DIMENSIONAMENTO DO SISTEMA SOLAR DA CIDADE DE 0

* Geração anual de: 1,857.79 kWH

* Sistema fotovoltaica com uma potência de 1.5 kWp

DETALHES DO SISTAMA FOTOVOLTAICO

Quantidade de placas solares : 6 6 w
Potência instalada: 1.5 KWp
Geração (kWh/ano): 1,857.79 kWh
Inclinação prevista: 24
Área utilizada se for teto inclinado: 12 m²
Orientação: Norte

GERAÇÃO ESTIMADA DE ENERGIA EM KWH/MÊS

200

180

160

140

120

100
kw/h

80

60

40

20

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 153 JAN 121
FEV 178 FEV 141
MAR 155 MAR 122

Paulo Correia FilhoFabrice Mertz Página 1 de 10/04/2019

 ABR 151 ABR 119
MAI 146 MAI 115
JUN 141 JUN 112
JUL 153 JUL 121
AGO 163 AGO 129
SET 148 SET 117
OUT 146 OUT 116
NOV 171 NOV 135
DEZ 152 DEZ 120
TOTAL 1,858 TOTAL 1,468

ECONOMIA ANUAL GERADA PELO SISTEMA SOLAR FOTOVOLTAICO

18000

16000
15252.171

13834.67064
14000

12548.90939

12000 11382.64371

10324.76799
Valor da economia

10000
9365.208702

8494.828567

8000 7705.339484
6989.22363
6339.661875
6000 5750.468838
5216.033995
4731.26825
4291.555476
3892.708557
4000 3530.929518
3202.77336
2905.115251
2635.120777
2390.218944
2168.077702
1966.581737
1783.812326
2000 1618.029068
1467.65331

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

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

Paulo Correia FilhoFabrice Mertz Página 2 de 10/04/2019

ECONOMIA TOTAL APLICADA

400000
371266.8286

350000
323649.6888

300000 281650.0165
Valor Anual Acumulado R$

250000 244637.3701

212049.7512
200000 183386.3484
158201.0361
150000 136096.5523
116719.2844
99754.60069
100000 84922.67165
71974.72983
60689.72348
50871.32294
50000 42345.24315
34956.84963
28569.01828
23060.22266
18322.82491
14261.54922
10792.11843
7840.037025
5339.504807
3232.447709
1467.65331
0
1 2 3 4 5 6 7 8 9 10111213141516171819202122232425

ANOS

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

PAYBACK - QUANTOS ANOS PARA RETORNO DO INVESTIMENTO

400000

350000

300000
da poupcaça gerada

250000

200000
Paulo Correia FilhoFabrice Mertz Página 3 de 10/04/2019
 250000

Valor acumulado da poupcaça

200000

150000

100000

50000

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

Column G Column H

Valor total do sistema fotovoltaico instalado: R$ 13,800.00

Paulo Correia FilhoFabrice Mertz Página 4 de 10/04/2019

 Cidade: Rio de Janeiro INSERIR DADO
Potencia installada (Kwp): 1.5 INSERIR DADO
POTENCIA DAS PLACAS EM W 265 INSERIR DADO
Valor do Kwh r$: 0.79 INSERIR DADO
Quantitade de placas se teto inclinado
Superficie necessaria 6
(m2): 12.00
Orientacao ideal Norte
Inclinacao ideal 24

Geração ( KWh / mês )

Mês de Ref TOTAL
JAN 153
FEV 178
MAR 155
ABR 151
MAI 146
JUN 141
JUL 153
AGO 163
SET 148
OUT 146
NOV 171
DEZ 152
TOTAL 1,858

Valor da Economia - Poupanca

acumulada gerada pela economia
ANO ANO
financeirados da energia fotovoltaica e
remunerada a 100% do CDI
 Valor da Economia - Poupanca
acumulada gerada pela economia
ANO ANO
financeirados da energia fotovoltaica e
remunerada a 100% do CDI

1 1,467.65 1
2 1,618.03 2
3 1,783.81 3
4 1,966.58 4
5 2,168.08 5
6 2,390.22 6
7 2,635.12 7
8 2,905.12 8
9 3,202.77 9
10 3,530.93 10
11 3,892.71 11
12 4,291.56 12
13 4,731.27 13
14 5,216.03 14
15 5,750.47 15
16 6,339.66 16
17 6,989.22 17
18 7,705.34 18
19 8,494.83 19
20 9,365.21 20
21 10,324.77 21
22 11,382.64 22
23 12,548.91 23
24 13,834.67 24
25 15,252.17 25

400000

350000

300000
r acumulado da poupcaça gerada

250000

200000

150000
 250000

Valor acumulado da poupcaç

200000

150000

100000

50000

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

Column G Column H

400000

350000

300000

250000
Valor Anual Acumulado R$

21

200000
183386.

158201.0361
150000
136096.5523

116719.2844
99754.60069
100000
84922.67165
71974.72983
60689.72348
50871.32294
50000 42345.24315
34956.84963
28569.01828
23060.22266
18322.82491
14261.54922
10792.11843
7840.037025
5339.504807
3232.447709
1467.65331
0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20

ANOS

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 2
 23060.22266
18322.82491
14261.54922
10792.11843
7840.037025
5339.504807
3232.447709
1467.65331
0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20

ANOS

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

200

180

160

140

120

100
kw/h

80

60

40

20

0
JAN FEV MAR ABR MAI JUN JUL AGO SET OUT

ANOS

18000

16000 1
 18000

16000 1

13834
14000
12548.909
12000 11382.64371
Valor da economia

10324.76799
10000 9365.208702
8494.828567
8000 7705.339484
6989.22363
6339.661875
6000 5750.468838
5216.033995
4731.26825
4291.555476
3892.708557
4000 3530.929518
3202.77336
2905.115251
2635.120777
2390.218944
2168.077702
1966.581737
1783.812326
1618.029068
1467.65331
2000

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

ANOS
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

400000

350000

300000
Valor acumulado da poupcaça gerada

250000

200000

150000

100000

50000
 150000

Valor acu
100000

50000

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

Column G Column H

400000

350000

300000

250000
retorno do i nvestmento

200000

150000

100000

50000

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

-50000
ano
Valor de eficiencia do modulo por ano: 0.995 ESSE É UM VALOR MÉDIO ACEITÁVEL
TX de aplicação CDI ANUAL 1.100
% TX de aplicação CDI ANUAL 10.00 %
INFLAÇÃO ENERGETICA MÉDIA 1.108
% INFLAÇÃO ENERGETICA MÉDIA 10.80 %
Custo do sistema (kit) 6,000.00 INSERIR DADO
Frete 600.00 INSERIR DADO
Valor do Projeto 1,200.00 INSERIR DADO
Valor da Instalação 6,000.00 INSERIR DADO
CUSTO DO SISTEMA INSTALADO 13,800.00
Preco per watt peak: R$/ W 9.20

Economia ( R$ )
Mês de Ref TOTAL
JAN 120.98
FEV 140.75
MAR 122.45
ABR 119.21
MAI 115.37
JUN 111.53
JUL 120.68
AGO 128.65
SET 116.55
OUT 115.67
NOV 135.43
DEZ 120.39
TOTAL 1,467.65

Saldo

Valor do investimento
Poupanca acumulada gerada pela economia
financeirados da energia fotovoltaica e
remunerada a 100% do CDI
 Valor do investimento
Poupanca acumulada gerada pela economia Retorno do
investimento
financeirados da energia fotovoltaica e
remunerada a 100% do CDI
R$ 1,468 R$ 13,800 -R$ 12,332.35
R$ 3,232 -R$ 10,567.55
R$ 5,339.505 -R$ 8,460.50
R$ 7,840.037 -R$ 5,959.96
R$ 10,792.118 -R$ 3,007.88
R$ 14,261.549 R$ 461.55
R$ 18,322.825 R$ 4,522.82
R$ 23,060.223 R$ 9,260.22
R$ 28,569.018 R$ 14,769.02
R$ 34,956.850 R$ 21,156.85
R$ 42,345.243 R$ 28,545.24
R$ 50,871.323 R$ 37,071.32
R$ 60,689.723 R$ 46,889.72
R$ 71,974.730 R$ 58,174.73
R$ 84,922.672 R$ 71,122.67
R$ 99,754.601 R$ 85,954.60
R$ 116,719.284 R$ 102,919.28
R$ 136,096.552 R$ 122,296.55
R$ 158,201.036 R$ 144,401.04
R$ 183,386.348 R$ 169,586.35
R$ 212,049.751 R$ 198,249.75
R$ 244,637.370 R$ 230,837.37
R$ 281,650.017 R$ 267,850.02
R$ 323,649.689 R$ 309,849.69
R$ 371,266.829 R$ 357,466.83
 15 16 17 18 19 20 21 22 23 24 25

371266.8286

323649.6888

281650.0165

244637.3701

212049.7512

183386.3484

158201.0361

136096.5523

116719.2844
54.60069
165

16 17 18 19 20 21 22 23 24 25

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

18 19 20 21 22 23 24 25

O SET OUT NOV DEZ

15252.171
 15252.171

13834.67064

12548.90939
11382.64371
10324.76799
9365.208702
494.828567
339484
63

8 19 20 21 22 23 24 25

13
 15 16 17 18 19 20 21 22 23 24 25

12 13 14 15 16 17 18 19 20 21 22 23 24 25

ano
ALOR MÉDIO ACEITÁVEL

INSERIR DADO

INSERIR DADO
O
O
O
O
Fonte: http://www.cresesb.cepel.br/index.php#data

SÃO PAULO
Radiacao solar no plano
Geração ( KWh / mês ) inclinado(kWh/m²)
TOTAL Norte
Mês de Ref KWH GERADO 24
JAN 153.14 4.10
FEV 178.16 4.77
MAR 155.00 4.15
ABR 150.89 4.04
MAI 146.04 3.91
JUN 141.18 3.78
JUL 152.76 4.09
AGO 162.85 4.36
SET 147.53 3.95
OUT 146.41 3.92
NOV 171.44 4.59
DEZ 152.39 4.08
TOTAL 1,857.79

MÉDIA DE GERAÇÃO
MENSAL 154.82

PERCENTUAL DE PERDA DO SISTEMA EM 0.83

CONTATO COM O MEIO AMBIENTE 17%
INSERIR CIDADE

INSERIR ORIENTAÇÃO DO TELHADO

INSERIR ÂNGULO DE LATITUDE
INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
 HORAS DE SOL PLENO
Uso 3.00 3.2 3.5 3.7 4 4.2 4.5 4.7 5 5.2 5.5 5.7 6
mensal KWH
50 kwh 0.65 0.61 0.56 0.53 0.49 0.46 0.43 0.41 0.39 0.38 0.35 0.34 0.33
100 kwh 1.30 1.22 1.11 1.05 0.98 0.93 0.87 0.83 0.78 0.75 0.71 0.68 0.65
150 kwh 1.95 1.83 1.67 1.58 1.46 1.39 1.30 1.24 1.17 1.13 1.06 1.03 0.98
200 kwh 2.60 2.44 2.23 2.11 1.95 1.86 1.73 1.66 1.56 1.50 1.42 1.37 1.30
250 kwh 3.25 3.05 2.79 2.64 2.44 2.32 2.17 2.07 1.95 1.88 1.77 1.71 1.63
300 kwh 3.90 3.66 3.34 3.16 2.93 2.79 2.60 2.49 2.34 2.25 2.13 2.05 1.95
350 kwh 4.55 4.27 3.90 3.69 3.41 3.25 3.03 2.90 2.73 2.63 2.48 2.39 2.28
400 kwh 5.20 4.88 4.46 4.22 3.90 3.71 3.47 3.32 3.12 3.00 2.84 2.74 2.60
450 kwh 5.85 5.48 5.01 4.74 4.39 4.18 3.90 3.73 3.51 3.38 3.19 3.08 2.93
500 kwh 6.50 6.09 5.57 5.27 4.88 4.64 4.33 4.15 3.90 3.75 3.55 3.42 3.25
550 kwh 7.15 6.70 6.13 5.80 5.36 5.11 4.77 4.56 4.29 4.13 3.90 3.76 3.58
600 kwh 7.80 7.31 6.69 6.32 5.85 5.57 5.20 4.98 4.68 4.50 4.25 4.11 3.90
650 kwh 8.45 7.92 7.24 6.85 6.34 6.04 5.63 5.39 5.07 4.88 4.61 4.45 4.23
700 kwh 9.10 8.53 7.80 7.38 6.83 6.50 6.07 5.81 5.46 5.25 4.96 4.79 4.55
750 kwh 9.75 9.14 8.36 7.91 7.31 6.96 6.50 6.22 5.85 5.63 5.32 5.13 4.88
800 kwh 10.40 9.75 8.91 8.43 7.80 7.43 6.93 6.64 6.24 6.00 5.67 5.47 5.20
850 kwh 11.05 10.36 9.47 8.96 8.29 7.89 7.37 7.05 6.63 6.38 6.03 5.82 5.53
900 kwh 11.70 10.97 10.03 9.49 8.78 8.36 7.80 7.47 7.02 6.75 6.38 6.16 5.85
950 kwh 12.35 11.58 10.59 10.01 9.26 8.82 8.23 7.88 7.41 7.13 6.74 6.50 6.18
1,000 kwh 13.00 12.19 11.14 10.54 9.75 9.29 8.67 8.30 7.80 7.50 7.09 6.84 6.50
1,050 kwh 13.65 12.80 11.70 11.07 10.24 9.75 9.10 8.71 8.19 7.88 7.45 7.18 6.83
1,100 kwh 14.30 13.41 12.26 11.59 10.73 10.21 9.53 9.13 8.58 8.25 7.80 7.53 7.15
1,150 kwh 14.95 14.02 12.81 12.12 11.21 10.68 9.97 9.54 8.97 8.63 8.15 7.87 7.48
1,200 kwh 15.60 14.63 13.37 12.65 11.70 11.14 10.40 9.96 9.36 9.00 8.51 8.21 7.80
1,250 kwh 16.25 15.23 13.93 13.18 12.19 11.61 10.83 10.37 9.75 9.38 8.86 8.55 8.13
1,300 kwh 16.90 15.84 14.49 13.70 12.68 12.07 11.27 10.79 10.14 9.75 9.22 8.89 8.45
1,350 kwh 17.55 16.45 15.04 14.23 13.16 12.54 11.70 11.20 10.53 10.13 9.57 9.24 8.78
1,400 kwh 18.20 17.06 15.60 14.76 13.65 13.00 12.13 11.62 10.92 10.50 9.93 9.58 9.10
1,450 kwh 18.85 17.67 16.16 15.28 14.14 13.46 12.57 12.03 11.31 10.88 10.28 9.92 9.43
1,500 kwh 19.50 18.28 16.71 15.81 14.63 13.93 13.00 12.45 11.70 11.25 10.64 10.26 9.75
1,550 kwh 20.15 18.89 17.27 16.34 15.11 14.39 13.43 12.86 12.09 11.63 10.99 10.61 10.08
1,600 kwh 20.80 19.50 17.83 16.86 15.60 14.86 13.87 13.28 12.48 12.00 11.35 10.95 10.40
1,650 kwh 21.45 20.11 18.39 17.39 16.09 15.32 14.30 13.69 12.87 12.38 11.70 11.29 10.73
1,700 kwh 22.10 20.72 18.94 17.92 16.58 15.79 14.73 14.11 13.26 12.75 12.05 11.63 11.05
1,750 kwh 22.75 21.33 19.50 18.45 17.06 16.25 15.17 14.52 13.65 13.13 12.41 11.97 11.38
1,800 kwh 23.40 21.94 20.06 18.97 17.55 16.71 15.60 14.94 14.04 13.50 12.76 12.32 11.70
1,850 kwh 24.05 22.55 20.61 19.50 18.04 17.18 16.03 15.35 14.43 13.88 13.12 12.66 12.03
1,900 kwh 24.70 23.16 21.17 20.03 18.53 17.64 16.47 15.77 14.82 14.25 13.47 13.00 12.35
1,950 kwh 25.35 23.77 21.73 20.55 19.01 18.11 16.90 16.18 15.21 14.63 13.83 13.34 12.68
2,000 kwh 26.00 24.38 22.29 21.08 19.50 18.57 17.33 16.60 15.60 15.00 14.18 13.68 13.00
2,050 kwh 26.65 24.98 22.84 21.61 19.99 19.04 17.77 17.01 15.99 15.38 14.54 14.03 13.33
2,100 kwh 27.30 25.59 23.40 22.14 20.48 19.50 18.20 17.43 16.38 15.75 14.89 14.37 13.65
2,150 kwh 27.95 26.20 23.96 22.66 20.96 19.96 18.63 17.84 16.77 16.13 15.25 14.71 13.98
2,200 kwh 28.60 26.81 24.51 23.19 21.45 20.43 19.07 18.26 17.16 16.50 15.60 15.05 14.30
2,250 kwh 29.25 27.42 25.07 23.72 21.94 20.89 19.50 18.67 17.55 16.88 15.95 15.39 14.63
2,300 kwh 29.90 28.03 25.63 24.24 22.43 21.36 19.93 19.09 17.94 17.25 16.31 15.74 14.95
2,350 kwh 30.55 28.64 26.19 24.77 22.91 21.82 20.37 19.50 18.33 17.63 16.66 16.08 15.28
2,400 kwh 31.20 29.25 26.74 25.30 23.40 22.29 20.80 19.91 18.72 18.00 17.02 16.42 15.60
2,450 kwh 31.85 29.86 27.30 25.82 23.89 22.75 21.23 20.33 19.11 18.38 17.37 16.76 15.93
2,500 kwh 32.50 30.47 27.86 26.35 24.38 23.21 21.67 20.74 19.50 18.75 17.73 17.11 16.25
2,550 kwh 33.15 31.08 28.41 26.88 24.86 23.68 22.10 21.16 19.89 19.13 18.08 17.45 16.58
2,600 kwh 33.80 31.69 28.97 27.41 25.35 24.14 22.53 21.57 20.28 19.50 18.44 17.79 16.90
2,650 kwh 34.45 32.30 29.53 27.93 25.84 24.61 22.97 21.99 20.67 19.88 18.79 18.13 17.23
2,700 kwh 35.10 32.91 30.09 28.46 26.33 25.07 23.40 22.40 21.06 20.25 19.15 18.47 17.55
2,750 kwh 35.75 33.52 30.64 28.99 26.81 25.54 23.83 22.82 21.45 20.63 19.50 18.82 17.88
2,800 kwh 36.40 34.13 31.20 29.51 27.30 26.00 24.27 23.23 21.84 21.00 19.85 19.16 18.20
2,850 kwh 37.05 34.73 31.76 30.04 27.79 26.46 24.70 23.65 22.23 21.38 20.21 19.50 18.53
2,900 kwh 37.70 35.34 32.31 30.57 28.28 26.93 25.13 24.06 22.62 21.75 20.56 19.84 18.85
2,950 kwh 38.35 35.95 32.87 31.09 28.76 27.39 25.57 24.48 23.01 22.13 20.92 20.18 19.18
3,000 kwh 39.00 36.56 33.43 31.62 29.25 27.86 26.00 24.89 23.40 22.50 21.27 20.53 19.50
3,050 kwh 39.65 37.17 33.99 32.15 29.74 28.32 26.43 25.31 23.79 22.88 21.63 20.87 19.83
3,100 kwh 40.30 37.78 34.54 32.68 30.23 28.79 26.87 25.72 24.18 23.25 21.98 21.21 20.15
3,150 kwh 40.95 38.39 35.10 33.20 30.71 29.25 27.30 26.14 24.57 23.63 22.34 21.55 20.48
3,200 kwh 41.60 39.00 35.66 33.73 31.20 29.71 27.73 26.55 24.96 24.00 22.69 21.89 20.80
3,250 kwh 42.25 39.61 36.21 34.26 31.69 30.18 28.17 26.97 25.35 24.38 23.05 22.24 21.13
3,300 kwh 42.90 40.22 36.77 34.78 32.18 30.64 28.60 27.38 25.74 24.75 23.40 22.58 21.45
3,350 kwh 43.55 40.83 37.33 35.31 32.66 31.11 29.03 27.80 26.13 25.13 23.75 22.92 21.78
3,400 kwh 44.20 41.44 37.89 35.84 33.15 31.57 29.47 28.21 26.52 25.50 24.11 23.26 22.10
3,450 kwh 44.85 42.05 38.44 36.36 33.64 32.04 29.90 28.63 26.91 25.88 24.46 23.61 22.43
3,500 kwh 45.50 42.66 39.00 36.89 34.13 32.50 30.33 29.04 27.30 26.25 24.82 23.95 22.75
3,550 kwh 46.15 43.27 39.56 37.42 34.61 32.96 30.77 29.46 27.69 26.63 25.17 24.29 23.08
3,600 kwh 46.80 43.88 40.11 37.95 35.10 33.43 31.20 29.87 28.08 27.00 25.53 24.63 23.40
3,650 kwh 47.45 44.48 40.67 38.47 35.59 33.89 31.63 30.29 28.47 27.38 25.88 24.97 23.73
3,700 kwh 48.10 45.09 41.23 39.00 36.08 34.36 32.07 30.70 28.86 27.75 26.24 25.32 24.05
3,750 kwh 48.75 45.70 41.79 39.53 36.56 34.82 32.50 31.12 29.25 28.13 26.59 25.66 24.38
3,800 kwh 49.40 46.31 42.34 40.05 37.05 35.29 32.93 31.53 29.64 28.50 26.95 26.00 24.70
3,850 kwh 50.05 46.92 42.90 40.58 37.54 35.75 33.37 31.95 30.03 28.88 27.30 26.34 25.03
3,900 kwh 50.70 47.53 43.46 41.11 38.03 36.21 33.80 32.36 30.42 29.25 27.65 26.68 25.35
3,950 kwh 51.35 48.14 44.01 41.64 38.51 36.68 34.23 32.78 30.81 29.63 28.01 27.03 25.68
4,000 kwh 52.00 48.75 44.57 42.16 39.00 37.14 34.67 33.19 31.20 30.00 28.36 27.37 26.00
4,050 kwh 52.65 49.36 45.13 42.69 39.49 37.61 35.10 33.61 31.59 30.38 28.72 27.71 26.33
4,100 kwh 53.30 49.97 45.69 43.22 39.98 38.07 35.53 34.02 31.98 30.75 29.07 28.05 26.65
4,150 kwh 53.95 50.58 46.24 43.74 40.46 38.54 35.97 34.44 32.37 31.13 29.43 28.39 26.98
4,200 kwh 54.60 51.19 46.80 44.27 40.95 39.00 36.40 34.85 32.76 31.50 29.78 28.74 27.30
4,250 kwh 55.25 51.80 47.36 44.80 41.44 39.46 36.83 35.27 33.15 31.88 30.14 29.08 27.63
4,300 kwh 55.90 52.41 47.91 45.32 41.93 39.93 37.27 35.68 33.54 32.25 30.49 29.42 27.95
4,350 kwh 56.55 53.02 48.47 45.85 42.41 40.39 37.70 36.10 33.93 32.63 30.85 29.76 28.28
4,400 kwh 57.20 53.63 49.03 46.38 42.90 40.86 38.13 36.51 34.32 33.00 31.20 30.11 28.60
4,450 kwh 57.85 54.23 49.59 46.91 43.39 41.32 38.57 36.93 34.71 33.38 31.55 30.45 28.93
4,500 kwh 58.50 54.84 50.14 47.43 43.88 41.79 39.00 37.34 35.10 33.75 31.91 30.79 29.25
4,550 kwh 59.15 55.45 50.70 47.96 44.36 42.25 39.43 37.76 35.49 34.13 32.26 31.13 29.58
4,600 kwh 59.80 56.06 51.26 48.49 44.85 42.71 39.87 38.17 35.88 34.50 32.62 31.47 29.90
4,650 kwh 60.45 56.67 51.81 49.01 45.34 43.18 40.30 38.59 36.27 34.88 32.97 31.82 30.23
4,700 kwh 61.10 57.28 52.37 49.54 45.83 43.64 40.73 39.00 36.66 35.25 33.33 32.16 30.55
4,750 kwh 61.75 57.89 52.93 50.07 46.31 44.11 41.17 39.41 37.05 35.63 33.68 32.50 30.88
4,800 kwh 62.40 58.50 53.49 50.59 46.80 44.57 41.60 39.83 37.44 36.00 34.04 32.84 31.20
4,850 kwh 63.05 59.11 54.04 51.12 47.29 45.04 42.03 40.24 37.83 36.38 34.39 33.18 31.53
4,900 kwh 63.70 59.72 54.60 51.65 47.78 45.50 42.47 40.66 38.22 36.75 34.75 33.53 31.85
4,950 kwh 64.35 60.33 55.16 52.18 48.26 45.96 42.90 41.07 38.61 37.13 35.10 33.87 32.18
5,000 kwh 65.00 60.94 55.71 52.70 48.75 46.43 43.33 41.49 39.00 37.50 35.45 34.21 32.50
5,050 kwh 65.65 61.55 56.27 53.23 49.24 46.89 43.77 41.90 39.39 37.88 35.81 34.55 32.83
5,100 kwh 66.30 62.16 56.83 53.76 49.73 47.36 44.20 42.32 39.78 38.25 36.16 34.89 33.15
5,150 kwh 66.95 62.77 57.39 54.28 50.21 47.82 44.63 42.73 40.17 38.63 36.52 35.24 33.48
5,200 kwh 67.60 63.38 57.94 54.81 50.70 48.29 45.07 43.15 40.56 39.00 36.87 35.58 33.80
5,250 kwh 68.25 63.98 58.50 55.34 51.19 48.75 45.50 43.56 40.95 39.38 37.23 35.92 34.13
5,300 kwh 68.90 64.59 59.06 55.86 51.68 49.21 45.93 43.98 41.34 39.75 37.58 36.26 34.45
5,350 kwh 69.55 65.20 59.61 56.39 52.16 49.68 46.37 44.39 41.73 40.13 37.94 36.61 34.78
5,400 kwh 70.20 65.81 60.17 56.92 52.65 50.14 46.80 44.81 42.12 40.50 38.29 36.95 35.10
5,450 kwh 70.85 66.42 60.73 57.45 53.14 50.61 47.23 45.22 42.51 40.88 38.65 37.29 35.43
5,500 kwh 71.50 67.03 61.29 57.97 53.63 51.07 47.67 45.64 42.90 41.25 39.00 37.63 35.75
5,550 kwh 72.15 67.64 61.84 58.50 54.11 51.54 48.10 46.05 43.29 41.63 39.35 37.97 36.08
5,600 kwh 72.80 68.25 62.40 59.03 54.60 52.00 48.53 46.47 43.68 42.00 39.71 38.32 36.40
5,650 kwh 73.45 68.86 62.96 59.55 55.09 52.46 48.97 46.88 44.07 42.38 40.06 38.66 36.73
5,700 kwh 74.10 69.47 63.51 60.08 55.58 52.93 49.40 47.30 44.46 42.75 40.42 39.00 37.05
5,750 kwh 74.75 70.08 64.07 60.61 56.06 53.39 49.83 47.71 44.85 43.13 40.77 39.34 37.38
5,800 kwh 75.40 70.69 64.63 61.14 56.55 53.86 50.27 48.13 45.24 43.50 41.13 39.68 37.70
5,850 kwh 76.05 71.30 65.19 61.66 57.04 54.32 50.70 48.54 45.63 43.88 41.48 40.03 38.03
5,900 kwh 76.70 71.91 65.74 62.19 57.53 54.79 51.13 48.96 46.02 44.25 41.84 40.37 38.35
5,950 kwh 77.35 72.52 66.30 62.72 58.01 55.25 51.57 49.37 46.41 44.63 42.19 40.71 38.68
6,000 kwh 78.00 73.13 66.86 63.24 58.50 55.71 52.00 49.79 46.80 45.00 42.55 41.05 39.00
6,050 kwh 78.65 73.73 67.41 63.77 58.99 56.18 52.43 50.20 47.19 45.38 42.90 41.39 39.33
6,100 kwh 79.30 74.34 67.97 64.30 59.48 56.64 52.87 50.62 47.58 45.75 43.25 41.74 39.65
6,150 kwh 79.95 74.95 68.53 64.82 59.96 57.11 53.30 51.03 47.97 46.13 43.61 42.08 39.98
6,200 kwh 80.60 75.56 69.09 65.35 60.45 57.57 53.73 51.45 48.36 46.50 43.96 42.42 40.30
6,250 kwh 81.25 76.17 69.64 65.88 60.94 58.04 54.17 51.86 48.75 46.88 44.32 42.76 40.63
6,300 kwh 81.90 76.78 70.20 66.41 61.43 58.50 54.60 52.28 49.14 47.25 44.67 43.11 40.95
6,350 kwh 82.55 77.39 70.76 66.93 61.91 58.96 55.03 52.69 49.53 47.63 45.03 43.45 41.28
6,400 kwh 83.20 78.00 71.31 67.46 62.40 59.43 55.47 53.11 49.92 48.00 45.38 43.79 41.60
6,450 kwh 83.85 78.61 71.87 67.99 62.89 59.89 55.90 53.52 50.31 48.38 45.74 44.13 41.93
6,500 kwh 84.50 79.22 72.43 68.51 63.38 60.36 56.33 53.94 50.70 48.75 46.09 44.47 42.25
6,550 kwh 85.15 79.83 72.99 69.04 63.86 60.82 56.77 54.35 51.09 49.13 46.45 44.82 42.58
6,600 kwh 85.80 80.44 73.54 69.57 64.35 61.29 57.20 54.77 51.48 49.50 46.80 45.16 42.90
6,650 kwh 86.45 81.05 74.10 70.09 64.84 61.75 57.63 55.18 51.87 49.88 47.15 45.50 43.23
6,700 kwh 87.10 81.66 74.66 70.62 65.33 62.21 58.07 55.60 52.26 50.25 47.51 45.84 43.55
6,750 kwh 87.75 82.27 75.21 71.15 65.81 62.68 58.50 56.01 52.65 50.63 47.86 46.18 43.88
6,800 kwh 88.40 82.88 75.77 71.68 66.30 63.14 58.93 56.43 53.04 51.00 48.22 46.53 44.20
6,850 kwh 89.05 83.48 76.33 72.20 66.79 63.61 59.37 56.84 53.43 51.38 48.57 46.87 44.53
6,900 kwh 89.70 84.09 76.89 72.73 67.28 64.07 59.80 57.26 53.82 51.75 48.93 47.21 44.85
6,950 kwh 90.35 84.70 77.44 73.26 67.76 64.54 60.23 57.67 54.21 52.13 49.28 47.55 45.18
7,000 kwh 91.00 85.31 78.00 73.78 68.25 65.00 60.67 58.09 54.60 52.50 49.64 47.89 45.50
7,050 kwh 91.65 85.92 78.56 74.31 68.74 65.46 61.10 58.50 54.99 52.88 49.99 48.24 45.83
7,100 kwh 92.30 86.53 79.11 74.84 69.23 65.93 61.53 58.91 55.38 53.25 50.35 48.58 46.15
7,150 kwh 92.95 87.14 79.67 75.36 69.71 66.39 61.97 59.33 55.77 53.63 50.70 48.92 46.48
7,200 kwh 93.60 87.75 80.23 75.89 70.20 66.86 62.40 59.74 56.16 54.00 51.05 49.26 46.80
7,250 kwh 94.25 88.36 80.79 76.42 70.69 67.32 62.83 60.16 56.55 54.38 51.41 49.61 47.13
7,300 kwh 94.90 88.97 81.34 76.95 71.18 67.79 63.27 60.57 56.94 54.75 51.76 49.95 47.45
7,350 kwh 95.55 89.58 81.90 77.47 71.66 68.25 63.70 60.99 57.33 55.13 52.12 50.29 47.78
7,400 kwh 96.20 90.19 82.46 78.00 72.15 68.71 64.13 61.40 57.72 55.50 52.47 50.63 48.10
7,450 kwh 96.85 90.80 83.01 78.53 72.64 69.18 64.57 61.82 58.11 55.88 52.83 50.97 48.43
7,500 kwh 97.50 91.41 83.57 79.05 73.13 69.64 65.00 62.23 58.50 56.25 53.18 51.32 48.75
7,550 kwh 98.15 92.02 84.13 79.58 73.61 70.11 65.43 62.65 58.89 56.63 53.54 51.66 49.08
7,600 kwh 98.80 92.63 84.69 80.11 74.10 70.57 65.87 63.06 59.28 57.00 53.89 52.00 49.40
7,650 kwh 99.45 93.23 85.24 80.64 74.59 71.04 66.30 63.48 59.67 57.38 54.25 52.34 49.73
7,700 kwh 100.10 93.84 85.80 81.16 75.08 71.50 66.73 63.89 60.06 57.75 54.60 52.68 50.05
7,750 kwh 100.75 94.45 86.36 81.69 75.56 71.96 67.17 64.31 60.45 58.13 54.95 53.03 50.38
7,800 kwh 101.40 95.06 86.91 82.22 76.05 72.43 67.60 64.72 60.84 58.50 55.31 53.37 50.70
7,850 kwh 102.05 95.67 87.47 82.74 76.54 72.89 68.03 65.14 61.23 58.88 55.66 53.71 51.03
7,900 kwh 102.70 96.28 88.03 83.27 77.03 73.36 68.47 65.55 61.62 59.25 56.02 54.05 51.35
7,950 kwh 103.35 96.89 88.59 83.80 77.51 73.82 68.90 65.97 62.01 59.63 56.37 54.39 51.68
8,000 kwh 104.00 97.50 89.14 84.32 78.00 74.29 69.33 66.38 62.40 60.00 56.73 54.74 52.00
8,050 kwh 104.65 98.11 89.70 84.85 78.49 74.75 69.77 66.80 62.79 60.38 57.08 55.08 52.33
8,100 kwh 105.30 98.72 90.26 85.38 78.98 75.21 70.20 67.21 63.18 60.75 57.44 55.42 52.65
8,150 kwh 105.95 99.33 90.81 85.91 79.46 75.68 70.63 67.63 63.57 61.13 57.79 55.76 52.98
8,200 kwh 106.60 99.94 91.37 86.43 79.95 76.14 71.07 68.04 63.96 61.50 58.15 56.11 53.30
8,250 kwh 107.25 100.55 91.93 86.96 80.44 76.61 71.50 68.46 64.35 61.88 58.50 56.45 53.63
8,300 kwh 107.90 101.16 92.49 87.49 80.93 77.07 71.93 68.87 64.74 62.25 58.85 56.79 53.95
8,350 kwh 108.55 101.77 93.04 88.01 81.41 77.54 72.37 69.29 65.13 62.63 59.21 57.13 54.28
8,400 kwh 109.20 102.38 93.60 88.54 81.90 78.00 72.80 69.70 65.52 63.00 59.56 57.47 54.60
8,450 kwh 109.85 102.98 94.16 89.07 82.39 78.46 73.23 70.12 65.91 63.38 59.92 57.82 54.93
8,500 kwh 110.50 103.59 94.71 89.59 82.88 78.93 73.67 70.53 66.30 63.75 60.27 58.16 55.25
8,550 kwh 111.15 104.20 95.27 90.12 83.36 79.39 74.10 70.95 66.69 64.13 60.63 58.50 55.58
8,600 kwh 111.80 104.81 95.83 90.65 83.85 79.86 74.53 71.36 67.08 64.50 60.98 58.84 55.90
8,650 kwh 112.45 105.42 96.39 91.18 84.34 80.32 74.97 71.78 67.47 64.88 61.34 59.18 56.23
8,700 kwh 113.10 106.03 96.94 91.70 84.83 80.79 75.40 72.19 67.86 65.25 61.69 59.53 56.55
8,750 kwh 113.75 106.64 97.50 92.23 85.31 81.25 75.83 72.61 68.25 65.63 62.05 59.87 56.88
8,800 kwh 114.40 107.25 98.06 92.76 85.80 81.71 76.27 73.02 68.64 66.00 62.40 60.21 57.20
8,850 kwh 115.05 107.86 98.61 93.28 86.29 82.18 76.70 73.44 69.03 66.38 62.75 60.55 57.53
8,900 kwh 115.70 108.47 99.17 93.81 86.78 82.64 77.13 73.85 69.42 66.75 63.11 60.89 57.85
8,950 kwh 116.35 109.08 99.73 94.34 87.26 83.11 77.57 74.27 69.81 67.13 63.46 61.24 58.18
9,000 kwh 117.00 109.69 100.29 94.86 87.75 83.57 78.00 74.68 70.20 67.50 63.82 61.58 58.50
9,050 kwh 117.65 110.30 100.84 95.39 88.24 84.04 78.43 75.10 70.59 67.88 64.17 61.92 58.83
9,100 kwh 118.30 110.91 101.40 95.92 88.73 84.50 78.87 75.51 70.98 68.25 64.53 62.26 59.15
9,150 kwh 118.95 111.52 101.96 96.45 89.21 84.96 79.30 75.93 71.37 68.63 64.88 62.61 59.48
9,200 kwh 119.60 112.13 102.51 96.97 89.70 85.43 79.73 76.34 71.76 69.00 65.24 62.95 59.80
 9,250 kwh 120.25 112.73 103.07 97.50 90.19 85.89 80.17 76.76 72.15 69.38 65.59 63.29 60.13
9,300 kwh 120.90 113.34 103.63 98.03 90.68 86.36 80.60 77.17 72.54 69.75 65.95 63.63 60.45
9,350 kwh 121.55 113.95 104.19 98.55 91.16 86.82 81.03 77.59 72.93 70.13 66.30 63.97 60.78
9,400 kwh 122.20 114.56 104.74 99.08 91.65 87.29 81.47 78.00 73.32 70.50 66.65 64.32 61.10
9,450 kwh 122.85 115.17 105.30 99.61 92.14 87.75 81.90 78.41 73.71 70.88 67.01 64.66 61.43
9,500 kwh 123.50 115.78 105.86 100.14 92.63 88.21 82.33 78.83 74.10 71.25 67.36 65.00 61.75
9,550 kwh 124.15 116.39 106.41 100.66 93.11 88.68 82.77 79.24 74.49 71.63 67.72 65.34 62.08
9,600 kwh 124.80 117.00 106.97 101.19 93.60 89.14 83.20 79.66 74.88 72.00 68.07 65.68 62.40
9,650 kwh 125.45 117.61 107.53 101.72 94.09 89.61 83.63 80.07 75.27 72.38 68.43 66.03 62.73
9,700 kwh 126.10 118.22 108.09 102.24 94.58 90.07 84.07 80.49 75.66 72.75 68.78 66.37 63.05
9,750 kwh 126.75 118.83 108.64 102.77 95.06 90.54 84.50 80.90 76.05 73.13 69.14 66.71 63.38
9,800 kwh 127.40 119.44 109.20 103.30 95.55 91.00 84.93 81.32 76.44 73.50 69.49 67.05 63.70
9,850 kwh 128.05 120.05 109.76 103.82 96.04 91.46 85.37 81.73 76.83 73.88 69.85 67.39 64.03
9,900 kwh 128.70 120.66 110.31 104.35 96.53 91.93 85.80 82.15 77.22 74.25 70.20 67.74 64.35
9,950 kwh 129.35 121.27 110.87 104.88 97.01 92.39 86.23 82.56 77.61 74.63 70.55 68.08 64.68
10,000 kwh 130.00 121.88 111.43 105.41 97.50 92.86 86.67 82.98 78.00 75.00 70.91 68.42 65.00
 6.5

0.30
0.60
0.90
1.20
1.50
1.80
2.10
2.40
2.70
3.00
3.30
3.60
3.90
4.20
4.50
4.80
5.10
5.40
5.70
6.00
6.30
6.60
6.90
7.20
7.50
7.80
8.10
8.40
8.70
 9.00
9.30
9.60
9.90
10.20
10.50
10.80
11.10
11.40
11.70
12.00
12.30
12.60
12.90
13.20
13.50
13.80
14.10
14.40
14.70
15.00
15.30
15.60
15.90
16.20
16.50
16.80
17.10
17.40
17.70
18.00
18.30
18.60
18.90
19.20
19.50
19.80
20.10
20.40
20.70
21.00
21.30
21.60
21.90
22.20
22.50
22.80
23.10
23.40
23.70
24.00
24.30
24.60
24.90
25.20
25.50
25.80
26.10
26.40
26.70
27.00
27.30
27.60
27.90
28.20
28.50
28.80
29.10
29.40
29.70
30.00
30.30
30.60
30.90
31.20
31.50
31.80
32.10
32.40
32.70
33.00
33.30
33.60
33.90
34.20
34.50
34.80
35.10
35.40
35.70
36.00
36.30
36.60
36.90
37.20
37.50
37.80
38.10
38.40
38.70
39.00
39.30
39.60
39.90
40.20
40.50
40.80
41.10
41.40
41.70
42.00
42.30
42.60
42.90
43.20
43.50
43.80
44.10
44.40
44.70
45.00
45.30
45.60
45.90
46.20
46.50
46.80
47.10
47.40
47.70
48.00
48.30
48.60
48.90
49.20
49.50
49.80
50.10
50.40
50.70
51.00
51.30
51.60
51.90
52.20
52.50
52.80
53.10
53.40
53.70
54.00
54.30
54.60
54.90
55.20
55.50
55.80
56.10
56.40
56.70
57.00
57.30
57.60
57.90
58.20
58.50
58.80
59.10
59.40
59.70
60.00