Professional Documents
Culture Documents
TIR 50%
TMA 12%
VPL $6,182.27
NSO NO NORTE DE MINAS GERAIS
3ºANO 4ºANO 5ºANO 6ºANO
QUANT. V.UNIT. V.TOTAL(R$) QUANT. V.UNIT. V.TOTAL(R$) QUANT. V.UNIT. V.TOTAL(R$) QUANT. V.UNIT.
230.00 1.80 414.00 230.00 1.80 414.00 230.00 1.80 414.00 230.00 1.80
1.00 45.00 45.00 1.00 45.00 45.00 1.00 45.00 45.00 1.00 45.00
1.00 105.00 105.00 1.00 105.00 105.00 1.00 105.00 105.00 1.00 105.00
1.50 45.00 67.50 1.50 45.00 67.50 1.50 45.00 67.50 1.50 45.00
4.00 20.00 80.00 3.00 20.00 60.00 3.00 20.00 60.00 3.00 20.00
1.00 20.00 20.00 1.00 20.00 20.00 1.00 20.00 20.00 1.00 20.00
1.50 25.00 37.50 1.50 25.00 37.50 1.50 25.00 37.50 1.50 25.00
70.00 0.30 21.00 130.00 0.30 39.00 130.00 0.30 39.00 130.00 0.30
6.00 20.00 120.00 15.00 20.00 300.00 15.00 20.00 300.00 15.00 20.00
2500.00 0.01 25.00 4,000.00 0.01 40.00 4,000.00 0.01 40.00 4,000.00 0.01
6.0% 22.26 6.0% 33.84 6.0% 33.84 6.0%
393.26 597.84 597.84
957.26 1,161.84 1,161.84
OR HA
2500.00 0.70 1750.00 4000.00 0.70 2800.00 4000.00 0.70 2800.00 4000.00 0.70
792.74 1638.16 1638.16
-1009.18 628.98 2267.14
1 0.38 0.38 1 0.29 0.29 1 0.29 0.29 1 0.29
6ºANO 7ºANO 8ºANO 9ºANO
V.TOTAL(R$) QUANT. V.UNIT. V.TOTAL(R$) QUANT. V.UNIT. V.TOTAL(R$) QUANT. V.UNIT. V.TOTAL(R$)
414.00 230.00 1.80 414.00 230.00 1.80 414.00 230.00 1.80 414.00
45.00 1.00 45.00 45.00 1.00 45.00 45.00 1.00 45.00 45.00
105.00 1.00 105.00 105.00 1.00 105.00 105.00 1.00 105.00 105.00
67.50 1.50 45.00 67.50 1.50 45.00 67.50 1.50 45.00 67.50
60.00 3.00 20.00 60.00 3.00 20.00 60.00 3.00 20.00 60.00
20.00 1.00 20.00 20.00 1.00 20.00 20.00 1.00 20.00 20.00
37.50 1.50 25.00 37.50 1.50 25.00 37.50 1.50 25.00 37.50
39.00 130.00 0.30 39.00 130.00 0.30 39.00 130.00 0.30 39.00
300.00 15.00 20.00 300.00 15.00 20.00 300.00 15.00 20.00 300.00
40.00 4,000.00 0.01 40.00 4,000.00 0.01 40.00 4,000.00 0.01 40.00
33.84 6.0% 33.84 6.0% 33.84 6.0% 33.84
597.84 597.84 597.84 597.84
1,161.84 1,161.84 1,161.84 1,161.84
2800.00 4000.00 0.70 2800.00 4000.00 0.70 2800.00 4000.00 0.70 2800.00
1638.16 1638.16 1638.16 1638.16
3905.30 5543.46 7181.62 8819.78
0.29 1 0.29 0.29 1 0.29 0.29 1 0.29 0.29
10ºANO 11ºANO 12ºANO 13ºANO
QUANT. V.UNIT. V.TOTAL(R$) QUANT. V.UNIT. V.TOTAL(R$) QUANT. V.UNIT. V.TOTAL(R$) QUANT.
230.00 1.80 414.00 230.00 1.80 414.00 230.00 1.80 414.00 230.00
1.00 45.00 45.00 1.00 45.00 45.00 1.00 45.00 45.00 1.00
1.00 105.00 105.00 1.00 105.00 105.00 1.00 105.00 105.00 1.00
1.50 45.00 67.50 1.50 45.00 67.50 1.50 45.00 67.50 1.50
3.00 20.00 60.00 3.00 20.00 60.00 3.00 20.00 60.00 3.00
1.00 20.00 20.00 1.00 20.00 20.00 1.00 20.00 20.00 1.00
1.50 25.00 37.50 1.50 25.00 37.50 1.50 25.00 37.50 1.50
130.00 0.30 39.00 130.00 0.30 39.00 130.00 0.30 39.00 130.00
15.00 20.00 300.00 15.00 20.00 300.00 15.00 20.00 300.00 15.00
4,000.00 0.01 40.00 4,000.00 0.01 40.00 4,000.00 0.01 40.00 4,000.00
6.0% 33.84 6.0% 33.84 6.0% 33.84
597.84 597.84 597.84
1,161.84 1,161.84 1,161.84
4000.00 0.70 2800.00 4000.00 0.70 2800.00 4000.00 0.70 2800.00 4000.00
1638.16 1638.16 1638.16
10457.94 12096.10 13734.26
1 0.29 0.29 1 0.29 0.29 1 0.29 0.29 1
13ºANO 14ºANO 15ºANO
V.UNIT. V.TOTAL(R$) QUANT. V.UNIT. V.TOTAL(R$) QUANT. V.UNIT. V.TOTAL(R$)