Documente Academic
Documente Profesional
Documente Cultură
Service life
(months)
Return (per
month)
R$
1,610,000.00
R$
1,610,000.00
120
120
1
1.
.
Monthly
value
R$
64,000.00
R$
64,000.00
R$
64,000.00
R$
12,000.00
R$
20,000.00
Months
17
17
17
17
17
TOTAL
Value (R$)
Bridge crane
45
t crane
Bridge
45 t
--> Cost incurred
Equipment
Crane 60 t
Crane 60 t
Crane 60 t
Munck 30
t
Munck
30
t
Period
of use
(month
17
17
TOTAL
Total
R$
1,088,000.00
R$
1,088,000.00
R$
R$1,088,000.00
204,000.00
R$ 340,000.00
R$
3,808,000.0
USD 2,115,555.56
R$ 2,821,666.22
USD
1,567,592.34
ANNEX II ITEM 2. Leasing of cargo handling equipment in the areas of pre-erection and erection of the P-55
--> Cost incurred
Equipme
Cranent
of 250 t
Crane of 750 t
Crane of 750 t
Monthly value/hour
R$ 196,000.00
R$ 360,000.00
R$ 360,000.00
Months
5
5
5
R$ 980,000.00
R$ 1,800,000.00
R$ 1,800,000.00
TOTAL
R$ 4,580,000.00
Total
R$ 4,580,000.00
USD 2,544,444.44
USD 2,544,444.44
Capital cost
Service life
Return on capital*
R$ 246,756,094.30
240
1.5%
Per month
R$ 3,808,215.24
Per month
53%
R$ 2,018,354.08
Period of erection
Total cost of the area occupied by the P-55 at the dry dock
Months
R$ 10,091,770.38
Of total area
Per month
Months
USD 5,606,539.10
Period of pre-erection
96,000
R$ 311,240,193.06
240
m2
(R$ 3,982/m2)
Months
1.5%
Per month
R$ 4,803,405.76
Per month
25%
R$ 1,200,851.44
1 of 19
Of total area
Per month
Months
Total
R$
493,166.89
R$
493,166.89
R$
986,333.78
USD
547,963.21
P-55
Preerect
ion
P-55
Preerect
ion
R$ 10,807,662.97
USD 6,004,257.21
R$ 8,812,800.00
120
Months
1.5%
Per month
R$ 158,793.61
Per month
50%
R$ 79,396.81
10
R$ 793,968.06
2 of 19
Of total time
Per month
Months
USD 441,093.37
P-55
Preerect
ion
Capital cost
R$ 7,262,400.00
Service life
120
Return on capital*
Per month
R$ 130,857.70
Per month
50%
Period of erection
R$ 65,428.85
Months
1.5%
R$ 523,430.80
Of total time
Per month
Months
USD 290,794.89
R$ 61,776,000.00
Service life
120
Return on capital*
Monthly cost of Goliath
Per month
R$ 1,113,112.09
Per month
50%
Period of erection
R$ 556,556.04
Months
1.5%
R$ 5,009,004.39
Of total time
Per month
Months
USD 2,782,780.21
R$ 61,776,000.00
Service life
120
Return on capital*
Monthly cost of Goliath
Per month
R$ 1,113,112.09
Per month
25%
Period of erection
R$ 278,278.02
Months
1.5%
R$ 2,226,224.17
Of total time
Per month
Months
USD 1,236,791.21
R$ 22,500,000.00
Service life
120
Return on capital*
Monthly cost of Goliath
1.5%
Per month
R$ 405,416.70
Per month
100%
Period of erection
R$ 405,416.70
Months
R$ 2,027,083.49
TOTAL
Of total time
Per month
Months
USD 1,126,157.49
USD 17,488,413.47
3 of 19
slope = 1:4
520,000
R$ 19.80
R$ 10,296,000.00
TOTAL
USD 5,720,000.00
USD 23,208,413.47
4 of 19