Análise de perfil Comprar carro ou alugar 2022

Investimento 800,000.00
Valor do carro 150,000.00
DY mensal 0.60%
IPCA mensal 0.70%
Aporte mensal 10,000.00
Mensalidade do carr 3,200.00
Depreciação anual 7%
IPVA anual 4%
Seguro anual 5,000.00
Manutenção anual 5,000.00
Outros gastos anuai 1,000.00

Comprando
Entrada 50,000.00
Dívida total 100,000.00
Parcelas 12
Total da parcela 8,333.33
Entrada / Manutençã Outros
Mês Aporte DY + IPCA Parcelas IPVA Seguro o gastos
inicial 10,000.00 50,000.00 6,000.00 5,000.00 1,000.00
12 10,000.00 #NAME? #NAME? 5,580.00 5,000.00 5,000.00 1,000.00
24 10,000.00 #NAME? #NAME? 5,189.40 5,000.00 5,000.00 1,000.00
36 10,000.00 #NAME? #NAME? 4,826.14 5,000.00 5,000.00 1,000.00
48 10,000.00 #NAME? #NAME? 4,488.31
lugar 2022

Alugando

Investimento Veículo Patrimônio
748,000.00 150,000.00 898,000.00
#NAME? 139,500.00 #NAME?
#NAME? 129,735.00 #NAME?
#NAME? 120,653.55 #NAME?
#NAME? 112,207.80 #NAME?
DY + Mensalidad
Aporte IPCA e Patrimônio
10,000.00 3,200.00 806,800.00
10,000.00 13,127.77 3,200.00 1,029,756.23
10,000.00 16,468.70 3,200.00 1,290,091.46
10,000.00 20,369.73 3,200.00 1,594,072.37
10,000.00 24,924.79 3,200.00 1,949,016.20