Você está na página 1de 9

Valor Veculo

Valor aluguel

28,612.58
1,006.27

Depreciao
Seguro
IPVA
Manuteno
Custo Oportunidade
Emplacamento
Seguro Obrigatrio
Licenciamento

10%
5%
4%
4.00%
11.00%
3%
101.16
59.33

Depreciao
Seguro
IPVA
Manuteno
Custo Oportunidade
Emplacamento
Seguro Obrigatrio
Licenciamento
TOTAL
Patrimnio
Lquido
Custo Mensal

1
2,861.26
1,430.63
1,144.50
1,144.50
3,241.81
858.38
101.16
59.33
7,980.31
25,751.32
17,771.01
665.03

2
2,575.13
1,287.57
1,030.05
1,030.05
6,840.21
0.00
101.16
59.33
10,348.37
23,176.19
12,827.82
862.36

3
2,317.62
1,158.81
927.05
927.05
10,834.44
0.00
101.16
59.33
14,007.83
20,858.57
6,850.74
1,167.32

4
2,085.86
1,042.93
834.34
834.34
15,268.03
0.00
101.16
59.33
18,140.14
18,772.71
632.58
1,511.68

1
12,075.24
32,712.76
20,637.52
Alugar
1,006.27

2
12,075.24
36,311.17
24,235.93
Alugar
1,006.27

3
12,075.24
40,305.39
28,230.15
Alugar
1,006.27

4
12,075.24
44,738.99
32,663.75
Alugar
1,006.27

Valor aluguel
Patrimnio
Lquido
Custo Mensal

5
1,877.27
938.64
750.91
750.91
20,189.32
0.00
101.16
59.33
22,790.26
16,895.44
(5,894.82)
1,899.19

6
1,689.54
844.77
675.82
675.82
25,651.95
0.00
101.16
59.33
28,008.85
15,205.90
(12,802.95)
2,334.07

7
1,520.59
760.29
608.24
608.24
31,715.47
0.00
101.16
59.33
33,852.73
13,685.31
(20,167.42)
2,821.06

8
1,368.53
684.27
547.41
547.41
38,445.98
0.00
101.16
59.33
40,385.56
12,316.78
(28,068.78)
3,365.46

9
1,231.68
615.84
492.67
492.67
45,916.84
0.00
101.16
59.33
47,678.51
11,085.10
(36,593.41)
3,973.21

10
1,108.51
554.25
443.40
443.40
54,209.50
0.00
101.16
59.33
55,811.05
9,976.59
(45,834.46)
4,650.92

5
12,075.24
49,660.28
37,585.04
Alugar
1,006.27

6
12,075.24
55,122.91
43,047.67
Alugar
1,006.27

7
12,075.24
61,186.43
49,111.19
Alugar
1,006.27

8
12,075.24
67,916.93
55,841.69
Alugar
1,006.27

9
12,075.24
75,387.80
63,312.56
Alugar
1,006.27

10
12,075.24
83,680.45
71,605.21
Alugar
1,006.27

FINAL
18,635.99
9,318.00
7,454.40
7,454.40
54,209.50
858.38
1,011.60
593.30
80,899.56
9,976.59
(70,922.97)
6,741.63
FINAL
120,752.40
83,680.45
(37,071.95)
Alugar
10,062.70
33,851.03

Valor Veculo
Valor aluguel

28,612.58
1,006.27

Depreciao
Seguro
IPVA
Manuteno
Custo Oportunidade
Emplacamento
Seguro Obrigatrio
Licenciamento

10%
5%
4%
3.50%
10.75%
3%
101.16
59.33

Depreciao
Seguro
IPVA
Manuteno
Custo Oportunidade
Emplacamento
Seguro Obrigatrio
Licenciamento
TOTAL
Patrimnio
Lquido
Custo Mensal

1
2,861.26
1,430.63
1,144.50
1,001.44
3,168.13
858.38
101.16
59.33
7,763.57
25,751.32
17,987.75
646.96

2
2,575.13
1,287.57
1,030.05
901.30
6,676.83
0.00
101.16
59.33
10,056.23
23,176.19
13,119.95
838.02

3
2,317.62
1,158.81
927.05
811.17
10,562.72
0.00
101.16
59.33
13,620.23
20,858.57
7,238.34
1,135.02

4
2,085.86
1,042.93
834.34
730.05
14,866.34
0.00
101.16
59.33
17,634.15
18,772.71
1,138.57
1,469.51

1
12,075.24
32,639.09
20,563.85
Alugar
1,006.27

2
12,075.24
36,147.79
24,072.55
Alugar
1,006.27

3
12,075.24
40,033.67
27,958.43
Alugar
1,006.27

4
12,075.24
44,337.29
32,262.05
Alugar
1,006.27

Valor aluguel
Patrimnio
Lquido
Custo Mensal

5
1,877.27
938.64
750.91
657.04
19,632.60
0.00
101.16
59.33
22,139.67
16,895.44
(5,244.23)
1,844.97

6
2,861.26
1,430.63
1,144.50
1,001.44
37,486.74
858.38
101.16
59.33
42,082.18
25,751.32
(16,330.86)
3,506.85

7
2,575.13
1,287.57
1,030.05
901.30
44,684.70
0.00
101.16
59.33
48,064.10
23,176.19
(24,887.91)
4,005.34

8
2,317.62
1,158.81
927.05
811.17
52,656.43
0.00
101.16
59.33
55,713.94
20,858.57
(34,855.37)
4,642.83

9
2,085.86
1,042.93
834.34
730.05
61,485.12
0.00
101.16
59.33
64,252.93
18,772.71
(45,480.22)
5,354.41

10
1,877.27
938.64
750.91
657.04
71,262.90
0.00
101.16
59.33
73,769.98
16,895.44
(56,874.54)
6,147.50

5
12,075.24
49,103.55
37,028.31
Alugar
1,006.27

6
12,075.24
54,382.19
42,306.95
Alugar
1,006.27

7
12,075.24
60,228.27
48,153.03
Alugar
1,006.27

8
12,075.24
66,702.81
54,627.57
Alugar
1,006.27

9
12,075.24
73,873.36
61,798.12
Alugar
1,006.27

10
12,075.24
81,814.75
69,739.51
Alugar
1,006.27

FINAL
23,434.28
11,717.14
9,373.71
8,202.00
71,262.90
1,716.75
1,011.60
593.30
103,877.40
16,895.44
(86,981.96)
8,656.45
FINAL
120,752.40
81,814.75
(38,937.65)
Alugar
10,062.70
48,044.30

Valor Veculo
Valor aluguel

28,612.58
1,006.27

Depreciao
Seguro
IPVA
Manuteno
Custo Oportunidade
Emplacamento
Seguro Obrigatrio
Licenciamento

10%
5%
4%
3.50%
10.75%
3%
101.16
59.33

Depreciao
Seguro
IPVA
Manuteno
Custo Oportunidade
Emplacamento
Seguro Obrigatrio
Licenciamento
TOTAL
Patrimnio
Lquido
Custo Mensal

1
2,861.26
1,430.63
1,144.50
1,001.44
3,168.13
858.38
101.16
59.33
7,763.57
25,751.32
17,987.75
646.96

2
2,575.13
1,287.57
1,030.05
901.30
6,676.83
0.00
101.16
59.33
10,056.23
23,176.19
13,119.95
838.02

3
2,861.26
1,430.63
1,144.50
1,001.44
16,857.48
858.38
101.16
59.33
21,452.92
25,751.32
4,298.40
1,787.74

4
2,575.13
1,287.57
1,030.05
901.30
22,587.22
0.00
101.16
59.33
25,966.63
23,176.19
(2,790.44)
2,163.89

1
12,075.24
32,639.09
20,563.85
Alugar
1,006.27

2
12,075.24
36,147.79
24,072.55
Alugar
1,006.27

3
12,075.24
40,033.67
27,958.43
Alugar
1,006.27

4
12,075.24
44,337.29
32,262.05
Alugar
1,006.27

Valor aluguel
Patrimnio
Lquido
Custo Mensal

5
2,861.26
1,430.63
1,144.50
1,001.44
28,183.48
858.38
101.16
59.33
32,778.92
25,751.32
(7,027.60)
2,731.58

6
2,575.13
1,287.57
1,030.05
901.30
40,676.10
0.00
101.16
59.33
44,055.50
23,176.19
(20,879.31)
3,671.29

7
2,861.26
1,430.63
1,144.50
1,001.44
51,733.59
858.38
101.16
59.33
56,329.03
25,751.32
(30,577.71)
4,694.09

8
2,575.13
1,287.57
1,030.05
901.30
60,463.08
0.00
101.16
59.33
63,842.48
23,176.19
(40,666.29)
5,320.21

9
2,861.26
1,430.63
1,144.50
1,001.44
76,425.75
858.38
101.16
59.33
81,021.19
25,751.32
(55,269.87)
6,751.77

10
2,575.13
1,287.57
1,030.05
901.30
95,085.40
0.00
101.16
59.33
98,464.80
23,176.19
(75,288.61)
8,205.40

5
12,075.24
49,103.55
37,028.31
Alugar
1,006.27

6
12,075.24
54,382.19
42,306.95
Alugar
1,006.27

7
12,075.24
60,228.27
48,153.03
Alugar
1,006.27

8
12,075.24
66,702.81
54,627.57
Alugar
1,006.27

9
12,075.24
73,873.36
61,798.12
Alugar
1,006.27

10
12,075.24
81,814.75
69,739.51
Alugar
1,006.27

FINAL
27,181.95
13,590.98
10,872.78
9,513.68
95,085.40
4,291.89
1,011.60
593.30
134,959.62
23,176.19
(111,783.43)
11,246.64
FINAL
120,752.40
81,814.75
(38,937.65)
Alugar
10,062.70
72,845.78

Você também pode gostar