Taxa de Retorno: 7.

00%
Alteração Tarifária: 8.47%

Período Ano Fluxo de Caixa (CF) Valor Presente (VPL) Saldo (R$)
0 2015 -5,500.00 -5,500.00
1 2016 328.07 306.61 -5,193.39
2 2017 355.86 310.82 -4,882.57
3 2018 386.00 315.09 -4,567.48
4 2019 418.69 319.42 -4,248.06
5 2020 454.16 323.81 -3,924.26
6 2021 492.62 328.26 -3,596.00
7 2022 534.35 332.77 -3,263.24
8 2023 579.61 337.34 -2,925.90
9 2024 628.70 341.97 -2,583.93
10 2025 681.95 346.67 -2,237.26
11 2026 739.71 351.43 -1,885.83
12 2027 802.37 356.26 -1,529.57
13 2028 870.33 361.15 -1,168.41
14 2029 944.04 366.12 -802.30
15 2030 1,024.00 371.15 -431.15
16 2031 1,110.74 376.24 -54.91
17 2032 1,204.82 381.41 326.51
19 2033 1,306.86 361.36 687.87
20 2034 1,417.56 366.32 1,054.19
21 2035 1,537.62 371.36 1,425.55
22 2036 1,667.86 376.46 1,802.00
23 2037 1,809.13 381.63 2,183.63
24 2038 1,962.36 386.87 2,570.51
25 2039 2,128.57 392.19 2,962.69