.5 140.18 25 972.68 63,492.99
242 7/21/2033 804.99 139.55 25 969.54 63,138.28
243 8/21/2033 802.47 138.92 25 966.39 62,783.57
244 9/21/2033 799.96 138.29 25 963.25 62,428.86
245 10/21/2033 797.44 137.66 25 960.1 62,074.15
246 11/21/2033 794.92 137.03 25 956.95 61,719.44
247 12/21/2033 792.41 136.4 25 953.81 61,364.73
248 1/21/2034 789.89 135.77 25 950.66 61,010.02
249 2/21/2034 787.38 135.14 25 947.52 60,655.31
250 3/21/2034 784.86 134.51 25 944.37 60,300.60
251 4/21/2034 782.35 133.88 25 941.23 59,945.89
252 5/21/2034 779.83 133.25 25 938.08 59,591.18
253 6/21/2034 777.32 132.63 25 934.95 59,236.47
254 7/21/2034 774.8 132 25 931.8 58,881.76
255 8/21/2034 772.28 131.37 25 928.65 58,527.05
256 9/21/2034 769.77 130.74 25 925.51 58,172.34
257 10/21/2034 767.25 130.11 25 922.36 57,817.63
258 11/21/2034 764.74 129.48 25 919.22 57,462.92
259 12/21/2034 762.22 128.85 25 916.07 57,108.21
260 1/21/2035 759.71 128.22 25 912.93 56,753.50
261 2/21/2035 757.19 127.59 25 909.78 56,398.79
262 3/21/2035 754.68 126.96 25 906.64 56,044.08
263 4/21/2035 752.16 126.33 25 903.49 55,689.37
264 5/21/2035 749.65 125.7 25 900.35 55,334.66
265 6/21/2035 747.13 125.07 25 897.2 54,979.95
266 7/21/2035 744.61 124.45 25 894.06 54,625.24
267 8/21/2035 742.1 123.82 25 890.92 54,270.53
268 9/21/2035 739.58 123.19 25 887.77 53,915.82
269 10/21/2035 737.07 122.56 25 884.63 53,561.11
270 11/21/2035 734.55 121.93 25 881.48 53,206.40
271 12/21/2035 732.04 121.3 25 878.34 52,851.69
272 1/21/2036 729.52 120.67 25 875.19 52,496.98
273 2/21/2036 727.01 120.04 25 872.05 52,142.27
274 3/21/2036 724.49 119.41 25 868.9 51,787.56
275 4/21/2036 721.97 118.78 25 865.75 51,432.85
276 5/21/2036 719.46 118.15 25 862.61 51,078.14
277 6/21/2036 716.94 117.52 25 859.46 50,723.43
278 7/21/2036 714.43 116.89 25 856.32 50,368.72
279 8/21/2036 711.91 116.26 25 853.17 50,014.01
280 9/21/2036 709.4 115.64 25 850.04 49,659.30
281 10/21/2036 706.88 115.01 25 846.89 49,304.59
282 11/21/2036 704.37 114.38 25 843.75 48,949.88
283 12/21/2036 701.85 113.75 25 840.6 48,595.17
284 1/21/2037 699.33 113.12 25 837.45 48,240.46
285 2/21/2037 696.82 112.49 25 834.31 47,885.75
286 3/21/2037 694.3 111.86 25 831.16 47,531.04
287 4/21/2037 691.79 111.23 25 828.02 47,176.33
288 5/21/2037 689.27 110.6 25 824.87 46,821.62
289 6/21/2037 686.76 109.97 25 821.73 46,466.91
290 7/21/2037 684.24 109.34 25 818.58 46,112.20
291 8/21/2037 681.73 108.71 25 815.44 45,757.49
292 9/21/2037 679.21 108.08 25 812.29 45,402.78
293 10/21/2037 676.7 107.46 25 809.16 45,048.07
294 11/21/2037 674.18 106.83 25 806.01 44,693.36
295 12/21/2037 671.66 106.2 25 802.86 44,338.65
296 1/21/2038 669.15 174.89 25 869.04 43,983.94
297 2/21/2038 666.63 173.7 25 865.33 43,629.23
298 3/21/2038 664.12 172.51 25 861.63 43,274.52
299 4/21/2038 661.6 171.32 25 857.92 42,919.81
300 5/21/2038 659.09 170.13 25 854.22 42,565.10
301 6/21/2038 656.57 168.94 25 850.51 42,210.39
302 7/21/2038 654.06 167.76 25 846.82 41,855.68
303 8/21/2038 651.54 166.57 25 843.11 41,500.97
304 9/21/2038 649.02 165.38 25 839.4 41,146.26
305 10/21/2038 646.51 164.19 25 835.7 40,791.55
306 11/21/2038 643.99 163 25 831.99 40,436.84
307 12/21/2038 641.48 161.82 25 828.3 40,082.13
308 1/21/2039 638.96 160.63 25 824.59 39,727.42
309 2/21/2039 636.45 159.44 25 820.89 39,372.71
310 3/21/2039 633.93 158.25 25 817.18 39,018.00
311 4/21/2039 631.42 157.06 25 813.48 38,663.29
312 5/21/2039 628.9 155.87 25 809.77 38,308.58
313 6/21/2039 626.38 154.69 25 806.07 37,953.87
314 7/21/2039 623.87 153.5 25 802.37 37,599.16
315 8/21/2039 621.35 152.31 25 798.66 37,244.45
316 9/21/2039 618.84 151.12 25 794.96 36,889.74
317 10/21/2039 616.32 149.93 25 791.25 36,535.03
318 11/21/2039 613.81 148.74 25 787.55 36,180.32
319 12/21/2039 611.29 147.56 25 783.85 35,825.61
320 1/21/2040 608.78 146.37 25 780.15 35,470.90
321 2/21/2040 606.26 145.18 25 776.44 35,116.19
322 3/21/2040 603.75 143.99 25 772.74 34,761.48
323 4/21/2040 601.23 142.8 25 769.03 34,406.77
324 5/21/2040 598.71 141.61 25 765.32 34,052.06
325 6/21/2040 596.2 140.43 25 761.63 33,697.35
326 7/21/2040 593.68 139.24 25 757.92 33,342.64
327 8/21/2040 591.17 138.05 25 754.22 32,987.93
328 9/21/2040 588.65 136.86 25 750.51 32,633.22
329 10/20/2040 586.14 135.67 25 746.81 32,278.51
330 11/21/2040 583.62 134.48 25 743.1 31,923.80
331 12/21/2040 581.11 133.3 25 739.41 31,569.09
332 1/21/2041 578.59 132.11 25 735.7 31,214.38
333 2/21/2041 576.07 130.92 25 731.99 30,859.67
334 3/21/2041 573.56 129.73 25 728.29 30,504.96
335 4/21/2041 571.04 128.54 25 724.58 30,150.25
336 5/21/2041 568.53 127.36 25 720.89 29,795.54
337 6/21/2041 566.01 126.17 25 717.18 29,440.83
338 7/21/2041 563.5 124.98 25 713.48 29,086.12
339 8/21/2041 560.98 123.79 25 709.77 28,731.41
340 9/21/2041 558.47 122.6 25 706.07 28,376.70
341 10/21/2041 555.95 121.41 25 702.36 28,021.99
342 11/21/2041 553.43 120.23 25 698.66 27,667.28
343 12/21/2041 550.92 119.04 25 694.96 27,312.57
344 1/21/2042 548.4 117.85 25 691.25 26,957.86
345 2/21/2042 545.89 116.66 25 687.55 26,603.15
346 3/21/2042 543.37 115.47 25 683.84 26,248.44
347 4/21/2042 540.86 114.28 25 680.14 25,893.73
348 5/21/2042 538.34 113.1 25 676.44 25,539.02
349 6/21/2042 535.83 111.91 25 672.74 25,184.31
350 7/21/2042 533.31 110.72 25 669.03 24,829.60
351 8/21/2042 530.8 109.53 25 665.33 24,474.89
352 9/21/2042 528.28 108.34 25 661.62 24,120.18
353 10/21/2042 525.76 107.15 25 657.91 23,765.47
354 11/21/2042 523.25 105.97 25 654.22 23,410.76
355 12/21/2042 520.73 104.78 25 650.51 23,056.05
356 1/21/2043 518.22 130.83 25 674.05 22,701.34
357 2/21/2043 515.7 129.22 25 669.92 22,346.63
358 3/21/2043 513.19 127.6 25 665.79 21,991.92
359 4/21/2043 510.67 125.99 25 661.66 21,637.21
360 5/21/2043 508.16 124.38 25 657.54 21,282.50
361 6/21/2043 505.64 122.76 25 653.4 20,927.79
362 7/21/2043 503.12 121.15 25 649.27 20,573.08
363 8/21/2043 500.61 119.53 25 645.14 20,218.37
364 9/21/2043 498.09 117.92 25 641.01 19,863.66
365 10/21/2043 495.58 116.31 25 636.89 19,508.95
366 11/21/2043 493.06 114.69 25 632.75 19,154.24
367 12/21/2043 490.55 113.08 25 628.63 18,799.53
368 1/21/2044 488.03 111.46 25 624.49 18,444.82
369 2/21/2044 485.52 109.85 25 620.37 18,090.11
370 3/21/2044 483 108.24 25 616.24 17,735.40
371 4/21/2044 480.49 106.62 25 612.11 17,380.69
372 5/21/2044 477.97 105.01 25 607.98 17,025.98
373 6/21/2044 475.45 103.39 25 603.84 16,671.27
374 7/21/2044 472.94 101.78 25 599.72 16,316.56
375 8/21/2044 470.42 100.17 25 595.59 15,961.85
376 9/21/2044 467.91 98.55 25 591.46 15,607.14
377 10/21/2044 465.39 96.94 25 587.33 15,252.43
378 11/21/2044 462.88 95.32 25 583.2 14,897.72
379 12/21/2044 460.36 93.71 25 579.07 14,543.01
380 1/21/2045 457.85 92.1 25 574.95 14,188.30
381 2/21/2045 455.33 90.48 25 570.81 13,833.59
382 3/21/2045 452.81 88.87 25 566.68 13,478.88
383 4/21/2045 450.3 87.25 25 562.55 13,124.17
384 5/21/2045 447.78 85.64 25 558.42 12,769.46
385 6/21/2045 445.27 84.03 25 554.3 12,414.75
386 7/21/2045 442.75 82.41 25 550.16 12,060.04
387 8/21/2045 440.24 80.8 25 546.04 11,705.33
388 9/21/2045 437.72 79.19 25 541.91 11,350.62
389 10/21/2045 435.21 77.57 25 537.78 10,995.91
390 11/21/2045 432.69 75.96 25 533.65 10,641.20
391 12/21/2045 430.17 74.34 25 529.51 10,286.49
392 1/21/2046 427.66 72.73 25 525.39 9,931.78
393 2/21/2046 425.14 71.12 25 521.26 9,577.07
394 3/21/2046 422.63 69.5 25 517.13 9,222.36
395 4/21/2046 420.11 67.89 25 513 8,867.65
396 5/21/2046 417.6 66.27 25 508.87 8,512.94
397 6/21/2046 415.08 64.66 25 504.74 8,158.23
398 7/21/2046 412.57 63.05 25 500.62 7,803.52
399 8/21/2046 410.05 61.43 25 496.48 7,448.81
400 9/21/2046 407.54 59.82 25 492.36 7,094.10
401 10/20/2046 405.02 58.2 25 488.22 6,739.39
402 11/21/2046 402.5 56.59 25 484.09 6,384.68
403 12/21/2046 399.99 54.98 25 479.97 6,029.97
404 1/21/2047 397.47 53.36 25 475.83 5,675.26
405 2/21/2047 394.96 51.75 25 471.71 5,320.55
406 3/21/2047 392.44 50.13 25 467.57 4,965.84
407 4/21/2047 389.93 48.52 25 463.45 4,611.13
408 5/21/2047 387.41 46.91 25 459.32 4,256.42
409 6/21/2047 384.9 45.29 25 455.19 3,901.71
410 7/21/2047 382.38 43.68 25 451.06 3,547.00
411 8/21/2047 379.86 42.06 25 446.92 3,192.29
412 9/21/2047 377.35 40.45 25 442.8 2,837.58
413 10/21/2047 374.83 38.84 25 438.67 2,482.87
414 11/21/2047 372.32 37.22 25 434.54 2,128.16
415 12/21/2047 369.8 35.61 25 430.41 1,773.45
416 1/21/2048 367.29 36.69 25 428.98 1,418.74
417 2/21/2048 364.77 34.4 25 424.17 1,064.03
418 3/21/2048 362.26 32.11 25 419.37 709.32
419 4/21/2048 359.74 29.83 25 414.57 354.61
420 5/21/2048 357.12 0 25 382.12 0

Prestação Seguro Tarifa Total pago

371,374.46 37,968.55 10,500.00 419,843.01
pital de São Paulo

Composição da 1ª prestação

1ª Prestação R$ 1,498.62

Amortização: R$ 354.71

Juros R$ 1,056.51

Seguro MIP (1) R$ 34.86

Seguro DFI (2) R$ 27.54

Taxa de Administração R$ 25.00

(1) Seguro MIP - Morte ou Invalidez Permanente

(2) Seguro DFI - Danos Físico do Imóvel

Detalhamento dos juros

Juros Nominais (3) 8.5101% a.a. + TR %

Juros Efetivos (3) 8.8500 % a.a. + TR

CET (4) 10.11%

CESH (5) 6.01%

(3) taxas de juros a.a. + TR

(4) CET - Custo Efetivo Total

(5) CESH - Custo Efetivo de Seguro

Habitacional 

(5) Pacote Básico de Produtos - Conta corrente

+ Cheque especial + Cartão de crédito + Débito
da prestação em conta corrente