Академический Документы
Профессиональный Документы
Культура Документы
PROYECTOS DE AHORRO Y
EFICICNECIA ENERGETICA
www.lajandasol.es
Estudio Viabilidad
Equivalentes LED
Potencia (W)
58
40
22
42
70
40
60
100
11
15
18
60
40
11
50
55
75
155
260
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
103.26
-60.81%
330
21.53
KWh
0.15
561
12.07
Bombilla LED
66.56
115.33
Climatizacin
Euros
Total
horas/dia
990
das
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
990
horas/dia
das
1,009
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
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
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%
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
12000
10000
Convencional
8000
LED
6000
Diferencia
4000
2000
0
1
10
15
Convencional
Estudio 1 - Presupuesto:
(Con Instalacin)
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
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
()
Promedio
Total
horas
consumo
utilizaactual Kwh
cin
Total
consumo
LED Kwh
Total
ahorro
anual ()
Total ahorro
Total
consumo
inversin ()
Kwh
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