Vida til VR

25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25

Vn
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500
47500

Va
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000
475000

Cole
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

Linha Reta
475000
475000
442773.076923077
457900
411861.538461538
440800
382265.384615385
423700
353984.615384615
406600
327019.230769231
389500
301369.230769231
372400
277034.615384615
355300
254015.384615385
338200
232311.538461538
321100
211923.076923077
304000
192850
286900
175092.307692308
269800
158650
252700
143523.076923077
235600
129711.538461538
218500
117215.384615385
201400
106034.615384615
184300
96169.2307692308
167200
87619.2307692308
150100
80384.6153846154
133000
74465.3846153846
115900
69861.5384615384
98800
66573.0769230769
81700
64600
64600
63942.3076923077
47500

Ross
475000
465120
454480
443080
430920
418000
404320
389880
374680
358720
342000
324520
306280
287280
267520
247000
225720
203680
180880
157320
133000
107920
82080
55480
28120
0

Valor (R$) x Perodo (anos)

500000
450000
400000
350000
300000
250000
200000
150000
100000
50000
0
0

9 10 11 12 13 14 15 16 17 18 19 20

do (anos)

6 17 18 19 20 21 22 23 24 25

Cole

Vida til VR
Vn
Estado
25
118750
475000 Novo
25
118750
475000 Novo/Regular
475000 Regular
475000 Regular/Reparos simples
475000 Reparos simples
475000 Reparos simples/importantes
475000 Reparos importantes
475000 Reparos importantes/sem valor
475000 Sem valor

Valor
475000
473480
463030
436572.5
389025
317300
225150
117800
0

Valor(R$) x Estado de conservao

500000
450000
400000
350000
300000
250000
200000
150000
100000
50000
0

ervao

Valor

Vn

Estado
475000 Novo
475000 Novo/Regular
475000 Regular
475000 Regular/Reparos simples
475000 Reparos simples
475000 Reparos simples/importantes
475000 Reparos importantes
475000 Reparos importantes/sem valor
475000 Sem valor

Valor
Idade (%)
475000
2
473480
4
463030
6
436572.5
8
389025
10
317300
12
225150
14
117800
16
0
18
20
22
24
26
Idade (%)
2
4
6
8
10
12
14
16
18
20
22
24
26

Novo

Novo/Regular
1.02
2.08
3.18
4.32
5.5
6.72
7.98
9.28
10.6
12
13.4
14.9
16.4

Regular
Regular/Reparos simples
Reparos si Reparos si
1.02
3.51
9.03
18.9
33.9
2.11
4.55
10
19.8
34.6
3.21
5.62
11
20.7
35.3
4.32
6.73
12.1
21.6
36.1
5.53
7.88
13.2
22.6
36.9
6.75
9.07
14.3
23.6
37.7
8.01
10.3
15.4
24.6
38.5
9.31
11.6
16.6
25.7
39.4
10.6
12.9
17.8
26.8
40.3
12
14.2
19.1
27.9
41.2
13.4
15.6
20.4
29.1
42.2
14.9
17
21.8
30.1
43.1
16.4
18.5
23.1
31.5
44.1

Chart Title

Novo
Novo/Regular
Regular
Regular/Reparos simples
Reparos si Reparos si
470155
470155 458327.5
432107.5
385225
313975
500000
465120
464977.5
453387.5
427500
380950
310650
450000448305
459895
459752.5
422750
376675
307325
400000
454480
454480 443032.5
417525
372400
303525
350000437570
448875
448732.5
412300
367650
299725
443080
442937.5
300000
431917.5
407075
362900
295925
437095
436952.5
426075
401850
358150
292125
250000
Valor (R$)
430920
430777.5
419900
396150
352925
287850
200000
424650
424650
413725
390450
347700
283575
150000
418000
418000
407550
384275
342475
279300
100000
411350
41135050000
400900
378100
336775
274550
404225
404225
394250
371450
332025
270275
0
2
4
397100
397100
387125
365275
325375
265525
6
8
10 12
14 16
18 20
22 24
26
% vida til

26

Reparos imReparos importantesSem valor

53.1
75.4
53.6
75.7
54.1
76
54.6
76.3
55.2
76.6
55.8
76.9
56.4
77.2
57
77.5
57.6
77.8
58.3
78.2
59
78.9
59.6
78.9
60.4
79.3
Reparos imReparos importantesSem valor
222775
116850
220400
115425
218025
114000
Reparos importantes/sem valor
215650
112575
Reparos importantes
212800
111150
Reparos simples/importantes
209950
109725
Reparos simples
207100
108300
Regular/Reparos
simples
204250
106875
201400 Regular
105450
Novo/Regular
198075
103550
Novo
194750
100225
191900
100225
188100
98325