SISTEMA SOLAR FOTOVOTÁLICO

MICROGERAÇÃO DISTRIBUIDA
ANALISE PRELIMINAR DE PROJETO

I - DADOS CADASTRAIS:
CLIENTE: NELSON ARAUJO
LOCALIDADE DO IMÓVEL: COND. CIDADE JARDIM II L8/C27
TIPO DE LIGAÇÃO: TRIFASICA
CONCERSSIONÁRIA: Centrais Elétrica do Pará

II - CÁLCULO DO CONSUMO MÉDIO (CMM):

JAN MAI 776 SET
FEV 597 JUN 634 OUT
MAR 754 JUL 656 NOV
ABR 730 AGO DEZ
MEDIA DO CONSUMO: 691
III - CUSTO DA DISPONIBILIDADE (CD):
UNIDADE MONOFASICA: 30 kWh
UNIDADE BIFASICA: 50 kWh
UNIDADE TRIFASICA: F 100 kWh
DISPONIBILIDADE: 100
IV - VALOR DA ENERGIA DE COMPENSAÇÃO (EC):
EC(MED-CD)= 591 kWh
V - VALOR DA ENERGIA DE COMPENSAÇÃO DIARIA(ECD):
ECD(MED-CD/30)= 19.71 kWh
VI -RADIAÇÃO SOLAR(KWH/M2/DIA OU HSP):
https://maps.nrel.gov/swera/
JAN 5.077 MAI 5.046 SET 5.484
FEV 5.222 JUN 4.785 OUT 5.800
MAR 5.083 JUL 4.750 NOV 5.623
ABR 5.417 AGO 5.323 DEZ 5.334
RADIAÇÃO SOLAR MÉDIA: 5.245
VII - POTÊNCIA PICO DO GERADOR(WP):
WP(ECD/HSP) = 3.76 KWP
WP(ECD/HSP) = 3,757 WP
VIII - NÚMERO DE MÓDULOS (NMÓDULO):
PAINEL SOLAR 150WP 150 WP
PAINEL SOLAR 250WP F 250 WP
PAINEL SOLAR 255WP 255WP
TIPO PAINEL= 255
NMÓDULO(WP/WPMÓDULO) = 15 UNIDADES
 SISTEMA SOLAR FOTOVOTÁLICO
MICROGERAÇÃO DISTRIBUIDA
TABELA FATOR DE CORREÇÃO IRRADIAÇÃO SOLAR
LAT 0 INC JAN FEV MAR ABR MAI JUN JUL AGO
0,00 - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0,05 5 0.97 0.98 1.00 1.01 1.02 1.02 1.02 1.01
0,10 10 0.93 0.95 0.93 1.02 1.04 1.04 1.03 1.01
0,15 15 0.88 0.92 0.97 1.02 1.05 1.05 1.04 1.01
0,20 20 0.83 0.88 0.95 1.01 1.05 1.06 1.04 1.00
0,25 25 0.77 0.83 0.92 0.99 1.04 1.06 1.03 0.99
0,30 30 0.70 0.78 0.88 0.97 1.03 1.05 1.02 0.97
0,35 35 0.64 0.72 0.84 0.94 1.02 1.03 1.00 0.94
0,40 40 0.56 0.66 0.79 0.91 0.99 1.01 0.98 0.90
0,45 45 0.49 0.59 0.73 0.87 0.96 0.98 0.95 0.87
0,50 50 0.41 0.52 0.68 0.82 0.92 0.95 0.91 0.82
0,55 55 0.33 0.45 0.61 0.77 0.88 0.91 0.87 0.77
0,60 60 0.24 0.37 0.55 0.71 0.83 0.86 0.82 0.72
0,65 65 0.16 0.30 0.48 0.65 0.77 0.81 0.77 0.66
0,70 70 0.11 0.22 0.40 0.59 0.72 0.75 0.71 0.60
0,75 75 0.11 0.13 0.33 0.52 0.65 0.69 0.65 0.53
0,80 80 0.10 0.10 0.25 0.45 0.58 0.63 0.68 0.47
0,85 85 0.09 0.09 0.17 0.37 0.51 0.56 0.52 0.40
0,90 90 0.08 0.08 0.09 0.29 0.44 0.49 0.45 0.32
LAT 1 INC JAN FEV MAR ABR MAI JUN JUL AGO
1.00 - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.05 5 0.97 0.98 1.00 1.01 1.02 1.03 1.02 1.01
1.10 10 0.93 0.96 0.98 1.02 1.04 1.04 1.03 1.02
1.15 15 0.88 0.92 0.97 1.02 1.05 1.06 1.04 1.01
1.20 20 0.83 0.88 0.95 1.01 1.05 1.06 1.04 1.01
1.25 25 0.77 0.84 0.92 1.00 1.05 1.06 1.04 0.99
1.30 30 0.71 0.79 0.89 0.98 1.04 1.05 1.03 0.97
1.35 35 0.65 0.73 0.84 0.95 1.02 1.04 1.01 0.95
1.40 40 0.57 0.67 0.80 0.92 1.00 1.02 0.98 0.91
1.45 45 0.50 0.61 0.74 0.88 0.97 0.99 0.95 0.87
1.50 50 0.42 0.54 0.69 0.83 0.93 0.96 0.92 0.83
1.55 55 0.34 0.46 0.63 0.78 0.89 0.92 0.88 0.78
1.60 60 0.26 0.39 0.56 0.73 0.84 0.87 0.83 0.73
1.65 65 0.17 0.31 0.49 0.66 0.79 0.82 0.78 0.67
1.70 70 0.11 0.23 0.42 0.60 0.73 0.77 0.72 0.61
1.75 75 0.11 0.15 0.34 0.53 0.67 0.71 0.66 0.55
1.80 80 0.10 0.10 0.26 0.46 0.60 0.64 0.60 0.48
1.85 85 0.09 0.09 0.19 0.39 0.53 0.58 0.53 0.41
 1.90 90 0.08 0.08 0.01 0.31 0.46 0.51 0.46 0.34
LAT 2 INC JAN FEV MAR ABR MAI JUN JUL AGO
2.00 - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
2.05 5 0.97 0.98 1.00 1.02 1.02 1.03 1.02 1.01
2.10 10 0.93 0.96 0.99 1.02 1.04 1.05 1.04 1.02
2.15 15 0.89 0.93 0.98 1.02 1.05 1.06 1.05 1.02
2.20 20 0.84 0.89 0.96 1.02 1.06 1.07 1.05 1.01
2.25 25 0.78 0.84 0.93 1.01 1.06 1.07 1.04 1.00
2.30 30 0.72 0.80 0.89 0.99 1.05 1.06 1.03 0.98
2.35 35 0.65 0.74 0.85 0.96 1.03 1.05 1.02 0.95
2.40 40 0.58 0.68 0.81 0.93 1.01 1.03 0.99 0.92
2.45 45 0.51 0.62 0.75 0.89 0.98 1.00 0.96 0.88
2.50 50 0.43 0.55 0.70 0.84 0.94 0.97 0.93 0.84
2.55 55 0.35 0.48 0.64 0.79 0.90 0.93 0.89 0.79
2.60 60 0.27 0.40 0.57 0.74 0.85 0.88 0.84 0.74
2.65 65 0.19 0.32 0.50 0.68 0.80 0.84 0.79 0.68
2.70 70 0.11 0.24 0.43 0.61 0.74 0.78 0.73 0.62
2.75 75 0.11 0.16 0.36 0.55 0.68 0.72 0.67 0.56
2.80 80 0.10 0.10 0.28 0.47 0.61 0.66 0.61 0.49
2.85 85 0.09 0.09 0.20 0.40 0.54 0.59 0.54 0.42
2.90 90 0.08 0.08 0.01 0.32 0.47 0.52 0.47 0.35
ÁLICO
IDA
ÇÃO SOLAR
SET OUT NOV DEZ
1.00 1.00 1.00 1.00
1.00 0.98 0.97 0.96
0.99 0.96 0.93 0.92
0.97 0.92 0.88 0.87
0.95 0.88 0.83 0.81
0.92 0.84 0.77 0.75
0.88 0.79 0.71 0.68
0.84 0.74 0.64 0.61
0.80 0.68 0.57 0.53
0.75 0.61 0.50 0.45
0.69 0.64 0.42 0.37
0.63 0.47 0.34 0.28
0.57 0.40 0.26 0.20
0.50 0.32 0.18 0.13
0.43 0.25 0.13 0.12
0.36 0.17 0.12 0.11
0.29 0.13 0.12 0.10
0.21 0.12 0.11 0.10
0.14 0.11 0.10 0.09
SET OUT NOV DEZ
1.00 1.00 1.00 1.00
1.00 0.98 0.97 0.96
0.99 0.96 0.93 0.92
0.97 0.93 0.89 0.87 Z COND. CIDADE JARDIM II L8/C27 (inclinação telhado)
0.95 0.89 0.84 0.81
0.92 0.85 0.78 0.75
0.89 0.80 0.72 0.69
0.85 0.74 0.55 0.52 Z COND. CIDADE JARDIM II L8/C27 (latitude)
0.61 0.69 0.58 0.54
0.76 0.62 0.51 0.46
0.70 0.56 0.43 0.38
0.64 0.49 0.35 0.30
0.58 0.41 0.27 0.21
0.51 0.34 0.19 0.13
0.45 0.26 0.13 0.12
0.37 0.18 0.12 0.11
0.30 0.13 0.11 0.10
0.23 0.12 0.11 0.10
0.15 0.11 0.10 0.09
SET OUT NOV DEZ
1.00 1.00 1.00 1.00
1.00 0.96 0.97 0.86
0.99 0.96 0.93 0.92
0.98 0.93 0.89 0.87
0.96 0.85 0.84 0.82
0.93 0.85 0.79 0.76
0.90 0.80 0.73 0.69
0.86 0.75 0.66 0.62
0.81 0.69 0.59 0.55
0.77 0.63 0.52 0.47
0.71 0.57 0.45 0.39
0.65 0.50 0.37 0.31
0.59 0.42 0.29 0.23
0.53 0.35 0.20 0.14
0.46 0.27 0.13 0.12
0.39 0.19 0.12 0.11
0.31 0.13 0.11 0.10
0.24 0.12 0.11 0.10
0.16 0.11 0.10 0.09
 RADIAÇÃO SOLAR KWH/M2/DIA OU HSP): DET: RADIASOL
ORD MÊS GLOBAL DIRETA DIFUSA INCLINADA
1 JAN 4.65 1.54 2.22 3.79
2 FEV 4.67 1.68 2.37 4.08
3 MAR 4.67 1.68 2.77 4.50
4 ABR 4.72 2.09 2.78 4.91
5 MAI 4.72 2.67 2.47 5.17
6 JUN 4.91 3.04 2.50 5.58
7 JUL 5.19 3.49 2.27 5.81
8 AGO 5.49 3.29 2.49 5.82
9 SET 5.68 2.94 2.59 5.58
10 OUT 5.69 2.66 2.37 5.08
11 NOV 5.37 2.02 2.40 4.46
12 DEZ 4.98 1.83 2.01 3.88
 TENSÃO DE
POTÊNCIA
ord MARCA FAMILA / MODELO OPERAÇÃO CC
NOMINAL (Kw)
(ENTRADA)
01 ABB PVI-3.0-TL-OUTD-S 3.00 600
02 ABB PVI-3.6-TL-OUTD-S 3.60 600
03 ABB PVI-4.2-TL-OUTD-S 4.20 600
04 ABB PVI-5000-TL-OUTD-S 5.00 600
05 ABB PVI-6000-TL-OUTD-S 6.00 600
06 SAJ Solar Inverter BLS 4.00 550
07 SAJ Solar Inverter BLS 5.00 550
08 Fronius Fronius Galvo 1,5 1.50 120
09 Fronius Fronius Galvo 2,0 2.00 420
10 Fronius Fronius Galvo 2,5 2.50 440
11 Fronius Fronius Galvo 3,0 3.00 550
12 Fronius Fronius Primo 8.2-1 8.20 270
13 Fronius Fronius Primo 4.0-1 4.00 210
14 Fronius Fronius Primo 6.0-1 6.00 240
15 Fronius Fronius Primo 3.0-1 3.00 200
16 Fronius Fronius Primo 5.0-1 5.00 240
17 Ingeteam IngeconSun 3 TL M 3.00 750
18 Ingeteam IngeconSun 5 TL M 5.00 850
19 KLNE SolarTec D 5000 4.90 580
20 APsystems YC500I 0.50 55
21 B&B Power SF1600TL 1.60 360
22 B&B Power SF3000TL 3.00 360
23 B&B Power SF5000TL 5.20 360
24 PHB PHB1500-SS 1.50 125
25 PHB PHB3000-SS 3.00 125
26 PHB PHB4600-SS 4.60 125
27 PHB PHB 20K-DT 2.00 260
28 Duraluxe DS 1500TL 1.50 150
29 Duraluxe DS 2000TL 2.00 150
30 Duraluxe DS 2800TL 2.80 150
31 Solar Energy SE-TL3KB 3.00 125
32 Solar Energy SE-TL3KA 3.20 125
33 Solar Energy SE-TL2K 2.30 120
34 Solar Energy SE-TL1.5K 1.50 480
35 Solar Energy SE-TL4K 4.00 580
36 Solar Energy SE-TL5K 5.00 580
37 Techen Technologies Techen-5k-BR 5.00 550
38 Techen Technologies Techen-3k-BR 3.00 500
39 SMA SB 1.5-1 VL-40 1.50 600
40 SMA SB 2.5-1 VL-40 2.50 600
41 OMINKSOL 3k-TL2 3.00 590
42 OMINKSOL 4k-TL2 4.00 590
43 OMINKSOL 5k-TL2 5.00 590
 TENSÃO DE
CORRENTE CORRENTE
OPERAÇÃO CA
NOMINAL (A) DE PICO (A)
(SAÍDA) (V)
230 14.50 20.00
230 17.20 32.00
230 20.00 32.00
230 25.00 36.00
230 30.00 36.00
220 20.00 20.00
220 16.00 25.00
220 13.30 13.30
230 17.80 10.60
230 16.60 41.20
230 19.80 39.70
230 18.00 35.70
230 12.00 17.40
230 18.00 26.10
230 12.00 13.00
230 12.00 21.70
220 11.00 16.00
220 11.00 26.40
220 22.00 15.00
220 2.20 12.00
220 12.00 12.00
220 14.50 15.00
220 14.50 15.00
220 12.00 12.00
220 18.00 18.00
220 20.00 20.00
220 22.00 22.00
220 9.00 9.00
220 9.70 9.70
220 13.50 13.50
220 17.00 17.00
220 15.00 15.00
220 12.00 12.00
100 11.00 15.00
125 20.00 20.00
125 16.00 16.00
220 15.00 22.70
220 10.00 13.60
220 10.00 10.00
220 10.00 11.20
230 12.00 14.40
230 16.00 19.00
230 18.00 22.00
 SISTEMA SOLAR FOTOVOTÁLICO
MICROGERAÇÃO DISTRIBUIDA
CÁLCULO DO NÚMERO REAL DE MÓDULOS

I - DADOS CADASTRAIS:
http://www.mapcoordinates.net/pt
CLIENTE: NELSON ARAUJO
LOCALIDADE DO IMÓVEL: COND. CIDADE JARDIM II L8/C27
LATITUDE: -1.3456405
LONGITUDE: -48.4554855
INCLINAÇÃO TELHADO: 15º
II - RADIAÇÃO SOLAR (KWH/M2/DIA OU HSP):
CALCULADO PELO SOFTWARE RADIASOL 2: Elaboração da Escola de
Engenharia da Universidade Federal do Rio Grande do Sul
C:\Users\0100317\Desktop\RadiaSol\Radiasol 2
JAN 3.790 MAI 5.170 SET 5.580
FEV 4.080 JUN 5.580 OUT 5.080
MAR 4.500 JUL 5.810 NOV 4.460
ABR 4.910 AGO 5.820 DEZ 3.880
RADIAÇÃO SOLAR MÉDIA: 4.888
III - FATOR DE CORREÇÃO INCL. TELHADO
JAN 0.880 MAI 1.050 SET 0.970
FEV 0.920 JUN 1.060 OUT 0.930
MAR 0.970 JUL 1.040 NOV 0.890
ABR 1.020 AGO 1.010 DEZ 0.870
IV - FATOR DE CORREÇÃO LATITUDE
JAN 0.650 MAI 1.020 SET 0.850
FEV 0.730 JUN 1.040 OUT 0.740
MAR 0.840 JUL 1.010 NOV 0.550
ABR 0.950 AGO 0.950 DEZ 0.520
V - NÚMERO DE DIAS DO MÊS
JAN 31 MAI 31 SET 30
FEV 28 JUN 30 OUT 31
MAR 31 JUL 31 NOV 30
ABR 30 AGO 31 DEZ 31
VI - RADIAÇÃO SOLAR CORRIGIDA:
JAN 2.168 MAI 5.537 SET 4.601
FEV 2.740 JUN 6.151 OUT 3.496
MAR 3.667 JUL 6.103 NOV 2.183
ABR 4.758 AGO 5.584 DEZ 1.755
RADIAÇÃO SOLAR CORRIGIDA TOTAL: 4.062
VII - RADIAÇÃO SOLAR CORRIGIDA ANUAL(HSPK):
JAN 67.204 MAI 171.649 SET 138.021
FEV 76.724 JUN 184.542 OUT 108.378
MAR 113.665 JUL 189.188 NOV 65.495
ABR 142.734 AGO 173.113 DEZ 54.415
 RADIAÇÃO SOLAR CORRIGIDA ANUAL: 1,485.126
VIII - ENERGIA IDEAL DIARIA ( Eideal = P peak, PV x HSPK)
Potencia-Pico do SFCR= 4.00 KWp
Eideal = 16.25 kwh/dia
IX - ENERGIA IDEAL ANO ( Eideal = P peak, PV x HSPK X 365)
Eideal = 5,930.43 kwh/dia
X - COEFICIENTE DE PERDA POR TEMPERATURA
TEMPERATURA AMBIENTE ( https://maps.nrel.gov/swera/ )
JAN 26.11 MAI 26.22 SET 27.05
FEV 25.84 JUN 25.98 OUT 27.72
MAR 25.79 JUL 25.89 NOV 27.73
ABR 25.92 AGO 26.32 DEZ 27.35
TEMPERATURA AMBIENTE MÉDIA: 26.493
TEMPERATURA AMBIENTE CALCULADA
JAN 26.14 MAI 26.25 SET 27.08
FEV 25.87 JUN 26.01 OUT 27.76
MAR 25.82 JUL 25.92 NOV 27.77
ABR 25.95 AGO 26.35 DEZ 27.38
TEMPERATURA AMBIENTE CALCULADA MÉDIA: 26.526
COEFICIENTE DE PERDA
JAN 0.12% MAI 0.12% 0.13%
FEV 0.13% JUN 0.11% 0.13%
MAR 0.12% JUL 0.11% 0.13%
ABR 0.13% AGO 0.13% 0.12%
COEFICIENTE DE RENDIMENTO
JAN 99.88% MAI 99.88% SET 99.87%
FEV 99.87% JUN 99.89% OUT 99.87%
MAR 99.88% JUL 99.89% NOV 99.87%
ABR 99.87% AGO 99.87% DEZ 99.88%
XI - OUTROS COEFICIENTE DE PERDA
ESTAGIO V. ADOTADO VALOR COEF
KSOMB 5% 95%
ANTES DOS MÓDULOS
KSUJ 2% 98%
KTOL 0% 100%
NOS MÓDULOS
KMIS 2% 98%
KCC 1% 99%
KSPMB 2% 98%
DEPOIS DOS MÓDULOS
KINV 5% 95%
KCA 1% 99%
XII - FATOR DE DESEMPENHO GLOBAL

FDG = CTEMP x CSOMB x CSUJ x CTOL x CMIS x CCC x CSPMP x CINV X CCA

JAN 83.15% MAI 83.15% SET 83.15%

FEV 83.15% JUN 83.16% OUT 83.14%
MAR 83.15% JUL 83.16% NOV 83.15%
ABR 83.14% AGO 83.15% DEZ 83.15%
FATOR DE DESEMPENHO GLOBAL MÉDIO: 83.15%
XIII - CALCULO DO Nº REAL DE MÓDULOS (NR,MODULO=NMODULO / FDG)
NR,MÓDULO = 18 UNIDADES
Valor de financiamento R$ 50,000.00
Prazo 120 meses
Valor da entrada R$ 50,000.00
Juros 13,1746% a.a
CET - Custo Efetivo Total 20.92%
CESH - Custo Efetivo do Seguro Habitacional 8.32%
Seguradora CAIXA SEGUROS
Sistema de amortização SAC
Componentes do CET Valor Percentual
Valor do Financiamento R$ 50,000.00 92.26%
Subsídio Complementar R$ 0.00 0.00%
Seguro/FGHAB à Vista R$ 78.35 0.14%
Taxa de Serviço R$ 2,500.00 4.61%
IOF R$ 1,617.72 2.98%

Nº Vencimento Prestação Seguro Tarifas Encargo Saldo Devedor

1 10/24/2016 R$ 965.61 R$ 77.69 R$ 25.00 R$ 1,068.30 R$ 49,583.33
2 11/24/2016 R$ 961.04 R$ 77.04 R$ 25.00 R$ 1,063.08 R$ 49,166.66
3 12/24/2016 R$ 956.46 R$ 76.39 R$ 25.00 R$ 1,057.85 R$ 48,749.99
4 1/24/2017 R$ 951.89 R$ 75.73 R$ 25.00 R$ 1,052.62 R$ 48,333.32
5 2/24/2017 R$ 947.31 R$ 75.08 R$ 25.00 R$ 1,047.39 R$ 47,916.65
6 3/24/2017 R$ 942.74 R$ 74.43 R$ 25.00 R$ 1,042.17 R$ 47,499.98
7 4/24/2017 R$ 938.16 R$ 73.78 R$ 25.00 R$ 1,036.94 R$ 47,083.31
8 5/24/2017 R$ 933.59 R$ 73.12 R$ 25.00 R$ 1,031.71 R$ 46,666.64
9 6/24/2017 R$ 929.02 R$ 72.47 R$ 25.00 R$ 1,026.49 R$ 46,249.97
10 7/24/2017 R$ 924.44 R$ 71.82 R$ 25.00 R$ 1,021.26 R$ 45,833.30
11 8/24/2017 R$ 919.87 R$ 71.16 R$ 25.00 R$ 1,016.03 R$ 45,416.63
12 9/24/2017 R$ 915.29 R$ 70.51 R$ 25.00 R$ 1,010.80 R$ 44,999.96
13 10/24/2017 R$ 910.72 R$ 69.86 R$ 25.00 R$ 1,005.58 R$ 44,583.29
14 11/24/2017 R$ 906.14 R$ 69.21 R$ 25.00 R$ 1,000.35 R$ 44,166.62
15 12/24/2017 R$ 901.57 R$ 68.55 R$ 25.00 R$ 995.12 R$ 43,749.95
16 1/24/2018 R$ 896.99 R$ 67.90 R$ 25.00 R$ 989.89 R$ 43,333.28
17 2/24/2018 R$ 892.42 R$ 67.25 R$ 25.00 R$ 984.67 R$ 42,916.61
18 3/24/2018 R$ 887.84 R$ 66.59 R$ 25.00 R$ 979.43 R$ 42,499.94
19 4/24/2018 R$ 883.27 R$ 65.94 R$ 25.00 R$ 974.21 R$ 42,083.27
20 5/24/2018 R$ 878.70 R$ 65.29 R$ 25.00 R$ 968.99 R$ 41,666.60
21 6/24/2018 R$ 874.12 R$ 64.64 R$ 25.00 R$ 963.76 R$ 41,249.93
22 7/24/2018 R$ 869.55 R$ 63.98 R$ 25.00 R$ 958.53 R$ 40,833.26
23 8/24/2018 R$ 864.97 R$ 63.33 R$ 25.00 R$ 953.30 R$ 40,416.59
24 9/24/2018 R$ 860.40 R$ 62.68 R$ 25.00 R$ 948.08 R$ 39,999.92
25 10/24/2018 R$ 855.82 R$ 62.02 R$ 25.00 R$ 942.84 R$ 39,583.25
26 11/24/2018 R$ 851.25 R$ 61.37 R$ 25.00 R$ 937.62 R$ 39,166.58
27 12/24/2018 R$ 846.67 R$ 60.72 R$ 25.00 R$ 932.39 R$ 38,749.91
28 1/24/2019 R$ 842.10 R$ 60.07 R$ 25.00 R$ 927.17 R$ 38,333.24
29 2/24/2019 R$ 837.52 R$ 59.41 R$ 25.00 R$ 921.93 R$ 37,916.57
30 3/24/2019 R$ 832.95 R$ 58.76 R$ 25.00 R$ 916.71 R$ 37,499.90
31 4/24/2019 R$ 828.38 R$ 58.11 R$ 25.00 R$ 911.49 R$ 37,083.23
32 5/24/2019 R$ 823.80 R$ 57.45 R$ 25.00 R$ 906.25 R$ 36,666.56
33 6/24/2019 R$ 819.23 R$ 56.80 R$ 25.00 R$ 901.03 R$ 36,249.89
34 7/24/2019 R$ 814.65 R$ 56.15 R$ 25.00 R$ 895.80 R$ 35,833.22
35 8/24/2019 R$ 810.08 R$ 55.50 R$ 25.00 R$ 890.58 R$ 35,416.55
36 9/24/2019 R$ 805.50 R$ 54.84 R$ 25.00 R$ 885.34 R$ 34,999.88
37 10/24/2019 R$ 800.93 R$ 54.19 R$ 25.00 R$ 880.12 R$ 34,583.21
38 11/24/2019 R$ 796.35 R$ 53.54 R$ 25.00 R$ 874.89 R$ 34,166.54
39 12/24/2019 R$ 791.78 R$ 52.88 R$ 25.00 R$ 869.66 R$ 33,749.87
40 1/24/2020 R$ 787.20 R$ 52.23 R$ 25.00 R$ 864.43 R$ 33,333.20
41 2/24/2020 R$ 782.63 R$ 51.58 R$ 25.00 R$ 859.21 R$ 32,916.53
42 3/24/2020 R$ 778.06 R$ 50.93 R$ 25.00 R$ 853.99 R$ 32,499.86
43 4/24/2020 R$ 773.48 R$ 50.27 R$ 25.00 R$ 848.75 R$ 32,083.19
44 5/24/2020 R$ 768.91 R$ 49.62 R$ 25.00 R$ 843.53 R$ 31,666.52
45 6/24/2020 R$ 764.33 R$ 48.97 R$ 25.00 R$ 838.30 R$ 31,249.85
46 7/24/2020 R$ 759.76 R$ 48.31 R$ 25.00 R$ 833.07 R$ 30,833.18
47 8/24/2020 R$ 755.18 R$ 47.66 R$ 25.00 R$ 827.84 R$ 30,416.51
48 9/24/2020 R$ 750.61 R$ 47.01 R$ 25.00 R$ 822.62 R$ 29,999.84
49 10/24/2020 R$ 746.03 R$ 46.35 R$ 25.00 R$ 817.38 R$ 29,583.17
50 11/24/2020 R$ 741.46 R$ 45.70 R$ 25.00 R$ 812.16 R$ 29,166.50
51 12/24/2020 R$ 736.88 R$ 80.26 R$ 25.00 R$ 842.14 R$ 28,749.83
52 1/24/2021 R$ 732.31 R$ 79.09 R$ 25.00 R$ 836.40 R$ 28,333.16
53 2/24/2021 R$ 727.74 R$ 77.93 R$ 25.00 R$ 830.67 R$ 27,916.49
54 3/24/2021 R$ 723.16 R$ 76.77 R$ 25.00 R$ 824.93 R$ 27,499.82
55 4/24/2021 R$ 718.59 R$ 75.60 R$ 25.00 R$ 819.19 R$ 27,083.15
56 5/24/2021 R$ 714.01 R$ 74.44 R$ 25.00 R$ 813.45 R$ 26,666.48
57 6/24/2021 R$ 709.44 R$ 73.28 R$ 25.00 R$ 807.72 R$ 26,249.81
58 7/24/2021 R$ 704.86 R$ 72.12 R$ 25.00 R$ 801.98 R$ 25,833.14
59 8/24/2021 R$ 700.29 R$ 70.95 R$ 25.00 R$ 796.24 R$ 25,416.47
60 9/24/2021 R$ 695.71 R$ 69.79 R$ 25.00 R$ 790.50 R$ 24,999.80
61 10/24/2021 R$ 691.14 R$ 68.63 R$ 25.00 R$ 784.77 R$ 24,583.13
62 11/24/2021 R$ 686.56 R$ 67.46 R$ 25.00 R$ 779.02 R$ 24,166.46
63 12/24/2021 R$ 681.99 R$ 66.30 R$ 25.00 R$ 773.29 R$ 23,749.79
64 1/24/2022 R$ 677.42 R$ 65.14 R$ 25.00 R$ 767.56 R$ 23,333.12
65 2/24/2022 R$ 672.84 R$ 63.97 R$ 25.00 R$ 761.81 R$ 22,916.45
66 3/24/2022 R$ 668.27 R$ 62.81 R$ 25.00 R$ 756.08 R$ 22,499.78
67 4/24/2022 R$ 663.69 R$ 61.65 R$ 25.00 R$ 750.34 R$ 22,083.11
68 5/24/2022 R$ 659.12 R$ 60.48 R$ 25.00 R$ 744.60 R$ 21,666.44
69 6/24/2022 R$ 654.54 R$ 59.32 R$ 25.00 R$ 738.86 R$ 21,249.77
70 7/24/2022 R$ 649.97 R$ 58.16 R$ 25.00 R$ 733.13 R$ 20,833.10
71 8/24/2022 R$ 645.39 R$ 56.99 R$ 25.00 R$ 727.38 R$ 20,416.43
72 9/24/2022 R$ 640.82 R$ 55.83 R$ 25.00 R$ 721.65 R$ 19,999.76
73 10/24/2022 R$ 636.24 R$ 54.67 R$ 25.00 R$ 715.91 R$ 19,583.09
74 11/24/2022 R$ 631.67 R$ 53.50 R$ 25.00 R$ 710.17 R$ 19,166.42
75 12/24/2022 R$ 627.09 R$ 52.34 R$ 25.00 R$ 704.43 R$ 18,749.75
76 1/24/2023 R$ 622.52 R$ 51.18 R$ 25.00 R$ 698.70 R$ 18,333.08
77 2/24/2023 R$ 617.95 R$ 50.01 R$ 25.00 R$ 692.96 R$ 17,916.41
78 3/24/2023 R$ 613.37 R$ 48.85 R$ 25.00 R$ 687.22 R$ 17,499.74
79 4/24/2023 R$ 608.80 R$ 47.69 R$ 25.00 R$ 681.49 R$ 17,083.07
80 5/24/2023 R$ 604.22 R$ 46.53 R$ 25.00 R$ 675.75 R$ 16,666.40
81 6/24/2023 R$ 599.65 R$ 45.36 R$ 25.00 R$ 670.01 R$ 16,249.73
82 7/24/2023 R$ 595.07 R$ 44.20 R$ 25.00 R$ 664.27 R$ 15,833.06
83 8/24/2023 R$ 590.50 R$ 43.04 R$ 25.00 R$ 658.54 R$ 15,416.39
84 9/24/2023 R$ 585.92 R$ 41.87 R$ 25.00 R$ 652.79 R$ 14,999.72
85 10/24/2023 R$ 581.35 R$ 40.71 R$ 25.00 R$ 647.06 R$ 14,583.05
86 11/24/2023 R$ 576.77 R$ 39.55 R$ 25.00 R$ 641.32 R$ 14,166.38
87 12/24/2023 R$ 572.20 R$ 38.38 R$ 25.00 R$ 635.58 R$ 13,749.71
88 1/24/2024 R$ 567.63 R$ 37.22 R$ 25.00 R$ 629.85 R$ 13,333.04
89 2/24/2024 R$ 563.05 R$ 36.06 R$ 25.00 R$ 624.11 R$ 12,916.37
90 3/24/2024 R$ 558.48 R$ 34.89 R$ 25.00 R$ 618.37 R$ 12,499.70
91 4/24/2024 R$ 553.90 R$ 33.73 R$ 25.00 R$ 612.63 R$ 12,083.03
92 5/24/2024 R$ 549.33 R$ 32.57 R$ 25.00 R$ 606.90 R$ 11,666.36
93 6/24/2024 R$ 544.75 R$ 31.40 R$ 25.00 R$ 601.15 R$ 11,249.69
94 7/24/2024 R$ 540.18 R$ 30.24 R$ 25.00 R$ 595.42 R$ 10,833.02
95 8/24/2024 R$ 535.60 R$ 29.08 R$ 25.00 R$ 589.68 R$ 10,416.35
96 9/24/2024 R$ 531.03 R$ 27.91 R$ 25.00 R$ 583.94 R$ 9,999.68
97 10/24/2024 R$ 526.45 R$ 26.75 R$ 25.00 R$ 578.20 R$ 9,583.01
98 11/24/2024 R$ 521.88 R$ 25.59 R$ 25.00 R$ 572.47 R$ 9,166.34
99 12/24/2024 R$ 517.31 R$ 24.43 R$ 25.00 R$ 566.74 R$ 8,749.67
100 1/24/2025 R$ 512.73 R$ 23.26 R$ 25.00 R$ 560.99 R$ 8,333.00
101 2/24/2025 R$ 508.16 R$ 22.10 R$ 25.00 R$ 555.26 R$ 7,916.33
102 3/24/2025 R$ 503.58 R$ 20.94 R$ 25.00 R$ 549.52 R$ 7,499.66
103 4/24/2025 R$ 499.01 R$ 19.77 R$ 25.00 R$ 543.78 R$ 7,082.99
104 5/24/2025 R$ 494.43 R$ 18.61 R$ 25.00 R$ 538.04 R$ 6,666.32
105 6/24/2025 R$ 489.86 R$ 17.45 R$ 25.00 R$ 532.31 R$ 6,249.65
106 7/24/2025 R$ 485.28 R$ 16.28 R$ 25.00 R$ 526.56 R$ 5,832.98
107 8/24/2025 R$ 480.71 R$ 15.12 R$ 25.00 R$ 520.83 R$ 5,416.31
108 9/24/2025 R$ 476.13 R$ 13.96 R$ 25.00 R$ 515.09 R$ 4,999.64
109 10/24/2025 R$ 471.56 R$ 12.79 R$ 25.00 R$ 509.35 R$ 4,582.97
110 11/24/2025 R$ 466.99 R$ 11.63 R$ 25.00 R$ 503.62 R$ 4,166.30
111 12/24/2025 R$ 462.41 R$ 13.36 R$ 25.00 R$ 500.77 R$ 3,749.63
112 1/24/2026 R$ 457.84 R$ 11.87 R$ 25.00 R$ 494.71 R$ 3,332.96
113 2/24/2026 R$ 453.26 R$ 10.39 R$ 25.00 R$ 488.65 R$ 2,916.29
114 3/24/2026 R$ 448.69 R$ 8.90 R$ 25.00 R$ 482.59 R$ 2,499.62
115 4/24/2026 R$ 444.11 R$ 7.42 R$ 25.00 R$ 476.53 R$ 2,082.95
116 5/24/2026 R$ 439.54 R$ 5.94 R$ 25.00 R$ 470.48 R$ 1,666.28
117 6/24/2026 R$ 434.96 R$ 4.45 R$ 25.00 R$ 464.41 R$ 1,249.61
118 7/24/2026 R$ 430.39 R$ 2.97 R$ 25.00 R$ 458.36 R$ 832.94
119 8/24/2026 R$ 425.81 R$ 1.48 R$ 25.00 R$ 452.29 R$ 416.27
120 9/24/2026 R$ 420.84 R$ 0.00 R$ 25.00 R$ 445.84 R$ 0.00
Data da simulação: 22/09/16
Nome do Produto: AMAZÔNIA GIRO MPE
Valor financiado: 10,000.00
Prazo Total: 36 meses
Carência (pagamento de juros): 1 mes
Valor das parcelas: Conforme quadro abaixo
Forma de pagamento: Parcelado
Taxa de juros: 12,94% ao ano
Modalidade: Prefixada
Garantia: Fiduciária
Receita Anual: 1,500,000.00
MÊS PREST
1 167.01
2 387.64
3 388.04
4 385.03
5 372.66
6 379.01
7 373.08
8 372.99
9 367.25
10 366.97
11 363.96
12 358.52
13 357.95
14 352.69
15 351.93
16 348.92
17 340.05
18 342.90
19 338.13
20 336.88
21 332.31
22 330.86
23 327.85
24 323.57
25 321.83
26 317.75
27 315.81
28 312.80
29 307.45
30 306.78
31 303.19
32 300.76
33 297.36
34 294.74
35 291.73
36 288.63
TOTAL: 12,025.02
Data da simulação: 22/09/16
Nome do Produto: AMAZÔNIA GIRO MPE
Valor financiado: 27,000.00
Prazo Total: 36 meses
Carência (pagamento de juros): 1 mes
Valor das parcelas: Conforme quadro abaixo
Forma de pagamento: Parcelado
Taxa de juros: 12,94% ao ano
Modalidade: Prefixada
Garantia: Fiduciária
Receita Anual: 1,500,000.00
MÊS PREST
1 450.92
2 275.19
3 284.41
4 284.41
5 256.75
6 284.41
7 1,175.19
8 1,174.93
9 1,156.84
10 1,155.97
11 1,146.49
12 1,129.32
13 1,127.53
14 1,110.98
15 1,108.57
16 1,099.09
17 1,071.17
18 1,080.13
19 1,065.11
20 1,061.16
21 1,046.77
22 1,042.20
23 1,032.72
24 1,019.25
25 1,013.76
26 1,000.90
27 994.80
28 985.32
29 968.47
30 966.36
31 955.04
32 947.40
33 936.69
34 928.44
35 918.96
36 909.17
TOTAL: 33,164.82