Aula 3 4 FC UFRRJ 1 18

Esta é uma pré-visualização de arquivo. Entre para ver o arquivo original

3
	
		1998	1999	2000	2001
	Preço		R$ 56.00	R$ 63.28	R$ 71.51
	Qd		100	100	100
	Receita		R$ 5,600.00	R$ 6,328.00	R$ 7,150.64
	Custo Total		R$ 3,200.00	R$ 3,500.00	R$ 3,830.00
	Custo Fixo Total		R$ 200.00	R$ 200.00	R$ 200.00
	Custo Var Total		R$ 3,000.00	R$ 3,300.00	R$ 3,630.00
	Custo Var Unit		R$ 30.00	R$ 33.00	R$ 36.30
	LB		R$ 2,400.00	R$ 2,828.00	R$ 3,320.64
	Dep		R$ 165.00	R$ 165.00	R$ 165.00
	LAIR		R$ 2,235.00	R$ 2,663.00	R$ 3,155.64
	IR		R$ 558.75	R$ 665.75	R$ 788.91
	LL		R$ 1,676.25	R$ 1,997.25	R$ 2,366.73
	
	ECX		R$ 1,841.25	R$ 2,162.25	R$ 2,616.73
	LL		R$ 1,676.25	R$ 1,997.25	R$ 2,366.73
	Dep		R$ 165.00	R$ 165.00	R$ 165.00
	VR				R$ 55.00
	ICG (retorno)				R$ 30.00
	
	SCX	R$ 580.00	0.0	0.0	0.0
	Inv	R$ 550.00
	Var ICG	R$ 30.00
	
	FCX	R$ (580.00)	R$ 1,841.25	R$ 2,162.25	R$ 2,616.73
4
	
		2012	2013	2014
	Preço		R$ 1,200.00	R$ 1,200.00
	Qd		150	150
	Receita		R$ 180,000.00	R$ 180,000.00
	Custo Total		R$ 70,000.00	R$ 70,000.00
	LB		R$ 110,000.00	R$ 110,000.00
	Dep		R$ 60,000.00	R$ 60,000.00
	LAIR		R$ 50,000.00	R$ 50,000.00
	IR		R$ 12,500.00	R$ 12,500.00
	LL		R$ 37,500.00	R$ 37,500.00
	
	ECX		R$ 97,500.00	R$ 159,500.00
	LL		R$ 37,500.00	R$ 37,500.00
	Dep		R$ 60,000.00	R$ 60,000.00
	VR			0.0
	ICG (retorno)			R$ 62,000.00
	
	SCX	R$ 182,000.00	0.0	0.0
	Inv	R$ 120,000.00
	Var ICG	R$ 62,000.00
	
	a) FCX	R$ (182,000.00)	R$ 97,500.00	R$ 159,500.00
	
	b) 23% ao ano.
	
	c) Mais do que 23% ao ano.