41,434,600

08.010.110/0004-99
Média

Ref Leitura KW Médio

8488 7339
cnpj tri sandra bif
Mês Período Dias Única ivani Fzend
Jan-21 R$ 682.52 33 R$ 0.28 2,400
Feb-21 R$ 571.64 29 R$ 0.24 2,400
Mar-21 R$ 703.92 33 R$ 0.29 2,400
Apr-21 R$ 658.78 28 R$ 0.27 2,400
May-21 R$ 639.62 31 R$ 0.27 2,400
Jun-21 R$ 607.74 33 R$ 0.25 2,400
Jul-21 R$ 211.48 29 R$ 0.09 2,400
Aug-21 R$ 592.12 28 R$ 0.25 2,400
Sep-21 2,400
Oct-21 2,400
Nov-21 33 2,400
Dec-21 2,400
Jan-22 2,400

SOMA Total 2400 #DIV/0!

277 #REF! R$ 0.58
R$ 1,392.00 #DIV/0!
#DIV/0! #DIV/0!
#DIV/0!

Anual KW 28800 878

Anual RS 23328 933
Mensal R$ 1944 832 0.9410503751 782.953912083
773 0.94105037513 727.431939979
898 0.94105037513 845.06323687
890 0.94105037513 837.534833869
1,428 0.94105037513 1343.81993569
1,182 0.94105037513 1112.32154341
1,014 0.94105037513 954.225080386
609 0.94105037513 573.099678457
971 0.94105037513 913.759914255
1,062 0.94105037513 999.395498392
958 0.94105037513 901.526259378
707 0.94105037513 665.32261522
799 0.94105037513 751.899249732
0.94105037513
João eliezer João Zaneti silv silv maria luiza resid eduardo
Neto (ricardo)
cpf bi cpf bi cpf bi cpf bi cpf bi bif cpf 279
42116791 4000876047 3047 2056 2056 5587

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! R$ 0.81 R$ 0.77 R$ 0.64
#DIV/0! #DIV/0! #DIV/0! #DIV/0!

17844 1017
14096.76 1175
1174.73 0.8655319149
1.127428127
 ANÁLISE DE CONSUMO

CONSUMO

resid erica resi eduardo KWh

bif cpf 218 bi cpf 279 Ativo
7428 1630 Fatura média média pond R$/KWH Exc
2,400 2,400 2,400
2,400 2,400 2,400
2,400 2,400 2,400
2,400 2,400 2,400
2,400 2,400 2,400
2,400 2,400 2,400
2,400 2,400 2,400
2,400 2,400 2,400
2,400 2,400 2,400
2,400 2,400 2,400
2,400 2,400 2,400
2,400 2,400 2,400
2,400 2,400 2,400
0
#DIV/0! #DIV/0! #DIV/0!
R$ 0.75 R$ 0.63 #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#REF!
#REF!
682.52 #REF!
506.04

0.97602131

237
9864
32.3333333 4007.177
390699.8
0.97653698
CONSUMO

Cos φ
Tarifas
Reg Calc TUSD Tar Verde
Total Única Única
2400 1.00 R$ 0.069830 R$ 167.59 R$ 0.118070 R$ 283.37
2,400 1.00 R$ 0.092688 R$ 222.45 R$ 0.132671 R$ 318.41
2,400 1.00 R$ 0.101423 R$ 243.42 R$ 0.142001 R$ 340.80
2,400 1.00 R$ 0.101820 R$ 244.37 R$ 0.145770 R$ 349.85
2,400 1.00 R$ 0.101820 R$ 244.37 R$ 0.145770 R$ 349.85
2,400 1.00 R$ 0.101820 R$ 244.37 R$ 0.145770 R$ 349.85
2,400 1.00 R$ 0.101820 R$ 244.37 R$ 0.145770 R$ 349.85

R$ 1,610.93 R$ 2,341.97

106.92 11.77 0.1100823045 2655 292.26851852

106.92 11.77 0.1100823045 69168 7614.1728395
106.92 11.77 0.1100823045 567 62.416666667
106.92 11.77 0.1100823045 1138222 125298.10082
106.92 11.77 0.1100823045 9582943 1054912.4496
106.92 11.77 0.1100823045
106.92 11.77 0.1100823045
106.92 11.77 0.1100823045
 Tarifas 100
Reativo Bandeira Adicional
Única Dias Única Gráfico TUSD / TE
R$ - 29 R$ 1,279.00 R$ 46.83 R$ 0.4683 R$ 450.96
R$ 0.228050 R$ - 30 R$ 1,282.00 R$ 55.26 R$ 0.5526 R$ 540.86
R$ - 31 R$ 1,000.00 R$ 39.14 R$ 0.3914 R$ 584.22
R$ 0.247060 R$ - 29 R$ 1,102.00 R$ 47.56 R$ 0.4756 R$ 594.22
R$ 0.247060 R$ - 32 R$ 1,148.00 R$ 49.38 R$ 0.4938 R$ 594.22
R$ 0.247060 R$ - 29 R$ 1,015.00 R$ 37.17 R$ 0.3717 R$ 594.22
R$ 0.247060 R$ - 30 R$ 802.00 R$ 34.57 R$ 0.3457 R$ 594.22

R$ - R$ 7,628.00
 ANÁLISE D

Sub-Total

Gráfico Reativo Adicional Geral Gráfico PIS

R$ 0.1879 R$ - R$ 1,279.00 R$ 1,729.96 0.67% R$ 12.04
R$ 0.2254 R$ - R$ 1,282.00 R$ 1,822.86 0.46% R$ 8.61
R$ 0.2434 R$ - R$ 1,000.00 R$ 1,584.22 0.66% R$ 10.85
R$ 0.2476 R$ - R$ 1,102.00 R$ 1,696.22 1.10% R$ 19.87
R$ 0.2476 R$ - R$ 1,148.00 R$ 1,742.22 1.51% R$ 28.74
R$ 0.2476 R$ - R$ 1,015.00 R$ 1,609.22 1.37% R$ 23.90
R$ 0.2476 R$ - R$ 802.00 R$ 1,396.22 1.03% R$ 15.26

R$ - R$ 11,580.90 #REF!
#REF!
 ANÁLISE DE CONSUMO

VALORES

Encargos

PIS COFINS
R$ 16.64 3.06% R$ 54.99 R$ 75.97 R$ 0.0279 R$ 0.0279
R$ 8.68 2.12% R$ 39.67 R$ 40.01 R$ 0.0201 R$ 0.0201
R$ 15.50 2.95% R$ 48.48 R$ 69.28 R$ 0.0247 R$ 0.0247
R$ 21.41 5.02% R$ 90.70 R$ 97.69 R$ 0.0461 R$ 0.0461
R$ 39.41 6.94% R$ 132.07 R$ 181.11 R$ 0.0670 R$ 0.0670
R$ 83.07 6.38% R$ 111.29 R$ 386.83 R$ 0.0563 R$ 0.0563
R$ 23.83 4.73% R$ 70.08 R$ 109.45 R$ 0.0356 R$ 0.0356

#REF! #REF!
#REF! #REF! Mês
ncargos

ICMS Impostos Gráfico Restituição

R$ - R$ 67.03 R$ 0.0279
R$ - R$ 48.28 R$ 0.0201
R$ - R$ 59.33 R$ 0.0247
R$ - R$ 110.58 R$ 0.0461
R$ - R$ 160.81 R$ 0.0670
R$ - R$ 135.19 R$ 0.0563 R$ 84.58
R$ - R$ 85.34 R$ 0.0356

R$ - R$ 666.55
 ANÁLISE DE CONSUMO

Descontos TOTAL

Juros/Multa Desc Tarif CONSUMIDO CONSUMIDO CALCULADO

R$ - R$ 660.27 26.87% R$ 1,796.99 R$ 1,822.57 R$ 1,796.99 R$ 1,796.99
R$ - R$ 15.78 0.84% R$ 1,871.14 R$ 1,871.55 R$ 1,871.14 R$ 1,871.15
R$ - R$ 679.39 29.25% R$ 1,643.55 R$ 1,668.99 R$ 1,643.55 R$ 1,643.54
R$ - R$ 130.75 6.75% R$ 1,806.79 R$ 1,815.32 R$ 1,806.79 R$ 1,806.79
R$ - R$ 646.91 25.37% R$ 1,903.02 R$ 1,962.73 R$ 1,903.02 R$ 1,903.02
R$ 84.58 R$ 2,119.66 54.86% R$ 1,744.41 R$ 1,922.48 R$ 1,744.41 R$ 1,659.82
R$ - R$ 784.54 34.62% R$ 1,481.55 R$ 1,529.50 R$ 1,481.55 R$ 1,481.56

R$ 84.58 R$ 12,162.87
#NAME?
 Gráfico
3 1 1
Valor Fatura R$ / KWh
R$ 1,264.77 R$ 0.749 R$ 1,925.04 ### 0
R$ 1,521.24 R$ 0.780 0.535696 R$ 3,846.00
R$ 2,489.19 R$ 0.685 0.571264 R$ 3,000.00 0
R$ 2,539.85 R$ 0.753 0.597871 R$ 3,306.00 0 #REF!
R$ 2,710.27 R$ 0.793 0.61681 R$ 3,444.00 0 #REF!
R$ 2,368.94 R$ 0.727 0.610993 R$ 3,045.00 0 #REF!
R$ 2,697.12 R$ 0.617 0.589211 R$ 2,406.00 0

R$ 15,591.38
jan 0
fev 0
mai 10320
jun 4960
jul 8240
ago 5440
set 8660
out 5800

jul
fev 7480
8400
mar 7280
abr
3,000

2,500

2,000

1,500

1,000

500

0
44197 44228 44256 44287 44317 44348 44378 44409 44440 44470 44501 44531 44562
 RESUMO FINANCEIRO

FORMA DE
CONSUMO SISTEMA MÓDULOS INVERSORES GERAÇÃO INVESTIMENTO R$ / Kwh Gerado
PAGAMENTO

INOVAGRO 56 Kwp 171 x 330 w 2 x 25 Kw 7,257 R$ 314,100.87 R$ 43.28

6.877 Kwh 18%
PRÓPRIO 53 Kwp 144 x 370 w 2 x 25 Kw 6,851 R$ 244,591.65 R$ 35.70

INOVAGRO 68 Kwp 207 x 330 w 3 x 20 Kw 7,748 R$ 366,983.07 R$ 47.36

8.627 Kwh 14%
PRÓPRIO 68 Kwp 183 x 370 w 3 x 20 Kw 7,680 R$ 311,841.78 R$ 40.60