Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Fecha
Cuenta Contrato
Número de paneles
Potencia DC del proyecto W
AHORRO DE ENERGIA
25 ANOS DEL CONTRATO CON ARCONEL
Generación solar en Kwh con 0,5% de degradación anual de los paneles
Precio de la energía del distribuidor actual + 4% de incrementación anual
Total
OBSERVACIONES
Precio estandar de los Kits $1,30/Wp solo residencial hasta 15 Kwp
Coeficiente de CO2 para planta PV 304 Kg/1Kwp/ano
Area por c/panel 1,70mx1m= 1.70 m2
-
12/9/2023 18565
SN
OPCIONES DE
TOTAL ACUERDO AL
CLIENTE
108
48,600.000
1450
$50,544.00
$13,608.000
$15,240.96000 Techo de teja $1.35360
$65,784.96000
408,412.519
11,979.900 12,277.601 12,582.699
$0
$0 $0 $0
$0
$0 $0 $0
$0 $0 $0 $0
$0
$0 $0 $0
$408,413
$11,980 $12,278 $12,583
$0
$0 $0 $0
$0 0 0 0
$0 0 0 0
$0 $0 $0 $0
$408,413
$11,980 $12,278 $12,583
$0
$0 $0 $0
$408,412.52
$11,979.90 $12,277.60 $12,582.70
$11,979.90 $24,257.50 $36,840.20
$408,413
$11,979.9 $12,277.6 $12,582.7
$1.0 $1.0 $1.0
-65784.96 $11,979.9 $12,277.6 $12,582.7
20.37%
4.0
$16,336.5
0.040
$342,627.6
14774.4
285.30 224.62
Productivida (Kwh/Kwp/ano)
Quito 1550
Ibarra 1700
Manta 1500
Guayaquil 1450
Lagoario 1550
Coca 1550
off grid 1200
Hasta 5-20KW
Terraza 28%
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
3
1.03
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
21,068.820 21,592.380
$0 $0
$0 $0
$0 $0
$0 $0
$21,069 $21,592
$0 $0
0 0
0 0
$0 $0
$21,069 $21,592
$0 $0
$21,068.82 $21,592.38
$21,068.82 $21,592.38
$21,068.8 $21,592.4
$1.0 $1.0
$21,068.8 $21,592.4
Loan $ - in USD $ 65,784.96
Rate 9.0%
Length
(months) 96
Monthly
Payments $0.00
1 $ - $0.00 $0.00 $ - $ -
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 $0.00 $ - $ -
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 $0.00 $ - $ -
21 $ - $0.00 $0.00 $ - $ -
22 $ - $0.00 $0.00 $ - $ -
23 $ - $0.00 $0.00 $ - $ -
24 $ - $0.00 $0.00 $ - $ -
25 $ - $0.00 $0.00 $ - $ -
26 $ - $0.00 $0.00 $ - $ -
27 $ - $0.00 $0.00 $ - $ -
28 $ - $0.00 $0.00 $ - $ -
29 $ - $0.00 $0.00 $ - $ -
30 $ - $0.00 $0.00 $ - $ -
31 $ - $0.00 $0.00 $ - $ -
32 $ - $0.00 $0.00 $ - $ -
33 $ - $0.00 $0.00 $ - $ -
34 $ - $0.00 $0.00 $ - $ -
35 $ - $0.00 $0.00 $ - $ -
36 $ - $0.00 $0.00 $ - $ -
37 $ - $0.00 $0.00 $ - $ -
38 $ - $0.00 $0.00 $ - $ -
39 $ - $0.00 $0.00 $ - $ -
40 $ - $0.00 $0.00 $ - $ -
41 $ - $0.00 $0.00 $ - $ -
42 $ - $0.00 $0.00 $ - $ -
43 $ - $0.00 $0.00 $ - $ -
44 $ - $0.00 $0.00 $ - $ -
45 $ - $0.00 $0.00 $ - $ -
46 $ - $0.00 $0.00 $ - $ -
47 $ - $0.00 $0.00 $ - $ -
48 $ - $0.00 $0.00 $ - $ -
49 $ - $0.00 $0.00 $ - $ -
50 $ - $0.00 $0.00 $ - $ -
51 $ - $0.00 $0.00 $ - $ -
52 $ - $0.00 $0.00 $ - $ -
53 $ - $0.00 $0.00 $ - $ -
54 $ - $0.00 $0.00 $ - $ -
55 $ - $0.00 $0.00 $ - $ -
56 $ - $0.00 $0.00 $ - $ -
57 $ - $0.00 $0.00 $ - $ -
58 $ - $0.00 $0.00 $ - $ -
59 $ - $0.00 $0.00 $ - $ -
60 $ - $0.00 $0.00 $ - $ -
61 $ - $0.00 $0.00 $ - $ -
62 $ - $0.00 $0.00 $ - $ -
63 $ - $0.00 $0.00 $ - $ -
64 $ - $0.00 $0.00 $ - $ -
65 $ - $0.00 $0.00 $ - $ -
66 $ - $0.00 $0.00 $ - $ -
67 $ - $0.00 $0.00 $ - $ -
68 $ - $0.00 $0.00 $ - $ -
69 $ - $0.00 $0.00 $ - $ -
70 $ - $0.00 $0.00 $ - $ -
71 $ - $0.00 $0.00 $ - $ -
72 $ - $0.00 $0.00 $ - $ -
73 $ - $0.00 $0.00 $ - $ -
74 $ - $0.00 $0.00 $ - $ -
75 $ - $0.00 $0.00 $ - $ -
76 $ - $0.00 $0.00 $ - $ -
77 $ - $0.00 $0.00 $ - $ -
78 $ - $0.00 $0.00 $ - $ -
79 $ - $0.00 $0.00 $ - $ -
80 $ - $0.00 $0.00 $ - $ -
81 $ - $0.00 $0.00 $ - $ -
82 $ - $0.00 $0.00 $ - $ -
83 $ - $0.00 $0.00 $ - $ -
84 $ - $0.00 $0.00 $ - $ -
85 $ - $0.00 $0.00 $ - $ -
86 $ - $0.00 $0.00 $ - $ -
87 $ - $0.00 $0.00 $ - $ -
88 $ - $0.00 $0.00 $ - $ -
89 $ - $0.00 $0.00 $ - $ -
90 $ - $0.00 $0.00 $ - $ -
91 $ - $0.00 $0.00 $ - $ -
92 $ - $0.00 $0.00 $ - $ -
93 $ - $0.00 $0.00 $ - $ -
94 $ - $0.00 $0.00 $ - $ -
95 $ - $0.00 $0.00 $ - $ -
96 $ - $0.00 $0.00 $ - $ -
97 $ - $0.00 $0.00 $ - $ -
98 $ - $0.00 $0.00 $ - $ -
99 $ - $0.00 $0.00 $ - $ -
PRINCIPAL INTERESTS
$21,592.4
$21,068.8
$20,558.0
$20,059.5
$19,573.1
$20,000.0 $19,098.5
$18,635.4
$18,183.5
$17,742.6
$17,312.4
$16,892.6
$16,483.0
$16,083.4
Ahorro (en $USD)
$15,693.4
$15,312.9
$14,941.6
$14,579.3
$15,000.0 $14,225.8
$13,880.8
$13,544.2
$13,215.8
$12,895.4
$12,277.6 $12,582.7
$11,979.9
$10,000.0
$5,000.0
$0.0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
60%
50%
Profit margin (in %)
40%
30%
20%
10%
0%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
Years from the start of commercial operations
Quito, 12/9/2023
ENERSOURCES SOLUTIONS ECUADOR CIA. LTDA, nos complace servirlo
Energy Source Solutions Ecuador es una empresa ecuatoriana que tiene como misión ser un agente de
cambio en el cuidado al medio ambiente y al planeta, queremos ayudar a frenar el cambio climático. Para
ello utilizamos la energía solar fotovoltaica y otras energías no convencionales, para desplazar el uso de
combustibles primarios o contaminantes en la generación energía de maneras convencionales. ¡El sol es una
fuente inagotable de energía limpia y económica, únete al cuidado del planeta! .