Elemento Costo Modeda

Panel $ 1,467.62 COP

Inversor $ 1,258.79 COP
Elementos Electricos $ 400.00 COP
Estructura $ 435.06 COP
Instalación $ 400.00 COP
Total $ 3,961.47 COP Wp

Demanda 24846.7733333333 wh-dia

Porcentaje a atender 100%
Demanda real 24846.7733333333 wh-dia

Radiacion Promedio 4.3 kwh/m2-dia

Rendimiento sistema 75%
Potencia Instalada 7704.4258397933 Wp
Potencia Panel 370 W 0.87012987
# Paneles 20.82277254

Costo de la solución 2023000

Panel $ 11,307,139.90 COP
Inversor $ 9,698,225.95 COP
Elementos Electricos $ 3,081,770.34 COP
Costo Instalación $ 3,081,770.34 COP
Rentabilidad $ 6,792,226.63 COP
Inversion $ 33,961,133.15 COP

Costo Factura $ 434,720.00 COP

Ahorro $ 434,720.00 COP
Tiempo de Pago 5 Años

Tasa 5%
Numero de Periodos 20
VPN $ 55,320,390.10
TIR 18%
 Distribucion costos

10.10%
Pa nel
10.98% Inversor
37.05%
El ementos El ectri cos
10.10% Estructura
Instal a ci ón

31.78%
s

Pa nel
Inversor
El ementos El ectri cos
Estructura
Instal a ci ón
IPC 3.80% 1
Inversion $ 33,961,133.15
Año Pago Inversion Pago Inversion Ahorro Futuro Acumulado Ingresos
0 -$ 33,961,133.15 -$ 33,961,133.15 -$ 33,961,133.15
1 $ 28,744,493.15 $ 28,744,493.15 $ 5,216,640.00 $ 5,216,640.00 $ -
2 $ 23,329,620.83 $ 24,216,146.43 $ 5,414,872.32 $ 10,631,512.32 $ -
3 $ 17,708,983.37 $ 19,080,437.87 $ 5,620,637.47 $ 16,252,149.79 $ -
4 $ 11,874,761.67 $ 13,280,577.56 $ 5,834,221.69 $ 22,086,371.48 $ -
5 $ 5,818,839.56 $ 6,755,006.89 $ 6,055,922.12 $ 28,142,293.60 $ -
6 $ - $ - $ 6,286,047.16 $ 34,428,340.75 $ 467,207.60
7 $ - $ - $ 6,524,916.95 $ 40,953,257.70 $ 6,992,124.55
8 $ - $ - $ 6,772,863.79 $ 47,726,121.49 $ 13,764,988.34
9 $ - $ - $ 7,030,232.62 $ 54,756,354.11 $ 20,795,220.96
10 $ - $ - $ 7,297,381.46 $ 62,053,735.57 $ 28,092,602.41
11 $ - $ - $ 7,574,681.95 $ 69,628,417.52 $ 35,667,284.37
12 $ - $ - $ 7,862,519.87 $ 77,490,937.38 $ 43,529,804.23
13 $ - $ - $ 8,161,295.62 $ 85,652,233.01 $ 51,691,099.85
14 $ - $ - $ 8,471,424.85 $ 94,123,657.86 $ 60,162,524.71
15 $ - $ - $ 8,793,339.00 $ 102,916,996.86 $ 68,955,863.70
16 $ - $ - $ 9,127,485.88 $ 112,044,482.74 $ 78,083,349.58
17 $ - $ - $ 9,474,330.34 $ 121,518,813.08 $ 87,557,679.93
18 $ - $ - $ 9,834,354.90 $ 131,353,167.98 $ 97,392,034.83
19 $ - $ - $ 10,208,060.38 $ 141,561,228.36 $ 107,600,095.21
20 $ - $ - $ 10,595,966.68 $ 152,157,195.04 $ 118,196,061.89

15
 1 2 3 4 5 6 7
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
 8 9 10 11 12
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ Relación
434,720.00 Inversion
$ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00$140,000,000.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00$120,000,000.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00$100,000,000.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $80,000,000.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $60,000,000.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $40,000,000.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $20,000,000.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00 $ 434,720.00
$ 434,720.00 $ 434,720.00
$- $ 434,720.00 $ 434,720.00 $ 434,720.00
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 2
14 15 16 17 18 19 20
Elemento Cantidad Potencia Horas Uso Energia Demanda Planta 24846.7733 Wh-dia
Extractor 2 120 12 2880
Cuarto Frio 1 2149 16 34384
Marmita 1 1491.4 4 5965.6
Descremador 2 1491.4 4 11931.2
Electrobomba 2 745.7 2 2982.8
Enfriadores 1 248.333333 16 3973.33333
Administraci 1 352.333333 0 0
Otro 2 0 0 0 0
Otro 2 0 0 0 0
Total 6598.16667 62116.9333 Wh-dia
Precio Total Potencia (W) Precio Wp Promedio $ 1,467.62
$ 516,000.00 385 $ 1,340.26
$ 435,000.00 310 $ 1,403.23
$ 462,000.00 270 $ 1,711.11
$ 405,000.00 340 $ 1,191.18
$ 440,000.00 260 $ 1,692.31
$ 470,000.00 345 $ 1,362.32
Precio Total Potencia (W) Precio Wp Promedio $ 1,258.79
$ 4,560,192.00 3000 $ 1,520.06
$ 1,401,543.00 1200 $ 1,167.95
$ 1,306,011.00 1200 $ 1,088.34
$ 8,432,000.00 5000 $ 1,686.40
$ 3,745,872.00 2000 $ 1,872.94
$ 6,451,731.00 3000 $ 2,150.58
Precio Total Potencia (W) Precio Wp Promedio $ 435.06
$ 67,000,000.00 77000 $ 435.06 $ 435.06

435.0649351
Precio Total Potencia (W)Precio Wp Promedio $ 400.00
Precio Total Potencia (W) Precio Wp Promedio $ 400.00