Aula15_26092013

Esta é uma pré-visualização de arquivo. Entre para ver o arquivo original

Sheet1
	j=	10%
	Demanda=	2	mil/ano
	V(C)	441
	V(q)	19
	CMg	23.41
	ÍTEM	VP	TEMPO
	Ítem	0	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
	Investimento	300	300	0	0
	Custeio	141.40	0	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15	15
	Receitas tarifárias	441.40	0	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758	46.8237744758
	FCL	0	-300	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758	31.8237744758
	18.85	0	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2