Veículo VEÍCULO 01 VEICULO 02 VEICULO 03 Veículo VEÍCULO 01 VEICULO 02 VEICULO 03

Descrição Unidade valor Valor Valor Descrição Unidade Valor Valor Valor
Custos da Empresa Itens de custo variável
1 Salário do Motorista R$/mês 1,500 1,800 2,300 1 Combustível R$/Km 0.50 0.70 0.88
2 Horas de trabalho/mês h.h./mês 250 250 250 2 Óleo lubrificante R$/Km 0.00 0.01 0.01
3 Encargos e benefícios do motorista R$/mês 1,200 1,300 1,500 3 Pneu R$/Km 0.09 0.13 0.19
4 Taxa de oportunidade % aa 10 10 10 4 Manutenção R$/Km 0.12 0.15 0.18
5 Custos administrativos R$/mês 2,000 2,000 2,000 5 Pedágio R$/Km 0.19 0.19 0.19
6 Comissão R$/mês 1,500 1,500 1,500 Custo variável R$/Km 0.90 1.18 1.45
Itens de custo fixo
Custos do veículo 1 Depreciação R$/mês 2,500 4,500 5,000
1 Consumo de combustível Km/litro 3.50 2.50 2.00 2 Remuneração de capital R$/mês 1,914 3,429 4,147
2 Intervalo entre troca de óleo Km 25,000 25,000 25,000 3 Mão de obra R$/mês 4,200 4,600 5,300
3 Litros de óleo por troca litro 15 28 35 4 IPVA/Seguro Obrigatório R$/mês 108 108 108
4 Número de pneus pç 12 18 26 5 Rastreador R$/mês 120 120 120
5 Intervalo entre troca de pneu Km 120,000 120,000 120,000 6 Seguros R$/mês 167 183 200
6 Intervalo entre recapagens de pneus Km 100,000 100,000 100,000 CF R$/mês 9,009 12,941 14,875
7 Número de recapagens 2 2 2 7 Custos administrativos R$/mês 2,000 2,000 2,000
8 Custos de manutenção R$/Km 0.12 0.15 0.18 CF c/custos administrativos R$/mês 11,009 14,941 16,875
9 Quilometragem média Km/mês 12,000 12,000 12,000 Custos fixos (R$/hora) R$/hora 44.04 59.76 67.50
10 Capacidade de carga 25,000 35,000 45,000 Variáveis
Dados de mercado 1 Custos fixos (R$/hora) R$/hora 44.04 59.76 67.50
1 Valor de aquisição do veículo R$ 240,000 430,000 520,000 2 Custos fixos (R$/Km) R$/Km 0.92 1.25 1.41
2 Vida útil do veículo meses 60 60 60 3 Custos variáveis (R$/Km) R$/Km 0.90 1.18 1.45
3 Valor residual do veículo R$ 90,000 160,000 220,000
4 Preço do óleo R$/litro 6.80 6.80 6.80 Custo total (CF + CV) R$/Km 1.82 2.42 2.85
5 Preço do combustível R$/litro 1.75 1.75 1.75
6 Preço do pneu R$ 1,350 1,350 1,350
7 Preço da recapagem R$ 500 500 500 PRODUTIVIDADE IDEAL R$ 21,835 R$ 29,098 R$ 34,220
8 IPVA/Seguro Obrigatório R$/ano 1,300 1,300 1,300
9 Rastreador R$ 120 120 120
10 Seguros R$/ano 2,000 2,200 2,400
 TABELA DE PREÇO DOS FRETES
VEICULO 01 VEICULO 02 VEICULO 03
Custos Variáveis 0.90 R$/Km 1.18 R$/Km 1.45 R$/Km
Custos Fixos 44.04 R$/h 59.76 R$/h 67.50 R$/h
Velocidade média 55 Km/h 50 Km/h 50 Km/h Denominador = tempo(h) x CF(R$/h) + Distância (Km) x CV(R$/Km)
Tempo Carga 1.5 h 2 h 2.5 h
Tempo Descarga 2 h 3 h 3 h
Incremento 10 Km 10 Km 10 Km
Capacidade 25000 Kg 35000 Kg 45000 Kg
Margem 15 % 20 % 25 %
Horas Trabalho Mês 250 h 250 h 250 h

VEICULO 01 VEICULO 02 VEICULO 03

QTDE QTDE QTDE
Distância (IDA e Custo Custo Custo Valor do Frete p/ Frete p/ Faturame Custo Custo Custo Valor do Frete p/ Frete p/ Faturame Custo Custo Custo Valor do Frete p/ Frete p/ Faturame
Tempo VIAGENS Tempo VIAGENS Tempo VIAGENS
VOLTA) Fixo Variável Total Frete Kilo KM nto Mês Fixo Variável Total Frete Kilo KM nto Mês Fixo Variável Total Frete Kilo KM nto Mês
/ MÊS / MÊS / MÊS

50 4.41 194.16 45.11 239.27 281.49 0.0113 R$ 5.63 57 R$ 15,961 6.00 358.57 58.99 417.56 521.95 0.0149 R$ 10.44 42 R$ 21,748

100 5.32 234.19 90.22 324.41 381.66 0.0153 R$ 3.82 47 R$ 17,941 7.00 418.34 117.98 536.32 670.39 0.0192 R$ 6.70 36 R$ 23,943

150 6.23 274.22 135.33 409.55 481.82 0.0193 R$ 3.21 40 R$ 19,343 8.00 478.10 176.97 655.07 818.84 0.0234 R$ 5.46 31 R$ 25,589

200 7.14 314.25 180.44 494.69 581.99 0.0233 R$ 2.91 35 R$ 20,388 9.00 537.86 235.96 773.82 967.28 0.0276 R$ 4.84 28 R$ 26,869

250 8.05 354.28 225.55 579.83 682.16 0.0273 R$ 2.73 31 R$ 21,197 10.00 597.62 294.95 892.57 1115.72 0.0319 R$ 4.46 25 R$ 27,893

300 8.95 394.31 270.66 664.98 782.33 0.0313 R$ 2.61 28 R$ 21,842 11.00 657.38 353.94 1011.33 1264.16 0.0361 R$ 4.21 23 R$ 28,731

350 9.86 434.35 315.77 750.12 882.49 0.0353 R$ 2.52 25 R$ 22,367 12.00 717.15 412.93 1130.08 1412.60 0.0404 R$ 4.04 21 R$ 29,429

400 10.77 474.38 360.88 835.26 982.66 0.0393 R$ 2.46 23 R$ 22,804 13.00 776.91 471.92 1248.83 1561.04 0.0446 R$ 3.90 19 R$ 30,020

450 11.68 514.41 405.99 920.40 1082.83 0.0433 R$ 2.41 21 R$ 23,173 14.00 836.67 530.91 1367.58 1709.48 0.0488 R$ 3.80 18 R$ 30,526

500 12.59 554.44 451.10 1005.55 1182.99 0.0473 R$ 2.37 20 R$ 23,489 15.00 896.43 589.90 1486.33 1857.92 0.0531 R$ 3.72 17 R$ 30,965 15.50 682.55 451.10 1133.65 1511.53 0.0336 R$ 3.02 16 R$ 24,380

550 13.50 594.47 496.21 1090.69 1283.16 0.0513 R$ 2.33 19 R$ 23,762 16.00 956.20 648.89 1605.09 2006.36 0.0573 R$ 3.65 16 R$ 31,349 16.50 726.58 496.21 1222.79 1630.39 0.0362 R$ 2.96 15 R$ 24,703

600 14.41 634.51 541.32 1175.83 1383.33 0.0553 R$ 2.31 17 R$ 24,001 17.00 1015.96 707.88 1723.84 2154.80 0.0616 R$ 3.59 15 R$ 31,688 17.50 770.62 541.32 1311.94 1749.25 0.0389 R$ 2.92 14 R$ 24,989

650 15.32 674.54 586.43 1260.97 1483.50 0.0593 R$ 2.28 16 R$ 24,211 18.00 1075.72 766.87 1842.59 2303.24 0.0658 R$ 3.54 14 R$ 31,989 18.50 814.65 586.43 1401.08 1868.11 0.0415 R$ 2.87 14 R$ 25,245

700 16.23 714.57 631.54 1346.11 1583.66 0.0633 R$ 2.26 15 R$ 24,398 19.00 1135.48 825.86 1961.34 2451.68 0.0700 R$ 3.50 13 R$ 32,259 19.50 858.69 631.54 1490.23 1986.97 0.0442 R$ 2.84 13 R$ 25,474

750 17.14 754.60 676.65 1431.26 1683.83 0.0674 R$ 2.25 15 R$ 24,565 20.00 1195.24 884.85 2080.10 2600.12 0.0743 R$ 3.47 13 R$ 32,502 20.50 902.72 676.65 1579.37 2105.83 0.0468 R$ 2.81 12 R$ 25,681

800 18.05 794.63 721.76 1516.40 1784.00 0.0714 R$ 2.23 14 R$ 24,715 21.00 1255.01 943.84 2198.85 2748.56 0.0785 R$ 3.44 12 R$ 32,721 21.50 946.76 721.76 1668.52 2224.69 0.0494 R$ 2.78 12 R$ 25,869

850 18.95 834.67 766.87 1601.54 1884.17 0.0754 R$ 2.22 13 R$ 24,851 22.00 1314.77 1002.83 2317.60 2897.00 0.0828 R$ 3.41 11 R$ 32,920 22.50 990.79 766.87 1757.67 2343.55 0.0521 R$ 2.76 11 R$ 26,039

850 18.95 834.67 766.87 1601.54 1884.17 0.0754 R$ 2.22 13 R$ 24,851 22.00 1314.77 1002.83 2317.60 2897.00 0.0828 R$ 3.41 11 R$ 32,920 22.50 990.79 766.87 1757.67 2343.55 0.0521 R$ 2.76 11 R$ 26,039

950 20.77 914.73 857.09 1771.83 2084.50 0.0834 R$ 2.19 12 R$ 25,087 24.00 1434.29 1120.81 2555.11 3193.88 0.0913 R$ 3.36 10 R$ 33,270 24.50 1078.86 857.09 1935.96 2581.28 0.0574 R$ 2.72 10 R$ 26,340

1000 21.68 954.76 902.21 1856.97 2184.67 0.0874 R$ 2.18 12 R$ 25,190 25.00 1494.05 1179.80 2673.86 3342.32 0.0955 R$ 3.34 10 R$ 33,423 25.50 1122.90 902.21 2025.10 2700.14 0.0600 R$ 2.70 10 R$ 26,472

1050 22.59 994.79 947.32 1942.11 2284.84 0.0914 R$ 2.18 11 R$ 25,285 26.00 1553.82 1238.79 2792.61 3490.76 0.0997 R$ 3.32 10 R$ 33,565 26.50 1166.93 947.32 2114.25 2819.00 0.0626 R$ 2.68 9 R$ 26,594

1100 23.50 1034.83 992.43 2027.25 2385.00 0.0954 R$ 2.17 11 R$ 25,372 27.00 1613.58 1297.78 2911.36 3639.20 0.1040 R$ 3.31 9 R$ 33,696 27.50 1210.97 992.43 2203.39 2937.86 0.0653 R$ 2.67 9 R$ 26,708

1150 24.41 1074.86 1037.54 2112.39 2485.17 0.0994 R$ 2.16 10 R$ 25,453 28.00 1673.34 1356.77 3030.12 3787.64 0.1082 R$ 3.29 9 R$ 33,818 28.50 1255.00 1037.54 2292.54 3056.72 0.0679 R$ 2.66 9 R$ 26,813

1200 25.32 1114.89 1082.65 2197.54 2585.34 0.1034 R$ 2.15 10 R$ 25,528 29.00 1733.10 1415.76 3148.87 3936.08 0.1125 R$ 3.28 9 R$ 33,932 29.50 1299.04 1082.65 2381.68 3175.58 0.0706 R$ 2.65 8 R$ 26,912

1250 26.23 1154.92 1127.76 2282.68 2685.50 0.1074 R$ 2.15 10 R$ 25,598 30.00 1792.87 1474.75 3267.62 4084.53 0.1167 R$ 3.27 8 R$ 34,038 30.50 1343.07 1127.76 2470.83 3294.44 0.0732 R$ 2.64 8 R$ 27,004

1300 27.14 1194.95 1172.87 2367.82 2785.67 0.1114 R$ 2.14 9 R$ 25,664 31.00 1852.63 1533.74 3386.37 4232.97 0.1209 R$ 3.26 8 R$ 34,137 31.50 1387.11 1172.87 2559.97 3413.30 0.0759 R$ 2.63 8 R$ 27,090

1350 28.05 1234.99 1217.98 2452.96 2885.84 0.1154 R$ 2.14 9 R$ 25,725 32.00 1912.39 1592.73 3505.12 4381.41 0.1252 R$ 3.25 8 R$ 34,230 32.50 1431.14 1217.98 2649.12 3532.16 0.0785 R$ 2.62 8 R$ 27,170

1400 28.95 1275.02 1263.09 2538.11 2986.01 0.1194 R$ 2.13 9 R$ 25,782 33.00 1972.15 1651.72 3623.88 4529.85 0.1294 R$ 3.24 8 R$ 34,317 33.50 1475.18 1263.09 2738.27 3651.02 0.0811 R$ 2.61 7 R$ 27,246

1450 29.86 1315.05 1308.20 2623.25 3086.17 0.1234 R$ 2.13 8 R$ 25,836 34.00 2031.91 1710.72 3742.63 4678.29 0.1337 R$ 3.23 7 R$ 34,399 34.50 1519.21 1308.20 2827.41 3769.88 0.0838 R$ 2.60 7 R$ 27,318

1500 30.77 1355.08 1353.31 2708.39 3186.34 0.1275 R$ 2.12 8 R$ 25,886 35.00 2091.68 1769.71 3861.38 4826.73 0.1379 R$ 3.22 7 R$ 34,477 35.50 1563.25 1353.31 2916.56 3888.74 0.0864 R$ 2.59 7 R$ 27,386

1550 31.68 1395.11 1398.42 2793.53 3286.51 0.1315 R$ 2.12 8 R$ 25,934 36.00 2151.44 1828.70 3980.13 4975.17 0.1421 R$ 3.21 7 R$ 34,550 36.50 1607.28 1398.42 3005.70 4007.60 0.0891 R$ 2.59 7 R$ 27,449

1600 32.59 1435.15 1443.53 2878.67 3386.68 0.1355 R$ 2.12 8 R$ 25,979 37.00 2211.20 1887.69 4098.89 5123.61 0.1464 R$ 3.20 7 R$ 34,619 37.50 1651.32 1443.53 3094.85 4126.46 0.0917 R$ 2.58 7 R$ 27,510

1650 33.50 1475.18 1488.64 2963.82 3486.84 0.1395 R$ 2.11 7 R$ 26,021 38.00 2270.96 1946.68 4217.64 5272.05 0.1506 R$ 3.20 7 R$ 34,685 38.50 1695.35 1488.64 3183.99 4245.32 0.0943 R$ 2.57 6 R$ 27,567

1700 34.41 1515.21 1533.75 3048.96 3587.01 0.1435 R$ 2.11 7 R$ 26,062 39.00 2330.73 2005.67 4336.39 5420.49 0.1549 R$ 3.19 6 R$ 34,747 39.50 1739.39 1533.75 3273.14 4364.18 0.0970 R$ 2.57 6 R$ 27,621

1750 35.32 1555.24 1578.86 3134.10 3687.18 0.1475 R$ 2.11 7 R$ 26,100 40.00 2390.49 2064.66 4455.14 5568.93 0.1591 R$ 3.18 6 R$ 34,806 40.50 1783.42 1578.86 3362.28 4483.04 0.0996 R$ 2.56 6 R$ 27,673

1800 36.23 1595.27 1623.97 3219.24 3787.35 0.1515 R$ 2.10 7 R$ 26,136 41.00 2450.25 2123.65 4573.90 5717.37 0.1634 R$ 3.18 6 R$ 34,862 41.50 1827.46 1623.97 3451.43 4601.91 0.1023 R$ 2.56 6 R$ 27,722

1850 37.14 1635.31 1669.08 3304.39 3887.51 0.1555 R$ 2.10 7 R$ 26,171 42.00 2510.01 2182.64 4692.65 5865.81 0.1676 R$ 3.17 6 R$ 34,916 42.50 1871.49 1669.08 3540.57 4720.77 0.1049 R$ 2.55 6 R$ 27,769

1900 38.05 1675.34 1714.19 3389.53 3987.68 0.1595 R$ 2.10 7 R$ 26,203 43.00 2569.77 2241.63 4811.40 6014.25 0.1718 R$ 3.17 6 R$ 34,967 43.50 1915.53 1714.19 3629.72 4839.63 0.1075 R$ 2.55 6 R$ 27,814

1950 38.95 1715.37 1759.30 3474.67 4087.85 0.1635 R$ 2.10 6 R$ 26,235 44.00 2629.54 2300.62 4930.15 6162.69 0.1761 R$ 3.16 6 R$ 35,015 44.50 1959.57 1759.30 3718.87 4958.49 0.1102 R$ 2.54 6 R$ 27,857

2000 39.86 1755.40 1804.41 3559.81 4188.01 0.1675 R$ 2.09 6 R$ 26,265 45.00 2689.30 2359.61 5048.91 6311.13 0.1803 R$ 3.16 6 R$ 35,062 45.50 2003.60 1804.41 3808.01 5077.35 0.1128 R$ 2.54 5 R$ 27,898

2050 40.77 1795.43 1849.52 3644.95 4288.18 0.1715 R$ 2.09 6 R$ 26,293 46.00 2749.06 2418.60 5167.66 6459.57 0.1846 R$ 3.15 5 R$ 35,106 46.50 2047.64 1849.52 3897.16 5196.21 0.1155 R$ 2.53 5 R$ 27,937
2100 41.68 1835.47 1894.63 3730.10 4388.35 0.1755 R$ 2.09 6 R$ 26,321 47.00 2808.82 2477.59 5286.41 6608.01 0.1888 R$ 3.15 5 R$ 35,149 47.50 2091.67 1894.63 3986.30 5315.07 0.1181 R$ 2.53 5 R$ 27,974

2150 42.59 1875.50 1939.74 3815.24 4488.52 0.1795 R$ 2.09 6 R$ 26,347 48.00 2868.59 2536.58 5405.16 6756.45 0.1930 R$ 3.14 5 R$ 35,190 48.50 2135.71 1939.74 4075.45 5433.93 0.1208 R$ 2.53 5 R$ 28,010

2200 43.50 1915.53 1984.85 3900.38 4588.68 0.1835 R$ 2.09 6 R$ 26,372 49.00 2928.35 2595.57 5523.91 6904.89 0.1973 R$ 3.14 5 R$ 35,229 49.50 2179.74 1984.85 4164.59 5552.79 0.1234 R$ 2.52 5 R$ 28,044

2250 44.41 1955.56 2029.96 3985.52 4688.85 0.1876 R$ 2.08 6 R$ 26,396 50.00 2988.11 2654.56 5642.67 7053.33 0.2015 R$ 3.13 5 R$ 35,267 50.50 2223.78 2029.96 4253.74 5671.65 0.1260 R$ 2.52 5 R$ 28,077

2300 45.32 1995.59 2075.07 4070.67 4789.02 0.1916 R$ 2.08 6 R$ 26,419 51.00 3047.87 2713.55 5761.42 7201.77 0.2058 R$ 3.13 5 R$ 35,303 51.50 2267.81 2075.07 4342.88 5790.51 0.1287 R$ 2.52 5 R$ 28,109

2350 46.23 2035.63 2120.18 4155.81 4889.19 0.1956 R$ 2.08 5 R$ 26,441 52.00 3107.63 2772.54 5880.17 7350.22 0.2100 R$ 3.13 5 R$ 35,338 52.50 2311.85 2120.18 4432.03 5909.37 0.1313 R$ 2.51 5 R$ 28,140

2400 47.14 2075.66 2165.29 4240.95 4989.35 0.1996 R$ 2.08 5 R$ 26,462 53.00 3167.40 2831.53 5998.92 7498.66 0.2142 R$ 3.12 5 R$ 35,371 53.50 2355.88 2165.29 4521.17 6028.23 0.1340 R$ 2.51 5 R$ 28,169

2450 48.05 2115.69 2210.40 4326.09 5089.52 0.2036 R$ 2.08 5 R$ 26,483 54.00 3227.16 2890.52 6117.68 7647.10 0.2185 R$ 3.12 5 R$ 35,403 54.50 2399.92 2210.40 4610.32 6147.09 0.1366 R$ 2.51 5 R$ 28,198

2500 48.95 2155.72 2255.51 4411.23 5189.69 0.2076 R$ 2.08 5 R$ 26,503 55.00 3286.92 2949.51 6236.43 7795.54 0.2227 R$ 3.12 5 R$ 35,434 55.50 2443.95 2255.51 4699.46 6265.95 0.1392 R$ 2.51 5 R$ 28,225

2550 49.86 2195.75 2300.62 4496.38 5289.85 0.2116 R$ 2.07 5 R$ 26,522 56.00 3346.68 3008.50 6355.18 7943.98 0.2270 R$ 3.12 4 R$ 35,464 56.50 2487.99 2300.62 4788.61 6384.81 0.1419 R$ 2.50 4 R$ 28,251

2600 50.77 2235.79 2345.73 4581.52 5390.02 0.2156 R$ 2.07 5 R$ 26,540 57.00 3406.44 3067.49 6473.93 8092.42 0.2312 R$ 3.11 4 R$ 35,493 57.50 2532.02 2345.73 4877.76 6503.67 0.1445 R$ 2.50 4 R$ 28,277

2650 51.68 2275.82 2390.84 4666.66 5490.19 0.2196 R$ 2.07 5 R$ 26,558 58.00 3466.21 3126.48 6592.69 8240.86 0.2355 R$ 3.11 4 R$ 35,521 58.50 2576.06 2390.84 4966.90 6622.53 0.1472 R$ 2.50 4 R$ 28,301

2700 52.59 2315.85 2435.95 4751.80 5590.36 0.2236 R$ 2.07 5 R$ 26,575 59.00 3525.97 3185.47 6711.44 8389.30 0.2397 R$ 3.11 4 R$ 35,548 59.50 2620.09 2435.95 5056.05 6741.40 0.1498 R$ 2.50 4 R$ 28,325

2750 53.50 2355.88 2481.06 4836.95 5690.52 0.2276 R$ 2.07 5 R$ 26,591 60.00 3585.73 3244.46 6830.19 8537.74 0.2439 R$ 3.10 4 R$ 35,574 60.50 2664.13 2481.06 5145.19 6860.26 0.1525 R$ 2.49 4 R$ 28,348

2800 54.41 2395.91 2526.17 4922.09 5790.69 0.2316 R$ 2.07 5 R$ 26,607 61.00 3645.49 3303.45 6948.94 8686.18 0.2482 R$ 3.10 4 R$ 35,599 61.50 2708.16 2526.17 5234.34 6979.12 0.1551 R$ 2.49 4 R$ 28,370

2850 55.32 2435.95 2571.28 5007.23 5890.86 0.2356 R$ 2.07 5 R$ 26,623 62.00 3705.26 3362.44 7067.70 8834.62 0.2524 R$ 3.10 4 R$ 35,623 62.50 2752.20 2571.28 5323.48 7097.98 0.1577 R$ 2.49 4 R$ 28,392

2900 56.23 2475.98 2616.39 5092.37 5991.03 0.2396 R$ 2.07 4 R$ 26,638 63.00 3765.02 3421.43 7186.45 8983.06 0.2567 R$ 3.10 4 R$ 35,647 63.50 2796.23 2616.39 5412.63 7216.84 0.1604 R$ 2.49 4 R$ 28,413

2950 57.14 2516.01 2661.50 5177.51 6091.19 0.2436 R$ 2.06 4 R$ 26,652 64.00 3824.78 3480.42 7305.20 9131.50 0.2609 R$ 3.10 4 R$ 35,670 64.50 2840.27 2661.50 5501.77 7335.70 0.1630 R$ 2.49 4 R$ 28,433

3000 58.05 2556.04 2706.62 5262.66 6191.36 0.2477 R$ 2.06 4 R$ 26,666 65.00 3884.54 3539.41 7423.95 9279.94 0.2651 R$ 3.09 4 R$ 35,692 65.50 2884.30 2706.62 5590.92 7454.56 0.1657 R$ 2.48 4 R$ 28,453

3050 58.95 2596.07 2751.73 5347.80 6291.53 0.2517 R$ 2.06 4 R$ 26,680 66.00 3944.30 3598.40 7542.71 9428.38 0.2694 R$ 3.09 4 R$ 35,714 66.50 2928.34 2751.73 5680.06 7573.42 0.1683 R$ 2.48 4 R$ 28,472

3100 59.86 2636.11 2796.84 5432.94 6391.70 0.2557 R$ 2.06 4 R$ 26,693 67.00 4004.07 3657.39 7661.46 9576.82 0.2736 R$ 3.09 4 R$ 35,734 67.50 2972.37 2796.84 5769.21 7692.28 0.1709 R$ 2.48 4 R$ 28,490

3150 60.77 2676.14 2841.95 5518.08 6491.86 0.2597 R$ 2.06 4 R$ 26,705 68.00 4063.83 3716.38 7780.21 9725.26 0.2779 R$ 3.09 4 R$ 35,755 68.50 3016.41 2841.95 5858.36 7811.14 0.1736 R$ 2.48 4 R$ 28,508

3200 61.68 2716.17 2887.06 5603.23 6592.03 0.2637 R$ 2.06 4 R$ 26,718 69.00 4123.59 3775.37 7898.96 9873.70 0.2821 R$ 3.09 4 R$ 35,774 69.50 3060.44 2887.06 5947.50 7930.00 0.1762 R$ 2.48 4 R$ 28,525

3250 62.59 2756.20 2932.17 5688.37 6692.20 0.2677 R$ 2.06 4 R$ 26,730 70.00 4183.35 3834.36 8017.71 10022.14 0.2863 R$ 3.08 4 R$ 35,793 70.50 3104.48 2932.17 6036.65 8048.86 0.1789 R$ 2.48 4 R$ 28,542

3300 63.50 2796.23 2977.28 5773.51 6792.36 0.2717 R$ 2.06 4 R$ 26,742 71.00 4243.12 3893.35 8136.47 10170.58 0.2906 R$ 3.08 4 R$ 35,812 71.50 3148.51 2977.28 6125.79 8167.72 0.1815 R$ 2.48 3 R$ 28,558

3350 64.41 2836.27 3022.39 5858.65 6892.53 0.2757 R$ 2.06 4 R$ 26,753 72.00 4302.88 3952.34 8255.22 10319.02 0.2948 R$ 3.08 3 R$ 35,830 72.50 3192.55 3022.39 6214.94 8286.58 0.1841 R$ 2.47 3 R$ 28,574

3400 65.32 2876.30 3067.50 5943.79 6992.70 0.2797 R$ 2.06 4 R$ 26,764 73.00 4362.64 4011.33 8373.97 10467.46 0.2991 R$ 3.08 3 R$ 35,847 73.50 3236.59 3067.50 6304.08 8405.44 0.1868 R$ 2.47 3 R$ 28,590

3450 66.23 2916.33 3112.61 6028.94 7092.87 0.2837 R$ 2.06 4 R$ 26,775 74.00 4422.40 4070.32 8492.72 10615.91 0.3033 R$ 3.08 3 R$ 35,865 74.50 3280.62 3112.61 6393.23 8524.30 0.1894 R$ 2.47 3 R$ 28,605

3500 67.14 2956.36 3157.72 6114.08 7193.03 0.2877 R$ 2.06 4 R$ 26,785 75.00 4482.16 4129.31 8611.48 10764.35 0.3076 R$ 3.08 3 R$ 35,881 75.50 3324.66 3157.72 6482.37 8643.16 0.1921 R$ 2.47 3 R$ 28,620