Professional Documents
Culture Documents
Variveis de entrada
Premissas: Validar
1 AVALIAO OFICIAL DO LEILO
111,111
111,111
90,000
111,111
111,111
2 AVALIAO DE MERCADO
3 Desgio (negociao de venda real)
4 PREO DE REVENDA
100.00%
111,111
10.0%
100,000
120,000
10.0%
108,000
111,111
10.0%
100,000
111,111
10.0%
100,000
111,111
10.0%
100,000
6.00%
6.00%
88.00%
6,000
6,000
88,000
6,480
6,480
95,040
6,000
6,000
88,000
6,000
6,000
88,000
6,000
6,000
88,000
1.53%
12
20.0%
12
20.0%
12
20.0%
12
20.0%
12
20.0%
70.0%
77,778
58.0%
64,444
50.0%
45,000
50.0%
55,556
50.0%
55,556
64,712
(13,066)
69,889
5,445
59,869
14,869
60,280
4,724
66,673
11,118
75,066
64,712
81,072
69,889
76,034
59,869
75,952
60,280
74,674
66,673
2 praa
2 praa
(2 VARA = 60%)
(15+17)
18 RETORNO OBJETIVO - R$
19 RETORNO OBJETIVO - %
(Arremat. no mximo)
(s/ total investido)
16.0%
5.0%
0.5%
4.0%
4.0%
1.0%
1.5%
0.0%
0.0%
11.8%
10,354
3,236
324
2,588
2,588
647
971
ok
16.0%
5.0%
0.5%
4.0%
4.0%
1.0%
1.5%
0.0%
0.0%
11.8%
11,182
3,494
349
2,796
2,796
699
1,048
erro
27.0%
5.0%
0.5%
4.0%
15.0%
1.0%
1.5%
0.0%
0.0%
18.4%
26.0%
5.0%
0.5%
4.0%
14.0%
1.0%
1.5%
0.0%
0.0%
17.8%
16,165
2,993
299
2,395
8,980
599
898
-
15,673
3,014
301
2,411
8,439
603
904
-
ok
ok
12.0%
5.0%
0.5%
4.0%
0.0%
1.0%
1.5%
0.0%
0.0%
9.1%
8,001
3,334
333
2,667
667
1,000
erro
12,934
17.2%
13,968
17.2%
11,966
15.7%
12,048
15.9%
13,326
17.8%
(132)
-0.2%
19,413
23.9%
26,835
35.3%
16,772
22.1%
24,444
32.7%
INVIAVEL
RET. ALTO
menor 16%
RET. =~ OBJ. 16 a 18
Item 13 negativo
RET. ALTO 22 a 25
RET. EXCEL
RET. ALTO
RET. EXCEL