ABCDEFGHIJKLMNOP
1
Eficiência do meu VE
2
3
CenárioCarro CI (1 mês)ConsumoCustoCusto inicial VE2011-12-03
4
1Custo gasóleo por litro€ 1.50L / 100KmL / Km€ / mes€ / 100Km€ / KmValor PP€ 3,990.00
5
Km900Seguro€ 115.87
6
Custo consumo (litros)606.66670.066790.0010.000.10Acessórios€ 478.29
7
2Custo médio EMEL diário€ 6.00Total€ 4,584.16
8
Dias22132.0014.670.15100% Amortizado entre
9
Custo consumo (litros) + EMEL222.0024.670.252013-08-282016-05-12
10
11
CenárioVE: 2011-12-03ConsumoCustoEficiênciaAmortizaçãoPoupança
12
3Custo eletricidade /kW€ 0.17kW / 100KmkW / Km€ / mes€ / 100Km€ / KmCenário 1Cenário 2Cenário 1Cenário 2Cenário 1Cenário 2
13
2012-01-05Km912912 Km / 33 dias / 30 kW
14
kW consumidos59.916.56910.065710.26491.12550.011388.74%95.44%1.74%4.62%€ 79.74€ 211.74
15
kW pagos30.603.35530.03365.24300.57490.005794.25%97.67%1.85%4.73%€ 84.76€ 216.76
16
2012-02-06Km1756844 Km / 32 dias / 26 kW
17
kW consumidos105.165.36140.05367.75310.91860.009290.81%96.28%3.53%9.29%€ 153.60€ 425.98
18
kW pagos56.903.11610.03124.50620.53390.005394.66%97.84%3.71%9.47%€ 170.25€ 434.25
19
2012-03-06Km2391635 Km / 29 dias / 22 kW
20
kW consumidos150.007.06140.07067.68281.20990.012187.90%95.10%5.33%13.97%€ 214.68€ 640.30
21
kW pagos80.403.70080.03704.02650.63410.006393.66%97.43%5.59%14.23%€ 256.22€ 652.22
22
2012-04-06Km37201329 Km / 31 dias / 36 kW
23
kW pagos118.002.82920.02836.44230.48480.004895.15%98.03%7.41%18.93%€ 339.78€ 867.78
24
2012-05-06Km4416696 Km / 30 dias / 28 kW
25
kW pagos147.704.26720.04275.08880.73110.007392.69%97.04%9.26%23.66%€ 414.98€ 1,074.98
26
2012-06-05Km5156740 Km / 30 dias / 22 kW
27
kW pagos170.003.01350.03013.82090.51630.005294.84%97.91%11.14%28.42%€ 497.56€ 1,289.56
28
2012-07-05Km5700544 Km / 30 dias / 12 kW
29
kW pagos183.002.38970.02392.22740.40940.004195.91%98.34%13.06%33.22%€ 582.30€ 1,506.30
30
2012-08-05Km6172472 Km / 31 dias / 24 kW
31
kW pagos208.905.48730.05494.43770.94020.009490.60%96.19%14.93%37.96%€ 662.75€ 1,718.75
32
2012-09-05Km6781609 Km / 31 dias / 24 kW
33
kW pagos233.003.95730.03964.12930.67800.006893.22%97.25%16.80%42.71%€ 745.42€ 1,933.42
34
2012-10-05Km7570789 Km / 30 dias / 24 kW
35
kW pagos258.403.21930.03224.35200.55160.005594.48%97.76%18.67%47.46%€ 827.71€ 2,147.71
36
2012-11-05Km8361791 Km / 31 dias / 28 kW
37
kW pagos287.003.61570.03624.90030.61950.006293.80%97.49%20.52%52.20%€ 907.92€ 2,359.92
38
2012-12-05Km9209848 Km / 30 dias / 30 kW
39
kW pagos318.603.72640.03735.41430.63850.006493.62%97.41%22.37%56.92%€ 987.46€ 2,571.46
40
2013-01-05Km9911702 Km / 31 dias / 20 kW
41
kW pagos340.403.10540.03113.73520.53210.005394.68%97.84%24.25%61.68%€ 1,069.21€ 2,785.21
42
2013-02-05Km10896985 Km / 31 dias / 32 kW
43
kW pagos373.003.30960.03315.58570.56710.005794.33%97.70%26.09%66.40%€ 1,149.64€ 2,997.64
44
2013-03-05Km11649753 Km / 28 dias / 22 kW
45
kW pagos396.703.14740.03154.06070.53930.005494.61%97.81%27.97%71.16%€ 1,230.27€ 3,210.27
46
2013-04-05Km12498849 Km / 31 dias / 30 kW
47
kW pagos428.003.68670.03695.36290.63170.006393.68%97.44%29.81%75.88%€ 1,310.15€ 3,422.15
48
2013-05-05Km13073575 Km / 30 dias / 22 kW
49
kW pagos450.603.93040.03933.87230.67340.006793.27%97.27%31.69%80.64%€ 1,390.56€ 3,634.56
50
2013-06-05Km14032959 Km / 31 dias / 36 kW
51
kW pagos487.203.81650.03826.27100.65390.006593.46%97.35%33.52%85.35%€ 1,470.53€ 3,846.53
52
2013-07-05Km151111079 Km / 30 dias / 36 kW
53
kW pagos524.003.41060.03416.30530.58440.005894.16%97.63%35.34%90.05%€ 1,548.62€ 4,056.62
54
2013-08-05Km15321210 Km / 31 dias / 8 kW
55
kW pagos532.804.19050.04191.50780.71800.007292.82%97.09%37.27%94.86%€ 1,629.37€ 4,269.37
56
2013-09-05Km15943622 Km / 31 dias / 22 kW
57
kW pagos555.603.66560.03673.90650.62810.006393.72%97.45%39.15%99.62%€ 1,714.14€ 4,486.14
58
2013-10-05Km16699756 Km / 30 dias / 28 kW
59
kW pagos583.803.73020.03734.83180.63910.006493.61%97.41%41.01%104.36%€ 1,795.34€ 4,699.34
60
2013-11-05Km17289590 Km / 31 dias / 18 kW
61
kW pagos602.103.10170.03103.13550.53140.005394.69%97.85%42.91%109.13%€ 1,878.18€ 4,914.18
62
2013-12-05Km18144855 Km / 30 dias / 24 kW
63
kW pagos627.753.00000.03004.39480.51400.005194.86%97.92%44.77%113.88%€ 1,960.75€ 5,128.75
64
2014-01-05Km18748604 Km / 31 dias / 18 kW
65
kW pagos646.903.17050.03173.28110.54320.005494.57%97.80%46.66%118.65%€ 2,042.83€ 5,342.83
66
2014-02-05Km19656908 Km / 31 dias / 30 kW
67
kW pagos677.703.39210.03395.27720.58120.005894.19%97.64%48.51%123.38%€ 2,124.04€ 5,556.04
68
2014-03-05Km20067411 Km / 28 dias / 8 kW
69
kW pagos686.502.14110.02141.50780.36690.003796.33%98.51%50.44%128.19%€ 2,209.20€ 5,773.20
70
2014-04-05Km20990923 Km / 31 dias / 24 kW
71
kW pagos711.002.65440.02654.19780.45480.004595.45%98.16%52.31%132.94%€ 2,293.14€ 5,989.14
72
2014-05-05Km21640650 Km / 30 dias / 22 kW
73
kW pagos793.103.40000.03403.78660.58260.005894.17%97.64%54.20%137.70%€ 2,373.97€ 6,201.97
74
2014-06-05Km22510870 Km / 31 dias / 28 kW
75
kW pagos822.003.32180.03324.95170.56920.005794.31%97.69%56.05%142.43%€ 2,455.32€ 6,415.32
76
2014-07-05Km23393883 Km / 30 dias / 24 kW
77
kW pagos847.402.87660.02884.35200.49290.004995.07%98.00%57.92%147.18%€ 2,536.68€ 6,628.68
78
2014-08-05Km24091698 Km / 31 dias / 22 kW
79
kW pagos869.803.20920.03213.83800.54990.005594.50%97.77%59.80%151.94%€ 2,617.99€ 6,841.99
80
2014-09-05Km24507416 Km / 31 dias / 10 kW
81
kW pagos880.502.57210.02571.83330.44070.004495.59%98.21%61.72%156.74%€ 2,703.08€ 7,059.08
82
2014-10-05Km257601253 Km / 30 dias / 40 kW
83
kW pagos922.003.31210.03317.11060.56750.005794.33%97.70%63.53%161.43%€ 2,783.61€ 7,271.61
84
2014-11-05Km268751115 Km / 31 dias / 28 kW
85
kW pagos951.702.66370.02665.08880.45640.004695.44%98.15%65.38%166.16%€ 2,862.80€ 7,482.80
86
2014-12-05Km27799924 Km / 30 dias / 24 kW
87
kW pagos976.402.67320.02674.23210.45800.004695.42%98.14%67.25%170.91%€ 2,943.46€ 7,695.46
88
2015-01-05Km28332533 Km / 31 dias / 16 kW
89
kW pagos1,029.603.22700.03232.94700.55290.005594.47%97.76%69.15%175.69%€ 3,025.40€ 7,909.40
90
2015-02-05Km29115783 Km / 31 dias / 20 kW
91
kW pagos1,051.102.74580.02753.68380.47050.004795.30%98.09%71.03%180.46%€ 3,109.21€ 8,125.21
92
2015-03-05Km29486371 Km / 28 dias / 10 kW
93
kW pagos1,061.502.80320.02801.78190.48030.004895.20%98.05%72.96%185.26%€ 3,193.67€ 8,341.67
94
2015-04-05Km29794308 Km / 31 dias / 8 kW
95
kW pagos1,070.702.98700.02991.57630.51180.005194.88%97.93%74.89%190.07%€ 3,280.20€ 8,560.20
96
2015-05-05Km30782988 Km / 30 dias / 28 kW
97
kW pagos1,100.002.96560.02975.02020.50810.005194.92%97.94%76.74%194.80%€ 3,363.61€ 8,775.61
98
2015-06-05Km31750968 Km / 31 dias / 28 kW
99
kW pagos1,128.852.98040.02984.94310.51070.005194.89%97.93%78.60%199.54%€ 3,443.62€ 8,987.62
100
2015-07-05Km327591009 Km / 30 dias / 28 kW