CENTRAL DO AÇO LTDA

CDC 3/830092-3
CLASSE CLASSE TARIFÁRIA

TARIFÁRIA
DEMOSTRATIVO CONSUMO CUSTO TOTAL CONSUMO
HORO AZUL (PU)

DEZ/ABR CONVENCIONAL
CONCEITOS INICIAIS QT (KW) VL (KW/R$) (R$) QT KW VL KW (R$)
Demanda Ponta 130 R$ 44.98 R$ 5,847.40 - -
Demanda Fora Ponta 130 R$ 44.98 R$ 5,847.40 130 R$ 44.98
Ultrap. de Demanda Ponta 0 R$ 134.94 R$ 0.00 - -
Ultrap. de Demanda Fora Ponta 0 R$ 134.94 R$ 0.00 0 R$ 134.94
Consumo Ponta 0 R$ 0.18 R$ 0.00 - -
Consumo Fora Ponta 25338 R$ 0.11 R$ 2,805.17 25338 R$ 0.12
Demanda Reativa Ponta 0 R$ 44.98 R$ 0.00 - -
Demanda Reativa Fora Ponta 0 R$ 44.98 R$ 0.00 0 R$ 44.98
Consumo Reativo na Ponta 0 R$ 0.18 R$ 0.00 - -
Consumo Reativo Fora Ponta 0 R$ 0.11 R$ 0.00 0 R$ 0.12
PIS 0.95% R$ 14,499.97 R$ 138.07 0.95% R$ 8,969.04
COFINS 4.37% R$ 14,499.97 R$ 634.03 4.37% R$ 8,969.04
ICMS 38.96% R$ 14,499.97 R$ 5,648.52 38.96% R$ 8,969.04
Iluminação 1 R$ 0.00 R$ 0.00 1 R$ 0.00
CUSTO - REAL R$ 0.00 CUSTO REAL
SIMULAÇÃO R$ 20,920.60 SIMULAÇÃO
3/830092-3
CLASSE RESULTADO DE 50%

TARIFÁRIA HORO
CUSTO TOTAL CONSUMO CUSTO TOTAL REDUÇÃO VERDE
VERDE (PU)

DEZ/ABR X AZUL
(R$) QT KW VL KW (R$) (R$) (R$) (R$)
- 130 R$ 44.98 R$ 5,847.40 R$ 0.00 R$ 0.00
R$ 5,847.40 - - R$ 0.00 R$ 5,847.40 R$ 5,847.40
- 0 R$ 134.94 R$ 0.00 R$ 0.00 R$ 0.00
R$ 0.00 0 R$ 44.98 R$ 0.00 R$ 0.00 R$ 0.00
- 0 R$ 1.20 R$ 0.00 R$ 0.00 R$ 0.00
R$ 3,121.64 25338 R$ 0.12 R$ 3,121.64 R$ 316.47 R$ 316.47
- 0 R$ 44.98 R$ 0.00 R$ 0.00 R$ 0.00
R$ 0.00 0 R$ 0.12 R$ 0.00 R$ 0.00 R$ 0.00
- 0 R$ 1.20 R$ 0.00 R$ 0.00 R$ 0.00
R$ 0.00 0 R$ 0.12 R$ 0.00 R$ 0.00 R$ 0.00
R$ 85.41 0.95% R$ 8,969.04 R$ 85.41 R$ 52.67 R$ 52.67
R$ 392.18 4.37% R$ 8,969.04 R$ 392.18 R$ 241.85 R$ 241.85
R$ 3,493.93 38.96% R$ 8,969.04 R$ 3,493.93 R$ 2,154.60 R$ 2,154.60
R$ 0.00 1.00 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00
R$ 12,940.56 CUSTO - REAL R$ 101,193.97 R$ 7,980.04
R$ 7,980.04

R$ 12,940.56 SIMULAÇÃO R$ 12,940.56 R$ 7,980.04 R$ 3,990.02

CENTRAL DO AÇO LTDA

CDC 3/830092-3
CLASSE CLASSE TARIFÁRIA

TARIFÁRIA
DEMOSTRATIVO CONSUMO CUSTO TOTAL CONSUMO
HORO VERDE

(PU) DEZ/ABR CONVENCIONAL

CONCEITOS INICIAIS QT (KW) VL (KW/R$) (R$) QT KW VL KW (R$)
Demanda Ponta 130 R$ 13.12 R$ 1,705.60 - -
Demanda Fora Ponta - - R$ 0.00 130 R$ 44.98
Ultrap. de Demanda Ponta 0 R$ 39.36 R$ 0.00 - -
Ultrap. de Demanda Fora Ponta 0 R$ 0.00 R$ 0.00 0 R$ 134.94
Consumo Ponta 0 R$ 1.20 R$ 0.00 - -
Consumo Fora Ponta 25338 R$ 0.12 R$ 3,121.64 25338 R$ 0.12
Demanda Reativa Ponta 0 R$ 13.12 R$ 0.00 - -
Demanda Reativa Fora Ponta 0 R$ 0.00 R$ 0.00 0 R$ 44.98
Consumo Reativo na Ponta 0 R$ 1.20 R$ 0.00 - -
Consumo Reativo Fora Ponta 0 R$ 0.12 R$ 0.00 0 R$ 0.12
PIS 0.95% R$ 4,827.24 R$ 45.97 0.95% R$ 8,969.04
COFINS 4.37% R$ 4,827.24 R$ 211.08 4.37% R$ 8,969.04
ICMS 38.96% R$ 4,827.24 R$ 1,880.47 38.96% R$ 8,969.04
Iluminação 1 R$ 0.00 R$ 0.00 1 R$ 0.00
CUSTO - REAL R$ 0.00 CUSTO REAL
SIMULAÇÃO R$ 6,964.76 SIMULAÇÃO
3/830092-3
CLASSE RESULTADO DE 50%

TARIFÁRIA HORO
CUSTO TOTAL CONSUMO CUSTO TOTAL REDUÇÃO AZUL X
AZUL (PU)

DEZ/ABR VERDE
(R$) QT KW VL KW (R$) (R$) (R$) (R$)
- 130 R$ 44.24 R$ 5,751.20 R$ 4,045.60 R$ 4,045.60
R$ 5,847.40 130.00 R$ 13.12 R$ 1,705.60 R$ 1,705.60 R$ 1,705.60
R$ 0.00 0 R$ 37.74 R$ 0.00 R$ 0.00 R$ 0.00
R$ 0.00 0 R$ 44.24 R$ 0.00 R$ 0.00 R$ 0.00
- 0 R$ 0.18 R$ 0.00 R$ 0.00 R$ 0.00
R$ 3,121.64 25338 R$ 0.11 R$ 2,805.17 R$ 316.47 R$ 316.47
- 0 R$ 44.24 R$ 0.00 R$ 0.00 R$ 0.00
R$ 0.00 0 R$ 0.11 R$ 0.00 R$ 0.00 R$ 0.00
- 0 R$ 0.18 R$ 0.00 R$ 0.00 R$ 0.00
R$ 0.00 0 R$ 0.11 R$ 0.00 R$ 0.00 R$ 0.00
R$ 85.41 0.95% R$ 10,261.97 R$ 97.72 R$ 51.75 R$ 51.75
R$ 392.18 4.37% R$ 10,261.97 R$ 448.72 R$ 237.64 R$ 237.64
R$ 3,493.93 38.96% R$ 10,261.97 R$ 3,997.59 R$ 2,117.12 R$ 2,117.12
R$ 0.00 1.00 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00
R$ 12,940.56 CUSTO - REAL R$ 98,804.68 R$ 7,841.24
R$ 7,841.24

R$ 12,940.56 SIMULAÇÃO R$ 14,806.00 R$ 7,841.24 (R$ 3,920.62)

CENTRAL DO AÇO LTDA

CDC 3/830092-3
CLASSE CLASSE TARIFÁRIA

TARIFÁRIA
DEMOSTRATIVO CONSUMO CUSTO TOTAL CONSUMO
HORO AZUL (PU)

DEZ/ABR CONVENCIONAL
CONCEITOS INICIAIS QT (KW) VL (KW/R$) (R$) QT KW VL KW (R$)
Demanda Ponta 130 R$ 44.24 R$ 5,751.20 - -
Demanda Fora Ponta 130 R$ 13.12 R$ 1,705.60 130 R$ 44.98
Ultrap. de Demanda Ponta 0 R$ 132.72 R$ 0.00 - -
Ultrap. de Demanda Fora Ponta 0 R$ 39.36 R$ 0.00 0 R$ 134.94
Consumo Ponta 0 R$ 0.18 R$ 0.00 - -
Consumo Fora Ponta 25338 R$ 0.11 R$ 2,805.17 25338 R$ 0.12
Demanda Reativa Ponta 0 R$ 44.24 R$ 0.00 - -
Demanda Reativa Fora Ponta 0 R$ 13.12 R$ 0.00 0 R$ 44.98
Consumo Reativo na Ponta 0 R$ 0.18 R$ 0.00 - -
Consumo Reativo Fora Ponta 0 R$ 0.11 R$ 0.00 0 R$ 0.12
PIS 0.95% R$ 10,261.97 R$ 97.72 0.95% R$ 8,969.04
COFINS 4.37% R$ 10,261.97 R$ 448.72 4.37% R$ 8,969.04
ICMS 38.96% R$ 10,261.97 R$ 3,997.59 38.96% R$ 8,969.04
Iluminação 1 R$ 0.00 R$ 0.00 1 R$ 0.00
CUSTO - REAL R$ 0.00 CUSTO REAL
SIMULAÇÃO R$ 14,806.00 SIMULAÇÃO
3/830092-3
CLASSE RESULTADO DE 50%

TARIFÁRIA HORO
CUSTO TOTAL CONSUMO CUSTO TOTAL REDUÇÃO VERDE
VERDE (PU)

DEZ/ABR X AZUL
(R$) QT KW VL KW (R$) (R$) (R$) (R$)
R$ 0.00 130 R$ 13.12 R$ 1,705.60 R$ 1,705.60 R$ 1,705.60
R$ 5,847.40 - - R$ 0.00 R$ 5,847.40 R$ 5,847.40
R$ 0.00 0 R$ 39.36 R$ 0.00 R$ 0.00 R$ 0.00
R$ 0.00 0 R$ 13.12 R$ 0.00 R$ 0.00 R$ 0.00
R$ 0.00 0 R$ 1.20 R$ 0.00 R$ 0.00 R$ 0.00
R$ 3,121.64 25338 R$ 0.12 R$ 3,121.64 R$ 0.00 R$ 0.00
R$ 0.00 0 R$ 13.12 R$ 0.00 R$ 0.00 R$ 0.00
R$ 0.00 0 R$ 0.12 R$ 0.00 R$ 0.00 R$ 0.00
R$ 0.00 0 R$ 1.20 R$ 0.00 R$ 0.00 R$ 0.00
R$ 0.00 0 R$ 0.12 R$ 0.00 R$ 0.00 R$ 0.00
R$ 85.41 0.95% R$ 4,827.24 R$ 45.97 R$ 39.44 R$ 39.44
R$ 392.18 4.37% R$ 4,827.24 R$ 211.08 R$ 181.11 R$ 181.11
R$ 3,493.93 38.96% R$ 4,827.24 R$ 1,880.47 R$ 1,613.45 R$ 1,613.45
R$ 0.00 1.00 R$ 0.00 R$ 0.00 R$ 0.00 R$ 0.00
R$ 0.00 CUSTO - REAL R$ 101,193.97 R$ 5,975.80
R$ 5,975.80

R$ 12,940.56 SIMULAÇÃO R$ 6,964.76 R$ 5,975.80 R$ 2,987.90

CENTRAL DO AÇO LTDA

CDC 3/830092-3
CLASSE CLASSE TARIFÁRIA CLASSE RESULTADO DE

TARIFÁRIA
DEMOSTRATIVO CONSUMO CUSTO TOTAL CONSUMO VERDE (PU) CUSTO TOTAL CONSUMO TARIFÁRICA HORO CUSTO TOTAL REDUÇÃO VERDE
HORO AZUL (PU)

DEZ/ABR DEZ/ABR CONVENCIONAL X AZUL

CONCEITOS INICIAIS QT (KW) VL (KW/R$) (R$) QT KW VL KW (R$) (R$) QT KW VL KW (R$) (R$) (R$)
Demanda Ponta 130.00 R$ 44.24 R$ 5,751.20 130.00 R$ 13.12 R$ 1,705.60 - - R$ 0.00 R$ 1,705.60
Demanda Fora Ponta 130 R$ 13.12 R$ 1,705.60 0 R$ 0.00 R$ 0.00 130.00 R$ 44.98 R$ 5,847.40 R$ 5,847.40
Ultrap. de Demanda Ponta 0.00 R$ 132.72 R$ 0.00 0.00 R$ 39.36 R$ 0.00 0 R$ 37.74 R$ 0.00 R$ 0.00
Ultrap. de Demanda Fora Ponta 0 R$ 39.36 R$ 0.00 0 R$ 0.00 R$ 0.00 0 R$ 134.94 R$ 0.00 R$ 0.00
Consumo Ponta 0 R$ 0.18 R$ 0.00 0 R$ 1.20 R$ 0.00 0 R$ 1.22 R$ 0.00 R$ 0.00
Consumo Fora Ponta 25338 R$ 0.11 R$ 2,805.17 25338 R$ 0.12 R$ 3,121.64 25338 R$ 0.12 R$ 3,121.64 R$ 0.00
Demanda Reativa Ponta R$ 0.00 R$ 44.24 R$ 0.00 R$ 0.00 R$ 13.12 R$ 0.00 0 - R$ 0.00 R$ 0.00
Demanda Reativa Fora Ponta 0 R$ 13.12 R$ 0.00 0 R$ 0.00 R$ 0.00 0 R$ 0.12 R$ 0.00 R$ 0.00
Consumo Reativo na Ponta 0 R$ 0.18 R$ 0.00 0.00 R$ 1.20 R$ 0.00 0 R$ 1.22 R$ 0.00 R$ 0.00
Consumo Reativo Fora Ponta 0 R$ 0.11 R$ 0.00 0 R$ 0.12 R$ 0.00 0 R$ 0.12 R$ 0.00 R$ 0.00
PIS 0.95% R$ 10,261.97 R$ 97.72 0.95% R$ 4,827.24 R$ 45.97 0.95% R$ 8,969.04 R$ 85.41 R$ 39.44
COFINS 4.37% R$ 10,261.97 R$ 448.72 4.37% R$ 4,827.24 R$ 211.08 4.37% R$ 8,969.04 R$ 392.18 R$ 181.11
ICMS 38.96% R$ 10,261.97 R$ 3,997.59 38.96% R$ 4,827.24 R$ 1,880.47 38.96% R$ 8,969.04 R$ 3,493.93 R$ 1,613.45
Iluminação 1 R$ 0.00 R$ 0.00 1 R$ 0.00 R$ 0.00 1.00 R$ 0.00 R$ 0.00 R$ 0.00
CUSTO - REAL R$ 0.00 CUSTO REAL R$ 0.00 CUSTO - REAL R$ 88,276.66 R$ 5,975.80
SIMULAÇÃO R$ 14,806.00 SIMULAÇÃO R$ 6,964.76 SIMULAÇÃO R$ 12,940.56 R$ 5,975.80
 50%

(R$)
R$ 1,705.60
R$ 5,847.40
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 39.44
R$ 181.11
R$ 1,613.45
R$ 0.00
R$ 5,975.80
(R$ 2,987.90)