Ano Projeto A Projeto B

Valores Valores
Valores actualizados Valores actualizados
10% 0 -5,000 -5,000 -5,000 -5,000
1 2,000 1,818 500 455
2 2,000 1,653 1,000 826
3 2,000 1,503 1,500 1,127
4 2,000 1,366 2,000 1,366
5 4,000 2,484
6 8,000 4,516

Ano Projeto A Projeto B Projeto C

0 -10,000 -10,000 -30,000.00 -30,000.00 -15,000.00

1 1,000 909.09 10,000 8,772 5,000
2 2,000 1652.89 10,000 7,695 10,000
3 2,000 1502.63 10,000 6,750 -5,000
4 2,000 1366.03 12,000 7,105 2,000
5 3,500 2173.22 5,000
6 5,000 2822.37 2,000
7 6,500
VPL 426.23 321.28
VPL/Investimento 4.26% 1.07%
TIR 11.15% 14.51%
PAY-BACK 5.4 3.56
Projeto C

-15,000.00
4347.83
7561.44 Projeto A 10%
-3287.58 Projeto B 14%
1143.51 Projeto C 15%
2485.88
864.66
2443.59
559.32
3.73%
16.36%
6.13