10 anosValor Veculo28,612.58Valor aluguel1,006.27Depreciao10%Seguro5%IPVA4%Manuteno4.00%Custo Oportunidade11.00%Emplacamento3%Seguro Obrigatrio101.16Licenciamento59.3312345678910FINALDepreciao2,861.262,575.132,317.622,085.861,877.271,689.541,520.591,368.531,231.681,108.5118,635.99Seguro1,430.631,287.571,158.811,042.93938.64844.77760.29684.27615.84554.259,318.00IPVA1,144.501,030.05927.05834.34750.91675.82608.24547.41492.67443.407,454.40Manuteno1,144.501,030.05927.05834.34750.91675.82608.24547.41492.67443.407,454.40Custo Oportunidade3,241.816,840.2110,834.4415,268.0320,189.3225,651.9531,715.4738,445.9845,916.8454,209.5054,209.50Emplacamento858.380.000.000.000.000.000.000.000.000.00858.38Seguro Obrigatrio101.16101.16101.16101.16101.16101.16101.16101.16101.16101.161,011.60Licenciamento59.3359.3359.3359.3359.3359.3359.3359.3359.3359.33593.30TOTAL7,980.3110,348.3714,007.8318,140.1422,790.2628,008.8533,852.7340,385.5647,678.5155,811.0580,899.56Patrimnio25,751.3223,176.1920,858.5718,772.7116,895.4415,205.9013,685.3112,316.7811,085.109,976.599,976.59Lquido17,771.0112,827.826,850.74632.58(5,894.82)(12,802.95)(20,167.42)(28,068.78)(36,593.41)(45,834.46)(70,922.97)Custo Mensal665.03862.361,167.321,511.681,899.192,334.072,821.063,365.463,973.214,650.926,741.6312345678910FINALValor aluguel12,075.2412,075.2412,075.2412,075.2412,075.2412,075.2412,075.2412,075.2412,075.2412,075.24120,752.40Patrimnio32,712.7636,311.1740,305.3944,738.9949,660.2855,122.9161,186.4367,916.9375,387.8083,680.4583,680.45Lquido20,637.5224,235.9328,230.1532,663.7537,585.0443,047.6749,111.1955,841.6963,312.5671,605.21(37,071.95)AlugarAlugarAlugarAlugarAlugarAlugarAlugarAlugarAlugarAlugarAlugarCusto Mensal1,006.271,006.271,006.271,006.271,006.271,006.271,006.271,006.271,006.271,006.2710,062.7033,851.03

05 anosValor Veculo28,612.58Valor aluguel1,006.27Depreciao10%Seguro5%IPVA4%Manuteno3.50%Custo Oportunidade10.75%Emplacamento3%Seguro Obrigatrio101.16Licenciamento59.3312345678910FINALDepreciao2,861.262,575.132,317.622,085.861,877.272,861.262,575.132,317.622,085.861,877.2723,434.28Seguro1,430.631,287.571,158.811,042.93938.641,430.631,287.571,158.811,042.93938.6411,717.14IPVA1,144.501,030.05927.05834.34750.911,144.501,030.05927.05834.34750.919,373.71Manuteno1,001.44901.30811.17730.05657.041,001.44901.30811.17730.05657.048,202.00Custo Oportunidade3,168.136,676.8310,562.7214,866.3419,632.6037,486.7444,684.7052,656.4361,485.1271,262.9071,262.90Emplacamento858.380.000.000.000.00858.380.000.000.000.001,716.75Seguro Obrigatrio101.16101.16101.16101.16101.16101.16101.16101.16101.16101.161,011.60Licenciamento59.3359.3359.3359.3359.3359.3359.3359.3359.3359.33593.30TOTAL7,763.5710,056.2313,620.2317,634.1522,139.6742,082.1848,064.1055,713.9464,252.9373,769.98103,877.40Patrimnio25,751.3223,176.1920,858.5718,772.7116,895.4425,751.3223,176.1920,858.5718,772.7116,895.4416,895.44Lquido17,987.7513,119.957,238.341,138.57(5,244.23)(16,330.86)(24,887.91)(34,855.37)(45,480.22)(56,874.54)(86,981.96)Custo Mensal646.96838.021,135.021,469.511,844.973,506.854,005.344,642.835,354.416,147.508,656.4512345678910FINALValor aluguel12,075.2412,075.2412,075.2412,075.2412,075.2412,075.2412,075.2412,075.2412,075.2412,075.24120,752.40Patrimnio32,639.0936,147.7940,033.6744,337.2949,103.5554,382.1960,228.2766,702.8173,873.3681,814.7581,814.75Lquido20,563.8524,072.5527,958.4332,262.0537,028.3142,306.9548,153.0354,627.5761,798.1269,739.51(38,937.65)AlugarAlugarAlugarAlugarAlugarAlugarAlugarAlugarAlugarAlugarAlugarCusto Mensal1,006.271,006.271,006.271,006.271,006.271,006.271,006.271,006.271,006.271,006.2710,062.7048,044.30

02 anosValor Veculo28,612.58Valor aluguel1,006.27Depreciao10%Seguro5%IPVA4%Manuteno3.50%Custo Oportunidade10.75%Emplacamento3%Seguro Obrigatrio101.16Licenciamento59.3312345678910FINALDepreciao2,861.262,575.132,861.262,575.132,861.262,575.132,861.262,575.132,861.262,575.1327,181.95Seguro1,430.631,287.571,430.631,287.571,430.631,287.571,430.631,287.571,430.631,287.5713,590.98IPVA1,144.501,030.051,144.501,030.051,144.501,030.051,144.501,030.051,144.501,030.0510,872.78Manuteno1,001.44901.301,001.44901.301,001.44901.301,001.44901.301,001.44901.309,513.68Custo Oportunidade3,168.136,676.8316,857.4822,587.2228,183.4840,676.1051,733.5960,463.0876,425.7595,085.4095,085.40Emplacamento858.380.00858.380.00858.380.00858.380.00858.380.004,291.89Seguro Obrigatrio101.16101.16101.16101.16101.16101.16101.16101.16101.16101.161,011.60Licenciamento59.3359.3359.3359.3359.3359.3359.3359.3359.3359.33593.30TOTAL7,763.5710,056.2321,452.9225,966.6332,778.9244,055.5056,329.0363,842.4881,021.1998,464.80134,959.62Patrimnio25,751.3223,176.1925,751.3223,176.1925,751.3223,176.1925,751.3223,176.1925,751.3223,176.1923,176.19Lquido17,987.7513,119.954,298.40(2,790.44)(7,027.60)(20,879.31)(30,577.71)(40,666.29)(55,269.87)(75,288.61)(111,783.43)Custo Mensal646.96838.021,787.742,163.892,731.583,671.294,694.095,320.216,751.778,205.4011,246.6412345678910FINALValor aluguel12,075.2412,075.2412,075.2412,075.2412,075.2412,075.2412,075.2412,075.2412,075.2412,075.24120,752.40Patrimnio32,639.0936,147.7940,033.6744,337.2949,103.5554,382.1960,228.2766,702.8173,873.3681,814.7581,814.75Lquido20,563.8524,072.5527,958.4332,262.0537,028.3142,306.9548,153.0354,627.5761,798.1269,739.51(38,937.65)AlugarAlugarAlugarAlugarAlugarAlugarAlugarAlugarAlugarAlugarAlugarCusto Mensal1,006.271,006.271,006.271,006.271,006.271,006.271,006.271,006.271,006.271,006.2710,062.7072,845.78