Tax. Melsal invest. 0.

50%
LOCAÇÃO CAPITAL 57,000 Aquisição Avista -57,000
Jan-20 -2,000 285 -2,280
Feb-20 -2,000 286 -2,850
Mar-20 -2,000 288 -1,000
Apr-20 -2,000 289
May-20 -2,000 291
Jun-20 -2,000 292
Jul-20 -2,000 294
Aug-20 -2,000 295
Sep-20 -2,000 297
Oct-20 -2,000 298
Nov-20 -2,000 300
Dec-20 -2,000 -24,000 301 3,516 -20,484
Jan-21 -2,000 303 -2,280
Feb-21 -2,000 304 -2,850
Mar-21 -2,000 306 -1,000
Apr-21 -2,000 307
May-21 -2,000 309
Jun-21 -2,000 310
Jul-21 -2,000 312
Aug-21 -2,000 313
Sep-21 -2,000 315
Oct-21 -2,000 316
Nov-21 -2,000 318
Dec-21 -2,000 -24,000 320 3,732 -40,752
Jan-22 -2,000 321 -2,280
Feb-22 -2,000 323 -2,850
Mar-22 -2,000 324 -1,000
Apr-22 -2,000 326
May-22 -2,000 328
Jun-22 -2,000 329
Jul-22 -2,000 331
Aug-22 -2,000 333
Sep-22 -2,000 334
Oct-22 -2,000 336
Nov-22 -2,000 338
Dec-22 -2,000 -24,000 339 3,963 -60,789
Jan-23 -2,000 341 -2,280
Feb-23 -2,000 343 -2,850
Mar-23 -2,000 344 -1,000
Apr-23 -2,000 346
May-23 -2,000 348
Jun-23 -2,000 350
Jul-23 -2,000 351
 Aug-23 -2,000 353
Sep-23 -2,000 355
Oct-23 -2,000 357
Nov-23 -2,000 358
Dec-23 -2,000 -24,000 360 4,207 -80,582
Desembolso -96,000 Rendimento 15,418 38,760
-80,582 -42,760
IPVA
Seguro
Manutenção

Venda Saldo
-6,130 51,300 -11,830
IPVA
Seguro
Manutenção

Venda Saldo
-6,130 45,600 -23,660
IPVA
Seguro
Manutenção

Venda Saldo
-6,130 39,900 -35,490
IPVA
Seguro
Manutenção
 Venda Saldo
-6,130 34,200 -47,320
Grupo Modelo Blindado Pacote

AM Kwid Zen 1.0 4P Não -

B Argo Drive 1.0 4P Não Kit Multimídia
B Ka SE TiVCT 1.0 4P Não -
B Joy Flex 1.0 4P Não -
B Onix LT MT 1.0 4P Não -
BS Ka Sedan SE TiVCT 1.0 4P Não -
BS Joy Plus Flex 1.0 4P Não -
E Ka SE PLUS MT 1.5 4P Não -
E Gol MPI MT 1.6 4P Não Interatividade "Media Plus"
E Stepway Zen MT SCe 1.6 4P Não -
E Polo MSI MT 1.6 4P Não -
E Onix LT MT Turbo 1.0 4P Não R7J - My Link
C Voyage MPI MT 1.6 4P Não Interatividade "Media Plus"
C Virtus MSI MT 1.6 4P Não -
C Onix Plus Turbo LT MT 1.0 4P Não -
- Ka SE PLUS AT 1.5 4P Não -
- Polo Comfortline 200 TSI AT 1.0 4P Não -
- Onix LT AT Turbo 1.0 4P Não -
- Onix Premier AT Turbo 1.0 4P Não -
CA Ka Sedan SE PLUS AT 1.5 4P Não -
CA Virtus Comfortline 200 TSI AT 1.0 4P Não Comfort Tech + Rodas 16
CA Virtus Highline 200 TSI AT 1.0 4P Não Couro Sintético Native + Tech High + Roda 17
CA Onix Plus Turbo LT AT 1.0 4P Não -
CA Onix Plus Turbo Premier AT 1.0 4P Não -
I Spin Premier AT 7 Lugares 1.8 4P Não -
SV Duster Expression AT SCe 1.6 4P Não Roda liga leve 16'
SV Captur Intense AT SCe 1.6 4P Não -
SV Ecosport SE TiVCT AT 1.5 4P Não -
SV Ecosport FreeStyle TiVCT AT 1.5 4P Não -
SV T-Cross Comfortline 200 TSI AT 1.0 4P Não -
SV T-Cross Highline 250 TSI AT 1.4 4P Não -
SV Renegade Longitude Flex 4x2 AT 1.8 4P Não -
AT Cruze LT AT Turbo 1.4 4P Não -
AT Cruze LT AT Turbo 1.4 4P Sim -
AT Cruze Premier AT Turbo 1.4 4P Não -
AT Cruze Premier AT Turbo 1.4 4P Sim -
SG Compass Longitude Flex 4x2 AT 2.0 4P Não -
SG Compass Longitude Flex 4x2 AT 2.0 4P Sim -
SG Compass Limited Flex 4x2 AT 2.0 4P Não -
SG Compass Limited Flex 4x2 AT 2.0 4P Sim -
SG Compass Longitude Diesel 4x4 AT 2.0 4P Não -
SG Compass Longitude Diesel 4x4 AT 2.0 4P Sim -
SG Equinox LT AT 4x2 2.0 4P Não -
SG Equinox LT AT 4x2 2.0 4P Sim -
SG Equinox Premier AT 4x4 2.0 4P Não -
SG Equinox Premier AT 4x4 2.0 4P Sim -
LX A3 Sedan Prestige Plus TFSI Flex AT 1.4 4P Não -
LX A3 Sedan Prestige Plus TFSI Flex AT 1.4 4P Sim -
LX A4 Avant Prestige Plus TFSI AT 2.0 4P Não -
LX A4 Avant Prestige Plus TFSI AT 2.0 4P Sim -
LX C 180 Avantgarde 1.6 4P Não -
LX C 180 Avantgarde 1.6 4P Sim -
SP Q3 Prestige Plus TFSI Flex AT 1.4 4P Não -
SP Q3 Prestige Plus TFSI Flex AT 1.4 4P Sim -
SP Q5 Prestige Plus TFSI AT 2.0 4P Não -
SP Q5 Prestige Plus TFSI AT 2.0 4P Sim -
SP GLA 200 Advance 1.6 4P Não -
SP GLA 200 Advance 1.6 4P Sim -
SP X1 sDrive20i GP Plus 2.0 4P Não -
SP X1 sDrive20i GP Plus 2.0 4P Sim -
SP X2 sDrive18i GP 1.5 4P Não -
SP X2 sDrive18i GP 1.5 4P Sim -
T Toro Freedom Flex AT 4x2 1.8 4P Não -
T Toro Freedom Diesel AT 4x4 2.0 4P Não -
T Duster Oroch Dynamique AT Hi-Flex 2.0 4P Não Pack Outsider
J Ranger CD XLS AT 4x4 2.2 4P Não -
 12 meses 18 meses
12 meses 12 meses 12 meses 12 meses 12 meses 18 meses 18 meses 18 meses 18 meses 18 meses
1.000 km 1.500 km 2.000 km 2.500 km 3.000 km 1.000 km 1.500 km 2.000 km 2.500 km 3.000 km
1,129 1,159 1,259 1,299 1,339 979 1,009 1,089 1,139 1,169
1,429 1,469 1,589 1,649 1,689 1,209 1,239 1,339 1,389 1,429
1,279 1,309 1,419 1,469 1,509 1,119 1,149 1,249 1,289 1,329
1,279 1,309 1,419 1,469 1,509 1,119 1,149 1,249 1,289 1,329
1,559 1,599 1,729 1,799 1,839 1,269 1,299 1,409 1,459 1,499
1,279 1,309 1,419 1,469 1,509 1,119 1,149 1,249 1,289 1,329
1,379 1,419 1,539 1,589 1,639 1,159 1,189 1,289 1,339 1,369
1,649 1,699 1,839 1,909 1,959 1,399 1,439 1,559 1,619 1,659
1,399 1,439 1,559 1,619 1,659 1,219 1,249 1,349 1,399 1,439
1,449 1,489 1,609 1,669 1,719 1,269 1,299 1,409 1,459 1,499
1,449 1,489 1,609 1,669 1,719 1,359 1,399 1,519 1,569 1,609
1,919 1,969 2,129 2,209 2,269 1,529 1,569 1,699 1,759 1,809
1,459 1,499 1,619 1,679 1,729 1,279 1,309 1,419 1,469 1,509
1,479 1,519 1,649 1,709 1,749 1,359 1,399 1,519 1,569 1,609
1,689 1,739 1,879 1,949 1,999 1,389 1,429 1,549 1,609 1,649
1,629 1,669 1,809 1,869 1,919 1,399 1,439 1,559 1,619 1,659
1,859 1,909 2,069 2,139 2,199 1,699 1,749 1,889 1,959 2,019
1,999 2,059 2,229 2,309 2,369 1,609 1,649 1,789 1,849 1,899
2,199 2,259 2,439 2,539 2,599 1,769 1,819 1,969 2,039 2,099
1,599 1,639 1,779 1,839 1,889 1,349 1,389 1,509 1,559 1,599
1,699 1,749 1,889 1,959 2,019 1,569 1,609 1,739 1,809 1,859
2,039 2,099 2,269 2,359 2,419 1,709 1,759 1,899 1,979 2,029
1,759 1,809 1,959 2,029 2,089 1,519 1,559 1,689 1,749 1,799
1,929 1,979 2,139 2,219 2,279 1,619 1,659 1,799 1,859 1,909
2,609 2,679 2,899 3,009 3,089 2,109 2,169 2,349 2,429 2,499
1,429 1,469 1,589 1,649 1,689 1,389 1,429 1,549 1,609 1,649
1,919 1,969 2,129 2,209 2,269 1,659 1,709 1,849 1,919 1,969
1,929 1,979 2,139 2,219 2,279 1,729 1,779 1,929 1,999 2,049
2,039 2,099 2,269 2,359 2,419 1,849 1,899 2,059 2,129 2,189
2,049 2,109 2,279 2,369 2,429 1,899 1,949 2,109 2,189 2,249
2,569 2,639 2,859 2,959 3,039 2,279 2,339 2,529 2,619 2,689
2,209 2,269 2,459 2,549 2,609 1,989 2,049 2,219 2,299 2,359
2,249 2,309 2,499 2,589 2,659 1,919 1,969 2,129 2,209 2,269
5,979 6,159 6,659 6,899 7,089 4,519 4,649 5,029 5,209 5,349
2,589 2,659 2,879 2,979 3,059 2,169 2,229 2,409 2,499 2,569
6,319 6,509 7,029 7,299 7,489 4,769 4,909 5,309 5,499 5,649
3,029 3,119 3,369 3,499 3,589 2,679 2,759 2,979 3,099 3,179
6,869 7,069 7,639 7,919 8,129 5,349 5,509 5,949 6,179 6,339
3,279 3,369 3,639 3,779 3,879 2,909 2,989 3,229 3,349 3,439
7,109 7,319 7,909 8,199 8,419 5,579 5,739 6,199 6,429 6,599
4,609 4,739 5,119 5,309 5,449 3,739 3,849 4,159 4,319 4,429
8,329 8,579 9,269 9,609 9,869 6,339 6,529 7,059 7,319 7,509
5,109 5,259 5,679 5,899 6,049 4,019 4,139 4,479 4,639 4,759
9,059 9,209 9,629 9,849 9,999 6,769 6,889 7,229 7,389 7,509
5,439 5,599 6,049 6,279 6,439 4,289 4,409 4,769 4,939 5,079
9,389 9,549 9,999 10,229 10,389 7,039 7,159 7,519 7,689 7,829
4,739 4,879 5,269 5,469 5,619 3,729 3,839 4,149 4,299 4,419
8,519 8,769 9,479 9,829 10,089 6,389 6,579 7,109 7,369 7,569
7,829 8,059 8,709 9,029 9,269 6,139 6,319 6,829 7,079 7,269
11,659 12,009 12,969 13,459 13,819 8,809 9,069 9,799 10,159 10,429
6,139 6,319 6,829 7,079 7,269 4,929 5,069 5,479 5,679 5,829
9,969 10,269 11,099 11,509 11,809 7,599 7,819 8,449 8,759 8,999
5,849 6,019 6,509 6,749 6,929 4,589 4,719 5,099 5,289 5,429
9,639 9,919 10,719 11,109 11,409 7,259 7,469 8,069 8,369 8,589
9,769 10,059 10,869 11,269 11,569 7,719 7,949 8,589 8,909 9,149
13,609 14,009 15,129 15,699 16,119 10,389 10,699 11,559 11,989 12,309
5,089 5,239 5,659 5,869 6,029 4,219 4,339 4,689 4,859 4,989
8,929 9,189 9,929 10,299 10,569 6,889 7,089 7,659 7,939 8,159
5,359 5,519 5,969 6,189 6,349 4,359 4,489 4,849 5,029 5,169
10,859 11,179 12,079 12,529 12,859 8,039 8,279 8,949 9,279 9,529
5,459 5,619 6,069 6,299 6,469 4,439 4,569 4,939 5,119 5,259
9,409 9,569 10,019 10,249 10,419 7,189 7,319 7,689 7,869 8,009
2,999 3,089 3,339 3,459 3,559 2,579 2,649 2,869 2,969 3,049
3,809 3,919 4,239 4,389 4,509 3,209 3,299 3,569 3,699 3,799
2,609 2,679 2,899 3,009 3,089 2,179 2,239 2,419 2,509 2,579
5,179 5,329 5,759 5,969 6,129 4,079 4,199 4,539 4,709 4,829
 24 meses 30 meses
24 meses 24 meses 24 meses 24 meses 24 meses 30 meses 30 meses 30 meses 30 meses 30 meses
1.000 km 1.500 km 2.000 km 2.500 km 3.000 km 1.000 km 1.500 km 2.000 km 2.500 km 3.000 km
959 989 1,079 1,149 1,199 929 959 1,049 1,119 1,169
1,209 1,249 1,369 1,449 1,519 1,139 1,179 1,289 1,369 1,429
1,089 1,129 1,239 1,309 1,369 1,039 1,079 1,179 1,259 1,309
1,089 1,129 1,239 1,309 1,369 1,039 1,079 1,179 1,259 1,309
1,199 1,239 1,359 1,439 1,499 1,129 1,169 1,279 1,359 1,419
1,089 1,129 1,239 1,309 1,369 1,039 1,079 1,179 1,259 1,309
1,109 1,149 1,259 1,339 1,399 1,059 1,099 1,199 1,279 1,329
1,349 1,399 1,529 1,629 1,699 1,269 1,319 1,439 1,539 1,599
1,159 1,199 1,309 1,399 1,459 1,109 1,149 1,259 1,339 1,399
1,209 1,249 1,369 1,449 1,519 1,159 1,199 1,309 1,399 1,459
1,289 1,339 1,459 1,559 1,629 1,239 1,289 1,409 1,499 1,559
1,459 1,509 1,649 1,759 1,829 1,349 1,399 1,529 1,629 1,699
1,239 1,289 1,409 1,499 1,559 1,179 1,219 1,329 1,419 1,479
1,389 1,439 1,569 1,669 1,749 1,349 1,399 1,529 1,629 1,699
1,369 1,419 1,549 1,649 1,719 1,289 1,339 1,459 1,559 1,629
1,359 1,409 1,539 1,639 1,709 1,289 1,339 1,459 1,559 1,629
1,559 1,619 1,769 1,879 1,959 1,529 1,589 1,739 1,849 1,929
1,529 1,589 1,739 1,849 1,929 1,419 1,469 1,609 1,709 1,779
1,659 1,719 1,879 1,999 2,079 1,529 1,589 1,739 1,849 1,929
1,309 1,359 1,489 1,579 1,649 1,259 1,309 1,429 1,519 1,589
1,659 1,719 1,879 1,999 2,079 1,589 1,649 1,799 1,919 1,999
1,799 1,869 2,039 2,169 2,269 1,729 1,799 1,969 2,089 2,179
1,609 1,669 1,819 1,939 2,019 1,539 1,599 1,749 1,859 1,939
1,709 1,769 1,929 2,059 2,149 1,639 1,699 1,859 1,979 2,059
2,049 2,129 2,329 2,469 2,579 1,909 1,979 2,159 2,299 2,399
1,369 1,419 1,549 1,649 1,719 1,349 1,399 1,529 1,629 1,699
1,749 1,819 1,989 2,119 2,209 1,709 1,769 1,929 2,059 2,149
1,789 1,859 2,029 2,159 2,249 1,699 1,759 1,919 2,049 2,129
1,909 1,979 2,159 2,299 2,399 1,809 1,879 2,049 2,179 2,279
1,999 2,079 2,269 2,419 2,519 1,939 2,009 2,189 2,339 2,439
2,309 2,399 2,619 2,789 2,909 2,209 2,289 2,499 2,659 2,769
2,069 2,149 2,349 2,499 2,609 1,999 2,079 2,269 2,419 2,519
1,959 2,029 2,219 2,359 2,459 1,889 1,959 2,139 2,279 2,379
3,969 4,119 4,489 4,779 4,989 3,559 3,699 4,039 4,299 4,479
2,169 2,249 2,459 2,609 2,729 2,029 2,109 2,299 2,449 2,559
4,179 4,339 4,729 5,039 5,259 3,699 3,839 4,189 4,459 4,649
2,639 2,739 2,989 3,179 3,319 2,529 2,629 2,869 3,049 3,189
4,709 4,889 5,329 5,679 5,919 4,359 4,529 4,939 5,259 5,489
2,849 2,959 3,229 3,439 3,589 2,729 2,829 3,089 3,289 3,429
4,919 5,109 5,569 5,929 6,189 4,549 4,729 5,159 5,489 5,729
3,489 3,629 3,959 4,209 4,399 3,269 3,399 3,709 3,949 4,119
5,499 5,719 6,239 6,639 6,919 4,939 5,129 5,599 5,949 6,209
3,709 3,849 4,199 4,469 4,659 3,409 3,539 3,859 4,109 4,289
5,859 5,999 6,349 6,619 6,809 5,209 5,339 5,659 5,909 6,089
4,119 4,279 4,669 4,969 5,179 3,759 3,909 4,269 4,539 4,729
6,269 6,429 6,819 7,119 7,329 5,559 5,709 6,069 6,339 6,529
3,509 3,649 3,979 4,239 4,419 3,219 3,339 3,639 3,879 4,049
5,509 5,729 6,249 6,649 6,939 4,979 5,169 5,639 5,999 6,259
5,899 6,129 6,689 7,109 7,419 5,249 5,459 5,959 6,339 6,609
7,969 8,279 9,029 9,609 10,019 7,079 7,359 8,029 8,539 8,909
4,609 4,789 5,229 5,559 5,799 4,159 4,319 4,709 5,019 5,229
6,679 6,939 7,569 8,049 8,399 5,979 6,219 6,779 7,219 7,529
4,229 4,399 4,799 5,109 5,329 3,899 4,049 4,419 4,699 4,899
6,299 6,549 7,139 7,599 7,929 5,709 5,929 6,469 6,879 7,179
7,449 7,739 8,439 8,979 9,369 6,649 6,909 7,539 8,019 8,359
9,509 9,889 10,779 11,479 11,969 8,479 8,809 9,609 10,219 10,659
4,239 4,409 4,809 5,119 5,339 3,919 4,069 4,439 4,729 4,929
6,309 6,559 7,149 7,609 7,939 5,739 5,969 6,509 6,929 7,229
4,829 5,019 5,479 5,829 6,079 4,369 4,539 4,949 5,269 5,499
7,049 7,329 7,989 8,509 8,869 6,319 6,569 7,169 7,629 7,949
4,979 5,179 5,649 6,009 6,269 4,599 4,779 5,209 5,549 5,789
7,129 7,329 7,799 8,159 8,419 6,399 6,579 7,009 7,349 7,589
2,569 2,669 2,909 3,099 3,229 2,449 2,539 2,769 2,949 3,079
3,119 3,239 3,539 3,759 3,919 2,929 3,039 3,319 3,529 3,679
2,049 2,129 2,329 2,469 2,579 1,929 1,999 2,179 2,319 2,419
3,879 4,029 4,399 4,679 4,879 3,539 3,679 4,019 4,269 4,459
 36 meses 42 meses
36 meses 36 meses 42 meses 42 meses Reserva
1.000 km 1.500 km 1.000 km 1.500 km Ilimitado
909 959 879 929 20
1,109 1,169 1,069 1,129 20
999 1,059 969 1,019 20
999 1,059 969 1,019 20
1,099 1,159 1,049 1,109 20
999 1,059 979 1,029 20
1,039 1,099 1,009 1,069 20
1,229 1,299 1,189 1,259 35
1,079 1,139 1,039 1,099 35
1,129 1,189 1,109 1,169 35
1,189 1,259 1,149 1,219 35
1,299 1,369 1,239 1,309 35
1,149 1,209 1,099 1,159 35
1,389 1,469 1,329 1,409 35
1,249 1,319 1,199 1,269 35
1,259 1,329 1,209 1,279 40
1,439 1,519 1,359 1,439 40
1,359 1,439 1,299 1,369 40
1,469 1,549 1,399 1,479 40
1,239 1,309 1,189 1,259 40
1,609 1,699 1,539 1,629 40
1,749 1,849 1,679 1,779 40
1,559 1,649 1,489 1,579 40
1,649 1,749 1,589 1,679 40
1,819 1,929 1,739 1,839 70
1,319 1,399 1,299 1,369 70
1,779 1,879 1,709 1,809 70
1,649 1,749 1,589 1,679 70
1,769 1,869 1,699 1,799 70
1,959 2,069 1,879 1,989 70
2,189 2,319 2,089 2,209 70
2,009 2,129 1,919 2,029 70
1,899 2,009 1,819 1,929 70
3,319 3,509 3,149 3,339 500
2,019 2,139 1,939 2,049 70
3,439 3,639 3,279 3,469 500
2,479 2,619 2,379 2,519 75
4,029 4,269 3,839 4,069 500
2,649 2,809 2,549 2,699 75
4,209 4,459 4,009 4,249 500
3,129 3,309 2,989 3,169 75
4,539 4,809 4,249 4,499 500
3,189 3,379 3,099 3,279 75
4,889 5,079 4,699 4,879 500
3,609 3,819 3,459 3,659 75
5,309 5,519 5,059 5,259 500
3,029 3,209 2,859 3,029 75
4,539 4,809 4,319 4,579 500
5,169 5,479 4,819 5,099 75
6,729 7,129 6,279 6,649 500
3,969 4,199 3,749 3,969 75
5,519 5,849 5,209 5,519 500
3,689 3,909 3,519 3,729 75
5,249 5,559 4,989 5,279 500
6,529 6,919 6,069 6,429 75
8,089 8,569 7,529 7,979 500
3,839 4,069 3,619 3,829 75
5,399 5,719 5,079 5,379 500
4,109 4,349 3,839 4,069 75
5,829 6,179 5,509 5,839 500
4,239 4,489 4,069 4,309 75
5,939 6,189 5,669 5,909 500
2,389 2,529 2,299 2,429 60
2,899 3,069 2,779 2,939 60
1,889 1,999 1,799 1,899 60
3,379 3,579 3,269 3,459 70
 Avaliação Veículo - Locação vs. Aquisição
Ano 1 Ano 2 Ano 3 Ano 4
Locação mensal R$ 2,000 R$ 2,000 R$ 2,000 R$ 2,000 1,499
Desembolso aquisição R$ 57,000 R$ - R$ - R$ - 1,899
IPVA R$ 2,280 R$ 2,280 R$ 2,280 R$ 2,280
Seguro R$ 2,850 R$ 2,850 R$ 2,850 R$ 2,850
Manutenção R$ 1,000 R$ 1,000 R$ 1,000 R$ 1,000
Retorno Investimento 0.5% 0.5% 0.5% 0.5%
Taxa Depreciação 90% 80% 70% 60%
Venda Veículo R$ 51,300 R$ 45,600 R$ 39,900 R$ 34,200

Result. Locação -R$ 20,484 -R$ 40,752 -R$ 60,789 -R$ 80,582
Result. Aquisição -R$ 11,830 -R$ 23,660 -R$ 35,490 -R$ 47,320
Melhor Opção Aquisição Aquisição Aquisição Aquisição
Valor de um veículo categoria F na Localiza, locação mensal atraves da Maringá
Valor de um veículo categoria FX na Localiza, locação mensal atraves da Maringá

Unidas Livre - tabela ao lado