Академический Документы
Профессиональный Документы
Культура Документы
Caractersticas
Altura de la elevacin
Caudal bomba
Consumo diario
Potencia de la bomba requerida
70
150
1800
65
Condiciones
Amortizacin
Inters anual
Inflacin anual
Costes de mantenimiento (por ao)
Costes de la potencia contratada
Costes consumo de energa
20
4.50%
3%
5%
1.40
0.10
9,000.00
60,000.00
6,000.00
7,200.00
1,800.00
600.00
1,800.00
4,500.00
1,500.00
4,500.00
2,400.00
19%
118,167.00
12
12,959
48
30%
62.1
1,044
0.32
657000
20,940
5,908
Costes fijos
Ao
Amortizacin (depreciacin)
Costes financieros
Mantenimientos
Trmino de potencia
Total
1
5,908
5,318
4,965.00
1,044
17,235
1
20,940
1
38,175
0.058
0.058
5,908
Costes variables
Ao
Trmino energa
Costes Unitarios
Ao
Total costes
Valor unitario (euros corrientes)
Valor unitario (euros constantes)
1
5,908
4,965.00
1,044
11,917
1
20,940
1
32,857
0.050
0.050
Costes variables
Ao
Trmino energa
Costes unitarios
Ao
Total costes
Valor unitario (euros corrientes)
Valor unitario (euros constantes)
Cuadro financiero
P
i
n
A
118,167.00
4.50%
12
12,958.92
Anualidad
0
1
2
3
4
5
6
7
8
9
10
11
12
Total
12959
12959
12959
12959
12959
12959
12959
12959
12959
12959
12959
12959
90712.47159
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
1
m
m3/h
m3/da
CV
aos
aos
kW
kW
/ao
kWh/m3
m3/ao
/ao
20
5,908
8,967
1,886
16,761
10
28,141
20
37,819
10
43,728
0.067
0.050
20
54,581
0.083
0.046
10
5,908
1,603.0630
6,673
1,403
15,587
20
5,908
8,967.34
1,886
16,761
10
28,141
20
37,819
10
42,125
0.064
0.048
20
54,581
0.083
0.046
10
5,908
6,672.54
1,403
13,984
Inters
5317.52
4973.65
4614.31
4238.81
3846.40
3436.34
3007.82
2560.02
2092.07
1603.06
1092.05
558.04
29434.84883
Inters
Amortizacin
10
11
12
P
i
n
A
290134
3.50%
7
47449.8182
Anualidad
0
1
2
3
4
5
6
7
Total
Inters
47449.8182
10154.69
47449.8182
8849.36
47449.8182
7498.34
47449.8182
6100.04
47449.8182
4652.80
47449.8182
3154.91
47449.8182
1604.58
332148.727 42014.7271
70
150
1800
65
Condiciones
Amortizacin
Inters anual
Inflacin anual
Costes de mantenimiento (por ao)
Costes de la potencia contratada
Costes consumo de energa
20
4.50%
3%
5%
1.40
0.10
m
m3/h
m3/da
CV
aos
9,000.00
60,000.00
6,000.00
7,200.00
1,800.00
600.00
1,800.00
4,500.00
1,500.00
4,500.00
2,400.00
19%
118,167.00
12 aos
12,959
48
30%
62.1
1,044
0.32
657000
kW
kW
/ao
kWh/m3
m3/ao
Trmino de energa
Amortizacin (depreciacin)
20,940
5,908 /ao
Costes fijos
Ao
Amortizacin (depreciacin)
Costes financieros
Mantenimientos
Trmino de potencia
Total
10
5,908
1,603.0630
6,673
1,403
15,587
1
20,940
10
28,141
1
38,175
0.058
0.058
10
43,728
0.067
0.050
1
5,908
5,318
4,965.00
1,044
17,235
Costes variables
Ao
Trmino energa
Costes Unitarios
Ao
Total costes
Valor unitario (euros corrientes)
Valor unitario (euros constantes)
5,908
Costes fijos
Ao
Amortizacin (depreciacin)
Mantenimiento
Trmino potencia
Total
10
5,908
6,672.54
1,403
13,984
1
20,940
10
28,141
1
32,857
10
42,125
1
5,908
4,965.00
1,044
11,917
Costes variables
Ao
Trmino energa
Costes unitarios
Ao
Total costes
0.050
0.050
0.064
0.048
Cuadro financiero
P
i
n
A
118,167.00
4.50%
12
12,958.92
Anualidad
0
1
2
3
4
5
6
7
8
9
10
11
12
Total
Inters
12959
12959
12959
12959
12959
12959
12959
12959
12959
12959
12959
12959
5317.52
4973.65
4614.31
4238.81
3846.40
3436.34
3007.82
2560.02
2092.07
1603.06
1092.05
558.04
90712.47159
29434.84883
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
1
Caractersticas
Tiempo de explotacin
Poblacin
Consumo per capita
Caudal ampliacin
Caudal actual
10
15000
150
25
30
aos
hab
L/da-hab
L/s
L/s
Condiciones
Potencia de la bomba requerida
Capacidad bomba requerida
Potencia de la bomba actual
Capacidad bomba actual
Factor de seguridad bombas
Costes de la potencia contratada
Costes consumo de energa
60
90
70
100
30%
Servicios auxiliares
Consumo anual instalaciones auxiliares
CV
m3/h
CV
m3/h
1.50 /kWmes
0.10 /kWh
20 kW
20000 kWh/ao
450,000
15,000
300,000
60,000
50,000
5 g/m3
50%
15% sobre los costos fijos
10 aos (lineal)
50% de la necesaria
4.50%
7 aos
20
5,908
8,967
1,886
16,761
20
37,819
20
54,581
0.083
0.046
20
5,908
8,967.34
1,886
16,761
20
37,819
20
54,581
0.083
0.046
7641.41
7641.41
7985.27
15626.68
8344.61
23971.29
8720.12
32691.41
9112.52
41803.93
9522.59
51326.52
9951.10
61277.62
10398.90
71676.53
10866.85
82543.38
11355.86
93899.24
11866.88
105766.12
12400.88
118167.00
118,167.00
110525.59
102540.32
94195.71
85475.59
76363.07
66840.48
56889.38
46490.47
35623.62
24267.76
12400.88
0.00
61277.6228
Inters
Amortizacin
10
11
12
la necesaria
48000
180000
75000
303000
24038
6000
6000
7500
15000
7200
3600
45300
5390.7