Dados do Contrato

Modelo Quantitativo Valor Unitário

DEP 450 100 56.93
DGP 5050 100 163
Custo de Manutenção 200 8.33
Custo com Reposição de Ativos 200 78.67
Valor Total - Mês

Dados de Aqusição
Modelo Quantitativo Valor Unitário
DEP 450 100 2550
DGP 5050 100 5955
Custo de Manutenção 200 8.33
Custo com Reposição de Ativos 200 78.67
Valor Total - Mês
Jan-23 Feb-23 Mar-23 Apr-23 May-23 Jun-23 Jul-23
5,693 5,693 5,693 5,693 5,693 5,693 5,693
16,300 16,300 16,300 16,300 16,300 16,300 16,300
1,666 1,666 1,666 1,666 1,666 1,666 1,666
15,734 15,734 15,734 15,734 15,734 15,734 15,734
39,393 39,393 39,393 39,393 39,393 39,393 39,393

Jan-23 Feb-23 Mar-23 Apr-23 May-23 Jun-23 Jul-23

255,000 0 0 0 0 0 0
595,500 0 0 0 0 0 0
0 0 0 1,666 1,666 1,666 1,666
0 0 0 0 15,734 15,734 15,734
850,500 0 0 1,666 17,400 17,400 17,400
 Modalidade de Locação

Aug-23 Sep-23 Oct-23 Nov-23 Dec-23 Jan-24 Feb-24 Mar-24

5,693 5,693 5,693 5,693 5,693 5,693 5,693 5,693
16,300 16,300 16,300 16,300 16,300 16,300 16,300 16,300
1,666 1,666 1,666 1,666 1,666 1,666 1,666 1,666
15,734 15,734 15,734 15,734 15,734 15,734 15,734 15,734
39,393 39,393 39,393 39,393 39,393 39,393 39,393 39,393

Aug-23 Sep-23 Oct-23 Nov-23 Dec-23 Jan-24 Feb-24 Mar-24

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1,666 1,666 1,666 1,666 1,666 1,666 1,666 1,666
15,734 15,734 15,734 15,734 15,734 15,734 15,734 15,734
17,400 17,400 17,400 17,400 17,400 17,400 17,400 17,400
Locação
Período de Locação
Apr-24 May-24 Jun-24 Jul-24 Aug-24 Sep-24 Oct-24 Nov-24
5,693 5,693 5,693 5,693 5,693 5,693 5,693 5,693
16,300 16,300 16,300 16,300 16,300 16,300 16,300 16,300
1,666 1,666 1,666 1,666 1,666 1,666 1,666 1,666
15,734 15,734 15,734 15,734 15,734 15,734 15,734 15,734
39,393 39,393 39,393 39,393 39,393 39,393 39,393 39,393

Manutenção dos Rádios

Apr-24 May-24 Jun-24 Jul-24 Aug-24 Sep-24 Oct-24 Nov-24
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1,666 1,666 1,666 1,666 1,666 1,666 1,666 1,666
15,734 15,734 15,734 15,734 15,734 15,734 15,734 15,734
17,400 17,400 17,400 17,400 17,400 17,400 17,400 17,400
Dec-24 Jan-25 Feb-25 Mar-25 Apr-25 May-25 Jun-25 Jul-25
5,693 5,693 5,693 5,693 5,693 5,693 5,693 5,693
16,300 16,300 16,300 16,300 16,300 16,300 16,300 16,300
1,666 1,666 1,666 1,666 1,666 1,666 1,666 1,666
15,734 15,734 15,734 15,734 15,734 15,734 15,734 15,734
39,393 39,393 39,393 39,393 39,393 39,393 39,393 39,393

Dec-24 Jan-25 Feb-25 Mar-25 Apr-25 May-25 Jun-25 Jul-25

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1,666 1,666 1,666 1,666 1,666 1,666 1,666 1,666
15,734 15,734 15,734 15,734 15,734 15,734 15,734 15,734
17,400 17,400 17,400 17,400 17,400 17,400 17,400 17,400
Aug-25 Sep-25 Oct-25 Nov-25 Dec-25
5,693 5,693 5,693 5,693 5,693
16,300 16,300 16,300 16,300 16,300
1,666 1,666 1,666 1,666 1,666
15,734 15,734 15,734 15,734 15,734
39,393 39,393 39,393 39,393 39,393 1,418,148

Aug-25 Sep-25 Oct-25 Nov-25 Dec-25

0 0 0 0 0
0 0 0 0 0
1,666 1,666 1,666 1,666 1,666
15,734 15,734 15,734 15,734 15,734
17,400 17,400 17,400 17,400 17,400 1,408,966
 Dados do Contrato
Modelo Quantitativo Valor Unitário Jan-23
DEP 450 190 56.93 10,817
DGP 5050 30 163 4,890
Custo de Manutenção 220 8.33 1,833
Custo com Reposição de Ativos 220 78.67 17,307
Valor Total - Mês 34,847

Dados de Aqusição
Modelo Quantitativo Valor Unitário Jan-23
DEP 450 190 3201.95 608,371
DGP 5050 30 5900 177,000
Custo de Manutenção 220 8.33 0
Custo com Reposição de Ativos 220 78.67 0
Valor Total - Mês 785,371
Feb-23 Mar-23 Apr-23 May-23 Jun-23 Jul-23 Aug-23 Sep-23
10,817 10,817 10,817 10,817 10,817 10,817 10,817 10,817
4,890 4,890 4,890 4,890 4,890 4,890 4,890 4,890
1,833 1,833 1,833 1,833 1,833 1,833 1,833 1,833
17,307 17,307 17,307 17,307 17,307 17,307 17,307 17,307
34,847 34,847 34,847 34,847 34,847 34,847 34,847 34,847

Feb-23 Mar-23 Apr-23 May-23 Jun-23 Jul-23 Aug-23 Sep-23

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 1,833 1,833 1,833 1,833 1,833 1,833
0 0 0 17,307 17,307 17,307 17,307 17,307
0 0 1,833 19,140 19,140 19,140 19,140 19,140
 Modalidade de Locação
Período de Locação
Oct-23 Nov-23 Dec-23 Jan-24 Feb-24 Mar-24 Apr-24 May-24
10,817 10,817 10,817 10,817 10,817 10,817 10,817 10,817
4,890 4,890 4,890 4,890 4,890 4,890 4,890 4,890
1,833 1,833 1,833 1,833 1,833 1,833 1,833 1,833
17,307 17,307 17,307 17,307 17,307 17,307 17,307 17,307
34,847 34,847 34,847 34,847 34,847 34,847 34,847 34,847

Manutençã
Oct-23 Nov-23 Dec-23 Jan-24 Feb-24 Mar-24 Apr-24 May-24
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1,833 1,833 1,833 1,833 1,833 1,833 1,833 1,833
17,307 17,307 17,307 17,307 17,307 17,307 17,307 17,307
19,140 19,140 19,140 19,140 19,140 19,140 19,140 19,140
Período de Locação
Jun-24 Jul-24 Aug-24 Sep-24 Oct-24 Nov-24 Dec-24 Jan-25
10,817 10,817 10,817 10,817 10,817 10,817 10,817 10,817
4,890 4,890 4,890 4,890 4,890 4,890 4,890 4,890
1,833 1,833 1,833 1,833 1,833 1,833 1,833 1,833
17,307 17,307 17,307 17,307 17,307 17,307 17,307 17,307
34,847 34,847 34,847 34,847 34,847 34,847 34,847 34,847

Manutenção dos Rádios

Jun-24 Jul-24 Aug-24 Sep-24 Oct-24 Nov-24 Dec-24 Jan-25
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1,833 1,833 1,833 1,833 1,833 1,833 1,833 1,833
17,307 17,307 17,307 17,307 17,307 17,307 17,307 17,307
19,140 19,140 19,140 19,140 19,140 19,140 19,140 19,140
Feb-25 Mar-25 Apr-25 May-25 Jun-25 Jul-25 Aug-25 Sep-25
10,817 10,817 10,817 10,817 10,817 10,817 10,817 10,817
4,890 4,890 4,890 4,890 4,890 4,890 4,890 4,890
1,833 1,833 1,833 1,833 1,833 1,833 1,833 1,833
17,307 17,307 17,307 17,307 17,307 17,307 17,307 17,307
34,847 34,847 34,847 34,847 34,847 34,847 34,847 34,847

Feb-25 Mar-25 Apr-25 May-25 Jun-25 Jul-25 Aug-25 Sep-25

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1,833 1,833 1,833 1,833 1,833 1,833 1,833 1,833
17,307 17,307 17,307 17,307 17,307 17,307 17,307 17,307
19,140 19,140 19,140 19,140 19,140 19,140 19,140 19,140
Oct-25 Nov-25 Dec-25
10,817 10,817 10,817
4,890 4,890 4,890
1,833 1,833 1,833
17,307 17,307 17,307
34,847 34,847 34,847 1,254,481

Oct-25 Nov-25 Dec-25

0 0 0
0 0 0
1,833 1,833 1,833
17,307 17,307 17,307
19,140 19,140 19,140 1,399,683