Escolar Documentos
Profissional Documentos
Cultura Documentos
400,000.00
200,000.00
VALOR-PRESENTE LÍQUIDO R$
0.00
0 5 10 15 20 25 30 35 40 45 50 55 60
(200,000.00)
(400,000.00)
(600,000.00)
(800,000.00)
(1,000,000.00)
Henrique Campello
CUSTO ANUAL DO SISTEMA DE SECAGEM
bases :
Custo de Manutenção = 5% (exceto FCC - info Amaral - e ATLASCOPCO )
Custo de Manutenção dos posicionadores = 85% do valor informado pelo Lacerda
Consumos de energia baseados na doc. Técnica dos fabricantes
Projetos
PROJETO 1 (ATLASCOPCO)
ANO 0 1 2 3 4 5 6 7 8
VALOR ($) (290,600.00) 88,509.28 88,509.28 88,509.28 88,509.28 88,509.28 88,509.28 88,509.28 509.28
PROJETO 3 (ZANDER)
ANO 0 1 2 3 4 5 6 7 8
VALOR ($) (230,600.00) (13,166.72) (13,166.72) (13,166.72) (179,816.72) (13,166.72) (13,166.72) (13,166.72) (179,816.72)
PROJETO 4 (FARGON)
ANO 0 1 2 3 4 5 6 7 8
VALOR ($) (211,000.00) (40,746.72) (40,746.72) (40,746.72) (151,746.72) (40,746.72) (40,746.72) (40,746.72) (151,746.72)
ATUAL FCC
ANO 0 1 2 3 4 5 6 7 8
VALOR ($) 0.00 (95,803.28) (95,803.28) (95,803.28) (95,803.28) (95,803.28) (95,803.28) (95,803.28) (95,803.28)
TAXA VPL PROJ.1 VPL PROJ.2 VPL PROJ.3 VPL PROJ.4 VPL PROJ.5
ATUAL 126,694.09 (701,536.26) (480,448.92) (541,972.60) (453,167.95)
TAXA 01 0 329,474.24 (720,996.76) (669,233.76) (758,973.76) (539,773.76)
* 5 221,892.44 (710,517.45) (565,597.96) (640,803.86) (493,137.31)
* 10 140,537.83 (702,823.70) (492,411.13) (555,977.56) (458,897.51)
* 15 77,802.24 (697,043.91) (439,444.16) (493,594.34) (433,175.49)
* 20 28,558.26 (692,610.48) (400,247.75) (446,696.82) (413,445.21)
* 25 (10,724.40) (689,144.75) (370,649.91) (410,730.53) (398,021.54)
* 30 (42,524.63) (686,388.45) (347,887.06) (382,643.62) (385,755.11)
* 35 (68,614.75) (684,161.81) (330,087.84) (360,346.57) (375,845.80)
* 40 (90,283.26) (682,337.29) (315,958.97) (342,379.88) (367,726.04)
* 45 (108,481.52) (680,822.80) (304,589.61) (327,705.13) (360,986.07)
* 50 (123,922.05) (679,550.81) (295,326.89) (315,570.67) (355,325.28)
* 55 (137,145.69) (678,470.99) (287,695.14) (305,423.72) (350,519.72)
TAXA 13 60 (148,568.06) (677,545.34) (281,342.49) (296,851.70) (346,400.26)
Página 3
Projetos
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
Página 4