SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549



FORM 6-K

Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934

For the month of November, 2016

Commission File Number 1-34129



CENTRAIS ELÉTRICAS BRASILEIRAS S.A. - ELETROBRÁS
(Exact name of registrant as specified in its charter)



BRAZILIAN ELECTRIC POWER COMPANY
(Translation of Registrant's name into English)



Avenida Presidente Vargas, 409 - 13th floor,
Edifício Herm. Stoltz - Centro, CEP 20071-003,
Rio de Janeiro, RJ, Brazil
(Address of principal executive office)

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. 

Form 20-F ___X___ Form 40-F _______

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes _______ No___X____


 
 

 


 
 

Marketletter 3Q16

 

Summary

 

Page



















 






























Conference Call in Portuguese

November 11, 2016

2:00 PM (Brasília)

11:00 AM (New York)

4:00 PM (London)

Phone: +55 (11) 3137-8030

Password: 9532

Conference Call in English

November 11, 2016

2:00 PM (Brasília)

11:00 AM (New York)

4:00 PM (London)

Phone: +1 786 837 9597 (New York)

(+44) 20 3318 3776 (London)

Password: 9532

IR Contact:

[email protected]

www.eletrobras.com/elb/ri

Tel: (55) (21) 2514-6333

Preparation of the Marketletter:

Assistant Chief Financial and Investor Relations:

Arlindo Soares Castanheira

Investor Relations Department:

Paula Prado Rodrigues Couto

Market Reports Division:

Bruna Reis de Arantes

Bernardo Pinheiro Lobato de Magalhães

Andreia Theobaldo

Fernando D’Angelo Machado

José Paulo de Araújo

Luiz Gustavo Braga Parente

IV. Eletrobras Companies Information

03

V. Market Data of Eletrobras Companies

70

VI. Generation Data

71

VII. Transmission Data

79

VIII. Distribution Data

97

IX. Employees

100

X. Investments

101

XI. SPEs Data

123

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       

 

2

 


 
 

 

Marketletter 3Q16

 

IV. Eletrobras Companies Information

 

 

IV.1 Financial Statements with Consolidation Purposes

 

The financial statements presented below have been adjusted for standardization purposes and to to reflect the Eletrobras consolidated statements.

 

ASSETS 09/30/2016

Furnas

Chesf

Eletrosul

Eletronorte

Eletropar

Eletronuclear

CGTEE

Amazonas GT

CURRENT

             

 

Cash and Cash Equivalent

5,279

106,908

23,723

16,103

858

2,043

102,260

48,697

Clients (Consumers and Resellers)

699,058

366,909

208,457

854,696

-

259,998

128,414

732,195

Financing and Loans

807

1,623

1,499

-

-

-

-

-

Marketable Securities

546,989

12,219

80,367

425,254

52,607

38,587

-

83,755

Dividends to Receive (Remuneration of Equity Participations)

69,237

24,622

5,556

-

600

-

-

-

Deferred Fiscal Assets (Tax and Contributions)

27,258

17,062

11,144

172,605

3,305

13,938

8,138

9,146

Income Tax and Social Contribution

122,917

84,788

12,201

-

-

-

-

-

Derivatives

-

-

-

66,029

-

-

-

-

Reimbursement Rights

-

-

-

-

-

-

16,740

-

Linked Deposits

-

33,066

1,986

-

-

-

-

-

Stored Materials

32,552

77,795

38,027

111,656

-

133,172

28,413

18,178

Amounts to Receive - 12,783/2013 Law

-

-

-

-

-

-

-

-

Nuclear Fuel Storage

-

-

-

-

-

419,731

-

-

Financial Asset

563,843

691,727

183,790

616,988

-

-

-

-

Hydrological risk

111,380

-

2,007

21,477

-

-

-

11,414

Others

2,179,320

1,416,719

568,757

2,284,808

57,370

867,469

283,965

903,385

CURRENT TOTAL

2,544,233

1,772,958

777,227

2,508,911

61,138

954,229

288,761

918,070

 

 

 

 

 

 

 

 

 

NON-CURRENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LONG-TERM ASSET

 

 

 

 

 

 

 

 

Financial Asset – Itaipu (Parent Company)

-

-

-

-

-

-

-

-

Fuel Consumption Account (Parent Company)

-

-

-

-

-

-

-

-

Dividends to Receive (Equity Participation Remuneration)

-

-

-

-

-

-

-

-

Clients (Consumers and Resellers)

558,070

1,488

715,151

465,484

-

-

-

-

Financing and Loans - principal

845

-

1,735

-

-

-

-

-

Marketable Securities

-

1,624

42

257

-

-

-

-

Diferred Fiscal Asset (Taxes and Contributions)

-

184,855

4,668

37,367

-

-

33,659

-

Income Tax and Social Contribution

-

-

-

246,505

-

-

-

-

Derivatives

-

-

-

56,594

-

-

-

-

Reimbursement Rights

-

-

-

-

-

-

-

-

Linked Deposits

775,905

1,078,851

161,419

458,305

56

62,948

5,684

88,737

Financial Asset

19,855,426

13,234,069

3,110,513

9,078,966

-

715,368

-

-

Financial Asset – Indemnitiable Concessions (Generation)

1,305,060

717,669

-

-

-

-

-

-

Advance for equity participation

79,767

468,437

1,010,411

142,280

-

-

-

-

Hydrological risk

246,276

-

23,081

191,509

-

-

-

4,781

Others

209,502

215,936

107,065

2,507,759

1,384

501,054

171,076

9,071

LONG-TERM ASSET TOTAL

23,030,851

15,902,929

5,134,085

13,185,026

1,440

1,279,370

210,419

102,589

 

 

 

 

 

 

 

 

 

INVESTIMENTS

7,092,043

5,038,905

2,108,215

4,904,963

153,340

-

-

-

 

 

 

 

 

 

 

 

 

FIXED ASSET

5,689,381

1,556,140

3,167,990

6,799,421

24

5,107,162

1,380,855

1,863,610

 

 

 

 

 

 

 

 

 

INTANGIBLE ASSET

127,508

41,562

214,448

169,203

21

61,165

2,377

5,357

 

 

 

 

 

 

 

 

 

NON-CURRENT ASSET TOTAL

35,939,783

22,539,536

10,624,738

25,058,613

154,825

6,447,697

1,593,651

1,971,556

 

 

 

 

 

 

 

 

 

ASSET TOTAL

38,484,016

24,312,494

11,401,965

27,567,524

215,963

7,401,926

1,882,412

2,889,626

 

3

 


 
 

 

Marketletter 3Q16

 

LIABILITIES 09/30/2016

Furnas

Chesf

Eletrosul

Eletronorte

Eletropar

Eletronuclear

CGTEE

Amazonas GT

               

 

CURRENT

 

 

 

 

 

 

 

 

Suppliers

231,333

304,036

98,953

535,747

-

659,733

126,520

211,935

Loans and Financing - principal

1,344,298

542,062

901,734

660,494

-

291,506

310,553

308,065

Loans and Financing - charges

313,728

12,023

118,657

46,731

-

25,355

6,967

5,391

Bonds

-

-

-

14,554

-

-

-

-

Tax and Social Contributions

257,655

101,582

65,200

165,652

72

56,704

10,546

104,406

Income Tax and Social Contribution

48,561

19,052

170

153,378

629

-

-

9,114

Derivatives

-

-

-

3

-

-

-

-

Reimbursement Obligations

-

-

-

-

-

-

-

-

Advance to clients (Early Energy Sale)

-

-

-

95,059

-

-

-

-

Shareholders Remuneration (dividends to pay)

-

-

43,307

89,768

-

-

82,747

-

Estimated Obligations

225,287

256,845

89,940

347,691

175

118,187

16,805

26,090

Provisions for Contingencies

-

-

-

-

300

-

32,292

-

Post-Employment Benefit (Complementary Pension Fund)

8,892

27,636

7,990

-

-

2,806

-

-

Leasing

-

-

-

-

-

-

-

-

Onerous Contracts

-

-

-

9,073

-

-

-

-

Concessions to Pay - UBP

558

-

2,455

-

-

-

-

-

Sector Charges (statutory tax)

133,004

131,676

46,032

314,205

-

19,115

92

5,955

Others

360,726

147,350

194,801

1,145,200

3,841

250,645

54,961

572,302

CURRENT TOTAL

2,924,042

1,542,262

1,569,239

3,577,555

5,017

1,424,051

641,483

1,243,258

 

 

 

 

 

 

 

 

 

NON-CURRENT

 

 

 

 

 

 

 

 

Shareholders Remuneration (dividends to pay)

-

-

-

-

-

-

-

-

Suppliers

-

-

-

227,918

-

-

18,920

-

Loans and Financing - principal

8,962,526

1,296,159

3,424,072

4,300,443

-

7,352,889

2,334,333

1,313,876

Bonds

-

-

-

192,150

-

-

-

-

Tax and Social Contributions

526,450

21,127

18,291

-

-

-

-

-

Income Tax and Social Contribution

4,737,227

3,126,272

408,330

-

15,155

-

-

-

Derivatives

-

-

-

49,909

-

-

-

-

Reimbursement Obligations

-

-

-

-

-

-

-

-

Advance to clients (Early Energy Sale)

-

-

-

607,957

-

-

-

-

Estimated Obligations

56,144

44,499

1,149

9,331

-

49,917

1,262

-

Provisions for Contingencies

849,796

1,743,184

99,233

819,744

-

191,770

-

52,318

Provision for uncovered liability in invested company

-

-

265,707

-

-

-

-

-

Post-Employment Benefit (Complementary Pension Fund)

170,727

1,275,848

184,922

25,591

-

56,403

7,112

95

Leasing

-

-

-

-

-

-

-

-

Provision for Onerous Contracts

800,887

204,354

-

239,382

-

1,377,675

-

-

Concessions to Pay - UBP

36,364

-

25,412

-

-

-

-

-

Sector Charges (statutory tax)

137,949

285,295

-

-

-

-

7,052

-

Obligations for asset demobilization (Nuclear Power Plants)

-

-

-

-

-

1,263,712

-

-

Advance for future capital Increase

48,208

-

3

-

-

-

479,240

-

Others

1

103,641

108,993

2,152,608

1,353

19,693

-

527,602

NON-CURRENT TOTAL

16,326,279

8,100,379

4,536,112

8,625,033

16,508

10,312,059

2,847,919

1,893,891

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Social Capital

6,531,154

9,753,953

4,359,226

11,576,263

118,054

6,607,258

845,510

-

Capital Reserves

5,053,045

4,916,199

-

-

-

-

-

-

Profit Reserves

-

-

165,503

354,075

481

-

2,596

-

Additional Dividend Purposed

-

-

-

-

-

-

-

-

Profit/Losses Accumulated

9,053,524

1,675,495

886,600

3,460,744

33,881

(10,860,796)

(2,414,070)

(247,523)

Others Comprehensive Income

(1,404,809)

(1,691,767)

(129,475)

(26,146)

42,022

(80,646)

(41,026)

-

Non-controlling shareholders Participation

781

15,973

14,760

-

-

-

-

-

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY TOTAL

19,233,695

14,669,853

5,296,614

15,364,936

194,438

(4,334,184)

(1,606,990)

(247,523)

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY TOTAL

38,484,016

24,312,494

11,401,965

27,567,524

215,963

7,401,926

1,882,412

2,889,626

 

4

 


 
 

 

Marketletter 3Q16

 

 

STATEMENT OF INCOME 09/30/2016

Furnas

Chesf

Eletrosul

Eletronorte

Eletropar

Eletronuclear

CGTEE

Amazonas GT

               

 

Operational Revenues

17,521,652

11,567,177

2,738,048

7,124,310

388

1,915,948

475,235

249,524

 

 

 

 

 

 

 

 

 

Electric Energy Supply

2,607,581

124,160

-

2,191,037

-

2,177,265

528,094

411,677

Electric Energy Supply - Generation

-

619,132

367,445

823,992

-

-

-

-

Short Term Electric Energy

181,519

43,046

179,748

281,010

-

-

-

-

Renewed Plants Operation and Maintenance Revenue

618,053

965,502

-

11,698

-

-

-

-

Construction Plants Revenue

72,968

20,546

-

-

-

-

-

-

Renewed Lines Operation and Maintenance Revenue

851,855

697,578

466,077

333,768

-

-

-

-

Operation and Maintenance Revenue

26,159

51,246

80,515

9,024

-

-

-

-

Construction Revenue - Transmission

179,924

480,868

91,989

182,760

-

-

-

-

Financial – Return on Investment

13,515,540

9,042,967

1,662,559

3,667,535

-

-

-

-

Others Operational Revenues

32,620

37,200

25,971

250,959

388

-

2,919

-

 

 

 

 

 

 

 

 

 

Deductions to Operational Revenues

(564,567)

(515,068)

(136,256)

(627,473)

-

(261,317)

(55,778)

(162,153)

 

 

 

 

 

 

 

 

 

Operational Expenses

(3,225,664)

(2,675,808)

(904,807)

(2,675,795)

(5,103)

(5,489,634)

(554,781)

(469,103)

 

 

 

 

 

 

 

 

 

Personnel, Material and Services

(1,390,632)

(913,744)

(392,363)

(1,151,082)

(2,821)

(633,427)

(203,301)

(127,423)

Investigation Findings

(2,644)

-

-

-

-

(141,313)

-

(67,166)

Energy Purchased for Resale

(416,118)

(270,816)

(189,106)

(135,524)

-

-

(174,296)

(196,317)

Charges on eletric grid Usage

(365,355)

(495,351)

(18,233)

(386,161)

-

(69,074)

(32,410)

(7,252)

Construction

(252,892)

(501,414)

(91,989)

(182,760)

-

-

-

-

Fuel used to produce electric energy

(319,219)

(7,803)

-

(3,717)

-

(275,782)

(34,554)

-

Remuneration and Reimbursement (Royalties – Hydric Resources)

(117,209)

(7,305)

(9,843)

(134,365)

-

-

-

(2,209)

Depreciation and Amortization

(198,566)

(75,841)

(131,261)

(337,497)

(21)

(297,014)

(54,616)

(47,474)

Operating Provisions

55,830

(249,347)

(40,529)

(162,991)

(1,186)

(3,983,136)

(9,378)

(282)

Others

(218,859)

(154,187)

(31,483)

(181,698)

(1,075)

(89,888)

(46,226)

(20,980)

 

 

 

 

 

 

 

 

 

OPERATING RESULT BEFORE FINANCIAL RESULT

14,295,988

8,891,369

1,833,241

4,448,515

(4,715)

(3,573,686)

(79,546)

(219,579)

 

 

 

 

 

 

 

 

 

FINANCIAL REVENUES (EXPENSES)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue from financial investments

77,633

48,592

31,195

83,094

6,858

1,919

4,242

14,799

Interest, Commission and Rates revenue (loans and financing)

48,516

-

-

-

-

-

-

-

Debt Charges

(948,290)

(123,434)

(422,384)

(482,671)

-

(72,192)

(309,920)

(178,646)

Charges – shareholders remuneration

-

-

(4,033)

-

-

-

(7,819)

-

Moratorium Increase on electric energy

11,921

68,294

-

93,332

-

-

-

-

Net Monetary Updates

44,133

32,263

44,875

95,350

-

(53,741)

2,621

(27,810)

Net Exchange Updates

80,591

-

35,663

82,828

-

(56,889)

109

-

Others Financial Revenues

70,234

47,735

81,541

27,565

-

9,332

701

7,126

Others Financial Expenses

(112,949)

(41,776)

(76,836)

(33,473)

(611)

(135,252)

(6,750)

(21,850)

Derivatives

-

-

-

106,669

-

-

-

-

 

 

 

 

 

 

 

 

 

FINANCIAL RESULT

(728,211)

31,674

(309,979)

(27,306)

6,247

(306,823)

(316,816)

(206,381)

 

 

 

 

 

 

 

 

 

EQUITY PARTICIPATION RESULT

78,741

78,505

(112,635)

190,983

32,851

-

-

-

 

 

 

 

 

 

 

 

 

RESULT BEFORE SOCIAL CONTRIBUTION, INCOME TAX, EMPLOYEES AND MANAGEMENT PARTICIPATION AND MINORITY PARTICIPATION

13,646,518

9,001,548

1,410,627

4,612,192

34,383

(3,880,509)

(396,362)

(425,960)

 

 

 

 

 

 

 

 

 

Income Tax and Social Contribution and Fiscal Incentives Revenue

(4,593,258)

(3,073,280)

(521,460)

(1,151,448)

(629)

(103,100)

-

(14,230)

 

 

 

 

 

 

 

 

 

RESULT BEFORE EQUITY PARTICIPATIONS

9,053,260

5,928,268

889,167

3,460,744

33,754

(3,983,609)

(396,362)

(440,190)

 

 

 

 

 

 

 

 

 

Minority Participation

-

-

-

-

-

-

-

-

NET PROFIT OF THE PERIOD

9,053,260

5,928,268

889,167

3,460,744

33,754

(3,983,609)

(396,362)

(440,190)

 

5

 


 
 

 

Marketletter 3Q16

 

CASH FLOW 09/30/2016

Furnas

Chesf

Eletrosul

Eletronorte

Eletronuclear

CGTEE

Eletropar

Amazonas GT

Operating Activities

 

 

 

 

 

 

 

 

Profit (loss) before income tax and social contribution

13,646,518

9,001,548

1,410,627

4,612,192

(3,880,509)

(396,362)

34,383

(425,960)

Depreciation and Amortization

198,566

75,841

131,261

337,497

297,014

58,408

21

47,474

Net monetary variation

142,546

(32,263)

16,240

(343,460)

53,741

(2,621)

-

25,772

Net exchange variation

(85,578)

-

(35,663)

162,551

56,889

(109)

-

-

Financial Charges

832,739

123,434

297,555

482,671

72,192

304,951

-

178,646

Equity Result

(78,741)

(78,505)

112,635

(190,983)

-

-

(32,851)

-

Provision for uncovered liability

-

-

-

-

-

-

-

-

Provision for doubtful credit liquidation

20,030

80,832

233

36,609

1,187

-

-

-

Provisions for contingencies

114,692

171,983

19,705

(23,132)

11,729

9,378

-

282

Provision for staff realignment

-

-

-

-

-

-

-

-

Provision for loss with Investments

-

-

-

-

-

-

474

-

Provision for reduction on recoverable amount of Investment

20,632

39,190

20,076

-

2,572,760

-

712

-

Provision for onerous contracts

(202,011)

(42,658)

-

-

1,377,675

-

-

-

Provision for loss with Financial Asset

-

-

-

-

-

-

-

-

Global reversal reserve charges

-

-

-

-

-

-

-

-

Adjustment to Present Value / Market Value

-

-

(468)

-

62,526

-

-

-

Minority Participation in Result

264

-

-

-

-

-

-

-

Charges on Shareholders funds

-

-

4,033

-

-

7,819

-

-

Financial Asset Revenue

(13,515,540)

(9,042,967)

(1,662,559)

(3,667,535)

-

-

-

-

Derivatives

-

-

-

(106,669)

-

-

-

-

Others

6,062

49,760

(535,470)

25,451

514,090

8

-

67,166

(Increase) decrease on operating asset/liability

(72,834)

52,173

112,503

(648,861)

(692,161)

(83,135)

910

257,442

 

 

 

 

 

 

 

 

 

Cash from Operating Activities

1,027,345

398,368

(109,292)

676,331

447,133

(101,663)

3,649

150,822

 

 

 

 

 

 

 

 

 

Payment of financial charges

(784,826)

(115,251)

(191,285)

(250,709)

(151,545)

(12,374)

-

(66,282)

Payment of charges of global reversal reserve

-

-

-

-

-

-

-

-

Financial charges receivable

277

-

184

-

-

-

-

-

Remuneration from equity investments received

127,962

59,559

2,896

33,933

-

-

3,477

-

Annual allowed Revenue Receiving (Financial Asset)

199,948

(373,700)

713,724

343,002

-

-

-

-

Financial Asset Indemnities Receiving

-

-

-

-

-

-

-

-

Payment of income tax and social contribution

(203,105)

(14,869)

(824)

(86,445)

(79,978)

-

(629)

-

Complementary pension fund payment

(8,761)

(80,904)

-

-

-

-

-

-

Payment of lawsuit contingencies

-

(89,335)

-

(92,270)

-

-

-

-

Lawsuit Deposits

(162,673)

(67,710)

(34,891)

35,117

(1,220)

(636)

-

(14,238)

 

 

 

 

 

 

 

 

 

Net Cash from Operating Activities

196,167

(283,842)

380,512

658,959

214,390

(114,673)

6,497

70,302

 

 

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

 

 

 

Loans and financing obtained

962,254

436,134

748,372

510,406

611,000

-

-

76,352

Loans and financing payable - principal

(516,558)

(309,845)

(874,793)

(572,193)

(108,633)

(23,067)

-

-

Payment to Shareholders

-

-

(2,500)

-

-

-

(5,361)

-

Payment of refinancing of taxes and contributions - Principal

(77,408)

-

(13,975)

-

-

-

-

-

Global Reversion Reserve Replacement

-

-

-

-

-

-

-

-

Receiving of advance for future capital increase (AFAC)

-

(156,124)

6

-

-

241,824

-

-

Others

(43,611)

-

(4,923)

-

-

-

127

-

Net Cash from Financing Activities

324,677

(29,835)

(147,813)

(61,787)

502,367

218,757

(5,234)

76,352

 

 

 

 

 

 

 

 

 

Investment Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing and Loans Concessions

-

-

-

-

-

-

-

-

Receiving of Loans and Financing Ceded

19,480

-

-

-

-

-

-

-

Acquisition of property, unit and equipment

(56,053)

(193,481)

(71,458)

(37,643)

(798,429)

(5,918)

-

(136,127)

Acquisition of intangible assets

(7,855)

(3,746)

(3,683)

(1,108)

(7,400)

(1,096)

-

-

Acquisition of concession assets

(252,064)

-

(88,339)

(207,832)

-

-

-

-

Concession for advance of future capital increase

4,559

-

(232,944)

(80,614)

-

-

-

-

Acquisition/Contribution of capital in equity participation

(1,007,236)

(233,028)

(86,780)

(964,168)

-

-

(5,793)

-

Concession for Future Capital Increase

-

-

-

-

-

-

-

-

Others

771,505

476,973

240,738

639,663

84,231

-

-

-

 

 

 

 

 

 

 

 

 

Net Cash from investments activities

(527,664)

46,718

(242,466)

(651,702)

(721,598)

(7,014)

(5,793)

(136,127)

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

(6,820)

(266,959)

(9,767)

(54,530)

(4,841)

97,070

(4,530)

10,527

Cash and cash equivalent – beginning of period

12,099

373,867

33,490

70,633

6,884

5,190

5,388

38,170

Cash and cash equivalent – end of period

5,279

106,908

23,723

16,103

2,043

102,260

858

48,697

 

(6,820)

(266,959)

(9,767)

(54,530)

(4,841)

97,070

(4,530)

10,527

 

6

 


 
 

 

Marketletter 3Q16

 

ASSETS 09/30/2015

Furnas

Chesf

Eletrosul

Eletronorte

Eletropar

Eletronuclear

CGTEE

CURRENT

 

 

 

 

 

 

 

Cash and Cash Equivalent

7,237

311,968

21,115

251,711

14,808

2,222

5,240

Clients (Consumers and Resellers)

751,580

424,893

186,753

1,208,813

-

187,308

80,409

Financing and Loans

2,410

3,232

1,444

-

-

-

-

Marketable Securities

1,396,853

516,142

313,814

1,287,051

43,974

426,120

-

Dividends to Receive (Equity Participation Remuneration)

76,161

10,504

5,220

-

552

-

-

Deferred Fiscal Asset (tax and contribution)

27,028

32,554

23,424

153,829

2,050

17,415

10,507

Income tax and Social Contribution

218,029

162,967

49,858

-

-

-

-

Derivatives

-

-

-

65,374

-

-

-

Reimbursement Right

66,306

-

-

72,825

-

-

25,181

Linked Deposit

-

10,982

3,022

-

-

-

-

Stored Material

34,333

85,402

36,604

92,707

-

64,675

25,411

Amounts to Receive Law 12,783/2013

414,049

729,409

142,828

122,552

-

-

-

Nuclear Fuel Storage

-

-

-

-

-

340,319

-

Financial Asset

-

77,671

51,840

390,694

-

-

-

Regulatory Asset (Installment A - CVA)

-

-

-

-

-

-

-

Others

114,000

368,578

447,080

210,406

-

79,830

4,056

CURRENT TOTAL

3,107,986

2,734,302

1,283,002

3,855,962

61,384

1,117,889

150,804

 

 

 

 

 

 

 

 

NON-CURRENT

 

 

 

 

 

 

 

LONG-TERM ASSET

 

 

 

 

 

 

 

Fuel Consumption Account – CCC (Parent Company)

-

-

-

-

-

-

-

Clients (Consumers and Resellers)

467,909

5,339

591,396

8,774

-

-

-

Financing and Loans - principal

1,651

1,591

3,137

-

-

-

-

Marketable Securities

-

2,916

182

236

-

-

-

Deferred Fiscal Asset (tax and contribution)

-

172,847

4,943

17,809

3,924

-

27,834

Income tax and Social Contribution

-

-

-

969,778

-

-

-

Derivatives

-

-

-

69,964

-

-

-

Reimbursement Right

-

-

-

-

-

-

-

Linked Deposit

641,055

1,114,804

175,037

450,752

52

58,866

4,576

Amounts to Receive Law 12,783/2013

-

-

-

-

-

-

-

Financial Asset

6,667,538

3,707,808

1,587,631

5,616,961

-

598,979

-

Financial Asset –Indemnitiable Concessions (Generation)

1,286,531

686,902

-

-

-

-

-

Advance for equity participation

46,159

807,018

748,025

26,732

-

-

-

Regulatory Asset (Installment A - CVA)

-

-

-

-

-

-

-

Others

525,239

188,155

100,681

1,442,873

-

525,824

190,382

LONG-TERM ASSET TOTAL

9,636,082

6,687,380

3,211,032

8,603,879

3,976

1,183,669

222,792

 

 

 

 

 

 

 

 

INVESTIMENTS

5,857,232

4,395,532

2,310,641

3,661,721

95,737

-

-

 

 

 

 

 

 

 

 

FIXED ASSET

5,825,631

1,430,047

3,508,324

7,273,044

43

8,072,450

1,529,095

 

 

 

 

 

 

 

 

INTANGIBLE

109,551

55,421

221,821

100,769

29

52,546

1,895

 

 

 

 

 

 

 

 

NON-CURRENT TOTAL

21,428,496

12,568,380

9,251,818

19,639,413

99,785

9,308,665

1,753,782

 

 

 

 

 

 

 

 

ASSET TOTAL

24,536,482

15,302,682

10,534,820

23,495,375

161,169

10,426,554

1,904,586

 

7

 


 
 

 

Marketletter 3Q16

 

 

LIABILITIES 09/30/2015

Furnas

Chesf

Eletrosul

Eletronorte

Eletropar

Eletronuclear

CGTEE

CURRENT

 

 

 

 

 

 

 

Compulsory Loan (Parent Company)

-

-

-

-

-

-

-

Fuel Consumption Account - CCC (Parent Company)

-

-

-

-

-

-

-

Suppliers

401,986

336,500

287,596

603,196

1,016

342,433

143,464

Loans and Financing - principal

643,786

284,599

569,033

551,229

-

82,773

261,144

Loans and Financing - charges

154,835

16,864

15,612

39,110

-

18,362

9,308

Bonds

-

-

383,138

15,192

-

-

-

Taxes and Social Contribution

285,366

105,201

66,525

66,927

66

55,643

28,753

Income Tax and Social Contributions

164,339

185,006

248

-

462

-

-

Derivatives

-

-

-

587

-

-

-

Reimbursement Obligations

-

-

-

-

-

-

-

Advance to clients (Early Energy Sale)

-

-

-

54,832

-

-

-

Shareholders Remuneration (dividends to pay)

-

-

37,784

818,727

-

-

72,490

Estimated Obligations

187,162

234,146

89,051

270,024

79

290,469

17,901

Provisions for Contingencies

-

20,569

-

-

-

-

41,105

Post Employment Benefit (Complementary Pension Fund)

27,229

24,780

3,120

-

-

5,094

3

Leasing

-

-

-

-

-

-

-

Onerous Contracts

-

-

-

1,687

-

-

-

Concessions to Pay - UBP

530

-

2,233

-

-

-

-

Sector Charges (statutory taxes)

177,446

147,033

42,758

349,473

-

22,035

3,895

Regulatory Asset (Installment A - CVA)

-

-

-

-

-

-

-

Others

33,991

36,572

90,625

551,169

-

48,690

25,694

CURRENT TOTAL

2,076,670

1,391,270

1,587,723

3,322,153

1,623

865,499

603,757

 

 

 

 

 

 

 

 

NON-CURRENT

 

 

 

 

 

 

 

National Treasury Credits (Parent Company)

-

-

-

-

-

-

-

Remuneration to Shareholders (dividends to pay)

-

-

-

1,182,597

-

-

-

Compulsory Loan (Parent Company)

-

-

-

-

-

-

-

Fuel Consumption Account (Parent Company)

-

-

-

-

-

-

-

Reversion Global Reserve - RGR (Parent Company)

-

-

-

-

-

-

-

Suppliers

-

-

-

372,518

-

-

21,284

Loans and Financing - principal

9,108,462

688,644

3,339,322

4,242,189

-

6,490,884

2,066,461

Bonds

-

-

-

208,254

-

-

-

Taxes and Social Contribution

616,374

13,572

35,913

-

-

231

-

Income Tax and Social Contributions

-

56,857

106,409

-

10,599

-

-

Derivatives

-

-

-

58,353

-

-

-

Reimbursement Obligations

-

-

-

-

-

-

-

Advance to clients (Early Energy Sale)

-

-

-

673,874

-

-

-

Estimated Obligations

61,653

70,851

10,250

14,077

-

73,888

1,614

Provisions for Contingencies

722,982

1,676,228

91,469

902,543

-

172,686

-

Provision for uncovered liabilities on invested companies

-

-

148,938

-

-

-

-

Post Employment Benefit (Complementary Pension Fund)

241,598

1,012,699

162,270

44,801

-

67,655

3,508

Leasing

-

-

-

-

-

-

-

Provision for Onerous Contracts

760,124

87,153

-

45,542

-

-

-

Concessions to Pay - UBP

36,617

-

25,335

-

-

-

-

Sector Charges (statutory taxes)

111,588

259,986

-

-

-

-

4,334

Obligations for asset demobilization (Nuclear Power Plant Demobilization)

-

-

-

-

-

1,217,833

-

Advance for future Capital Increase

42,227

-

45

-

-

-

119,798

Regulatory Liability (Installment A - CVA)

-

-

-

-

-

-

-

Others

31,476

5,950

17,121

143,917

-

174,804

-

NON-CURRENT TOTAL

11,733,101

3,871,940

3,937,072

7,888,665

10,599

8,197,981

2,216,999

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Social Capital

6,531,154

9,753,953

4,359,226

11,576,263

118,054

6,607,258

845,510

Capital Reserves

5,123,332

4,916,199

-

-

-

-

-

Profit Reserves

-

-

1,074,209

332,962

215

-

2,596

Additional Dividend Purposed

-

-

-

-

-

-

-

Profit/Losses accumulated

393,519

(3,173,917)

(311,604)

414,939

4,945

(5,192,171)

(1,732,459)

Others Comprehensive Income

(1,321,294)

(1,456,849)

(126,391)

(39,607)

25,733

(52,013)

(31,817)

Non-controlling shareholders remuneration

-

86

14,585

-

-

-

-

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY TOTAL

10,726,711

10,039,472

5,010,025

12,284,557

148,947

1,363,074

(916,170)

 

 

 

 

 

 

 

 

LIABILITY AND SHAREHOLDERS’ EQUITY TOTAL

24,536,482

15,302,682

10,534,820

23,495,375

161,169

10,426,554

1,904,586

 

8

 


 
 

 

Marketletter 3Q16

 

 

STATEMENT OF INCOME 09/30/2015

Furnas

Chesf

Eletrosul

Eletronorte

Eletropar

Eletronuclear

CGTEE

 

 

 

 

 

 

 

 

Operational Revenue

4,856,568

2,771,524

1,182,191

4,470,196

-

1,457,373

301,085

 

 

 

 

 

 

 

 

Supply (sell) of Electric Energy

3,003,234

103,694

-

2,933,558

-

1,657,316

331,520

Supply of Electric Energy - Generation

11,595

820,667

266,491

901,847

-

-

-

Short Term Electric Energy

506,293

242,776

236,013

68,768

-

-

-

Renewed Plants Operation and Maintenence Revenue

471,255

912,624

-

11,927

-

-

-

Construction Plants Revenue

96,244

40,732

-

-

-

-

-

 

 

 

 

 

 

 

 

Financial Effect Itaipu (Parent Company)

-

-

-

-

-

-

-

Renewed Lines Operation and Maintenence Revenue

-

627,400

419,446

343,949

-

-

-

Operation and Maintenence Revenue

785,372

41,708

77,763

5,419

-

-

-

Construction Revenue - Transmission

356,863

484,971

116,020

209,199

-

-

-

Financial – Return on Investment

167,654

22,850

158,983

253,963

-

-

-

Others Operational Revenue

49,893

16,367

37,401

281,823

-

223

2,678

 

 

 

 

 

 

 

 

Deductions to Operational Revenue

(591,835)

(542,265)

(129,926)

(540,257)

-

(200,166)

(33,113)

 

 

 

 

 

 

 

 

Operational Expenses

(3,794,168)

(2,709,018)

(795,215)

(3,420,504)

(3,262)

(4,784,744)

(417,436)

 

 

 

 

 

 

 

 

Personnel, Materials and Services

(1,265,945)

(861,491)

(355,090)

(1,056,484)

(2,631)

(709,240)

(198,053)

Electric Energy Purchased for Resale

(712,378)

(250,993)

(166,284)

(784,943)

-

-

(90,727)

Charges on Electric Energy usage grid

(348,530)

(512,328)

(12,203)

(388,203)

-

(60,189)

(28,554)

Construction

(453,107)

(525,703)

(116,020)

(209,199)

-

-

-

Fuel used to produce electric energy

(379,602)

(163,068)

-

(88,553)

-

(232,239)

(8,988)

Remuneration and Reimbursement (Royalties – Hydric Resources Usage)

(70,938)

(7,639)

(9,539)

(188,621)

-

-

-

Depreciation and Amortization

(180,272)

(80,562)

(87,950)

(320,043)

(20)

(269,244)

(58,136)

Operational Provisions

(241,705)

(261,131)

(2,544)

(329,615)

33

(3,434,596)

(10,975)

Others

(141,691)

(46,103)

(45,585)

(54,843)

(644)

(79,236)

(22,003)

 

 

 

 

 

 

 

 

OPERATING RESULT BEFORE FINANCIAL RESULT

1,062,400

62,506

386,976

1,049,692

(3,262)

(3,327,371)

(116,351)

 

 

 

 

 

 

 

 

FINANCIAL (EXPENSES) REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue from Financial Investments

95,096

105,303

25,008

113,084

5,316

2,081

114

Interest, Commission and Rates revenue (loans and financing)

43,982

-

-

-

-

-

-

Debt Charges

(665,236)

(104,055)

(254,652)

(434,270)

-

(39,018)

(231,855)

Charges – remuneration to shareholders

-

-

(3,288)

-

-

-

(6,295)

Moratorium Increase on electric energy

4,204

58,217

-

28,577

-

-

-

Net Monetary Update

(144,908)

15,782

(61,216)

(100,001)

-

(18,243)

-

Net Exchange Update

(155,211)

-

(71,558)

(273,754)

-

(80,681)

(372)

Others Financial Revenue

124,286

62,256

71,873

50,688

-

163,639

505

Other Financial Expenses

(104,167)

(27,170)

(8,951)

(154,114)

(39)

(77,291)

(8,864)

Indemnities Remuneration – Law 12,783/13

324,798

476,906

108,644

85,304

-

-

-

 

 

 

 

 

 

 

 

FINANCIAL RESULT

(477,156)

587,239

(194,140)

(684,486)

5,277

(49,513)

(246,767)

 

 

 

 

 

 

 

 

EQUITY PARTICIPATIONS RESULT

(31,973)

(11,976)

(285,088)

130,471

3,390

-

-

 

 

 

 

 

 

 

 

RESULT BEFORE SOCIAL CONTRIBUTION, INCOME TAX, EMPLOYEES AND MANAGEMENT PARTICIPATION AND MINORITY PARTICIPATION

553,271

637,769

(92,252)

495,677

5,405

(3,376,884)

(363,118)

 

 

 

 

 

 

 

 

Deferred Income Tax and Social Contribution

(159,752)

(34,868)

(69,019)

(80,738)

(462)

(56,158)

-

Fiscal Incentives Revenue

-

153,168

(79,250)

(69,671)

-

-

-

RESULT BEFORE EQUITY PARTICIPATIONS

393,519

602,901

(161,271)

414,939

4,943

(3,433,042)

(363,118)

 

 

 

 

 

 

 

 

Minority Participations

-

-

-

-

-

-

-

NET PROFIT OF THE PERIOD

393,519

602,901

(161,271)

414,939

4,943

(3,433,042)

(363,118)

 

9

 


 
 

 

Marketletter 3Q16

 

CASH FLOW 09/30/2015

Furnas

Chesf

Eletrosul

Eletronorte

Eletronuclear

CGTEE

Eletropar

Amazonas GT

Operating Activities

 

 

 

 

 

 

 

 

Profit (loss) before income tax and social contribution

553,271

637,769

(92,252)

495,677

(3,376,884)

(363,118)

5,405

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

180,272

80,562

87,950

320,043

269,244

60,807

20

 

Monetary net variation

-

(493,222)

(47,029)

-

21,958

-

-

 

Exchange net variation

356,236

534

71,559

288,451

80,681

372

-

 

Financing charges

699,801

104,055

197,838

434,269

39,018

213,889

-

 

Equity Method Result

31,973

11,976

285,088

(130,471)

-

-

(3,390)

 

Provision for uncovered liability

31,474

-

-

-

-

-

-

 

Provision for doubtful credit liquidation

15,443

54,994

333

4,340

-

-

-

 

Provisions for contingencies

213,691

222,376

2,212

330,177

17,005

9,024

-

 

Provision for staff realignment

-

-

-

-

-

-

-

 

Provision for investment loss

65,131

-

-

-

-

-

-

 

Provision for reduction on recoverable amount of Investment

-

11,332

-

-

3,385,556

-

-

 

Provision for onerous contracts

(209,811)

(27,571)

-

-

-

-

-

 

Provision for loss with Financial Asset

-

-

-

-

-

-

-

 

Global reversal reserve charges

-

-

-

-

-

-

-

 

Adjustment to Present Value / Market Amount

-

-

(657)

-

61,999

-

-

 

Minority Participation in Result

-

-

-

-

-

-

-

 

Charges on Shareholders funds

-

-

3,288

-

-

6,295

-

 

Financial Asset Revenue

(167,654)

(22,850)

(158,983)

(253,963)

-

-

-

 

Derivatives

-

-

-

111,310

-

-

-

 

Others

(428,680)

(21,771)

(485,854)

(227,019)

305,758

764

-

 

(Increase) decrease on operating asset/liability

215,992

(245,244)

(4,157)

21,064

(458,617)

(103,331)

(2,210)

 

 

 

 

 

 

 

 

 

 

Cash from Operating Activities

1,557,139

312,940

(140,664)

1,393,878

345,718

(175,298)

(175)

 

 

 

 

 

 

 

 

 

 

Payment of financial charges

(783,246)

(103,894)

(151,681)

(231,944)

(96,613)

(22,884)

-

 

Payment of charges of global reversal reserve

-

-

-

-

-

-

-

 

Financial charges receivable

297

-

291

-

-

-

-

 

Remuneration from equity investments received

43,007

31,450

315

14,889

-

-

933

 

Annual allowed Revenue Receiving (Financial Asset)

196,179

(457,409)

704,024

228,498

-

-

-

 

Financial Asset Indemnities Receiving

1,255,225

1,353,207

386,546

330,131

-

-

-

 

Payment of income tax and social contribution

(17,388)

(153,550)

(25,678)

(28,358)

(38,524)

-

(462)

 

Complementary pension fund payment

-

-

-

-

-

-

-

 

Payment of lawsuit contingencies

-

(8,495)

-

(10,916)

-

-

-

 

Lawsuit Deposits

(136,991)

(411,170)

(13,810)

(26,103)

(6,842)

2,077

-

 

 

 

 

 

 

 

 

 

 

Net Cash from Operating Activities

2,114,222

563,079

759,343

1,670,075

203,739

(196,105)

296

 

 

 

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

 

 

 

Loans and financing obtained

84,378

-

253,059

358,825

2,340,130

177,956

-

 

Loans and financing payment - principal

(284,997)

(218,966)

(147,986)

(473,833)

(1,120,491)

(82,819)

-

 

Payment to Shareholders

-

-

(2,743)

-

-

-

-

 

Global Reversal Reserve Replacement

-

-

-

-

-

-

-

 

Receiving of advance for future capital increase (AFAC)

-

(217,003)

36

-

-

98,794

-

 

Payment of Refinancing of taxes and contribution - principal

(50,368)

-

(13,975)

-

-

-

-

 

Others

-

39

296,173

-

-

-

-

 

Net Cash from Financing Activities

(250,987)

(435,930)

384,564

(115,008)

1,219,639

193,931

-

 

 

 

 

 

 

 

 

 

 

Investment Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing and Loans Concessions

-

-

-

-

-

-

-

 

Receiving of Loans and Financing Ceded

-

-

-

-

-

-

-

 

Acquisition of fixed assets

(73,460)

(189,559)

(825,409)

(94,327)

(1,099,911)

(18,272)

-

 

Acquisition of intangible assets

(10,347)

(5,730)

(6,827)

-

(2,388)

(31)

(17)

 

Acquisition of concession assets

(453,107)

-

(116,020)

(828,395)

-

-

-

 

Concession for advance of future capital increase

-

-

(60,314)

(2,176)

-

-

-

 

Acquisition/Contribution of capital in equity participation

(687,167)

(447,616)

(141,182)

(947,874)

-

-

-

 

Others

(633,609)

169,661

-

225,392

(337,218)

-

-

 

 

 

 

 

 

 

 

 

 

Net Cash from investments activities

(1,857,690)

(473,244)

(1,149,752)

(1,647,380)

(1,439,517)

(18,303)

(17)

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

5,545

(346,095)

(5,845)

(92,313)

(16,139)

(20,477)

279

 

Cash and cash equivalent – beginning of period

1,692

658,063

26,960

344,024

18,361

25,717

14,529

 

Cash and cash equivalent – end of period

7,237

311,968

21,115

251,711

2,222

5,240

14,808

 

 

5,545

(346,095)

(5,845)

(92,313)

(16,139)

(20,477)

279

 

 

10

 


 
 

 

Marketletter 3Q16

 

IV.2 Financial Statements of the Distribution companies.

 

ASSET 09/30/2016

ED Alagoas

ED Rondonia

ED Piaui

ED Acre

CELG -D

ED Roraima

Amazonas D

 

 

 

 

 

 

 

 

CURRENT

 

 

 

 

 

 

 

Cash and Cash Equivalents

33,998

18,052

7,686

61,458

-

4,765

48,942

Clients (Consumers and Resellers)

303,840

249,349

371,308

87,170

-

52,166

633,651

Financing and Loans

-

-

-

-

-

-

-

Marketable Securities

87,733

46,602

8

-

-

-

29,330

Dividends to Receive (Equity Participations Remuneration)

-

-

-

-

-

-

-

Deferred Fiscal Asset (Taxes and Contributions)

11,212

18,856

20,250

6,935

-

4,826

2,061

Income Tax and Social Contribution

-

-

-

727

-

-

-

Derivatives

-

-

-

-

-

-

-

Reimbursement Rights

66,134

287,577

117,527

145,759

-

102,700

604,406

Linked Deposits

-

-

-

478

-

-

-

Stored Material

7,440

14,057

13,980

1,447

-

2,664

85,151

Amounts to Receive 12,783/13 Law

-

-

-

-

-

-

-

Regulatory Asset (Installment A - CVA)

87,445

131,788

77,538

58,960

-

1,551

46,701

Financial Asset

-

-

-

-

-

-

-

Others

43,699

30,152

49,749

45,886

4,324,907

12,624

653,704

CURRENT TOTAL

641,501

796,433

658,046

408,820

4,324,907

181,296

2,103,946

 

 

 

 

 

 

 

 

NON-CURRENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LONG-TERM ASSET

 

 

 

 

 

 

 

Dividends to Receive (Equity Participations Remuneration)

-

-

-

-

-

-

-

Clients (Consumers and Resellers)

202,176

18,434

215,226

40,234

-

9,497

72,162

Financing and Loans - principal

-

-

-

-

-

-

-

Marketable Securities

-

-

-

-

-

-

-

Deferred Fiscal Asset (Taxes and Contributions)

4,456

6,413

5,580

1,805

-

9,271

2,515,951

Income Tax and Social Contribution

-

-

-

-

-

-

-

Derivatives

-

-

-

-

-

-

-

Reimbursement Rights

-

3,441,621

-

243,192

-

202,622

6,499,703

Linked Deposits

49,323

124,036

16,400

7,338

-

19,920

382,318

Amounts to Receive - Law 12,783/13

-

-

-

-

-

-

-

Financial Asset

-

-

-

-

-

-

-

Financial Asset – Indemnitiable Concession (Distribution)

831,188

1,052,907

728,516

357,211

-

197,971

1,477,433

Advance for Equity Participations

-

-

-

-

-

-

-

Regulatory Asset (Installment A - CVA)

16,674

-

-

-

-

-

-

Others

564

2,440

1,356

-

-

3,227

643,395

LONG-TERM ASSET TOTAL

1,104,381

4,645,851

967,078

649,780

-

442,508

11,590,962

 

 

 

 

 

 

 

 

INVESTIMENTS

168

1,806

146

-

-

-

12,928

 

 

 

 

 

 

 

 

FIXED ASSET

27,495

28,456

32,955

8,843

-

20,146

1,235,535

 

 

 

 

 

 

 

 

INTANGIBLE

47,065

67,467

16,115

35,361

-

5,326

165,792

 

 

 

 

 

 

 

 

NON-CURRENT ASSET TOTAL

1,179,109

4,743,580

1,016,294

693,984

-

467,980

13,005,217

 

 

 

 

 

 

 

 

ASSET TOTAL

1,820,610

5,540,013

1,674,340

1,102,804

4,324,907

649,276

15,109,163

11

 


 
 

 

Marketletter 3Q16

 

LIABILITIES 09/30/2016

ED Alagoas

ED Rondonia

ED Piaui

ED Acre

CELG -D

ED Roraima

Amazonas

 

 

 

 

 

 

 

 

CURRENT

 

 

 

 

 

 

 

Suppliers

297,313

1,334,689

466,498

327,124

-

266,489

7,357,192

Financig and Loans - principal

32,039

18,842

410,617

57,350

-

19,700

78,611

Financig and Loans - charges

-

2

59,609

-

-

-

10,440

Bonds

-

-

-

-

-

-

-

Taxes and Social Contributions

70,657

69,998

237,994

47,031

-

26,853

86,709

Income Tax and Social Contribution

266

-

-

-

-

-

575

Derivatives

-

-

-

-

-

-

-

Reimbursement Obligations

52,433

205,799

-

3,315

-

-

-

Advance to clients (Early Sell of Energy)

-

-

-

-

-

-

-

Shareholders Remuneration (dividends to pay)

-

-

-

-

-

-

-

Estimated Obligations

21,758

21,121

43,237

6,487

-

21,254

59,022

Provisions for Contingencies

-

-

-

-

-

-

-

Post-Employment Benefit (Complementary Pension Fund)

4,256

857

24,369

-

-

-

-

Leasing

-

-

-

-

-

-

136,898

Onerous Contracts

-

-

-

-

-

-

-

Sector Charges (Statutory Taxes)

22,359

32,469

25,241

44,528

-

-

-

Regulatory Asset (Installment A – CVA)

156,640

27,468

117,781

21,194

-

-

104,195

Others

23,479

38,252

40,166

22,486

5,080,651

7,475

115,062

CURRENT TOTAL

681,200

1,749,497

1,425,512

529,515

5,080,651

341,771

7,948,704

 

 

 

 

 

 

 

 

NON-CURRENT

 

 

 

 

 

 

 

Suppliers

-

1,120,961

-

246,876

-

595,439

7,955,350

Financig and Loans - principal

1,253,636

774,445

978,209

253,132

-

41,125

1,372,467

Bonds

-

-

-

-

-

-

-

Taxes and Contributions

90,694

4,223

188,892

90,506

-

-

-

Income Tax and Social Contribution

-

-

-

-

-

-

-

Derivatives

-

-

-

-

-

-

-

Reimbursement Obligations

-

152,222

-

145,021

-

54,622

2,246,665

Advance to clients (Early Sell of Energy)

-

-

-

-

-

-

-

Estimated Obligations

-

-

2,067

5

-

-

644

Provisions for Contingencies

108,812

161,460

130,795

10,919

-

47,726

761,964

Provision for uncovered liabilities on invested comapnies

-

-

-

-

-

-

247,523

Post-Employment Benefit (Complementary Pension Fund)

30,123

-

4,335

-

-

643

277

Leasing

-

-

-

-

-

-

1,054,078

Provision for Onerous Contracts

-

-

-

-

-

-

-

Concessions to Pay - UBP

-

-

-

-

-

-

-

Sector Charges (Statutory Taxes)

29,166

46,141

45,139

-

-

-

-

Advance for future capital Increase

136,219

-

77,664

77,658

-

-

15,107

Regulatory Liability (Installment A – CVA)

3,561

-

-

-

-

-

-

Others

33,314

2,208,783

503

197

-

133,281

182,586

NON-CURRENT TOTAL

1,685,525

4,468,235

1,427,604

824,314

-

872,836

13,836,661

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Social Capital

734,754

1,325,369

1,272,747

475,789

3,475,679

684,204

4,610,171

Capital Reserves

-

-

-

-

-

-

-

Profit Reserves

-

-

-

-

-

-

-

Additional Dividend Purposes

-

-

-

-

-

-

-

Accumulated Profit/Losses

(1,238,060)

(2,003,301)

(2,444,157)

(726,574)

(4,597,498)

(1,248,229)

(11,283,952)

Other Comprehensive Income

(42,808)

213

(7,366)

(240)

366,075

(1,306)

(2,421)

Non-controlling Shareholders participation

-

-

-

-

-

-

-

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY TOTAL

(546,114)

(677,719)

(1,178,776)

(251,025)

(755,744)

(565,331)

(6,676,202)

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY TOTAL

1,820,611

5,540,013

1,674,340

1,102,804

4,324,907

649,276

15,109,163

 

12

 


 
 

 

Marketletter 3Q16

 

STATEMENT OF INCOME 09/30/2016

ED Alagoas

ED Rondonia

ED Piaui

ED Acre

CELG -D

ED Roraima

Amazonas D

 

 

 

 

 

 

 

 

Operational Revenue

902,727

1,224,949

909,748

336,942

-

209,805

2,021,231

 

 

 

 

 

 

 

 

Supply (sell) of electric energy

-

-

-

-

-

25,110

-

Supply of electric energy - Generation

-

-

-

-

-

-

346,466

Short Term electric Energy

-

-

-

-

-

-

241,304

Renewed Plants Operation and Maintenence Revenue

-

-

-

-

-

-

-

Construction Revenue of Plants

-

-

-

-

-

-

9,115

Electric Energy Supply - Distribution

1,412,287

1,294,451

1,266,621

427,629

-

220,589

1,843,418

Construction Revenue - Distribution

108,079

140,940

97,275

49,414

-

15,073

183,557

CVA and Others Financial Items

(175,801)

286,608

(30,156)

21,691

-

(55)

(139,165)

Other Operational Revenues

85,647

65,871

123,564

15,425

-

7,488

224,339

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deductions to Operational Revenues

(527,485)

(562,921)

(547,556)

(177,217)

-

(58,400)

(687,803)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operational Expenses

(1,094,416)

(1,252,730)

(1,232,568)

(388,675)

-

(381,882)

(3,058,237)

 

 

 

 

 

 

 

 

Personnel, Material and Services

(177,705)

(193,998)

(230,915)

(69,048)

-

(71,482)

(431,041)

Electric Energy puchased for resale

(625,156)

(782,996)

(654,326)

(163,838)

-

(138,604)

(1,258,265)

Charges on Eletric Energy Grid Usage

(59,581)

(13,292)

(72,463)

(3,448)

-

-

(58,218)

Construction

(108,079)

(140,940)

(97,275)

(49,414)

-

(15,073)

(192,672)

Fuel used for electric energy production

-

-

-

(40,908)

-

(94,039)

(19,437)

Remuneration and Reimbursement (Royalties)

-

-

-

-

-

-

-

Depreciation and Amortization

(27,455)

(27,630)

(28,819)

(12,579)

-

(8,242)

(77,292)

Operating Provisions

2,108

(32,102)

29,487

(5,474)

-

(52,096)

(795,916)

Others

(98,548)

(61,772)

(178,257)

(43,966)

-

(2,346)

(225,396)

 

 

 

 

 

 

 

 

OPERATING RESULT BEFORE FINANCIAL RESULT

(191,689)

(27,781)

(322,820)

(51,733)

-

(172,077)

(1,037,006)

 

 

 

 

 

 

 

 

FINANCIAL REVENUES (EXPENSES)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Investment Revenues

3,272

6,919

15

452

-

253

3,046

Interest, Commission and Rates revenue (loans and financing)

-

-

-

-

-

-

-

Debt Charges

(138,000)

(501,380)

(142,563)

(24,823)

-

(6,613)

(1,647,867)

Charges - Leasing

-

-

-

-

-

-

(228,347)

Charges – Shareholders Remuneration

-

-

-

-

-

-

-

Moratorium Increase on electric energy

29,780

33,291

56,719

15,007

-

(48,944)

66,264

Net Monetary Update

(4,427)

343,031

(53,073)

(51,795)

-

(16,346)

862,325

Net Exchange Update

338

-

-

-

-

-

-

Regulatory Asset and Liability Update (Installment A - CVA) - Net

8,964

(217)

(1,603)

-

-

151

(8,279)

Other financial revenue

(441)

(45,131)

8,705

1,836

-

15,889

35,951

Other financial expense

(14,562)

(30,138)

(23,006)

(10,286)

-

-

(165,147)

 

 

 

 

 

 

 

 

FINANCIAL RESULT

(115,076)

(193,625)

(154,806)

(69,609)

-

(55,610)

(1,082,054)

 

 

 

 

 

 

 

 

EQUITY PARTICIPATIONS RESULT

-

-

-

-

-

-

(193,544)

 

 

 

 

 

 

 

 

RESULT BEFORE SOCIAL CONTRIBUTION, INCOME TAX, EMPLOYEES AND MANAGEMENT PARTICIPATION AND MINORITY PARTICIPATION

(306,765)

(221,406)

(477,626)

(121,342)

-

(227,687)

(2,312,604)

 

 

 

 

 

 

 

 

Income Tax and Social Contribution and Fiscal Incentives Revenue

-

-

-

-

-

-

-

 

 

 

 

 

 

 

 

RESULT BEFORE EQUITY PARTICIPATIONS

(306,765)

(221,406)

(477,626)

(121,342)

-

(227,687)

(2,312,604)

 

 

 

 

 

 

 

 

NET PROFIT OF THE PERIOD

(306,765)

(221,406)

(477,626)

(121,342)

-

(227,687)

(2,312,604)

 

13

 


 
 

 

Marketletter 3Q16

 

CASH FLOW 09/30/2016

ED Alagoas

ED Rondônia

ED Piauí

ED Roraima

CELG-D

ED Acre

Amazonas Energia

 

 

 

 

 

 

 

 

Operating Activities

 

 

 

 

 

 

 

Profit (loss) before income tax and social contribution

(306,765)

(221,406)

(477,626)

(227,687)

 

(121,342)

(2,312,604)

 

 

 

 

 

 

 

 

Depreciation and amortization

27,455

27,630

28,819

8,242

 

12,579

77,292

Net monetary variation

4,714

22,009

2,525

-

 

7,305

-

Net exchange variation

(388)

-

-

-

 

-

(2,124)

Financing charges

136,860

81,407

139,770

6,607

 

24,639

1,154,354

Equity Method Result

-

-

-

-

 

-

193,544

Provision for uncovered liability

-

-

-

-

 

-

247,523

Provision for doubtful credit liquidation

(23,610)

19,834

(96,558)

51,951

 

5,523

181,554

Provisions for contingencies

12,819

12,268

67,071

145

 

(49)

314,453

Provision for staff realignment

-

-

-

-

 

-

-

Provision for loss with Investments

-

-

-

-

 

-

-

Provision for reduction on recoverable amount of Investment

-

-

-

-

 

-

-

Provision for onerous contracts

-

-

-

-

 

-

-

Provision for loss with Financial Asset

-

-

-

-

 

-

-

Global reversal reserve charges

-

-

-

-

 

-

-

Adjustment to Present Value / Market Value

(149)

-

-

-

 

-

-

Minority Participation in Result

-

-

-

-

 

-

-

Charges on Shareholders funds

-

-

-

-

 

-

-

Financial Asset Revenue

-

-

-

-

 

-

-

Derivatives

-

-

-

-

 

-

-

Others

667,097

(5,309)

-

999

 

23

(12,814)

(Increase) decrease on operating asset/liability

(504,121)

266,552

343,532

181,965

 

110,258

501,443

 

 

 

 

 

 

 

 

Cash from Operating Activities

13,912

202,985

7,533

22,222

 

38,936

342,621

 

 

 

 

 

 

 

 

Payment of financial charges

(1,915)

(19,142)

(560)

(3,058)

 

(3,228)

(23,676)

Payment of charges of global reversal reserve

-

-

-

-

 

-

-

Financial charges receivable

-

-

-

-

 

-

-

Remuneration from equity investments received

-

-

-

-

 

-

-

Annual allowed Revenue Receiving (Financial Asset)

-

-

-

-

 

-

-

Financial Asset Indemnities Receiving

-

-

-

-

 

-

-

Payment of income tax and social contribution

-

-

-

-

 

-

-

Complementary pension fund payment

-

-

-

-

 

-

-

Payment of lawsuit contingencies

-

-

(14,751)

-

 

-

-

Lawsuit Deposits

-

(37,743)

-

-

 

-

(86,033)

 

 

 

 

 

 

 

 

Net Cash from Operating Activities

11,997

146,100

(7,778)

19,164

 

35,708

232,912

 

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

 

 

Loans and financing obtained

4,596

20,465

25,691

7,128

 

9,701

-

Loans and financing payable - principal

(37,295)

(28,895)

(438)

(3,554)

 

(5,815)

(30,441)

Payment to Shareholders

-

-

-

-

 

-

-

Global Reversal Reserve Replacement

-

-

-

-

 

-

-

Receiving of advance for future capital increase (AFAC)

136,219

-

77,664

-

 

-

15,107

Payment of refinancing of taxes and contributions – Principal

(8,837)

-

-

-

 

-

-

Others

-

-

-

-

 

-

-

Net Cash from Financing Activities

94,683

(8,430)

102,917

3,574

 

3,886

(15,334)

 

 

 

 

 

 

 

 

Investment Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing and Loans Concessions

-

-

-

-

 

-

-

Receiving of Loans and Financing Ceded

-

-

-

-

 

-

-

Acquisition of property, unit and equipment

(463)

(3,791)

(2,189)

(5,253)

 

(316)

(25,965)

Acquisition of intangible assets

(5,404)

(5,144)

(2,878)

(1,916)

 

(1,712)

(12,986)

Acquisition of concession assets

(92,327)

(136,083)

(91,595)

(14,487)

 

(59,480)

(197,936)

Concession for advance of future capital increase

-

-

-

-

 

64,871

-

Acquisition/Contribution of capital in equity participation

-

-

-

-

 

-

-

Others

2,711

-

-

-

 

-

-

 

 

 

 

 

 

 

 

Net Cash from investments activities

(95,483)

(145,018)

(96,662)

(21,656)

 

3,363

(236,887)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

11,197

(7,348)

(1,523)

1,082

 

42,957

(19,309)

Cash and cash equivalent – beginning of period

22,801

25,400

9,209

3,686

 

18,501

68,251

Cash and cash equivalent – end of period

33,998

18,052

7,686

4,765

 

61,458

48,942

 

11,197

(7,348)

(1,523)

1,079

 

42,957

(19,309)

 

14

 


 
 

 

 

Marketletter 3Q16

 

ASSETS 09/30/2015

ED Alagoas

ED Rondonia

ED Piaui

ED Acre

CELG -D

ED Roraima

Amazonas Energia

 

 

 

 

 

 

 

 

CURRENT

 

 

 

 

 

 

 

Cash and Cash Equivalents

29,092

74,848

11,803

9,797

82,004

6,208

126,895

Clients (Consumenrs and Resellers)

313,339

258,946

368,534

77,837

961,758

313,569

482,861

Loans and Financing

-

-

-

-

-

-

-

Marketable Securities

16,944

34,233

469

-

-

4,303

6,832

Dividends to Receive (Remuneration of Equity Participation)

-

-

-

-

-

-

-

Deferred Fiscal Asset (Taxes and Contributions)

9,936

12,499

18,437

6,572

7,840

19,036

22,004

Income Tax and Social Contribution

-

-

256

2,832

-

-

-

Derivatives

-

-

-

-

-

-

-

Reimbursement Rights

44,516

132,308

9,803

115,686

50,310

-

2,477,199

Linked Deposits

-

-

-

469

-

12,315

-

Stored Material

6,184

24,779

14,443

1,595

34,606

10,400

174,160

Financial Asset

-

-

-

-

-

-

-

Regulatory Asset (Installment A – CVA)

44

88,013

130,135

33,127

210,263

-

139,619

Others

44,603

91,993

63,305

40,034

272,629

6,880

295,784

CURRENT TOTAL

464,658

717,619

617,185

287,949

1,619,410

372,711

3,725,354

 

 

 

 

 

 

 

 

NON-CURRENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LONG-TERM CURRENT

 

 

 

 

 

 

 

Clients (Consumenrs and Resellers)

208,545

25,389

213,346

31,266

42,618

-

78,428

Loans and Financing - principal

-

-

-

-

-

-

-

Marketable Securities

-

-

-

-

-

-

-

Deferred Fiscal Asset (Taxes and Contributions)

5,009

7,910

4,521

2,213

158,859

4,229

2,281,891

Reimbursement Rights

-

3,008,517

-

239,889

-

-

4,210,828

Linked Deposits

44,056

76,241

14,573

6,978

115,574

15,225

341,519

Financial Asset

-

-

-

-

-

-

-

Financial Asset – Indemnitiable Concessions (Generation)

-

-

-

-

-

-

554,035

Financial Asset – Indemnitiable Concessions (Transmission)

-

-

-

-

-

-

-

Financial Asset – Indemnitiable Concessions (Distribution)

652,428

827,145

674,237

340,026

1,781,660

-

1,183,823

Advance for equity participation

-

-

-

-

-

-

-

Regulatory Asset (Installment A – CVA)

241,953

-

-

-

-

-

-

Others

564

3,896

1,298

86

594,126

12,207

23

LONG-TERM CURRENT TOTAL

1,152,555

3,949,098

907,975

620,458

2,692,837

31,661

8,650,547

 

 

 

 

 

 

 

 

INVESTIMENTS

168

1,806

146

-

(573)

-

381,620

 

 

 

 

 

 

 

 

FIXED ASSET

22,519

28,737

25,871

7,243

118,576

1,977,663

1,285,872

 

 

 

 

 

 

 

 

INTANGIBLE

61,240

62,278

-

40,931

255,929

5,357

149,789

 

 

 

 

 

 

 

 

NON-CURRENT TOTAL

1,236,482

4,041,919

933,992

668,632

3,066,769

2,014,681

10,467,828

 

 

 

 

 

 

 

 

ASSET TOTAL

1,701,140

4,759,538

1,551,177

956,581

4,686,179

2,387,392

14,193,182

 

15

 


 
 

 

Marketletter 3Q16

 

LIABILITIES 09/30/2015

ED Alagoas

ED Rondonia

ED Piaui

ED Acre

CELG -D

ED Roraima

Amazonas Energia

CURRENT

 

 

 

 

 

 

 

Compulsory Loan (Parent Company)

-

-

-

-

-

-

-

Fuel Consumption Account – CCC (Parent Company)

-

-

-

-

-

-

-

Suppliers

246,739

874,430

172,972

183,661

955,075

253,444

4,421,861

Financing and Loans – principal

232,185

96,511

493,372

64,280

276,066

752,893

103,367

Financing and Loans - charges

-

-

2,711

-

39,741

663

-

Bonds

-

-

-

-

-

-

-

Taxes and Social Contribution

85,221

50,726

161,397

30,792

326,661

10,260

58,030

Income Tax and Social Contributuion

296

-

-

41

-

-

1,329

Derivatives

-

-

-

-

-

-

-

Reimbursement Obligations

74,566

11,854

-

7,734

-

-

-

Advance to clients (Early Energy Sell)

-

-

-

-

-

-

-

Remuneration to Shareholders (dividends to pay)

-

-

-

-

-

-

-

Estimated Obligations

13,960

23,839

37,957

4,862

56,256

27,882

52,478

Provisions for Contingencies

-

-

-

-

-

-

-

Post-Employment Benefit (Complementary Pension Fund)

4,835

-

33,007

-

32,674

-

-

Leasing

-

-

-

-

-

-

131,536

Onerous Contracts

-

-

-

-

-

-

-

Concessions to Pay - UBP

-

-

-

-

-

-

-

Sectorial Charges (statutory taxes)

14,042

63,486

30,833

43,740

400,729

-

-

Regulatory Liabilities (Installment A – CVA)

19,391

3,357

53,783

1,738

-

-

29

Others

34,115

24,523

45,667

19,855

427,144

220,163

93,005

CURRENT TOTAL

725,350

1,148,726

1,031,699

356,703

2,514,346

1,265,305

4,861,635

 

 

 

 

 

 

 

 

NON-CURRENT

 

 

 

 

 

 

 

Suppliers

-

1,346,984

-

226,899

1,030,798

-

7,559,570

Financing and Loans - principal

837,725

657,803

703,836

209,466

848,932

316,599

1,184,598

Bonds

-

-

-

-

-

-

-

Taxes and Social Contribution

5,237

3,824

65,874

1,661

8,141

-

-

Income Tax and Social Contributuion

22,923

-

-

-

37,487

-

-

Derivatives

-

-

-

-

-

-

-

Reimbursement Obligations

-

148,535

-

141,687

-

-

2,397,607

Advance to clients (Early Energy Sell)

-

-

-

-

-

-

-

Estimated Obligations

14,263

-

1,027

-

-

-

-

Provisions for Contingencies

88,815

132,155

166,527

9,419

536,768

49,686

347,910

Provision for uncovered liabilities on invested companies

-

-

-

-

-

-

-

Post-Employment Benefit (Complementary Pension Fund)

44,160

-

16,582

-

109,915

117

450

Leasing

-

-

-

-

-

-

1,139,976

Provision for Onerous Contracts

-

-

-

-

-

-

-

Concessions to Pay - UBP

-

-

-

-

-

-

-

Sectorial Charges (statutory taxes)

-

41,755

34,047

-

145,196

-

-

Obligations for asset demobilization (Nuclear power plant demobilization)

-

-

-

-

-

-

-

Advance for future capital Increase

8,307

245

16,416

12,787

-

-

-

Regulatory Liabilities (Installment A – CVA)

101,864

-

-

-

84,228

-

-

Others

48,564

1,326,102

499

724

38,963

360,220

142,092

NON-CURRENT TOTAL

1,171,858

3,657,403

1,004,808

602,643

2,840,428

726,622

12,772,203

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

Social Capital

726,447

1,325,124

1,256,331

475,789

3,475,679

436,750

4,610,171

Capital Reserves

-

-

-

-

-

-

-

Profit Reserves

-

-

-

-

-

-

-

Additional Dividend Purposed

-

-

-

-

-

-

-

Profit/Losses Accumulated

(863,703)

(1,371,715)

(1,747,816)

(478,132)

(4,303,008)

(40,415)

(8,049,444)

Other Comprehensive Income

(58,812)

-

6,155

(422)

158,735

(870)

(1,383)

Non-controlling Shareholders Participations

-

-

-

-

-

-

-

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY TOTAL

(196,068)

(46,591)

(485,330)

(2,765)

(668,594)

395,465

(3,440,656)

 

 

 

 

 

 

 

 

LIABILITY AND STOCKHOLDERS’ EQUITY TOTAL

1,701,140

4,759,538

1,551,177

956,581

4,686,179

2,387,392

14,193,182

 

16

 


 
 

 

Marketletter 3Q16

 

STATEMENT OF INCOME 09/30/2015

ED Alagoas

ED Rondonia

ED Piaui

ED Acre

CELG -D

ED Roraima

Amazonas D

 

 

 

 

 

 

 

 

Operational Revenue

996,317

857,215

905,262

299,980

3,321,848

181,420

2,387,687

 

 

 

 

 

 

 

 

Electric Energy Supply (sell)

-

-

-

-

-

28,647

-

Electric Energy - Generation

-

-

-

-

-

-

700,007

Short Term electric Energy

-

-

-

-

-

-

966,350

Construction Plants Revenue

-

-

-

-

-

-

53,192

Electric Energy Supply – Distribution

1,322,395

1,121,258

1,236,062

421,247

5,093,468

188,088

875,937

Construction Revenue – Distribution

72,022

79,016

85,549

31,752

226,680

10,963

114,542

Others Operational Revenues

72,514

61,362

116,982

4,807

202,131

5,595

242,180

CVA and others financial items

113,885

31,560

32,290

20,257

425,875

199

39,189

 

 

 

 

 

 

 

 

Deductions to Operational Revenues

(584,499)

(435,981)

(565,621)

(178,083)

(2,626,306)

(52,072)

(603,710)

 

 

 

 

 

 

 

 

Operational Expenses

(1,073,891)

(889,826)

(1,139,858)

(325,471)

(3,461,556)

(271,417)

(2,868,664)

 

 

 

 

 

 

 

 

Personnel, Material and Services

(174,387)

(186,093)

(202,573)

(68,191)

(613,834)

(65,358)

(471,451)

Electric Energy Purchased for Resale

(676,880)

(532,499)

(617,284)

(126,933)

(2,195,148)

(104,053)

(1,338,756)

Charges on Electric Energy Grid Usage

(61,935)

(12,956)

(55,890)

(6,501)

(120,829)

-

(84,309)

Construction

(72,022)

(79,016)

(85,549)

(31,752)

(226,680)

(10,963)

(167,734)

Fuel used for electric energy production

-

-

-

(26,089)

-

(27,533)

(352,278)

Remuneration and Reimbursement (Royalties)

-

-

-

-

-

-

(4,200)

Depreciation and Amortization

(25,044)

(27,097)

(26,163)

(12,091)

(87,946)

(7,906)

(146,780)

Operating Provisions

(7,885)

9,412

(97,956)

4,969

(97,039)

(53,406)

(84,396)

Others

(55,738)

(61,577)

(54,443)

(58,883)

(120,080)

(2,198)

(218,760)

 

 

 

 

 

 

 

 

OPERATING RESULT BEFORE FINANCIAL RESULT

(77,574)

(32,611)

(234,596)

(25,491)

(139,708)

(89,997)

(480,977)

 

 

 

 

 

 

 

 

FINANCIAL REVENUE (EXPENSES)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Investments Revenue

2,171

1,729

352

418

-

161

5,626

Interest, Commission and Rates revenue (loans and financing)

-

-

-

-

6,489

-

-

Debt Charges

(103,211)

(69,501)

(103,123)

(23,832)

(107,230)

(5,335)

(1,096,357)

Charges - Leasing

-

-

-

-

-

-

(205,773)

Charges – remuneration to shareholders

-

-

-

-

-

-

-

Moratorium Increase on electric energy

19,275

27,658

41,802

10,457

-

(23,683)

41,408

Net Monetary Update

788

(40,644)

(38,709)

(7,127)

(118,219)

(5,642)

419,629

Net Exchange Update

(657)

-

-

-

(600,787)

-

15,849

Regulatory Asset and Liability Update (Installment A - CVA) - Net

23,215

6,031

7,714

-

25,603

43

10,811

Other financial Revenues

1,106

149,204

9,978

-

81,961

(4,928)

18,969

Other financial expenses

(27,183)

(192,523)

(27,690)

(12,096)

(30,383)

-

(83,271)

 

 

 

 

 

 

 

 

FINANCIAL RESULT

(84,496)

(118,046)

(109,676)

(32,180)

(742,566)

(39,384)

(873,109)

 

 

 

 

 

 

 

 

EQUITY PARTICIPATION RESULT

-

-

-

-

-

-

(68,060)

 

 

 

 

 

 

 

 

RESULT BEFORE SOCIAL CONTRIBUTION, INCOME TAX, EMPLOYEES AND MANAGEMENT PARTICIPATION AND MINORITY PARTICIPATION

(162,070)

(150,657)

(344,272)

(57,671)

(882,274)

(129,381)

(1,422,146)

 

 

 

 

 

 

 

 

Income Tax and Social Contribution and Fiscal Incentives Revenue

(22,923)

-

-

-

-

-

-

 

 

 

 

 

 

 

 

RESULT BEFORE EQUITY PARTICIPATION

(184,993)

(150,657)

(344,272)

(57,671)

(882,274)

(129,381)

(1,422,146)

 

 

 

 

 

 

 

 

NET PROFIT OF THE PERIOD

(184,993)

(150,657)

(344,272)

(57,671)

(882,274)

(129,381)

(1,422,146)

 

17

 


 
 

 

Marketletter 3Q16

 

CASH FLOW 09/30/2015

ED Alagoas

ED Rondônia

ED Piauí

ED Acre

ED Roraima

Amazonas Energia

Operating Activities

 

 

 

 

 

 

Profit (loss) before income tax and social contribution

(162,070)

(150,657)

(344,272)

(57,671)

(129,381)

(1,422,145)

 

 

 

 

 

 

 

Depreciation and amortization

25,044

27,097

26,163

12,091

7,906

146,780

Net monetary variation

9,239

40,644

7,802

7,127

-

-

Net exchange variation

657

-

-

-

-

(15,848)

Financing charges

103,211

69,501

103,123

23,832

5,335

390,838

Equity Result

-

-

-

-

-

68,059

Provision for uncovered liability

-

-

-

-

-

-

Provision for doubtful credit liquidation

12,583

6,606

2,582

7,794

59,364

78,482

Provisions for contingencies

104

(9,018)

95,374

493

(397)

11,718

Provision for staff realignment

-

-

-

-

-

-

Provision for loss with Investment

-

-

-

-

-

-

Provision for reduction on recoverable amount of assets

-

-

-

-

-

-

Provision for onerous contracts

-

-

-

-

-

-

Provision for loss with Financial Asset

-

-

-

(10,004)

-

-

Global reversal reserve charges

-

-

-

-

-

-

Adjustment to Present Value / Market Amount

(145)

-

-

-

-

-

Minority Participation in Result

-

-

-

-

-

-

Financial charges on Shareholders funds

-

-

-

-

-

-

Financial Asset Revenue

-

-

-

-

-

-

Derivatives

-

-

-

-

-

-

Others

693,548

11,265

6,803

-

967

9,489

(Increase) decrease on operating asset/liability

(580,934)

169,108

140,375

19,235

63,453

717,874

 

 

 

 

 

 

 

Cash from Operating Activities

101,237

164,546

37,950

2,897

7,247

(14,753)

 

 

 

 

 

 

 

Payment of financial charges

(24,955)

(10,253)

-

(2,543)

(939)

(67,384)

Payment of charges of global reversal reserve

-

-

-

-

-

-

Financial charges receivable

-

-

-

-

-

-

Remuneration from equity investments received

-

-

-

-

-

-

Annual allowed Revenue Receiving (Financial Asset)

-

-

-

-

-

-

Financial Asset Indemnities Receiving

-

-

-

-

-

-

Payment of income tax and social contribution

(22,923)

-

-

-

-

-

Complementary pension fund payment

-

-

-

-

-

-

Payment of contingent liabilities

-

-

(30,421)

-

-

-

Lawsuit Deposits

(2,065)

(2,614)

-

-

-

9,129

 

 

 

 

 

 

 

Net Cash from Operating Activities

51,294

151,679

7,529

354

6,308

(73,008)

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

 

Loans and financing obtained

83,961

14,319

119,108

24,010

5,468

27,187

Loans and financing payment - principal

(57,980)

(14,951)

(88,675)

(6,706)

(1,571)

(105,787)

Payment to Shareholders

-

-

-

-

-

-

Global Reversal Reserve Reposition

-

-

-

-

-

-

Receiving of advance for future capital increase (AFAC)

-

-

-

-

-

-

Payment of Refinancing of taxes and contributions - Principal

(8,845)

-

-

-

-

-

Others

-

-

-

-

-

(915,532)

Net Cash from Financing Activities

17,136

(632)

30,433

17,304

3,897

(994,132)

 

 

 

 

 

 

 

Investment Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing and Loans Concessions

-

-

-

-

-

-

Receiving of Loans and Financing Ceded

-

-

-

-

-

-

Acquisition of fixed assets

(1,168)

(778)

(6,386)

(470)

(2,630)

(7,043)

Acquisition of intangible assets

-

(28,858)

(3,459)

(145)

(14,483)

(9,473)

Acquisition of concession assets

(54,261)

(51,088)

(21,792)

(31,743)

3,416

(194,874)

Concession for advance of future capital increase

-

-

-

-

-

-

Acquisition/Contribution of capital in equity participation

-

-

-

-

-

(436,742)

Others

1,265

-

-

-

-

1,779,561

 

 

 

 

 

 

 

Net Cash from investments activities

(54,164)

(80,724)

(31,637)

(32,358)

(13,697)

1,131,429

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

14,266

70,323

6,325

(14,700)

(3,492)

64,289

Cash and cash equivalent – beginning of period

14,826

4,525

5,478

24,497

7,286

62,606

Cash and cash equivalent – end of period

29,092

74,848

11,803

9,797

3,794

126,895

 

14,266

70,323

6,325

(14,700)

(3,492)

64,289

 

18

 


 
 

 

 

Marketletter 3Q16

 

IV.3 Financial Information and Result Analysis of Eletrobras Companies – 9M 2016  and 9M 2015

 

Company

Net Operating Revenue

(R$ Million)

Operating Expenses

(R$ Million)

EBITDA

(R$ Million)

Financial Result

(R$ Million)

Profit/Loss of

Period (R$ Million)

Margin

EBITDA (%)

2016

2015

2016

2015

2016

2015

2016

2015

2016

2015

2016

2015

Eletronorte

7,124

4,470

-2,676

-3,421

4,977

1,500

-27

-684

3,461

415

70%

34%

Chesf

11,567

2,772

-2,676

-2,709

9,046

131

32

587

5,928

603

78%

5%

Furnas

17,522

4,857

-3,226

-3,794

14,573

1,211

-728

-477

9,053

394

83%

25%

Eletronuclear

1,916

1,457

-5,490

-4,785

-3,277

-3,058

-307

-50

-3,984

-3,433

-171%

-210%

Eletrosul

2,738

1,182

-900

-943

1,857

42

-310

-194

889

-161

68%

4%

CGTEE

475

301

-555

-417

-25

-58

-317

-247

-396

-363

-5%

-19%

Amazonas GT

250

78

-469

-71

-172

0

-206

-48

-440

-40

-69%

0%

 

 

 

Company

Net Operating Revenue

(R$ Million)

Operating Expenses

(R$ Million)

EBITDA

(R$ Million)

Financial Result

(R$ Million)

Profit/Loss of

Period (R$ Million)

Margin

EBITDA (%)

2016

2015

2016

2015

2016

2015

2016

2015

2016

2015

2016

2015

ED Acre

337

300

-389

-325

-39

-13

-70

-32

-121

-58

-12%

-4%

ED Alagoas

903

996

-1,094

-1,074

-164

-53

-115

-84

-307

-185

-18%

-5%

Amazonas D

2,021

2,388

-2,811

-2,869

-712

-402

-1,082

-873

-2,313

-1,422

-35%

-17%

ED Piauí

910

905

-1,233

-1,140

-294

-208

-155

-110

-478

-344

-32%

-23%

ED Rondônia

1,225

857

-1,253

-890

0

-6

-194

-118

-221

-151

0%

-1%

ED Roraima

210

181

-382

-271

-164

23

-56

-39

-228

-129

-78%

13%

Celg D

-

3,322

-

-3,462

-

-52

 

-743

0

-882

-

-2%

                         

                                                                                                                                                                     

19

 


 
 

 

Marketletter 3Q16

 

 

IV.3.1 Financing and Loans – R$ Million

 

Financing and Loans

 

Local Currency (LC) +  Foreign Currency (FC)

 

 

Eletrobras Companies

Eletrobras (a)

Others Creditors (b)

Total (a+b)

2017

2018

2019

2020

2021

2022

After 2022

2017

2018

2019

2020

2021

2022

After 2022

Eletronorte

312.92

259.67

234.76

242.02

235.65

222.05

1,028.53

327.16

326.67

221.27

192.04

196.00

200.60

1,215.03

5,214.37

Chesf

303.10

87.99

-

-

-

-

-

343.43

380.94

205.94

132.55

97.96

60.46

196.22

1,808.59

Furnas

855.00

483.00

457.00

478.00

500.00

318.00

885.00

1,110.00

1,909.00

1,151.00

603.00

399.00

398.00

1,075.00

10,621.00

Eletronuclear

296.98

146.72

138.11

138.11

138.11

119.55

578.90

3.55

87.00

179.14

191.89

203.96

216.38

5,153.88

7,592.29

Eletrosul

234.86

258.28

254.09

243.75

242.95

206.22

675.88

480.81

166.90

144.70

125.23

97.80

90.10

332.38

3,553.95

CGTEE

356.70

311.51

315.97

315.95

275.55

234.35

786.18

-

-

-

-

-

-

-

2,596.19

Amazonas GT

93.90

723.10

169.70

169.70

97.70

38.00

21.80

-

-

-

-

-

-

-

1,313.90

Itaipu Binacional (1)

132.36

550.87

587.28

626.47

668.71

296.53

58.25

229.87

957.34

1,021.35

1,090.09

1,163.94

1,240.15

444.70

9,067.91

ED Acre

46.75

45.86

45.42

42.79

34.17

27.12

10.99

-

-

-

-

-

-

-

253.10

ED Alagoas

262.00

188.00

165.00

120.00

115.00

69.00

45.00

2.00

2.00

2.00

2.00

-

-

-

972.00

ED Amazonas Energia

12.50

227.21

225.43

224.29

218.96

209.84

174.49

-

-

-

-

-

-

-

1,292.72

ED Piauí

440.24

108.82

75.04

60.99

28.55

12.49

498.62

7.93

4.88

4.88

4.88

4.88

4.88

18.31

1,275.39

ED Rondônia

4.51

19.33

174.44

165.42

156.50

98.04

78.77

-

-

-

-

-

-

-

697.01

ED Roraima

12.51

11.18

7.15

1.43

1.43

1.43

4.87

-

-

-

-

-

-

-

39.98

(1) Amounts in USD                                                                      

20

 


 
 

 

Marketletter 3Q16

 

 

IV.3.2 Income Summary for The Generation and Transmission Companies

 

Eletronorte

 

Income Summary

The company presented, in the 3Q16, a result 247.7% higher than in the 3Q15, from a profit of R$ 224 million to a profit of R$ 779 million, mainly due to the factors described below.

 

Operating Income

Net Operating Income increased by 11%, from R$ 1,466 million to R$ 1,634, due mainly to the factors described below:

In generation:

The Sales Income decreased by 21.65% relative to the 3Q15, from R$ 988 million to R$ 774 million mainly due to energy sales decontracting (purchased for resale), with trading companies and distribution companies by 70.17% (942 average MW), causing a revenue loss by 71.48%, or R$ 304 million. This loss was partially offset by the increase in decontracted energy sales revenue in the short term.

 

The Supply revenues decreased by 1.67% relative to the 3Q15, from R$ 300 million to R$ 295 million, resulting from changes in contracts with the industries Albras and South 32 (formerly BHP Billiton), in the average value of 1,115 MW, since they are linked to foreign exchange rate and aluminum price variations on the international market (LME), among other features.

 

The Short-Term Energy Income (CCEE) increased by 19.49% in the 3Q16 relative to the 3Q15, from R$ 48 million to R$ 57 million, and the increase is primarily due to the decontracting of the sale of energy in the regulated environment, causing spare energy that has to be settled in the CCEE.

 

Income from Generation O&M increased by 29.11% in the 3Q16 relative to the 3Q15, from R$ 3 million to R$ 4 million, but the change is not relevant to the outcome of the period. Generation O&M income comes from the Coaracy Nunes plant that is received through fixed monthly quotas set in RAG by Aneel. This venture began to receive O&M income only after the interconnection of Amapá to the NIS in August 2015, causing the 3Q15 to present a lower accumulated balance (only 2 quotas) relative to the 3Q16, in which an outstanding balance consisting of 3 quotas is reflected, thus contributing to an uneven increase when the two quarters are compared.

In transmission:

O&M income from transmission lines under operation regime (transmission lines not yet renewed), increased by 169% relative to the 3Q15, from R$ 2.6 million to R$ 7 million, primarily due to the incorporation of the Linha Verde, as the company began to receive direct O&M revenue from the SPE.

O&M income relative to transmission lines renewed pursuant to Law 12,783/2016 increased by 6.5% in the 3Q16 relative to the 3Q15, from R$ 107 million to R$ 114 million, mainly because of the adjustment in July/2016.

 

The transmission investment return income increased by 427% relative to the 3Q15, from R$ 90 million to R$ 475 million, due mainly to to the increased by approximately R$ 100 million of financial asset value acknowledgment (RBSE) due to the approval of the evaluation report by ANEEL in October 2016, amounting to R$ 2.5 billion, at the base date of December 31st, 2012 and its restatement of financial assets pursuant to MME Ordinance 120/2016.

 

The Transmission Construction income reduced by 43% in the 3Q16 relative to the 3Q15, from R$ 82 million to R$ 47 million, with no effect on the outcome of the 3Q16, due to the registration of equivalent cost at the cost of construction.

 

Other Income increased by 6.09% in the 3Q16 relative to the 3Q15, from R$ 82 million to R$ 87 million, but the variation has no effect on the outcome of the period. This other income relates primarily to the receipt of income from maintenance and operation of the Belo Monte hydroelectric plant in the amount of approximately R$ 11 million.

 

21

 


 
 

 

Marketletter 3Q16

 

Operating Expenses

 

Operating Expenses decreased from R$ 941 million in the 3Q15 to R$ 866 million in the 3Q16, due mainly to the facts highlighted below:

 

Personnel, Supplies and Services Expenses increased by 2.2% in the 3Q16 relative to the 3Q15, from R$ 392 million to R$ 401 million, due mainly to the variations described below.

 

·         The Personnel expenses increased by 0.9% in the 3Q16 relative to the 3Q15, from R$ 316 million to R$ 319 million, and this variation was below inflation in the period, reflecting the efforts the Company is making to reduce the amount of overtime as one of the measures for cutting costs.

·         The Supplies expenses decreased by 30% in the 3Q16 relative to the 3Q15, from R$ 10 million to R$ 7 million, and this variation was due to costs for spare parts, which decreased from R$ 4.2 million to R$ 1.6 million.

·         The Services expenses increased by 13.6% in the 3Q16 relative to the 3Q15, from R$ 66 million to R$ 75 million, due to the renewal of the security, cleaning and conservation contract and to price changes resulting from annual update.

The Energy Purchased for Resale expenses increased by 149.29% relative to the 3Q15, from R$ 105 million (income) to R$ 52 million (expense), due mainly to the positive adjustment recorded in the 3Q15 arising from injunctions against overpayments regarding the GSF due to the hydrological crisis of 2015. In September 2015, Eletronorte recorded the return of the overpaid amounts. From the R$ 52 million recorded in the 3Q16, approximately R$ 16 million refer directed to the supply to Tucuruí and the difference is relative to the contract with the Corpoelec (Brazil/Venezuela line) to supply electricity to Boa Vista Energia, in the isolated system.

 

The Charges on Network Usage expenses increased by 10.3% relative to the 3Q15, from R$ 126 million to R$ 139 million, and the variation is due to the adjustment of the TUST occurred in July/2016.

 

Fuel Expenses decreased by 100% relative to the 3Q15, from R$ 21 million to R$ 0 million, due mainly to the interruption of thermal generation at the Santana thermal plant after the interconnection of Amapá to the NIS in 2015, which eliminated the need for purchasing energy with the Fuel Consumption Account (CCC) to supply the state.

 

The Remuneration and Reimbursement expenses (use of water resources) decreased by 43%, from R$ 44 million to R$ 25 million, due to lower generation income. The expense relative to the use of water resources is proportional to the power generation which was much lower than in the 3Q15.

 

Operating Provisions decreased by 99.30%, from R$ 266 million to R$ 2 million, due mainly to the effect caused the 3Q15 a change of risk classification evaluation, which changed from possible to probable a compensation claim regarding reimbursement of amounts paid to the company Albrás Alumínio Brasileiro S.A. pursuant to obligations under insurance contracts, in the amount of R$ 236 million, which generated increased spending in that quarter of 2015. In the 3Q16 there was acknowledgment of R$ 18 million relative to TFHR - the Pará rate. The balance of the total provision for the Pará rate is R$ 517 million. Moreover, in the 3Q16, there was value reversal on an expropriation process in Balbina in the amount of R$ 23 million.

 

The Other Expenses recorded an increase by 425% relative to the 3Q15, from R$ 16 million to R$ 84 million due mainly to expenses incurred by the Santarém and Araguaia HPP's, whose equipment rentals cost is paid by Eletronorte. The amount of costs for equipment rental in the 3Q16 was R$ 56 million and they were contracted on an urgent basis to meet the load demands issued by the NSO. In 2015 there was no such operation.

 

 

22

 


 
 

 

Marketletter 3Q16

 

Financial Result

 

The Financial Investments Income decreased by 49%, from R$ 42 million to R$ 21 million, due mainly to proceeds from redemptions to pay the Company's liabilities as contributions to the Belo Monte Transmissora de Energia SPE S.A., the Companhia Energetica Sinop and Norte Energia S.A., which amounted to R$ 964 million in 2016.

 

The Debt Charges increased by 1.8%, from R$ 166 million to R$ 169 million, but the variation is not relevant to the outcome of the period.

 

The Moratorium Increase on energy sold reached 1,217.22%, from R$ 3 million (expense) to R$ 36 million (income) due mainly to an upgrade of credits owed by Boa Vista Energia S.A.. In 2015, there was a reversal of interest acknowledged on loans of the Companhia de Eletricidade do Amapá, in the amount of R$ 11 million.

 

The Non-current Foreign Exchange variations decreased by 94.6%, from R$ 169 million to R$ 9 million due mainly to the negative variation of the dollar, which in 3Q15 increased by 26,11% and in the 3Q16 by 0.62%, which impacts the contract with Eletrobras, with funds from the IDB, in the amount of R$ 395 million. 

 

The Net Monetary Variations decreased by 28%, from and expense of R$ 50 million to an income of R$ 36 million, due mainly to the acknowledgment of update (income) of CERON credits totaling R$ 75 million in the 3Q16. The credits began to be updated as of November 2015 and caused the expenses to decrease.

 

The Derivatives Losses and Gains Account changed by 44%, from an expense of R$ 27 million to an expense of R$ 15 million, due mainly to the aluminum value on the London Metal Exchange (LME), used as a parameter in the calculation for bilateral contracts with aluminum producers [1] and to the gain recorded in the 3Q16 relative to debentures [2] issued by then existing SPE Estação Transmissora de Energia S/A, which was incorporated by Eletronorte.

 

Other Financial Income/Expenses recorded a variation by 13.08%, from R$ 9 million (expense) to R$ 7 million (expense), but the change is not relevant to the outcome of the period and refers especially the discounts obtained in the period in the amount of R$ 7 million relative to the advance payment to Eletrosul due to the acquisition of equity interest in Norte Brasil and Construtora Integração.

 


[1] In 2004, Eletronorte entered into long-term contracts for the supply of electricity to two of its main customers: the Consórcio de Alumínio do Maranhão - Alumar, formed by companies BHP Billiton, Alcoa and Alumínio Brasileiro S.A. - Albras. Part of these long-term contracts revenue is associated with the payment of a premium linked to the international price of aluminum, quoted on the London Metal Exchange (LME), as a basic asset for purposes of establishing the monthly values ​​of the premium. The premium is considered an embedded derivative because its pricing is derived from the price of aluminum which is defined in this case as the basic asset, also known as the underlying asset. The calculation of the premium for these contracts includes the concept of cap and floor band, relative to the aluminum price quoted on the LME. The maximum and minimum price of LME is limited to US$ 2,773.21/ton and US$ 1,450/ton, respectively. Since the premium is associated with the commodity price of aluminum on the LME, one can assign a fair value to these contracts. The amount of aluminum in LME closed quoted in the period at US$ 1,603.81/ton, representing an increased by 7.25% relative to December 2015, when the commodity price reached US$ 1,495,35/ton. In contrast, in the same period of analysis, there was an appreciation of the Real against the US dollar, with the consequent negative variation on the pricing of the embedded derivative. The gain on embedded derivatives operation in September 2016, was R$ 76.2 million.

 

[2] The Estação Transmissora de Energia S.A., formerly an Eletronorte investee, which was incorporated on March 31st, 2014, signed a debenture issuing contract in June 2011, with Banco da Amazonia S.A. (BASA), which manages the resources of the Fundo de Desenvolvimento da Amazônia (FDA), with a fundraising goal for implementation of the rectification station project and grounding of the collector substation. The contract has a clause concerning the possibility of conversion of these debentures at the discretion of SUDAM, limited to 50% of the issued debentures. According to the evaluation of the Company, one can assign a value to the amount that would be assigned to SUDAM should this conversion take place, and for these reasons there is the identification of an embedded derivative in the contract. The gain on this derivative transaction was R$ 30.3 million in the 3Q16.

 

 

23

 


 
 

 

Marketletter 3Q16

 

The Indemnities Remuneration decreased by 100%, from R$ 6 million to R$ 0 million, mainly due to the full payment of the of the credits relative to the 1st tranche of non-depreciated and unamortized assets of concessions renewed pursuant to Law 12,783/2013.

 

Shareholders’ Equity

 

The result of shareholders’ equity increased by 122%, from an income of R$ 73 million to an income of R$ 162, influenced mainly by the equivalence acknowledgment in the Norte Brasil S.A and Manaus Transmissora, amounting to R$ 133 million and R$ 50 million, respectively. These increases are related to the restatement of the financial assets in the SPEs, which occurred in July.

 

Income Tax and Social Contribution

 

The provision for Income Tax and Social Contribution changed from an income of R$ 1 million in the 3Q15 to an expense of R$ 45 million in the 3Q16. The reduction in expenses with current IT and SC is due to decreased taxable income reported by the Company, primarily due to the exclusion of RBSE revenue in LALUR - Book of Calculation of Taxable Income. As for the deferred tax and social contribution, the change was from a revenue of R$ 46 million to a deferred expense of R$ 42 million due to the provision arising from the acknowledgment of the financial asset on the RBSE in the period. The reduction of the tax incentive is due to the exclusion of RBSE revenue from the calculation of the operating profit, which reflects the determination of the tax incentive.

 

R$ thousand

 

 

3Q16

3Q15

Current Income Tax and Social Contribution

(21,793)

(3,775)

Deferred Income Tax and Social Contribution

(42,025)

46,003

Revenue from tax incentives

18,665

(41,243)

Total

(45,153)

985

 

 

24

 


 
 

 

Marketletter 3Q16

 

Chesf

 

Income Summary

 

The Company presented the 3Q16 the result 8.7% higher than that recorded in the 3Q15, from a profit of R$ 176 million in the 3Q15 to a profit of R$ 191 million in the 3Q16, mainly due to the factors described below.

 

Operating income

Net operating revenue increased by 30% from R$ 948 million in the 3Q15 to R$ 1,229 million in the 3Q16, due to the following factors:

 

In generation:

The Sales revenue presented in the 3Q16 an increase by 5.9% compared to the 3Q15, from R$ 35.5 million in the 3Q15 to R$ 37.6 million in the 3Q16, due mainly to the change in the Free Contracting Environment contracts - ACL.

 

The Sales Income presented in the 3Q16 a reduction by 38.8% compared to the 3Q15, from R$ 372 million in the 3Q15 to R$ 227 million in the 3Q16, due mainly to changes to the terms contracted sales to northeastern industries, as established pursuant to Law 13,182/2015, which guaranteed a special condition for renewal of the Sobradinho hydroelectric plant concession that was more favorable than those established pursuant to Law 12.783/2013, however different from the conditions held until July 2015.

 

The Short-term Energy income (CCEE) presented in the 3Q16 an increase by 160% compared to the 3Q15, from an expense of R$ 21 million in the 3Q15 ton an income of R$ 12 million in the 3Q16, due to, mainly, the effect of GSF in the 3Q15.

 

The Generation Construction income decreased by 92% compared to the 3Q15, from R$ 1.7 million in the 3Q16 to R$ 22 million in the 3Q15, mainly due to investments in renewable plants without effect on the outcome because there is equivalence in the construction expense account.

 

Generation O&M income presented in the 3Q16 an increase by 22.5% compared to the 3Q15, from R$ 287.5 million to R$ 352.1 million, due mainly to to the adjustment of the RAG in July 2016.

 

In Transmission:

O&M Income from transmission lines under operation regime (not yet renewed) presented in the 3Q16 an increase by 53% compared to the 3Q15, from R$ 13 million in the 3Q15 to R$ 20 million in the 3Q16, mainly due to the annual adjustment of the RAP, and reinforcements in the transmission system.

O&M Income from transmission lines renewed pursuant to Law 12,783/2016 presented in the 3Q16 an increase by 7.3% compared to the 3Q15, from R$ 219 million in the 3Q15 to R$ 235 million in the 3Q16, mainly due to the annual adjustment of the RAP.

 

Income from the return on transmission investment presented in the 3Q16 an increase by 6,600% compared to the 3Q15, from R$ 6 million in the 3Q15 to R$ 402 million in the 3Q16, due mainly to the update, in the amount of R$ 382.5 million, of the financial assets of transmission resulting from the acknowledgment of receivables that became part of the regulatory asset base of unamortized and/or depreciated assets existing on May 31st, 2000, RBSE pursuant to MME Ordinance 120/2016.

 

The Transmission Construction income decreased by 39% compared to the 3Q15, from R$ 198 million in the 3Q15 to R$ 120 million in the 3Q16, due mainly to the works in the transmission system without effect on the outcome because there is equivalence in the construction expense account.

 

25

 


 
 

 

Marketletter 3Q16

 

Other Income

Other Income presented in the 3Q16 an increase by 162% compared to the 3Q15, from R$ 5.2 million in the 3Q15 to R$ 13.6 million in the 3Q16, mainly due to the increased income from engineering services, such as deployment, operation and maintenance services, among others.

 

Operating Expenses

Operating Expenses in the 3Q16 a decrease from R$ 927 million in the 3Q15 to 814 million in the 3Q16, mainly due to the following factors.

 

Personnel, Supplies and Services expenses presented in the 3Q16 an increase by 3.3% compared to the 3Q15, from R$ 319 million to R$ 329 million, mainly due to the following variations:

 

·         The Personnel expenses increased by 5.4% compared to the 3Q15, from R$ 255 million in the 3Q15 to R$ 269 million in the 3Q16, mainly due to the effects of the Collective Bargaining Agreement, in the amount of R$ 13.0 million.

The Energy Purchased for Resale expenses decreased by 22% compared to the 3Q15, from R$ 97 million in the 3Q15 to R$ 76 million in the 3Q16, mainly due to related settlement adjustments in the CCEE in 2015, due to the effects of the GSF.

 

The Network Usage Charges expense presented in the 3Q16 an increase by 11% compared to the 3Q15, from R$ 160 million in the 3Q15 to R$ 177 million in the 3Q16, mainly due to changes in revenue from transmission utilities.

 

The Fuel expenses decreased by 100.0% compared to the 3Q15, and recorded the amount of R$ 27 million in the 3Q15, without comparison in the 3Q16, mainly due to the interruption of operation of Camaçari.

 

Operating Provisions presented in the 3Q16 an increase by 109% compared to the 3Q15, from R$ 81 million in the 3Q15 to R$ 169 million in the 3Q16, due, mainly to the recording of provision for impairment arising from uncertainties associated with the construction of Casa Nova I Wind Farm, and consequent unpredictability of entry into operation. Expenses Compensation and Reimbursement (use of water resources) presented in the 3Q16 an increase by 16% compared to the 3Q15, from R$ 2.1 million to R$ 2.5 million, mainly due to the variation of the balance of CFURH which is based on volume of electric power generation.

 

The Other Expenses recorded in the 3Q16 increased by 332% compared to the 3Q15, from an income of R$ 10 million in the 3Q15 to an expense of R$ 41 million in the 3Q16, due mainly to increase in post-employment benefits and reduction in cost recovery.

 

Financial Result

The net financial result changed from an income of R$ 112 million in the 3Q15 to an expense of R$ 17 million, mainly due to the following factors:

 

The Financial Investments Income decreased by 66% compared to the 3Q15, from R$ 37.2 million in the 3Q15 to R$ 12.6 million in the 3Q16, due mainly to changes in investments and redemptions of treasure bonds.

26

 


 
 

 

Marketletter 3Q16

 

The Debt Charges presented in the 3Q16 an increase by 41% compared to the 3Q15, from R$ 37 million in the 3Q15 to R$ 52 million in the 3Q16, mainly due to new financing and loans in the period, with Caixa Econômica Federal, Eletrobras and BNDES, for working capital and investments.

 

The arrears on purchased or sold energy changed from an income of R$ 21 million to an income of R$ 22 million, with no significant variation.

 

The Net monetary variations presented in the 3Q16 an increase by 458.1% compared to the 3Q15, from a positive exchange variation of R$ 4.3 million in the 3Q15 to positive exchange variation of R$ 24 million in the 3Q16, due, mainly, to the increase in monetary variation on energy sold.

 

Other Financial Income decreased by140% compared to the 3Q15, from an income of R$ 23 million in the 3Q15 to an expense of R$ 10 million in the 3Q16, due mainly to reduced judicial deposits.

 

The Indemnities Remuneration decreased by 100% compared to the 3Q15, from R$ 73 million to R$ 0 million, mainly due to the full payment of the of the 1st tranche loans of non-depreciated and unamortized assets relative to concessions renewed pursuant to Law 12,783/2013.

 

Shareholders’ Equity

The result of the equity account presented in the 3Q16 a 22% reduction from R$ 58 million in the 3Q15 to R$ 45 million in the 3Q16, influenced by the result in the investees, with the highlight on Norte Energia S.A., which showed a negative variation due to resubmission of its financial statements, partially offset by the result of the IE Madeira and Manaus Transmissora, which showed an increase in profit resulting from the correction of their respective RAPs.

 

Income and social contribution tax

The provision for income tax and social contribution increased from an expense of R$ 15 million in the 3Q15 to an expense of R$ 116 million, impacted by higher deferred taxes in the 3Q16, mainly by the effect of accounting of Basic Grid, Existing Services (RBSE).

 

             R$ thousand

 

3Q16

3Q15

Current Income Tax and Social Contribution

12,811

(26,031)

Deferred Income Tax and Social Contribution

(130,125)

524

Revenue from tax incentives

1,515

10,501

 

 

 

27

 


 
 

 

Marketletter 3Q16

 

Furnas

 

Income Summary

 

The company presented, in the 3Q16, a result 212% higher than in the 3Q15, from a profit of R$ 187 million to a profit of R$ 583 million, mainly due to the factors described below.

 

Operating Income

Net Operating Income increased by 17.3%, from R$ 1,790 million to R$ 2,100, due mainly to the factors described below:

 

In generation:

Sales income decreased by 15.02% compared to the 3Q15, from R$ 1,037 million to R$ 881 million due mainly to the change in procurement in the Free Trading Environment for non-final consumers and to the decrease in energy sold to distribution companies in the ACR environment because of the Compensation Mechanism for Surplus and Deficits.

 

The supply revenues decreased by 100% compared to the 3Q15, from R$ 4 million to $ 0.00 due to the lack of supply in the period.

 

The Short-Term Energy Revenues (CCEE) decreased by 52% compared to the 3Q15, from R$ 248 million to R$ 118 million, mainly due to the positive effect of injunctions obtained under the GSF in the period and to the variation of the PLD of the periods compared.

 

O&M revenues relative to transmission lines renewed pursuant to Law 12,783/2016 increased by 14% in the 3Q16 relative to the 3Q15, from R$ 189 million to R$ 215 million, mainly because of the adjustment in July/2016.

 

The Generation Construction revenues increased by 526.05% compared to the 3Q15, from R$ 15 million to R$ 91 million, due mainly to the variation in the Corumbá, Funil, Furnas, LCB Carvalho, Marimbondo and Puerto Colombia HPP's, with no effect due to the equivalence in the construction expense account.

 

In transmission:

O&M Income from of transmission lines under operation regime (not yet renewed), presented in the 3Q16 an increase by 20% compared to the 3Q15, from R$ 8 million to R$ 9.6 million, mainly due to RAP update provided for in the contracts. 

 

O&M Income from renewed transmission assets increased by 15% compared to the 3Q15, from R$ 275 million in the 3Q15 to R$ 296 million in the 3Q16, mainly because of the update of the RAP on the Contract 062.2001.

 

Income from return on transmission investment increased by 1,310.96% compared to the 3Q15, from R$ 51 million to R$ 719 million, mainly due to the restatement of RBSE in the amount of R$ R$ 666 million, pursuant to MME Ordinance 120/2016.

 

The Transmission Construction revenues decreased by 130.08% compared to the 3Q15, from R$ 167 million to an expense of R$ 50 million, due mainly to the reclassification and adjustments in the financial asset items of Contract 062.2001, other contracts and in the SPE Trans Energia Goiás, with no effect on the result for having equivalence in construction expense account.

 

Other Income

Other Income decreased by 45.4% relative to the 3Q15, from R$ 11 million to R$ 16 million, due mainly to the increase in revenues from services rendered.

 

 

28

 


 
 

 

Marketletter 3Q16

 

Operating Expenses

Operating Expenses decreased in the 3Q16, from R$ 1,314 million to R$ 1,037 million, due mainly to the factors described below:

 

Personnel, Supplies and Services Expenses decreased by 12%, from R$ 550 million to R$ 484 million, due mainly to the variations described below:

 

·         The Personnel expenses decreased by 15%, from R$ 331 million to R$ 282 million, mainly due to lower expenses with labor complaint. It should be noted that the 3Q16 is influenced by the effects of the collective bargaining agreement that established an adjustment by 5% (five percent) in the period as of May 1st, 2016 to September 14th, 2016, and by 9.28% (nine point twenty-eight percent), on the salary scale of April 30th, 2016, but as of September 15th, 2016;

·         The Supplies costs increased by 33%, from R$ 9 million to R$ 12 million, due mainly to consumption of operation and maintenance materials in the generation and transmission facilities.

·         The Services expenses decreased by 9.79% compared to the 3Q15, from R$ 210 million to R$ 190 million, due mainly to the reduction in the following services: a) international freight; b) travel expenses abroad; c) gas; d) printing services; e) maintenance and repair of vehicles; f) maintenance of teleprocessing stations; g) courses and training; and h) outsourced labor.The variation in the cost of service amounts to R$ 21 million relative to Furnas and the variation of the consolidated SPE's Trans Goiás, Energia dos Ventos 08 to 09 and Services.

The Energy Purchased for Resale expenses decreased by 30%, from R$ 199 million to R$ 139 million, due mainly to the decrease in short-term energy purchase from the CCEE.

 

The Charges on Network Usage expenses increased by 7.3%, from R$ 122 million to R$ 131 million, due mainly to the monetary adjustment.

 

The Fuel Expenses decreased by 24.23%, from R$ 128 million to R$ 97 million, due mainly to the reduction in the generation of the Santa Cruz thermal plant.

 

The Remuneration and Reimbursement Expenses (use of water resources) increased by 96%, from R$ 24 million to R$ 47 million, due mainly to change in the CFURH balance that is based on volume of electric power generation.

 

The Operating Provisions increased by 144%, from R$ 9 million to R$ 22 million, mainly due to the increase in risk provisions with tax, labor and civil lawsuits in the amount of R$ 54 million, increase in the allowance for loan losses in the amount of R$ 8 million and creation of impairment in SPE Trans Energia Goiás in the amount of R$ 19 million, partially offset by the partial reversal of impairment provision in the amount of R$ 3 million as a result of investigation findings in Simplicio, which was reclassified as losses under other Operating Expenses, loss allowance reduction in the sale of stake in SPE in the amount of R$ 65 million and reduced provision for capital deficiency in SPE's in the amount of R$ 31 million. 

 

The Other Expenses increased by 16.33%, from R$ 46 million to R$ 54 million, due mainly to the increase in the balance relative to GSF insurance in the amount of R$ 21 million, Recovery of expenses in the amount of R$ 19 million, medical and hospital reimbursement in the amount of R$ 1.5 million and bank guarantee in the amount of R$ 3.5 million. In addition, this account has been affected by the investigation findings in Simplicio, in the amount of R$ 3 million.

 

Financial Result

The net financial result increased from an expense of R$ 336 million in the 3Q15 to an expense of R$ 272 million, mainly due to the following factors:

 

29

 


 
 

 

Marketletter 3Q16

 

Revenues from Financial Investments decreased by 44%, from R$ 41 million to R$ 23 million, due mainly to the reduction in the balance of the amount invested in the period.

 

The Loans and Financing Revenue increased by 13%, from R$ 15 million to R$ 17 million, due mainly to the capitalization of unpaid interest on the contract with the National Treasury (Law 8,727).

 

The Debt Charges increased by 19%, from R$ 243 million to R$ 289 million, due mainly to the growing balance in the Loans and Financing account.

 

The Moratorium Increase on energy sold increased by 200%, from R$ 1 million to R$ 3 million due mainly to update of credits on power sales.

 

The Non-Current Foreign Exchange Rate Variation decreased by 95%, from an expense of R$ 148 million to an expense of R$ 7 million due, mainly, to the reduction in the exchange rate on long-term foreign currency loans with the IDB (dollar: 3.05% in the 3Q15 and 1.13% in the 3Q16) and Eximbank (Yen: 30.50% in the 3Q15 and 2.69% in the 3Q16).

 

The Net Foreign Exchange Rate Variation changed by 110.19%, from an expense of R$ 5 million to an income of R$ 0.5 million, mainly due to fluctuations in interest rates (SELIC, IPCA, TJLP). In addition, there was an increase in monetary restatement income on Loans granted in the amount of R$ 5 million and monetary variation on judicial deposits amounting to R$ 0.9 million.

 

The Other Financial Income/Expenses changed by 43%, from an expense of R$ 35 million to an expense R$ 20 million, due mainly to the increase of receipt by Furnas of payment of contractual fines in the amount of R$ 9 million.

 

The Indemnities Remuneration decreased by 100%, from R$ 38 million to zero, due mainly to the termination, in December 2015, of the credits for the 1st tranche of compensation for the concessions renewed pursuant to Law 12,783/2013.

 

Equity Interest

The result of shareholders’ equity account decreased by 45%, from R$ 75 million to R$ 41 million, influenced by the increase in the equity in the following companies: Chapecoense R$ 15 million, Madeira R$ 35 million, IE Madeira R$ 37 million, Transenergia Renovável R$ 40 million and a reduction in the following companies: Serra do Facão R$ 82 million, Goiás Transmissão R$ 55 million and MGE Transmissão R$ 36 million.

 

Income Tax and Social Contribution

The provision for Income Tax and Social Contribution increased from an expense of R$ 27 million to an expense of R$ 249 million, influenced by the increase in deferred taxes by 100% in the 3Q16 compared to the 3Q15, mainly influenced by the effect of accounting the Existing Basic System Network (RBSE).

R$ thousand.

 

               R$ thousand

 

 

3Q16

3Q15

Current Income Tax and Social Contribution

(23,606)

(27,393)

Deferred Income Tax and Social Contribution

225

-

Revenue from tax incentives

-

-

 

 

 

30

 


 
 

 

Marketletter 3Q16

 

Eletronuclear

 

Income Summary

The company presented, in the 3Q16, a net result 101%  higher than in the 3Q15, from a loss of R$ 3.4 billion to a profit of R$ 42 million, due mainly to the factors described below.

 

Operating Income

 

In generation:

The Sales income increased by 31% relative to the 3Q15, from R$ 486 million to R$ 639 million, due to mainly the provision for the variable portion of the income[1], corresponding to its single Cash Generating Unit Angra 1 and 2. This amount represents the excess or lack of energy sold relative to the assured energy of the cash generating unit and it is evaluated annually. In 2016 it recorded a positive value, whereas in 2015 it recorded a lower value.

 

 Operating Expenses

 

Operating Expenses decreased by 84% in the 3Q16 relative to the 3Q15, from R$ 3.9 billion to R$ 503 million, due mainly to the factors described below.

 

The Personnel, Supplies and Services Expenses decreased by 11% relative to the 3Q15, from R$ 305 million to R$ 271 million, due mainly to the variations described below.

 

·         The Personnel expenses decreased by 29% in the 3Q16 relative to the 3Q15, from R$ 210 million to R$ 150 million, due mainly to the reduction of staff as a result of the voluntary redundancy program finalized in December 2015. In relation to the collective bargaining agreement in 2015, the company offered 8.17% effective on 05.01.2015. In 2016, it offered 5% with effect as of May 2016, and 4.07% (9.28% relative to April 2016) effective as of 09.15.2016.

·         The Supplies expenses increased by 13.5% relative to the 3Q15, from R$ 11.8 million to R$ 13.4 million, due mainly to the scheduled production stoppage at the Angra I nuclear plant.

·         The Services Expenses increased by 29% relative to the 3Q15, from R$ 83 million to R$ 107 million, due mainly to contracted services during the scheduled stoppage at the Angra I nuclear plant.

The Charges on Network Usage expenses increased by 14% compared to the 3Q15, from R$ 22 million to R$ 25 million, due mainly to the adjustment of the amounts charged for the use of the network.

 

The Fuel expenses increased by 17% compared to the 3Q15, from R$ 71 million to R$ 83 million, due mainly to fact that nuclear fuel consumption is directly linked to the power plants production each quarter. At times of stoppage for nuclear fuel exchange, energy production is reduced and consequently the consumption of this raw material also decreases.

 

Operating provisions decreased by 104% in the 3Q16 compared to 3Q15, from a provision of R$ 3.4 billion to a reversal of R$ 140 million, mainly due to the recording of provision for Impairment of Angra 3 in the 3Q15. In the 3Q16, there was an increase in property, plant and equipment in Angra 3 of R$ 299 million, which was fully provisioned as impairment, as a result of which there was a reversal of an onerous contract at the same amount (realization of onerousness). In addition, there was a reversal of R$ 141 million of impairment relative to the investigation findings at Angra 3, which were written off as other operating expenses.


[1] The revenue from Angra I and Angra II plants consists of two parts: FIXED REVENUE approved by Aneel, which corresponds to an amount of assured energy (contracted), and VARIABLE REVENUE, which corresponds to the sale of the amount of  energy supplied above or below the assured one. When it is positive, the exceeding amount is invoiced to the distribution companies at the rate of 50% of the average PLD of the year. When the supply is lower, it is returned at the rate of 100% of the average PLD of the year.

 

31

 


 
 

 

Marketletter 3Q16

 

 

Other Expenses decreased by 40% relative to the 3Q15, from R$ 39.7 million to R$ 24 million, due mainly to the effect of taxes in the 3Q15, since, in 2015, the 2014/2015 property tax was paid to the Municipality of Angra dos Reis, in the amount of R$ 11.4 million, due to the chargeback to the 2014 and 2015 periods, in view of the regularization of new buildings included in the PMAR base. This account was influenced by the write-off of Angra 3's investigation findings, in the amount of approximately R$ 141 million, and an operating provision reversed at the same amount.

 

Financial Result

 

The Financial Investments Income decreased by 27% in the 3Q16 relative to the 3Q15, from R$ 1.4 million to R$ 1 million, due mainly to the need for redemption for liabilities payment, as the share of own resources participation in the construction of the Angra 3 plant.

 

The Debt Charges increased by 104% in the 3Q16 relative to the 3Q15, from R$ 13.4 million to R$ 27.4 million, due mainly to the recording of debt renegotiation commission with BNDES, for reevaluation the maturity of the debt service of the financing of the works of the Angra 3 Nuclear Power Plant, due to the postponement of the start of operation of the plant.

 

The Net Foreign Exchange Rate Variations decreased by 47.34% in the 3Q16 relative to the 3Q15, from a negative variation in the amount of R$ 28.6 million to R$ 15 million, due mostly to the reduction of the volume of supplies in foreign currency as well as to the fall of the exchange rate in the second quarter.

The Net Monetary Variations increased by 80.72% in the 3Q16 relative to the 3Q15, from a negative exchange variation of R$ 8.2 million to a negative exchange variation of R$ 15 million, mainly due to the recording of monetary variation on the BNDES financing.

 

Other Financial Income decreased by 94.01% in the 3Q16 relative to the 3Q15, from R$ 101 million to R$ 6 million, mainly due to the reduction in the income from the decommissioning fund.

 

 

 

 

32

 


 
 

 

Marketletter 3Q16

 

Eletrosul

 

Income Summary

The company's result presented a variation by 90% relative to the result of the 3Q15, from a loss of R$ 163 million in the 3Q15 to a loss of R$ 17 million in the 3Q16, due mainly to the factors described below.

 

Operating Income

Net Operating Income increased by 20.5% relative to the 3Q15, from R$ 414 million in the 3Q15 to R$ 499 million in the 3Q16, due mainly to the factors described below.

 

 In generation:

The Sales revenues increase by 51% compared to the 3Q15, from R$ 85 million to R$ 128 million, mainly due to the entry into operation of new wind farms, which took place as of December 2015, and the adjustment of contractual prices.

 

The Short-Term Energy revenues (CCEE) decreased by 6.2% compared to the 3Q15, from R$ 64 million to R$ 60 million, due mainly to the reduction of the Settlement of Differences Price - PLD.

 

Eletrosul has not renewed plants pursuant to Law 12,783/2013 and therefore has no O&M income in generation.

 

In transmission:

The Income from transmission lines O&M under operating regime (ie not yet renewed) increased by 24% compared to the 3Q15, from R$ 27 million to R$ 34 million, mainly due to the value adjustment of the RAP for the 2016/2017 cycle, adjustments related to the variable portion and system apportionments and the entry into operation of new authorized assets in the existing concession contracts.

 

The Income from transmission lines O&M increased by 1.0% compared to the 3Q15, from R$ 152 million to R$ 153.3 million due mainly to adjustment in the value of RAP for the 2016/2017 cycle relative to the variable portion and system apportionment.

 

The income from return on transmission investment increased by 157% compared to the 3Q15, from R$ 47.6 million to R$ 122 million, mainly due to the credit update on the Basic Grid, Existing Services (RBSE).

 

The Transmission Construction income presented in the 3Q16 a decrease by 51% compared to the 3Q15, from R$ 68 million to R$ 33 million, due mainly, in 2016, to reduced spending on construction-related work with concession agreement 001/2009, without effect on the result due to equivalence in the construction expense account.

 

Other Income

Other income showed no variation between the 3Q16 and the 3Q15, remaining at R$ 14 million. This income is relative primarily to rendering of services to third parties.

 

Operating Expenses

 

Operating Expenses increased in the 3Q16, from R$ 327 million in the 3Q15 to R$ 333 million in the 3Q16, due mainly to the factors described below.

 

The Personnel, Supplies and Services Expenses increased by 3%, from R$ 135 million to R$ 139 million, due mainly to the variations described below:

 

·         Personnel expenses increased by 5.13% compared to the 3Q15, from R$ 1,013 million to R$ 106.5 million, due mainly to salary adjustment in the 3Q16. The increase was below the IPCA (9.28%), whereas there was a partial adjustment of 5% retroactive to base date May/2016, with the inflation difference (4.28%) paid only as of mid-September without retroactivity;

33

 


 
 

 

Marketletter 3Q16

 

·         The Supplies expenses decreased by 23% relative to the 3Q15, from R$ 3.5 million to R$ 2.7 million, due mainly to the management in the use of resources.

·         The Services Revenues decreased by 0.6% relative to the 3Q16, from R$ 30.2 million to R$ 30 million, showing no significant variation between the quarters.

The Energy Purchased for resale expense decreased by 1 % relative to the 3Q15, from R$ 60.7 million to R$ 60 million, showing no significant variation between quarters. In the third quarter 2016 it amounted to an expense of approximately R$ 2.6 million inherent in the GSF.

 

The Charges on Network Usage expenses increased by 46.36%, from R$ 4.5 million to R$ 6.6 million, due mainly the adjustment of the EUST and the EUSD over the same period of 2015 and the entry into operation of new projects of wind generation.

 

The Remuneration and Reimbursement expenses (use of water resources) decreased by 3.1%, from R$ 3.2 million to R$ 3.1 million, with no significant variation.

 

Operating Provisions increased by 555.75% relative to the 3Q15, from R$ 5.1 million to R$ 33.5 million, due mainly to the increase in expenses with labor provisions and impairment of the SHU Santo Cristo.

 

The Other Expenses recorded a decrease by 61.97% compared to the 3Q15, from R$ 21.8 million to R$ 8.3 million, due mainly to accounting in the 3Q15 of adjustments from the sale of assets to Eletronorte, which did not occur in the 3Q16. Also, there was a recording of hydrologic risk premium (GSF) in the quarterly amount of R$ 0.5 million. 

 

Financial Result

 

The net financial result changed from an expense of R$ 112 million in the 3Q15 to an expense of R$ 125 million, mainly due to the following factors:

 

Revenues from Financial Investments decreased by 1.8% relative to the 3Q15, from R$ 9.3 million to R$ 9.2 million, due to redemptions of investments for payment of the Company’s obligations with contracted projects and contributions in investees.

 

The Debt Charges increased by 40.61% compared to the 3Q15, from R$ 89.6 million to R$ 126.0 million, due mainly to the increase in the outstanding balance of loans and financing of new resulting from funding and charges generated due to unamortized debt.

 

The current and non-current foreign exchange rate variation changed by 89%, from an expense of R$ 58 million in the 3Q15 to an expense of R$ 6.3 million due mainly to a reduction of the Euro.

 

The Net monetary variations presented in the 3Q16, a decrease by 32% compared to the 3Q15, from an expense of R$ 10.6 million to an expense of R$ 7.2 million.

 

The Other Income/Financial Expenses recorded in the 3Q16 changed by 71% compared to the 3Q15, from an income of R$ 24 million to an income of R$ 7 million due mainly to increase in financial expenses resulting from discounts granted in negotiations for the sale of assets to Eletronorte (R$ 4.5 million in the 3Q16), charges generated by delays in investments in investee ESBR and charges generated by the delay with the SPE’s suppliers, Hermenegildo I, II and III, and Chui IX.

 

The Indemnities Remuneration decreased by 100%, from R$ 13.2 million to zero, due mainly to the termination, in December 2015, of the credits for the 1st tranche of compensation for the concessions renewed pursuant to Law 12,783/2013.

 

 

34

 


 
 

 

Marketletter 3Q16

 

Equity Interest

The result of the shareholders’ equity decreased by 71.81% compared to the 3Q15, from an expense of R$ 142 million in the 3Q15 to an expense of R$ 40 million in the 3Q16, influenced by decreases of established losses, in the 3Q16,  from the SPE’s Chui Holding, ESBR, Livramento Holding, Santa Vitoria Holding and Teles Pires Participações.

 

Income Tax and Social Contribution

The provision for Income Tax and Social Contribution increased from an income of R$ 4.5 million in the 3Q15  to an expense of R$ 17.2 million, influenced by the increase in deferred taxes by 135.76% in the 3Q16 compared to the 3Q15, mainly influenced by the effect of accounting for the Basic Grid, Existing Service (RBSE).

 

R$ thousand

 

 

3Q16

3Q15

Current Income Tax and Social Contribution

19,123

19,947

 

Deferred Income Tax and Social Contribution

(36,376)

(15,429)

 

Revenue from tax incentives

-

-

 

 

 

 

35

 


 
 

 

Marketletter 3Q16

 

CGTEE

 

Income Summary

The company presented, in the 3Q16, a net result 18% lower than in the 3Q15, from a loss of R$ 71 million in the 3Q15 to a loss of R$ 84 million in the 3Q16, due mainly to the factors described below.

Operating Income

In generation:

The Sales income increased by 88% compared to the 3Q15, from R$ 140 million in the 3Q15 to R$ 263 million in the 3Q16, mainly due to extra revenue from the 1st auction, obtained in the 3Q16, with reassessment of the physical guarantee of Candiota IIII - Phase C, which changed from 262MW came to 292 MW, pursuant to Lawsuit 5000593-10.2015.4.04.7100, with a R$ 110 million income inflow in the 3Q16.

Other Income:

Other income decreased from R$ 1 million to R$ 0.8 million.

Operating Expenses

Operating Expenses increased in the 3Q16 compared to the 3Q15, from R$ 114 million to R$ 213 million, mainly due to the spending on power purchase and reduced fuel reimbursement, as follows:

Personnel, Supplies and Services Expenses decreased by 1.5% relative to the 3Q15, from R$ 73 million to R$ 72 million, due mainly to the variations described below:

 

· Personnel expenses decreased by 6.7%, from R$ 37 million in the 3Q15 to R$ 34 million, due mainly to the dismissal of 22 employees hired for committee positions;

 

· The Supplies expenses increased by 10.3%, from R$ 22.4 million to R$ 24.7 million, due to increased lime consumption in the desulfurization process.

 

· The Services expenses decreased by 7%, from R$ 14 million to R$ 13 million, due to the outsourced personnel reduction effort in continuing service contracts.

 

The Energy Purchased for Resale expenses increased by 1,580%, reaching an expense of R$ 80 million in the 3Q16, with a recording of an energy expense allowance reversal in the amount of R$ 5.4 million in the 3Q15 resulting primarily from the settlement CGTEE's debt, in the amount of R$ 26.7 million, on the CCEE in August 2016 with no significant debt to settlements in the 3Q15. The purchasing of an average of 135 MW by Eletronorte increased by about 9.0% between the 3Q15 and the 3Q16, due to price adjustment.

 

The Charges on Network Usage expenses increased by 12%, from R$ 10.4 million to R$ 11.7 million, due mainly to tariff adjustments.

 

The Fuel expenses increased by 222%, from R$ 3.6 million to R$ 11.6 million, due mainly to the termination of the CCC reimbursement of ash transportation and coal handling in the plants and to the start of reduction in the compensation for coal fuel in Candiota III Phase C.

 

Operating Provisions decreased by 32%, from R$ 5 million to R$ 3.4 million, due mainly to lower provisions with civil lawsuits, resulting from a court settlement of a lawsuit filed by CEEE-D.

 

36

 


 
 

 

Marketletter 3Q16

 

The Other Expenses increased by 100%, from R$ 8 million to R$ 16 million, due mainly to the increase in labor court convictions for joint liability relative to employees from companies with service contracts that went into bankruptcy.

Financial Result

The Financial Result changed from an expense of R$ 84 million to an expense of R$ 102 million due mainly to the following factors:

 

The Financial Investments Income presented, in the 3Q16, an amount of R$ 2.4 million due mainly to the extra revenue for the 1st auction in 2016, with no corresponding income recording in the 3Q15.

 

The Debt Charges increased by 26%, from R$ 80 million to R$ 101 million, due mainly to the increasing balance of financing and loans obtained, therefore increasing its debt with the Eletrobras Holding.

 

The Other Income/Expenses recorded a 53% change compared to the 3Q15, from an expense of R$ 1.7 million to an expense of R$ 0.8 million, mainly due to the result of the financial investment of cash surplus in order to protect the purchasing power of the funds to be used to pay short and medium term liabilities.

 

Power purchase from Eletronorte is effective until December 31st, 2023, and, as of January 2020, the contracted energy volume will be reduced by an average 26 MW.

 

37

 


 
 

 

Marketletter 3Q16

 

 

 

Eletropar

 

Income Summary

Since Eletropar is a participations company, its operating income consists of dividends and equity participation.

 

The result of the equity account presented in the 3Q16 increased by 1,365% from R$ 2 million in the 3Q15 to R$ 29.3 million in the 3Q16, positively impacted by the acknowledgment of equivalence from the CTEEP.

 

Operating Expenses

 

The Operating Expenses decreased in the 3Q16 relative to the 3Q15, from R$ 1.1 million to R$ 1 million, due mainly to the factors described below.

 

The Personnel, Supplies and Services Expenses decreased by 13% relative to the 3Q15, from R$ 0.9 million to R$ 0.8 million, due mainly to the factors described below.

 

The Other Expenses increased by 3% relative to the 3Q15, from R$ 0.019 million to R$ 0.0196 million.

Financial Result

The net financial result changed from a revenue of R$ 2 million in the 3Q15 to a revenue of R$ 1.9 million, due mainly to the decrease by 3% in the Financial Investments Revenues account, from R$ 2 million in the 3Q15 to R$ 1.9 million in the 3Q16.

 

38

 


 
 

 

Marketletter 3Q16

 

Amazonas GT

 

Income Summary

The company presented, in the 3Q16, a net result 404% lower than in the 3Q15, from a loss of R$ 40.4 million in the 3Q15 to a loss of R$ 203.8 million in the 3Q16, due mainly to the factors described below.

Operating Income

The Net Operating Income increased by 19%, from R$ 78 million in the 3Q15 to R$ 93 million in the 3Q16, due mainly to the factors described below:

In generation:

The Sales Income increased by 20% relative to the 3Q15, from R$ 119 million to R$ 143 million, due mostly to the invoicing of contracts for purchase and sale of electric energy (CCVE) with the Amazonas Distribuidora de Energia.

Operating Expenses

The Operating Expenses increased in the 3Q16, from R$ 71 million in the 3Q15 to R$ 231 million in the 3Q16, due mainly to the factors described below.

 

The Personnel, Supplies and Services expenses decreased by 8% compared to the 3Q15, from R$ 54 million to R$ 50 million, mainly due to the unbundling process of Amazonas D and Amazonas GT, whose effects impacted the result of the 3Q16 compared with the 3Q15, as follows:

The Network Usage Charges expense presented an increase by 100.0% in the 3Q16 compared to the 3Q15, from R$ 0.9 million to R$ 1.8 million, due mainly to the fact that the 3Q15 had been positively affected because of the accounting adjustments of this expenditure after that quarter.

 

The Fuel expenses varied by 660% compared to the 3Q15, from an income of R$ 15 million an income of R$ 114 million, due mainly to the following factors (i) this expense brings the net effect, after the accounting for compensation credits with the System Service Charge (CCC subsidy) for the period; (ii) following the issuing of MME Ordinance 015/2016, Amazonas GT failed to pay the cost of fuel relative to the Leased TPP’s, thus just reimbursing the rental companies, which reduces the fuel account but has an effect on other expenses accounts (specifically the item rents mentioned below).

 

The Compensation and Reimbursement Expenses (use of water resources) decreased by 42% compared to the 3Q15, from R$ 1.2 million to R$ 0.7 million due mainly to the recording of PIS and COFINS on this reimbursement. It is noteworthy that these taxes were calculated only as of December/15.

The Operating Provisions presented in the 3Q16 a variation by 87.5 % compared to the 3Q15, from a reversal of R$ 3.2 million to a reversal of R$ 0.4 million, due mainly to the significant effect due to reclassification of risk in labor lawsuits, from likely to possible and/or remote in the 3Q15. The Other Expenses increased by 1,107% relative to the 3Q16, from R$ 17.4 million to R$ 210 million, due mainly to the following factors: (i) loss of R$ 67.2 million relative to the results of investigation conducted by Hogan Lovells on Mauá 3 TPP; (ii) effect of MME Ordinance 015/2016, which reduces the fuel account, as mentioned above, but has an effect on other expense accounts, increasing spending on rents.

 

39

 


 
 

 

Marketletter 3Q16

 

Financial Result

The net financial result increased from an expense of R$ 48 million in the 3Q15 to an expense of R$ 65 million, mainly due to the following factors:

 

The Revenues from Financial Investments increased from 0.06 million in the 3Q15 R$ 2.4 million in 3Q16, due mainly to income from the balance of financial investments in the period.

 

The Debt Charges increased by 57%, from R$ 35 million to R$ 55 million, due mainly to new loan contracts with the Holding.

 

The Net monetary variations decreased by 119.8% compared to the 3Q15, from a non-current monetary variation of R$ 12.8 million to a non-current monetary variation of R$ 5.6 million, due mainly to the updating of judicial deposits in favor of Ceron.

 

The Other Financial Income presented in the 3Q16 an increase by 100%, to R$ 0.2 million in the 3Q16, without a corresponding record in the 3Q15. The change was not relevant to the period and the value of 2016 results from the Company's operating activities.

 

The Other Financial Expenses recorded an increase by 100% in the 3Q16, from R$ 0,001 to R$ 7.5 million, mainly due to the accounting for R$ 7.0 million in restatement of interest and penalties relative to the PIS and COFINS of 2015 and 2016.

 

40

 


 
 

 

Marketletter 3Q16

 

 

 

IV.3.3 Income Summary for the Distribution Companies

 

ED Amazonas Energia

Income Summary

The company presented in the 3Q16 a result 27% lower than recorded in the 3Q15, from a loss of R$ 791 million in the 3Q15 to a loss of R$ 1,007 million in the 3Q16, mainly due to the factors described below.

 Operating income

Net operating revenue increased by 18% from R$ 552 million in the 3Q15 to R$ 651 million in the 3Q16, due to the following factors:

 

 In Generation:

 

The Sales Income increased by 54% compared to the 3Q15, from R$ 77 million to R$ 119 million, due mainly to the significant variation in the transfer price equivalent to the ACR-average to calculate this revenue, from R$ 192.61/MW in 2015 to R$ 295.10/MW in 2016.

 

The Short-term Energy income (CCEE) increased by 92% compared to the 3Q15, from R$ 37 million to R$ 71 million, mainly due to adjustments resulting from the segregation of the settlement of the CEEE between Amazon GT and Amazonas D as of September 2015.

 

The Plants Construction income increased, from R$ 0.2 million to R$ 4.8 million due mainly to increased investment in the company's generation assets in the period, which has no effect result due to construction expense in the same amount.

 

In Distribution:

 

The Sales Income increased by 20.1% compared to the 3Q15, from R$ 499.2 million to R$ 599.7 million, mainly due to the tariff adjustment of 35.76% (average effect for the consumer of 40,45%), as of February 2016 and retroactive to November 2015, partially offset by decreased income transferred to the generation activity due to the unbundling of Amazonas GT.

 

The Construction revenues in the distribution segment increased, from R$ 53 million to R$ 76 million, with no effect on the income due to construction expense in the same amount.

 

The CVA income presented in the 3Q16 negative variation by 1,240.7% compared to the 3Q15, from an income of R$ 7.2 million to R$ 82.2 million negative due mainly to: (i) CVA constitution: in 2015, an income recording in the amount of R$ 7.4 million compared to an expense of R$ 67.2 million in 2016. The decrease by R$ 74.6 million is mainly due to the difference in the average price of power purchase contracts (R$ 200.27/MWh) and the transfer price of the average ACR in the tariffs (R$ 295.10/MWh); and (ii) CVA amortization of R$ 12.9 million in 2015 compared to R$ 14.9 million in 2016, representing a spending increase by R$ 2.0 million.

 

Operating Expenses

 

The Operating Expenses increased in the 3Q16, from R$ 989 million in the 3Q15 to 1,203 million in the 3Q16, mainly due to the following factors:

 

The Personnel, Supplies and Services expenses decreased by 1.6% compared to the 3Q15, from R$ 152 million to R$ 149 million, mainly due to the following variations:

41

 


 
 

 

Marketletter 3Q16

 

The Energy Purchased for Resale expenses decreased by 38.0% compared to the 3Q15, from R$ 629.9 million to R$ 390.6 million, due mainly to the atypical accounting in the 3Q15 relative to the measurement at substation Mauá III, whose electrical parameters were not being measured by the CCEE, leading to an additional expense of R$ 345 million.

The Charges on Network Usage expenses increased by 150.4% compared to the 3Q15, from R$ 6.1 million to R$ 15.3 million, due mainly to increases in energy purchase auctions contracts, causing an increase on this charge, that remunerates the transmission facilities transportation of this energy on the NIS.

 

The Fuel net expenses, after reimbursement of CCC presented an increase by 49.6% the 3Q16 compared to the 3Q15, from R$ 59.3 million to R$ 88.7 million, primarily due to increased expenses with the natural gas contract, from R$ 147.2 million in the 3Q15 to R$ 311.3 million in the 3Q16, due to reduced CCC refunds.

 

Operating Provisions increased compared to the 3Q15, from R$ 7.3 million to R$ 418 million, due mainly to: (i) reclassification of risk in the amount of R$ 130 million relative to eight infringement suits issued by SEFAZ/AM due to the lack of ICMS credits reversal on electricity losses; (ii) In 2016, expenses with consumers’ default reached R$ 54.2 million, compared to R$ 21.1 million the 3Q15 - the increase in defaults, specially from residential and commercial clients, was primarily motivated by unfavorable economic conditions and by the tariff adjustment of 40.54%; iii) Recording of R$ 42.1 million relative to the provision for adjustment to recoverable value of inventories; (iv) provision for capital deficiency of Amazonas GT.

 

The Other Expenses decreased by 45.4% compared to the 3Q15, from R$ 61.3 million to R$ 33.4 million, mainly due to the crop factor of regulatory losses.

Financial Result

 The net financial result increased from an expense of R$ 285 million in the 3Q15 to an expense of R$ 456 million, mainly due to the following factors:

 

The Financial Investments Income decreased by 49.4% compared to the 3Q15, from R$ 0.9 million to R$ 0.5 million, mainly due to the decrease in available resources for investment.

 

The Debt Charges increased by 24.3% compared to the 3Q15, from R$ 44.3 million to R$ 55.1 million, mainly due to increase in costs resulting from the debt renegotiation with Eletrobras, in which the unpaid interest is being added to the principal.

 

The Leasing Costs increased by 11.0% compared to the 3Q15, from R$ 68.1 million to R$ 75.6 million, due mainly to the update by 9.32% in the correction index (IGP-M).

 

The Moratorium increase on electricity reached by 37.5% compared to the 3Q15, from R$ 13.4 million to R$ 18.5 million, due mainly to the increase in the customer account calculation base resulting from the 2015 tariff adjustment, and installment payments signed with the state government.

42

 


 
 

 

Marketletter 3Q16

 

The Monetary Net Changes varied negatively by 139.4% in the 3Q16, from a revenue of R$ 0.8 million to an expense of R$ 0.3 million, due mainly to the atypical recording of positive foreign currency exchange rate gain on the acquisition of foreign equipment in 2015.

 

The Update of Regulatory Assets and Liabilities varied negatively by 320.9% compared to the 3Q15, from an income of R$ 1.2 million to an expense of R$ 2.7 million, due mainly to update in the 3Q16 regulatory CVA Energy liability in the amount of R$ 2.0 million.

 

The Other Financial Income increased by 34.9% compared to the 3Q15, from R$ 205.3 million to R$ 277.1 million, due mainly to the acknowledgment of R$ 98.0 million, of the restatement of the current outstanding balance of applying the item IX of art. 13 of Law 10,438/2002, amended by Law 13,299/2016, which authorized the reimbursement by the CDE of proven expenses, contracted by 30 April 2016, with fuel that were not reimbursed due to demands for economic and energy efficiency, including monetary restatement.

 

The Other Financial Expenses increased by 56.7% compared to the 3Q15, from R$ 394.4 million to R$ 618.0 million, due mainly to the update of non-renegotiated debt with Br Distribuidora (R$ 185.4 million) and to the upgrade, based on the Selic index, of costs with Debt Confession Contracts - CCD concluded in December 2014. 

Shareholders’ Equity

The result of the equity account increased by 100.0% compared to the 3Q15, from R$ 68.1 million in the 3Q15 to zero in the 3Q16, influenced by the fact that the balance of the investment was reduced to zero in June/2016. There is a provision for unsecured liabilities in investee of R$ 248 million on September 30th, 2016.

 

We clarify that the outcome of Amazonas D is not consolidating the Amazon GT, although this is a wholly owned subsidiary. The outcome of the Amazon GT is being considered in the equity line.

 

 

 

 

43

 


 
 

 

Marketletter 3Q16

 

ED Acre

 

Income Summary

The Company presented in the 3Q16 a result 72% higher than that recorded in the 3Q15, from a loss of R$ 20.8 million in the 3Q15 to a loss of R$ 6 million in the 3Q16, mainly due to the factors described below.

Operating income

Net operating revenue decreased by 9%, from R$ 119 million in the 3Q15 to R$ 109 million in the 3Q16, due to the following factors:

 

The Sales Income decreased by 17.5% compared to the 3Q15, from R$ 171 million to R$ 140 million, mainly due to non-application of the additional duties of tariff flags, in order that the flag remained green in the 3Q16, due to favorable conditions for power generation.

 

The CVA income decreased by 49% compared to the 3Q15, from R$ 8.6 million to R$ 4.4 million due to lower CVA constitution mainly due to the Tariff Flag System.

 

The Distribution Construction income increased by 46% compared to the 3Q15, from R$ 12 million to R$ 17.6 million, due mainly to the increase, resulting from fund allocation from the Luz para Todos Program as of November 2015, with no effect on the income.

 

The Other Income increased by 95% compared to the 3Q15, from R$ 1.9 million to R$ 3.7 million due mainly to the constitution of VNR income, which was not made monthly, but annually until the previous year.

Operating Expenses

Operating Expenses decreased from R$ 133 million in the 3Q15 104 million in the 3Q16, mainly due to the following factors:

 

Personnel, Supplies and Services expenses decreased by 12% compared to the 3Q15, from R$ 550 million to R$ 484 million, mainly due to the following variations:

·         The Personnel expenses decreased by 2.1% compared to the 3Q15, from R$ 11.6 million to R$ 10.6 million, due mainly to the dismissal of employees hired for committee positions. The impact on the payment sheet due to the collective bargaining agreement for the period was approximately R$ 0.5 million.

·         The Supplies expenses increased by 44% compared to the 3Q15, from R$ 0,179 to R$ 0,258, due mainly to the purchase of equipment for the prevention of work-related accidents.

·         The Services expenses increased by 3.25% compared to the 3Q15, from R$ 12.6 million to R$ 13 million, mainly due to the shift and maintenance works in high voltage lines.

The Energy Purchased for Resale expenses increased by 102% compared to the 3Q15, from R$ 20 million to R$ 40.9 million, mainly due to the start of sales of the Belo Monte dam, increasing exposure in overcontracting.

 

Network Usage Charges expenses decreased by 79.4% compared to the 3Q15, from R$ 4.5 million to R$ 0.9 million, due mainly to suspension by the NSO of invoicing from some transmission companies.

44

 


 
 

 

Marketletter 3Q16

 

The net Fuel expenses decreased by 63.65% compared to the 3Q15, from R$ 26.1 million to R$ 9.5 million, mainly due to the disallowances issued by Aneel due to default in reaching minimum energy efficiency at an amount of R$ 10.4 million relative to 2014 and 2015.

 

The Operating Provisions decreased by 10.4% compared to the 3Q15, from R$ 6.7 million to R$ 0.8 million, due mainly to the allowance for loan loss reversals due to negotiations with government clients.

 

The Other Expenses decreased by 87% compared to 3T15, from R$ 48.6 million to R$ 6.2 million because of MME Ordinance 015/2016 which reduced the fuel account, but affected the other expenses account.

 Financial Result

The net financial result increased from an expense of R$ 7 million in the 3Q15 to an expense of R$ 11 million, mainly due to the following factors:

 

The Financial Investments Income increased by 78.2% compared to the 3Q15, from R$ 0,069 to R$ 0,123, due mainly to the increase in resources invested.

 

The Debt Charges decreased by 54% compared to the 3Q15, from R$ 9.2 million to R$ 4.2 million due to debt renegotiation.

 

The Moratorium Increase decreased by 22.3% compared to the 3Q15, from R$ 4.5 million to R$ 3.5 million due mainly to a reduction in the number of installments of electricity bills, as well as a reduction in default.

 

The Net monetary variations varied by 1,500% compared to the 3Q15, from a current monetary variation of R$ 0.5 million to a non-current monetary variation of R$ 7.0 million due mainly to interest and fines installment payments of taxes such as PIS/COFINS and ICMS.

 

The Other Financial Expenses increased by 61% compared to the 3Q15, from R$ 2.9 million to R$ 4.7 million, due to financial charges from tax installments that were overdue. 

 

45

 


 
 

 

Marketletter 3Q16

 

ED Alagoas

 

Income Summary

The company presented, in the 3Q16, a net result 72% lower than in the 3Q15, from a loss of R$ 115 million in the 3Q15 to a loss of R$ 199 million in the 3Q16, due mainly to the factors described below.

 Operating Income

Net Operating Revenue decreased by 42%, from R$ 337 million to R$ 195, due mainly to the factors described below:

 

The Sales revenues decreased by 33% compared to the 3Q15, from R$ 607 million to R$ 407 million, due mainly to the reduction of income from tariff flags, which were red only in January and February 2016, not affecting the 3Q16, while in 2015 they were effective throughout the year.

 

The CVA income decreased by 15% compared to the 3Q15, from an expense of R$ 114 million to an expense of R$ 131 million, due mainly to increased regulatory liabilities from parcel A, because of adjustments resulting from the readjustment in September 2016. The 3Q15 ended up being positively affected in this account, because the readjustment and consequently the effects of CVA approval only occurred in the 4Q15, since Ceal defaulted with Aneel.

 

The Distribution Construction income increased by 55% compared to the 3Q15, from R$ 27 million to R$ 42 million, due mainly to the acquisition of new assets in the period, with no effect on the result due to  equivalence with the construction expense account.

 

 Operating Expenses

 

Operating Expenses decreased in the 3Q16, from R$ 446 million to R$ 358 million, due mainly to the factors described below:

 

The Personnel, Supplies and Services expenses decreased by 6% relative to the 3Q15, from R$ 69 million to R$ 65 million, due mainly to the variations described below: 

 

·         The Personnel expenses decreased by 15%, from R$ 46 million to R$ 39 million, due mainly to the nonpayment of profit-sharing.

 

·         The Supplies expenses decreased by 16%, from R$ 0,56 million to R$ 0.47 million, mainly due to the decrease in maintenance expenses with the Company's operating system;

 

·         The Services expenses increased by 18%, from R$ 22 million to R$ 26 million, due mainly to adjustments in contracts for services of consumption measurement and invoicing and delivery of bills, disconnection and reconnection and cleaning.

 

The Power Purchased for Resale expenses decreased by 33% relative to the 1Q16, from R$ 292 million to R$ 194 million, due mainly to the decrease in short-term energy purchase.

The Network Usage Charges expenses decreased by 48%, from R$ 34.6 million to R$ 18 million, due mainly to decreased short-term energy purchase.

 

The Operating Provisions increased by 58% compared to the 3Q15, from R$ 3.8 million to R$ 6 million due mainly to the increase in the provision for new claims, especially supplier-filed claims pleading contract adjustment and resulting effects, as well as update on lawsuits involving inflationary purges of the Bresser Plan.

 

46

 


 
 

 

Marketletter 3Q16

 

The Other Expenses increased by 89% in the 3Q16 compared to the 3Q15, from R$ 19 million to R$ 36 million, mainly due to the transfer to losses with uncollectible write-offs of accounts receivable and operating infractions. 

 Financial Result

The net financial result changed from an expense of R$ 27 million in the 3Q15 to an expense of R$ 36 million, mainly due to the following factors:

 

The Revenues from Financial Investments decreased by 13% relative to the 3Q15, from R$ 1 million to R$ 0.9 million, due mainly to the reduction in the amount invested.

 

The Net Foreign Currency Exchange Variation presented in the 3Q16 a positive variation, from a non-current exchange variation of R$ 0.4 million to a current exchange variation of R$ 0.008 million, due mainly to the exchange rate variation in the period.

 

 The Net monetary variations presented in the 3Q16 variation by 40.6% compared to the 3Q15, from a non-current monetary variation of R$ 1.2 million to a current monetary variation of R$ 0.7 million, due mainly to the repricing of the debt service with Eletrobras.

 

The Update of Regulatory Assets and Liabilities presented in the 3Q16 a reduction by 123% compared to the 3Q15, from a regulatory asset of R$ 10 million in the 3Q15 to a regulatory liability R$ 2.4 million in the 3Q16, due mainly to the amortization and update of the new calculated values ​​to be validated in the next tariff adjustment.

 

The Other Financial Expenses increased by 83% compared to the 3Q15, from an expense of R$ 1.2 million to an expense of R$ 2.3 million due, mainly, to the late payment of fines resulting from default with generation companies and services and materials suppliers. 

 

47

 


 
 

 

Marketletter 3Q16

 

ED Piauí

 

Income Summary

The company presented, in the 3Q16, a net result 14 % higher than in the 3Q15, from a loss of R$ 275 million in the 3Q15 to a loss of R$ 237 million in the 3Q16, due mainly to the factors described below.

Operating Revenue

The Net Operating Income increased by 5 %, from R$ 284 million in the 3Q15 to R$ 300 in the 3Q16, due mainly to the factors described below:

 

The Sales Income decreased by 3% relative to the 3Q15, from R$ 450 million to R$ 437 million, due mainly to the reduction of tariff flags.

 

The Power Plants Construction Income increased by 12%, from R$ 42 million to R$ 47 million, with no effect on the income due to construction expense in the same amount.

 

The CVA varied negatively by 162% compared to the 3Q15, from a negative R$ 20 million to a negative R$ 52 million, due mainly to adjustment on the amounts approved by  ANEEL Resolution 2135, of September 20th, 2016.

 

Operating Expenses

 

The Operating Expenses decreased in the 3Q16, from R$ 518 million to R$ 491 million, due mainly to the factors described below:

 

The Personnel, Supplies and Services expenses increased by 5%, from R$ 83 million to R$ 87 million, due mainly to the variations described below:

 

·         The Personnel expenses increased by 0.5% compared to the 3Q15, from R$ 57 million to R$ 57.3 million due mainly to the hiring of new employees in this quarter 2016 on account of insourcing and a salary adjustment by 8.17% pursuant to the 2015/2016 Collective Labor Agreement. By contrast, in 2015 there was the payment of profit, which has not yet occurred in 2016.

 

·         The Supplies expenses increased by 30.6% compared to the 3Q15, from R$ 1.7 million to R$ 2.2 million due mainly to increase with fuel for transportation, security, occupational health and acquisition of tools and equipment for services impacted by the insourcing.

 

·         The Services expenses increased by 13.3% compared to the 3Q15, from R$ 24.3 million to R$ 27.5 million, due mainly to the increase in the monitoring and inspection agreements to combat fraud and to bank rates on energy bills.

The Energy Purchased for Resale expenses decreased by 10% compared to the 3Q15, from R$ 251 million to R$ 226 million, due mainly to financial exposure adjustments, that are amounts received by the CCEE to alleviate the effect of the difference between submarkets that impact the result of the short-term market. This reduction reflects the subcontracting (involuntary exposure) recorded in the quarter from July to September 2015. In the same period of 2016, with the participation of the Surplus and Deficit Compensation Mechanism in July 16, the company was subcontracted.

The Network Usage Charges expense decreased  by 48% compared to the 3Q15, from R$ 38.1 million to R$ 19.7 million due mainly to reduced Energy Charge Reserve since, from the Determination of Power Reserve in July/2016 and up to the limit of available resources, there was collection of Reserve Energy charges - EER. The CCEE used the proceeds deposited in the Reserve Energy Account - CONER to cope with the EER storage needs, to the extent that the amount already collected is all settled. Thus the quarter in question has "zero" value on the System Service Charge. The reduction of the price paid reflects increased system stability.

48

 


 
 

 

Marketletter 3Q16

 

The Operating Provisions decreased  by 17.4% compared to the 3Q15, from R$ 85.2 million to R$ 70.4 million due mainly to reduction in provisions for civil claims –  as in September 2015 an amount of R$ 60.2 million was provisioned relative to the ENGESER suit – and labor claims.

The Other Expenses increased by 220% compared to the 3Q15, from R$ 10 million to R$ 32 million, due mainly to the reversal of provision for profit sharing and results made in 2015 and  warehouse write-off caused by fire in 2016.

 Financial Result

The net financial result revenue from an expense of R$ 42 million in the 3Q15 to an expense of R$ 46 million, mainly due to the following factors:

The Revenues from Financial Investments decreased by 86.7% relative to the 3Q15, from R$ 15 thousand to R$ 2 thousand, due mainly to the reduction in the amount invested.

The Debt Charges increased by 18% relative to the 3Q15, from R$ 38 million to R$ 45 million, due mainly to the growing balance of loans payable.

The Moratorium Increase changed by 27% relative to the 3Q15, from R$ 15.7 million to R$ 20 million, due mainly to an upgrade of consumer credits by means of a campaign for regularization of debts in installments.

The Update of Regulatory Assets and Liabilities decreased by 1,498% compared to the 3Q15, from R$ 0.5 million positive to negative R$ 6.5 million, due mainly to reduction of CVA revenue for adjusting amounts approved by Aneel Resolution 2,135/2016.

The Other Financial Income increased by 155% compared to the 3Q15, from R$ 3.4 million to R$ 8.7 million, due mainly to the realization of discounts on payments made on energy invoices of availability contracts, to which reimbursements are issued by the CCEE.

The Other Financial Revenues decreased by 11.5% relative to the 3Q15, from R$ 8.6 million to R$ 7.6 million, due mainly to reclassification of contractual and regulatory penalties.

 

 

 

49

 


 
 

 

Marketletter 3Q16

 

ED Rondônia

 

Income Summary

The company presented, in the 3Q16, a result 32% higher than in the 3Q15, from a loss of R$ 133.5 million in the 3Q15 to a loss of R$ 91.5 million in the 3Q16, due mainly to the factors described below.

 Operating Income

The Net Operating income increased by 29%, from R$ 286 million in the 3Q15 to R$ 369 million in the 3Q16, due mainly to the factors described below:

The Sales Income increased by 9% compared to the 3Q15, from R$ 388 million to R$ 424 million, due mainly to the tariff adjustment in November 2015, whose effect impacts the income of the months from December 2015 to November 2016.

The CVA income increased by 392% compared to the 3Q15, from R$ 13 million to R$ 64 million, mainly due to the R$ 26 million amortization portion, while in the 3Q15, the amortization installment was negative by R$ 17 million. With respect to the portion of the tariff flag, there was an R$ 11 million income in the 3Q15, while there was no balance in the 3Q15.

The Distribution Construction income increased by 105% compared to the 3Q15, from R$ 17 million to R$ 35 million, mainly due to the increase in works in progress, with no effect on the result for having equivalence in the account construction expense.

Operating Expenses

The Operating Expenses increased relative to the 3Q15, from R$ 357 million to R$ 413 million, due mainly to the factors described below.

The Personnel, Supplies and Services expenses decreased by 6 % relative to the 3Q15, from R$ 69 million to R$ 65 million, due mainly to the variations described below.

·         The Personnel expenses decreased by 0.8% compared to 3Q15, from R$ 70.6 million in 3Q15 to R$ 70 million, mainly due to payment of profit sharing in September 2015, which has not occurred in 2016. The salary adjustments relative to the collective bargaining agreement in 2016 was 9.28%, effective as of September, based on the salary of April, offset by the reduction of employees in the 3Q16 – from 732 in 2015 to 703. 27 employees were removed from the payroll due to transfer to the Federal Government after a lawsuit.

·         The Supplies expenses increased by 48% compared to 3Q15, from R$ 1.2 million to R$ 1.8 million, mainly due to increased spending on fuel for transport trucks for commercial service and operation, which was suspended in the 3Q15, as well as to the increased cost of fuel itself.

·         The Services Expenses increased by 4.5% relative to the 3Q15, from R$ 32.2 million to R$ 33.7 million, due mainly to the annual adjustment of the contracts at agreed indexes.

The Energy Purchased for Resale expenses increased by 10% compared to 3Q15, from R$ 234 million to R$ 257 million, due mainly to the reduction of the CDE repayment amounts which is effective when contracting energy from the Termonorte thermal plant, which runs on diesel oil. In 2016, the thermal power was not checked, given the level of the reservoir and the price of the PLD, and the energy supplied by the short-term market, where Ceron will not receive CDE subsidy to positively offset costs with energy purchased for resale. The construction expenses in the 3Q16 increased by 102% compared to 3Q15, from R$ 17 million to 34.7 million, due mainly to the increase in works in progress, with no effect on the result for having equivalence on expense account of construction.

50

 


 
 

 

Marketletter 3Q16

 

The Operating Provisions increased by 1,435% compared to 3Q15, from R$ 0.9 million to R$ 13.3 million, mainly due to the increase in liabilities provisions especially civil proceedings in the amount of R$ 6 million, which are lawsuits relative to claims for damages by the incorporation of substations and for damages for alleged poor quality in service delivery. The 3Q15 was also positively affected by the reversal of the provision for profit sharing in the amount of R$ 7 million due to the payment, which reduced the value of this item.

The other expenses increased by 13% relative to the 3Q15, from R$ 21.3 million to R$ 24 million, due mainly to expenses with commercial regulatory penalties. These penalties are imposed by Aneel for the breach of collective indicators of continuity of service delivery and quality of electricity, such as DIC/FIC/DMIC.

 Financial Result

The net financial revenue rose from a R$ 62 million expense in the 3Q15 to an expense of R$ 48 million, mainly due to the following factors:

The Financial Investments revenue increased by 327% compared to 3Q15, from R$ 0.8 million to R$ 3.6 million, due mainly to the investment of CDE fund resources received to cover costs with contracts with the Isolated System.

The Net monetary variations presented in the 3Q16 a variation by 72.5% compared to 3Q15, from a non-current monetary variation of R$ 25.6 million to a non-current monetary variation of R$ 7.0 million due mainly to the debt negotiation with Petrobras, which, during the installment in 2015, incorporated the outstanding balance to the principal, affecting the outcome of the 3Q15. In 2015, the monetary variation amounted to R$ 18.5 million.

The Update of Regulatory Assets and Liabilities increased by 60.5% compared to 3Q15 from R$ 1.7 million to R$ 2.8 million due mainly to the update of energy CVA constitution and to overcontracting, which reached R$ 3,324 million in 2016 –  R$ 1,254 million in 2015.

The Other Financial revenue increased by 38% compared to 3Q15, from R$ 86.5 million to R$ 119.8 million, due mainly to Selic rate on installment of loans owed by the CCC fund to Ceron, in 10 years, pursuant to Interministerial Ordinance 652/2014 of the Ministries of Mines and Energy and Finance.

The Other Financial Expenses increased by 36% compared to the 3Q15, from R$ 111 million to R$ 150 million, mainly due to interest resulting from debt negotiation with Petrobras and Eletronorte, the latter not impacting the results of the 3Q15, because the debt acknowledgment form was signed only in December 2015.

 

 

 

51

 


 
 

 

Marketletter 3Q16

 

ED Roraima

 

Income Summary

The company presented, in the 3Q16, a net result 62.3% lower than in the 3Q15, from a loss of R$ 48.5 million in the 3Q15 to a loss of R$ 78.7 million in the 3Q16, due mainly to the factors described below.

Operating Income

The Net Operating income increased by 26%, from R$ 62 million to R$ 78 million, due mainly to the factors described below:

 In generation:

The Sales income increased by 1% compared to the 3Q15, from R$ 9.8 million to R$ 9.9 million, mainly due to non-applicability of tariff adjustment, due to an injunction, in November 2015, which resulted in the maintenance of the same sales rate during this period, with no large variations in the quarters relative to the power supply with the CERR.

 In distribution:

The Sales income increased by 26% compared to the 3Q15, from R$ 64 million to R$ 81 million, mainly due to the applicability of the average tariff adjustment of 42% in November 2015, which had been suspended by an injunction, but which became effective as of mid-August 2016 with the suspension of the injunction that prevented the adjustment.

The Construction income increased by 47%, from R$ 3.4 million to $ 5 million, which has no effect on results due to construction expense in the same amount.

The CVA income varied by 92% compared to the 3Q15, from a negative R$ 0.24 million a negative R$ 0.019 million, due to acknowledgment of surplus CVA in 2015, which did not occur in 2016.

The other operating income increased by 85.6% compared to the 3Q15, from R$ 1.7 million to R$ 3.2 million, mainly due to variation resulting from the increased in such services as: meter reading, post removal, extension change, connection type change, change of voltage level, survey of auto-reconnection, normal rewiring, emergency rewiring, as well as the increase in tariff subsidies such as water allowance.

Operating Expenses

The Operating Expenses increased in the 3Q16, from R$ 84 million to R$ 129 million, due mainly to the factors described below:

The Personnel, Supplies and Services Expenses increased by 5.6%, from R$ 26.7 million to R$ 28.2 million, due mainly to the variations described below:

 

52

 


 
 

 

Marketletter 3Q16

 

 

·         The Personnel expenses increased by 3.6% compared to the 3Q15, from R$ 22.5 million to R$ 23.3 million, due mainly to the admission of 67 new employees in 2016. On the other hand, there was, in 2016, a salary adjustment by 5% in the 2Q16. While in 2015 the adjustment was 8% by and effective as of the 3Q15. 

·         The Supplies expenses decreased by 1.7%, from R$ 0.57 million to 0.56 million, showing no significant variation between the quarters.

·         The Service expenses increased by 17% compared to the 3Q15, from R$ 3.7 million to R$ 4.4 million, mainly due to the company having performed in 2015 a large contingency in relation to third-party services and in 2016 some services were carried out through contract extensions.

The Energy Purchased for Resale expenses increased by 21% compared to the 3Q15, from R$ 38 million to R$ 46 million, due to increased energy load purchased from Venezuela, from 90MW to 130MW, as of 2016.

The Operating Provisions increased by 337% compared to the 3Q15, from R$ 4.8 million to R$ 21 million, due mainly to supply provisions to the CERR in the amount of R$ 17 million, and which has had its value adjusted with the tariff adjustment that was suspended in court and became effective as of August 2016 with the overthrow of the injunction.

The Other expenses increased by 6% relative to the 3Q15, from R$ 0.5 million to R$ 0.6 million, mainly due to labor claims.

Financial Result

The net financial result changed from an expense of R$ 26.3 million in the 3Q15 to an expense of R$ 27.3 million, mainly due to the following factors:

 

The Revenues from Financial Investments decreased by 82% relative to the 3Q15, from R$ 0.088 million to R$ 0.016 million, due mainly to the reduction in the amount invested.

The Debt Charges decreased by 38.4% compared to the 3Q15, from R$ 3.3 million to R$ 2 million, mainly due to adjustments with the Holding, this quarter, in relation to charges on loans.

The Moratorium Increase changed by 83% compared to the 3Q15, from R$ 13.8 million to R$ 25.3 million, due mainly to the increase in the outstanding balance with Eletronorte.

The Other Financial Revenues increased by 711.4% relative to the 3Q15, from R$ 1.4 million to R$ 8.6 million, due mainly to the reclassification of accounts. 

 

53

 


 
 

 

Marketletter 3Q16

 

V. Market Data of Eletrobras Companies

 

V.1 Installed Capacity – MW

 

Empresas Company

Integral Responsability (a)

Integral Responsability under O&M Regime (b)

SPE (c)

SPE under O&M Regime (d)

Physical Aggregation 2016

Total (a+b+c+d)

Eletrobras Holding (1)

-

-

202

-

189

202

Eletronorte

9,281

78

380

-

260

9,739

Chesf

2,214

8,399

1,302

-

399

11,915

Furnas

4,212

4,617

2,428

403

522

11,661

Eletronuclear

1,990

-

-

-

-

1,990

Eletrosul

476

-

1,517

-

413

1,993

CGTEE

670

-

-

-

-

670

Itaipu Binacional

7,000

-

-

-

-

7,000

Amazonas GT

1,299

-

-

-

-264

1,299

Distribution Companies

440

-

-

-

0

440

Total

27,582

13,094

5,829

403

1,518

46,908

             

(1) The Artilleros Wind farm was not considered, because it is an enterprise located abroad.

 

 

V.2 Transmission Lines - Km

 

Company

Integral Responsability (a)

Integral Responsability under O&M Regime (b)

SPE (c)

Physical Aggregation 2016

Total (a+b+c)

Eletronorte

1,797

10,011

1,898

857

13,705

Chesf

1,281

18,967

1,668

522

21,916

Furnas

1,463

18,623

1,732

543

21,817

Eletrosul

1,383

9,426

1,088

90

11,897

Amazonas GT

439

-

-

-

439

Distribution Companies

374

-

-

52

374

Total

6,737

57,027

6,385

2064

70,148

 

 

54

 


 
 

 

Marketletter 3Q16

 

VI. Generation Data – Asset under Integral Responsability

 

VI.1 Installed Capacity - MW

 

VI.1.2 Generation Assets and Generated Energy

 

VI.1.2.1 Generation Assets and Generated Energy – Enterprises under Integral Responsability

 

Eletrobras Companies

Enterprise

Location

(State)

Beginning of Operation

End of Operation

Installed Capacity

(MW)

Energy Assured

(MW Average)

Generated Energy (MWh)

RCE

FCE(11)

1Q16

2Q16

3Q16

MW Average

Avg Price (R$/MWh)

Contracts and Termination of Contracts in the RCE

MW Average

Eletronorte

Tucuruí Complex

PA

Nov/84

Jul/24

8,535.00

4,140.00

8,805,785

7,855,727

3,704,128

594.29

176.65

PRODUCT AUCTION 2014 - 2016

3,134.60

207.77

307.29

PRODUCT AUCTION 2014 - 2019

203.34

213.69

MCSD

HPU Samuel

RO

Jul/89

Sep/29

216.75

92.70

91,832

177,221

115,021

-

-

-

92.70

HPU Curuá-Una

PA

Apr/77

Jul/28

30.30

24.00

30,946

59,328

42,984

-

-

-

24.00

TPU Rio Madeira (1)

RO

Apr/68

Sep/18

119.35

-

-

-

-

-

-

-

-

TPU Santana

AP

Mar/93

May/19

177.74

22.30

4,439

-

-

-

-

-

-

TPU Rio Branco I (2)

AC

Feb/98

Jul/20

18.65

-

-

-

-

-

-

-

-

TPU Rio Branco II (2)

AC

Apr/81

Jul/20

32.75

-

-

-

-

-

-

-

-

TPU Rio Acre

AC

Dec/94

Apr/25

45.49

-

-

-

-

-

-

-

-

TPU – Santarém

PA

Jun/14

(4)

18.75

-

751

130

-

-

-

-

-

TPU Senador Arnon Afonso Farias de Mello (3)

RR

1st unit (mach. 2) Dec/90;
2nd Unit (mach. 1) Jun/91;
3rd Unit (mach. 3) Dec/93

Aug/24

85.99

-

-

-

-

-

-

-

-

Chesf

Curemas

PB

Jun/57

Nov/24

3.52

1.00

0

-

-

-

-

-

833.03

Camaçari (5)

BA

Feb/79

Aug/27

346.80

45.80

11,924

-

-

-

-

-

-

Furnas

Mascarenhas de Moraes

RJ

Apr/73

Oct/23

476.00

295.00

139,809

320,224

135,478

162.26

257.41

4thLEE2005 - Dec/2016
(37.05 MW Avg)
13thLEE2014 - Dec/2019
(75.36 MW Avg)
14thLEE2005 - Dec/2017
(50.35 MW Avg)

122.86

Itumbiara

GO

Feb/80

Feb/20

2,082.00

1,015.00

586,926

1,249,001

241,265

556.41

257.41

4thLEE2005 - Dec/2016
(125.98 MW Avg)
13thLEE2014 - Dec/2019
(256.24 MW Avg)
14thLEE2005 - Dec/2017
(171.19 MW Avg)

424.15

Simplício (8)

RJ

Jun/13

Aug/41

305.70

175.40

277,837

170,049

45,906

185.00

207.01

1stLEN2005 - Dec/2039

2.53

Batalha

MG

May/14

Aug/41

52.50

48.80

23,342

34,123

26,237

47.00

208.54

1stLEN2005 - Dec/2039

0.46

Serra da Mesa (48.46%) (6)

GO

Apr/98

Nov/39

1,275.00

671.00

722,993

831,069

1,104,893

366.45

257.41

4thLEE2005 - Dec/2016
(83.99 MW Avg)
13thLEE2014 - Dec/2019
(170.83 MW Avg)
14thLEE2005 - Dec/2017
(114.13 MW Avg)

280.36

Manso (70%) (6)

MT

Oct/00

Feb/35

212.00

92.00

217,604

142,129

132,299

90.00

194.68

1stLEN2005 - Dec/2037
(35 MW Avg)
1ºLEN2005 - Dec/2039
(55 MW Avg)

- 1.83

Santa Cruz (7)

RJ

Mar/67

Jul/15

500.00

401.20

704,804

453,909

515,306

351.00

114.63

5thLEN2012 - Dec/2026

3.71

Roberto Silveira (Campos)

RJ

Apr/77

Jul/27

30.00

21.00

16,341

130

-

-

-

-

1.43

Eletronuclear

Angra I

RJ

Jan/85

Dec/24

640.00

509.80

1,405,740

1,205,129

1,053,466

-

-

-

-

Angra II

RJ

Sep/00

Aug/40

1,350.00

1,204.70

2,952,961

2,968,984

3,026,674

-

-

-

-

Eletrosul

HPU Mauá (9)

PR

Nov/12

Jul/42

177.93

96.90

380,794

301,610

380,961

90.71

201.05

Dec/40

- 0.67

HPU Passo São João

RS

Mar/12

Aug/41

77.00

41.10

125,326

106,212

64,658

35.72

206.16

Dec/39

2.63

HPU São Domingos

MS

Jun/13

Dec/37

48.00

36.40

93,120

57,809

51,392

34.77

215.62

Dec/41

- 0.42

SHU Barra do Rio Chapéu

SC

Feb/13

May/34

15.15

8.61

24,285

18,692

11,195

-

-

NA

8.18

SHU João Borges

SC

Jul/13

Dec/35

19.00

10.14

24,808

18,618

18,761

-

-

NA

9.56

WPP Cerro Chato I

RS

Jan/12

Aug/45

30.00

11.33

19,829

23,344

27,069

10.62

181.60

Jun/32

0.40

WPP Cerro Chato II

RS

Aug/11

Aug/45

30.00

11.33

20,164

24,032

27,873

10.91

203.67

Jun/32

0.11

WPP Cerro Chato III

RS

Jun/11

Aug/45

30.00

11.33

20,132

23,784

27,604

10.86

202.47

Jun/32

0.15

WPP Coxilha Seca

RS

Dec/15

May/49

30.00

11.69

22,393

28,065

32,633

8.30

151.51

Dec/35

4.57

WPP Capão do Inglês

RS

Dec/15

May/49

10.00

3.90

7,280

9,401

10,604

2.80

151.90

Dec/35

1.59

WPP Galpões

RS

Dec/15

May/49

8.00

3.12

5,823

7,862

9,091

2.10

153.00

Dec/35

1.31

Megawatt Solar

SC

Sep/14

-

0.93

NA

38

88

272

-

-

-

0.00

CGTEE

P. Médici (Candiota)

RS

Jan/74

Jul/15

320.00

39.86

183,365

247,772

156,361

31.75

165.29

38 CCEAR´s - Dec/2016

-

Candiota III – Fase C

RS

Jan/11

Jul/41

350.00

221.06

470,856

336,289

408,120

292.00(10)

223.81

35 CCEAR´s - Dec/2023

-

S. Jerônimo (São Jerônimo)

RS

Apr/53

Jul/15

-

-

-

-

-

-

-

-

-

Nutepa (Porto Alegre)

RS

Feb/68

Jul/15

-

-

-

-

-

-

-

-

-

Itaipu Binacional

Itaipu Binacional

Brazil (Paraná) and Paraguai (Alto Paraná)

Mar/85

-

14,000.00

8,577.00

25,631,062

26,006,172

25,778,981

-

-

-

-

Amazonas GT

HPU Balbina

Amazonas

Jan/89

Mar/27

249.75

132.30

115,560

106,665

113,150

130.30

279.89

Mar/27

-

TPU Aparecida

Amazonas

Feb/84

Jul/20

282.48

186.00

269,990

236,703

2,117

145.30

116.56

Jul/20

-

TPU Mauá

Amazonas

Apr/73

Jul/20

502.16

179.80

234,992

164,768

226,591

98.61

100.66

Jul/20

-

TPU São José

Amazonas

Feb/08

Aug/16

73.40

50.00

50,127

43,214

36,936

-

-

-

-

TPU Flores

Amazonas

Feb/08

Aug/16

124.70

80.00

31,513

68,431

113,715

-

-

-

-

TPU Iranduba

Amazonas

Nov/10

Aug/16

66.6

25

38,515

54,414

45,250

-

-

-

-

(1) Order No. 223 of 01.28.2014 ANEEL declares as unserviceable assets of TPU Rio Madeira.

(2) Order No. 136 of 01.21.2014 ANEEL, recommends the MME extinction of the public service commitment of TPUs Rio Branco I and Rio Branco II.

(3) Ceded in lending for Boa Vista Energy from February 10, 2010.

(4) MME Ordinance No. 454 of 12/23/2013, provides that the deadline will be until it comes into operation a structural solution to supply the loads of Tramo West, constant in the study EPE-DEE-AED-RE-005/2013 Company Energy-EPE Research.

(5) The listed capacity is 5 machines totaling 346.803 MW. The plant is bi-fuel (oil and gas). We were asked to cancel the concession of the thermal plant Camaçari, whose process is in the MME for deliberation. Because of Aneel DSP No. 4792 Order of December 15, 2014, as well as ANEEL No. 247 of February 3, 2015, the plant is operating only with the generating unit No. 3 with 69.12 MW of power . The installed capacity will be adjusted upon cancellation definitively by Aneel.

(6) HPP's shared, but FURNAS adiquire the partner fraction through power purchase agreements - considered GF and Total gerção each HPP.

(7) The power of 500 MW excludes GU 3 and 4 whose commercial operation is temporarily suspended by Aneel, as Order No 3263 of 19 October 2012. It includes, however, the power of 150 MW not available due the delay in the plant expansion works at the end of which the GU 11 and 21 operate in combined cycle with GU 1 and 2. the physical guarantee (assured energy) of 401.2 MW is on the installed capacity of 500 MW.

(8) 175.40 MW average correspond to physical guarantee Simplicio only. The Simplicio Anta complex will have 191.30 MW of assured power when Anta is in commercial operation.

(9) The amounts reported refer to the Company's stake in the venture (Consortium Mauá 49% Eletrosul).

(10) The CGTEE has a energy purchase agreement with Eletronorte of 135 MW Average to comply with the RCE agreement.

(11) Total amount of tradable energy, including contracted and non-contracted

55

 


 
 
 

 

Marketletter 3Q16

 

 

 

 

 

VI.1.2.1.1 Eletrobras Companies Average price of Sale and Purchase of Energy

 

3Q16

Purchase

Sale

Eletrobras Companies Average Price RCE and FCE (R$)

182.36

166.48

Does not consider energy from concessions renewed by law 12,783/2013

 

 

VI.1.2.2 Generation Assets and Generated Energy – Enterprises under Integral Responsibility – O&M

 

Eletrobras Companies

Enterprise

Location

(State)

Beginning of Operation

End of Operation

Installed Capacity

(MW)

Energy Assured

(MW Average)

Generated Energy (MWh)

Quotas – O&M Regime: Law 12,783/2013

FCE - Law 13,182/2015

1Q16

2Q16

3Q16

MW Average

GAG (R$ Million)

RAG (R$ Milhões)

Amount of new investments recognized by Aneel in GAG in the last adjustment (R$ Million) (1)

MW Average

Avg Price (R$/MWh)

Eletronorte

HPU Coaracy Nunes

AP

Oct/75

Dec/42

78.0

62.6

137,835.11

154,362.50

148,852.07

62.60

12.07

-

-

n/a

n/a

Chesf

Funil

BA

Mar/62

Dec/42

30.00

10.91

2,604

-

6,649

10.66

4.11

6.14

0.13

0.24

130.21

Pedra

BA

Apr/78

Dec/42

20.01

3.74

13,367

3,481

5,062

3.66

2.18

3.85

0.18

0.08

130.21

Araras

CE

Feb/67

Jul/15

4.00

0.03

-

-

-

-

-

-

-

-

-

Paulo Afonso Complex

BA

Jan/55

Dec/42

4,279.60

2,225.00

1,844,586

1,749,018

1,774,861

2,175.85

169.06

540.59

41.25

49.16

130.21

Luiz Gonzaga (Itaparica)

PE

Feb/88

Dec/42

1,479.60

959.00

813,768

770,197

782,200

937.82

83.38

209.24

4.65

21.19

130.21

Boa Esperança (Castelo Branco)

PI

Jan/70

Dec/42

237.30

143.00

271,241

218,826

208,756

139.84

20.91

50.42

11.60

3.16

130.21

Xingó

SE

Apr/94

Dec/42

3,162.00

2,139.00

2,129,035

1,999,318

2,025,444

2,091.75

148.68

398.75

3.57

47.26

130.21

Sobradinho

BA

Apr/79

Feb/52

1,050.30

531.00

370,501

389,764

369,375

-

-

-

-

477.90

130.21

Furnas

Furnas

MG

Mar/63

Dec/42

1,216.00

598.00

209,318

480,995

1,088,282

598.00

65.20

193.50

61.60

n/a

n/a

Luis Carlos Barreto (Estreito)

SP/MG

Jan/69

Dec/42

1,050.00

495.00

317,249

522,227

899,368

495.00

57.54

125.79

0.36

n/a

n/a

Porto Colômbia

MG

Mar/73

Dec/42

320.00

185.00

363,708

305,882

563,150

185.00

25.68

42.15

0.16

n/a

n/a

Marimbondo

MG/SP

Apr/75

Dec/42

1,440.00

726.00

1,856,134

1,336,138

391,672

726.00

74.57

178.26

0.28

n/a

n/a

Funil

SP/MG

Apr/69

Dec/42

216.00

121.00

257,836

137,781

1,488,089

121.00

18.99

26.46

0.23

n/a

n/a

Corumbá I

GO/MG

Apr/97

Dec/42

375.00

209.00

389,752

336,984

1,379,572

209.00

28.54

56.22

0.21

n/a

n/a

Eletronuclear

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Eletrosul

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

CGTEE

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Itaipu Binacional

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Amazonas GT

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

(1) Date of last readjustment of quotas and ACL: July 2016

56

 


 
 

 

Marketletter 3Q16

 

 



 

VI.1.3.Energy Sold

 

VI.1.3.1 Energy Sold by enterprises not renewed by 12,783/13 Law

 

Company

Buyer

1Q16

2Q16

3Q16

R$ Million

MWh

R$ Million

MWh

R$ Million

MWh

Eletronorte

Eletrobras System

143.04

717,012

142.43

711,087

150.59

617,998

Others

792.07

5,264,222

754.88

5,067,328

863.81

5,970,413

Chesf

Eletrobras System

0.00

0.00

0.00

0

0.00

0

Others

224.80

1,828,519

225.10

1,615,944

252.68

1,643,537

Furnas

Eletrobras System

85.34

378,756

90.21

397,128

102.55

448,425

Others

799.45

3,729,292

736.44

3,463,329

782.46

4,152,318

Eletronuclear

Eletrobras System

32.20

154,453.19

32.20

154,524

32.20

156,222

Others

683.32

3,277,694

683.32

3,279,195

683.32

3,315,230

Eletrosul

Eletrobras System

-

-

-

-

-

-

Others

99.62

529,343

97.46

508,266

101.49

506,564

CGTEE

Eletrobras System

139.12

712,679.18

128.23

702,715

158.93

707,722

Others

-

-

-

-

-

-

Itaipu Binacional

Eletrobras System

846.72

22,388,370.00

882.25

23,310,105

876.18

23,051,091

Others

102.78

3,060,479

76.036425

2,508,398

78

2,541,870

Amazonas GT

Eletrobras System

114.70

733,046.90

153.61

871,902

143.33

537,758

Others

-

-

-

-

-

-

 

57

 


 
 

 

Marketletter 3Q16

 

 

 

VI.1.3.2 Energy Sold by enterprises renewed by 12,783/13 Law – O&M

 

Company

Buyer

1Q16

2Q16

3Q16

R$ Million

MWh

R$ Million

MWh

R$ Million

MWh

Eletronorte

Eletrobras System

0.26

10,187

0.28

11,443

0.33

11,659

Others

3.20

126,937

3.54

142,237

4.06

135,950

Chesf

Eletrobras System

26.60

919,624

26.60

919,203

30.41

929,304

Others

293.60

10,791,102

293.30

10,786,163

335.73

10,904,692

Furnas

Eletrobras System

15.66

402,650

15.98

402,466

16.90

404,694

Others

183.74

4,724,802

187.48

4,722,639

198.30

4,748,778

Eletronuclear

Eletrobras System

-

-

 

 

 

 

Others

-

-

 

 

 

 

Eletrosul

Eletrobras System

-

-

 

 

 

 

Others

-

-

 

 

 

 

CGTEE

Eletrobras System

-

-

 

 

 

 

Others

-

-

 

 

 

 

Itaipu Binacional

Eletrobras System

-

-

 

 

 

 

Others

-

-

 

 

 

 

Amazonas GT

Eletrobras System

-

-

 

 

 

 

Others

-

-

 

 

 

 

VI.1.3.3 CCEE Settlement (Spot and MRE)

Company

Net

 

 

R$ Million

MWh

R$ Million

MWh

R$ Million

MWh

1Q16

1Q16

2Q16

2Q16

3Q16

3Q16

Eletronorte

95.01

2,550,024

36.53

1,828,491

-69.70

-2,962,417

Chesf

-22.42

-64,103.47

13.52

-3,752.72

7.75

-107,329.13

Furnas

-175.46

-

60.86

-

108.22

-

Eletronuclear

-

-

-

-

-

-

Eletrosul

0.55

239,685.48

0.01

105,076.33

0.75

171,293.35

CGTEE

9.64

357,751.39

137.04

417,788.77

3.27

337,315.94

Itaipu Binacional

n/a

n/a

n/a

n/a

n/a

n/a

Amazonas GT

52.49

40,446.49

138.92

-12,071.05

107.18

-109,398.55

 

58

 


 
 

 

Marketletter 3Q16

 

VI.1.4 Energy purchased for Resale

 

Company

Buyer

1Q16

2Q16

3Q16

R$ Million

MWh

R$ Million

MWh

R$ Million

MWh

Eletronorte

Eletrobras System

-

-

-

-

-

-

Others

44.82

275,600.00

38.92

258,546.00

51.78

1,369,361.00

Chesf

Eletrobras System

-

-

-

-

-

-

Others

70.48

444,857.26

80.68

467,261.66

73.88

411,431.97

Furnas

Eletrobras System

-

-

-

-

-

-

Others

136.46

832,254.23

151.72

831,876.82

153.38

840,934.62

Eletronuclear

Eletrobras System

n/a

n/a

n/a

n/a

n/a

n/a

Others

n/a

n/a

n/a

n/a

n/a

n/a

Eletrosul

Eletrobras System

75.32

356,819.55

66.29

356,656.25

65.36

360,575.55

Others

-

-

-

-

-

-

CGTEE

Eletrobras System

51.48

294,975.00

47.25

294,840.00

56.62

298,080.00

Others

-

-

-

-

-

-

Itaipu Binacional

Eletrobras System

n/a

n/a

n/a

n/a

n/a

n/a

Others

n/a

n/a

n/a

n/a

n/a

n/a

Amazonas GT

Eletrobras System

-

-

-

-

-

-

Others

-

-

-

-

-

-

 

 

VI.1.5 Average Rate

 

VI.1.5.1 Enterprises not renewed by 12,783/13 Law

 

Eletrobras Companies

1Q16

2Q16

3Q16

Eletronorte

156.34

154.18

153.97

Chesf

123.49

139.33

153.74

Furnas

216.09

214.13

192.36

Eletronuclear

208.48

208.38

206.11

Eletrosul

188.19

191.76

200.35

CGTEE

194.75

182.47

224.56

Itaipu Binacional (1)

22.60

22.60

22.60

Amazonas GT

169.25

169.25

169.25

(1) Amounts in U$/Kw.

 

VI.1.5.2 Enterprises renewed by 12,783/13 Law – O&M 

 

Eletrobras Companies

1Q16

2Q16

3Q16

Eletronorte

25.17

24.89

29.74

Chesf

28.00

27.33

30.94

Furnas

38.89

39.70

41.76

Eletronuclear

n/a

n/a

n/a

Eletrosul

n/a

n/a

n/a

CGTEE

n/a

n/a

n/a

Itaipu

n/a

n/a

n/a

Amazonas GT

n/a

n/a

n/a

 

59

 


 
 

 

Marketletter 3Q16

 

VI.1.6 Fuel used by Electric Energy Production

Eletrobras Companies

Type

Unit

1Q16

2Q16

3Q16

Amount

R$ Million

Amount

R$ Million

Amount

R$ Million

Eletronorte

Special Diesel Oil

Litre

1,107,000

3.51

-

-

 

 

Chesf

Diesel Oil

Litre

-

-

-

-

 

 

Gas

m3

4,141,057

7.80

-

-

 

 

Furnas

Special Diesel Oil

Litre

-

-

-

-

 

 

Fuel Oil B1

Ton

-

-

-

-

 

 

Diesel Oil

Litre

-

-

-

-

 

 

Gas

m3

354,282,168

141.62

164,373,673

103.52

143,503,070

106.61

Eletronuclear

Uranium

kg

103,561

96.90

102,727

96.12

93,937

82.76

Eletrosul

n/a

n/a

n/a

n/a

n/a

n/a

 

 

CGTEE

Coal

Ton

746,831

34.46

663,970

30.62

628,218

28.98

Fuel Oil

kg

3,185,880

5.63

5,436,160

9.24

8,430,980

13.90

Diesel Oil

Litre

16,600

0.04

-

-

18,400

0.05

 

Quicklime

kg

33,717,680

18.25

21,657,030

11.72

28,101,420

15.67

Itaipu Binacional

n/a

n/a

n/a

n/a

n/a

n/a

n/a

n/a

Amazonas GT

Diesel Oil

Litre

35,905,308

129.40

3,368,524

-5.50

3,133,052

8.25

 

 

60

 


 
 

 

Marketletter 3Q16

 

VII. Transmission – Assets under Integral Responsibility

 

VII.1 – Transmission Lines Extension

 

VII.1.1 Transmission Lines Extension – Enterprises not renewed by 12,783/13 Law – O&M - Km

 

Eletrobras Companies

765 KV

600 KV

525 KV

500 KV

440 KV

345 KV

230 KV

138 KV

<138 KV

Total

Eletronorte

-

-

-

-

-

-

1,797

-

-

1,797

Chesf

-

-

-

-

-

-

1,281

-

-

1,281

Furnas

-

-

-

844

-

160

66

393

-

1,463

Eletrosul

-

-

1,047

-

-

-

295

28

12

1,383

Amazonas GT

-

-

-

-

-

-

439

-

-

439

ED Amazonas

-

-

-

-

-

-

-

108

266

374

Total

-

-

1,047

844

-

160

3,878

529

279

6,737

 

 VII.1.2 Transmission Lines Extension – Enterprises renewed by 12,783/13 Law - Km

 

Eletrobras Companies

765 KV

600 KV

525 KV

500 KV

440 KV

345 KV

230 KV

138 KV

<138 KV

Total

Eletronorte

-

-

-

3,243

-

-

5,605

959

203

10,011

Chesf

-

-

-

5,372

-

-

12,822

463

311

18,967

Furnas

2,698

1,612

-

4,005

-

6,145

1,863

2,135

165

18,623

Eletrosul

-

-

2,722

-

-

-

4,955

1,848

56

9,582

Amazonas GT

-

-

-

-

-

-

-

-

-

-

ED Amazonas

-

-

-

-

-

-

-

-

-

-

Total

2,698

1,612

2,722

12,620

-

6,145

25,245

5,405

735

57,182

 

VII.2 Transmission Losses - %   

 

Eletrobras Companies

1Q16

2Q16

3Q16

Eletronorte

1.28%

1.28%

0.88%

Chesf

2.58%

3.21%

2.50%

Furnas

2.14%

2.29%

2.46%

Eletrosul

1.55%

1.34%

1.37%

 


VII.3 Transmission Lines

 

Transmission Lines – Enterprises not affected by 12,783 Law

 

Eletrobras Companies

From – To

Extension (km)

Tension (kV)

Beginning of Operation

End of Concession

AAR on 09.30.16 (R$ millio)(1)

Readjustment Index

Eletronorte

São Luiz II / São Luiz III

35.94

230

May/10

Mar/38

1.74

9.32%

Ribeiro Gonçalves / Balsas

95.00

230

Dec/11

Jan/39

2.40

9.32%

Porto Velho / Abunã - C2

188.00

230

Feb/14

Nov/39

12.59

9.32%

Abunã / Rio Branco - C2

298.00

230

Jan/14

Nov/39

19.53

9.32%

Lechuga / Jorge Teixeira – C1

29.54

230

Feb/14

Jul/40

2.40

-5.23%

Lechuga / Jorge Teixeira – C2

29.54

230

Feb/14

Jul/40

2.40

-5.23%

Lechuga / Jorge Teixeira – C3

29.54

230

Mar/15

May/42

2.24

9.32%

Porto Velho Collector / Porto Velho – C1

22.00

230

Aug/15

Feb/39

1.00

9.32%

Porto Velho Collector / Porto Velho – C2

22.00

230

Aug/15

Feb/39

1.00

9.32%

Utingta/Miramar – C1

30.80

230

Aug/15

Feb/39

-

-

Utingta/Miramar – C2

30.80

230

Aug/15

Feb/39

-

-

Samuel / Ariquemes - C3

154.44

230

Dec/15

Nov/39

9.72

9.32%

Ariquemes / Ji-Paraná - C3

165.00

230

Mar/16

Nov/39

10.34

9.32%

Ji-Paraná / Pimenta Bueno - C3

119.20

230

May/16

Nov/39

7.73

9.32%

Pimenta Bueno / Vilhena - C3

161.00

230

Dec/15

Nov/39

10.75

9.32%

Samuel / Porto Velho - C3

42.40

230

Oct/15

Nov/39

3.36

9.32%

Jauru / Vilhena - C3

343.60

230

Nov/15

Nov/39

20.74

9.32%

Chesf

Ibicoara-Brumado, C1

94.50

230

Mar/12

Jun/37

9.09

9.32%

Milagres-Coremas, C2

119.80

230

Jun/09

Mar/35

7.64

9.32%

Milagres-Tauá, C1

208.10

230

Dec/07

Mar/35

17.68

9.32%

Paulo Afonso III- Zebu II, C1

5.40

230

Aug/12

Aug/39

19.77

9.32%

Paulo Afonso III- Zebu II, C2

5.40

230

Aug/12

Aug/39

Paraiso-Açu II, C2

132.80

230

Sep/10

Jun/37

11.39

9.32%

Picos-Tauá II, C1

183.20

230

Feb/13

Jun/37

Pirapama II-Suape II, C1

20.90

230

Dec/12

Jan/39

19.99

9.32%

Pirapama II-Suape II, C2

20.90

230

Dec/12

Jan/39

Suape III-Suape II, C1

3.60

230

Dec/12

Jan/39

Suape III-Suape II, C2

3.60

230

Dec/12

Jan/39

C. Mirim II-João Câmara II C1

74.50

230

Feb/14

Nov/40

9.77

9.32%

Extremoz II-C. Mirim II C1

31.40

230

Feb/14

Nov/40

Jardim/Penedo, C1

110.00

230

Mar/14

Mar/38

1.10

9.32%

B. Jesus da Lapa II – Igaporã II

115.00

230

May/14

Nov/40

5.91

9.32%

Acaraú II-Sobral III, C2

91.30

230

Sep/15

Nov/40

6.57

9.32%

Igaporã II-Igaporã III,C1

5.40

230

out/15

Jun/42

9.07

9.32%

Igaporã II-Igaporã III,C2

5.40

230

out/15

Jun/42

Igaporã III-Pindaí II,C1

49.50

230

out/15

Jun/42

Furnas

Ibiúna - Bateias Circuito 1

332.00

500

Mar/03

May/31

281.82

IGPM

Ibiúna - Bateias Circuito 2

332.00

500

Mar/03

May/31

LT Bom Despacho 3 – Ouro Preto 2 (3) (4)

180.00

500

Feb/16

Jan/39

9.87

IPCA

Tijuco Preto - Itapeti 3

21.00

345

Jan/13

Apr/36

18.50

IPCA

Tijuco Preto - Itapeti 4

21.00

345

Jan/13

Apr/36

Itapeti - Nordeste

29.00

345

Dec/14

Apr/36

Campos - Macaé 3

89.00

345

Jun/10

Mar/35

18.66

IGPM

Manso – Nobres (2)

66.00

230

Feb/00

Feb/35

-

-

Manso – Nobres (2)

70.00

138

Feb/00

Feb/35

-

-

Batalha – Paracatu (2)

85.00

138

Sep/13

Aug/41

-

-

Simplício - Rocha Leão 1 (2)

119.00

138

Jun/13

Aug/41

-

-

Simplício - Rocha Leão 2 (2)

119.00

138

Jun/13

Aug/41

-

-

Eletrosul

Abdon Batista/Biguaçu

234.80

525

Sep/06

Mar/35

48.37

IGPM

Abdon Batista/Campos Novos

35.00

525

Sep/06

Mar/35

8.46

IGPM

Biguaçu / Blumenau

88.00

525

Sep/06

Mar/35

18.63

IGPM

Salto Santiago/Ivaiporã

168.50

525

Oct/05

Feb/34

35.46

IGPM

Ivaiporã/Cascavel Oeste

203.40

525

Oct/05

Feb/34

38.79

IGPM

Campos Novos(SC)/Nova S. Rita(RS)

257.43

525

May/09

Apr/36

32.39

IPCA

Candiota - Melo

60.00

525

Jul/15

Feb/40

(5)

IPCA

Presidente Médici-Candiota

2.80

230

Jul/15

Feb/40

(5)

IPCA

Presidente Médice/Santa Cruz

237.40

230

Jan/10

Mar/38

5.17

IPCA

Monte Claro /Garibaldi

32.70

230

Sep/13

Oct/40

2.08

IPCA

Monte Claro/Nova Prata 2

11.00

230

Sep/04

Dec/42

0.42

IPCA

Passo Fundo/Nova Prata 2

11.00

230

Nov/92

Dec/42

0.42

IPCA

Cascavel Oeste / Guaíra (melhorias)

-

230

Mar/13

Dec/42

0.06

IPCA

Biguaçu / Jorge Lacerda B (melhorias)

-

230

Aug/14

Dec/42

0.09

IPCA

Palhoça/Palhoça Pinheira

9.50

138

Feb/16

Dec/42

0.15

IPCA

Palhoça Pinheira/Imbituba

9.50

138

Feb/16

Dec/42

0.15

IPCA

Joinville Santa Catarina / Picarras

1.00

138

Oct/99

Dec/42

0.23

IPCA

Joinville / Joinville Santa Catarina

1.06

138

Oct/99

Dec/42

-

IPCA

Araquari/Joinville GM

0.10

138

May/12

Dec/42

0.25

IPCA

Joinville/Joinville GM

0.10

138

May/12

Dec/42

0.10

IPCA

Ivinhema/Ivinhema 2

3.50

138

Jan/16

Jan/44

(6)

IPCA

Ivinhema2/Porto Primavera

3.50

138

Jan/16

Jan/44

(6)

IPCA

Biguaçu / Tijucas (melhorias)

-

138

Nov/12

Dec/42

0.02

IPCA

Uruguaiana Converter / Passo de Los Libres - 132 kV

12.50

132

Sep/94

Jul/21

0.35

IPCA

(1) Last readjustment on 07/01/2016

(2) These transmission assets are not part of the core network. They are connecting branches of the generation enterprises. The concession contracts are the same as those of the plants: a) Manso-Nobres: CT 010.2000; B) Battle-Paracatu: CT 002.2006; C) Simplício-Rocha León 1 and 2: CT 003.2006.

(3) On 02/20/2016, the 500 kV Bom Despacho 3 - Ouro Preto 2 TL and the respective 500 kV line input modules were energized in the Bom Despacho 3 and Ouro Preto 2 SS. The energization occurred as a function of Judicial decision in preliminary ruling.

(4) TL Bom Despacho 3-Ouro Preto 2, in 500 kV (CC 003/2009): The total amount of the AAR cycle 2016/2017 is R$ 10,960,934.33, and Furnas is receiving the partial AAR in the Amount of R$ 9,872,839.01 related to assets that entered into commercial operation.

(5) Binational enterprise (Brazil-Uruguay Interconnection), with partial assignment of rights between Eletrobras and Eletrosul. The annual pass-through of revenue is R$ 19.5 million, readjusted in March of each year.

(6) Revenue considered at the Substation

61

 


 
 
 

 

Marketletter 3Q16

 

Transmission Lines – Enterprises renewed by 12,783 Law

 

Eletrobras Companies

From - To

Extension (km)

Tension (kV)

Beginning of Operation

End of Concession

AAR on 09.30.16 (R$ Million) (1)

Readjustment Index

Eletronorte

Boa Vista- Santa Elena

190.20

230

Jun/01

Dec/42

(2)

-

Coaracy Nunes - Santana - C1

108.00

138

Oct/75

Dec/42

(2)

-

Coaracy Nunes - Santana - C2

109.00

138

Feb/05

Dec/42

(2)

-

Santana – Portuária

4.00

138

Apr/96

Dec/42

(2)

-

Coaracy Nunes - Tartarugalzinho

87.00

138

Jun/00

Dec/42

(2)

-

Santana - Macapá II

20.00

69

Nov/96

Dec/42

(2)

-

Santana – Equatorial

13.00

69

Aug/00

Dec/42

(2)

-

Tartarugalzinho – Calçoene

130.00

69

Dec/01

Dec/42

(2)

-

Tartarugalzinho – Amapá

17.00

69

Feb/02

Dec/42

(2)

-

Santana - Santa Rita

12.60

69

Dec/07

Dec/42

(2)

-

Equatorial - Santa Rita

5.09

69

Sep/08

Dec/42

(2)

-

Colinas – Miracema

173.97

500

Mar/99

Dec/42

8.42

9.40%

Imperatriz – Colinas

342.60

500

Mar/99

Dec/42

14.13

9.40%

Imperatriz – Marabá - C1

181.09

500

Apr/81

Dec/42

7.93

9.40%

Imperatriz – Marabá - C2

181.82

500

Mar/88

Dec/42

7.77

9.40%

Tucuruí – Marabá – C1

222.14

500

Oct/81

Dec/42

9.13

9.40%

Tucuruí – Marabá – C2

221.70

500

Feb/88

Dec/42

9.31

9.40%

Tucuruí - Vila do Conde

327.10

500

Dec/81

Dec/42

12.01

9.40%

Tucuruí (Plant) - Tucuruí (SS)

10.71

500

Nov/84 to may/05

Jul/24

(3)

-

Pres. Dutra - Boa Esparança

205.39

500

Jan/00

Dec/42

8.41

9.40%

Imperatriz - Pres. Dutra - C1

386.60

500

Oct/82

Dec/42

14.89

9.40%

Imperatriz - Pres. Dutra - C2

385.30

500

Jan/00

Dec/42

14.79

9.40%

Miranda II - S.Antonio dos Lopes

142.60

500

Nov/10

Dec/42

n/d

-

S.Antonio dos Lopes - Pres. Dutra

52.90

500

Nov/10

Dec/42

1.08

9.40%

Miranda II - Pres. Dutra – C2

195.80

500

Mar/86

Dec/42

7.52

9.40%

São Luiz II - Miranda II – C1

106.80

500

Jul/84

Dec/42

4.31

9.40%

São Luiz II - Miranda II – C2

106.80

500

Mar/86

Dec/42

4.31

9.40%

Altamira – Rurópolis

-

230

Oct/88

Dec/42

6.04

9.40%

Altamira – Transamazônica

184.62

230

Oct/88

Dec/42

0.73

9.40%

Transamazônica – Rurópolis

145.40

230

Oct/88

Dec/42

0.73

9.40%

Guamá - Utinga - C1

19.40

230

Dec/81

Dec/42

0.60

9.40%

Guamá - Utinga - C2

19.40

230

Dec/81

Dec/42

0.60

9.40%

Tucuruí – Altamira

317.60

230

Jun/98

Dec/42

5.88

9.40%

Miramar II - Utinga - C1

-

230

Jan/00

Dec/42

0.64

9.40%

Miramar II - Utinga - C2

-

230

Jan/00

Dec/42

1.18

9.40%

Utinga - Castanhal

69.27

230

Dec/94

Dec/42

2.31

9.40%

Castanhal - Santa Maria

25.04

230

Dec/94

Dec/42

1.33

9.40%

Vila do Conde - Guamá - C1

49.30

230

Apr/81

Dec/42

0.88

9.40%

Vila do Conde - Guamá - C2

49.30

230

Dec/82

Dec/42

0.84

9.40%

Marabá - Carajás

145.00

230

Oct/04

Dec/42

2.13

9.40%

Carajás – Integradora - C1

83.00

230

Aug/08

Dec/42

(4)

-

Carajás – Integradora - C2

85.35

230

Aug/13

Dec/42

0.72

9.40%

Carajás – Integradora - C3

85.35

230

Aug/13

Dec/42

0.64

9.40%

Imperatriz - Porto Franco

110.10

230

Oct/94

Dec/42

1.80

9.40%

São Luiz II - Miranda II

105.30

230

Nov/02

Dec/42

1.90

9.40%

São Luiz II - São Luiz I - C1

18.60

230

Jan/83

Dec/42

0.61

9.40%

São Luiz II - São Luiz I – C2

19.00

230

Sep/88

Dec/42

0.61

9.40%

Miranda II - Peritoró

94.20

230

Dec/02

Dec/42

1.75

9.40%

Pres. Dutra - Peritoró

115.00

230

Mar/03

Dec/42

1.75

9.40%

Peritoró - Coelho Neto

223.00

230

Jul/06

Dec/42

3.31

9.40%

Coelho Neto - Teresina

127.10

230

Sep/06

Dec/42

1.89

9.40%

São Luiz II - UTE São Luiz

0.05

230

Jan/82

Dec/42

n/d

-

Barra Peixe – Rondonópolis – C1

217.00

230

Oct/97

Dec/42

3.16

9.40%

Rondonópolis - Coxipó - C1

187.80

230

Sep/88

Dec/42

3.11

9.40%

Rondonópolis - Coxipó - C2

187.80

230

Jul/84

Dec/42

3.06

9.40%

Coxipó - Nobres

112.41

230

Sep/96

Dec/42

2.47

9.40%

Nobres – Nova Mutum - C1

104.57

230

Sep/96

Dec/42

2.00

9.40%

Nova Mutum – Lucas do Rio Verde - C1

93.80

230

Sep/96

Dec/42

0.16

9.40%

Lucas do rio Verde - Sorriso C-1

52.50

230

Sep/96

Dec/42

0.16

9.40%

Sinop - Sorriso C-1

74.78

230

Sep/96

Dec/42

0.90

9.40%

Barra Peixe – Rondonópolis – C2

216.79

230

Mar/08

Dec/42

3.51

9.40%

Rio Verde (C. Magalhães) – Rondonópolis

177.83

230

Jul/83

Dec/42

0.50

9.40%

Jauru - Coxipó - C1

-

230

Jun/03

Dec/42

PORTIONED

-

Jauru - Várzea Grande - C1

336.89

230

Jun/03

Dec/42

5.40

9.40%

Várzea Grande - Coxipó - C1

28.80

230

Jun/03

Dec/42

0.46

9.40%

Jauru - Coxipó - C2

-

230

Jun/03

Dec/42

PORTIONED

-

Jauru - Várzea Grande - C2

336.89

230

Jun/03

Dec/42

5.40

9.40%

Várzea Grande - Coxipó - C2

28.80

230

Jun/03

Dec/42

0.46

9.40%

Abunã - Rio Branco –C1

302.00

230

Nov/02

Dec/42

4.64

9.40%

Ariquemes - Jarú

83.82

230

Sep/94

Dec/42

1.60

9.40%

Jarú - Ji-Paraná

80.69

230

Sep/94

Dec/42

1.64

9.40%

Samuel - Ariquemes

151.60

230

Aug/94

Dec/42

2.35

9.40%

Samuel - Porto Velho – C1

40.55

230

Jul/89

Dec/42

0.75

9.40%

Samuel - Porto Velho – C2

40.55

230

Jul/89

Dec/42

0.75

9.40%

Samuel (Usina) - Samuel (SE)

2.85

230

Jul/89

Sep/29

(3)

-

Porto Velho - Abunã

188.00

230

May/02

Dec/42

3.07

9.40%

Ji-Paraná - Pimenta Bueno

117.80

230

Jun/08

Dec/42

2.08

9.40%

Pimenta Bueno – Vilhena

160.20

230

Oct/08

Dec/42

2.76

9.40%

Tucuruí-Vila - Cametá

214.21

138

Aug/98

Dec/42

1.98

9.40%

Curuá-Uma - Tapajós-Celpa

68.80

138

Jan/06

Jul/28

(3)

-

Coxipó - São Tadeu

44.17

138

Jul/81

Dec/42

1.74

9.40%

São Tadeu - Jaciara

77.92

138

Jul/81

Dec/42

Jaciara - Rondonopolis-Cemat

70.00

138

Jul/81

Dec/42

Couto Magalhães - Rondonopolis-Cemat

176.00

138

Apr/81

Dec/42

1.64

-

Tucuruí - Tucuruí Vila - C2

2.30

69

Jul/97

Dec/42

0.02

-

Tucuruí - Tucuruí Vila - C1

-

69

Jan/00

Jan/00

-

-

Tucuruí (Plant) - Tucuruí (SS)

1.40

69

Jan/80

Dec/42

(3)

-

Tucuruí (Plant) - Tucuruí (SS)

1.40

69

Dec/85

Dec/42

(3)

-

Chesf

Angelim II-Pau Ferro, C1

219.40

500

Aug/77

Dec/42

(5)

9.32%

Recife II-Pau Ferro, C1

114.50

500

Aug/77

Dec/42

(5)

9.32%

Angelim II-Recife II, C2

170.70

500

Mar/80

Dec/42

(5)

9.32%

Jardim-Camaçari IV, C1

249.60

500

May/00

Dec/42

(5)

9.32%

Camaçari II-Camaçari IV, C1

0.30

500

Nov/12

Dec/42

(5)

9.32%

Garanhuns II-Angelim II, C1

13.20

500

Feb/77

Dec/42

(5)

9.32%

L. Gonzaga-Garanhuns II, C1

238.70

500

Feb/77

Dec/42

(5)

9.32%

L. Gonzaga-Milagres, C1

230.80

500

Feb/02

Dec/42

(5)

9.32%

L. Gonzaga-Olindina, C1

248.60

500

May/76

Dec/42

(5)

9.32%

Luiz Gonzaga-Sobradinho, C1

290.60

500

Oct/79

Dec/42

(5)

9.32%

Messias-Suape II, C1

176.60

500

Dec/98

Dec/42

(5)

9.32%

Suape II-Recife II, C1

45.40

500

Dec/98

Dec/42

(5)

9.32%

Milagres-Quixada, C1

268.00

500

Sep/03

Dec/42

(5)

9.32%

Olindina-Camacari II, C1

147.20

500

Oct/76

Dec/42

(5)

9.32%

Olindina-Camacari II, C2

146.90

500

Sep/78

Dec/42

(5)

9.32%

P.Afonso IV-Angelim II, C2

221.50

500

Jul/79

Dec/42

(5)

9.32%

P.Afonso IV-Olindina, C2

212.80

500

Jun/78

Dec/42

(5)

9.32%

P.Afonso IV-L. Gonzaga, C1

37.40

500

Oct/79

Dec/42

(5)

9.32%

P.Afonso IV-Xingo, C1

53.80

500

Feb/93

Dec/42

(5)

9.32%

Pres.Dutra II-Teresina II, C1

207.90

500

May/00

Dec/42

(5)

9.32%

Pres.Dutra II-Teresina II, C1

207.70

500

Apr/03

Dec/42

(5)

9.32%

Quixada-FortalezaII, C1

136.50

500

Sep/03

Dec/42

(5)

9.32%

Sobral III-Pecem II, C1

176.60

500

May/00

Dec/42

(5)

9.32%

Pecem II-Fortaleza II, C1

73.10

500

May/00

Dec/42

(5)

9.32%

S.J.Piaui-B.Esperanca, C1

233.50

500

Dec/80

Dec/42

(5)

9.32%

Sobradinho-S.J.Piaui, C1

211.00

500

Dec/80

Dec/42

(5)

9.32%

Sobradinho-Luiz Gonzaga, C2

316.00

500

Jun/88

Dec/42

(5)

9.32%

Teresina II-Sobral III, C1

334.20

500

May/00

Dec/42

(5)

9.32%

Luiz Gonzaga Plant-L.Gonzaga, C1

0.60

500

May/79

Dec/42

(5)

9.32%

Luiz Gonzaga Plant-L.Gonzaga, C2

0.60

500

May/79

Dec/42

(5)

9.32%

Luiz Gonzaga Plant -L.Gonzaga, C3

0.60

500

May/79

Dec/42

(5)

9.32%

Plant IV-P.Afonso IV, C1

0.60

500

Dec/79

Dec/42

(5)

9.32%

Plant IV-P.Afonso IV, C2

0.60

500

May/80

Dec/42

(5)

9.32%

Plant IV-P.Afonso IV, C3

0.60

500

Oct/80

Dec/42

(5)

9.32%

Plant IV-P.Afonso IV, C4

0.60

500

Jul/81

Dec/42

(5)

9.32%

Plant IV-P.Afonso IV, C5

0.60

500

Dec/81

Dec/42

(5)

9.32%

Plant IV-P.Afonso IV, C6

0.60

500

May/83

Dec/42

(5)

9.32%

Plant Xingo – Xingo, C1

0.90

500

Oct/95

Dec/42

(5)

9.32%

Plant Xingo – Xingo, C2

0.90

500

Oct/95

Dec/42

(5)

9.32%

Plant Xingo – Xingo, C3

0.90

500

Oct/95

Dec/42

(5)

9.32%

Plant.Xingo.- Xingo, C4

0.90

500

Oct/95

Dec/42

(5)

9.32%

Plant Xingo – Xingo, C5

0.80

500

Mar/94

Dec/42

(5)

9.32%

Plant Xingo – Xingo, C6

0.80

500

Nov/94

Dec/42

(5)

9.32%

Xingo-Jardim, C1

159.80

500

May/00

Dec/42

(5)

9.32%

Xingo-Messias, C1

219.00

500

Feb/93

Dec/42

(5)

9.32%

Angelim-Messias, C1

78.90

230

Apr/77

Dec/42

(5)

9.32%

Angelim-Messias, C2

78.50

230

Oct/76

Dec/42

(5)

9.32%

Angelim-Messias, C3

79.10

230

Aug/86

Dec/42

(5)

9.32%

Angelim-Ribeirão, C1

115.70

230

Jan/53

Dec/42

(5)

9.32%

Angelim-Recife II, C2

171.70

230

Jan/67

Dec/42

(5)

9.32%

Angelim-Recife II, C3

171.70

230

Jan/61

Dec/42

(5)

9.32%

Angelim-Tacaimbó, C1

63.90

230

Mar/63

Dec/42

(5)

9.32%

Angelim-Tacaimbó, C2

64.10

230

Mar/73

Dec/42

(5)

9.32%

Angelim-Tacaimbó, C3

65.70

230

Jun/98

Dec/42

(5)

9.32%

Arapiraca III–Rio Largo II, C1

124.70

230

Jan/98

Dec/42

(5)

9.32%

Arapiraca III–Penedo, C1

89.60

230

Jan/98

Dec/42

(5)

9.32%

Boa Esperança-Teresina, C1

198.00

230

Mar/70

Dec/42

(5)

9.32%

Boa Esperança-Teresina, C2

198.00

230

Dec/81

Dec/42

(5)

9.32%

Bongi-Açonorte, C1

6.00

230

Aug/76

Dec/42

(5)

9.32%

B.Jesus da Lapa-Barreiras, C1

233.50

230

Dec/90

Dec/42

(5)

9.32%

Banabuiu-Fortaleza, C1

177.20

230

Oct/65

Dec/42

(5)

9.32%

Banabuiu-Fortaleza, C2

176.00

230

Jul/78

Dec/42

(5)

9.32%

Aquiraz II-Banabuiu, C1

181.80

230

Aug/78

Dec/42

(5)

9.32%

Aquiraz II-Fortaleza, C1

30.10

230

Aug/78

Dec/42

(5)

9.32%

Banabuiu-Mossoro II, C1

177.20

230

Jul/03

Dec/42

(5)

9.32%

Banabuiu-Mossoro II, C2

177.20

230

Jul/03

Dec/42

(5)

9.32%

Banabuiu-Russas II, C1

110.40

230

May/71

Dec/42

(5)

9.32%

Bom Nome-Milagres, C1

83.70

230

Sep/61

Dec/42

(5)

9.32%

Bom Nome-Milagres, C2

84.10

230

Dec/74

Dec/42

(5)

9.32%

Bom Nome-Milagres, C3

83.90

230

Sep/79

Dec/42

(5)

9.32%

Cauipe-Sobral, C1

177.40

230

Nov/73

Dec/42

(5)

9.32%

Cicero Dantas-Catu, C1

200.70

230

Mar/68

Dec/42

(5)

9.32%

Cicero Dantas-Catu, C2

201.30

230

Apr/72

Dec/42

(5)

9.32%

C. Grande II - C. Grande III, C1

10.60

230

Oct/99

Dec/42

(5)

9.32%

C. Grande II - C. Grande III, C2

10.60

230

Oct/02

Dec/42

(5)

9.32%

Campina Grande-Coteminas, C1

2.50

230

Oct/99

Dec/42

(5)

9.32%

Campina Grande-Goianinha, C1

99.30

230

Feb/70

Dec/42

(5)

9.32%

C. Grande III – Extremoz II C1

191.40

230

Oct/99

Dec/42

(5)

9.32%

Campina Grande III-Natal III, C1

175.80

230

Oct/02

Dec/42

(5)

9.32%

Natal III-Natal II, C1

11.60

230

Oct/99

Dec/42

(5)

9.32%

Natal III-Natal II, C2

11.60

230

Oct/02

Dec/42

(5)

9.32%

Campina Grande II-Paraiso, C1

118.10

230

May/79

Dec/42

(5)

9.32%

Campina Grande II-Paraiso, C2

119.00

230

Apr/79

Dec/42

(5)

9.32%

Camaçari-Caraíba Metais, C1

3.20

230

Feb/82

Dec/42

(5)

9.32%

Camaçari-Cqr, C1

7.20

230

May/92

Dec/42

(5)

9.32%

Camaçari IV-Cotegipe, C1

22.90

230

Jun/70

Dec/42

(5)

9.32%

Camaçari-Cotegipe, C2

23.50

230

Oct/76

Dec/42

(5)

9.32%

Camaçari-Gov.Mangabeira, C1

83.70

230

Sep/82

Dec/42

(5)

9.32%

Camaçari-Gov.Mangabeira, C2

83.70

230

Sep/82

Dec/42

(5)

9.32%

Camaçari IV-Jacaracanga, C1

19.20

230

Jul/77

Dec/42

(5)

9.32%

Camaçari IV-Jacaracanga, C2

19.20

230

Mar/77

Dec/42

(5)

9.32%

Camaçari-Matatu, C1

47.00

230

Aug/53

Dec/42

(5)

9.32%

Camaçari IV-Pituaçu, C1

39.20

230

Oct/84

Dec/42

(5)

9.32%

Camaçari-Pituaçu, C2

39.20

230

Jan/02

Dec/42

(5)

9.32%

Cotegipe-Jacaracanga, C1

15.20

230

Dec/71

Dec/42

(5)

9.32%

Cotegipe-Matatu, C1

30.00

230

May/77

Dec/42

(5)

9.32%

Catu-Camaçari, C1

25.00

230

Jun/70

Dec/42

(5)

9.32%

Catu-Camaçari, C2

25.00

230

Aug/53

Dec/42

(5)

9.32%

Catu-Gov.Mangabeira, C1

77.20

230

Aug/67

Dec/42

(5)

9.32%

Catu-Itabaianinha, C1

143.90

230

Aug/53

Dec/42

(5)

9.32%

Funil-Itapebi, C1

198.10

230

Jul/90

Dec/42

(5)

9.32%

Funil-Itapebi, C2

198.10

230

Jul/90

Dec/42

(5)

9.32%

Fortaleza-Cauipe, C1

58.20

230

Nov/73

Dec/42

(5)

9.32%

Fortaleza-Delmiro Gouveia, C1

7.10

230

Jun/89

Dec/42

(5)

9.32%

Fortaleza-Delmiro Gouveia, C2

7.10

230

Jun/89

Dec/42

(5)

9.32%

Fortaleza-Fortaleza II, C1

0.30

230

Feb/00

Dec/42

(5)

9.32%

Fortaleza-Fortaleza II, C2

0.30

230

Feb/00

Dec/42

(5)

9.32%

Fortaleza-Fortaleza II, C3

0.30

230

Oct/05

Dec/42

(5)

9.32%

Fortaleza II-Cauipe, C1

58.00

230

Nov/03

Dec/42

(5)

9.32%

Fortaleza II-Cauipe, C2

58.00

230

Nov/03

Dec/42

(5)

9.32%

Fortaleza II-Pici, C1

27.50

230

May/09

Dec/42

(5)

9.32%

Fortaleza II-Pici, C2

27.50

230

May/09

Dec/42

(5)

9.32%

Goianinha-Santa Rita II, C1

59.00

230

Oct/77

Dec/42

(5)

9.32%

Santa Rita II-Mussuré, C1

17.00

230

Oct/77

Dec/42

(5)

9.32%

Goianinha-Mussure, C2

50.60

230

Oct/77

Dec/42

(5)

9.32%

Gov.Mangabeira-Sapeaçu, C1

23.50

230

Dec/68

Dec/42

(5)

9.32%

Gov.Mangabeira-Sapeaçu, C2

22.50

230

Feb/84

Dec/42

(5)

9.32%

Gov.Mangabeira-Sapeaçu, C3

22.60

230

Feb/84

Dec/42

(5)

9.32%

Icó-Banabuiú, C1

124.70

230

Dec/77

Dec/42

(5)

9.32%

Itapebi-Eunápolis, C1

47.00

230

Jul/90

Dec/42

(5)

9.32%

Itapebi-Eunápolis, C2

47.00

230

Jul/90

Dec/42

(5)

9.32%

Irecê-Brotas de Macaúba, C1

135.40

230

Sep/81

Dec/42

(5)

9.32%

Brotas de Macaúba-B.J Lapa, C1

204.60

230

Sep/81

Dec/42

(5)

9.32%

Itabaianinha-Itabaiana, C1

76.80

230

Aug/53

Dec/42

(5)

9.32%

Itabaiana-Jardim, C1

44.00

230

Aug/79

Dec/42

(5)

9.32%

Itabaiana-Jardim, C2

44.00

230

Aug/79

Dec/42

(5)

9.32%

Jacaracanga-Alunordeste, C1

1.80

230

May/83

Dec/42

(5)

9.32%

Jacaracanga-Dow, C1

7.90

230

Jul/77

Dec/42

(5)

9.32%

Jacaracanga-Dow, C2

7.80

230

Mar/77

Dec/42

(5)

9.32%

Jardim-Fafen, C1

12.50

230

Aug/81

Dec/42

(5)

9.32%

Jardim-Cia.Vale.Rio Doce, C1

0.80

230

Feb/07

Dec/42

(5)

9.32%

Jaguarari-Sr. do Bonfim, C1

80.70

230

Jan/80

Dec/42

(5)

9.32%

Juazeiro -Jaguarari, C1

88.00

230

Jan/80

Dec/42

(5)

9.32%

Juazeiro II-Sr.do Bonfim II, C2

148.60

230

Apr/81

Dec/42

(5)

9.32%

Libra-Libra, C1

1.50

230

Dec/91

Dec/42

(5)

9.32%

Milagres-Banabuiu, C1

225.90

230

Feb/65

Dec/42

(5)

9.32%

Milagres-Ico, C1

103.40

230

Dec/77

Dec/42

(5)

9.32%

Milagres-Banabuiu, C3

225.10

230

Dec/77

Dec/42

(5)

9.32%

Milagres-Coremas, C1

119.40

230

Nov/86

Dec/42

(5)

9.32%

Mirueira-Pau Ferro, C1

23.10

230

Oct/99

Dec/42

(5)

9.32%

Mirueira-Goianinha, C1

50.10

230

Dec/89

Dec/42

(5)

9.32%

Messias-Maceió, C1

25.90

230

Nov/96

Dec/42

(5)

9.32%

Messias-Maceió, C2

25.90

230

Nov/96

Dec/42

(5)

9.32%

Messias-Rio Largo, C1

11.90

230

Aug/86

Dec/42

(5)

9.32%

Messias-Rio Largo, C2

11.60

230

Oct/76

Dec/42

(5)

9.32%

Messias-Rio Largo, C3

11.60

230

Apr/77

Dec/42

(5)

9.32%

Mossoró-Açu, C1

71.30

230

Jul/87

Dec/42

(5)

9.32%

Natal III - Extremoz II, C1

17.00

230

Feb/14

Dec/42

(5)

9.32%

Olindina-Olindina, C1

0.20

230

May/80

Dec/42

(5)

9.32%

Olindina-Olindina, C2

0.20

230

May/80

Dec/42

(5)

9.32%

Paulo Afonso-Angelim, C1

221.30

230

Jan/53

Dec/42

(5)

9.32%

Paulo Afonso-Garanhuns II, C1

209.30

230

Jan/67

Dec/42

(5)

9.32%

Paulo Afonso-Garanhuns II, C2

209.30

230

Jan/61

Dec/42

(5)

9.32%

Paulo Afonso-Garanhuns II, C3

214.10

230

Dec/73

Dec/42

(5)

9.32%

Garanhuns II-Angelim, C1

12.30

230

Jan/61

Dec/42

(5)

9.32%

Garanhuns II-Angelim, C2

11.60

230

Dec/73

Dec/42

(5)

9.32%

Floresta II-Bom Nome,230 Kv,C1

92.20

230

Dec/74

Dec/42

(5)

9.32%

P.Afonso-Tacaratu, 230 Kv, C1

47.40

230

Oct/61

Dec/42

(5)

9.32%

Tacaratu-Bom Nome, 230 Kv, C1

137.10

230

Oct/61

Dec/42

(5)

9.32%

Paulo Afonso-Bom Nome, C3

170.80

230

Nov/78

Dec/42

(5)

9.32%

Paulo Afonso-C. Dantas, C1

134.20

230

Mar/68

Dec/42

(5)

9.32%

Paulo Afonso-C. Dantas, C2

133.80

230

Jun/72

Dec/42

(5)

9.32%

Paulo Afonso – Floresta II, C1

79.00

230

Dec/74

Dec/42

(5)

9.32%

Paulo Afonso-Itabaiana, C2

162.50

230

Apr/87

Dec/42

(5)

9.32%

Paulo Afonso-Itabaiana, C3

162.50

230

Sep/85

Dec/42

(5)

9.32%

Paulo Afonso IV-P.Afonso, C1

1.10

230

Oct/79

Dec/42

(5)

9.32%

Paulo Afonso IV-P.Afonso, C2

1.40

230

Feb/81

Dec/42

(5)

9.32%

Pau Ferro-Coteminas, C1

123.90

230

Oct/99

Dec/42

(5)

9.32%

Pau Ferro-Campina Grande II, C2

125.90

230

Oct/99

Dec/42

(5)

9.32%

Paraiso-Natal II, C1

96.20

230

May/79

Dec/42

(5)

9.32%

Paraiso-Natal II, C2

97.20

230

Apr/79

Dec/42

(5)

9.32%

Ibiapina II-Piripiri, C1

86.00

230

Aug/73

Dec/42

(5)

9.32%

Ibiapina I-Sobral, C1

103.00

230

Aug/73

Dec/42

(5)

9.32%

Pituaçu-Narandiba, C1

3.60

230

Nov/83

Dec/42

(5)

9.32%

Pituaçu-Narandiba, C2

3.60

230

Nov/83

Dec/42

(5)

9.32%

Pituaçu-Pituaçu, C1

2.00

230

Jan/77

Dec/42

(5)

9.32%

Recife II-Joairam, C1

7.40

230

Jan/67

Dec/42

(5)

9.32%

Recife II-Joairam, C2

7.40

230

Jan/67

Dec/42

(5)

9.32%

Recife II-Joairam, C3

7.40

230

Jan/61

Dec/42

(5)

9.32%

Joairam-Bongi, C1

6.30

230

Jan/53

Dec/42

(5)

9.32%

Joairam-Bongi, C2

6.40

230

Jan/67

Dec/42

(5)

9.32%

Joairam-Bongi, C3

6.40

230

Jan/61

Dec/42

(5)

9.32%

Recife II-Goianinha, C1

71.40

230

Feb/72

Dec/42

(5)

9.32%

Recife II-Goianinha, C2

71.50

230

Feb/72

Dec/42

(5)

9.32%

Recife II-Mirueira, C1

31.00

230

Jun/80

Dec/42

(5)

9.32%

Recife II-Mirueira, C2

31.50

230

Jun/80

Dec/42

(5)

9.32%

Recife II-Mirueira, C3

31.50

230

Jun/86

Dec/42

(5)

9.32%

Recife II-Pau Ferro, C1

33.20

230

Sep/04

Dec/42

(5)

9.32%

Recife II-Pau Ferro, C2

33.20

230

Sep/04

Dec/42

(5)

9.32%

Recife II-Pirapama II, C1

27.60

230

Jun/80

Dec/42

(5)

9.32%

Recife II-Pirapama II, C2

27.60

230

Jun/80

Dec/42

(5)

9.32%

Ribeirão-Recife II, C1

56.60

230

Sep/94

Dec/42

(5)

9.32%

Rio Largo-Braskem, C1

23.20

230

Jun/76

Dec/42

(5)

9.32%

Quixere-MossoróII,C1

50.20

230

Apr/81

Dec/42

(5)

9.32%

Russas II – Quixere, C1

25.40

230

Apr/81

Dec/42

(5)

9.32%

Sobral III-Sobral II, C1

13.80

230

May/09

Dec/42

(5)

9.32%

Sobral III-Sobral II, C2

13.80

230

May/09

Dec/42

(5)

9.32%

Sobral II – Cccp, 230 Kv, C1

2.90

230

Jun/01

Dec/42

(5)

9.32%

S.João Piauí-Picos, C1

167.80

230

Jul/85

Dec/42

(5)

9.32%

S.João Piaui-Eliseu Martins, C1

172.90

230

Feb/98

Dec/42

(5)

9.32%

C. Formoso-Irecê, C1

158.20

230

Sep/81

Dec/42

(5)

9.32%

Sr.do Bonfim-C. Formoso, C1

64.70

230

Sep/81

Dec/42

(5)

9.32%

Sapeaçu-Funil, C1

195.70

230

Dec/68

Dec/42

(5)

9.32%

Sapeaçu- S.Ant.Jesus, C2

32.00

230

Feb/84

Dec/42

(5)

9.32%

Sapeaçu- S.Ant.Jesus, C3

32.00

230

Feb/84

Dec/42

(5)

9.32%

S.Ant.Jesus-Funil, C2

162.60

230

Feb/84

Dec/42

(5)

9.32%

S.Ant.Jesus-Funil, C3

162.10

230

Feb/84

Dec/42

(5)

9.32%

Tacaimbo-C.Grande II, C1

124.70

230

Jun/85

Dec/42

(5)

9.32%

Tacaimbo-C.Grande II, C2

124.70

230

Jun/85

Dec/42

(5)

9.32%

Teresina I-Teresina II, C1

25.30

230

Sep/02

Dec/42

(5)

9.32%

Teresina I-Teresina II, C2

25.30

230

Sep/02

Dec/42

(5)

9.32%

Teresina-Piripiri, C1

154.70

230

Nov/71

Dec/42

(5)

9.32%

Usina Apol.Sales- P.Afonso, C1

5.80

230

Oct/77

Dec/42

(5)

9.32%

Usina Apol.Sales- P.Afonso, C2

5.70

230

Mar/77

Dec/42

(5)

9.32%

Us. B.Esperança-B.Esperança, C1

2.80

230

Dec/80

Dec/42

(5)

9.32%

Sobradinho-Juazeiro II, C1

42.50

230

Jan/80

Dec/42

(5)

9.32%

Sobradinho-Juazeiro II, C2

42.50

230

Apr/81

Dec/42

(5)

9.32%

Usina II-Paulo Afonso, C1

0.70

230

Oct/61

Dec/42

(5)

9.32%

Usina II-Paulo Afonso, C3

0.70

230

May/67

Dec/42

(5)

9.32%

Usina II-Paulo Afonso, C4

0.70

230

May/67

Dec/42

(5)

9.32%

Usina II-Paulo Afonso, C5

0.70

230

Dec/67

Dec/42

(5)

9.32%

Usina III-Paulo Afonso, C1

0.60

230

Oct/71

Dec/42

(5)

9.32%

Usina III-Paulo Afonso, C2

0.60

230

Apr/72

Dec/42

(5)

9.32%

Usina III-Paulo Afonso, C3

0.60

230

Apr/74

Dec/42

(5)

9.32%

Usina III-Paulo Afonso, C4

0.60

230

Aug/74

Dec/42

(5)

9.32%

Usina I-Paulo Afonso, C1

0.60

230

Jan/55

Dec/42

(5)

9.32%

Usina I-Paulo Afonso, C2

0.60

230

Jan/55

Dec/42

(5)

9.32%

C.Grande II-S.Cruz II, C1

117.30

138

Apr/63

Dec/42

(5)

9.32%

C.Grande II-Pilões, C1

79.30

138

Jan/68

Dec/42

(5)

9.32%

Paraíso-Santa Cruz II, C1

8.70

138

Jan/68

Dec/42

(5)

9.32%

Pilões – Paraíso, C1

107.90

138

Jan/68

Dec/42

(5)

9.32%

C. Novos-Santana do Matos, C1

38.80

138

Dec/67

Dec/42

(5)

9.32%

Santana do Matos-Açu, C1

49.60

138

Dec/67

Dec/42

(5)

9.32%

Santa Cruz II-C.Novos II, C1

55.00

138

Oct/65

Dec/42

(5)

9.32%

Usina II-Zebu, C1

6.00

138

Dec/64

Dec/42

(5)

9.32%

Abaixadora-Mulungu, C1

6.50

69

May/75

Dec/42

(5)

9.32%

Abaixadora-Moxoto, C1

5.30

69

Oct/70

Dec/42

(5)

9.32%

Abaixadora-Zebu, C1

5.40

69

Oct/72

Dec/42

(5)

9.32%

Camacari-Camacari, C2

1.40

69

Jun/60

Dec/42

(5)

9.32%

Cotegipe-Catu, C1

48.70

69

Jun/60

Dec/42

(5)

9.32%

Cotegipe-Catu, C2

48.70

69

Jun/60

Dec/42

(5)

9.32%

Jaboatao-Recife II, C1

3.10

69

Jan/65

Dec/42

(5)

9.32%

M.Reduzido-M.Reduzido, C1

0.50

69

Apr/73

Dec/42

(5)

9.32%

Matatu-Pituacu, C1

7.50

69

Jun/60

Dec/42

(5)

9.32%

Matatu-Pituacu, C2

7.40

69

Jun/60

Dec/42

(5)

9.32%

Pirapama II-Recife II, C1

21.30

69

Jan/65

Dec/42

(5)

9.32%

Pituacu-Cotegipe, C1

22.10

69

Jun/60

Dec/42

(5)

9.32%

Pituacu-Cotegipe, C2

21.90

69

Jun/60

Dec/42

(5)

9.32%

Usina de Pedra-Jequié, C1

20.50

69

Nov/78

Dec/42

(5)

9.32%

Vila Zebu-Itaparica, C1

27.00

69

Jul/77

Dec/42

(5)

9.32%

Zebu-Moxoto, C1

7.20

69

Apr/83

Dec/42

(5)

9.32%

Zebu-Xingo, C1

56.50

69

Aug/81

Dec/42

(5)

9.32%

Furnas

Foz do Iguaçu - Ivaiporã 1

322.00

765

Aug/89

Dec/42

(6)

-

Foz do Iguaçu - Ivaiporã 2

323.00

765

Dec/86

Dec/42

(6)

-

Foz do Iguaçu - Ivaiporã 3

331.00

765

Mar/99

Dec/42

(6)

-

Itaberá - Ivaiporã 1

265.00

765

Aug/89

Dec/42

(6)

-

Itaberá - Ivaiporã 2

264.00

765

Oct/82

Dec/42

(6)

-

Itaberá - Ivaiporã 3

272.00

765

May/00

Dec/42

(6)

-

Itaberá - Tijuco Preto 1

305.00

765

Jul/89

Dec/42

(6)

-

Itaberá - Tijuco Preto 2

304.00

765

Oct/82

Dec/42

(6)

-

Itaberá - Tijuco Preto 3

312.00

765

May/01

Dec/42

(6)

-

Foz do Iguaçu - Ibiúna Bipolo 1

792.00

600

Mar/85

Dec/42

(6)

-

Foz do Iguaçu - Ibiúna Bipolo 2

820.00

600

Aug/87

Dec/42

(6)

-

Adrianópolis - Baixada Fluminense

19.00

500

May/04

Dec/42

(6)

-

Adrianópolis - Cachoeira Paulista 1

171.00

500

Feb/74

Dec/42

(6)

-

Adrianópolis – Grajaú

55.00

500

Dec/77

Dec/42

(6)

-

Adrianópolis – Resende

115.00

500

Dec/79

Dec/42

(6)

-

Adrianópolis - São José

33.00

500

Aug/91

Dec/42

(6)

-

Angra - Cachoeira Paulista

103.00

500

Jun/77

Dec/42

(6)

-

Angra - São José

133.00

500

Dec/98

Dec/42

(6)

-

Angra - Zona Oeste

97.50

500

Dec/98

Dec/42

(6)

-

Araraquara – Campinas

171.00

500

Jul/76

Dec/42

(6)

-

Araraquara - Poços de Caldas

176.00

500

Apr/76

Dec/42

(6)

-

Baixada Fluminense - Cachoeira Paulista

160.50

500

May/04

Dec/42

(6)

-

Cachoeira Paulista - Campinas

223.00

500

Sep/77

Dec/42

(6)

-

Cachoeira Paulista - Itajubá

53.00

500

Jul/02

Dec/42

(6)

-

Cachoeira Paulista - Resende

56.00

500

Dec/79

Dec/42

(6)

-

Cachoeira Paulista - Taubaté

83.00

500

Jun/83

Dec/42

(6)

-

Cachoeira Paulista - Tijuco Preto 1

181.00

500

Nov/88

Dec/42

(6)

-

Campinas - Itatiba

26.50

500

Mar/03

Dec/42

(6)

-

Grajaú - Zona Oeste

79.00

500

Dec/98

Dec/42

(6)

-

Gurupi – Miracema

255.00

500

Mar/99

Dec/42

(6)

-

Ibiúna - Itatiba

86.50

500

Mar/03

Dec/42

(6)

-

Itumbiara - São Simão

166.00

500

Jan/79

Dec/42

(6)

-

Marimbondo - Água Vermelha

172.00

500

Aug/79

Dec/42

(6)

-

Marimbondo - Araraquara 1

195.00

500

Apr/76

Dec/42

(6)

-

Marimbondo - Araraquara 2

194.00

500

Aug/76

Dec/42

(6)

-

Poços de Caldas – Itajubá

139.00

500

Jul/02

Dec/42

(6)

-

Serra da Mesa – Gurupi 1

256.00

500

Mar/99

Dec/42

(6)

-

Serra da Mesa - Samambaia 1

249.00

500

Mar/98

Dec/42

(6)

-

Serra da Mesa - Samambaia 2

248.50

500

Jan/99

Dec/42

(6)

-

Tijuco Preto - Taubaté

108.50

500

Mar/84

Dec/42

(6)

-

Adrianópolis - Itutinga 1

199.00

345

Mar/68

Dec/42

(6)

-

Adrianópolis - Itutinga 2

199.00

345

Aug/70

Dec/42

(6)

-

Adrianópolis - Jacarepaguá 1

38.00

345

Mar/68

Dec/42

(6)

-

Adrianópolis - Jacarepaguá 2

38.00

345

Aug/70

Dec/42

(6)

-

Adrianópolis - Macaé

177.00

345

Sep/02

Dec/42

(6)

-

Adrianópolis - Venda das Pedras

107.00

345

Nov/01

Dec/42

(6)

-

Bandeirantes - Samambaia 1

157.00

345

Feb/99

Dec/42

(6)

-

Bandeirantes - Samambaia 2

155.00

345

Feb/99

Dec/42

(6)

-

Barro Branco - Ouro Preto

59.00

345

Mar/05

Dec/42

(6)

-

Barro Branco - Padre Fialho

104.50

345

Mar/05

Dec/42

(6)

-

Campinas - Guarulhos

88.00

345

Feb/03

Dec/42

(6)

-

Campinas - Poços de Caldas

126.00

345

Oct/72

Dec/42

(6)

-

Campos - Macaé 1

89.00

345

Nov/01

Dec/42

(6)

-

Campos - Macaé 2

89.00

345

Sep/02

Dec/42

(6)

-

Campos – Viana

199.00

345

Dec/05

Dec/42

(6)

-

Campos – Vitória

224.00

345

Sep/78

Dec/42

(6)

-

Corumbá - Brasília Sul

254.00

345

Mar/97

Dec/42

(6)

-

Corumbá – Itumbiara

79.00

345

Mar/97

Dec/42

(6)

-

Furnas - Estreito

112.00

345

Feb/70

Dec/42

(6)

-

Furnas - Itutinga 1

198.00

345

Mar/68

Dec/42

(6)

-

Furnas - Itutinga 2

199.00

345

Dec/69

Dec/42

(6)

-

Furnas - Mascarenhas de Moraes

104.00

345

May/68

Dec/42

(6)

-

Furnas – Pimenta

66.00

345

Mar/67

Dec/42

(6)

-

Furnas - Poços de Caldas 1

131.00

345

Sep/63

Dec/42

(6)

-

Furnas - Poços de Caldas 2

131.00

345

Apr/65

Dec/42

(6)

-

Guarulhos - Ibiúna 1

75.00

345

Jun/90

Dec/42

(6)

-

Guarulhos - Ibiúna 2

75.00

345

Jul/90

Dec/42

(6)

-

Guarulhos – Nordeste

35.00

345

Mar/64

Dec/42

(6)

-

Guarulhos - Poços de Caldas 1

182.00

345

Sep/63

Dec/42

(6)

-

Guarulhos - Poços de Caldas 2

184.00

345

Nov/66

Dec/42

(6)

-

Ibiúna - Tijuco Preto 1

97.00

345

Nov/83

Dec/42

(6)

-

Ibiúna - Tijuco Preto 2

97.00

345

Jul/84

Dec/42

(6)

-

Itumbiara - Bandeirantes 1

180.00

345

Jul/73

Dec/42

(6)

-

Itumbiara - Bandeirantes 2

180.00

345

Jul/77

Dec/42

(6)

-

Itumbiara - Porto Colômbia

201.00

345

Jun/73

Dec/42

(6)

-

L.C.Barreto - Estreito 1

24.00

345

Mar/69

Dec/42

(6)

-

L.C.Barreto - Estreito 2

24.00

345

Feb/70

Dec/42

(6)

-

L.C.Barreto - Poços de Caldas 1

198.00

345

Nov/69

Dec/42

(6)

-

L.C.Barreto - Poços de Caldas 2

197.00

345

Sep/70

Dec/42

(6)

-

L.C.Barreto - Volta Grande

112.00

345

Jun/73

Dec/42

(6)

-

Macaé - Venda das Pedras

122.00

345

Nov/01

Dec/42

(6)

-

Marimbondo - Porto Colômbia

77.00

345

Oct/75

Dec/42

(6)

-

Mascarenhas de Moraes - Estreito

13.00

345

Mar/69

Dec/42

(6)

-

Mogi das Cruzes – Atibaia

64.50

345

Feb/71

Dec/42

(6)

-

Mogi das Cruzes – Nordeste

25.00

345

Mar/64

Dec/42

(6)

-

Pimenta – Barreiro

198.00

345

Mar/67

Dec/42

(6)

-

Poços de Caldas – Atibaia

142.50

345

Feb/71

Dec/42

(6)

-

Porto Colômbia - Volta Grande

45.00

345

Jun/73

Dec/42

(6)

-

Brasília Sul - Samambaia 1

13.50

345

Feb/99

Dec/42

(6)

-

Brasília Sul - Samambaia 2

14.00

345

Feb/99

Dec/42

(6)

-

Viana – Vitória

26.00

345

Dec/05

Dec/42

(6)

-

Vitória - Padre Fialho

220.50

345

Mar/05

Dec/42

(6)

-

Barro Alto – Niquelândia

87.00

230

Oct/99

Dec/42

(6)

-

Brasília Geral - Brasília Sul 1

13.00

230

Oct/72

Dec/42

(6)

-

Brasília Geral - Brasília Sul 2

13.00

230

Nov/06

Dec/42

(6)

-

Barro Alto – Águas Lindas

102.00

230

Mar/82

Dec/42

(6)

-

Brasília Sul - Águas Lindas

30.00

230

Mar/82

Dec/42

(6)

-

Brasília Sul – Pirineus

107.00

230

Sep/07

Dec/42

(6)

-

Itumbiara - Cachoeira Dourada

44.00

230

Oct/73

Dec/42

(6)

-

Itumbiara - Rio Verde 1

208.00

230

Jan/86

Dec/42

(6)

-

Itumbiara - Rio Verde 2

202.00

230

Apr/92

Dec/42

(6)

-

Manso – Nobres

-

230

Nov/00

Dec/42

(6)

-

Pirineus – Xavantes C1

40.00

230

Nov/06

Dec/42

(6)

-

Rio Verde - Barra do Peixe 1

240.00

230

Nov/87

Dec/42

(6)

-

Rio Verde - Barra do Peixe 2

240.00

230

Feb/94

Dec/42

(6)

-

Rio Verde - Cachoeira Dourada 1

175.00

230

Dec/86

Dec/42

(6)

-

Rio Verde – Rondonópolis

257.00

230

Nov/82

Dec/42

(6)

-

Serra da Mesa - Niquelândia

105.00

230

Oct/99

Dec/42

(6)

-

Adrianópolis - Cepel C1

1.50

138

Apr/81

Dec/42

(6)

-

Adrianópolis - Cepel C2

1.50

138

Apr/81

Dec/42

(6)

-

Adrianópolis - Magé C1

48.00

138

Apr/73

Dec/42

(6)

-

Adrianópolis - Magé C2

48.00

138

Jan/73

Dec/42

(6)

-

Alcântara - Adrianópolis 1

19.50

138

Jul/76

Dec/42

(6)

-

Alcântara - Adrianópolis 2

20.00

138

Dec/98

Dec/42

(6)

-

Alcântara - Adrianópolis 3

20.00

138

Dec/98

Dec/42

(6)

-

Alcântara - Imbariê - Adrianópolis

19.50

138

May/75

Dec/42

(6)

-

Angra - Angra (Ampla)

34.00

138

Apr/71

Dec/42

(6)

-

Angra - Jacuacanga

34.00

138

Oct/77

Dec/42

(6)

-

Angra - Santa Cruz

96.00

138

Oct/77

Dec/42

(6)

-

Cachoeira Paulista - Volta Redonda 1

105.00

138

Nov/86

Dec/42

(6)

-

Cachoeira Paulista - Volta Redonda 2

105.00

138

Jun/87

Dec/42

(6)

-

Campos - Cachoeiro do Itapemirim C1

106.00

138

Feb/73

Dec/42

(6)

-

Campos - Cachoeiro do Itapemirim C2

106.00

138

Feb/73

Dec/42

(6)

-

Campos – Iriri

97.00

138

Aug/73

Dec/42

(6)

-

Campos - Rocha Leão

110.00

138

Feb/73

Dec/42

(6)

-

Couto Magalhães - Parque das Emas

80.50

138

Jan/77

Dec/42

(6)

-

Iriri - Rocha Leão

13.00

138

Aug/73

Dec/42

(6)

-

Jacarepaguá - Ari Franco

10.00

138

Dec/67

Dec/42

(6)

-

Jacarepaguá – Cosmos

24.00

138

Dec/67

Dec/42

(6)

-

Jacarepaguá - Mato Alto

16.00

138

Sep/73

Dec/42

(6)

-

Jacarepaguá – Paciência

23.00

138

Nov/72

Dec/42

(6)

-

Paciência – Palmares

5.00

138

Nov/72

Dec/42

(6)

-

Jacarepaguá – ZIN

33.00

138

Nov/72

Dec/42

(6)

-

Jacuacanga - Brisamar

44.00

138

Oct/77

Dec/42

(6)

-

Manso – Nobres

-

138

Aug/99

Dec/42

(6)

-

Muriqui - Angra (Ampla)

36.00

138

Apr/71

Dec/42

(6)

-

Muriqui - Brisamar

20.00

138

Apr/71

Dec/42

(6)

-

Mato Alto - Palmares

13.00

138

Sep/73

Dec/42

(6)

-

Parque das Emas - Rio Claro

87.50

138

Jan/77

Dec/42

(6)

-

Rio Verde - Cachoeira Dourada 2

174.00

138

Aug/77

Dec/42

(6)

-

Rio Verde - Rio Claro

87.00

138

Jan/77

Dec/42

(6)

-

Rocha Leão - Magé 1

108.00

138

Jan/73

Dec/42

(6)

-

Rocha Leão - Magé 2

108.00

138

Jan/73

Dec/42

(6)

-

Santa Cruz - Brisamar 1

20.00

138

Oct/77

Dec/42

(6)

-

Santa Cruz - Brisamar 2

13.00

138

Apr/71

Dec/42

(6)

-

Santa Cruz - Jacarepaguá

38.00

138

Oct/72

Dec/42

(6)

-

Santa Cruz - Palmares 1

14.00

138

Nov/72

Dec/42

(6)

-

Santa Cruz - Palmares 2

14.00

138

Sep/73

Dec/42

(6)

-

Santa Cruz – ZIN

5.00

138

Nov/72

Dec/42

(6)

-

Santa Cruz - ZIN - Ari Franco

31.00

138

Dec/67

Dec/42

(6)

-

Santa Cruz - ZIN - Cosmos

17.00

138

Dec/67

Dec/42

(6)

-

Imbariê São José C1

18.00

138

Dec/98

Dec/42

(6)

-

Imbariê São José C2

18.00

138

Dec/98

Dec/42

(6)

-

São José - Magé C1

46.00

138

Jun/01

Dec/42

(6)

-

São José - Magé C2

46.00

138

Jun/01

Dec/42

(6)

-

Campos Usina - Campos SE C1

1.00

138

Jul/77

Dec/42

(6)

-

Campos Usina - Campos SE C2

1.00

138

Jul/87

Dec/42

(6)

-

Eletrodo de Terra - Foz do Iguaçu 1

16.00

25

Apr/85

Dec/42

(6)

-

Eletrodo de Terra - Foz do Iguaçu 2

15.00

25

Aug/87

Dec/42

(6)

-

Eletrodo de Terra - Ibiúna 1

67.00

25

Apr/85

Dec/42

(6)

-

Eletrodo de Terra - Ibiúna 2

67.00

25

Aug/87

Dec/42

(6)

-

Eletrosul

Areia/Bateias

220.30

525

Jun/00

Dec/42

11.61

IPCA

Areia / Segredo

57.80

525

Aug/92

Dec/42

3.05

IPCA

Areia / Gov. Bento Munhoz 1

10.70

525

Sep/80

Dec/42

1.37

IPCA

Areia / Gov. Bento Munhoz 2

10.90

525

Aug/81

Dec/42

Areia/Campos Novos

176.30

525

Sep/82

Dec/42

9.29

IPCA

Areia/Curitiba

235.82

525

Jun/00

Dec/42

12.43

IPCA

Areia/Ivaiporã

173.20

525

May/82

Dec/42

9.13

IPCA

Blumenau / /Curitiba

135.70

525

Dec/83

Dec/42

7.15

IPCA

Campos Novos / Caxias

203.30

525

Dec/01

Dec/42

10.71

IPCA

Campos Novos / Machadinho

50.30

525

Jan/02

Dec/42

2.65

IPCA

Cascavel D'Oeste /Guaíra

126.20

525

Apr/01

Dec/42

2.78

IPCA

Caxias / Gravataí

78.70

525

Dec/01

Dec/42

4.15

IPCA

Caxias / Itá

256.00

525

Feb/02

Dec/42

13.49

IPCA

Curitiba –Bateias

33.50

525

Jun/00

Dec/42

1.77

IPCA

Gravataí – Nova Santa Rita

29.03

525

Apr/06

Dec/42

1.68

IPCA

Itá – Nova Santa Rita

314.75

525

Apr/06

Dec/42

16.59

IPCA

Itá / Machadinho

70.10

525

Jan/02

Dec/42

4.17

IPCA

Itá / Salto Santiago

186.80

525

Sep/87

Dec/42

9.84

IPCA

Ivaiporã / Londrina

121.90

525

Apr/88

Dec/42

6.42

IPCA

Ivaiporã / Salto Santiago

165.55

525

May/82

Dec/42

8.72

IPCA

Ivaiporã Eletrosul / Ivaiporã Furnas 1

0.79

525

Sep/82

Dec/42

0.16

IPCA

Ivaiporã Eletrosul / Ivaiporã Furnas 2

0.76

525

Feb/92

Dec/42

Ivaiporã Eletrosul / Ivaiporã Furnas 3

0.76

525

Jun/04

Dec/42

Salto Santiago / Segredo

60.90

525

Aug/92

Dec/42

3.21

IPCA

Salto Santiago/SE Salto Santiago 1, 2 e 3

2.10

525

Aug/92

Dec/42

0.09

IPCA

Anastácio – Dourados

210.90

230

Aug/94

Dec/42

4.55

IPCA

Areia / Ponta Grossa Norte

181.60

230

Oct/76

Dec/42

3.92

IPCA

Areia / Salto Osório 1

156.27

230

Jan/77

Dec/42

6.74

IPCA

Areia / Salto Osório 2

156.16

230

Dec/76

Dec/42

Areia / São Mateus do Sul

129.00

230

Jul/90

Dec/42

2.78

IPCA

Assis / Londrina Copel

114.30

230

Mar/79

Dec/42

2.47

IPCA

Atlândida 2 / Osório 2

36.00

230

May/07

Dec/42

0.97

IPCA

Atlântida 2/Gravataí 3

100.17

230

Apr/08

Dec/42

2.16

IPCA

Biguaçu – Gaspar

110.00

230

Mar/15

Dec/42

2.28

IPCA

Biguaçu – Desterro (Continente)

56.58

230

Dec/08

Dec/42

1.22

IPCA

Biguaçu –Jorge Lacerda B

129.50

230

Oct/80

Dec/42

2.80

IPCA

Biguaçu –Palhoça

20.40

230

Oct/08

Dec/42

0.55

IPCA

Blumenau – Itajaí 1

37.55

230

Jan/02

Dec/42

1.28

IPCA

Blumenau – Itajaí 2

37.55

230

Mar/02

Dec/42

Blumenau – Joinville

67.00

230

Sep/79

Dec/42

1.45

IPCA

Blumenau – Joinville Norte

72.85

230

Apr/79

Dec/42

1.57

IPCA

Blumenau – Palhoça

133.90

230

Jan/84

Dec/42

2.89

IPCA

Campo Mourão / Apucarana

114.50

230

Feb/76

Dec/42

2.47

IPCA

Campo Mourão /Maringá

79.90

230

Feb/76

Dec/42

1.72

IPCA

Campo Mourão /Salto Osório 1

181.20

230

Feb/76

Dec/42

7.83

IPCA

Campo Mourão /Salto Osório 2

181.30

230

May/76

Dec/42

Canoinhas /São Mateus do Sul

47.70

230

Feb/88

Dec/42

1.03

IPCA

Cascavel /Cascavel D'Oeste

9.90

230

Apr/01

Dec/42

0.26

IPCA

Caxias / Caxias 5

22.49

230

Jun/09

Dec/42

0.53

IPCA

Curitiba /Joinville Norte

96.36

230

Nov/76

Dec/42

2.08

IPCA

Curitiba /São Mateus do Sul

116.70

230

Jul/90

Dec/42

2.52

IPCA

Curitiba –Joinville

99.70

230

Jun/77

Dec/42

2.15

IPCA

Dourados –Guaíra

226.50

230

Nov/91

Dec/42

4.89

IPCA

El Dorado / Guaíra

16.90

230

Oct/82

Dec/42

0.32

IPCA

Farroupilha /Caxias 5

17.90

230

Oct/05

Dec/42

0.43

IPCA

Farroupilha /Monte Claro

30.96

230

Sep/04

Dec/42

1.34

IPCA

Farroupilha /Monte Claro2

31.00

230

Sep/04

Dec/42

Monte Claro – Passo Fundo

211.50

230

Sep/04

Dec/42

Foz do Chapecó/Xanxerê1

77.60

230

Oct/10

Dec/42

(7)

IPCA

Foz do Chapecó/Xanxerê2

77.60

230

Oct/10

Dec/42

(7)

IPCA

Gaspar/Blumenau

15.00

230

Mar/15

Dec/42

0.24

IPCA

Gravataí 3/Seccionamento LT Gravataí 2 - CIAG (2 x 3,2 km em CS)

6.40

230

Nov/07

Dec/42

0.06

IPCA

Joinville – Joinville Norte

5.27

230

Nov/76

Dec/42

0.14

IPCA

Joinville / Vega do Sul 1

44.10

230

Nov/02

Dec/42

1.50

IPCA

Joinville / Vega do Sul 2

44.10

230

Nov/02

Dec/42

Jorge Lacerda "B"/ Palhoça

120.60

230

Aug/05

Dec/42

2.60

IPCA

Jorge Lacerda / Siderópolis 1

49.40

230

Jun/79

Dec/42

2.09

IPCA

Jorge Lacerda / Siderópolis 2

47.30

230

Aug/79

Dec/42

Jorge Lacerda A / Jorge Lacerda B 2

0.80

230

Oct/07

Dec/42

0.04

IPCA

Jorge Lacerda A /Jorge Lacerda

0.80

230

Dec/79

Dec/42

Jorge Lacerda B / Jorge Lacerda C 1

0.50

230

Feb/97

Dec/42

0.02

IPCA

Jorge Lacerda B / Jorge Lacerda C 2

0.50

230

Feb/97

Dec/42

Lajeado Grande / Caxias 5

65.60

230

Oct/05

Dec/42

1.42

IPCA

Lajeado Grande / Forquilhinha

116.50

230

Sep/03

Dec/42

0.30

IPCA

Londrina – Apucarana

40.40

230

Apr/88

Dec/42

0.87

IPCA

Londrina Eletrosul / Londrina Copel

31.60

230

Apr/88

Dec/42

0.68

IPCA

Londrina(Eletrosul) / Assis

156.50

230

May/05

Dec/42

3.38

IPCA

Londrina(Eletrosul) / Maringá

95.30

230

May/05

Dec/42

2.06

IPCA

Monte Claro – Nova Prata

19.90

230

Sep/04

Dec/42

1.20

IPCA

Passo Fundo – Xanxerê 1

79.30

230

May/75

Dec/42

3.42

IPCA

Passo Fundo – Xanxerê 2

79.20

230

Nov/79

Dec/42

Passo Fundo / Nova Prata 2

188.10

230

Nov/92

Dec/42

8.33

IPCA

Passo Fundo / Passo Fundo 1

0.45

230

Mar/73

Dec/42

0.02

IPCA

Passo Fundo / Passo Fundo 2

0.45

230

May/73

Dec/42

Salto Osório – Xanxerê

162.00

230

Oct/75

Dec/42

3.50

IPCA

Salto Osório / Pato Branco

85.90

230

Dec/79

Dec/42

1.85

IPCA

Salto Osório / Salto Osório (1 a 6)

2.28

230

Nov/75

Dec/42

0.05

IPCA

Siderópolis / Forquilhinha

27.60

230

Oct/11

Dec/42

0.30

IPCA

Xanxerê / Pato Branco

79.60

230

Dec/79

Dec/42

1.72

IPCA

Anastácio / Aquidauana 1

11.10

138

Nov/06

Dec/42

0.31

IPCA

Anastácio / Aquidauana 2

11.10

138

Nov/06

Dec/42

Araquari/Joinville GM

19.20

138

May/12

Dec/42

0.28

IPCA

Biguaçu – Florianópolis

19.50

138

Feb/02

Dec/42

0.60

IPCA

Biguaçu/ Florianópolis 2

19.50

138

Oct/90

Dec/42

Biguaçu/Itajaí Fazenda

58.40

138

Oct/90

Dec/42

0.98

IPCA

Biguaçu/Tijucas

27.28

138

Feb/02

Dec/42

0.51

IPCA

Blumenau / Ilhota

40.20

138

Oct/88

Dec/42

0.77

IPCA

Blumenau / Gaspar

29.00

138

Sep/89

Dec/42

Campo Grande / Mimoso 1

108.30

138

Oct/83

Dec/42

4.61

IPCA

Campo Grande / Mimoso 3

108.30

138

Sep/83

Dec/42

Campo Grande / Mimoso 4

108.30

138

Sep/83

Dec/42

Dourados das Nações / Ivinhema

94.70

138

Dec/83

Dec/42

0.25

IPCA

Florianópolis / Palhoça 1

9.60

138

Nov/83

Dec/42

1.41

IPCA

Florianópolis / Palhoça 2

9.60

138

Nov/83

Dec/42

Ilhota – Picarras

14.80

138

Apr/94

Dec/42

0.28

IPCA

Ilhota / Itajaí 1

7.89

138

Mar/02

Dec/42

0.15

IPCA

Ilhota / Itajaí 2

7.89

138

Jan/02

Dec/42

Ilhota/Araquari Hyosung

47.65

138

Sep/11

Dec/42

0.71

IPCA

Ilhota/Gaspar

11.20

138

Oct/88

Dec/42

0.21

IPCA

Itajaí / Camboriú Morro do Boi

13.31

138

Feb/02

Dec/42

0.27

IPCA

Itajaí / Itajaí Fazenda

5.35

138

Mar/02

Dec/42

0.10

IPCA

Ivinhema / Ivinhema2

30.00

138

Mar/82

Jan/44

0.36

IPCA

Ivinhema2 / Porto Primavera

61.00

138

Mar/82

Dec/42

0.31

IPCA

Joinville / Joinville Santa Catarina

10.00

138

Oct/99

Dec/42

0.21

IPCA

Joinville Santa Catarina / Picarras

49.00

138

Oct/99

Dec/42

0.95

IPCA

Joinville/Joinville GM

8.63

138

May/12

Dec/42

0.19

IPCA

Jorge Lacerda A / Imbituba

45.70

138

Oct/80

Dec/42

0.87

IPCA

Jorge Lacerda A / Palhoça

108.60

138

Oct/83

Dec/42

2.07

IPCA

Jupiá – Mimoso 1

218.70

138

Feb/92

Dec/42

9.31

IPCA

Jupiá – Mimoso 3

218.70

138

Jan/82

Dec/42

Jupiá – Mimoso 4

218.70

138

Jan/82

Dec/42

Palhoça/Palhoça Pinheira

21.66

138

Mar/82

Dec/42

0.35

IPCA

Palhoça Pinheira/Imbituba

52.34

138

Mar/82

Dec/42

0.96

IPCA

Tijucas/Camboríu Morro do Boi

23.13

138

Feb/02

Dec/42

0.45

IPCA

Salto Osório / Salto Santiago

56.20

69

Oct/78

Dec/42

-

IPCA

(1) Last readjustment on 07/01/2016

(2) Lines in Isolated System.

(3) Exclusive use of Generating Eletronorte.

(4) The line has not yet been transferred to Eletronorte.

(5) These Transmission Lines are part of Concession Agreement No. 061/2001 which also include the substations listed below. The amount of active RAP related to this agreement, adjusted on 07/17/2016, is R$ 833,863,957.06.

(6) These Transmission Lines are part of Concession Agreement No. 062/2001 which also include the substations listed below. The amount of active RAP related to this agreement, readjusted on 06/01/2016, is R$ 983,043,089.94.

(7) Non-onerous transfer of assets of Foz do Chapecó Energia S.A.

62

 


 
 

 

Marketletter 3Q16

 

 

 

VII.4 Substation   

 

VII.4.1 Substation  - Eneterprises renewed in terms of 12,783/13 Law

 

 

Eletrobras Companies

SS

Transformation Capacity (MVA)

Location (State)

Beginning of Operation

End of Concession

AAR on 09.30.16 (R$ million)(1)

Readjustment Index

Eletronorte

Altamira

120.3

PA

Jun/98

Dec/42

4.06

9.40%

Cametá

23.6

PA

Aug/98

Dec/42

0.53

9.40%

Carajás

0.3

PA

Nov/06

Dec/42

0.95

9.40%

Guamá

454.0

PA

Dec/81

Dec/42

3.27

9.40%

Marabá

1,063.8

PA

Oct/81

Dec/42

13.64

9.40%

Rurópolis

300.6

PA

Dec/98

Dec/42

4.32

9.40%

Santa Maria

600.2

PA

Sep/95

Dec/42

4.57

9.40%

Tucuruí

969.0

PA

Oct/81

Dec/42

22.96

9.40%

Transamazônica

60.3

PA

Dec/98

Dec/42

3.97

9.40%

Tucuruí-Vila

58.4

PA

Jun/99

Dec/42

0.94

9.40%

Utinga

602.0

PA

Dec/81

Dec/42

4.30

9.40%

Vila do Conde

3,817.4

PA

Dec/81

Dec/42

24.51

9.40%

Integradora

-

PA

Jul/13

Dec/42

0.47

9.40%

São Luis I

401.7

MA

Dec/82

Dec/42

4.69

9.40%

São Luis II

2,829.0

MA

Dec/82

Dec/42

28.58

9.40%

Miranda II

500.6

MA

Jun/98

Dec/42

5.77

9.40%

Peritoró

300.1

MA

Dec/82

Dec/42

3.79

9.40%

Presidente Dutra

721.0

MA

Dec/82

Dec/42

16.33

9.40%

Coelho Neto

130.0

MA

Jan/00

Dec/42

1.51

9.40%

Imperatriz

1,842.2

MA

Dec/82

Dec/42

19.13

9.40%

Porto Franco

399.0

MA

Feb/94

Dec/42

5.56

9.40%

Colinas

1.5

TO

Mar/99

Dec/42

2.82

9.40%

Miracema

362.5

TO

Mar/99

Dec/42

9.11

9.40%

Barra do peixe

150.6

MT

Nov/93

Dec/42

6.21

9.40%

Couto Magalhães

15.1

MT

Oct/81

Dec/42

0.97

9.40%

Coxipó

571.2

MT

Jul/87

Dec/42

7.55

9.40%

Jauru

600.5

MT

Jun/03

Dec/42

2.29

9.40%

Nova Mutum

60.6

MT

Sep/96

Dec/42

1.03

9.40%

Rondonopolis

400.9

MT

Jul/83

Dec/42

6.64

9.40%

Sinop

356.0

MT

Sep/96

Dec/42

5.27

9.40%

Sorriso

60.6

MT

Sep/96

Dec/42

1.28

9.40%

Epitaciolândia

22.1

AC

Mar/08

Dec/42

(2)

9.40%

SSna Madureira

18.8

AC

Oct/08

Dec/42

(2)

9.40%

Rio Branco

423.0

AC

Nov/12

Dec/42

6.11

9.40%

Ariquemes

120.3

RO

Aug/94

Dec/42

1.17

9.40%

Ji-Paraná

380.6

RO

Sep/94

Dec/42

5.60

9.40%

Porto Velho

525.6

RO

Jul/89

Dec/42

3.38

9.40%

Abunã

110.6

RO

May/02

Dec/42

2.26

9.40%

Samuel

0.3

RO

Jul/89

Dec/42

0.39

9.40%

Pimenta Bueno

110.6

RO

Jun/08

Dec/42

3.65

9.40%

Vilhena

120.6

RO

Oct/08

Dec/42

3.89

9.40%

Jaru

30.2

RO

Sep/97

Dec/42

1.90

9.40%

Coaracy Nunes

40.1

AP

Nov/75

Dec/42

(2)

-

Portuária

20.0

AP

Apr/96

Dec/42

(2)

-

Amapá

10.1

AP

Dec/01

Dec/42

(2)

-

Tartarugalzinho

40.2

AP

Jun/00

Dec/42

(2)

-

Calçoene

10.1

AP

May/02

Dec/42

(2)

-

Santana

120.5

AP

Oct/75

Dec/42

(2)

-

Santa Rita

80.0

AP

Dec/07

Dec/42

(2)

-

Equatorial

80.0

AP

Aug/00

Dec/42

(2)

-

Macapá II

53.4

AP

Nov/96

Dec/42

(2)

-

Boa Vista

301.7

RR

Jul/01

Dec/42

1.00

-

Chesf

SS Elev. Usina Apolonio Sales

480.0

AL

Feb/77

Dec/42

(4)

-

SS Elev. Usina Luiz Gonzaga

1,665.0

PE

May/88

Dec/42

(4)

-

SS Elev. Paulo Afonso I Plant

202.5

BA

Jan/55

Dec/42

(4)

-

SS Elev. Paulo Afonso II Plant

495.0

BA

Jan/62

Dec/42

(4)

-

SS Elev. Paulo Afonso III Plant

960.0

BA

Jan/71

Dec/42

(4)

-

SS Elev. Paulo Afonso IV Plant

2,700.0

BA

Nov/79

Dec/42

(4)

-

SS Elev. Xingó Plant

3,330.0

SE

Nov/94

Dec/42

(4)

-

SS Elev. Araras Plant

5.0

CE

Feb/60

Dec/42

(4)

-

SS Elev. B. Esperança Plant

280.0

PI

Mar/70

Dec/42

(4)

-

SS Elev. Funil Plant

43.2

BA

Jan/59

Dec/42

(4)

-

SS Elev. Pedra Plant

27.0

BA

Nov/78

Dec/42

(4)

-

SS Pau Ferro

301.0

PE

Aug/02

Dec/42

(4)

-

SS Paraiso

200.0

RN

Feb/04

Dec/42

(4)

-

SS Bom Nome

388.0

PE

Oct/63

Dec/42

(4)

-

SS Irecê

229.0

BA

Sep/81

Dec/42

(4)

-

SS Milagres

2,120.0

CE

Jan/64

Dec/42

(4)

-

SS Mirueira

401.0

PE

Aug/78

Dec/42

(4)

-

SS Moxotó

20.0

BA

Jan/72

Dec/42

(4)

-

SS Mulungú

10.0

BA

May/75

Dec/42

(4)

-

SS Pilões II

-

PB

Oct/12

Dec/42

(4)

-

SS Coteminas

-

PB

Dec/09

Dec/42

(4)

-

SS Brotas de Macaubas

-

BA

Jul/12

Dec/42

(4)

-

SS Tacaratu (3)

-

PE

Dec/14

Dec/42

(4)

-

SS Quixerê (3)

-

CE

Nov/14

Dec/42

(4)

-

SS Campo Formoso

-

BA

Dec/15

Dec/42

(4)

-

SS Jaguarari

-

BA

Jan/80

Dec/42

(4)

-

SS Sapeaçu

-

BA

May/03

Dec/42

(4)

-

SS Sobradinho

900.0

BA

Oct/79

Dec/42

(4)

-

SS Sobral II

400.0

CE

Nov/73

Dec/42

(4)

-

SS Tacaimbó

301.0

PE

Jun/85

Dec/42

(4)

-

SS Cícero Dantas

101.0

BA

May/56

Dec/42

(4)

-

SS Açu II

378.0

RN

Nov/89

Dec/42

(4)

-

SS Angelim

310.0

PE

Jan/56

Dec/42

(4)

-

SS Angelim II

-

PE

Jan/80

Dec/42

(4)

-

SS Bongi

530.0

PE

May/56

Dec/42

(4)

-

SS Campina Grande II

410.0

PB

May/64

Dec/42

(4)

-

SS Itapebi

-

BA

Jan/03

Dec/42

(4)

-

SS Funil

550.0

BA

Jan/56

Dec/42

(4)

-

SS SSnhor Do Bonfim II

433.3

BA

May/81

Dec/42

(4)

-

SS Eunápolis

400.0

BA

Sep/98

Dec/42

(4)

-

SS Picos

173.0

PI

Jul/92

Dec/42

(4)

-

SS Modelo Reduzido

12.5

BA

Jan/67

Dec/42

(4)

-

SS Mossoró II

400.0

RN

Jan/77

Dec/42

(4)

-

SS Barreiras

401.0

BA

Jun/96

Dec/42

(4)

-

SS Sto. Antonio de Jesus

301.0

BA

Mar/97

Dec/42

(4)

-

SS Icó

200.0

CE

May/97

Dec/42

(4)

-

SS Mussuré II

401.0

PB

Mar/79

Dec/42

(4)

-

SS Paulo Afonso

-

AL

Mar/74

Dec/42

(4)

-

SS Penedo

302.0

AL

May/97

Dec/42

(4)

-

SS Cauípe

201.0

CE

Mar/01

Dec/42

(4)

-

SS Pici II

400.0

CE

May/05

Dec/42

(4)

-

SS Piripiri

330.0

PI

Aug/73

Dec/42

(4)

-

SS Pituaçu

402.0

BA

Mar/83

Dec/42

(4)

-

SS Santa Cruz II

100.0

RN

Mar/63

Dec/42

(4)

-

SS Banabuiú

121.0

CE

Jan/64

Dec/42

(4)

-

SS Currais Novos II

103.0

RN

Nov/75

Dec/42

(4)

-

SS Santana dos Matos II

50.0

RN

Nov/75

Dec/42

(4)

-

SS Coremas

300.0

PB

Dec/90

Dec/42

(4)

-

SS Fortaleza

405.0

CE

Jan/64

Dec/42

(4)

-

SS Joairam

451.0

PE

Jul/06

Dec/42

(4)

-

SS Juazeiro da Bahia II

402.0

BA

Apr/81

Dec/42

(4)

-

SS Matatu

380.0

BA

Jan/65

Dec/42

(4)

-

SS Natal II

401.0

RN

Jan/79

Dec/42

(4)

-

SS Itabaianinha

240.0

SE

Feb/96

Dec/42

(4)

-

SS Pirapama II

400.0

PE

Feb/72

Dec/42

(4)

-

SS Russas II

300.0

CE

Nov/82

Dec/42

(4)

-

SS Elizeu Martins

101.0

PI

Jan/06

Dec/42

(4)

-

SS Boa Esperança 230 Kv

127.0

PI

Mar/70

Dec/42

(4)

-

SS Boa Esperança 500 Kv

300.0

PI

Nov/80

Dec/42

(4)

-

SS Xingó 500 Kv

-

SE

Nov/94

Dec/42

(4)

-

SS Paulo Afonso IV

1,200.0

AL

Jan/79

Dec/42

(4)

-

SS Recife II

2,410.0

PE

Jan/79

Dec/42

(4)

-

SS S. João do Piaui

418.0

PI

Nov/80

Dec/42

(4)

-

SS Zebu

38.0

AL

Nov/76

Dec/42

(4)

-

SS Abaixadora

110.0

BA

Oct/67

Dec/42

(4)

-

SS Bom Jesus da Lapa

162.0

BA

Sep/81

Dec/42

(4)

-

SS Gov. Mangabeira

200.0

BA

Mar/60

Dec/42

(4)

-

SS Quixadá

-

CE

Jul/03

Dec/42

(4)

-

SS Jacaracanga

301.0

BA

Jan/82

Dec/42

(4)

-

SS Ribeirão

300.0

PE

Oct/94

Dec/42

(4)

-

SS Rio Largo II

301.0

AL

Dec/62

Dec/42

(4)

-

SS Messias

1,201.0

AL

Nov/94

Dec/42

(4)

-

SS Camaçari II

2,605.0

BA

Jan/79

Dec/42

(4)

-

SS Catu

300.0

BA

May/56

Dec/42

(4)

-

SS Cotegipe

302.0

BA

Jan/56

Dec/42

(4)

-

SS Teresina

590.0

PI

Apr/70

Dec/42

(4)

-

SS Fortaleza II

1,800.0

CE

May/00

Dec/42

(4)

-

SS Goianinha

300.0

PE

Jan/61

Dec/42

(4)

-

SS Teresina II

900.0

PI

May/00

Dec/42

(4)

-

SS Delmiro Gouveia

401.0

CE

Jun/89

Dec/42

(4)

-

SS Maceió

400.0

AL

Sep/02

Dec/42

(4)

-

SS Itabaiana

223.0

SE

May/57

Dec/42

(4)

-

SS Itaparica

10.0

PE

Jan/83

Dec/42

(4)

-

SS Jardim

1,601.0

SE

Aug/79

Dec/42

(4)

-

SS Sobral III

1,200.0

CE

Apr/00

Dec/42

(4)

-

SS Xingó 69 Kv

12.5

SE

Jan/87

Dec/42

(4)

-

SS Olindina

40.0

BA

Apr/80

Dec/42

(4)

-

SS Luiz Gonzaga 500kv

-

PE

May/88

Dec/42

(4)

-

SS Floresta II (3)

-

PE

Oct/14

/

(4)

-

Furnas (5)

Adrianópolis

3,290.0

RJ

Nov/70

Dec/42

(6)

-

Angra

974.6

RJ

Apr/71

Dec/42

(6)

-

Araraquara

-

SP

Apr/76

Dec/42

(6)

-

Bandeirantes

1,433.3

GO

Oct/72

Dec/42

(6)

-

Barro Alto

183.0

GO

Mar/82

Dec/42

(6)

-

Brasília Geral

300.0

DF

Feb/60

Dec/42

(6)

-

Brasília Sul

2,094.2

DF

Mar/73

Dec/42

(6)

-

Cachoeira Paulista

583.3

SP

Oct/76

Dec/42

(6)

-

Campinas

1,970.0

SP

Sep/72

Dec/42

(6)

-

Campos

1,283.3

RJ

Feb/73

Dec/42

(6)

-

Foz do Iguaçu

15,968.0

PR

Dec/82

Dec/42

(6)

-

Grajaú

2,800.0

RJ

Dec/79

Dec/42

(6)

-

Guarulhos

-

SP

Sep/63

Dec/42

(6)

-

Gurupi

-

TO

Mar/99

Dec/42

(6)

-

Ibiúna

12,050.4

SP

Apr/84

Dec/42

(6)

-

Imbariê

-

RJ

Oct/68

Dec/42

(6)

-

Iriri

-

RJ

Oct/09

Dec/42

(6)

-

Itabera

-

SP

Sep/82

Dec/42

(6)

-

Itutinga

-

MG

Apr/67

Dec/42

(6)

-

Ivaiporã

10,956.0

PR

Oct/82

Dec/42

(6)

-

Jacarepaguá

1,350.0

RJ

Dec/67

Dec/42

(6)

-

Macaé

-

RJ

Nov/01

Dec/42

(6)

-

Mogi das Cruzes

1,166.7

SP

Mar/64

Dec/42

(6)

-

Niquelândia

-

GO

Oct/99

Dec/42

(6)

-

Pirineus

-

GO

Nov/06

Dec/42

(6)

-

Poços de Caldas

1,846.7

MG

Sep/63

Dec/42

(6)

-

Resende

-

RJ

Apr/09

Dec/42

(6)

-

Rio Verde

333.3

GO

Dec/75

Dec/42

(6)

-

Rocha Leão

-

RJ

Dec/72

Dec/42

(6)

-

Samambaia

4,250.0

DF

Mar/98

Dec/42

(6)

-

São José

2,600.0

RJ

Aug/91

Dec/42

(6)

-

Tijuco Preto

17,014.7

SP

Sep/82

Dec/42

(6)

-

Viana

750.0

ES

Dec/05

Dec/42

(6)

-

Vitória

969.2

ES

Nov/78

Dec/42

(6)

-

Corumbá

556.0

GO

Mar/97

Dec/42

(6)

-

Funil

300.0

RJ

Dec/69

Dec/42

(6)

-

Furnas

1,399.2

MG

Sep/63

Dec/42

(6)

-

Luiz C. Barreto

1,333.3

SP

Mar/69

Dec/42

(6)

-

Marimbondo

2,393.3

MG

Aug/75

Dec/42

(6)

-

Porto Colômbia

425.0

MG

Jul/73

Dec/42

(6)

-

SS Barreiro / Cemig

350.0

MG

Jan/63

Dec/42

(6)

-

SS Ouro Preto / Cemig

533.3

MG

Feb/04

Dec/42

(6)

-

HPU Água Vermelha / AES Rio Grande

1,000.0

MG

Jan/02

Dec/42

(6)

-

HPU Cachoeira Dourada / Celg

160.0

GO

Jan/86

Dec/42

(6)

-

Margem Direita (HPU Itaipu) / Ande

7.0

Hernandarias/Paraguai

Apr/83

Dec/42

(6)

-

Eletrosul

Alegrete

83.0

RS

May/71

Dec/42

2.43

IPCA

Anastácio

150.0

MS

Aug/94

Dec/42

2.34

IPCA

Areia

672.0

PR

Aug/80

Dec/42

14.04

IPCA

Assis (7)

336.0

SP

Mar/79

Dec/42

3.73

IPCA

Atlântida 2

249.0

RS

May/07

Dec/42

3.58

IPCA

Biguaçu

300.0

SC

Apr/08

Dec/42

4.89

IPCA

Blumenau

1,962.0

SC

Apr/79

Dec/42

18.90

IPCA

Campos Novos

2,466.0

SC

Sep/82

Dec/42

21.92

IPCA

Canoinhas

375.0

SC

Feb/88

Dec/42

3.27

IPCA

Caxias

2,016.0

RS

Dec/01

Dec/42

17.54

IPCA

Caxias 5 (7)

215.0

RS

Jun/05

Dec/42

4.31

IPCA

Charqueadas

88.0

RS

Jan/72

Dec/42

3.21

IPCA

Curitiba

1,344.0

PR

Oct/80

Dec/42

15.72

IPCA

Desterro

150.0

SC

Dec/08

Dec/42

2.32

IPCA

Dourados

300.0

MS

Nov/87

Dec/42

5.06

IPCA

Farroupilha

88.0

RS

Jun/73

Dec/42

4.24

IPCA

Florianópolis

75.0

SC

Dec/74

Dec/42

2.45

IPCA

Gravataí

2,016.0

RS

Sep/82

Dec/42

16.93

IPCA

Gravataí 3

165.0

RS

Nov/07

Dec/42

3.09

IPCA

Ilhota

100.0

SC

Dec/76

Dec/42

5.10

IPCA

Itajaí

450.0

SC

Jan/02

Dec/42

5.56

IPCA

Joinville

691.0

SC

Nov/74

Dec/42

9.73

IPCA

Joinville Norte

300.0

SC

Jun/09

Dec/42

4.19

IPCA

Jorge Lacerda "A"

399.8

SC

Jun/73

Dec/42

7.06

IPCA

Londrina

1,344.0

PR

Apr/88

Dec/42

11.15

IPCA

Nova Santa Rita

2,016.0

RS

Aug/09

Dec/42

16.25

IPCA

Palhoça

384.0

SC

Jan/84

Dec/42

6.99

IPCA

Passo Fundo

168.0

RS

Nov/92

Dec/42

5.38

IPCA

Salto Osório

33.3

PR

Oct/75

Dec/42

3.61

IPCA

Salto Santiago

15.0

PR

Nov/80

Dec/42

6.21

IPCA

Santo Ângelo

1,344.0

RS

Dec/99

Dec/42

15.82

IPCA

Siderópolis

352.0

SC

Apr/75

Dec/42

4.61

IPCA

Tapera 2

166.0

RS

Mar/05

Dec/42

2.18

IPCA

Xanxerê

600.0

SC

Jun/83

Dec/42

5.30

IPCA

Line inputs, reactors, capacitor bank and other substation equipment

-

SC, PR and RS

Diverses

Dec/42

30.21

IPCA

(1) Last readjustment on 07/01/2016

(2) Substation in Isolated System.

 

(3) Substations transferred to Chesf by donation by accessory, according to contractual clause between ANEEL and the agents that needed to build these facilities.

(4) These Substations are part of Concession Agreement No. 061/2001 which also include the Transmission Lines listed above. The amount of active AAR related to this agreement, adjusted on 07/17/2016, is R$ 833,863,957.06.

(5) Total Transformation Capacity (Total MVA) = Operating Capacity + Reserve Capacity + Capacity under review.

(6) These Substations are part of Concession Agreement No. 062/2001 which also include the Transmission Lines listed above. The amount of active AAR related to this agreement, readjusted on 06/01/2016, is R$ 983,043,089.94.

(7) Transformers installed in third-party substations.                                                                                                                                                                                    

 

VII.4.2 Substation – Enterprises not renewed in terms of 12,783/13 Law

 

 

Eletrobras Companies

SS

Transformation Capacity (MVA)

Location (State)

Beginning of Operation

End of Concession

AAR on 09.30.16 (R$ Million)(1)

Readjustment Index

Eletronorte

Ribeiro Gonçalves

650.0

MA

Dec/11

Jan/39

5.58

9.32%

Balsas

200.0

MA

Dec/11

Jan/39

1.67

9.32%

São Luis III

300.3

MA

May/10

Mar/38

4.42

9.32%

Miranda II (ATR1)

450.0

MA

Nov/10

Jan/39

10.14

9.32%

Lucas do Rio Verde

75.0

MT

Apr/13

Jun/41

2.55

-3.75%

Nobres

200.0

MT

Sep/13

Dec/41

2.05

9.32%

Tucuruí

300.0

PA

Dec/14

Dec/41

2.24

9.32%

Lechuga

450.0

AM

Mar/15

May/42

7.38

9.32%

Porto Velho Collector

5438.4

RO

Mar/13

Feb/39

69.32

9.32%

Miramar

450.0

PA

Apr/16

Apr/46

4.19

9.32%

Chesf

SS Elev. Usina de Curemas

5.0

PB

Jan/68

Nov/24

-

-

SS Elev. Usina Term. Camaçari

400.0

BA

Sep/78

Aug/27

-

-

SS Elev. Usina de Sobradinho

1200.0

BA

Oct/79

Feb/22

-

-

SS Tauá II

202.0

CE

Dec/07

Mar/35

(4)

(4)

SS Ibicoara

410.0

BA

Jan/11

Jun/37

(4)

(4)

SS Santa Rita II

450.0

PB

Jul/12

Aug/39

(4)

(4)

SS Suape III

300.0

PE

Jul/12

Jan/39

(4)

(4)

SS Natal III

300.0

RN

Aug/12

Aug/39

(4)

(4)

SS Zebu II

200.0

AL

Jul/12

Aug/39

(4)

(4)

SS Brumado

-

BA

Aug/10

Jun/37

(4)

(4)

SS Camaçari IV

2400.0

BA

Nov/12

Jul/40

9.72

9.32%

SS Suape II

1200.0

PE

Dec/12

Jan/39

(4)

(4)

SS Arapiraca III

100.0

AL

Jun/13

Oct/40

7.24

9.32%

SS Extremoz II

150.0

RN

Feb/14

Nov/40

(4)

(4)

SS João Câmara

360.0

RN

Feb/14

Nov/40

(4)

(4)

SS Acaraú

200.0

CE

Apr/14

Nov/40

(4)

(4)

SS Igaporã

450.0

BA

Jun/14

Nov/40

(4)

(4)

SS Aquiraz II (2)

-

CE

Dec/13

-

(4)

(4)

SS Pecém II (2)

-

CE

Oct/13

-

(4)

(4)

SS Ceará Mirim II (2)

-

RN

Sep/14

-

(4)

(4)

SS Bom Jesus da Lapa II

-

BA

Dec/15

Nov/40

(4)

(4)

SS Igaporã III

750.0

BA

Dec/15

Jun/42

(4)

(4)

SS Pindaí II

300.0

BA

Dec/15

Jun/42

(4)

(4)

SS Campina Grande III (2)

-

PB

Dec/15

Oct/41

(4)

(4)

SS Garanhuns II (2)

-

PE

Dec/15

Dec/41

(4)

(4)

SS Lagoa Nova II

300.0

RN

Dec/15

Oct/41

3.45

9.32%

SS Mirueira II

300.0

PE

Apr/16

Jun/42

(4)

(4)

SS Polo

100.0

BA

Apr/16

Oct/40

1.31

9.32%

SS Ibiapina II (3)

200.0

PI

Sep/16

Aug/41

3.56

9.32%

Furnas (9)

Zona Oeste

1200.0

RJ

Dec/14

May/42

9.52

IPCA

Batalha

90.0

MG

Aug/06

Aug/41

(7)

-

Campos

186.0

RJ

Dec/68

Jul/27

(7)

-

Itumbiara

5075.0

MG

Mar/73

Feb/20

(7)

-

Manso

312.5

MT

Nov/00

Feb/35

(7)

-

Mascarenhas de Moraes

1650.7

MG

Dec/56

Oct/23

(7)

-

Santa Cruz (5)

1544.0

RJ

Jun/67

Jul/15

(7)

-

São Gonçalo

42.5

RJ

Jul/77

(6)

(7)

-

Serra da Mesa

1576.4

GO

Mar/98

Nov/39

(7)

-

Simplício

497.5

RJ

Aug/06

Aug/41

(7)

-

Eletrosul

Foz do Chapecó

150.0

RS

Dec/12

Jun/41

3.9

IPCA

Missões

150.0

RS

Nov/10

Jan/39

5.2

IPCA

Biguaçu

1344.0

SC

Apr/08

Mar/35

28.9

IPCA

Concession 010/2005 - Lines/reactor inputs/capacitor bank / other substation equipment

-

SC

Diverses

Mar/35

10.4

IPCA

Caxias 6

330.0

RS

Aug/12

Oct/40

4.1

IPCA

Ijuí 2

166.0

RS

Apr/13

Oct/40

3.4

IPCA

Lageado Grande

75.0

RS

Nov/12

Oct/40

1.7

IPCA

Nova Petrópolis 2

83.0

RS

Nov/12

Oct/40

2.4

IPCA

Concession 012/2010 - Line inputs at substations

-

RS

Jul/13

Oct/40

1.0

IPCA

Frequency Converter Uruguaiana

109.7

RS

Sep/94

Jul/21

9.6

IPCA

Ivinhema 2 (8)

300.0

MS

Jan/16

Jan/44

3.2

IPCA

Biguaçu –expansion

300.0

SC

Oct/12

Dec/42

4.1

IPCA

Itajaí – expansion

150.0

RS

Dec/13

Dec/42

1.0

IPCA

Joinville Norte - expansion

150.0

SC

Sep/13

Dec/42

4.5

IPCA

Joinville Norte – 2nd expansion

150.0

SC

Aug/16

Dec/42

0.0

IPCA

Nova Santa Rita –expansion

672.0

RS

Dec/13

Dec/42

6.8

IPCA

Tapera 2 - expansion

83.0

RS

Nov/12

Dec/42

1.9

IPCA

Desterro - Expansion

150.0

SC

Jul/16

Dec/42

Concession 057/2001 - Line / reactor inputs / capacitor bank / other substation equipment

-

SC, PR and RS

Diverses

Dec/42

11.7

IPCA

Concession 005/2006 - Line / reactor inputs / capacitor bank / other substation equipment

-

RS and SC

Diverses

Apr/36

8.2

IPCA

Concession 004/2004 - Line / reactor inputs / capacitor bank / other substation equipment

-

PR

Diverses

Feb/34

20.8

IPCA

Concession 004/2008 - Line / reactor inputs / capacitor bank / other substation equipment

-

RS

Jan/10

Mar/38

0.7

IPCA

(1) Last readjustment on 07/01/2016

(2) Substations belonging to SPEs in which Chesf has its own equipment installed with at least one line input.

(3) Although energized, the reported revenue of SE Ibiapina is still foreseen since it has not yet entered commercial operation.

(4) The AAR of these SSs is informed jointly with that of the TLs, according to concession contract.

(5) Affected, but not yet extended.

(6) Extension denied.

(7) These facilities are not part of the Furnas transmission contracts.

(8) Transformers installed in third-party substations.        .                                                                            

(9) Total Transformation Capacity (Total MVA) = Operating Capacity + Reserve Capacity + Capacity under review.

 

                              

.                                                             

 

 

VIII.Distribution Data

 

VIII.1 Distribution Data

 

Company

Extension of Distribution Lines (Km)

Number of Customers

Number of Municipalities Assisted

Substations

ED Acre

19,987

252,891

22

15

ED Alagoas

42,535

1,112,319

102

40

ED Amazonas
Energia

47,909

934,770

61

24

ED Piauí

89,127

1,218,710

244

84

ED Rondônia

57,742

604,890

52

60

ED Roraima

3,644

111,324

1

3

 

VIII.2 Energy Sold – MWh

 

Company

1Q16

2Q16

3Q16

ED Acre

243,983

239,089

245,538

ED Alagoas

872,817

805,717

780,206

ED Amazonas Energia

1,503,876

1,460,731

1,541,332

ED Piauí

765,182

811,192

854,653

ED Rondônia

717,507

711,682

742,003

ED Roraima

200,319

190,045

200,564

Total

4,303,683

4,218,457

4,364,296

 


VIII.2.1 Energy Sold by Consumer Class

 

Distribution to

1Q16

2Q16

3Q16

R$ Million

MWh

R$ Million

MWh

R$ Million

MWh

Captive Market

           

Residential

39,418.18

1,765,186

36,290.31

1,713,191

40,905.36

1,757,768

Industrial

1,868.06

668,944

1,764.57

647,268

2,094.12

657,321

Commercial, services and others activities

15,551.83

954,772

14,894.94

944,999

17,957.26

937,101

Rural

994.95

201,328

929.77

166,163

831.85

182,003

Public Utilities

5,760.32

342,717

5,586.57

367,762

6,944.69

356,864

Public Ilumination

1,539.63

187,478

1,611.68

193,154

4,570.74

204,435

Public service

1,135.07

162,023

1,071.60

163,978

1,245.04

163,014

Own Consumption

63.1

8,778

57.37

7,934

74.28

9,270

Others

114.81

2,888

14.29

2,930

30.61

-

Captive Total

66,445.94

4,294,113.50

62,221.10

4,207,379

74,653.94

4,267,778

Free Customer

           

Residential

0.42

5,219

0.45

6,626

1.71

11,872

Industrial

4.97

8,052

4.57

9,117

6.61

8,279

Commercial, services and others activities

0.48

4,643

0.48

4,508

0.97

8,369

ED Amazonas Energia (1)

-

-

-

674

281.42

67,998

Free Customer Total

5.87

17,914

5.5

20,925

290.72

96,518

(1) ED Amazonas Energia does not make free customer separation by class.

 

 

VIII.3 Energy purchased for resale

 

Company

Buyer

1Q16

2Q16

3Q16

R$ Million

MWh

R$ Million

MWh

R$ Million

MWh

ED Acre

Eletrobras System

145.78

243,429.00

100.00

239,089

103.00

243,258

Others

-

-

-

-

-

-

ED Alagoas

Eletrobras System

56.30

262,812

71.05

258,143

39.00

255,124

Others

231.90

1,051,246

113.70

1,032,570

172.70

1,020,493

ED Amazonas Energia

Eletrobras System

-

2,062,635

153.61

871,902

-

2,249,102

Others

133.36

511,184

161.03

612,984

156.76

500,223

ED Piauí

Eletrobras System

53.78

380,422

54.20

384,602

54.16

384,602

Others

188.33

762,631

185.22

848,869

166.42

955,308

ED Rondônia

Eletrobras System

34.53

188,340

51.36

206,632

42.06

206,632

Others

181.65

990,742

270.20

1,086,963

221.28

1,086,963

ED Roraima

Eletrobras System

58.29

261,740

55.13

247,561

56.09

251,873

Others

46.97

38,822

46.60

23,172

57.95

23,764

 

 

VIII.4 Network Expansion – number of new connections

 

Company

1Q16

2Q16

3Q16

ED Acre

3,831

4,263

4,045

ED Alagoas

10,301

32,513

24,235

ED Amazonas Energia

11,328

9,745

9,189

ED Piaui

13,166

12,991

14,869

ED Rondonia

8,394

7,092

9,017

ED Roraima

909

1,461

1,333

 

VIII.5 Fuel used to produce electric energy

 

Company

Type (Unit)

1Q16

2Q16

3Q16

Amount

R$ Million

Amount

R$ Million

Amount

R$ Million

ED Acre

Diesel Oil (L)

15,458,374.0

44.9

14,972,912.0

43.5

14,298,459.0

41.6

Gas (m3)

 

 

 

 

 

 

ED Alagoas

Diesel Oil (L)

-

-

-

-

 

 

Gas (m3)

 

 

 

 

 

 

ED Amazonas Energia

Diesel Oil (L)

117,843,801.0

392.2

113,541,586.0

379.3

122,110,310.0

406.4

Gas (m3)

315,384,257.0

441.3

274,359,871.0

385.2

224,256,995.0

316,5

ED Piauí

Diesel Oil (L)

-

-

-

-

 

 

Gas (m3)

 

 

 

 

 

 

ED Rondônia

Diesel Oil (L)

32,421,500.0

99.5

14,445,551.0

40.1

5,637,000.0

16.3

Gas (m3)

 

 

 

 

 

 

ED Roraima

Diesel Oil (L)

10,937,402.3

26.0

6,569,168.0

20.2

6,614,134.0

16.3

Gas (m3)

 

 

 

 

 

 

               

 

 

VIII.6 Quality Indicators and Operational Performance

 

Company

DEC/ Stoppage Duration –

hours

FEC Stoppage Frequency

TMA – Average Time of Assistence –

minutes

Losses (%)

Technical

Commercial

ED Acre

39.3

30.3

411.2

9.9

14.5

ED Alagoas

17.3

12.5

226.8

10.3

16.0

ED Amazonas Energia

37.1

23.3

311.0

7.8

34.9

ED Piauí

17.2

11.7

396.4

12.2

18.5

ED Rondônia

21.9

15.0

384.1

11.2

18.1

ED Roraima

30.8

37.0

119.1

7.0

5.4

 

 

VIII.7 Default

 

Class

ED
Acre

ED
Alagoas

ED Amazonas Energia

ED
Piauí

ED
Rondônia

ED Roraima

Total

Public Utilities

3.48

29.95

37.67

8.13

31.84

7.82

118.89

Industrial

2.76

18.57

44.72

9.53

14.32

0.56

90.46

Residential

27.02

81.07

182.89

123.15

68.90

8.74

491.77

Commercial, services and others activities

9.06

33.58

79.04

44.20

24.18

2.65

192.71

Others

41.16

40.83

95.97

31.72

37.36

6.41

253.45

Total

83.47

204

440.30

216.73

176.6

26.18

1,147.28

 

 

IX.Employees  - Effective Headcount

 

IX.1 By Department

 

Company

Administrative

Operational

Total

Eletronorte

1,050

1,999

3,049

Chesf

1,496

3,060

4,556

Furnas

1,157

2,594

3,751

Eletronuclear

510

1,424

1,934

Eletrosul

522

782

1,304

CGTEE

109

489

598

Amazonas GT

107

355

462

Itaipu Binacional

983

376

1,359

ED Acre

156

94

250

ED Alagoas

316

789

1,105

ED Amazonas Energia

462

1,249

1,711

ED Piauí

224

1,626

1,850

ED Rondônia

168

535

703

ED Roraima

142

211

353

Eletropar

4

0

4

Total

7,406

15,583

22,989

 

 

IX.2 Complementary Work-force

 

Empresa Eletrobras

1Q16

2Q16

3Q16

Eletronorte

344

237

193

Chesf

0

0

0

Furnas

1,083

1,077

1,076

Eletronuclear

0

0

0

Eletrosul

0

0

0

CGTEE

0

0

0

Amazonas GT

0

0

0

Itaipu Binacional

0

0

0

ED Acre

402

402

402

ED Alagoas

467

541

568

ED Amazonas Energia

0

0

0

ED Piauí

1,564

1,602

1,279

ED Rondônia

947

1,374

1,537

ED Roraima

192

164

144

Eletropar

0

0

0

Total

4,999

5,397

5,199

 

 

 

X. Investments

 

X.1 Total Investment

 

Generation

1Q16

2Q16

3Q16

2016 Budget

Eletrobras

-

-

-

-

Eletronorte

0.99

0.49

0.39

436.05

Chesf

2.48

2.63

27.55

42.53

Furnas

7.15

4.32

4.70

74.74

Eletronuclear

253.88

337.20

89.74

1,209.91

Eletrosul

13.43

0.19

0.06

55.35

CGTEE

1.26

0.53

0.70

-

Amazonas GT

14.91

63.72

56.74

281.35

Itaipu Binacional

-

-

-

-

ED Amazonas Energia

-

1.84

3.25

8.00

Other Companies (*)

-

-

-

50.34

(*) Includes the companies Generadores Eólicas Winds Angelim, Winds of Santa Rosa, Ventos de Uirapuru, Arara Azul, Bentevi, Ouro Verde I, II and III, Wind Energy V, VI, VII, VIII, IX, Eólicas Hermenegildo I, II and III And Eólicas Chuí I

 

Generation - Maintenance

1Q16

2Q16

3Q16

2016 Budget

Eletrobras

-

-

-

-

Eletronorte

1.79

0.74

2.74

-

Chesf

8.40

8.03

6.63

35.53

Furnas

5.21

12.62

5.37

36.19

Eletronuclear

7.01

40.30

22.10

165.51

Eletrosul

0.40

0.04

0.37

7.63

CGTEE

1.13

1.16

0.59

25.93

Amazonas GT

0.04

0.05

0.66

7.33

Itaipu Binacional

-

-

-

-

ED Amazonas Energia

-

3.35

1.08

19.44

 

Generation – Partnership Investments

1Q16

2Q16

3Q16

2016 Budget

Eletrobras

255.00

133.50

95.25

601.80

Eletronorte

364.16

235.74

135.45

1,303.04

Chesf

266.18

10.00

397.58

648.69

Furnas

349.10

91.32

165.45

724.03

Eletronuclear

-

-

-

-

Eletrosul

143.33

94.45

110.49

578.05

CGTEE

-

-

-

-

Amazonas GT

-

-

-

-

Itaipu Binacional

-

-

-

-

ED Amazonas Energia

-

-

-

-

Other Companies (*)

 

 

 

16.30

(*) Includes the company Brasventos Energia (Holding Eólicas Furnas)

 

Transmission

1Q16

2Q16

3Q16

2016 Budget

Eletrobras

4.40

-

-

-

Eletronorte

86.35

94.69

64.89

-

Chesf

178.42

137.22

96.84

117.31

Furnas

40.83

49.79

30.29

180.83

Eletrosul

21.15

35.69

34.90

125.76

Amazonas GT

0.53

0.14

0.23

-

ED Amazonas Energia

-

-

-

-

Other Companies (*)

0.48

1.61

0.88

259.24

(*) Includes the companies Uirapuru, TSBE, TSLE, LVTE, FOTE and Transenergia Goiás

 

 

Transmission - Maintenance

1Q16

2Q16

3Q16

2016 Budget

Eletrobras

-

-

-

-

Eletronorte

5.24

3.93

10.46

-

Chesf

29.27

26.15

21.55

667.75

Furnas

33.58

48.04

24.41

192.84

Eletrosul

0.80

0.54

1.60

9.98

Amazonas GT

-

-

-

4.97

ED Amazonas Energia

-

-

-

-

 

 

Transmission – Partnership Investments

1Q16

2Q16

3Q16

2016 Budget

Eletrobras

-

-

-

-

Eletronorte

18.00

196.96

123.68

-

Chesf

0.74

-

-

0.74

Furnas

29.91

191.35

258.76

727.82

Eletrosul

1.60

1.50

1.09

38.63

Amazonas GT

-

-

-

-

ED Amazonas Energia

-

-

-

-

.

 

Distribution

1Q16

2Q16

3Q16

2016 Budget

ED Acre

4.53

7.83

4.60

61.42

ED Alagoas

13.44

20.06

36.03

-

ED Amazonas Energia

20.61

34.18

54.38

190.75

ED Piauí

12.14

14.90

22.58

98.80

ED Rondônia

15.79

18.31

19.96

67.35

ED Roraima

4.84

7.59

3.28

16.27

Celg D

51.50

54.82

50.95

302.72

 

 

Distribution - Maintenance

1Q16

2Q16

3Q16

2016 Budget

ED Acre

2.56

2.05

2.12

3.44

ED Alagoas

8.35

10.82

16.82

155.37

ED Amazonas Energia

12.15

10.32

12.19

179.03

ED Piauí

6.74

14.02

9.11

63.27

ED Rondônia

8.44

10.22

5.49

135.89

ED Roraima

0.69

0.79

1.98

19.07

Celg D

10.07

11.65

35.07

105.43

 

 

Others

1Q16

2Q16

3Q16

2016 Budget

Eletrobras

0.06

0.05

0.13

17.83

Eletronorte

3.39

4.29

4.71

-

Chesf

12.30

16.45

12.59

53.57

Furnas

14.78

16.81

23.75

92.41

Eletronuclear

0.35

2.08

5.15

19.04

Eletrosul

1.41

0.42

1.08

9.36

CGTEE

0.29

1.02

0.05

5.50

Amazonas GT

0.04

-

0.01

1.47

Itaipu Binacional

-

-

-

-

ED Acre

7.50

7.27

9.09

-

ED Alagoas

9.05

7.83

5.45

-

ED Amazonas Energia

17.96

33.02

23.09

20.38

ED Piauí

2.48

4.08

14.54

14.51

ED Rondônia

7.32

11.61

10.07

7.13

ED Roraima

0.74

0.62

1.09

4.50

Celg D

13.52

7.70

12.93

45.45

Other Companies(*)

0.42

1.49

0.66

10.71

(*) Include the companies Cepel, Eletropar, Brasil Ventos Energia and Uirapuru.

 

 

 

X.2 New Investments

 

X.2.1 Generation

 

X.2.1.1 Integral Responsibility

 

Eletrobras Companies

Plant

Location
(State)

Investiment (R$ Million)

Installed Capacity (MW)

Energy Assured (MW)

Beginning of Operation

Beginning of Construction

End of Concession

RCE

FCE(10)

Total

Up to 3Q16

MW Avg

Avg Price (R$/MWh)

MW Avg

Chesf

WPP Casa Nova I

BA

800.00

663.75

180

61.4

Dec/18

(1)

(1)

(1)

(1)

(1)

WPP Casa Nova II

BA

102.50

18.54

28

7.1

Dec/17

May/49 (2)

May /49 (2)

7.10

149.15

-

WPP Casa Nova III

BA

93.10

15.64

24

5.5

Dec/17

May /49 (2)

May /49 (2)

5.50

149.15

-

Furnas

SHU Anta

RJ/MG

2,296,6 (3)
Basis: Dec/08

2,487,90 (3)

28

15,9 (5)

GU1 and GU2: See (4)

Mar/07

-

15.38

207.01

-

Eletronuclear

Angra 3

RJ

20,579 (6)

8,064 (7)

1,405

1,214,2

Jan/23

Jul/08

Dec/62 (8)

n/a

n/a

n/a

Eletrosul

SHU Coxilha Rica (9)

SC

-

10.08

18

10.1

-

-

Jun/42

(9)

(9)

(9)

Amazonas GT

TPU Mauá 3

AM

1,183.28

78.62

590.75

507.2

Apr/17

Sep/12

Nov/44

-

-

-

(1) Wind farm project without grants and not-traded energy

(2) According to MME Ordinance No. 220 of 05.26.2014 and MME Ordinance No. 225 of 05.28.2014.

(3) Includes Simplicio, which is already in operation.

(4) Scheduled date for start of commercial operation of the generating units of SHU Anta as Correspondence DE.E.026.2016 of June 23, 2016, sent to ANEEL: GU1 - 05.01.2018 and UG2 – 09.01.2018. It is worth mentioning that the contract supplier consortium was terminated.

(5) Assured Energy is only the increase to occur when the Anta commercial operation. It does not include the assured energy of Simplicio, reported in Section 1.2.

(6) Includes direct costs of R$ 21,051.2 million approved in RDE 1302.007/16 07.26.2016, approving the new date entry. With indirect costs of R$ 26,144.0 million.

(7) Includes estimated direct and indirect costs.

(8) No operating license for Angra 3. It is considered 40 years from 01.01.2021 by analogy with Angra 2.

(9) Start of construction and indefinite operation negative opinion function of the National Artistic Heritage Institute - IPHAN.

(10) Total amount of tradable energy, including contracted and non-contracted

 

 

X.2.1.2 Special Proposed Company

 

SPE

Plant

Eletrobras Companies (%)

location
(State)

Installed Caapacity (MW)

Energy Assured
(MW)

Beginning of Operation

Beginning of Construction

End of Concession

Investiment (R$ Million)

Working Schedule (%)

Partners

RCE

FCE(7)

Total

Up to 3Q16

MW Average

Price Avg (R$/MWh)

MW Average

Norte Energia S.A. (1])

HPU Belo Monte

Eletronorte (19.98%)
Chesf (15%)
Eletrobras Holding (15%)

PA

11,233.10

4,418.90

Apr/16

Aug/11

Aug/45

Final Basis: 35,131.72
April Basis/10: 27,706.00

30,820.09

87.62%

Eletrobras Holding (15.00%)
Chesf (15.00%)
Eletronorte (19.98%)
Privados (50.02%)

(6)

124.00

(6)

Cia. Energética Sinop S.A.

HPU Sinop

Eletronorte (24.5%)
Chesf (24.5%)

MT

400.00

239.8

Jan/18

Dec/13

Dec/47

2,598.76

1,616.95

62.22%

Chesf (24.5%)
Eletronorte (24.5%)
EDFNT (51.00%)

209.33

109.40

27.25

ESBR Participações S.A. (2)

HPU Jirau

Chesf (20%)
Eletrosul (20%)

RO

3,750.00

2,205.10

Sep/13

Dec/09

Aug/43

19,385.00

19,010.35

98.00%

Suez Energy (40%)
Mizha Energia (20%)
Eletrosul (20%)

1,649.41

124.00

555.69

Acauã Energia S.A.

WPP Acauã

Chesf (99.93%)

BA

12.00

3.1

May/17

May/15

Apr/49

38.40 (3)

32.20

80.4% (4)

Sequóia (0.00668%)

3.10

134.69

0

Angical 2 Energia S.A.

WPP Angical 2

Chesf (99.96%)

BA

14.00

5.1

Feb/17

May/15

Apr/49

59.40 (3)

47.30

78.2% (4)

Sequóia (0.04%)

5.10

134.69

0

Arapapá Energia S.A.

WPP Arapapá

Chesf (99.9%)

BA

10.00

2.2

Jul/17

May/15

Apr/49

30.20 (3)

19.10

53.6% (4)

Sequóia (0.1%)

2.20

134.69

0

Caititú 2 Energia S.A.

WPP Caititú 2

Chesf (99.96%)

BA

14.00

5.1

Oct/17

May/15

Apr/49

61.90 (3)

43.70

65.2% (4)

Sequóia (0.04%)

5.10

134.69

0

Caititú 3 Energia S.A.

WPP Caititú 3

Chesf (99.96%)

BA

14.00

4.7

Oct/17

May/15

Apr/49

60.50 (3)

42.60

65.6% (4)

Sequóia (0.04%)

4.70

134.69

0

Carcará Energia S.A.

WPP Carcará

Chesf (99.96%)

BA

10.00

4.6

Aug/17

May/15

Apr/49

62.90 (3)

48.70

75.4% (4)

Sequóia (0.04%)

4.60

134.69

0

Coqueirinho 2 Energia S.A.

WPP Coqueirinho 2

Chesf (99.98%)

BA

20.00

8.5

Feb/17

May/15

Jun/49

110.80 (3)

91.10

81.2% (4)

Sequóia (0.0238%)

8.50

147.69

0

Corrupião 3 Energia S.A.

WPP Corrupião 3

Chesf (99.96%)

BA

14.00

4.2

Sep/17

May/15

Apr/49

63.10 (3)

46.20

69.7% (4)

Sequóia (0.04%)

4.20

134.69

0

Papagaio Energia S.A.

WPP Papagaio

Chesf (99.96%)

BA

18.00

4.9

Jun/17

May/15

Jun/49

68.80 (3)

50.10

67.4% (4)

Sequóia (0.04%)

4.90

147.69

0

Tamanduá Mirim 2 Energia S.A.

WPP Tamanduá Mirim 2

Chesf (83.01%)

BA

24.00

8

Jun/17

May/15

Jun/49

108.20 (3)

84.90

72.7% (4)

Sequóia (16.99%)

8.00

156.83

0

Teiú 2 Energia S.A.

WPP Teiú 2

Chesf (99.95%)

BA

14.00

4.2

Aug/17

May/15

Apr/49

48.70 (3)

33.90

64.0% (4)

Sequoia (0.05%)

4.20

134.69

0

Madeira Energia S.A. (5)

HPU Santo Antônio

Furnas (39%)

RO

417.57

206.2

Mar/12

Aug/08

Jun/43

20,743.00

4027.40

99.90%

Odebrecth Energia(18.6%)
Cemig (10.0%)
SAAG (12.4%)
Andrade Gutierrez (12.4%)
Fundo de Invest. e Participações Amazônia Energia (20.0%)

n/d

n/d

n/d

Empresa de Energia São Manoel S.A.

HPU São Manoel

Furnas (33.33%)

MT/PA

700.00

421.7

From Jan/18

Aug/14

Apr/49

3,178.00

245.00

78.00%

EDP – Energias do Brasil S.A.(33.33%)
CWEI (33.33%)

n/d

n/d

n/d

Central Geradora Eólica Famosa I S.A.

Famosa I

Furnas (49%)

RN

22.50

11.1

May/18

Aug/16

May/47 

78.68

7.58

 

PF Participações (51.00%)

n/d

n/d

n/d

Central Geradora Eólica Pau Brasil S.A.

Pau Brasil

Furnas (49%)

CE

15.00

7.7

May/18

Aug/16

mar/47 

78.68

5.05

 

PF Participações (51.00%)

n/d

n/d

n/d

Central Geradora Eólica Rosada S.A.

Rosada

Furnas (49%)

RN

30.00

13.4

May/18

Aug/16

May/48

78.68

9.57

 

PF Participações (51.00%)

n/d

n/d

n/d

Central Geradora Eólica São Paulo S.A.

São Paulo

Furnas (49%)

CE

17.50

8.1

May/18

Aug/16

Mar/47 

78.68

5.59

 

PF Participações (51.00%)

n/d

n/d

n/d

Energia dos Ventos V S.A.

São Januário

Furnas (99.99%)

CE

19.20

9

Jul/19

Jan/17

Jul/47

109.06

10.69

 

Alupar(0%)
Central Eólica Goiabeira (0.01%)

n/d

n/d

n/d

Energia dos Ventos VI S.A.

Nossa Senhora de Fátima

Furnas (99.99%)

CE

28.80

12.8

Jul/19

Jan/17

Aug/47

109.06

10.69

 

Alupar(0%)
Central Eólica Goiabeira (0.01%)

n/d

n/d

n/d

Energia dos Ventos VII S.A.

Jandaia

Furnas (99.99%)

CE

28.80

14.1

Jul/19

Jan/17

Aug/47

109.06

10.69

 

Alupar(0 %)
Central Eólica Goiabeira (0.01%)

n/d

n/d

n/d

Energia dos Ventos VIII S.A.

São Clemente

Furnas (99.99%)

CE

19.20

9.3

Jul/19

Jan/17

Jul/47

109.06

10.69

 

Alupar(0%)
Central Eólica Goiabeira (0.01%)

n/d

n/d

n/d

Energia dos Ventos IX S.A.

Jandaia I

Furnas (99.99%)

CE

19.20

9.9

Jul/19

Jan/17

Jul/47

109.06

10.69

 

Alupar(0 %)
Central Eólica Goiabeira (0.01%)

n/d

n/d

n/d

Bom Jesus Eólica S.A.

Bom Jesus

Furnas (49%)

CE

18.00

8.1

May/18

Aug/16

Apr/49

136.16

8.10

 

Fundo de Investimento em Participações Caixa Milão (50.99%)
Central Eólica Bom Jesus Ltda. (0.01%)

n/d

n/d

n/d

Cachoeira Eólica S.A.

Cachoeira

Furnas (49%)

CE

12.00

5

May/18

Aug/16

Apr/49

136.16

8.10

 

Fundo de Investimento em Participações Caixa Milão (50.99%)
Central Eólica Bom Jesus Ltda. (0.01%)

n/d

n/d

n/d

Pitimbu Eólica S.A.

Pitimbu

Furnas (49%)

CE

18.00

7.2

May/18

Aug/16

Mar/49

136.16

8.10

 

Fundo de Investimento em Participações Caixa Milão (50.99%)
Central Eólica Bom Jesus Ltda. (0.01%)

n/d

n/d

n/d

São Caetano Eólica S.A.

São Caetano

Furnas (49%)

CE

25.20

11

May/18

Aug/16

Apr/49

136.16

8.10

 

Fundo de Investimento em Participações Caixa Milão (50.99%)
Central Eólica Bom Jesus Ltda. (0.01%)

n/d

n/d

n/d

São Caetano I Eólica S.A.

São Caetano I

Furnas (49%)

CE

18.00

7.7

May/18

Aug/16

Apr/49

136.16

8.10

 

Fundo de Investimento em Participações Caixa Milão (50.99%)
Central Eólica Bom Jesus Ltda. (0.01%)

n/d

n/d

n/d

São Galvão Eólica S.A.

São Galvão

Furnas (49%)

CE

22.00

9.5

May/18

Aug/16

Mar/49

136.16

8.10

 

Fundo de Investimento em Participações Caixa Milão (50.99%)
Central Eólica Bom Jesus Ltda. (0.01%)

n/d

n/d

n/d

Carnaúba I Eólica S.A.

Carnaúba I

Furnas (49%)

RN

22.00

9.4

May/18

Aug/16

Jul/49

142.02

7.83

 

Fundo de Investimento em Participações Caixa Milão (50.99%)
Central Eólica Bom Jesus Ltda. (0.01%)

n/d

n/d

n/d

Carnaúba II Eólica S.A.

Carnaúba II

Furnas (49%)

RN

18.00

7.3

May/18

Aug/16

Jul/49

142.02

7.83

 

Fundo de Investimento em Participações Caixa Milão (50.99%)
Central Eólica Bom Jesus Ltda. (0.01%)

n/d

n/d

n/d

Carnaúba III Eólica S.A.

Carnaúba III

Furnas (49%)

RN

16.00

7.5

May/18

Aug/16

Jul/49

142.02

7.83

 

Fundo de Investimento em Participações Caixa Milão (50.99%)
Central Eólica Bom Jesus Ltda. (0.01%)

n/d

n/d

n/d

Carnaúba V Eólica S.A.

Carnaúba V

Furnas (49%)

RN

24.00

10.1

May/18

Aug/16

Jul/49

142.02

7.83

 

Fundo de Investimento em Participações Caixa Milão (50.99%)
Central Eólica Bom Jesus Ltda. (0.01%)

n/d

n/d

n/d

Cervantes I Eólica S.A.

Cervantes I

Furnas (49%)

RN

16.00

7.1

May/18

Aug/16

Jul/49

142.02

7.83

 

Fundo de Investimento em Participações Caixa Milão (50.99%)
Central Eólica Bom Jesus Ltda. (0.01%)

n/d

n/d

n/d

Cervantes II Eólica S.A.

Cervantes II

Furnas (49%)

RN

12.00

5.6

May/18

Aug/16

Jul/49

142.02

7.83

 

Fundo de Investimento em Participações Caixa Milão (50.99%)
Central Eólica Bom Jesus Ltda. (0.01%)

n/d

n/d

n/d

Punaú I Eólica S.A.

Punaú I

Furnas (49%)

RN

24.00

11

May/18

Aug/16

Jul/49

142.02

7.83

 

Fundo de Investimento em Participações Caixa Milão (50.99%)
Central Eólica Bom Jesus Ltda. (0.01%)

n/d

n/d

n/d

Geradora Eólica Arara Azul S.A.

Arara Azul

Furnas (90%)

RN

27.50

10.7

Oct/18

Jan/17

Nov/49

88.58

There is no amount

 

Eólica Tecnologia Ltda (7.00%)
Ventos Tecnologia Elétrica Ltda (2.99%)
Central Eólica Arara Azul Ltda (0.01%)

n/d

n/d

n/d

Geradora Eólica Bentevi S.A.

Bentevi

Furnas (90%)

RN

15.00

5.7

Oct/18

Jan/17

Nov/49

88.58

There is no amount

 

Eólica Tecnologia Ltda (7.00%)
Ventos Tecnologia Elétrica Ltda (2.99%)
Central Eólica Bentevi Ltda (0.01%)

n/d

n/d

n/d

Geradora Eólica Ouro Verde I S.A.

Ouro Verde I

Furnas (90%)

RN

27.50

10.7

Oct/18

Jan/17

Nov/49

88.58

There is no amount

 

Eólica Tecnologia Ltda (7.00%)
Ventos Tecnologia Elétrica Ltda (2.99%)
Central Eólica Ouro Verde I Ltda (0.01%)

n/d

n/d

n/d

Geradora Eólica Ouro Verde II S.A.

Ouro Verde II

Furnas (90%)

RN

30.00

11.2

Oct/18

Jan/17

Nov/49

88.58

There is no amount

 

Eólica Tecnologia Ltda (7.00%)
Ventos Tecnologia Elétrica Ltda (2.99%)
Central Eólica Ouro Verde II Ltda (0.01%)

n/d

n/d

n/d

Geradora Eólica Ouro Verde III S.A.

Ouro Verde III

Furnas (90%)

RN

25.00

9.4

Oct/18

Jan/17

Nov/49

88.58

There is no amount

 

Eólica Tecnologia Ltda (7.00%)
Ventos Tecnologia Elétrica Ltda (2.99%)
Central Eólica Ouro Verde III (0.01%)

n/d

n/d

n/d

Geradora Eólica Ventos de Santa Rosa S.A.

Santa Rosa

Furnas (90%)

CE

20.00

8.4

Oct/18

Jan/17

Oct/49

91.20

There is no amount

 

Eólica Tecnologia Ltda (7.00%)
Ventos Tecnologia Elétrica Ltda (2.99%)
Central Eólica Santa Rosa Ltda (0.01%)

n/d

n/d

n/d

Geradora Eólica Ventos de Uirapuru S.A.

Uirapuru

Furnas (90%)

CE

28.00

12.6

Oct/18

Jan/17

Oct/49

91.20

There is no amount

 

Eólica Tecnologia Ltda (7.00%)
Ventos Tecnologia Elétrica Ltda (2.99%)
Central Eólica Uirapuru Ltda (0.01%)

n/d

n/d

n/d

Geradora Eólica Ventos do Angelim S.A.

Ventos de Angelim

Furnas (90%)

CE

24.00

10.3

Oct/18

Jan/17

Nov/49

91.20

There is no amount

 

Eólica Tecnologia Ltda (7.00%)
Ventos Tecnologia Elétrica Ltda (2.99%)
Central Eólica Angelim Ltda (0.01%)

n/d

n/d

n/d

Consórcio Serra do Mel

Serra do Mel I

Furnas (90%)

RN

28.00

13

Oct/18

Jan/17

Oct/49

135.29

There is no amount

 

Eólica Tecnologia Ltda (9.99%)
Gestamp Eólica Brasil Ltda (0.01%)

n/d

n/d

n/d

Consórcio Serra do Mel

Serra do Mel II

Furnas (90%)

RN

28.00

12.8

Oct/18

Jan/17

Oct/49

135.29

There is no amount

 

Eólica Tecnologia Ltda (9.99%)
Gestamp Eólica Brasil Ltda (0.01%)

n/d

n/d

n/d

Consórcio Serra do Mel

Serra do Mel III

Furnas (90%)

RN

28.00

12.5

Oct/18

Jan/17

Nov/49

135.29

There is no amount

 

Eólica Tecnologia Ltda (9.99%)
Gestamp Eólica Brasil Ltda (0.01%)

n/d

n/d

n/d

Geradora Eólica Itaguaçu da Bahia SPE S.A.

Itaguaçu da Bahia

Furnas (49%)

BA

28.00

14

Feb/19

May/18

Sep/49

144.93

6.96

 

Salus Fundo de Investimento em Participações (49.00%)
Casa dos Ventos Energias Renováveis S.A. (2.00%)

n/d

n/d

n/d

Geradora Eólica Ventos de Santa Luiza SPE S.A.

Ventos de Santa Luiza

Furnas (49%)

BA

28.00

14.2

Feb/19

Jan/17

Sep/49

144.93

6.96

 

Salus Fundo de Investimento em Participações (49.00%)
Casa dos Ventos Energias Renováveis S.A. (2.00%)

n/d

n/d

n/d

Geradora Eólica Ventos de Santa Madalena SPE S.A.

Ventos de Santa Madalena

Furnas (49%)

BA

28.00

14.7

Feb/19

Jan/17

Sep/49

144.93

6.96

 

Salus Fundo de Investimento em Participações (49.00%)
Casa dos Ventos Energias Renováveis S.A. (2.00%)

n/d

n/d

n/d

Geradora Eólica Ventos de Santa Marcella SPE S.A.

Ventos de Santa Marcella

Furnas (49%)

BA

28.00

13.6

Feb/19

Jan/17

Sep/49

144.93

6.96

 

Salus Fundo de Investimento em Participações (49.00%)
Casa dos Ventos Energias Renováveis S.A. (2.00%)

n/d

n/d

n/d

Geradora Eólica Ventos de Santa Vera SPE S.A.

Ventos de Santa Vera

Furnas (49%)

BA

28.00

15.2

Feb/19

Jan/17

Sep/49

144.93

6.96

 

Salus Fundo de Investimento em Participações (49.00%)
Casa dos Ventos Energias Renováveis S.A. (2.00%)

n/d

n/d

n/d

Geradora Eólica Ventos de Santo Antônio SPE S.A.

Ventos de Santo Antônio

Furnas (49%)

BA

28.00

16.1

Feb/19

Jan/17

Sep/49

144.93

6.96

 

Salus Fundo de Investimento em Participações (49.00%)
Casa dos Ventos Energias Renováveis S.A. (2.00%)

n/d

n/d

n/d

Geradora Eólica Ventos de São Bento SPE S.A.

Ventos de São Bento

Furnas (49%)

BA

28.00

14.4

Feb/19

Jan/17

Sep/49

144.93

6.96

 

Salus Fundo de Investimento em Participações (49.00%)
Casa dos Ventos Energias Renováveis S.A. (2.00%)

n/d

n/d

n/d

Geradora Eólica Ventos de São Cirilo SPE S.A.

Ventos de São Cirilo

Furnas (49%)

BA

28.00

14.7

Feb/19

Jan/17

Sep/49

144.93

6.96

 

Salus Fundo de Investimento em Participações (49.00%)
Casa dos Ventos Energias Renováveis S.A. (2.00%)

n/d

n/d

n/d

Geradora Eólica Ventos de São João SPE S.A.

Ventos de São João

Furnas (49%)

BA

28.00

15

Feb/19

Jan/17

Sep/49

144.93

6.96

 

Salus Fundo de Investimento em Participações (49.00%)
Casa dos Ventos Energias Renováveis S.A. (2.00%)

n/d

n/d

n/d

Geradora Eólica Ventos de São Rafael SPE S.A.

Ventos de São Rafael

Furnas (49%)

BA

28.00

13.8

Feb/19

Jan/17

Sep/49

144.93

6.96

 

Salus Fundo de Investimento em Participações (49.00%)
Casa dos Ventos Energias Renováveis S.A. (2.00%)

n/d

n/d

n/d

(1) Operating with 1,295 MW.

(2) Operating with 3,375 MW.

(3) Review of the business plan

(4) Small change compared with the previous quarter, as a result of the work stoppage.

(5) Installed capacity is still under implementation. Physical security is the additional value corresponding to the installed power still being implemented.

(6) Because the plant motorization and current injunction limiting the energy revenues to a percentage of the physical guarantee of commercial operations, it is not possible to calculate in advance the salable energy. However in the auction it was stipulated that the energy will be traded 70% in the RCE and 30% in the FCE.

(7) Total amount of tradable energy, including contracted and non-contracted

 

 

 

 

 

X.2.2 Transmission

X.2.2.1 Integral Responsability

X.2.2.1.1 Transmission Line

 

 

Eletrobras Companies

From - To

Total Investment (R$ Million)

Lines Extension (km)

Tension (kV)

Beginning of Operation

End of Concession

AAR (R$ Million)

Eletronorte

TL Utinga - Miramar 230 kv - Adequation

3.06

68.00

230

Feb/16

Dec/42

0.04

TL Jaurú / Coxipó - Port SS Várzea Grande

2.11

0.36

230

Jul/16

Dec/42

0.31

Chesf

Eunápolis-Teixeira Freitas II C1

30.09

145.00

230

Dec/17

Oct/38

7.02

Funil-Itapebi C3

41.07

223.00

230

Dec/17

Apr/37

6.31

Eunápolis-Teixeira Freitas II C2

44.15

152.00

230

Dec/17

Aug/39

7.44

Pau Ferro-Santa Rita II

36.11

96.70

230

Nov/17

Aug/39

6.16

Paraíso-Açu II

84.89

123.00

230

Oct/17

Nov/40

4.90

Açu II-Mossoró II

69.00

0

Oct/17

Nov/40

Morro do Chapéu II-Irecê

22.13

65.00

230

Nov/16

Oct/41

5.71

Paraíso-Lagoa Nova II

33.11

65.00

230

Nov/16

Aug/41

6.37

Teresina II-Teresina III

13.76

26.00

230

Dec/16

Dec/41

11.56

Recife II-Suape II C2

41.91

44.00

230

Mar/18

Dec/41

7.86

Camaçari IV-Sapeaçu

84.29

105.00

230

out/18

Dec/41

11.85

Sapeaçu-Sto.Antonio de Jesus C3

31.00

230

Dec/17

Dec/41

Jardim-N Sra do Socorro

13.6

1.30

230

Sep/17

May/42

20.09

Messias-Maceió II

20.00

230

Aug/17

May/42

Camaçari IV-Pirajá

47.07

45.00

230

Feb/18

May/42

12.10

Pituaçú-Pirajá

5.00

230

Feb/18

May/42

Mossoró II-Mossoró IV

81.74

40.00

230

Jul/17

Jun/42

16.44

Ceará Mirim II-Touros II

56.17

230

Jul/17

Jun/42

Russas II-Banabuiu C2

110.00

230

Dec/17

Jun/42

Furnas

TL Mascarenhas – Linhares and SS Linhares

67,2
(Base: Dez/08)

99

230

Dec/17

Jul/40

7.34

TL Xavantes – Pirineus (1)

31,18
(Base: Set/11)

50

230

Dec/17

Dec/41

4.23

Eletrosul

Port. Jorge Lacerda A - Palhoça, in SS Garopaba

9.90

5.4

138

(2)

Dec/42

1.19

Capivari do Sul - Viamão 3

53.11

71.8

230

Mar/18

Mar/45

225.98

Capivari do Sul - Guaíba 3

223.42

170

525

Mar/18

Mar/45

Capivari do Sul - Gravataí

94.15

73.7

525

Mar/18

Mar/45

Guaíba 3 - Povo Novo C2

234.16

235.6

525

Mar/18

Mar/45

Marmeleiro 2-Povo Novo C2

163.77

152

525

Mar/18

Mar/45

Marmeleiro 2 - Santa Vitória do Palmar 2- C2

54.77

48.3

525

Mar/18

Mar/45

Guaíba 3 -Nova Santa Rita C2

58.84

37

525

Mar/18

Mar/45

Gravataí - Guaíba 3 C1

169.65

68.7

525

Mar/18

Mar/45

Guaíba 2-Guaíba 3 C1

15.73

19.1

230

Mar/18

Mar/45

Guaíba 2-Guaíba 3 C2

15.73

19.1

230

Mar/18

Mar/45

Port. Nova Santa Rita - Povo Novo, in SS Guaíba 3

0.93

10.8

525

Mar/18

Mar/45

Candiota 2 - Guaíba 3 C2

426.80

271

525

Mar/18

Mar/45

Port. Bagé 2 - Presidente Médici, in SS Candiota 2

8.32

6.4

230

Mar/18

Mar/45

Porto Alegre 1 - Porto Alegre 8 - Underground

22.99

4

230

Mar/18

Mar/45

Porto Alegre 1 - Porto Alegre 12 - Underground

23.10

3.5

230

Mar/18

Mar/45

Gravataí 3 - Salto Osório 3

50.75

67.5

230

Mar/18

Mar/45

Port. Lagoa dos Barros-Osório 2

2.31

1.6

230

Mar/18

Mar/45

Port. Nova Prata 2 - Passo Fundo (C1) in SS Vila Maria

1.69

0.8

230

Mar/18

Mar/45

Port. Nova Prata 2 - Passo Fundo (C2) in SS Vila Maria

1.69

0.8

230

Mar/18

Mar/45

Livramento 3 - Alegrete 2

63.84

122.1

230

Mar/18

Mar/45

Livramento 3 - Santa Maria 3

125.71

224

230

Mar/18

Mar/45

Livramento 3-Cerro Chato

7.98

6

230

Mar/18

Mar/45

Livramento 3 - Maçambará 3

102.20

186.4

230

Mar/18

Mar/45

Port. Maçambará - Santo Ângelo (C1) in SS Maçambará 3

0.36

1.2

230

Mar/18

Mar/45

Port. Maçambará - Santo Ângelo (C2) in SS Maçambará 3

0.36

0.6

230

Mar/18

Mar/45

(1) The transmission line was energized in 03/25/2016, the detached form the circuit 1 (CELG), and still depends on the completion of the line inputs at substations associated with the project.

(2) The definition of operating start depends substation deployment Celesc distributor.

 

 

 

 

X.2.2.1.2 Substations

 

Eletrobras Companies

SS

Investment Total (R$ Million)

Transformation Capacity (MVA)

Location (State)

Beginning of Operation

End of Concession

AAR (R$ Millions)

Eletronorte

SS Miramar - Stage 2 EL 230 kv p/ SS Utinga

10.57

---

230

Apr/16

Dec/42

2.15

SS Rondonópolis - Stage AT4

15.92

---

230

Feb/16

Dec/42

1.92

SS Tucuruí - Stage BY RLL

8.86

---

500

Feb/16

Dec/42

1.02

SS Tucuruí - Stage AT2 e Pátio 230kv

73.70

---

500

Feb/16

Dec/42

8.24

SS Utinga - EL 230kv p/ Miramar - C1 e C2

16.47

---

230

Feb/16

Dec/42

0.91

SS Várzea Grande - EL 230kv

12.22

---

231

Feb/16

Dec/42

1.63

SS Altamira - Stage IB

16.19

---

230 / 69

Jul/16

Dec/42

1.70

SS Ribeiro Gonçalves - AT2

39.00

3 x 100

500 / 230

Jul/16

Dec/42

4.87

SS Transamazônica – Adequation Area

34.63

---

230

Aug/16

Dec/42

4.28

SS Rio Branco I - Stage RB

7.15

---

230 / 138

Sep/16

Dec/42

0.96

Chesf

SS 230/69 kv Morro do Chapéu II

24.33

150

BA

Nov/16

Oct/41

(1)

SS 230/69 kv Teresina III

29.21

400

PI

Dec/16

Dec/41

(1)

SS 230/69 kv N.S. Socorro

94.43

300

SE

Sep/17

May/42

(1)

SS 230/69 kv Maceió II

0.00

400

AL

Aug/17

May/42

(1)

SS 230/138 kv Poções II

0.00

200

BA

Jul/17

May/42

(1)

SS 230/69 kv Pirajá

30.57

360

BA

Nov/17

May/42

(1)

SS 230/69 kv Jaboatão II

68.77

300

PE

Nov/17

Jun/42

5.42

SS 230/69 kv Touros II

46.18

150

RN

Jul/17

Jun/42

(1)

SS 230/69 kv Mossoró IV

0.00

100

RN

Jul/17

Jun/42

(1)

SS 230/138 kV Teixeira de Freitas II

17.91

100

BA

Dec/17

Oct/38

(1)

Eletrosul

Garopaba – Implementation of two modules EL

7.48

-

SC

(2)

Dec/42

0.91

Biguaçu - Expansion "J"

37.58

672

SC

Feb/17

Mar/35

6.75

Biguaçu - Expansion – Reactors bench Bar 525 kV - 200 MVAr

26.20

-

SC

Jun/17

Mar/35

4.36

SS Nova Petrópolis - Expansion "A"

14.37

83

RS

Sep/18

Oct/40

1.53

Lageado Grande II - Imp. 2nd Autotransf. 230/138 kV and connections

10.60

75

SC

Nov/16

Oct/40

1.57

Canoinhas - Expansion "F"

8.78

150

SC

Jan/18

Dec/42

1.43

Santo Ângelo - Expansion "G"

44.30

672

RS

Feb/18

Dec/42

7.58

Tapera - Expansion "C" - 50 MVAr

8.15

-

RS

Jan/18

Dec/42

1.24

Dourados – Two capacitors bench 230kV of 50 Mvar

13.35

-

MS

Apr/18

Dec/42

2.51

Dourados 230/138 kV

0.86

75

MS

Aug/17

Dec/42

0.22

Capivari do Sul 525/230/138 kV

165.90

1,544

RS

Mar/18

Mar/45

110.02

Viamão 3 (Expansion) 230 kV

7.20

-

RS

Mar/18

Mar/45

Gravataí 3 (Expansion) 525 kV

21.48

-

RS

Mar/18

Mar/45

Guaíba 3 525/230 kV

210.72

1,344

RS

Mar/18

Mar/45

Guaíba 2 (Expansion) 230 kV

11.66

-

RS

Mar/18

Mar/45

Sta Vitória do Palmar (Expansion) 525 kV

16.04

-

RS

Mar/18

Mar/45

Marmeleiro (Expansion) 525 kV

46.23

-

RS

Mar/18

Mar/45

Povo Novo (Expansion) 525 kV

43.51

-

RS

Mar/18

Mar/45

Nova Santa Rita (Expansion) 525 kV

8.49

-

RS

Mar/18

Mar/45

Candiota 2 525/230 kV

99.57

1,344

RS

Mar/18

Mar/45

Livramento 3 – synchronous compensator 230 kV

109.33

-

RS

Mar/18

Mar/45

Maçambará 3 230 kV

39.34

-

RS

Mar/18

Mar/45

Alegrete 2 (Expansion) 230 kV

7.49

-

RS

Mar/18

Mar/45

Santa Maria 3 (Expansion) 230 kV

9.18

-

RS

Mar/18

Mar/45

Cerro Chato (Expansion) 230 kV

4.30

-

RS

Mar/18

Mar/45

Porto Alegre 1 (Expansion, GIS) 230/69 kV

56.38

249

RS

Mar/18

Mar/45

Porto Alegre 8 (Expansion) 230 kV

7.99

-

RS

Mar/18

Mar/45

Porto Alegre 12 (Expansion , GIS) 230 kV

8.00

-

RS

Mar/18

Mar/45

Osório 3 230 kV

22.83

-

RS

Mar/18

Mar/45

Gravataí 3 (Expansion) 230 kV

7.44

-

RS

Mar/18

Mar/45

Vila Maria 230/138 kV

43.80

300

RS

Mar/18

Mar/45

(1) The substation AAR is being informed jointly with the TLs, according to the concession agreement.

 (2) The definition of operating start depends on substation deployment Celesc distributor.

 

 

X.2.2.2 Special Proposed Company

 

X.2.2.2.1 Transmission Lines

 

 

SPE

From - To

Eletrobras Companies (%)

Investiment (R$ Million)

Lines Extension (km)

Tension (kV)

Beginning of Operation

End of Concession

AAR (R$ Million)

Total (1)

Up to 3Q16

Transnorte Energia S.A.

Eng. Lechuga - Equador

Eletronorte (49%)

488.58

170.86

400.3

500

Jan/19

Jan/42

75.68

Equador - Boa Vista

399.57

0.00

315.20

61.89

Belo Monte Transmissora de Energia SPE S.A.

TL in continuous current of ±800 kV Xingu - Estreito.

Eletronorte (24.5%)
Furnas (24.5%)

2.620 

1.423 

2092

±800

Feb/18

Jun/44

434,65 (total amount of concession contract)

TDG Transmissora Delmiro Gouveia S.A.

TL São Luiz II/ São Luiz III

Chesf (49%)

425.00

382.00

156

230

Jul/17

Jul/40

26.90

Transenergia Goiás S.A.

Serra da Mesa – Niquelândia

Furnas (99%)

130.00

87.40

100

230

May/17

Sep/39

12.04

Triângulo Mineiro Transmissora S.A.

Marimbondo II - Assis

Furnas (49%)

327.38

312.84

296.5

500

Oct/16

Aug/43

29.01

Mata de Santa Genebra Transmissora S.A.

Itatiba – Bateias

Furnas (49.9%)

2.021 (2)

598.52

399

500

Sep/17

May/44

174.45

Araraquara II - Itatiba

207

500

Sep/17

Araraquara II - Fernão Dias

241

500

Sep/17

Vale do São Bartolomeu Transmissora de Energia S.A.

Luziânia - Brasília Leste

Furnas (39%)

293.30

209.98

67

500

Feb/17

Oct/43

34.47

Brasília Sul - Brasília Geral

13.5

230

Oct/16

Fronteira Oeste Transmissora de Energia S.A.

Santo Ângelo/Maçambará
Pinhalzinho/Foz do Chapecó, double circuit

Eletrosul (51%)

110.57

19.22

199
72

230
230

Nov/18
Jun/17 and Jan/18

Jan/44

3.20

Paraíso Transmissora de Energia S.A. (3)

Paraíso 2-Chapadão;
Campo Grande 2-Paraíso 2;
Portioning TL Chapadão - Campo Grande 2 - C1 in SS Paraíso 2

Eletrosul (100%)

133.97

5.99

65
217
1

230

Sep/17
Mar/18
Sep/17

Mar/45

11.76

(1) Investment Total Amount on the basis of the development of the business plan.

(2) Includes the substations and refers to June/16.

(3) Start forecast is under reevaluation.

 

 

 


X.2.2.2.2 Substations

 

 

SPE

SS

Eletrobras Companies (%)

Total Investiment (R$ Million)

Transformation Capacity (MVA)

Location (State)

Beginning of Operation

End of Concession

AAR (R$ Million)

Transnorte Energia S.A.

SS Boa Vista - CER

Eletronorte (49%)

100.14

n/a

RR

May/15

Jan/42

7.22

SS Engenheiro Lechuga

26.24

n/a

AM

Jan/19

2.75

SS Equador

111.44

n/a

RR

11.66

SS Boa Vista

100.24

800 MVA

RR

10.49

Mata de Santa Genebra Transmissora S.A.

SS Santa Bárbara D’Oeste 440 kV, Static Compensator (-300,+300) Mvar;
SS Itatiba 500 kV, Static Compensator;
(-300,+300) Mvar.

Furnas (49.9%)

1,561 

-

SP

Nov/17

May/44

(5)

SS 500/440 kV Fernão Dias 1.200 MVA – 1st Trnsformator bench

1,200

SP

Nov/17

SS 500/440 kV Fernão Dias 2.400 MVA
2nd e 3rd Trnsf. Bench

2,400

SP

Feb/18

Vale do São Bartolomeu Transmissora de Energia S.A.

SS Brasília Leste

Furnas (39%)

 270

1,080

DF

Feb/18

Oct/43

(5)

Belo Monte Transmissora de Energia S.A.

Converter Station CA/CC,±800 kV, 4,000 MW with SS 500 kV Xingu;

Eletronorte (24.5%)
Furnas (24.5%)

4,000

4,000

Xingu (PA);
Estreito (MG)

Feb/18

Jun/44

434,65 (Total amount of Concession Contract)

Converter Station CA/CC, ±800 kV, 3,850 MW, with SS 500 kV Estreito

3,850

Feb/18

Triângulo Mineiro Transmissora S.A.

SS Marimbondo II

Furnas (49%)

327

(1)

MG

Oct/16

Aug/43

(5)

SS Assis

(2)

SP

Oct/16

Aug/43

Fronteira Oeste Transmissora de Energia S.A. (3)

Pinhalzinho, in 230/138 kV (ATF1, ATF2 and ATF3);
Expansions SS Maçarambá, Foz do Chapecó and Santo Angelo.

Eletrosul (51%)

58.69

450

SC/RS

Jul/17

Jan/44

10.37

Transmissora Sul Litorânea de Energia - TSLE

Expansion SS Povo Novo 525/230 kV

Eletrosul (51%)

36.99

672

RS

Oct/17

Aug/42

6.2125966

Paraíso Transmissora de Energia S.A. (4)

Campo Grande 2 EL 230 PAR2;
Chapadão EL PAR2;
Paraíso 2, 230/138 kV.

Eletrosul (100%)

72.23

300

MS

Mar/18
Sep/17
Sep/17

Mar/45

10.2366

(1) 4 single-phase reactors of 45.3 MVAr each.

(2) 7 single-phase reactors of 45.3 MVAr each.

(3) The expansions of SSs Maçambara and Santo Angelo are scheduled for Sep/17. SS located in SC, and expanded in the RS.

(4) Start forecast is under reevaluation.

(5) AAR from substations is being informed with the TLs according to concession contracts.

 

 

 

 

XI. SPEs Data

 

XI.1 Operational Data

XI.1.1 Generation

XI.1.1.1 Operational Assets and Generated Energy

 

SPE

Plant

Eletrobras Companies (%)

Location (State)

Installed Capacity(MW)

Energy Assured (MW Avg)

Generated Energy MWh

Beginning of Operation

End of Concession

RCE

FCE(15)

1Q16

2Q16

3Q16

MW Average

Avg Price (R$/ MWh)

MW Average

EAPSA - Energia Águas Da Pedra S.A.

HPU Dardanelos

Eletronorte (24.5%)
Chesf (24.5%)

MT

261.0

154.9

319,240

234,471

6,037

Aug/11

Jul/42

1,287,720

200.18

-

Amapari Energia S.A. (1)

TPP Serra do Navio

Eletronorte (49%)

AP

23.3

21.0

-

-

-

Jun/08

May/37

-

-

-

Brasventos Miassaba 3 Geradora de Energia S.A

Wind Power Plant Miassaba 3

Eletronorte (24.5%)
Furnas (24.5%)

RN

68.5

22.8

26,401

39,822

63,811

Jul/14 (2)

Aug/45

n/a

n/a

n/a

Brasventos Eolo Geradora de Energia S.A.

Wind Power Plant Rei dos Ventos 1

Eletronorte (24.5%)
Furnas (24.5%)

RN

58.5

21.9

28,918

35,340

57,206

Jul/14 (2)

Dec/45

n/a

n/a

n/a

Rei dos Ventos 3 Geradora de Energia S.A.

Wind Power Plant Rei dos Ventos 3

Eletronorte (24.5%)
Furnas (24.5%)

RN

60.1

21.1

28,645

37,355

57,329

Jul/14 (2)

Dec/45

n/a

n/a

n/a

ESBR Participações S.A. (3)

HPU Jirau

Chesf (20%)
Eletrosul (20%)

RO

3,375.0

2,205.1

3,526,896

3,110,105

1,058,534

Sep/13

Aug/43

1,649

124

556

Norte Energia S.A. (4)

HPU B. Monte

Chesf (15%)
Eletronorte (19.98%)
Eletrobras Holding (15%)

PA

1,295.0

4,571.0

-

1,100,654

2,615,448

Apr/16

Aug/45

(13)

115.35

(13)

Pedra Branca S.A.

Pedra Branca

Chesf (49%)

BA

30.0

12.2

26,718

26,718

26,718

Mar/13

Feb/46

n/d

n/d

n/d

São Pedro do Lago S.A.

São Pedro do Lago

Chesf (49%)

BA

30.0

13.5

28,908

28,908

28,908

Mar/13

Feb/46

n/d

n/d

n/d

Sete Gameleiras S.A.

Sete Gameleiras

Chesf (49%)

BA

30.0

12.6

27,375

27,375

27,375

Mar/13

Feb/46

n/d

n/d

n/d

Baraúnas I Energética S.A.

WPP Baraúnas I

Chesf (49%)

BA

32.9

12.4

17,312

17,312

26,791

Oct/15

Apr/49

n/d

n/d

n/d

Mussambê Energética S.A.

WPP Mussambê

Chesf (49%)

BA

32.9

12.0

16,942

16,942

25,034

Oct/15

Apr/49

n/d

n/d

n/d

Morro Branco I Energética S.A.

WPP Morro Branco I

Chesf (49%)

BA

32.9

12.9

16,388

16,388

27,450

Oct/15

Apr/49

n/d

n/d

n/d

Banda de Couro Energética S.A.

WPP Banda de Couro

Chesf (49%)

BA

29.7

12.9

5,360

5,360

35,892

Mar/16

Jul/49

n/d

n/d

n/d

Baraúnas II Energética S.A.

WPP Baraunas II

Chesf (1.76%)

BA

21.6

7.8

4,540

4,540

31,613

Mar/16

Jul/49

n/d

n/d

n/d

V. de Santa Joana IX Energia Renováveis S.A. (5)

Santa Joana IX

Chesf (1.56%)

PI

29.6

14.8

15,004

29,973

37,807

Aug/15

Aug/35

11.77

128.28

1.43

V. de Santa Joana X Energia Renováveis S.A. (5)

Santa Joana X

Chesf (49%)

PI

29.6

15.5

16,105

30,973

38,377

Jul/15

Aug/35

11.97

128.28

1.63

V. de Santa Joana XI Energia Renováveis S.A. (5)

Santa Joana XI

Chesf (49%)

PI

29.6

16.0

16,632

29,127

37,020

Jul/15

Aug/35

12.39

128.28

1.71

V. de Santa Joana XII Energia Renováveis S.A. (5)

Santa Joana XII

Chesf (49%)

PI

28.9

17.4

22,752

34,464

39,970

Jul/15

Aug/35

13.45

128.28

1.85

V. de Santa Joana XIII Energia Renováveis S.A. (5)

Santa Joana XIII

Chesf (49%)

PI

29.6

16.2

17,242

30,148

36,340

Jul/15

Aug/35

11.07

128.28

2.33

V. de Santa Joana XV Energia Renováveis S.A. (5)

Santa Joana XV

Chesf (49%)

PI

28.9

17.3

21,221

34,571

39,553

Jul/15

Aug/35

13.00

128.28

2.00

V. de Santa Joana XVI Energia Renováveis S.A. (5)

Santa Joana XVI

Chesf (49%)

PI

28.9

17.8

20,567

35,422

40,920

Jul/15

Aug/35

13.17

128.28

2.13

V. de Santa Joana I Energia Renováveis S.A. (6)

WPP Santa Joana I

Chesf (49%)

PI

28.9

14.7

20,320

20,690

38,066

Jan/16

Dec/35

15,81 (14)

157.11

-0,41 (14)

V. de Santa Joana III Energia Renováveis S.A. (6)

WPP Santa Joana III

Chesf (49%)

PI

29.6

14.3

25,084

14,779

33,614

Mar/16

Dec/35

15,11 (14)

156.67

-0,41 (14)

V. de Santa Joana IV Energia Renováveis S.A. (6)

WPP Santa Joana IV

Chesf (49%)

PI

28.9

14.2

17,474

24,787

38,024

Jan/16

Dec/35

12.65

156.89

0.75

V. de Santa Joana V Energia Renováveis S.A. (6)

WPP Santa Joana V

Chesf (49%)

PI

28.9

14.1

18,897

26,088

38,942

Jan/16

Dec/35

12.84

156.85

1.36

V. de Santa Joana VII Energia Renováveis S.A. (6)

WPP Santa Joana VII

Chesf (49%)

PI

27.2

14.8

22,109

26,604

40,076

Jan/16

Dec/35

13.34

156.88

0.76

V. de Santo Augusto IV Energia Renováveis S.A. (6)

WPP Santo Augusto IV

Chesf (49%)

PI

28.9

15.7

22,832

25,627

39,253

Feb/16

Dec/35

13.95

155.25

0.85

U.E.E. Caiçara I S.A. (7)

WPP Caiçara I

Chesf (49%)

RN

27.0

15.1

21,296

27,246

38,266

Nov/15

Jun/47

14.48

146.27

0.62

U.E.E. Caiçara II S.A. (7)

WPP Caiçara II

Chesf (49%)

RN

18.0

9.6

14,553

18,624

26,033

Nov/15

Jul/47

9.54

146.17

0.06

U.E.E. Junco I S.A. (7)

WPP Junco I

Chesf (49%)

RN

24.0

13.1

17,963

23,150

32,498

Nov/15

Jul/47

12.79

147.29

0.31

U.E.E. Junco II S.A (7)

WPP Junco II

Chesf (49%)

RN

24.0

13.3

18,428

22,754

32,454

Nov/15

Jul/47

12.52

146.55

0.78

Eólica Serra das Vacas I S.A. (8)

Serra das Vacas I

Chesf (49%)

PE

23.9

12.2

22,908

23,517

30,419

Dec/15

Jun/49

12.20

146.27

-

Eólica Serra das Vacas II S.A. (8)

Serra das Vacas II

Chesf (49%)

PE

22.3

9.9

17,359

18,310

25,690

Dec/15

Jun/49

9.90

145.88

-

Eólica Serra das Vacas III S.A. (8)

Serra das Vacas III

Chesf (49%)

PE

22.2

11.0

20,989

19,545

26,393

Dec/15

Jun/49

11.00

146.35

-

Eólica Serra das Vacas IV S.A. (8)

Serra das Vacas IV

Chesf (49%)

PE

22.3

10.5

20,290

20,076

26,460

Dec/15

Jun/49

10.50

146.42

-

Enerpeixe S.A.

HPU Peixe Angical

Furnas (40%)

TO

498.8

280.5

597,207

339,700

408,022

Jun/06

Nov/36

15.01

158.58

265.49

Baguari Geração de Energia S.A.

HPU Baguari

Furnas (15%)

MG

140.0

80.0

5,215

28,848

15,037

Sep/09

Aug/41

77.07

217.07

3.13

Retiro Baixo Energética S.A.

HPU Retiro Baixo

Furnas (49%)

MG

82.0

38.5

83,611

23,069

221

Mar/10

Aug/41

36.00

216.47

2.50

Foz de Chapecó Energia S.A.

HPU Foz de Chapecó

Furnas (40%)

RS/SC

855.0

432.0

1,421,289

1,206,771

1,198,467

Oct/10

Nov/36

432.00

231.45

-

Serra do Facão Energia S.A.

HPU Serra do Facão

Furnas (49.5%)

GO

212.6

182.4

113,508

106,671

78,550

Jul/10

Nov/36

122.03

231.45

60.37

Madeira Energia S.A.

HPU Santo Antônio (9)

Furnas (39%)

RO

3,150.4

2,218.0

3,468,985

3,634,245

2,075,666

Mar/12

Jun/43

1,552.60

137.89

665.40

Tijoá Participações e Investimentos S.A.

HPU Três Irmãos (10)

Furnas (49.9%)

SP

807.5

217.5

909,052.81

485,517.87

574,854.21

Oct/14

Sep/44

-

-

-

Teles Pires Participações S.A.

HPU Teles Pires (11)

Furnas (24.5%)
Eletrosul (24.72%)

PA/MT

1,819.8

930.7

-

-

-

Nov/15

Jun/46

482.29

87.11

85.11

Eólica Livramento S.A. (12)

WPP Cerro Chato IV, V, VI, Ibirapuitã and Trindade

Eletrosul (59%)

RS

25.2

31.1

16,870

20,525

22,899

Nov/13

Mar/47

10.60

131.60

1.10

Santa Vitória do Palmar S.A.

WPP Geribatu I to X

Eletrosul (49%)

RS

258.0

109.2

174,034

190,927

199,774

Feb/15

Apr/47

109.20

132.93

-

Eólica –Chuí Holding S.A.

WPP Chuí I to V, and Minuano I and II

Eletrosul (49%)

RS

144.0

58.8

92,611

101,998

102,935

May/15

Apr/47

59.90

138.97

-

Hermenegildo I S.A.

WPP Verace 24 to 27

Eletrosul (99.99%)

RS

57.3

24.9

43,507

47,522

47,238

Nov/15

Jun/49

1.94

148.99

8.00

Hermenegildo II S.A.

WPP Verace 28 to 31

Eletrosul (99.99%)

RS

57.3

25.3

39,012

42,850

43,133

Dec/15

Jun/49

1.89

148.48

7.70

Hermenegildo III S.A.

WPP Verace 34 to 36

Eletrosul (99.99%)

RS

48.3

21.0

22,976

36,465

37,354

Dec/15

Jun/49

1.56

148.36

6.60

Chuí IX S.A.

Wind Power Plant Chuí 09

Eletrosul (99.99%)

RS

17.9

7.4

12,321

13,643

13,418

Oct/15

May/49

0.55

148.40

2.30

(1) The plant is out of operation since  07.04.2014. The Data Collection System - SCD has been disabled.

(2) Decision obtained through a writ of mandamus with an injunction.

(3) The first turbine began operating in Sep/2013 with 75MW of installed capacity. In the third quarter 2016 the company totaled 45 machines in operation, resulting in an installed capacity of 3,375 MW in operation, of a total capacity of 3,750 MW. Increased physical guarantee of HPU Jirau due to revision of the hydraulic loss, as MME Ordinance No. 337 of 11.10.2015.

(4) 04 generator units in commercial operation totaling 1,295 MW in commercial operation, of a total capacity of 11,233.1 MW.

(5) The participation of SPEs V. Santa Joana IX, X, XI, XII, XIII, XIV and XV Energias Renováveis SA were merged into the Chapada do Piaui I Holding S.A.

(6) The shares of SPEs V. Santa Joana I, III, IV, V, VII and Santo Augusto IV Energias Renováveis SA were merged into the Chapada do Piaui II Holding S.A.

(7) The participation of SPEs WPP Caiçara I S.A., WPP Caiçara II S.A., WPP Junco I S.A. and WPP Junco II S.A. were merged into the company Vamcruz I Participações SA

(8) The shares of the SPEs were merged into the company Serra das Vacas Holding S.A.

(9) 44 units (out of 50) in operation to the 2Q16, totaling 3,150.43 MW of a total power of 3,568 MW. Physical guarantee corresponds to GU in operation.

(10) The concession of HPU Três Irmãos, owned by CESP and won in Nov/2011 was not renewed under the terms of Law No. 12,783/2013. In Auction No. 002/2014 - ANEEL, held on 03.28.2014, the FURNAS consortium (49.9%) and FIP CONSTANTINOPLA (50.1%) won the competition for granting of concession of HPU Três Irmãos, upon the proposal of hiring of electricity generation service, at the lowest cost of generation Assets Management (GAG), including operating costs, maintenance, management, compensation and amortization of the hydroelectric plant, where appropriate, under what regime in art. 8 of Law No. 12,783 of 01/11/2013, a period of 30 years from the effective date of its Concession Agreement, which was signed on 09.10.2014.

(11) All five generating units are operating.

(12) In commercial operation 25.2 MW of a total of 79.2 MW, corresponding to Ibirapuitã park. The Aneel Order 3,373 of October 2, 2015, temporarily suspended the commercial operation of the other parks.

(13) Due to the power plant with a judicial injunction that limits energy billing to a percentage of the physical guarantee in commercial operation, it is not possible to calculate marketable energy in advance. However in the auction it was stipulated that the energy will be traded 70% in the RCE and 30% in the FCE

(14) SPEs had the physical guarantee adjusted after the auction with the contracted energy being greater than the current physical guarantee..

(15) Total amount of tradable energy, including contracted and non-contracted

 

 

 

XI.1.1.2  Energy Sold

 

SPE

Eletrobras Companies (%)

Buyer

Sell Type

1Q16

2Q16

3Q16

R$ million

MWh

R$ million

MWh

R$ million

MWh

EAPSA - Energia Águas Da Pedra S.A.

Eletronorte (24.5%)
Chesf (24.5%)

Eletrobras System

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

62.00

332,274

60.00

314,225.32

62.00

313,960.14

Amapari Energia S.A.

Eletronorte (49%)

Eletrobras System

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Brasventos Miassaba 3 Geradora de Energia S.A

Eletronorte (24.5%)
Furnas (24.5%)

Eletrobras System

A

5.70

26.40

8.60

39.80

15.09

63.81

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Brasventos Eolo Geradora de Energia S.A.

Eletronorte (24.5%)
Furnas (24.5%)

Eletrobras System

A

6.30

28.92

7.70

35.32

13.59

57.21

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Rei dos Ventos 3 Geradora de Energia S.A.

Eletronorte (24.5%)
Furnas (24.5%)

Eletrobras System

A

6.30

28.64

8.20

37.34

13.64

57.33

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

ESBR Participações S.A.

Chesf (20%)
Eletrosul (20%)

Eletrobras System

A

63.19

532,234.59

61.75

560,308.03

68.26

673,711.39

B

101.06

470,194.52

101.02

469,979.33

102.13

535,397.70

Others

A

356.70

2,981,697.64

331.63

2,857,058.94

341.65

3,232,041.99

B

171.75

799,077.83

136.29

634,084.75

153.19

803,096.54

Norte Energia S.A.

Chesf (15%)
Eletronorte (19.98%)
Eletrobras Holding (15%)

Eletrobras System

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Others

A

-

-

98.05

880,523.52

265.85

2,218,022.40

B

-

-

-

-

-

-

Pedra Branca S.A.

Chesf (49%)

Eletrobras System

A

2.76

15,078.18

2.76

15,078.18

2.76

15,078.18

B

-

-

-

-

-

-

Others

A

2.13

11,639.81

2.13

11,639.81

2.13

11,639.81

B

-

-

-

-

-

-

São Pedro do Lago S.A.

Chesf (49%)

Eletrobras System

A

2.98

16,314.09

2.98

16,314.09

2.98

16,314.09

B

-

-

-

-

-

-

Others

A

2.30

12,594.23

2.30

12,594.23

2.30

12,594.23

B

-

-

-

-

-

-

Sete Gameleiras S.A.

Chesf (49%)

Eletrobras System

A

2.82

15,448.95

2.82

15,448.95

2.82

15,448.95

B

-

-

-

-

-

-

Others

A

2.18

11,926.05

2.18

11,926.05

2.18

11,926.05

B

-

-

-

-

-

-

Baraúnas I Energética S.A.

Chesf (49%)

Eletrobras System

A

3.16

23,396.00

3.16

23,396.00

3.62

26,791.20

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Mussambê Energética S.A.

Chesf (49%)

Eletrobras System

A

3.13

23,150.09

3.13

23,150.09

3.38

25,034.40

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Morro Branco I Energética S.A.

Chesf (49%)

Eletrobras System

A

3.24

23,992.40

3.24

23,992.40

3.71

27,450.00

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Banda de Couro Energética S.A.

Chesf (49%)

Eletrobras System

A

0.09

576.25

0.09

576.25

2.55

17,588.88

B

-

-

-

-

-

-

Others

A

0.70

4,784.18

0.70

4,784.18

2.65

18,303.36

B

-

-

-

-

-

-

Baraúnas II Energética S.A.

Chesf (1.76%)

Eletrobras System

A

0.07

488.10

0.07

488.10

2.21

15,482.64

B

-

-

-

-

-

-

Others

A

0.59

4,052.38

0.59

4,052.38

2.30

16,129.92

B

-

-

-

-

-

-

V. de Santa Joana IX Energia Renováveis S.A.

Chesf (1.56%)

Eletrobras System

A

3.70

28,842.00

3.70

28,828.80

3.70

28,828.80

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

V. de Santa Joana X Energia Renováveis S.A.

Chesf (49%)

Eletrobras System

A

3.81

29,716.00

3.81

29,702.40

3.81

29,702.40

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

V. de Santa Joana XI Energia Renováveis S.A.

Chesf (49%)

Eletrobras System

A

3.95

30,808.50

3.95

30,794.40

3.95

30,794.40

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

V. de Santa Joana XII Energia Renováveis S.A.

Chesf (49%)

Eletrobras System

A

4.29

33,430.50

4.29

33,415.20

4.29

33,415.20

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

V. de Santa Joana XIII Energia Renováveis S.A.

Chesf (49%)

Eletrobras System

A

3.76

29,279.00

3.75

29,265.60

3.75

29,265.60

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

V. de Santa Joana XV Energia Renováveis S.A.

Chesf (49%)

Eletrobras System

A

4.20

32,775.00

4.20

32,760.00

4.20

32,760.00

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

V. de Santa Joana XVI Energia Renováveis S.A.

Chesf (49%)

Eletrobras System

A

4.29

33,430.50

4.29

33,415.20

4.29

33,415.20

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

V. de Santa Joana I Energia Renováveis S.A.

Chesf (49%)

Eletrobras System

A

4.27

31,766.70

5.04

32,104.80

5.10

32,457.60

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

V. de Santa Joana III Energia Renováveis S.A.

Chesf (49%)

Eletrobras System

A

3.89

28,957.40

4.89

31,231.20

4.64

29,587.20

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

V. de Santa Joana IV Energia Renováveis S.A.

Chesf (49%)

Eletrobras System

A

4.12

30,686.20

4.87

31,012.80

4.92

31,353.60

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

V. de Santa Joana V Energia Renováveis S.A.

Chesf (49%)

Eletrobras System

A

4.09

30,470.10

4.83

30,794.40

4.88

31,132.80

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

V. de Santa Joana VII Energia Renováveis S.A.

Chesf (49%)

Eletrobras System

A

4.30

31,982.80

5.07

32,323.20

5.13

32,678.40

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

V. de Santo Augusto IV Energia Renováveis S.A.

Chesf (49%)

Eletrobras System

A

4.47

33,279.40

5.32

34,288.80

5.28

34,003.20

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

WPP Caiçara I S.A.

Chesf (49%)

Eletrobras System

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Others

A

4.31

29,497.50

4.31

29,484.00

4.36

29,808.00

B

0.53

2,202.62

0.25

912.62

0.12

1,023.77

WPP Caiçara II S.A.

Chesf (49%)

Eletrobras System

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Others

A

2.97

20,327.06

2.97

20,317.75

3.00

20,541.02

B

0.10

439.45

0.05

167.79

-

-

WPP Junco I S.A.

Chesf (49%)

Eletrobras System

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Others

A

3.89

26,442.87

3.89

26,430.77

3.94

26,721.22

B

0.32

1,335.70

0.15

560.78

0.06

503.82

WPP Junco II S.A

Chesf (49%)

Eletrobras System

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Others

A

3.65

24,911.19

3.65

24,899.78

3.69

25,173.41

B

0.62

2,568.13

0.28

1,039.79

0.15

1,292.93

Eólica Serra das Vacas I S.A.

Chesf (49%)

Eletrobras System

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Others

A

3.90

26,657.00

3.90

26,644.80

3.94

26,937.60

B

-

-

-

-

-

-

Eólica Serra das Vacas II S.A.

Chesf (49%)

Eletrobras System

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Others

A

3.16

21,631.50

3.15

21,621.60

3.19

21,859.20

B

0.05

1,166.00

0.03

375.00

-

-

Eólica Serra das Vacas III S.A.

Chesf (49%)

Eletrobras System

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Others

A

3.77

25,764.20

3.52

24,024.00

3.55

24,288.00

B

0.02

563.00

0.00

70.00

-

-

Eólica Serra das Vacas IV S.A.

Chesf (49%)

Eletrobras System

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Others

A

3.72

25,392.20

3.36

22,932.00

3.39

23,184.00

B

0.04

971.00

0.02

260.00

-

-

Enerpeixe S.A.

Furnas (40%)

Eletrobras System

A

-

-

-

-

0.29

4,435.00

B

-

-

-

-

-

-

Others

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Baguari Geração de Energia S.A.

Furnas (15%)

Eletrobras System

A

0.30

1,518.56

0.30

1,501.51

-

-

B

-

-

-

-

-

-

Others

A

16.62

84,945.56

15.84

78,924.01

-

-

B

-

-

-

-

-

-

Retiro Baixo Energética S.A.

Furnas (49%)

Eletrobras System

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Others

A

16.30

83,445.95

-

-

-

-

B

0.50

2,185.00

-

-

-

-

Foz de Chapecó Energia S.A.

Furnas (40%)

Eletrobras System

A

-

-

-

-

-

-

B

-

-

-

-

-

-

Others

A

-

-

117.77

549,238.70

120.48

577,598.42

B

-

-

86.17

377,395.20

80.52

377,395.20

Serra do Facão Energia S.A.

Furnas (49.5%)

Eletrobras System

A

3.81

18,024.06

4.21

19,324.40

4.51

21,288.22

B

-

-

-

-

-

-

Others

A

54.04

259,320.41

88.63

240,686.22

52.68

236,665.76

B

27.30

124,827.00

32.96

150,696.00

30.39

138,960.00

Madeira Energia S.A.

Furnas (39%)

Eletrobras System

A

28.35

75,864.55

29.96

77,650.10

32.72

83,279.82

B

-

-

-

-

-

-

Others

A

401.02

3,391,271.38

387.92

3,215,459.36

408.72

3,272,828.48

B

279.70

1,365,312.40

333.32

1,530,957.77

345.84

1,546,525.28

Tijoá Participações e Investimentos S.A.

Furnas (49.9%)

Eletrobras System

A

n/d

n/d

n/d

n/d

n/d

n/d

B

n/d

n/d

n/d

n/d

n/d

n/d

Others

A

n/d

n/d

n/d

n/d

n/d

n/d

B

n/d

n/d

n/d

n/d

n/d

n/d

Teles Pires Participações S.A.

Furnas (24.5%)
Eletrosul (24.72%)

Eletrobras System

A

n/d

n/d

n/d

n/d

n/d

n/d

B

n/d

n/d

n/d

n/d

n/d

n/d

Others

A

n/d

n/d

n/d

n/d

n/d

n/d

B

n/d

n/d

n/d

n/d

n/d

n/d

Eólica Livramento S.A.

Eletrosul (59%)

Eletrobras System

A

0.24

1,823.97

0.29

2,219.21

0.33

2,475.80

B

-

-

-

-

-

-

Others

A

1.98

15,045.86

2.41

18,306.16

2.69

20,422.80

B

-

-

-

-

-

-

Santa Vitória do Palmar S.A.

Eletrosul (49%)

Eletrobras System

A

2.50

18,816.63

2.74

20,643.04

2.87

21,599.59

B

-

-

-

-

-

-

Others

A

20.63

155,217.64

22.64

170,283.63

23.68

178,174.19

B

-

-

-

-

-

-

Eólica –Chuí Holding S.A.

Eletrosul (49%)

Eletrobras System

A

1.39

10,013.17

1.53

11,028.10

1.55

11,129.36

B

-

-

-

-

-

-

Others

A

11.48

82,598.21

12.64

90,970.37

12.76

11,129.36

B

-

-

-

-

-

-

Hermenegildo I S.A.

Eletrosul (99.99%)

Eletrobras System

A

-

-

-

-

-

-

B

2.33

15,506.40

2.33

15,506.40

2.35

15,676.80

Others

A

6.31

42,369.60

6.31

42,369.60

6.38

42,835.20

B

-

-

-

-

-

-

Hermenegildo II S.A.

Eletrosul (99.99%)

Eletrobras System

A

-

-

-

-

-

-

B

2.52

16,816.80

2.52

16,816.80

2.54

17,001.60

Others

A

6.13

41,277.60

6.13

41,277.60

6.20

41,731.20

B

-

-

-

-

-

-

Hermenegildo III S.A.

Eletrosul (99.99%)

Eletrobras System

A

-

-

-

-

-

-

B

2.16

14,414.40

2.16

14,414.40

2.18

14,572.80

Others

A

5.05

34,070.40

5.05

34,070.40

5.11

34,444.80

B

-

-

-

-

-

-

Chuí IX S.A.

Eletrosul (99.99%)

Eletrobras System

A

-

-

-

-

-

-

B

0.75

5,023.20

0.75

5,023.20

0.76

5,078.40

Others

A

1.78

12,012.00

1.78

12,012.00

1.80

12,144.00

B

-

-

-

-

-

-

A - Sale of energy in the regulated environment - revenues from quotas.

B - Through free market contracts or bilateral contracts.


 

 

XI.1.1.3 Average Rate – R$/MWh

 

SPE

Eletrobras Companies (%)

1Q16

2Q16

3Q16

EAPSA - Energia Águas Da Pedra S.A.

Eletronorte (24.5%)
Chesf (24.5%)

186.57

191.85

197.46

Amapari Energia S.A.

Eletronorte (49%)

-

0.00

-

Brasventos Miassaba 3 Geradora de Energia S.A

Eletronorte (24.5%)
Furnas (24.5%)

217.22

217.22

236.43

Brasventos Eolo Geradora de Energia S.A.

Eletronorte (24.5%)
Furnas (24.5%)

218.22

218.22

237.52

Rei dos Ventos 3 Geradora de Energia S.A.

Eletronorte (24.5%)
Furnas (24.5%)

218.65

218.65

237.99

ESBR Participações S.A.

Chesf (20%)
Eletrosul (20%)

144.82

139.49

126.85

Norte Energia S.A.

Chesf (15%)
Eletronorte (19.98%)
Eletrobras Holding (15%)

34.81

111.35

119.86

Pedra Branca S.A.

Chesf (49%)

182.80

182.80

182.80

São Pedro do Lago S.A.

Chesf (49%)

182.80

182.80

182.80

Sete Gameleiras S.A.

Chesf (49%)

182.80

182.80

182.80

Baraúnas I Energética S.A.

Chesf (49%)

135.09

135.09

135.09

Mussambê Energética S.A.

Chesf (49%)

135.09

135.09

135.09

Morro Branco I Energética S.A.

Chesf (49%)

135.09

135.09

135.09

Banda de Couro Energética S.A.

Chesf (49%)

147.92

147.92

144.76

Baraúnas II Energética S.A.

Chesf (1.76%)

145.72

145.72

142.61

V. de Santa Joana IX Energia Renováveis S.A.

Chesf (1.56%)

128.28

128.28

128.28

V. de Santa Joana X Energia Renováveis S.A.

Chesf (49%)

128.28

128.28

128.28

V. de Santa Joana XI Energia Renováveis S.A.

Chesf (49%)

128.28

128.28

128.28

V. de Santa Joana XII Energia Renováveis S.A.

Chesf (49%)

128.28

128.28

128.28

V. de Santa Joana XIII Energia Renováveis S.A.

Chesf (49%)

128.28

128.28

128.28

V. de Santa Joana XV Energia Renováveis S.A.

Chesf (49%)

128.28

128.28

128.28

V. de Santa Joana XVI Energia Renováveis S.A.

Chesf (49%)

128.28

128.28

128.28

V. de Santa Joana I Energia Renováveis S.A.

Chesf (49%)

134.31

157.11

157.11

V. de Santa Joana III Energia Renováveis S.A.

Chesf (49%)

134.31

156.67

156.67

V. de Santa Joana IV Energia Renováveis S.A.

Chesf (49%)

134.31

156.89

156.89

V. de Santa Joana V Energia Renováveis S.A.

Chesf (49%)

134.31

156.85

156.85

V. de Santa Joana VII Energia Renováveis S.A.

Chesf (49%)

134.31

156.88

156.88

V. de Santo Augusto IV Energia Renováveis S.A.

Chesf (49%)

134.31

155.25

155.25

U.E.E. Caiçara I S.A.

Chesf (49%)

146.27

146.27

146.27

U.E.E. Caiçara II S.A.

Chesf (49%)

146.17

146.17

146.17

U.E.E. Junco I S.A.

Chesf (49%)

147.29

147.29

147.29

U.E.E. Junco II S.A

Chesf (49%)

146.55

146.55

146.55

Eólica Serra das Vacas I S.A.

Chesf (49%)

146.24

146.28

146.27

Eólica Serra das Vacas II S.A.

Chesf (49%)

151.57

148.91

145.88

Eólica Serra das Vacas III S.A.

Chesf (49%)

149.71

147.98

146.35

Eólica Serra das Vacas IV S.A.

Chesf (49%)

151.10

149.06

146.43

Enerpeixe S.A.

Furnas (40%)

180.32

136.78

198.82

Baguari Geração de Energia S.A.

Furnas (15%)

195.66

200.67

206.48

Retiro Baixo Energética S.A.

Furnas (49%)

195.28

201.47

207.30

Foz de Chapecó Energia S.A.

Furnas (40%)

224.49

220.08

210.48

Serra do Facão Energia S.A.

Furnas (49.5%)

211.74

215.90

220.66

Madeira Energia S.A.

Furnas (39%)

146.73

155.72

160.58

Tijoá Participações e Investimentos S.A.

Furnas (49.9%)

n/d

n/d

n/d

Teles Pires Participações S.A.

Furnas (24.5%)
Eletrosul (24.72%)

n/d

n/d

n/d

Eólica Livramento S.A. (7)

Eletrosul (59%)

131.61

131.61

131.61

Santa Vitória do Palmar S.A.

Eletrosul (49%)

132.93

132.93

132.93

Eólica –Chuí Holding S.A.

Eletrosul (49%)

138.97

138.97

138.97

Hermenegildo I S.A.

Eletrosul (99.99%)

149.31

149.31

149.31

Hermenegildo II S.A.

Eletrosul (99.99%)

148.83

148.83

148.83

Hermenegildo III S.A.

Eletrosul (99.99%)

148.72

148.72

148.72

Chuí IX S.A.

Eletrosul (99.99%)

148.76

148.76

148.76

 

XI.1.2 Transmission

 

XI.1.2.1 Operational Asset

 

XI.1.2.1.1 Transmission Lines

 

SPE

From - To

Eletrobras Companies (%)

Extension (km)

Tension (kV)

Beginning of Operation

End of Concession

AAR on 09.30.16 (R$ Million)(1)

Readjustment Index

AETE - Amazônia Eletronorte Transmissora de Energia S.A.

Coxipó-Cuiabá-Rondonópolis (MT), SS Portioning Cuiabá

Eletronorte (49%)

193

230

Aug/05

Feb/34

46.69

11.09%

INTESA - Integração Transmissora de Energia S.A.

Colinas-Miracema-Gurupi-Peixe Nova-Serra da Mesa 2 (TO / GO)

Eletronorte (12%)
Chesf (12%)

695

500

May/08

Apr/36

11.44

9.32%

BRASNORTE Transmissora de Energia S.A.

Jauru - Juba – C2 (MT) and Maggi - Nova Mutum (MT), SS Juba and SS Maggi - 230/138 kV

Eletronorte (49.71%)

402

230

Sep/09

Mar/38

24.90

IPCA

Transmissora Matogrossense de Energia S.A. – TME

TL Jauru / Cuiabá, em 230 kV, Mato Grosso

Eletronorte (49%)

348

500

Nov/11

Nov/39

3.51

9.32%

Manaus Transmissora de Energia S.A.

Oriximiná - Silves - Lechuga (AM), SS Silves (ex-Itacoatiara) and SS Lechuga (ex-Cariri)

Eletronorte (30%)
Chesf (19.5%)

559

500

Mar/13

Oct/38

161.94

9.32%

Norte Brasil Transmissora de Energia S.A.

Porto Velho Collector (RO) - Araraquara (SPE)

Eletronorte (49%)

2411.9

600

Nov/14

Feb/39

11.38

9.32%

Sistema de Transmissão do Nordeste S.A.

Teresina II/PI-Sobral III/CE;
Teresina II/PI-Fortaleza II/CE;
Sobral III/CE-Fortaleza II/CE

Chesf (49%)

546

500

Jan/06

Feb/34

177.33

11.09%

Interligação Elétrica do Madeira S.A.

TL Coletora Porto Velho/ Araraquara II, CS

Chesf (24.5%)
Furnas (24.5%)

2,375

600

Aug/13

Feb/39

139.68

9.32%

Interligação Elétrica Garanhuns S.A.

L.Gonzaga/Garanhuns II;
Garanhuns II/Campina Grande III;
Garanhuns II/Pau Ferro;
Garanhuns II/Angelim I

Chesf (49%)

224
190
239
13

500
500
500
230

Nov/15
Nov/15
Dec/15
Mar/16

Dec/41

161.94

9.32%

Extremoz Transmissora do Nordeste –ETN S.A.

TL Ceará Mirim/João Câmara II
TL Ceará Mirim/ Extremoz II
TL Ceará Mirim/ Campina III, 500 kV
TL Campina Grande III/Campina Grande II, 230 kV

Chesf (100%)

64
26
201
8.5

500
230
500
230

Oct/14
Oct/14
May/15
May/15

Oct/41

281.93

9.32%

Baguari Energia S.A.

HPU Baguari - SS Baguari

Furnas (15%)

0.8

230

Feb/10

Aug/41

(2)

(2)

Baguari Energia S.A.

SS Baguari - Mesquita – Governador Valadares

Furnas (15%)

2.5

230

Apr/10

Aug/41

(2)

(2)

Baguari Energia S.A.

SS Baguari – Mesquita

Furnas (15%)

69

230

Apr/10

Aug/41

(2)

(2)

Baguari Energia S.A.

SS Baguari - Gov. Valadares

Furnas (15%)

26

230

Apr/10

Aug/41

(2)

(2)

Centroeste de Minas

Furnas – Pimenta II

Furnas (49%)

62.7

345

Mar/10

Mar/35

17.13

IGPM

Chapecoense Geração S.A.

SS Foz do Chapecó – Gurita

Furnas (40%)

72.6

230

Mar/11

Nov/36

(2)

(2)

Chapecoense Geração S.A.

SS Foz do Chapecó – SS Xanxerê

Furnas (40%)

77.6

230

Mar/11

Nov/36

(2)

(2)

Chapecoense Geração S.A.

HPU Foz do Chapecó – SS de Foz do Chapecó

Furnas (40%)

1

230

Mar/11

Nov/36

(2)

(2)

Enerpeixe S.A.

Peixe Angical – Peixe 2

Furnas (40%)

17

500

Apr/06

Nov/36

(2)

(2)

Goiás Transmissão S.A.

Rio Verde Norte – Trindade

Furnas (49%)

193

500

Dec/13

Jul/40

54.06

IPCA

Trindade – Xavantes

Furnas (49%)

37

230

Dec/13

Jul/40

Trindade – Carajás

Furnas (49%)

29

230

Oct/13

Jul/40

MGE Transmissão S.A.

Mesquita - Viana 2

Furnas (49%)

248

500

Jun/14

Jul/40

32.10

IPCA

Viana 2 – Viana

Furnas (49%)

10

345

Jun/14

Jul/40

Retiro Baixo Energética S.A.

HPU Retiro Baixo – SS Curvelo

Furnas (49%)

45

138

Oct/10

Aug/41

(2)

(2)

Serra do Facão Energia S.A.

HPU Serra do Facão – SS Celg de Catalão

Furnas (49.5%)

32

138

Oct/10

Nov/36

(2)

(2)

Transenergia Renovável S.A.

Barra dos Coqueiros – Quirinópolis

Furnas (49%)

52.3

230

Apr/11

Apr/39

53.68

IPCA

Quirinópolis - TPU Quirinópolis

Furnas (49%)

34.4

138

May/11

Jun/25

Quirinópolis - TPU Boavista

Furnas (49%)

16.7

138

May/11

Jun/25

Chapadão – Jataí

Furnas (49%)

131.5

230

Dec/12

Apr/39

Jataí – Mineiros

Furnas (49%)

61.4

138

Dec/12

Jun/25

Jataí - TPU Jataí

Furnas (49%)

51.2

138

Dec/12

Jun/25

Jataí - TPU Água Emendada

Furnas (49%)

32.6

138

Dec/12

Jun/25

Mineiros - Morro Vermelho

Furnas (49%)

45.2

138

Dec/12

Jun/25

Morro Vermelho - TPU Morro Vermelho

Furnas (49%)

31

138

Dec/12

Jun/25

Morro Vermelho - TPU ATLo Taquari

Furnas (49%)

30.2

138

Jun/13

Jun/25

Palmeiras – Edéia

Furnas (49%)

57

230

May/13

Apr/39

Edéia - TPU Tropical Bionenergia I

Furnas (49%)

48.7

138

mai/13

Jun/25

Transirapé

Irapé – Araçuaí

Furnas (24.5%)

65

230

May/07

Mar/35

29.20

IGPM

Transleste

Montes Claros – Irapé

Furnas (24.5%)

138

345

Dec/06

Feb/34

40.17

IGPM

Transudeste

Itutinga – Juiz de Fora

Furnas (25%)

140

345

Feb/07

Mar/35

24.90

IGPM

Transenergia Goiás S.A.

Niquelândia - Barro ATLo

Furnas (99%)

88

230

May/16

Nov/39

12.04

IPCA

Energia Olímpica S.A.

Barra da Tijuca – SS Olímpica;

Furnas (49.9%)

10.8

138

May/15

n/a

(2)

(2)

Energia Olímpica S.A.

Gardênia – SS Olímpica

Furnas (49.9%)

2.9

138

May/15

n/a

(2)

(2)

Paranaíba Transmissora de Energia S.A.

Luziânia - Pirapora II

Furnas (24.5%)

350

500

May/16

May/43

40.27

IPCA

Barreiras II - Rio das Éguas

Furnas (24.5%)

244

500

Aug/16

May/43

Rio das Éguas - Luziânia

Furnas (24.5%)

373

500

Jul/16

May/43

Lago Azul Transmissora S.A.

Barro ATLo - Itapaci

Furnas (49.9%)

69

230

Sep/16

May/44

76.12

IPCA

Vale do São Bartolomeu Transmissora de Energia S.A.

Samambaia - Brasília Sul

Furnas (39%)

14

345

May/16

Oct/43

34.47

IPCA

Etau

Campos Novos (SC) – Barra Grande (SC) – Lagoa Vermelha (RS) – Santa Marta (RS)

Eletrosul (27.42%)

188

230

Jul/05

Dec/32

23.39

IGPM

Uirapuru

Ivaiporã (PR) – Londrina (PR))

Eletrosul (75%)

120

525

Jul/06

Mar/35

30.59

IGPM

Transmissora Sul Brasileira de Energia – TSBE

SaTLo Santiago – Itá

Eletrosul (80%)

188

525

Feb/14

May/42

16.16

IPCA

Itá – Nova Santa Rita

Eletrosul (80%)

307

525

Aug/14

Jan/00

25.94

Nova Santa Rita – Camaquã

Eletrosul (80%)

121

230

Dec/14

Jan/00

6.30

Camaquã – Quinta

Eletrosul (80%)

167

230

Dec/14

Jan/00

7.34

Costa Oeste

Cascavel Oeste – Umuarama, CS

Eletrosul (49%)

151.5

230

Sep/14

Jan/42

8.69

IPCA

Transmissora Sul Litorânea de Energia - TSLE

Povo Novo – Marmeleiro, CS

Eletrosul (51%)

152

525

Dec/14

Aug/42

16.79

IPCA

Nova santa Rita – Povo Novo, CS

Eletrosul (51%)

268

525

Mar/15

Jan/00

29.01

Marmeleiro – Santa Vitória do Palmar

Eletrosul (51%)

48

525

Dec/14

Jan/00

5.37

Marumbi Transmissora de Energia S.A.

Curitiba / Curitiba Leste (PR)

Eletrosul (20%)

29.04

525

Jun/15

May/42

3.28

IPCA

Fronteira Oeste Transmissora de Energia S.A. (Fote)

Portioning TL Alegrete 1 - Santa Maria 1

Eletrosul (51%)

1.95

138

May/16

Jan/44

(3)

IPCA

(1) Last readjustment on 07/01/2016

(2) There is no AAR because facilities are of limited interest to the generating plant.

(3) The Revenue from the Sectioning is considered in the Expansion of the SS Santa Maria

 

 

 

XI.1.2.1.2 Substations

 

SPE

Substation

Eletrobras Companies (%)

Transformation Capacity - MVA

Beginning of Operation

End of Concession

AAR on 09.30.16 (R$ million)(1)

Readjustment Index

AETE - Amazônia Eletronorte Transmissora de Energia S.A.

SS Portioning Cuiabá

Eletronorte (49%)

n/a

Aug/05

Feb/34

(4)

(4)

BRASNORTE Transmissora de Energia S.A.

SS Juba
SS Maggi - 230/138 kV

Eletronorte (49.71%)

300
100

Sep/09

Mar/38

(4)

(4)

Manaus Transmissora de Energia S.A.

SS Silves (ex-Itacoatiara)
SS Lechuga (ex-Cariri)

Eletronorte (30%)
Chesf (19.5%)

150
1,800

Mar/13

Oct/38

(4)

(4)

INTESA - Integração Transmissora de Energia S.A.

SS Peixe 2
SS Serra da Mesa 2

Eletronorte (37%)
Chesf (12%)

-

May/08

Apr/36

(4)

(4)

Transmissora Matogrossense de Energia S.A. – TME

SS Jauru 500/230 kV

Eletronorte (49%)

750

Nov/11

Nov/39

(4)

(4)

Estação Transmissora de Energia S.A. (Shares transferred to Eletrobras Eletronorte - Ordinance ANEEL 3532, dated 11/23/2010)

Converter Station 01 CA/CC, 500/±600 KV and to Inverter Station 01 CC/CA, ±600/500 kV

Eletronorte (100%)

3,505.2

Mar/13

Feb/39

231.55

9.32%

Interligação Elétrica do Madeira S.A.

Retifier Station CA/CC from 500 kV to +/- 600 kV;
Inverter Station CC/CA from +/- 600 kV to 500 kV.

Chesf (24.5%)
Furnas (24.5%)

3,150
2,950

May/14

Feb/39

243.65

9.32%

TDG – Transmissora Delmiro Gouveia S.A.

SS – Pecém II, of 500/230 kV;
SS – Aquiraz, of 230/69 kV

Chesf (49%)

3,600
450

Oct/13

Jul/40

26.90

9.32%

Interligação Elétrica Garanhuns S.A.

SS – Garanhuns, 500/230 kV
SS – Pau Ferro, 500/230 kV

Chesf (49%)

600
1,500

Nov/15
Dec/15

Dec/41

(2)

(2)

Extremoz Transmissora do Nordeste - ETN S.A.

SS – João Câmara II, 500/138 kV
SS – Ceará Mirim, 500/230 kV
SS – Campina Grande III, 500/230 kV

Chesf (100%)

900
900
600

Oct/14
Oct/14
May/15

Oct/41

(2)

(2)

Luziânia Niquelândia Transmissora S.A.

SS Luziânia

Furnas (49%)

225

Jun/14

May/42

15.37

IPCA

SS Niquelândia

30

Aug/15

May/42

Energia Olímpica S.A.

SS Olímpica 138/13,8 kV

Furnas (49.9%)

120

May/15

n/a

N/A

N/A

Caldas Novas Transmissão S.A. (3)

Expansion of SS Corumbá

Furnas (49%)

150

Jul/13

Jun/41

4.33

IPCA

Baguari Energia S.A.

SS Baguari Pant

Furnas (15%)

155.6

Aug/06

Aug/41

N/A

N/A

Chapecoense Geração S.A.

SS Foz do Chapecó Plant

Furnas (40%)

978

Nov/01

Nov/36

N/A

N/A

Enerpeixe S.A.

SS Peixe Angical Plant

Furnas (40%)

525

Nov/01

Nov/36

N/A

N/A

Goiás Transmissão S.A.

SS Trindade

Furnas (49%)

1,200

Nov/13

Jul/40

(4)

(4)

Madeira Energia S.A.

SS Santo Antônio Plant

Furnas (39%)

3,630

Aug/07

Jun/43

N/A

N/A

MGE Transmissão S.A.

Viana 2

Furnas (49%)

900

Aug/14

Jul/40

(4)

(4)

Retiro Baixo Energética S.A.

SS Retiro Baixo Plant

Furnas (49%)

100

Aug/06

Aug/41

N/A

N/A

Serra do Facão Energia S.A.

SS Serra do Facão Plant

Furnas (49.5%)

236.4

Nov/01

Nov/36

N/A

N/A

Transenergia Renovável S.A

Edéia

Furnas (49%)

150

Feb/12

Jun/25

(4)

(4)

Jataí

450

Dec/12

Jun/25

(4)

(4)

Mineiros

0

Dec/12

Jun/25

(4)

(4)

Morro Vermelho

0

Dec/12

Jun/25

(4)

(4)

Quirinópolis

225

Apr/11

Jun/25

(4)

(4)

Transenergia São Paulo S.A

Itatiba

Furnas (49%)

800

Aug/12

Nov/39

19.12

IPCA

Etau (5)

Lagoa Vermelha 2 230/138KV;
Barra Grande 230/138 KV; Santa Marta 230 KV - Line Entry

Eletrosul (27.42%)

150
-
-

Apr/05
Jul/05
Jul/05

Dec/32

19.14

IGPM

Transmissora Sul Brasileira de Energia – TSBE

Expansion SS 525 KV Salto Santiago;
Expansion SS 525 kV Itá
Expansion SS 525/230kV; Nova Santa Rita;
Camaquã 3 230/69Kv ;
Expansion SS 230 kV Quinta

Eletrosul (80%)

-
-
-

166
-

Feb/14
Aug/14
Aug/14
Dec/14
Dec/14

May/42

12.44

IPCA

Costa Oeste (6)

Umuarama 230/138 kV

Eletrosul (49%)

300

Jul/14

Jan/42

4.06

IPCA

Transmissora Sul Litorânea de Energia - TSLE

Povo Novo525/230 kV;
Santa Vitória do Palmar 525/138 kV;
Marmeleiro 525 kV – Synchronous Compensator ±200 Mvar;
Expansion SS Nova Santa Rita 525kV.

Eletrosul (51%)

672
75
-

-

Dec/14
Dec/14
Dec/14

Apr/15

Aug/42

52.84

IPCA

Marumbi Transmissora de Energia S.A.

Curitiba Leste - 525/230 KV

Eletrosul (20%)

672

Jun/15

May/42

16.86

IPCA

Fronteira Oeste Transmissora de Energia S.A. (Fote)

SS Expansion Santa Maria 3, 230/138 kV

Eletrosul (51%)

166

May/16

Jan/44

2.71

IPCA

(1) Last readjustment on 07/01/2016

(2) The amount of the active RAP of the Substations is informed together with that of the Transmission Line.

(3) This venture consists of the expansion of SS Corumbá.

(4) Remuneration embedded in the RAP of the transmission line.

(5) Entries of lines and inscriptions associated with the Campos Novos - Santa Marta TL located at the substations

(6) Commercial operation by sharing with Copel (TL Caiuá).

 

 

 

XI.2 Financing and Loans – R$ million

 

 

SPE

Eletrobras Companies (%)

BNDES (a)

Others Creditors (b)

Total (a+b)

2017

2018

2019

2020

2021

2022

After 2022

2017

2018

2019

2020

2021

2022

After 2022

Belo Monte Transmissora de Energia S.A

Eletronorte (24.5%)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Furnas (24.5%)

 

Energética Águas da Pedra S.A.

Eletronorte (24.5%)

34.00

33.70

33.40

33.40

33.40

33.40

135.70

-

-

-

-

-

-

-

337.00

Chesf (24.5%)

Norte Brasil Transmissora de Energia S.A.

Eletronorte (49%)

71.71

71.71

71.71

71.71

71.71

71.71

519.88

27.96

27.96

27.96

27.96

27.96

27.96

111.83

1,229.73

Manaus Transmissora de Energia S.A.

Eletronorte (30%)

31.83

31.83

31.83

31.83

31.83

31.83

135.28

34.77

34.77

34.77

34.77

34.77

34.77

278.11

813.01

Chesf (19.5%)

Transmissora Matogrossense de Energia S.A.

Eletronorte (49%)

26.19

23.07

-

-

-

-

-

33.94

30.90

-

-

-

-

-

114.10

Brasventos Eolo Geradora de Energia S.A.

Eletronorte (24.5%)

24.23

22.19

-

-

-

-

-

-

-

-

-

-

-

-

46.42

Furnas (24.5%)

Brasventos Miassaba 3 Geradora de Energia S.A.

Eletronorte (24.5%)

24.40

22.33

-

-

-

-

-

-

-

-

-

-

-

-

46.73

Furnas (24.5%)

Rei dos Ventos 3 Geradora de Energia S.A.

Eletronorte (24.5%)

25.54

23.38

-

-

-

-

-

-

-

-

-

-

-

-

48.92

Furnas (24.5%)

Norte Energia S.A.

Eletronorte (19.98%)

197.40

444.92

551.73

625.29

625.29

625.29

11,785.69

87.44

273.32

370.58

428.51

428.51

428.51

8,177.35

25,049.80

Chesf (15%)

Eletrobras Holding (15%)

Linha Verde Transmissora de Energia S.A.

Eletronorte (100%)

-

-

-

-

-

-

-

194.39

186.76

-

-

-

-

-

381.15

Companhia Energética Sinop S.A.

Eletronorte (24.5%)

490.00

466.00

442.00

418.00

394.00

370.00

346.00

-

-

-

-

-

-

-

2,926.00

Chesf (24.5%)

Integração Transmissora de Energia S.A

Eletronorte (12%)

7.76

31.04

31.04

25.86

-

-

-

-

-

-

-

-

-

-

95,69

Chesf (12%)

Sistema de Transmissão Nordeste S.A.

Chesf (49%)

-

-

-

-

-

-

-

20.00

21.00

23.00

24.00

18.00

13.00

22.00

141.00

Interligação Elétrica do Madeira S.A.

Chesf (24.5%)

122.81

122.81

122.81

122.81

122.81

118.84

675.85

20.23

40.98

59.43

73.26

77.87

82.48

381.71

2,144.68

Furnas (24.5%)

Interligação Elétrica Garanhuns S.A.

Chesf (49%)

32.40

32.40

32.40

32.40

32.40

32.40

118.22

-

1.00

2.00

3.00

4.00

5.00

6.00

333.64

Transmissora Delmiro Gouveia S.A.

Chesf (49%)

-

-

-

-

-

-

-

3.00

4.00

4.00

5.00

6.00

7.00

134.00

163.00

ESBR Participações S.A.

Chesf (20%)

316.22

316.22

322.20

322.20

322.20

322.20

3,652.61

321.26

321.26

321.26

321.26

321.26

321.26

3,698.16

11,199.56

Eletrosul (20%)

São Pedro do Lago S.A.

Chesf (49%)

5.08

5.08

5.08

5.08

5.08

5.08

31.34

-

-

-

-

-

-

-

61.83

Pedra Branca S.A.

Chesf (49%)

4.92

4.92

4.92

4.92

4.92

4.92

30.44

-

-

-

-

-

-

-

59.96

Sete Gameleiras S.A.

Chesf (49%)

4.94

4.94

4.94

4.94

4.94

4.94

30.48

-

-

-

-

-

-

-

60.14

Baraúnas I Energética S.A.

Chesf (49%)

4.48

4.48

4.48

4.48

4.48

4.48

41.38

-

-

-

-

-

-

-

68.26

Morro Branco I Energética S.A.

Chesf (49%)

5.09

5.09

5.09

5.09

5.09

5.09

43.68

-

-

-

-

-

-

-

74.21

Mussambê Energética S.A.

Chesf (49%)

4.46

4.46

4.46

4.46

4.46

4.46

38.25

-

-

-

-

-

-

-

64.99

Chapada do Piauí I Holding (1)

Chesf (49%)

20.50

22.20

23.90

25.90

28.10

33.40

407.70

-

-

0.37

0.38

0.23

0.12

79.29

642.09

Chapada do Piauí II Holding (2)

Chesf (49%)

32.70

33.10

33.60

34.10

34.60

35.10

263.10

-

-

-

-

-

-

-

466.30

Eólica Serra das Vacas I S.A.

Chesf (49%)

4.22

4.22

4.22

4.22

4.22

4.22

38.66

-

-

-

-

-

-

-

63.97

Eólica Serra das Vacas II S.A.

Chesf (49%)

3.82

3.82

3.82

3.82

3.82

3.82

34.98

-

-

-

-

-

-

-

57.87

Eólica Serra das Vacas III S.A.

Chesf (49%)

3.82

3.82

3.82

3.82

3.82

3.82

34.98

-

-

-

-

-

-

-

57.87

Eólica Serra das Vacas IV S.A.

Chesf (49%)

3.82

3.82

3.82

3.82

3.82

3.82

34.98

-

-

-

-

-

-

-

57.87

Vamcruz I

Chesf (49%)

-

-

-

-

-

-

-

37.42

36.50

32.97

31.79

30.51

29.28

218.31

416.79

Baraúnas II Energética S.A.

Chesf (1.6%)

2.73

2.73

2.73

2.73

2.73

2.73

25.26

-

-

-

-

-

-

-

41.64

Banda de Couro Energética S.A.

Chesf (1.8%)

3.80

3.80

3.80

3.80

3.80

3.80

35.15

-

-

-

-

-

-

-

57.95

Foz do Chapecó

Furnas (40%)

340.26

305.36

-

-

-

-

-

172.19

156.65

-

-

-

-

-

974.45

Enerpeixe

Furnas (40%)

-

-

-

-

-

-

-

53.00

169.00

259.00

-

-

-

-

481.00

Santo Antônio

Furnas (39%)

503.60

602.17

609.55

609.55

7,949.51

-

-

76.21

45.59

143.02

224.68

4,116.32

-

-

14,880.20

Teles Pires

Furnas (24.5%)

654.88

637.16

1.23

-

-

-

-

184.85

172.04

-

-

-

-

-

1,650.16

Eletrosul (24.72%)

                           

Centro Oeste de Minas

Furnas (49%)

7.65

6.88

-

-

-

-

-

-

           

14.53

Serra do Facão

Furnas (49.5%)

370.31

332.11

293.91

255.70

217.50

-

-

-

-

-

-

-

-

-

1,469.53

Retiro Baixo

Furnas (49%)

105.70

92.50

79.40

66.20

65.10

-

-

-

-

-

-

-

-

-

408.90

Goiás Transmissão

Furnas (49%)

73.01

65.51

-

-

-

-

-

98.77

96.75

-

-

-

-

-

334.05

MGE Transmissão

Furnas (49%)

81.93

72.91

-

-

-

-

-

-

-

-

-

-

-

-

154.85

Transenergia São Paulo

Furnas (49%)

40.16

35.89

-

-

-

-

-

-

-

-

-

-

-

-

76.05

Transenergia Renovável

Furnas (49%)

104.40

92.68

-

-

-

-

-

-

-

-

-

-

-

-

197.08

Triângulo Mineiro Transmissão S.A.

Furnas (49%)

-

-

-

-

-

-

-

144.50

124.20

102.90

80.70

57.40

32.90

-

542.60

Vale de São Bartolomeu Transmissão S.A.

Furnas (39%)

-

-

-

-

-

-

-

137.17

116.26

94.60

72.18

48.96

24.91

-

494.07

Mata de Santa Genebra S.A.

Furnas (49.9%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Companhia Transirapé de Transmissão S.A.

Furnas (24.5%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Companhia Transleste de Transmissão S.A.

Furnas (24.5%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Companhia Transudeste de Transmissão S.A.

Furnas (25%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

São Manoel

Furnas (33.33%)

1.71

1.96

1.96

1.92

1.87

-

-

-

-

-

-

-

-

-

9.42

Paranaíba Transmissora de Energia S.A.

Furnas (24.5%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Caldas Novas Transmissão S.A.

Furnas (49%)

5.63

4.95

-

-

-

-

-

-

-

-

-

-

-

-

10.58

Luziânia Transmissora de Energia S.A.

Furnas (49%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Geradora Eólica Itaguaçu da Bahia

Furnas (49%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Geradora Eólica Ventos de Santa Luiza

Furnas (49%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Geradora Eólica Ventos de Santa Madalena

Furnas (49%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Geradora Eólica Ventos de Santa Marcella

Furnas (49%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Geradora Eólica Ventos de Santa Vera

Furnas (49%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Geradora Eólica Ventos de São Cirilo

Furnas (49%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Geradora Eólica Ventos de São Bento

Furnas (49%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Geradora Eólica Ventos de São João

Furnas (49%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Geradora Eólica Ventos de Santo Antônio

Furnas (49%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Geradora Eólica Ventos de São Rafael

Furnas (49%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Itaguaçu da Bahia Energias Renováveis S.A.

Furnas (49%)

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

n/d

-

Uirapuru Transmissora de Energia S.A.

Eletrosul (75%)

-

1.00

2.00

3.00

4.00

5.00

6.00

6.27

6.27

1.57

-

-

-

-

35.10

Transmissora Sul Litorânea de Energia S.A.

Eletrosul (51%)

37.24

37.24

37.24

37.24

37.24

37.24

229.67

-

1.00

2.00

3.00

4.00

5.00

6.00

474.13

Transmissora Sul Brasileira de Energia S.A.

Eletrosul (80%)

20.21

20.21

20.21

20.21

20.21

20.21

102.33

0.83

0.32

1.90

4.49

6.34

7.92

83.89

329.31

Santa Vitória do Palmar Holding S.A.

Eletrosul (49%)

15.29

16.51

18.18

19.64

21.35

21.35

303.97

7.70

8.39

10.31

9.91

10.76

10.76

260.53

734.62

Marumbi Transmissora de Energia S.A.

Eletrosul (20%)

7.92

7.34

6.91

6.62

6.36

6.00

6.99

-

-

-

-

-

-

-

48.15

Livramento Holding S.A.

Eletrosul (59%)

3.37

3.37

3.37

3.37

3.37

3.37

24.40

-

-

-

-

-

-

-

44.60

Chuí Holding S.A.

Eletrosul (49%)

23.09

23.09

23.09

23.09

23.09

23.09

207.79

-

-

-

-

-

-

-

346.31

Costa Oeste Transmissora de Energia S.A.

Eletrosul (49%)

5.25

4.76

4.38

4.07

3.88

3.53

3.73

-

-

-

-

-

-

-

29.61

Fronteira Oeste Transmissora de Energia

Eletrosul (51%)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Chuí IX

Eletrosul (99.99%)

4.66

4.66

4.66

4.66

4.66

4.66

2.38

2.23

2.23

2.23

2.23

2.23

2.23

0.31

44.02

Hermenegildo I

Eletrosul (99.99%)

16.18

16.18

16.18

16.18

16.18

16.18

8.22

7.74

7.74

7.74

7.74

7.74

7.74

1.08

152.81

Hermenegildo II

Eletrosul (99.99%)

16.18

16.18

16.18

16.18

16.18

16.18

8.25

7.74

7.74

7.74

7.74

7.74

7.74

1.09

152.87

Hermenegildo III

Eletrosul (99.99%)

13.78

13.78

13.78

13.78

13.78

13.78

7.03

6.60

6.60

6.60

6.60

6.60

6.60

0.92

130.24

Empresa de Transmissão do Alto Uruguai S.A.

Eletrosul (51%)

7.61

0.63

-

-

-

-

-

-

0.58

10.60

0.64

0.05

-

-

20.11

Paraíso Transmissora de Energia S.A.

Eletrosul (24.5%)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

(1) The participation of SPEs V. Santa Joana IX, X, XI, XII, XIII, XIV and XV Renewable Energy SA were merged into the Chapada company Piaui I Holding S.A.

(2) The participation of SPEs V. Santa Joana I, III, IV, V, VII, Santo Augusto IV Energia Renováveis S.A. were merged into the Chapada company Piaui II Holding S.A.


65

 

 

SIGNATURE
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: November 10, 2016
CENTRAIS ELÉTRICAS BRASILEIRAS S.A. - ELETROBRÁS
By:
/SArmando Casado de Araujo
 
Armando Casado de Araujo
Chief Financial and Investor Relation Officer
 
 

 

 
FORWARD-LOOKING STATEMENTS

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates offuture economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.