13700,00

B.N.F.

60%

B.N.F.

60%

C.S.

40%

C.S.

40%

8.200,00

5.480,00

15.174,18

14.233,17

14.300,83

15.344,58

19.454,84

19.454,84

22.289,48

22.289,48

23.298,65

23.298,65 22.931,

52

22.931,52

23.736,17

23.736,17

209.024

13.934

11.18

0

81.341

150.053

14.4

27

72.75

9

10.82

7

686

3.076

4.408

11.762

VAFE 15.894,52

VAN 10.354,52

COSTO BENEFICIO

2,87

TIR 24%