Horas solares reales: 1.

523
SOCUELLAMOS I
Potencia pico: 37,5 Kwp

Ao

Precio kWh
estimado

Potencia
nominal Kw

Horas solares
RD

Produccin
estimada Kwh

P.V.P

Ingresos Bruto
Anual Estimado

Gastos
Mantenimiento (*)

Ingresos Netos

Ingresos
Acumulados

0,20373

35

1.632

57.120

110.625

11.636,83

1.512,79

10.124,04

10.124,04

0,20780

35

1.632

56.846

110.625

11.812,59

1.535,64

10.276,95

20.401,00

0,21196

35

1.632

56.572

110.625

11.990,73

1.558,79

10.431,94

30.832,93

0,21620

35

1.632

56.252

110.625

12.161,39

1.580,98

10.580,41

41.413,34

0,22052

35

1.632

55.978

110.625

12.344,16

1.604,74

10.739,42

52.152,76

0,22493

35

1.632

55.703

110.625

12.529,37

1.628,82

10.900,55

63.053,31

0,22943

35

1.632

55.429

110.625

12.717,05

1.653,22

11.063,84

74.117,14

0,23402

35

1.632

55.155

110.625

12.907,23

1.677,94

11.229,29

85.346,44

1.702,99

11.396,94

96.743,38

0,23870

35

1.632

54.881

110.625

13.099,93

10

0,24347

35

1.632

54.607

110.625

13.295,18

1.728,37

11.566,80

108.310,18

11

0,24834

35

1.632

54.333

110.625

13.492,99

1.754,09

11.738,90

120.049,08

12

0,25331

35

1.632

54.058

110.625

13.693,40

1.780,14

11.913,26

131.962,34

13

0,25837

35

1.632

53.784

110.625

13.896,43

1.806,54

12.089,89

144.052,23

14

0,26354

35

1.632

53.510

110.625

14.102,10

1.833,27

12.268,83

156.321,06

15

0,26881

35

1.632

53.236

110.625

14.310,44

1.860,36

12.450,08

168.771,14

16

0,27419

35

1.632

52.962

110.625

14.521,47

1.887,79

12.633,68

181.404,82

17

0,27967

35

1.632

52.733

110.625

14.748,00

1.917,24

12.830,76

194.235,58

18

0,28527

35

1.632

52.459

110.625

14.964,75

1.945,42

13.019,33

207.254,92

19

0,29097

35

1.632

52.185

110.625

15.184,27

1.973,95

13.210,31

220.465,23

20

0,29679

35

1.632

51.911

110.625

15.406,58

2.002,86

13.403,72

233.868,95

21

0,30273

35

1.632

51.682

110.625

15.645,54

2.033,92

13.611,62

247.480,58

22

0,30878

35

1.632

51.408

110.625

15.873,80

2.063,59

13.810,20

261.290,78

23

0,31496

35

1.632

51.134

110.625

16.104,92

2.093,64

14.011,28

275.302,06

24

0,32126

35

1.632

50.905

110.625

16.353,62

2.125,97

14.227,65

289.529,70

25

0,32768

35

1.632

50.631

110.625

16.590,85

2.156,81

14.434,04

303.963,74

(*)

Gastos Mantenimiento = Agrupa el pago del alquiler de la cubierta + monitorizacin + sistema seguridad + seguro a todo riesgo + mantenimiento propiamente dicho