Escolar Documentos
Profissional Documentos
Cultura Documentos
Fluxo
ANO 0 1 2 3 4 5 TIR
ALFA -200 50 70 100 140 160 33.63%
BETA -500 110 150 210 260 300 24.70%
TAXAS VPL ALFA TAXAS VPL BETA VPL BETA -VPL ALFA
0% R$320.00 0% R$530.00 R$ 210.00
5% R$238.04 5% R$371.18 R$ 133.15
10% R$173.41 10% R$245.60 R$ 72.20
15% R$121.75 15% R$144.96 R$ 23.21
18% R$95.66 18% R$94.00 (R$ 1.66)
20% R$79.96 20% R$63.31 (R$ 16.65)
25% R$45.77 25% (R$3.68) (R$ 49.45)
30% R$17.51 30% (R$59.21) (R$ 76.72)
35% (R$6.08) 35% (R$105.68) (R$ 99.60)
40% (R$25.94) 40% (R$144.91) (R$ 118.97)
TIR INCREMENTAL
ANO 0 1 2 3 4 5
ALFA -200 50 70 100 140 160
BETA -500 110 150 210 260 300
BETA
-300 60 80 110 120 140
-ALFA
Resultado: 33,63%
PROJETOS ALFA E BETA
R$600.00
R$500.00
R$400.00
BETA
R$300.00
VPL
R$200.00
R$100.00 ALFA
R$0.00
0% 5% 10% 15% 20% 25% 30% 35% 40% 45%
(R$100.00)
(R$200.00)
i