Escolar Documentos
Profissional Documentos
Cultura Documentos
10 1,000,000.00 USD
10 1,500,000.00 USD
10 1,075,000.00 USD
10 1,750,000.00 USD
5 -
10 4,500,000.00 USD
10 2,750,000.00 USD
10 1,500,000.00 USD
10 875,000.00 USD
4 50,000.00 USD
5 10,000.00 USD
5 5,000.00 USD
3 -
3 -
10 5,000.00 USD
- 15,020,000.00 USD
5 -
3 -
3 -
- USD
15,020,000.00 USD
Ordem Rubricas \ Anos e Origens
ACTIVO FIXO CORPOREO (TANGIVEL)
1 via permanente (50km)
superestrutura
estrutura
infra-estrutura
pavimentação
sinalização
2 meios circulantes
locomotivas
vagões
vagões tanques
vagões plataforma
viaturas ligeiras
carro de manutenção
grupo gerador
3 equipamentos administrativos
computadores
impressoras
moboliario do escritorio
Total Activo Fixo Corporeo (Tangivel)
TOTAL EM USD
valor vida util (anos)
2,250,000.00 USD 10
2,750,000.00 USD 10
2,150,000.00 USD 10
3,050,000.00 USD 10
500,000.00 USD 5
8,000,000.00 USD 10
5,000,000.00 USD 10
3,500,000.00 USD 10
1,750,000.00 USD 10
500,000.00 USD 4
75,000.00 USD 5
25,000.00 USD 5
20,000.00 USD 3
5,000.00 USD 3
100,000.00 USD 10
29,675,000.00 USD -
50,000.00 USD 5
50,000.00 USD 3
50,000.00 USD 3
150,000.00 USD
29,825,000.00 USD
AMORTIZACAO ANUAL
225,000.00 USD
275,000.00 USD
215,000.00 USD
305,000.00 USD
100,000.00 USD
800,000.00 USD
500,000.00 USD
350,000.00 USD
175,000.00 USD
125,000.00 USD
15,000.00 USD
5,000.00 USD
6,666.67 USD
1,666.67 USD
10,000.00 USD
10,000.00 USD
16,666.67 USD
16,666.67 USD
3,151,666.67 USD
Ordem RUBRICAS Ano
1 Proveitos Quantidades
transporte ferroviário de minerio 1,068,600.00
transporte ferroviario de carga geral 2,137,200.00
transporte de passageiros 1,487,920.00
utilização de pátios e terminais 5,000.00
estadia de vagoes 50,000.00
aluguer de locomotivas 25,000.00
outros serrviços ferroviários 10,000.00
TOTAL DE RECEITAS 4,783,720.00
PLANO DE EXPLORAÇÃO
ANO CF
0 -29
1 3680
2 4085
3 4523
4 4998
5 5512
K
TIR
Ano 1 Ano 2
Preço (USD) Receita Quantidades
7.50 USD 8,014,500.00 USD 1,122,030.00
7.50 USD 16,029,000.00 USD 2,244,060.00
2.50 USD 3,719,800.00 USD 1,562,316.00
5.00 USD 25,000.00 USD 5,250.00
5.00 USD 250,000.00 USD 52,500.00
1,000.00 USD 25,000,000.00 USD 26,250.00
750.00 USD 7,500,000.00 USD 10,500.00
60,538,300.00 USD
PAYBACK
ANO CF
-29825000 0- 29,825,000.00 USD
36805303.67 1 36,805,303.67 USD
40853237.47 2 40,853,237.47 USD
45239474.34 3 45,239,474.34 USD
49989097.02 4 49,989,097.02 USD
55121960.96 5 55,121,960.96 USD
10% K 15%
131% CF SIMPLES 0.810345168386978
CF DESCONTADO 1.06457894143487
Ano 2
Preço (USD) Receita
7.69 USD 8,625,605.63 USD
7.69 USD 17,251,211.25 USD
2.56 USD 4,003,434.75 USD
5.13 USD 26,906.25 USD
5.13 USD 269,062.50 USD
1,025.00 USD 26,906,250.00 USD
768.75 USD 8,071,875.00 USD
65,154,345.38 USD
Ano 5
Receita
10,752,986.44 USD
21,505,972.88 USD
4,990,823.76 USD
33,544.87 USD
335,421.14 USD
33,542,666.12 USD
10,062,634.26 USD
81,224,049.48 USD
-2,207.63 USD
-3,311.44 USD
-5,519.06 USD
-5,519.06 USD
0.00 USD
-662,287.73 USD
-331,143.87 USD
-993,431.60 USD
-66,228.77 USD
-1,655,719.34 USD
-1,324,575.47 USD
-331,143.87 USD
-662,287.73 USD
-989,292.30 USD
-3,297,641.01 USD
-659,528.20 USD
-1,319,056.40 USD
-659,528.20 USD
-1,648,820.51 USD
-6,682,295.59 USD
-3,784,017.40 USD
-25,083,555.19 USD
56,140,494.29 USD
52,988,827.62 USD
- 3,151,666.67 USD
0.00 USD
0.00 USD
-3,151,666.67 USD
-1,008,533.33 USD
-3,151,666.67 USD ano 0
55,131,960.96 USD - 29,825,000.00 USD
15% 15%
5 0
2.01 1.00
27,410,328.36 USD - 29,825,000.00
PAYBACK
CF ACUMULADO CF ACTUALIZADO
- 29,825,000.00 USD -29825000
6,980,303.67 USD 27830097.2930057
47,833,541.14 USD 30890916.8015123
93,073,015.48 USD 25865816.2828178
143,062,112.50 USD 28581428.46545
198,184,073.46 USD 27405356.5933326
9MESES E 22 DIAS
1 ANO E 23 DIAS
Ano 3
Quantidades Preço (USD) Receita
1,178,132.00 7.88 USD 9,283,311.99 USD
2,356,263.00 7.88 USD 18,566,616.11 USD
1,640,432.00 2.63 USD 4,308,697.18 USD
5,513.00 5.25 USD 28,960.48 USD
55,125.00 5.25 USD 289,578.52 USD
27,563.00 1,050.63 USD 28,958,376.88 USD
11,025.00 787.97 USD 8,687,355.47 USD
70,122,896.61 USD
CF ACTUALIZADO ACUMULADO
-29825000
-1994902.70699432
28896014.094518
54761830.3773357
83343258.8427858
110748615.436118
Ano 4 Ano 5
Quantidades Preço (USD) Receita Quantidades
1,237,038.00 8.08 USD 9,991,159.69 USD 1,298,890.00
2,474,076.00 8.08 USD 19,982,319.37 USD 2,597,780.00
1,722,453.00 2.69 USD 4,637,233.72 USD 1,808,576.00
5,788.00 5.38 USD 31,165.21 USD 6,078.00
57,881.00 5.38 USD 311,657.53 USD 60,775.00
28,941.00 1,076.89 USD 31,166,291.58 USD 30,388.00
11,576.00 807.67 USD 9,349,564.41 USD 12,155.00
75,469,391.51 USD
Ano 5
Preço (USD) Receita
8.28 USD 10,752,986.44 USD
8.28 USD 21,505,972.88 USD
2.76 USD 4,990,823.76 USD
5.52 USD 33,544.87 USD
5.52 USD 335,421.14 USD
1,103.81 USD 33,542,666.12 USD
827.86 USD 10,062,634.26 USD
81,224,049.48 USD