COSTO MARGINAL en uso- BOMBA A

VRo VR1 C1 i VR0 Vr1 CM

(1+i) (1+i)
6650 5650 9500 0.16 5,733 4,871 10,362

RESUMEN DE CALCULO

Costo marginal de operar 1 año mas la bomba antigua es 10,362

Costo anual uniforme equivalente de operar el bomba marca A 8,125
Costo anual uniforme equivalente de operar el bomba marca B 9,080

CAUE MENOR < CMARGINAL 8125<10362

Bomba MARCA "A"

(1+i)n * i Io-VRn/(1+i)^n)
n Io VRn Cj i
(1+i)n -1

0 20,165
1 16132 4474 0.16 1.160 6258
2 14519 4474 0.16 0.623 9375
3 13067 4474 0.16 0.445 11794
4 11760 4474 0.16 0.357 13670
5 10584 4474 0.16 0.305 15126
6 9526 4474 0.16 0.271 16255
7 8573 4474 0.16 0.248 17132
8 7716 4474 0.16 0.230 17811
9 6944 4474 0.16 0.217 18339
10 6250 4474 0.16 0.207 18748
11 5625 4474 0.16 0.199 19066
12 5062 4474 0.16 0.192 19312
13 4556 4474 0.16 0.187 19503

Bomba MARCA "B" Factor de anualidad

(1+i)n * i Io-VRn/(1+i)^n)
n Io VRn Cj i
(1+i)n -1
0 20,966
1 16773 4941 0.16 1.160 6507
2 15096 4941 0.16 0.623 9748
3 13586 4941 0.16 0.445 12262
4 12227 4941 0.16 0.357 14213
5 11005 4941 0.16 0.305 15727
6 9904 4941 0.16 0.271 16901
7 8914 4941 0.16 0.248 17812
8 8022 4941 0.16 0.230 18519
9 7220 4941 0.16 0.217 19067
10 6498 4941 0.16 0.207 19493
11 5848 4941 0.16 0.199 19823
12 5263 4941 0.16 0.192 20079
13 4737 4941 0.16 0.187 20278
 consto mant
costo cons energ
COST TOTAL OP.

usd Vida útil?

usd Vida economica es 13 años
usd Vida economica es 12 años

INVER
Σ Cj/ (1+i)^n Vida económica 13 años
CAE 8000
CAUE min 8125
Bomba MARCA A 7000
n INVER COST CAE
6000
3857 11733 1 7259.4 4473.94 11733
7182 10314 2 5840.38 4473.9656 10314 5000
10048 9725 3 5251.18 4473.9754 9725
4000
12519 9359 4 4885.29 4473.9803 9359
14649 9094 5 4619.54 4473.9831 9094 3000
16485 8885 6 4411.5 4473.985 8885
2000
18068 8716 7 4242 4473.9863 8716
19433 8575 8 4100.63 4473.9873 8575 1000
20610 8455 9 3981.07 4473.988 8455
0
21624 8353 10 3879 4473.9886 8353 0 2 4 6 8
22498 8265 11 3791.44 4473.989 8265
23252 8190 12 3715.95 4473.9894 8190
23902 8125 13 3650.71 4473.9897 8125

COS
4474

4473.99

4473.98

4473.97

4473.96
Vida economica es 12 años
Σ Cj/ (1+i)^n CAUEmin 8737 usd 4473.95
CAE
Valores anualizados 4473.94
bomba marca B 4473.93

4473.92

4473.91

4473.9
0 2 4 6
 4473.95

4473.94

4473.93
n INVER COST CAE
4473.92
4260 12489 1 7547.76 4941.282 12489
4473.91
7932 11014 2 6072.37 4941.282 11014
11098 10401 3 5459.77 4941.282 10401 4473.9
0 2 4 6
13827 10021 4 5079.35 4941.282 10021
16179 9744 5 4803 4941.282 9744
18207 9528 6 4586.74 4941.282 9528
19956 9352 7 4410.49 4941.282 9352
21463 9205 8 4263.52 4941.282 9205
22762 9080 9 4139.21 4941.282 9080
23882 8974 10 4033.12 4941.282 8974
24848 8883 11 3942 4941.282 8883
25680 8805 12 3863.55 4941.282 8805
26398 8737 13 3795.73 4941.282 8737
 eficiencia kw
BOMBA - A BOMBA - B 100% 97 kw P*t=kwh kwh*cost
bomba A 76% 73.72 1769.28 8.8464
1245 1245 bomba B 87% 84.39 2025.36 10.1268
3228.936 3696.282
4473.936 4941.282

INVER CAE
12000

11800

11600

11400

11200

11000

10800
2 4 6 8 10 12 14

10600

10400

10200
COST
10000
0 2 4 6

2 4 6 8 10 12 14
2 4 6 8 10 12 14
ANUAL
3228.936
3696.282

CAE

4 6 8 10 12 14