%ACUM (n) = 1- [1-(n/N)^log i]^S

Custo Total Obra (R$) R$ 10,000,000.00 Obra: s=1,65 e I=56% Nº meses 10

Mês 1 2 3 4 5 6
% Mensal 2.93% 6.77% 9.60% 11.72% 13.16% 13.88%
R$ Mensal R$ 292,929.29 R$ 677,447.69 R$ 959,705.31 R$ 1,171,771.65 R$ 1,316,176.18 R$ 1,388,122.35
%Acumulado 2.93% 9.70% 19.30% 31.02% 44.18% 58.06%
R$ Acumulado R$ 292,929.29 R$ 970,376.98 R$ 1,930,082.28 R$ 3,101,853.94 R$ 4,418,030.12 R$ 5,806,152.46

OBRA
R$1,600,000.00

R$1,388,122.35 R$1,377,519.33
R$1,400,000.00
R$1,316,176.18
R$1,266,785.66

R$1,200,000.00 R$1,171,771.65

R$1,021,452.91
R$1,000,000.00 R$959,705.31

R$800,000.00

R$677,447.69

R$600,000.00
R$

R$400,000.00
R$292,929.29

R$200,000.00
R$600,000.00
R$

R$400,000.00
R$292,929.29

R$200,000.00

R$-
1 2 3 4 5 6 7 8 9

Row 7 Row 9
 7 8 9 10 11 12 n
13.78% 12.67% 10.21% 5.28%
R$ 1,377,519.33 R$ 1,266,785.66 R$ 1,021,452.91 R$ 528,089.63
71.84% 84.50% 94.72% 100.00%
R$ 7,183,671.80 R$ 8,450,457.46 R$ 9,471,910.37 R$ 10,000,000.00

R$12,000,000.00

R$10,000,000.00
66

R$1,021,452.91 R$8,000,000.00

R$6,000,000.00

R$528,089.63
R$4,000,000.00

R$2,000,000.00
 R$528,089.63
R$4,000,000.00

R$2,000,000.00

R$-
9 10