Renegade Sport 1.

8 4x2 Flex 16V Aut

Ano Preco
Zero Km R$ 87,982.00
2020 R$ 78,466.00 Idade Valor Depreciação Anual
2019 R$ 72,092.00 0 R$ 87,982.00 -
2018 R$ 66,600.00 1 R$ 78,466.00 R$ 9,516.00
2017 R$ 62,390.00 2 R$ 72,092.00 R$ 6,374.00
2016 R$ 57,557.00 3 R$ 66,600.00 R$ 5,492.00
4 R$ 62,390.00 R$ 4,210.00
5 R$ 57,557.00 R$ 4,833.00

Valor Carro IPVA

R$ 62,390.00 2.00%

Seguro e IPVA Depreciação Total

R$ 3,618.62 R$ 6,085.00 R$ 9,703.62
Deprecicação Total Desvalorização
- -
R$ 9,516.00 11%
R$ 15,890.00 7% Depreciação anual média R$ 6,085.00
R$ 21,382.00 6% Desvalorização em 5 anos 35%
R$ 25,592.00 5%
R$ 30,425.00 5%

Seguro Médio Despesa Anual

3.80% R$ 3,618.62
Combusível

Consumo (km/l) 10.9

Kilometragem em dias úteis (km) 70
Dias Úteis para Adriano (dias) 231
Preço Médio Gasolina em SP nos últimos 15 dias (R$) 3.85
Gasto Anual com Combústivel $ 5,708.46

Combustível Seguro e IPVA Depreciação

$ 5,708.46 R$ 3,618.62 R$ 6,085.00

$ 9,327.08 $ 777.26
 R$ 80,000.00 ###
R$ 62,390.00

17610

Lavagens Manutenção Total

R$ 15,412.08
UBER Despesas a.m Rent a.m CARRO
R$ 962.50 0.30%
Mês Investido Mês
1 R$ 80,000.00 1
2 R$ 79,278.17 2
3 R$ 78,554.16 3
4 R$ 77,827.98 4
5 R$ 77,099.61 5
6 R$ 76,369.05 6
7 R$ 75,636.30 7
8 R$ 74,901.34 8
9 R$ 74,164.16 9
10 R$ 73,424.77 10
11 R$ 72,683.16 11
12 R$ 71,939.32 R$ 71,939.32 12
13 R$ 71,193.23 13
14 R$ 70,444.91 14
15 R$ 69,694.33 15
16 R$ 68,941.49 16
17 R$ 68,186.39 17
18 R$ 67,429.02 18
19 R$ 66,669.37 19
20 R$ 65,907.43 20
21 R$ 65,143.20 21
22 R$ 64,376.67 22
23 R$ 63,607.84 23
24 R$ 62,836.69 24
25 R$ 62,063.23 25
26 R$ 61,287.44 26
27 R$ 60,509.31 27
28 R$ 59,728.84 28
29 R$ 58,946.02 29
30 R$ 58,160.85 30
31 R$ 57,373.32 31
32 R$ 56,583.42 32
33 R$ 55,791.14 33
34 R$ 54,996.48 34
35 R$ 54,199.43 35
36 R$ 53,399.98 36
37 R$ 52,598.12 37
38 R$ 51,793.85 38
39 R$ 50,987.17 39
40 R$ 50,178.05 40
41 R$ 49,366.51 41
42 R$ 48,552.52 42
43 R$ 47,736.08 43
44 R$ 46,917.19 44
45 R$ 46,095.83 45
46 R$ 45,272.00 46
47 R$ 44,445.69 47
48 R$ 43,616.90 48
49 R$ 42,785.61 49
50 R$ 41,951.83 50
51 R$ 41,115.53 51
52 R$ 40,276.72 52
53 R$ 39,435.39 53
54 R$ 38,591.52 54
55 R$ 37,745.12 55
56 R$ 36,896.17 56
57 R$ 36,044.67 57
58 R$ 35,190.60 58
59 R$ 34,333.96 59
60 R$ 33,474.75 60
61 R$ 32,612.96 61
62 R$ 31,748.57 62
63 R$ 30,881.58 63
64 R$ 30,011.98 64
65 R$ 29,139.76 65
66 R$ 28,264.93 66
67 R$ 27,387.46 67
68 R$ 26,507.35
69 R$ 25,624.59
70 R$ 24,739.18
71 R$ 23,851.10
72 R$ 22,960.35
73 R$ 22,066.93
74 R$ 21,170.81
75 R$ 20,272.00
76 R$ 19,370.48
77 R$ 18,466.26
78 R$ 17,559.31
79 R$ 16,649.63
80 R$ 15,737.22
81 R$ 14,822.06
82 R$ 13,904.15
83 R$ 12,983.48
84 R$ 12,060.04
85 R$ 11,133.82
86 R$ 10,204.82
87 R$ 9,273.02
88 R$ 8,338.41
89 R$ 7,401.00
90 R$ 6,460.76
91 R$ 5,517.70
92 R$ 4,571.80
93 R$ 3,623.05
94 R$ 2,671.45
95 R$ 1,716.99
96 R$ 759.65
97 -R$ 200.56
 Despesas a.m Rent. a.m
R$ 965.05 0.30%
Investido Valor do Carro
R$ 17,610.00 R$ 62,390.00
R$ 16,697.93
R$ 15,783.11
R$ 14,865.54
R$ 13,945.21
R$ 13,022.12
R$ 12,096.24
R$ 11,167.58
R$ 10,236.13
R$ 9,301.87
R$ 8,364.80 Patrimônio Total
R$ 7,424.92 R$ 59,270.50 R$ 66,695.42
R$ 6,482.21
R$ 5,536.66
R$ 4,588.26
R$ 3,637.02
R$ 2,682.91
R$ 1,725.93
R$ 766.07
-R$ 196.67
-R$ 1,162.31
-R$ 2,130.86
-R$ 3,102.32
-R$ 4,076.70 R$ 56,306.98
-R$ 5,054.01
-R$ 6,034.27
-R$ 7,017.47
-R$ 8,003.63
-R$ 8,992.76
-R$ 9,984.86
-R$ 10,979.95
-R$ 11,978.03
-R$ 12,979.11
-R$ 13,983.21
-R$ 14,990.32
-R$ 16,000.47 R$ 53,491.63
-R$ 17,013.65
-R$ 18,029.89
-R$ 19,049.17
-R$ 20,071.53
-R$ 21,096.96
-R$ 22,125.48
-R$ 23,157.09
-R$ 24,191.80
-R$ 25,229.63
-R$ 26,270.58
-R$ 27,314.66
-R$ 28,361.88 R$ 50,817.04
-R$ 29,412.25
-R$ 30,465.78
-R$ 31,522.48
-R$ 32,582.36
-R$ 33,645.43
-R$ 34,711.70
-R$ 35,781.17
-R$ 36,853.86
-R$ 37,929.78
-R$ 39,008.93
-R$ 40,091.34
-R$ 41,176.99 R$ 48,276.19
-R$ 42,265.92
-R$ 43,358.12
-R$ 44,453.60
-R$ 45,552.38
-R$ 46,654.47
-R$ 47,759.87
-R$ 48,868.60 R$ 47,069.29
-R$ 49,980.66
-R$ 51,096.07
-R$ 52,214.83
-R$ 53,336.96
-R$ 54,462.47 R$ 45,862.38
-R$ 55,591.36
-R$ 56,723.64
-R$ 57,859.34
-R$ 58,998.45
-R$ 60,140.98
-R$ 61,286.96
-R$ 62,436.38
-R$ 63,589.26
-R$ 64,745.60
-R$ 65,905.43
-R$ 67,068.74
-R$ 68,235.56
-R$ 69,405.88 1.4477612
-R$ 70,579.73
-R$ 71,757.11
-R$ 72,938.03
-R$ 74,122.50
-R$ 75,310.53
-R$ 76,502.14
-R$ 77,697.33
-R$ 78,896.12
-R$ 80,098.52
-R$ 81,304.53
-R$ 82,514.17
-R$ 83,727.45
R$ 5,243.90
Uber

Dias Úteis para Adriano (dias) 231

Gasto diário com Uber (R$) 60
Gasto Anual com Uber (R$) R$ 13,860.00 R$ 12,965.59 -R$ 894.41

R$ 1,155.00
Perda de oportunidade de alugar garagem R$ 2,400.00
Manutenção R$ 1,800.00
Depreciação R$ 6,085.00
Lavagem R$ 480.00
Multas R$ 240.00
IPVA e Seguro R$ 3,618.62 COMBs

R$ 11,800.59

Combustivel

Combustível R$ 3,261.97
Outros Custos R$ 14,623.62
Total R$ 17,885.59
R$ 3,261.97

R$ 983.38