Atps 6

ANÁLISE DO RISCO DO PROJETO PELA ANALISE DE SENSIBILIDADE
TMA acrescida 1% por 1% no projeto.

F FIN
141.200 CHS G CF0
118.840 G CFJ 5 G NJ
F IRR = 79,67 % a.a
43,65 I
F NPV = + 86.547,34

F FIN
141.200 CHS G CF0
118.840 G CFJ 5 G NJ
F IRR = 79,67 % a.a
44 I
F NPV = + 85.269,72

F FIN
141.200 CHS G CF0
118.840 G CFJ 5 G NJ
F IRR = 79,67 % a.a
45 I
F NPV = + 81.687,66

F FIN
141.200 CHS G CF0
118.840 G CFJ 5 G NJ
F IRR = 79,67 % a.a
46 I
F NPV = + 78.203,83

F FIN
141.200 CHS G CF0
118.840 G CFJ 5 G NJ
F IRR = 79,67 % a.a
47 I
F NPV = + 74.814,58

F FIN
141.200 CHS G CF0
118.840 G CFJ 5 G NJ
F IRR = 79,67 % a.a
48 I
F NPV = + 71.516,47

F FIN
141.200 CHS G CF0
118.840 G CFJ 5 G NJ
F IRR = 79,67 % a.a
49 I
F NPV = + 68.306,19

F FIN
141.200 CHS G CF0
118.840 G CFJ 5 G NJ
F IRR = 79,67 % a.a
50 I
F NPV = + 65.180,58

F FIN
141.200 CHS G CF0
118.840 G CFJ 5 G NJ
F IRR = 79,67 % a.a
51 I
F NPV = + 62.136,61

F FIN
141.200 CHS G CF0
118.840 G CFJ 5 G NJ
F IRR = 79,67 % a.a
52 I
F NPV = + 59.171,41

F FIN