Escolar Documentos
Profissional Documentos
Cultura Documentos
Cost
(c)
s
1
3
4
Operating life in years
Year
Capital
recovered
Capital
unrecovered
beginning of
the year
Return on
capital
unrecovered
Capital
recovered +
Return
1000
7000
560
1560
1000
6000
480
1480
1000
5000
400
1400
1000
4000
320
1320
1000
3000
240
1240
1000
2000
160
1160
i=.08
Year
n=6
SFDF=.08/(1.08-1) = 0.13632
Capital
recovered
Capital
unrecovered
beginning of
the year
Return on
capital
unrecovered
Capital
recovered +
Return
817.92
7000.00
560.00
1377.92
883.35
6182.08
494.56
1377.92
954.02
5298.73
423.90
1377.92
1030.35
4344.61
347.57
1377.92
1112.78
3314.26
265.14
1377.92
1201.80
2201.48
176.12
1377.92
Year
Capital
recovered
Capital
unrecovered
beginning of
the year
Return on
capital
unrecovered
Capital
recovered +
Return
1939.00
7000.00
560.00
2499.00
1401.90
5061.00
404.80
1806.70
1013.57
3659.10
292.73
1306.30
732.81
2645.53
211.64
944.45
529.82
1912.72
153.02
682.84
382.84
1382.10
110.57
493.41