Censo de carga

Aparato
Refrigerador IEM
Refrigerador Mabe
Home Theater
Lamp. Fluo. 2 x 40w
Lamp. Fluo. 2 x 40w
Lamp. Fluo. 2 x 75w
Focos incandescentes
Microondas
Abanico
Abanico
Modems
Aire evaporativo
Extractor

T. de uso aprox. Volts Amps. Potencia

3
127 13.8 1,752.6
3
127
9.5
1,206.5
1
127
0.8
99.1
2
127
0.8
101.6
4
127
0.8
101.6
4
127
1.4
177.8
10
127
0.8
101.6
1
127
0.8
101.6
1
127
0.7
88.9
3
127
1.3
165.1
12
0
0.8
0.0
8
127
4.3
552.0
8
127
4.3
552.0
Estimado
Estimado

Total dia
Total 2 meses
1er escalon
2ndo escalon
Excedente
Costo KWH CFE

KWH
5.26
3.62
0.09906
0.20
0.41
0.71
1.02
0.1016
0.0889
0.4953
0
4.42
4.42

Costo dia Costo bimestre

$13.46
$807.60
$9.27
$555.96
$2.56
$153.60
$0.52
$31.21
$1.04
$62.42
$1.82
$109.24
$2.60
$156.06
$0.26
$15.61
$0.23
$13.66
$1.27
$76.08
$0.00
$0.00
$11.30
$678.29
$11.30
$678.29

20.830845
1249.8507
2.175
100
2.63
100
2.894
1049.8507
2.56
IVA
DAP
Total Aprox

$217.50
$263.00
$3,038.27
$3,518.77
$3,905.83
$210.00
$4,115.83

Diferencia
Aparato
Refrigerador IEM
Refrigerador Mabe
Lamp. Fluo. 2 x 40
Lamp. Fluo. 2 x 40
Lamp. Fluo. 2 x 40
Lamp. Fluo. 2 x 75

T. de uso aprox. Volts Amps. Potencia

2
127 13.8 1,752.6
2
127
9.5
1,206.5
0
127
0.8
101.6
2
127
0.8
101.6
4
127
0.8
101.6
4
127
1.4
177.8

KWH
3.51
2.41
0
0.20
0.41
0.71

Costo dia Costo bimestre

$8.97
$538.40
$6.18
$370.64
$0.00
$0.00
$0.52
$31.21
$1.04
$62.42
$1.82
$109.24

Focos incandescentes
Aire evaporativo
Extractor

Aparato
Refrigerador IEM
Refrigerador Mabe
Lamp. Fluo. 2 x 40
Lamp. Fluo. 2 x 40
Lamp. Fluo. 2 x 40
Lamp. Fluo. 2 x 75
Focos incandescentes
Aire evaporativo
Extractor

10
8
8
TOTAL

101.6
552.0
552.0
4,647.3

1.02
4.42
4.42
17.09

T. de uso aprox. Volts Amps. Potencia

2
127
2.8
350.0
2
127
2.8
350.0
0
127 0.12
15.0
2
127 0.12
15.0
4
127 0.12
15.0
4
127 0.12
15.0
10
127 0.28
35.0
8
220
2.5
552.0
8
220
2.5
552.0
TOTAL
11.3 1,899.0

KWH
0.70
0.70
0
0.03
0.06
0.06
0.35
4.4
4.4
10.73

DIFERENCIA

127
127
127

0.8
4.3
4.3
36.6

25.3

2748.3

6.4

$2.60
$11.30
$11.30
$43.74

$156.06
$678.29
$678.29
$2,624.55

Costo dia Costo bimestre

$1.79
$107.52
$1.79
$107.52
$0.00
$0.00
$0.08
$4.61
$0.15
$9.22
$0.15
$9.22
$0.90
$53.74
$11.30
$678.27
$11.30
$678.27
$27.47
$1,648.37
$ 16.27

976.17

Censo de carga ahorrador

Aparato
Refrigerador IEM
Refrigerador Mabe
Home Theater
Lamp. Fluo. 2 x 40w
Lamp. Fluo. 2 x 40w
Lamp. Fluo. 2 x 75w
Focos incandescentes
Microondas
Abanico
Abanico
Modems
Aire evaporativo
Extractor

T. de uso aprox. Volts Amps. Potencia

2
127
2.8
350.0
2
127
2.8
350.0
127
0.8
99.1
2
127 0.12
15.0
4
127 0.12
15.0
4
127 0.12
15.0
10
127 0.28
35.0
1
127
0.8
101.6
1
127
0.5
63.5
3
127
1.3
165.1
8
127
0.8
101.6
8
220
2.5
552.0
8
220
2.5
552.0
Estimado
Estimado

Total dia
Total 2 meses
1er escalon
2ndo escalon
Excedente
Costo KWH CFE

KWH
0.70
0.70
0
0.03
0.06
0.06
0.35
0.1016
0.0635
0.4953
0.8128
4.4
4.4
12.2048
732.288
2.175
2.63
2.894
2.56

Costo dia
$1.79
$1.79
$2.56
$0.08
$0.15
$0.15
$0.90
$0.26
$0.16
$1.27
$2.08
$11.30
$11.30

100
100
532.288

IVA
DAP
Total Aprox

dor
Costo bimestre
$107.52
$107.52
$153.60
$4.61
$9.22
$9.22
$53.74
$15.61
$9.75
$76.08
$124.85
$678.27
$678.27

$217.50
$263.00
$1,540.44
$2,020.94
$2,243.25
$210.00
$2,453.25

INVERSION
CANTIDAD

CONCEPTO

1
1

Refrigerador IEM
Refrigerador Mabe

Lamp. Fluo. 2 x 40w

Lamp. Fluo. 2 x 40w

Lamp. Fluo. 2 x 40w

Lamp. Fluo. 2 x 75w

2
1
1

Focos
incandescentes
Aire evaporativo
Extractor

COSTO - BENEFICIO TOTAL

AREA

INVERSION

AHORRO MENSUAL

TIEMPO DE
RECUPERACION

CILANTROS

$19,650.00

$976.17

20 MESES

COSTO UNITARIO
INSTALADAS
$5,890.00
$5,890.00

COSTO TOTAL
$5,890.00
$5,890.00

$800.00

$1,600.00

$800.00

$1,600.00

$800.00

$1,600.00

$800.00

$1,600.00

$35.00

$70.00

$700.00
$700.00
TOTAL

$700.00
$700.00
$19,650.00

MESES DE VIDA UTIL AHORRO POR

(MINIMO)
VIDA UTIL
garantia del
fabricante por un ao
?
minimo

Aparato
Refrigerador IEM
Refrigerador Mabe

T. de uso aprox. Volts Amps.

2
127
2.8
2
127
2.8

Lamp. Fluo. 2 x 40

127

0.12

Lamp. Fluo. 2 x 40

127

0.12

Lamp. Fluo. 2 x 40

127

0.12

Lamp. Fluo. 2 x 75

127

0.12

127
220
220

0.28
2.5
2.5
25.31

Focos incandescentes
Aire evaporativo
Extractor

10
8
8
DIFERENCIA

Costo
Potencia KWH Costo dia bimestre
350.0
0.70
$1.79
$107.52
350.0
0.70
$1.79
$107.52
15.0

$0.00

$0.00

15.0

0.03

$0.08

$4.61

15.0

0.06

$0.15

$9.22

15.0

0.06

$0.15

$9.22

35.0
552.0
552.0
2748.318

0.35
$0.90
$53.74
4.4
$11.30
$678.27
4.4
$11.30
$678.27
6.36 16.26953 976.1717

Censo de carga
Aparato
Refrigerador IEM
Refrigerador Mabe
Home Theater
Lamp. Fluo. 2 x 40w
Lamp. Fluo. 2 x 40w
Lamp. Fluo. 2 x 75w
Focos incandescentes
Microondas
Aire evaporativo
Extractor

Total dia

Censo de carga ahorrador

Costo
bimestre
$807.60
$555.96
$153.60
$31.21
$62.42
$109.24
$156.06
$15.61
$678.29
$678.29

Aparato
Refrigerador IEM
Refrigerador Mabe
Home Theater
Lamp. Fluo. 2 x 40w
Lamp. Fluo. 2 x 40w
Lamp. Fluo. 2 x 75w
Focos incandescentes
Microondas
Aire evaporativo
Extractor

Total 2 meses
20.1475848 1208.855

Costo bimestre
$107.52
$107.52
$153.60
$4.61
$9.22
$9.22
$53.74
$15.61
$678.27
$678.27

Total dia
Total 2 meses

$7,000

CONCEPTO
Refrigerador IEM
Refrigerador Mabe
Lamp. Fluo. 2 x 40
Lamp. Fluo. 2 x 40
Lamp. Fluo. 2 x 40
Lamp. Fluo. 2 x 75
Focos incandescentes
Aire evaporativo
Extractor

Actual
$5,890
$5,890
$1,600
$1,600
$1,600
$1,600
$70
$700
$700

Propuesta
$107.52
$107.52
$0.00
$4.61
$9.22
$9.22
$53.74
$678.27
$678.27

$6,000
$5,000
$4,000
$3,000
$2,000
$1,000
$0

$900.00
$800.00
$700.00
$600.00
$500.00
$400.00
$300.00
$200.00
$100.00
$0.00

702.57
11.7095

Actual Costo bimestre

$900.00
$800.00
$700.00
$600.00
$500.00
$400.00
$300.00
$200.00
$100.00
$0.00

Propuesta Cos

Costo bimestre

Actual
Propuesta

$800.00
$700.00
$600.00
$500.00
$400.00
$300.00
$200.00
$100.00
$0.00

Propuesta Costo bimestre

Costo bimestre

cambios para proponer

cambio de lamparas
cambio de refrigeradores
ver abanico vs contra evaporativo

sugerencias
Lamp. Fluo. 2 x 40w

extractor es util prenderlo todo el turno

microondas es util prenderlo
aire evaporativo ver aisalamiento
traga luz
refrigeradores por cuartos conservadores