Jan Feb Mar Apr

Parcela Consorcio R$ 1,250.00 R$ 1,250.00 R$ 1,250.00 R$ 1,250.00

Pneus R$ 167.14 R$ 167.14 R$ 167.14 R$ 167.14
Manutenção R$ 300.00
Revisão R$ 1,400.00
Seguro R$ 370.00 R$ 370.00 R$ 370.00 R$ 370.00
IPVA R$ 3,200.00

R$ 100,000.00
Rendimento 1% am R$ 1,000.00 R$ 1,000.00 R$ 1,000.00 R$ 1,000.00

Assinatura Carro R$ 3,800.00 R$ 3,800.00 R$ 3,800.00 R$ 3,800.00

R$ 2,800.00 R$ 2,800.00 R$ 2,800.00 R$ 2,800.00

R$ 26.92 R$ 2.24
4500

167.1428571429

R$ 4,495.30
May Jun Jul Aug Sep
R$ 1,250.00 R$ 1,250.00 R$ 1,250.00 R$ 1,250.00 R$ 1,250.00
R$ 167.14 R$ 167.14 R$ 167.14 R$ 167.14 R$ 167.14
R$ 300.00

R$ 370.00 R$ 370.00 R$ 370.00 R$ 370.00 R$ 370.00

R$ 1,000.00 R$ 1,000.00 R$ 1,000.00 R$ 1,000.00 R$ 1,000.00

R$ 3,800.00 R$ 3,800.00 R$ 3,800.00 R$ 3,800.00 R$ 3,800.00

R$ 2,800.00 R$ 2,800.00 R$ 2,800.00 R$ 2,800.00 R$ 2,800.00

Oct Nov Dec Total
R$ 1,250.00 R$ 1,250.00 R$ 1,250.00 R$ 15,000.00
R$ 167.14 R$ 167.14 R$ 167.14 R$ 2,005.71
R$ 600.00
R$ 1,400.00
R$ 370.00 R$ 370.00 R$ 370.00 R$ 4,440.00
R$ 3,200.00
R$ -
R$ -
R$ -
R$ -
R$ 2,220.48

R$ 1,000.00 R$ 1,000.00 R$ 1,000.00 R$ 12,000.00

R$ -
R$ -
R$ 3,800.00 R$ 3,800.00 R$ 3,800.00 R$ 45,600.00
R$ -
R$ 2,800.00 R$ 2,800.00 R$ 2,800.00 R$ 33,600.00
 Necessario Cortado
Perfil Quantidade
Trilho Simples 6m 4
Guia Duplo 6m 2
Mão amiga Simples 6m 6
Perfil roldanas Simples 6m 1
Roldanas 16
Batedor Simples 6m 2
Tampinhas perfil roldanas 8
Fechaduras 2
Puxador 1
Escovinha 1

4
12
8
 Necessario Cortado
Metragem Peça Metragem Total Quantidade
2.3 9.2 2
2.3 4.6 1
2.6 15.6 3
2.31 2.31 1
1 16 16
2.6 5.2 1
1 8 8
1 2 2
1 1 1

2.6 10.4
2.6 31.2
2.3 18.4
7.5 60