MARCA

MARCA
FIATPALIO 1.0

FIATPALIO FIRE

FIATPALIO XLX

FIATPALIO SPORT

FIATSIENA 1.0

FIATSIENA FIRE

FIATSIENA XLX

FIATSIENA SPORT

RENAUTCLIO 1.4

RENAUTLOGAN

RENAUTSNADERO

CHEVROL ETCORSA

PEGEUT207

PEGEUT307

WOL KSWAGENFUSCA

WOL KSWAGENGOL

FIATELBA

FIAT
FIAT
FIAT
FIAT
FIAT
FIAT
FIAT
FIAT
RENAUT
RENAUT
RENAUT

CARRO
CARRO

PALIO 1.0
PALIO FIRE
PALIO XLX
PALIO SPORT
SIENA 1.0
SIENA FIRE
SIENA XLX
SIENA SPORT
CLIO 1.4
LOGAN
SNADERO
CORSA
CHEVROLET
PEGEUT
207
PEGEUT
307
FUSCA
WOLKSWAGEN
GOL
WOLKSWAGEN
FIAT
ELBA

1980

1981

1982

1983

1984

1985

1980

1981

1982

1983

1984

1985

R$ 3,300.00 R$ 4,300.00 R$ 5,300.00 R$ 6,300.00 R$ 7,300.00 R$ 8,300.00

R$ 4,300.00 R$ 5,300.00 R$ 6,300.00 R$ 7,300.00 R$ 8,300.00 R$ 9,300.00
R$ 5,300.00
R$ 6,300.00
R$ 7,300.00
R$ 8,300.00

R$ 6,300.00
R$ 7,300.00
R$ 8,300.00
R$ 9,300.00

R$ 7,300.00 R$ 8,300.00 R$ 9,300.00 R$ 10,300.00

R$ 8,300.00 R$ 9,300.00 R$ 10,300.00 R$ 11,300.00
R$ 9,300.00 R$ 10,300.00 R$ 11,300.00 R$ 12,300.00
R$ 10,300.00 R$ 11,300.00 R$ 12,300.00 R$ 13,300.00

R$ 9,300.00 R$ 10,300.00 R$ 11,300.00 R$ 12,300.00 R$ 13,300.00 R$ 14,300.00

R$ 10,300.00 R$ 11,300.00 R$ 12,300.00 R$ 13,300.00 R$ 14,300.00 R$ 15,300.00

R$ 11,300.00 R$ 12,300.00 R$ 13,300.00 R$ 14,300.00 R$ 15,300.00 R$ 16,300.00

R$ 12,300.00 R$ 13,300.00 R$ 14,300.00 R$ 15,300.00 R$ 16,300.00 R$ 17,300.00
R$ 13,300.00 R$ 14,300.00 R$ 15,300.00 R$ 16,300.00 R$ 17,300.00 R$ 18,300.00
R$ 14,300.00 R$ 15,300.00 R$ 16,300.00 R$ 17,300.00 R$ 18,300.00 R$ 19,300.00
R$ 15,300.00 R$ 16,300.00 R$ 17,300.00 R$ 18,300.00 R$ 19,300.00 R$ 20,300.00
R$ 16,300.00 R$ 17,300.00 R$ 18,300.00 R$ 19,300.00 R$ 20,300.00 R$ 21,300.00
R$ 17,300.00 R$ 18,300.00 R$ 19,300.00 R$ 20,300.00 R$ 21,300.00 R$ 22,300.00
R$ 18,300.00 R$ 19,300.00 R$ 20,300.00 R$ 21,300.00 R$ 22,300.00 R$ 23,300.00
R$ 19,300.00 R$ 20,300.00 R$ 21,300.00 R$ 22,300.00 R$ 23,300.00 R$ 24,300.00

1986

1987

1988

1989

1990

1991

1992

1993

1994

1986

1987

1988

1989

1990

1991

1992

1993

1994

R$ 9,300.00 R$ 10,300.00 R$ 11,300.00 R$ 12,300.00 R$ 13,300.00 R$ 14,300.00 R$ 15,300.00 R$ 16,300.00 R$ 17,300.00

R$ 10,300.00 R$ 11,300.00 R$ 12,300.00 R$ 13,300.00 R$ 14,300.00 R$ 15,300.00 R$ 16,300.00 R$ 17,300.00 R$ 18,300.00

R$ 11,300.00 R$ 12,300.00 R$ 13,300.00 R$ 14,300.00 R$ 15,300.00 R$ 16,300.00 R$ 17,300.00 R$ 18,300.00 R$ 19,300.00

R$ 12,300.00 R$ 13,300.00 R$ 14,300.00 R$ 15,300.00 R$ 16,300.00 R$ 17,300.00 R$ 18,300.00 R$ 19,300.00 R$ 20,300.00
R$ 13,300.00 R$ 14,300.00 R$ 15,300.00 R$ 16,300.00 R$ 17,300.00 R$ 18,300.00 R$ 19,300.00 R$ 20,300.00 R$ 21,300.00
R$ 14,300.00 R$ 15,300.00 R$ 16,300.00 R$ 17,300.00 R$ 18,300.00 R$ 19,300.00 R$ 20,300.00 R$ 21,300.00 R$ 22,300.00
R$ 15,300.00 R$ 16,300.00 R$ 17,300.00 R$ 18,300.00 R$ 19,300.00 R$ 20,300.00 R$ 21,300.00 R$ 22,300.00 R$ 23,300.00
R$ 16,300.00 R$ 17,300.00 R$ 18,300.00 R$ 19,300.00 R$ 20,300.00 R$ 21,300.00 R$ 22,300.00 R$ 23,300.00 R$ 24,300.00
R$ 17,300.00 R$ 18,300.00 R$ 19,300.00 R$ 20,300.00 R$ 21,300.00 R$ 22,300.00 R$ 23,300.00 R$ 24,300.00 R$ 25,300.00
R$ 18,300.00 R$ 19,300.00 R$ 20,300.00 R$ 21,300.00 R$ 22,300.00 R$ 23,300.00 R$ 24,300.00 R$ 25,300.00 R$ 26,300.00
R$ 19,300.00 R$ 20,300.00 R$ 21,300.00 R$ 22,300.00 R$ 23,300.00 R$ 24,300.00 R$ 25,300.00 R$ 26,300.00 R$ 27,300.00
R$ 20,300.00 R$ 21,300.00 R$ 22,300.00 R$ 23,300.00 R$ 24,300.00 R$ 25,300.00 R$ 26,300.00 R$ 27,300.00 R$ 28,300.00
R$ 21,300.00 R$ 22,300.00 R$ 23,300.00 R$ 24,300.00 R$ 25,300.00 R$ 26,300.00 R$ 27,300.00 R$ 28,300.00 R$ 29,300.00
R$ 22,300.00 R$ 23,300.00 R$ 24,300.00 R$ 25,300.00 R$ 26,300.00 R$ 27,300.00 R$ 28,300.00 R$ 29,300.00 R$ 30,300.00
R$ 23,300.00 R$ 24,300.00 R$ 25,300.00 R$ 26,300.00 R$ 27,300.00 R$ 28,300.00 R$ 29,300.00 R$ 30,300.00 R$ 31,300.00
R$ 24,300.00 R$ 25,300.00 R$ 26,300.00 R$ 27,300.00 R$ 28,300.00 R$ 29,300.00 R$ 30,300.00 R$ 31,300.00 R$ 32,300.00
R$ 25,300.00 R$ 26,300.00 R$ 27,300.00 R$ 28,300.00 R$ 29,300.00 R$ 30,300.00 R$ 31,300.00 R$ 32,300.00 R$ 33,300.00

1995

1996

1997

1998

1999

2000

2001

2002

2003

1995

1996

1997

1998

1999

2000

2001

2002

2003

R$ 18,300.00 R$ 19,300.00 R$ 20,300.00 R$ 21,300.00 R$ 22,300.00 R$ 23,300.00 R$ 24,300.00 R$ 25,300.00 R$ 26,300.00

R$ 19,300.00 R$ 20,300.00 R$ 21,300.00 R$ 22,300.00 R$ 23,300.00 R$ 24,300.00 R$ 25,300.00 R$ 26,300.00 R$ 27,300.00
R$ 20,300.00 R$ 21,300.00 R$ 22,300.00 R$ 23,300.00 R$ 24,300.00 R$ 25,300.00 R$ 26,300.00 R$ 27,300.00 R$ 28,300.00
R$ 21,300.00 R$ 22,300.00 R$ 23,300.00 R$ 24,300.00 R$ 25,300.00 R$ 26,300.00 R$ 27,300.00 R$ 28,300.00 R$ 29,300.00
R$ 22,300.00 R$ 23,300.00 R$ 24,300.00 R$ 25,300.00 R$ 26,300.00 R$ 27,300.00 R$ 28,300.00 R$ 29,300.00 R$ 30,300.00
R$ 23,300.00 R$ 24,300.00 R$ 25,300.00 R$ 26,300.00 R$ 27,300.00 R$ 28,300.00 R$ 29,300.00 R$ 30,300.00 R$ 31,300.00
R$ 24,300.00 R$ 25,300.00 R$ 26,300.00 R$ 27,300.00 R$ 28,300.00 R$ 29,300.00 R$ 30,300.00 R$ 31,300.00 R$ 32,300.00
R$ 25,300.00 R$ 26,300.00 R$ 27,300.00 R$ 28,300.00 R$ 29,300.00 R$ 30,300.00 R$ 31,300.00 R$ 32,300.00 R$ 33,300.00
R$ 26,300.00 R$ 27,300.00 R$ 28,300.00 R$ 29,300.00 R$ 30,300.00 R$ 31,300.00 R$ 32,300.00 R$ 33,300.00 R$ 34,300.00
R$ 27,300.00 R$ 28,300.00 R$ 29,300.00 R$ 30,300.00 R$ 31,300.00 R$ 32,300.00 R$ 33,300.00 R$ 34,300.00 R$ 35,300.00
R$ 28,300.00 R$ 29,300.00 R$ 30,300.00 R$ 31,300.00 R$ 32,300.00 R$ 33,300.00 R$ 34,300.00 R$ 35,300.00 R$ 36,300.00
R$ 29,300.00 R$ 30,300.00 R$ 31,300.00 R$ 32,300.00 R$ 33,300.00 R$ 34,300.00 R$ 35,300.00 R$ 36,300.00 R$ 37,300.00
R$ 30,300.00 R$ 31,300.00 R$ 32,300.00 R$ 33,300.00 R$ 34,300.00 R$ 35,300.00 R$ 36,300.00 R$ 37,300.00 R$ 38,300.00
R$ 31,300.00 R$ 32,300.00 R$ 33,300.00 R$ 34,300.00 R$ 35,300.00 R$ 36,300.00 R$ 37,300.00 R$ 38,300.00 R$ 39,300.00
R$ 32,300.00 R$ 33,300.00 R$ 34,300.00 R$ 35,300.00 R$ 36,300.00 R$ 37,300.00 R$ 38,300.00 R$ 39,300.00 R$ 40,300.00
R$ 33,300.00 R$ 34,300.00 R$ 35,300.00 R$ 36,300.00 R$ 37,300.00 R$ 38,300.00 R$ 39,300.00 R$ 40,300.00 R$ 41,300.00
R$ 34,300.00 R$ 35,300.00 R$ 36,300.00 R$ 37,300.00 R$ 38,300.00 R$ 39,300.00 R$ 40,300.00 R$ 41,300.00 R$ 42,300.00

2004

2005

2006

2007

2008

2009

2010

2011

2004

2005

2006

2007

2008

2009

2010

2011

R$ 27,300.00 R$ 28,300.00 R$ 29,300.00 R$ 30,300.00 R$ 31,300.00 R$ 32,300.00 R$ 33,300.00 R$ 34,300.00

R$ 28,300.00 R$ 29,300.00 R$ 30,300.00 R$ 31,300.00 R$ 32,300.00 R$ 33,300.00 R$ 34,300.00 R$ 35,300.00
R$ 29,300.00 R$ 30,300.00 R$ 31,300.00 R$ 32,300.00 R$ 33,300.00 R$ 34,300.00 R$ 35,300.00 R$ 36,300.00
R$ 30,300.00 R$ 31,300.00 R$ 32,300.00 R$ 33,300.00 R$ 34,300.00 R$ 35,300.00 R$ 36,300.00 R$ 37,300.00
R$ 31,300.00 R$ 32,300.00 R$ 33,300.00 R$ 34,300.00 R$ 35,300.00 R$ 36,300.00 R$ 37,300.00 R$ 38,300.00
R$ 32,300.00 R$ 33,300.00 R$ 34,300.00 R$ 35,300.00 R$ 36,300.00 R$ 37,300.00 R$ 38,300.00 R$ 39,300.00
R$ 33,300.00 R$ 34,300.00 R$ 35,300.00 R$ 36,300.00 R$ 37,300.00 R$ 38,300.00 R$ 39,300.00 R$ 40,300.00
R$ 34,300.00 R$ 35,300.00 R$ 36,300.00 R$ 37,300.00 R$ 38,300.00 R$ 39,300.00 R$ 40,300.00 R$ 41,300.00
R$ 35,300.00 R$ 36,300.00 R$ 37,300.00 R$ 38,300.00 R$ 39,300.00 R$ 40,300.00 R$ 41,300.00 R$ 42,300.00
R$ 36,300.00 R$ 37,300.00 R$ 38,300.00 R$ 39,300.00 R$ 40,300.00 R$ 41,300.00 R$ 42,300.00 R$ 43,300.00
R$ 37,300.00 R$ 38,300.00 R$ 39,300.00 R$ 40,300.00 R$ 41,300.00 R$ 42,300.00 R$ 43,300.00 R$ 44,300.00
R$ 38,300.00 R$ 39,300.00 R$ 40,300.00 R$ 41,300.00 R$ 42,300.00 R$ 43,300.00 R$ 44,300.00 R$ 45,300.00
R$ 39,300.00 R$ 40,300.00 R$ 41,300.00 R$ 42,300.00 R$ 43,300.00 R$ 44,300.00 R$ 45,300.00 R$ 46,300.00
R$ 40,300.00 R$ 41,300.00 R$ 42,300.00 R$ 43,300.00 R$ 44,300.00 R$ 45,300.00 R$ 46,300.00 R$ 47,300.00
R$ 41,300.00 R$ 42,300.00 R$ 43,300.00 R$ 44,300.00 R$ 45,300.00 R$ 46,300.00 R$ 47,300.00 R$ 48,300.00
R$ 42,300.00 R$ 43,300.00 R$ 44,300.00 R$ 45,300.00 R$ 46,300.00 R$ 47,300.00 R$ 48,300.00 R$ 49,300.00
R$ 43,300.00 R$ 44,300.00 R$ 45,300.00 R$ 46,300.00 R$ 47,300.00 R$ 48,300.00 R$ 49,300.00 R$ 50,300.00

2012
2012

R$ 35,300.00
R$ 36,300.00
R$ 37,300.00
R$ 38,300.00
R$ 39,300.00
R$ 40,300.00
R$ 41,300.00
R$ 42,300.00
R$ 43,300.00
R$ 44,300.00
R$ 45,300.00
R$ 46,300.00
R$ 47,300.00
R$ 48,300.00
R$ 49,300.00
R$ 50,300.00
R$ 51,300.00

POSSVEL RISCO
SEGURANA TEMPO ESTIMADO DE VENDA

INDICE DE ROUBO - ALTO

INDICE DE ROUBO - MDIO

INDICE DE ROUBO - BAIXO

INDICE DE ROUBO - ZERO
INDICE DE ROUBO - MDIO

INDICE DE ROUBO - BAIXO

INDICE DE ROUBO - ZERO
INDICE DE ROUBO - MDIO

INDICE DE ROUBO - BAIXO

INDICE DE ROUBO - ZERO
INDICE DE ROUBO - MDIO

INDICE DE ROUBO - BAIXO

INDICE DE ROUBO - ZERO
INDICE DE ROUBO - MDIO

INDICE DE ROUBO - BAIXO

INDICE DE ROUBO - ZERO
INDICE DE ROUBO - MDIO

150
120
60
30
60
90
30
60
90
120
150
180
60
30
90
120
30

REPARO

CUSTO REPARO

MARCA

CARRO

COR

PINTURA COMPLETA

R$ 1,200.00

FIAT
RENAUT
CHEVROLET
PEGEUT

PALIO 1.0

AMARELO
VERDE
AZUL
PRETO
CINZA
MARRON
BRANCO

R$ 700.00
R$ 350.00
TROCA 4 PNEUS R$ 980.00
TROCA 2 PNEUS R$ 450.00
LANTERNA R$ 120.00
RETROVISOR R$ 79.00
VIDRO R$ 600.00
LIMPADOR R$ 17.00
MOTOR R$ 2,500.00
PINTURA BSICA

PINTURA PEQUENA

SUSPENSO R$ 1,900.00

POLIMENTO R$ 70.00
ALINHAMENTO R$ 50.00
ESTOFADO R$ 120.00

PALIO FIRE

PALIO XLX
PALIO SPORT

WOLKSWAGEN

SIENA 1.0

MERCEDEZ
CITROEN
NISSAN
FORD
FERRARI
BMW

SIENA FIRE

SIENA XLX
SIENA SPORT

CLIO 1.4
LOGAN
SNADERO

CORSA
207
307
FUSCA
GOL
ELBA

BASE CALCULO COMPRA E VENDA

MARCA

CARRO

DATA 1/14/2015

ANO
FABRICAO

VALOR COMERCIAL
COR

VALOR TABELA
%

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

REFERENCIA ATUALREFERENCIA ATUALREFERENCIA ATUAL

VENDA ABAIXO VALORVENDA ABAIXO VALOR
7.5%
INDICE DE ROUBO - ZERO
1.0%
INDICE DE ROUBO - BAIXO
2.0%
INDICE DE ROUBO - MEDIO
5.0%
INDICE DE ROUBO - AUTO
10.0%

VALOR COMERCIAL
R$

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

REPARO
CUSTO FIXO PADRO

VALOR

CUSTO VARIAVL

POSSVEL RISCO
VALOR

R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00

SEGURANA

RISCO/CUSTO

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

POSSVEL RISCO
TEMPO ESTIMADO DE VENDA

RISCO/CUSTO

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

ARRENDAMENTO

ORAMENTO

ARREND +
ORAMENTO

MNIMO
VENDA

MXIMO
VENDA

LUCRO
MNIMO TOTAL

LUCRO
MNIMO
MENSAL

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

LUCRO
MXIMO
TOTAL

LUCRO
MXIMO
MENSAL

ID
NEGOCIAO
0

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

R$ 0.00

MARCA

(Tudo)

Soma de 1980
CARRO
Total
207
15300
307
16300
CLIO 1.4
11300
CORSA
14300
ELBA
19300
FUSCA
17300
GOL
18300
LOGAN
12300
PALIO 1.0
3300
PALIO FIRE
4300
PALIO SPORT
6300
PALIO XLX
5300
SIENA 1.0
7300
SIENA FIRE
8300
SIENA SPORT
10300
SIENA XLX
9300
SNADERO
13300
(vazio)
Total geral
192100

ANO
DATA

MARCA

CARRO

VALOR COMERCIAL
COR

FABRICAO

VALOR TABELA
%

VALOR COMERCIAL
R$

REPARO
CUSTO FIXO PADRO

VALOR

CUSTO VARIAVL

POSSVEL RISCO
VALOR

SEGURANA

RISCO/CUSTO

X
0

R$ 0.00

POSSVEL RISCO
TEMPO ESTIMADO DE VENDA

RISCO/CUSTO

ARRENDAMENTO

ORAMENTO

ARREND +
ORAMENTO

MNIMO
VENDA

MXIMO
VENDA

LUCRO
MNIMO TOTAL

LUCRO
MNIMO
MENSAL

LUCRO
MXIMO
TOTAL

LUCRO
MXIMO
MENSAL

ID
NEGOCIAO
0

Sheet6
MARCA
CARRO
1981
1982
1983
FIAT
PALIO 1.0
4300
5300
6300
FIAT
PALIO FIRE
5300
6300
7300
FIAT
PALIO XLX
6300
7300
8300
FIAT
PALIO SPOR
7300
8300
9300
FIAT
SIENA 1.0
8300
9300
10300
FIAT
SIENA FIRE
9300
10300
11300
FIAT
SIENA XLX
10300
11300
12300
FIAT
SIENA SPOR
11300
12300
13300
RENAUT
CLIO 1.4
12300
13300
14300
RENAUT
LOGAN
13300
14300
15300
RENAUT
SNADERO
14300
15300
16300
CHEVROLET CORSA
15300
16300
17300
PEGEUT
207
16300
17300
18300
PEGEUT
307
17300
18300
19300
WOLKSWAGEFUSCA
18300
19300
20300
WOLKSWAGEGOL
19300
20300
21300
FIAT
ELBA
20300
21300
22300

Page 990