N° Tipo Custo

1 Turbina 6kW R$ 29,500.00

1 Equipamentos Áuxiliares R$ 4,199.00
1 Instalação R$ 4,075.00
1 Manutenção R$ 673.98

Exerc
Ano Saida Valor Monetario (A) Entrada Valor Monetario (B)
0 -R$ 37,774.00
1 -673.98 R$ 6,231.00
2 -720.27 R$ 6,687.42
3 -769.74 R$ 7,177.27
4 -822.61 R$ 7,703.01
5 -879.11 R$ 8,267.25
6 -939.49 R$ 8,872.83
7 -1004.02 R$ 9,522.77
8 -1072.98 R$ 10,220.31
9 -1146.67 R$ 10,968.95
10 -1225.43 R$ 11,772.42
11 -1309.60 R$ 12,634.75
12 -1399.54 R$ 13,560.25
13 -1495.67 R$ 14,553.54
14 -1598.40 R$ 15,619.58
15 -1708.18 R$ 16,763.72
16 -1825.50 R$ 17,991.66
17 -1950.88 R$ 19,309.55
18 -2084.88 R$ 20,723.97
 Total trifasico tipo B
R$ 29,500.00 TMA 9.03%
R$ 4,199.00 Tarifa de Energia 0.61346852
R$ 4,075.00 Acrescimo na Tarifa de Energia 7.325%
R$ 673.98 Economia [kWh] 10157
Depreciação na Produção 0.00%
Fator de Depreciação 1.00000
IPC Acumulado Out/2016 6.868%

Exercicio Painel Fotovoltaico

Fluxo de Caixa (A+B) Fluxo de Caixa Descontado Total Corrente VPL
-R$ 37,774.00 -R$ 37,774.00 -R$ 37,774.00 R$ 43,079.20
R$ 5,557.02 R$ 5,096.90 -R$ 32,677.10
R$ 5,967.15 R$ 5,019.91 -R$ 27,657.19
R$ 6,407.53 R$ 4,944.06 -R$ 22,713.13
R$ 6,880.40 R$ 4,869.35 -R$ 17,843.78
R$ 7,388.14 R$ 4,795.76 -R$ 13,048.02
R$ 7,933.34 R$ 4,723.26 -R$ 8,324.76
R$ 8,518.75 R$ 4,651.86 -R$ 3,672.90
R$ 9,147.33 R$ 4,581.52 R$ 908.61
R$ 9,822.27 R$ 4,512.23 R$ 5,420.84
R$ 10,546.99 R$ 4,443.98 R$ 9,864.82
R$ 11,325.16 R$ 4,376.75 R$ 14,241.57
R$ 12,160.70 R$ 4,310.53 R$ 18,552.10
R$ 13,057.87 R$ 4,245.30 R$ 22,797.41
R$ 14,021.19 R$ 4,181.05 R$ 26,978.46
R$ 15,055.54 R$ 4,117.76 R$ 31,096.22
R$ 16,166.16 R$ 4,055.42 R$ 35,151.65
R$ 17,358.66 R$ 3,994.02 R$ 39,145.67
R$ 18,639.09 R$ 3,933.53 R$ 43,079.20
 TIR TMA PayBack
20.14% 9% 7 anos
9.3 meses