Industria XXX

Tensão 13,8 kV VERDE Azul D - ponta 2300

Demanda contratada 4500 Azul D - fora de ponta 4500
CONSUMO CONSUMO CONSUMO DEMANDA DEMANDA REATIVO REATIVO REATIVO
MÊS HR (KWH)
P (KWH) FP (KWH) P (KW) FP (KW) P (KVARH) FP (KVARH) HR (KVARH)
dez 14,248.320 1,953,216.000 0.000 1,171.200 4,377.600 0.000 0.000 0.000
nov 19,111.680 1,551,360.000 542,016.000 1,520.640 4,224.000 12,825.600 516,288.000 174,144.000
out 17,892.480 1,779,264.000 601,536.000 1,190.400 4,254.720 20,446.080 597,504.000 192,192.000
set 21,475.200 1,555,008.000 545,856.000 1,551.360 4,147.200 17,061.120 508,224.000 172,992.000
ago 9,077.760 1,642,368.000 585,216.000 337.920 4,055.040 12,074.880 535,872.000 191,808.000
jul 3,774.720 1,579,200.000 569,664.000 330.240 4,055.040 9,050.880 504,768.000 181,248.000
jun 2,999.040 1,591,296.000 577,152.000 291.840 4,101.120 5,902.080 578,880.000 211,392.000
mai 4,208.640 1,663,872.000 596,352.000 391.680 4,047.360 6,288.000 631,104.000 229,632.000
abr 5,101.440 1,651,776.000 597,120.000 1,136.640 4,339.200 7,127.040 624,192.000 228,672.000
mar 12,760.320 1,501,056.000 567,936.000 1,559.040 4,323.840 14,709.120 577,344.000 225,408.000
fev 14,970.240 1,612,800.000 591,552.000 1,236.480 4,408.160 12,251.520 630,336.000 230,400.000
jan 19,038.720 1,472,640.000 540,096.000 2,219.520 4,162.560 12,812.160 581,760.000 212,928.000

P
Q

Q/P
arctg
fp
;
TARIFAS CEB D RESOLUÇÃO HOMOLOGATÓRIA Nº 2.789, DE 20 DE OUTUBRO DE 2020
Subgrupo TUSD TE
A4 (2,3 a 25KV) R$/kW R$/MWh R$/MWh
AZUL P - ponta 27.22 87.52 375.69
FP - fora ponta 11.45 87.52 230.83
VERDE 11.45
P - ponta 747.73 375.69
FP - fora ponta 87.52 230.83

PARCELA TE P PARCELA TE FP
VERDE
Consumo MWh Demanda kW Tarifa de Energia
Ponta Fora Ponta Ponta Fora Ponta FP Ponta Fora Ponta

14.248 1,953.216 1,171.2 4,377.6 1.000 R$ 5,352.95 R$ 450,860.85

19.112 2,093.376 1,520.6 4,224.0 0.949 R$ 7,180.07 R$ 483,213.98
17.892 2,380.800 1,190.4 4,254.7 0.947 R$ 6,722.03 R$ 549,560.06
21.475 2,100.864 1,551.4 4,147.2 0.950 R$ 8,068.02 R$ 484,942.44
9.078 2,227.584 337.9 4,055.0 0.949 R$ 3,410.42 R$ 514,193.21
3.775 2,148.864 330.2 4,055.0 0.952 R$ 1,418.12 R$ 496,022.28
2.999 2,168.448 291.8 4,101.1 0.939 R$ 1,126.71 R$ 500,542.85
4.209 2,260.224 391.7 4,047.4 0.934 R$ 1,581.14 R$ 521,727.51
5.101 2,248.896 1,136.6 4,339.2 0.934 R$ 1,916.56 R$ 519,112.66
12.760 2,068.992 1,559.0 4,323.8 0.931 R$ 4,793.92 R$ 477,585.42
14.970 2,204.352 1,236.5 4,408.2 0.931 R$ 5,624.17 R$ 508,830.57
19.039 2,012.736 2,219.5 4,162.6 0.929 R$ 7,152.66 R$ 464,599.85
R$ 6,025,538.47
2,031,775
807,500

0.39743587321
0.37829397042
0.92929608511
 DEMANDA CONSUMO P CONSUMO FP PARCELA TE P PARCELA TE FP
AZUL
Demanda Tarifa de Energia
TUSD - D TUSD - E Ponta TUSD - E Fora TOTAL DA FATURA Ponta Fora Ponta
PontaPonta
R$ 51,525.00 R$ 10,653.90 R$ 170,945.46 R$ 689,338.16 R$ 5,352.95 R$ 450,860.85
R$ 51,525.00 R$ 14,290.38 R$ 183,212.27 R$ 739,421.69 R$ 7,180.07 R$ 483,213.98
R$ 51,525.00 R$ 13,378.74 R$ 208,367.62 R$ 829,553.45 R$ 6,722.03 R$ 549,560.06
R$ 51,525.00 R$ 16,057.65 R$ 183,867.62 R$ 744,460.72 R$ 8,068.02 R$ 484,942.44
R$ 51,525.00 R$ 6,787.71 R$ 194,958.15 R$ 770,874.50 R$ 3,410.42 R$ 514,193.21
R$ 51,525.00 R$ 2,822.47 R$ 188,068.58 R$ 739,856.45 R$ 1,418.12 R$ 496,022.28
R$ 51,525.00 R$ 2,242.47 R$ 189,782.57 R$ 745,219.60 R$ 1,126.71 R$ 500,542.85
R$ 51,525.00 R$ 3,146.93 R$ 197,814.80 R$ 775,795.38 R$ 1,581.14 R$ 521,727.51
R$ 51,525.00 R$ 3,814.50 R$ 196,823.38 R$ 773,192.10 R$ 1,916.56 R$ 519,112.66
R$ 51,525.00 R$ 9,541.27 R$ 181,078.18 R$ 724,523.80 R$ 4,793.92 R$ 477,585.42
R$ 51,525.00 R$ 11,193.70 R$ 192,924.89 R$ 770,098.33 R$ 5,624.17 R$ 508,830.57
R$ 51,525.00 R$ 14,235.82 R$ 176,154.65 R$ 713,667.98 R$ 7,152.66 R$ 464,599.85
R$ 9,016,002.18 R$ 6,025,538.47

OK
 DEMANDA P CONSUMO P DEMANDA FP CONSUMO FP

Demanda Tarifa de Energia

TUSD - D Ponta TUSD - E Ponta TUSD - D Fora da TUSD - E Fora TOTAL DA FATURA
Ponta PontaPonta
R$ 62,606.00 R$ 1,247.01 R$ 51,525.00 R$ 170,945.46 R$ 742,537.28
R$ 62,606.00 R$ 1,672.65 R$ 51,525.00 R$ 183,212.27 R$ 789,409.97
R$ 62,606.00 R$ 1,565.95 R$ 51,525.00 R$ 208,367.62 R$ 880,346.66
R$ 62,606.00 R$ 1,879.51 R$ 51,525.00 R$ 183,867.62 R$ 792,888.58
R$ 62,606.00 R$ 794.49 R$ 51,525.00 R$ 194,958.15 R$ 827,487.28
R$ 62,606.00 R$ 330.36 R$ 51,525.00 R$ 188,068.58 R$ 799,970.34
R$ 62,606.00 R$ 262.48 R$ 51,525.00 R$ 189,782.57 R$ 805,845.61
R$ 62,606.00 R$ 368.34 R$ 51,525.00 R$ 197,814.80 R$ 835,622.79
R$ 62,606.00 R$ 446.48 R$ 51,525.00 R$ 196,823.38 R$ 832,430.08
R$ 62,606.00 R$ 1,116.78 R$ 51,525.00 R$ 181,078.18 R$ 778,705.31
R$ 62,606.00 R$ 1,310.20 R$ 51,525.00 R$ 192,924.89 R$ 822,820.82
R$ 62,606.00 R$ 1,666.27 R$ 51,525.00 R$ 176,154.65 R$ 763,704.43
R$ 9,671,769.15

OK
TARIFAS
Subgrupo TUSD TE
A4 (2,3 a 25KV) R$/kW R$/MWh R$/MWh
AZUL 27.22 87.52 375.69 Ponta
11.45 87.52 230.83 Fora Ponta
VERDE 11.45 747.73 375.69 Ponta
0.00 87.52 230.83 Fora Ponta

Industria XXX
Tensão 13.8 VERDE Azul D - ponta
Demanda contratada 4500 Azul D - fora de ponta
CONSUMO CONSUMO CONSUMO DEMANDA DEMANDA REATIVO REATIVO
MÊS HR (KWH)
P (KWH) FP (KWH) P (KW) FP (KW) P (KVARH) FP (KVARH)
dez 14,248.320 1,953,216.000 0.000 1,171.200 4,377.600 0.000 0.000
nov 19,111.680 1,551,360.000 542,016.000 1,520.640 4,224.000 12,825.600 516,288.000
out 17,892.480 1,779,264.000 601,536.000 1,190.400 4,254.720 20,446.080 597,504.000
set 21,475.200 1,555,008.000 545,856.000 1,551.360 4,147.200 17,061.120 508,224.000
ago 9,077.760 1,642,368.000 585,216.000 337.920 4,055.040 12,074.880 535,872.000
jul 3,774.720 1,579,200.000 569,664.000 330.240 4,055.040 9,050.880 504,768.000
jun 2,999.040 1,591,296.000 577,152.000 291.840 4,101.120 5,902.080 578,880.000
mai 4,208.640 1,663,872.000 596,352.000 391.680 4,047.360 6,288.000 631,104.000
abr 5,101.440 1,651,776.000 597,120.000 1,136.640 4,339.200 7,127.040 624,192.000
mar 12,760.320 1,501,056.000 567,936.000 1,559.040 4,323.840 14,709.120 577,344.000
fev 14,970.240 1,612,800.000 591,552.000 1,236.480 4,408.160 12,251.520 630,336.000
jan 19,038.720 1,472,640.000 540,096.000 2,219.520 4,162.560 12,812.160 581,760.000
D - ponta 2300
D - fora de ponta 4500 Consumo MW
REATIVO FP
HR (KVARH) P FP TE P TE FP TUSD TUSD - E
0.000 1.000 14.248 1,953.216 5,352.95 450,860.85 51,525.00 181,599.36
174,144.000 0.949 19.112 2,093.376 7,180.07 483,213.98 51,525.00 197,502.64
192,192.000 0.947 17.892 2,380.800 6,722.03 549,560.06 51,525.00 221,746.36
172,992.000 0.950 21.475 2,100.864 8,068.02 484,942.44 51,525.00 199,925.27
191,808.000 0.949 9.078 2,227.584 3,410.42 514,193.21 51,525.00 201,745.87
181,248.000 0.952 3.775 2,148.864 1,418.12 496,022.28 51,525.00 190,891.05
211,392.000 0.939 2.999 2,168.448 1,126.71 500,542.85 51,525.00 192,025.04
229,632.000 0.934 4.209 2,260.224 1,581.14 521,727.51 51,525.00 200,961.73
228,672.000 0.934 5.101 2,248.896 1,916.56 519,112.66 51,525.00 200,637.88
225,408.000 0.931 12.760 2,068.992 4,793.92 477,585.42 51,525.00 190,619.45
230,400.000 0.931 14.970 2,204.352 5,624.17 508,830.57 51,525.00 204,118.58
212,928.000 0.929 19.039 2,012.736 7,152.66 464,599.85 51,525.00 190,390.48
6,025,538.47
 VERDE
TE P TE FP TUSD P
689,338.161 5,352.95 450,860.85 62,606.00 51,525.00 172,192.48
739,421.693 7,180.07 483,213.98 62,606.00 51,525.00 184,884.92
829,553.450 6,722.03 549,560.06 62,606.00 51,525.00 209,933.57
744,460.724 8,068.02 484,942.44 62,606.00 51,525.00 185,747.13
770,874.504 3,410.42 514,193.21 62,606.00 51,525.00 195,752.64
739,856.450 1,418.12 496,022.28 62,606.00 51,525.00 188,398.94
745,219.602 1,126.71 500,542.85 62,606.00 51,525.00 190,045.04
775,795.381 1,581.14 521,727.51 62,606.00 51,525.00 198,183.14
773,192.101 1,916.56 519,112.66 62,606.00 51,525.00 197,269.86
724,523.802 4,793.92 477,585.42 62,606.00 51,525.00 182,194.96
770,098.326 5,624.17 508,830.57 62,606.00 51,525.00 194,235.08
713,667.984 7,152.66 464,599.85 62,606.00 51,525.00 177,820.92
9,016,002.179
AZUL CONVENCIONAL
TE TUSD TUSD - E
742,537.278 107.7% - - -
789,409.971 106.8% - - -
880,346.656 106.1% - - -
792,888.582 106.5% - - -
827,487.276 107.3% - - -
799,970.342 108.1% - - -
805,845.606 108.1% - - -
835,622.795 107.7% - - -
832,430.080 107.7% - - -
778,705.311 107.5% - - -
822,820.824 106.8% - - -
763,704.431 107.0% - - -
9,671,769.151 107.3%
TOTAL CONVENCIONAL
-
-
-
-
-
-
-
-
-
-
-
-
- 0.0%
TARIFAS
Subgrupo TUSD TE
A4 (2,3 a 25KV) R$/kW R$/MWh R$/MWh
AZUL 27.22 87.52 375.69
11.45 87.52 230.83
VERDE 11.45 747.73 375.69
0.00 87.52 230.83

Industria XXX
Tensão 13,8 kV VERDE Azul D - ponta 2300
Demanda contratada 4500 Azul D - fora de ponta 4500
MÊS/ CONSUMO CONSUMO CONSUMO DEMANDA DEMANDA REATIVO REATIVO REATIVO
ANO P (KWH) FP (KWH) HR (KWH) P (KW) FP (KW) P (KVARH) FP (KVARH) HR (KVARH)
Dec-16 14,248.320 1,953,216.000 0.000 1,171.200 4,377.600 0.000 0.000 0.000
Nov-16 19,111.680 1,551,360.000 542,016.000 1,520.640 4,224.000 12,825.600 516,288.000 174,144.000
Oct-16 17,892.480 1,779,264.000 601,536.000 1,190.400 4,254.720 20,446.080 597,504.000 192,192.000
Sep-16 21,475.200 1,555,008.000 545,856.000 1,551.360 4,147.200 17,061.120 508,224.000 172,992.000
Aug-16 9,077.760 1,642,368.000 585,216.000 337.920 4,055.040 12,074.880 535,872.000 191,808.000
Jul-16 3,774.720 1,579,200.000 569,664.000 330.240 4,055.040 9,050.880 504,768.000 181,248.000
Jun-16 2,999.040 1,591,296.000 577,152.000 291.840 4,101.120 5,902.080 578,880.000 211,392.000
May-16 4,208.640 1,663,872.000 596,352.000 391.680 4,047.360 6,288.000 631,104.000 229,632.000
Apr-16 5,101.440 1,651,776.000 597,120.000 1,136.640 4,339.200 7,127.040 624,192.000 228,672.000
Mar-16 12,760.320 1,501,056.000 567,936.000 1,559.040 4,323.840 14,709.120 577,344.000 225,408.000
Feb-16 14,970.240 1,612,800.000 591,552.000 1,236.480 4,408.160 12,251.520 630,336.000 230,400.000
Jan-16 19,038.720 1,472,640.000 540,096.000 2,219.520 4,162.560 12,812.160 581,760.000 212,928.000
 VERDE
Consumo MWh Demanda kW Tarifa de Energia Demanda
Ponta Fora Ponta Ponta Fora Ponta Ponta Fora Ponta TUSD - D TUSD - E Ponta

14.248 1,953.216 1,171.2 4,377.6 R$ 5,352.95 R$ 450,860.85 R$ 51,525.00 R$ 10,653.90

19.112 2,093.376 1,520.6 4,224.0 R$ 7,180.07 R$ 483,213.98 R$ 51,525.00 R$ 14,290.38
17.892 2,380.800 1,190.4 4,254.7 R$ 6,722.03 R$ 549,560.06 R$ 51,525.00 R$ 13,378.74
21.475 2,100.864 1,551.4 4,147.2 R$ 8,068.02 R$ 484,942.44 R$ 51,525.00 R$ 16,057.65
9.078 2,227.584 337.9 4,055.0 R$ 3,410.42 R$ 514,193.21 R$ 51,525.00 R$ 6,787.71
3.775 2,148.864 330.2 4,055.0 R$ 1,418.12 R$ 496,022.28 R$ 51,525.00 R$ 2,822.47
2.999 2,168.448 291.8 4,101.1 R$ 1,126.71 R$ 500,542.85 R$ 51,525.00 R$ 2,242.47
4.209 2,260.224 391.7 4,047.4 R$ 1,581.14 R$ 521,727.51 R$ 51,525.00 R$ 3,146.93
5.101 2,248.896 1,136.6 4,339.2 R$ 1,916.56 R$ 519,112.66 R$ 51,525.00 R$ 3,814.50
12.760 2,068.992 1,559.0 4,323.8 R$ 4,793.92 R$ 477,585.42 R$ 51,525.00 R$ 9,541.27
14.970 2,204.352 1,236.5 4,408.2 R$ 5,624.17 R$ 508,830.57 R$ 51,525.00 R$ 11,193.70
19.039 2,012.736 2,219.5 4,162.6 R$ 7,152.66 R$ 464,599.85 R$ 51,525.00 R$ 14,235.82
R$ 6,025,538.47 R$ 2,990,463.71
 AZUL
Tarifa de Energia Demanda
TUSD - E Fora TUSD - D Fora da
PontaPonta TOTAL DA FATURA Ponta Fora Ponta TUSD - D Ponta TUSD - E Ponta Ponta

R$ 170,945.46 R$ 689,338.16 R$ 5,352.95 R$ 450,860.85 R$ 62,606.00 R$ 1,247.01 R$ 51,525.00

R$ 183,212.27 R$ 739,421.69 R$ 7,180.07 R$ 483,213.98 R$ 62,606.00 R$ 1,672.65 R$ 51,525.00
R$ 208,367.62 R$ 829,553.45 R$ 6,722.03 R$ 549,560.06 R$ 62,606.00 R$ 1,565.95 R$ 51,525.00
R$ 183,867.62 R$ 744,460.72 R$ 8,068.02 R$ 484,942.44 R$ 62,606.00 R$ 1,879.51 R$ 51,525.00
R$ 194,958.15 R$ 770,874.50 R$ 3,410.42 R$ 514,193.21 R$ 62,606.00 R$ 794.49 R$ 51,525.00
R$ 188,068.58 R$ 739,856.45 R$ 1,418.12 R$ 496,022.28 R$ 62,606.00 R$ 330.36 R$ 51,525.00
R$ 189,782.57 R$ 745,219.60 R$ 1,126.71 R$ 500,542.85 R$ 62,606.00 R$ 262.48 R$ 51,525.00
R$ 197,814.80 R$ 775,795.38 R$ 1,581.14 R$ 521,727.51 R$ 62,606.00 R$ 368.34 R$ 51,525.00
R$ 196,823.38 R$ 773,192.10 R$ 1,916.56 R$ 519,112.66 R$ 62,606.00 R$ 446.48 R$ 51,525.00
R$ 181,078.18 R$ 724,523.80 R$ 4,793.92 R$ 477,585.42 R$ 62,606.00 R$ 1,116.78 R$ 51,525.00
R$ 192,924.89 R$ 770,098.33 R$ 5,624.17 R$ 508,830.57 R$ 62,606.00 R$ 1,310.20 R$ 51,525.00
R$ 176,154.65 R$ 713,667.98 R$ 7,152.66 R$ 464,599.85 R$ 62,606.00 R$ 1,666.27 R$ 51,525.00
R$ 9,016,002.18 R$ 6,025,538.47 R$ 3,646,230.68
 CONVENCIONAL
Tarifa de Energia Demanda
TUSD - E Fora TUSD - E Ponta e
PontaPonta TOTAL DA FATURA Ponta + Fora de Ponta TUSD - D Ponta Fora TOTAL DA FATURA

R$ 170,945.46 R$ 742,537.28 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00

R$ 183,212.27 R$ 789,409.97 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00
R$ 208,367.62 R$ 880,346.66 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00
R$ 183,867.62 R$ 792,888.58 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00
R$ 194,958.15 R$ 827,487.28 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00
R$ 188,068.58 R$ 799,970.34 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00
R$ 189,782.57 R$ 805,845.61 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00
R$ 197,814.80 R$ 835,622.79 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00
R$ 196,823.38 R$ 832,430.08 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00
R$ 181,078.18 R$ 778,705.31 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00
R$ 192,924.89 R$ 822,820.82 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00
R$ 176,154.65 R$ 763,704.43 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00
R$ 9,671,769.15 R$ 0.00 R$ 0.00 R$ 0.00
TARIFAS ENEL GO RESOLUÇÃO HOMOLOGATÓRIA Nº 2.791, DE 20 DE OUTUBRO DE 2020
Subgrupo TUSD TE
A4 (2,3 a 25KV) R$/kW R$/MWh R$/MWh
AZUL 50.88 84.08 382.64 Ponta
21.36 84.08 234.34 Fora Ponta
VERDE 21.36 1,319.18 382.64 Ponta
84.08 234.34 Fora Ponta

CEB DISTRIBUIÇÃO
Modalidade TUSD TE TUSD+TE
R$/MWh R$/MWh R$/MWh
CONVENCIONAL 271,87 242,91 #VALUE! 271,87 242,91

kWh
723 196.56 175.62 372.19 TOTAL 597.2 160.5%
Impostos 296.61 265.02 561.63 Impostos 225.0141
ICMS 86.02 76.86 162.87 ICMS 173.19
PIS 2.50 2.24 4.74 PIS 5.04
COFINS 11.53 10.30 21.83 COFINS 23.22
0.00 0.00 0.00

2/8/2021
ICMS 29.00%
PIS 0.84%
COFINS 3.89%
CEB DISTRIBUIÇÃO 33.73%
TUSD TE TUSD+TE
Modalidade POSTO
R$/MWh R$/MWh R$/MWh 150.90%
PONTA 569,53 375,69 #VALUE! 776.81
BRANCA INT 386,11 230,83 #VALUE! -6.85
FORA P 202,69 230,83 #VALUE! -1.33%
 Demanda
2300
4500
4500

MWh 2,031.775 Total

19.039 P
2,012.736 FP
MW 2,219.520 P
MW 4,162.560 FP

2/8/2021
29.00%
0.95%
4.36%
34.31%
569,53 375,69
152.23% 386,11 230,83
783.66 202,69 230,83