Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
AO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
file:///var/www/apps/conversion/tmp/scratch_4/323180965.xlsx
5.63
46.88
28.13
$/Kw-mes
$/MWh
$/MWh
(kW)
ENERGIA DE
PUNTA
(MWh)
ENERGIA FUERA
DE PUNTA
(MWh)
INGRESO
ADICIONAL
POTENCIA FIRME
(US$)
27,260
27,260
27,260
27,260
27,260
27,260
27,260
27,260
27,260
27,260
27,260
27,260
27,260
27,260
27,260
27,260
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
POTENCIA
19
20
21
22
23
24
25
26
19
20
21
22
23
24
25
26
file:///var/www/apps/conversion/tmp/scratch_4/323180965.xlsx
27,260
27,260
27,260
27,260
27,260
27,260
27,260
27,260
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
20,956.78
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
79,635.76
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
1,840,019
AL HIDROELCTRICA
SOS DEL PROYECTO
Hneta
Fecha de clculo..
INGRESO
ENERGIA DE
PUNTA
(US$)
982,349
982,349
982,349
982,349
982,349
982,349
982,349
982,349
982,349
982,349
982,349
982,349
982,349
982,349
982,349
982,349
file:///var/www/apps/conversion/tmp/scratch_4/323180965.xlsx
220.00
7 de julio de 2016
INGRESO
ENERGIA FUERA
DE PUNTA
(US$)
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
TOTAL
INGRESOS
(US$)
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
10,124,247
15,186,371
20,248,494
25,310,618
30,372,742
35,434,865
40,496,989
45,559,112
50,621,236
55,683,360
60,745,483
65,807,607
70,869,730
75,931,854
80,993,978
982,349
982,349
982,349
982,349
982,349
982,349
982,349
982,349
file:///var/www/apps/conversion/tmp/scratch_4/323180965.xlsx
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
2,239,756
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
5,062,124
86,056,101
91,118,225
96,180,348
101,242,472
106,304,595
111,366,719
116,428,843
121,490,966
Paragsha II
Potencia
E.Punta
E.F.Punta
PPM
PEMP
PEMF
S/. / Kw - mes
ctm. S/. kWh ctm. S/. kWh
18.00
15.00
9.00
US $ / kw - mes US $ / MWh US $ / MWh
3.2
5.63
46.88
28.13
18.00
S/
Kw - mes
1 US $
3.20 S/.
15.00
ctm. S/.
kWh
1 S/.
100 ctm S/.
1 US $
3.20 S/.
1000 kw
1 Mw
9.00
ctm. S/.
kWh
1 S/.
100 ctm S/.
1 US $
3.20 S/.
1000 kw
1 Mw
5.63
1 US $
Kw - mes
46.88
US $
MWh
28.13
US $
MWh
POTENCIA
Q
n
g
H
27,260 kW
6.5 m3/s
0.95
9.81 m/s2
450 m
27260
P=ngQH
MINISTERIO DE AGRICULTURA
FORMATO DE AUTOLIQUIDACION MENSUAL POR UNIDAD OPERATIVA
USO ENERGETICO
JURISDICCION
DISTRITO DE RIEGO : PASCO
UBICACIN POLITICA
DISTRITO
PROVINCIA
DEPARTAMENTO
HUARIACA
PASCO
PASCO
PAGO CANON DE AGUA ANUAL POR GENERACION DE ENERGIA PUNTA Y FUERA DE PUNTA PARA 3.1$
ESPECIFICACIONES DE AUTOLIQUIDACION
2.8
PERIODO
PRODUCCION
TARIFA
IMPORTE A PAGAR
IMPORTE A PAGAR
A CANCELAR
EN Kwh
S/./Kwh
(S/.)
ENERGIA PUNTA ($/.)
DEL: 1 AL 3
0
9,14*1.0000*10-4
0.00
0.00
DEL: 4 AL 31
20,956,779,270
9,14*1.0000*10-4
19,154,496.25
6,840,891.52
TOTAL
20,956,779,270
19,154,496.25
6,840,891.52
PERIODO
A CANCELAR
DEL: 1 AL 3
DEL: 4 AL 31
TOTAL
ESPECIFICACIONES DE AUTOLIQUIDACION
PRODUCCION
TARIFA
EN Kwh
S/./Kwh
0
9,14*1.0000*10-4
79,635,761,226
9,14*1.0000*10-4
79,635,761,226
2.8
IMPORTE A PAGAR
IMPORTE A PAGAR
(S/.)
FUERA DE PUNTA ($/.)
0.00
0.00
72,787,085.76
25,995,387.77
72,787,085.76
25,995,387.77
###
POTENCIA
MW
ENERGIA
DIAS
12.97
31
12.97
28
12.97
31
12.97
30
12.97
31
11.79
30
9.43
31
7.07
31
7.07
30
11.79
31
12.97
30
12.97
31
ENEGIA TOTAL
ENEGIA PUNTA
ENERGA FUERA DE PUNTA
MWH
9,646
8,713
9,646
9,335
9,646
8,486
7,015
5,262
5,092
8,769
9,335
9,646
100,593
20,957
79,636
n=
H=
MWH
MWH
MWH
0.9
267