DIMENSIONAMENTO DO SISTEMA SOLAR DA CIDADE DE 0

* 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: 25 m²
Orientação: Norte

GERAÇÃO ESTIMADA DE ENERGIA EM KWH/MÊS

Estimativa mensal de produção de energia - TOTAL

400

350

300

250

200
kw/h

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 31 05/29/2023

 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
7,485.57

10,000.00
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 31 05/29/2023

ECONOMIA TOTAL APLICADA

Poupança acumulada gerada pela economia finan-

ceirados da energia fotovoltataica e remunerada a

R$ 787,085.677
100% do CDI
R$ 900,000

R$ 686,137.340
R$ 800,000

R$ 597,098.035
R$ 518,631.225
R$ 700,000
Valor Anual Acumulado R$

R$ 449,545.473
R$ 600,000

R$ 388,779.059
R$ 335,386.197
R$ 500,000

R$ 288,524.691
R$ 247,444.883
R$ 400,000

R$ 211,479.753
R$ 180,036.064
R$ 152,586.427
R$ 128,662.214
R$ 300,000
R$ 107,847.205
R$ 89,771.915
R$ 74,108.521
R$ 60,566.319
R$ 48,887.672
R$ 38,844.389

R$ 200,000
R$ 30,234.484
R$ 22,879.291
R$ 16,620.878
R$ 11,319.750
R$ 6,853

R$ 100,000
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 31 05/29/2023

PAYBACK - QUANTOS ANOS PARA RETORNO DO INVESTIMENTO

Gráfico Comparativo
Custo do Investimento X Retorno financeiro do
investimento
R$ 900,000

R$ 800,000
Valor acumulado da poupcaça gerada

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 31 05/29/2023

 Cidade: SÃO PAULO INSERIR DADO
Potencia installada (Kwp): 3.18 INSERIR DADO
POTENCIA DAS PLACAS EM W 265 INSERIR DADO
Valor do Kwh r$: 0.79 INSERIR DADO
Quantitade de placas 12
Superficie necessaria se teto inclinado 25.44
(m2):
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

Valor da Economia - Poupanca acumulada

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

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

Gráfico Comparativo
Custo do Investimento X Retorno financeiro do inve
R$ 900,000

R$ 800,000
do da poupcaça gerada

R$ 700,000

R$ 600,000

R$ 500,000

R$ 400,000
 Valor acumulado da poupcaça ge
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 1

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

Poupança acumulada gerada pela economia financeirados da energia fo

remunerada a 100% do CDI
R$ 900,000

R$ 800,000

R$ 700,000
Valor Anual Acumulado R$

R$ 600,000

R$ 500,000

R$ 288,524.691
R$ 247,444.883
R$ 400,000
R$ 211,479.753
R$ 180,036.064
R$ 152,586.427

R$ 300,000
R$ 128,662.214
R$ 107,847.205
R$ 89,771.915
R$ 74,108.521
R$ 60,566.319

R$ 200,000
R$ 48,887.672
R$ 38,844.389
R$ 30,234.484
R$ 22,879.291
R$ 16,620.878
R$ 11,319.750

R$ 100,000
R$ 6,853
R$ 3,111

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

ANOS

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

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

ANOS

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

Estimativa mensal de produção de energia - TOTAL

400

350

300

250

200
kw/h

150

100

50

0
JAN FEV MAR ABR MAI JUN JUL AGO SET O

ANOS

35,000.00
Estimativa annual de economia de energia

30,000.00
24,131.20
21,888.51

25,000.00
,854.24
.04
ia
 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
Valor da economia

16,335.32
20,000.00

14,817.15
13,440.08
12,190.99
11,057.99
15,000.00

10,030.29
9,098.10
8,252.54
7,485.57
6,789.88
6,158.84
10,000.00

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

Créditos de Geração
ANOS

Gráfico Comparativo
Custo do Investimento X Retorno financeiro do inves
R$ 900,000

R$ 800,000
Valor acumulado da poupcaça gerada

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

Va
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

RETORNO DO INVESTIMENTO X

R$900,000.00

R$800,000.00

R$700,000.00

R$600,000.00

R$500,000.00
retorno do investimento

R$400,000.00

R$300,000.00

R$200,000.00

R$100,000.00

R$0.00
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 1

(R$100,000.00)
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) 14,358.00 INSERIR DADO
Frete 600.00 INSERIR DADO

Valor do Projeto 1,200.00 INSERIR DADO

Valor da Instalação 5,000.00 INSERIR DADO
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

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$ 3,111 R$ 21,158 -R$ 18,046.57
R$ 6,853 -R$ 14,305.21
R$ 11,319.750 -R$ 9,838.25
R$ 16,620.878 -R$ 4,537.12
R$ 22,879.291 R$ 1,721.29
R$ 30,234.484 R$ 9,076.48
R$ 38,844.389 R$ 17,686.39
R$ 48,887.672 R$ 27,729.67
R$ 60,566.319 R$ 39,408.32
R$ 74,108.521 R$ 52,950.52
R$ 89,771.915 R$ 68,613.92
R$ 107,847.205 R$ 86,689.20
R$ 128,662.214 R$ 107,504.21
R$ 152,586.427 R$ 131,428.43
R$ 180,036.064 R$ 158,878.06
R$ 211,479.753 R$ 190,321.75
R$ 247,444.883 R$ 226,286.88
R$ 288,524.691 R$ 267,366.69
R$ 335,386.197 R$ 314,228.20
R$ 388,779.059 R$ 367,621.06
R$ 449,545.473 R$ 428,387.47
R$ 518,631.225 R$ 497,473.22
R$ 597,098.035 R$ 575,940.03
R$ 686,137.340 R$ 664,979.34
R$ 787,085.677 R$ 765,927.68

tivo
nceiro do investimento
 DI

15
14
R$ 180,036.064

97% a.a
15

16
R$ 211,479.753

16

17
R$ 247,444.883

17

18
R$ 288,524.691

18

Valor do investimento

19
R$ 335,386.197

19

20
R$ 388,779.059

20

21
R$ 449,545.473

21

22
dos da energia fotovoltataica e
R$ 518,631.225

22

23
R$ 597,098.035

23

24
R$ 686,137.340 24

25
R$ 787,085.677
25
 AGO
15

97% a.a
.04
16

,854.24

a - TOTAL

SET
17

21,888.51
18

24,131.20
19

OUT
26,603.69

29,329.50
20

32,334.60
21

NOV
22
23

DEZ
24
25
 32,33
29,329.50
26,603.69
24,131.20
21,888.51
19,854.24
18,009.04
16,335.32

18 19 20 21 22 23 24 25

tivo
nceiro do investimento

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

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

Valor do investimento

TIMENTO X ANOS

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

ano
LOR 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 324.65 4.10
FEV 377.70 4.77
MAR 328.61 4.15
ABR 319.90 4.04
MAI 309.60 3.91
JUN 299.31 3.78
JUL 323.85 4.09
AGO 345.23 4.36
SET 312.77 3.95
OUT 310.39 3.92
NOV 363.45 4.59
DEZ 323.06 4.08
TOTAL 3,938.51

MÉDIA DE GERAÇÃO
MENSAL 328.21

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
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