Botany Bay A Botany Bay B Botany Bay C Botany Bay D

Investimento Investimento Investimento Investimento

inicial R$50.000,00 inicial R$100.000,00 inicial R$80.000,00 inicial R$180.000,00
Taxa 9,70% Taxa 15,63% Taxa 19,43% Taxa 17,51%
1 R$20.000,00 1 R$35.000,00 1 R$20.000,00 1 R$100.000,00
2 R$20.000,00 2 R$50.000,00 2 R$40.000,00 2 R$80.000,00
3 R$20.000,00 3 R$50.000,00 3 R$60.000,00 3 R$60.000,00
Retorno R$50.000,91 Retorno R$100.006,66 Retorno R$80.011,52 Retorno R$180.010,63
VPL R$0,91 VPL R$6,66 VPL R$11,52 VPL R$10,63

Nicholson A Nicholson B Rieger

Investimento Investimento Investimento
inicial R$150.000,00 inicial R$150.000,00 inicial R$95.000,00
Taxa 19,90% Taxa 22,71% Taxa 15,36%
1 R$45.000,00 1 R$75.000,00 1 R$20.000,00
2 R$45.000,00 2 R$60.000,00 2 R$25.000,00
3 R$45.000,00 3 R$30.000,00 3 R$30.000,00
4 R$45.000,00 4 R$30.000,00 4 R$35.000,00
5 R$45.000,00 5 R$30.000,00 5 R$40.000,00
6 R$45.000,00 6 R$30.000,00 Retorno R$95.005,65
Retorno R$150.020,19 Retorno R$150.003,24 VPL R$5,65
VPL R$20,19 VPL R$3,24

R$60.000,00
Thomas A Thomas B
R$50.000,00
Investimento Investimento
R$40.000,00 inicial R$130.000,00 inicial R$85.000,00
Taxa 16,05% Taxa 30,00%
R$30.000,00
1 R$25.000,00 1 R$40.000,00
R$20.000,00
2 R$35.000,00 2 R$35.000,00
R$10.000,00
VPL

Thomas A 3 R$45.000,00 3 R$30.000,00

R$0,00
Thomas B 4 R$50.000,00 4 R$10.000,00
0% 10% 20% 30% 40%
(R$10.000,00) 5 R$55.000,00 5 R$5.000,00
(R$20.000,00) Retorno R$130.019,93 Retorno R$69.982,20
(R$30.000,00) VPL R$19,93 VPL -R$15.017,80

(R$40.000,00)
(R$50.000,00)
TIR

Pound A VPL Pound B VPL Pound C VPL

Investimento Investimento Investimento
inicial R$60.000,00 inicial R$100.000,00 inicial R$110.000,00
Taxa 13,00% Taxa 13,00% Taxa 13,00%
1 R$20.000,00 1 R$31.500,00 1 R$32.500,00
2 R$20.000,00 2 R$31.500,00 2 R$32.500,00
3 R$20.000,00 3 R$31.500,00 3 R$32.500,00
4 R$20.000,00 4 R$31.500,00 4 R$32.500,00
5 R$20.000,00 5 R$31.500,00 5 R$32.500,00
Retorno R$70.344,63 Retorno R$110.792,78 Retorno R$114.310,02
VPL R$10.344,63 VPL R$10.792,78 VPL R$4.310,02
Pound A TIR Pound B TIR Pound C TIR
Investimento Investimento Investimento
inicial R$60.000,00 inicial R$100.000,00 inicial R$110.000,00
Taxa 19,85% Taxa 17,33% Taxa 14,58%
1 R$20.000,00 1 R$31.500,00 1 R$32.500,00
2 R$20.000,00 2 R$31.500,00 2 R$32.500,00
3 R$20.000,00 3 R$31.500,00 3 R$32.500,00
4 R$20.000,00 4 R$31.500,00 4 R$32.500,00
5 R$20.000,00 5 R$31.500,00 5 R$32.500,00
Retorno R$60.010,20 Retorno R$100.019,70 Retorno R$110.037,26
VPL R$10,20 VPL R$19,70 VPL R$37,26

R$70.000,00
R$60.000,00
R$50.000,00
R$40.000,00
R$30.000,00
Pound A
VPL

R$20.000,00
Pound B
R$10.000,00
Pound C
R$0,00
0% 5% 10% 15% 20% 25% 30% 35%
(R$10.000,00)
(R$20.000,00)
(R$30.000,00)
TIR

Rosa A VPL Rosa B VPL Rosa A TIR Rosa B TIR

Investimento Investimento Investimento Investimento
inicial R$80.000,00 inicial R$50.000,00 inicial R$80.000,00 inicial R$50.000,00
Taxa 13,00% Taxa 13,00% Taxa 14,60% Taxa 15,23%
1 R$15.000,00 1 R$15.000,00 1 R$15.000,00 1 R$15.000,00
2 R$20.000,00 2 R$15.000,00 2 R$20.000,00 2 R$15.000,00
3 R$25.000,00 3 R$15.000,00 3 R$25.000,00 3 R$15.000,00
4 R$30.000,00 4 R$15.000,00 4 R$30.000,00 4 R$15.000,00
5 R$35.000,00 5 R$15.000,00 5 R$35.000,00 5 R$15.000,00
Retorno R$83.659,68 Retorno R$52.758,47 Retorno R$80.028,60 Retorno R$50.009,72
VPL R$3.659,68 VPL R$2.758,47 VPL R$28,60 VPL R$9,72

Título do Gráfico
R$30.000,00

R$20.000,00

R$10.000,00
VPL

R$0,00 A
0% 5% 10% 15% 20% 25% 30% 35% B
(R$10.000,00)

(R$20.000,00)

(R$30.000,00)
TIR