|
| Assumptions |
| Risk Free Rate | 4%/year |
| Energy Tariff | R$ 0,5426 |
| Loss of board efficiency | 0.576%/year |
| Operational and Administrative Costs | 1% of I0 |
| Replacement of Inverters and Cables | 11th and 21st year |
| Sale of Scrap | 25th year |