Custo inicial R$ 19,653.

10 Degradação

Vida útil 25 - 40 anos

Potência média residência (kWh) 334.21 451.15
Potência média residência (kWh) 274.21 444.38
menos a taxa mínima CEMIG
Potência do SFV 451.15 437.72
Perda por degradação 1,5% ao ano 431.15
Preço do kWh (R$) 0.746 424.68
TMA 10% 418.31
0,5% do valor
Manutenção 412.04
de investimento
Payback Simples 9 anos 405.86
Payback Descontado 19 anos 399.77
TIR 12% 393.77
VPL R$ 3,370.68 387.87
Vida Econômica 34 anos 382.05
376.32
370.67
365.11
359.64
354.24
348.93
343.69
338.54
333.46
328.46
323.53
318.68
313.90
309.19
304.55
299.98
295.48
291.05
286.69
282.39
278.15
273.98
269.87
Cliente pagando 265.82
mais do que a 261.83
taxa mínima 257.91
254.04
250.23
 Benefício
pot. Res. - pot SFV Ano Gasto Manutenção Benefício
Liquido
0 R$ 19,653.10
-116.94 1 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-110.17275 2 R$ 98.27 R$ 2,454.73 R$ 2,356.46

-103.50700875 3 R$ 98.27 R$ 2,454.73 R$ 2,356.46

-96.94125361875 4 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-90.4739848144687 5 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-84.1037250422517 6 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-77.8290191666179 7 R$ 98.27 R$ 2,454.73 R$ 2,356.46

-71.6484338791187 8 R$ 98.27 R$ 2,454.73 R$ 2,356.46

-65.5605573709319 9 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-59.5639990103679 10 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-53.6573890252124 11 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-47.8393781898342 12 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-42.1086375169867 13 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-36.4638579542319 14 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-30.9037500849184 15 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-25.4270438336447 16 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-20.03248817614 17 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-14.7188508534979 18 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-9.48491809069549 19 R$ 98.27 R$ 2,454.73 R$ 2,356.46
-4.32949431933508 20 R$ 98.27 R$ 2,454.73 R$ 2,356.46
0.748598095454952 21 R$ 98.27 R$ 2,454.73 R$ 2,356.46
5.75051912402313 22 R$ 98.27 R$ 2,454.73 R$ 2,356.46
10.6774113371628 23 R$ 98.27 R$ 2,454.73 R$ 2,356.46
15.5304001671053 24 R$ 98.27 R$ 2,454.73 R$ 2,356.46
20.3105941645987 25 R$ 98.27 R$ 2,454.73 R$ 2,356.46
25.0190852521297 26 R$ 98.27 R$ 2,454.73 R$ 2,356.46
29.6569489733478 27 R$ 98.27 R$ 2,454.73 R$ 2,356.46
34.2252447387476 28 R$ 98.27 R$ 2,454.73 R$ 2,356.46
38.7250160676664 29 R$ 98.27 R$ 2,454.73 R$ 2,356.46
43.1572908266514 30 R$ 98.27 R$ 2,454.73 R$ 2,356.46
47.5230814642516 31 R$ 98.27 R$ 2,454.73 R$ 2,356.46
51.8233852422878 32 R$ 98.27 R$ 2,454.73 R$ 2,356.46
56.0591844636535 33 R$ 98.27 R$ 2,454.73 R$ 2,356.46
60.2314466966988 34 R$ 98.27 R$ 2,452.66 R$ 2,354.39
64.3411249962483 35 R$ 98.27 R$ 2,415.87 R$ 2,317.60
68.3891581213045 36 R$ 98.27 R$ 2,379.63 R$ 2,281.36
72.376470749485 37 R$ 98.27 R$ 2,343.93 R$ 2,245.67
76.3039736882427 38 R$ 98.27 R$ 2,308.77 R$ 2,210.51
80.172564082919 39 R$ 98.27 R$ 2,274.14 R$ 2,175.88
83.9831256216752 40 R$ 98.27 R$ 2,240.03 R$ 2,141.77
 Payback

Ano Fluxo Simples Fluxo Descontado Acumulativo Simples

0 -R$ 19,653.10 -R$ 19,653.10 -R$ 19,653.10
1 R$ 2,356.46 2142.23856363636 -R$ 17,296.64

2 R$ 2,356.46 1947.48960330578 -R$ 14,940.18

3 R$ 2,356.46 1770.44509391435 -R$ 12,583.71
4 R$ 2,356.46 1609.49553992214 -R$ 10,227.25
5 R$ 2,356.46 1463.17776356558 -R$ 7,870.79

6 R$ 2,356.46 1330.16160324143 -R$ 5,514.33

7 R$ 2,356.46 1209.23782112858 -R$ 3,157.86

8 R$ 2,356.46 1099.30711011689 -R$ 801.40
9 R$ 2,356.46 999.370100106261 R$ 1,555.06
10 R$ 2,356.46 908.518272823874 R$ 3,911.52
11 R$ 2,356.46 825.925702567158 R$ 6,267.99
12 R$ 2,356.46 750.841547788325 R$ 8,624.45
13 R$ 2,356.46 682.583225262114 R$ 10,980.91
14 R$ 2,356.46 620.53020478374 R$ 13,337.37
15 R$ 2,356.46 564.118367985218 R$ 15,693.84
16 R$ 2,356.46 512.834879986562 R$ 18,050.30
17 R$ 2,356.46 466.213527260511 R$ 20,406.76
18 R$ 2,356.46 423.830479327737 R$ 22,763.22
19 R$ 2,356.46 385.300435752488 R$ 25,119.69
20 R$ 2,356.46 350.273123411353 R$ 27,476.15
21 R$ 2,356.46 318.430112192139 R$ 29,832.61
22 R$ 2,356.46 289.481920174672 R$ 32,189.07
23 R$ 2,356.46 263.165381976974 R$ 34,545.54
24 R$ 2,356.46 239.241256342704 R$ 36,902.00
25 R$ 2,356.46 217.49205122064 R$ 39,258.46
26 R$ 2,356.46 197.720046564218 R$ 41,614.92
27 R$ 2,356.46 179.745496876562 R$ 43,971.39
28 R$ 2,356.46 163.404997160511 R$ 46,327.85
29 R$ 2,356.46 148.549997418646 R$ 48,684.31
30 R$ 2,356.46 135.045452198769 R$ 51,040.77
31 R$ 2,356.46 122.768592907972 R$ 53,397.24
32 R$ 2,356.46 111.60781173452 R$ 55,753.70
33 R$ 2,356.46 101.461647031382 R$ 58,110.16
34 R$ 2,354.39 92.1567611410415 R$ 60,464.55
35 R$ 2,317.60 82.4697403133999 R$ 62,782.15
36 R$ 2,281.36 73.8002216945312 R$ 65,063.51
37 R$ 2,245.67 66.0413965795951 R$ 67,309.18
38 R$ 2,210.51 59.0976620350682 R$ 69,519.69
39 R$ 2,175.88 52.8834458038598 R$ 71,695.57
40 R$ 2,141.77 47.3221543869303 R$ 73,837.33
 Preço do Sistema Fotovoltaico

Acumulativo Descontado Item Quantidade

-R$ 19,653.10 Inversor: MIC3000TL-X 1 uni.
-R$ 17,510.86 Módulo: CS6W 520MB 6 uni.

-R$ 15,563.37 Disjuntor monopolar Schneider Eletric 1 uni.

-R$ 13,792.93 DPS 1000VccSibratec 1 uni.
-R$ 12,183.43 Fusível 1000Vcc 20A com porta Fusível 2 uni.
-R$ 10,720.25 DPS Clamper275V 1 uni.
-R$ 9,390.09 Cabo Solar Fotovoltaico Preto 6mm 75 m

-R$ 8,180.85 Cabo Solar Fotovoltaico vermelho 6mm 50 m

-R$ 7,081.55 Kit Conector End/Mind Clamp. p/ 2 Placas 3 pct.
-R$ 6,082.18 Mão de Obra 35%
-R$ 5,173.66 Valor Total do Sistema
-R$ 4,347.73
-R$ 3,596.89
-R$ 2,914.31
-R$ 2,293.78
-R$ 1,729.66
PAYBACK DESCONTAD
-R$ 1,216.82 R$ 5,000.00
-R$ 750.61
-R$ 326.78 R$ 0.00
R$ 58.52
R$ 408.79 -R$ 5,000.00
R$ 727.22
R$ 1,016.70
R$ 1,279.87
-R$ 10,000.00
R$ 1,519.11
R$ 1,736.60 -R$ 15,000.00
R$ 1,934.32
R$ 2,114.07 -R$ 20,000.00
R$ 2,277.47
R$ 2,426.02 -R$ 25,000.00
R$ 2,561.07 0 5 10 15 20 25 30
R$ 2,683.84
R$ 2,795.45 I [A]
R$ 2,896.91
R$ 2,989.06
R$ 3,071.53
R$ 3,145.33
R$ 3,211.38
R$ 3,270.47 PAYBACK SIMPLES
R$ 3,323.36 R$ 80,000.00
R$ 3,370.68
R$ 60,000.00
R$ 40,000.00
R$ 20,000.00
R$ 80,000.00
R$ 60,000.00
R$ 40,000.00
R$ 20,000.00
R$ 0.00
-R$ 20,000.00
-R$ 40,000.00
0 5 10 15 20 25 30 3
I [A]
ovoltaico Análise de substituição

Preço Unitário Preço Total Ano VAUE

R$ 5,300.00 R$ 5,300.00 1 -R$ 19,261.95

R$ 1,250.00 R$ 7,500.00 2 -R$ 8,967.65

R$ 12.35 R$ 12.35 3 -R$ 5,546.05

R$ 58.90 R$ 58.90 4 -R$ 3,844.09
R$ 39.45 R$ 78.90 5 -R$ 2,828.03
R$ 55.00 R$ 55.00 6 -R$ 2,155.89

R$ 10.44 R$ 783.00 7 -R$ 1,680.29

R$ 9.40 R$ 470.00 8 -R$ 1,326.53

R$ 99.90 R$ 299.70 9 -R$ 1,055.32
- R$ 5,095.25 10 -R$ 841.10
R$ 19,653.10 11 -R$ 670.12
12 -R$ 528.62
13 -R$ 410.70
14 -R$ 310.46
K DESCONTADO 15
16
-R$ 227.92
-R$ 143.70
17 -R$ 92.28
18 -R$ 39.25
19 R$ 7.91
20 R$ 47.22
21 R$ 84.56
22 R$ 116.00
23 R$ 143.52
24 R$ 169.07
25 R$ 190.69
26 R$ 210.34
27 R$ 228.03
28 R$ 243.75
29 R$ 259.47
30 R$ 271.26
20 25 30 35 40 31 R$ 283.06
32 R$ 292.89
I [A] 33 R$ 302.71
34 R$ 308.50
35 R$ 279.57
36 R$ 251.19
37 R$ 221.40
38 R$ 192.14
CK SIMPLES 39 R$ 161.36
40 R$ 137.19
 20 25 30 35 40
I [A]