Escolar Documentos
Profissional Documentos
Cultura Documentos
1.133
Curent Performance
Revenue
Raw material
Labour
fuel
Overheads
Total
Cash Profit
Depreciation
Book Profit
Tax
PAT
CFAT
Incremental CFAT
PVFA for 10 Years @ 14%
Present Value
Initial Investment
NPV
16500
5043
3369
3255
1120
12787
3713
100
3613
1301
2312
2412
cost of Capital
14%