Nº DE MÓDULOS POTÊNCIA INVERSOR GERAÇÃO PREÇO EQUIPAMENTOS

4 2.12 2kW 273.83 R$ 8,650.88

5 2.65 2KW 342.29 R$ 10,063.14
6 3.18 3KW 410.75 R$ 10,555.45
7 3.71 3KW 479.21 R$ 11,897.80
8 4.24 4KW 547.67 R$ 14,218.65
9 4.77 4KW 616.13 R$ 15,645.55
10 5.3 5KW 684.58 R$ 16,803.60
11 5.83 5KW 753.04 R$ 18,145.95
12 6.36 6KW 821.50 R$ 19,470.25
13 6.89 6KW 889.96 R$ 20,900.00
14 7.42 8,3KW 958.42 R$ 22,081.80
15 7.95 8,3KW 1026.88 R$ 23,500.15
16 8.48 8,3KW 1095.33 R$ 26,130.94
17 9.01 8,3KW 1163.79 R$ 27,868.00
18 9.54 8,3KW 1232.25 R$ 29,089.00
19 10.07 8,3KW 1300.71 R$ 30,201.09
20 10.6 8,3KW 1369.17 R$ 31,407.40
21 11.13 8,3KW 1437.63 R$ 32,604.59
22 11.66 8,3KW 1506.08 R$ 36,611.77
23 12.19 12KW 1574.54 R$ 37,200.00
24 12.72 12KW 1643.00 R$ 37,906.98
25 13.25 12KW 1711.46 R$ 38,987.22
26 13.78 12KW 1779.92 R$ 40,598.65
27 14.31 12KW 1848.38 R$ 41,871.49
28 14.84 12KW 1916.83 R$ 43,065.36
29 15.37 12KW 1985.29 R$ 45,077.99
30 15.9 12KW 2053.75 R$ 45,758.33
31 16.43 12KW 2122.21 R$ 47,134.69
32 16.96 15KW 2190.67 R$ 47,203.25
33 17.49 15KW 2259.13 R$ 48,617.47
34 18.02 15KW 2327.58 R$ 50,913.28
35 18.55 15KW 2396.04 R$ 53,127.53
36 19.08 15KW 2464.50 R$ 52,377.32
37 19.61 15KW 2532.96 R$ 52,900.31
38 20.14 15KW 2601.42 R$ 56,193.94
39 20.67 15KW 2669.88 R$ 57,795.26
40 21.2 20KW 2738.33 R$ 58,452.42
41 21.73 20KW 2806.79 R$ 59,788.30
42 22.26 20KW 2875.25 R$ 62,552.11
43 22.79 20KW 2943.71 R$ 63,032.99
44 23.32 20KW 3012.17 R$ 63,531.49
45 23.85 20KW 3080.63 R$ 64,946.70
46 24.38 20KW 3149.08 R$ 67,992.86
47 24.91 20KW 3217.54 R$ 68,966.08
48 25.44 20KW 3286.00 R$ 70,091.39
49 25.97 20KW 3354.46 R$ 71,454.69
 50 26.5 20KW 3422.92 R$ 73,200.41
64 33.92 33KW 4381.33 R$ 91,133.40
70 37.1 33KW 4792.08 R$ 100,100.92
82 43.46 33KW 5613.58 R$ 113,882.47
88 46.64 40KW 6024.33 R$ 123,137.63
90 47.7 40KW 6161.25 R$ 125,700.67
100 53 40KW 6845.83 R$ 138,325.88
110 58.3 50KW 7530.42 R$ 153,405.41
120 63.6 50KW 8215.00 R$ 165,973.81
124 65.72 50KW 8488.83 R$ 171,376.08
142 75.26 75KW 9721.08 R$ 199,785.97
164 86.92 75KW 11227.17 R$ 226,111.75
170 90.1 75KW 11637.92 R$ 242,062.94
180 95.4 75KW 12322.50 R$ 246,238.04
190 100.7 75KW 13007.08 R$ 261,619.34
200 106 75KW 13691.67 R$ 271,520.77
210 111.3 75KW 14376.25 R$ 291,660.66
212 112.36 75KW 14513.17 R$ 289,762.60
220 116.6 110KW 15060.83 R$ 302,590.67
230 121.9 110KW 15745.42 R$ 315,231.55
240 127.2 110KW 16430.00 R$ 333,454.85
250 132.5 110KW 17114.58 R$ 336,892.53
254 134.62 110KW 17388.42
260 137.8 110KW 17799.17 R$ 352,956.34
270 143.1 110KW 18483.75 R$ 365,625.62
274 145.22 18757.58 R$ 371,042.30
278 147.34 19031.42 R$ 376,458.97
280 148.4 110KW 19168.33 R$ 390,090.36
290 153.7 110KW 19852.92 R$ 394,111.91
378 200.34 2X 75 KW 25877.25 R$ 519,899.13
476 252.28 2X110 KW 32586.17 R$ 663,230.87
570 302.1 2X 110 KW 39021.25 R$ 783,536.73

255996
165.158709677419
PREÇO DE VENDA RMR R$/Wp RMR PREÇO DE VENDA PE R$/Wp PE
R$ 13,025.46 R$ 6.14 R$ 14,592.67 R$ 6.88
R$ 14,909.32 R$ 5.63 R$ 16,637.68 R$ 6.28
R$ 15,671.28 R$ 4.93 R$ 17,503.27 R$ 5.50
R$ 17,469.88 R$ 4.71 R$ 19,458.65 R$ 5.24
R$ 21,071.52 R$ 4.97 R$ 23,309.55 R$ 5.50
R$ 22,973.23 R$ 4.82 R$ 25,373.33 R$ 5.32
R$ 24,547.07 R$ 4.63 R$ 27,092.44 R$ 5.11
R$ 26,345.67 R$ 4.52 R$ 29,047.82 R$ 4.98
R$ 28,122.26 R$ 4.42 R$ 30,980.06 R$ 4.87
R$ 30,027.44 R$ 4.36 R$ 33,047.50 R$ 4.80
R$ 31,630.24 R$ 4.26 R$ 34,797.05 R$ 4.69
R$ 33,521.52 R$ 4.22 R$ 36,849.87 R$ 4.64
R$ 36,891.39 R$ 4.35 R$ 40,457.10 R$ 4.77
R$ 39,171.34 R$ 4.35 R$ 42,918.53 R$ 4.76
R$ 40,821.95 R$ 4.28 R$ 44,718.33 R$ 4.69
R$ 42,339.74 R$ 4.20 R$ 46,378.51 R$ 4.61
R$ 43,972.44 R$ 4.15 R$ 48,159.49 R$ 4.54
R$ 45,594.01 R$ 4.10 R$ 49,928.77 R$ 4.49
R$ 50,642.40 R$ 4.34 R$ 55,300.60 R$ 4.74
R$ 52,131.10 R$ 4.28 R$ 56,930.19 R$ 4.67
R$ 53,154.85 R$ 4.18 R$ 58,071.00 R$ 4.57
R$ 54,633.80 R$ 4.12 R$ 59,690.35 R$ 4.50
R$ 56,760.55 R$ 4.12 R$ 61,990.71 R$ 4.50
R$ 58,474.38 R$ 4.09 R$ 63,856.97 R$ 4.46
R$ 60,091.90 R$ 4.05 R$ 65,622.00 R$ 4.42
R$ 62,707.91 R$ 4.08 R$ 68,436.72 R$ 4.45
R$ 63,699.18 R$ 4.01 R$ 69,543.37 R$ 4.37
R$ 65,539.26 R$ 3.99 R$ 71,542.36 R$ 4.35
R$ 65,784.45 R$ 3.88 R$ 71,864.68 R$ 4.24
R$ 67,670.70 R$ 3.87 R$ 73,912.21 R$ 4.23
R$ 70,632.05 R$ 3.92 R$ 77,089.97 R$ 4.28
R$ 73,493.94 R$ 3.96 R$ 80,163.18 R$ 4.32
R$ 72,740.63 R$ 3.81 R$ 79,435.79 R$ 4.16
R$ 73,540.01 R$ 3.75 R$ 80,340.72 R$ 4.10
R$ 77,718.22 R$ 3.86 R$ 84,797.74 R$ 4.21
R$ 79,832.63 R$ 3.86 R$ 87,085.14 R$ 4.21
R$ 81,405.39 R$ 3.84 R$ 88,803.10 R$ 4.19
R$ 83,196.10 R$ 3.83 R$ 90,750.19 R$ 4.18
R$ 86,728.18 R$ 3.90 R$ 94,527.96 R$ 4.25
R$ 87,476.21 R$ 3.84 R$ 95,378.90 R$ 4.19
R$ 88,245.72 R$ 3.78 R$ 96,252.42 R$ 4.13
R$ 90,133.17 R$ 3.78 R$ 98,301.22 R$ 4.12
R$ 94,009.59 R$ 3.86 R$ 102,440.97 R$ 4.20
R$ 95,358.02 R$ 3.83 R$ 103,923.12 R$ 4.17
R$ 96,891.94 R$ 3.81 R$ 105,600.24 R$ 4.15
R$ 98,716.09 R$ 3.80 R$ 107,582.49 R$ 4.14
R$ 101,006.60 R$ 3.81 R$ 110,055.01 R$ 4.15
R$ 125,138.29 R$ 3.69 R$ 136,327.95 R$ 4.02
R$ 137,043.80 R$ 3.69 R$ 149,231.31 R$ 4.02
R$ 155,789.60 R$ 3.58 R$ 169,713.04 R$ 3.91
R$ 168,655.65 R$ 3.62 R$ 183,626.19 R$ 3.94
R$ 172,104.48 R$ 3.61 R$ 187,380.99 R$ 3.93
R$ 189,116.93 R$ 3.57 R$ 205,911.38 R$ 3.89
R$ 209,122.45 R$ 3.59 R$ 227,588.35 R$ 3.90
R$ 226,065.62 R$ 3.55 R$ 246,045.91 R$ 3.87
R$ 233,300.10 R$ 3.55 R$ 253,909.59 R$ 3.86
R$ 271,464.60 R$ 3.61 R$ 295,193.17 R$ 3.92
R$ 307,124.09 R$ 3.53 R$ 334,101.47 R$ 3.84
R$ 323,599.93 R$ 3.59 R$ 351,452.46 R$ 3.90
R$ 334,253.71 R$ 3.50 R$ 363,655.18 R$ 3.81
R$ 354,627.24 R$ 3.52 R$ 385,719.03 R$ 3.83
R$ 368,318.01 R$ 3.47 R$ 400,757.40 R$ 3.78
R$ 394,494.71 R$ 3.54 R$ 428,922.00 R$ 3.85
R$ 392,503.17 R$ 3.49 R$ 426,957.44 R$ 3.80
R$ 413,098.38 R$ 3.54 R$ 449,125.22 R$ 3.85
R$ 430,129.94 R$ 3.53 R$ 467,675.71 R$ 3.84
R$ 453,969.33 R$ 3.57 R$ 493,383.14 R$ 3.88
R$ 459,777.48 R$ 3.47 R$ 500,134.65 R$ 3.77

R$ 480,983.34 R$ 3.49 R$ 523,073.51 R$ 3.80

R$ 498,049.54 R$ 3.48 R$ 541,660.41 R$ 3.79
R$ 505,302.80 R$ 3.48 R$ 549,543.84 R$ 3.78
R$ 512,556.06 R$ 3.48 R$ 557,427.27 R$ 3.78
R$ 529,500.44 R$ 3.57 R$ 575,369.69 R$ 3.88
R$ 536,020.62 R$ 3.49 R$ 582,869.76 R$ 3.79
R$ 713,395.28 R$ 3.56 R$ 775,021.06 R$ 3.87
R$ 907,683.99 R$ 3.60 R$ 985,599.32 R$ 3.91
R$ 1,069,587.48 R$ 3.54 R$ 1,161,873.37 R$ 3.85
COMISSÃO
3% 5
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
2%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
DIAS DE OBRA 1666.667

5000000 R$ 1,750,000.00
EQUIPAMENTOS R$ 15,100,000.00
SUBESTAÇÃO R$ 2,500,000.00
MATERIAL R$ 2,265,000.00
MO R$ 1,750,000.00
ESTADIA R$ 475,000.00
LICENÇAS R$ 100,000.00
PROJETO R$ 100,000.00
PREÇO DE CUSTO R$ 22,290,000.00
5% R$ 1,401,886.79
15.50% R$ 1,409,094.34
R$ 28,037,735.85 R$ 2,936,754.72
 5% comissão
13.50% imposto
10.47%