RCB Projeto Industria + Eficiente

1.
Identificao do Projeto
Concessionria:
Nome do Projeto:
Responsvel:
Telefone:
Cidade do Projeto:
Ano de Tarifa:
Celesc Distribuio S.A.

Celesc D - DVEE
48-3231-5391
###
Selecionar
Selecionar
Cidade Cidade
22012
Tipo do projeto:
E-mail: arthurrl@celesc.com.br
Taxa de Desconto i:
Fator de Carga:
0
###
2. Identificao do Consumidor
Nome:
Estado de Santa Catarina
Endereo:
CNPJ:
Convencional
1
Modalidade Tarifria:
1A1 - 230 kV
Subgrupo Tarifrio:
Valores de CEE e CED:
03- Industrial
Unidade Consumidora (UC) :
194.46
75.63
R$/MWh CED =
Valores definidos pela Resoluo ANEEL N 1.322 de 31 de julho de 2012, para FC = 70%
CEE =
R$/kW.ano
o
Informaes
1) Devero ser preenchidas apenas as clulas com fundo branco
2) O horrio de ponta da Celesc das 18:30 s 21:30. No horrio de vero considerado horrio de ponta das 19:30 s 22:30
3) Sero considerados 22 dias teis por ms e 4 semanas por ms. Para 12 meses/ano de funcionamento sero consideradas 52 semanas/ano
R E S U M O:
O presente projeto preve aes no(s) seguinte(s) uso(s) final(is):
o Iluminao
o Ar Condicionado
o
o
Motores
Refrigerao
o Aquecimento Solar
o Equip. Hospitalar
Custo Total do Projeto
R$ -
Energia Economizada (MWh/ano)
Reduo de Demanda na Ponta (kW)
RCBtotal
Vida til Mdia (meses)

Economia mensal aproximada
N de parcelas p/ recuperao do investimento
Valor das parcelas p/ recuperao integral do
investimento (sem juros)
8%
0.70
Outros
estimento
egral do
#DIV/0!
#VALUE!
#VALUE!
#VALUE!
Tabela de Tipo de Projeto

01 - Comrcio e Servios
02 - Atendimento comunidades baixa renda
03- Industrial
04 - Poderes Pblicos
05 - Servios Pblicos
06 - Residencial
07 - Aquecimento solar para substituio do chuveiro
08 - Rural
Tabela de Subgrupo Tarifrio
Subgrupo
Cdigo Fator CED Fator CEE
A1 - 230 kV
1
1.00
1.00
A2 - 88 a 138 kV
2
1.00
1.00
A3 - 69 kV
3
1.00
1.00
A3a - 30 a 44 kV
4
1.00
1.00
A4 - 2,3 kV a 25 kV
5
1.00
1.00
B1 - Residencial
6
1.20
1.08
B2 - Rural
7
1.20
1.08
B3 - Demais Classes
8
1.20
1.08
Tabela de Tarifas
Convencional
Horo Sazonal Azul
Horo Sazonal Verde
Consumidor Livre
Tabela de Fator de Carga para k=0,15

Fator de Carga
LP
LE
LE1
0.1
0.15
0.2
0.25
0.3
0.35
0.4
0.45
0.5
0.55
0.6
0.65
0.7
0.75
0.8
0.85
0.9
0.1444
0.1681
0.1936
0.2209
0.25
0.2809
0.3136
0.3481
0.3844
0.4225
0.4624
0.5041
0.5476
0.5929
0.64
0.6889
0.7396
0.20586
0.36464
0.56064
0.79388
1.06434
1.37204
1.71696
2.09912
2.5185
2.97512
3.46896
4.00004
4.56834
5.17388
5.81664
6.49664
7.21386
0.23139
0.24102
0.25119
0.2619
0.27315
0.28494
0.29727
0.31014
0.32355
0.3375
0.35199
0.3695
0.38516
0.40136
0.4181
0.43538
0.4532
As linhas destacadas referem-se a valores de fator de carga a

portanto, quando utilizados pela concessionria/permissionri
serem apresentadas as devidas justificativas
or de Carga para k=0,15

LE2
LE3
LE4
0.16197 -0.1099 -0.0776

0.16871 -0.02643 -0.01867
0.17583 0.07832 0.0553
0.18333 0.20435 0.1443
0.19121 0.35166 0.24832
0.19946 0.52026 0.36738
0.20809 0.71014 0.50146
0.2171
0.9213 0.65057
0.22649 1.15375 0.81472
0.23625 1.40748 0.99389
0.24639 1.68249 1.18808
0.25865 1.97632 1.39557
0.26961 2.29381 1.61977
0.28095 2.63258 1.85899
0.29267 2.99264 2.11324
0.30476 3.37398 2.38252
0.31724 3.7766 2.66683
valores de fator de carga atpicos, devendo,

ncessionria/permissionria,
tificativas
Demanda (HS Azul)

Cdigo 1 Cdigo 2 Ano Subgrupo
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
2011
2012
2013
2014
2015
2016
A1
A2
A3
A3a
A4
A1
A2
A3
A3a
A4
A1
A2
A3
A3a
A4
A1
A2
A3
A3a
A4
A1
A2
A3
A3a
A4
A1
A2
A3
A3a
Custo Ponta
17.63
23.86
24.99
34.24
4.95
12.48
15.13
24.39
28.86
Custo Fora
4.32
6.46
7.80
10.87
2.47
3.23
4.04
7.70
9.11
CED
R$ R$ 239.95
R$ 328.77
R$ 351.14
R$ 482.31
R$ 75.63
R$ 170.98
R$ 208.11
R$ 343.28
R$ 406.18
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Clculo de Custo Evitado (HOROSAZONAL AZ

Energia (HS Azul)
Custo Ponta
Custo Fora Ponta
Seca
Umida
Seca
277.64
277.64
277.64
277.64
280.86
286.65
289.97
293.41
293.41
251.23
251.23
251.23
251.23
280.86
286.65
289.97
293.41
293.41
173.63
173.63
173.63
173.63
180.00
185.79
189.11
192.55
192.55
6
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
2016
2017
2018
2019
10
2020
11
2021
12
2022
13
2023
A4
A1
A2
A3
A3a
A4
A1
A2
A3
A3a
A4
A1
A2
A3
A3a
A4
A1
A2
A3
A3a
A4
A1
A2
A3
A3a
A4
A1
A2
A3
A3a
A4
A1
A2
A3
A3a
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
13
65
2023
A4
R$ -
Evitado (HOROSAZONAL AZUL)

ergia (HS Azul)
Custo Fora Ponta
CEE
Umida
R$ 158.30
R$ 181.54
158.30
R$ 181.54
158.30
R$ 181.54
158.30
R$ 181.54
180.00
R$ 194.46
185.79
R$ 200.25
189.11
R$ 203.57
192.55
R$ 207.01
192.55
R$ 207.01
Vigncia
De
Anos
Resoluo
At
8/7/2011
8/6/2012
8/7/2012
8/6/2013
Resoluo ANEEL N 1.183 de 2 de agosto de 2011

Resoluo ANEEL N 1.322 de 31 de julho de 2012
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Dist. Florianpolis (km)

1 Abdon Batista 356
2
Abelardo Luz
595
3
Agrolndia
228
4
Agronmica
199
5
gua Doce
462
6 guas de Chapec 635
7
guas Frias
624
8 guas Mornas
36
9 Alfredo Wagner 110
10 Alto Bela Vista 516
11
Anchieta
748
12
Angelina
63
13 Anita Garibaldi 342
14
Anitpolis
101
15 Antnio Carlos 50
16
Apina
208
17
Arabut
523
18
Araquari
173
19
Ararangu
221
20
Armazm
170
21
Arroio Trinta
435
22
Arvoredo
567
23
Ascurra
194
24
Atalanta
233
25
Aurora
175
Balnerio
26
Arroio do Silva
233
27
Balnerio Barra do Sul
191
28Balnerio Cambori 83
29 Balnerio Gaivota 253
30 Balnerio Piarras 118
31
Bandeirante
716
32
Barra Bonita
716
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
33
Barra Velha
133
34Bela Vista do Toldo 382
35
Belmonte
713
36 Benedito Novo 189
37
Biguau
23
38
Blumenau
157
39 Bocaina do Sul 188
40Bom Jardim da Serra244
41
Bom Jesus
653
42Bom Jesus do Oeste570
43
Bom Retiro
134
44
Bombinhas
78
45
Botuver
124
46 Brao do Norte 175
47Brao do Trombudo228
48
Brunpolis
331
49
Brusque
101
50
Caador
395
51
Caibi
665
52
Calmon
427
53
Cambori
82
54 Campo Alegre 235
55Campo Belo do Sul 288
56
Campo Er
714
57 Campos Novos 380
58
Canelinha
62
59
Canoinhas
373
60
Capo Alto
259
61
Capinzal
460
62 Capivari de Baixo 139
63
Catanduvas
455
64 Caxambu do Sul 634
65 Celso Ramos 372
66
Cerro Negro
310
67
Chapado do Lageado
194
R$ -
68
Chapec
588
69 Cocal do Sul
214
70
Concrdia
503
71 Cordilheira Alta 579
72 Coronel Freitas 599
73 Coronel Martins 616
74 Correia Pinto
256
75
Corup
210
76
Cricima
197
77
Cunha Por
662
78
Cunhata
653
79
Curitibanos
302
80
Descanso
705
81 Dionsio Cerqueira 768
82
Dona Emma
245
83 Doutor Pedrinho 212
84
Entre Rios
620
85
Ermo
242
86
Erval Velho
407
87Faxinal dos Guedes535
88 Flor do Serto 676
89 Florianpolis
0
90 Formosa do Sul 638
91
Forquilhinha
221
92
Fraiburgo
390
93
Frei Rogrio
344
94
Galvo
618
95
Garopaba
92
96
Garuva
210
97
Gaspar
128
Governador
98
Celso Ramos
54
99
Gro Par
189
100
Gravatal
159
101
Guabiruba
110
102 Guaraciaba
717
103 Guaramirim
104 Guaruj do Sul
105
Guatambu
106 Herval d'Oeste
107
Ibiam
108
Ibicar
109
Ibirama
110
Iara
111
Ilhota
112
Imaru
113
Imbituba
114
Imbuia
115
Indaial
116
Iomer
117
Ipira
118 Ipor do Oeste
119
Ipuau
120
Ipumirim
121
Iraceminha
122
Irani
123
Irati
124
Irinepolis
125
It
126
Itaipolis
127
Itaja
128
Itapema
129
Itapiranga
130
Itapo
131
Ituporanga
132
Jabor
133 Jacinto Machado
134
Jaguaruna
135 Jaragu do Sul
136 Jardinpolis
137
Joaaba
181
744
613
425
407
440
217
195
112
110
88
157
168
425
587
491
705
535
672
492
651
415
547
333
98
70
733
259
160
468
255
162
190
643
431
138
Joinville
139 Jos Boiteux
140
Jupi
141 Lacerdpolis
142
Lages
143
Laguna
144 Lajeado Grande
145
Laurentino
146 Lauro Mller
147 Lebon Rgis
148 Leoberto Leal
149 Lindia do Sul
150
Lontras
151
Luiz Alves
152
Luzerna
153
Macieira
154
Mafra
155 Major Gercino
156 Major Vieira
157
Maracaj
158
Maravilha
159
Marema
160 Massaranduba
161 Matos Costa
162
Meleiro
163
Mirim Doce
164
Modelo
165
Monda
166 Monte Carlo
167 Monte Castelo
168Morro da Fumaa
169 Morro Grande
170 Navegantes
171 Nova Erechim
172 Nova Itaberaba
194
237
627
440
217
122
582
203
209
356
132
519
199
140
439
445
309
97
375
211
659
590
170
444
236
244
640
685
357
371
185
248
111
619
607
173 Nova Trento

85
174 Nova Veneza 222
175 Novo Horizonte 668
176
Orleans
196
177 Otaclio Costa 251
178
Ouro
580
179 Ouro Verde
456
180
Paial
582
181
Painel
262
182
Palhoa
20
183 Palma Sola
778
184
Palmeira
239
185
Palmitos
657
186
Papanduva
358
187
Paraso
722
188 Passo de Torres 310
189 Passos Maia
517
190 Paulo Lopes
57
191 Pedras Grandes 161
192
Penha
121
193
Peritiba
513
194
Petrolndia
178
195 Pinhalzinho
629
196 Pinheiro Preto 430
197
Piratuba
488
198 Planalto Alegre 620
199
Pomerode
174
200
Ponte Alta
303
201Ponte Alta do Norte 270
202 Ponte Serrada 507
203
Porto Belo
68
204 Porto Unio
460
205 Pouso Redondo 228
206 Praia Grande
293
Presidente
207
Castello Branco
484
208Presidente Getlio 231

209 Presidente Nereu 151
210
Princesa
750
211
Quilombo
628
212Rancho Queimado 65
213 Rio das Antas 426
214 Rio do Campo 286
215 Rio do Oeste
211
216
Rio do Sul
188
217 Rio dos Cedros 186
218 Rio Fortuna
126
219 Rio Negrinho
264
220
Rio Rufino
186
221
Riqueza
677
222
Rodeio
197
223 Romelndia
696
224
Salete
265
225
Saltinho
666
226 Salto Veloso
447
227
Sango
170
228 Santa Ceclia
331
229 Santa Helena 726
230
Santa Rosa de Lima126
231Santa Rosa do Sul 255
232 Santa Terezinha 714
Santa
233 Terezinha do Progresso
312
234 Santiago do Sul 640
Santo
235 Amaro da Imperatriz
32
236 So Bento do Sul 251
237 So Bernardino 699
238 So Bonifcio
79
239
So Carlos
638
240
So Cristvo do Sul290
241 So Domingos 598
242
So Francisco do Sul195
243 So Joo Batista 79

244
So Joo do Itaperi142
245So Joo do Oeste 718
246 So Joo do Sul 270
247 So Joaquim
235
248
So Jos
735
249So Jos do Cedro 280
250So Jos do Cerrito 9
251
So Loureno do Oeste
652
252 So Ludgero
182
253 So Martinho
183
254
So Miguel da Boa Vista
670
255
So Miguel do Oeste702
256
So Pedro de Alcntara
30
257
Saudades
640
258
Schroeder
194
259
Seara
544
260
Serra Alta
646
261
Siderpolis
216
262
Sombrio
246
263
Sul Brasil
652
264
Tai
247
265
Tangar
421
266
Tigrinhos
680
267
Tijucas
55
268 Timb do Sul
272
269
Timb
397
270 Timb Grande 175
271 Trs Barras
367
272
Treviso
229
273 Treze de Maio 169
274 Treze Tlias
455
275Trombudo Central 210
276
Tubaro
142
277
Tunpolis
730
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
Turvo
251
Unio do Oeste 635
Urubici
170
Urupema
205
Urussanga
205
Vargeo
524
Vargem
469
Vargem Bonita 374
Vidal Ramos
191
Videira
411
Vitor Meireles 266
Witmarsum
258
Xanxer
551
Xavantina
560
Xaxim
570
Zorta
422
Selecionar Cidade 0
Cdigo 1
Cdigo 2
2
Cdigo 3
1
CEP
1
CEFP
#VALUE!
#VALUE!
#VALUE!
#VALUE!
CDP
CDFP
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Ano
Cdigo 1
Cdigo 2
Cdigo 3
Ano
Cdigo 1
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
2
2
2
2
2
2
2
3
3
3
3
3
3
Cdigo 2
Cdigo 3
2011
2012
2013
1
1
1
1
1
2
2
2
2
2
3
3
1
1
1
1
1
2
2
2
2
2
3
3
1
1
1
1
1
2
Modalidade
4
5
6
7
8
1
2
3
4
5
4
5
4
5
6
7
8
1
2
3
4
5
4
5
4
5
6
7
8
1
Modalidade
Convencional
Convencional
Convencional
Convencional
Convencional
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Verde
Horo Sazonal Verde
Convencional
Convencional
Convencional
Convencional
Convencional
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Verde
Horo Sazonal Verde
Convencional
Convencional
Convencional
Convencional
Convencional
Horo Sazonal Azul
Subgrupo
Subgrupo
A3a
A4
B1
B2
B3
A1
A2
A3
A3a
A4
A3a
A4
A3a
A4
B1
B2
B3
A1
A2
A3
A3a
A4
A3a
A4
A3a
A4
B1
B2
B3
A1
Demanda
Custo Ponta
CDP
25.79
35.51
Energia
Custo Fora Custo Ponta
Seca
CDFP
25.79
0.17617
35.51
0.17617
0.32974
0.19593
0.31258
17.63
23.86
24.99
34.24
7.80
10.87
25.26
29.89
4.32
6.46
7.80
10.87
7.80
10.87
25.26
29.89
4.95
12.48
15.13
24.39
28.86
7.70
9.11
2.47
3.23
4.04
7.70
9.11
7.70
9.11
0.27764
0.27764
0.27764
0.27764
0.85788
1.07260
Custo Fora Pont

CEP
0.17617
0.17617
0.32974
0.19593
0.31258
0.25123
0.25123
0.25123
0.25123
0.83147
1.04619
0.20096
0.20096
0.31380
0.19644
0.31340
0.28086
0.28665
0.28997
0.29341
0.29341
0.87997
0.98757
2013
2014
2015
2016
3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
5
5
6
6
6
6
6
2
2
2
2
3
3
1
1
1
1
1
2
2
2
2
2
3
3
1
1
1
1
1
2
2
2
2
2
3
3
1
1
1
1
1
2
3
4
5
4
5
4
5
6
7
8
1
2
3
4
5
4
5
4
5
6
7
8
1
2
3
4
5
4
5
4
5
6
7
8
Horo Sazonal Azul

Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Verde
Horo Sazonal Verde
Convencional
Convencional
Convencional
Convencional
Convencional
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Verde
Horo Sazonal Verde
Convencional
Convencional
Convencional
Convencional
Convencional
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Verde
Horo Sazonal Verde
Convencional
Convencional
Convencional
Convencional
Convencional
A2
A3
A3a
A4
A3a
A4
A3a
A4
B1
B2
B3
A1
A2
A3
A3a
A4
A3a
A4
A3a
A4
B1
B2
B3
A1
A2
A3
A3a
A4
A3a
A4
A3a
A4
B1
B2
B3
2016
2017
2018
2019
6
6
6
6
6
6
6
7
7
7
7
7
7
7
7
7
7
7
7
8
8
8
8
8
8
8
8
8
8
8
8
9
9
9
9
2
2
2
2
2
3
3
1
1
1
1
1
2
2
2
2
2
3
3
1
1
1
1
1
2
2
2
2
2
3
3
1
1
1
1
1
2
3
4
5
4
5
4
5
6
7
8
1
2
3
4
5
4
5
4
5
6
7
8
1
2
3
4
5
4
5
4
5
6
7
Horo Sazonal Azul

Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Verde
Horo Sazonal Verde
Convencional
Convencional
Convencional
Convencional
Convencional
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Verde
Horo Sazonal Verde
Convencional
Convencional
Convencional
Convencional
Convencional
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Verde
Horo Sazonal Verde
Convencional
Convencional
Convencional
Convencional
A1
A2
A3
A3a
A4
A3a
A4
A3a
A4
B1
B2
B3
A1
A2
A3
A3a
A4
A3a
A4
A3a
A4
B1
B2
B3
A1
A2
A3
A3a
A4
A3a
A4
A3a
A4
B1
B2
2019
2020
2021
2022
9
9
9
9
9
9
9
9
10
10
10
10
10
10
10
10
10
10
10
10
11
11
11
11
11
11
11
11
11
11
11
11
12
12
12
1
2
2
2
2
2
3
3
1
1
1
1
1
2
2
2
2
2
3
3
1
1
1
1
1
2
2
2
2
2
3
3
1
1
1
8
1
2
3
4
5
4
5
4
5
6
7
8
1
2
3
4
5
4
5
4
5
6
7
8
1
2
3
4
5
4
5
4
5
6
Convencional
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Verde
Horo Sazonal Verde
Convencional
Convencional
Convencional
Convencional
Convencional
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Verde
Horo Sazonal Verde
Convencional
Convencional
Convencional
Convencional
Convencional
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Verde
Horo Sazonal Verde
Convencional
Convencional
Convencional
B3
A1
A2
A3
A3a
A4
A3a
A4
A3a
A4
B1
B2
B3
A1
A2
A3
A3a
A4
A3a
A4
A3a
A4
B1
B2
B3
A1
A2
A3
A3a
A4
A3a
A4
A3a
A4
B1
2022
2023
12
12
12
12
12
12
12
12
12
13
13
13
13
13
13
13
13
13
13
13
13
1
1
2
2
2
2
2
3
3
1
1
1
1
1
2
2
2
2
2
3
3
7
8
1
2
3
4
5
4
5
4
5
6
7
8
1
2
3
4
5
4
5
Convencional
Convencional
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Verde
Horo Sazonal Verde
Convencional
Convencional
Convencional
Convencional
Convencional
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Azul
Horo Sazonal Verde
Horo Sazonal Verde
B2
B3
A1
A2
A3
A3a
A4
A3a
A4
A3a
A4
B1
B2
B3
A1
A2
A3
A3a
A4
A3a
A4
Custo Fora Ponta

Seca
CEFP
0.17617
0.17617
0.17617
0.17617
0.32974
0.32974
0.19593
0.19593
0.31258
0.31258
0.17363
0.17363
0.17363
0.17363
0.17363
0.17363
0.15830
0.15830
0.15830
0.15830
0.15830
0.15830
0.20096
0.20096
0.31380
0.19644
0.31340
0.18000
0.18579
0.18911
0.19255
0.19255
0.19255
0.19255
Custo Contbil - Projeto Total

Custos Totais
Recursos Prprios
Origem dos recursos

Recursos de
Terceiros
#DIV/0!
2.00%
#DIV/0!
#DIV/0!
R$ R$ R$ R$ -
R$ R$ R$ R$ -
R$ R$ R$ R$ -
R$ R$ R$ R$ R$ R$ -
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
R$ -
R$ R$ R$ R$ R$ R$ -
R$ R$ R$ R$ R$ R$ -
Total
R$ -
#DIV/0!
Total de servios
Total de servios menos Auditoria
R$ R$ -
Tipo de Custo
R$
Recursos do
Consumidor
Custos Diretos
Materiais e Equipamentos
Mo de Obra Prpria (Concessionria)
Mo de Obra de Terceiros (Consumidor+Contratado)
Transporte
Previsto
Previsto
Previsto
Previsto
Administrao Prpria
Marketing
Auditoria Contbil Financeira
Descarte de Materiais
Medio & Verificao
Outros custos indiretos
Previsto
Previsto
Previsto
Previsto
Previsto
Previsto
R$ R$ R$ R$ -
Custos Indiretos
LIMITADORES
R$ R$ R$ R$ -
R$ -
Limites
("Marketing" + "Administrao Prpria") / Custo Total Projeto

"Marketing"
R$ -
R$ -
Calculado
5.00%
R$ 20,000.00
#DIV/0!
R$ -
Custo Contbil - Por Uso Final

Tipo de Custo
Custos Totais
Sistema
Mo de Obra Prpria
Mo de Obra de Terceiros
Transporte
Previsto
%
Previsto
Previsto
Previsto
Administrao Prpria
Marketing
Auditoria Contbil Financeira
Descarte de Materiais
Medio & Verificao
Outros custos indiretos
Previsto
Previsto
Previsto
Previsto
Previsto
Previsto
Materiais e Equipamentos
Iluminao
Ar Condicionado
R$ #DIV/0!
Custos Diretos
Motor
R$ -
#DIV/0!
R$ #DIV/0!
#DIV/0!
#DIV/0!
R$ #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
R$ R$ #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
R$ R$ #DIV/0!
Refrigerao
R$ #DIV/0!
Equip. Hospitalar
R$ -
Outros
TOTAL
#DIV/0!
R$ #DIV/0!
#DIV/0!
R$ #DIV/0!
#DIV/0!
R$ #DIV/0!
#DIV/0!
R$ #DIV/0!
R$ #DIV/0!
#DIV/0!
R$ R$ -
#DIV/0!
#DIV/0!
#DIV/0!
R$ R$ #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
R$ R$ #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
R$ R$ #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
R$ R$ #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
R$ R$ #DIV/0!
#DIV/0!
#DIV/0!
R$ #DIV/0!
Aquecimento
R$ #DIV/0!
R$ #DIV/0!
R$ #DIV/0!
Custos Indiretos
Total
Total de servios
Total de servios menos Auditoria
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
R$ R$ #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!
Clculo do RCB
Uso Final
EE
RDP
Energia
Retirada de
Economizada Demanda na
(MWh/ano)
Ponta
(kW/ano)
CATotal
Custo Anualizado
(R$)
Benefcios
Anualizados (R$)
RCBUso Final
PesoUso Final
(%)
Iluminao
Ar Condicionado
Motor
Refrigerao
Aquecimento Solar
Equipamentos Hospitalar
Outros
Err:502
#DIV/0!
#DIV/0!
#DIV/0!
Err:502
#DIV/0!
#DIV/0!
R$ R$ R$ R$ R$ R$ R$ -
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Total
Err:502
R$ -
0.00%
Avaliao do projeto, pelos

parmetros do Manual do PEE:
Definido na pg. 52, item 4.3.4.1 do Manual do PEE
RCBUso Final n =
CATotal(Uso Final n)
Benefcios AnualizadosUso Final n
Definido na pg. 52, item 4.3.4 do Manual do PEE
PesoUso Final n =
EEUso Final n
EETotal
RCBTotal = RCBUso Final 1 x PesoUso Final 1 + RCBUso Final 2 x PesoUso Final 2 + ... + RCBUso Final n x PesoUso Final n
RCBTotal
RCB para Projetos Plurianuais (de 1 a 10 anos)

Uso Final
Iluminao
Ar Condicionado
Motor
Refrigerao
Aquecimento Solar
Autoclave
Fluxo ou Pontual
Custo
Benefcio
Pontual
Fluxo
Pontual
Fluxo
Pontual
Pontual
Pontual
Fluxo
Fluxo
Pontual
Pontual
Pontual
Tempo da plurianualidade
Custo
Benefcio
RCB
Por Uso Final
0.00
0.00
0.00
0.00
0.00
0.00
Global
0.00
Avaliao do projeto, pelos

parmetros do Manual do PEE:
Um custo ou benefcio pontual definido como um valor que ocorre uma vez, em X anos, a partir da data de anlise (Valor concentrado)
Um fluxo de custos ou benefcios definido como um valor que ocorre uma vez a cada ano, durante X anos, a partir da data de anlise (Valor distribudo)
P = F / (1+i) ^ n
TRUE
Fluxo
Fluxo
Fluxo de Custos
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Fluxo de Benefcios
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Custo .
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Benefcio .
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Custo
###
Bene
###
Iluminao
ANOS (At X)
Total
1
2
3
4
5
6
7
8
9
10
Fluxo de Custos
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Fluxo de Benefcios
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Custo .
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Benefcio .
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Custo
###
Bene
###
Ar Condicionado
ANOS (At X)
Total
1
2
3
4
5
6
7
8
9
10
ANOS (At X)
Total
1
2
3
4
5
Fluxo de Custos
R$ R$ R$ R$ R$ R$ -
Fluxo de Benefcios
R$ R$ R$ R$ R$ R$ -
Custo .
R$ R$ R$ R$ R$ R$ -
Benefcio .
R$ R$ R$ R$ R$ R$ -
Custo
###
Bene
###
Motor
Pontual
Pontual
Motor
6
7
8
9
10
R$ R$ R$ R$ R$ -
R$ R$ R$ R$ R$ -
R$ R$ R$ R$ R$ -
R$ R$ R$ R$ R$ -
Fluxo de Custos
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Fluxo de Benefcios
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Custo .
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Benefcio .
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Custo
###
Bene
###
Refrigerao
ANOS (At X)
Total
1
2
3
4
5
6
7
8
9
10
Fluxo de Custos
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Fluxo de Benefcios
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Custo .
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Benefcio .
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Custo
###
Bene
###
Aquecimento Solar
ANOS (At X)
Total
1
2
3
4
5
6
7
8
9
10
ANOS (At X)
Total
1
Fluxo de Custos
R$ R$ -
Fluxo de Benefcios
R$ R$ -
Custo .
R$ R$ -
Benefcio .
R$ R$ -
Custo
###
Bene
Autoclave
Autoclave
2
3
4
5
6
7
8
9
10
R$ R$ R$ R$ R$ R$ R$ R$ R$ -
R$ R$ R$ R$ R$ R$ R$ R$ R$ -
R$ R$ R$ R$ R$ R$ R$ R$ R$ -
R$ R$ R$ R$ R$ R$ R$ R$ R$ -
###
RDFP
EEFP
0
0
0.00
0
0
0
0
0
0
0
0.00
0
0
0
Custo Pluri
Benefcio Pluri
Custo Pluri
Benefcio Pluri
Custo Pluri
Benefcio Pluri
Custo Pluri
Benefcio Pluri
Custo Pluri
Benefcio Pluri
Custo Pluri
Benefcio Pluri
Materiais
Especficao
Iluminao
Acessrios (fita isolante, soquetes, parafusos e etc...)
Modelo
Item (Edital)
Subtotal Iluminao
Ar Condicionado
Subtotal Ar Condicionado
Motor
Subtotal Motor
Refrigerao
Subtotal Refrigerao
Aquecimento Solar
Subtotal Aquecimento Solar
Equipamentos Hospitalar
Subtotal Equipamentos Hospitalar
Outros
Subtotal Outros
Total Materiais
Materiais
Quantidade
Prevista
Unidade
Valor Unitrio (R$)
Valor Total (R$)

R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Qtde Real
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
#DIV/0!
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
#DIV/0!
R$ -
#DIV/0!
Mo de Obra de Terceiros
Especficao
Modelo
Item (Edital)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Iluminao
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Subtotal Iluminao
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Ar Condicionado
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Motor
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Subtotal Motor
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Refrigerao
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Subtotal Refrigerao
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Aquecimento Solar
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Equipamentos Hospitalares
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Subtotal Equipamentos Hospitalares
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Outros
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Subtotal Outros
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Mo de Obra de Terceiros
Obra de Terceiros
Quantidade
Prevista
Unidade
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Valor Unitrio M.O.

(R$)
Valor Total (R$)

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
e Terceiros
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ -
Descarte
Especficao
Modelo
Item (Edital)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Iluminao
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Subtotal Iluminao
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Ar Condicionado
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Motor
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Subtotal Motor
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Refrigerao
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Subtotal Refrigerao
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Aquecimento Solar
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Equipamentos Hospitalares
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Subtotal Equipamentos Hospitalares
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Outros
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Subtotal Outros
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Descarte
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Descarte
Quantidade
Prevista
Unidade
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Valor Unitrio
Descarte (R$)
Valor Total (R$)

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
rte
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ -
Diagnstico Energtico e Medio & Verificao

Sistema
Tempo (horas)
Iluminao
Ar Condicionado
Motor
Refrigerao
Aquecimento Solar
Equip. Hospitalares
Outros
Total
Total / Uso Final M&V (R$)

R$ R$ R$ R$ R$ R$ R$ -
R$ -
Custo HH
Benefcio ILUMINAO
Iluminao
Horas/Dia:
Dias/Ano:
Premissas do clculo do tempo de utilizao

Horas/ano trabalhadas:
Meses no ano, de utilizao do Sistema no horrio de Ponta (NM):
Dias teis no ms, de utilizao do Sistema no horrio de Ponta (ND):
Horas por dia, de utilizao do Sistema no horrio de Ponta (NUP):
Fator de Coincidncia de Ponta:
Sistema Atual
Tipo de equipamento / Tecnologia
Potncia (W)
Quantidade
Perdas (W)
Quantidade
Lmpada
Reator
Potncia Instalada (kW)
Energia Consumida (MWh/ano)
Sistema Proposto
Potncia (W)
Quantidade
Perdas (W)
Quantidade
Lmpada
Reator
Resultados Esperados
Energia Conservada (MWh/ano)
Economia (%)
Benefcio (R$)
Custo Anualizado ILUMINAO

Item
Descrio
Modelo
Custo Unitrio
(R$)
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
10
R$ -
11
R$ -
12
R$ -
13
R$ -
14
R$ -
15
R$ -
16
R$ -
17
R$ -
18
R$ -
19
R$ -
20
R$ -
21
R$ -
22
R$ -
23
R$ -
24
R$ -
25
R$ -
26
R$ -
27
R$ -
28
R$ -
29
R$ -
30
R$ -
31
R$ -
32
R$ -
33
R$ -
34
R$ -
35
R$ -
36
R$ -
37
R$ -
38
R$ -
39
R$ -
40
R$ -
41
R$ -
42
R$ -
43
R$ -
44
R$ -
45
R$ -
46
R$ -
47
R$ -
48
R$ -
49
R$ -
50
R$ -
51
R$ -
52
R$ -
53
R$ -
54
R$ -
55
R$ -
56
R$ -
57
R$ -
58
R$ -
59
R$ -
60
R$ -
61
R$ -
62
R$ -
63
R$ -
64
R$ -
65
R$ -
66
R$ -
67
R$ -
68
R$ -
69
R$ -
70
R$ -
71
R$ -
72
R$ -
73
R$ -
74
R$ -
75
R$ -
76
R$ -
77
R$ -
78
R$ -
79
R$ -
80
R$ -
81
R$ -
82
R$ -
83
R$ -
84
R$ -
85
R$ -
86
R$ -
87
R$ -
88
R$ -
89
R$ -
90
R$ -
91
R$ -
92
R$ -
93
R$ -
94
R$ -
95
R$ -
96
R$ -
97
R$ -
98
R$ -
99
R$ -
100
R$ -
Totais B-->
Frmulas ILUMINAO
CPE = CE + [(CT - CTE) x CE / CTE]
CA = CPE x FRC
CATOTAL = CA1 + CA2 + ... + CAN
FRC = i x (1 + i)n
[(1 + i)n] - 1
Definidos nas pgs. 48 e 49, item 4.3.4.1 do Manual do PEE
RDP = [(NL1 x PL1 + NR1 x PR1) - (NL2 x PL2 + NR2 x PR2)] x FCP x 10-3
Definido na pg. 34 do Manual do PEE
EE = [(NL1 x PL1 + NR1 x PR1) - (NL2 x PL2 + NR2 x PR2)] x t x 10-6
B = (EE x CEE) + (RDP x CED)
RCB= Custos Anualizados

Benefcios Anualizados
tem no eficientizado
Horas/Dia:
Dias/Ano:
t
12
22
3
FCP
Totais
Totais
Iluminao 1
Iluminao 2
Iluminao 3
PL1
NL1
PR1
NR1
Totais
-
PL2
NL2
PR2
NR2
RDP
EE
E
B
EEFP
RDFP
Totais
0.00%
R$ -
0
0
0.00%
R$ -
0.00%
R$ 0
0.00%
R$ 0
Qtd
Custo Unitrio X
Qtd (R$) [A]
CE equip
% do equipamento
em relao ao total
[C]
CE
equip/CTE
Custo por equip

(R$) [E=A+CxD]
CPE equip
Vida til em anos

(n)
R$ -
0.00%
#DIV/0!
20.0
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
Totais B-->
R$ -
0.00%
#DIV/0!
em no eficientizado
#DIV/0!
Subto
Total do P
Iluminao 4
0.00%
R$ -
Iluminao 5
Iluminao 6
Iluminao 7
0.00%
R$ 0
0.00%
R$ 0
Taxa de desconto
(i)
FRC [F]
Custo Anualizado
item (R$) CA
equipn [G=DxE]
8.00%
0.1019
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
0.00%
R$ 0
0
0
0
0
0
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
Subtotal Servios [D] (CT-CTE)

Total do Projeto (R$) CT = [B] + [D]
Err:502
#DIV/0!
#DIV/0!
0
0
0
Iluminao 8
0.00%
R$ -
Iluminao 9
Iluminao 10
Iluminao 11
0.00%
R$ 0
0.00%
R$ 0
0.00%
R$ 0
Iluminao 12
0.00%
R$ -
Iluminao 13
Iluminao 14
Iluminao 15
0.00%
R$ 0
0.00%
R$ 0
0.00%
R$ 0
Iluminao 16
0.00%
R$ -
Iluminao 17
Iluminao 18
Iluminao 19
0.00%
R$ 0
0.00%
R$ 0
0.00%
R$ 0
Iluminao 20
0.00%
R$ -
Benefcio AR CONDICIONADO
Ar Condicionado
Horas/Dia:
Dias/Ano:

Sistema Atual
Eficincia (kJ/Wh)
Quantidade
Capacidade (BTU/h)
Sistema Proposto
Eficincia - Catlogo (kJ/Wh)
Quantidade
Capacidade (BTU/h)
Economia (%)
Benefcio (R$)
Custo Anualizado AR CONDICIONADO

Item
Descrio
Modelo
Custo Unitrio
(R$)
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
10
R$ -
11
R$ -
12
R$ -
13
R$ -
14
R$ -
15
R$ -
16
R$ -
17
R$ -
18
R$ -
19
R$ -
20
R$ -
21
R$ -
22
R$ -
23
R$ -
24
R$ -
25
R$ -
26
R$ -
27
R$ -
28
R$ -
29
R$ -
30
R$ -
31
R$ -
32
R$ -
33
R$ -
34
R$ -
35
R$ -
36
R$ -
37
R$ -
38
R$ -
39
R$ -
40
R$ -
41
R$ -
42
R$ -
43
R$ -
44
R$ -
45
R$ -
46
R$ -
47
R$ -
48
R$ -
49
R$ -
50
R$ -
51
R$ -
52
R$ -
53
R$ -
54
R$ -
55
R$ -
56
R$ -
57
R$ -
58
R$ -
59
R$ -
60
R$ -
61
R$ -
62
R$ -
63
R$ -
64
R$ -
65
R$ -
66
R$ -
67
R$ -
68
R$ -
69
R$ -
70
R$ -
71
R$ -
72
R$ -
73
R$ -
74
R$ -
75
R$ -
76
R$ -
77
R$ -
78
R$ -
79
R$ -
80
R$ -
81
R$ -
82
R$ -
83
R$ -
84
R$ -
85
R$ -
86
R$ -
87
R$ -
88
R$ -
89
R$ -
90
R$ -
91
R$ -
92
R$ -
93
R$ -
94
R$ -
95
R$ -
96
R$ -
97
R$ -
98
R$ -
99
R$ -
100
R$ -
Totais
Frmulas AR CONDICIONADO
CA = CPE x FRC
FRC = i x (1 + i)n
[(1 + i)n] - 1
RDP = [(C1 x N1 x (1 / EF1)) - (C2 x N2 x(1 / EF2 ))] x FCP x 1,055 x 10-3
EE = [(C1 x N1 x (1 / EF1)) - (C2 x N2 x(1 / EF2 ))] x t x 1,055 x 10-6

Horas/Dia:
Dias/Ano:
t
12
22
3
FCP
EF1
N1
C1
EF2
N2
C2
RDP
EE
E
B
EEFP
RDFP
Totais
Totais
Totais
Totais
0.00%
R$ -
Ar Cond 1
0
0
0.00%
R$ -
Ar Cond 2
Ar Cond 3
0
0
0.00%
R$ -
0
0
0.00%
R$ -
Qtd
Custo Unitrio X
Qtd (R$) [A]
CE equip
% do equipamento
em relao ao total
[C]
CE
equip/CTE
Custo por equip

(R$) [E=A+CxD]
CPE equip
Vida til em anos

(n)
R$ -
0.00%
#DIV/0!
20.0
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
0
0
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
Totais
#DIV/0!
Subto
Total do P
DO
em no eficientizado
Ar Cond 4
Ar Cond 5
Ar Cond 6
Ar Cond 7
0.00%
R$ -
0
0
0.00%
R$ -
0
0
0.00%
R$ -
Taxa de desconto
(i)
FRC [F]
Custo Anualizado
item (R$) CA
equipn [G=DxE]
8.00%
0.1019
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
0
0
0.00%
R$ -
0
0
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
Ar Cond 8
0.00%
R$ -
Ar Cond 9
Ar Cond 10
Ar Cond 11
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
0
Ar Cond 12
0.00%
R$ -
Ar Cond 13
Ar Cond 14
Ar Cond 15
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
0
Ar Cond 16
0.00%
R$ -
Ar Cond 17
Ar Cond 18
Ar Cond 19
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
0
Ar Cond 20
0.00%
R$ -
0
0
Benefcio MOTORES ELTRICOS

Motores/Equipamentos
Horas/Dia:
Dias/Ano:

Sistema Atual
Eficincia (%)
Quantidade
Potncia (CV)
Sistema Proposto
Eficincia - Catlogo (%)
Quantidade
Potncia (CV)
Energia Consumida
Economia (%)
Benefcio (R$)
Custo Anualizado MOTORES ELTRICOS

Item
Descrio
Modelo
Custo Unitrio
(R$)
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
10
R$ -
11
R$ -
12
R$ -
13
R$ -
14
R$ -
15
R$ -
16
R$ -
17
R$ -
18
R$ -
19
R$ -
20
R$ -
21
R$ -
22
R$ -
23
R$ -
24
R$ -
25
R$ -
26
R$ -
27
R$ -
28
R$ -
29
R$ -
30
R$ -
31
R$ -
32
R$ -
33
R$ -
34
R$ -
35
R$ -
36
R$ -
37
R$ -
38
R$ -
39
R$ -
40
R$ -
41
R$ -
42
R$ -
43
R$ -
44
R$ -
45
R$ -
46
R$ -
47
R$ -
48
R$ -
49
R$ -
50
R$ -
51
R$ -
52
R$ -
53
R$ -
54
R$ -
55
R$ -
56
R$ -
57
R$ -
58
R$ -
59
R$ -
60
R$ -
61
R$ -
62
R$ -
63
R$ -
64
R$ -
65
R$ -
66
R$ -
67
R$ -
68
R$ -
69
R$ -
70
R$ -
71
R$ -
72
R$ -
73
R$ -
74
R$ -
75
R$ -
76
R$ -
77
R$ -
78
R$ -
79
R$ -
80
R$ -
81
R$ -
82
R$ -
83
R$ -
84
R$ -
85
R$ -
86
R$ -
87
R$ -
88
R$ -
89
R$ -
90
R$ -
91
R$ -
92
R$ -
93
R$ -
94
R$ -
95
R$ -
96
R$ -
97
R$ -
98
R$ -
99
R$ -
100
R$ -
Totais
Frmulas MOTORES ELTRICOS

CA = CPE x FRC
FRC = i x (1 + i)n
[(1 + i)n] - 1
RDP = [(P1 x N1 x (1 / R1)) - (P2 x N2 x (1 /R2 ))] x FCP x 0,736
EE = [(P1 x N1 x (1 / R1)) - (P2 x N2 x (1 / R2 ))] x t x 0,736 x 10-3

Horas/Dia:
Dias/Ano:
t
12
22
3
FCP
R1
N1
P1
R2
N2
P2
RDP
EE
E
B
EEFP
RDFP
Totais
Totais
Totais
Totais
0.00%
R$ -
Motor 1
0.00
0.00
0.00%
R$ -
Motor 2
Motor 3
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
S
Qtd
Custo Unitrio X
Qtd (R$) [A]
CE equip
% do equipamento
em relao ao total
[C]
CE
equip/CTE
Custo por equip

(R$) [E=A+CxD]
CPE equip
Vida til em anos

(n)
R$ -
0.00%
#DIV/0!
20.0
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
Totais
R$ -
0.00%
#DIV/0!
#DIV/0!
Subto
Total do P
COS
em no eficientizado
Motor 4
0.00%
R$ -
Motor 5
Motor 6
Motor 7
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
Taxa de desconto
(i)
FRC [F]
Custo Anualizado
item (R$) CA
equipn [G=DxE]
8.00%
0.1019
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
0.00%
R$ -
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Motor 8
0.00%
R$ -
Motor 9
Motor 10
Motor 11
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
Motor 12
0.00%
R$ -
Motor 13
Motor 14
Motor 15
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
Motor 16
0.00%
R$ -
Motor 17
Motor 18
Motor 19
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
Motor 20
0.00%
R$ -
Motor 21
Motor 22
Motor 23
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
Motor 24
0.00%
R$ -
Motor 25
Motor 26
Motor 27
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
Motor 28
0.00%
R$ -
Motor 29
Motor 30
Motor 31
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
Motor 32
0.00%
R$ -
Motor 33
Motor 34
Motor 35
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
Motor 36
0.00%
R$ -
Motor 37
Motor 38
Motor 39
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
Motor 40
0.00%
R$ -
Motor 41
Motor 42
Motor 43
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
Motor 44
0.00%
R$ -
Motor 45
Motor 46
Motor 47
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
Motor 48
0.00%
R$ -
Motor 49
Motor 50
0.00
0.00
0.00%
R$ -
0.00
0.00
0.00%
R$ -
0.00
0.00
Benefcio REFRIGERADORES
Refrigerao
Horas/Dia:
Dias/Ano:

Fator de Utilizao (Fabricante, pesquisa, mdio) (<12):
Sistema Atual
Quantidade
Consumo Anual (kWh/ano)
Sistema Proposto
Quantidade
Consumo Anual (kWh/ano)
Economia (%)
Benefcio (R$)
Custo Anualizado REFRIGERADORES

Item
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
Descrio

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Modelo
Custo Unitrio
(R$)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
Totais
Frmulas REFRIGERADORES
CA = CPE x FRC
FRC = i x (1 + i)n
[(1 + i)n] - 1
EE = (N1 x C1 - N2 x C2) x 10-3
RDP = (EE x FU x 103) / t
Horas/Dia:
Dias/Ano:
t
FU
N1
C1
E1
N2
C2
E2
Totais
Totais
Totais
Totais
0.00%
R$ -
Sistema 1
Sistema 2
Sistema 3
0.50
0.50
0.50
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Qtd
Custo Unitrio X
Qtd (R$) [A]
CE equip
% do equipamento
em relao ao total
[C]
CE
equip/CTE
Custo por equip

(R$) [E=A+CxD]
CPE equip
Vida til em anos

(n)
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%
#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!
RDP
EE
E
B
EEFP
20.0
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%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
#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!
#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!
Totais
ES
em no eficientizado
R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ R$ -
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%
#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!
R$ -
0.00%
#DIV/0!
#DIV/0!
Subto
Total do P
em no eficientizado
Sistema 4
Sistema 5
Sistema 6
Sistema 7
0.50
0.50
0.50
0.50
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Taxa de desconto
(i)
FRC [F]
Custo Anualizado
item (R$) CA
equipn [G=DxE]
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
0.1019
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00%
R$ -
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
#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!
#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!
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%
8.00%

#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!
#DIV/0!
#DIV/0!
#DIV/0!
Sistema 8
Sistema 9
Sistema 10
0.50
0.50
0.50
0.50
0.00%
R$ -
Sistema 11
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Sistema 12
Sistema 13
Sistema 14
0.50
0.50
0.50
0.50
0.00%
R$ -
Sistema 15
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Sistema 16
Sistema 17
Sistema 18
0.50
0.50
0.50
0.50
0.00%
R$ -
Sistema 19
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Sistema 20
0.50
0.00%
R$ -
Benefcio AQUECEDORES
Frao Solar
Nmero mdio de banhos por dia
Nmero mdio de banhos por dia na Ponta
Tempo mdio de banho (min)
Nmero de chuveiros por unidade consumidora
Potncia mxima do chuveiro (W)
Vazo tpica do chuveiro (l/min)
Nmero de Unidades consumidoras atendidas
Fator diversidade
Cidade de Referncia
Fator de Correo (Tabela I do Manual do PEE)
Energia Economizada (MWh/ano)
Benefcio (R$)
Fabricante Coletor Solar
Modelo
rea externa (m2)
Produo mdia mensal de energia (kWh/ms)
Eficincia Energtica (%)
P
r
o
j
e
t
o
C
o
l
e
t
o
r
R
e
s
e
r
v
a
t
r
i
o
Produo mdia mensal de energia por rea coletora

kWh/(m2xms)
FS
NB
NBP
T
NC
PC
V
NR
FD
Florianpolis
0.7
0.100
0.55
FC
EE
RDP
B
AExt
PMM
EF
PAC
rea Coletora por Unidade (m2)

Nmero de coletores
Fabricante do Reservatrio Trmico
Modelo
Volume do reservatrio trmico (l)
Potncia eltrica auxiliar (W)
Perda Especfica Ener. Mensal (kWh/ms/l)
Volume de gua quente consumida (l)
AC
NCol
#DIV/0!
#DIV/0!
PEM
Vque
Nmero mnimo de reservatrios com apoio eltrico
NRELE
VR
PAUX
Custo Anualizado AQUECEDORES
Item
Descrio
Modelo
Custo Unitrio
(R$)
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
10
R$ -
11
R$ -
12
R$ -
13
R$ -
14
R$ -
15
R$ -
16
R$ -
17
R$ -
18
R$ -
19
R$ -
20
R$ -
21
R$ -
22
R$ -
23
R$ -
24
R$ -
25
R$ -
26
R$ -
27
R$ -
28
R$ -
29
R$ -
30
R$ -
31
R$ -
32
R$ -
33
R$ -
34
R$ -
35
R$ -
36
R$ -
37
R$ -
38
R$ -
39
R$ -
40
R$ -
41
R$ -
42
R$ -
43
R$ -
44
R$ -
45
R$ -
46
R$ -
47
R$ -
48
R$ -
49
R$ -
50
R$ -
51
R$ -
52
R$ -
53
R$ -
54
R$ -
55
R$ -
56
R$ -
57
R$ -
58
R$ -
59
R$ -
60
R$ -
61
R$ -
62
R$ -
63
R$ -
64
R$ -
65
R$ -
66
R$ -
67
R$ -
68
R$ -
69
R$ -
70
R$ -
71
R$ -
72
R$ -
73
R$ -
74
R$ -
75
R$ -
76
R$ -
77
R$ -
78
R$ -
79
R$ -
80
R$ -
81
R$ -
82
R$ -
83
R$ -
84
R$ -
85
R$ -
86
R$ -
87
R$ -
88
R$ -
89
R$ -
90
R$ -
91
R$ -
92
R$ -
93
R$ -
94
R$ -
95
R$ -
96
R$ -
97
R$ -
98
R$ -
99
R$ -
100
R$ -
Totais
Frmulas AQUECEDORES
CA = CPE x FRC
FRC = i x (1 + i)n
[(1 + i)n] - 1
EE = FS x PC x NB x (T / 60) x NR x 365 x 10 -6
RDP = NR x NC x (PC - PAUX) x FD x 10-3
AC = EE / (FC x PAC x NR x 12 x 10-3)
PAC = PMM / Aext
NCol = AC / AExt
Definio implcita no Manual do PEE
Vque = V x T x NB
Definio sugerida pela DVEE
NRELE = Vque / VR

Fator de Diversidade de Demanda
0.1
EEFP
RDFP
0
0
Parmetros retirados da Tabela Procel / Inmetro
Parmetros retirados da Tabela Procel / Inmetro
Qtd
Custo Unitrio X
Qtd (R$) [A]
CE equip
% do equipamento
em relao ao total
[C]
CE
equip/CTE
Custo por equip

(R$) [E=A+CxD]
CPE equip
Vida til em anos

(n)
R$ -
0.00%
#DIV/0!
20.0
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
Totais
R$ -
0.00%
#DIV/0!
o eficientizado
#DIV/0!
Subto
Total do P
Taxa de desconto
(i)
FRC [F]
Custo Anualizado
item (R$) CA
equipn [G=DxE]
8.00%
0.1019
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
0
0
0
0
0
0
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8.00%
#DIV/0!
8.00%
#DIV/0!

Err:502
#DIV/0!
#DIV/0!
0
0
BENEFCIO EQUIPAMENTO HOSPITALAR

Equipamento Hospitalar
Sistema Atual
PL1
NL1
Potncia (W)
Quantidade
Autoclave
Potencia Instalada (kW)
Horas/ciclo:
N ciclos
Dias/Ano:
Horas/ano trabalhadas (vida til)
t
Meses no ano, de utilizao do Sistema no horrio de Ponta (NM): 12
Dias teis no ms, de utilizao do Sistema no horrio de Ponta (ND): 22
3
Fator de Coincidncia de Ponta: FCP
Sistema Proposto
PL2
NL2
Potncia (W)
Quantidade
Autoclave
Potencia Instalada (kW)
Horas/ciclo:
N ciclos
Dias/Ano:
Horas/ano trabalhadas (vida til)
t
Meses no ano, de utilizao do Sistema no horrio de Ponta (NM): 12
Dias teis no ms, de utilizao do Sistema no horrio de Ponta (ND): 22
3
Fator de Coincidncia de Ponta: FCP
Economia (%)
Benefcio (R$)
RDP
EE
E
B
EEFP
RDFP
Custo Anualizado EQUIPAMENTO HOSPITALAR
Item
Descrio
Modelo
Custo Unitrio
(R$)
Qtd
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
10
R$ -
11
R$ -
12
R$ -
13
R$ -
14
R$ -
15
R$ -
16
R$ -
17
R$ -
18
R$ -
19
R$ -
20
R$ -
21
R$ -
22
R$ -
23
R$ -
24
R$ -
25
R$ -
26
R$ -
27
R$ -
28
R$ -
29
R$ -
30
R$ -
31
R$ -
32
R$ -
33
R$ -
34
R$ -
35
R$ -
36
R$ -
37
R$ -
38
R$ -
39
R$ -
40
R$ -
41
R$ -
42
R$ -
43
R$ -
44
R$ -
45
R$ -
46
R$ -
47
R$ -
48
R$ -
49
R$ -
50
R$ -
51
R$ -
52
R$ -
53
R$ -
54
R$ -
55
R$ -
56
R$ -
57
R$ -
58
R$ -
59
R$ -
60
R$ -
61
R$ -
62
R$ -
63
R$ -
64
R$ -
65
R$ -
66
R$ -
67
R$ -
68
R$ -
69
R$ -
70
R$ -
71
R$ -
72
R$ -
73
R$ -
74
R$ -
75
R$ -
76
R$ -
77
R$ -
78
R$ -
79
R$ -
80
R$ -
81
R$ -
82
R$ -
83
R$ -
84
R$ -
85
R$ -
86
R$ -
87
R$ -
88
R$ -
89
R$ -
90
R$ -
91
R$ -
92
R$ -
93
R$ -
94
R$ -
95
R$ -
96
R$ -
97
R$ -
98
R$ -
99
R$ -
100
R$ -
Totais
Frmulas EQUIPAMENTO HOSPITALAR

CA = CPE x FRC
FRC = i x (1 + i)n
[(1 + i)n] - 1
RDP = [(NL1 x PL1 + NR1 x PR1) - (NL2 x PL2 + NR2 x PR2)] x FCP x 10-3
EE = [(NL1 x PL1 + NR1 x PR1) - (NL2 x PL2 + NR2 x PR2)] x t x 10-6

Equip. 1
Equip. 2
Equip. 3
Equip. 4
Equip. 5
Totais
Totais
-
Totais
0.00%
R$ -
0
0
0.00%
R$ -
0
0
% do
equipamento
Custo Unitrio X
em relao ao
Qtd (R$) [A]
total [C]
CE equip
CE
equip/CTE
0.00%
R$ -
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
0
0.00%
R$ -
Custo por
equip (R$)
[E=A+CxD]
CPE equip
Vida til em
anos (n)
Taxa de
desconto (i)
FRC [F]
20.0
8.00%
0.1019
8.00%
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
0
0
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
eficientizado
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
8.00%
R$ -
0.00%
#DIV/0!
#DIV/0!
Equip. 6
Equip. 7
Equip. 8
Equip. 11
0
0
0.00%
R$ -
0
0
Custo
Anualizado
item (R$) CA
equipn
[G=DxE]
#DIV/0!
Equip. 10
0.00%
R$ -
#DIV/0!
Equip. 9
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
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!
#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!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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!
#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!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
Equip. 12
0.00%
R$ -
Equip. 13
Equip. 14
Equip. 15
Equip. 16
Equip. 17
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
0
Equip. 18
0.00%
R$ -
Equip. 19
Equip. 20
0
0
0.00%
R$ -
0
0
0.00%
R$ -
0
0
Benefcio OUTROS EQUIPAMENTOS

Outros Equipamentos
Horas/Dia:
Dias/Ano:

Sistema Atual
Quantidade
Potncia (W)
Sistema Proposto
Quantidade
Potncia (W)
Economia (%)
Benefcio (R$)
Custo Anualizado OUTROS

Item
Descrio
Modelo
Custo Unitrio
(R$)
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
R$ -
10
R$ -
11
R$ -
12
R$ -
13
R$ -
14
R$ -
15
R$ -
16
R$ -
17
R$ -
18
R$ -
19
R$ -
20
R$ -
21
R$ -
22
R$ -
23
R$ -
24
R$ -
25
R$ -
26
R$ -
27
R$ -
28
R$ -
29
R$ -
30
R$ -
31
R$ -
32
R$ -
33
R$ -
34
R$ -
35
R$ -
36
R$ -
37
R$ -
38
R$ -
39
R$ -
40
R$ -
41
R$ -
42
R$ -
43
R$ -
44
R$ -
45
R$ -
46
R$ -
47
R$ -
48
R$ -
49
R$ -
50
R$ -
51
R$ -
52
R$ -
53
R$ -
54
R$ -
55
R$ -
56
R$ -
57
R$ -
58
R$ -
59
R$ -
60
R$ -
61
R$ -
62
R$ -
63
R$ -
64
R$ -
65
R$ -
66
R$ -
67
R$ -
68
R$ -
69
R$ -
70
R$ -
71
R$ -
72
R$ -
73
R$ -
74
R$ -
75
R$ -
76
R$ -
77
R$ -
78
R$ -
79
R$ -
80
R$ -
81
R$ -
82
R$ -
83
R$ -
84
R$ -
85
R$ -
86
R$ -
87
R$ -
88
R$ -
89
R$ -
90
R$ -
91
R$ -
92
R$ -
93
R$ -
94
R$ -
95
R$ -
96
R$ -
97
R$ -
98
R$ -
99
R$ -
100
R$ -
Totais
Frmulas OUTROS
CA = CPE x FRC
FRC = i x (1 + i)n
[(1 + i)n] - 1
RDP = [(P1 x N1) - (P2 x N2)] x FCP x 10-3
EE = [(P1 x N1) - (P2 x N2)] x t x 10-6

Horas/Dia:
Dias/Ano:
t
12
22
3
FCP
N1
P1
N2
P2
RDP
EE
E
B
EEFP
RDFP
Totais
Totais
Totais
Totais
0.00%
R$ -
Equip. 1
0
0
0.00%
R$ -
Equip. 2
Equip. 3
0.00%
R$ -
0.00%
R$ -
Qtd
Custo Unitrio X
Qtd (R$) [A]
CE equip
% do equipamento
em relao ao total
[C]
CE
equip/CTE
Custo por equip

(R$) [E=A+CxD]
CPE equip
Vida til em anos

(n)
R$ -
0.00%
#DIV/0!
20.0
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
R$ -
0.00%
#DIV/0!
Totais
R$ -
0.00%
#DIV/0!
#DIV/0!
Subto
Total do P
em no eficientizado
Equip. 4
0.00%
R$ -
Equip. 5
Equip. 6
Equip. 7
0.00%
R$ -
0.00%
R$ -
Taxa de desconto
(i)
FRC [F]
Custo Anualizado
item (R$) CA
equipn [G=DxE]
8.00%
0.1019
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
0.00%
R$ -
0
0
0
0
0
0
0
0
0
0
0
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!
8.00%
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Equip. 8
0.00%
R$ -
Equip. 9
Equip. 10
Equip. 11
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Equip. 12
0.00%
R$ -
Equip. 13
Equip. 14
Equip. 15
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Equip. 16
0.00%
R$ -
Equip. 17
Equip. 18
Equip. 19
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Equip. 20
0.00%
R$ -
Equip. 21
Equip. 22
Equip. 23
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Equip. 24
0.00%
R$ -
Equip. 25
Equip. 26
Equip. 27
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Equip. 28
0.00%
R$ -
Equip. 29
Equip. 30
Equip. 31
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Equip. 32
0.00%
R$ -
Equip. 33
Equip. 34
Equip. 35
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Equip. 36
0.00%
R$ -
Equip. 37
Equip. 38
Equip. 39
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Equip. 40
0.00%
R$ -
Equip. 41
Equip. 42
Equip. 43
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Equip. 44
0.00%
R$ -
Equip. 45
Equip. 46
Equip. 47
0.00%
R$ -
0.00%
R$ -
0.00%
R$ -
Equip. 48
0.00%
R$ -
Equip. 49
Equip. 50
0.00%
R$ -
0.00%
R$ -

RCB Projeto Industria + Eficiente

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

RCB Projeto Industria + Eficiente

Enviado por

Direitos autorais:

Formatos disponíveis

1.

Celesc Distribuio S.A.

Unidade Consumidora (UC) :

Custo Total do Projeto

Energia Economizada (MWh/ano)

Reduo de Demanda na Ponta (kW)

Vida til Mdia (meses)

Tabela de Tipo de Projeto

Tabela de Fator de Carga para k=0,15

As linhas destacadas referem-se a valores de fator de carga a

or de Carga para k=0,15

0.16197 -0.1099 -0.0776

valores de fator de carga atpicos, devendo,

Demanda (HS Azul)

Clculo de Custo Evitado (HOROSAZONAL AZ

Evitado (HOROSAZONAL AZUL)

Resoluo ANEEL N 1.183 de 2 de agosto de 2011

Dist. Florianpolis (km)

173 Nova Trento

208Presidente Getlio 231

243 So Joo Batista 79

Custo Fora Pont

Horo Sazonal Azul

Horo Sazonal Azul

Custo Fora Ponta

Custo Contbil - Projeto Total

Origem dos recursos

("Marketing" + "Administrao Prpria") / Custo Total Projeto

Custo Contbil - Por Uso Final

Avaliao do projeto, pelos

Definido na pg. 52, item 4.3.4 do Manual do PEE

RCB para Projetos Plurianuais (de 1 a 10 anos)

Avaliao do projeto, pelos

Subtotal Aquecimento Solar

Subtotal Equipamentos Hospitalar

Valor Unitrio (R$)

Valor Total (R$)

Total Mo de Obra de Terceiros

Valor Unitrio M.O.

Valor Total (R$)

Valor Total (R$)

Diagnstico Energtico e Medio & Verificao

Total / Uso Final M&V (R$)

Premissas do clculo do tempo de utilizao

Custo Anualizado ILUMINAO

Acessrios (fita isolante, soquetes, parafusos e etc...)

RCB= Custos Anualizados

Custo por equip

Vida til em anos

Subtotal Servios [D] (CT-CTE)

Premissas do clculo do tempo de utilizao

Custo Anualizado AR CONDICIONADO

Acessrios (fita isolante, soquetes, parafusos e etc...)

RCB= Custos Anualizados

Custo por equip

Vida til em anos

Subtotal Servios [D] (CT-CTE)

Benefcio MOTORES ELTRICOS

Premissas do clculo do tempo de utilizao

Custo Anualizado MOTORES ELTRICOS

Acessrios (fita isolante, soquetes, parafusos e etc...)

Frmulas MOTORES ELTRICOS

RCB= Custos Anualizados