Está en la página 1de 8

PROYECCION DE CONSUMO TARIFA BT1 CASA HABITACIN CLIENTE SR: JOS MANUEL VENEGAS INALAF.

CONSUMO
N

AO

MES

(KW)

DIA

LIMITE

DIFERENCIA

CEAI

CF

CUST

CEB ($\KWH)

TOTAL

10 Hrs

MES
30 DIAS

MES
(kwh)

INVI. (KW)

(KW)

273.009

1184.632

0.953

165.962

BOLETA MES

JUL

10

30

350

-350

$ 0.00

AGOS

10

30

350

-350

$ 0.00

SEPT.

10

30

350

-350

$ 0.00

OCT.

10

30

$ 0.00

NOV.

10

30

$ 0.00

DIC.

10

30

$ 0.00

ENE.

45

10

30

13500

$ 0.00

$ 1,121.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,473.50

FEBR.

45

10

30

13500

$ 0.00

$ 1,121.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,473.50

MAR.

45

10

30

13500

$ 0.00

$ 1,126.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,478.50

10

ABR.

45

10

30

13500

350

$ 0.00

$ 1,165.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,517.50

11

MAY.

45

10

30

13500

350

$ 0.00

$ 1,166.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,518.50

12

JUN.

45

10

30

13500

350

$ 0.00

$ 1,160.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,512.50

JUL

45

10

30

13500

350

$ 0.00

$ 1,157.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,509.50

14

AGOS

45

10

30

13500

350

$ 0.00

$ 1,161.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,513.50

15

SEPT.

45

10

30

13500

350

$ 0.00

$ 1,165.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,517.50

16

OCT.

45

10

30

13500

$ 0.00

$ 1,170.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,522.50

17

NOV.

45

10

30

13500

$ 0.00

$ 1,175.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,527.50

18

DIC.

45

10

30

13500

$ 0.00

$ 1,177.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,529.50

19

ENE.

45

10

30

13500

$ 0.00

$ 1,176.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,528.50

20

FEBR.

45

10

30

13500

$ 0.00

$ 1,178.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,530.50

21

MAR.

45

10

30

13500

$ 0.00

$ 1,183.00

$ 12,865.50

$ 2,240,487.00

$ 2,254,535.50

ABR.

10

30

1980

$ 0.00

23

MAY.

10

30

1980

$ 0.00

24

JUN.

10

30

1980

$ 0.00

13

22

2013

2013

2014

CEAI

CARGO ENERGIA ADICIONAL DE INVIERNO

CF

CARGO FIJO

CUST

CARGO UNICO SISTEMA TRONCAL

CEB

CARGO ENERGIA BASE

* VALORES TARIFARIOS TEMUCO CGED-4 SECTOR 18 MES JULIO


** CONSUMOS PROYECTADOS EN 24 MESES.

ANUAL

$ 0.00

$ 27,054,094.00

$ 6,763,594.50

PROYECCION DE CONSUMO TARIFA BT1 CASA HABITACIN CLIENTE SR: JOS MANUEL VENEGAS INALAF.
CONSUMO

DIA

MES

MES

CF

CUST

CEB ($\KWH)

Pot Contr

PP($*Pot Contr)

TOTAL

MES

(KW)

10 Hrs

30 DIAS

(kwh)

$ 3,390.53

0.696

55.748

45

30767.063

BOLETA MES

JUL

10

30

$ 0.00

$ 0.00

45.00

$ 0.00

AGOS

10

30

$ 0.00

$ 0.00

45.00

$ 0.00

AO

SEPT.

10

30

$ 0.00

$ 0.00

45.00

$ 0.00

OCT.

10

30

$ 0.00

$ 0.00

45.00

$ 0.00

NOV.

10

30

$ 0.00

$ 0.00

45.00

$ 0.00

2012

DIC.

10

30

$ 0.00

$ 0.00

45.00

$ 0.00

ENE.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

FEBR.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

MAR.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

10

ABR.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

11

MAY.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

12

JUN.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

13

JUL

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

14

AGOS

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

15

SEPT.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

16

OCT.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

17

NOV.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

18

DIC.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

19

ENE.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

20

FEBR.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

21

MAR.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 752,598.00

45.00

1384517.835

$ 2,149,902.36

ABR.

10

30

$ 0.00

$ 0.00

45.00

$ 0.00

23

MAY.

10

30

$ 0.00

$ 0.00

45.00

$ 0.00

24

JUN.

10

30

$ 0.00

$ 0.00

45.00

$ 0.00

22

2013

2014

CEAI
CARGO ENERGIA ADICIONAL DE INVIERNO
CF
CARGO FIJO
CUSTCARGO UNICO SISTEMA TRONCAL
CEB
CARGO ENERGIA BASE

PRESENTE EN PUNTA

ANUAL

$ 0.00

$ 25,798,828.32

$ 6,449,707.08

PROYECCION DE CONSUMO TARIFA BT1 CASA HABITACIN CLIENTE SR: JOS MANUEL VENEGAS INALAF.
CONSUMO

DIA

MES

MES

CF

CUST

CEB ($\KWH)

Pot. Contr

PPP(Contr.*$)

TOTAL

MES

(KW)

10 Hrs

30 DIAS

(kwh)

$ 1,184.63

0.129

59.412

45.00

22453.684

BOLETA MES

JUL

10

30

$ 0.00

$ 0.00

45.00

$0

AGOS

10

30

$ 0.00

$ 0.00

45.00

$0

SEPT.

10

30

$ 0.00

$ 0.00

45.00

$0

OCT.

10

30

$ 0.00

$ 0.00

45.00

$0

NOV.

10

30

$ 0.00

$ 0.00

45.00

$0

DIC.

10

30

$ 0.00

$ 0.00

45.00

$0

ENE.

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

FEBR.

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

MAR.

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

10

ABR.

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

11

MAY.

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

12

AO

2012

JUN.

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

13

JUL

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

14

AGOS

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

15

SEPT.

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

16

OCT.

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

17

NOV.

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

18

DIC.

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

19

ENE.

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

20

FEBR.

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

MAR.

45

10

30

13500

$ 1,184.63

$ 1,741.50

$ 802,062.00

45.00

1010415.78

$ 1,815,404

ABR.

10

30

$ 0.00

$ 0.00

45.00

$0

23

MAY.

10

30

$ 0.00

$ 0.00

45.00

$0

24

JUN.

10

30

$ 0.00

$ 0.00

45.00

$0

2013

21
22

2014

CEAI CARGO ENERGIA ADICIONAL DE INVIERNO


CF

CARGO FIJO

CUST

CARGO UNICO SISTEMA TRONCAL

CEB

CARGO ENERGIA BASE

PARCIALMENTE PRESENTE EN PUNTA

ANUAL

$0

$ 21,784,847

$ 5,446,212

PROYECCION DE CONSUMO TARIFA BT1 CASA HABITACIN CLIENTE SR: JOS MANUEL VENEGAS INALAF.
CONSUMO

DIA

MES

MES

CF

CUST

CEB ($\KWH)

TOU Diario

TOU Punta

Pot Max(Sum.*$)

Pot PP(Sum.*$)

TOTAL

MES

(KW)

10 Hrs

30 DIAS

(kwh)

$ 3,390.53

0.696

51.629

45.00

5.00

3784.387

14716.583

BOLETA MES

JUL

10

30

$ 0.00

$ 0.00

45.00

5.00

$0

AGOS

10

30

$ 0.00

$ 0.00

45.00

5.00

$0

SEPT.

10

30

$ 0.00

$ 0.00

45.00

5.00

$0

OCT.

10

30

$ 0.00

$ 0.00

45.00

5.00

$0

NOV.

10

30

$ 0.00

$ 0.00

45.00

5.00

$0

DIC.

10

30

$ 0.00

$ 0.00

45.00

5.00

$0

ENE.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

FEBR.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

MAR.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

10

ABR.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

11

MAY.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

12

AO

2012

JUN.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

13

JUL

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

14

AGOS

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

15

SEPT.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

16

OCT.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

17

NOV.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

18

DIC.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

19

ENE.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

20

FEBR.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

MAR.

45

10

30

13500

$ 3,390.53

$ 9,396.00

$ 696,991.50

45.00

5.00

170297.415

18921.935

$ 898,997

ABR.

10

30

$ 0.00

$ 0.00

45.00

5.00

$0

23

MAY.

10

30

$ 0.00

$ 0.00

45.00

5.00

$0

24

JUN.

10

30

$ 0.00

$ 0.00

45.00

5.00

$0

2013

21
22

2014

CEAI CARGO ENERGIA ADICIONAL DE INVIERNO


CF

CARGO FIJO

CUST

CARGO UNICO SISTEMA TRONCAL

CEB

CARGO ENERGIA BASE

PARCIALMENTE PRESENTE EN PUNTA

ANUAL

$0

$ 10,787,969

$ 2,696,992

Ao
2013
2014

BT1
27,054,094
6,763,595

BT 2 PP
25,798,828
6,449,707

BT 2 PPP
21,784,847
5,446,212

5,446,212

Diferencias Ao 2013
BT1-BT2 PP BT1-BT2 PPP BT2 PP-BT2 PPP
1,255,266
5,269,247
4,013,981

6,763,595
BT1
BT 2 PP
BT 2 PPP

6,449,707

Diferencias Ao 2014
BT1-BT2 PP BT1-BT2 PPP BT2 PP-BT2 PPP
313,887
1,317,383
1,003,495

21,784,847

27,054,094
BT1
BT 2 PP

25,798,828

BT 2 PPP

También podría gustarte