13700,00

B.N.F.

60%

B.N.F.

60%

C.S.

40%

C.S.

40%

8.200,00

5.480,00

15.334

13.044

13.044

16.223

15.900

14.233

19.454 19.454

21.964 21.964 22.379 22.379

23.45

1

23.45

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%