inserção da energia solar no brasil – relatório final gt cogen solar
TRANSCRIPT
![Page 1: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/1.jpg)
______________________________________________________________________ COGEN – Associação da Indústria de Cogeração de Energia
Rua Ferreira de Araújo, 202 – CJ 112 – CEP 05428‐000 ‐ São Paulo‐SP ‐ Tel (11) 3815‐4887 ‐ Fax (11) 3815‐4631 www.cogen.com.br
GT COGEN SOLAR
“Inserção da Energia Solar no Brasil”
Relatório Final Maio/2012
(versão revisada em Julho/2012)
![Page 2: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/2.jpg)
______________________________________________________________________ COGEN – Associação da Indústria de Cogeração de Energia
Rua Ferreira de Araújo, 202 – CJ 112 – CEP 05428‐000 ‐ São Paulo‐SP ‐ Tel (11) 3815‐4887 ‐ Fax (11) 3815‐4631 www.cogen.com.br
Colaboração do Grupo de Trabalho COGEN Solar
Apoio Técnico
![Page 3: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/3.jpg)
![Page 4: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/4.jpg)
![Page 5: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/5.jpg)
![Page 6: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/6.jpg)
![Page 7: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/7.jpg)
![Page 8: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/8.jpg)
![Page 9: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/9.jpg)
0.00
0.25
0.50
0.75
1.00
1.25
1.50
1.75
2.00
2.25
280 410 660 910 1160 1410 1660 2745 3995
Irra
diâ
ncia
esp
ectr
al (
W/m
2/n
m)
Comprimento de onda (nm)
Radiação na camada superior da atmosfera
Radiação na superfície terrestre
![Page 11: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/11.jpg)
![Page 12: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/12.jpg)
![Page 13: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/13.jpg)
![Page 14: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/14.jpg)
![Page 15: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/15.jpg)
![Page 16: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/16.jpg)
![Page 17: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/17.jpg)
![Page 18: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/18.jpg)
![Page 19: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/19.jpg)
Fig. 1.11 – Inversor de 5.000 W. Na parte inferior um dispositivo para desconectar a entrada CC.
![Page 20: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/20.jpg)
![Page 21: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/21.jpg)
129 125 123118
106 102 105
116110
121 125 124117
163 163153
147
128122 125
140133
147154 153
144
175170
156151
134 131 132
144134
150
163 165
150
0
20
40
60
80
100
120
140
160
180
200
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Média
Fixo 1-eixo 2-eixos
![Page 22: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/22.jpg)
![Page 23: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/23.jpg)
![Page 24: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/24.jpg)
![Page 25: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/25.jpg)
![Page 26: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/26.jpg)
![Page 28: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/28.jpg)
![Page 29: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/29.jpg)
![Page 30: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/30.jpg)
![Page 31: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/31.jpg)
![Page 32: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/32.jpg)
![Page 33: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/33.jpg)
![Page 34: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/34.jpg)
![Page 35: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/35.jpg)
![Page 36: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/36.jpg)
![Page 37: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/37.jpg)
![Page 38: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/38.jpg)
![Page 39: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/39.jpg)
![Page 40: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/40.jpg)
€
€ €
![Page 41: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/41.jpg)
€
€ €
€ € €
€
.
€
![Page 42: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/42.jpg)
PREÇOS GERAÇÂO DC MÓDULOS INVERSORES
Capacidade de um container de 40 pés (Watts) 130.000
FOB (eur/Wp) 0,98 0,19
FOB (eur) 127.400,00 24.700,00
FRETE + SEGURO INTERNACIONAL (eur) 5.200,00 2.000,00
CIF (eur) = FOB + FRETE + SEGURO 132.600,00 26.700,00
(A) =II (12% DO VALOR CIF P/MÓDULOS E 14% P/ INVERSORES) 15.912,00 3.738,00
(B) = IPI (0% P/ MÓDULO E 15% INVERSORES) INCID. CIF + (A) - 4.565,70
(C) = PIS (1,65% "POR DENTRO", APLICÁVEL A CIF + (A) + (B) 2.700,22 636,43
(D) = COFINS (7,6% "POR DENTRO", APLICÁVEL A CIF + (A) + (B) 12.437,37 2.931,44
(E) = ICMS, 12% INCIDENTE SOBRE CIF + (B) - 7.918,18
(F) Total Impostos (eur) (A+B+C+D+E) 31.049,59 19.789,75
(G) Taxas diversas (Siscomex, AFRMM, Armaz, etc.) = 12%F 3,725.95 2.374,77
(H) Despachante (importadora) 1.200,00 1.200,00
(I) CUSTOS DE INTERNALIZAÇÃO (F+G+H) 35.975,54 23.364,52
CUSTOS FINAIS MÓDULOS INVERSORES
CUSTO (eur) (CIF + I) 168.575,54 50.064,52
TAXA CAMBIO (R$/eur) 2,30
CUSTO (R$) 387.723,74 115.148,39
CUSTO (R$/W) 3,87
![Page 43: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/43.jpg)
![Page 44: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/44.jpg)
0.30
0.40
0.50
0.60
0.70
0.80
0.90
1.00
1.10
1.20
5 6 7 8 9 10 11 12
Cu
sto
de
pro
du
ção
(R
$/k
Wh
)
CAPEX (R$/Wp)
12% 13% 14% 15% 16% 17% 18%
![Page 45: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/45.jpg)
![Page 46: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/46.jpg)
RESIDENCIAL (> 500 kWh) INDUSTRIAL (> 1.000 kWh)
AC 25% 25%
AL 25% 17%
AM 25% 25%
AP 12% 17%
BA 27% 13%
CE 27% 27%
DF 25% 21%
ES 25% 25%
GO 29% 29%
MA 30% 30%
MG 30% 18%
MS 25% 17%
MT 30% 30%
PA 25% 25%
PB 27% 25%
PE 25% 25%
PI 25% 25%
PR 27% 27%
RJ 30% 30%
RN 25% 17%
RO 17% 17%
RR 17% 17%
RS 25% 17%
SC 25% 25%
SE 27% 17%
SP 25% 18%
TO 25% 25%
![Page 47: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/47.jpg)
![Page 48: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/48.jpg)
![Page 49: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/49.jpg)
![Page 50: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/50.jpg)
![Page 51: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/51.jpg)
![Page 52: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/52.jpg)
![Page 53: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/53.jpg)
![Page 54: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/54.jpg)
![Page 55: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/55.jpg)
246
307
368
272
339
407
0
50
100
150
200
250
300
350
400
450
4000 R$/KW-inst 5000 R$/KW-inst 6000 R$/KW-inst
TIR 7.5% TIR 10%
![Page 56: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/56.jpg)
242
302
362
265
330
396
0
50
100
150
200
250
300
350
400
450
4000 R$/KW-inst 5000 R$/KW-inst 6000 R$/KW-inst
TIR 7.5% TIR 10%
![Page 57: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/57.jpg)
![Page 58: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/58.jpg)
![Page 59: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/59.jpg)
![Page 60: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/60.jpg)
![Page 61: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/61.jpg)
![Page 62: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/62.jpg)
![Page 63: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/63.jpg)
![Page 64: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/64.jpg)
![Page 65: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/65.jpg)
![Page 66: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/66.jpg)
![Page 67: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/67.jpg)
![Page 68: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/68.jpg)
![Page 69: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/69.jpg)
![Page 70: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/70.jpg)
![Page 71: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/71.jpg)
![Page 72: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/72.jpg)
![Page 73: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/73.jpg)
![Page 74: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/74.jpg)
Lease
![Page 75: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/75.jpg)
![Page 76: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/76.jpg)
![Page 77: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/77.jpg)
![Page 78: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/78.jpg)
![Page 79: Inserção da Energia Solar no Brasil – Relatório Final GT COGEN Solar](https://reader034.vdocuments.net/reader034/viewer/2022042814/552cb7e2550346780f8b47d8/html5/thumbnails/79.jpg)