taxa 10% x

CUSTOS RESIDUAL C.T. CAUE

Ano V.F V.P V.F. V.P.
0 450000 450000
20 R$ 100,000.00 R$ 14,864.36 R$ 50,000.00 -R$ 7,432.18 R$ 457,432.18 -R$ 53,729.81

taxa 10% y
CUSTOS RESIDUAL C.T. CAUE
Ano V.F V.P V.F. V.P.
0 350000 350000
10 R$ 100,000.00 R$ 38,554.33 R$ 40,000.00 -R$ 15,421.73 R$ 373,132.60 -R$ 60,725.61

A melhor opção é o X por ter m Caue menor

taxa 20% A
CUSTOS RESIDUAL
Ano V.F V.P V.F. V.P. C.T. CAUE
0 50000 50000
40 R$ 60,000.00 R$ 40.82 R$ 12,940.00 -R$ 8.80 R$ 50,032.02 -R$ 10,013.22

taxa 20% B
CUSTOS RESIDUAL
Ano V.F V.P V.F. V.P. C.T. CAUE
0 40000 40000
20 R$ 60,000.00 R$ 1,565.04 R$ 10,000.00 -R$ 260.84 R$ 41,304.20 -R$ 8,482.09

Segundo o caue a melhor opção é a B

taxa 20%
CUSTOS RESIDUAL
Ano V.F V.P V.F. V.P. C.T. CAUE
0 800000 800000
1 R$ 56,000.00 R$ 46,666.67 R$ 7,000.00 -R$ 5,833.33 R$ 840,833.33 -R$ 1,009,000.00
2 R$ 64,000.00 R$ 44,444.44 R$ 6,000.00 -R$ 4,166.67 R$ 886,944.44 -R$ 580,545.45
3 R$ 72,000.00 R$ 41,666.67 R$ 5,000.00 -R$ 2,893.52 R$ 929,884.26 -R$ 441,439.56
4 R$ 80,000.00 R$ 38,580.25 R$ 4,000.00 -R$ 1,929.01 R$ 969,429.01 -R$ 374,479.88
5 R$ 88,000.00 R$ 35,365.23 R$ 3,000.00 -R$ 1,205.63 R$ 1,005,517.62 -R$ 336,224.68
6 R$ 96,000.00 R$ 32,150.21 R$ 2,000.00 -R$ 669.80 R$ 1,038,203.66 -R$ 312,193.81
taxa 14%
CUSTOS RESIDUAL
Ano V.F V.P V.F. V.P. C.T. CAUE
0 20000 20000
1 R$ 1,500.00 R$ 1,315.79 R$ 18,000.00 -R$ 15,789.47 R$ 5,526.32 -R$ 6,300.00
2 R$ 2,000.00 R$ 1,538.94 R$ 16,000.00 -R$ 12,311.48 R$ 10,543.24 -R$ 6,402.80
3 R$ 2,500.00 R$ 1,687.43 R$ 14,000.00 -R$ 9,449.60 R$ 15,092.55 -R$ 6,500.84
4 R$ 3,000.00 R$ 1,776.24 R$ 12,000.00 -R$ 7,104.96 R$ 19,213.43 -R$ 6,594.14
5 R$ 3,500.00 R$ 1,817.79 R$ 10,000.00 -R$ 5,193.69 R$ 22,942.50 -R$ 6,682.77

a) O que troca a cada 2 anos

b) para o se obter o valor minimo teria de ser trocado todo ano com base no caue
taxa 6%
CUSTOS RESIDUAL
Ano V.F V.P V.F. V.P. C.T. CAUE
0 10000 10000
1 R$ 500.00 R$ 471.70 R$ 7,000.00 -R$ 6,603.77 R$ 3,867.92 -R$ 4,100.00
2 R$ 700.00 R$ 623.00 R$ 6,000.00 -R$ 5,339.98 R$ 5,754.72 -R$ 3,138.83
3 R$ 800.00 R$ 671.70 R$ 5,000.00 -R$ 4,198.10 R$ 7,568.29 -R$ 2,831.37
4 R$ 900.00 R$ 712.88 R$ 4,000.00 -R$ 3,168.37 R$ 9,310.90 -R$ 2,687.05
5 R$ 1,000.00 R$ 747.26 R$ 3,000.00 -R$ 2,241.77 R$ 10,984.76 -R$ 2,607.74
6 R$ 1,500.00 R$ 1,057.44 R$ 2,000.00 -R$ 1,409.92 R$ 12,874.05 -R$ 2,618.10