DIMENSIONAMENTO DO SISTEMA SOLAR DA CIDADE DE SÃO PAULO

* Geração anual de: 3,938.51 kWH

* Sistema fotovoltaica com uma potência de 3.18 kWp

DETALHES DO SISTAMA FOTOVOLTAICO

Quantidade de placas solares : 12 12 w
Potência instalada: 3.18 KWp
Geração (kWh/ano): 3,938.51 kWh
Inclinação prevista: 24
Área utilizada se for teto inclinado: 19 m²
Orientação: Norte

GERAÇÃO ESTIMADA DE ENERGIA EM KWH/MÊS

Estimativa mensal de produção de energia - TOTAL

400

350

300
kw/h

250

200

150

100

50

0
JAN FEV MAR ABR MAI JUN JUL AGO SET OUT NOV DEZ

ANOS

VIABILIDADE FINANCEIRA

ECONOMIA MENSAL GERADA PELO SISTEMA SOLAR FOTOVOLTAICO

Geração ( KWh / mês ) Economia ( R$ )

Mês de Ref TOTAL Mês de Ref TOTAL
JAN 325 JAN 256
FEV 378 FEV 298
MAR 329 MAR 260

Paulo Correia FilhoFabrice Mertz Página 1 de 30 11/15/2018

 ABR 320 ABR 253
MAI 310 MAI 245
JUN 299 JUN 236
JUL 324 JUL 256
AGO 345 AGO 273
SET 313 SET 247
OUT 310 OUT 245
NOV 363 NOV 287
DEZ 323 DEZ 255
TOTAL 3,939 TOTAL 3,111

ECONOMIA ANUAL GERADA PELO SISTEMA SOLAR FOTOVOLTAICO

Estimativa anual de economia de energia

32,334.60
35,000.00

29,329.50
30,000.00

26,603.69
24,131.20
25,000.00

21,888.51
19,854.24
Valor da economia

20,000.00 18,009.04
16,335.32
14,817.15
13,440.08
12,190.99

15,000.00
11,057.99
10,030.29
9,098.10
8,252.54

10,000.00
7,485.57
6,789.88
6,158.84
5,586.46
5,067.26
4,596.32
4,169.15
3,781.68
3,430.22
3,111.43

5,000.00

-
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25

Créditos de Geração
ANOS

Paulo Correia FilhoFabrice Mertz Página 2 de 30 11/15/2018

ECONOMIA TOTAL APLICADA

Poupança acumulada gerada pela economia financeirados da energia fotovoltataica e remunerada a 100% do CDI

Valor Anual AcumuladoR$

R$ 1,000,000

R$859,042
R$ 900,000

R$746,126
R$ 800,000

R$646,928
R$ 700,000

R$559,859
R$ 600,000

R$483,509
R$416,625
R$ 500,000

R$358,096
R$ 400,000

R$306,938
R$262,277
R$223,339
R$ 300,000 R$189,440
R$159,972
R$134,399
R$112,246

R$ 200,000
R$93,094
R$76,571
R$62,352
R$50,146
R$39,700
R$30,788
R$23,214

R$ 100,000
R$16,803
R$11,402
R$6,878
R$3,111

R$ 0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25

ANOS
Poupança sobre economia de energia TX. 10,7997% a.a

Paulo Correia FilhoFabrice Mertz Página 3 de 30 11/15/2018

PAYBACK - QUANTOS ANOS PARA RETORNO DO INVESTIMENTO

Gráfico ComparativoCusto do Investimento X Retorno financeiro do investimento

Valor acumuladodapoupcaçagerada

R$ 1,000,000

R$ 900,000

R$ 800,000

R$ 700,000

R$ 600,000

R$ 500,000

R$ 400,000

R$ 300,000

R$ 200,000

R$ 100,000

R$ 0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25

Poupança sobre Economia Total TX. 10,7997% a.a

Valor do investimento

Valor total do sistema fotovoltaico instalado: R$ 21,158.00

Paulo Correia FilhoFabrice Mertz Página 4 de 30 11/15/2018

Paulo Correia FilhoFabrice Mertz Página 5 de 30 11/15/2018
 Cidade: SÃO PAULO
Potencia installada (Kwp): 3.18
POTENCIA DAS PLACAS EM W 265
Valor do Kwh r$: 0.79
Quantitade de placas se teto inclinado
Superficie necessaria 12
(m2): 19.44
Orientacao ideal Norte
Inclinacao ideal 24

Geração ( KWh / mês )

Mês de Ref TOTAL
JAN 325
FEV 378
MAR 329
ABR 320
MAI 310
JUN 299
JUL 324
AGO 345
SET 313
OUT 310
NOV 363
DEZ 323
TOTAL 3,939

PAYBACK

ANO Valor da Economia ANO

ANO Valor da Economia ANO

1 3,111.43 1
2 3,430.22 2
3 3,781.68 3
4 4,169.15 4
5 4,596.32 5
6 5,067.26 6
7 5,586.46 7
8 6,158.84 8
9 6,789.88 9
10 7,485.57 10
11 8,252.54 11
12 9,098.10 12
13 10,030.29 13
14 11,057.99 14
15 12,190.99 15
16 13,440.08 16
17 14,817.15 17
18 16,335.32 18
19 18,009.04 19
20 19,854.24 20
21 21,888.51 21
22 24,131.20 22
23 26,603.69 23
24 29,329.50 24
25 32,334.60 25
Valor acu m u lad o d a p ou pcaça ge rad a

Gráfico ComparativoCusto do Investimento X Retorno financeir

R$ 1,000,000

R$ 900,000

R$ 800,000

R$ 700,000

R$ 600,000

R$ 500,000

R$ 400,000

R$ 300,000
 R$ 700,000

R$ 600,000

R$ 500,000

R$ 400,000

R$ 300,000

R$ 200,000

R$ 100,000

R$ 0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

Poupança sobre Economia Total TX. 10,7997% a.a Valor do investimen

Valor Anual Acumulado R$

Poupança acumulada gerada pela economia financeirados da energia fotovoltataica e rem

R$ 1,000,000

R$ 900,000

R$ 800,000

R$ 700,000

R$ 600,000

R$ 500,000

R$ 358,096
R$ 306,938
R$ 400,000 R$ 262,277
R$ 223,339
R$ 189,440

R$ 300,000
R$ 159,972
R$ 134,399
R$ 112,246

R$ 200,000
R$ 93,094
R$ 76,571
R$ 62,352
R$ 50,146
R$ 39,700
R$ 30,788
R$ 23,214
R$ 16,803
R$ 11,402

R$ 100,000
R$ 6,878
R$ 3,111

R$ 0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19

ANOS
Poupança sobre economia de energia TX. 10,7997% a.a
 Estimativa mensal de produção de energia - TOTAL
400

350

300

250
kw/h

200

150

100

50

0
JAN FEV MAR ABR MAI JUN JUL AGO SET OU

ANOS

35,000.00
Estimativa annual de economia de energia

30,000.00
24,131.20
21,888.51

25,000.00
19,854.24
18,009.04
economia

16,335.32

20,000.00
,817.15
0.08
99
 Valor da economia

-
10,000.00
15,000.00
20,000.00
25,000.00
30,000.00

5,000.00

Créditos de Geração
1
3,111.43

2
3,430.22

3
3,781.68

4
4,169.15

5
4,596.32

6
5,067.26

7
5,586.46
8
6,158.84
9

6,789.88

7,485.57
10

8,252.54
11

9,098.10
12

10,030.29
13

ANOS

11,057.99
14

12,190.99
15

13,440.08
16

14,817.15
17

16,335.32
18

18,009.04
19

19,854.24
20

21,888.51
21

24,131.20
22
2
 INSERIR A
TAXA DE
INFLAÇÃO
Valor de eficiencia do modulo por ano: DE
0.995 ESSE É UM VALOR MÉDIO ACEITÁVEL
ENERGIA
TX de aplicação CDI ANUAL 1.108 DURANTE
% TX de aplicação CDI ANUAL 10.80 % O ANO
INFLAÇÃO ENERGETICA MÉDIA 1.108
% INFLAÇÃO ENERGETICA MÉDIA 10.80 %
Custo do sistema (kit) 14,358.00
Frete 600.00
Valor do Projeto 1,200.00
Valor da Instalação 5,000.00
CUSTO DO SISTEMA INSTALADO 21,158.00
Preco per watt peak: R$/ W 6.65

Economia ( R$ )
Mês de Ref TOTAL
JAN 256.47
FEV 298.38
MAR 259.60
ABR 252.72
MAI 244.59
JUN 236.45
JUL 255.84
AGO 272.73
SET 247.09
OUT 245.21
NOV 287.12
DEZ 255.22
TOTAL 3,111.43

PAYBACK
Valor do
Poupanca acumulada gerada pela economia investimento
financeirados da energia fotovoltaica e
remunerada a 100% do CDI
 Poupanca acumulada gerada pela economia
financeirados da energia fotovoltaica e
remunerada a 100% do CDI
R$ 3,111 R$ 21,158
R$ 6,878 R$ 21,158
R$ 11,402.152 R$ 21,158
R$ 16,802.738 R$ 21,158
R$ 23,213.758 R$ 21,158
R$ 30,788.108 R$ 21,158
R$ 39,699.680 R$ 21,158
R$ 50,146.090 R$ 21,158
R$ 62,351.747 R$ 21,158
R$ 76,571.306 R$ 21,158
R$ 93,093.550 R$ 21,158
R$ 112,245.751 R$ 21,158
R$ 134,398.580 R$ 21,158
R$ 159,971.619 R$ 21,158
R$ 189,439.548 R$ 21,158
R$ 223,339.102 R$ 21,158
R$ 262,276.879 R$ 21,158
R$ 306,938.102 R$ 21,158
R$ 358,096.454 R$ 21,158
R$ 416,625.113 R$ 21,158
R$ 483,509.133 R$ 21,158
R$ 559,859.325 R$ 21,158
R$ 646,927.820 R$ 21,158
R$ 746,125.526 R$ 21,158
R$ 859,041.685 R$ 21,158

etorno financeiro do investimento

 14 15 16 17 18 19 20 21 22 23 24 25

Valor do investimento

otovoltataica e remunerada a 100% do CDI

R$ 859,042
R$ 746,126
R$ 646,928
R$ 559,859
R$ 483,509
R$ 416,625
R$ 358,096
R$ 306,938
R$ 262,277
R$ 223,339
R$ 189,440

15 16 17 18 19 20 21 22 23 24 25

% a.a
16,335.32

AGO
18,009.04

19,854.24

ia - TOTAL

SET
21,888.51

24,131.20

26,603.69

OUT
29,329.50

32,334.60

NOV
DEZ
 16,335.32

18
18,009.04

19
20
19,854.24

21,888.51

21
24,131.20

22
26,603

23
2

24
25
LOR MÉDIO ACEITÁVEL
Fonte: http://www.cresesb.cepel.br/index.php#data

Geração ( KWh / mês ) SÃO PAULO

Mês de Ref TOTAL Radiacao solar no plano
SÃO PAULO inclinado(kWh/m²)
Norte
24
JAN 325 4.1
FEV 378 4.77
MAR 329 4.15
ABR 320 4.04
MAI 310 3.91
JUN 299 3.78
JUL 324 4.09
AGO 345 4.36
SET 313 3.95
OUT 310 3.92
NOV 363 4.59
DEZ 323 4.08

Eficiência do Projeto
TOTAL 3939 Fotovoltaico (inferência padrão):

0.83
MÉDIA DE GERAÇÃO 328.21
Assumindo uma eficiência de 83%
ORIENTAÇÃO
ÂNGULO LATIDTUDE
 HORAS DE SOL PLENO
Uso 3.00 3.2 3.5 3.7 4 4.2 4.5 4.7 5
mensal KWH
50 kwh 0.65 0.61 0.56 0.53 0.49 0.46 0.43 0.41 0.39
100 kwh 1.30 1.22 1.11 1.05 0.98 0.93 0.87 0.83 0.78
150 kwh 1.95 1.83 1.67 1.58 1.46 1.39 1.30 1.24 1.17
200 kwh 2.60 2.44 2.23 2.11 1.95 1.86 1.73 1.66 1.56
250 kwh 3.25 3.05 2.79 2.64 2.44 2.32 2.17 2.07 1.95
300 kwh 3.90 3.66 3.34 3.16 2.93 2.79 2.60 2.49 2.34
350 kwh 4.55 4.27 3.90 3.69 3.41 3.25 3.03 2.90 2.73
400 kwh 5.20 4.88 4.46 4.22 3.90 3.71 3.47 3.32 3.12
450 kwh 5.85 5.48 5.01 4.74 4.39 4.18 3.90 3.73 3.51
500 kwh 6.50 6.09 5.57 5.27 4.88 4.64 4.33 4.15 3.90
550 kwh 7.15 6.70 6.13 5.80 5.36 5.11 4.77 4.56 4.29
600 kwh 7.80 7.31 6.69 6.32 5.85 5.57 5.20 4.98 4.68
650 kwh 8.45 7.92 7.24 6.85 6.34 6.04 5.63 5.39 5.07
700 kwh 9.10 8.53 7.80 7.38 6.83 6.50 6.07 5.81 5.46
750 kwh 9.75 9.14 8.36 7.91 7.31 6.96 6.50 6.22 5.85
800 kwh 10.40 9.75 8.91 8.43 7.80 7.43 6.93 6.64 6.24
850 kwh 11.05 10.36 9.47 8.96 8.29 7.89 7.37 7.05 6.63
900 kwh 11.70 10.97 10.03 9.49 8.78 8.36 7.80 7.47 7.02
950 kwh 12.35 11.58 10.59 10.01 9.26 8.82 8.23 7.88 7.41
1,000 kwh 13.00 12.19 11.14 10.54 9.75 9.29 8.67 8.30 7.80
1,050 kwh 13.65 12.80 11.70 11.07 10.24 9.75 9.10 8.71 8.19
1,100 kwh 14.30 13.41 12.26 11.59 10.73 10.21 9.53 9.13 8.58
1,150 kwh 14.95 14.02 12.81 12.12 11.21 10.68 9.97 9.54 8.97
1,200 kwh 15.60 14.63 13.37 12.65 11.70 11.14 10.40 9.96 9.36
1,250 kwh 16.25 15.23 13.93 13.18 12.19 11.61 10.83 10.37 9.75
1,300 kwh 16.90 15.84 14.49 13.70 12.68 12.07 11.27 10.79 10.14
1,350 kwh 17.55 16.45 15.04 14.23 13.16 12.54 11.70 11.20 10.53
1,400 kwh 18.20 17.06 15.60 14.76 13.65 13.00 12.13 11.62 10.92
1,450 kwh 18.85 17.67 16.16 15.28 14.14 13.46 12.57 12.03 11.31
1,500 kwh 19.50 18.28 16.71 15.81 14.63 13.93 13.00 12.45 11.70
1,550 kwh 20.15 18.89 17.27 16.34 15.11 14.39 13.43 12.86 12.09
1,600 kwh 20.80 19.50 17.83 16.86 15.60 14.86 13.87 13.28 12.48
1,650 kwh 21.45 20.11 18.39 17.39 16.09 15.32 14.30 13.69 12.87
1,700 kwh 22.10 20.72 18.94 17.92 16.58 15.79 14.73 14.11 13.26
1,750 kwh 22.75 21.33 19.50 18.45 17.06 16.25 15.17 14.52 13.65
1,800 kwh 23.40 21.94 20.06 18.97 17.55 16.71 15.60 14.94 14.04
1,850 kwh 24.05 22.55 20.61 19.50 18.04 17.18 16.03 15.35 14.43
1,900 kwh 24.70 23.16 21.17 20.03 18.53 17.64 16.47 15.77 14.82
1,950 kwh 25.35 23.77 21.73 20.55 19.01 18.11 16.90 16.18 15.21
2,000 kwh 26.00 24.38 22.29 21.08 19.50 18.57 17.33 16.60 15.60
2,050 kwh 26.65 24.98 22.84 21.61 19.99 19.04 17.77 17.01 15.99
2,100 kwh 27.30 25.59 23.40 22.14 20.48 19.50 18.20 17.43 16.38
2,150 kwh 27.95 26.20 23.96 22.66 20.96 19.96 18.63 17.84 16.77
2,200 kwh 28.60 26.81 24.51 23.19 21.45 20.43 19.07 18.26 17.16
2,250 kwh 29.25 27.42 25.07 23.72 21.94 20.89 19.50 18.67 17.55
2,300 kwh 29.90 28.03 25.63 24.24 22.43 21.36 19.93 19.09 17.94
2,350 kwh 30.55 28.64 26.19 24.77 22.91 21.82 20.37 19.50 18.33
2,400 kwh 31.20 29.25 26.74 25.30 23.40 22.29 20.80 19.91 18.72
2,450 kwh 31.85 29.86 27.30 25.82 23.89 22.75 21.23 20.33 19.11
2,500 kwh 32.50 30.47 27.86 26.35 24.38 23.21 21.67 20.74 19.50
2,550 kwh 33.15 31.08 28.41 26.88 24.86 23.68 22.10 21.16 19.89
2,600 kwh 33.80 31.69 28.97 27.41 25.35 24.14 22.53 21.57 20.28
2,650 kwh 34.45 32.30 29.53 27.93 25.84 24.61 22.97 21.99 20.67
2,700 kwh 35.10 32.91 30.09 28.46 26.33 25.07 23.40 22.40 21.06
2,750 kwh 35.75 33.52 30.64 28.99 26.81 25.54 23.83 22.82 21.45
2,800 kwh 36.40 34.13 31.20 29.51 27.30 26.00 24.27 23.23 21.84
2,850 kwh 37.05 34.73 31.76 30.04 27.79 26.46 24.70 23.65 22.23
2,900 kwh 37.70 35.34 32.31 30.57 28.28 26.93 25.13 24.06 22.62
2,950 kwh 38.35 35.95 32.87 31.09 28.76 27.39 25.57 24.48 23.01
3,000 kwh 39.00 36.56 33.43 31.62 29.25 27.86 26.00 24.89 23.40
3,050 kwh 39.65 37.17 33.99 32.15 29.74 28.32 26.43 25.31 23.79
3,100 kwh 40.30 37.78 34.54 32.68 30.23 28.79 26.87 25.72 24.18
3,150 kwh 40.95 38.39 35.10 33.20 30.71 29.25 27.30 26.14 24.57
3,200 kwh 41.60 39.00 35.66 33.73 31.20 29.71 27.73 26.55 24.96
3,250 kwh 42.25 39.61 36.21 34.26 31.69 30.18 28.17 26.97 25.35
3,300 kwh 42.90 40.22 36.77 34.78 32.18 30.64 28.60 27.38 25.74
3,350 kwh 43.55 40.83 37.33 35.31 32.66 31.11 29.03 27.80 26.13
3,400 kwh 44.20 41.44 37.89 35.84 33.15 31.57 29.47 28.21 26.52
3,450 kwh 44.85 42.05 38.44 36.36 33.64 32.04 29.90 28.63 26.91
3,500 kwh 45.50 42.66 39.00 36.89 34.13 32.50 30.33 29.04 27.30
3,550 kwh 46.15 43.27 39.56 37.42 34.61 32.96 30.77 29.46 27.69
3,600 kwh 46.80 43.88 40.11 37.95 35.10 33.43 31.20 29.87 28.08
3,650 kwh 47.45 44.48 40.67 38.47 35.59 33.89 31.63 30.29 28.47
3,700 kwh 48.10 45.09 41.23 39.00 36.08 34.36 32.07 30.70 28.86
3,750 kwh 48.75 45.70 41.79 39.53 36.56 34.82 32.50 31.12 29.25
3,800 kwh 49.40 46.31 42.34 40.05 37.05 35.29 32.93 31.53 29.64
3,850 kwh 50.05 46.92 42.90 40.58 37.54 35.75 33.37 31.95 30.03
3,900 kwh 50.70 47.53 43.46 41.11 38.03 36.21 33.80 32.36 30.42
3,950 kwh 51.35 48.14 44.01 41.64 38.51 36.68 34.23 32.78 30.81
4,000 kwh 52.00 48.75 44.57 42.16 39.00 37.14 34.67 33.19 31.20
4,050 kwh 52.65 49.36 45.13 42.69 39.49 37.61 35.10 33.61 31.59
4,100 kwh 53.30 49.97 45.69 43.22 39.98 38.07 35.53 34.02 31.98
4,150 kwh 53.95 50.58 46.24 43.74 40.46 38.54 35.97 34.44 32.37
4,200 kwh 54.60 51.19 46.80 44.27 40.95 39.00 36.40 34.85 32.76
4,250 kwh 55.25 51.80 47.36 44.80 41.44 39.46 36.83 35.27 33.15
4,300 kwh 55.90 52.41 47.91 45.32 41.93 39.93 37.27 35.68 33.54
4,350 kwh 56.55 53.02 48.47 45.85 42.41 40.39 37.70 36.10 33.93
4,400 kwh 57.20 53.63 49.03 46.38 42.90 40.86 38.13 36.51 34.32
4,450 kwh 57.85 54.23 49.59 46.91 43.39 41.32 38.57 36.93 34.71
4,500 kwh 58.50 54.84 50.14 47.43 43.88 41.79 39.00 37.34 35.10
4,550 kwh 59.15 55.45 50.70 47.96 44.36 42.25 39.43 37.76 35.49
4,600 kwh 59.80 56.06 51.26 48.49 44.85 42.71 39.87 38.17 35.88
4,650 kwh 60.45 56.67 51.81 49.01 45.34 43.18 40.30 38.59 36.27
4,700 kwh 61.10 57.28 52.37 49.54 45.83 43.64 40.73 39.00 36.66
4,750 kwh 61.75 57.89 52.93 50.07 46.31 44.11 41.17 39.41 37.05
4,800 kwh 62.40 58.50 53.49 50.59 46.80 44.57 41.60 39.83 37.44
4,850 kwh 63.05 59.11 54.04 51.12 47.29 45.04 42.03 40.24 37.83
4,900 kwh 63.70 59.72 54.60 51.65 47.78 45.50 42.47 40.66 38.22
4,950 kwh 64.35 60.33 55.16 52.18 48.26 45.96 42.90 41.07 38.61
5,000 kwh 65.00 60.94 55.71 52.70 48.75 46.43 43.33 41.49 39.00
5,050 kwh 65.65 61.55 56.27 53.23 49.24 46.89 43.77 41.90 39.39
5,100 kwh 66.30 62.16 56.83 53.76 49.73 47.36 44.20 42.32 39.78
5,150 kwh 66.95 62.77 57.39 54.28 50.21 47.82 44.63 42.73 40.17
5,200 kwh 67.60 63.38 57.94 54.81 50.70 48.29 45.07 43.15 40.56
5,250 kwh 68.25 63.98 58.50 55.34 51.19 48.75 45.50 43.56 40.95
5,300 kwh 68.90 64.59 59.06 55.86 51.68 49.21 45.93 43.98 41.34
5,350 kwh 69.55 65.20 59.61 56.39 52.16 49.68 46.37 44.39 41.73
5,400 kwh 70.20 65.81 60.17 56.92 52.65 50.14 46.80 44.81 42.12
5,450 kwh 70.85 66.42 60.73 57.45 53.14 50.61 47.23 45.22 42.51
5,500 kwh 71.50 67.03 61.29 57.97 53.63 51.07 47.67 45.64 42.90
5,550 kwh 72.15 67.64 61.84 58.50 54.11 51.54 48.10 46.05 43.29
5,600 kwh 72.80 68.25 62.40 59.03 54.60 52.00 48.53 46.47 43.68
5,650 kwh 73.45 68.86 62.96 59.55 55.09 52.46 48.97 46.88 44.07
5,700 kwh 74.10 69.47 63.51 60.08 55.58 52.93 49.40 47.30 44.46
5,750 kwh 74.75 70.08 64.07 60.61 56.06 53.39 49.83 47.71 44.85
5,800 kwh 75.40 70.69 64.63 61.14 56.55 53.86 50.27 48.13 45.24
5,850 kwh 76.05 71.30 65.19 61.66 57.04 54.32 50.70 48.54 45.63
5,900 kwh 76.70 71.91 65.74 62.19 57.53 54.79 51.13 48.96 46.02
5,950 kwh 77.35 72.52 66.30 62.72 58.01 55.25 51.57 49.37 46.41
6,000 kwh 78.00 73.13 66.86 63.24 58.50 55.71 52.00 49.79 46.80
6,050 kwh 78.65 73.73 67.41 63.77 58.99 56.18 52.43 50.20 47.19
6,100 kwh 79.30 74.34 67.97 64.30 59.48 56.64 52.87 50.62 47.58
6,150 kwh 79.95 74.95 68.53 64.82 59.96 57.11 53.30 51.03 47.97
6,200 kwh 80.60 75.56 69.09 65.35 60.45 57.57 53.73 51.45 48.36
6,250 kwh 81.25 76.17 69.64 65.88 60.94 58.04 54.17 51.86 48.75
6,300 kwh 81.90 76.78 70.20 66.41 61.43 58.50 54.60 52.28 49.14
6,350 kwh 82.55 77.39 70.76 66.93 61.91 58.96 55.03 52.69 49.53
6,400 kwh 83.20 78.00 71.31 67.46 62.40 59.43 55.47 53.11 49.92
6,450 kwh 83.85 78.61 71.87 67.99 62.89 59.89 55.90 53.52 50.31
6,500 kwh 84.50 79.22 72.43 68.51 63.38 60.36 56.33 53.94 50.70
6,550 kwh 85.15 79.83 72.99 69.04 63.86 60.82 56.77 54.35 51.09
6,600 kwh 85.80 80.44 73.54 69.57 64.35 61.29 57.20 54.77 51.48
6,650 kwh 86.45 81.05 74.10 70.09 64.84 61.75 57.63 55.18 51.87
6,700 kwh 87.10 81.66 74.66 70.62 65.33 62.21 58.07 55.60 52.26
6,750 kwh 87.75 82.27 75.21 71.15 65.81 62.68 58.50 56.01 52.65
6,800 kwh 88.40 82.88 75.77 71.68 66.30 63.14 58.93 56.43 53.04
6,850 kwh 89.05 83.48 76.33 72.20 66.79 63.61 59.37 56.84 53.43
6,900 kwh 89.70 84.09 76.89 72.73 67.28 64.07 59.80 57.26 53.82
6,950 kwh 90.35 84.70 77.44 73.26 67.76 64.54 60.23 57.67 54.21
7,000 kwh 91.00 85.31 78.00 73.78 68.25 65.00 60.67 58.09 54.60
7,050 kwh 91.65 85.92 78.56 74.31 68.74 65.46 61.10 58.50 54.99
7,100 kwh 92.30 86.53 79.11 74.84 69.23 65.93 61.53 58.91 55.38
7,150 kwh 92.95 87.14 79.67 75.36 69.71 66.39 61.97 59.33 55.77
7,200 kwh 93.60 87.75 80.23 75.89 70.20 66.86 62.40 59.74 56.16
7,250 kwh 94.25 88.36 80.79 76.42 70.69 67.32 62.83 60.16 56.55
7,300 kwh 94.90 88.97 81.34 76.95 71.18 67.79 63.27 60.57 56.94
7,350 kwh 95.55 89.58 81.90 77.47 71.66 68.25 63.70 60.99 57.33
7,400 kwh 96.20 90.19 82.46 78.00 72.15 68.71 64.13 61.40 57.72
7,450 kwh 96.85 90.80 83.01 78.53 72.64 69.18 64.57 61.82 58.11
7,500 kwh 97.50 91.41 83.57 79.05 73.13 69.64 65.00 62.23 58.50
7,550 kwh 98.15 92.02 84.13 79.58 73.61 70.11 65.43 62.65 58.89
7,600 kwh 98.80 92.63 84.69 80.11 74.10 70.57 65.87 63.06 59.28
7,650 kwh 99.45 93.23 85.24 80.64 74.59 71.04 66.30 63.48 59.67
7,700 kwh 100.10 93.84 85.80 81.16 75.08 71.50 66.73 63.89 60.06
7,750 kwh 100.75 94.45 86.36 81.69 75.56 71.96 67.17 64.31 60.45
7,800 kwh 101.40 95.06 86.91 82.22 76.05 72.43 67.60 64.72 60.84
7,850 kwh 102.05 95.67 87.47 82.74 76.54 72.89 68.03 65.14 61.23
7,900 kwh 102.70 96.28 88.03 83.27 77.03 73.36 68.47 65.55 61.62
7,950 kwh 103.35 96.89 88.59 83.80 77.51 73.82 68.90 65.97 62.01
8,000 kwh 104.00 97.50 89.14 84.32 78.00 74.29 69.33 66.38 62.40
8,050 kwh 104.65 98.11 89.70 84.85 78.49 74.75 69.77 66.80 62.79
8,100 kwh 105.30 98.72 90.26 85.38 78.98 75.21 70.20 67.21 63.18
8,150 kwh 105.95 99.33 90.81 85.91 79.46 75.68 70.63 67.63 63.57
8,200 kwh 106.60 99.94 91.37 86.43 79.95 76.14 71.07 68.04 63.96
8,250 kwh 107.25 100.55 91.93 86.96 80.44 76.61 71.50 68.46 64.35
8,300 kwh 107.90 101.16 92.49 87.49 80.93 77.07 71.93 68.87 64.74
8,350 kwh 108.55 101.77 93.04 88.01 81.41 77.54 72.37 69.29 65.13
8,400 kwh 109.20 102.38 93.60 88.54 81.90 78.00 72.80 69.70 65.52
8,450 kwh 109.85 102.98 94.16 89.07 82.39 78.46 73.23 70.12 65.91
8,500 kwh 110.50 103.59 94.71 89.59 82.88 78.93 73.67 70.53 66.30
8,550 kwh 111.15 104.20 95.27 90.12 83.36 79.39 74.10 70.95 66.69
8,600 kwh 111.80 104.81 95.83 90.65 83.85 79.86 74.53 71.36 67.08
8,650 kwh 112.45 105.42 96.39 91.18 84.34 80.32 74.97 71.78 67.47
8,700 kwh 113.10 106.03 96.94 91.70 84.83 80.79 75.40 72.19 67.86
8,750 kwh 113.75 106.64 97.50 92.23 85.31 81.25 75.83 72.61 68.25
8,800 kwh 114.40 107.25 98.06 92.76 85.80 81.71 76.27 73.02 68.64
8,850 kwh 115.05 107.86 98.61 93.28 86.29 82.18 76.70 73.44 69.03
 8,900 kwh 115.70 108.47 99.17 93.81 86.78 82.64 77.13 73.85 69.42
8,950 kwh 116.35 109.08 99.73 94.34 87.26 83.11 77.57 74.27 69.81
9,000 kwh 117.00 109.69 100.29 94.86 87.75 83.57 78.00 74.68 70.20
9,050 kwh 117.65 110.30 100.84 95.39 88.24 84.04 78.43 75.10 70.59
9,100 kwh 118.30 110.91 101.40 95.92 88.73 84.50 78.87 75.51 70.98
9,150 kwh 118.95 111.52 101.96 96.45 89.21 84.96 79.30 75.93 71.37
9,200 kwh 119.60 112.13 102.51 96.97 89.70 85.43 79.73 76.34 71.76
9,250 kwh 120.25 112.73 103.07 97.50 90.19 85.89 80.17 76.76 72.15
9,300 kwh 120.90 113.34 103.63 98.03 90.68 86.36 80.60 77.17 72.54
9,350 kwh 121.55 113.95 104.19 98.55 91.16 86.82 81.03 77.59 72.93
9,400 kwh 122.20 114.56 104.74 99.08 91.65 87.29 81.47 78.00 73.32
9,450 kwh 122.85 115.17 105.30 99.61 92.14 87.75 81.90 78.41 73.71
9,500 kwh 123.50 115.78 105.86 100.14 92.63 88.21 82.33 78.83 74.10
9,550 kwh 124.15 116.39 106.41 100.66 93.11 88.68 82.77 79.24 74.49
9,600 kwh 124.80 117.00 106.97 101.19 93.60 89.14 83.20 79.66 74.88
9,650 kwh 125.45 117.61 107.53 101.72 94.09 89.61 83.63 80.07 75.27
9,700 kwh 126.10 118.22 108.09 102.24 94.58 90.07 84.07 80.49 75.66
9,750 kwh 126.75 118.83 108.64 102.77 95.06 90.54 84.50 80.90 76.05
9,800 kwh 127.40 119.44 109.20 103.30 95.55 91.00 84.93 81.32 76.44
9,850 kwh 128.05 120.05 109.76 103.82 96.04 91.46 85.37 81.73 76.83
9,900 kwh 128.70 120.66 110.31 104.35 96.53 91.93 85.80 82.15 77.22
9,950 kwh 129.35 121.27 110.87 104.88 97.01 92.39 86.23 82.56 77.61
10,000 kwh 130.00 121.88 111.43 105.41 97.50 92.86 86.67 82.98 78.00
 5.2 5.5 5.7 6 6.5

0.38 0.35 0.34 0.33 0.30

0.75 0.71 0.68 0.65 0.60
1.13 1.06 1.03 0.98 0.90
1.50 1.42 1.37 1.30 1.20
1.88 1.77 1.71 1.63 1.50
2.25 2.13 2.05 1.95 1.80
2.63 2.48 2.39 2.28 2.10
3.00 2.84 2.74 2.60 2.40
3.38 3.19 3.08 2.93 2.70
3.75 3.55 3.42 3.25 3.00
4.13 3.90 3.76 3.58 3.30
4.50 4.25 4.11 3.90 3.60
4.88 4.61 4.45 4.23 3.90
5.25 4.96 4.79 4.55 4.20
5.63 5.32 5.13 4.88 4.50
6.00 5.67 5.47 5.20 4.80
6.38 6.03 5.82 5.53 5.10
6.75 6.38 6.16 5.85 5.40
7.13 6.74 6.50 6.18 5.70
7.50 7.09 6.84 6.50 6.00
7.88 7.45 7.18 6.83 6.30
8.25 7.80 7.53 7.15 6.60
8.63 8.15 7.87 7.48 6.90
9.00 8.51 8.21 7.80 7.20
9.38 8.86 8.55 8.13 7.50
9.75 9.22 8.89 8.45 7.80
10.13 9.57 9.24 8.78 8.10
10.50 9.93 9.58 9.10 8.40
10.88 10.28 9.92 9.43 8.70
11.25 10.64 10.26 9.75 9.00
11.63 10.99 10.61 10.08 9.30
12.00 11.35 10.95 10.40 9.60
12.38 11.70 11.29 10.73 9.90
12.75 12.05 11.63 11.05 10.20
13.13 12.41 11.97 11.38 10.50
13.50 12.76 12.32 11.70 10.80
13.88 13.12 12.66 12.03 11.10
14.25 13.47 13.00 12.35 11.40
14.63 13.83 13.34 12.68 11.70
15.00 14.18 13.68 13.00 12.00
15.38 14.54 14.03 13.33 12.30
15.75 14.89 14.37 13.65 12.60
16.13 15.25 14.71 13.98 12.90
16.50 15.60 15.05 14.30 13.20
16.88 15.95 15.39 14.63 13.50
17.25 16.31 15.74 14.95 13.80
17.63 16.66 16.08 15.28 14.10
18.00 17.02 16.42 15.60 14.40
18.38 17.37 16.76 15.93 14.70
18.75 17.73 17.11 16.25 15.00
19.13 18.08 17.45 16.58 15.30
19.50 18.44 17.79 16.90 15.60
19.88 18.79 18.13 17.23 15.90
20.25 19.15 18.47 17.55 16.20
20.63 19.50 18.82 17.88 16.50
21.00 19.85 19.16 18.20 16.80
21.38 20.21 19.50 18.53 17.10
21.75 20.56 19.84 18.85 17.40
22.13 20.92 20.18 19.18 17.70
22.50 21.27 20.53 19.50 18.00
22.88 21.63 20.87 19.83 18.30
23.25 21.98 21.21 20.15 18.60
23.63 22.34 21.55 20.48 18.90
24.00 22.69 21.89 20.80 19.20
24.38 23.05 22.24 21.13 19.50
24.75 23.40 22.58 21.45 19.80
25.13 23.75 22.92 21.78 20.10
25.50 24.11 23.26 22.10 20.40
25.88 24.46 23.61 22.43 20.70
26.25 24.82 23.95 22.75 21.00
26.63 25.17 24.29 23.08 21.30
27.00 25.53 24.63 23.40 21.60
27.38 25.88 24.97 23.73 21.90
27.75 26.24 25.32 24.05 22.20
28.13 26.59 25.66 24.38 22.50
28.50 26.95 26.00 24.70 22.80
28.88 27.30 26.34 25.03 23.10
29.25 27.65 26.68 25.35 23.40
29.63 28.01 27.03 25.68 23.70
30.00 28.36 27.37 26.00 24.00
30.38 28.72 27.71 26.33 24.30
30.75 29.07 28.05 26.65 24.60
31.13 29.43 28.39 26.98 24.90
31.50 29.78 28.74 27.30 25.20
31.88 30.14 29.08 27.63 25.50
32.25 30.49 29.42 27.95 25.80
32.63 30.85 29.76 28.28 26.10
33.00 31.20 30.11 28.60 26.40
33.38 31.55 30.45 28.93 26.70
33.75 31.91 30.79 29.25 27.00
34.13 32.26 31.13 29.58 27.30
34.50 32.62 31.47 29.90 27.60
34.88 32.97 31.82 30.23 27.90
35.25 33.33 32.16 30.55 28.20
35.63 33.68 32.50 30.88 28.50
36.00 34.04 32.84 31.20 28.80
36.38 34.39 33.18 31.53 29.10
36.75 34.75 33.53 31.85 29.40
37.13 35.10 33.87 32.18 29.70
37.50 35.45 34.21 32.50 30.00
37.88 35.81 34.55 32.83 30.30
38.25 36.16 34.89 33.15 30.60
38.63 36.52 35.24 33.48 30.90
39.00 36.87 35.58 33.80 31.20
39.38 37.23 35.92 34.13 31.50
39.75 37.58 36.26 34.45 31.80
40.13 37.94 36.61 34.78 32.10
40.50 38.29 36.95 35.10 32.40
40.88 38.65 37.29 35.43 32.70
41.25 39.00 37.63 35.75 33.00
41.63 39.35 37.97 36.08 33.30
42.00 39.71 38.32 36.40 33.60
42.38 40.06 38.66 36.73 33.90
42.75 40.42 39.00 37.05 34.20
43.13 40.77 39.34 37.38 34.50
43.50 41.13 39.68 37.70 34.80
43.88 41.48 40.03 38.03 35.10
44.25 41.84 40.37 38.35 35.40
44.63 42.19 40.71 38.68 35.70
45.00 42.55 41.05 39.00 36.00
45.38 42.90 41.39 39.33 36.30
45.75 43.25 41.74 39.65 36.60
46.13 43.61 42.08 39.98 36.90
46.50 43.96 42.42 40.30 37.20
46.88 44.32 42.76 40.63 37.50
47.25 44.67 43.11 40.95 37.80
47.63 45.03 43.45 41.28 38.10
48.00 45.38 43.79 41.60 38.40
48.38 45.74 44.13 41.93 38.70
48.75 46.09 44.47 42.25 39.00
49.13 46.45 44.82 42.58 39.30
49.50 46.80 45.16 42.90 39.60
49.88 47.15 45.50 43.23 39.90
50.25 47.51 45.84 43.55 40.20
50.63 47.86 46.18 43.88 40.50
51.00 48.22 46.53 44.20 40.80
51.38 48.57 46.87 44.53 41.10
51.75 48.93 47.21 44.85 41.40
52.13 49.28 47.55 45.18 41.70
52.50 49.64 47.89 45.50 42.00
52.88 49.99 48.24 45.83 42.30
53.25 50.35 48.58 46.15 42.60
53.63 50.70 48.92 46.48 42.90
54.00 51.05 49.26 46.80 43.20
54.38 51.41 49.61 47.13 43.50
54.75 51.76 49.95 47.45 43.80
55.13 52.12 50.29 47.78 44.10
55.50 52.47 50.63 48.10 44.40
55.88 52.83 50.97 48.43 44.70
56.25 53.18 51.32 48.75 45.00
56.63 53.54 51.66 49.08 45.30
57.00 53.89 52.00 49.40 45.60
57.38 54.25 52.34 49.73 45.90
57.75 54.60 52.68 50.05 46.20
58.13 54.95 53.03 50.38 46.50
58.50 55.31 53.37 50.70 46.80
58.88 55.66 53.71 51.03 47.10
59.25 56.02 54.05 51.35 47.40
59.63 56.37 54.39 51.68 47.70
60.00 56.73 54.74 52.00 48.00
60.38 57.08 55.08 52.33 48.30
60.75 57.44 55.42 52.65 48.60
61.13 57.79 55.76 52.98 48.90
61.50 58.15 56.11 53.30 49.20
61.88 58.50 56.45 53.63 49.50
62.25 58.85 56.79 53.95 49.80
62.63 59.21 57.13 54.28 50.10
63.00 59.56 57.47 54.60 50.40
63.38 59.92 57.82 54.93 50.70
63.75 60.27 58.16 55.25 51.00
64.13 60.63 58.50 55.58 51.30
64.50 60.98 58.84 55.90 51.60
64.88 61.34 59.18 56.23 51.90
65.25 61.69 59.53 56.55 52.20
65.63 62.05 59.87 56.88 52.50
66.00 62.40 60.21 57.20 52.80
66.38 62.75 60.55 57.53 53.10
66.75 63.11 60.89 57.85 53.40
67.13 63.46 61.24 58.18 53.70
67.50 63.82 61.58 58.50 54.00
67.88 64.17 61.92 58.83 54.30
68.25 64.53 62.26 59.15 54.60
68.63 64.88 62.61 59.48 54.90
69.00 65.24 62.95 59.80 55.20
69.38 65.59 63.29 60.13 55.50
69.75 65.95 63.63 60.45 55.80
70.13 66.30 63.97 60.78 56.10
70.50 66.65 64.32 61.10 56.40
70.88 67.01 64.66 61.43 56.70
71.25 67.36 65.00 61.75 57.00
71.63 67.72 65.34 62.08 57.30
72.00 68.07 65.68 62.40 57.60
72.38 68.43 66.03 62.73 57.90
72.75 68.78 66.37 63.05 58.20
73.13 69.14 66.71 63.38 58.50
73.50 69.49 67.05 63.70 58.80
73.88 69.85 67.39 64.03 59.10
74.25 70.20 67.74 64.35 59.40
74.63 70.55 68.08 64.68 59.70
75.00 70.91 68.42 65.00 60.00