Professional Documents
Culture Documents
Identificao do Projeto
Concessionria:
Nome do Projeto:
Responsvel:
Tipo de Projeto:
A4
Ano: 2011
Telefone: (79)2105-6835
E-mail:
milthons@ufs.br
2. Identificao do Consumindor
Nome:
Endereo:
Cidade:
So Cristvo
Contato:
Departamento de Manuteno
Fone: (79)2105-6942
Ramo: DEMAN
E-mail:
deman@ufs.br
A4 (2,3 a 25kV)
Tarifa:
Verde
Classificao:
Comercial/Outros
ICMS:
17.00%
PIS:
1.03%
COFINS:
4.75%
Convec.
Verde
Azul
Convec.
Verde
Azul
0.181650
1.755879
0.287503
0.163485
1.580291
0.258753
0.181650
1.728322
0.259946
0.163485
1.555490
0.233951
0.181650
0.178995
0.178995
0.163485
0.161096
0.161096
0.181650
0.163002
0.163002
0.163485
0.146702
0.146702
63.752914
18.220668
63.234913
57.377622
16.398601
56.911422
63.752914
18.220668
18.220668
57.377622
16.398601
16.398601
127.505828
36.441336
126.469826
114.755245
32.797203
113.822844
127.505828
36.441336
36.441336
114.755245
32.797203
32.797203
0.152629
0.152629
0.152629
0.137366
0.137366
0.137366
0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
OBS:
1) O horrio de ponta ser considerado das 18:00 s 21:00, no horrio de vero considerado horrio de ponta das 19:00 s 22:00
2) O FCP ser igual a 0 se a carga for utilizada somente no horrio fora de ponta;
O FCP ser igual a 0,7 se a carga for parcialmente utilizada no horrio de ponta;
3) Ser considerado 4 semanas/ms. Para 12 meses/ano de funcionamento sero consideradas 52 semanas/ano
OBSERVAES:
Ajustar o valor da Tarifa Gerador conforme equipamento que ser colocado em operao.
A planilha se baseia em um contrato de demanda com margem de 5% de tolerncia. Para consumidores com tenso de 69kV ou superior esta margem tembm
de 5%. Os valores sugeridos de demanda estaro ento corretos.
4/25/2014
CEEE
Ultimo Reajuste
10/25/2009
10/24/2010
Vigente at
Resoluo ANEEL
895
*Clulas vermelhas devem ter suas tarifas atualizadas!
RGE
6/19/2010
6/18/2011
1009
AES Sul
4/19/2010
4/18/2011
965
CELESC
8/7/2010
8/6/2011
1037
ELT.PAULO
7/4/2010
7/3/2011
1026
COELBA
4/22/2010
4/21/2011
971
LIGHT
11/7/2009
10/6/2010
905
AMPLA
3/15/2010
3/14/2011
947
Energisa SE
4/19/2011
4/22/2012
1,137
Convenc
0.16467
0.16467
0.16467
0.16467
23.72000
23.72000
71.16000
71.16000
Verde
1.04998
1.03036
0.13409
0.12271
7.71000
7.71000
23.13000
23.13000
RGE
Azul
0.21134
0.19172
0.13409
0.12271
36.12000
7.71000
108.35000
23.13000
Convenc
0.19075
0.19075
0.19075
0.19075
40.18000
40.18000
120.54000
120.54000
Verde
1.25564
1.22781
0.18806
0.17192
10.47000
10.47000
31.41000
31.41000
AES SUL
Azul
0.29765
0.26982
0.18806
0.17192
41.26000
10.47000
123.78000
31.41000
Convenc
0.13595
0.13595
0.13595
0.13595
44.80000
44.80000
134.40000
134.40000
Verde
1.29326
1.27523
0.13421
0.12375
11.08000
11.08000
33.24000
33.24000
CELESC
Azul
0.20525
0.18722
0.13421
0.12375
46.86000
11.08000
140.58000
33.24000
Convenc
0.18218
0.18218
0.18218
0.18218
32.53000
32.53000
97.59000
97.59000
Verde
1.05280
1.02657
0.17965
0.16444
8.66000
8.66000
25.98000
25.98000
AES - ELETROPAULO
Azul
0.28293
0.25670
0.17965
0.16444
33.15000
8.66000
99.45000
25.98000
Convenc
0.16132
0.16132
0.16132
0.16132
31.31000
31.31000
93.93000
93.93000
Verde
1.00106
0.97823
0.15912
0.14587
7.99000
7.99000
23.97000
23.97000
Azul
0.24904
0.22621
0.15912
0.14587
32.39000
7.99000
97.17000
23.97000
OBSERVAES:
COELBA
Tipo de Tarifa
Cons. Ponta Seca
Cons. Ponta mida
Cons. Fora Ponta Seca
Cons. Fora Ponta mida
Demanda Ponta
Demanda Fora Ponta
Ultrapassagem Dem Ponta
Ultrapas. Dem Fora Ponta
Cons. Energia Reativa
Energia Complementar em Ponta
Energia Incremental em Ponta
Convenc
0.12971
0.12971
0.12971
0.12971
56.58000
56.58000
169.74000
169.74000
Verde
1.51874
1.49949
0.12786
0.11667
15.80000
15.80000
47.40000
47.40000
LIGHT
Azul
0.20370
0.18445
0.12786
0.11667
56.64000
15.80000
169.92000
47.40000
Convenc
0.16533
0.16533
0.16533
0.16533
33.84000
33.84000
101.52000
101.52000
Verde
1.21215
1.18994
0.14961
0.13673
10.84000
10.84000
32.53000
32.53000
AMPLA
Azul
0.23707
0.21486
0.14961
0.13673
41.99000
10.84000
125.98000
32.53000
Convenc
0.12780
0.12780
0.12780
0.12780
55.27000
55.27000
165.81000
165.81000
Verde
1.41600
1.39854
0.12609
0.11597
17.39000
17.39000
52.17000
52.17000
Energisa SE
Azul
0.19490
0.17744
0.12609
0.11597
52.58000
17.39000
157.74000
52.17000
Convenc
0.14027
0.14027
0.14027
0.14027
49.23000
49.23000
98.46000
98.46000
0.11786
Verde
1.35589
1.33461
0.13822
0.12587
14.07000
14.07000
28.14000
28.14000
0.11786
Azul
0.22201
0.20073
0.13822
0.12587
48.83000
14.07000
97.66000
28.14000
0.11786
12
Demandas Medidas
N
PO
Dez/10
Jan/11
Fev/11
Mar/11
Abr/11
Mai/11
Jun/11
Jul/11
Ago/11
Set/11
Out/11
Nov/11
312
228
260
320
352
309
315
195
273
321
349
351
600
600
600
600
600
600
600
600
600
600
TA
600
600
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Demandas Medidas
FO
RA
Dez/10
Jan/11
Fev/11
Mar/11
Abr/11
Mai/11
Jun/11
Jul/11
Ago/11
Set/11
Out/11
Nov/11
575
480
517
602
612
541
469
401
463
503
564
577
N
PO
TA
600
600
600
600
600
600
600
600
600
600
R$36.44
600
10,932.40
10,932.40
10,932.40
10,932.40
10,932.40
10,932.40
10,932.40
10,932.40
10,932.40
10,932.40
10,932.40
307
555
307
588
307
489
Jan/11
Fev/11
Mar/11
Abr/11
Mai/11
Jun/11
Jul/11
Ago/11
Set/11
Out/11
Nov/11
1
2
PONTA
400
350
300
250
200
150
Demanda Limite
100
50
0
Demanda Limite:
322.35
322.35
322.35
322.35
351.75
322.35
322.35
322.35
322.35
322.35
348.6
350.7
FORA PONTA
700
600
500
400
Demanda Limite
Demanda Medida
300
Demanda Sugerida
200
100
0
Dez/10
Jan/11
Demanda Limite:
Fev/11
617.4
Mar/11
Abr/11
617.4
Mai/11
617.4
Jun/11
617.4
Jul/11
617.4
Ago/11
Set/11
539.7
513.45
Out/11
Nov/11
513.45
513.45
513.45
561.75
575.4
Dados de sada
D. sugerida n ajustada FP
D. sugerida n ajustada P
Maior calc ou medida FP
Maior calc ou medida P
xxD. Sugerida Fora Ponta
xxD. Sugerida Ponta
xxUltrapassagem Fora Ponta
xxUltrapassagem Ponta
D. Sugerida Fora Ponta
D. Sugerida Ponta
Ultrapassagem Fora Ponta
Ultrapassagem Ponta
Dez/10
588.10
307.30
588.10
311.64
588.10
307.30
0.00
0.00
Jan/11
588.10
307.30
588.10
307.30
588.10
307.30
0.00
0.00
Fev/11
588.10
307.30
588.10
307.30
588.10
307.30
0.00
0.00
Mar/11
588.10
307.30
602.28
320.04
588.10
307.30
0.00
0.00
Abr/11
588.10
307.30
611.94
352.38
588.10
334.76
0.00
17.38
Mai/11
489.10
307.30
540.96
309.12
513.91
307.30
26.96
0.00
Jun/11
489.10
307.30
489.10
315.42
489.10
307.30
0.00
0.00
Jul/11
489.10
307.30
489.10
307.30
489.10
307.30
0.00
0.00
Ago/11
489.10
307.30
489.10
307.30
489.10
307.30
0.00
0.00
Set/11
489.10
307.30
503.16
320.88
489.10
307.30
0.00
0.00
Out/11
489.10
307.30
563.64
349.02
535.46
331.57
28.64
17.02
Nov/11
489.10
307.30
577.08
351.12
548.23
333.56
29.08
17.12
588
307
0
0
588
307
0
0
588
307
0
0
588
307
0
0
588
335
0
17
514
307
27
0
489
307
0
0
489
307
0
0
489
307
0
0
489
307
0
0
535
332
29
17
548
334
29
17
Perodo mido
Perodo Seco
Tarifa:
Classe:
Verde
Comercial/Outros
2011
3/803519-8
Ano:
NUC:
Dez/10
Jan/11
Fev/11
Mar/11
Abr/11
Mai/11
Jun/11
Jul/11
Ago/11
Set/11
Out/11
Nov/11
144,835
139,031
141,273
164,863
163,807
161,747
134,722
118,514
143,236
143,864
167,459
165,645
10,808
9,677
10,015
11,733
11,421
11,913
10,237
8,843
11,540
11,085
12,406
12,323
134,027
129,354
131,258
153,130
152,386
149,834
124,485
109,671
131,696
132,779
155,053
153,322
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
575
480
517
602
612
541
469
401
463
503
564
577
312
228
260
320
352
309
315
195
273
321
349
351
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
600
741.01
752.46
616.32
664.70
621.66
575.41
742.54
880.97
659.81
718.58
648.98
585.33
51,458.75
48,742.31
49,636.83
56,171.27
55,510.76
58,669.74
51,189.54
46,090.21
54,768.18
54,163.11
60,469.56
60,013.99
51,240.10
48,523.66
49,418.19
56,212.81
55,728.31
58,086.68
49,167.05
44,067.72
52,745.69
52,398.62
60,342.02
60,123.31
55,076.42
53,727.30
54,125.52
59,222.06
62,291.67
60,141.09
54,080.84
50,495.99
55,213.75
56,412.49
65,269.32
65,298.96
7,565.60
6,773.90
7,010.50
8,213.10
7,994.70
8,339.10
7,165.90
6,190.10
8,078.00
7,759.50
8,684.20
8,626.10
32,560.40
31,798.69
32,109.04
35,934.41
35,989.15
37,168.89
31,192.11
28,540.48
32,482.84
32,934.70
38,558.58
38,485.61
40,126.00
38,572.59
39,119.54
44,147.51
43,983.85
45,507.99
38,358.01
34,730.58
40,560.84
40,694.20
47,242.78
47,111.71
63,795.97
62,741.67
63,148.93
68,344.44
68,768.47
65,592.97
55,647.40
52,703.22
57,193.97
58,210.79
68,224.38
68,723.65
646,884.25
53,907.02
RECONTRATO DE DEMANDA
Economia Anual
Economia Mensal
R$ 8,830.09
R$ 735.84
Dem. Ideal Fora P. Seca
0
Tarifa Ideal
Verde
Verde Ideal
638,054.16
53,171.18
Azul Ideal
691,355.41
57,612.95
Verde + Gerador
500,155.60
41,679.63
Verde + Gerador
FATOR DE POTNCIA
Potncia necessria para a correo do FP para 0,94 (kVAr)
Retorno
R$ 0.00
0 meses
Economia Anual
Economia Mensal
R$ 8,207.77
R$ 683.98
1.27
588 kW
R$ 146,728.65
R$ 12,227.39
22.68
A presente unidade consumidora est enquadrada na tarifa Verde e atualmente est pagando multa por consumo reativo excedente de energia eltrica.
Adequando-se a tarifa obtm-se uma economia anual de R$ 8830.09, o que corresponde a uma reduo de 1.37 %.
Corrigindo-se o fator de potncia ser obtida uma economia anual de R$ 8207.77, que corresponde a uma reduo de 1.27%.
Tabela de Tarifas
RASCUNHO:
Verde
Azul
0.181650
1.755879
0.287503
0.181650
1.728322
0.259946
0.181650
0.178995
0.178995
0.181650
0.163002
0.163002
63.752914
18.220668
63.234913
489 kW
R$ 361.59/MWh
Custo Mdio da E.E:
11000 kWh/ms - Horrio Ponta - 7.38%
138083 kWh/ms - Horrio Fora Ponta - 92.62%
299 kW mdio - Horrio de Ponta
525 kW mdio - Horrio Fora de Ponta
0.0
Investimento
%
1.37
0.700000
63.752914
18.220668
18.220668
127.505828
36.441336
126.469826
127.505828
36.441336
36.441336
0.000000
0.152629
0.152629
0.152629
Ms
Consumo Total (kWh)
Energia Complementar (kWh)
Consumo Ponta (kWh)
Consumo Fora Ponta (kWh)
Horrio Reservado (kWh)
Dem. Faturada Ponta (kW)
Dem. Faturada F. Ponta (kW)
Dem. Medida F. Ponta (kW)
Dem. Medida Ponta (kW)
Ultr. Dem. Ponta (kW)
Ultr. Dem. Fora Ponta (kW)
Dem. Contratada FP (kW)
Dem. Contratada P (kW)
Mdia
Dez/10
144,835
0
10,808
134,027
0
600
600
575
312
0
0
600
600
Jan/11
139,031
0
9,677
129,354
0
600
600
480
228
0
0
600
600
Fev/11
141,273
0
10,015
131,258
0
600
600
517
260
0
0
600
600
Mar/11
164,863
0
11,733
153,130
0
600
600
602
320
0
0
600
600
Abr/11
163,807
0
11,421
152,386
0
600
600
612
352
0
0
600
600
Mai/11
161,747
0
11,913
149,834
0
600
600
541
309
0
0
600
600
Jun/11
134,722
0
10,237
124,485
0
600
600
469
315
0
0
600
600
Jul/11
118,514
0
8,843
109,671
0
600
600
401
195
0
0
600
600
Ago/11
143,236
0
11,540
131,696
0
600
600
463
273
0
0
600
600
Set/11
143,864
0
11,085
132,779
0
600
600
503
321
0
0
600
600
Out/11
167,459
0
12,406
155,053
0
600
600
564
349
0
0
600
600
Nov/11
165,645
0
12,323
153,322
0
600
600
577
351
0
0
600
600
R$ 0.00
R$ 18,679.70
R$ 21,846.64
R$ 0.00
R$ 40,526.34
R$ 0.00
R$ 10,932.40
R$ 0.00
R$ 0.00
R$ 10,932.40
R$ 51,458.75
R$ 0.00
R$ 16,724.97
R$ 21,084.94
R$ 0.00
R$ 37,809.91
R$ 0.00
R$ 10,932.40
R$ 0.00
R$ 0.00
R$ 10,932.40
R$ 48,742.31
R$ 0.00
R$ 17,309.14
R$ 21,395.29
R$ 0.00
R$ 38,704.43
R$ 0.00
R$ 10,932.40
R$ 0.00
R$ 0.00
R$ 10,932.40
R$ 49,636.83
R$ 0.00
R$ 20,278.40
R$ 24,960.47
R$ 0.00
R$ 45,238.87
R$ 0.00
R$ 10,932.40
R$ 0.00
R$ 0.00
R$ 10,932.40
R$ 56,171.27
R$ 0.00
R$ 19,739.16
R$ 24,839.19
R$ 0.00
R$ 44,578.36
R$ 0.00
R$ 10,932.40
R$ 0.00
R$ 0.00
R$ 10,932.40
R$ 55,510.76
R$ 0.00
R$ 20,917.79
R$ 26,819.55
R$ 0.00
R$ 47,737.34
R$ 0.00
R$ 10,932.40
R$ 0.00
R$ 0.00
R$ 10,932.40
R$ 58,669.74
R$ 0.00
R$ 17,974.94
R$ 22,282.20
R$ 0.00
R$ 40,257.14
R$ 0.00
R$ 10,932.40
R$ 0.00
R$ 0.00
R$ 10,932.40
R$ 51,189.54
R$ 0.00
R$ 15,527.24
R$ 19,630.57
R$ 0.00
R$ 35,157.81
R$ 0.00
R$ 10,932.40
R$ 0.00
R$ 0.00
R$ 10,932.40
R$ 46,090.21
R$ 0.00
R$ 20,262.85
R$ 23,572.94
R$ 0.00
R$ 43,835.78
R$ 0.00
R$ 10,932.40
R$ 0.00
R$ 0.00
R$ 10,932.40
R$ 54,768.18
R$ 0.00
R$ 19,463.92
R$ 23,766.79
R$ 0.00
R$ 43,230.71
R$ 0.00
R$ 10,932.40
R$ 0.00
R$ 0.00
R$ 10,932.40
R$ 54,163.11
R$ 0.00
R$ 21,783.44
R$ 27,753.72
R$ 0.00
R$ 49,537.16
R$ 0.00
R$ 10,932.40
R$ 0.00
R$ 0.00
R$ 10,932.40
R$ 60,469.56
R$ 0.00
R$ 21,637.70
R$ 27,443.88
R$ 0.00
R$ 49,081.58
R$ 0.00
R$ 10,932.40
R$ 0.00
R$ 0.00
R$ 10,932.40
R$ 60,013.99
630
630
630
630
630
630
630
630
630
630
630
630
630
630
630
630
630
630
630
630
630
630
630
630
149,083.00
0.00
11,000.08
138,082.92
0.00
600.00
600.00
525.35
298.83
0.00
0.00
600.00
600.00
TOTAL
1,788,996.00
0.00
132,001.00
1,656,995.00
0.00
7,200.00
7,200.00
6,304.20
3,585.96
0.00
0.00
7,200.00
7,200.00
0.00%
7.38%
92.62%
Perodo mido
Perodo Seco
Item
Cons. Ponta Seca
Cons. Ponta mida
Cons. Fora Ponta Seca
Cons. Fora Ponta mida
Demanda Ponta
Demanda Fora Ponta
Ultrapassagem Dem Ponta
Ultrapas. Dem Fora Ponta
Cons. Energia Reativa
Energia Complementar em Ponta
0.00
19,191.60
23,783.02
0.00
42,974.62
0.00
10,932.40
0.00
0.00
10,932.40
53,907.02 R$
0.00
230,299.25
285,396.19
0.00
515,695.43
79.72%
0.00
131,188.81
0.00
0.00
131,188.81
20.28%
646,884.24 100.00%
Verde
1.755879
1.728322
0.178995
0.163002
18.220668
18.220668
36.441336
36.441336
0.152629
0.000000
0.000000