Planilha_de_dimensionamento_e_payback

Esta é uma pré-visualização de arquivo. Entre para ver o arquivo original

Levantamento
	DIMENSIONAMENTO DO SISTEMA SOLAR DA CIDADE DE						
	* 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
	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
	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
	ECONOMIA TOTAL APLICADA 
	PAYBACK - QUANTOS ANOS PARA RETORNO DO INVESTIMENTO
	Valor total do sistema fotovoltaico instalado: 						R$ 13,800.00
Paulo Correia FilhoFabrice Mertz	Página &P de 	&D
Estimativa mensal de produção de energia - TOTAL 
ANOS
kw/h
Estimativa anual de economia de energia
ANOS
Valor da economia
Poupança acumulada gerada pela economia financeirados da energia fotovoltataica e remunerada a 100% do CDI
ANOS
Valor Anual Acumulado R$
Gráfico Comparativo
Valor acumulado da poupcaça gerada
 
projeto
							Valor de eficiencia do modulo por ano:	0.995	ESSE É UM VALOR MÉDIO ACEITÁVEL
							TX de aplicação CDI ANUAL	1.100
		Cidade:	Rio de Janeiro	INSERIR DADO			% TX de aplicação CDI ANUAL	10.00	%	INSERIR DADO
		Potencia installada (Kwp):	1.5	INSERIR DADO			INFLAÇÃO ENERGETICA MÉDIA	1.108
		POTENCIA DAS PLACAS EM W	265	INSERIR DADO			% INFLAÇÃO ENERGETICA MÉDIA	10.80	%	INSERIR DADO
		Valor do Kwh r$:	0.79	INSERIR DADO			Custo do sistema (kit)	6,000.00	INSERIR DADO
		Quantitade de placas	6				Frete	600.00	INSERIR DADO
		Superficie necessaria se teto inclinado (m2):	12.00				Valor do Projeto 	1,200.00	INSERIR DADO
		Orientacao ideal	Norte				Valor da Instalação	6,000.00	INSERIR DADO
		Inclinacao ideal	24				CUSTO DO SISTEMA INSTALADO	13,800.00
							Preco per watt peak: R$/ W	9.20
		Geração ( KWh / mês )					Economia ( R$ )
		Mês de Ref	TOTAL				Mês de Ref	TOTAL
		JAN	153			 	JAN	120.98
		FEV	178				FEV	140.75
		MAR	155			 	MAR	122.45
		ABR	151				ABR	119.21
		MAI	146			 	MAI	115.37
		JUN	141				JUN	111.53
		JUL	153			 	JUL	120.68
		AGO	163				AGO	128.65
		SET	148			 	SET	116.55
		OUT	146				OUT	115.67
		NOV	171			 	NOV	135.43
		DEZ	152				DEZ	120.39
		TOTAL	1,858			 	TOTAL	1,467.65
		PAYBACK					PAYBACK
	ANO	Valor da Economia - Poupanca acumulada gerada pela economia financeirados da energia fotovoltaica e remunerada a 100% do CDI				ANO	Poupanca acumulada gerada pela economia financeirados da energia fotovoltaica e remunerada a 100% do CDI	Valor do investimento
									Saldo 
									Retorno do investimento
	1	1,467.65				1	R$ 1,468	R$ 13,800	-R$ 12,332.35
	2	1,618.03				2	R$ 3,232		-R$ 10,567.55
	3	1,783.81				3	R$ 5,339.505		-R$ 8,460.50
	4	1,966.58				4	R$ 7,840.037		-R$ 5,959.96
	5	2,168.08				5	R$ 10,792.118		-R$ 3,007.88
	6	2,390.22				6	R$ 14,261.549		R$ 461.55
	7	2,635.12				7	R$ 18,322.825		R$ 4,522.82
	8	2,905.12				8	R$ 23,060.223		R$ 9,260.22
	9	3,202.77				9	R$ 28,569.018		R$ 14,769.02
	10	3,530.93				10	R$ 34,956.850		R$ 21,156.85
	11	3,892.71				11	R$ 42,345.243		R$ 28,545.24
	12	4,291.56				12	R$ 50,871.323		R$ 37,071.32
	13	4,731.27				13	R$ 60,689.723		R$ 46,889.72				 
	14	5,216.03				14	R$ 71,974.730		R$ 58,174.73				 
	15	5,750.47				15	R$ 84,922.672		R$ 71,122.67				 
	16	6,339.66				16	R$ 99,754.601		R$ 85,954.60
	17	6,989.22				17	R$ 116,719.284		R$ 102,919.28
	18	7,705.34				18	R$ 136,096.552		R$ 122,296.55
	19	8,494.83				19	R$ 158,201.036		R$ 144,401.04
	20	9,365.21				20	R$ 183,386.348		R$ 169,586.35
	21	10,324.77				21	R$ 212,049.751		R$ 198,249.75
	22	11,382.64				22	R$ 244,637.370		R$ 230,837.37
	23	12,548.91				23	R$ 281,650.017		R$ 267,850.02
	24	13,834.67				24	R$ 323,649.689		R$ 309,849.69
	25	15,252.17				25	R$ 371,266.829		R$ 357,466.83
		 
Estimativa mensal de produção de energia - TOTAL 
ANOS
kw/h
Estimativa annual de economia de energia
ANOS
Valor da economia
Poupança acumulada gerada pela economia financeirados da energia fotovoltataica e remunerada a 100% do CDI
ANOS
Valor Anual Acumulado R$
Gráfico Comparativo
Valor acumulado da poupcaça gerada
Gráfico Comparativo
Valor acumulado da poupcaça gerada
RETORNO DO INVESTIMENTO X ANOS 
ano
retorno do investimento
radiacao solar e producao
			Fonte:	http://www.cresesb.cepel.br/index.php#data
					SÃO PAULO	INSERIR CIDADE
					Radiacao solar no plano inclinado(kWh/m²)
			Geração ( KWh / mês )
				TOTAL	Norte	INSERIR ORIENTAÇÃO DO TELHADO
			Mês de Ref	KWH GERADO	24	INSERIR ÂNGULO DE LATITUDE
			JAN	153.14	4.10	INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
			FEV	178.16	4.77	INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
			MAR	155.00	4.15	INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
			ABR	150.89	4.04	INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
			MAI	146.04	3.91	INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
			JUN	141.18	3.78	INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
			JUL	152.76	4.09	INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
			AGO	162.85	4.36	INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
			SET	147.53	3.95	INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
			OUT	146.41	3.92	INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
			NOV	171.44	4.59	INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
			DEZ	152.39	4.08	INSERIR DADOS DE SOL PLENO DE ACORDO COM O MÊS
			TOTAL	1,857.79
			MÉDIA DE GERAÇÃO MENSAL	154.82
			PERCENTUAL DE PERDA DO SISTEMA EM CONTATO COM O MEIO AMBIENTE 17%		0.83
http://www.cresesb.cepel.br/index.php
TAMANHO DO SISTEMA
			HORAS DE SOL PLENO
	Uso mensal KWH		3.00	3.2	3.5	3.7	4	4.2	4.5	4.7	5	5.2	5.5	5.7	6	6.5
	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	0.30
	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	0.60
	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	0.90
	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	1.20
	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	1.50
	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	1.80
	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	2.10
	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	2.40
	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	2.70
	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	3.00
	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	3.30
	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	3.60
	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	3.90
	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	4.20
	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	4.50
	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	4.80
	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	5.10
	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	5.40
	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	5.70
	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	6.00
	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	6.30
	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	6.60
	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	6.90
	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	7.20
	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	7.50
	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	7.80
	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	8.10
	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	8.40
	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	8.70
	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	9.00
	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	9.30
	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	9.60
	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	9.90
	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	10.20
	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	10.50
	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	10.80
	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	11.10
	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	11.40
	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	11.70
	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	12.00
	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	12.30
	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	12.60
	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	12.90
	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	13.20
	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	13.50
	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	13.80
	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	14.10
	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	14.40
	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	14.70
	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	15.00
	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	15.30
	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	15.60
	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	15.90
	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	16.20
	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	16.50
	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	16.80
	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	17.10
	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	17.40
	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	17.70
	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	18.00
	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	18.30
	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	18.60
	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	18.90
	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	19.20
	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	19.50
	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	19.80
	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	20.10
	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	20.40
	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	20.70
	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	21.00
	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	21.30
	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	21.60
	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	21.90
	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	22.20
	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	22.50
	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	22.80
	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	23.10
	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	23.40
	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	23.70
	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	24.00
	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	24.30
	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	24.60
	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	24.90
	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	25.20
	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	25.50
	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	25.80
	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	26.10
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	26.40
	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	26.70
	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	27.00
	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	27.30
	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	27.60
	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	27.90
	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	28.20
	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	28.50
	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	28.80
	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	29.10
	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	29.40
	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	29.70
	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	30.00
	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	30.30
	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	30.60
	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	30.90
	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	31.20
	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	31.50
	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	31.80
	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	32.10
	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	32.40
	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	32.70
	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	33.00
	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	33.30
	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	33.60
	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	33.90
	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	34.20
	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	34.50
	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	34.80
	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	35.10
	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	35.40
	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	35.70
	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	36.00
	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	36.30
	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	36.60
	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	36.90
	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	37.20
	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	37.50
	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	37.80
	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	38.10
	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	38.40
	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	38.70
	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	39.00
	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	39.30
	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	39.60
	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	39.90
	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	40.20
	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	40.50
	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	40.80
	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	41.10
	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	41.40
	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	41.70
	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	42.00
	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	42.30
	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	42.60
	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	42.90
	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	43.20
	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	43.50
	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	43.80
	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	44.10
	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	44.40
	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	44.70
	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	45.00
	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	45.30
	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	45.60
	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	45.90
	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	46.20
	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	46.50
	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	46.80
	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	47.10
	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	47.40
	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	47.70
	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	48.00
	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	48.30
	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	48.60
	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	48.90
	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	49.20
	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	49.50
	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	49.80
	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	50.10
	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	50.40
	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	50.70
	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	51.00
	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	51.30
	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	51.60
	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	51.90
	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	52.20
	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	52.50
	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	52.80
	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	53.10
	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	53.40
	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	53.70
	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	54.00
	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	54.30
	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	54.60
	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	54.90
	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	55.20
	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	55.50
	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	55.80
	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	56.10
	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	56.40
	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	56.70
	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	57.00
	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	57.30
	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	57.60
	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	57.90
	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	58.20
	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	58.50
	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	58.80
	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	59.10
	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	59.40
	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	59.70
	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	60.00