Meses

Empresa Km 12 24 36
Movida 1000 R$ 4,369.80 R$ 4,159.80 R$ 4,049.70
Localiza 1000 R$ 4,481.00 R$ 4,099.00 R$ 3,781.00
Jeep Flua 1000 R$ 4,169.00 R$ 4,019.00 R$ 4,219.00
LM Asinnecar R$ 3,279.00 R$ 3,209.00 R$ 3,469.00

Inflação 5%
Assinatura Mês 1 Mês 2 Mês 3 Mês 4
Ano 1 R$ 3,918.00 R$ 3,918.00 R$ 3,918.00 R$ 3,918.00
Ano 2 R$ 4,113.90 R$ 4,113.90 R$ 4,113.90 R$ 4,113.90
Ano 3 R$ 4,319.59 R$ 4,319.59 R$ 4,319.59 R$ 4,319.59

Investimento R$ 100,000.00 0.90%

Ano 1 R$ 100,900.00 R$ 101,808.10 R$ 102,724.37 R$ 103,648.89
Ano 2 R$ 112,353.13 R$ 113,364.30 R$ 114,384.58 R$ 115,414.04
Ano 3 R$ 125,106.29 R$ 126,232.25 R$ 127,368.34 R$ 128,514.65

Financiamento R$ 50,000.00 0.0250

Ano 1 R$ 2,122.58 R$ 2,122.58 R$ 2,122.58 R$ 2,122.58
Ano 2 R$ 2,122.58 R$ 2,122.58 R$ 2,122.58 R$ 2,122.58
Ano 3 R$ 2,122.58 R$ 2,122.58 R$ 2,122.58 R$ 2,122.58

Custos Carro
Ano 1 R$ 1,233.33 R$ 1,233.33 R$ 1,233.33 R$ 1,233.33
Ano 2 R$ 1,295.00 R$ 1,295.00 R$ 1,295.00 R$ 1,295.00
Ano 3 R$ 1,359.75 R$ 1,359.75 R$ 1,359.75 R$ 1,359.75

15272

IPVA R$ 333.33
Seguro R$ 400.00 0.036152395536
Revisão R$ 83.33
Manutenção R$ 83.33
Pneus R$ 333.33

Evolução Patrimônio Ano 0 Ano 1 Ano 2 Ano 3

Comprado R$ 73,587.16 R$ 43,787.16 R$ 14,747.16 -R$ 13,719.84
Assinado R$ 100,000.00 R$ 64,334.97 R$ 27,607.58 -R$ 10,153.45
Ficar com carro R$ 84,728.00 R$ 59,928.00 R$ 35,388.00 R$ 10,971.00

Valor Carro FIPE Novo Usado Atual

Ano 0 R$ 189,702.00 R$ 150,000.00 R$ 100,000.00
Ano 1 R$ 173,677.00 R$ 135,000.00 R$ 90,000.00
Ano 2 R$ 158,809.00 R$ 121,500.00 R$ 81,000.00
Ano 3 R$ 143,944.48 R$ 109,350.00 R$ 72,900.00
 48 Reajuste Obeservacao
R$ 3,999.90 IPCA
R$ 3,802.00 IPCA
IPCA Não atende no estado

Mês 5 Mês 6 Mês 7 Mês 8 Mês 9

R$ 3,918.00 R$ 3,918.00 R$ 3,918.00 R$ 3,918.00 R$ 3,918.00
R$ 4,113.90 R$ 4,113.90 R$ 4,113.90 R$ 4,113.90 R$ 4,113.90
R$ 4,319.59 R$ 4,319.59 R$ 4,319.59 R$ 4,319.59 R$ 4,319.59

R$ 104,581.73 R$ 105,522.97 R$ 106,472.67 R$ 107,430.93 R$ 108,397.81

R$ 116,452.77 R$ 117,500.85 R$ 118,558.35 R$ 119,625.38 R$ 120,702.01
R$ 129,671.29 R$ 130,838.33 R$ 132,015.87 R$ 133,204.02 R$ 134,402.85

R$ 2,122.58 R$ 2,122.58 R$ 2,122.58 R$ 2,122.58 R$ 2,122.58

R$ 2,122.58 R$ 2,122.58 R$ 2,122.58 R$ 2,122.58 R$ 2,122.58
R$ 2,122.58 R$ 2,122.58 R$ 2,122.58 R$ 2,122.58 R$ 2,122.58

R$ 1,233.33 R$ 1,233.33 R$ 1,233.33 R$ 1,233.33 R$ 1,233.33

R$ 1,295.00 R$ 1,295.00 R$ 1,295.00 R$ 1,295.00 R$ 1,295.00
R$ 1,359.75 R$ 1,359.75 R$ 1,359.75 R$ 1,359.75 R$ 1,359.75
0 km R$ 189,702.00 9.23%
2023 R$ 173,677.00 9.36%
2022 R$ 158,809.00 9.36%
2021 R$ 143,944.48

0 km R$ 156,567.00 3.96%
2023 R$ 150,610.00 14.52%
2022 R$ 131,513.00
 Mês 10 Mês 11 Mês 12 Total
R$ 3,918.00 R$ 3,918.00 R$ 3,918.00 R$ 47,016.00 R$ 20,240.39
R$ 4,113.90 R$ 4,113.90 R$ 4,113.90 R$ 49,366.80 R$ 10,367.03
R$ 4,319.59 R$ 4,319.59 R$ 4,319.59 R$ 51,835.14
R$ 148,217.94

R$ 109,373.39 R$ 110,357.75 R$ 111,350.97 R$ 111,350.97

R$ 121,788.32 R$ 122,884.42 R$ 123,990.38 R$ 123,990.38
R$ 135,612.48 R$ 136,832.99 R$ 138,064.49 R$ 138,064.49
R$ 138,064.49

R$ 2,122.58 R$ 2,122.58 R$ 2,122.58 R$ 25,470.95

R$ 2,122.58 R$ 2,122.58 R$ 2,122.58 R$ 25,470.95
R$ 2,122.58 R$ 2,122.58 R$ 2,122.58 R$ 25,470.95
R$ 76,412.84

R$ 1,233.33 R$ 1,233.33 R$ 1,233.33 R$ 14,800.00

R$ 1,295.00 R$ 1,295.00 R$ 1,295.00 R$ 15,540.00
R$ 1,359.75 R$ 1,359.75 R$ 1,359.75 R$ 16,317.00
R$ 46,657.00