3521 ModeloEI 2021 Template

Modelo EI-2021
26-jan-21
datab jan-21
infla Ipca
taxas de inflação e outros ajustes
ipca 4.2%
incc 5.2%
iprecos 6.2%
taxaCDIB 3.5%
taxaCDIadiante 4.5%
cenário referencial para implantação do empreend
valores em R$ mil da data base do orçamento
áreas de referência
2,000 área do terreno (m2) | ater |
3.00 coeficiente de aproveitamento
coeficiente para área privativa

1.25
( área preço )
coeficiente para área equivalente de construção
1.12
( área custo )
contas do orçamento
15,000 1 1. compra do terreno | Ter |
20.0% entrada
800 15 2 16 parcelas
3.8% 2. contas da aquisição do terreno
8 7.0% 1 8 2 9 3. contas da estruturação do empreendimento
18 4,600 6 18 15 32 4. contas da construção | Ccon |
14.0% 143 14.06% 2 39 5. margem de contribuição para CGA
6. total das contas de implantação | Tci |

cenário referencial para comercialização do empre
contas do orçamento
12,800 1. preço de venda arbitrado na data base
10.0% 2. recebimento padrão arbitrado
15.0% 1 33
3 5 75.0% 3 5 35 39
35.0% 35.0% 1 6 10 15 3. velocidade de absorção arbitrada
55.0% -1 16 31
10.0% 10.0% dataFinal 39
6.73% 4. impostos sobre a receita em SPE-LP
5.20% 5. contas de corretagem
4.00% 1 6 6. contas de PP&M
60.0% -3 7 15 distribuição da verba
28.0% 16 31
12.0% 1 36 39
0.75% 35 39 7. contas de serviços nos repasses
8. receita de vendas, excluindo contas conexas
cenário referencial para financiamento à produção
valores em R$ mil
70.0% 1. volume do financiamento
2. liberações na curva da produção, partindo no mês
-3 15 12 3. contratação em valor nominal e liberações nominai

12.0% 4. juros pagos mensalmente
1.0% 5. saldo devedor nominal ajustado à TR
35 39 6. saldo devedor liquidado pelos primeiros repasses
7. custo dos recursos financiados
identificaçao da taxa de atratividade para referênc
taxas em % ano equivalente
referências na data da | AQI | | dia 8-jan-21 |
3.50% 15.00% 4.00% taxa referencial de juros, nominal
2.55% tesouro Ipca mais próxima | NTN-B |
6.86% ? tesouro pré-fixada | LTN |
12.00% taxa de atratividade setorial | TATs | = 12,0% depois d
múltiplo da | TATs | contra a taxa referencial
múltiplo da | TATs | contra as letras do Tesouro
arbitragem no horizonte do empreendimento | jan
tesouro pré-fixada | LTN |
- múltiplo da | TATs | contra as letras do Tesouro
taxa de atratividade setorial | TATs | = 12,0% depois d
área destinada à complem

parâmetros para cenários estressados - indicação
8.00% 1. contas da implantação (excluindo terreno e despes
4.00% 2. receita operacional depois de impostos e contas co
3. velocidade de vendas tem movimento errático, man
4. velocidade de vendas no lançamento
30.00% 5. estoques (cenário referencial = 10%)
6 6. prazo de estruturação (cenário referencial = 8 mes
6 7. prazo de construção (cenário referencial = 18 mese
1 8. prazo para início dos repasses (cenário referencial
3 9. prazo dos repasses (cenário referencial = 5 meses
min / média
máximo
FPglo
referencial
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
14 14
15 15
16 16
17 17
18 18
19 19
20 20
21 21
22 22
23 23
24 24
25 25
26 26
27 27
28 28
29 29
30 30
31 31
32 32
33 33
34 34
35 35
36 36
37 37
38 38
39 39
40 40
41 41
42 42
43 43
44 44
45 45
46 46
47 47
48 48
49 49
50 50
51 51
52 52
53 53
54 54
55 55
56 56
57 57
58 58
59 59
60 60
61 61
62 62
63 63
64 64
65 65
66 66
67 67
68 68
69 69
70 70
71 71
72 72
73 73
74 74
75 75
76 76
77 77
78 78
79 79
80 80
81 81
82 82
83 83
84 84
85 85
86 86
87 87
88 88
89 89
90 90
91 91
92 92
93 93
94 94
95 95
96 96
97 97
98 98
99 99
100 100
para implantação do empreendimento
valores na data base,

a data base do orçamento
pelo Ipca
(m2) | ater | 2,000
proveitamento | Acomp | = 3,00 x ater 6,000
área privativa
| Apr | = 1,25 x Acomp 7,500
área equivalente de construção

| Aec | = 1,12 x Apr 8,400
estrutura do
parâmetros de orçamento | datas | prazos ajuste valores orçados
fluxo de
outros dados ( meses ) inflacionário na data base
desembolsos
o | Ter | preço = 15.000 1 15,000
3,000 1 nominal
15 x 800 2 | 16 nominal
ão do terreno 3,8% x Ter 1 nominal 563
ração do empreendimento 7,0% x Tci 2|9 25 | 40 | 35 |% Ipca 4,493
14 | 22 | 36 |
ução | Ccon | R$ 4.600 / m2 Aec 15 | 32 Incc 38,640
28 |%
ibuição para CGA 014% x CCon 2 | 39 Ipca | anual 5,434
de implantação | Tci | soma das contas, incluindo terreno 64,130 -

para comercialização do empreendimento

a data base do orçamento
pelo Ipca
parâmetros de orçamento | datas | prazos ajuste valores orçados

outros dados ( meses ) inflacionário na data base
rbitrado na data base R$ 12.800 / m2 Apr IPreços 96,000
10,0%
ão arbitrado entrada
preço
15,0%
até as chaves mês | 33 Incc
preço
75,0%
no repasse 35 | 39 Incc
preço
35,0%
sorção arbitrada lançamento 10 | 15 IPreços
unidades
55,0%
até o final da obra 16 | 31 IPreços
unidades
10,0% stress
estoques IPreços
unidades mês | 39
6,73%
receita em SPE-LP pagamento no fluxo (6,461)
receita
5,2%
gem pagamento contra entrada (4,992)
preço
4,0%
verba arbitrada (3,840)
VGV
lançamento 60.0% 7 | 15 Ipca
até o final da obra 28.0% 16 | 31 Ipca
estoques 12.0% 36 | 39 Ipca
0,8%
s nos repasses verba arbitrada 35 | 39 (540)
repasses
s, excluindo contas conexas 80,167 -
para financiamento à produção
na data base do na data da

orçamento contratação
nominal nominal
70,0% | contas de estruturação + construção | 30,193
va da produção, partindo no mês de início das obras
alor nominal e liberações nominais valores nominais da data base | mês 12 |, ajustados pelo Incc
taxa de 12,0%, equivalente anual sobre o saldo devedor
minal ajustado à TR taxa de 1,0%, equivalente anual
uidado pelos primeiros repasses meses | 35 até 39 |
taxa anual equivalente, acima do Ipca
xa de atratividade para referência da margem com fluxos defacionados
acima do Ipca nominal depois efetiva depois

nominal antes inflação pelo
antes de de impostos de de impostos de
de impostos IPca
impostos 15,0% 15,0%
a da | AQI | | dia 8-jan-21 |
3.50% 4.00%
róxima | NTN-B | ano 2026 2.55%

taxa de inflação
implícita = ?
ano 2026 6.86%
setorial | TATs | = 12,0% depois de impostos do empreendimento 16.48% 12.00%
contra a taxa referencial
contra as letras do Tesouro
zonte do empreendimento | jan-21 + 39 meses |
4.20%
ano 2026 6.86%
contra as letras do Tesouro
setorial | TATs | = 12,0% depois de impostos do empreendimento 0.000%
a destinada à complementação com análises de riscos

enários estressados - indicação de fronteiras de stress fatores de perturbação
tação (excluindo terreno e despesas conexas) crescem até 8% em cada conta mensal referencial
al depois de impostos e contas conexas decrescem até 4% em cada conta mensal referencial
ndas tem movimento errático, mantidas as metas em cada ciclo referencial
ndas no lançamento meta de 35% cai até zero, compensada até a entrega referencial
o referencial = 10%) crescem até 30% referencial
ação (cenário referencial = 8 meses) cresce até 14 meses referencial
ção (cenário referencial = 18 meses) cresce até 24 meses referencial
dos repasses (cenário referencial = 3 meses) cresce até 4 meses referencial
es (cenário referencial = 5 meses) cresce até 8 meses referencial
custos e preços referencial
perturbação
referencial
global
72 0 28 68
13.11 41.00 38.69 22.15 50,952 15,536 15.49 41.00
- - 46.95 26.76 54,642 17,165 17.75 49.00
TIRemp pbackEmp durEMP PEIemp INVemp RESemp TIRfPRO pbackFPRO
- #N/A - - - - - #N/A
46 25 51,551 0 -7 49
45 26 53,947 16,848 14 47
41 23 54,404 15,648 15 44
46 24 35,865 0 -42 49
43 24 53,853 16,541 17 45
45 26 53,911 17,059 14 47
45 27 54,101 16,121 14 48
43 25 54,202 16,722 15 45
43 25 53,909 16,289 15 46
41 24 53,935 16,473 17 43
46 26 54,263 16,991 14 48
45 26 53,709 16,983 14 47
42 24 53,974 16,481 16 45
45 26 54,425 16,102 15 47
41 23 54,172 16,029 16 43
45 25 53,738 305 -3 49
43 25 54,027 16,882 15 45
46 24 44,699 0 -19 49
46 25 51,925 0 -7 49
41 24 53,856 16,898 16 44
42 24 54,115 16,231 16 45
46 26 54,051 15,960 14 48
43 24 54,052 17,013 16 45
43 25 54,056 16,653 15 45
45 26 54,123 16,055 15 47
46 25 52,127 0 -6 49
43 24 53,355 16,733 16 46
43 25 54,190 15,643 15 45
46 25 51,706 0 -8 49
47 23 31,418 0 -68 49
44 26 54,275 16,320 14 47
47 23 26,678 0 0 49
47 24 37,167 0 -35 49
43 25 54,052 16,110 15 45
45 25 53,024 0 -6 49
45 25 54,376 16,674 16 47
45 25 54,236 16,540 15 48
44 24 54,642 16,208 15 46
39 22 54,002 15,781 17 42
44 25 54,356 16,156 16 46
47 22 27,100 0 0 49
41 23 54,091 16,954 16 44
45 25 46,340 0 -16 49
40 22 54,323 15,733 18 42
46 24 44,651 0 -19 49
46 23 35,792 0 -41 49
41 24 53,883 16,292 17 43
41 23 54,014 15,901 16 43
45 26 53,735 16,916 15 47
43 24 54,034 16,640 16 46
44 24 54,203 17,165 16 46
46 25 41,238 0 -25 49
41 24 54,077 16,277 16 43
43 24 54,359 16,932 16 46
45 26 52,888 0 -5 49
44 26 53,994 16,226 15 46
43 25 53,947 16,524 16 45
47 22 23,920 0 0 49
46 26 54,421 17,119 14 48
42 24 54,486 15,813 15 45
44 25 53,878 16,995 15 47
45 25 54,518 16,922 15 48
42 24 53,974 15,823 16 44
46 24 44,343 0 -19 49
46 24 41,925 0 -25 49
45 24 53,127 0 -5 49
43 24 54,415 16,346 16 45
44 24 54,043 16,258 15 46
42 24 54,163 16,373 16 44
46 25 52,016 0 -7 49
43 24 54,184 17,101 16 45
45 25 53,889 481 -5 49
46 23 39,269 0 -31 49
45 26 54,300 15,915 14 48
45 26 54,063 16,425 14 47
47 24 37,635 0 -36 49
46 24 35,481 0 -42 49
40 23 53,726 16,742 17 42
39 23 53,536 16,969 18 42
45 26 54,341 15,696 14 48
41 24 53,885 15,793 16 43
46 26 52,048 0 -8 49
43 25 53,911 16,723 15 46
42 23 54,277 16,939 15 44
46 26 53,995 16,834 15 48
46 25 41,573 0 -26 49
43 25 54,166 15,923 15 45
44 25 53,929 16,660 15 47
41 23 54,051 16,600 16 43
46 24 44,305 0 -19 49
45 25 53,881 687 -3 49
43 25 53,909 16,703 15 46
45 27 53,663 16,439 15 48
43 25 53,968 16,867 16 45
43 24 54,518 15,848 15 45
46 25 52,240 0 -8 49
45 25 53,470 574 -3 49
43 25 53,962 16,473 15 46
39 22 54,351 15,234 17 41
40 23 54,307 15,297 16 43
pelo Ipca
25.0% 40.0% 35.0%
14.0% 22.0% 36.0% 28.0%
variação em %
pelo Ipca
variação em %
variação em %
na
data base,
pelo Ipca
fatores de perturbação
FPcus
FPrec
FVran
FPvlan
FPvest
FPpest
FPpcon
FPirep
FPprep
FPcusp
FPglo
0 32
- - 24,520 13,593 min / média
48.00 35.04 29,528 14,953 máximo
durFPRO, PEIFpro,
durFPRO PEIFpro INVfPRO RESfPro FPcusp
aux aux
- - - - referencial
47 33 23,200 0 47 33 1 1
46 34 29,120 12,946 46 34 2 2
43 31 28,575 12,866 43 31 3 3
48 29 7,780 0 48 29 4 4
44 33 27,033 14,953 44 33 5 5
46 34 28,555 12,978 46 34 6 6
47 34 29,166 12,966 47 34 7 7
44 32 28,965 13,404 44 32 8 8
45 33 28,516 13,712 45 33 9 9
42 31 27,907 14,121 42 31 10 10
47 34 28,981 13,529 47 34 11 11
46 33 29,451 13,217 46 33 12 12
44 33 27,925 14,215 44 33 13 13
46 34 28,930 13,611 46 34 14 14
42 31 27,640 13,282 42 31 15 15
47 34 25,986 0 47 34 16 16
44 32 28,786 12,710 44 32 17 17
48 32 16,652 0 48 32 18 18
47 34 23,333 0 47 34 19 19
43 32 28,021 13,838 43 32 20 20
44 32 28,154 13,566 44 32 21 21
47 35 28,296 13,473 47 35 22 22
44 33 27,737 14,193 44 33 23 23
44 33 28,367 13,556 44 33 24 24
46 34 28,864 13,672 46 34 25 25
47 34 23,625 0 47 34 26 26
45 33 27,686 14,638 45 33 27 27
44 32 28,868 12,675 44 32 28 28
47 33 23,586 0 47 33 29 29
48 24 3,081 0 48 24 30 30
46 33 29,528 12,723 46 33 31 31
0 0 0 0 0 0 32 32
48 31 9,546 0 48 31 33 33
44 32 28,937 12,826 44 32 34 34
47 33 24,782 0 47 33 35 35
46 34 27,832 14,596 46 34 36 36
47 34 28,472 13,766 47 34 37 37
45 33 28,541 13,486 45 33 38 38
41 30 27,867 13,666 41 30 39 39
45 33 28,063 14,348 45 33 40 40
0 0 0 0 0 0 41 41
43 32 28,054 13,545 43 32 42 42
47 33 18,050 0 47 33 43 43
41 30 28,502 14,035 41 30 44 44
48 33 16,354 0 48 33 45 45
48 31 7,503 0 48 31 46 46
42 31 27,893 13,939 42 31 47 47
42 31 28,604 13,398 42 31 48 48
46 34 28,428 14,240 46 34 49 49
45 33 28,131 13,980 45 33 50 50
45 34 27,695 14,527 45 34 51 51
48 32 13,394 0 48 32 52 52
42 31 28,310 12,827 42 31 53 53
45 33 28,179 14,051 45 33 54 54
47 33 25,419 0 47 33 55 55
45 33 28,486 13,309 45 33 56 56
44 32 28,696 13,630 44 32 57 57
0 0 0 0 0 0 58 58
47 34 28,566 13,421 47 34 59 59
44 32 28,564 13,322 44 32 60 60
46 34 28,253 14,180 46 34 61 61
47 35 28,260 13,970 47 35 62 62
43 32 28,258 13,428 43 32 63 63
48 32 16,556 0 48 32 64 64
48 32 13,232 0 48 32 65 65
47 33 24,769 0 47 33 66 66
44 33 28,405 14,092 44 33 67 67
45 33 27,892 13,438 45 33 68 68
43 32 28,689 13,881 43 32 69 69
47 34 23,364 0 47 34 70 70
44 33 28,288 13,744 44 33 71 71
47 33 25,342 0 47 33 72 72
48 32 10,595 0 48 32 73 73
47 35 28,553 13,284 47 35 74 74
46 34 28,541 13,371 46 34 75 75
48 30 9,654 0 48 30 76 76
48 29 7,893 0 48 29 77 77
41 30 28,012 13,441 41 30 78 78
41 31 27,216 14,043 41 31 79 79
47 34 28,828 12,998 47 34 80 80
42 31 27,956 13,518 42 31 81 81
47 33 23,159 0 47 33 82 82
45 33 28,883 13,041 45 33 83 83
43 32 28,279 12,550 43 32 84 84
47 35 28,478 14,137 47 35 85 85
48 31 13,378 0 48 31 86 86
44 32 28,621 13,361 44 32 87 87
46 34 28,610 14,199 46 34 88 88
42 31 28,179 13,023 42 31 89 89
48 32 16,540 0 48 32 90 90
47 34 25,578 0 47 34 91 91
45 33 28,692 13,621 45 33 92 92
47 35 28,402 14,549 47 35 93 93
44 32 28,575 13,734 44 32 94 94
44 32 28,627 13,330 44 32 95 95
47 33 22,989 0 47 33 96 96
47 34 25,660 0 47 34 97 97
45 33 28,283 13,416 45 33 98 98
40 29 28,359 13,212 40 29 99 99
42 30 28,928 12,974 42 30 100 100
100 0 0 100
17.36 39.00 37.15 21.07 53,956 17,608 18.35 39.00 38.28 27.54
- - 37.15 21.31 54,655 18,259 19.28 39.00 38.30 28.39
TIRemp pbackEmp durEMP PEIemp INVemp RESemp TIRfPRO pbackFPRO durFPRO PEIFpro
- #N/A - - - - - #N/A - -
37.2 21 54,040 17,522 19 39 38 28

37.2 21 54,144 17,410 19 39 38 28
37.2 21 53,874 17,682 18 39 38 28
37.2 21 53,709 17,850 20 39 38 28
37.2 21 53,619 17,944 19 39 38 28
37.2 21 53,863 17,695 18 39 38 28
37.2 21 53,895 17,685 18 39 38 28
37.2 21 53,921 17,649 18 39 38 28
37.2 21 53,978 17,593 18 39 38 28
37.2 21 54,169 17,387 19 39 38 28
37.2 21 53,966 17,610 18 39 38 28
37.2 21 54,260 17,302 17 39 38 28
37.2 21 54,117 17,453 18 39 38 28
37 21 53,959 17,609 19 39 38 28
37 21 54,655 16,910 17 39 38 28
37 21 53,828 17,743 18 39 38 28
37 21 53,786 17,772 19 39 38 28
37 21 53,755 17,810 19 39 38 28
37 21 54,181 17,394 17 39 38 28
37 21 53,707 17,858 19 39 38 28
37 21 53,710 17,863 18 39 38 28
37 21 54,298 17,268 18 39 38 28
37 21 54,033 17,531 18 39 38 28
37 21 53,885 17,689 17 39 38 28
37 21 53,630 17,930 18 39 38 28
37 21 54,086 17,483 19 39 38 28
37 21 54,056 17,508 18 39 38 28
37 21 54,094 17,464 18 39 38 28
37 21 53,959 17,620 19 39 38 28
37 21 54,295 17,256 18 39 38 28
37 21 54,225 17,341 18 39 38 28
37 21 54,068 17,479 18 39 38 28
37 21 53,676 17,893 18 39 38 28
37 21 53,851 17,716 19 39 38 28
37 21 53,954 17,609 19 39 38 28
37 21 54,106 17,468 19 39 38 28
37 21 54,098 17,453 18 39 38 28
37 21 54,085 17,480 19 39 38 28
37 21 53,575 17,972 19 39 38 28
37 21 54,049 17,537 18 39 38 28
37 21 54,060 17,493 19 39 38 28
37 21 53,844 17,718 19 39 38 28
37 21 54,108 17,458 19 39 38 28
37 21 53,721 17,850 19 39 38 28
37 21 54,044 17,530 18 39 38 28
37 21 54,109 17,456 18 39 38 28
37 21 54,012 17,548 18 39 38 28
37 21 53,829 17,729 19 39 38 28
37 21 54,007 17,548 19 39 38 28
37 21 53,798 17,760 18 39 38 28
37 21 54,069 17,497 18 39 38 28
37 21 54,123 17,421 18 39 38 28
37 21 53,644 17,930 19 39 38 28
37 21 53,664 17,889 18 39 38 28
37 21 54,423 17,145 18 39 38 28
37 21 54,106 17,453 18 39 38 28
37 21 54,378 17,180 18 39 38 28
37 21 53,718 17,841 18 39 38 28
37 21 53,942 17,634 19 39 38 28
37 21 54,198 17,366 19 39 38 28
37 21 53,761 17,791 19 39 38 28
37 21 53,756 17,802 19 39 38 28
37 21 54,032 17,527 19 39 38 28
37 21 53,710 17,858 20 39 38 28
37 21 54,231 17,326 17 39 38 28
37 21 53,957 17,614 19 39 38 28
37 21 54,160 17,406 19 39 38 28
37 21 54,339 17,219 18 39 38 28
37 21 53,919 17,653 18 39 38 28
37 21 53,881 17,687 18 39 38 28
37 21 54,281 17,269 18 39 38 28
37 21 53,636 17,934 18 39 38 28
37 21 53,934 17,635 18 39 38 28
37 21 53,829 17,734 19 39 38 28
37 21 53,999 17,558 18 39 38 28
37 21 53,570 17,987 19 39 38 28
37 21 54,063 17,501 18 39 38 28
37 21 53,397 18,160 19 39 38 28
37 21 53,680 17,890 19 39 38 28
37 21 54,297 17,284 17 39 38 28
37 21 53,702 17,876 18 39 38 28
37 21 53,900 17,666 18 39 38 28
37 21 54,133 17,442 18 39 38 28
37 21 53,580 17,984 19 39 38 28
37 21 53,956 17,612 18 39 38 28
37 21 54,048 17,511 18 39 38 28
37 21 54,261 17,316 18 39 38 28
37 21 53,989 17,586 18 39 38 28
37 21 53,734 17,830 19 39 38 28
37 21 53,991 17,560 19 39 38 28
37 21 54,370 17,198 17 39 38 28
37 21 53,875 17,691 18 39 38 28
37 21 53,687 17,882 19 39 38 28
37 21 53,306 18,259 19 39 38 28
37 21 53,882 17,672 18 39 38 28
37 21 54,203 17,364 18 39 38 28
37 21 54,207 17,343 18 39 38 28
37 21 53,842 17,721 18 39 38 28
37 21 53,946 17,626 18 39 38 28
37 21 53,621 17,958 19 39 38 28
0 0 100 0
27,889 13,397 min / média 17.31 39.00 37.15 21.05 53,519 16,919
28,467 14,319 máximo - - - - - -
INVfPRO RESfPro FPcus TIRemp pbackEmp durEMP PEIemp INVemp RESemp
- - referencial - #N/A - - - -
27,836 13,708 1 1 37 21 53,809 17,754

27,881 14,052 2 2 37 21 54,028 17,537
28,114 13,250 3 3 37 21 54,260 17,308
27,648 14,299 4 4 37 21 54,065 17,508
27,355 14,196 5 5 37 21 53,789 17,761
28,245 12,898 6 6 37 21 53,740 17,821
27,939 12,972 7 7 37 21 54,504 17,071
27,942 12,975 8 8 37 21 53,914 17,652
28,223 13,339 9 9 37 21 54,027 17,541
27,863 13,663 10 10 37 21 53,938 17,638
27,861 13,323 11 11 37 21 53,613 17,943
28,165 12,742 12 12 37 21 54,162 17,405
28,197 12,878 13 13 37 21 54,360 17,202
27,912 13,564 14 14 37 21 53,849 17,714
28,388 12,556 15 15 37 21 53,890 17,663
27,764 13,331 16 16 37 21 53,957 17,618
27,726 13,508 17 17 37 21 54,142 17,415
27,883 13,536 18 18 37 21 54,370 17,181
28,467 12,624 19 19 37 21 53,888 17,686
27,981 13,503 20 20 37 21 54,096 17,485
27,920 12,971 21 21 37 21 53,988 17,585
27,997 13,056 22 22 37 21 53,845 17,712
27,731 13,207 23 23 37 21 54,313 17,264
28,329 12,544 24 24 37 21 53,766 17,782
27,765 13,474 25 25 37 21 54,014 17,542
28,097 13,636 26 26 37 21 53,898 17,667
28,161 12,876 27 27 37 21 53,965 17,612
28,140 13,257 28 28 37 21 53,721 17,821
27,894 13,535 29 29 37 21 53,657 17,901
27,932 13,125 30 30 37 21 53,969 17,598
28,217 13,131 31 31 37 21 53,725 17,839
27,972 12,820 32 32 37 21 54,084 17,485
27,832 13,378 33 33 37 21 53,811 17,743
27,575 13,598 34 34 37 21 54,382 17,184
27,537 13,711 35 35 37 21 54,125 17,434
27,806 13,763 36 36 37 21 53,760 17,793
27,973 13,285 37 37 37 21 53,999 17,560
27,914 14,026 38 38 37 21 54,097 17,463
27,387 14,181 39 39 37 21 53,581 17,977
28,352 12,740 40 40 37 21 54,191 17,381
27,673 13,857 41 41 37 21 53,753 17,815
27,539 13,827 42 42 37 21 54,589 16,976
27,838 13,864 43 43 37 21 54,122 17,446
27,471 13,709 44 44 37 21 53,937 17,632
27,960 13,448 45 45 37 21 54,219 17,340
28,094 13,286 46 46 37 21 53,916 17,646
28,151 13,189 47 47 37 21 54,018 17,549
27,828 13,970 48 48 37 21 53,641 17,914
27,596 13,866 49 49 37 21 53,915 17,643
28,233 13,165 50 50 37 21 54,050 17,522
28,115 12,864 51 51 37 21 53,863 17,707
28,018 13,068 52 52 37 21 54,306 17,255
27,251 14,223 53 53 37 21 53,951 17,613
27,789 13,185 54 54 37 21 54,531 17,021
28,412 13,573 55 55 37 21 53,648 17,916
28,322 12,812 56 56 37 21 53,995 17,572
28,192 13,130 57 57 37 21 53,948 17,606
28,108 12,801 58 58 37 21 54,090 17,480
27,619 13,749 59 59 37 21 53,790 17,775
27,984 13,781 60 60 37 21 53,924 17,631
27,335 13,908 61 61 37 21 54,145 17,422
27,667 13,605 62 62 37 21 53,906 17,668
27,702 13,587 63 63 37 21 53,767 17,801
27,593 14,319 64 64 37 21 54,010 17,559
28,109 12,694 65 65 37 21 53,813 17,742
28,083 13,663 66 66 37 21 54,311 17,269
28,157 13,768 67 67 37 21 54,103 17,463
27,881 13,124 68 68 37 21 53,519 18,040
27,897 13,457 69 69 37 21 54,105 17,447
27,895 13,512 70 70 37 21 54,243 17,321
28,406 13,156 71 71 37 21 53,798 17,766
27,690 13,234 72 72 37 21 53,882 17,680
27,939 12,806 73 73 37 21 54,287 17,284
27,634 14,153 74 74 37 21 54,313 17,249
28,199 13,073 75 75 37 21 53,831 17,729
27,165 13,888 76 76 37 21 53,686 17,869
27,911 13,344 77 77 37 21 54,349 17,222
27,443 13,529 78 78 37 21 54,485 17,085
27,517 14,119 79 79 37 21 54,119 17,441
28,331 12,752 80 80 37 21 53,816 17,753
27,470 13,331 81 81 37 21 53,657 17,898
27,581 13,328 82 82 37 21 54,034 17,512
27,798 13,425 83 83 37 21 53,826 17,743
27,681 14,237 84 84 37 21 53,969 17,598
27,792 13,201 85 85 37 21 53,920 17,649
28,275 13,048 86 86 37 21 54,198 17,375
28,283 13,013 87 87 37 21 54,061 17,511
27,846 13,292 88 88 37 21 53,965 17,608
27,531 14,073 89 89 37 21 54,236 17,331
27,618 13,659 90 90 37 21 54,366 17,197
28,237 12,693 91 91 37 21 54,030 17,539
27,896 13,248 92 92 37 21 53,938 17,628
27,432 13,535 93 93 37 21 54,663 16,919
27,176 14,071 94 94 37 21 53,975 17,585
27,974 13,336 95 95 37 21 54,116 17,454
27,890 13,308 96 96 37 21 53,560 17,998
28,141 13,252 97 97 37 21 54,354 17,213
27,967 12,871 98 98 37 21 53,922 17,637
27,969 12,970 99 99 37 21 53,615 17,942
27,633 13,470 100 100 37 21 54,046 17,532
100 0 0 100
20.38 39.00 38.27 28.14 27,250 15,057 min / média 17.98
54,663.00 - - - 27,925 15,539 máximo -
TIRfPRO pbackFPRO durFPRO PEIFpro INVfPRO RESfPro FPRec TIRemp
- #N/A - - - - referencial -
21 39 38 29 27,091 15,244 1 1
20 39 38 28 27,289 15,040 2 2
20 39 38 28 27,467 14,804 3 3
20 39 38 28 27,296 15,013 4 4
21 39 38 29 27,058 15,262 5 5
21 39 38 29 27,036 15,316 6 6
20 39 38 28 27,709 14,573 7 7
20 39 38 29 27,176 15,146 8 8
20 39 38 28 27,295 15,037 9 9
21 39 38 28 27,163 15,135 10 10
21 39 38 29 26,853 15,439 11 11
20 39 38 28 27,385 14,898 12 12
20 39 38 28 27,585 14,701 13 13
21 39 38 28 27,109 15,216 14 14
21 39 38 29 27,147 15,158 15 15
20 39 38 28 27,173 15,116 16 16
20 39 38 28 27,388 14,911 17 17
20 39 38 28 27,591 14,676 18 18
21 39 38 28 27,127 15,186 19 19
20 39 38 28 27,305 14,990 20 20
20 39 38 28 27,263 15,076 21 21
21 39 38 28 27,151 15,207 22 22
20 39 38 28 27,532 14,768 23 23
21 39 38 29 27,071 15,276 24 24
20 39 38 28 27,271 15,040 25 25
21 39 38 29 27,117 15,168 26 26
20 39 38 28 27,230 15,107 27 27
21 39 38 29 27,027 15,314 28 28
21 39 38 29 26,922 15,397 29 29
20 39 38 29 27,213 15,091 30 30
21 39 38 29 26,971 15,332 31 31
20 39 38 28 27,339 14,983 32 32
21 39 38 29 27,098 15,233 33 33
20 39 38 28 27,599 14,683 34 34
20 39 38 28 27,355 14,927 35 35
21 39 38 29 27,036 15,289 36 36
20 39 38 28 27,300 15,050 37 37
20 39 38 28 27,354 14,960 38 38
21 39 38 29 26,863 15,467 39 39
20 39 38 28 27,391 14,884 40 40
21 39 38 29 27,039 15,309 41 41
19 39 38 28 27,824 14,472 42 42
20 39 38 28 27,394 14,942 43 43
21 39 38 28 27,183 15,132 44 44
20 39 38 28 27,486 14,832 45 45
21 39 38 29 27,135 15,143 46 46
20 39 38 28 27,225 15,054 47 47
21 39 38 29 26,932 15,413 48 48
21 39 38 28 27,215 15,139 49 49
20 39 38 28 27,317 15,016 50 50
21 39 38 29 27,116 15,197 51 51
20 39 38 28 27,520 14,756 52 52
20 39 38 29 27,193 15,108 53 53
20 39 38 28 27,762 14,516 54 54
21 39 38 29 26,888 15,410 55 55
20 39 38 28 27,232 15,065 56 56
20 39 38 28 27,168 15,106 57 57
20 39 38 28 27,311 14,975 58 58
21 39 38 29 27,055 15,275 59 59
21 39 38 28 27,141 15,135 60 60
20 39 38 28 27,355 14,922 61 61
21 39 38 29 27,144 15,163 62 62
21 39 38 29 26,984 15,304 63 63
20 39 38 28 27,288 15,050 64 64
21 39 38 29 27,078 15,239 65 65
20 39 38 28 27,533 14,762 66 66
20 39 38 28 27,326 14,956 67 67
21 39 38 29 26,771 15,539 68 68
20 39 38 28 27,310 14,961 69 69
20 39 38 28 27,481 14,816 70 70
21 39 38 29 27,033 15,262 71 71
21 39 38 28 27,142 15,181 72 72
20 39 38 28 27,497 14,785 73 73
20 39 38 28 27,535 14,743 74 74
21 39 38 29 27,065 15,223 75 75
21 39 38 29 26,933 15,365 76 76
20 39 38 28 27,562 14,733 77 77
20 39 38 28 27,705 14,583 78 78
20 39 38 28 27,399 14,930 79 79
21 39 38 29 27,103 15,245 80 80
21 39 38 29 26,908 15,391 81 81
20 39 38 28 27,266 15,018 82 82
21 39 38 28 27,060 15,244 83 83
20 39 38 28 27,187 15,092 84 84
21 39 38 28 27,163 15,147 85 85
20 39 38 28 27,442 14,871 86 86
20 39 38 28 27,314 15,005 87 87
20 39 38 28 27,266 15,104 88 88
20 39 38 28 27,484 14,829 89 89
20 39 38 28 27,567 14,703 90 90
20 39 38 28 27,305 15,028 91 91
20 39 38 29 27,191 15,116 92 92
19 39 38 28 27,925 14,408 93 93
20 39 38 28 27,226 15,086 94 94
20 39 38 28 27,358 14,952 95 95
21 39 38 29 26,800 15,496 96 96
20 39 38 28 27,570 14,713 97 97
21 39 38 29 27,140 15,140 98 98
21 39 38 29 26,872 15,440 99 99
20 39 38 28 27,265 15,031 100 100
0 100 0
39.00 37.13 21.30 52,197 17,114 21.43 39.00 38.27 28.43 25,967
100.00 17.84 39.00 37 21 52,352.70 18,040.00 21.10 39.00 26,403
pbackEmp durEMP PEIemp INVemp RESemp TIRfPRO pbackFPRO durFPRO PEIFpro INVfPRO
#N/A - - - - - #N/A - - -
37 21 52,299 18,330 22 39 38 29 25,888

37 21 52,216 17,970 22 39 38 29 26,082
37 21 52,270 17,401 22 39 38 29 25,691
37 21 52,254 17,489 22 39 38 29 25,931
37 21 52,298 17,760 21 39 38 29 26,019
37 21 52,271 17,724 20 39 38 29 26,310
37 21 52,298 18,424 21 39 38 29 25,694
37 21 52,259 17,244 21 39 38 29 26,075
37 21 52,279 17,926 22 39 38 29 25,669
37 21 52,275 17,734 22 39 38 29 25,706
37 21 52,311 17,619 21 39 38 29 26,123
37 21 52,265 18,201 22 39 38 29 25,678
37 21 52,281 17,831 21 39 38 29 26,286
37 21 52,238 17,545 22 39 38 29 25,688
37 21 52,217 17,443 21 39 38 29 26,168
37 21 52,229 17,624 21 39 38 29 25,705
37 21 52,262 17,681 22 39 38 29 26,027
37 21 52,261 17,925 21 39 38 29 25,968
37 21 52,278 18,082 21 39 38 28 26,403
37 21 52,206 17,825 21 39 38 29 26,231
37 21 52,343 17,391 21 39 38 29 25,753
37 21 52,212 18,182 21 39 38 29 26,025
37 21 52,282 17,362 23 39 38 29 25,661
37 21 52,197 17,786 21 39 38 29 25,959
37 21 52,304 18,106 21 39 38 29 26,038
37 21 52,244 17,863 21 39 38 29 25,886
37 21 52,261 17,821 22 39 38 29 25,707
37 21 52,300 18,226 22 39 38 29 25,882
37 21 52,215 17,114 22 39 38 29 25,556
37 21 52,262 17,971 22 39 38 29 25,786
37 21 52,280 17,421 21 39 38 29 26,147
37 21 52,236 17,913 22 39 38 29 25,905
37 21 52,197 17,838 21 39 38 29 25,850
37 21 52,244 18,395 21 39 38 29 26,182
37 21 52,221 17,587 21 39 38 29 26,098
37 21 52,282 17,814 21 39 38 29 26,106
37 21 52,269 17,556 22 39 38 29 25,949
37 21 52,273 17,413 22 39 38 29 26,002
37 21 52,243 18,077 21 39 38 29 26,180
37 21 52,217 17,662 21 39 38 29 26,145
37 21 52,226 18,250 21 39 38 29 26,066
37 21 52,272 18,165 22 39 38 29 26,015
37 21 52,247 17,796 22 39 38 29 25,966
37 21 52,257 18,176 22 39 38 29 25,941
37 21 52,285 18,291 23 39 38 29 25,599
37 21 52,261 17,395 21 39 38 29 26,067
37 21 52,297 18,118 22 39 38 29 25,644
37 21 52,213 18,111 22 39 38 29 25,670
37 21 52,261 18,358 21 39 38 29 26,143
37 21 52,260 17,654 22 39 38 29 25,800
37 21 52,287 17,833 21 39 38 29 25,894
37 21 52,268 18,123 22 39 38 29 26,068
37 21 52,291 18,064 21 39 38 29 26,149
37 21 52,275 17,695 21 39 38 29 25,763
37 21 52,236 17,848 21 39 38 29 25,925
37 21 52,263 17,274 21 39 38 29 26,081
37 21 52,284 17,881 21 39 38 29 26,082
37 21 52,232 18,386 21 39 38 29 25,971
37 21 52,271 18,442 22 39 38 29 26,027
37 21 52,207 18,118 21 39 38 29 25,733
37 21 52,308 17,423 21 39 38 29 25,864
37 21 52,284 18,008 21 39 38 29 26,230
37 21 52,324 17,488 21 39 38 29 25,871
37 21 52,199 17,886 21 39 38 29 25,907
37 21 52,229 17,382 22 39 38 29 25,964
37 21 52,222 17,514 22 39 38 29 26,089
37 21 52,298 18,513 21 39 38 29 25,880
37 21 52,226 18,180 22 39 38 29 25,808
37 21 52,268 17,951 21 39 38 29 25,969
37 21 52,279 17,701 22 39 38 29 25,920
37 21 52,239 17,878 21 39 38 28 26,349
37 21 52,272 18,198 22 39 38 29 25,755
37 21 52,252 17,954 21 39 38 29 26,116
37 21 52,288 17,578 21 39 38 29 26,139
37 21 52,245 17,517 21 39 38 29 26,040
37 21 52,296 17,648 22 39 38 29 25,717
37 21 52,202 18,129 22 39 38 29 25,803
37 21 52,233 17,948 22 39 38 29 25,779
37 21 52,271 17,708 21 39 38 29 25,914
37 21 52,261 17,467 21 39 38 29 26,173
37 21 52,249 18,710 21 39 38 29 26,186
37 21 52,276 18,390 21 39 38 29 25,912
37 21 52,236 17,847 22 39 38 29 25,959
37 21 52,311 17,830 21 39 38 29 25,761
37 21 52,243 17,914 21 39 38 28 26,374
37 21 52,261 17,863 22 39 38 29 25,832
37 21 52,217 18,295 22 39 38 29 25,904
37 21 52,274 17,275 21 39 38 29 26,309
37 21 52,313 17,622 22 39 38 29 25,767
37 21 52,279 17,571 21 39 38 29 25,935
37 21 52,289 18,337 22 39 38 29 26,329
37 21 52,353 17,539 21 39 38 29 25,923
37 21 52,238 18,165 22 39 38 29 25,931
37 21 52,267 17,958 22 39 38 29 26,255
37 21 52,296 18,331 21 39 38 29 26,217
37 21 52,293 18,104 21 39 38 29 26,072
37 21 52,304 18,074 21 39 38 29 25,926
37 21 52,289 17,832 22 39 38 29 25,612
37 21 52,301 17,514 21 39 38 29 26,222
37 21 52,198 18,002 21 39 38 29 26,176
0 100 0 0
15,417 min / média 19.57 39.00 37.13 21.39 52,038 19,568
16,506 máximo - 100.00 18.75 39.00 52,247 19,594
RESfPro FVran TIRemp pbackEmp durEMP PEIemp INVemp RESemp
- referencial - #N/A - - - -
15,936 1 1 37 21 51,961 19,561

15,793 2 2 37 21 52,144 19,580
15,802 3 3 37 21 52,147 19,582
16,135 4 4 37 21 52,154 19,582
15,110 5 5 37 21 52,043 19,560
14,542 6 6 37 21 52,067 19,566
15,087 7 7 37 21 52,037 19,568
14,780 8 8 37 21 52,010 19,564
15,870 9 9 37 21 51,937 19,562
15,521 10 10 37 21 52,058 19,571
15,373 11 11 37 21 51,893 19,550
15,965 12 12 37 21 52,054 19,553
15,071 13 13 37 21 52,017 19,558
16,049 14 14 37 21 52,146 19,588
14,778 15 15 37 21 52,184 19,587
14,993 16 16 37 21 52,101 19,579
15,582 17 17 37 21 51,898 19,556
15,418 18 18 37 21 52,019 19,566
15,116 19 19 37 21 52,005 19,553
15,400 20 20 37 21 51,976 19,557
15,446 21 21 37 21 51,975 19,566
15,349 22 22 37 21 52,048 19,558
16,506 23 23 37 21 52,013 19,559
15,126 24 24 37 21 51,999 19,557
15,418 25 25 37 21 52,009 19,555
14,976 26 26 37 21 52,039 19,553
16,034 27 27 37 21 52,053 19,567
15,628 28 28 37 21 51,908 19,544
15,737 29 29 37 21 52,083 19,583
15,791 30 30 37 21 52,138 19,591
15,036 31 31 37 21 52,059 19,565
15,765 32 32 37 21 51,947 19,551
15,220 33 33 37 21 52,112 19,583
15,379 34 34 37 21 52,062 19,573
15,271 35 35 37 21 51,969 19,557
15,227 36 36 37 21 51,995 19,567
15,743 37 37 37 21 51,989 19,559
15,686 38 38 37 21 52,083 19,575
14,913 39 39 37 21 52,077 19,582
14,951 40 40 37 21 52,005 19,563
14,929 41 41 37 21 52,047 19,576
15,531 42 42 37 21 52,018 19,561
15,782 43 43 37 21 52,121 19,582
15,596 44 44 37 21 52,085 19,577
16,308 45 45 37 21 52,087 19,581
15,003 46 46 37 21 51,994 19,553
16,045 47 47 37 21 52,037 19,570
15,496 48 48 37 21 52,147 19,581
15,117 49 49 37 21 52,081 19,579
15,812 50 50 37 21 52,037 19,562
15,244 51 51 37 21 52,123 19,584
15,617 52 52 37 21 52,247 19,594
15,232 53 53 37 21 51,867 19,543
15,021 54 54 37 21 52,132 19,580
15,332 55 55 37 21 52,016 19,569
15,256 56 56 37 21 52,059 19,568
15,225 57 57 37 21 52,105 19,579
15,334 58 58 37 21 52,035 19,554
15,655 59 59 37 21 51,962 19,557
15,004 60 60 37 21 51,996 19,564
15,015 61 61 37 21 52,077 19,578
15,309 62 62 37 21 52,095 19,587
15,091 63 63 37 21 52,134 19,585
15,355 64 64 37 21 51,996 19,561
15,556 65 65 37 21 52,042 19,570
15,650 66 66 37 21 51,895 19,550
15,333 67 67 37 21 52,029 19,561
16,198 68 68 37 21 52,175 19,580
15,404 69 69 37 21 51,975 19,571
15,471 70 70 37 21 52,007 19,577
14,817 71 71 37 21 51,927 19,555
15,760 72 72 37 21 52,202 19,589
15,248 73 73 37 21 52,088 19,556
15,189 74 74 37 21 52,051 19,573
14,929 75 75 37 21 52,053 19,561
16,081 76 76 37 21 52,089 19,577
15,817 77 77 37 21 52,047 19,563
15,725 78 78 37 21 51,976 19,564
15,226 79 79 37 21 52,063 19,564
15,279 80 80 37 21 51,980 19,562
14,976 81 81 37 21 51,964 19,561
15,167 82 82 37 21 51,921 19,548
16,037 83 83 37 21 51,977 19,563
15,086 84 84 37 21 52,098 19,583
14,713 85 85 37 21 52,139 19,584
15,925 86 86 37 21 51,948 19,551
15,551 87 87 37 21 51,956 19,553
14,916 88 88 37 21 52,033 19,559
15,732 89 89 37 21 52,177 19,591
15,122 90 90 37 21 51,999 19,563
15,590 91 91 37 21 51,973 19,560
15,298 92 92 37 21 51,889 19,547
15,563 93 93 37 21 52,015 19,582
15,650 94 94 37 21 52,077 19,570
14,936 95 95 37 21 52,051 19,580
15,042 96 96 37 21 52,062 19,577
15,139 97 97 37 21 52,156 19,585
15,844 98 98 37 21 52,005 19,566
15,399 99 99 37 21 51,897 19,548
15,456 100 100 37 21 52,000 19,565
100 0 0 100
23.48 39.00 38.16 28.81 25,476 17,064 min / média 19.57
52,247.00 18,710.09 22.73 39.00 25,984 17,090 máximo -
TIRfPRO pbackFPRO durFPRO PEIFpro INVfPRO RESfPro FPvlan TIRemp
24 39 38 29 25,271 17,058 1 1
23 39 38 29 25,731 17,076 2 2
23 39 38 29 25,730 17,078 3 3
23 39 38 29 25,765 17,078 4 4
23 39 38 29 25,466 17,057 5 5
24 39 38 29 25,528 17,062 6 6
23 39 38 29 25,460 17,064 7 7
23 39 38 29 25,384 17,060 8 8
24 39 38 29 25,230 17,059 9 9
23 39 38 29 25,517 17,067 10 10
24 39 38 29 25,235 17,047 11 11
24 39 38 29 25,494 17,050 12 12
23 39 38 29 25,397 17,055 13 13
23 39 38 29 25,755 17,084 14 14
23 39 38 29 25,826 17,083 15 15
23 39 38 29 25,638 17,075 16 16
24 39 38 29 25,233 17,053 17 17
23 39 38 29 25,408 17,062 18 18
24 39 38 29 25,371 17,050 19 19
24 39 38 29 25,312 17,054 20 20
23 39 38 29 25,311 17,063 21 21
24 39 38 29 25,469 17,055 22 22
24 39 38 29 25,391 17,056 23 23
24 39 38 29 25,358 17,054 24 24
24 39 38 29 25,371 17,052 25 25
23 39 38 29 25,438 17,050 26 26
23 39 38 29 25,504 17,063 27 27
24 39 38 29 25,241 17,040 28 28
23 39 38 29 25,604 17,079 29 29
23 39 38 29 25,742 17,087 30 30
23 39 38 29 25,527 17,061 31 31
24 39 38 29 25,236 17,048 32 32
23 39 38 29 25,661 17,079 33 33
23 39 38 29 25,525 17,069 34 34
24 39 38 29 25,280 17,054 35 35
23 39 38 29 25,361 17,063 36 36
24 39 38 29 25,327 17,056 37 37
23 39 38 29 25,580 17,071 38 38
23 39 38 29 25,579 17,078 39 39
23 39 38 29 25,384 17,060 40 40
23 39 38 29 25,485 17,072 41 41
23 39 38 29 25,406 17,058 42 42
23 39 38 29 25,669 17,078 43 43
23 39 38 29 25,590 17,073 44 44
23 39 38 29 25,601 17,077 45 45
23 39 38 29 25,337 17,050 46 46
23 39 38 29 25,458 17,066 47 47
23 39 38 29 25,733 17,077 48 48
23 39 38 29 25,577 17,075 49 49
24 39 38 29 25,462 17,059 50 50
23 39 38 29 25,677 17,080 51 51
23 39 38 29 25,984 17,090 52 52
24 39 38 29 25,240 17,039 53 53
23 39 38 29 25,709 17,076 54 54
23 39 38 29 25,428 17,065 55 55
23 39 38 29 25,515 17,064 56 56
23 39 38 29 25,631 17,075 57 57
24 39 38 29 25,432 17,051 58 58
24 39 38 29 25,269 17,054 59 59
23 39 38 29 25,354 17,060 60 60
23 39 38 29 25,573 17,074 61 61
23 39 38 29 25,623 17,083 62 62
23 39 38 29 25,698 17,081 63 63
23 39 38 29 25,354 17,058 64 64
23 39 38 29 25,474 17,066 65 65
24 39 38 29 25,238 17,047 66 66
24 39 38 29 25,424 17,058 67 67
23 39 38 29 25,804 17,076 68 68
23 39 38 29 25,324 17,067 69 69
23 39 38 29 25,411 17,073 70 70
24 39 38 29 25,235 17,052 71 71
23 39 38 29 25,856 17,085 72 72
24 39 38 29 25,562 17,053 73 73
23 39 38 29 25,497 17,069 74 74
23 39 38 29 25,482 17,057 75 75
23 39 38 29 25,580 17,073 76 76
23 39 38 29 25,477 17,060 77 77
24 39 38 29 25,314 17,061 78 78
23 39 38 29 25,513 17,060 79 79
24 39 38 29 25,323 17,059 80 80
23 39 38 29 25,284 17,058 81 81
24 39 38 29 25,238 17,044 82 82
24 39 38 29 25,321 17,060 83 83
23 39 38 29 25,623 17,079 84 84
23 39 38 29 25,717 17,080 85 85
23 39 38 29 25,240 17,048 86 86
24 39 38 29 25,253 17,050 87 87
23 39 38 29 25,437 17,056 88 88
23 39 38 29 25,826 17,086 89 89
23 39 38 29 25,370 17,060 90 90
23 39 38 29 25,299 17,057 91 91
24 39 38 29 25,238 17,044 92 92
23 39 38 29 25,415 17,078 93 93
23 39 38 29 25,548 17,066 94 94
23 39 38 29 25,506 17,076 95 95
23 39 38 29 25,540 17,073 96 96
23 39 38 29 25,764 17,081 97 97
23 39 38 29 25,371 17,062 98 98
24 39 38 29 25,238 17,044 99 99
23 39 38 29 25,371 17,061 100 100
0 0 100 0
39.00 37.15 21.43 52,036 19,567 23.48 39.00 38.24 29.19 25,456
100.00 19.61 39.00 52,036 19,567 52,036.00 19,594.00 23.55 39.00 25,456
#N/A - - - - - #N/A - - -
37 21 52,036 19,567 23 39 38 29 25,456

37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
0 100 0 0
17,063 min / média 19.57 39.00 37.15 21.43 52,036 19,567
17,063 máximo - 100.00 19.57 39.00 52,036 19,567
RESfPro FPvest TIRemp pbackEmp durEMP PEIemp INVemp RESemp
17,063 1 1 37 21 52,036 19,567

17,063 2 2 37 21 52,036 19,567
17,063 3 3 37 21 52,036 19,567
17,063 4 4 37 21 52,036 19,567
17,063 5 5 37 21 52,036 19,567
17,063 6 6 37 21 52,036 19,567
17,063 7 7 37 21 52,036 19,567
17,063 8 8 37 21 52,036 19,567
17,063 9 9 37 21 52,036 19,567
17,063 10 10 37 21 52,036 19,567
17,063 11 11 37 21 52,036 19,567
17,063 12 12 37 21 52,036 19,567
17,063 13 13 37 21 52,036 19,567
17,063 14 14 37 21 52,036 19,567
17,063 15 15 37 21 52,036 19,567
17,063 16 16 37 21 52,036 19,567
17,063 17 17 37 21 52,036 19,567
17,063 18 18 37 21 52,036 19,567
17,063 19 19 37 21 52,036 19,567
17,063 20 20 37 21 52,036 19,567
17,063 21 21 37 21 52,036 19,567
17,063 22 22 37 21 52,036 19,567
17,063 23 23 37 21 52,036 19,567
17,063 24 24 37 21 52,036 19,567
17,063 25 25 37 21 52,036 19,567
17,063 26 26 37 21 52,036 19,567
17,063 27 27 37 21 52,036 19,567
17,063 28 28 37 21 52,036 19,567
17,063 29 29 37 21 52,036 19,567
17,063 30 30 37 21 52,036 19,567
17,063 31 31 37 21 52,036 19,567
17,063 32 32 37 21 52,036 19,567
17,063 33 33 37 21 52,036 19,567
17,063 34 34 37 21 52,036 19,567
17,063 35 35 37 21 52,036 19,567
17,063 36 36 37 21 52,036 19,567
17,063 37 37 37 21 52,036 19,567
17,063 38 38 37 21 52,036 19,567
17,063 39 39 37 21 52,036 19,567
17,063 40 40 37 21 52,036 19,567
17,063 41 41 37 21 52,036 19,567
17,063 42 42 37 21 52,036 19,567
17,063 43 43 37 21 52,036 19,567
17,063 44 44 37 21 52,036 19,567
17,063 45 45 37 21 52,036 19,567
17,063 46 46 37 21 52,036 19,567
17,063 47 47 37 21 52,036 19,567
17,063 48 48 37 21 52,036 19,567
17,063 49 49 37 21 52,036 19,567
17,063 50 50 37 21 52,036 19,567
17,063 51 51 37 21 52,036 19,567
17,063 52 52 37 21 52,036 19,567
17,063 53 53 37 21 52,036 19,567
17,063 54 54 37 21 52,036 19,567
17,063 55 55 37 21 52,036 19,567
17,063 56 56 37 21 52,036 19,567
17,063 57 57 37 21 52,036 19,567
17,063 58 58 37 21 52,036 19,567
17,063 59 59 37 21 52,036 19,567
17,063 60 60 37 21 52,036 19,567
17,063 61 61 37 21 52,036 19,567
17,063 62 62 37 21 52,036 19,567
17,063 63 63 37 21 52,036 19,567
17,063 64 64 37 21 52,036 19,567
17,063 65 65 37 21 52,036 19,567
17,063 66 66 37 21 52,036 19,567
17,063 67 67 37 21 52,036 19,567
17,063 68 68 37 21 52,036 19,567
17,063 69 69 37 21 52,036 19,567
17,063 70 70 37 21 52,036 19,567
17,063 71 71 37 21 52,036 19,567
17,063 72 72 37 21 52,036 19,567
17,063 73 73 37 21 52,036 19,567
17,063 74 74 37 21 52,036 19,567
17,063 75 75 37 21 52,036 19,567
17,063 76 76 37 21 52,036 19,567
17,063 77 77 37 21 52,036 19,567
17,063 78 78 37 21 52,036 19,567
17,063 79 79 37 21 52,036 19,567
17,063 80 80 37 21 52,036 19,567
17,063 81 81 37 21 52,036 19,567
17,063 82 82 37 21 52,036 19,567
17,063 83 83 37 21 52,036 19,567
17,063 84 84 37 21 52,036 19,567
17,063 85 85 37 21 52,036 19,567
17,063 86 86 37 21 52,036 19,567
17,063 87 87 37 21 52,036 19,567
17,063 88 88 37 21 52,036 19,567
17,063 89 89 37 21 52,036 19,567
17,063 90 90 37 21 52,036 19,567
17,063 91 91 37 21 52,036 19,567
17,063 92 92 37 21 52,036 19,567
17,063 93 93 37 21 52,036 19,567
17,063 94 94 37 21 52,036 19,567
17,063 95 95 37 21 52,036 19,567
17,063 96 96 37 21 52,036 19,567
17,063 97 97 37 21 52,036 19,567
17,063 98 98 37 21 52,036 19,567
17,063 99 99 37 21 52,036 19,567
17,063 100 100 37 21 52,036 19,567
100 0 0 100
23.48 39.00 38.24 29.19 25,456 17,063 min / média 18.61
52,036.00 19,567.00 23.48 39.00 25,456 17,063 máximo -
TIRfPRO pbackFPRO durFPRO PEIFpro INVfPRO RESfPro FPPest TIRemp
23 39 38 29 25,456 17,063 1 1
23 39 38 29 25,456 17,063 2 2
23 39 38 29 25,456 17,063 3 3
23 39 38 29 25,456 17,063 4 4
23 39 38 29 25,456 17,063 5 5
23 39 38 29 25,456 17,063 6 6
23 39 38 29 25,456 17,063 7 7
23 39 38 29 25,456 17,063 8 8
23 39 38 29 25,456 17,063 9 9
23 39 38 29 25,456 17,063 10 10
23 39 38 29 25,456 17,063 11 11
23 39 38 29 25,456 17,063 12 12
23 39 38 29 25,456 17,063 13 13
23 39 38 29 25,456 17,063 14 14
23 39 38 29 25,456 17,063 15 15
23 39 38 29 25,456 17,063 16 16
23 39 38 29 25,456 17,063 17 17
23 39 38 29 25,456 17,063 18 18
23 39 38 29 25,456 17,063 19 19
23 39 38 29 25,456 17,063 20 20
23 39 38 29 25,456 17,063 21 21
23 39 38 29 25,456 17,063 22 22
23 39 38 29 25,456 17,063 23 23
23 39 38 29 25,456 17,063 24 24
23 39 38 29 25,456 17,063 25 25
23 39 38 29 25,456 17,063 26 26
23 39 38 29 25,456 17,063 27 27
23 39 38 29 25,456 17,063 28 28
23 39 38 29 25,456 17,063 29 29
23 39 38 29 25,456 17,063 30 30
23 39 38 29 25,456 17,063 31 31
23 39 38 29 25,456 17,063 32 32
23 39 38 29 25,456 17,063 33 33
23 39 38 29 25,456 17,063 34 34
23 39 38 29 25,456 17,063 35 35
23 39 38 29 25,456 17,063 36 36
23 39 38 29 25,456 17,063 37 37
23 39 38 29 25,456 17,063 38 38
23 39 38 29 25,456 17,063 39 39
23 39 38 29 25,456 17,063 40 40
23 39 38 29 25,456 17,063 41 41
23 39 38 29 25,456 17,063 42 42
23 39 38 29 25,456 17,063 43 43
23 39 38 29 25,456 17,063 44 44
23 39 38 29 25,456 17,063 45 45
23 39 38 29 25,456 17,063 46 46
23 39 38 29 25,456 17,063 47 47
23 39 38 29 25,456 17,063 48 48
23 39 38 29 25,456 17,063 49 49
23 39 38 29 25,456 17,063 50 50
23 39 38 29 25,456 17,063 51 51
23 39 38 29 25,456 17,063 52 52
23 39 38 29 25,456 17,063 53 53
23 39 38 29 25,456 17,063 54 54
23 39 38 29 25,456 17,063 55 55
23 39 38 29 25,456 17,063 56 56
23 39 38 29 25,456 17,063 57 57
23 39 38 29 25,456 17,063 58 58
23 39 38 29 25,456 17,063 59 59
23 39 38 29 25,456 17,063 60 60
23 39 38 29 25,456 17,063 61 61
23 39 38 29 25,456 17,063 62 62
23 39 38 29 25,456 17,063 63 63
23 39 38 29 25,456 17,063 64 64
23 39 38 29 25,456 17,063 65 65
23 39 38 29 25,456 17,063 66 66
23 39 38 29 25,456 17,063 67 67
23 39 38 29 25,456 17,063 68 68
23 39 38 29 25,456 17,063 69 69
23 39 38 29 25,456 17,063 70 70
23 39 38 29 25,456 17,063 71 71
23 39 38 29 25,456 17,063 72 72
23 39 38 29 25,456 17,063 73 73
23 39 38 29 25,456 17,063 74 74
23 39 38 29 25,456 17,063 75 75
23 39 38 29 25,456 17,063 76 76
23 39 38 29 25,456 17,063 77 77
23 39 38 29 25,456 17,063 78 78
23 39 38 29 25,456 17,063 79 79
23 39 38 29 25,456 17,063 80 80
23 39 38 29 25,456 17,063 81 81
23 39 38 29 25,456 17,063 82 82
23 39 38 29 25,456 17,063 83 83
23 39 38 29 25,456 17,063 84 84
23 39 38 29 25,456 17,063 85 85
23 39 38 29 25,456 17,063 86 86
23 39 38 29 25,456 17,063 87 87
23 39 38 29 25,456 17,063 88 88
23 39 38 29 25,456 17,063 89 89
23 39 38 29 25,456 17,063 90 90
23 39 38 29 25,456 17,063 91 91
23 39 38 29 25,456 17,063 92 92
23 39 38 29 25,456 17,063 93 93
23 39 38 29 25,456 17,063 94 94
23 39 38 29 25,456 17,063 95 95
23 39 38 29 25,456 17,063 96 96
23 39 38 29 25,456 17,063 97 97
23 39 38 29 25,456 17,063 98 98
23 39 38 29 25,456 17,063 99 99
23 39 38 29 25,456 17,063 100 100
0 0 100 0
39.00 37.15 21.43 52,116 19,947 21.63 39.00 38.24 29.19 25,499
100.00 19.57 39.00 52,179 20,257 52,179.00 19,567.00 23.48 39.00 25,524
#N/A - - - - - #N/A - - -
37 21 52,036 19,567 23 39 38 29 25,456

40 23 52,098 19,923 22 42 41 32 25,492
42 24 52,163 20,134 21 44 43 33 25,521
38 22 52,046 19,696 23 40 39 30 25,463
38 22 52,046 19,696 23 40 39 30 25,463
39 22 52,094 19,783 22 41 40 31 25,492
42 24 52,163 20,134 21 44 43 33 25,521
42 24 52,163 20,134 21 44 43 33 25,521
38 22 52,046 19,696 23 40 39 30 25,463
39 22 52,094 19,783 22 41 40 31 25,492
42 24 52,163 20,134 21 44 43 33 25,521
42 24 52,163 20,134 21 44 43 33 25,521
42 24 52,163 20,134 21 44 43 33 25,521
41 23 52,132 20,024 21 43 42 33 25,510
42 24 52,163 20,134 21 44 43 33 25,521
38 22 52,046 19,696 23 40 39 30 25,463
38 22 52,046 19,696 23 40 39 30 25,463
42 24 52,163 20,134 21 44 43 33 25,521
41 23 52,132 20,024 21 43 42 33 25,510
39 22 52,094 19,783 22 41 40 31 25,492
37 21 52,036 19,567 23 39 38 29 25,456
39 22 52,094 19,783 22 41 40 31 25,492
41 23 52,132 20,024 21 43 42 33 25,510
38 22 52,046 19,696 23 40 39 30 25,463
39 22 52,094 19,783 22 41 40 31 25,492
41 23 52,132 20,024 21 43 42 33 25,510
39 22 52,094 19,783 22 41 40 31 25,492
41 23 52,132 20,024 21 43 42 33 25,510
43 24 52,179 20,257 20 45 44 34 25,524
38 22 52,046 19,696 23 40 39 30 25,463
42 24 52,163 20,134 21 44 43 33 25,521
40 23 52,098 19,923 22 42 41 32 25,492
37 21 52,036 19,567 23 39 38 29 25,456
41 23 52,132 20,024 21 43 42 33 25,510
43 24 52,179 20,257 20 45 44 34 25,524
41 23 52,132 20,024 21 43 42 33 25,510
42 24 52,163 20,134 21 44 43 33 25,521
42 24 52,163 20,134 21 44 43 33 25,521
40 23 52,098 19,923 22 42 41 32 25,492
41 23 52,132 20,024 21 43 42 33 25,510
40 23 52,098 19,923 22 42 41 32 25,492
42 24 52,163 20,134 21 44 43 33 25,521
43 24 52,179 20,257 20 45 44 34 25,524
41 23 52,132 20,024 21 43 42 33 25,510
43 24 52,179 20,257 20 45 44 34 25,524
42 24 52,163 20,134 21 44 43 33 25,521
38 22 52,046 19,696 23 40 39 30 25,463
41 23 52,132 20,024 21 43 42 33 25,510
41 23 52,132 20,024 21 43 42 33 25,510
39 22 52,094 19,783 22 41 40 31 25,492
42 24 52,163 20,134 21 44 43 33 25,521
42 24 52,163 20,134 21 44 43 33 25,521
39 22 52,094 19,783 22 41 40 31 25,492
40 23 52,098 19,923 22 42 41 32 25,492
40 23 52,098 19,923 22 42 41 32 25,492
40 23 52,098 19,923 22 42 41 32 25,492
41 23 52,132 20,024 21 43 42 33 25,510
42 24 52,163 20,134 21 44 43 33 25,521
38 22 52,046 19,696 23 40 39 30 25,463
42 24 52,163 20,134 21 44 43 33 25,521
39 22 52,094 19,783 22 41 40 31 25,492
37 21 52,036 19,567 23 39 38 29 25,456
41 23 52,132 20,024 21 43 42 33 25,510
39 22 52,094 19,783 22 41 40 31 25,492
43 24 52,179 20,257 20 45 44 34 25,524
40 23 52,098 19,923 22 42 41 32 25,492
39 22 52,094 19,783 22 41 40 31 25,492
41 23 52,132 20,024 21 43 42 33 25,510
40 23 52,098 19,923 22 42 41 32 25,492
40 23 52,098 19,923 22 42 41 32 25,492
39 22 52,094 19,783 22 41 40 31 25,492
40 23 52,098 19,923 22 42 41 32 25,492
41 23 52,132 20,024 21 43 42 33 25,510
42 24 52,163 20,134 21 44 43 33 25,521
42 24 52,163 20,134 21 44 43 33 25,521
42 24 52,163 20,134 21 44 43 33 25,521
43 24 52,179 20,257 20 45 44 34 25,524
41 23 52,132 20,024 21 43 42 33 25,510
39 22 52,094 19,783 22 41 40 31 25,492
37 21 52,036 19,567 23 39 38 29 25,456
43 24 52,179 20,257 20 45 44 34 25,524
42 24 52,163 20,134 21 44 43 33 25,521
43 24 52,179 20,257 20 45 44 34 25,524
40 23 52,098 19,923 22 42 41 32 25,492
41 23 52,132 20,024 21 43 42 33 25,510
37 21 52,036 19,567 23 39 38 29 25,456
39 22 52,094 19,783 22 41 40 31 25,492
38 22 52,046 19,696 23 40 39 30 25,463
43 24 52,179 20,257 20 45 44 34 25,524
38 22 52,046 19,696 23 40 39 30 25,463
41 23 52,132 20,024 21 43 42 33 25,510
42 24 52,163 20,134 21 44 43 33 25,521
38 22 52,046 19,696 23 40 39 30 25,463
39 22 52,094 19,783 22 41 40 31 25,492
39 22 52,094 19,783 22 41 40 31 25,492
40 23 52,098 19,923 22 42 41 32 25,492
40 23 52,098 19,923 22 42 41 32 25,492
39 22 52,094 19,783 22 41 40 31 25,492
40 23 52,098 19,923 22 42 41 32 25,492
42 24 52,163 20,134 21 44 43 33 25,521
0 100 0 0
17,438 min / média 18.06 39.00 37.15 21.43 51,968 19,795
17,741 máximo - 100.00 19.57 45.00 52,036 20,027
RESfPro FPpcon TIRemp pbackEmp durEMP PEIemp INVemp RESemp
17,063 1 1 37 21 52,036 19,567

17,413 2 2 41 24 51,945 19,874
17,621 3 3 43 25 51,927 20,027
17,191 4 4 41 24 51,945 19,874
17,191 5 5 38 22 52,001 19,649
17,276 6 6 38 22 52,001 19,649
17,621 7 7 40 23 51,948 19,813
17,621 8 8 39 22 51,999 19,701
17,191 9 9 42 25 51,933 19,952
17,276 10 10 38 22 52,001 19,649
17,621 11 11 37 21 52,036 19,567
17,621 12 12 40 23 51,948 19,813
17,621 13 13 38 22 52,001 19,649
17,516 14 14 41 24 51,945 19,874
17,621 15 15 40 23 51,948 19,813
17,191 16 16 42 25 51,933 19,952
17,191 17 17 43 25 51,927 20,027
17,621 18 18 41 24 51,945 19,874
17,516 19 19 38 22 52,001 19,649
17,276 20 20 42 25 51,933 19,952
17,063 21 21 40 23 51,948 19,813
17,276 22 22 39 22 51,999 19,701
17,516 23 23 42 25 51,933 19,952
17,191 24 24 42 25 51,933 19,952
17,276 25 25 40 23 51,948 19,813
17,516 26 26 39 22 51,999 19,701
17,276 27 27 38 22 52,001 19,649
17,516 28 28 38 22 52,001 19,649
17,741 29 29 42 25 51,933 19,952
17,191 30 30 41 24 51,945 19,874
17,621 31 31 40 23 51,948 19,813
17,413 32 32 40 23 51,948 19,813
17,063 33 33 41 24 51,945 19,874
17,516 34 34 39 22 51,999 19,701
17,741 35 35 39 22 51,999 19,701
17,516 36 36 40 23 51,948 19,813
17,621 37 37 38 22 52,001 19,649
17,621 38 38 42 25 51,933 19,952
17,413 39 39 38 22 52,001 19,649
17,516 40 40 40 23 51,948 19,813
17,413 41 41 37 21 52,036 19,567
17,621 42 42 42 25 51,933 19,952
17,741 43 43 40 23 51,948 19,813
17,516 44 44 40 23 51,948 19,813
17,741 45 45 39 22 51,999 19,701
17,621 46 46 41 24 51,945 19,874
17,191 47 47 39 22 51,999 19,701
17,516 48 48 41 24 51,945 19,874
17,516 49 49 38 22 52,001 19,649
17,276 50 50 37 21 52,036 19,567
17,621 51 51 38 22 52,001 19,649
17,621 52 52 41 24 51,945 19,874
17,276 53 53 38 22 52,001 19,649
17,413 54 54 43 25 51,927 20,027
17,413 55 55 43 25 51,927 20,027
17,413 56 56 40 23 51,948 19,813
17,516 57 57 38 22 52,001 19,649
17,621 58 58 37 21 52,036 19,567
17,191 59 59 41 24 51,945 19,874
17,621 60 60 39 22 51,999 19,701
17,276 61 61 42 25 51,933 19,952
17,063 62 62 38 22 52,001 19,649
17,516 63 63 37 21 52,036 19,567
17,276 64 64 42 25 51,933 19,952
17,741 65 65 42 25 51,933 19,952
17,413 66 66 38 22 52,001 19,649
17,276 67 67 43 25 51,927 20,027
17,516 68 68 39 22 51,999 19,701
17,413 69 69 42 25 51,933 19,952
17,413 70 70 41 24 51,945 19,874
17,276 71 71 39 22 51,999 19,701
17,413 72 72 41 24 51,945 19,874
17,516 73 73 38 22 52,001 19,649
17,621 74 74 42 25 51,933 19,952
17,621 75 75 42 25 51,933 19,952
17,621 76 76 39 22 51,999 19,701
17,741 77 77 40 23 51,948 19,813
17,516 78 78 42 25 51,933 19,952
17,276 79 79 39 22 51,999 19,701
17,063 80 80 41 24 51,945 19,874
17,741 81 81 42 25 51,933 19,952
17,621 82 82 43 25 51,927 20,027
17,741 83 83 39 22 51,999 19,701
17,413 84 84 43 25 51,927 20,027
17,516 85 85 40 23 51,948 19,813
17,063 86 86 39 22 51,999 19,701
17,276 87 87 41 24 51,945 19,874
17,191 88 88 40 23 51,948 19,813
17,741 89 89 39 22 51,999 19,701
17,191 90 90 38 22 52,001 19,649
17,516 91 91 38 22 52,001 19,649
17,621 92 92 37 21 52,036 19,567
17,191 93 93 39 22 51,999 19,701
17,276 94 94 38 22 52,001 19,649
17,276 95 95 43 25 51,927 20,027
17,413 96 96 41 24 51,945 19,874
17,413 97 97 39 22 51,999 19,701
17,276 98 98 40 23 51,948 19,813
17,413 99 99 42 25 51,933 19,952
17,621 100 100 40 23 51,948 19,813
100 0 0 100
21.38 39.00 38.24 29.19 25,818 17,056 min / média 19.11
52,036.00 20,257.00 23.48 45.00 26,298 17,106 máximo -
TIRfPRO pbackFPRO durFPRO PEIFpro INVfPRO RESfPro FPirep TIRemp
23 39 38 29 25,456 17,063 1 1
21 43 42 32 26,006 17,000 2 2
20 45 44 34 26,298 17,073 3 3
21 43 42 32 26,006 17,000 4 4
23 40 39 30 25,479 17,082 5 5
23 40 39 30 25,479 17,082 6 6
21 42 41 32 25,876 17,050 7 7
22 41 40 31 25,554 17,106 8 8
20 44 43 33 26,163 17,024 9 9
23 40 39 30 25,479 17,082 10 10
23 39 38 29 25,456 17,063 11 11
21 42 41 32 25,876 17,050 12 12
23 40 39 30 25,479 17,082 13 13
21 43 42 32 26,006 17,000 14 14
21 42 41 32 25,876 17,050 15 15
20 44 43 33 26,163 17,024 16 16
20 45 44 34 26,298 17,073 17 17
21 43 42 32 26,006 17,000 18 18
23 40 39 30 25,479 17,082 19 19
20 44 43 33 26,163 17,024 20 20
21 42 41 32 25,876 17,050 21 21
22 41 40 31 25,554 17,106 22 22
20 44 43 33 26,163 17,024 23 23
20 44 43 33 26,163 17,024 24 24
21 42 41 32 25,876 17,050 25 25
22 41 40 31 25,554 17,106 26 26
23 40 39 30 25,479 17,082 27 27
23 40 39 30 25,479 17,082 28 28
20 44 43 33 26,163 17,024 29 29
21 43 42 32 26,006 17,000 30 30
21 42 41 32 25,876 17,050 31 31
21 42 41 32 25,876 17,050 32 32
21 43 42 32 26,006 17,000 33 33
22 41 40 31 25,554 17,106 34 34
22 41 40 31 25,554 17,106 35 35
21 42 41 32 25,876 17,050 36 36
23 40 39 30 25,479 17,082 37 37
20 44 43 33 26,163 17,024 38 38
23 40 39 30 25,479 17,082 39 39
21 42 41 32 25,876 17,050 40 40
23 39 38 29 25,456 17,063 41 41
20 44 43 33 26,163 17,024 42 42
21 42 41 32 25,876 17,050 43 43
21 42 41 32 25,876 17,050 44 44
22 41 40 31 25,554 17,106 45 45
21 43 42 32 26,006 17,000 46 46
22 41 40 31 25,554 17,106 47 47
21 43 42 32 26,006 17,000 48 48
23 40 39 30 25,479 17,082 49 49
23 39 38 29 25,456 17,063 50 50
23 40 39 30 25,479 17,082 51 51
21 43 42 32 26,006 17,000 52 52
23 40 39 30 25,479 17,082 53 53
20 45 44 34 26,298 17,073 54 54
20 45 44 34 26,298 17,073 55 55
21 42 41 32 25,876 17,050 56 56
23 40 39 30 25,479 17,082 57 57
23 39 38 29 25,456 17,063 58 58
21 43 42 32 26,006 17,000 59 59
22 41 40 31 25,554 17,106 60 60
20 44 43 33 26,163 17,024 61 61
23 40 39 30 25,479 17,082 62 62
23 39 38 29 25,456 17,063 63 63
20 44 43 33 26,163 17,024 64 64
20 44 43 33 26,163 17,024 65 65
23 40 39 30 25,479 17,082 66 66
20 45 44 34 26,298 17,073 67 67
22 41 40 31 25,554 17,106 68 68
20 44 43 33 26,163 17,024 69 69
21 43 42 32 26,006 17,000 70 70
22 41 40 31 25,554 17,106 71 71
21 43 42 32 26,006 17,000 72 72
23 40 39 30 25,479 17,082 73 73
20 44 43 33 26,163 17,024 74 74
20 44 43 33 26,163 17,024 75 75
22 41 40 31 25,554 17,106 76 76
21 42 41 32 25,876 17,050 77 77
20 44 43 33 26,163 17,024 78 78
22 41 40 31 25,554 17,106 79 79
21 43 42 32 26,006 17,000 80 80
20 44 43 33 26,163 17,024 81 81
20 45 44 34 26,298 17,073 82 82
22 41 40 31 25,554 17,106 83 83
20 45 44 34 26,298 17,073 84 84
21 42 41 32 25,876 17,050 85 85
22 41 40 31 25,554 17,106 86 86
21 43 42 32 26,006 17,000 87 87
21 42 41 32 25,876 17,050 88 88
22 41 40 31 25,554 17,106 89 89
23 40 39 30 25,479 17,082 90 90
23 40 39 30 25,479 17,082 91 91
23 39 38 29 25,456 17,063 92 92
22 41 40 31 25,554 17,106 93 93
23 40 39 30 25,479 17,082 94 94
20 45 44 34 26,298 17,073 95 95
21 43 42 32 26,006 17,000 96 96
22 41 40 31 25,554 17,106 97 97
21 42 41 32 25,876 17,050 98 98
20 44 43 33 26,163 17,024 99 99
21 42 41 32 25,876 17,050 100 100
0 0 100 0
39.00 37.15 21.43 51,960 19,616 22.94 39.00 38.24 29.19 25,479
100.00 19.57 45.00 52,036 19,651 52,036.00 20,027.00 23.48 45.00 25,496
#N/A - - - - - #N/A - - -
38 22 51,905 19,651 23 40 39 30 25,496

38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
37 21 52,036 19,567 23 39 38 29 25,456
38 22 51,905 19,651 23 40 39 30 25,496
37 21 52,036 19,567 23 39 38 29 25,456
0 100 0 0
17,000 min / média 18.93 39.00 37.15 21.43 51,858 19,638
17,063 máximo - 100.00 19.57 40.00 52,036 19,714
RESfPro FPpref TIRemp pbackEmp durEMP PEIemp INVemp RESemp
16,954 1 1 38 22 51,814 19,644

16,954 2 2 38 22 51,905 19,624
16,954 3 3 39 23 51,690 19,714
16,954 4 4 38 22 51,905 19,624
17,063 5 5 39 23 51,690 19,714
17,063 6 6 38 22 51,814 19,644
17,063 7 7 38 22 51,814 19,644
17,063 8 8 39 23 51,690 19,714
16,954 9 9 38 22 51,905 19,624
17,063 10 10 38 22 51,814 19,644
16,954 11 11 38 22 51,905 19,624
16,954 12 12 38 22 51,814 19,644
16,954 13 13 38 22 51,905 19,624
17,063 14 14 38 22 51,905 19,624
17,063 15 15 39 23 51,690 19,714
17,063 16 16 39 23 51,690 19,714
16,954 17 17 37 21 52,036 19,567
16,954 18 18 38 22 51,814 19,644
17,063 19 19 37 21 52,036 19,567
16,954 20 20 38 22 51,905 19,624
16,954 21 21 38 22 51,905 19,624
17,063 22 22 38 22 51,814 19,644
16,954 23 23 38 22 51,814 19,644
16,954 24 24 38 22 51,814 19,644
16,954 25 25 38 22 51,814 19,644
17,063 26 26 38 22 51,905 19,624
16,954 27 27 39 23 51,690 19,714
16,954 28 28 38 22 51,905 19,624
16,954 29 29 38 22 51,905 19,624
17,063 30 30 38 22 51,905 19,624
16,954 31 31 38 22 51,905 19,624
16,954 32 32 37 21 52,036 19,567
16,954 33 33 37 21 52,036 19,567
17,063 34 34 37 21 52,036 19,567
17,063 35 35 37 21 52,036 19,567
17,063 36 36 38 22 51,814 19,644
17,063 37 37 38 22 51,814 19,644
16,954 38 38 38 22 51,814 19,644
16,954 39 39 37 21 52,036 19,567
17,063 40 40 38 22 51,905 19,624
17,063 41 41 38 22 51,905 19,624
17,063 42 42 38 22 51,905 19,624
16,954 43 43 38 22 51,814 19,644
16,954 44 44 38 22 51,814 19,644
16,954 45 45 38 22 51,905 19,624
16,954 46 46 39 23 51,690 19,714
16,954 47 47 38 22 51,905 19,624
16,954 48 48 38 22 51,905 19,624
16,954 49 49 39 23 51,690 19,714
16,954 50 50 38 22 51,905 19,624
16,954 51 51 39 23 51,690 19,714
16,954 52 52 38 22 51,814 19,644
17,063 53 53 38 22 51,905 19,624
16,954 54 54 38 22 51,905 19,624
16,954 55 55 38 22 51,905 19,624
16,954 56 56 38 22 51,814 19,644
17,063 57 57 38 22 51,905 19,624
16,954 58 58 38 22 51,905 19,624
16,954 59 59 37 21 52,036 19,567
17,063 60 60 38 22 51,905 19,624
17,063 61 61 38 22 51,905 19,624
16,954 62 62 39 23 51,690 19,714
17,063 63 63 38 22 51,905 19,624
17,063 64 64 38 22 51,814 19,644
16,954 65 65 38 22 51,905 19,624
17,063 66 66 39 23 51,690 19,714
17,063 67 67 39 23 51,690 19,714
16,954 68 68 38 22 51,814 19,644
16,954 69 69 38 22 51,814 19,644
16,954 70 70 38 22 51,814 19,644
16,954 71 71 38 22 51,814 19,644
17,063 72 72 38 22 51,905 19,624
16,954 73 73 38 22 51,905 19,624
17,063 74 74 38 22 51,814 19,644
16,954 75 75 37 21 52,036 19,567
17,063 76 76 37 21 52,036 19,567
16,954 77 77 38 22 51,814 19,644
16,954 78 78 38 22 51,905 19,624
17,063 79 79 38 22 51,905 19,624
16,954 80 80 38 22 51,905 19,624
16,954 81 81 38 22 51,905 19,624
17,063 82 82 38 22 51,905 19,624
16,954 83 83 38 22 51,814 19,644
16,954 84 84 38 22 51,814 19,644
17,063 85 85 38 22 51,905 19,624
17,063 86 86 37 21 52,036 19,567
17,063 87 87 39 23 51,690 19,714
16,954 88 88 39 23 51,690 19,714
17,063 89 89 38 22 51,814 19,644
16,954 90 90 37 21 52,036 19,567
17,063 91 91 38 22 51,814 19,644
17,063 92 92 38 22 51,814 19,644
16,954 93 93 38 22 51,814 19,644
17,063 94 94 38 22 51,905 19,624
16,954 95 95 39 23 51,690 19,714
16,954 96 96 38 22 51,905 19,624
17,063 97 97 38 22 51,905 19,624
17,063 98 98 38 22 51,814 19,644
16,954 99 99 38 22 51,905 19,624
17,063 100 100 39 23 51,690 19,714
100 0 0
22.58 39.00 38.24 29.19 25,295 17,070
52,036.00 19,651.00 23.48 40.00 25,456 17,081
TIRfPRO pbackFPRO durFPRO PEIFpro INVfPRO RESfPro
- #N/A - - - -
22 41 40 31 25,255 17,056
23 40 39 30 25,337 17,079
22 41 41 32 25,143 17,081
23 40 39 30 25,337 17,079
22 41 41 32 25,143 17,081
22 41 40 31 25,255 17,056
22 41 40 31 25,255 17,056
22 41 41 32 25,143 17,081
23 40 39 30 25,337 17,079
22 41 40 31 25,255 17,056
23 40 39 30 25,337 17,079
22 41 40 31 25,255 17,056
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
22 41 41 32 25,143 17,081
22 41 41 32 25,143 17,081
23 39 38 29 25,456 17,063
22 41 40 31 25,255 17,056
23 39 38 29 25,456 17,063
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
22 41 40 31 25,255 17,056
22 41 40 31 25,255 17,056
22 41 40 31 25,255 17,056
22 41 40 31 25,255 17,056
23 40 39 30 25,337 17,079
22 41 41 32 25,143 17,081
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
23 39 38 29 25,456 17,063
23 39 38 29 25,456 17,063
23 39 38 29 25,456 17,063
23 39 38 29 25,456 17,063
22 41 40 31 25,255 17,056
22 41 40 31 25,255 17,056
22 41 40 31 25,255 17,056
23 39 38 29 25,456 17,063
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
22 41 40 31 25,255 17,056
22 41 40 31 25,255 17,056
23 40 39 30 25,337 17,079
22 41 41 32 25,143 17,081
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
22 41 41 32 25,143 17,081
23 40 39 30 25,337 17,079
22 41 41 32 25,143 17,081
22 41 40 31 25,255 17,056
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
22 41 40 31 25,255 17,056
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
23 39 38 29 25,456 17,063
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
22 41 41 32 25,143 17,081
23 40 39 30 25,337 17,079
22 41 40 31 25,255 17,056
23 40 39 30 25,337 17,079
22 41 41 32 25,143 17,081
22 41 41 32 25,143 17,081
22 41 40 31 25,255 17,056
22 41 40 31 25,255 17,056
22 41 40 31 25,255 17,056
22 41 40 31 25,255 17,056
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
22 41 40 31 25,255 17,056
23 39 38 29 25,456 17,063
23 39 38 29 25,456 17,063
22 41 40 31 25,255 17,056
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
22 41 40 31 25,255 17,056
22 41 40 31 25,255 17,056
23 40 39 30 25,337 17,079
23 39 38 29 25,456 17,063
22 41 41 32 25,143 17,081
22 41 41 32 25,143 17,081
22 41 40 31 25,255 17,056
23 39 38 29 25,456 17,063
22 41 40 31 25,255 17,056
22 41 40 31 25,255 17,056
22 41 40 31 25,255 17,056
23 40 39 30 25,337 17,079
22 41 41 32 25,143 17,081
23 40 39 30 25,337 17,079
23 40 39 30 25,337 17,079
22 41 40 31 25,255 17,056
23 40 39 30 25,337 17,079
22 41 41 32 25,143 17,081
Modelo EI-2021
26-jan-21
duração 8 TabEst | tabela para custos de estruturação |

1
início mês 2 2 3
4 3 6
7 3 8
9 9
10
duração 18 TabCon | tabela para custos de construção |

1
início mês 15 4 18
19 4 22
23 5 27
28 5 31
32 32
33
entrada 3,000 custo de 563

no mês 1 no mês 1
parcelas 800
de 2
até 16
controles 15,000 563
fluxo da implantação
Perturbador
dos custos
contas da
0 mês ref compra do terreno aquisição do
terreno
8.00% total orçado - -
1.0000 1
1.0000 2
1.0000 3
1.0000 4
1.0000 5
1.0000 6
1.0000 7
1.0000 8
1.0000 9
1.0000 10
1.0000 11
1.0000 12
1.0000 13
1.0000 14
1.0000 15
1.0000 16
1.0000 17
1.0000 18
1.0000 19
1.0000 20
1.0000 21
1.0000 22
1.0000 23
1.0000 24
1.0000 25
1.0000 26
1.0000 27
1.0000 28
1.0000 29
1.0000 30
1.0000 31
1.0000 32
1.0000 33
1.0000 34
1.0000 35
1.0000 36
1.0000 37
1.0000 38
1.0000 39
1.0000 40
1.0000 41
1.0000 42
1.0000 43
1.0000 44
1.0000 45
1.0000 46
1.0000 47
1.0000 48
os de estruturação | orçamento 4,493
patamares |base|
25.0%
40.0%
35.0%
stos de construção | orçamento 38,640

patamares |base|
14.0%
22.0%
36.0%
28.0%
fatores de ajuste para a base, pelo Ipca

Incc nominal
parcelas 143 1.0096 0.9597
de 2
até 39
4,493 38,640 5,434 nominal

0.9597
fluxo da implantação
valores em R$ mil da data base, pelo Ipca
margem de
estruturação do
construção contribuição para mês ref compra do terreno
empreendimento
CGA
- - - total orçado -
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
base, pelo Ipca
nominal Ipca Incc Ipca | anual

0.9597 1.0000 1.0096 database = zero
ata base, pelo Ipca
contas da margem de
estruturação do
aquisição do construção contribuição para
empreen-dimento
terreno CGA
- - - -
0.99658
0.99317
0.98977
0.98638
0.98300
0.97964
0.97629
0.97294
0.96961
0.96630
0.96299
0.95969
1.00000
0.99658
0.99317
0.98977
0.98638
0.98300
0.97964
0.97629
0.97294
0.96961
0.96630
0.96299
1.00000
0.99658
0.99317
0.98977
0.98638
0.98300
0.97964
0.97629
0.97294
0.96961
0.96630
0.96299
1.00000
0.99658
0.99317
0.98977
0.98638
0.98300
0.97964
0.97629
0.97294
0.96961
0.96630
0.96299
Modelo EI-2021
26-jan-21
VGV nominal 96,000

lançamento 33,600
durante a obra 52,800
estoques 9,600
repasses brutos 72,000
venda de etoques
no mês 39
ajustado=10,212
NPV a tatS justificada - - -

NPV a tat Arbitrada - - -
fluxo da receita de vendas e suas contas conexas
vendas no vendas até final da vendas dos

mês ref
lançamento obra estoques
total orçado - - -
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
verba=3,840
2,300
1,080
460
repasse=75.00%
taxa = 6.73% taxa = 5.20% lançamento taxa = 0.75%

de 7 repasses
até 15 de 35
parcela= 260 até 39
ultima p = 220
durante a obra
de 16
até 31
parcela= 68
ultima p = 60
estoques
de 36
até 39
parcela= 115
ultima p = 115
- - - -
- - - -
impostos sobre a contas de serviços de auxiliar

contas de PP&M
receita corretagem repasses repasses líquidos
- - - - -
fluxo harmônico de vendas 0.00%
randômico ativado? não 0.00%
intervalo randômico 20%
vendas do lançamento, máximo de 24 meses

início 10 final 15 10 11
velov 0.00% 0.00% 0.00%
VGV-mês venda 33,600 fatorIP 1.00503
entrada 10.00%
parcelas até mês 33 # parcelas 23 22
valor das parcelas na data da venda 15.00%
valor do repasse na data da venda 75.00%
velocidade de 5 meses
repasse de 35 até 39
pagamentos ajustados em INCC fatorIncc 1.00423
- -
Vendas no mês em moeda do mês deflator Ipca desde a

pelo índice de preços base zero
lançamento até o final da obra 0.00% 0.00%
- - - -
- - 0.99658 1
- - 0.99317 2
- - 0.98977 3
- - 0.98638 4
- - 0.98300 5
- - 0.97964 6
- - 0.97629 7
- - 0.97294 8
- - 0.96961 9
- 0.96630 10
- 0.96299 11
- 0.95969 12
- 0.95641 13
- 0.95313 14
- 0.94987 15
0.94662 16
0.94338 17
0.94015 18
0.93693 19
0.93373 20
0.93053 21
0.92735 22
0.92417 23
0.92101 24
0.91786 25
0.91472 26
0.91159 27
0.90847 28
0.90536 29
0.90226 30
0.89917 31
0.89609 32
0.89303 33
0.88997 34
0.88692 35
0.88389 36
0.88086 37
0.87785 38
0.87484 39
0.87185 40
0.86886 41
0.86589 42
0.86293 43
0.85997 44
0.85703 45
0.85410 46
0.85117 47
0.84826 48
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
12 13 14 15 16 17 18 19 20 21 22 23
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
21 20 19 18 17 16 15 14 13 12 11 10
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
- - - - - - - - - - - -
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% fluxo harmônico de vendas
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
vendas até final da obra, máximo de

24 25 26 27 28 29 30 31 32 33
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% velov
VGV-mês venda
entrada
9 8 7 6 5 4 3 2 1 - parcelas
valor das parcelas na data da venda
valor do repasse na data da venda
velocidade de
repasse
pagamentos ajustados em INCC
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
- - - - - - - - - -
harmônico de vendas 0.00%
0.00%
as até final da obra, máximo de 48 meses

início 16 final 31 16 17 18 19 20 21 22 23 24
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
52,800 fatorIP 1.00503
10.00%
33 # parcelas 17 16 15 14 13 12 11 10 9
das parcelas na data da venda 15.00%
do repasse na data da venda 75.00%
5 meses
de 35 até 39
mentos ajustados em INCC fatorIncc 1.00423
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
- - - - - - - - -
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00%
25 26 27 28 29 30 31 32 33 34 35 36
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
8 7 6 5 4 3 2 1 - - - -
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
- - - - - - - - - - - -
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
37 38 39 40 41 42 43 44 45 46 47 48
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
- - - - - - - - - - - -
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
- - - - - - - - - - - -
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
49 50 51 52 53 54 55 56 57 58 59 60
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
- - - - - - - - - - - -
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
- - - - - - - - - - - -
0.00% 0.00% 0.00%
0.00% 0.00% 0.00%
61 62 63
0.00% 0.00% 0.00%
- - -
0.00% 0.00% 0.00%
- - -
Modelo EI-2021
27-jan-21
0 0
NPV a tatS justificada
NPV a tat Arbitrada
fluxo dos recursos do empreendimento
Perturbador da
Receita
receitas de vendas
contas da
mês ref excluídas contas
implantação
conexas
0
1.0000 1
1.0000 2
1.0000 3
1.0000 4
1.0000 5
1.0000 6
1.0000 7
1.0000 8
1.0000 9
1.0000 10
1.0000 11
1.0000 12
1.0000 13
1.0000 14
1.0000 15
1.0000 16
1.0000 17
1.0000 18
1.0000 19
1.0000 20
1.0000 21
1.0000 22
1.0000 23
1.0000 24
1.0000 25
1.0000 26
1.0000 27
1.0000 28
1.0000 29
1.0000 30
1.0000 31
1.0000 32
1.0000 33
1.0000 34
1.0000 35
1.0000 36
1.0000 37
1.0000 38
1.0000 39
1.0000 40
1.0000 41
1.0000 42
1.0000 43
1.0000 44
1.0000 45
1.0000 46
1.0000 47
1.0000 48
- -
- -
movimentos virtuais
para medir caixa do empreendimento
investimento e retorno
investimento retorno
fluxo de caixa
movimentos movimentos | em destaque
fluxo de caixa
financeiros financeiros recursos
ociosos |
- - - -
fluxo auxiliar para fluxo auxiliar para fluxo auxiliar para prazo equivalente
investimento
medir a TIR medir payback medir duration a de investimento a
fluxo de caixa acumulado
INV + RET primário TIR TIR
empreendi-
mento +
investimento TIRemp anual
pbackEMP
( auxiliar ) equivalente, acima Err:523
dentro do mês
do Ipca
Err:523 #N/A Err:523

- -
- -
fluxo da devolução
fluxo do resultado
do investimento
- -
Modelo EI-2021
27-jan-21
0 0
NPV a tatS justificada
NPV a tat Arbitrada
fluxo dos recursos do empreendimento, considerando financiamento à produção
Perturbador da
Receita
receitas de vendas
contas da
mês ref excluídas contas
implantação
conexas
0
1.0000 1
1.0000 2
1.0000 3
1.0000 4
1.0000 5
1.0000 6
1.0000 7
1.0000 8
1.0000 9
1.0000 10
1.0000 11
1.0000 12
1.0000 13
1.0000 14
1.0000 15
1.0000 16
1.0000 17
1.0000 18
1.0000 19
1.0000 20
1.0000 21
1.0000 22
1.0000 23
1.0000 24
1.0000 25
1.0000 26
1.0000 27
1.0000 28
1.0000 29
1.0000 30
1.0000 31
1.0000 32
1.0000 33
1.0000 34
1.0000 35
1.0000 36
1.0000 37
1.0000 38
1.0000 39
1.0000 40
1.0000 41
1.0000 42
1.0000 43
1.0000 44
1.0000 45
1.0000 46
1.0000 47
1.0000 48
- -
- -
considerando financiamento à produção
movimentos virtuais
para medir caixa do empreendimento
investimento e retorno
fluxo do
financiamento à investimento retorno
fluxo de caixa
produção
movimentos movimentos | em destaque
fluxo de caixa
financeiros financeiros recursos
ociosos |
- - - - -
fluxo auxiliar para fluxo auxiliar para fluxo auxiliar para prazo equivalente
medir a TIR medir payback medir duration a de investimento a
fluxo de caixa INV + RET primário TIR TIR
empreendimento +
investimento
TIRfpro anual
( auxiliar ) pbackEMP
equivalente, acima Err:523
dentro do mês
do Ipca
Err:523 #N/A Err:523

- -
- -
fluxo do financiamento à produção
valores como anotado
investimento fluxo da devolução R$ mil na

fluxo do resultado
acumulado do investimento data base do orçamento
mês ref
estruturação do
empreendimento
- - total -
- - - 1
- - - 2
- - - 3
- - - 4
- - - 5
- - - 6
- - - 7
- - - 8
- - - 9
- - - 10
- - - 11
- - - 12
- - - 13
- - - 14
- - - 15
- - - 16
- - - 17
- - - 18
- - - 19
- - - 20
- - - 21
- - - 22
- - - 23
- - - 24
- - - 25
- - - 26
- - - 27
- - - 28
- - - 29
- - - 30
- - - 31
- - - 32
- - - 33
- - - 34
- - - 35
- - - 36
- - - 37
- - - 38
- - - 39
- - - 40
- - - 41
- - - 42
- - - 43
- - - 44
- - - 45
- - - 46
- - - 47
- - - 48
de 15
até 32 ajuste para 12 fatorTR| 1.00083 txjm= 0.94888%
-
R$ mil na
R$ mil nominais
data base do orçamento
liberações do saldo devedor

pagamentos por
curva da produção liberações do financiamento, depois do
construção juros a pagar meio de repasses
(%) financiamento (%) com ajustes para o pagamento dos
líquidos
mês 12 juros
- - - - - -
fatorIncc|1.00423 fatorIpca|1.00343
R$ mil da base,
auxiliar, repasses líquidos auxiliares
pelo Ipca
movimento movimento
financeiro do financeiro do liberações em
moeda da base R$ mil nominais
financiamento à financiamento à moeda da base
produção produção
- - - - -
auxiliares
juros em moeda pagamentos em

custo dos recursos
da base moeda da base
- - Err:523
Modelo EI-2021
27-jan-21
balanço do empreendimento
receita bruta de vendas -
impostos sobre a receita -
receita de vendas depois de impostos
contas de corretagem
contas de PP&M
serviços de repasses
receita de vendas depois de contas conexas
compra do terreno -
contas da aquisição do terreno -
estruturação do empreendimento -
construção -
margem de contribuição para CGA -
total das contas de implantação | Tci |
resultado do empreendimento depois de impostos
margem sobre a receita bruta | mRB |
margem sobre a receita depois de impostos | mRLI |
margens, deflacionando fluxos à taxa de atratividade

0.00%
justificada de 0,00% ano depois de impostos
margens, deflacionando fluxos à taxa de atratividade
14.0% 1.098%
arbitrada de 14,00% ano depois de impostos
indicadores de funding e da qualidade do investimento no empreendimento

receita de vendas depois de impostos -
investimentos exigidos
retorno dos investimentos
resultado dos investimentos no empreendimento
% ano equivalente depois de impostos

taxa de retorno esperada
dos investimentos múltiplo do CDI equivalente
4.5% 15.0%
CDI a 4,50% e Ipca a 4,20%
payback primário dos investimentos, no mês
duration dos investimentos (meses )
Err:523
indicadores de funding e da qualidade do investimento do empreendedor no empreen
funding com financiamento à produção
custos do financiamento à produção
resultado do empreendedor depois de impostos

dos investimentos
CDI a 4,50% e Ipca a 4,20%
Err:523
indicadores de funding e da qualidade do investimento - comparação

CDI a 4,50% e Ipca a 4,20%
prazo equivalente de investimento à TIR apurada (meses)
indicadores de funding e da qualidade do investimento
| investimento puro | - indicadores do empreendimento

CDI a 4,50% e Ipca a 4,20%
| investimento + financiamento | - indicadores do empreendimento

CDI a 4,50% e Ipca a 4,20%

estatisticas
100.00% 100.00%
#DIV/0!
- #DIV/0! 100.00% 100.00%
- #DIV/0! #DIV/0!
- #DIV/0! #DIV/0!
- #DIV/0! #DIV/0!
- #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
- #DIV/0! #DIV/0! 100.00%
- #DIV/0! #DIV/0!
#DIV/0!
#DIV/0!
vidade
#DIV/0! #DIV/0!
vidade
#DIV/0! #DIV/0!
stimento no empreendimento
estatisticas
100.00%
- 100.00%
- #DIV/0! 100.00%
- #DIV/0!
- #DIV/0!
e depois de impostos Err:523
quivalente
Err:523
ca a 4,20%
#N/A
Err:523
stimento do empreendedor no empreendimento
estatisticas
- 100.00%
- 100.00%
- 100.00%
- #DIV/0!
- #DIV/0!
- #DIV/0! 100.00%
- #DIV/0!
- #DIV/0!
e depois de impostos Err:523

quivalente
Err:523
ca a 4,20%
#N/A
Err:523
stimento - comparação
investimento
investimento + financiamento
puro
- - #DIV/0! 37,218 17,747
- - #DIV/0! 50,905 29,613
- - #DIV/0! 13,687 11,866
e depois de impostos Err:523 Err:523 19.81% 24.15%
quivalente
Err:523 Err:523 4.50 5.32
ca a 4,20%
#N/A #N/A 39 39
Err:523 Err:523 37.1 38.3
- - 20.8 28.4
cenários estressados
cenários estressados | perturbação global |
cenário
| perturbação em
referencial
custos e preços |
| 28 % dos cenários
28
resultam em prejuízo |
- | 53.956 - 54.655 | | 50.952 - 54.642 | 53,956 54,655
- | 71.564 - 72.914 | | 66.488 - 71.806 | 71,564 72,914
- | 17.608 - 18.259 | | 15.536 - 17.165 | 17,608 18,259

72
válidos |
e depois de impostos Err:523 | 17,4 - 0,0 | | 13,1 - 0,0 | 17.4 -
quivalente
Err:523 | 5,83 - 1,10 | | 4,67 - 1,10 | 5.83 1.10
ca a 4,20%
#N/A | 39 - 39 | | 41 - 49 | 39 39
Err:523 | 37,2 - 37,2 | | 38,7 - 46,9 | 37.2 37.2
- | 21,1 - 21,3 | | 22,2 - 26,8 | 21.1 21.3
do empreendimento
cenário
| perturbação em
referencial
custos e preços |
32
- | 27.889 - 28.467 | | 24.520 - 29.528 | 27,889 28,467
- | 41.285 - 42.786 | | 38.112 - 44.481 | 41,285 42,786
- | 13.397 - 14.319 | | 13.593 - 14.953 | 13,397 14,319
68
válidos |
e depois de impostos Err:523 | 18,3 - 19,3 | | 15,5 - 17,8 | 18.3 19.3
quivalente
Err:523 | 6,10 - 6,35 | | 5,32 - 5,93 | 6.10 6.35
ca a 4,20%
#N/A | 39 - 39 | | 41 - 49 | 39 39
Err:523 | 38,3 - 38,3 | | 0,0 - 48,0 | 38.3 38.3
- | 27,5 - 28,4 | | 0,0 - 35,0 | 27.5 28.4

| investimento puro | - indicadores do empreendimento
50,952 54,642 investimentos exigidos
66,488 71,806 retorno dos investimentos
15,536 17,165 resultado dos investimentos no empreendimento

13.1 - % ano equivalente depois de impostos
4.67 1.10
CDI a 4,50% e Ipca a 4,20%
41 49 payback primário dos investimentos, no mês
38.7 46.9 duration dos investimentos (meses )
22.2 26.8 prazo equivalente de investimento à TIR apurada (meses)
| investimento + financiamento | - indicadores do empreendimento
24,520 29,528 investimentos exigidos
38,112 44,481 retorno dos investimentos
13,593 14,953 resultado dos investimentos no empreendimento
15.5 17.8 % ano equivalente depois de impostos

5.32 5.93
CDI a 4,50% e Ipca a 4,20%
41 49 payback primário dos investimentos, no mês
- 48.0 duration dos investimentos (meses )
- 35.0 prazo equivalente de investimento à TIR apurada (meses)

cenário
| perturbação em
referencial
custos e preços |
| x % dos cenários
x
| 12 - 13 | | 11 - 12 | 12 13 11 12
| 22 - 23 | | 20 - 21 | 22 23 20 21
| 08 - 09 | | 07 - 08 | 8 9 7 8
| 1-x % dos cenários
1-x
válidos |
| 13,0 - 14,0 | | 11,0 - 15,0 | 13.0 14.0 11.0 15.0
| 4,64 - 4,91 | | 4,09 - 5,18 | 4.64 4.91 4.09 5.18 1.10
| 39 - 39 | | 41 - 49 | 39.0 39.0 41.0 49.0
| 37,1 - 37,2 | | 39,4 - 47,4 | 37.1 37.2 39.4 47.4
| 20,2 - 20,5 | | 19,6 - 26,1 | 20.2 20.5 19.6 26.1
cenário
| perturbação em
referencial
custos e preços |
| y % dos cenários
y
| 12 - 13 | | 11 - 12 | 12 13 11 12
| 22 - 23 | | 20 - 21 | 22 23 20 21
| 08 - 09 | | 07 - 08 | 8 9 7 8
| 1-y % dos cenários

1-y
válidos |
| 13,0 - 14,0 | | 10,0 - 11,0 | 13.0 14.0 10.0 11.0
| 4,64 - 4,91 | | 3,82 - 4,09 | 4.64 4.91 3.82 4.09
| 39 - 39 | | 41 - 49 | 39 39 41 49
| 38,3 - 38,4 | | 38,3 - 48,0 | 38 38 38 48
| 26,3 - 27,2 | | 21,8 - 33,4 | 26 27 22 33

3521 ModeloEI 2021 Template

Enviado por

Dados do documento

Título original

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

3521 ModeloEI 2021 Template

Enviado por

Direitos autorais:

Formatos disponíveis

Modelo EI-2021

cenário referencial para implantação do empreend

valores em R$ mil da data base do orçamento

2,000 área do terreno (m2) | ater |

3.00 coeficiente de aproveitamento

coeficiente para área privativa

15,000 1 1. compra do terreno | Ter |

3.8% 2. contas da aquisição do terreno

8 7.0% 1 8 2 9 3. contas da estruturação do empreendimento

18 4,600 6 18 15 32 4. contas da construção | Ccon |

14.0% 143 14.06% 2 39 5. margem de contribuição para CGA

6. total das contas de implantação | Tci |

valores em R$ mil da data base do orçamento

12,800 1. preço de venda arbitrado na data base

10.0% 2. recebimento padrão arbitrado

35.0% 35.0% 1 6 10 15 3. velocidade de absorção arbitrada

10.0% 10.0% dataFinal 39

6.73% 4. impostos sobre a receita em SPE-LP

5.20% 5. contas de corretagem

4.00% 1 6 6. contas de PP&M

60.0% -3 7 15 distribuição da verba

0.75% 35 39 7. contas de serviços nos repasses

8. receita de vendas, excluindo contas conexas

cenário referencial para financiamento à produção

70.0% 1. volume do financiamento

2. liberações na curva da produção, partindo no mês

-3 15 12 3. contratação em valor nominal e liberações nominai

1.0% 5. saldo devedor nominal ajustado à TR

35 39 6. saldo devedor liquidado pelos primeiros repasses

7. custo dos recursos financiados

identificaçao da taxa de atratividade para referênc

taxas em % ano equivalente

referências na data da | AQI | | dia 8-jan-21 |

3.50% 15.00% 4.00% taxa referencial de juros, nominal

2.55% tesouro Ipca mais próxima | NTN-B |

6.86% ? tesouro pré-fixada | LTN |

12.00% taxa de atratividade setorial | TATs | = 12,0% depois d

múltiplo da | TATs | contra a taxa referencial

múltiplo da | TATs | contra as letras do Tesouro

arbitragem no horizonte do empreendimento | jan

tesouro pré-fixada | LTN |

- múltiplo da | TATs | contra as letras do Tesouro

taxa de atratividade setorial | TATs | = 12,0% depois d

área destinada à complem

8.00% 1. contas da implantação (excluindo terreno e despes

4.00% 2. receita operacional depois de impostos e contas co

3. velocidade de vendas tem movimento errático, man

4. velocidade de vendas no lançamento

30.00% 5. estoques (cenário referencial = 10%)

6 6. prazo de estruturação (cenário referencial = 8 mes

6 7. prazo de construção (cenário referencial = 18 mese

1 8. prazo para início dos repasses (cenário referencial

3 9. prazo dos repasses (cenário referencial = 5 meses

valores na data base,

(m2) | ater | 2,000

proveitamento | Acomp | = 3,00 x ater 6,000

área equivalente de construção

o | Ter | preço = 15.000 1 15,000

ão do terreno 3,8% x Ter 1 nominal 563

ração do empreendimento 7,0% x Tci 2|9 25 | 40 | 35 |% Ipca 4,493

ibuição para CGA 014% x CCon 2 | 39 Ipca | anual 5,434

de implantação | Tci | soma das contas, incluindo terreno 64,130 -

valores na data base,