60W
Nmero de Luminarias Instaladas
Potencia Actual W
70W
90W
100W
60
70
90
150W
175W
250W
400W
TOTAL
1,000
100
150
175
250
400
187,500
45
45
45
45
90
90
180
180
90,000
3,025
22
265.00
25%
12.00
1.95
$
$
3,025
-
3,025
3,025
5,269
5,269
9,460
9,460
$ 5,269,000
1,000
187,500
90,000
5,269,000
48%
Instalacin
Actual
Carga instalada (watts totales)
Vida til (horas)
Vida til (aos)
187,500
90,000
8,000
100,000
1.8
22.8
Inversin en Luminarias
2,500,000
250
550
Ahorro
Generado
5,269,000
2,250.00
1,080.00
821,250
394,200
1,601,438
768,690
832,748
52%
265,000
53,000
212,000
80%
36,562,500
17,550,000
19,012,500
52%
Gasto en Mantenimiento
6,050,228
1,210,046
4,840,183
80%
12,500,000
5,269,000
7,231,000
58%
55,112,728
24,029,046
31,083,683
56%
2,413,938
1,052,472
1,361,465
56%
Nmero de Luminarias
1,000
Ahorro Anual
1,361,465
Ahorro Total
31,083,683
Inversin Inicial
5,269,000
3.9
1,000
5,269,000
7%
6 aos
Ao 1
Amortizacin
Intereses
Saldo Final
878,167
368,830
4,390,833
Ao 1
Ao 2
878,167
307,358
3,512,667
Ao 2
Ao 3
878,167
245,887
2,634,500
Ao 3
Ao 4
878,167
184,415
1,756,333
Ao 4
Ao 5
878,167
122,943
878,167
Ao 5
Ao 6
878,167
61,472
-
Ao 6
Total
5,269,000
1,290,905
13,172,500
Total 6 Aos
Total 10 Aos
Total 20 Aos
1,601,438
768,690
832,748
528,718
1,601,438
768,690
832,748
528,718
1,601,438
768,690
832,748
528,718
1,601,438
768,690
832,748
528,718
1,601,438
768,690
832,748
528,718
1,601,438
768,690
832,748
528,718
9,608,625
4,612,140
4,996,485
3,172,307
16,014,375
7,686,900
8,327,475
5,287,178
32,028,750
15,373,800
16,654,950
10,574,356
Amortizacin Banobras
1,246,997
1,185,525
1,124,053
1,062,582
1,001,110
939,638
6,559,905
6,559,905
6,559,905
114,469
175,940
237,412
298,884
360,355
421,827
1,608,887
7,054,748
20,669,401
7%
11%
15%
19%
23%
26%
17%
44%
65%