Você está na página 1de 4

20 Anos

Ano
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

populao

Despesa de
implantao
R$

Despesa com
energia

250,000.00

2000
2031
2063
2095
2128
2161
2195
2229
2264
2299
2335
2372
2409
2446
2485
2523
2563
2603
2644
2685
2727
2769
2813
2857
2901
2947
2993
3039
3087
3135

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

Total
Total Custo marginal
Taxa crecimento
0.01562

Desconto

8,000.00
8,124.96
8,251.87
8,380.77
8,511.67
8,644.63
8,779.66
8,916.79
9,056.07
9,197.53
9,341.19
9,487.10
9,635.29
9,785.80
9,938.65
10,093.89
10,251.56
10,411.69
10,574.32
10,739.49

VP despesas
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

250,000.00
7,207.21
6,594.40
6,033.70
5,520.67
5,051.26
4,621.77
4,228.79
3,869.23
3,540.24
3,239.23
2,963.81
2,711.80
2,481.23
2,270.25
2,077.22
1,900.60
1,739.00
1,591.14
1,455.85
1,332.06

R$
320,429.46
0.4154932407

os

32407

25 Anos
Volume faturado VP volume faturado

Despesa de
implantao
R$

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

87,600.00
88,968.31
90,358.00
91,769.39
93,202.83
94,658.65
96,137.22
97,638.89
99,164.01
100,712.95
102,286.08
103,883.79
105,506.46
107,154.47
108,828.22
110,528.12
112,254.57
114,007.98
115,788.79
117,597.41

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

78,918.92
72,208.68
66,068.99
60,451.34
55,311.34
50,608.38
46,305.30
42,368.10
38,765.67
35,469.54
32,453.67
29,694.23
27,169.42
24,859.28
22,745.57
20,811.58
19,042.04
17,422.95
15,941.53
14,586.07

R$

771,202.58

Despesa com
energia

300,000.00
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

8,000.00
8,124.96
8,251.87
8,380.77
8,511.67
8,644.63
8,779.66
8,916.79
9,056.07
9,197.53
9,341.19
9,487.10
9,635.29
9,785.80
9,938.65
10,093.89
10,251.56
10,411.69
10,574.32
10,739.49
10,907.24
11,077.61
11,250.64
11,426.38
11,604.86

Total
0.4803270487

25 Anos
VP despesas
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

300,000.00
7,207.21
6,594.40
6,033.70
5,520.67
5,051.26
4,621.77
4,228.79
3,869.23
3,540.24
3,239.23
2,963.81
2,711.80
2,481.23
2,270.25
2,077.22
1,900.60
1,739.00
1,591.14
1,455.85
1,332.06
1,218.80
1,115.17
1,020.35
933.59
854.21

R$
370,429.46
0.4803270487

VP volume
faturado

Volume faturado

Despesa de
implantao
R$

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

87,600.00
88,968.31
90,358.00
91,769.39
93,202.83
94,658.65
96,137.22
97,638.89
99,164.01
100,712.95
102,286.08
103,883.79
105,506.46
107,154.47
108,828.22
110,528.12
112,254.57
114,007.98
115,788.79
117,597.41
119,434.28
121,299.84
123,194.55
125,118.85
127,073.20

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

78,918.92
72,208.68
66,068.99
60,451.34
55,311.34
50,608.38
46,305.30
42,368.10
38,765.67
35,469.54
32,453.67
29,694.23
27,169.42
24,859.28
22,745.57
20,811.58
19,042.04
17,422.95
15,941.53
14,586.07
13,345.86
12,211.10
11,172.82
10,222.83
9,353.62

R$

771,202.58

340,000.00

Total

30 Anos
Despesa com
energia
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
Total

8,000.00
8,124.96
8,251.87
8,380.77
8,511.67
8,644.63
8,779.66
8,916.79
9,056.07
9,197.53
9,341.19
9,487.10
9,635.29
9,785.80
9,938.65
10,093.89
10,251.56
10,411.69
10,574.32
10,739.49
10,907.24
11,077.61
11,250.64
11,426.38
11,604.86
11,786.13
11,970.23
12,157.20
12,347.10
12,539.96

VP despesas
###
R$
7,207.21
R$
6,594.40
R$
6,033.70
R$
5,520.67
R$
5,051.26
R$
4,621.77
R$
4,228.79
R$
3,869.23
R$
3,540.24
R$
3,239.23
R$
2,963.81
R$
2,711.80
R$
2,481.23
R$
2,270.25
R$
2,077.22
R$
1,900.60
R$
1,739.00
R$
1,591.14
R$
1,455.85
R$
1,332.06
R$
1,218.80
R$
1,115.17
R$
1,020.35
R$
933.59
R$
854.21
R$
781.58
R$
715.12
R$
654.32
R$
598.69
R$
547.78
R$
410,429.46
0.5321940951

VP volume
faturado

Volume faturado
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

87,600.00
88,968.31
90,358.00
91,769.39
93,202.83
94,658.65
96,137.22
97,638.89
99,164.01
100,712.95
102,286.08
103,883.79
105,506.46
107,154.47
108,828.22
110,528.12
112,254.57
114,007.98
115,788.79
117,597.41
119,434.28
121,299.84
123,194.55
125,118.85
127,073.20
129,058.09
131,073.97
133,121.35
135,200.70
137,312.54

R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$

78,918.92
72,208.68
66,068.99
60,451.34
55,311.34
50,608.38
46,305.30
42,368.10
38,765.67
35,469.54
32,453.67
29,694.23
27,169.42
24,859.28
22,745.57
20,811.58
19,042.04
17,422.95
15,941.53
14,586.07
13,345.86
12,211.10
11,172.82
10,222.83
9,353.62
8,558.31
7,830.62
7,164.80
6,555.60
5,998.20
771,202.58