Ex AULA 03
Ex AULA 03
Ex AULA 03
155,000 105,000
75,000 0
0 75,000
0 48,000
155,000 228,000
MO 0.11 0.08 0.03 Ano 0 1
MP 0.30 0.28 0.02 Qtde 1,100,000
Invest 100,000 Ganho MO 33,000
Depreciação 20,000 Ganho MP 22,000
Manutenção 7,000 Depreciação 20,000
Manutenção 10,000 Manutenção 7,000
IR 30% LAIR 28,000
TMA 20% IR 8,400
LL 19,600
Var CGL 0 0
CAPEX -100,000 0
VPL 35,117
TIR 34.26%
2 3 4 5
1,210,000 1,330,000 1,450,000 1,600,000
36,300 39,900 43,500 48,000
24,200 26,600 29,000 32,000
20,000 20,000 20,000 20,000
7,000 10,500 10,500 10,500
33,500 36,000 42,000 49,500
10,050 10,800 12,600 14,850
23,450 25,200 29,400 34,650
0 0 0 0
0 0 0 0
37.86%