Atividade Análise de Investimento - Módulo 1

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

1 2 3 4

R$ 90,000.00 R$ 27,000.00 R$ 36,000.00 R$ 27,000.00


R$ 25,000.00 R$ 3,572.50 R$ 5,715.00 R$ 6,425.00 R$ 5,715.00
R$ 68,000.00 R$ 34,000.00
R$ 40,000.00 R$ 8,000.00 R$ 12,000.00
R$ 65,000.00 R$ 19,500.00
R$ 30,572.50 R$ 41,715.00 R$ 41,425.00 R$ 71,215.00

1 2 3 4
R$ 85,100.00 R$ 17,020.00 R$ 25,530.00 R$ 25,530.00 R$ 17,020.00
R$ 79,500.00 R$ 8,514.45 R$ 14,198.70 R$ 17,036.85 R$ 17,036.85
R$ 40,900.00 R$ 12,270.00
R$ 40,500.00 R$ 5,787.45 R$ 9,258.30 R$ 10,408.50
R$ 25,534.45 R$ 45,516.15 R$ 51,825.15 R$ 56,735.35
R$ 108,560.50

1 2 3 4
R$ 240,000.00 R$ 34,296.00 R$ 54,864.00 R$ 61,680.00 R$ 54,864.00
R$ 80,000.00 R$ 24,000.00 R$ 32,000.00
R$ 485,000.00 R$ 97,000.00 R$ 145,500.00 R$ 145,500.00
R$ 232,364.00

1 2 3 4
R$ 2,750,000.00 R$ 294,525.00 R$ 491,150.00 R$ 589,325.00 R$ 589,325.00
R$ 3,150,000.00 R$ 450,135.00 R$ 720,090.00 R$ 809,550.00 R$ 720,090.00
R$ 2,000,000.00 R$ 400,000.00 R$ 600,000.00
R$ 950,000.00 R$ 285,000.00
R$ 1,580,000.00 R$ 790,000.00 R$ 790,000.00
R$ 744,660.00 R$ 1,211,240.00 R$ 2,588,875.00 R$ 2,984,415.00
R$
5 6

R$ 3,572.50
R$ 34,000.00
R$ 12,000.00 R$ 8,000.00
R$ 26,000.00 R$ 19,500.00
R$ 75,572.50 R$ 27,500.00

5 6

R$ 14,198.70 R$ 8,514.45
R$ 16,360.00 R$ 12,270.00
R$ 9,258.30 R$ 5,787.45
R$ 39,817.00 R$ 26,571.90

5
R$ 34,296.00
R$ 24,000.00
R$ 97,000.00

5 6
R$ 491,150.00 R$ 294,525.00
R$ 450,135.00
R$ 600,000.00 R$ 400,000.00
R$ 380,000.00 R$ 285,000.00

R$ 1,921,285.00 R$ 979,525.00
5,885,225.00
R$ 600,000.00 R$ 750,000.00 35%
R$ 75,000.00 R$ 200,000.00
R$ 300,000.00 R$ 950,000.00

R$ 375,000.00 R$ 300,000.00 R$ 250,000.00


-R$ 601,250.00 -R$ 650,000.00 -R$ 682,500.00

R$ 66,000.00 R$ 85,000.00 40%


R$ 8,250.00 R$ 2,000.00
R$ 49,500.00 R$ 87,000.00

R$ 45,000.00 R$ 58,000.00 R$ 62,000.00


-R$ 40,200.00 -R$ 32,400.00 -R$ 30,000.00

R$ 1,120,000.00 R$ 1,500,000.00 38%


R$ 70,000.00 R$ 240,000.00
R$ 700,000.00 R$ 1,740,000.00

R$ 550,000.00
-R$ 1,133,000.00

R$ 1,200,000.00 R$ 1,800,000.00 50%


R$ 150,000.00 R$ 200,000.00
R$ 750,000.00 R$ 2,000,000.00

R$ 540,000.00
-R$ 1,355,000.00

R$ 880,000.00 R$ 1,250,000.00 35%


R$ 110,000.00 R$ 250,000.00
R$ 660,000.00 R$ 1,500,000.00

R$ 520,000.00
-R$ 931,000.00

R$ 560,000.00 R$ 750,000.00 38%


R$ 70,000.00 R$ 120,000.00
-R$ 340,000.00 R$ 870,000.00

R$ 275,000.00
-R$ 828,700.00

You might also like