ano Projecto A Projecto B 14% VAL A

0 -4000000 -1000000 5% $4,303,726.43

1 800000 200000 10% $2,084,863.61
2 800000 200000 15% $677,896.08
3 800000 200000 20% -$259,621.89
4 800000 200000 25% -$912,589.99
5 800000 200000 30% -$1,385,431.02
6 800000 200000 35% -$1,739,637.90
7 800000 200000 40% -$2,012,856.11
8 800000 200000 14% $913,734.39
9 800000 200000
10 800000 200000 VAL A 913734.388176232
11 800000 200000 VaL B 228433.597044058
12 800000 200000
13 800000 200000
14 800000 200000
15 800000 200000
VAL B
$1,075,931.61
$521,215.90
$169,474.02
COR
-$64,905.47 $5,000,000.00
-$228,147.50
-$346,357.76 $4,000,000.00
-$434,909.48
$3,000,000.00
-$503,214.03
$228,433.60 $2,000,000.00
VAL A
VAL $1,000,000.00
VAL B
$0.00
0% 5% 10% 15% 20% 25% 30% 35% 40% 45%
-$1,000,000.00

-$2,000,000.00

-$3,000,000.00
taxa de desconto
Tempo Projecto coco Projecto Caprino 15%
0 -12000 -19000
1 7000 3000
2 6000 5000
3 2000 10000
4 1500 12000
VAL 796.4808587734 825.6152600941
TIR 19% 17%
PAYBACK
PAYBACK descontado
IRP