Butan Grup Rev. 2

AN 1
Crt.
Ianuarie Februarie Martie Aprilie Mai Iunie Iulie
Energie Consumatră 12,721.00 14,771.00 11,894.00 8,913.00 7,640.00 5,856.00 5,677.00
Energie Produsă 6,640.00 9,260.00 12,080.00 14,300.00 16,350.00 16,430.00 16,830.00
Energie 6,081.00 5,511.00 -186.00 -5,387.00 -8,710.00 -10,574.00 -11,153.00

Disponibil 24 luni 6,081.00 5,511.00 -186.00 -5,573.00 -14,283.00 -24,857.00 -36,010.00
Costuri Initiale 16,791.72 19,497.72 15,700.08 11,765.16 10,084.80 7,729.92 7,493.64

Costuri după sistem 8,026.92 7,274.52 0.00 0.00 0.00 0.00 0.00
AN 1
Crt.
Ianuarie Februarie Martie Aprilie Mai Iunie Iulie
Ianuarie 6,081.00
Februarie 5,511.00
Martie -186.00 8,727.00
Aprilie -5,573.00 2,067.00
Mai -14,283.00 -8,427.00 -2,750.00
Iunie -16,430.00
An 1
Iulie -16,830.00
August
Septembrie
Octombrie
Noiembrie
Decembrie
Ianuarie
Februarie
Martie
Aprilie
Mai
Iunie
An 2
Iulie
August
Septembrie
Octombrie
Noiembrie
Decembrie
Ianuarie
Februarie
Martie
Aprilie
Mai
Iunie
An 3
An 3
Iulie
August
Septembrie
Octombrie
Noiembrie
Decembrie
Ianuarie
Februarie
Martie
Aprilie
Mai
Iunie
An 4
Iulie
August
Septembrie
Octombrie
Noiembrie
Decembrie
AN 1
August Septembrie Octombrie Noiembrie Decembrie Ianuarie Februarie Martie
6,353.00 7,097.00 8,589.00 10,584.00 11,870.00 12,721.00 14,771.00 11,894.00
15,820.00 13,350.00 10,140.00 6,570.00 5,340.00 6,640.00 9,260.00 12,080.00
-9,467.00 -6,253.00 -1,551.00 4,014.00 6,530.00 6,081.00 5,511.00 -186.00

-45,477.00 -51,730.00 -53,281.00 -49,267.00 -42,737.00 -36,656.00 -31,145.00 -31,331.00
8,385.96 9,368.04 11,337.48 13,970.88 15,668.40 16,791.72 19,497.72 15,700.08

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
AN 1
3,603.00
-12,827.00 -5,730.00 2,859.00
-13,971.00 -3,387.00 8,483.00
-15,820.00 -7,337.00 5,384.00
-13,350.00 -7,966.00 6,805.00
-10,140.00 -3,335.00 8,559.00
-6,570.00 1,989.00
-5,340.00 -3,351.00
-6,640.00
-9,260.00
-12,080.00
AN 2
Aprilie Mai Iunie Iulie August Septembrie Octombrie Noiembrie
8,913.00 7,640.00 5,856.00 5,677.00 6,353.00 7,097.00 8,589.00 10,584.00
14,300.00 16,350.00 16,430.00 16,830.00 15,820.00 13,350.00 10,140.00 6,570.00
-5,387.00 -8,710.00 -10,574.00 -11,153.00 -9,467.00 -6,253.00 -1,551.00 4,014.00

-36,718.00 -45,428.00 -56,002.00 -67,155.00 -76,622.00 -82,875.00 -84,426.00 -80,412.00
11,765.16 10,084.80 7,729.92 7,493.64 8,385.96 9,368.04 11,337.48 13,970.88

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
AN 2
5,562.00
-1,078.00 6,562.00
-2,698.00 3,158.00
-8,922.00 -3,245.00 3,108.00
-14,300.00 -11,192.00 -4,095.00 4,494.00
-16,350.00 -11,856.00 -1,272.00
-16,430.00
-16,830.00
-15,820.00
-13,350.00
-10,140.00
-6,570.00
AN 3
Decembrie Ianuarie Februarie Martie Aprilie Mai Iunie Iulie
11,870.00 12,721.00 14,771.00 11,894.00 8,913.00 7,640.00 5,856.00 5,677.00
5,340.00 6,640.00 9,260.00 12,080.00 14,300.00 16,350.00 16,430.00 16,830.00
6,530.00 6,081.00 5,511.00 -186.00 -5,387.00 -8,710.00 -10,574.00 -11,153.00

-73,882.00 -67,801.00 -62,290.00 -62,476.00 -67,677.00 -71,000.00 -72,864.00 -73,443.00
15,668.40 16,791.72 19,497.72 15,700.08 11,765.16 10,084.80 7,729.92 7,493.64

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
AN 3
10,598.00
-5,832.00 6,889.00
-9,941.00 4,830.00
-10,990.00 904.00
-12,446.00 -3,533.00 4,107.00
-6,033.00 -177.00 5,500.00
-1,070.00
-5,340.00
-6,640.00
-9,260.00
-12,080.00
-14,300.00
-16,350.00
-16,430.00
-16,830.00
AN 3
6,353.00 7,097.00 8,589.00 10,584.00 11,870.00 12,721.00 14,771.00 11,894.00
15,820.00 13,350.00 10,140.00 6,570.00 5,340.00 6,640.00 9,260.00 12,080.00
-9,467.00 -6,253.00 -1,551.00 4,014.00 6,530.00 6,081.00 5,511.00 -186.00

-71,757.00 -68,543.00 -63,841.00 -58,276.00 -55,760.00 -56,209.00 -56,779.00 -62,476.00
8,385.96 9,368.04 11,337.48 13,970.88 15,668.40 16,791.72 19,497.72 15,700.08

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
AN 3
5,283.00
-57.00 7,040.00
400.00
-8,860.00 -271.00 10,313.00
-1,767.00 10,103.00
-4,197.00 8,524.00
-7,826.00 6,945.00
-9,485.00 2,409.00
-14,421.00
-15,820.00
-13,350.00
-10,140.00
-6,570.00
-5,340.00
-6,640.00
-9,260.00
-12,080.00
AN 4
8,913.00 7,640.00 5,856.00 5,677.00 6,353.00 7,097.00 8,589.00 10,584.00
14,300.00 16,350.00 16,430.00 16,830.00 15,820.00 13,350.00 10,140.00 6,570.00
-5,387.00 -8,710.00 -10,574.00 -11,153.00 -9,467.00 -6,253.00 -1,551.00 4,014.00

-67,677.00 -71,000.00 -72,864.00 -73,443.00 -71,757.00 -68,543.00 -63,841.00 -58,276.00
11,765.16 10,084.80 7,729.92 7,493.64 8,385.96 9,368.04 11,337.48 13,970.88

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
AN 4
-5,508.00 2,132.00
-13,688.00 -7,832.00 -2,155.00 4,198.00
-9,152.00 -2,055.00 6,534.00
-3,606.00 6,978.00
408.00
-4,932.00
-14,300.00
-16,350.00
-16,430.00
-16,830.00
-15,820.00
-13,350.00
-10,140.00
-6,570.00
AN 5
11,870.00 12,721.00 14,771.00 11,894.00 8,913.00 7,640.00 5,856.00 5,677.00
5,340.00 6,640.00 9,260.00 12,080.00 14,300.00 16,350.00 16,430.00 16,830.00
6,530.00 6,081.00 5,511.00 -186.00 -5,387.00 -8,710.00 -10,574.00 -11,153.00

-55,760.00 -56,209.00 -56,779.00 -62,476.00 -67,677.00 -71,000.00 -72,864.00 -73,443.00
15,668.40 16,791.72 19,497.72 15,700.08 11,765.16 10,084.80 7,729.92 7,493.64

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
AN 5
6,938.00
298.00
-8,962.00 3,759.00
-8,321.00 6,450.00
-7,850.00 4,044.00
-12,306.00 -3,393.00 4,247.00
-12,183.00 -6,327.00 -650.00
-5,340.00
5
6,353.00 7,097.00 8,589.00 10,584.00 11,870.00 12,721.00 14,771.00 11,894.00
15,820.00 13,350.00 10,140.00 6,570.00 5,340.00 6,640.00 9,260.00 12,080.00
-9,467.00 -6,253.00 -1,551.00 4,014.00 6,530.00 6,081.00 5,511.00 -186.00

-71,757.00 -68,543.00 -63,841.00 -58,276.00 -55,760.00 -56,209.00 -56,779.00 -62,476.00
8,385.96 9,368.04 11,337.48 13,970.88 15,668.40 16,791.72 19,497.72 15,700.08

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5
5,703.00
-11,127.00 -4,030.00 4,559.00
-11,261.00 -677.00 11,193.00
-2,157.00 10,564.00
424.00
-6,146.00 8,625.00
3,285.00
AN 6
8,913.00 7,640.00 5,856.00 5,677.00 6,353.00 7,097.00 8,589.00 10,584.00
14,300.00 16,350.00 16,430.00 16,830.00 15,820.00 13,350.00 10,140.00 6,570.00
-5,387.00 -8,710.00 -10,574.00 -11,153.00 -9,467.00 -6,253.00 -1,551.00 4,014.00

-67,677.00 -71,000.00 -72,864.00 -73,443.00 -71,757.00 -68,543.00 -63,841.00 -58,276.00
11,765.16 10,084.80 7,729.92 7,493.64 8,385.96 9,368.04 11,337.48 13,970.88

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
AN 6
Preț Energie u.m
Decembrie 1.32 Lei / kWh
11,870.00
5,340.00
6,530.00
-55,760.00
15,668.40
0.00
Decembrie
AN 1
Crt.
Ianuarie Februarie Martie Aprilie Mai Iunie Iulie August
Consum declarat 12,721.00 14,771.00 11,894.00 8,913.00 7,640.00 5,856.00 5,677.00 6,353.00
Energie Produsă 6,640.00 9,260.00 12,080.00 14,300.00 16,350.00 16,430.00 16,830.00 15,820.00
Consum recalculat 11,894.00 20,993.00 21,940.00 22,206.00 22,107.00 23,183.00
Exces 6,081.00 5,511.00 -186.00 -5,387.00 -8,710.00 -10,574.00 -11,153.00 -9,467.00
Consum Necesar 8,727.00

-5,573.00
AN 2
SeptembrieOctombrieNoiembrie Decembrie Ianuarie Februarie Martie Aprilie Mai Iunie
7,097.00 8,589.00 10,584.00 11,870.00 12,721.00 14,771.00 11,894.00 8,913.00 7,640.00 5,856.00
13,350.00 10,140.00 6,570.00 5,340.00 6,640.00 9,260.00 12,080.00 14,300.00 16,350.00 16,430.00
22,917.00 21,939.00 20,724.00 11,870.00 12,721.00 14,771.00 11,894.00 20,993.00 21,940.00 22,206.00
-6,253.00 -1,551.00 4,014.00 6,530.00 6,081.00 5,511.00 -186.00 -5,387.00 -8,710.00 -10,574.00
AN 2
Iulie August SeptembrieOctombrieNoiembrie Decembrie Ianuarie Februarie Martie Aprilie
5,677.00 6,353.00 7,097.00 8,589.00 10,584.00 11,870.00 12,721.00 14,771.00 11,894.00 8,913.00
16,830.00 15,820.00 13,350.00 10,140.00 6,570.00 5,340.00 6,640.00 9,260.00 12,080.00 14,300.00
22,107.00 23,183.00 7,097.00 8,589.00 10,584.00 18,440.00 18,061.00
-11,153.00 -9,467.00 -6,253.00 -1,551.00 4,014.00 6,530.00 6,081.00 5,511.00 -186.00 -5,387.00
AN 3
Mai Iunie Iulie August SeptembrieOctombrieNoiembrie Decembrie Ianuarie Februarie
7,640.00 5,856.00 5,677.00 6,353.00 7,097.00 8,589.00 10,584.00 11,870.00 12,721.00 14,771.00
16,350.00 16,430.00 16,830.00 15,820.00 13,350.00 10,140.00 6,570.00 5,340.00 6,640.00 9,260.00
-8,710.00 ### ### -9,467.00 -6,253.00 -1,551.00 4,014.00 6,530.00 6,081.00 5,511.00
AN 4
Martie Aprilie Mai Iunie Iulie August SeptembrieOctombrieNoiembrie Decembrie
11,894.00 8,913.00 7,640.00 5,856.00 5,677.00 6,353.00 7,097.00 8,589.00 10,584.00 11,870.00
12,080.00 14,300.00 16,350.00 16,430.00 16,830.00 15,820.00 13,350.00 10,140.00 6,570.00 5,340.00
-186.00 -5,387.00 -8,710.00 ### ### -9,467.00 -6,253.00 -1,551.00 4,014.00 6,530.00
Decembrie

Butan Grup Rev. 2

Încărcat de

Informații document

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Butan Grup Rev. 2

Încărcat de

Drepturi de autor:

Formate disponibile

AN 1

Energie 6,081.00 5,511.00 -186.00 -5,387.00 -8,710.00 -10,574.00 -11,153.00

Costuri Initiale 16,791.72 19,497.72 15,700.08 11,765.16 10,084.80 7,729.92 7,493.64

-9,467.00 -6,253.00 -1,551.00 4,014.00 6,530.00 6,081.00 5,511.00 -186.00

8,385.96 9,368.04 11,337.48 13,970.88 15,668.40 16,791.72 19,497.72 15,700.08

-5,387.00 -8,710.00 -10,574.00 -11,153.00 -9,467.00 -6,253.00 -1,551.00 4,014.00

11,765.16 10,084.80 7,729.92 7,493.64 8,385.96 9,368.04 11,337.48 13,970.88

6,530.00 6,081.00 5,511.00 -186.00 -5,387.00 -8,710.00 -10,574.00 -11,153.00

15,668.40 16,791.72 19,497.72 15,700.08 11,765.16 10,084.80 7,729.92 7,493.64

-9,467.00 -6,253.00 -1,551.00 4,014.00 6,530.00 6,081.00 5,511.00 -186.00

8,385.96 9,368.04 11,337.48 13,970.88 15,668.40 16,791.72 19,497.72 15,700.08

-5,387.00 -8,710.00 -10,574.00 -11,153.00 -9,467.00 -6,253.00 -1,551.00 4,014.00

11,765.16 10,084.80 7,729.92 7,493.64 8,385.96 9,368.04 11,337.48 13,970.88

6,530.00 6,081.00 5,511.00 -186.00 -5,387.00 -8,710.00 -10,574.00 -11,153.00

15,668.40 16,791.72 19,497.72 15,700.08 11,765.16 10,084.80 7,729.92 7,493.64

-9,467.00 -6,253.00 -1,551.00 4,014.00 6,530.00 6,081.00 5,511.00 -186.00

8,385.96 9,368.04 11,337.48 13,970.88 15,668.40 16,791.72 19,497.72 15,700.08

-5,387.00 -8,710.00 -10,574.00 -11,153.00 -9,467.00 -6,253.00 -1,551.00 4,014.00

11,765.16 10,084.80 7,729.92 7,493.64 8,385.96 9,368.04 11,337.48 13,970.88

Consum recalculat 11,894.00 20,993.00 21,940.00 22,206.00 22,107.00 23,183.00

Exces 6,081.00 5,511.00 -186.00 -5,387.00 -8,710.00 -10,574.00 -11,153.00 -9,467.00

Consum Necesar 8,727.00

22,107.00 23,183.00 7,097.00 8,589.00 10,584.00 18,440.00 18,061.00

S-ar putea să vă placă și