Вы находитесь на странице: 1из 13

LAJANDA SOL

PROYECTOS DE AHORRO Y
EFICICNECIA ENERGETICA

Sustitucin por tecnologa LED

www.lajandasol.es

Estudio Viabilidad

Modificar nicamente las celdas recuadradas en Amarillo


para personalizar cada instalacin.

Inventario de la instalacin actual


Tipo de iluminacin
Halgena 50W+ Transf
Halgena 35W+transf.
Tubo Fluor. 18W 60cm + Balastro
Tubo Fluor.36W 120cm + Balastro
Tubo Fluor.58W 150cm + Balastro
Bombilla Incand. 40W
Bombilla Incand. 60w
Bombilla Incand. 100W
Bomb. Bajo Consumo 11W
Bomb. Bajo Consumo 15W
Bomb. Bajo Consumo 18W
Downlight 2*26W + balastro
Downlight 2*18W + balastro
Downlight 2*11W + balastro
Halgena QR111 50W
Bombilla Exterior Sodio 50W+Balst.
Bombilla Exterior Sodio 70W+Balst.
Alumbrado Urbano 150W
Alumbrado Publico 250W

Numero de Puntos de Luz


0
0
24
0
0
0
0
0
11
24
0
0
0
0
0
0
0
0
0

Equivalentes LED
Potencia (W)
58
40
22
42
70
40
60
100
11
15
18
60
40
11
50
55
75
155
260

Potencia Total Instalacin

Potencia Total (W)


0
0
528
0
0
0
0
0
121
360
0
0
0
0
0
0
0
0
0

Vida Media (H)


2,000
2,000
8,000
8,000
8,000
1,000
1,000
1,000
8,000
8,000
8,000
8,000
8,000
8,000
2,000
9,000
9,000
15,000
15,000

PVP(reemplazo)
3.25
2.25
3.50
4.75
5.25
1.00
1.00
1.00
5.25
6.50
8.00
9.00
5.00
4.00
8.50
29
32
-

consumo
0.00
0.00
522.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

330

Precio KWh

0.17

Precio KW contratado al Ao

Consumo Electrico Anual

103.26
-60.81%

330

21.53

KWh

0.15

Reduccin Potencia Contratada


W

561
12.07

Bombilla LED

Halgena 50W+ Transf


Halgena 35W+transf.
Tubo Fluor. 18W 60cm + Balastro
Tubo Fluor.36W 120cm + Balastro
Tubo Fluor.58W 150cm + Balastro
Bombilla Incand. 40W
Bombilla Incand. 60w
Bombilla Incand. 100W
Bomb. Bajo Consumo 11W
Bomb. Bajo Consumo 15W
Bomb. Bajo Consumo 18W
Downlight 2*26W + balastro
Downlight 2*18W + balastro
Downlight 2*11W + balastro
Halgena QR111 50W
Bombilla Exterior Sodio 50W+Balst.
Bombilla Exterior Sodio 70W+Balst.
Alumbrado Urbano 150W
Alumbrado Publico 250W

Dicroica Cree 9w MR16+Transf.


Dicroica Cree 6w MR16+Transf.
Tubo Led T8 60cm
Tubo Led T8 120cm
Tubo Led T8 150cm
Vela o Globo Led 6w
Bombilla Led 7W
Bombilla Led 10W
Vela o Globo Led 6w
Bombilla Led 7W
Bombilla Led 10W
Downlight Cree 20W
Downlight Led 15W
Downlight 11W
QR111 LED 9W
Bombilla Led E40 28W
Bombilla Led E40 36W
Luminaria LED Pblico
Luminaria LED Pblico

66.56

115.33

Datos Para el clculo:

Climatizacin
Euros

Total

horas/dia

Total Ahorro Factura Primer Ao

Calculos Ahorros Derivados Anuales


Ahorro
Tipo de iluminacin

990

das

Consumo Electrico Anual

Ahorro Factura Electricidad Primer Ao


Consumo directo

Vida Media (H)


50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
20,000
50,000
50,000
50,000
50,000
50,000
50,000
60,000
60,000

448

169.81

Potencia (w)
9.00
4.00
10.00
17.00
25.00
5.40
6.20
10.20
5.40
6.20
4.00
20.00
15
11
9
28
36
56
105

Horas de funcionamiento anual:

990
horas/dia

das

Numero de Puntos Luz


0
0
24
0
0
0
0
0
11
24
0
0
0
0
0
0
0
0
0

Potencia Total Instalacin

1,009

Horas de funcionamiento anual:

Bombilla LED
Dicroica Cree 9w MR16+Transf.
Dicroica Cree 4w MR16+Transf.
Tubo Led T8 60cm
Tubo Led T8 120cm
Tubo Led T8 150cm
Vela o Globo Led 6w
Bombilla Led 7W
Bombilla Led 10W
Vela o Globo Led 6w
Bombilla Led 7W
Bombilla Led 4W
Downlight Cree 20-28W
Downlight Led 15W
Downlight 11W
QR111 LED 9W
Bombilla Led E40 28W
Bombilla Led E40 36W
Luminaria LED Pblico
Luminaria LED Pblico

Reemplazo
Euros

Mano de Obra
Euros

7.84
3.59
5.35
-

10.40
7.15
19.31
-

10.40
2.04
4.46
-

16.78

36.85

16.89

Factor de Climatizacin
Euros por KWh ahorrado

Precio Mano obra (und)


Euros
Precio mano obra

0.03
0.03
0.015
0.015
0.015
0.03
0.03
0.03
0.03
0.015
0.015
0.015
0.015
0.015
0.015
0.03
0
0
0

2.50
2.50
3.50
3.50
3.50
1.50
1.50
1.50
1.50
1.50
1.50
4.50
4.50
4.50
2.50
3.50
3.50
10.00
10.00
Total

0.00
0.00
84.00
0.00
0.00
0.00
0.00
0.00
16.50
36.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
136.50

Ahorro Mantenimiento Primer Ao

70.52

Retorno Inversin

Ao

Ahorro Acumulado

Coste Instalacin

Retorno Inversin

LED

Grfico de Amortizacin
3,000.00

1
2
3
4
5
6
7
8
9
10

2,500.00

2,000.00

1,500.00

185.85
383.04
592.38
814.72
1,051.00
1,302.21
1,569.42
1,853.81
2,156.61
2,479.17

1,784.30
1,784.30
1,784.30
1,784.30
1,784.30
1,784.30
1,784.30
1,784.30
1,784.30
1,784.30

1,784.30
1,598.45
1,401.26
1,191.92
969.58
733.30
482.09
214.88
69.51
372.31
694.87

1,000.00

Ao de Amortizacin: 8
500.00

-
1

Ahorro5Acumulado

Coste
7 Instalacin LED
8

10

Amortizacin en:
Aumento Tarifa Luz Anual
Aumento Mano de obra Anual

97

Meses

8%
3%

Clculos Amortizacin Auxiliares


Ahorro Consumo Directo
Ahorro Mantenimiento+Climat.
Dato Auxiliar
Dato Auxiliar
Dato Auxiliar
Ahorro Total
Ao
Coste Instalacin
Ahorro Real Inversin directa
Ahorro Real Financiacin 10 aos
Ao

115.33
70.52
70.52
115.33
2

239.89
143.15
70.52
115.33
3

374.41
217.97
70.52
115.33
4

676.60
374.39
70.52
115.33
6

846.06
456.15
70.52
115.331024
7

1,029.08
540.35
70.52
115.331024
8

1,226.73
627.08
70.52
115.331024
9

1,440.20
716.41
70.52
115.331024
10

1,670.75
808.42
70.52
115.33

185.85
1
1,784.30

383.04
2
1,784.30

592.38
3
1,784.30

814.72
4
1,784.30

1,051.00
5
1,784.30

1,302.21
6
1,784.30

1,569.42
7
1,784.30

1,853.81
8
1,784.30

2,156.61
9
1,784.30

2,479.17
10
1,784.30

-1598.450039
-6407.150039
1

-1401.258027
-12802.95803
2

-1191.92238
-19186.62238
3

-969.5805578
-25557.28056
4

-733.3042875
-31914.00429
5

-482.0944
-38255.7944
6

-214.8752599
-44581.57526
7

69.51124618
-50890.18875
8

372.3122029
-57180.3878
9

694.8706721
2479.170672
10

6593

13186

19779

32965

39558

46151

52744

59337

Horas al ao
990
990
990
990
990
990
990
990
990
990
990
990
990
990
990
990
990
990
990
990
Calculo Adicional Mes amortizacin
$K$87

519.69
295.02
70.52
115.33
5

-214.8752599

26372

PVP
27.25
16.25
38.95
62.00
72.09
19.00
21.00
40.00
19.00
21
18.79
123.95
70.00
60.00
45.00
145.00
167.00
400.00
600.00

Ao

Convencional

LEC

00999 KWh

443.7 KWh

4994.55 KWh

2218.59 KWh

10

9989.10 KWh

4437.18 KWh

15

14983.65 KWh

6655.77 KWh

16000 KWh
Diferencia
555.19 KWh

14000 KWh

2775.96 KWh

12000 KWh

5551.92 KWh
8327.88 KWh

10000 KWh
Convencional
08000 KWh

LEC

06000 KWh

Diferencia

04000 KWh
02000 KWh
00000 KWh
1

10

15

Convencional

Diferencia

Ao

Convencional

LEC

Diferencia

169.81

66.56

103.26

849.07

332.79

516.29

10

1,698.15

665.58

1,032.57

15

2,547.22

998.37

1,548.86

3,000.00
2,500.00
2,000.00
Convencional
1,500.00

LED
Diferencia

1,000.00
500.00
0.00
1

10

15

Convencional

LED

Diferencia

Kg CO2

Kg CO2

Kg CO2

647.29368

287.529264

359.764416

3236.4684

1437.64632

1798.82208

10

6472.9368

2875.29264

3597.64416

15

9709.4052

4312.93896

5396.46624

Ao

0.648

1 KWh :0,648 kg co2

12000
10000
Convencional

8000

LED
6000

Diferencia

4000
2000
0
1

10

15

Convencional

Estudio 1 - Presupuesto:

(Con Instalacin)

ESTUDIO AHORRO ENERGTICO LUMINICO


Denominacin:
Persona de contacto:
DNI / CIF:
Provincia:

Direccin:
Localidad:
Telfono:
Em@il:
CALCULO REALIZADO SEGN DATOS ESTIMADOS EN HORARIOS Y ZONAS DE INSTALACION
POR:
Y CON UN COSTE ACTUAL DEL PRECIO DE LA
ENERGA DE:

ILUMINARIA ACTUAL

PROPUESTA LED

TOTALES DEL ESTYUDIO DE AHORRO ENERGETICO Y


ECONOMICO

330
0.17

DIAS AL AO
Kwh

COSTE DE
POTENCIA
CONSUMO
AHORRO
POTENCI HORAS/
CONSUMO AHORRO
LA
UDS. ACTUAL
ACTUAL
CONSUMO
A LED (W) DIAS
LED Kwh ANUAL ()
INVERSION
(W)
Kwh
ANUAL kwh
()

#DIV/0! ###### ######

Total a Potencia Potencia


sustimedia
media
tuir actual (w) LED (w)

Promedio
Total
horas
consumo
utilizaactual Kwh
cin

Total
consumo
LED Kwh

Total
ahorro
anual ()

Total ahorro
Total
consumo
inversin ()
Kwh

CON LED SE CONSIGUE UN #### % APROXIMADO DE AHORRO ENERGTICO LUMNICO.


AHORRO ENERGTICO ESTIMADO DURNTE VIDA TIL LMPARAS LED (50.000 hrs aprox.):
AHORRO ECONMICO ESTIMADO DURTANTE VIDA TIL LMPARAS LED:

0.00

0.00

RETORNO
INVERSION
(Aos)
#DIV/0!

#DIV/0!
Promedio
tiempo de
amorizacin

Kwh

Tu
Halgena 50W+ Transf
Halgena 35W+transf.
Tubo Fluor. 18W 60cm + Balastro
Tubo Fluor.36W 120cm + Balastro
Tubo Fluor.58W 150cm + Balastro
Bombilla Incand. 40W
Bombilla Incand. 60w
Bombilla Incand. 100W
Bomb. Bajo Consumo 11W
Bomb. Bajo Consumo 15W
Bomb. Bajo Consumo 18W
Downlight 2*26W + balastro
Downlight 2*18W + balastro
Downlight 2*11W + balastro
Halgena QR111 50W
Bombilla Exterior Sodio 50W+Balst.
Bombilla Exterior Sodio 70W+Balst.
Alumbrado Urbano 150W
Alumbrado Publico 250W

Dicroica Cree 9w MR16+Transf.


Dicroica Cree 4w MR16+Transf.
Tubo Led T8 60cm
Tubo Led T8 120cm
Tubo Led T8 150cm
Vela o Globo Led 6w
Bombilla Led 7W
Bombilla Led 10W
Vela o Globo Led 6w
Bombilla Led 6W
Bombilla Led 4W
Downlight Cree 20-28W
Downlight Led 15W
Downlight 11W
QR111 LED 9W
Bombilla Led E40 28W
Bombilla Led E40 36W
Luminaria LED Pblico
Luminaria LED Pblico