Académique Documents
Professionnel Documents
Culture Documents
Potncia - kW
Hp =
774
nica ou Hfp =
774
Final
Fator de carga
0.56
0.54
0.54
convenc.
26.0400
0.1887
0.2471
75,437.55
Consumo - kWh
calculado
dado
28,811
7,700
276,498
285,250
305,309
292,950
A4 com ICMS de
Azul
Verde
2.1648
1.2574
0.3077
0.3077
0.3176
0.2555
96,978.18
77,992.75
Fc - calculado
0.15
0.56
0.52
18%
convenc.
31.7561
0.2301
0.3013
91,997.02
A4 sem ICMS
A4 com ICMS de
Verde
convenc.
Azul
Verde
0.915
0.545
5.225
1.115
0.915
0.308
1.968
1.115
0.915
0.260
1.317
1.115
0.915
0.248
1.154
1.115
0.915
0.240
1.038
1.115
0.915
0.233
0.951
1.115
0.915
0.228
0.883
1.115
0.915
0.224
0.828
1.115
Tarifas - Perodo Seco
Sem ICMS
Com ICMS de
Azul
Verde
convenc.
Azul
Verde
26.44
7.00
26.04
32.24
8.54
278.73
914.64
188.71
339.91 1,115.41
Azul
4.285
1.614
1.080
0.946
0.851
0.779
0.724
0.679
Azul
0.637
0.338
0.279
0.264
0.253
0.245
0.239
0.234
TC +
A4 sem ICMS
Verde
convenc.
0.341
0.545
0.277
0.308
0.264
0.260
0.261
0.248
0.259
0.240
0.257
0.233
0.256
0.228
0.254
0.224
TD
Fc x NH
A4 com ICMS de
Azul
Verde
0.776
0.416
0.413
0.338
0.340
0.322
0.322
0.318
0.309
0.315
0.299
0.313
0.291
0.312
0.285
0.310
PM = Preo Mdio
TC = Tarifa de Consumo
TD = Tarifa de Demanda
18%
convenc.
0.665
0.375
0.317
0.303
0.292
0.285
0.278
0.274
Fc = Fator de Carga
NH = N de Horas
FC
0.10
0.30
0.50
0.60
0.70
0.80
0.90
1.00
HFP
demanda
consumo
A4 sem ICMS
A4 com ICMS de
Verde
convenc.
Azul
Verde
0.286
0.545
0.349
0.349
0.216
0.308
0.263
0.263
0.202
0.260
0.246
0.246
0.198
0.248
0.242
0.242
0.196
0.240
0.239
0.239
0.194
0.233
0.236
0.236
0.192
0.228
0.234
0.234
0.191
0.224
0.233
0.233
Tarifas - Perodo Seco
Sem ICMS
Com ICMS de
Azul
Verde
convenc.
Azul
Verde
7.00
7.00
26.04
8.54
8.54
180.52
180.52
188.71
220.15
220.15
Azul
0.286
0.216
0.202
0.198
0.196
0.194
0.192
0.191
Tarifa do B3 =
338.45 R$ / MWh
LINHANYL PARAGUAU AS
Cliente:
Ponta (HP)
774
Ponta (HP)
774
1,775.15
Ponta (HP)
252.32
Preo Mdio
292.35
Preo Mdio
Fatura s/ICMS
85,642,935
Fatura s/ICMS
Fator de Carga
7,700
285,250
Ponta (HP)
15.1%
55.5%
292,950
60%
650.00
252.32
252.32
272.79
Preo Mdio
262.77
79,913,365
Fatura s/ICMS
76,979,280
Planilha AT e MT
Levantamento de Cargas e Regime de Funcionamento
Centro de Custo
Empresa
Componentes / Especificaes
Nome
Quant.
Total
Potncia Instalada
HFP - kW HP - kW 1
Data :
Ponta
Horas /ms
HP
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 HFP
Consumo (kWh/ms)
HFP
HP
RATEIO AT e MT
Centro de Custo
Data
Potncia Instalada - kW
HFP
HP
Consumo - (kWh/ms)
HFP
HP
%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
HFP
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Total
Fator de condio de carga FP
Fator de condio de carga HP
consumo
#DIV/0!
#DIV/0!
demanda
#DIV/0!
#DIV/0!
Demanda Utilizada ( kW )
%
HP
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Modalidade Tarifria :
Identificador:
N Contrato:
vigente
anterior 1
anterior 2
Ciclo de
Faturamento
08/01 -04/02
Consumo
(kWh)
1000
700
900
800
1000
1000
900
800
1000
600
1100
900
Total Fatura
(R$)
200.00
145.00
170.00
160.00
200.00
200.00
170.00
160.00
200.00
145.00
210.00
170.00
Produo
(*)
200
150
180
170
200
200
180
170
200
150
220
190
Preo Mdio
(R$/kWh)
0.2000
0.2071
0.1889
0.2000
0.2000
0.2000
0.1889
0.2000
0.2000
0.2417
0.1909
0.1889
Cons. Especfico
(kWh/*)
5.00
4.67
5.00
4.71
5.00
5.00
5.00
4.71
5.00
4.00
5.00
4.74
Preo Mdio
(R$/kWh)
0.1900
0.2000
0.1944
0.1975
0.1900
0.1900
0.1944
0.1975
0.1900
0.2083
0.1818
0.1944
Cons. Especfico
(kWh/*)
4.88
4.46
5.14
4.60
4.93
4.83
5.14
4.44
4.93
3.95
4.93
4.86
ANHAMENTO E COMPARATIVO DE
USTO DE ENERGIA ELTRICA
ECONOMIAS
ECONOMIA
no ms (kWh)
25
33
-25
19
15
35
-25
47
15
8
15
-24
ECONOMIA
no ms (R$)
5.00
6.77
-4.72
3.76
3.00
7.00
-4.72
9.41
3.00
1.93
2.86
-4.47
ACUMULADO
Atualizado (R$)
5.00
11.77
7.04
10.81
13.81
20.81
16.09
25.50
28.50
30.43
33.30
28.82
5.00
kWh/unid.
4.00
3.00
2.00
1.00
0.00
JAN
FEV
MAR
ABR
MAI
JUN
JUL
MESES
2003
2004
AGO
SET
OUT
NOV
DEZ
0.90
0.80
0.70
R$/unid
0.60
0.50
0.40
0.30
0.20
0.10
0.00
JAN
FEV
MAR
ABR
MAI
JUN
JUL
MESES
2003
2004
AGO
SET
OUT
NOV
DEZ
ECONOMIA (kWh)
50
40
30
kWh
20
10
-10
-20
-30
JAN
FEV
MAR
ABR
MAI
JUN
JUL
MESES
AGO
SET
OUT
NOV
DEZ