Spreadsheet: vkaminski__40664__Position_030200
Sheet: Inputs

 | Warning Flags
 | Register Number at Data Base | 21 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Pricing Table - Auxiliary |  |  |  | Week Peak Hours
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Data Table - Auxiliary |  |  |  |  |  | Purchase / Sale |  |  |  | Week Off Peak Hours
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Voltage |  |  |  | Week Hours
 | Customer
 | Generator Plant |  |  |  |  |  |  |  |  |  |  |  |  |  |  | My Purchase / My Sale | 1 |  |  |  |  |  |  |  |  | Weighted Avg Price
 | LDC |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Executed / Not Executed | 2
 | Location |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Active | False |  |  |  |  | Operational | Generator |  |  | Load
 | Connection Voltage |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Connection | False |  |  |  |  | Costs ( R$ / MWh ) | Peak | Off-Peak | Interruptible | Peak | Off-Peak | Interruptible
 | Transaction Based on the | Center of Gravity |  | Curve |  |  |  | Pis / Cofins ( % ) |  |  |  | 0.0365 |  |  |  | Transmission | False |  |  |  |  | Connection 1
 | Load Factor ( % ) | 1 |  | Escalator |  |  |  | ICMS ( % ) |  |  |  | 0.18 |  |  |  | Distribution | False |  |  |  |  | Distribution 1
 | Start Date | 2000-02-17 00:00:00 |  | Esc. Period. |  |  |  | CPMF ( % ) |  |  |  | 0.0038 |  |  |  | Pis / Cofins | False |  |  |  |  | Transmission 1 |  | 0
 | Maturity Date | 2000-10-17 00:00:00 |  | Loss Factor ( % ) |  | 0 |  | CCC ( R$ / MWh ) |  |  |  | 3.8 |  |  |  | ICMS | False |  |  |  |  | Transmission 2 |  |  |  |  | 0
 | Contract Date | 2000-02-17 00:00:00 |  | Connection ( R$ / kW * Month ) |  | 0 |  | ANEEL Fiscalization ( R$ / MWh ) |  |  |  | 0.26 |  |  |  | CPMF | False |  |  |  |  | Distribution 2
 | Date of 1st  Escalator | 2000-03-17 00:00:00 |  | NPV Investment Required (R$) |  | 0 |  | RGR ( R$ / MWh ) |  |  |  | 0 |  |  |  | CCC | False |  |  |  |  | Connection 2
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Aneel Fiscalization | False
 | Peak Price ( R$ / MWh ) | 40 |  | Peak Volume ( MW ) |  | 10 |  | Disc. Rate for Global MWh Pos. ( % ) |  |  |  | 0.08 |  |  |  | RGR | False
 | Off-Peak Price ( R$ / MWh ) | 40 |  | Off-Peak Volume ( MW ) |  | 10 |  | Disc. Rate for Marked to Market ( % ) |  |  |  | 0.12
 | Interruptible Price ( R$ / MWh ) | 40 |  | Interruptible Volume ( MW ) |  | 0 |  | Interruptible Generation ( % ) |  |  |  | 0 |  |  |  | Number of Hours in a week : |  |  | 168 |  |  |  |  | Peak |  | Off-Peak |  | Interruptible
 |  |  |  |  |  |  |  | Peak Price at COG |  |  |  |  |  |  |  | Number of Hours in a month : |  |  | 730 |  |  |  |  | Firm | Interruptible | Firm | Interruptible | Firm | Interruptible
 |  |  |  |  |  |  |  | Off-Peak Price at OCG |  |  |  |  |  |  |  |  |  |  |  |  |  | Generator MW
 |  |  |  |  |  |  |  | Interruptible Price at COG |  |  |  |  |  |  |  | Peak Coeficient :
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Off-Peak Coeficient : |  |  |  |  |  |  |  | Peak | Off-Peak | Pure Interruptible | CapFact Int. | Total Firm | Total Int
 | Peak Price - Delivery Point |  |  | Off-Peak Price - Delivery Point |  |  |  | Int. Price - Delivery Point |  |  |  |  |  |  |  |  |  |  |  |  |  | Generator MWh
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Energy after  losses
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | R$ / Month
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Connection
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Distribution
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Transmission
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Losses
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | COG
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | BUY
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Peak Energy COG
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Off-Peak Energy COG
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Int Energy COG
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Sell
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Peak Energy Delivery
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Off-Peak Energy Delivery
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Int Energy Delivery