Escolar Documentos
Profissional Documentos
Cultura Documentos
Planilha Exercicio Apostila
Planilha Exercicio Apostila
Ano 0
Ano 1
Ano 2
170,000.00
170,000.00
170,000.00
170,000.00
170,000.00
170,000.00
(100,000.00) (100,000.00)
70,000.00
70,000.00
(17,500.00) (17,500.00)
52,500.00
52,500.00
100,000.00
100,000.00
152,500.00
152,500.00
(500,000.00)
(500,000.00)
152,500.00
152,500.00
TIR
19.3360%
TMA
IL
1.267955803
A compra do equipamento dever ser feito, pois o indice de lucratividade demonstra que para cada R$1,00 haver o retorno
alm de haver rentabilidade.Alm disto o investimento ir retornar antes dos 5 anos do p
Ano 3
Ano 4
Ano 5
170,000.00
170,000.00
170,000.00
170,000.00
170,000.00
170,000.00
170,000.00
(100,000.00)
70,000.00
(17,500.00)
52,500.00
100,000.00
152,500.00
170,000.00
(100,000.00)
70,000.00
(17,500.00)
52,500.00
100,000.00
152,500.00
170,000.00
(100,000.00)
70,000.00
(17,500.00)
52,500.00
100,000.00
152,500.00
120,000.00
(30,000.00)
152,500.00
152,500.00
242,500.00
Mtodo
VPL
R$ 133,977.90
10%
Payback Simples
3 anos e 3 meses
Payback Descontado
4 anos e 2 meses
Ano 0
Ano 1
100,000.00
(10,000.00)
90,000.00
(20,000.00)
70,000.00
(5,000.00)
(4,000.00)
(2,000.00)
59,000.00
(25,000.00)
34,000.00
(8,500.00)
25,500.00
25,000.00
50,500.00
(100,000.00)
(25,000.00)
(125,000.00)
Ano 0
50,500.00
(70,000.00)
Ano 1
100,000.00
(10,000.00)
90,000.00
(20,000.00)
70,000.00
(5,000.00)
(4,000.00)
(2,000.00)
59,000.00
(25,000.00)
34,000.00
(3,825.00)
30,175.00
(7,543.75)
22,631.25
25,000.00
47,631.25
(7,500.00)
-
(25,000.00)
(95,000.00)
40,131.25
Ano 2
110,000.00
(11,000.00)
99,000.00
(22,000.00)
77,000.00
(5,000.00)
(4,400.00)
(2,000.00)
65,600.00
(25,000.00)
40,600.00
(10,150.00)
30,450.00
25,000.00
55,450.00
Ano 3
121,000.00
(12,100.00)
108,900.00
(24,200.00)
84,700.00
(5,000.00)
(4,840.00)
(2,000.00)
72,860.00
(25,000.00)
47,860.00
(11,965.00)
35,895.00
25,000.00
60,895.00
55,450.00
60,895.00
Ano 2
110,000.00
(11,000.00)
99,000.00
(22,000.00)
77,000.00
(5,000.00)
(4,400.00)
(2,000.00)
65,600.00
(25,000.00)
40,600.00
(2,868.75)
37,731.25
(9,432.81)
28,298.44
25,000.00
53,298.44
(7,500.00)
-
Ano 3
121,000.00
(12,100.00)
108,900.00
(24,200.00)
84,700.00
(5,000.00)
(4,840.00)
(2,000.00)
72,860.00
(25,000.00)
47,860.00
(1,912.50)
45,947.50
(11,486.88)
34,460.63
25,000.00
59,460.63
(7,500.00)
-
45,798.44
51,960.63
Ano 4
133,100.00
(13,310.00)
119,790.00
(26,620.00)
93,170.00
(5,000.00)
(5,324.00)
(2,000.00)
80,846.00
(25,000.00) .,.[
55,846.00
(13,961.50)
41,884.50
25,000.00
66,884.50
30,000.00 TIR
(7,500.00)
25,000.00
114,384.50
Ano 4
133,100.00
(13,310.00)
119,790.00
(26,620.00)
93,170.00
(5,000.00)
(5,324.00)
(2,000.00)
80,846.00
(25,000.00)
55,846.00
(956.25)
54,889.75
(13,722.44)
41,167.31
25,000.00
66,167.31
(7,500.00)
30,000.00 TIR
(7,500.00)
25,000.00
106,167.31
35.8907914%
periodo
0
1
2
3
4
42.142816108863800%
saldo devedor
30000
22500
15000
7500
0
amortizao
7500
7500
7500
7500
juros
3825
2868.75
1912.5
956.25
prestao
11325
10368.75
9412.5
8456.25