Taxa de Retorno = 7.

00%
Alteração Tarifária: 8.47%

Período Ano Fluxo de Caixa (CF) Valor Presente (VP) Saldo (R$)
0 2015 -8,250.00 -8,250.00
1 2016 410.80 383.93 (7,866.07)
2 2017 445.59 389.20 (7,476.88)
3 2018 483.34 394.55 (7,082.33)
4 2019 524.28 399.97 (6,682.36)
5 2020 568.68 405.46 (6,276.90)
6 2021 616.85 411.03 (5,865.87)
7 2022 669.10 416.68 (5,449.19)
8 2023 725.77 422.40 (5,026.78)
9 2024 787.24 428.21 (4,598.58)
10 2025 853.92 434.09 (4,164.49)
11 2026 926.25 440.05 (3,724.43)
12 2027 1,004.70 446.10 (3,278.34)
13 2028 1,089.80 452.23 (2,826.11)
14 2029 1,182.10 458.44 (2,367.67)
15 2030 1,282.23 464.74 (1,902.93)
16 2031 1,390.83 471.12 (1,431.81)
17 2032 1,508.64 477.60 (954.21)
18 2033 1,636.42 484.16 (470.05)
19 2034 1,775.02 490.81 20.76
20 2035 1,925.37 497.55 518.31
21 2036 2,088.45 504.39 1,022.69
22 2037 2,265.34 511.32 1,534.01
23 2038 2,457.21 518.34 2,052.35
24 2039 2,665.34 525.46 2,577.81
25 2040 2,891.09 532.68 3,110.50