Tipo de combustible Gas Natural

Precio total instalación 2,405,603 $

Superficie total 2 m2
Coste energía auxiliar 120.637 $/kWh
Producción Solar Anual x m2 1602 kWh
Producción Solar Anual de la Instalación 3,204 kWh
Ahorro anual 386,520 $
Disminución anual prod. 0.7%
Incremento anual combustible 4%
Subvención estimada 0$
Inversión Total 2,405,603

años 1 2 3 4
ahorro anual $ 386,520 399,167 412,228 425,716
acumulado $ 386,520 785,688 1,197,915 1,623,632
Inversión inicial $ 2,405,603 2,405,603 2,405,603 2,405,603
Mantenimiento

años ahorro anual $ ahorro acumulado $ Inversión inicial $ mantenimient

1 386,520 386,520 -2,405,603 0
2 399,167 785,688 -120,280
3 412,228 1,197,915 -120,280
4 425,716 1,623,632 -120,280
5 439,646 2,063,277 -120,280
6 454,031 2,517,308 -120,280
7 468,887 2,986,194 -120,280
8 484,229 3,470,423 -120,280
9 500,073 3,970,495 -120,280
10 516,435 4,486,930 -120,280
11 533,333 5,020,263 -120,280
12 550,783 5,571,046 -120,280
13 568,805 6,139,851 -120,280
14 587,416 6,727,267 -120,280
15 606,636 7,333,904 -120,280
16 626,486 7,960,390 -120,280
17 646,984 8,607,374 -120,280
18 668,154 9,275,527 -120,280
19 690,016 9,965,543 -120,280
20 712,593 10,678,136 -120,280
21 735,909 11,414,045 -120,280
22 759,988 12,174,032 -120,280
23 784,855 12,958,887 -120,280
24 810,535 13,769,422 -120,280
25 837,056 14,606,478 -120,280
 5 6 7 8 9 10
439,646 454,031 468,887 484,229 500,073 516,435
2,063,277 2,517,308 2,986,194 3,470,423 3,970,495 4,486,930
2,405,603 2,405,603 2,405,603 2,405,603 2,405,603 2,405,603

balance $ Inversión inicial mantenimientobalance $

16000000
-2,019,083 2,405,603 2,019,083
-1,740,196 120,280 1,740,196
-1,327,968 120,280 1,327,968 14000000
-902,252 120,280 902,252
-462,606 120,280 462,606 12000000
-8,575 120,280 8,575
460,311 120,280 -460,311
10000000
944,540 120,280 -944,540
1,444,612 120,280 -1,444,612
8000000
1,961,047 120,280 -1,961,047
2,494,380 120,280 -2,494,380
3,045,163 120,280 -3,045,163 6000000
3,613,968 120,280 -3,613,968
4,201,384 120,280 -4,201,384 4000000
4,808,021 120,280 -4,808,021
5,434,506 120,280 -5,434,506
2000000
6,081,491 120,280 -6,081,491
6,749,644 120,280 -6,749,644
7,439,660 120,280 -7,439,660 0
1 2 3 4 5 6 7 8

-2000000
 2000000

0
1 2 3 4 5 6 7 8
8,152,253 120,280 -8,152,253
8,888,161 120,280 -8,888,161 -2000000
9,648,149 120,280 -9,648,149
10,433,004 120,280 -10,433,004 -4000000
11,243,539 120,280 -11,243,539
12,080,595 120,280 -12,080,595 ahorro a
 11 12 13 14 15 16
533,333 550,783 568,805 587,416 606,636 626,486
5,020,263 5,571,046 6,139,851 6,727,267 7,333,904 7,960,390
2,405,603 2,405,603 2,405,603 2,405,603 2,405,603 2,405,603

2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25

ahorro acumulado $ Inversión inicial $ mantenimiento $

 17 18 19 20 21 22
646,984 668,154 690,016 712,593 735,909 759,988
8,607,374 9,275,527 9,965,543 10,678,136 11,414,045 12,174,032
2,405,603 2,405,603 2,405,603 2,405,603 2,405,603 2,405,603

3 24 25
3 24 25
 23 24 25
784,855 810,535 837,056
12,958,887 13,769,422 14,606,478
2,405,603 2,405,603 2,405,603