SFV

5,000.kWp

Mes

31 Ene
28 Feb
31 Mar
30 Abr
31 May
30 Jun
31 Jul
31 Ago
30 Sep
31 Oct
30 Nov
31 Dic

Irradiacin
estimada
kWhm2/da

5.81
6.43
6.73
6.60
5.89
5.73
6.20
6.17
5.35
5.47
5.59
5.54

Generacin
kWp/da

29,050.00
32,150.00
33,650.00
33,000.00
29,450.00
28,650.00
31,000.00
30,850.00
26,750.00
27,350.00
27,950.00
27,700.00

Generacion estimada anual

Generacin
kWp/mes

900,550.00
900,200.00
1,043,150.00
990,000.00
912,950.00
859,500.00
961,000.00
956,350.00
802,500.00
847,850.00
838,500.00
858,700.00
10,871,250.00

Relacin de
Perdida DC/AC
(kWh)

720,440.00
720,160.00
834,520.00
792,000.00
730,360.00
687,600.00
768,800.00
765,080.00
642,000.00
678,280.00
670,800.00
686,960.00

Consumo
Actual

25,968
25,776
26,400
26,688
28,800
27,552
27,312
28,354
28,711
29,067
29,424
24,240

Costo de energa precio de la energa

$
$
$
$
$
$
$
$
$
$
$
$

0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21

8,697,000.00

23240

$
$
$
$
$
$
$
$
$
$
$
$

151,292.40
151,233.60
175,249.20
166,320.00
153,375.60
144,396.00
161,448.00
160,666.80
134,820.00
142,438.80
140,868.00
144,261.60

1,826,370.00

23.24
4.0417391304

2112.72727

2.1127272727

SFV 10,000.kWp

Mes

31 Ene
28 Feb
31 Mar
30 Abr
31 May
30 Jun
31 Jul
31 Ago
30 Sep
31 Oct
30 Nov
31 Dic

Irradiacin
estimada
kWhm2/da

5.81
6.43
6.73
6.60
5.83
5.73
6.20
6.17
5.35
5.47
5.59
5.54

Generacin
kWp/da

58,100.00
64,300.00
67,300.00
66,000.00
58,300.00
57,300.00
62,000.00
61,700.00
53,500.00
54,700.00
55,900.00
55,400.00

Generacion estimada anual

Generacin
kWp/mes

Relacin de
Perdida DC/AC
(kWh)

1,801,100.00
1,800,400.00
2,086,300.00
1,980,000.00
1,807,300.00
1,719,000.00
1,922,000.00
1,912,700.00
1,605,000.00
1,695,700.00
1,677,000.00
1,717,400.00

1,440,880.00
1,440,320.00
1,669,040.00
1,584,000.00
1,445,840.00
1,375,200.00
1,537,600.00
1,530,160.00
1,284,000.00
1,356,560.00
1,341,600.00
1,373,920.00

21,723,900.00

17,379,120.00

Consumo
Actual

25,968
25,776
26,400
26,688
28,800
27,552
27,312
28,354
28,711
29,067
29,424
24,240

precio de la
energa

Costo de energa

$
$
$
$
$
$
$
$
$
$
$
$

0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21

$
$
$
$
$
$
$
$
$
$
$
$

302,584.80
302,467.20
350,498.40
332,640.00
303,626.40
288,792.00
322,896.00
321,333.60
269,640.00
284,877.60
281,736.00
288,523.20

3,649,615.20

SFV 15,000.kWp

Mes

31 Ene
28 Feb
31 Mar
30 Abr
31 May
30 Jun
31 Jul
31 Ago
30 Sep
31 Oct
30 Nov
31 Dic

Irradiacin
estimada
kWhm2/da

5.81
6.43
6.73
6.60
5.89
5.73
6.20
6.17
5.35
5.47
5.59
5.54

Generacin
kWp/da

87,150.00
96,450.00
100,950.00
99,000.00
88,350.00
85,950.00
93,000.00
92,550.00
80,250.00
82,050.00
83,850.00
83,100.00

Generacion estimada anual

Generacin
kWp/mes

2,701,650.00
2,700,600.00
3,129,450.00
2,970,000.00
2,738,850.00
2,578,500.00
2,883,000.00
2,869,050.00
2,407,500.00
2,543,550.00
2,515,500.00
2,576,100.00
32,613,750.00

Relacin de
Perdida DC/AC
(kWh)

2,161,320.00
2,160,480.00
2,503,560.00
2,376,000.00
2,191,080.00
2,062,800.00
2,306,400.00
2,295,240.00
1,926,000.00
2,034,840.00
2,012,400.00
2,060,880.00
26,091,000.00

Consumo
Actual

25,968
25,776
26,400
26,688
28,800
27,552
27,312
28,354
28,711
29,067
29,424
24,240

precio de la
energa

Costo de energa

$
$
$
$
$
$
$
$
$
$
$
$

0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21

$
$
$
$
$
$
$
$
$
$
$
$

453,877.20
453,700.80
525,747.60
498,960.00
460,126.80
433,188.00
484,344.00
482,000.40
404,460.00
427,316.40
422,604.00
432,784.80

5,479,110.00

SFV 20,000.kWp

Mes

31 Ene
28 Feb
31 Mar
30 Abr
31 May
30 Jun
31 Jul
31 Ago
30 Sep
31 Oct
30 Nov
31 Dic

Irradiacin
estimada
kWhm2/da

5.81
6.43
6.73
6.60
5.89
5.73
6.20
6.17
5.35
5.47
5.59
5.54

Generacin
kWp/da

116,200.00
128,600.00
134,600.00
132,000.00
117,800.00
114,600.00
124,000.00
123,400.00
107,000.00
109,400.00
111,800.00
110,800.00

Generacion estimada anual

Generacin
kWp/mes

Relacin de
Perdida DC/AC
(kWh)

3,602,200.00
3,600,800.00
4,172,600.00
3,960,000.00
3,651,800.00
3,438,000.00
3,844,000.00
3,825,400.00
3,210,000.00
3,391,400.00
3,354,000.00
3,434,800.00

2,881,760.00
2,880,640.00
3,338,080.00
3,168,000.00
2,921,440.00
2,750,400.00
3,075,200.00
3,060,320.00
2,568,000.00
2,713,120.00
2,683,200.00
2,747,840.00

43,485,000.00

34,788,000.00

Consumo
Actual

25,968
25,776
26,400
26,688
28,800
27,552
27,312
28,354
28,711
29,067
29,424
24,240

precio de la
energa

Costo de energa

$
$
$
$
$
$
$
$
$
$
$
$

0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21

$
$
$
$
$
$
$
$
$
$
$
$

605,169.60
604,934.40
700,996.80
665,280.00
613,502.40
577,584.00
645,792.00
642,667.20
539,280.00
569,755.20
563,472.00
577,046.40

7,305,480.00

SFV 25,000.kWp

Mes

31 Ene
28 Feb
31 Mar
30 Abr
31 May
30 Jun
31 Jul
31 Ago
30 Sep
31 Oct
30 Nov
31 Dic

Irradiacin
estimada
kWhm2/da
5.81
6.43
6.73
6.60
5.89
5.73
6.20
6.17
5.35
5.47
5.59
5.54

Generacin
kWp/da

145,250.00
160,750.00
168,250.00
165,000.00
147,250.00
143,250.00
155,000.00
154,250.00
133,750.00
136,750.00
139,750.00
138,500.00

Generacion estimada anual

Generacin
kWp/mes

4,502,750.00
4,501,000.00
5,215,750.00
4,950,000.00
4,564,750.00
4,297,500.00
4,805,000.00
4,781,750.00
4,012,500.00
4,239,250.00
4,192,500.00
4,293,500.00
54,356,250.00

Relacin de Perdida
DC/AC (kWh)

3,602,200.00
3,600,800.00
4,172,600.00
3,960,000.00
3,651,800.00
3,438,000.00
3,844,000.00
3,825,400.00
3,210,000.00
3,391,400.00
3,354,000.00
3,434,800.00
43,485,000.00

Consumo
Actual

25,968
25,776
26,400
26,688
28,800
27,552
27,312
28,354
28,711
29,067
29,424
24,240

precio de la
energa

Costo de energa

$
$
$
$
$
$
$
$
$
$
$
$

0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21

$
$
$
$
$
$
$
$
$
$
$
$

756,462.00
756,168.00
876,246.00
831,600.00
766,878.00
721,980.00
807,240.00
803,334.00
674,100.00
712,194.00
704,340.00
721,308.00

9,131,850.00

SFV 30,000.kWp

Mes

31 Ene
28 Feb
31 Mar
30 Abr
31 May
30 Jun
31 Jul
31 Ago
30 Sep
31 Oct
30 Nov
31 Dic

Irradiacin
estimada
kWhm2/da

5.81
6.43
6.73
6.60
5.89
5.73
6.20
6.17
5.35
5.47
5.59
5.54

Generacin
kWp/da

174,300.00
192,900.00
201,900.00
198,000.00
176,700.00
171,900.00
186,000.00
185,100.00
160,500.00
164,100.00
167,700.00
166,200.00

Generacion estimada anual

Generacin
kWp/mes

Relacin de
Perdida DC/AC
(kWh)

5,403,300.00
5,401,200.00
6,258,900.00
5,940,000.00
5,477,700.00
5,157,000.00
5,766,000.00
5,738,100.00
4,815,000.00
5,087,100.00
5,031,000.00
5,152,200.00

4,322,640.00
4,320,960.00
5,007,120.00
4,752,000.00
4,382,160.00
4,125,600.00
4,612,800.00
4,590,480.00
3,852,000.00
4,069,680.00
4,024,800.00
4,121,760.00

65,227,500.00

52,182,000.00

Consumo Actual

25,968
25,776
26,400
26,688
28,800
27,552
27,312
28,354
28,711
29,067
29,424
24,240

Costo de energa

$
$
$
$
$
$
$
$
$
$
$
$

0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21
0.21

precio de la energa

$
907,754.40
$
907,401.60
$ 1,051,495.20
$
997,920.00
$
920,253.60
$
866,376.00
$
968,688.00
$
964,000.80
$
808,920.00
$
854,632.80
$
845,208.00
$
865,569.60
$ 10,958,220.00