rebocadores
Rebocador Brasileiro
Entradas
0
Saídas
Rebocador Estrangeiro
FC Líquido
-5500000
-5500000
1
800000
-300000
500.000
2
800000
-300000
500.000
3
800000
-300000
500.000
4
800000
-300000
500.000
5
800000
-300000
500.000
6
800000
-300000
500.000
7
800000
-300000
500.000
8
800000
-300000
500.000
9
800000
-300000
500.000
10
800000
-300000
500.000
11
800000
-300000
500.000
12
3000000
-300000
2.700.000
13
900000
-300000
600.000
14
900000
-300000
600.000
15
900000
-300000
600.000
16
900000
-300000
600.000
17
900000
-300000
600.000
18
1725000
-300000
1.425.000
PB
PBd
11
12,76
VPL
TIR
IR
VAUE
VP FC Líquido
-5.500.000,00
471.698,11
444.998,22
419.809,64
396.046,83
373.629,09
352.480,27
332.528,56
313.706,19
295.949,23
279.197,39
263.393,76
1.341.817,28
281.303,41
265.380,58
250.359,04
236.187,77
222.818,65
499.239,90
1.540.543,92
8,99
0,28
142.279,31
Acumulado
VP FC Líquido
-4.000.000,00
-471.698,11
444.998,22
419.809,64
396.046,83
373.629,09
352.480,27
332.528,56
313.706,19
295.949,23
279.197,39
263.393,76
1.341.817,28
281.303,41
265.380,58
250.359,04
236.187,77
222.818,65
499.239,90
2.097.147,70
8,99
0,52
142.279,31
Acumulado
VF FC Líquido
Entradas
0
471.698,11 -1.346.386,39
916.696,33 -1.270.175,84
1.336.505,97 -1.198.279,10
1.732.552,81 -1.130.451,98
2.106.181,89 -1.066.464,13
2.458.662,16 -1.006.098,24
2.791.190,72
-949.149,28
3.104.896,91
-895.423,85
3.400.846,14
-844.739,48
3.680.043,53
-796.924,04
3.943.437,29
-751.815,13
5.285.254,57 -3.830.001,60
5.566.557,98
-802.935,35
5.831.938,56
-757.486,18
6.082.297,60
-714.609,60
6.318.485,37
-674.160,00
6.541.304,02
-636.000,00
7.040.543,92 -1.425.000,00
VF
20.096.100,17
TIRM