Fatura conta de

Custo de manutenção Custo adicionais Motobomba

Periodo (anos) agua
valor correção valor correção valor correção valor
0 - - - - - - -
1 -1088.8 -1153.26 -1550 -1641.76 9604 10208.09 -
2 -1088.8 -1221.53 -1550 -1738.95 9604 10850 -
3 -1088.8 -1293.4 -1550 -1841.9 9604 11532.66 -
4 -1088.8 -1370.44 -1550 -1950.94 9604 12258.06 -
5 -1088.8 -1451.57 -1550 -2066.43 9604 13029.09 -486
6 -1088.8 -1537.5 -1550 -2188.77 9604 13848.62 -486
7 -1088.8 -1628.52 -1550 -2318.34 9604 14719.7 -486
8 -1088.8 -1724.93 -1550 -2455.59 9604 15645.57 -486
9 -1088.8 -1827.05 -1550 -2600.96 9604 16629.68 -486
10 -1088.8 -1935.21 -1550 -2754.94 9604 17675.68 -486

Taxa de juros 7%

VPL R$ 10,684.62

TIR 10.72%

VAUE R$ 1,521.25

PAYBACK 8.28
Motobomba investimento inicial
Total Valor Fluxo descontado Saldo
correção valor correção
- -54440 -54440 -54440 -R$ 54,440.00 -R$ 54,440.00 -R$ 54,440.00
- - - 7413.07 R$ 7,413.07 R$ 6,928.10 -R$ 47,511.90
- - - 7889.52 R$ 7,889.52 R$ 6,891.01 -R$ 40,620.88
- - - 8397.36 R$ 8,397.36 R$ 6,854.75 -R$ 33,766.14
- - - 8936.68 R$ 8,936.68 R$ 6,817.75 -R$ 26,948.39
-617.03 - - 8894.06 R$ 8,894.06 R$ 6,341.34 -R$ 20,607.05
-647.2 - - 9475.15 R$ 9,475.15 R$ 6,313.69 -R$ 14,293.35
-678.85 - - 10093.99 R$ 10,093.99 R$ 6,286.03 -R$ 8,007.32
-712.05 - - 10753 R$ 10,753 R$ 6,258.34 -R$ 1,748.98
-746.87 - - 11454.8 R$ 11,454.80 R$ 6,230.65 R$ 4,481.67
-783.39 - - 12202.14 R$ 12,202.14 R$ 6,202.95 R$ 10,684.62