CAIXAS I=

ANO SAÍDA ENTRADA FLUXO DE CAIXA

0 -R$ 200,000.00 -R$ 200,000.00
1 - R$ 51,000.00 R$ 51,000.00
2 - R$ 77,000.00 R$ 77,000.00
3 - R$ 96,500.00 R$ 96,500.00
4 - R$ 84,000.00 R$ 84,000.00
TOTAL -->
12%
VPL PAYBACK SIMPLES PAYBACK COMPOSTO
-R$ 200,000.00 -R$ 200,000.00 -R$ 200,000.00
R$ 4,553,571 -R$ 149,000.00 -R$ 154,464.29
R$ 68,750.00 -R$ 72,000.00 R$ 85,714.29
R$ 8,616,071 R$ 24,500.00 R$ 446.43
R$ 75,000.00 R$ 108,500.00 R$ 75,446.43
R$ 7,544,643 2a 8m 28d 2a 11m 28d