Your SlideShare is downloading. ×
Avalin resp cap6
Upcoming SlideShare
Loading in...5
×

Thanks for flagging this SlideShare!

Oops! An error has occurred.

×
Saving this for later? Get the SlideShare app to save on your phone or tablet. Read anywhere, anytime – even offline.
Text the download link to your phone
Standard text messaging rates apply

Avalin resp cap6

328
views

Published on

Published in: Sports, Entertainment & Humor

0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total Views
328
On Slideshare
0
From Embeds
0
Number of Embeds
0
Actions
Shares
0
Downloads
0
Comments
0
Likes
0
Embeds 0
No embeds

Report content
Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
No notes for slide

Transcript

  • 1. Avalição de Investimentos Adriano Leal Bruni (albruni@minhasaulas.com.br) Respostas do livro Capítulo 6 www.MinhasAulas.com.br
  • 2. TMA PBS 3.41 VPL PBD 3.41 TIR Ano FC Saldo Simples PBS VP (FC) Saldo Desc 0 (400.00) (400.00) (400.00) (400.00) 1 80.00 (320.00) 1.00 80.00 (320.00) 2 110.00 (210.00) 1.00 110.00 (210.00) 3 140.00 (70.00) 1.00 140.00 (70.00) 4 170.00 100.00 0.41 170.00 100.00 5 200.00 300.00 200.00 300.00 6 230.00 530.00 230.00 530.00 7 530.00 - 530.00 8 530.00 - 530.00 9 530.00 - 530.00 10 530.00 - 530.00 Soma
  • 3. 530.00 25% PBD 1.00 1.00 1.00 0.41
  • 4. TMA 20% PBS 3.00 VPL PBD 3.60 TIR Ano FC Saldo Simples PBS VP (FC) Saldo Desc 0 (1,800.00) (1,800.00) (1,800.00) (1,800.00) 1 360.00 (1,440.00) 1.00 300.00 (1,500.00) 2 576.00 (864.00) 1.00 400.00 (1,100.00) 3 864.00 - 1.00 500.00 (600.00) 4 2,073.60 2,073.60 - 1,000.00 400.00 5 2,103.60 4,177.20 845.39 1,245.39 6 2,133.60 6,310.80 714.54 1,959.93 7 6,310.80 - 1,959.93 8 6,310.80 - 1,959.93 9 6,310.80 - 1,959.93 10 6,310.80 - 1,959.93 Soma
  • 5. 1,959.93 46% PBD 1.00 1.00 1.00 0.60
  • 6. TMA 4% PBS 3.41 VPL PBD 3.67 TIR Ano FC Saldo Simples PBS VP (FC) Saldo Desc 0 (400.00) (400.00) (400.00) (400.00) 1 80.00 (320.00) 1.00 76.92 (323.08) 2 110.00 (210.00) 1.00 101.70 (221.38) 3 140.00 (70.00) 1.00 124.46 (96.92) 4 170.00 100.00 0.41 145.32 48.40 5 200.00 300.00 164.39 212.79 6 230.00 530.00 181.77 394.56 7 530.00 - 394.56 8 530.00 - 394.56 9 530.00 - 394.56 10 530.00 - 394.56 Soma
  • 7. 394.56 25% PBD 1.00 1.00 1.00 0.67
  • 8. TMA 14% PBS 2.38 VPL PBD 2.99 TIR Ano FC Saldo Simples PBS VP (FC) Saldo Desc 0 (80.00) (80.00) (80.00) (80.00) 1 30.00 (50.00) 1.00 26.32 (53.68) 2 35.00 (15.00) 1.00 26.93 (26.75) 3 40.00 25.00 0.38 27.00 0.25 4 45.00 70.00 26.64 26.89 5 50.00 120.00 25.97 52.86 6 55.00 175.00 25.06 77.92 7 175.00 - 77.92 8 175.00 - 77.92 9 175.00 - 77.92 10 175.00 - 77.92 Soma
  • 9. 77.92 41% PBD 1.00 1.00 0.99
  • 10. TMA 8% PBS 3.59 VPL PBD 4.39 TIR Ano FC Saldo Simples PBS VP (FC) Saldo Desc 0 (60.00) (60.00) (60.00) (60.00) 1 12.00 (48.00) 1.00 11.11 (48.89) 2 15.00 (33.00) 1.00 12.86 (36.03) 3 20.00 (13.00) 1.00 15.88 (20.15) 4 22.00 9.00 0.59 16.17 (3.98) 5 15.00 24.00 10.21 6.23 6 18.00 42.00 11.34 17.57 7 8.00 50.00 4.67 22.24 8 50.00 - 22.24 9 50.00 - 22.24 10 50.00 - 22.24 Soma
  • 11. 22.24 18% PBD 1.00 1.00 1.00 1.00 0.39
  • 12. TMA 22% PBS 3.00 VPL PBD 4.68 TIR Ano FC Saldo Simples PBS VP (FC) Saldo Desc 0 (300.00) (300.00) (300.00) (300.00) 1 80.00 (220.00) 1.00 65.57 (234.43) 2 100.00 (120.00) 1.00 67.19 (167.24) 3 120.00 - 1.00 66.08 (101.16) 4 140.00 140.00 - 63.20 (37.96) 5 150.00 290.00 55.50 17.54 6 160.00 450.00 48.52 66.07 7 450.00 - 66.07 8 450.00 - 66.07 9 450.00 - 66.07 10 450.00 - 66.07 Soma
  • 13. 66.07 30% PBD 1.00 1.00 1.00 1.00 0.68
  • 14. TMA 22% PBS 2.33 VPL PBD 3.33 TIR Ano FC Saldo Simples PBS VP (FC) Saldo Desc 0 (550.00) (550.00) (550.00) (550.00) 1 200.00 (350.00) 1.00 163.93 (386.07) 2 250.00 (100.00) 1.00 167.97 (218.10) 3 300.00 200.00 0.33 165.21 (52.89) 4 350.00 550.00 157.99 105.10 5 550.00 - 105.10 6 550.00 - 105.10 7 550.00 - 105.10 8 550.00 - 105.10 9 550.00 - 105.10 10 550.00 - 105.10 Soma
  • 15. 105.10 31% PBD 1.00 1.00 1.00 0.33
  • 16. TMA 22% PBS 2.43 VPL PBD 3.56 TIR Ano FC Saldo Simples PBS VP (FC) Saldo Desc 0 (700.00) (700.00) (700.00) (700.00) 1 250.00 (450.00) 1.00 204.92 (495.08) 2 300.00 (150.00) 1.00 201.56 (293.52) 3 350.00 200.00 0.43 192.75 (100.78) 4 400.00 600.00 180.56 79.78 5 550.00 1,150.00 203.50 283.28 6 1,150.00 - 283.28 7 1,150.00 - 283.28 8 1,150.00 - 283.28 9 1,150.00 - 283.28 10 1,150.00 - 283.28 Soma
  • 17. 283.28 37% PBD 1.00 1.00 1.00 0.56
  • 18. TMA 16% PBS 3.64 VPL PBD Não tem TIR Ano FC Saldo Simples PBS VP (FC) Saldo Desc 0 (200.00) (200.00) (200.00) (200.00) 1 55.00 (145.00) 1.00 47.41 (152.59) 2 55.00 (90.00) 1.00 40.87 (111.71) 3 55.00 (35.00) 1.00 35.24 (76.48) 4 55.00 20.00 0.64 30.38 (46.10) 5 95.00 115.00 45.23 (0.87) 6 115.00 - (0.87) 7 115.00 - (0.87) 8 115.00 - (0.87) 9 115.00 - (0.87) 10 115.00 - (0.87) Soma
  • 19. (0.87) 16% PBD 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00

×