Input

Output

Trabalho Maq e
K Fixo
K
Valor da Produo
Exemplo
/
(Mq e Circulante
Equip
Fundo
Fundo K
/ Tempo
Equipame (sal + mat Produo Depreciad Amortiza
Lucro
Circulante
ntos)
prim)
os
o
1
2
3
4
5

100
100
100
100

100
90
90
110

80
80
90
80

20
20
10
20

100
90
90
110

100
110
120
90

Valor
Produo
Total

220
220
220
220

Taxa de
Lucro
50%
58%
63%
43%

Modelo ricardiano de determinao de lucro e renda

Taxa de salrio(W) = 10 Unidades Monetrias

1
2
3
4
5
5.5
6
6.5
Num Trab
10
10
10
10
Tx Sal
50
55
60
65
K salrio
50
55
60
65
K insumos
20
20
20
20
Amort K Fixo
200
210
220
230
K empregado
220
220
220
220
Produo
100
90
80
70
Excedente
50.0% 42.9% 36.4% 30.4%
Tx Lucro

Perodo 1
Perodo 2
Perodo 3
Perodo 4
Perodo 5
Perodo 6
Perodo 7
Perodo 8
Perodo 9
Perodo 10
Perodo 11

Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda

1
100
0
85.71
14.29
72.73
27.27
60.87
39.13
50.00
50.00
40.00
60.00
30.77
69.23
22.22
77.78
14.29
85.71
6.90
93.10
0.00
100.00

2
-

90.00 0.00 76.36 80.00

13.64
0.00
63.91 66.96
26.09 13.04
52.50 55.00
37.50 25.00
42.00 44.00
48.00 36.00
32.31 33.85
57.69 46.15
23.33 24.44
66.67 55.56
15.00 15.71
75.00 64.29
7.24
7.59
82.76 72.41
0.00
0.00
90.00 80.00

TERRA
5
6
7
8
7
7.5
8
8.5
10
10
10
10
70
75
80
85
70
75
80
85
20
20
20
20
240
250
260
270
220
220
220
220
60
50
40
30
25.0% 20.0% 15.4% 11.1%

4
-

70.00
0.00
57.50
12.50
46.00
24.00
35.38
34.62
25.56
44.44
16.43
53.57
7.93
62.07
0.00
70.00

TERRA
5
6
-

60.00
0.00
48.00
12.00
36.92
23.08
26.67
33.33
17.14
42.86
8.28
51.72
0.00
60.00

50.00
0.00
38.46
11.54
27.78
22.22
17.86
32.14
8.62
41.38
0.00
50.00

8
-

40.00
0.00
28.89
11.11
18.57
21.43
8.97
31.03
0.00
40.00

9
10
9
9.5
10
10
90
95
90
95
20
20
280 290
220 220
20
10
7.1% 3.4%

11
10
10
100
100
20
300
220
0
0.0%

10

11

30.00
0.00
19.29 20.00
10.71
0.00
9.31
9.66 10.00
20.69 10.34 0.00
0.00
0.00 0.00
30.00 20.00 10.00

0.00
0.00

TOTAL
100
0
175.71
14.29
229.09
40.91
261.74
78.26
275.00
125.00
270.00
180.00
247.69
242.31
208.89
311.11
154.29
385.71
84.48
465.52
0.00
550.00

Modelo ricardiano de determinao de lucro e renda

Taxa de salrio(W) = 10 Unidades Monetrias
TERRA
5
6
7
8
9
10
7
7.5
8
8.5
9
9.5
13
13
13
13
13
13
91
97.5
104 110.5
117 123.5
91
97.5
104 110.5
117 123.5
20
20
20
20
20
20
282
295
308
321
334
347
220
220
220
220
220
220
18
5
-8
-21
-34
-47
6.4% 1.7% -2.6% -6.5% -10.2% -13.5%

1
2
3
4
5
5.5
6
6.5
Num Trab
13
13
13
13
Tx Sal
65
71.5
78
84.5
K salrio
65
71.5
78
84.5
K insumos
20
20
20
20
Amort K Fixo
230
243
256
269
K empregado
220
220
220
220
Produo
70
57
44
31
Excedente
30.4% 23.5% 17.2% 11.5%
Tx Lucro

Perodo 1
Perodo 2
Perodo 3
Perodo 4
Perodo 5
Perodo 6
Perodo 7
Perodo 8
Perodo 9
Perodo 10
Perodo 11

Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda
Lucro
Renda

1
70
0
53.95
16.05
39.53
30.47
26.51
43.49
14.68
55.32
3.90
66.10
-5.97
75.97
-15.05
85.05
-23.41
93.41
-31.15
101.15
-38.33
108.33

2
-

57.00 0.00 41.77 44.00

15.23
0.00
28.00 29.50
29.00 14.50
15.51 16.34
41.49 27.66
4.12
4.34
52.88 39.66
-6.31 -6.65
63.31 50.65
-15.90 -16.75
72.90 60.75
-24.74 -26.06
81.74 70.06
-32.91 -34.67
89.91 78.67
-40.50 -42.67
97.50 86.67

31.00
0.00
17.17
13.83
4.56
26.44
-6.99
37.99
-17.60
48.60
-27.38
58.38
-36.44
67.44
-44.83
75.83

18.00
0.00
4.78
13.22
-7.32
25.32
-18.45
36.45
-28.71
46.71
-38.20
56.20
-47.00
65.00

TERRA
6
-

5.00
0.00
-7.66
12.66
-19.30
24.30
-30.03
35.03
-39.96
44.96
-49.17
54.17

-8.00
0.00
-20.15
12.15
-31.35
23.35
-41.72
33.72
-51.33
43.33

8
-

9
-

10
-

-21.00
0.00
-32.68 -34.00
11.68
0.00
-43.48 -45.24 -47.00
22.48 11.24
0.00
-53.50 -55.67 -57.83
32.50 21.67 10.83

11
10
13
130
130
20
360
220
-60
-16.7%

11

-60.00
0.00

TOTAL
70
0
110.95
16.05
125.30
45.70
115.01
86.99
81.70
138.30
26.69
198.31
-48.91
265.91
-144.19
340.19
-258.36
420.36
-390.76
505.76
-480.83
595.83