DIMENSIONAMENTO DO SISTEMA SOLAR DA CIDADE DE SO PAULO

* Gerao anual de: 19,933.70 kWH

* Sistema fotovoltaica com uma potncia de 15 kWp

DETALHES DO SISTAMA FOTOVOLTAICO

Quantidade de placas solares : 48.3871 48 w
Potncia instalada: 15 KWp
Gerao (kWh/ano): 19,933.70 kWh
Inclinao prevista: 24
rea utilizada se for teto inclinado: 78 m
Orientao: Norte

GERAO ESTIMADA DE ENERGIA EM KWH/MS

Estimativa mensal de produo de energia - TOTAL

2500

2000
kw/h

1500

1000

500

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

ANOS

VIABILIDADE FINANCEIRA

ECONOMIA MENSAL GERADA PELO SISTEMA SOLAR FOTOVOLTAICO

Gerao ( KWh / ms ) Economia ( R$ )

Ms de Ref TOTAL Ms de Ref TOTAL
JAN 1,950 JAN 1,365
FEV 1,838 FEV 1,286
MAR 1,797 MAR 1,258

Paulo Correia FilhoFabrice Mertz Pgina 1 de 30 09/23/2017

 ABR 1,546 ABR 1,082
MAI 1,360 MAI 952
JUN 1,203 JUN 842
JUL 1,360 JUL 952
AGO 1,557 AGO 1,090
SET 1,565 SET 1,095
OUT 1,774 OUT 1,242
NOV 2,013 NOV 1,409
DEZ 1,972 DEZ 1,380
TOTAL 19,934 TOTAL 13,954

ECONOMIA ANUAL GERADA PELO SISTEMA SOLAR FOTOVOLTAICO

Estimativa anual de economia de energia

145,008.69
160,000.00

131,531.93
140,000.00

119,307.67
108,219.50
120,000.00

98,161.84
89,038.91
100,000.00
Valor da economia

80,763.85
73,257.85

80,000.00
66,449.44
60,273.79
54,672.08
49,590.99

60,000.00
44,982.12
40,801.59
37,009.59
33,570.01
30,450.09
27,620.13

40,000.00
25,053.18
22,724.80
20,612.81
18,697.11
16,959.44
15,383.27
13,953.59

20,000.00

-
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

Crditos de Gerao
ANOS

Paulo Correia FilhoFabrice Mertz Pgina 2 de 30 09/23/2017

ECONOMIA TOTAL APLICADA

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

Valor Anual AcumuladoR$

R$ 4,500,000

R$3,852,483
R$ 4,000,000

R$3,346,096
R$ 3,500,000

R$2,901,231
R$ 3,000,000

R$2,510,761
R$2,168,359
R$ 2,500,000

R$1,868,409
R$1,605,930
R$ 2,000,000

R$1,376,503
R$1,176,214
R$ 1,500,000
R$1,001,593
R$849,566
R$717,413
R$602,728

R$ 1,000,000
R$503,381
R$417,490
R$343,394
R$279,624
R$224,887
R$178,038
R$138,073
R$104,105

R$ 500,000
R$75,354
R$51,134
R$30,844
R$13,954

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

Paulo Correia FilhoFabrice Mertz Pgina 3 de 30 09/23/2017

PAYBACK - QUANTOS ANOS PARA RETORNO DO INVESTIMENTO

Grfico ComparativoCusto do Investimento X Retorno financeiro do investimento

Valor acumuladodapoupcaagerada

R$ 4,500,000

R$ 4,000,000

R$ 3,500,000

R$ 3,000,000

R$ 2,500,000

R$ 2,000,000

R$ 1,500,000

R$ 1,000,000

R$ 500,000

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

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

Valor do investimento

Valor total do sistema fotovoltaico instalado: R$ 139,800.00

Paulo Correia FilhoFabrice Mertz Pgina 4 de 30 09/23/2017

Paulo Correia FilhoFabrice Mertz Pgina 5 de 30 09/23/2017
 Cidade: SO PAULO
Potencia installada (Kwp): 15
POTENCIA DAS PLACAS EM W 310
Valor do Kwh r$: 0.70
Quantitade de placas se teto inclinado
Superficie necessaria 48
(m2): 78.40
Orientacao ideal Norte
Inclinacao ideal 24

Gerao ( KWh / ms )
Ms de Ref TOTAL
JAN 1,950
FEV 1,838
MAR 1,797
ABR 1,546
MAI 1,360
JUN 1,203
JUL 1,360
AGO 1,557
SET 1,565
OUT 1,774
NOV 2,013
DEZ 1,972
TOTAL 19,934

PAYBACK

ANO Valor da Economia ANO

ANO Valor da Economia ANO

1 13,953.59 1
2 15,383.27 2
3 16,959.44 3
4 18,697.11 4
5 20,612.81 5
6 22,724.80 6
7 25,053.18 7
8 27,620.13 8
9 30,450.09 9
10 33,570.01 10
11 37,009.59 11
12 40,801.59 12
13 44,982.12 13
14 49,590.99 14
15 54,672.08 15
16 60,273.79 16
17 66,449.44 17
18 73,257.85 18
19 80,763.85 19
20 89,038.91 20
21 98,161.84 21
22 108,219.50 22
23 119,307.67 23
24 131,531.93 24
25 145,008.69 25
Valor acu m u lad o d a p ou pcaa ge rad a

Grfico ComparativoCusto do Investimento X Retorno financeir

R$ 4,500,000

R$ 4,000,000

R$ 3,500,000

R$ 3,000,000

R$ 2,500,000

R$ 2,000,000

R$ 1,500,000
 R$ 3,000,000

R$ 2,500,000

R$ 2,000,000

R$ 1,500,000

R$ 1,000,000

R$ 500,000

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

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

Valor Anual Acumulado R$

Poupana acumulada gerada pela economia financeirados da energia fotovoltataica e rem

R$ 4,500,000

R$ 4,000,000

R$ 3,500,000

R$ 3,000,000

R$ 2,500,000

R$ 1,605,930
R$ 1,376,503
R$ 2,000,000
R$ 1,176,214
R$ 1,001,593

R$ 1,500,000
R$ 849,566
R$ 717,413
R$ 602,728
R$ 503,381

R$ 1,000,000
R$ 417,490
R$ 343,394
R$ 279,624
R$ 224,887
R$ 178,038
R$ 138,073
R$ 104,105
R$ 75,354
R$ 51,134

R$ 500,000
R$ 30,844
R$ 13,954

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

ANOS
Poupana sobre economia de energia TX. 10,7997% a.a
 Estimativa mensal de produo de energia - TOTAL
2500

2000

1500
kw/h

1000

500

0
JAN FEV MAR ABR MAI JUN JUL AGO SET OU

ANOS

160,000.00
Estimativa annual de economia de energia

140,000.00
108,219.50

120,000.00
98,161.84
89,038.91
economia

80,763.85

100,000.00
73,257.85
,449.44
3.79

80,000.00
8
 Valor da economia

-
100,000.00
120,000.00
140,000.00

20,000.00
40,000.00
60,000.00
80,000.00

Crditos de Gerao
1
13,953.59

2
15,383.27

3
16,959.44

4
18,697.11

5
20,612.81

6
22,724.80

7
25,053.18
8
27,620.13
9

30,450.09

33,570.01
10

37,009.59
11

40,801.59
12

44,982.12
13

ANOS

49,590.99
14

54,672.08
15

60,273.79
16

66,449.44
17

73,257.85
18

80,763.85
19

89,038.91
20

98,161.84
21

108,219.50
22
2
 INSERIR A
TAXA DE
INFLAO
Valor de eficiencia do modulo por ano: DE
0.995 ESSE UM VALOR MDIO ACEITVEL
ENERGIA
TX de aplicao CDI ANUAL 1.108 DURANTE
% TX de aplicao CDI ANUAL 10.80 % O ANO
INFLAO ENERGETICA MDIA 1.108
% INFLAO ENERGETICA MDIA 10.80 %
Custo do sistema (kit) 133,000.00
Frete 600.00
Valor do Projeto 1,200.00
Valor da Instalao 5,000.00
CUSTO DO SISTEMA INSTALADO 139,800.00
Preco per watt peak: R$/ W 9.32

Economia ( R$ )
Ms de Ref TOTAL
JAN 1,364.77
FEV 1,286.33
MAR 1,257.57
ABR 1,082.40
MAI 951.68
JUN 841.87
JUL 951.68
AGO 1,090.25
SET 1,095.48
OUT 1,241.89
NOV 1,409.22
DEZ 1,380.46
TOTAL 13,953.59

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$ 13,954 R$ 139,800
R$ 30,844 R$ 139,800
R$ 51,134.421 R$ 139,800
R$ 75,354.044 R$ 139,800
R$ 104,105.091 R$ 139,800
R$ 138,073.240 R$ 139,800
R$ 178,038.332 R$ 139,800
R$ 224,886.603 R$ 139,800
R$ 279,624.446 R$ 139,800
R$ 343,393.892 R$ 139,800
R$ 417,490.022 R$ 139,800
R$ 503,380.535 R$ 139,800
R$ 602,727.755 R$ 139,800
R$ 717,413.344 R$ 139,800
R$ 849,566.068 R$ 139,800
R$ 1,001,592.989 R$ 139,800
R$ 1,176,214.469 R$ 139,800
R$ 1,376,503.478 R$ 139,800
R$ 1,605,929.699 R$ 139,800
R$ 1,868,409.016 R$ 139,800
R$ 2,168,359.025 R$ 139,800
R$ 2,510,761.297 R$ 139,800
R$ 2,901,231.185 R$ 139,800
R$ 3,346,096.083 R$ 139,800
R$ 3,852,483.153 R$ 139,800

etorno financeiro do investimento

 R$ 849,566

15
14

% a.a
16
R$ 1,001,593

15
R$ 1,176,214

17
16
R$ 1,376,503

18
17
R$ 1,605,930

19
18

Valor do investimento

20
R$ 1,868,409

19
R$ 2,168,359

21
20
R$ 2,510,761

22
21

23
R$ 2,901,231 22

R$ 3,346,096

24
23

R$ 3,852,483

25
24

otovoltataica e remunerada a 100% do CDI

25
73,257.85

AGO
80,763.85

89,038.91

ia - TOTAL

SET
98,161.84

108,219.50

119,307.67

OUT
131,531.93

145,008.69

NOV
DEZ
 73,257.85

18
80,763.85

19
20
89,038.91

98,161.84

21
108,219.50

22
119,307

23
13

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

Gerao ( KWh / ms ) SO PAULO

Ms de Ref TOTAL Radiacao solar no plano
SO PAULO inclinado(kWh/m)
Norte
24
JAN 1950 5.22
FEV 1838 4.92
MAR 1797 4.81
ABR 1546 4.14
MAI 1360 3.64
JUN 1203 3.22
JUL 1360 3.64
AGO 1557 4.17
SET 1565 4.19
OUT 1774 4.75
NOV 2013 5.39
DEZ 1972 5.28

Eficincia do Projeto
TOTAL 19934 Fotovoltaico (inferncia padro):

0.83
MDIA DE GERAO 1661.14
Assumindo uma eficincia de 83%
ORIENTAO
NGULO LATIDTUDE

5.22 4.92 4.81 4.14 3.64 3.22 3.64 4.17 4.19 4.75
5.39 5.28
 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