13700,00
B.N.F.
60%
C.S.
40%
8.200,00
5.480,00
15.334
13.044
16.223
15.900
14.233
19.454 19.454
21.964 21.964 22.379 22.379
23.45
1
1 21.256 21.256
27025
7245
233
3.317
193.276 173.0
18 155.1
20 138.740
124.321
1.261.435
523
2.70
6
1.08
81.08
8
5.1
52
7.73
9
(1.095)
8.674
1.328
2.947
5.337
VAFE 11.439,52
VAN 5.899,52
COSTO BENEFICIO
2,06
TIR 30%
Recommended