,500 5,030 246,000 153,030 0 0 960.000 Freight 0 11,791 64,464 12,926 16,412 16,085 6,266 2.433 59.087 50,764 0 0 240.228 Capex (WI & Computers) 70,000 70,000 70,000 10,000 0 0 10,000 0 0 10,000 0 0 240.000 721,440 860,301 1,831,800 985,146 791.174 840,628 478,958 416,456