Académique Documents
Professionnel Documents
Culture Documents
Analise Sensibilidade
Analise Sensibilidade
VPL R$ 273,372.10
TIR 8.09%
PAYBACK SIMPLES 5.20 ANOS
PAYBACK DESCONTADO 6.96 ANOS
TMA 3.74
4 5 6 7
95.00% 79.00% 95.00% 83.00%
R$ 582,540.00 R$ 484,428.00 R$ 582,540.00 R$ 508,956.00
R$ 166,188.00 R$ 166,188.00 R$ 166,188.00 R$ 166,188.00
R$ 38,000.00 R$ 31,600.00 R$ 38,000.00 R$ 33,200.00
R$ 204,188.00 R$ 197,788.00 R$ 204,188.00 R$ 199,388.00
R$ 378,352.00 R$ 286,640.00 R$ 378,352.00 R$ 309,568.00
R$ 162,800.00 R$ 162,800.00 R$ 162,800.00 R$ 162,800.00
R$ 215,552.00 R$ 123,840.00 R$ 215,552.00 R$ 146,768.00
R$ 29,142.63 R$ 16,743.17 R$ 29,142.63 R$ 19,843.03
R$ 186,409.37 R$ 107,096.83 R$ 186,409.37 R$ 126,924.97
R$ 349,209.37 R$ 269,896.83 R$ 349,209.37 R$ 289,724.97
-R$ 340,217.26 -R$ 70,320.43 R$ 278,888.94 R$ 568,613.91
R$ 301,489.39 R$ 224,610.71 R$ 280,133.53 R$ 224,032.83
-R$ 455,404.97 -R$ 230,794.26 R$ 49,339.27 R$ 273,372.10