allora ho voluto fare paragoni reali con la bolletta postata di luglio STG e con la mia Octopus ed ecco il risultato sinceramente per un consumo così basso non mi sarei aspettato che bastano 5 amici per spendere meno di STG incredibile non ci avrei scommesso con consumi così bassi, comunque il risultato se uno non riutilizza il codice per altri STG con bassi consumi è imbattibile per ora
ecco il calcolo [TABLE="width: 905"]
[TR]
[TD="class: xl67"]Quota FISSA[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69"] [/TD]
[TD="class: xl68"]quantità[/TD]
[TD="class: xl68"]valori[/TD]
[TD="class: xl69"]valori[/TD]
[/TR]
[TR]
[TD="class: xl68"]Parametro gamma (corrispettivo d'Asta)[/TD]
[TD="class: xl68"]€/mese[/TD]
[TD="class: xl68, align: right"]-6,05452[/TD]
[TD="class: xl69, align: right"]8[/TD]
[TD="class: xl68, align: right"]1[/TD]
[TD="class: xl73"]- 6,0545 €[/TD]
[TD="class: xl74"]8,0000 €[/TD]
[/TR]
[TR]
[TD="class: xl69"]bonus(sarebbe 30 € anno presi subito ma per confrontare divido per 12)[/TD]
[TD="class: xl68"]€/mese[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69, align: right"]-2,5[/TD]
[TD="class: xl68, align: right"]1[/TD]
[TD="class: xl73"]- €[/TD]
[TD="class: xl74"]- 2,5000 €[/TD]
[/TR]
[TR]
[TD="class: xl67"]Quota Energia[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl73"]- €[/TD]
[TD="class: xl74"]- €[/TD]
[/TR]
[TR]
[TD="class: xl68"]corrispettivo CELD (corrispettivo energia elettrica F1)[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68, align: right"]0,108674[/TD]
[TD="class: xl69, align: right"]0,105[/TD]
[TD="class: xl68, align: right"]31[/TD]
[TD="class: xl73"]3,3689 €[/TD]
[TD="class: xl74"]3,2550 €[/TD]
[/TR]
[TR]
[TD="class: xl68"]corrispettivo CELD (corrispettivo energia elettrica F2)[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68, align: right"]0,130625[/TD]
[TD="class: xl69, align: right"]0,105[/TD]
[TD="class: xl68, align: right"]19[/TD]
[TD="class: xl73"]2,4819 €[/TD]
[TD="class: xl74"]1,9950 €[/TD]
[/TR]
[TR]
[TD="class: xl68"]corrispettivo CELD (corrispettivo energia elettrica F3)[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68, align: right"]0,104775[/TD]
[TD="class: xl69, align: right"]0,105[/TD]
[TD="class: xl68, align: right"]33[/TD]
[TD="class: xl73"]3,4576 €[/TD]
[TD="class: xl74"]3,4650 €[/TD]
[/TR]
[TR]
[TD="class: xl68"]perdite di rete su corrispettivo celd F1[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68, align: right"]0,010867[/TD]
[TD="class: xl69, align: right"]0,0105[/TD]
[TD="class: xl68, align: right"]31[/TD]
[TD="class: xl73"]0,3369 €[/TD]
[TD="class: xl74"]0,3255 €[/TD]
[/TR]
[TR]
[TD="class: xl68"]perdite di rete su corrispettivo celd F2[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68, align: right"]0,013063[/TD]
[TD="class: xl69, align: right"]0,0105[/TD]
[TD="class: xl68, align: right"]19[/TD]
[TD="class: xl73"]0,2482 €[/TD]
[TD="class: xl74"]0,1995 €[/TD]
[/TR]
[TR]
[TD="class: xl68"]perdite di rete su corrispettivo celd F3[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68, align: right"]0,010478[/TD]
[TD="class: xl69, align: right"]0,0105[/TD]
[TD="class: xl68, align: right"]33[/TD]
[TD="class: xl73"]0,3458 €[/TD]
[TD="class: xl74"]0,3465 €[/TD]
[/TR]
[TR]
[TD="class: xl68"]corrispettivo CDISPD(corrispettivo di dispacciamento)[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68, align: right"]0,021482[/TD]
[TD="class: xl69, align: right"]0,005946[/TD]
[TD="class: xl68, align: right"]83[/TD]
[TD="class: xl73"]1,7830 €[/TD]
[TD="class: xl74"]0,4935 €[/TD]
[/TR]
[TR]
[TD="class: xl69"]componente DISPbt[/TD]
[TD="class: xl68"]€/mese[/TD]
[TD="class: xl68, align: right"]0[/TD]
[TD="class: xl69, align: right"]0,1099[/TD]
[TD="class: xl68, align: right"]1[/TD]
[TD="class: xl73"]- €[/TD]
[TD="class: xl74"]0,1099 €[/TD]
[/TR]
[TR]
[TD="class: xl68"]perdite di rete su corrispettivo CDISP[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68, align: right"]0,002148[/TD]
[TD="class: xl69, align: right"]0[/TD]
[TD="class: xl68, align: right"]83[/TD]
[TD="class: xl73"]0,1783 €[/TD]
[TD="class: xl74"]- €[/TD]
[/TR]
[TR]
[TD="class: xl69"]Corrispettivo mercato capacità[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68, align: right"]0[/TD]
[TD="class: xl69, align: right"]0,01718[/TD]
[TD="class: xl68, align: right"]83[/TD]
[TD="class: xl73"]- €[/TD]
[TD="class: xl74"]1,4259 €[/TD]
[/TR]
[TR]
[TD="class: xl68"]corrispettivo CSED (corrispettivo di sbilanciamento efficiente)[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68, align: right"]0,00056[/TD]
[TD="class: xl69, align: right"]0[/TD]
[TD="class: xl68, align: right"]83[/TD]
[TD="class: xl73"]0,0465 €[/TD]
[TD="class: xl74"]- €[/TD]
[/TR]
[TR]
[TD="class: xl68"]corrispettivo CPSTD(corrispettivo perequazione servizio a tutele graduali[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68, align: right"]-0,01603[/TD]
[TD="class: xl69, align: right"]0[/TD]
[TD="class: xl68, align: right"]83[/TD]
[TD="class: xl73"]- 1,3305 €[/TD]
[TD="class: xl74"]- €[/TD]
[/TR]
[TR]
[TD="class: xl67"]GESTIONE CONTATORE[/TD]
[TD="class: xl67"] [/TD]
[TD="class: xl67"] [/TD]
[TD="class: xl70"] [/TD]
[TD="class: xl67"] [/TD]
[TD="class: xl73"]- €[/TD]
[TD="class: xl74"]- €[/TD]
[/TR]
[TR]
[TD="class: xl68"]quota fissa[/TD]
[TD="class: xl68"]€/mese[/TD]
[TD="class: xl68, align: right"]1,84[/TD]
[TD="class: xl69, align: right"]1,84[/TD]
[TD="class: xl68, align: right"]1[/TD]
[TD="class: xl73"]1,8400 €[/TD]
[TD="class: xl74"]1,8400 €[/TD]
[/TR]
[TR]
[TD="class: xl68"]quota potenza[/TD]
[TD="class: xl68"]€/kW/mese[/TD]
[TD="class: xl68, align: right"]1,866567[/TD]
[TD="class: xl69, align: right"]1,85[/TD]
[TD="class: xl68, align: right"]3[/TD]
[TD="class: xl73"]5,5997 €[/TD]
[TD="class: xl74"]5,5500 €[/TD]
[/TR]
[TR]
[TD="class: xl68"]quota energia scaglione 1[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68, align: right"]0,0122[/TD]
[TD="class: xl68, align: right"]0,01057[/TD]
[TD="class: xl68, align: right"]83[/TD]
[TD="class: xl73"]1,0126 €[/TD]
[TD="class: xl74"]0,8773 €[/TD]
[/TR]
[TR]
[TD="class: xl67"]Oneri di sistema[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl73"]- €[/TD]
[TD="class: xl74"]- €[/TD]
[/TR]
[TR]
[TD="class: xl68"]quota variabile Asos Scaglione 1[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68, align: right"]0,029809[/TD]
[TD="class: xl69, align: right"]0[/TD]
[TD="class: xl68, align: right"]83[/TD]
[TD="class: xl73"]2,4741 €[/TD]
[TD="class: xl74"]- €[/TD]
[/TR]
[TR]
[TD="class: xl69"]UC3 Copertura degli squilibri di sistema per distribuzione[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl71, align: right"]0[/TD]
[TD="class: xl69, align: right"]0,00156[/TD]
[TD="class: xl69, align: right"]83[/TD]
[TD="class: xl73"]- €[/TD]
[TD="class: xl74"]0,1295 €[/TD]
[/TR]
[TR]
[TD="class: xl68"]quota variabile Arim Scaglione 1[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68, align: right"]0,008828[/TD]
[TD="class: xl69"] [/TD]
[TD="class: xl68, align: right"]83[/TD]
[TD="class: xl73"]0,7327 €[/TD]
[TD="class: xl74"]- €[/TD]
[/TR]
[TR]
[TD="class: xl72"]UC6 Remunerazione dei miglioramenti della continuita'
(variabile)[/TD]
[TD="class: xl68"]€/kWh[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69, align: right"]0,00007[/TD]
[TD="class: xl68, align: right"]83[/TD]
[TD="class: xl73"]- €[/TD]
[TD="class: xl74"]0,0058 €[/TD]
[/TR]
[TR]
[TD="class: xl72"]UC6 Remunerazione dei miglioramenti della continuita'
(fisso)[/TD]
[TD="class: xl68"]€/kW[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69, align: right"]0,016567[/TD]
[TD="class: xl68, align: right"]3[/TD]
[TD="class: xl73"]- €[/TD]
[TD="class: xl74"]0,0497 €[/TD]
[/TR]
[TR]
[TD="class: xl66"]Componente ARIM a copertura di altri oneri relativi ad attività di interesse generale[/TD]
[TD="class: xl68"]€/kW[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69, align: right"]0,008828[/TD]
[TD="class: xl68, align: right"]83[/TD]
[TD="class: xl73"] [/TD]
[TD="class: xl74"]0,7327 €[/TD]
[/TR]
[TR]
[TD="class: xl66"]Componente ASOS a copertura dei costi per il sostegno delle fonti rinnovabili e da cogenerazione[/TD]
[TD="class: xl68"]€/kW[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69, align: right"]0,029809[/TD]
[TD="class: xl68, align: right"]83[/TD]
[TD="class: xl73"] [/TD]
[TD="class: xl74"]2,4741 €[/TD]
[/TR]
[TR]
[TD="class: xl72"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl73"] [/TD]
[TD="class: xl74"] [/TD]
[/TR]
[TR]
[TD="class: xl68"]addebito deposito cauzionale(non lo ho inserito per STG)[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl73"]- €[/TD]
[TD="class: xl74"]- €[/TD]
[/TR]
[TR]
[TD="class: xl68"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl73"]- €[/TD]
[TD="class: xl74"]- €[/TD]
[/TR]
[TR]
[TD="class: xl68"]subtotale[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl73"]16,5211 €[/TD]
[TD="class: xl74"]28,7750 €[/TD]
[/TR]
[TR]
[TD="class: xl68"]imposta erariale di consumo (accisa)[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl68, align: right"]0,0227[/TD]
[TD="class: xl69, align: right"]0,0227[/TD]
[TD="class: xl68, align: right"]0[/TD]
[TD="class: xl73"]- €[/TD]
[TD="class: xl74"]- €[/TD]
[/TR]
[TR]
[TD="class: xl68"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl73"]- €[/TD]
[TD="class: xl74"]- €[/TD]
[/TR]
[TR]
[TD="class: xl68"]iva[/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl73"]1,6521 €[/TD]
[TD="class: xl74"]2,8775 €[/TD]
[/TR]
[TR]
[TD="class: xl68"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl69"] [/TD]
[TD="class: xl68"] [/TD]
[TD="class: xl75"]18,1732 €[/TD]
[TD="class: xl76"]31,6525 €[/TD]
[/TR]
[/TABLE]
risparmi 13,5€ molto bene ovviamente non ho considerato il canone tv e il deposito cauzionale in quanto mi sembra che il deposito c'è la possibilità di recuperarlo e per octopus non ho messo tutti i 30€ insieme ma in realtà octopus te li da subito però li ho divisi per 12
mi scuso per l'errore commesso prima importante sulla valutazione asos arim