Você está na página 1de 24

rea de captao 380.

00 m rea de consumo (jardim) 1800


(telhado)
3.50 litros / m
Consumo 6.3
(mdia)NTS 181 1,5 L x 1800 m / 1000L/m
Volume mx
Chuva no Demanda de Custo sem
Data Chuva (mm) captado (m)
jardim(m) irrigao (m) reaproveitamento Telhado
1/1/2015 0.30 0.54 5.76 R$ 60.31 0.0969
1/2/2015 8.90 16.02 0 R$ - 2.8747
1/3/2015 7.90 14.22 0 R$ - 2.5517
1/4/2015 0.00 0 6.3 R$ 65.96 0
1/5/2015 0.00 0 6.3 R$ 65.96 0
1/6/2015 24.50 44.1 0 R$ - 7.9135
1/7/2015 0.00 0 6.3 R$ 65.96 0
1/8/2015 6.40 11.52 0 R$ - 2.0672
1/9/2015 3.10 5.58 0.72 R$ 7.54 1.0013
1/10/2015 0.00 0 6.3 R$ 65.96 0
1/11/2015 0.00 0 6.3 R$ 65.96 0
1/12/2015 0.00 0 6.3 R$ 65.96 0
1/13/2015 0.00 0 6.3 R$ 65.96 0
1/14/2015 0.00 0 6.3 R$ 65.96 0
1/15/2015 0.00 0 6.3 R$ 65.96 0
1/16/2015 0.00 0 6.3 R$ 65.96 0
1/17/2015 0.00 0 6.3 R$ 65.96 0
1/18/2015 3.70 6.66 0 R$ - 1.1951
1/19/2015 0.00 0 6.3 R$ 65.96 0
1/20/2015 0.60 1.08 5.22 R$ 54.65 0.1938
1/21/2015 36.20 65.16 0 R$ - 11.6926
1/22/2015 10.50 18.9 0 R$ - 3.3915
1/23/2015 0.40 0.72 5.58 R$ 58.42 0.1292
1/24/2015 6.00 10.8 0 R$ - 1.938
1/25/2015 0.00 0 6.3 R$ 65.96 0
1/26/2015 63.80 114.84 0 R$ - 20.6074
1/27/2015 0.00 0 6.3 R$ 65.96 0
1/28/2015 5.10 9.18 0 R$ - 1.6473
1/29/2015 11.10 19.98 0 R$ - 3.5853
1/30/2015 0.00 0 6.3 R$ 65.96 0
1/31/2015 0.00 0 6.3 R$ 65.96 0
2/1/2015 0.00 0 6.3 R$ 65.96 0
2/2/2015 0.00 0 6.3 R$ 65.96 0
2/3/2015 13.60 24.48 0 R$ - 4.3928
2/4/2015 4.00 7.2 0 R$ - 1.292
2/5/2015 4.20 7.56 0 R$ - 1.3566
2/6/2015 10.60 19.08 0 R$ - 3.4238
2/7/2015 6.40 11.52 0 R$ - 2.0672
2/8/2015 0.00 0 6.3 R$ 65.96 0
2/9/2015 0.00 0 6.3 R$ 65.96 0
2/10/2015 28.20 50.76 0 R$ - 9.1086
2/11/2015 39.70 71.46 0 R$ - 12.8231
2/12/2015 0.10 0.18 6.12 R$ 64.08 0.0323
2/13/2015 1.20 2.16 4.14 R$ 43.35 0.3876
2/14/2015 7.70 13.86 0 R$ - 2.4871
2/15/2015 4.40 7.92 0 R$ - 1.4212
2/16/2015 10.40 18.72 0 R$ - 3.3592
2/17/2015 38.10 68.58 0 R$ - 12.3063
2/18/2015 48.80 87.84 0 R$ - 15.7624
2/19/2015 7.70 13.86 0 R$ - 2.4871
2/20/2015 1.40 2.52 3.78 R$ 39.58 0.4522
2/21/2015 0.10 0.18 6.12 R$ 64.08 0.0323
2/22/2015 0.00 0 6.3 R$ 65.96 0
2/23/2015 0.00 0 6.3 R$ 65.96 0
2/24/2015 0.00 0 6.3 R$ 65.96 0
2/25/2015 2.70 4.86 1.44 R$ 15.08 0.8721
2/26/2015 1.40 2.52 3.78 R$ 39.58 0.4522
2/27/2015 0.00 0 6.3 R$ 65.96 0
2/28/2015 5.80 10.44 0 R$ - 1.8734
3/1/2015 1.50 2.7 3.6 R$ 37.69 0.4845
3/2/2015 0.00 0 6.3 R$ 65.96 0
3/3/2015 0.00 0 6.3 R$ 65.96 0
3/4/2015 0.00 0 6.3 R$ 65.96 0
3/5/2015 0.00 0 6.3 R$ 65.96 0
3/6/2015 0.00 0 6.3 R$ 65.96 0
3/7/2015 11.70 21.06 0 R$ - 3.7791
3/8/2015 8.70 15.66 0 R$ - 2.8101
3/9/2015 2.50 4.5 1.8 R$ 18.85 0.8075
3/10/2015 1.40 2.52 3.78 R$ 39.58 0.4522
3/11/2015 1.40 2.52 3.78 R$ 39.58 0.4522
3/12/2015 1.90 3.42 2.88 R$ 30.15 0.6137
3/13/2015 3.50 6.3 0 R$ - 1.1305
3/14/2015 0.00 0 6.3 R$ 65.96 0
3/15/2015 4.60 8.28 0 R$ - 1.4858
3/16/2015 0.00 0 6.3 R$ 65.96 0
3/17/2015 21.30 38.34 0 R$ - 6.8799
3/18/2015 0.00 0 6.3 R$ 65.96 0
3/19/2015 1.80 3.24 3.06 R$ 32.04 0.5814
3/20/2015 1.50 2.7 3.6 R$ 37.69 0.4845
3/21/2015 1.60 2.88 3.42 R$ 35.81 0.5168
3/22/2015 21.80 39.24 0 R$ - 7.0414
3/23/2015 0.00 0 6.3 R$ 65.96 0
3/24/2015 0.00 0 6.3 R$ 65.96 0
3/25/2015 0.00 0 6.3 R$ 65.96 0
3/26/2015 0.00 0 6.3 R$ 65.96 0
3/27/2015 0.00 0 6.3 R$ 65.96 0
3/28/2015 0.00 0 6.3 R$ 65.96 0
3/29/2015 0.00 0 6.3 R$ 65.96 0
3/30/2015 7.80 14.04 0 R$ - 2.5194
3/31/2015 5.90 10.62 0 R$ - 1.9057
4/1/2015 0.00 0 6.3 R$ 65.96 0
4/2/2015 0.00 0 6.3 R$ 65.96 0
4/3/2015 0.00 0 6.3 R$ 65.96 0
4/4/2015 0.00 0 6.3 R$ 65.96 0
4/5/2015 0.00 0 6.3 R$ 65.96 0
4/6/2015 1.00 1.8 4.5 R$ 47.12 0.323
4/7/2015 0.00 0 6.3 R$ 65.96 0
4/8/2015 0.00 0 6.3 R$ 65.96 0
4/9/2015 0.00 0 6.3 R$ 65.96 0
4/10/2015 0.00 0 6.3 R$ 65.96 0
4/11/2015 0.00 0 6.3 R$ 65.96 0
4/12/2015 0.00 0 6.3 R$ 65.96 0
4/13/2015 0.00 0 6.3 R$ 65.96 0
4/14/2015 0.00 0 6.3 R$ 65.96 0
4/15/2015 0.00 0 6.3 R$ 65.96 0
4/16/2015 0.00 0 6.3 R$ 65.96 0
4/17/2015 0.00 0 6.3 R$ 65.96 0
4/18/2015 0.00 0 6.3 R$ 65.96 0
4/19/2015 0.00 0 6.3 R$ 65.96 0
4/20/2015 3.20 5.76 0.54 R$ 5.65 1.0336
4/21/2015 0.00 0 6.3 R$ 65.96 0
4/22/2015 7.60 13.68 0 R$ - 2.4548
4/23/2015 2.20 3.96 2.34 R$ 24.50 0.7106
4/24/2015 0.00 0 6.3 R$ 65.96 0
4/25/2015 0.00 0 6.3 R$ 65.96 0
4/26/2015 0.00 0 6.3 R$ 65.96 0
4/27/2015 0.00 0 6.3 R$ 65.96 0
4/28/2015 0.00 0 6.3 R$ 65.96 0
4/29/2015 0.00 0 6.3 R$ 65.96 0
4/30/2015 0.00 0 6.3 R$ 65.96 0
5/1/2015 0.00 0 6.3 R$ 65.96 0
5/2/2015 0.00 0 6.3 R$ 65.96 0
5/3/2015 0.00 0 6.3 R$ 65.96 0
5/4/2015 9.70 17.46 0 R$ - 3.1331
5/5/2015 4.70 8.46 0 R$ - 1.5181
5/6/2015 0.00 0 6.3 R$ 65.96 0
5/7/2015 0.00 0 6.3 R$ 65.96 0
5/8/2015 0.00 0 6.3 R$ 65.96 0
5/9/2015 0.00 0 6.3 R$ 65.96 0
5/10/2015 0.00 0 6.3 R$ 65.96 0
5/11/2015 8.30 14.94 0 R$ - 2.6809
5/12/2015 0.30 0.54 5.76 R$ 60.31 0.0969
5/13/2015 0.00 0 6.3 R$ 65.96 0
5/14/2015 0.00 0 6.3 R$ 65.96 0
5/15/2015 0.00 0 6.3 R$ 65.96 0
5/16/2015 0.00 0 6.3 R$ 65.96 0
5/17/2015 0.00 0 6.3 R$ 65.96 0
5/18/2015 0.00 0 6.3 R$ 65.96 0
5/19/2015 0.10 0.18 6.12 R$ 64.08 0.0323
5/20/2015 0.70 1.26 5.04 R$ 52.77 0.2261
5/21/2015 2.40 4.32 1.98 R$ 20.73 0.7752
5/22/2015 0.00 0 6.3 R$ 65.96 0
5/23/2015 0.00 0 6.3 R$ 65.96 0
5/24/2015 0.00 0 6.3 R$ 65.96 0
5/25/2015 0.00 0 6.3 R$ 65.96 0
5/26/2015 0.00 0 6.3 R$ 65.96 0
5/27/2015 0.00 0 6.3 R$ 65.96 0
5/28/2015 0.00 0 6.3 R$ 65.96 0
5/29/2015 27.00 48.6 0 R$ - 8.721
5/30/2015 0.00 0 6.3 R$ 65.96 0
5/31/2015 9.90 17.82 0 R$ - 3.1977
6/1/2015 4.40 7.92 0 R$ - 1.4212
6/2/2015 0.00 0 6.3 R$ 65.96 0
6/3/2015 0.00 0 6.3 R$ 65.96 0
6/4/2015 0.00 0 6.3 R$ 65.96 0
6/5/2015 0.00 0 6.3 R$ 65.96 0
6/6/2015 0.00 0 6.3 R$ 65.96 0
6/7/2015 0.00 0 6.3 R$ 65.96 0
6/8/2015 0.00 0 6.3 R$ 65.96 0
6/9/2015 0.00 0 6.3 R$ 65.96 0
6/10/2015 0.00 0 6.3 R$ 65.96 0
6/11/2015 0.00 0 6.3 R$ 65.96 0
6/12/2015 0.00 0 6.3 R$ 65.96 0
6/13/2015 0.00 0 6.3 R$ 65.96 0
6/14/2015 0.00 0 6.3 R$ 65.96 0
6/15/2015 0.00 0 6.3 R$ 65.96 0
6/16/2015 4.30 7.74 0 R$ - 1.3889
6/17/2015 0.00 0 6.3 R$ 65.96 0
6/18/2015 0.00 0 6.3 R$ 65.96 0
6/19/2015 0.00 0 6.3 R$ 65.96 0
6/20/2015 0.00 0 6.3 R$ 65.96 0
6/21/2015 0.00 0 6.3 R$ 65.96 0
6/22/2015 0.00 0 6.3 R$ 65.96 0
6/23/2015 0.00 0 6.3 R$ 65.96 0
6/24/2015 0.00 0 6.3 R$ 65.96 0
6/25/2015 0.00 0 6.3 R$ 65.96 0
6/26/2015 0.00 0 6.3 R$ 65.96 0
6/27/2015 0.00 0 6.3 R$ 65.96 0
6/28/2015 0.00 0 6.3 R$ 65.96 0
6/29/2015 0.00 0 6.3 R$ 65.96 0
6/30/2015 0.00 0 6.3 R$ 65.96 0
7/1/2015 7.30 13.14 0 R$ - 2.3579
7/2/2015 0.70 1.26 5.04 R$ 52.77 0.2261
7/3/2015 13.80 24.84 0 R$ - 4.4574
7/4/2015 16.90 30.42 0 R$ - 5.4587
7/5/2015 0.40 0.72 5.58 R$ 58.42 0.1292
7/6/2015 0.00 0 6.3 R$ 65.96 0
7/7/2015 11.50 20.7 0 R$ - 3.7145
7/8/2015 28.50 51.3 0 R$ - 9.2055
7/9/2015 7.10 12.78 0 R$ - 2.2933
7/10/2015 0.00 0 6.3 R$ 65.96 0
7/11/2015 0.00 0 6.3 R$ 65.96 0
7/12/2015 6.50 11.7 0 R$ - 2.0995
7/13/2015 0.00 0 6.3 R$ 65.96 0
7/14/2015 0.00 0 6.3 R$ 65.96 0
7/15/2015 0.00 0 6.3 R$ 65.96 0
7/16/2015 0.00 0 6.3 R$ 65.96 0
7/17/2015 0.00 0 6.3 R$ 65.96 0
7/18/2015 0.00 0 6.3 R$ 65.96 0
7/19/2015 0.00 0 6.3 R$ 65.96 0
7/20/2015 0.00 0 6.3 R$ 65.96 0
7/21/2015 0.00 0 6.3 R$ 65.96 0
7/22/2015 0.30 0.54 5.76 R$ 60.31 0.0969
7/23/2015 0.00 0 6.3 R$ 65.96 0
7/24/2015 0.00 0 6.3 R$ 65.96 0
7/25/2015 1.00 1.8 4.5 R$ 47.12 0.323
7/26/2015 2.70 4.86 1.44 R$ 15.08 0.8721
7/27/2015 0.00 0 6.3 R$ 65.96 0
7/28/2015 0.00 0 6.3 R$ 65.96 0
7/29/2015 0.00 0 6.3 R$ 65.96 0
7/30/2015 0.00 0 6.3 R$ 65.96 0
7/31/2015 0.00 0 6.3 R$ 65.96 0
8/1/2015 0.00 0 6.3 R$ 65.96 0
8/2/2015 0.00 0 6.3 R$ 65.96 0
8/3/2015 0.00 0 6.3 R$ 65.96 0
8/4/2015 0.00 0 6.3 R$ 65.96 0
8/5/2015 0.00 0 6.3 R$ 65.96 0
8/6/2015 0.00 0 6.3 R$ 65.96 0
8/7/2015 0.00 0 6.3 R$ 65.96 0
8/8/2015 0.00 0 6.3 R$ 65.96 0
8/9/2015 0.00 0 6.3 R$ 65.96 0
8/10/2015 0.00 0 6.3 R$ 65.96 0
8/11/2015 0.00 0 6.3 R$ 65.96 0
8/12/2015 0.00 0 6.3 R$ 65.96 0
8/13/2015 0.00 0 6.3 R$ 65.96 0
8/14/2015 0.00 0 6.3 R$ 65.96 0
8/15/2015 0.00 0 6.3 R$ 65.96 0
8/16/2015 0.00 0 6.3 R$ 65.96 0
8/17/2015 0.00 0 6.3 R$ 65.96 0
8/18/2015 0.00 0 6.3 R$ 65.96 0
8/19/2015 0.00 0 6.3 R$ 65.96 0
8/20/2015 0.00 0 6.3 R$ 65.96 0
8/21/2015 0.00 0 6.3 R$ 65.96 0
8/22/2015 0.00 0 6.3 R$ 65.96 0
8/23/2015 0.00 0 6.3 R$ 65.96 0
8/24/2015 0.00 0 6.3 R$ 65.96 0
8/25/2015 3.90 7.02 0 R$ - 1.2597
8/26/2015 6.90 12.42 0 R$ - 2.2287
8/27/2015 0.00 0 6.3 R$ 65.96 0
8/28/2015 12.20 21.96 0 R$ - 3.9406
8/29/2015 0.00 0 6.3 R$ 65.96 0
8/30/2015 0.00 0 6.3 R$ 65.96 0
8/31/2015 0.00 0 6.3 R$ 65.96 0
9/1/2015 0.00 0 6.3 R$ 65.96 0
9/2/2015 0.00 0 6.3 R$ 65.96 0
9/3/2015 0.00 0 6.3 R$ 65.96 0
9/4/2015 0.00 0 6.3 R$ 65.96 0
9/5/2015 1.60 2.88 3.42 R$ 35.81 0.5168
9/6/2015 0.00 0 6.3 R$ 65.96 0
9/7/2015 0.30 0.54 5.76 R$ 60.31 0.0969
9/8/2015 23.50 42.3 0 R$ - 7.5905
9/9/2015 48.80 87.84 0 R$ - 15.7624
9/10/2015 0.00 0 6.3 R$ 65.96 0
9/11/2015 39.30 70.74 0 R$ - 12.6939
9/12/2015 13.50 24.3 0 R$ - 4.3605
9/13/2015 0.00 0 6.3 R$ 65.96 0
9/14/2015 0.00 0 6.3 R$ 65.96 0
9/15/2015 0.00 0 6.3 R$ 65.96 0
9/16/2015 0.00 0 6.3 R$ 65.96 0
9/17/2015 0.00 0 6.3 R$ 65.96 0
9/18/2015 0.00 0 6.3 R$ 65.96 0
9/19/2015 0.00 0 6.3 R$ 65.96 0
9/20/2015 0.00 0 6.3 R$ 65.96 0
9/21/2015 0.00 0 6.3 R$ 65.96 0
9/22/2015 0.00 0 6.3 R$ 65.96 0
9/23/2015 0.00 0 6.3 R$ 65.96 0
9/24/2015 0.00 0 6.3 R$ 65.96 0
9/25/2015 0.00 0 6.3 R$ 65.96 0
9/26/2015 17.00 30.6 0 R$ - 5.491
9/27/2015 3.10 5.58 0.72 R$ 7.54 1.0013
9/28/2015 27.10 48.78 0 R$ - 8.7533
9/29/2015 0.00 0 6.3 R$ 65.96 0
9/30/2015 6.40 11.52 0 R$ - 2.0672
10/1/2015 1.40 2.52 3.78 R$ 39.58 0.4522
10/2/2015 0.00 0 6.3 R$ 65.96 0
10/3/2015 4.60 8.28 0 R$ - 1.4858
10/4/2015 0.50 0.9 5.4 R$ 56.54 0.1615
10/5/2015 0.00 0 6.3 R$ 65.96 0
10/6/2015 0.00 0 6.3 R$ 65.96 0
10/7/2015 0.00 0 6.3 R$ 65.96 0
10/8/2015 0.00 0 6.3 R$ 65.96 0
10/9/2015 0.00 0 6.3 R$ 65.96 0
10/10/2015 10.00 18 0 R$ - 3.23
10/11/2015 2.40 4.32 1.98 R$ 20.73 0.7752
10/12/2015 0.00 0 6.3 R$ 65.96 0
10/13/2015 4.90 8.82 0 R$ - 1.5827
10/14/2015 0.00 0 6.3 R$ 65.96 0
10/15/2015 0.00 0 6.3 R$ 65.96 0
10/16/2015 0.00 0 6.3 R$ 65.96 0
10/17/2015 0.00 0 6.3 R$ 65.96 0
10/18/2015 0.00 0 6.3 R$ 65.96 0
10/19/2015 0.00 0 6.3 R$ 65.96 0
10/20/2015 0.00 0 6.3 R$ 65.96 0
10/21/2015 0.00 0 6.3 R$ 65.96 0
10/22/2015 2.70 4.86 1.44 R$ 15.08 0.8721
10/23/2015 7.20 12.96 0 R$ - 2.3256
10/24/2015 0.00 0 6.3 R$ 65.96 0
10/25/2015 0.00 0 6.3 R$ 65.96 0
10/26/2015 7.20 12.96 0 R$ - 2.3256
10/27/2015 0.10 0.18 6.12 R$ 64.08 0.0323
10/28/2015 0.00 0 6.3 R$ 65.96 0
10/29/2015 0.00 0 6.3 R$ 65.96 0
10/30/2015 0.00 0 6.3 R$ 65.96 0
10/31/2015 0.00 0 6.3 R$ 65.96 0
11/1/2015 25.20 45.36 0 R$ - 8.1396
11/2/2015 34.40 61.92 0 R$ - 11.1112
11/3/2015 15.30 27.54 0 R$ - 4.9419
11/4/2015 14.30 25.74 0 R$ - 4.6189
11/5/2015 8.70 15.66 0 R$ - 2.8101
11/6/2015 0.80 1.44 4.86 R$ 50.88 0.2584
11/7/2015 0.00 0 6.3 R$ 65.96 0
11/8/2015 0.80 1.44 4.86 R$ 50.88 0.2584
11/9/2015 10.00 18 0 R$ - 3.23
11/10/2015 0.00 0 6.3 R$ 65.96 0
11/11/2015 0.00 0 6.3 R$ 65.96 0
11/12/2015 0.00 0 6.3 R$ 65.96 0
11/13/2015 0.00 0 6.3 R$ 65.96 0
11/14/2015 23.70 42.66 0 R$ - 7.6551
11/15/2015 7.80 14.04 0 R$ - 2.5194
11/16/2015 0.00 0 6.3 R$ 65.96 0
11/17/2015 0.00 0 6.3 R$ 65.96 0
11/18/2015 14.80 26.64 0 R$ - 4.7804
11/19/2015 0.00 0 6.3 R$ 65.96 0
11/20/2015 14.30 25.74 0 R$ - 4.6189
11/21/2015 0.60 1.08 5.22 R$ 54.65 0.1938
11/22/2015 0.00 0 6.3 R$ 65.96 0
11/23/2015 3.30 5.94 0.36 R$ 3.77 1.0659
11/24/2015 9.80 17.64 0 R$ - 3.1654
11/25/2015 3.00 5.4 0.9 R$ 9.42 0.969
11/26/2015 0.00 0 6.3 R$ 65.96 0
11/27/2015 0.00 0 6.3 R$ 65.96 0
11/28/2015 0.00 0 6.3 R$ 65.96 0
11/29/2015 59.10 106.38 0 R$ - 19.0893
11/30/2015 8.40 15.12 0 R$ - 2.7132
12/1/2015 0.00 0 6.3 R$ 65.96 0
12/2/2015 0.00 0 6.3 R$ 65.96 0
12/3/2015 0.00 0 6.3 R$ 65.96 0
12/4/2015 0.00 0 6.3 R$ 65.96 0
12/5/2015 0.10 0.18 6.12 R$ 64.08 0.0323
12/6/2015 0.00 0 6.3 R$ 65.96 0
12/7/2015 34.40 61.92 0 R$ - 11.1112
12/8/2015 0.00 0 6.3 R$ 65.96 0
12/9/2015 0.00 0 6.3 R$ 65.96 0
12/10/2015 0.00 0 6.3 R$ 65.96 0
12/11/2015 2.60 4.68 1.62 R$ 16.96 0.8398
12/12/2015 0.00 0 6.3 R$ 65.96 0
12/13/2015 1.80 3.24 3.06 R$ 32.04 0.5814
12/14/2015 0.00 0 6.3 R$ 65.96 0
12/15/2015 5.60 10.08 0 R$ - 1.8088
12/16/2015 6.70 12.06 0 R$ - 2.1641
12/17/2015 0.00 0 6.3 R$ 65.96 0
12/18/2015 0.00 0 6.3 R$ 65.96 0
12/19/2015 0.20 0.36 5.94 R$ 62.19 0.0646
12/20/2015 8.20 14.76 0 R$ - 2.6486
12/21/2015 0.10 0.18 6.12 R$ 64.08 0.0323
12/22/2015 0.00 0 6.3 R$ 65.96 0
12/23/2015 7.80 14.04 0 R$ - 2.5194
12/24/2015 1.00 1.8 4.5 R$ 47.12 0.323
12/25/2015 1.60 2.88 3.42 R$ 35.81 0.5168
12/26/2015 1.60 2.88 3.42 R$ 35.81 0.5168
12/27/2015 0.10 0.18 6.12 R$ 64.08 0.0323
12/28/2015 0.20 0.36 5.94 R$ 62.19 0.0646
12/29/2015 21.00 37.8 0 R$ - 6.783
12/30/2015 31.90 57.42 0 R$ - 10.3037
12/31/2015 7.80 14.04 0 R$ - 2.5194
Totais Custo sem reaproveitamento R$ 17,219.59

CUSTOS DE IMPLANTAO - TQ
30m
Equipamentos R$ 8,000.00 Saldo anual tq. 30m
Concreto R$ 24,624.04 Saldo anual tq. 20m
Total R$ 32,624.04 Saldo anual tq. 10m

Volume de Conc 28.00 m R$ 8,960.00


Ao 2716.00 kg R$ 8,664.04
Escavao 50.00 m R$ 2,000.00
Forma 60.00 m R$ 2,000.00
Clculo estrutural 1.00 un R$ 3,000.00
m Custo gua R$ 16.14 Resoluo ARESPCJ n 170 de 29/12/2016

A perda de captao se d pelo descarte da gua captada no


m/dia Perda 15% incio da chuva, afim de no carregar grandes volumes de
particulado para o tanque.
Custo
Demanda ps Balano (m) Custo adicional Balano (m) Balano (m) Custo adicional
adicional de
captao de gua de gua
gua
10 20 30
5.6631 10 R$ - 20 R$ - 30 R$ -
-2.8747 10 R$ - 20 R$ - 30 R$ -
-2.5517 10 R$ - 20 R$ - 30 R$ -
6.3 3.7 R$ - 13.7 R$ - 23.7 R$ -
6.3 0 R$ 27.22 7.4 R$ - 17.4 R$ -
-7.9135 7.9135 R$ - 15.3135 R$ - 25.3135 R$ -
6.3 1.6135 R$ - 9.0135 R$ - 19.0135 R$ -
-2.0672 3.6807 R$ - 11.0807 R$ - 21.0807 R$ -
-0.2813 3.962 R$ - 11.362 R$ - 21.362 R$ -
6.3 0 R$ 24.48 5.062 R$ - 15.062 R$ -
6.3 0 R$ 65.96 0 R$ 12.96 8.762 R$ -
6.3 0 R$ 65.96 0 R$ 65.96 2.462 R$ -
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 40.18
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-1.1951 1.1951 R$ - 1.1951 R$ - 1.1951 R$ -
6.3 0 R$ 53.45 0 R$ 53.45 0 R$ 53.45
5.0262 0 R$ 52.62 0 R$ 52.62 0 R$ 52.62
-11.6926 10 R$ - 11.6926 R$ - 11.6926 R$ -
-3.3915 10 R$ - 15.0841 R$ - 15.0841 R$ -
5.4508 4.5492 R$ - 9.6333 R$ - 9.6333 R$ -
-1.938 6.4872 R$ - 11.5713 R$ - 11.5713 R$ -
6.3 0.1872 R$ - 5.2713 R$ - 5.2713 R$ -
-20.6074 10 R$ - 20 R$ - 25.8787 R$ -
6.3 3.7 R$ - 13.7 R$ - 19.5787 R$ -
-1.6473 5.3473 R$ - 15.3473 R$ - 21.226 R$ -
-3.5853 8.9326 R$ - 18.9326 R$ - 24.8113 R$ -
6.3 2.6326 R$ - 12.6326 R$ - 18.5113 R$ -
6.3 0 R$ 38.40 6.3326 R$ - 12.2113 R$ -
6.3 0 R$ 65.96 0.0326 R$ - 5.9113 R$ -
6.3 0 R$ 65.96 0 R$ 65.62 0 R$ 4.07
-4.3928 4.3928 R$ - 4.3928 R$ - 4.3928 R$ -
-1.292 5.6848 R$ - 5.6848 R$ - 5.6848 R$ -
-1.3566 7.0414 R$ - 7.0414 R$ - 7.0414 R$ -
-3.4238 10 R$ - 10.4652 R$ - 10.4652 R$ -
-2.0672 10 R$ - 12.5324 R$ - 12.5324 R$ -
6.3 3.7 R$ - 6.2324 R$ - 6.2324 R$ -
6.3 0 R$ 27.22 0 R$ 0.71 0 R$ 0.71
-9.1086 9.1086 R$ - 9.1086 R$ - 9.1086 R$ -
-12.8231 10 R$ - 20 R$ - 21.9317 R$ -
6.0877 3.9123 R$ - 13.9123 R$ - 15.844 R$ -
3.7524 0.1599 R$ - 10.1599 R$ - 12.0916 R$ -
-2.4871 2.647 R$ - 12.647 R$ - 14.5787 R$ -
-1.4212 4.0682 R$ - 14.0682 R$ - 15.9999 R$ -
-3.3592 7.4274 R$ - 17.4274 R$ - 19.3591 R$ -
-12.3063 10 R$ - 20 R$ - 30 R$ -
-15.7624 10 R$ - 20 R$ - 30 R$ -
-2.4871 10 R$ - 20 R$ - 30 R$ -
3.3278 6.6722 R$ - 16.6722 R$ - 26.6722 R$ -
6.0877 0.5845 R$ - 10.5845 R$ - 20.5845 R$ -
6.3 0 R$ 59.84 4.2845 R$ - 14.2845 R$ -
6.3 0 R$ 65.96 0 R$ 21.10 7.9845 R$ -
6.3 0 R$ 65.96 0 R$ 65.96 1.6845 R$ -
0.5679 0 R$ 5.95 0 R$ 5.95 1.1166 R$ -
3.3278 0 R$ 34.84 0 R$ 34.84 0 R$ 23.15
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-1.8734 1.8734 R$ - 1.8734 R$ - 1.8734 R$ -
3.1155 0 R$ 13.00 0 R$ 13.00 0 R$ 13.00
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-3.7791 3.7791 R$ - 3.7791 R$ - 3.7791 R$ -
-2.8101 6.5892 R$ - 6.5892 R$ - 6.5892 R$ -
0.9925 5.5967 R$ - 5.5967 R$ - 5.5967 R$ -
3.3278 2.2689 R$ - 2.2689 R$ - 2.2689 R$ -
3.3278 0 R$ 11.09 0 R$ 11.09 0 R$ 11.09
2.2663 0 R$ 23.73 0 R$ 23.73 0 R$ 23.73
-1.1305 1.1305 R$ - 1.1305 R$ - 1.1305 R$ -
6.3 0 R$ 54.12 0 R$ 54.12 0 R$ 54.12
-1.4858 1.4858 R$ - 1.4858 R$ - 1.4858 R$ -
6.3 0 R$ 50.40 0 R$ 50.40 0 R$ 50.40
-6.8799 6.8799 R$ - 6.8799 R$ - 6.8799 R$ -
6.3 0.5799 R$ - 0.5799 R$ - 0.5799 R$ -
2.4786 0 R$ 19.88 0 R$ 19.88 0 R$ 19.88
3.1155 0 R$ 32.62 0 R$ 32.62 0 R$ 32.62
2.9032 0 R$ 30.40 0 R$ 30.40 0 R$ 30.40
-7.0414 7.0414 R$ - 7.0414 R$ - 7.0414 R$ -
6.3 0.7414 R$ - 0.7414 R$ - 0.7414 R$ -
6.3 0 R$ 58.20 0 R$ 58.20 0 R$ 58.20
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-2.5194 2.5194 R$ - 2.5194 R$ - 2.5194 R$ -
-1.9057 4.4251 R$ - 4.4251 R$ - 4.4251 R$ -
6.3 0 R$ 19.63 0 R$ 19.63 0 R$ 19.63
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
4.177 0 R$ 43.73 0 R$ 43.73 0 R$ 43.73
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-0.4936 0.4936 R$ - 0.4936 R$ - 0.4936 R$ -
6.3 0 R$ 60.79 0 R$ 60.79 0 R$ 60.79
-2.4548 2.4548 R$ - 2.4548 R$ - 2.4548 R$ -
1.6294 0.8254 R$ - 0.8254 R$ - 0.8254 R$ -
6.3 0 R$ 57.32 0 R$ 57.32 0 R$ 57.32
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-3.1331 3.1331 R$ - 3.1331 R$ - 3.1331 R$ -
-1.5181 4.6512 R$ - 4.6512 R$ - 4.6512 R$ -
6.3 0 R$ 17.26 0 R$ 17.26 0 R$ 17.26
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-2.6809 2.6809 R$ - 2.6809 R$ - 2.6809 R$ -
5.6631 0 R$ 31.22 0 R$ 31.22 0 R$ 31.22
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.0877 0 R$ 63.74 0 R$ 63.74 0 R$ 63.74
4.8139 0 R$ 50.40 0 R$ 50.40 0 R$ 50.40
1.2048 0 R$ 12.61 0 R$ 12.61 0 R$ 12.61
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-8.721 8.721 R$ - 8.721 R$ - 8.721 R$ -
6.3 2.421 R$ - 2.421 R$ - 2.421 R$ -
-3.1977 5.6187 R$ - 5.6187 R$ - 5.6187 R$ -
-1.4212 7.0399 R$ - 7.0399 R$ - 7.0399 R$ -
6.3 0.7399 R$ - 0.7399 R$ - 0.7399 R$ -
6.3 0 R$ 58.21 0 R$ 58.21 0 R$ 58.21
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-1.3889 1.3889 R$ - 1.3889 R$ - 1.3889 R$ -
6.3 0 R$ 51.42 0 R$ 51.42 0 R$ 51.42
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-2.3579 2.3579 R$ - 2.3579 R$ - 2.3579 R$ -
4.8139 0 R$ 25.71 0 R$ 25.71 0 R$ 25.71
-4.4574 4.4574 R$ - 4.4574 R$ - 4.4574 R$ -
-5.4587 9.9161 R$ - 9.9161 R$ - 9.9161 R$ -
5.4508 4.4653 R$ - 4.4653 R$ - 4.4653 R$ -
6.3 0 R$ 19.21 0 R$ 19.21 0 R$ 19.21
-3.7145 3.7145 R$ - 3.7145 R$ - 3.7145 R$ -
-9.2055 10 R$ - 12.92 R$ - 12.92 R$ -
-2.2933 10 R$ - 15.2133 R$ - 15.2133 R$ -
6.3 3.7 R$ - 8.9133 R$ - 8.9133 R$ -
6.3 0 R$ 27.22 2.6133 R$ - 2.6133 R$ -
-2.0995 2.0995 R$ - 4.7128 R$ - 4.7128 R$ -
6.3 0 R$ 43.98 0 R$ 16.62 0 R$ 16.62
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
5.6631 0 R$ 59.29 0 R$ 59.29 0 R$ 59.29
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
4.177 0 R$ 43.73 0 R$ 43.73 0 R$ 43.73
0.5679 0 R$ 5.95 0 R$ 5.95 0 R$ 5.95
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-1.2597 1.2597 R$ - 1.2597 R$ - 1.2597 R$ -
-2.2287 3.4884 R$ - 3.4884 R$ - 3.4884 R$ -
6.3 0 R$ 29.44 0 R$ 29.44 0 R$ 29.44
-3.9406 3.9406 R$ - 3.9406 R$ - 3.9406 R$ -
6.3 0 R$ 24.70 0 R$ 24.70 0 R$ 24.70
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
2.9032 0 R$ 30.40 0 R$ 30.40 0 R$ 30.40
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
5.6631 0 R$ 59.29 0 R$ 59.29 0 R$ 59.29
-7.5905 7.5905 R$ - 7.5905 R$ - 7.5905 R$ -
-15.7624 10 R$ - 20 R$ - 23.3529 R$ -
6.3 3.7 R$ - 13.7 R$ - 17.0529 R$ -
-12.6939 10 R$ - 20 R$ - 29.7468 R$ -
-4.3605 10 R$ - 20 R$ - 30 R$ -
6.3 3.7 R$ - 13.7 R$ - 23.7 R$ -
6.3 0 R$ 27.22 7.4 R$ - 17.4 R$ -
6.3 0 R$ 65.96 1.1 R$ - 11.1 R$ -
6.3 0 R$ 65.96 0 R$ 54.44 4.8 R$ -
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 15.71
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-5.491 5.491 R$ - 5.491 R$ - 5.491 R$ -
-0.2813 5.7723 R$ - 5.7723 R$ - 5.7723 R$ -
-8.7533 10 R$ - 14.5256 R$ - 14.5256 R$ -
6.3 3.7 R$ - 8.2256 R$ - 8.2256 R$ -
-2.0672 5.7672 R$ - 10.2928 R$ - 10.2928 R$ -
3.3278 2.4394 R$ - 6.965 R$ - 6.965 R$ -
6.3 0 R$ 40.42 0.665 R$ - 0.665 R$ -
-1.4858 1.4858 R$ - 2.1508 R$ - 2.1508 R$ -
5.2385 0 R$ 39.29 0 R$ 32.33 0 R$ 32.33
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-3.23 3.23 R$ - 3.23 R$ - 3.23 R$ -
1.2048 2.0252 R$ - 2.0252 R$ - 2.0252 R$ -
6.3 0 R$ 44.76 0 R$ 44.76 0 R$ 44.76
-1.5827 1.5827 R$ - 1.5827 R$ - 1.5827 R$ -
6.3 0 R$ 49.39 0 R$ 49.39 0 R$ 49.39
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
0.5679 0 R$ 5.95 0 R$ 5.95 0 R$ 5.95
-2.3256 2.3256 R$ - 2.3256 R$ - 2.3256 R$ -
6.3 0 R$ 41.61 0 R$ 41.61 0 R$ 41.61
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-2.3256 2.3256 R$ - 2.3256 R$ - 2.3256 R$ -
6.0877 0 R$ 39.39 0 R$ 39.39 0 R$ 39.39
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-8.1396 8.1396 R$ - 8.1396 R$ - 8.1396 R$ -
-11.1112 10 R$ - 19.2508 R$ - 19.2508 R$ -
-4.9419 10 R$ - 20 R$ - 24.1927 R$ -
-4.6189 10 R$ - 20 R$ - 28.8116 R$ -
-2.8101 10 R$ - 20 R$ - 30 R$ -
4.6016 5.3984 R$ - 15.3984 R$ - 25.3984 R$ -
6.3 0 R$ 9.44 9.0984 R$ - 19.0984 R$ -
4.6016 0 R$ 48.18 4.4968 R$ - 14.4968 R$ -
-3.23 3.23 R$ - 7.7268 R$ - 17.7268 R$ -
6.3 0 R$ 32.14 1.4268 R$ - 11.4268 R$ -
6.3 0 R$ 65.96 0 R$ 51.02 5.1268 R$ -
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 12.28
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-7.6551 7.6551 R$ - 7.6551 R$ - 7.6551 R$ -
-2.5194 10 R$ - 10.1745 R$ - 10.1745 R$ -
6.3 3.7 R$ - 3.8745 R$ - 3.8745 R$ -
6.3 0 R$ 27.22 0 R$ 25.39 0 R$ 25.39
-4.7804 4.7804 R$ - 4.7804 R$ - 4.7804 R$ -
6.3 0 R$ 15.91 0 R$ 15.91 0 R$ 15.91
-4.6189 4.6189 R$ - 4.6189 R$ - 4.6189 R$ -
5.0262 0 R$ 4.26 0 R$ 4.26 0 R$ 4.26
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-0.7059 0.7059 R$ - 0.7059 R$ - 0.7059 R$ -
-3.1654 3.8713 R$ - 3.8713 R$ - 3.8713 R$ -
-0.069 3.9403 R$ - 3.9403 R$ - 3.9403 R$ -
6.3 0 R$ 24.71 0 R$ 24.71 0 R$ 24.71
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-19.0893 10 R$ - 19.0893 R$ - 19.0893 R$ -
-2.7132 10 R$ - 20 R$ - 21.8025 R$ -
6.3 3.7 R$ - 13.7 R$ - 15.5025 R$ -
6.3 0 R$ 27.22 7.4 R$ - 9.2025 R$ -
6.3 0 R$ 65.96 1.1 R$ - 2.9025 R$ -
6.3 0 R$ 65.96 0 R$ 54.44 0 R$ 35.57
6.0877 0 R$ 63.74 0 R$ 63.74 0 R$ 63.74
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-11.1112 10 R$ - 11.1112 R$ - 11.1112 R$ -
6.3 3.7 R$ - 4.8112 R$ - 4.8112 R$ -
6.3 0 R$ 27.22 0 R$ 15.59 0 R$ 15.59
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
0.7802 0 R$ 8.17 0 R$ 8.17 0 R$ 8.17
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
2.4786 0 R$ 25.95 0 R$ 25.95 0 R$ 25.95
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-1.8088 1.8088 R$ - 1.8088 R$ - 1.8088 R$ -
-2.1641 3.9729 R$ - 3.9729 R$ - 3.9729 R$ -
6.3 0 R$ 24.36 0 R$ 24.36 0 R$ 24.36
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
5.8754 0 R$ 61.52 0 R$ 61.52 0 R$ 61.52
-2.6486 2.6486 R$ - 2.6486 R$ - 2.6486 R$ -
6.0877 0 R$ 36.01 0 R$ 36.01 0 R$ 36.01
6.3 0 R$ 65.96 0 R$ 65.96 0 R$ 65.96
-2.5194 2.5194 R$ - 2.5194 R$ - 2.5194 R$ -
4.177 0 R$ 17.36 0 R$ 17.36 0 R$ 17.36
2.9032 0 R$ 30.40 0 R$ 30.40 0 R$ 30.40
2.9032 0 R$ 30.40 0 R$ 30.40 0 R$ 30.40
6.0877 0 R$ 63.74 0 R$ 63.74 0 R$ 63.74
5.8754 0 R$ 61.52 0 R$ 61.52 0 R$ 61.52
-6.783 6.783 R$ - 6.783 R$ - 6.783 R$ -
-10.3037 10 R$ - 17.0867 R$ - 17.0867 R$ -
-2.5194 10 R$ - 19.6061 R$ - 19.6061 R$ -
Custo tq 10m R$ 14,121.28 Custo tq 20m R$ 13,351.14 Custo tq 30m R$ 12,851.92

R$ 4,367.67
R$ 3,868.45
R$ 3,098.31 Este custo no considera a
manuteno do tanque. Apenas
o adicional de gua.
Ano 0 1 2 3 4 5
Implantao R$ 32,624.04 R$ - R$ - R$ - R$ - R$ -
Operao R$ - R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
Retorno R$ - R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67
Correo 0.00 6% 6% 6% 6% 6%
Saldo -R$ 32,624.04 -R$ 30,636.81 -R$ 28,526.96 -R$ 26,286.93 -R$ 23,908.70 -R$ 21,383.73

A clula verde mostra quando o investimento se paga


Estimativa de payback
6 7 8 9 10 11 12
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67
6% 6% 6% 6% 6% 6% 6%
-R$ 18,702.97 -R$ 15,856.80 -R$ 12,835.03 -R$ 9,626.81 -R$ 6,220.65 -R$ 2,604.32 R$ 1,235.13
13 14 15 16 17 18 19
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67
6% 6% 6% 6% 6% 6% 6%
R$ 5,311.47 R$ 9,639.33 R$ 14,234.21 R$ 19,112.60 R$ 24,291.99 R$ 29,790.94 R$ 35,629.18
20 21 22 23 24 25 26
R$ - R$ - R$ - R$ - R$ - R$ - R$ -
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67
6% 7% 7% 7% 7% 7% 7%
R$ 41,827.64 R$ 48,786.98 R$ 56,233.48 R$ 64,201.23 R$ 72,726.73 R$ 81,849.01 R$ 91,609.85
27 28 29 30
R$ - R$ - R$ - R$ -
R$ 600.00 R$ 600.00 R$ 600.00 R$ 600.00
R$ 4,367.67 R$ 4,367.67 R$ 4,367.67 R$ 4,367.67
7% 7% 7% 7%
R$ 102,053.95 R$ 113,229.14 R$ 125,186.58 R$ 137,981.05
2015
Dia Janeiro Fevereiro Maro Abril Maio Junho Julho Agosto Setembro
1 0.3 0 1.5 0 0 4.4 7.3 0 0
2 8.9 0 0 0 0 0 0.7 0 0
3 7.9 13.6 0 0 0 0 13.8 0 0
4 0 4 0 0 9.7 0 16.9 0 0
5 0 4.2 0 0 4.7 0 0.4 0 1.6
6 24.5 10.6 0 1 0 0 0 0 0
7 0 6.4 11.7 0 0 0 11.5 0 0.3
8 6.4 0 8.7 0 0 0 28.5 0 23.5
9 3.1 0 2.5 0 0 0 7.1 0 48.8
10 0 28.2 1.4 0 0 0 0 0 0
11 0 39.7 1.4 0 8.3 0 0 0 39.3
12 0 0.1 1.9 0 0.3 0 6.5 0 13.5
13 0 1.2 3.5 0 0 0 0 0 0
14 0 7.7 0 0 0 0 0 0 0
15 0 4.4 4.6 0 0 0 0 0 0
16 0 10.4 0 0 0 4.3 0 0 0
17 0 38.1 21.3 0 0 0 0 0 0
18 3.7 48.8 0 0 0 0 0 0 0
19 0 7.7 1.8 0 0.1 0 0 0 0
20 0.6 1.4 1.5 3.2 0.7 0 0 0 0
21 36.2 0.1 1.6 0 2.4 0 0 0 0
22 10.5 0 21.8 7.6 0 0 0.3 0 0
23 0.4 0 0 2.2 0 0 0 0 0
24 6 0 0 0 0 0 0 0 0
25 0 2.7 0 0 0 0 1 3.9 0
26 63.8 1.4 0 0 0 0 2.7 6.9 17
27 0 0 0 0 0 0 0 0 3.1
28 5.1 5.8 0 0 0 0 0 12.2 27.1
29 11.1 0 0 27 0 0 0 0
30 0 7.8 0 0 0 0 0 6.4
31 0 5.9 9.9 0 0
Total 188.5 236.5 98.9 14 63.1 8.7 96.7 23 180.6
Outubro Novembro Dezembro
1.4 25.2 0
0 34.4 0
4.6 15.3 0
0.5 14.3 0
0 8.7 0.1
0 0.8 0
0 0 34.4
0 0.8 0
0 10 0
10 0 0
2.4 0 2.6
0 0 0
4.9 0 1.8
0 23.7 0
0 7.8 5.6
0 0 6.7
0 0 0
0 14.8 0
0 0 0.2
0 14.3 8.2
0 0.6 0.1
2.7 0 0
7.2 3.3 7.8
0 9.8 1
0 3 1.6
7.2 0 1.6
0.1 0 0.1
0 0 0.2
0 59.1 21
0 8.4 31.9
0 7.8
41 254.3 132.7

Interesses relacionados