Instalação 500Wp Instalação 750Wp

TIR = 11.31% TIR = 9.65%

Ajuste Tarifário: 8.47% Ajuste Tarifário: 8.47%

Período Ano Fluxo de Caixa (CF) Período Ano Fluxo de Caixa (CF)
0 2015 -5,500.00 0 2015 -8,250.00
1 2016 328.07 1 2016 410.80
2 2017 355.86 2 2017 445.59
3 2018 386.00 3 2018 483.34
4 2019 418.69 4 2019 524.28
5 2020 454.16 5 2020 568.68
6 2021 492.62 6 2021 616.85
7 2022 534.35 7 2022 669.10
8 2023 579.61 8 2023 725.77
9 2024 628.70 9 2024 787.24
10 2025 681.95 10 2025 853.92
11 2026 739.71 11 2026 926.25
12 2027 802.37 12 2027 1,004.70
13 2028 870.33 13 2028 1,089.80
14 2029 944.04 14 2029 1,182.10
15 2030 1,024.00 15 2030 1,282.23
16 2031 1,110.74 16 2031 1,390.83
17 2032 1,204.82 17 2032 1,508.64
18 2033 1,306.86 18 2033 1,636.42
19 2034 1,417.56 19 2034 1,775.02
20 2035 1,537.62 20 2035 1,925.37
21 2036 1,667.86 21 2036 2,088.45
22 2037 1,809.13 22 2037 2,265.34
23 2038 1,962.36 23 2038 2,457.21
24 2039 2,128.57 24 2039 2,665.34
25 2040 2,308.86 25 2040 2,891.09