Ubicacin:

Latitud
Coordenadas:
Longitud

Radiacin
Radiacin
Solar
Meses Solar Diaria
Atmsfera
(kWh/m2/d)
(kWh/m2/d)
Enero 4.86 8.85
Febrero 5.09 9.59
Datos del Emplazamiento

Marzo 5.43 10.20

Abril 5.03 10.50
Mayo 4.90 10.40
Junio 5.03 10.30
Julio 5.24 10.30
Agosto 5.50 10.40
Septiembre 5.43 10.20
Octubre 4.97 9.73
Noviembre 4.63 9.00
Diciembre 4.51 8.58
Promedio 5.05 9.84

Nmero de
Ene Feb
1 da 0.58 0.81
3 da 1.29 2.11
7 da 2.31 3.94
14 da 3.60 4.67
21 da 3.59 5.53
Mes 3.31 2.47

Mdulo Fotovoltaico = MsF 195W - 24V

Mdulo
de los
Datos

s Fv

ngulo de Inclinacin = 11
Voltaje del Mdulo Fotovoltaico (V) = 24
Inversor
Datos

Onda Senoidal Pura

del

KC =
Onda Cuadrada
Genera
Datos

Consumo del generador (kg/kWh) = 0.245

dor

Costo de combustible ($/L) = 1.8

Demanda Maxima (kW) = 20

Voltaje del Sistema (V) = 600
ma
 Tramo arreglo Fv 1 - Inversor (m) = 15
Tramo arreglo Fv 2 - Inversor (m) = 3
Tramo arreglo Fv 3 - Inversor (m) = 8
Tramo arreglo Fv 4 - Inversor (m) = 2
Tramo arreglo Fv 5 - Inversor (m) = 3
Datos del Sistema

Tramo arreglo Fv 6 - Inversor (m) = 4

Tramo arreglo Fv 7 - Inversor (m) = 5
Tramo arreglo Fv 8 - Inversor (m) = 6
Tramo arreglo Fv 9 - Inversor (m) = 7
Tramo arreglo Fv 10 - Inversor (m) = 8
Tramo Inversor - Acometida (m) = 10

Si
Factor de Confiabilidad No

Si
Demanda Pico Constante Durante el Dia
No
 10.9 N
-68.18 W

Velocidad del Presin

Temperatura Humedad Precipitacin
Albedo (%) Viento a 10 Atmosfrica
(C) Relativa (%) (mm/da)
mts (m/s) (KPa)

0.15 23.60 4.58 78.60 98.00 0.49

0.15 24.30 4.71 73.60 98.00 0.51
0.16 25.10 4.65 70.80 98.00 0.65
0.16 25.30 3.96 76.30 97.90 1.81
0.15 25.10 3.54 81.80 98.00 3.14
0.15 24.70 3.95 82.70 98.10 3.99
0.15 24.50 3.80 82.50 98.10 4.08
0.14 24.70 3.30 81.90 98.00 3.60
0.14 24.80 2.79 81.50 97.90 3.28
0.15 24.70 2.68 82.80 97.80 3.55
0.15 24.40 3.01 83.50 97.80 2.54
0.16 23.80 4.04 82.10 98.00 1.42
0.15 24.58 3.75 79.84 97.97 2.42

Nmero de Das sin Radiacin Solar

Mar Abr May Jun Jul Ago Sep
0.86 0.80 0.95 0.62 0.76 0.80 0.79
1.94 1.68 1.88 1.15 1.25 1.46 1.19
3.42 2.77 3.31 2.07 1.51 1.56 2.28
4.28 3.51 3.31 2.71 2.31 2.24 3.63
4.80 2.90 3.26 3.68 2.54 2.39 3.81
4.51 2.74 3.47 3.04 3.19 3.38 4.58

Costo del Mdulo Fv ($/W) = 1.50

Equipo
de los
Costo

Costo del Inversor ($/kW) = 1,000.00

s

Costo del Conductor ($/m) = 0.13

Transporte Internacional ($) =

Otros Datos del Proyecto

Transporte Nacional ($) =

Nacionalizacin ($) =
Estructuras de Soporte ($) =
KIT Elctrico ($) =
Obras Civiles ($) =
Canalizaciones Internas ($) =
Visitas a Sitio ($) =
Mano de Obra ($) =
Imprevistos ($) =
Combusti
Costo del

Precio del Diesel ($/L) = 0.80

ble
Combusti
Costo del
Precio del Diesel ($/L) = 0.80

ble
Precio del Barril de Petrleo
40.00
($/Barril) =
Oct Nov Dic
0.86 0.60 0.78
1.52 1.34 1.53
2.29 2.19 2.90
2.83 3.44 3.67
3.22 2.95 4.22
4.11 1.87 3.70
 ngulos de Inclinacin 11
Total de Paneles 4,250
Paneles en Serie 25

Arreglo Fotovoltaico
Paneles en Paralelo 34
Total de Secciones de Paneles 5
Peso Aprox de los Paneles (Kg) 67,575
rea Aprox total de los Paneles (mm2) 5553.90
rea Aprox de los Paneles por Seccin (mm2) 32.67
Fuerza Frontal sobre los Paneles por Seccin (KPa) 22,300.80
1
Seccin del Conductor (mm2) 630.17
28.19
Calibre del Conductor 8
Protecciones (A) 60

Potencia Total del Inversor (kW) 22

Inversor

294.78
Intensidad (A)
195
Calibre del Conductor 1/0
Protecciones (A) 195

Total de Barriles Equivalentes de Petrleo (BEP) 1,628,715

Ambientales

Total de Costos BEP ($) 65,148,612.80

Datos

Total de Diesel (Barriles) 155,498

Total de Costos del Diesel ($) 19,779,379.20
Total de CO2 que se deja de Emitir (Ton/CO2) 30,695

Costo Operacin y Mantenimiento ($/Ao) 41,690.00

Costos del
Proyecto

Costo Inicial de la Inversin del Proyecto ($) 1,630,189.00

Total Costos del Proyecto ($) 2,267,971.00

 2 3 4 5 6 7 8
105.03 315.08 84.02 126.03 168.05 210.06 252.07
8.968 11.68 8.968 8.968 8.968 8.968 8.968
14 12 14 14 14 14 14
25 30 25 25 25 25 25
 9 10
294.08 336.09
11.68 11.68
12 12
30 30
 Potencia N Celdas Imp Vmp
Modelo (W) en Serie (A) (V)

1 100WM - 12V 100 36 5.28 18.95

2 130WP - 12V 130 36 7.34 17.72
3 150WP - 12V 150 36 8.41 17.84
4 170WM - 24V 170 72 4.75 35.8
5 170WP - 24V 170 72 4.72 36.05
6 180WM - 24V 180 72 5 36
7 180WP - 24V 180 72 5 36.15
8 MsF 180W - 24V 180 72 4.996 36.02
9 MsF 195W - 24V 195 48 6.59 21.9
10 200WM - 24V 200 72 5.38 37.18
11 210WP - 24V 214 60 7.26 29.42
12 220WP - 24V 222 60 7.44 29.84
13 230WP - 24V 230 60 7.81 29.49
14 235WP - 24V 235 60 7.91 29.72
15 240WP - 24V 240 60 8.02 29.95
16 245WP - 24V 245 60 8.11 30.23
17 250WP - 24V 250 60 8.18 30.58
18 250WM - 24V 250 60 7.99 31.31
19 255WP - 24V 255 60 8.26 30.9
20 255WM - 24V 255 60 8.08 31.57
21 260WP - 24V 260 60 8.34 31.23
22 260WM - 24V 260 60 8.18 31.8
23 265WM - 24V 265 60 8.27 32.08
24 270WM - 24V 270 60 8.36 32.31
25 285WP - 24V 285 72 7.92 36
26 290WP - 24V 290 72 8.05 36
27 295WP - 24V 295 72 8.08 36.5
28 300WP - 24V 300 72 8.22 36.5
29 300WM - 24V 300 72 7.99 37.57
30 305WP - 24V 305 72 8.36 36.5
31 305WM - 24V 305 72 8.07 37.83
32 310WP - 24V 310 72 8.38 37
33 310WM - 24V 310 72 8.16 38.01
34 315WM - 24V 315 72 8.23 38.33
35 320WM - 24V 320 72 8.29 38.64

9
Potencia (W) 195
1320
rea del MFv
 rea del MFv
990
Vida til 20
Costo ($) 445.00
O&M ($) 13.35
N Celdas 48
Imp (A) 6.59
Vmp (V) 21.9
Isc (A) 8.67
Voc (V) 29.6
Peso (Kg) 15.9
Vol Max Permitido 24

Dimensionamiento de los Paneles

N das sin sol = 3
R= 0.64
Eu = 749,707.15 Wh
Eg = 833,007.94 Wh
F.F. = 0.56
= 0.14
t = 34.40 C
Tt = 58.98 c
Pt = 185.84 W
HSP = 5.56 horas
Ep = 5.00 kW
Ppi = 166,549.95 Wp
ms = 25.00 25
mp = 34.16 34
mt = 850.00 850
Peso Aprox de los Modulos Fv = 13,515.00 Kg
Area Aprox de los Modulos Fv = 1,110.78 m2
F= 22,300.80 Kilopascal
Potencia por Seccion de Arreglos
165,750.00 Wp
Fotovoltaicos =
Total de Secciones = 5.79 5
S1 = 630.17 mm2
S2 = 105.03 mm2
S3 = 315.08 mm2
S4 = 84.02 mm2
S5 = 126.03 mm2
S6 = 168.05 mm2
S7 = 210.06 mm2
S8 = 252.07 mm2
S9 = 294.08 mm2
S10 = 336.09 mm2
 Alto Largo Profundidad Peso Vida Vol Max Eficiencia del
Voc Costo
Isc (A) til permitido
(V) (mm) (mm) (mm) (Kg) (Aos) Mdulo (%) Costo ($) O&M ($)
(Vdc)
5.79 22.21 1224 542 35 9.5 20 12 15.07 150.00 4.50
8.15 22.15 1476 659 35 12.8 20 12 195.00 5.85
8.69 22.6 1476 659 35 11.9 20 12 15.42 225.00 6.75
5.1 43.95 1618 814 35 14.8 20 24 255.00 7.65
5 44.25 1618 814 35 14.8 20 24 255.00 7.65
5.3 44 1618 814 35 14.8 20 24 270.00 8.10
5.2 44.3 1618 814 35 14.8 20 24 270.00 8.10
5.319 44.68 1600 790 35 14.4 20 24 275.00 8.25
8.67 29.6 1320 990 35 15.9 20 24 445.00 13.35
5.78 44.46 1618 814 35 14.8 20 24 15.16 300.00 9.00
7.8 37 1645 990 50 23 20 24 321.00 9.63
7.92 37.2 1645 990 50 23 20 24 333.00 9.99
8.36 36.58 1638 995 40 18.7 20 24 14.11 345.00 10.35
8.45 36.76 1638 995 40 18.7 20 24 14.42 352.50 10.58
8.54 37.03 1638 995 40 18.7 20 24 14.73 360.00 10.80
8.64 37.28 1638 995 40 18.7 20 24 15.03 367.50 11.03
8.71 37.61 1638 995 40 18.7 20 24 15.34 375.00 11.25
8.52 38.03 1638 995 40 18.7 20 24 15.34 375.00 11.25
8.82 37.85 1638 995 40 18.7 20 24 15.65 382.50 11.48
8.6 38.32 1638 995 40 18.7 20 24 15.65 382.50 11.48
8.91 38.12 1638 995 40 18.7 20 24 15.95 390.00 11.70
8.69 38.61 1638 995 40 18.7 20 24 15.95 390.00 11.70
8.79 38.86 1638 995 40 18.7 20 24 16.26 397.50 11.93
8.88 39.12 1638 995 40 18.7 20 24 16.57 405.00 12.15
8.55 44.6 1956 992 50 22.5 20 24 14.70 427.50 12.83
8.61 44.6 1956 992 50 22.5 20 24 15.00 435.00 13.05
8.72 45.3 1956 992 50 22.5 20 24 15.20 442.50 13.28
8.79 45.3 1956 992 50 22.5 20 24 15.20 450.00 13.50
8.53 45.67 1956 992 50 22.5 20 24 15.41 450.00 13.50
8.94 45.3 1956 992 50 22.5 20 24 15.70 457.50 13.73
8.6 45.98 1956 992 50 22.5 20 24 15.66 457.50 13.73
8.96 45.6 1956 992 50 22.5 20 24 16.00 465.00 13.95
8.67 46.19 1956 992 50 22.5 20 24 15.92 465.00 13.95
8.74 46.48 1956 992 50 22.5 20 24 16.18 472.50 14.18
8.81 46.7 1956 992 50 22.5 20 24 16.43 480.00 14.40

2 Vol
1 12
2 24
 3 48
24

Fconf
2
1
Horas Total kWh Fconf
12.01 0.00 24
01.02 0.00 1
02.03 0.00
03.04 0.00
04.05 0.00
05.06 0.00
06.07 0.00
07.08 0.00
08.09 0.00
09.10 0.00
10.11 0.00
11.12 0.00
12.01 0.00
01.02 0.00
02.03 0.00
03.04 0.00
04.05 0.00
05.06 0.00
06.07 0.00
07.08 0.00
08.09 0.00
09.10 0.00
10.11 0.00
11.12 0.00
0.00
Dimensionamiento del Inversor
Pi = 22 kW
I= 294.78 Amp
S= 26.53 mm2

Factor de Potencia = 0.9

KC
0.1
1
 Barril = 159 L
Densidad Diesel = 0.85 Kg/L
Total de Diesel

Kg Diesel por Barril = 135.15 Kg

Precio del Barril de Diesel = 127.2 $

Total de Barriles Diarios = 21.30 Barriles/D

Total de Barriles Anuales = 7,774.91 Barriles/A
Total de Barriles = 155,498 Barriles
Total Precio Barriles de Diesel = 19,779,379.20 $

Barril Equivalente de Petroleo = 1.6139445 BEP/MWh

Barriles Equivales
de Petroleo

Total Barriles por Hora = 9.30 Barriles/H

Total Barriles por dia = 223.11 Barriles/D
Total Barriles por ao = 81,435.77 Barriles/A
Total Barriles = 1,628,715 Barriles
Costo Total $ = 65,148,612.80 $

Ton CO2 = 0.73 Ton CO2/MWh

que se dejan
Ton de CO2

de Emitir

CO2 por dia 4.20 Ton CO2/D

CO2 por Ao 1534.75 Ton CO2/A
Total de CO2 30695.04 Ton CO2
 Capacidad Corriente
Calibre Seccin Permisible (Amp)
AWG o Conductor Costos ($)
MCM (mm2) 60 C 75C
1 0 0 0 0 0.00
2 14 8.968 25 30 1.17
3 12 11.68 30 35 1.52
4 10 15.68 40 50 2.04
5 8 28.19 60 70 3.66
6 6 46.84 80 95 6.09
7 4 62.77 105 125 8.16
8 3 73.16 120 145 9.51
9 2 86 140 170 11.18
10 1 122.6 165 195 15.94
11 1/0 143.4 195 230 18.64
12 2/0 169.3 225 265 22.01
13 3/0 201.1 260 310 26.14
14 4/0 239.9 300 360 31.19
15 250 296.5 340 405 38.55
16 300 340.7 375 445 44.29
17 350 384.4 420 505 49.97
18 400 427 455 545 55.51
19 500 509.7 515 620 66.26
20 600 627.7 575 690 81.60
21 700 710.3 630 755 92.34
22 750 751.7 655 785 97.72
23 800 791.7 680 815 102.92
24 900 874.9 730 870 113.74
25 1000 953.8 780 935 123.99
26 1250 1200 890 1065 156.00
27 1500 1400 980 1175 182.00
28 1750 1598 1070 1280 207.74
29 2000 1795 1155 1385 233.35
 Cadas de Tensin
120 240 400 500 600
Generador a Inversor 1.2 2.4 4 5 6
Inversor a Carga CA 0.6 1.2 2 2.5 3

600
Generador a Inversor 6
Inversor a Medidor 3

Datos del Conductor

Tramos Calibre Protecciones Costo
Tramo 1 5 8 60 54.97
Tramo 2 2 14 25 17.49
Tramo 3 3 12 30 22.78
Tramo 4 2 14 25 17.49
Tramo 5 2 14 25 17.49
Tramo 6 2 14 25 17.49
Tramo 7 2 14 25 2.91
Tramo 8 2 14 25 8.74
Tramo 9 3 12 30 11.39
Tramo 10 3 12 30 11.39
Inversor 11 1/0 195 139.82
1.00%
0.50%
 Radiacin Solar kWh/m2
Meses 11
1 165.29
2 151.35
3 171.54
4 147.70
5 144.25
6 140.94
7 152.61
8 164.20
9 163.29
10 160.93
11 150.56
12 154.51
Total 1867.17

= 10.9
= 11

tg= 0.19 cos= 0.98

tg(-)= 0.00 (1+cos)/2= 0.99
cos(-)= 1.00 (1-cos)/2= 0.01
 Energa Es.* Eda.*
Meses N das
Wh/dia Wh/mes Wh Wh
1 31 480.00 14,880.00 21,565.22 695.65
2 28 480.00 13,440.00 19,478.26 695.65
3 31 480.00 14,880.00 21,565.22 695.65
4 30 480.00 14,400.00 20,869.57 695.65
5 31 480.00 14,880.00 21,565.22 695.65
6 30 480.00 14,400.00 20,869.57 695.65
7 31 480.00 14,880.00 21,565.22 695.65
8 31 480.00 14,880.00 21,565.22 695.65
9 30 480.00 14,400.00 20,869.57 695.65
10 31 480.00 14,880.00 21,565.22 695.65
11 30 480.00 14,400.00 20,869.57 695.65
12 31 480.00 14,880.00 21,565.22 695.65
Total 5,760.00 175,200.00 253,913.04 8,347.83
Parmetros de los mdulos fotovoltaicos
Potencia W rea m2 Eficiencia
195 1.307 0.149

rea y cantidad de mdulos solares (m2)

Angulos 11
Meses rea PV, 2 n mdulos
1 874.34 670
2 862.47 660
3 842.47 645
4 946.91 725
5 1,001.85 767
6 992.35 760
7 946.98 725
8 880.17 674
9 856.51 656
10 898.01 688
11 928.89 711
12 935.37 716
Minimo 645
Promedio 700
Maximo 767
645
699
767
 Costo Modulo Fv
Aos del Proyecto Costo de Inversor ($)
1
($)
1,367,438.00 22,222.00
2 0.00 0.00
3 0.00 0.00
4 0.00 0.00
5 0.00 0.00
6 0.00 0.00
7 0.00 0.00
8 0.00 0.00
9 0.00 0.00
10 0.00 22,222.00
11 0.00 0.00
12 0.00 0.00
13 0.00 0.00
14 0.00 0.00
15 0.00 0.00
16 0.00 0.00
17 0.00 0.00
18 0.00 0.00
19 0.00 0.00
20 0.00 22,222.00
Suma de los costos por perodo calculado

Datos del Campo Fotovoltaico

rea Aprox del campo Fv = 5553.90 2
Numero de Mdulos Fv = 4250
Potencia = 828,750 Wp
 Costo Varios ($) Costo O&M ($) Total Inversin ($) Total Inversin Inicial ($)
67.00 41,690.00 1,431,417.00 1,301,288.18
0.00 41,690.00 41,690.00 34,454.55
0.00 41,690.00 41,690.00 31,322.31
0.00 41,690.00 41,690.00 28,474.83
0.00 41,690.00 41,690.00 25,886.21
0.00 41,690.00 41,690.00 23,532.92
0.00 41,690.00 41,690.00 21,393.56
0.00 41,690.00 41,690.00 19,448.69
0.00 41,690.00 41,690.00 17,680.63
0.00 41,690.00 63,912.00 24,640.84
0.00 41,690.00 41,690.00 14,612.09
0.00 41,690.00 41,690.00 13,283.72
0.00 41,690.00 41,690.00 12,076.11
0.00 41,690.00 41,690.00 10,978.28
0.00 41,690.00 41,690.00 9,980.25
0.00 41,690.00 41,690.00 9,072.96
0.00 41,690.00 41,690.00 8,248.14
0.00 41,690.00 41,690.00 7,498.31
0.00 41,690.00 41,690.00 6,816.65
0.00 41,690.00 63,912.00 9,500.11
o 833,800.00 2,267,971.00 1,630,189.00