Professional Documents
Culture Documents
CIRCULAR COMPACTA
cantidad potencia cantidad cantidad
PISO 1 3 32 12 26
2 32 4 20
PISO 2
1 22 2 26
4 20
PISO 3
2 26
LAMPARAS FLUORESCENTES
CANTIDAD POTENCIA
5 32
16 26
1 22
8 20
𝑊𝑠𝑖𝑠𝑡𝑒𝑚𝑎 = (32 + 10% ∗ 32) ∗ 5 + (26 + 10% ∗ 26) ∗ 16 + (22 ∗ 10% ∗ 22)
+ (20 + 10% ∗ 20) ∗ 8
𝑊𝑠𝑖𝑠𝑡𝑒𝑚𝑎 = 833.8 𝑤
6ℎ 365𝑑𝑖𝑎𝑠
𝐸𝑛𝑒𝑟𝑔𝑖𝑎 = 833.8𝑊 ∗ ∗
𝑑í𝑎 𝑎ñ𝑜
𝐸𝑛𝑒𝑟𝑔𝑖𝑎 = 1826.022 𝑘𝑊ℎ⁄𝑎ñ𝑜
𝐶𝑜𝑠𝑡𝑜 𝑑𝑒 𝑜𝑝𝑒𝑟𝑎𝑐𝑖ó𝑛 = 1826.022 𝑘𝑊ℎ⁄𝑎ñ𝑜 ∗ 0.52 𝑠𝑜𝑙𝑒𝑠⁄𝑘𝑊ℎ
COSTO DE IMPLEMENTACIÓN
LAMPARAS LED
CCT CANTIDAD POTENCIA COSTO UNITARIO (Soles)
Calida 3 12 20.9
22 12 16.9
Fria
5 15 32.9
𝑊𝑠𝑖𝑠𝑡𝑒𝑚𝑎 = (12 + 10% ∗ 12) ∗ 3 + (12 + 10% ∗ 12) ∗ 22 + (15 ∗ 10% ∗ 15) ∗ 5
𝑊𝑠𝑖𝑠𝑡𝑒𝑚𝑎 = 412.5 𝑊
6ℎ 365𝑑𝑖𝑎𝑠
𝐸𝑛𝑒𝑟𝑔𝑖𝑎 = 412.5𝑊 ∗ ∗
𝑑í𝑎 𝑎ñ𝑜
𝐸𝑛𝑒𝑟𝑔𝑖𝑎 = 903.375 𝑘𝑊ℎ⁄𝑎ñ𝑜
𝐶𝑜𝑠𝑡𝑜 𝑑𝑒 𝑜𝑝𝑒𝑟𝑎𝑐𝑖ó𝑛 = 903.375 𝑘𝑊ℎ⁄𝑎ñ𝑜 ∗ 0.52 𝑠𝑜𝑙𝑒𝑠⁄𝑘𝑊ℎ
RETORNO SIMPLE
𝐶𝑜𝑠𝑡𝑜 𝑑𝑒 𝑖𝑚𝑝𝑙𝑒𝑚𝑒𝑛𝑡𝑎𝑐𝑖ó𝑛
𝑃𝑎𝑦𝑏𝑎𝑐𝑘 =
𝐶𝑜𝑠𝑡𝑜 𝑑𝑒 𝑜𝑝𝑒𝑟𝑎𝑐𝑖ó𝑛 𝑎𝑐𝑡𝑢𝑎𝑙 − 𝐶𝑜𝑠𝑡𝑜 𝑑𝑒 𝑜𝑝𝑒𝑟𝑎𝑐𝑖ó𝑛 𝑝𝑟𝑜𝑝𝑢𝑒𝑠𝑡𝑜
599 𝑠𝑜𝑙𝑒𝑠
𝑃𝑎𝑦𝑏𝑎𝑐𝑘 =
949.53144 𝑠𝑜𝑙𝑒𝑠⁄𝑎ñ𝑜 − 469.755 𝑠𝑜𝑙𝑒𝑠⁄𝑎ñ𝑜