Académique Documents
Professionnel Documents
Culture Documents
07
5.77272727
5.28
$1,583,000
15%
$653,399
Custos de Capital:
Custos de Capital para Aquisio
R$
0
300,000.00
10
48.88%
34%
Valor Venda
15%
$22,000
$100,000
$36,000
$5,000
$25,000
$110,000
$37,800
$0
$50,000
$115,000
$39,690
$5,000
$22,000
$120,000
$41,675
$0
$25,000
$125,000
$43,758
$5,000
$50,000
$130,000
$45,946
$0
$22,000
$135,000
$48,243
$0
$25,000
$140,000
$50,656
$5,000
$50,000
$145,000
$53,188
$0
Economias:
Saving
$653,399
48.88%
0
$300,000
$0
-$300,000
1.0000
-$300,000
$350,000
$350,000
0
$367,500
$385,875
$405,169
$425,427
$446,699
$469,033
$492,485
Vlr.de Venda
$517,109
-$163,000
$350,000
-$172,800
$367,500
-$209,690
$385,875
-$183,675
$405,169
-$198,758
$425,427
-$225,946
$446,699
-$205,243
$469,033
-$220,656
$492,485
-$248,188
$517,109
-$30,000
$0
$14,615
$6,938
$178,553
-$30,000
$0
$2,313
$6,938
$173,950
-$30,000
$0
$4,625
$6,938
$157,748
-$30,000
$0
$2,035
$6,938
$200,467
-$30,000
$0
$2,313
$0
$198,981
-$30,000
$0
$4,625
$0
$195,377
-$30,000
$0
$2,035
$0
$235,825
-$30,000
$0
$2,313
$0
$244,142
-$30,000
$0
$4,625
$0
$243,546
-$60,708
$117,845
$30,000
-$59,143
$114,807
$30,000
-$53,634
$104,113
$30,000
-$68,159
$132,308
$30,000
-$67,654
$131,328
$30,000
-$66,428
$128,949
$30,000
-$80,181
$155,645
-$83,008
$161,134
-$82,806
$160,740
$147,845
0.8696
$128,561
$144,807
0.7561
$109,495
$134,113
0.6575
$88,182
$162,308
0.5718
$92,800
$161,328
0.4972
$80,208
$158,949
0.4323
$68,718
$155,645
0.3759
$58,513
$161,134
0.3269
$52,675
$160,740
0.2843
$45,692
-$300,000
-$171,439
-$61,945
$26,237
$119,037
$199,246
$267,964
$326,476
$379,151
$424,844
<--Clulas amarelas
Escolha so
o equipamento
entradas de--dados
>
<--Clulas cinzas so frmulas
Custo de oportunidade
(% aa)-->
15%
$653,399
Custos de Capital:
10
11
12
13
14
15
16
17
18
19
20
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Economias:
Benefcios anuais (use sinal positivo)
$653,399
48.88%
$45,000
$562,109
10
-$232,848
$562,109
$45,000
-$30,000
$0
$2,035
$0
$346,297
-$117,741
$228,556
$228,556
0.2472
$228,556
$653,399
15%
$653,399
Custos de Capital:
21
22
#VALUE!
#VALUE!
$0
$0
23
24
25
26
27
28
29
30
31
$0
$0
$0
$0
$0
$0
$0
$0
$0
Economias:
Benefcios anuais (use sinal positivo)
$653,399
48.88%
15%
$653,399
Custos de Capital:
32
33
34
35
Economias:
Benefcios anuais (use sinal positivo)
$653,399
48.88%
#VALUE!
$0
$0
$0
$0
V alo r P re s e n te L q u id o A c u m u la d o
600000
400000
200000
-200000
-400000
1
Anos
REAL
10
do LCC
0
1
2
3
4
5
6
7
8
9
10
10
0
0
0
0
0
0
0
0
0
0
0