Planilha Dimensionamento Payback
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Planilha Dimensionamento Payback as PDF for free.
More details
- Words: 4,976
- Pages: 31
DIMENSIONAMENTO DO SISTEMA SOLAR DA CIDADE DE
0
* Geração anual de: * Sistema fotovoltaica com uma potência de
3,938.51 kWH 3.18 kWp
DETALHES DO SISTAMA FOTOVOLTAICO Quantidade de placas solares : Potência instalada: Geração (kWh/ano): Inclinação prevista: Área utilizada se for teto inclinado: Orientação:
12 12 3.18 3,938.51 24 25 Norte
w KWp kWh m²
GERAÇÃO ESTIMADA DE ENERGIA EM KWH/MÊS
Estimativa mensal de produção de energia - TOTAL 400 350
kw/h
300 250 200 150 100 50 0 JAN
FEV
MAR
ABR
MAI
JUN
JUL
AGO
SET
OUT
NOV
DEZ
ANOS VIABILIDADE FINANCEIRA ECONOMIA MENSAL GERADA PELO SISTEMA SOLAR FOTOVOLTAICO Geração ( KWh / mês ) Mês de Ref TOTAL JAN 325 FEV 378 MAR 329 Paulo Correia FilhoFabrice Mertz
Economia ( R$ ) Mês de Ref TOTAL JAN 256 FEV 298 MAR 260 Página 1 de 31
04/13/2019
ABR MAI JUN JUL AGO SET OUT NOV DEZ TOTAL
320 310 299 324 345 313 310 363 323 3,939
ABR MAI JUN JUL AGO SET OUT NOV DEZ TOTAL
253 245 236 256 273 247 245 287 255 3,111
Estimativa anual de economia de energia
14,817.15
13,440.08
12,190.99
10,030.29
9,098.10
8,252.54
7,485.57
6,158.84
5,586.46
3
5,067.26
2
4,596.32
3,781.68
1
4,169.15
3,430.22
5,000.00
3,111.43
10,000.00
6,789.88
15,000.00
11,057.99
19,854.24
18,009.04
20,000.00
16,335.32
Valor da economia
24,131.20
25,000.00
21,888.51
29,329.50
30,000.00
26,603.69
35,000.00
32,334.60
ECONOMIA ANUAL GERADA PELO SISTEMA SOLAR FOTOVOLTAICO
4
5
Créditos de Geração
Paulo Correia FilhoFabrice Mertz
6
7
8
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
ANOS
Página 2 de 31
04/13/2019
ECONOMIA TOTAL APLICADA
R$ 800,000 R$ 700,000 R$ 600,000 R$ 500,000 R$ 400,000 R$ 300,000 R$ 200,000 R$ 100,000 R$ 0
R$787,086
R$ 900,000
R$3,111 R$6,853 R$11,320 R$16,621 R$22,879 R$30,234 R$38,844 R$48,888 R$60,566 R$74,109 R$89,772 R$107,847 R$128,662 R$152,586 R$180,036 R$211,480 R$247,445 R$288,525 R$335,386 R$388,779 R$449,545 R$518,631 R$597,098 R$686,137
Valor Anual AcumuladoR$
Poupança acumulada gerada pela economia financeirados da energia fotovoltataica e remunerada a 100% do CDI
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
ANOS Poupança sobre economia de energia TX. 10,7997% a.a
Paulo Correia FilhoFabrice Mertz
Página 3 de 31
04/13/2019
Valor acumuladodapoupcaçagerada
PAYBACK - QUANTOS ANOS PARA RETORNO DO INVESTIMENTO
Gráfico ComparativoCusto do Investimento X Retorno financeiro do investimento R$ 900,000 R$ 800,000 R$ 700,000 R$ 600,000 R$ 500,000 R$ 400,000 R$ 300,000 R$ 200,000 R$ 100,000 R$ 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 Poupança sobre Economia Total TX. 10,7997% a.a Valor do investimento
Valor total do sistema fotovoltaico instalado:
Paulo Correia FilhoFabrice Mertz
Página 4 de 31
R$ 21,158.00
04/13/2019
Cidade: Potencia installada (Kwp): POTENCIA DAS PLACAS EM W Valor do Kwh r$: Quantitade de placas Superficie necessaria se teto inclinado (m2): Orientacao ideal Inclinacao ideal
SÃO PAULO
INSERIR DADO INSERIR DADO INSERIR DADO INSERIR DADO
3.18 265 0.79 12 25.44 Norte 24
Geração ( KWh / mês ) Mês de Ref JAN
325
FEV
378
MAR
329
ABR
320
MAI
310
JUN
299
JUL
324
AGO
345
SET
313
OUT
310
NOV
363
DEZ
323
TOTAL
ANO
TOTAL
Valor da Economia - Poupanca acumulada gerada pela economia financeirados da energia fotovoltaica e remunerada a 100% do CDI
3,939
ANO
ANO
Valor da Economia - Poupanca acumulada gerada pela economia financeirados da energia fotovoltaica e remunerada a 100% do CDI 3,111.43 3,430.22 3,781.68 4,169.15 4,596.32 5,067.26 5,586.46 6,158.84 6,789.88 7,485.57 8,252.54 9,098.10 10,030.29 11,057.99 12,190.99 13,440.08 14,817.15 16,335.32 18,009.04 19,854.24 21,888.51 24,131.20 26,603.69 29,329.50 32,334.60
Valor acu m u lad o d a p ou pcaça ge rad a
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
ANO
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
Gráfico ComparativoCusto do Investimento X Retorno financeir R$ 900,000 R$ 800,000 R$ 700,000 R$ 600,000 R$ 500,000
Valor
R$ 800,000 R$ 700,000 R$ 600,000 R$ 500,000 R$ 400,000 R$ 300,000 R$ 200,000 R$ 100,000 R$ 0 1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Valor Anual Acumulado R$
Poupança sobre Economia Total TX. 10,7997% a.a
16
17
18
Valor do investimen
Poupança acumulada gerada pela economia financeirados da energia fotovoltataica e rem R$ 900,000
R$ 800,000
R$ 700,000
R$ 600,000
R$ 38,844
R$ 48,888
R$ 60,566
4
5
6
7
8
9
10
11
12
13
14
15
16
ANOS Poupança sobre economia de energia TX. 10,7997% a.a
17
18
R$ 335,386
R$ 247,445
R$ 211,480
R$ 152,586
R$ 30,234
3
R$ 128,662
R$ 22,879
2
R$ 107,847
R$ 16,621
1
R$ 74,109
R$ 11,320
R$ 0
R$ 6,853
R$ 100,000
R$ 3,111
R$ 200,000
R$ 89,772
R$ 300,000
R$ 180,036
R$ 400,000
R$ 288,525
R$ 500,000
19
R$ 0 1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
ANOS Poupança sobre economia de energia TX. 10,7997% a.a
Estimativa mensal de produção de energia - TOTAL 400
350
300
kw/h
250
200
150
100
50
0 JAN
FEV
MAR
ABR
MAI
JUN
JUL
AGO
SET
OU
ANOS
Estimativa annual de economia de energia
21,888.51
.04
ia
25,000.00
,854.24
30,000.00
24,131.20
35,000.00
5,067.26
5,586.46
6,158.84
4
5
6
7
8
21,888.51
18,009.04
16,335.32
14,817.15
13,440.08
12,190.99
10,030.29
4,596.32
3
9,098.10
4,169.15
2
8,252.54
3,781.68
5,000.00
7,485.57
3,430.22
1
10,000.00
6,789.88
3,111.43
15,000.00
11,057.99
20,000.00
9
10
11
Créditos de Geração
Valo r acu m u lad o d a p o u p caça ge rad a
Valor da economia
25,000.00
19,854.24
30,000.00
24,131.20
Estimativa annual de economia de energia
35,000.00
12
13
14
15
16
17
18
19
20
21
22
2
ANOS
Gráfico ComparativoCusto do Investimento X Retorno financeiro R$ 900,000 R$ 800,000 R$ 700,000 R$ 600,000 R$ 500,000 R$ 400,000 R$ 300,000 R$ 200,000 R$ 100,000 R$ 0 1
2
3
4
5
6
7
8
9
10
11
12
13
Poupança sobre Economia Total TX. 10,7997% a.a
14
15
16
17
18
Valor do i nvestimento
R$ 200,000 R$ 100,000 R$ 0 1
2
3
4
5
6
7
8
9
10
11
12
13
14
Poupança sobre Economia Total TX. 10,7997% a.a
15
16
17
18
Valor do i nvestimento
RETORNO DO INVESTIMENTO X A
R$900,000.00
R$800,000.00
R$700,000.00
retorno do i nvestimento
R$600,000.00
R$500,000.00
R$400,000.00
R$300,000.00
R$200,000.00
R$100,000.00
R$0.00
(R$100,000.00)
1
2
3
4
5
6
7
8
9
10
11
12
a no
13
14
15
16
TX de aplicação CDI ANUAL % TX de aplicação CDI ANUAL INFLAÇÃO ENERGETICA MÉDIA % INFLAÇÃO ENERGETICA MÉDIA Custo do sistema (kit) Frete
0.995 ESSE É UM VALOR MÉDIO ACEITÁVEL 1.100 10.00 % 1.108 10.80 % 14,358.00 INSERIR DADO 600.00 INSERIR DADO
Valor do Projeto Valor da Instalação CUSTO DO SISTEMA INSTALADO Preco per watt peak: R$/ W
1,200.00 INSERIR DADO 5,000.00 INSERIR DADO 21,158.00 6.65
Valor de eficiencia do modulo por ano:
Economia ( R$ ) Mês de Ref
TOTAL
JAN
256.47
FEV
298.38
MAR
259.60
ABR
252.72
MAI
244.59
JUN
236.45
JUL
255.84
AGO
272.73
SET
247.09
OUT
245.21
NOV
287.12
DEZ
255.22
TOTAL
3,111.43
Saldo
Poupanca acumulada gerada pela economia financeirados da energia fotovoltaica e remunerada a 100% do CDI
Valor do investimento
Poupanca acumulada gerada pela economia financeirados da energia fotovoltaica e remunerada a 100% do CDI R$ 3,111 R$ 6,853 R$ 11,319.750 R$ 16,620.878 R$ 22,879.291 R$ 30,234.484 R$ 38,844.389 R$ 48,887.672 R$ 60,566.319 R$ 74,108.521 R$ 89,771.915 R$ 107,847.205 R$ 128,662.214 R$ 152,586.427 R$ 180,036.064 R$ 211,479.753 R$ 247,444.883 R$ 288,524.691 R$ 335,386.197 R$ 388,779.059 R$ 449,545.473 R$ 518,631.225 R$ 597,098.035 R$ 686,137.340 R$ 787,085.677
etorno financeiro do investimento
Valor do investimento
Retorno do investimento
R$ 21,158 -R$ 18,046.57 -R$ 14,305.21 -R$ 9,838.25 -R$ 4,537.12 R$ 1,721.29 R$ 9,076.48 R$ 17,686.39 R$ 27,729.67 R$ 39,408.32 R$ 52,950.52 R$ 68,613.92 R$ 86,689.20 R$ 107,504.21 R$ 131,428.43 R$ 158,878.06 R$ 190,321.75 R$ 226,286.88 R$ 267,366.69 R$ 314,228.20 R$ 367,621.06 R$ 428,387.47 R$ 497,473.22 R$ 575,940.03 R$ 664,979.34 R$ 765,927.68
14
15
16
17
18
19
20
21
22
23
24
Valor do investimento
15
16
% a.a
17
18
19
20
21
22
23
24
R$ 787,086
R$ 686,137
R$ 597,098
R$ 518,631
R$ 449,545
R$ 388,779
R$ 335,386
R$ 288,525
R$ 247,445
R$ 211,480
R$ 180,036
otovoltataica e remunerada a 100% do CDI
25
25
SET
20
OUT
32,334.60
19
29,329.50
18
26,603.69
17
24,131.20
AGO
21,888.51
16
,854.24
.04
15 21 22
NOV
23 24
% a.a
ia - TOTAL
DEZ
25
19
20
21
22
23
24
32,33
29,329.50
26,603.69
24,131.20
21,888.51
19,854.24
18,009.04
16,335.32 18
25
torno financeiro do investimento
14
15
16
17
18
Valor do i nvestimento
19
20
21
22
23
24
25
14
15
16
17
18
19
20
21
22
23
24
25
19
20
21
22
23
Valor do i nvestimento
TIMENTO X ANOS
12
a no
13
14
15
16
17
18
24
25
ALOR MÉDIO ACEITÁVEL
O O
O O
INSERIR DADO INSERIR DADO
Fonte:
http://www.cresesb.cepel.br/index.php#data
Geração ( KWh / mês ) TOTAL KWH GERADO Mês de Ref JAN 324.65 FEV 377.70 MAR 328.61 ABR 319.90 MAI 309.60 JUN 299.31 JUL 323.85 AGO 345.23 SET 312.77 OUT 310.39 NOV 363.45 DEZ 323.06 TOTAL 3,938.51 MÉDIA DE GERAÇÃO MENSAL
PERCENTUAL DE PERDA DO SISTEMA EM CONTATO COM O MEIO AMBIENTE 17%
SÃO PAULO Radiacao solar no plano inclinado(kWh/m²) Norte 24 4.10 4.77 4.15 4.04 3.91 3.78 4.09 4.36 3.95 3.92 4.59 4.08
328.21
0.83
INSERIR CIDADE
INSERIR ORIENTAÇÃO DO TELHADO INSERIR ÂNGULO DE LATITUDE INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
HORAS DE SOL PLENO
Uso mensal KWH 50 kwh 100 kwh 150 kwh 200 kwh 250 kwh 300 kwh 350 kwh 400 kwh 450 kwh 500 kwh 550 kwh 600 kwh 650 kwh 700 kwh 750 kwh 800 kwh 850 kwh 900 kwh 950 kwh 1,000 kwh 1,050 kwh 1,100 kwh 1,150 kwh 1,200 kwh 1,250 kwh 1,300 kwh 1,350 kwh 1,400 kwh 1,450 kwh 1,500 kwh 1,550 kwh 1,600 kwh 1,650 kwh 1,700 kwh 1,750 kwh 1,800 kwh 1,850 kwh 1,900 kwh 1,950 kwh 2,000 kwh 2,050 kwh 2,100 kwh
3.00
3.2
3.5
3.7
4
0.65 1.30 1.95 2.60 3.25 3.90 4.55 5.20 5.85 6.50 7.15 7.80 8.45 9.10 9.75 10.40 11.05 11.70 12.35 13.00 13.65 14.30 14.95 15.60 16.25 16.90 17.55 18.20 18.85 19.50 20.15 20.80 21.45 22.10 22.75 23.40 24.05 24.70 25.35 26.00 26.65 27.30
0.61 1.22 1.83 2.44 3.05 3.66 4.27 4.88 5.48 6.09 6.70 7.31 7.92 8.53 9.14 9.75 10.36 10.97 11.58 12.19 12.80 13.41 14.02 14.63 15.23 15.84 16.45 17.06 17.67 18.28 18.89 19.50 20.11 20.72 21.33 21.94 22.55 23.16 23.77 24.38 24.98 25.59
0.56 1.11 1.67 2.23 2.79 3.34 3.90 4.46 5.01 5.57 6.13 6.69 7.24 7.80 8.36 8.91 9.47 10.03 10.59 11.14 11.70 12.26 12.81 13.37 13.93 14.49 15.04 15.60 16.16 16.71 17.27 17.83 18.39 18.94 19.50 20.06 20.61 21.17 21.73 22.29 22.84 23.40
0.53 1.05 1.58 2.11 2.64 3.16 3.69 4.22 4.74 5.27 5.80 6.32 6.85 7.38 7.91 8.43 8.96 9.49 10.01 10.54 11.07 11.59 12.12 12.65 13.18 13.70 14.23 14.76 15.28 15.81 16.34 16.86 17.39 17.92 18.45 18.97 19.50 20.03 20.55 21.08 21.61 22.14
0.49 0.98 1.46 1.95 2.44 2.93 3.41 3.90 4.39 4.88 5.36 5.85 6.34 6.83 7.31 7.80 8.29 8.78 9.26 9.75 10.24 10.73 11.21 11.70 12.19 12.68 13.16 13.65 14.14 14.63 15.11 15.60 16.09 16.58 17.06 17.55 18.04 18.53 19.01 19.50 19.99 20.48
4.2 0.46 0.93 1.39 1.86 2.32 2.79 3.25 3.71 4.18 4.64 5.11 5.57 6.04 6.50 6.96 7.43 7.89 8.36 8.82 9.29 9.75 10.21 10.68 11.14 11.61 12.07 12.54 13.00 13.46 13.93 14.39 14.86 15.32 15.79 16.25 16.71 17.18 17.64 18.11 18.57 19.04 19.50
4.5 0.43 0.87 1.30 1.73 2.17 2.60 3.03 3.47 3.90 4.33 4.77 5.20 5.63 6.07 6.50 6.93 7.37 7.80 8.23 8.67 9.10 9.53 9.97 10.40 10.83 11.27 11.70 12.13 12.57 13.00 13.43 13.87 14.30 14.73 15.17 15.60 16.03 16.47 16.90 17.33 17.77 18.20
4.7 0.41 0.83 1.24 1.66 2.07 2.49 2.90 3.32 3.73 4.15 4.56 4.98 5.39 5.81 6.22 6.64 7.05 7.47 7.88 8.30 8.71 9.13 9.54 9.96 10.37 10.79 11.20 11.62 12.03 12.45 12.86 13.28 13.69 14.11 14.52 14.94 15.35 15.77 16.18 16.60 17.01 17.43
5 0.39 0.78 1.17 1.56 1.95 2.34 2.73 3.12 3.51 3.90 4.29 4.68 5.07 5.46 5.85 6.24 6.63 7.02 7.41 7.80 8.19 8.58 8.97 9.36 9.75 10.14 10.53 10.92 11.31 11.70 12.09 12.48 12.87 13.26 13.65 14.04 14.43 14.82 15.21 15.60 15.99 16.38
2,150 2,200 2,250 2,300 2,350 2,400 2,450 2,500 2,550 2,600 2,650 2,700 2,750 2,800 2,850 2,900 2,950 3,000 3,050 3,100 3,150 3,200 3,250 3,300 3,350 3,400 3,450 3,500 3,550 3,600 3,650 3,700 3,750 3,800 3,850 3,900 3,950 4,000 4,050 4,100 4,150 4,200 4,250 4,300 4,350
kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh
27.95 28.60 29.25 29.90 30.55 31.20 31.85 32.50 33.15 33.80 34.45 35.10 35.75 36.40 37.05 37.70 38.35 39.00 39.65 40.30 40.95 41.60 42.25 42.90 43.55 44.20 44.85 45.50 46.15 46.80 47.45 48.10 48.75 49.40 50.05 50.70 51.35 52.00 52.65 53.30 53.95 54.60 55.25 55.90 56.55
26.20 26.81 27.42 28.03 28.64 29.25 29.86 30.47 31.08 31.69 32.30 32.91 33.52 34.13 34.73 35.34 35.95 36.56 37.17 37.78 38.39 39.00 39.61 40.22 40.83 41.44 42.05 42.66 43.27 43.88 44.48 45.09 45.70 46.31 46.92 47.53 48.14 48.75 49.36 49.97 50.58 51.19 51.80 52.41 53.02
23.96 24.51 25.07 25.63 26.19 26.74 27.30 27.86 28.41 28.97 29.53 30.09 30.64 31.20 31.76 32.31 32.87 33.43 33.99 34.54 35.10 35.66 36.21 36.77 37.33 37.89 38.44 39.00 39.56 40.11 40.67 41.23 41.79 42.34 42.90 43.46 44.01 44.57 45.13 45.69 46.24 46.80 47.36 47.91 48.47
22.66 23.19 23.72 24.24 24.77 25.30 25.82 26.35 26.88 27.41 27.93 28.46 28.99 29.51 30.04 30.57 31.09 31.62 32.15 32.68 33.20 33.73 34.26 34.78 35.31 35.84 36.36 36.89 37.42 37.95 38.47 39.00 39.53 40.05 40.58 41.11 41.64 42.16 42.69 43.22 43.74 44.27 44.80 45.32 45.85
20.96 21.45 21.94 22.43 22.91 23.40 23.89 24.38 24.86 25.35 25.84 26.33 26.81 27.30 27.79 28.28 28.76 29.25 29.74 30.23 30.71 31.20 31.69 32.18 32.66 33.15 33.64 34.13 34.61 35.10 35.59 36.08 36.56 37.05 37.54 38.03 38.51 39.00 39.49 39.98 40.46 40.95 41.44 41.93 42.41
19.96 20.43 20.89 21.36 21.82 22.29 22.75 23.21 23.68 24.14 24.61 25.07 25.54 26.00 26.46 26.93 27.39 27.86 28.32 28.79 29.25 29.71 30.18 30.64 31.11 31.57 32.04 32.50 32.96 33.43 33.89 34.36 34.82 35.29 35.75 36.21 36.68 37.14 37.61 38.07 38.54 39.00 39.46 39.93 40.39
18.63 19.07 19.50 19.93 20.37 20.80 21.23 21.67 22.10 22.53 22.97 23.40 23.83 24.27 24.70 25.13 25.57 26.00 26.43 26.87 27.30 27.73 28.17 28.60 29.03 29.47 29.90 30.33 30.77 31.20 31.63 32.07 32.50 32.93 33.37 33.80 34.23 34.67 35.10 35.53 35.97 36.40 36.83 37.27 37.70
17.84 18.26 18.67 19.09 19.50 19.91 20.33 20.74 21.16 21.57 21.99 22.40 22.82 23.23 23.65 24.06 24.48 24.89 25.31 25.72 26.14 26.55 26.97 27.38 27.80 28.21 28.63 29.04 29.46 29.87 30.29 30.70 31.12 31.53 31.95 32.36 32.78 33.19 33.61 34.02 34.44 34.85 35.27 35.68 36.10
16.77 17.16 17.55 17.94 18.33 18.72 19.11 19.50 19.89 20.28 20.67 21.06 21.45 21.84 22.23 22.62 23.01 23.40 23.79 24.18 24.57 24.96 25.35 25.74 26.13 26.52 26.91 27.30 27.69 28.08 28.47 28.86 29.25 29.64 30.03 30.42 30.81 31.20 31.59 31.98 32.37 32.76 33.15 33.54 33.93
4,400 4,450 4,500 4,550 4,600 4,650 4,700 4,750 4,800 4,850 4,900 4,950 5,000 5,050 5,100 5,150 5,200 5,250 5,300 5,350 5,400 5,450 5,500 5,550 5,600 5,650 5,700 5,750 5,800 5,850 5,900 5,950 6,000 6,050 6,100 6,150 6,200 6,250 6,300 6,350 6,400 6,450 6,500 6,550 6,600
kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh
57.20 57.85 58.50 59.15 59.80 60.45 61.10 61.75 62.40 63.05 63.70 64.35 65.00 65.65 66.30 66.95 67.60 68.25 68.90 69.55 70.20 70.85 71.50 72.15 72.80 73.45 74.10 74.75 75.40 76.05 76.70 77.35 78.00 78.65 79.30 79.95 80.60 81.25 81.90 82.55 83.20 83.85 84.50 85.15 85.80
53.63 54.23 54.84 55.45 56.06 56.67 57.28 57.89 58.50 59.11 59.72 60.33 60.94 61.55 62.16 62.77 63.38 63.98 64.59 65.20 65.81 66.42 67.03 67.64 68.25 68.86 69.47 70.08 70.69 71.30 71.91 72.52 73.13 73.73 74.34 74.95 75.56 76.17 76.78 77.39 78.00 78.61 79.22 79.83 80.44
49.03 49.59 50.14 50.70 51.26 51.81 52.37 52.93 53.49 54.04 54.60 55.16 55.71 56.27 56.83 57.39 57.94 58.50 59.06 59.61 60.17 60.73 61.29 61.84 62.40 62.96 63.51 64.07 64.63 65.19 65.74 66.30 66.86 67.41 67.97 68.53 69.09 69.64 70.20 70.76 71.31 71.87 72.43 72.99 73.54
46.38 46.91 47.43 47.96 48.49 49.01 49.54 50.07 50.59 51.12 51.65 52.18 52.70 53.23 53.76 54.28 54.81 55.34 55.86 56.39 56.92 57.45 57.97 58.50 59.03 59.55 60.08 60.61 61.14 61.66 62.19 62.72 63.24 63.77 64.30 64.82 65.35 65.88 66.41 66.93 67.46 67.99 68.51 69.04 69.57
42.90 43.39 43.88 44.36 44.85 45.34 45.83 46.31 46.80 47.29 47.78 48.26 48.75 49.24 49.73 50.21 50.70 51.19 51.68 52.16 52.65 53.14 53.63 54.11 54.60 55.09 55.58 56.06 56.55 57.04 57.53 58.01 58.50 58.99 59.48 59.96 60.45 60.94 61.43 61.91 62.40 62.89 63.38 63.86 64.35
40.86 41.32 41.79 42.25 42.71 43.18 43.64 44.11 44.57 45.04 45.50 45.96 46.43 46.89 47.36 47.82 48.29 48.75 49.21 49.68 50.14 50.61 51.07 51.54 52.00 52.46 52.93 53.39 53.86 54.32 54.79 55.25 55.71 56.18 56.64 57.11 57.57 58.04 58.50 58.96 59.43 59.89 60.36 60.82 61.29
38.13 38.57 39.00 39.43 39.87 40.30 40.73 41.17 41.60 42.03 42.47 42.90 43.33 43.77 44.20 44.63 45.07 45.50 45.93 46.37 46.80 47.23 47.67 48.10 48.53 48.97 49.40 49.83 50.27 50.70 51.13 51.57 52.00 52.43 52.87 53.30 53.73 54.17 54.60 55.03 55.47 55.90 56.33 56.77 57.20
36.51 36.93 37.34 37.76 38.17 38.59 39.00 39.41 39.83 40.24 40.66 41.07 41.49 41.90 42.32 42.73 43.15 43.56 43.98 44.39 44.81 45.22 45.64 46.05 46.47 46.88 47.30 47.71 48.13 48.54 48.96 49.37 49.79 50.20 50.62 51.03 51.45 51.86 52.28 52.69 53.11 53.52 53.94 54.35 54.77
34.32 34.71 35.10 35.49 35.88 36.27 36.66 37.05 37.44 37.83 38.22 38.61 39.00 39.39 39.78 40.17 40.56 40.95 41.34 41.73 42.12 42.51 42.90 43.29 43.68 44.07 44.46 44.85 45.24 45.63 46.02 46.41 46.80 47.19 47.58 47.97 48.36 48.75 49.14 49.53 49.92 50.31 50.70 51.09 51.48
6,650 6,700 6,750 6,800 6,850 6,900 6,950 7,000 7,050 7,100 7,150 7,200 7,250 7,300 7,350 7,400 7,450 7,500 7,550 7,600 7,650 7,700 7,750 7,800 7,850 7,900 7,950 8,000 8,050 8,100 8,150 8,200 8,250 8,300 8,350 8,400 8,450 8,500 8,550 8,600 8,650 8,700 8,750 8,800 8,850
kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh
86.45 87.10 87.75 88.40 89.05 89.70 90.35 91.00 91.65 92.30 92.95 93.60 94.25 94.90 95.55 96.20 96.85 97.50 98.15 98.80 99.45 100.10 100.75 101.40 102.05 102.70 103.35 104.00 104.65 105.30 105.95 106.60 107.25 107.90 108.55 109.20 109.85 110.50 111.15 111.80 112.45 113.10 113.75 114.40 115.05
81.05 81.66 82.27 82.88 83.48 84.09 84.70 85.31 85.92 86.53 87.14 87.75 88.36 88.97 89.58 90.19 90.80 91.41 92.02 92.63 93.23 93.84 94.45 95.06 95.67 96.28 96.89 97.50 98.11 98.72 99.33 99.94 100.55 101.16 101.77 102.38 102.98 103.59 104.20 104.81 105.42 106.03 106.64 107.25 107.86
74.10 74.66 75.21 75.77 76.33 76.89 77.44 78.00 78.56 79.11 79.67 80.23 80.79 81.34 81.90 82.46 83.01 83.57 84.13 84.69 85.24 85.80 86.36 86.91 87.47 88.03 88.59 89.14 89.70 90.26 90.81 91.37 91.93 92.49 93.04 93.60 94.16 94.71 95.27 95.83 96.39 96.94 97.50 98.06 98.61
70.09 70.62 71.15 71.68 72.20 72.73 73.26 73.78 74.31 74.84 75.36 75.89 76.42 76.95 77.47 78.00 78.53 79.05 79.58 80.11 80.64 81.16 81.69 82.22 82.74 83.27 83.80 84.32 84.85 85.38 85.91 86.43 86.96 87.49 88.01 88.54 89.07 89.59 90.12 90.65 91.18 91.70 92.23 92.76 93.28
64.84 65.33 65.81 66.30 66.79 67.28 67.76 68.25 68.74 69.23 69.71 70.20 70.69 71.18 71.66 72.15 72.64 73.13 73.61 74.10 74.59 75.08 75.56 76.05 76.54 77.03 77.51 78.00 78.49 78.98 79.46 79.95 80.44 80.93 81.41 81.90 82.39 82.88 83.36 83.85 84.34 84.83 85.31 85.80 86.29
61.75 62.21 62.68 63.14 63.61 64.07 64.54 65.00 65.46 65.93 66.39 66.86 67.32 67.79 68.25 68.71 69.18 69.64 70.11 70.57 71.04 71.50 71.96 72.43 72.89 73.36 73.82 74.29 74.75 75.21 75.68 76.14 76.61 77.07 77.54 78.00 78.46 78.93 79.39 79.86 80.32 80.79 81.25 81.71 82.18
57.63 58.07 58.50 58.93 59.37 59.80 60.23 60.67 61.10 61.53 61.97 62.40 62.83 63.27 63.70 64.13 64.57 65.00 65.43 65.87 66.30 66.73 67.17 67.60 68.03 68.47 68.90 69.33 69.77 70.20 70.63 71.07 71.50 71.93 72.37 72.80 73.23 73.67 74.10 74.53 74.97 75.40 75.83 76.27 76.70
55.18 55.60 56.01 56.43 56.84 57.26 57.67 58.09 58.50 58.91 59.33 59.74 60.16 60.57 60.99 61.40 61.82 62.23 62.65 63.06 63.48 63.89 64.31 64.72 65.14 65.55 65.97 66.38 66.80 67.21 67.63 68.04 68.46 68.87 69.29 69.70 70.12 70.53 70.95 71.36 71.78 72.19 72.61 73.02 73.44
51.87 52.26 52.65 53.04 53.43 53.82 54.21 54.60 54.99 55.38 55.77 56.16 56.55 56.94 57.33 57.72 58.11 58.50 58.89 59.28 59.67 60.06 60.45 60.84 61.23 61.62 62.01 62.40 62.79 63.18 63.57 63.96 64.35 64.74 65.13 65.52 65.91 66.30 66.69 67.08 67.47 67.86 68.25 68.64 69.03
8,900 8,950 9,000 9,050 9,100 9,150 9,200 9,250 9,300 9,350 9,400 9,450 9,500 9,550 9,600 9,650 9,700 9,750 9,800 9,850 9,900 9,950 10,000
kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh
115.70 116.35 117.00 117.65 118.30 118.95 119.60 120.25 120.90 121.55 122.20 122.85 123.50 124.15 124.80 125.45 126.10 126.75 127.40 128.05 128.70 129.35 130.00
108.47 109.08 109.69 110.30 110.91 111.52 112.13 112.73 113.34 113.95 114.56 115.17 115.78 116.39 117.00 117.61 118.22 118.83 119.44 120.05 120.66 121.27 121.88
99.17 99.73 100.29 100.84 101.40 101.96 102.51 103.07 103.63 104.19 104.74 105.30 105.86 106.41 106.97 107.53 108.09 108.64 109.20 109.76 110.31 110.87 111.43
93.81 94.34 94.86 95.39 95.92 96.45 96.97 97.50 98.03 98.55 99.08 99.61 100.14 100.66 101.19 101.72 102.24 102.77 103.30 103.82 104.35 104.88 105.41
86.78 87.26 87.75 88.24 88.73 89.21 89.70 90.19 90.68 91.16 91.65 92.14 92.63 93.11 93.60 94.09 94.58 95.06 95.55 96.04 96.53 97.01 97.50
82.64 83.11 83.57 84.04 84.50 84.96 85.43 85.89 86.36 86.82 87.29 87.75 88.21 88.68 89.14 89.61 90.07 90.54 91.00 91.46 91.93 92.39 92.86
77.13 77.57 78.00 78.43 78.87 79.30 79.73 80.17 80.60 81.03 81.47 81.90 82.33 82.77 83.20 83.63 84.07 84.50 84.93 85.37 85.80 86.23 86.67
73.85 74.27 74.68 75.10 75.51 75.93 76.34 76.76 77.17 77.59 78.00 78.41 78.83 79.24 79.66 80.07 80.49 80.90 81.32 81.73 82.15 82.56 82.98
69.42 69.81 70.20 70.59 70.98 71.37 71.76 72.15 72.54 72.93 73.32 73.71 74.10 74.49 74.88 75.27 75.66 76.05 76.44 76.83 77.22 77.61 78.00
5.2 0.38 0.75 1.13 1.50 1.88 2.25 2.63 3.00 3.38 3.75 4.13 4.50 4.88 5.25 5.63 6.00 6.38 6.75 7.13 7.50 7.88 8.25 8.63 9.00 9.38 9.75 10.13 10.50 10.88 11.25 11.63 12.00 12.38 12.75 13.13 13.50 13.88 14.25 14.63 15.00 15.38 15.75
5.5 0.35 0.71 1.06 1.42 1.77 2.13 2.48 2.84 3.19 3.55 3.90 4.25 4.61 4.96 5.32 5.67 6.03 6.38 6.74 7.09 7.45 7.80 8.15 8.51 8.86 9.22 9.57 9.93 10.28 10.64 10.99 11.35 11.70 12.05 12.41 12.76 13.12 13.47 13.83 14.18 14.54 14.89
5.7 0.34 0.68 1.03 1.37 1.71 2.05 2.39 2.74 3.08 3.42 3.76 4.11 4.45 4.79 5.13 5.47 5.82 6.16 6.50 6.84 7.18 7.53 7.87 8.21 8.55 8.89 9.24 9.58 9.92 10.26 10.61 10.95 11.29 11.63 11.97 12.32 12.66 13.00 13.34 13.68 14.03 14.37
6 0.33 0.65 0.98 1.30 1.63 1.95 2.28 2.60 2.93 3.25 3.58 3.90 4.23 4.55 4.88 5.20 5.53 5.85 6.18 6.50 6.83 7.15 7.48 7.80 8.13 8.45 8.78 9.10 9.43 9.75 10.08 10.40 10.73 11.05 11.38 11.70 12.03 12.35 12.68 13.00 13.33 13.65
6.5 0.30 0.60 0.90 1.20 1.50 1.80 2.10 2.40 2.70 3.00 3.30 3.60 3.90 4.20 4.50 4.80 5.10 5.40 5.70 6.00 6.30 6.60 6.90 7.20 7.50 7.80 8.10 8.40 8.70 9.00 9.30 9.60 9.90 10.20 10.50 10.80 11.10 11.40 11.70 12.00 12.30 12.60
16.13 16.50 16.88 17.25 17.63 18.00 18.38 18.75 19.13 19.50 19.88 20.25 20.63 21.00 21.38 21.75 22.13 22.50 22.88 23.25 23.63 24.00 24.38 24.75 25.13 25.50 25.88 26.25 26.63 27.00 27.38 27.75 28.13 28.50 28.88 29.25 29.63 30.00 30.38 30.75 31.13 31.50 31.88 32.25 32.63
15.25 15.60 15.95 16.31 16.66 17.02 17.37 17.73 18.08 18.44 18.79 19.15 19.50 19.85 20.21 20.56 20.92 21.27 21.63 21.98 22.34 22.69 23.05 23.40 23.75 24.11 24.46 24.82 25.17 25.53 25.88 26.24 26.59 26.95 27.30 27.65 28.01 28.36 28.72 29.07 29.43 29.78 30.14 30.49 30.85
14.71 15.05 15.39 15.74 16.08 16.42 16.76 17.11 17.45 17.79 18.13 18.47 18.82 19.16 19.50 19.84 20.18 20.53 20.87 21.21 21.55 21.89 22.24 22.58 22.92 23.26 23.61 23.95 24.29 24.63 24.97 25.32 25.66 26.00 26.34 26.68 27.03 27.37 27.71 28.05 28.39 28.74 29.08 29.42 29.76
13.98 14.30 14.63 14.95 15.28 15.60 15.93 16.25 16.58 16.90 17.23 17.55 17.88 18.20 18.53 18.85 19.18 19.50 19.83 20.15 20.48 20.80 21.13 21.45 21.78 22.10 22.43 22.75 23.08 23.40 23.73 24.05 24.38 24.70 25.03 25.35 25.68 26.00 26.33 26.65 26.98 27.30 27.63 27.95 28.28
12.90 13.20 13.50 13.80 14.10 14.40 14.70 15.00 15.30 15.60 15.90 16.20 16.50 16.80 17.10 17.40 17.70 18.00 18.30 18.60 18.90 19.20 19.50 19.80 20.10 20.40 20.70 21.00 21.30 21.60 21.90 22.20 22.50 22.80 23.10 23.40 23.70 24.00 24.30 24.60 24.90 25.20 25.50 25.80 26.10
33.00 33.38 33.75 34.13 34.50 34.88 35.25 35.63 36.00 36.38 36.75 37.13 37.50 37.88 38.25 38.63 39.00 39.38 39.75 40.13 40.50 40.88 41.25 41.63 42.00 42.38 42.75 43.13 43.50 43.88 44.25 44.63 45.00 45.38 45.75 46.13 46.50 46.88 47.25 47.63 48.00 48.38 48.75 49.13 49.50
31.20 31.55 31.91 32.26 32.62 32.97 33.33 33.68 34.04 34.39 34.75 35.10 35.45 35.81 36.16 36.52 36.87 37.23 37.58 37.94 38.29 38.65 39.00 39.35 39.71 40.06 40.42 40.77 41.13 41.48 41.84 42.19 42.55 42.90 43.25 43.61 43.96 44.32 44.67 45.03 45.38 45.74 46.09 46.45 46.80
30.11 30.45 30.79 31.13 31.47 31.82 32.16 32.50 32.84 33.18 33.53 33.87 34.21 34.55 34.89 35.24 35.58 35.92 36.26 36.61 36.95 37.29 37.63 37.97 38.32 38.66 39.00 39.34 39.68 40.03 40.37 40.71 41.05 41.39 41.74 42.08 42.42 42.76 43.11 43.45 43.79 44.13 44.47 44.82 45.16
28.60 28.93 29.25 29.58 29.90 30.23 30.55 30.88 31.20 31.53 31.85 32.18 32.50 32.83 33.15 33.48 33.80 34.13 34.45 34.78 35.10 35.43 35.75 36.08 36.40 36.73 37.05 37.38 37.70 38.03 38.35 38.68 39.00 39.33 39.65 39.98 40.30 40.63 40.95 41.28 41.60 41.93 42.25 42.58 42.90
26.40 26.70 27.00 27.30 27.60 27.90 28.20 28.50 28.80 29.10 29.40 29.70 30.00 30.30 30.60 30.90 31.20 31.50 31.80 32.10 32.40 32.70 33.00 33.30 33.60 33.90 34.20 34.50 34.80 35.10 35.40 35.70 36.00 36.30 36.60 36.90 37.20 37.50 37.80 38.10 38.40 38.70 39.00 39.30 39.60
49.88 50.25 50.63 51.00 51.38 51.75 52.13 52.50 52.88 53.25 53.63 54.00 54.38 54.75 55.13 55.50 55.88 56.25 56.63 57.00 57.38 57.75 58.13 58.50 58.88 59.25 59.63 60.00 60.38 60.75 61.13 61.50 61.88 62.25 62.63 63.00 63.38 63.75 64.13 64.50 64.88 65.25 65.63 66.00 66.38
47.15 47.51 47.86 48.22 48.57 48.93 49.28 49.64 49.99 50.35 50.70 51.05 51.41 51.76 52.12 52.47 52.83 53.18 53.54 53.89 54.25 54.60 54.95 55.31 55.66 56.02 56.37 56.73 57.08 57.44 57.79 58.15 58.50 58.85 59.21 59.56 59.92 60.27 60.63 60.98 61.34 61.69 62.05 62.40 62.75
45.50 45.84 46.18 46.53 46.87 47.21 47.55 47.89 48.24 48.58 48.92 49.26 49.61 49.95 50.29 50.63 50.97 51.32 51.66 52.00 52.34 52.68 53.03 53.37 53.71 54.05 54.39 54.74 55.08 55.42 55.76 56.11 56.45 56.79 57.13 57.47 57.82 58.16 58.50 58.84 59.18 59.53 59.87 60.21 60.55
43.23 43.55 43.88 44.20 44.53 44.85 45.18 45.50 45.83 46.15 46.48 46.80 47.13 47.45 47.78 48.10 48.43 48.75 49.08 49.40 49.73 50.05 50.38 50.70 51.03 51.35 51.68 52.00 52.33 52.65 52.98 53.30 53.63 53.95 54.28 54.60 54.93 55.25 55.58 55.90 56.23 56.55 56.88 57.20 57.53
39.90 40.20 40.50 40.80 41.10 41.40 41.70 42.00 42.30 42.60 42.90 43.20 43.50 43.80 44.10 44.40 44.70 45.00 45.30 45.60 45.90 46.20 46.50 46.80 47.10 47.40 47.70 48.00 48.30 48.60 48.90 49.20 49.50 49.80 50.10 50.40 50.70 51.00 51.30 51.60 51.90 52.20 52.50 52.80 53.10
66.75 67.13 67.50 67.88 68.25 68.63 69.00 69.38 69.75 70.13 70.50 70.88 71.25 71.63 72.00 72.38 72.75 73.13 73.50 73.88 74.25 74.63 75.00
63.11 63.46 63.82 64.17 64.53 64.88 65.24 65.59 65.95 66.30 66.65 67.01 67.36 67.72 68.07 68.43 68.78 69.14 69.49 69.85 70.20 70.55 70.91
60.89 61.24 61.58 61.92 62.26 62.61 62.95 63.29 63.63 63.97 64.32 64.66 65.00 65.34 65.68 66.03 66.37 66.71 67.05 67.39 67.74 68.08 68.42
57.85 58.18 58.50 58.83 59.15 59.48 59.80 60.13 60.45 60.78 61.10 61.43 61.75 62.08 62.40 62.73 63.05 63.38 63.70 64.03 64.35 64.68 65.00
53.40 53.70 54.00 54.30 54.60 54.90 55.20 55.50 55.80 56.10 56.40 56.70 57.00 57.30 57.60 57.90 58.20 58.50 58.80 59.10 59.40 59.70 60.00
0
* Geração anual de: * Sistema fotovoltaica com uma potência de
3,938.51 kWH 3.18 kWp
DETALHES DO SISTAMA FOTOVOLTAICO Quantidade de placas solares : Potência instalada: Geração (kWh/ano): Inclinação prevista: Área utilizada se for teto inclinado: Orientação:
12 12 3.18 3,938.51 24 25 Norte
w KWp kWh m²
GERAÇÃO ESTIMADA DE ENERGIA EM KWH/MÊS
Estimativa mensal de produção de energia - TOTAL 400 350
kw/h
300 250 200 150 100 50 0 JAN
FEV
MAR
ABR
MAI
JUN
JUL
AGO
SET
OUT
NOV
DEZ
ANOS VIABILIDADE FINANCEIRA ECONOMIA MENSAL GERADA PELO SISTEMA SOLAR FOTOVOLTAICO Geração ( KWh / mês ) Mês de Ref TOTAL JAN 325 FEV 378 MAR 329 Paulo Correia FilhoFabrice Mertz
Economia ( R$ ) Mês de Ref TOTAL JAN 256 FEV 298 MAR 260 Página 1 de 31
04/13/2019
ABR MAI JUN JUL AGO SET OUT NOV DEZ TOTAL
320 310 299 324 345 313 310 363 323 3,939
ABR MAI JUN JUL AGO SET OUT NOV DEZ TOTAL
253 245 236 256 273 247 245 287 255 3,111
Estimativa anual de economia de energia
14,817.15
13,440.08
12,190.99
10,030.29
9,098.10
8,252.54
7,485.57
6,158.84
5,586.46
3
5,067.26
2
4,596.32
3,781.68
1
4,169.15
3,430.22
5,000.00
3,111.43
10,000.00
6,789.88
15,000.00
11,057.99
19,854.24
18,009.04
20,000.00
16,335.32
Valor da economia
24,131.20
25,000.00
21,888.51
29,329.50
30,000.00
26,603.69
35,000.00
32,334.60
ECONOMIA ANUAL GERADA PELO SISTEMA SOLAR FOTOVOLTAICO
4
5
Créditos de Geração
Paulo Correia FilhoFabrice Mertz
6
7
8
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
ANOS
Página 2 de 31
04/13/2019
ECONOMIA TOTAL APLICADA
R$ 800,000 R$ 700,000 R$ 600,000 R$ 500,000 R$ 400,000 R$ 300,000 R$ 200,000 R$ 100,000 R$ 0
R$787,086
R$ 900,000
R$3,111 R$6,853 R$11,320 R$16,621 R$22,879 R$30,234 R$38,844 R$48,888 R$60,566 R$74,109 R$89,772 R$107,847 R$128,662 R$152,586 R$180,036 R$211,480 R$247,445 R$288,525 R$335,386 R$388,779 R$449,545 R$518,631 R$597,098 R$686,137
Valor Anual AcumuladoR$
Poupança acumulada gerada pela economia financeirados da energia fotovoltataica e remunerada a 100% do CDI
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
ANOS Poupança sobre economia de energia TX. 10,7997% a.a
Paulo Correia FilhoFabrice Mertz
Página 3 de 31
04/13/2019
Valor acumuladodapoupcaçagerada
PAYBACK - QUANTOS ANOS PARA RETORNO DO INVESTIMENTO
Gráfico ComparativoCusto do Investimento X Retorno financeiro do investimento R$ 900,000 R$ 800,000 R$ 700,000 R$ 600,000 R$ 500,000 R$ 400,000 R$ 300,000 R$ 200,000 R$ 100,000 R$ 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 Poupança sobre Economia Total TX. 10,7997% a.a Valor do investimento
Valor total do sistema fotovoltaico instalado:
Paulo Correia FilhoFabrice Mertz
Página 4 de 31
R$ 21,158.00
04/13/2019
Cidade: Potencia installada (Kwp): POTENCIA DAS PLACAS EM W Valor do Kwh r$: Quantitade de placas Superficie necessaria se teto inclinado (m2): Orientacao ideal Inclinacao ideal
SÃO PAULO
INSERIR DADO INSERIR DADO INSERIR DADO INSERIR DADO
3.18 265 0.79 12 25.44 Norte 24
Geração ( KWh / mês ) Mês de Ref JAN
325
FEV
378
MAR
329
ABR
320
MAI
310
JUN
299
JUL
324
AGO
345
SET
313
OUT
310
NOV
363
DEZ
323
TOTAL
ANO
TOTAL
Valor da Economia - Poupanca acumulada gerada pela economia financeirados da energia fotovoltaica e remunerada a 100% do CDI
3,939
ANO
ANO
Valor da Economia - Poupanca acumulada gerada pela economia financeirados da energia fotovoltaica e remunerada a 100% do CDI 3,111.43 3,430.22 3,781.68 4,169.15 4,596.32 5,067.26 5,586.46 6,158.84 6,789.88 7,485.57 8,252.54 9,098.10 10,030.29 11,057.99 12,190.99 13,440.08 14,817.15 16,335.32 18,009.04 19,854.24 21,888.51 24,131.20 26,603.69 29,329.50 32,334.60
Valor acu m u lad o d a p ou pcaça ge rad a
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
ANO
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
Gráfico ComparativoCusto do Investimento X Retorno financeir R$ 900,000 R$ 800,000 R$ 700,000 R$ 600,000 R$ 500,000
Valor
R$ 800,000 R$ 700,000 R$ 600,000 R$ 500,000 R$ 400,000 R$ 300,000 R$ 200,000 R$ 100,000 R$ 0 1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Valor Anual Acumulado R$
Poupança sobre Economia Total TX. 10,7997% a.a
16
17
18
Valor do investimen
Poupança acumulada gerada pela economia financeirados da energia fotovoltataica e rem R$ 900,000
R$ 800,000
R$ 700,000
R$ 600,000
R$ 38,844
R$ 48,888
R$ 60,566
4
5
6
7
8
9
10
11
12
13
14
15
16
ANOS Poupança sobre economia de energia TX. 10,7997% a.a
17
18
R$ 335,386
R$ 247,445
R$ 211,480
R$ 152,586
R$ 30,234
3
R$ 128,662
R$ 22,879
2
R$ 107,847
R$ 16,621
1
R$ 74,109
R$ 11,320
R$ 0
R$ 6,853
R$ 100,000
R$ 3,111
R$ 200,000
R$ 89,772
R$ 300,000
R$ 180,036
R$ 400,000
R$ 288,525
R$ 500,000
19
R$ 0 1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
ANOS Poupança sobre economia de energia TX. 10,7997% a.a
Estimativa mensal de produção de energia - TOTAL 400
350
300
kw/h
250
200
150
100
50
0 JAN
FEV
MAR
ABR
MAI
JUN
JUL
AGO
SET
OU
ANOS
Estimativa annual de economia de energia
21,888.51
.04
ia
25,000.00
,854.24
30,000.00
24,131.20
35,000.00
5,067.26
5,586.46
6,158.84
4
5
6
7
8
21,888.51
18,009.04
16,335.32
14,817.15
13,440.08
12,190.99
10,030.29
4,596.32
3
9,098.10
4,169.15
2
8,252.54
3,781.68
5,000.00
7,485.57
3,430.22
1
10,000.00
6,789.88
3,111.43
15,000.00
11,057.99
20,000.00
9
10
11
Créditos de Geração
Valo r acu m u lad o d a p o u p caça ge rad a
Valor da economia
25,000.00
19,854.24
30,000.00
24,131.20
Estimativa annual de economia de energia
35,000.00
12
13
14
15
16
17
18
19
20
21
22
2
ANOS
Gráfico ComparativoCusto do Investimento X Retorno financeiro R$ 900,000 R$ 800,000 R$ 700,000 R$ 600,000 R$ 500,000 R$ 400,000 R$ 300,000 R$ 200,000 R$ 100,000 R$ 0 1
2
3
4
5
6
7
8
9
10
11
12
13
Poupança sobre Economia Total TX. 10,7997% a.a
14
15
16
17
18
Valor do i nvestimento
R$ 200,000 R$ 100,000 R$ 0 1
2
3
4
5
6
7
8
9
10
11
12
13
14
Poupança sobre Economia Total TX. 10,7997% a.a
15
16
17
18
Valor do i nvestimento
RETORNO DO INVESTIMENTO X A
R$900,000.00
R$800,000.00
R$700,000.00
retorno do i nvestimento
R$600,000.00
R$500,000.00
R$400,000.00
R$300,000.00
R$200,000.00
R$100,000.00
R$0.00
(R$100,000.00)
1
2
3
4
5
6
7
8
9
10
11
12
a no
13
14
15
16
TX de aplicação CDI ANUAL % TX de aplicação CDI ANUAL INFLAÇÃO ENERGETICA MÉDIA % INFLAÇÃO ENERGETICA MÉDIA Custo do sistema (kit) Frete
0.995 ESSE É UM VALOR MÉDIO ACEITÁVEL 1.100 10.00 % 1.108 10.80 % 14,358.00 INSERIR DADO 600.00 INSERIR DADO
Valor do Projeto Valor da Instalação CUSTO DO SISTEMA INSTALADO Preco per watt peak: R$/ W
1,200.00 INSERIR DADO 5,000.00 INSERIR DADO 21,158.00 6.65
Valor de eficiencia do modulo por ano:
Economia ( R$ ) Mês de Ref
TOTAL
JAN
256.47
FEV
298.38
MAR
259.60
ABR
252.72
MAI
244.59
JUN
236.45
JUL
255.84
AGO
272.73
SET
247.09
OUT
245.21
NOV
287.12
DEZ
255.22
TOTAL
3,111.43
Saldo
Poupanca acumulada gerada pela economia financeirados da energia fotovoltaica e remunerada a 100% do CDI
Valor do investimento
Poupanca acumulada gerada pela economia financeirados da energia fotovoltaica e remunerada a 100% do CDI R$ 3,111 R$ 6,853 R$ 11,319.750 R$ 16,620.878 R$ 22,879.291 R$ 30,234.484 R$ 38,844.389 R$ 48,887.672 R$ 60,566.319 R$ 74,108.521 R$ 89,771.915 R$ 107,847.205 R$ 128,662.214 R$ 152,586.427 R$ 180,036.064 R$ 211,479.753 R$ 247,444.883 R$ 288,524.691 R$ 335,386.197 R$ 388,779.059 R$ 449,545.473 R$ 518,631.225 R$ 597,098.035 R$ 686,137.340 R$ 787,085.677
etorno financeiro do investimento
Valor do investimento
Retorno do investimento
R$ 21,158 -R$ 18,046.57 -R$ 14,305.21 -R$ 9,838.25 -R$ 4,537.12 R$ 1,721.29 R$ 9,076.48 R$ 17,686.39 R$ 27,729.67 R$ 39,408.32 R$ 52,950.52 R$ 68,613.92 R$ 86,689.20 R$ 107,504.21 R$ 131,428.43 R$ 158,878.06 R$ 190,321.75 R$ 226,286.88 R$ 267,366.69 R$ 314,228.20 R$ 367,621.06 R$ 428,387.47 R$ 497,473.22 R$ 575,940.03 R$ 664,979.34 R$ 765,927.68
14
15
16
17
18
19
20
21
22
23
24
Valor do investimento
15
16
% a.a
17
18
19
20
21
22
23
24
R$ 787,086
R$ 686,137
R$ 597,098
R$ 518,631
R$ 449,545
R$ 388,779
R$ 335,386
R$ 288,525
R$ 247,445
R$ 211,480
R$ 180,036
otovoltataica e remunerada a 100% do CDI
25
25
SET
20
OUT
32,334.60
19
29,329.50
18
26,603.69
17
24,131.20
AGO
21,888.51
16
,854.24
.04
15 21 22
NOV
23 24
% a.a
ia - TOTAL
DEZ
25
19
20
21
22
23
24
32,33
29,329.50
26,603.69
24,131.20
21,888.51
19,854.24
18,009.04
16,335.32 18
25
torno financeiro do investimento
14
15
16
17
18
Valor do i nvestimento
19
20
21
22
23
24
25
14
15
16
17
18
19
20
21
22
23
24
25
19
20
21
22
23
Valor do i nvestimento
TIMENTO X ANOS
12
a no
13
14
15
16
17
18
24
25
ALOR MÉDIO ACEITÁVEL
O O
O O
INSERIR DADO INSERIR DADO
Fonte:
http://www.cresesb.cepel.br/index.php#data
Geração ( KWh / mês ) TOTAL KWH GERADO Mês de Ref JAN 324.65 FEV 377.70 MAR 328.61 ABR 319.90 MAI 309.60 JUN 299.31 JUL 323.85 AGO 345.23 SET 312.77 OUT 310.39 NOV 363.45 DEZ 323.06 TOTAL 3,938.51 MÉDIA DE GERAÇÃO MENSAL
PERCENTUAL DE PERDA DO SISTEMA EM CONTATO COM O MEIO AMBIENTE 17%
SÃO PAULO Radiacao solar no plano inclinado(kWh/m²) Norte 24 4.10 4.77 4.15 4.04 3.91 3.78 4.09 4.36 3.95 3.92 4.59 4.08
328.21
0.83
INSERIR CIDADE
INSERIR ORIENTAÇÃO DO TELHADO INSERIR ÂNGULO DE LATITUDE INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
HORAS DE SOL PLENO
Uso mensal KWH 50 kwh 100 kwh 150 kwh 200 kwh 250 kwh 300 kwh 350 kwh 400 kwh 450 kwh 500 kwh 550 kwh 600 kwh 650 kwh 700 kwh 750 kwh 800 kwh 850 kwh 900 kwh 950 kwh 1,000 kwh 1,050 kwh 1,100 kwh 1,150 kwh 1,200 kwh 1,250 kwh 1,300 kwh 1,350 kwh 1,400 kwh 1,450 kwh 1,500 kwh 1,550 kwh 1,600 kwh 1,650 kwh 1,700 kwh 1,750 kwh 1,800 kwh 1,850 kwh 1,900 kwh 1,950 kwh 2,000 kwh 2,050 kwh 2,100 kwh
3.00
3.2
3.5
3.7
4
0.65 1.30 1.95 2.60 3.25 3.90 4.55 5.20 5.85 6.50 7.15 7.80 8.45 9.10 9.75 10.40 11.05 11.70 12.35 13.00 13.65 14.30 14.95 15.60 16.25 16.90 17.55 18.20 18.85 19.50 20.15 20.80 21.45 22.10 22.75 23.40 24.05 24.70 25.35 26.00 26.65 27.30
0.61 1.22 1.83 2.44 3.05 3.66 4.27 4.88 5.48 6.09 6.70 7.31 7.92 8.53 9.14 9.75 10.36 10.97 11.58 12.19 12.80 13.41 14.02 14.63 15.23 15.84 16.45 17.06 17.67 18.28 18.89 19.50 20.11 20.72 21.33 21.94 22.55 23.16 23.77 24.38 24.98 25.59
0.56 1.11 1.67 2.23 2.79 3.34 3.90 4.46 5.01 5.57 6.13 6.69 7.24 7.80 8.36 8.91 9.47 10.03 10.59 11.14 11.70 12.26 12.81 13.37 13.93 14.49 15.04 15.60 16.16 16.71 17.27 17.83 18.39 18.94 19.50 20.06 20.61 21.17 21.73 22.29 22.84 23.40
0.53 1.05 1.58 2.11 2.64 3.16 3.69 4.22 4.74 5.27 5.80 6.32 6.85 7.38 7.91 8.43 8.96 9.49 10.01 10.54 11.07 11.59 12.12 12.65 13.18 13.70 14.23 14.76 15.28 15.81 16.34 16.86 17.39 17.92 18.45 18.97 19.50 20.03 20.55 21.08 21.61 22.14
0.49 0.98 1.46 1.95 2.44 2.93 3.41 3.90 4.39 4.88 5.36 5.85 6.34 6.83 7.31 7.80 8.29 8.78 9.26 9.75 10.24 10.73 11.21 11.70 12.19 12.68 13.16 13.65 14.14 14.63 15.11 15.60 16.09 16.58 17.06 17.55 18.04 18.53 19.01 19.50 19.99 20.48
4.2 0.46 0.93 1.39 1.86 2.32 2.79 3.25 3.71 4.18 4.64 5.11 5.57 6.04 6.50 6.96 7.43 7.89 8.36 8.82 9.29 9.75 10.21 10.68 11.14 11.61 12.07 12.54 13.00 13.46 13.93 14.39 14.86 15.32 15.79 16.25 16.71 17.18 17.64 18.11 18.57 19.04 19.50
4.5 0.43 0.87 1.30 1.73 2.17 2.60 3.03 3.47 3.90 4.33 4.77 5.20 5.63 6.07 6.50 6.93 7.37 7.80 8.23 8.67 9.10 9.53 9.97 10.40 10.83 11.27 11.70 12.13 12.57 13.00 13.43 13.87 14.30 14.73 15.17 15.60 16.03 16.47 16.90 17.33 17.77 18.20
4.7 0.41 0.83 1.24 1.66 2.07 2.49 2.90 3.32 3.73 4.15 4.56 4.98 5.39 5.81 6.22 6.64 7.05 7.47 7.88 8.30 8.71 9.13 9.54 9.96 10.37 10.79 11.20 11.62 12.03 12.45 12.86 13.28 13.69 14.11 14.52 14.94 15.35 15.77 16.18 16.60 17.01 17.43
5 0.39 0.78 1.17 1.56 1.95 2.34 2.73 3.12 3.51 3.90 4.29 4.68 5.07 5.46 5.85 6.24 6.63 7.02 7.41 7.80 8.19 8.58 8.97 9.36 9.75 10.14 10.53 10.92 11.31 11.70 12.09 12.48 12.87 13.26 13.65 14.04 14.43 14.82 15.21 15.60 15.99 16.38
2,150 2,200 2,250 2,300 2,350 2,400 2,450 2,500 2,550 2,600 2,650 2,700 2,750 2,800 2,850 2,900 2,950 3,000 3,050 3,100 3,150 3,200 3,250 3,300 3,350 3,400 3,450 3,500 3,550 3,600 3,650 3,700 3,750 3,800 3,850 3,900 3,950 4,000 4,050 4,100 4,150 4,200 4,250 4,300 4,350
kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh
27.95 28.60 29.25 29.90 30.55 31.20 31.85 32.50 33.15 33.80 34.45 35.10 35.75 36.40 37.05 37.70 38.35 39.00 39.65 40.30 40.95 41.60 42.25 42.90 43.55 44.20 44.85 45.50 46.15 46.80 47.45 48.10 48.75 49.40 50.05 50.70 51.35 52.00 52.65 53.30 53.95 54.60 55.25 55.90 56.55
26.20 26.81 27.42 28.03 28.64 29.25 29.86 30.47 31.08 31.69 32.30 32.91 33.52 34.13 34.73 35.34 35.95 36.56 37.17 37.78 38.39 39.00 39.61 40.22 40.83 41.44 42.05 42.66 43.27 43.88 44.48 45.09 45.70 46.31 46.92 47.53 48.14 48.75 49.36 49.97 50.58 51.19 51.80 52.41 53.02
23.96 24.51 25.07 25.63 26.19 26.74 27.30 27.86 28.41 28.97 29.53 30.09 30.64 31.20 31.76 32.31 32.87 33.43 33.99 34.54 35.10 35.66 36.21 36.77 37.33 37.89 38.44 39.00 39.56 40.11 40.67 41.23 41.79 42.34 42.90 43.46 44.01 44.57 45.13 45.69 46.24 46.80 47.36 47.91 48.47
22.66 23.19 23.72 24.24 24.77 25.30 25.82 26.35 26.88 27.41 27.93 28.46 28.99 29.51 30.04 30.57 31.09 31.62 32.15 32.68 33.20 33.73 34.26 34.78 35.31 35.84 36.36 36.89 37.42 37.95 38.47 39.00 39.53 40.05 40.58 41.11 41.64 42.16 42.69 43.22 43.74 44.27 44.80 45.32 45.85
20.96 21.45 21.94 22.43 22.91 23.40 23.89 24.38 24.86 25.35 25.84 26.33 26.81 27.30 27.79 28.28 28.76 29.25 29.74 30.23 30.71 31.20 31.69 32.18 32.66 33.15 33.64 34.13 34.61 35.10 35.59 36.08 36.56 37.05 37.54 38.03 38.51 39.00 39.49 39.98 40.46 40.95 41.44 41.93 42.41
19.96 20.43 20.89 21.36 21.82 22.29 22.75 23.21 23.68 24.14 24.61 25.07 25.54 26.00 26.46 26.93 27.39 27.86 28.32 28.79 29.25 29.71 30.18 30.64 31.11 31.57 32.04 32.50 32.96 33.43 33.89 34.36 34.82 35.29 35.75 36.21 36.68 37.14 37.61 38.07 38.54 39.00 39.46 39.93 40.39
18.63 19.07 19.50 19.93 20.37 20.80 21.23 21.67 22.10 22.53 22.97 23.40 23.83 24.27 24.70 25.13 25.57 26.00 26.43 26.87 27.30 27.73 28.17 28.60 29.03 29.47 29.90 30.33 30.77 31.20 31.63 32.07 32.50 32.93 33.37 33.80 34.23 34.67 35.10 35.53 35.97 36.40 36.83 37.27 37.70
17.84 18.26 18.67 19.09 19.50 19.91 20.33 20.74 21.16 21.57 21.99 22.40 22.82 23.23 23.65 24.06 24.48 24.89 25.31 25.72 26.14 26.55 26.97 27.38 27.80 28.21 28.63 29.04 29.46 29.87 30.29 30.70 31.12 31.53 31.95 32.36 32.78 33.19 33.61 34.02 34.44 34.85 35.27 35.68 36.10
16.77 17.16 17.55 17.94 18.33 18.72 19.11 19.50 19.89 20.28 20.67 21.06 21.45 21.84 22.23 22.62 23.01 23.40 23.79 24.18 24.57 24.96 25.35 25.74 26.13 26.52 26.91 27.30 27.69 28.08 28.47 28.86 29.25 29.64 30.03 30.42 30.81 31.20 31.59 31.98 32.37 32.76 33.15 33.54 33.93
4,400 4,450 4,500 4,550 4,600 4,650 4,700 4,750 4,800 4,850 4,900 4,950 5,000 5,050 5,100 5,150 5,200 5,250 5,300 5,350 5,400 5,450 5,500 5,550 5,600 5,650 5,700 5,750 5,800 5,850 5,900 5,950 6,000 6,050 6,100 6,150 6,200 6,250 6,300 6,350 6,400 6,450 6,500 6,550 6,600
kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh
57.20 57.85 58.50 59.15 59.80 60.45 61.10 61.75 62.40 63.05 63.70 64.35 65.00 65.65 66.30 66.95 67.60 68.25 68.90 69.55 70.20 70.85 71.50 72.15 72.80 73.45 74.10 74.75 75.40 76.05 76.70 77.35 78.00 78.65 79.30 79.95 80.60 81.25 81.90 82.55 83.20 83.85 84.50 85.15 85.80
53.63 54.23 54.84 55.45 56.06 56.67 57.28 57.89 58.50 59.11 59.72 60.33 60.94 61.55 62.16 62.77 63.38 63.98 64.59 65.20 65.81 66.42 67.03 67.64 68.25 68.86 69.47 70.08 70.69 71.30 71.91 72.52 73.13 73.73 74.34 74.95 75.56 76.17 76.78 77.39 78.00 78.61 79.22 79.83 80.44
49.03 49.59 50.14 50.70 51.26 51.81 52.37 52.93 53.49 54.04 54.60 55.16 55.71 56.27 56.83 57.39 57.94 58.50 59.06 59.61 60.17 60.73 61.29 61.84 62.40 62.96 63.51 64.07 64.63 65.19 65.74 66.30 66.86 67.41 67.97 68.53 69.09 69.64 70.20 70.76 71.31 71.87 72.43 72.99 73.54
46.38 46.91 47.43 47.96 48.49 49.01 49.54 50.07 50.59 51.12 51.65 52.18 52.70 53.23 53.76 54.28 54.81 55.34 55.86 56.39 56.92 57.45 57.97 58.50 59.03 59.55 60.08 60.61 61.14 61.66 62.19 62.72 63.24 63.77 64.30 64.82 65.35 65.88 66.41 66.93 67.46 67.99 68.51 69.04 69.57
42.90 43.39 43.88 44.36 44.85 45.34 45.83 46.31 46.80 47.29 47.78 48.26 48.75 49.24 49.73 50.21 50.70 51.19 51.68 52.16 52.65 53.14 53.63 54.11 54.60 55.09 55.58 56.06 56.55 57.04 57.53 58.01 58.50 58.99 59.48 59.96 60.45 60.94 61.43 61.91 62.40 62.89 63.38 63.86 64.35
40.86 41.32 41.79 42.25 42.71 43.18 43.64 44.11 44.57 45.04 45.50 45.96 46.43 46.89 47.36 47.82 48.29 48.75 49.21 49.68 50.14 50.61 51.07 51.54 52.00 52.46 52.93 53.39 53.86 54.32 54.79 55.25 55.71 56.18 56.64 57.11 57.57 58.04 58.50 58.96 59.43 59.89 60.36 60.82 61.29
38.13 38.57 39.00 39.43 39.87 40.30 40.73 41.17 41.60 42.03 42.47 42.90 43.33 43.77 44.20 44.63 45.07 45.50 45.93 46.37 46.80 47.23 47.67 48.10 48.53 48.97 49.40 49.83 50.27 50.70 51.13 51.57 52.00 52.43 52.87 53.30 53.73 54.17 54.60 55.03 55.47 55.90 56.33 56.77 57.20
36.51 36.93 37.34 37.76 38.17 38.59 39.00 39.41 39.83 40.24 40.66 41.07 41.49 41.90 42.32 42.73 43.15 43.56 43.98 44.39 44.81 45.22 45.64 46.05 46.47 46.88 47.30 47.71 48.13 48.54 48.96 49.37 49.79 50.20 50.62 51.03 51.45 51.86 52.28 52.69 53.11 53.52 53.94 54.35 54.77
34.32 34.71 35.10 35.49 35.88 36.27 36.66 37.05 37.44 37.83 38.22 38.61 39.00 39.39 39.78 40.17 40.56 40.95 41.34 41.73 42.12 42.51 42.90 43.29 43.68 44.07 44.46 44.85 45.24 45.63 46.02 46.41 46.80 47.19 47.58 47.97 48.36 48.75 49.14 49.53 49.92 50.31 50.70 51.09 51.48
6,650 6,700 6,750 6,800 6,850 6,900 6,950 7,000 7,050 7,100 7,150 7,200 7,250 7,300 7,350 7,400 7,450 7,500 7,550 7,600 7,650 7,700 7,750 7,800 7,850 7,900 7,950 8,000 8,050 8,100 8,150 8,200 8,250 8,300 8,350 8,400 8,450 8,500 8,550 8,600 8,650 8,700 8,750 8,800 8,850
kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh
86.45 87.10 87.75 88.40 89.05 89.70 90.35 91.00 91.65 92.30 92.95 93.60 94.25 94.90 95.55 96.20 96.85 97.50 98.15 98.80 99.45 100.10 100.75 101.40 102.05 102.70 103.35 104.00 104.65 105.30 105.95 106.60 107.25 107.90 108.55 109.20 109.85 110.50 111.15 111.80 112.45 113.10 113.75 114.40 115.05
81.05 81.66 82.27 82.88 83.48 84.09 84.70 85.31 85.92 86.53 87.14 87.75 88.36 88.97 89.58 90.19 90.80 91.41 92.02 92.63 93.23 93.84 94.45 95.06 95.67 96.28 96.89 97.50 98.11 98.72 99.33 99.94 100.55 101.16 101.77 102.38 102.98 103.59 104.20 104.81 105.42 106.03 106.64 107.25 107.86
74.10 74.66 75.21 75.77 76.33 76.89 77.44 78.00 78.56 79.11 79.67 80.23 80.79 81.34 81.90 82.46 83.01 83.57 84.13 84.69 85.24 85.80 86.36 86.91 87.47 88.03 88.59 89.14 89.70 90.26 90.81 91.37 91.93 92.49 93.04 93.60 94.16 94.71 95.27 95.83 96.39 96.94 97.50 98.06 98.61
70.09 70.62 71.15 71.68 72.20 72.73 73.26 73.78 74.31 74.84 75.36 75.89 76.42 76.95 77.47 78.00 78.53 79.05 79.58 80.11 80.64 81.16 81.69 82.22 82.74 83.27 83.80 84.32 84.85 85.38 85.91 86.43 86.96 87.49 88.01 88.54 89.07 89.59 90.12 90.65 91.18 91.70 92.23 92.76 93.28
64.84 65.33 65.81 66.30 66.79 67.28 67.76 68.25 68.74 69.23 69.71 70.20 70.69 71.18 71.66 72.15 72.64 73.13 73.61 74.10 74.59 75.08 75.56 76.05 76.54 77.03 77.51 78.00 78.49 78.98 79.46 79.95 80.44 80.93 81.41 81.90 82.39 82.88 83.36 83.85 84.34 84.83 85.31 85.80 86.29
61.75 62.21 62.68 63.14 63.61 64.07 64.54 65.00 65.46 65.93 66.39 66.86 67.32 67.79 68.25 68.71 69.18 69.64 70.11 70.57 71.04 71.50 71.96 72.43 72.89 73.36 73.82 74.29 74.75 75.21 75.68 76.14 76.61 77.07 77.54 78.00 78.46 78.93 79.39 79.86 80.32 80.79 81.25 81.71 82.18
57.63 58.07 58.50 58.93 59.37 59.80 60.23 60.67 61.10 61.53 61.97 62.40 62.83 63.27 63.70 64.13 64.57 65.00 65.43 65.87 66.30 66.73 67.17 67.60 68.03 68.47 68.90 69.33 69.77 70.20 70.63 71.07 71.50 71.93 72.37 72.80 73.23 73.67 74.10 74.53 74.97 75.40 75.83 76.27 76.70
55.18 55.60 56.01 56.43 56.84 57.26 57.67 58.09 58.50 58.91 59.33 59.74 60.16 60.57 60.99 61.40 61.82 62.23 62.65 63.06 63.48 63.89 64.31 64.72 65.14 65.55 65.97 66.38 66.80 67.21 67.63 68.04 68.46 68.87 69.29 69.70 70.12 70.53 70.95 71.36 71.78 72.19 72.61 73.02 73.44
51.87 52.26 52.65 53.04 53.43 53.82 54.21 54.60 54.99 55.38 55.77 56.16 56.55 56.94 57.33 57.72 58.11 58.50 58.89 59.28 59.67 60.06 60.45 60.84 61.23 61.62 62.01 62.40 62.79 63.18 63.57 63.96 64.35 64.74 65.13 65.52 65.91 66.30 66.69 67.08 67.47 67.86 68.25 68.64 69.03
8,900 8,950 9,000 9,050 9,100 9,150 9,200 9,250 9,300 9,350 9,400 9,450 9,500 9,550 9,600 9,650 9,700 9,750 9,800 9,850 9,900 9,950 10,000
kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh kwh
115.70 116.35 117.00 117.65 118.30 118.95 119.60 120.25 120.90 121.55 122.20 122.85 123.50 124.15 124.80 125.45 126.10 126.75 127.40 128.05 128.70 129.35 130.00
108.47 109.08 109.69 110.30 110.91 111.52 112.13 112.73 113.34 113.95 114.56 115.17 115.78 116.39 117.00 117.61 118.22 118.83 119.44 120.05 120.66 121.27 121.88
99.17 99.73 100.29 100.84 101.40 101.96 102.51 103.07 103.63 104.19 104.74 105.30 105.86 106.41 106.97 107.53 108.09 108.64 109.20 109.76 110.31 110.87 111.43
93.81 94.34 94.86 95.39 95.92 96.45 96.97 97.50 98.03 98.55 99.08 99.61 100.14 100.66 101.19 101.72 102.24 102.77 103.30 103.82 104.35 104.88 105.41
86.78 87.26 87.75 88.24 88.73 89.21 89.70 90.19 90.68 91.16 91.65 92.14 92.63 93.11 93.60 94.09 94.58 95.06 95.55 96.04 96.53 97.01 97.50
82.64 83.11 83.57 84.04 84.50 84.96 85.43 85.89 86.36 86.82 87.29 87.75 88.21 88.68 89.14 89.61 90.07 90.54 91.00 91.46 91.93 92.39 92.86
77.13 77.57 78.00 78.43 78.87 79.30 79.73 80.17 80.60 81.03 81.47 81.90 82.33 82.77 83.20 83.63 84.07 84.50 84.93 85.37 85.80 86.23 86.67
73.85 74.27 74.68 75.10 75.51 75.93 76.34 76.76 77.17 77.59 78.00 78.41 78.83 79.24 79.66 80.07 80.49 80.90 81.32 81.73 82.15 82.56 82.98
69.42 69.81 70.20 70.59 70.98 71.37 71.76 72.15 72.54 72.93 73.32 73.71 74.10 74.49 74.88 75.27 75.66 76.05 76.44 76.83 77.22 77.61 78.00
5.2 0.38 0.75 1.13 1.50 1.88 2.25 2.63 3.00 3.38 3.75 4.13 4.50 4.88 5.25 5.63 6.00 6.38 6.75 7.13 7.50 7.88 8.25 8.63 9.00 9.38 9.75 10.13 10.50 10.88 11.25 11.63 12.00 12.38 12.75 13.13 13.50 13.88 14.25 14.63 15.00 15.38 15.75
5.5 0.35 0.71 1.06 1.42 1.77 2.13 2.48 2.84 3.19 3.55 3.90 4.25 4.61 4.96 5.32 5.67 6.03 6.38 6.74 7.09 7.45 7.80 8.15 8.51 8.86 9.22 9.57 9.93 10.28 10.64 10.99 11.35 11.70 12.05 12.41 12.76 13.12 13.47 13.83 14.18 14.54 14.89
5.7 0.34 0.68 1.03 1.37 1.71 2.05 2.39 2.74 3.08 3.42 3.76 4.11 4.45 4.79 5.13 5.47 5.82 6.16 6.50 6.84 7.18 7.53 7.87 8.21 8.55 8.89 9.24 9.58 9.92 10.26 10.61 10.95 11.29 11.63 11.97 12.32 12.66 13.00 13.34 13.68 14.03 14.37
6 0.33 0.65 0.98 1.30 1.63 1.95 2.28 2.60 2.93 3.25 3.58 3.90 4.23 4.55 4.88 5.20 5.53 5.85 6.18 6.50 6.83 7.15 7.48 7.80 8.13 8.45 8.78 9.10 9.43 9.75 10.08 10.40 10.73 11.05 11.38 11.70 12.03 12.35 12.68 13.00 13.33 13.65
6.5 0.30 0.60 0.90 1.20 1.50 1.80 2.10 2.40 2.70 3.00 3.30 3.60 3.90 4.20 4.50 4.80 5.10 5.40 5.70 6.00 6.30 6.60 6.90 7.20 7.50 7.80 8.10 8.40 8.70 9.00 9.30 9.60 9.90 10.20 10.50 10.80 11.10 11.40 11.70 12.00 12.30 12.60
16.13 16.50 16.88 17.25 17.63 18.00 18.38 18.75 19.13 19.50 19.88 20.25 20.63 21.00 21.38 21.75 22.13 22.50 22.88 23.25 23.63 24.00 24.38 24.75 25.13 25.50 25.88 26.25 26.63 27.00 27.38 27.75 28.13 28.50 28.88 29.25 29.63 30.00 30.38 30.75 31.13 31.50 31.88 32.25 32.63
15.25 15.60 15.95 16.31 16.66 17.02 17.37 17.73 18.08 18.44 18.79 19.15 19.50 19.85 20.21 20.56 20.92 21.27 21.63 21.98 22.34 22.69 23.05 23.40 23.75 24.11 24.46 24.82 25.17 25.53 25.88 26.24 26.59 26.95 27.30 27.65 28.01 28.36 28.72 29.07 29.43 29.78 30.14 30.49 30.85
14.71 15.05 15.39 15.74 16.08 16.42 16.76 17.11 17.45 17.79 18.13 18.47 18.82 19.16 19.50 19.84 20.18 20.53 20.87 21.21 21.55 21.89 22.24 22.58 22.92 23.26 23.61 23.95 24.29 24.63 24.97 25.32 25.66 26.00 26.34 26.68 27.03 27.37 27.71 28.05 28.39 28.74 29.08 29.42 29.76
13.98 14.30 14.63 14.95 15.28 15.60 15.93 16.25 16.58 16.90 17.23 17.55 17.88 18.20 18.53 18.85 19.18 19.50 19.83 20.15 20.48 20.80 21.13 21.45 21.78 22.10 22.43 22.75 23.08 23.40 23.73 24.05 24.38 24.70 25.03 25.35 25.68 26.00 26.33 26.65 26.98 27.30 27.63 27.95 28.28
12.90 13.20 13.50 13.80 14.10 14.40 14.70 15.00 15.30 15.60 15.90 16.20 16.50 16.80 17.10 17.40 17.70 18.00 18.30 18.60 18.90 19.20 19.50 19.80 20.10 20.40 20.70 21.00 21.30 21.60 21.90 22.20 22.50 22.80 23.10 23.40 23.70 24.00 24.30 24.60 24.90 25.20 25.50 25.80 26.10
33.00 33.38 33.75 34.13 34.50 34.88 35.25 35.63 36.00 36.38 36.75 37.13 37.50 37.88 38.25 38.63 39.00 39.38 39.75 40.13 40.50 40.88 41.25 41.63 42.00 42.38 42.75 43.13 43.50 43.88 44.25 44.63 45.00 45.38 45.75 46.13 46.50 46.88 47.25 47.63 48.00 48.38 48.75 49.13 49.50
31.20 31.55 31.91 32.26 32.62 32.97 33.33 33.68 34.04 34.39 34.75 35.10 35.45 35.81 36.16 36.52 36.87 37.23 37.58 37.94 38.29 38.65 39.00 39.35 39.71 40.06 40.42 40.77 41.13 41.48 41.84 42.19 42.55 42.90 43.25 43.61 43.96 44.32 44.67 45.03 45.38 45.74 46.09 46.45 46.80
30.11 30.45 30.79 31.13 31.47 31.82 32.16 32.50 32.84 33.18 33.53 33.87 34.21 34.55 34.89 35.24 35.58 35.92 36.26 36.61 36.95 37.29 37.63 37.97 38.32 38.66 39.00 39.34 39.68 40.03 40.37 40.71 41.05 41.39 41.74 42.08 42.42 42.76 43.11 43.45 43.79 44.13 44.47 44.82 45.16
28.60 28.93 29.25 29.58 29.90 30.23 30.55 30.88 31.20 31.53 31.85 32.18 32.50 32.83 33.15 33.48 33.80 34.13 34.45 34.78 35.10 35.43 35.75 36.08 36.40 36.73 37.05 37.38 37.70 38.03 38.35 38.68 39.00 39.33 39.65 39.98 40.30 40.63 40.95 41.28 41.60 41.93 42.25 42.58 42.90
26.40 26.70 27.00 27.30 27.60 27.90 28.20 28.50 28.80 29.10 29.40 29.70 30.00 30.30 30.60 30.90 31.20 31.50 31.80 32.10 32.40 32.70 33.00 33.30 33.60 33.90 34.20 34.50 34.80 35.10 35.40 35.70 36.00 36.30 36.60 36.90 37.20 37.50 37.80 38.10 38.40 38.70 39.00 39.30 39.60
49.88 50.25 50.63 51.00 51.38 51.75 52.13 52.50 52.88 53.25 53.63 54.00 54.38 54.75 55.13 55.50 55.88 56.25 56.63 57.00 57.38 57.75 58.13 58.50 58.88 59.25 59.63 60.00 60.38 60.75 61.13 61.50 61.88 62.25 62.63 63.00 63.38 63.75 64.13 64.50 64.88 65.25 65.63 66.00 66.38
47.15 47.51 47.86 48.22 48.57 48.93 49.28 49.64 49.99 50.35 50.70 51.05 51.41 51.76 52.12 52.47 52.83 53.18 53.54 53.89 54.25 54.60 54.95 55.31 55.66 56.02 56.37 56.73 57.08 57.44 57.79 58.15 58.50 58.85 59.21 59.56 59.92 60.27 60.63 60.98 61.34 61.69 62.05 62.40 62.75
45.50 45.84 46.18 46.53 46.87 47.21 47.55 47.89 48.24 48.58 48.92 49.26 49.61 49.95 50.29 50.63 50.97 51.32 51.66 52.00 52.34 52.68 53.03 53.37 53.71 54.05 54.39 54.74 55.08 55.42 55.76 56.11 56.45 56.79 57.13 57.47 57.82 58.16 58.50 58.84 59.18 59.53 59.87 60.21 60.55
43.23 43.55 43.88 44.20 44.53 44.85 45.18 45.50 45.83 46.15 46.48 46.80 47.13 47.45 47.78 48.10 48.43 48.75 49.08 49.40 49.73 50.05 50.38 50.70 51.03 51.35 51.68 52.00 52.33 52.65 52.98 53.30 53.63 53.95 54.28 54.60 54.93 55.25 55.58 55.90 56.23 56.55 56.88 57.20 57.53
39.90 40.20 40.50 40.80 41.10 41.40 41.70 42.00 42.30 42.60 42.90 43.20 43.50 43.80 44.10 44.40 44.70 45.00 45.30 45.60 45.90 46.20 46.50 46.80 47.10 47.40 47.70 48.00 48.30 48.60 48.90 49.20 49.50 49.80 50.10 50.40 50.70 51.00 51.30 51.60 51.90 52.20 52.50 52.80 53.10
66.75 67.13 67.50 67.88 68.25 68.63 69.00 69.38 69.75 70.13 70.50 70.88 71.25 71.63 72.00 72.38 72.75 73.13 73.50 73.88 74.25 74.63 75.00
63.11 63.46 63.82 64.17 64.53 64.88 65.24 65.59 65.95 66.30 66.65 67.01 67.36 67.72 68.07 68.43 68.78 69.14 69.49 69.85 70.20 70.55 70.91
60.89 61.24 61.58 61.92 62.26 62.61 62.95 63.29 63.63 63.97 64.32 64.66 65.00 65.34 65.68 66.03 66.37 66.71 67.05 67.39 67.74 68.08 68.42
57.85 58.18 58.50 58.83 59.15 59.48 59.80 60.13 60.45 60.78 61.10 61.43 61.75 62.08 62.40 62.73 63.05 63.38 63.70 64.03 64.35 64.68 65.00
53.40 53.70 54.00 54.30 54.60 54.90 55.20 55.50 55.80 56.10 56.40 56.70 57.00 57.30 57.60 57.90 58.20 58.50 58.80 59.10 59.40 59.70 60.00
Related Documents
Planilha Dimensionamento Payback
October 2019 20
Payback
May 2020 22
Planilha
April 2020 14
Planilha
November 2019 28
Planilha
June 2020 16
Planilha
October 2019 22More Documents from ""
Planilha Dimensionamento Payback
October 2019 20
Rolo De Treino Pedaleria-projeto E Materiais.pdf
October 2019 13
Planilha De Consumo Medio De Energiagrupob
October 2019 13
Como Evitar A Canelite
October 2019 19