Page 38 - Cálc

1−( 0.95 1.05 ) 20 0.95 1.05 20
1.06
4. 45 = 1700 14 ( 0.95 1.05 − 1 + ( ) ) = 267192.96
1−( ) 1.06
1.06
0.95 1.05 15
1 − ( ) 0.95 1.05 15
50 = 2000 14 ( 1.06 − 1 + ( ) ) = 267284.06
1 − ( 0.95 1.05 ) 1.06
1.06

O Valor Atual dos Salários Futuros à idade de admissão de 29 anos no plano, de
cada membro com o salário projetado é o seguinte:
0.95 1.05 0.95 1.05 65−
14 ̅̅̅̅̅̅̅̅̅ ∗ 14 ( 1.06 + ⋯ + ( 1.06 )
:65− |
= 1.05 − = 1.05 −

0.95 1.05 65−
1 − ( ) 0.95 1.05 65−
1.06
14 ( 0.95 1.05 − 1 + ( 1.06 ) )
1 − ( 1.06 )
= 1.05 −

0.95 1.05 36
1−( ) 0.95 1.05 36
1.06
1000 14 ( 0.95 1.05 −1+( ) )
1−( 1.06 ) 1.06
1. 29 = 1.05 1 = 188931.51
0.95 1.05 36
1−( ) 0.95 1.05 36
1.06
1200 14 ( 0.95 1.05 −1+( ) )
1−( 1.06 ) 1.06
2. 29 = 1.05 6 = 177639.33
0.95 1.05 36
1−( ) 0.95 1.05 36
1.06
1500 14 ( 0.95 1.05 −1+( ) )
1−( 1.06 ) 1.06
3. 29 = 1.05 11 = 173981.33
0.95 1.05 36
1−( ) 0.95 1.05 36
1.06
1700 14 ( 0.95 1.05 −1+( ) )
1−( 1.06 ) 1.06
4. 29 = 1.05 16 = 154494.78
0.95 1.05 36
1−( ) 0.95 1.05 36
1.06
2000 14 ( 0.95 1.05 −1+( ) )
1−( 1.06 ) 1.06
5. 29 = 1.05 21 = 142412.59

UNIT CREDIT PROJETADO
−

= − = −

9919.33 30−25 5

1. 30 = 30 = 40 = 247.98; 30 = 65−25 = 9919.33 40 = 1239.92
30
65−25

8

2. 35 = 35 = 16129.77 = 424.47; 35 = 35−27 = 16129.77 38 = 3395.74
35
38
65−27
65−27

3. 40 = 40 = 27321.41 =758.93; = 40−29 = 27321.41 11 = 8348.21
40
40
65−29
36
36
65−29

4. 45 = 45 = 41959.04 = 1198.83; = 45−30 = 41959.04 15 = 17982.45
45
45
35
65−30
35
65−30

5. 50 = 50 = 66891.57 = 2090.36; 50 = 50−33 = 66891.57 17 = 35536.15
50
32
32
65−33
65−33
32