SlideShare a Scribd company logo
1 of 19
Download to read offline
Avalição de Investimentos
Adriano Leal Bruni (albruni@minhasaulas.com.br)


Respostas do livro
Capítulo 6


www.MinhasAulas.com.br
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
530.00
   25%

PBD

1.00
1.00
1.00
0.41
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
1,959.93
     46%

PBD

1.00
1.00
1.00
0.60
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
394.56
   25%

PBD

1.00
1.00
1.00
0.67
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
77.92
   41%

PBD

1.00
1.00
0.99
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
22.24
   18%

PBD

1.00
1.00
1.00
1.00
0.39
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
66.07
   30%

PBD

1.00
1.00
1.00
1.00
0.68
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
105.10
   31%

PBD

1.00
1.00
1.00
0.33
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
283.28
   37%

PBD

1.00
1.00
1.00
0.56
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
(0.87)
   16%

PBD

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

More Related Content

What's hot

Abril 12 de_2010
Abril 12 de_2010Abril 12 de_2010
Abril 12 de_2010rickeguz
 
ProyecccionCurso de verano
ProyecccionCurso de veranoProyecccionCurso de verano
ProyecccionCurso de veranoUniversidad Uasd
 
Kay Kay Industries, Jalandhar, Forged Chain, Conveyor and Elevator
Kay Kay Industries, Jalandhar, Forged Chain, Conveyor and ElevatorKay Kay Industries, Jalandhar, Forged Chain, Conveyor and Elevator
Kay Kay Industries, Jalandhar, Forged Chain, Conveyor and ElevatorIndiaMART InterMESH Limited
 
Daily equity newsletter 8March2013
Daily equity newsletter 8March2013Daily equity newsletter 8March2013
Daily equity newsletter 8March2013TheEquicom Advisory
 
SPICE MODEL of 2SK3454 (Professional+BDP Model) in SPICE PARK
SPICE MODEL of 2SK3454 (Professional+BDP Model) in SPICE PARKSPICE MODEL of 2SK3454 (Professional+BDP Model) in SPICE PARK
SPICE MODEL of 2SK3454 (Professional+BDP Model) in SPICE PARKTsuyoshi Horigome
 
Hardness conversion chart
Hardness conversion chartHardness conversion chart
Hardness conversion chartDiana Ixchel
 
Go Ahead for F&O Report 03 January 2013 Mansukh Investment and Trading Solution
Go Ahead for F&O Report 03 January 2013 Mansukh Investment and Trading Solution Go Ahead for F&O Report 03 January 2013 Mansukh Investment and Trading Solution
Go Ahead for F&O Report 03 January 2013 Mansukh Investment and Trading Solution Mansukh Investment & Trading Solutions
 
【高専機構】平成21年環境報告書
【高専機構】平成21年環境報告書【高専機構】平成21年環境報告書
【高専機構】平成21年環境報告書env08
 
Projecte Excel;Compra, Viatge Fin de Curs I Planificació Familiar
Projecte Excel;Compra, Viatge Fin de Curs I Planificació FamiliarProjecte Excel;Compra, Viatge Fin de Curs I Planificació Familiar
Projecte Excel;Compra, Viatge Fin de Curs I Planificació Familiarlucy1993
 
Seville Housing Market Summer 2010
Seville Housing Market Summer 2010Seville Housing Market Summer 2010
Seville Housing Market Summer 2010Ken Schmidt
 

What's hot (17)

Abril 12 de_2010
Abril 12 de_2010Abril 12 de_2010
Abril 12 de_2010
 
Crystal display systems (cds) industrial display and touchscreen overview
Crystal display systems (cds) industrial display and touchscreen overviewCrystal display systems (cds) industrial display and touchscreen overview
Crystal display systems (cds) industrial display and touchscreen overview
 
Ib.2009
Ib.2009Ib.2009
Ib.2009
 
Khx3200ak2 2g
Khx3200ak2 2gKhx3200ak2 2g
Khx3200ak2 2g
 
Southern chemicals1
Southern chemicals1Southern chemicals1
Southern chemicals1
 
Daily report
Daily reportDaily report
Daily report
 
ProyecccionCurso de verano
ProyecccionCurso de veranoProyecccionCurso de verano
ProyecccionCurso de verano
 
Kay Kay Industries, Jalandhar, Forged Chain, Conveyor and Elevator
Kay Kay Industries, Jalandhar, Forged Chain, Conveyor and ElevatorKay Kay Industries, Jalandhar, Forged Chain, Conveyor and Elevator
Kay Kay Industries, Jalandhar, Forged Chain, Conveyor and Elevator
 
Daily equity newsletter 8March2013
Daily equity newsletter 8March2013Daily equity newsletter 8March2013
Daily equity newsletter 8March2013
 
SPICE MODEL of 2SK3454 (Professional+BDP Model) in SPICE PARK
SPICE MODEL of 2SK3454 (Professional+BDP Model) in SPICE PARKSPICE MODEL of 2SK3454 (Professional+BDP Model) in SPICE PARK
SPICE MODEL of 2SK3454 (Professional+BDP Model) in SPICE PARK
 
Hardness conversion chart
Hardness conversion chartHardness conversion chart
Hardness conversion chart
 
Go Ahead for F&O Report 03 January 2013 Mansukh Investment and Trading Solution
Go Ahead for F&O Report 03 January 2013 Mansukh Investment and Trading Solution Go Ahead for F&O Report 03 January 2013 Mansukh Investment and Trading Solution
Go Ahead for F&O Report 03 January 2013 Mansukh Investment and Trading Solution
 
Go Ahead for F&O Report 26 June 2012-Mansukh Investment and Trading Solution
Go Ahead for F&O Report 26 June 2012-Mansukh Investment and Trading Solution Go Ahead for F&O Report 26 June 2012-Mansukh Investment and Trading Solution
Go Ahead for F&O Report 26 June 2012-Mansukh Investment and Trading Solution
 
Copy of southern chemicals1
Copy of southern chemicals1Copy of southern chemicals1
Copy of southern chemicals1
 
【高専機構】平成21年環境報告書
【高専機構】平成21年環境報告書【高専機構】平成21年環境報告書
【高専機構】平成21年環境報告書
 
Projecte Excel;Compra, Viatge Fin de Curs I Planificació Familiar
Projecte Excel;Compra, Viatge Fin de Curs I Planificació FamiliarProjecte Excel;Compra, Viatge Fin de Curs I Planificació Familiar
Projecte Excel;Compra, Viatge Fin de Curs I Planificació Familiar
 
Seville Housing Market Summer 2010
Seville Housing Market Summer 2010Seville Housing Market Summer 2010
Seville Housing Market Summer 2010
 

Viewers also liked

Viewers also liked (9)

planilha
planilhaplanilha
planilha
 
913 office exxcel_avançado
913 office exxcel_avançado913 office exxcel_avançado
913 office exxcel_avançado
 
Tabelas
TabelasTabelas
Tabelas
 
Apresentação do livro
Apresentação do livroApresentação do livro
Apresentação do livro
 
Apresentação
ApresentaçãoApresentação
Apresentação
 
2013 3 tri lição 13 - o sacrifício que agrada a deus
2013 3 tri lição 13 - o sacrifício que agrada a deus2013 3 tri lição 13 - o sacrifício que agrada a deus
2013 3 tri lição 13 - o sacrifício que agrada a deus
 
Aplicativo AnaliseFacil.xls
Aplicativo AnaliseFacil.xlsAplicativo AnaliseFacil.xls
Aplicativo AnaliseFacil.xls
 
A história da igreja batista
A história da igreja batistaA história da igreja batista
A história da igreja batista
 
Excel7
Excel7Excel7
Excel7
 

Similar to Avalin resp cap6

Insurance Companies Death Claim Settlement Ratio
Insurance Companies Death Claim Settlement RatioInsurance Companies Death Claim Settlement Ratio
Insurance Companies Death Claim Settlement RatioThe Financial Literates
 
Insurancecompaniesdeathclaimratio 100311225415-phpapp01
Insurancecompaniesdeathclaimratio 100311225415-phpapp01Insurancecompaniesdeathclaimratio 100311225415-phpapp01
Insurancecompaniesdeathclaimratio 100311225415-phpapp01suryansh1984
 
Investmentreport invest plus
Investmentreport invest plusInvestmentreport invest plus
Investmentreport invest plusHimanshu Patel
 
Investment report invest plus
Investment report   invest plusInvestment report   invest plus
Investment report invest plusInvest Plus
 
Atvi Comps V5 2003version
Atvi Comps V5 2003versionAtvi Comps V5 2003version
Atvi Comps V5 2003versionCaneskid05
 
MPOrtigas_samplecompFlat_ValidMarOnly
MPOrtigas_samplecompFlat_ValidMarOnlyMPOrtigas_samplecompFlat_ValidMarOnly
MPOrtigas_samplecompFlat_ValidMarOnlyBernadette Kitching
 
General motors straddle volatility strategy
General motors straddle  volatility strategyGeneral motors straddle  volatility strategy
General motors straddle volatility strategyKaran Shah
 
Calculation of beta
Calculation of betaCalculation of beta
Calculation of betaiipmff2
 

Similar to Avalin resp cap6 (20)

Avalin resp cap8
Avalin resp cap8Avalin resp cap8
Avalin resp cap8
 
Ib.2008
Ib.2008Ib.2008
Ib.2008
 
Sabrina olivares
Sabrina olivaresSabrina olivares
Sabrina olivares
 
Insurance Companies Death Claim Settlement Ratio
Insurance Companies Death Claim Settlement RatioInsurance Companies Death Claim Settlement Ratio
Insurance Companies Death Claim Settlement Ratio
 
Insurancecompaniesdeathclaimratio 100311225415-phpapp01
Insurancecompaniesdeathclaimratio 100311225415-phpapp01Insurancecompaniesdeathclaimratio 100311225415-phpapp01
Insurancecompaniesdeathclaimratio 100311225415-phpapp01
 
Alpha lipid
Alpha lipidAlpha lipid
Alpha lipid
 
Investmentreport invest plus
Investmentreport invest plusInvestmentreport invest plus
Investmentreport invest plus
 
Investment report invest plus
Investment report   invest plusInvestment report   invest plus
Investment report invest plus
 
Cob 20090707 1
Cob 20090707 1Cob 20090707 1
Cob 20090707 1
 
Atvi Comps V5 2003version
Atvi Comps V5 2003versionAtvi Comps V5 2003version
Atvi Comps V5 2003version
 
MPOrtigas_samplecompFlat_ValidMarOnly
MPOrtigas_samplecompFlat_ValidMarOnlyMPOrtigas_samplecompFlat_ValidMarOnly
MPOrtigas_samplecompFlat_ValidMarOnly
 
Cob 20091030 1
Cob 20091030 1Cob 20091030 1
Cob 20091030 1
 
General motors straddle volatility strategy
General motors straddle  volatility strategyGeneral motors straddle  volatility strategy
General motors straddle volatility strategy
 
Calculation of beta
Calculation of betaCalculation of beta
Calculation of beta
 
Cob 20091028 1
Cob 20091028 1Cob 20091028 1
Cob 20091028 1
 
Cob 20091102 1
Cob 20091102 1Cob 20091102 1
Cob 20091102 1
 
Cob 20090710 1
Cob 20090710 1Cob 20090710 1
Cob 20090710 1
 
Cob 20091005 1
Cob 20091005 1Cob 20091005 1
Cob 20091005 1
 
Plan
PlanPlan
Plan
 
COB_20090206_1
COB_20090206_1COB_20090206_1
COB_20090206_1
 

More from Adriano Bruni

More from Adriano Bruni (20)

Tabelas2
Tabelas2Tabelas2
Tabelas2
 
Tabelas1
Tabelas1Tabelas1
Tabelas1
 
Matematica financeiraconcursos cap9hp12cnovo
Matematica financeiraconcursos cap9hp12cnovoMatematica financeiraconcursos cap9hp12cnovo
Matematica financeiraconcursos cap9hp12cnovo
 
Hp12 c aplicada_a_gestao
Hp12 c aplicada_a_gestaoHp12 c aplicada_a_gestao
Hp12 c aplicada_a_gestao
 
Estatistica aplicada tabelas
Estatistica aplicada tabelasEstatistica aplicada tabelas
Estatistica aplicada tabelas
 
Custos casos
Custos casosCustos casos
Custos casos
 
Cpa10 spb
Cpa10 spbCpa10 spb
Cpa10 spb
 
Cpa10 inst450
Cpa10 inst450Cpa10 inst450
Cpa10 inst450
 
Cpa10 inst409cons
Cpa10 inst409consCpa10 inst409cons
Cpa10 inst409cons
 
Cpa10 codservqual
Cpa10 codservqualCpa10 codservqual
Cpa10 codservqual
 
Cpa10 codprivateanbid
Cpa10 codprivateanbidCpa10 codprivateanbid
Cpa10 codprivateanbid
 
Cpa10 codofertas
Cpa10 codofertasCpa10 codofertas
Cpa10 codofertas
 
Cpa10 codfundos
Cpa10 codfundosCpa10 codfundos
Cpa10 codfundos
 
Cpa10 codcertcontanbid
Cpa10 codcertcontanbidCpa10 codcertcontanbid
Cpa10 codcertcontanbid
 
Avalinvest extras respostas
Avalinvest extras respostasAvalinvest extras respostas
Avalinvest extras respostas
 
Avalinvest extras
Avalinvest extrasAvalinvest extras
Avalinvest extras
 
Adm custos 2ed_respostas
Adm custos 2ed_respostasAdm custos 2ed_respostas
Adm custos 2ed_respostas
 
4893 tabelas
4893 tabelas4893 tabelas
4893 tabelas
 
4893 solucoes
4893 solucoes4893 solucoes
4893 solucoes
 
Tabelas mat financeira
Tabelas mat financeiraTabelas mat financeira
Tabelas mat financeira
 

Recently uploaded

Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...
Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...
Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...mxmindia
 
IPL 2024 Fixture List Match Dates, Participating Teams, Stadiums, Venues, and...
IPL 2024 Fixture List Match Dates, Participating Teams, Stadiums, Venues, and...IPL 2024 Fixture List Match Dates, Participating Teams, Stadiums, Venues, and...
IPL 2024 Fixture List Match Dates, Participating Teams, Stadiums, Venues, and...Sportsnewstec24
 
Kobe Bryant, The story of the "Black Mamba"
Kobe Bryant, The story of the "Black Mamba"Kobe Bryant, The story of the "Black Mamba"
Kobe Bryant, The story of the "Black Mamba"bmfcavalchini
 
Nicholas Kodomichalos: A Tale of Sporting Brilliance with Nick Kodos
Nicholas Kodomichalos: A Tale of Sporting Brilliance with Nick KodosNicholas Kodomichalos: A Tale of Sporting Brilliance with Nick Kodos
Nicholas Kodomichalos: A Tale of Sporting Brilliance with Nick KodosNicholasKodomichalos1
 
TheOrmaxSportsAudienceReport2024-MediaHighlights.pdf
TheOrmaxSportsAudienceReport2024-MediaHighlights.pdfTheOrmaxSportsAudienceReport2024-MediaHighlights.pdf
TheOrmaxSportsAudienceReport2024-MediaHighlights.pdfSocial Samosa
 
Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...
Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...
Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...mxmindia
 
Euro 2024 Serbia's Return to the European Championship.docx
Euro 2024 Serbia's Return to the European Championship.docxEuro 2024 Serbia's Return to the European Championship.docx
Euro 2024 Serbia's Return to the European Championship.docxEticketing.co
 
NCAA Tournament Free Pick, March 22 From Top March Madness Sports Handicapper
NCAA Tournament Free Pick, March 22 From  Top March Madness Sports HandicapperNCAA Tournament Free Pick, March 22 From  Top March Madness Sports Handicapper
NCAA Tournament Free Pick, March 22 From Top March Madness Sports HandicapperJoe Duffy
 
Instruction Manual | Nightforce CFS 6-36x50 F1 | Optics Trade
Instruction Manual | Nightforce CFS 6-36x50 F1 | Optics TradeInstruction Manual | Nightforce CFS 6-36x50 F1 | Optics Trade
Instruction Manual | Nightforce CFS 6-36x50 F1 | Optics TradeOptics-Trade
 

Recently uploaded (9)

Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...
Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...
Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...
 
IPL 2024 Fixture List Match Dates, Participating Teams, Stadiums, Venues, and...
IPL 2024 Fixture List Match Dates, Participating Teams, Stadiums, Venues, and...IPL 2024 Fixture List Match Dates, Participating Teams, Stadiums, Venues, and...
IPL 2024 Fixture List Match Dates, Participating Teams, Stadiums, Venues, and...
 
Kobe Bryant, The story of the "Black Mamba"
Kobe Bryant, The story of the "Black Mamba"Kobe Bryant, The story of the "Black Mamba"
Kobe Bryant, The story of the "Black Mamba"
 
Nicholas Kodomichalos: A Tale of Sporting Brilliance with Nick Kodos
Nicholas Kodomichalos: A Tale of Sporting Brilliance with Nick KodosNicholas Kodomichalos: A Tale of Sporting Brilliance with Nick Kodos
Nicholas Kodomichalos: A Tale of Sporting Brilliance with Nick Kodos
 
TheOrmaxSportsAudienceReport2024-MediaHighlights.pdf
TheOrmaxSportsAudienceReport2024-MediaHighlights.pdfTheOrmaxSportsAudienceReport2024-MediaHighlights.pdf
TheOrmaxSportsAudienceReport2024-MediaHighlights.pdf
 
Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...
Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...
Changing mindsets, rebuilding lives: Celebrating 25 years of First World Cup ...
 
Euro 2024 Serbia's Return to the European Championship.docx
Euro 2024 Serbia's Return to the European Championship.docxEuro 2024 Serbia's Return to the European Championship.docx
Euro 2024 Serbia's Return to the European Championship.docx
 
NCAA Tournament Free Pick, March 22 From Top March Madness Sports Handicapper
NCAA Tournament Free Pick, March 22 From  Top March Madness Sports HandicapperNCAA Tournament Free Pick, March 22 From  Top March Madness Sports Handicapper
NCAA Tournament Free Pick, March 22 From Top March Madness Sports Handicapper
 
Instruction Manual | Nightforce CFS 6-36x50 F1 | Optics Trade
Instruction Manual | Nightforce CFS 6-36x50 F1 | Optics TradeInstruction Manual | Nightforce CFS 6-36x50 F1 | Optics Trade
Instruction Manual | Nightforce CFS 6-36x50 F1 | Optics Trade
 

Avalin resp cap6

  • 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