Censo de carga

Aparato T. de uso aprox. Volts Amps. Potencia KWH Costo dia Costo bimestre Refrigerador IEM 3 127 13.8 1,752.6 5.26 $13.46 $807.60

Refrigerador Mabe 3 127 9.5 1,206.5 3.62 $9.27 $555.96Home Theater 1 127 0.8 99.1 0.09906 $2.56 $153.60

Lamp. Fluo. 2 x 40w 2 127 0.8 101.6 0.20 $0.52 $31.21Lamp. Fluo. 2 x 40w 4 127 0.8 101.6 0.41 $1.04 $62.42Lamp. Fluo. 2 x 75w 4 127 1.4 177.8 0.71 $1.82 $109.24

Focos incandescentes 10 127 0.8 101.6 1.02 $2.60 $156.06Microondas 1 127 0.8 101.6 0.1016 $0.26 $15.61

Abanico 1 127 0.7 88.9 0.0889 $0.23 $13.66Abanico 3 127 1.3 165.1 0.4953 $1.27 $76.08Modems 12 0 0.8 0.0 0 $0.00 $0.00

Aire evaporativo 8 127 4.3 552.0 4.42 $11.30 $678.29Extractor 8 127 4.3 552.0 4.42 $11.30 $678.29

Estimado Total dia 20.830845Estimado Total 2 meses 1249.8507

1er escalon 2.175 100 $217.502ndo escalon 2.63 100 $263.00

Excedente 2.894 1049.85069 $3,038.27Costo KWH CFE 2.56 $3,518.77

IVA $3,905.83DAP $210.00

Total Aprox $4,115.83

Diferencia

Aparato T. de uso aprox. Volts Amps. Potencia KWH Costo dia Costo bimestre Refrigerador IEM 2 127 13.8 1,752.6 3.51 $8.97 $538.40

Refrigerador Mabe 2 127 9.5 1,206.5 2.41 $6.18 $370.64Lamp. Fluo. 2 x 40 0 127 0.8 101.6 0 $0.00 $0.00Lamp. Fluo. 2 x 40 2 127 0.8 101.6 0.20 $0.52 $31.21Lamp. Fluo. 2 x 40 4 127 0.8 101.6 0.41 $1.04 $62.42

Lamp. Fluo. 2 x 75 4 127 1.4 177.8 0.71 $1.82 $109.24Focos incandescentes 10 127 0.8 101.6 1.02 $2.60 $156.06

Aire evaporativo 8 127 4.3 552.0 4.42 $11.30 $678.29Extractor 8 127 4.3 552.0 4.42 $11.30 $678.29

TOTAL 36.6 4,647.3 17.09 $43.74 $2,624.55

Aparato T. de uso aprox. Volts Amps. Potencia KWH Costo dia Costo bimestre Refrigerador IEM 2 127 2.8 350.0 0.70 $1.79 $107.52

Refrigerador Mabe 2 127 2.8 350.0 0.70 $1.79 $107.52Lamp. Fluo. 2 x 40 0 127 0.12 15.0 0 $0.00 $0.00Lamp. Fluo. 2 x 40 2 127 0.12 15.0 0.03 $0.08 $4.61Lamp. Fluo. 2 x 40 4 127 0.12 15.0 0.06 $0.15 $9.22Lamp. Fluo. 2 x 75 4 127 0.12 15.0 0.06 $0.15 $9.22

Focos incandescentes 10 127 0.28 35.0 0.35 $0.90 $53.74Aire evaporativo 8 220 2.5 552.0 4.4 $11.30 $678.27

Extractor 8 220 2.5 552.0 4.4 $11.30 $678.27TOTAL 11.3 1,899.0 10.73 $27.47 $1,648.37

DIFERENCIA 25.3 2748.3 6.4 $ 16.27 $ 976.17

Censo de carga ahorrador

Aparato T. de uso aprox. Volts Amps. Potencia KWH Costo diaRefrigerador IEM 2 127 2.8 350.0 0.70 $1.79

Refrigerador Mabe 2 127 2.8 350.0 0.70 $1.79Home Theater 127 0.8 99.1 0 $2.56

Lamp. Fluo. 2 x 40w 2 127 0.12 15.0 0.03 $0.08Lamp. Fluo. 2 x 40w 4 127 0.12 15.0 0.06 $0.15Lamp. Fluo. 2 x 75w 4 127 0.12 15.0 0.06 $0.15

Focos incandescentes 10 127 0.28 35.0 0.35 $0.90Microondas 1 127 0.8 101.6 0.1016 $0.26

Abanico 1 127 0.5 63.5 0.0635 $0.16Abanico 3 127 1.3 165.1 0.4953 $1.27Modems 8 127 0.8 101.6 0.8128 $2.08

Aire evaporativo 8 220 2.5 552.0 4.4 $11.30Extractor 8 220 2.5 552.0 4.4 $11.30

Estimado Total dia 12.2048Estimado Total 2 meses 732.288

1er escalon 2.175 1002ndo escalon 2.63 100

Excedente 2.894 532.288Costo KWH CFE 2.56

IVADAP

Total Aprox

Censo de carga ahorrador

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

INVERSIONCANTIDAD CONCEPTO

1 Refrigerador IEM

1 Refrigerador Mabe

2 Lamp. Fluo. 2 x 40w

2 Lamp. Fluo. 2 x 40w

2 Lamp. Fluo. 2 x 40w

2 Lamp. Fluo. 2 x 75w

2

1 Aire evaporativo

1 Extractor

COSTO - BENEFICIO TOTAL

AREA INVERSION AHORRO MENSUAL

CILANTROS $19,650.00 $976.17 20 MESES

Focos incandescentes

TIEMPO DE RECUPERACION

COSTO TOTALAparato T. de uso aprox. Volts Amps.

$5,890.00 $5,890.00Refrigerador IEM 2 127 2.8

$5,890.00 $5,890.00Refrigerador Mabe 2 127 2.8

$800.00 $1,600.00Lamp. Fluo. 2 x 40 0 127 0.12

$800.00 $1,600.00Lamp. Fluo. 2 x 40 2 127 0.12

$800.00 $1,600.00Lamp. Fluo. 2 x 40 4 127 0.12

$800.00 $1,600.00Lamp. Fluo. 2 x 75 4 127 0.12

$35.00 $70.00Focos incandescentes 10 127 0.28

$700.00 $700.00Aire evaporativo 8 220 2.5

$700.00 $700.00 Extractor 8 220 2.5TOTAL $19,650.00 DIFERENCIA 25.315

COSTO - BENEFICIO TOTAL

?

COSTO UNITARIO INSTALADAS

MESES DE VIDA UTIL (MINIMO)

AHORRO POR VIDA UTIL

garantia del fabricante por un año

minimo

Potencia KWH Costo dia

350.0 0.70 $1.79 $107.52

350.0 0.70 $1.79 $107.52

15.0 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 0.35 $0.90 $53.74

552.0 4.4 $11.30 $678.27552.0 4.4 $11.30 $678.27

2748.318 6.355 16.269529 976.17175

Costo bimestre

Censo de carga Censo de carga ahorrador

Aparato Aparato Costo bimestre Refrigerador IEM $807.60 Refrigerador IEM $107.52

Refrigerador Mabe $555.96 Refrigerador Mabe $107.52Home Theater $153.60 Home Theater $153.60

Lamp. Fluo. 2 x 40w $31.21 Lamp. Fluo. 2 x 40w $4.61Lamp. Fluo. 2 x 40w $62.42 Lamp. Fluo. 2 x 40w $9.22Lamp. Fluo. 2 x 75w $109.24 Lamp. Fluo. 2 x 75w $9.22

Focos incandescentes $156.06 Focos incandescentes $53.74Microondas $15.61 Microondas $15.61

Aire evaporativo $678.29 Aire evaporativo $678.27Extractor $678.29 Extractor $678.27

Total dia Total 2 meses Total dia20.1475848 1208.8551 Total 2 meses 702.57

11.7095

CONCEPTOActual

Refrigerador IEM $5,890 $107.52Refrigerador Mabe $5,890 $107.52Lamp. Fluo. 2 x 40 $1,600 $0.00Lamp. Fluo. 2 x 40 $1,600 $4.61Lamp. Fluo. 2 x 40 $1,600 $9.22Lamp. Fluo. 2 x 75 $1,600 $9.22

Focos incandescentes $70 $53.74Aire evaporativo $700 $678.27

Extractor $700 $678.27

Costo bimestre

Propuesta

Refrige

rador IE

M

Refrige

rador M

abe

Home Thea

ter

Lamp. F

luo. 2 x

40w

Lamp. F

luo. 2 x

40w

Lamp. F

luo. 2 x

75w

Foco

s incan

descen

tes

Microondas

Aire ev

aporati

vo

Extra

ctor

$0.00

$200.00

$400.00

$600.00

$800.00

Actual Costo bimestre

Costo bimestre

Refrige

rador IE

M

Refrige

rador M

abe

Lamp. F

luo. 2 x

40

Lamp. F

luo. 2 x

40

Lamp. F

luo. 2 x

40

Lamp. F

luo. 2 x

75

Foco

s incan

descen

tes

Aire ev

aporati

vo

Extra

ctor

$0

$1,000

$2,000

$3,000

$4,000

$5,000

$6,000

$7,000

ActualPropuesta

Refrige

rador IE

M

Refrige

rador M

abe

Home Thea

ter

Lamp. F

luo. 2 x

40w

Lamp. F

luo. 2 x

40w

Lamp. F

luo. 2 x

75w

Foco

s incan

descen

tes

Microondas

Aire ev

aporati

vo

Extra

ctor

$0.00

$200.00

$400.00

$600.00

$800.00

Actual Costo bimestre

Costo bimestre

Refrige

rador IE

M

Refrige

rador M

abe

Home Thea

ter

Lamp. F

luo. 2 x

40w

Lamp. F

luo. 2 x

40w

Lamp. F

luo. 2 x

75w

Foco

s incan

descen

tes

Microondas

Aire ev

aporati

vo

Extra

ctor

$0.00

$200.00

$400.00

$600.00

$800.00

Propuesta Costo bimestre

Costo bimestre

Refrige

rador IE

M

Refrige

rador M

abe

Lamp. F

luo. 2 x

40

Lamp. F

luo. 2 x

40

Lamp. F

luo. 2 x

40

Lamp. F

luo. 2 x

75

Foco

s incan

descen

tes

Aire ev

aporati

vo

Extra

ctor

$0

$1,000

$2,000

$3,000

$4,000

$5,000

$6,000

$7,000

ActualPropuesta

Refrige

rador IE

M

Refrige

rador M

abe

Home Thea

ter

Lamp. F

luo. 2 x

40w

Lamp. F

luo. 2 x

40w

Lamp. F

luo. 2 x

75w

Foco

s incan

descen

tes

Microondas

Aire ev

aporati

vo

Extra

ctor

$0.00

$200.00

$400.00

$600.00

$800.00

Propuesta Costo bimestre

Costo bimestre

cambios para proponer

cambio de lamparas cambio de refrigeradoresver abanico vs contra evaporativo

sugerenciasLamp. Fluo. 2 x 40w

extractor es util prenderlo todo el turno microondas es util prenderloaire evaporativo ver aisalamientotraga luzrefrigeradores por cuartos conservadores