Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Script-Tmp-Matriz de Clculo Econmico
Script-Tmp-Matriz de Clculo Econmico
Datos Generales
Poder calorífico gas natural 9300 Kcal/m3 Dato según Asociación de distribuidores de Gas
Poder calorífico del biogás 5135 Kcal/m3 Para un biogás con composición 60% CH4 y 40%CO2
6 Kwh/m3 Dato según GTZ "Production and utilization of biogás i
21.5 MJ/m3 of Industrialized and Developing Countries"
Poder calorífoco del GLP 11800 Kcal/kg Dato aportado por comerciante
Densidad GLP 0.54 Kg/lt
Poder calorífico del gasoil 10200 Kcal/kg Dato aportado por comerciante
Densidad Gasoil 0.85 Kg/lt
Poder calorífico nafta 10500 Kcal/kg
Densidad nafta 0.72 Kg/lt
Tiempos de residencia
Es el tiempo teórico de permanencia del efluente dentro del digestor
Equivalente energético
Ntot 2.74
P2O5 1.10
K2O 2.74
Ingresos Totales
Tipo de Fertilizante Solo Fertilizante Ingreso Total (Bajo Rendimiento)
En Kcal En KWh
NITROGENO 251.91
FOSFORO 138.41
-3606.92 -3044.49
POTASIO 487.77
-3606.92 -3044.49
duos y biogás
Generación de biogas
Rinde min l/kg Rinde max
Prod. Mínima Prod. Máxima
SV l/kg SV
110 310 0.066 0.279
110 310 0.066 0.279
340 550 0.238 0.44
310 620 0.217 0.496
90 310 0.063 0.248
200 300 0.12 0.24
90 310 0.054 0.248
310 740 0.00217 0.00666
GÍA
CON FERTILIZANTES
kWh
-3044.49
34.76
-2.56
224.37
ANTE CONVENCIONAL
Ingresos Totales
Ingreso Total (Alto Rendimiento)
En Kcal En KWh
-25.74 34.76
-25.74 34.76
obtenido en el mercado
Con Fertilizante
EN KWh
34.8
No hay recupero
de la inversión
224.37
O DE LA TIR Y EL VAN
EN KWh
CFAE SFBE SFAE CFBE CFAE
-9000.00 -9000.00 -9000.00 -9000.00 -9000.00
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
-3805.74 -7087.92 -4008.66 -6824.49 -3745.24
MATRIZ DE CALCULO ECONOMICO ENERGETICO PARA BIODIGESTO
Version 7 Jorge Hilbert - Ignacio Huerga
Las celdad color rosa son los datos que tiene que agregar el usuario.
Las celdas amarillas las calcula el programa.
------------------------------------------------------------------------------------------------------
DEMANDA DE BIOGÁS
Consumo unitario
(m3/un.d)
Cocina (personas) 0.17
Agua caliente (personas) 1.61
Enfriamiento leche (vacas) 1.46
Ordeñe mecanico (vacunos) 1.75
Artefactos eléctricos (heladera, 4 lámparas, 2
ventiladores chicos, 1 TV color) considerando un 60% de 0.23
eficiencia de generador
PRODUCCIÓN DE BIOGAS
Cantidad de Individuos
Descipción Cantidad
Vacunos estabulados 0
Vacunos ordeñe 500
Cerdos estabulados 0
Aves en corral 0
Ovejas 0
Caballos 0
Cabras 0
Personas adultas 0
PARÁMETROS DE FUNCIONAMIENTO
Temperatura de funcionamiento 3
Gastos en calefacción estimados % 20
Equivalentes energeticos: 2
TRH dias 10
Minimo
TOTAL DE PRODUCCION DE GAS DIARIA (m3 16.335
GASTOS EN CALEFACCION DEL DIGESTOR ( 3.267
DEMANDA DIARIA CUBIERTA (%) 1
TOTAL DE MATERIAL CARGADO/DIA (lt/dia) 1500
CANTIDAD ANUAL DE ENERGIA NETA 8083
PRODUCIDA 9444
878
COSTO SIN
FERTILIZANTE
Costo mil kcal prod.minima 0.61613
Costo mil kcal prod.maxima 0.14575
Costo kwh prod.minima 0.52731
Costo kwh prod.maxima 0.12474
Costo m3 prod.minima 0.83525
Costo m3 prod.maxima 0.19759
CONCENTRACIONES DE NUTRIENTES
ESTIERCOL Ntot
Vacunos 0.50
Porcinos 0.80
Aves 1.30
Costos GLP
Costo (Valor de Mercado) 3.00
Costo de mil kCal (US$/Kcal) 0.14
Costo del kwh (US$/Kwh) 0.12
Costos de fertilizante Argentina 01/08 (Datos obtenidos de la Revista Margenes Agropecuarios, febrero 2008
INGRESOS ANUALES
SIN FERTILIZANTE
El digestor no genera
INGRESO TOTAL $ 1 Produc.minima
ingresos
El digestor no genera
INGRESO TOTAL $ 2 Produc.maxima
ingresos
No hay recupero de la
Repago de la inversion años p.min
inversión
No hay recupero de la
Repago de la inversion años p.max
inversión
Repagos calculados incluyendo amortizaciòn e intereses
KWh
Sensibilidad 1 12.0%
Sensibilidad 2 8.0%
0
0.0
GETICO PARA BIODIGESTORES RURALES
Jorge Hilbert - Ignacio Huerga 2008
el usuario.
------------------
0 0.00
En la hoja datos se establecen los consumos promedios
1605.0
OPCIONES
(1) 15 grados criofilico Temperatura ambiente
(2) 35 grados mesofilico Calefaccionados con
(3) 60 grados termofilico caldera
Al producto del tiempo de retención por el volumen del efluente generado se lo duplica (para considerar el agua necesaria
y se le agrega un 20% del volumen para almacenamiento de biogás.
100
175
250
COSTO CON
FERTILIZANTE
0.58354
0.13804
0.49941
0.11814
0.79107
0.18713
DE NUTRIENTES
P2O5 K2O
0.20 0.50 Valores indicados por default
0.40 0.30
1.00 0.60
0.66 1.64
Descripción
1 Gas Licuado de Petróleo (GLP)
2 Gasoil
3 Naftas
SI/NO
e la Revista Margenes Agropecuarios, febrero 2008)
CIALES
US$/ton
510
450
500
CON FERTILIZANTE
El digestor no genera
ingresos
34.76
No hay recupero de la
inversión
224.37
ciòn e intereses
3780.0
cita por usted elegida
fuente de
o del crédito.
ALTA EFICIENCIA
El proyecto no tiene
rentabilidad económica
El proyecto no tiene
rentabilidad económica
El proyecto no tiene
rentabilidad económica
El proyecto no tiene
rentabilidad económica
12
10
0
8% 8% 9% 9% 10% 10% 11% 11% 12% 12% 13%
Tasa
<
Dolares US$
SENSIBILIDAD DE LOS COSTOS SENSIBILIDAD DE LOS C
DE CONSTRUCCION DEL DIGESTOR kCal MANO DE OBRA DEL DIG
0.25 1.00
0.90
0.20 0.80
0.70
0.15 0.60
0.50
0.10 0.40
0.30
0.05 0.20
0.10
0.00 0.00
5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80 85 90 95 100 5 10 15 20 25 30 35 40 45 50 55 60
Costo mil kcal Incremento
prod.minima Costo mil kcal prod.maxima Costo mil kcal Incremen
prod.minima C
mil kCal mercado mil kCal mercado
Dolares US$
Dolares US$
SENSIBILIDAD DE LOS COSTOS SENSIBILIDAD DE LOS COS
DE CONSTRUCCION DEL DIGESTOR kWh DE MANO DE OBRA DEL DI
0.60 0.90
0.80
0.50
0.70
0.40 0.60
0.50
0.30
0.40
0.20 0.30
0.20
0.10
0.10
0.00 0.00
5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80 85 90 95100 5 10 15 20 25 30 35 40 45 50 55 60
Costo kwh Incremento
prod.minima Costo kwh prod.maxima Costo kwh IncremenC
prod.minima
kWh mercado kWh mercado
Dolares US$
Dolares US$
10.00 10.00
8.00 8.00
6.00 6.00
4.00 4.00
2.00 2.00
0.00 0.00
5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80 85 90 95100 5 10 15 20 25 30 35 40 45 50 55 60 65
Incremento Incremento
Máxima producción Minima producción Máxima producción
kCal
baja -4980.00 -3650.00 -3650.00
alta -4980.00 -3650.00 -3650.00
kwh
baja -3307.92 -2169.66 -2169.66
alta -228.66 909.60 909.60
KCAL S I N F E R T I L I Z A N T E
BAJA EFICIENCIA
Tasa interna de retorno Err:523 Err:523 Err:523
Valor presente neto 8 % -86497.88 -71672.48 -71672.48
Valor presente neto 10 % -75004.50 -62149.02 -62149.02
Valor presente neto 12 % -65805.80 -54526.94 -54526.94
kCal S I N F E R T I L I Z A N T E
ALTA E F I C I E N C I A
Tasa interna de retorno Err:523 Err:523 Err:523
Valor presente neto 8 % -86497.88 -71672.48 -71672.48
Valor presente neto 10 % -75004.50 -62149.02 -62149.02
Valor presente neto 12 % -65805.80 -54526.94 -54526.94
kWh S I N F E R T I L I Z A N T E
BAJA EFICIENCIA
Tasa interna de retorno Err:523 Err:523 Err:523
Valor presente neto 8 % -70081.11 -57138.25 -57138.25
Valor presente neto 10 % -60769.10 -49546.02 -49546.02
Valor presente neto 12 % -53316.256 -43469.6 -43469.6
kWh S I N F E R T I L I Z A N T E
ALTA E F I C I E N C I A
Tasa interna de retorno Err:523 Err:523 Err:523
Valor presente neto 8 % -39848.55 -26905.69 -26905.69
Valor presente neto 10 % -34553.68 -23330.61 -23330.61
Valor presente neto 12 % -30315.951 -20469.295 -20469.295
0.00 0.00 0.00 0.00 0.00 0.00 0.00
3650.00 3650.00 3650.00 3650.00 3650.00 3650.00 3650.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
3650.00 3650.00 3650.00 3650.00 3650.00 3650.00 3650.00
0 0 0 0 0 0 0
3650 3650 3650 3650 3650 3650 3650
1.15 1.2 1.25 1.3 1.35 1.4 1.45
10.00
8.00
6.00
4.00
2.00
0.00
5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80 85 90 95100
Incremento
Máxima producción Minima producción
-3650.00 -3650.00 -3650.00 -3650.00 -3650.00 -3650.00 -3650.00
-3650.00 -3650.00 -3650.00 -3650.00 -3650.00 -3650.00 -3650.00
I L I Z A N T E
I L I Z A N T E
I L I Z A N T E
0 0
2 2
0 0
-3650.00 -3650.00 -3650.00 -3650.00 -3650.00 -3650.00 -3650.00
-3650.00 -3650.00 -3650.00 -3650.00 -3650.00 -3650.00 -3650.00
SFERTILI SFERTCARSFERECO
0 0 0
Err:523 Err:523 Err:523 -8810.00 -7300.00 -7300.00
-71672.48 -71672.48 -71672.48 -8810.00 -7300.00 -7300.00
-62149.02 -62149.02 -62149.02 -8810.00 -7300.00 -7300.00
-54526.94 -54526.94 -54526.94 -8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
SFERTILI SFERTCARSFERECO
0 0 0
Err:523 Err:523 -8810.00 -7300.00 -7300.00
-71672.48 -71672.48 -8810.00 -7300.00 -7300.00
-62149.02 -62149.02 -8810.00 -7300.00 -7300.00
-54526.94 -54526.94 -8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
-8810.00 -7300.00 -7300.00
SFERTILI SFERTCARSFERECO
0 0 0
Err:523 Err:523 Err:523 -7137.92 -5819.66 -5819.66
-57138.25 -57138.25 -57138.25 -7137.92 -5819.66 -5819.66
-49546.02 -49546.02 -49546.021 -7137.92 -5819.66 -5819.66
-43469.6 -43469.6 -43469.6 -7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
-7137.92 -5819.66 -5819.66
SFERTILI SFERTCARSFERECO
0 0 0
Err:523 Err:523 -4058.66 -2740.40 -2740.40
-26905.69 -26905.69 -4058.66 -2740.40 -2740.40
-23330.61 -23330.61 -4058.66 -2740.40 -2740.40
-20469.295 -20469.295 -4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
-4058.66 -2740.40 -2740.40
$/kCal
$/kwh
Cara
#VALUE!
#VALUE!
SFERCARAALTEF
0 0 0 0 0 0 0 0
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
SFERCARAALTEF
0 0 0 0 0 0 0 0
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
SFERCARAALTEF
0 0 0 0 0 0 0 0
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
SFERCARAALTEF
0 0 0 0 0 0 0 0
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
0 0 0 0 0 0 0 0
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
0 0 0 0 0 0 0 0
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
-7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00 -7300.00
0 0 0 0 0 0 0 0
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
-5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66 -5819.66
0 0 0 0 0 0 0 0
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
-2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40 -2740.40
0
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
0
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
-7300.00
0
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
-5819.66
0
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
-2740.40
Demanda 1605
Producción min. 16.335
Producción max. 69.0525
1400
1200
1000
800
600
400
200
0
Demanda Producción min. Producción max.