MATRIZ DE CALCULO ECONOMICO ENERGETICO PARA BIODIGESTORES

Version 6
Jorge Hilbert 2005
-----------------------------------------------------------------------------------------------------DEMANDA DE BIOGS
Cocina (personas)
Agua caliente (personas)
Enfriamiento leche (vacas)
Ordee mecanico (vacunos)
Iluminacion (lamparas gas)
Generador kWh (1)
Refrigeracion (heladera)

12
12
100
100
12
1
1

DEMANDA DIARIA TOTAL (m3)

PRODUCCIN DE BIOGAS
Cantidad de Individuos
Descipcin
Vacunos estabulados
Vacunos ordee
Cerdos estabulados
Aves en corral
Ovejas
Caballos
Cabras
Personas adultas

Cantidad
1
1
1
1
1
1
1
1

PARMETROS DE FUNCIONAMIENTO

Cant.dias operables:

365

Temperatura de funcionamiento

Gastos en calefaccin estimados %

Equivalentes energeticos:

20
1

TRH dias

10
Minimo
0.690
0.138
0
50
1108
201
120

TOTAL DE GAS DIARIA (m3)

GASTOS EN CALEFACCION (m3)
DEMANDA DIARIA CUBIERTA (%)
TOTAL DE MATERIAL CARGADO/DIA (lt/dia)
CANTIDAD ANUAL DE ENERGIA NETA
PRODUCIDA

Volumen de digestor m3
Eficiencia del digestor:
minima (m3 gas/m3 dig)
maxima (m3 gas/m3 dig)

1.192
0.579
1.891

PARMETROS ECONMICOS
Tasa de descuento (%):
Vida util de la planta (aos):
Gastos de mantenimiento (%inv):
Costo mensual del personal US$:
Costo de construccion (US$/m3)

COSTOS TOTALES
Inversion inicial
Mano de obra
Mantenimiento
Amortizacion
Intereses
Costo total anualizado

7
20
2
50
Criofilica
Mesofilica
Termofilica
Valores (US$)
238
608
58
12
17
695

COSTOS ENERGTICOS UNITARIOS

Costo mil kcal

Costo mil kcal
Costo kwh
Costo kwh

prod.minima
prod.maxima
prod.minima
prod.maxima

SIN INGRESO POR FERTILIZANTE

0.627
0.192
3.449
1.056

Costo m3
Costo m3

prod.minima
prod.maxima

2.759
0.845

COSTO UNITARIO DE FERTILIZANTES

CONCENTRACIONES DE NUTRIENTES
Ntot
0.50
0.80
1.30

ESTIERCOL
Vacunos
Porcinos
Aves
Porcentaje de perdidas (%)

60

Cant total de Elementos Principales (TON)

.................................................................
COSTOS DE GENERACION
N
P2O5
K20

0.04
U$S/Ton
19.73
31.83
14.10

INGRESOS DERIVADOS DE LA EXPLOTACIN

Costos
Costo del Litro (US$/lt) (Valor de Mercado)
Costo de mil kCal (US$/Kcal)
Costo del kwh (US$/Kwh)

Nafta
1.00
0.12
0.10

Costos de fertilizante Argentina 05/05

Fertilizante quimico
Amoniaco (82-0-0)
Urea (46-0-0)
Superfosfato (0-46-0)
Nitrosulfato de amonio (15-15-15)
PRECIOS POR TON MINERAL
N
P2O5
K2O
Opciones de comparacion energetica:

PRECIOS FERTILIZANTES COMERCIALES

Concentraciones
82
46
46
15
US$/ton
32.317
69.565
213.333
2

INGRESOS ANUALES
Opcion de comparacion

kWh

SIN FERTILIZANTE
INGRESO TOTAL $ 1 Produc.minima
-3718.819
INGRESO TOTAL $ 2 Produc.maxima
-3484.298
Repago de la inversion aos p.min
-0.355
Repago de la inversion aos p.max
-0.588
Repagos calculados incluyendo amortizacin e intereses
Gastos operativos anuales

666.348

EVALUACION FINANCIERA DEL PROYECTO

Debido al la temperatura y tipo de tecnologia implicita por usted elegida
Escoja los valores de alta eficiencia

Tasa interna de retorno

Valor presente neto 8 %
Valor presente neto 10 %
Valor presente neto 12 %

S I N
F E R T I L I Z A N T
BAJA EFICIENCIA
#NUM!
-34904.867
-33286.480
-29806.381

CO PARA BIODIGESTORES RURALES

Demanda estimada (m3)

4.00
10.00
145.83
175.00
1.80
0.60
3.00

Consumos estimados (m3/hora)

0.3
1.1

0.15
0.6
0.034

340.2

Cantidad de estiercol por animal

(Kg/animal)
30
3
2.5
0.17
2
10
1.5
0.5

OPCIONES
(1) 15 grados criofilico
(2) 35 grados mesofilico
(3) 60 grados termofilico

(1) Equivalente calorico del biogas 6 kWh/m3

Cant.material
kg
30
3
2.5
0.17
2
10
1.5
0.5

Produccion de gas m3
minima
0.327
0.027
0.098
0.006
0.021
0.198
0.013
0.000

(2) Equiv.de transf.x generad. 2kWh/m3

Maximo
2.254
0.451
1
50
3620
658
393

miles kCal
kwh
lt gasoil

70
150
200

3.00
3.00
200.00

CON INGRESO POR FERTILIZANTE

0.619
0.190
3.405
1.042

686.09

2.724
0.834

RACIONES DE NUTRIENTES
P2O5
0.20
0.40
1.00

K2O
0.50
0.30
0.60

40

40

0.02

0.05

Gasoil
1
0.11
0.09

Gasoil
1
0.11
0.09

COMERCIALES
US$/ton
12
23
32
32

Elemento
Nitrogeno 1
Nitrogeno 2
Pentoxido
Sulfato
2
kWh

(1) Por kCal producida

2.00

(2) Por kWh producido

(2) Por kWh producido

0.09

CON INGRESO POR FERTILIZANTE

Eficiencia
Baja
Alta

CON FERTILIZANTE
-3709.951
-3475.430
-0.409
-0.685

NITROGENO
FOSFORO
POTASIO
TOTAL ANUAL

666.348

por usted elegida

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
#NUM!
-35451.460
-31502.693
-28209.089

-29806.381
0.120

-35451.460
0.080

Consumos estimados (m3/hora)

Produccion de gas m3
maxima
1.381
0.138
0.182
0.014
0.082
0.396
0.061
0.001

Conc.S.V.min
minima %
6
6
7
7
7
6
6
0.07

Conc.S.V.max
maxima %
9
9
8
8
8
8
8
0.09

PRODUCCION ANUAL DE ELEMENTOS PRINCIPALES (Ton)

Ntot
0.09
P2O5
0.04
K2O
0.08

1 Kcal = 1,163 W

US$/ton
14.63
50.00
69.57
213.33
2
1 Kcal = 1,163 W

2.00

la referencia a P esta vacia que valor toma''

kCal
kWh
ERROR

0.09

ON INGRESO POR FERTILIZANTE

kCal
-591.51
-356.99

kWh
-3718.82
-3484.30

0.44
0.82
9.82
8.87

Escoja los valores de baja eficiencia

Escoja los valores de alta eficiencia
Escoja los valores de alta eficiencia
3
SFERTILIZBAJAEFICSFERECOALTAE CONFERTECOBAJA
-238.416
-238.416
-238.416
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30
-4385.17
-4150.65
-4376.30

-4385.17
-4385.17
-4385.17
-4385.17
-4385.17
-4385.17
-4385.17
-4385.17
-4385.17
-4385.17
-4385.17
-4385.17
-4385.17
-4385.17
-4385.17

-4150.65
-4150.65
-4150.65
-4150.65
-4150.65
-4150.65
-4150.65
-4150.65
-4150.65
-4150.65
-4150.65
-4150.65
-4150.65
-4150.65
-4150.65

-4376.30
-4376.30
-4376.30
-4376.30
-4376.30
-4376.30
-4376.30
-4376.30
-4376.30
-4376.30
-4376.30
-4376.30
-4376.30
-4376.30
-4376.30

Rinde min
l/kg SV
110
90
340
310
90
200
90
310

Rinde max
l/kg SV
310
310
550
620
310
300
310
740

TRH ASUMIDOS
60
20
10
0.8
Eleccion del equivalente energtico
1
1

Cant.gas
x animal
0.36
0.09
0.12
0.08
0.1
0.35
0.03

Coeficiente de correccion para digestores mes

3
3
1.65

Eleccion del tiempo de retensin

3
3
10
10
0.8

acia que valor toma''

CONFERTECOALTEF
-238.416
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78

-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78
-4141.78

e de correccion para digestores meso y termo

<
Sensibilidad a la inversin inicial
Inversion inicial
Mano de obra
Mantenimiento
Amortizacion
Intereses
Costo total anualizado
Ingresos por fertilizantes
Gastos operativos

Sensibilidad a la mano de obra

Inversion inicial
Mano de obra
Mantenimiento
Amortizacion
Intereses
Costo total anualizado
Ingresos por fertilizantes
Gastos operativos

238.42
250.34
262.26
608.33
608.33
608.33
4.77
5.01
5.25
11.92
12.52
13.11
16.69
17.52
18.36
641.71
643.38
645.05
0
0
0
613.10165 613.34007 613.57849
1.05
1.1

238.42
238.42
238.42
608.33
638.75
669.17
4.77
4.77
4.77
11.92
11.92
11.92
16.69
16.69
16.69
641.71
672.13
702.54
0
0
0
613.10165 643.51832 673.93499
1.05
1.1
5
10

VALORES ESTIMADOS POR EL PROGRAMA EN U$S

SIN INGRESO * FERTILIZANTE
Sensibilidad a los costos de costruccin
Costo mil kcal
prod.minima
0.63
0.58
0.58
Costo mil kcal
prod.maxima
0.19
0.18
0.18
Costo kwh
prod.minima
3.45
3.19
3.20
Costo kwh
prod.maxima
1.06
0.98
0.98
Costo m3
prod.minima
2.76
2.55
2.56
Costo m3
prod.maxima
0.84
0.78
0.78
VALORES ESTIMADOS POR EL PROGRAMA EN U$S
SIN INGRESO * FERTILIZANTE
Sensibilidad a la mano de obra
Costo mil kcal
prod.minima
0.63
0.61
0.63
Costo mil kcal
prod.maxima
0.19
0.19
0.19
Costo kwh
prod.minima
3.45
3.34
3.49
Costo kwh
prod.maxima
1.06
1.02
1.07
Costo m3
prod.minima
2.76
2.67
2.79
Costo m3
prod.maxima
0.84
0.82
0.85
Costo mil kCal

0.12

0.12

0.12

Costo del kwh

0.10

0.10

0.10

MANO DE OBRA DEL DIGESTOR

0.25

1.20

0.20

1.00

Dolares US$

Dolares US$

SENSIBILIDAD DE LOS COSTOS

DE CONSTRUCCION DEL DIGESTOR kCal

0.15
0.10
0.05

0.80
0.60
0.40
0.20

0.00

0.00
5

15

25

Costo mil kcal

35

prod.minima

45

55

65

75

Incremento
Costo mil kcal

85

95

prod.maxima

Costo mil kcal

mil kCal mercado

DE MANO DE OBRA DEL DIGESTOR

7.00

3.50

6.00

3.00

5.00

Dolares US$

4.00

2.50
2.00
1.50
1.00

4.00
3.00
2.00
1.00

0.50
0.00

0.00
5

15

Costo kwh

25

35

prod.minima

45

55

65

75

Incremento
Costo kwh

85

95

prod.maxima

SENSIBILIDAD TIR CON FERTILIZAN

1.00
0.90
0.80
0.70
0.60
0.50
0.40
0.30
0.20
0.10
0.00
15

prod.minima

kWh mercado

SENSIBILIDAD TIR SIN FERTILIZANTE

COSTO DEL DIGESTOR kWhl

15

Costo kwh

kWh mercado

Dolares US$

Dolares US$

prod.minima

mil kCal mercado

SENSIBILIDAD DE LOS COSTOS

DE CONSTRUCCION DEL DIGESTOR kWh

Dolares US$

15

25

35

45

55

65

75

85

95

1.00
0.90
0.80
0.70
0.60
0.50
0.40
0.30
0.20
0.10
0.00
5

15

Incremento
Mxima produccin

Minima produccin

Mxima produccin

kCal
baja
alta

-591.51
-356.99

-539.93
-305.41

-541.60
-307.08

kwh
baja
alta

-3706.52
-3444.10

KCAL

S I N

-3422.84
-3160.43

-3432.02
-3169.61

F E R T I L I Z A N T E

BAJA EFICIENCIA

Tasa interna de retorno

Valor presente neto 8 %
Valor presente neto 10 %
Valor presente neto 12 %

kCal

#NUM!
-11827.05
-10255.53
-8997.77

S I N

#NUM!
-11322.99
-9818.45
-8614.30

#NUM!
-11341.72
-9834.69
-8628.55

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

Valor presente neto 8 %
Valor presente neto 10 %
Valor presente neto 12 %

#NUM!
-9524.48
-8258.92
-7246.03

#NUM!
-9020.43
-7821.84
-6862.56

#NUM!
-9039.16
-7838.08
-6876.80

kWh

S I N

F E R T I L I Z A N T E

BAJA EFICIENCIA

Tasa interna de retorno

Valor presente neto 8 %
Valor presente neto 10 %
Valor presente neto 12 %

kWh

#NUM!
-42410.65
-36775.35
-32265.15

S I N

#NUM!
-39627.82
-34362.29
-30148.03

#NUM!
-39720.29
-34442.46
-30218.37

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

Valor presente neto 8 %
Valor presente neto 10 %
Valor presente neto 12 %

#NUM!
-39834.25
-34541.28
-30305.07

#NUM!
-37051.42
-32128.23
-28187.96

#NUM!
-37143.89
-32208.40
-28258.3

274.18
286.10
298.02
309.94
321.86
333.78
608.33
608.33
608.33
608.33
608.33
608.33
5.48
5.72
5.96
6.20
6.44
6.68
13.71
14.30
14.90
15.50
16.09
16.69
19.19
20.03
20.86
21.70
22.53
23.36
646.72
648.39
650.06
651.73
653.39
655.06
0
0
0
0
0
0
613.8169 614.05532 614.29373 614.53215 614.77057 615.00898
1.15
1.2
1.25
1.3
1.35
1.4

345.70
608.33
6.91
17.29
24.20
656.73
0
615.2474
1.45

238.42
238.42
238.42
238.42
238.42
238.42
238.42
699.58
730.00
760.42
790.83
821.25
851.67
882.08
4.77
4.77
4.77
4.77
4.77
4.77
4.77
11.92
11.92
11.92
11.92
11.92
11.92
11.92
16.69
16.69
16.69
16.69
16.69
16.69
16.69
732.96
763.38
793.79
824.21
854.63
885.04
915.46
0
0
0
0
0
0
0
704.35165 734.76832 765.18499 795.60165 826.01832 856.43499 886.85165
1.15
1.2
1.25
1.3
1.35
1.4
1.45
15
20
25
30
35
40
45

0.58
0.18
3.21
0.98
2.57
0.79

0.59
0.18
3.22
0.98
2.57
0.79

0.59
0.18
3.23
0.99
2.58
0.79

0.59
0.18
3.23
0.99
2.59
0.79

0.59
0.18
3.24
0.99
2.59
0.79

0.59
0.18
3.25
1.00
2.60
0.80

0.59
0.18
3.26
1.00
2.61
0.80

0.66
0.20
3.64
1.11
2.91
0.89

0.69
0.21
3.79
1.16
3.03
0.93

0.72
0.22
3.94
1.21
3.15
0.96

0.74
0.23
4.09
1.25
3.27
1.00

0.77
0.24
4.24
1.30
3.39
1.04

0.80
0.24
4.39
1.34
3.51
1.08

0.83
0.25
4.54
1.39
3.63
1.11

0.12

0.12

0.12

0.12

0.12

0.12

0.12

0.10

0.10

0.10

SENSIBILIDAD DE LOS COSTOS

MANO DE OBRA DEL DIGESTOR kCal

15

25

Costo mil kcal

35

prod.minima

45

55

65

75

85

Incremento
Costo mil kcal

95

prod.maxima

mil kCal mercado

SENSIBILIDAD DE LOS COSTOS

DE MANO DE OBRA DEL DIGESTOR kWh

15
Costo kwh

25

35

prod.minima

45

55

65

75

85

Incremento
Costo kwh

95

prod.maxima

kWh mercado

SENSIBILIDAD TIR CON FERTILIZANTE

COSTO DEL DIGESTOR kWhl

15

25

35

45

55

65

75

85

Incremento
Mxima produccin

Minima produccin

95

0.10

0.10

0.10

0.10

-543.27
-308.75

-544.94
-310.42

-546.61
-312.09

-548.28
-313.76

-549.95
-315.42

-551.61
-317.09

-553.28
-318.76

-3441.20
-3178.79

-3450.38
-3187.97

-3459.56
-3197.15

-3468.74
-3206.32

-3477.92
-3215.50

-3487.09
-3224.68

-3496.27
-3233.86

#NUM!
-11379.17
-9867.17
-8657.04

#NUM!
-11397.90
-9883.41
-8671.29

#NUM!
-11416.63
-9899.65
-8685.53

#NUM!
-11435.35
-9915.88
-8699.78

#NUM!
-11454.08
-9932.12
-8714.03

#NUM!
-11472.81
-9948.36
-8728.27

#NUM!
-9076.61
-7870.56
-6905.30

#NUM!
-9095.34
-7886.80
-6919.54

#NUM!
-9114.06
-7903.03
-6933.79

#NUM!
-9132.79
-7919.27
-6948.04

#NUM!
-9151.52
-7935.51
-6962.28

#NUM!
-9170.24
-7951.75
-6976.53

R T I L I Z A N T E

#NUM!
-11360.45
-9850.93
-8642.79

R T I L I Z A N T E

#NUM!
-9057.88
-7854.32
-6891.05

R T I L I Z A N T E

#NUM!
-39812.75
-34522.64
-30288.72

R T I L I Z A N T E

#NUM!
-39905.21
-34602.82
-30359.06

#NUM!
-39997.67
-34682.99
-30429.4

#NUM!
-40090.13
-34763.17
-30499.74

#NUM!
-40182.59
-34843.34
-30570.09

#NUM!
-40275.06
-34923.52
-30640.43

#NUM!
-40367.52
-35003.70
-30710.77

#NUM!
-37236.35
-32288.58
-28328.64

#NUM!
-37328.81
-32368.75
-28398.99

#NUM!
-37421.27
-32448.93
-28469.33

#NUM!
-37513.73
-32529.11
-28539.67

#NUM!
-37606.20
-32609.28
-28610.02

#NUM!
-37698.66
-32689.46
-28680.36

#NUM!
-37791.12
-32769.63
-28750.7

357.62
369.54
381.47
393.39
405.31
417.23
429.15
608.33
608.33
608.33
608.33
608.33
608.33
608.33
7.15
7.39
7.63
7.87
8.11
8.34
8.58
17.88
18.48
19.07
19.67
20.27
20.86
21.46
25.03
25.87
26.70
27.54
28.37
29.21
30.04
658.40
660.07
661.74
663.41
665.08
666.75
668.41
0
0
0
0
0
0
0
615.48581 615.72423 615.96265 616.20106 616.43948 616.67789 616.91631
1.5
1.55
1.6
1.65
1.7
1.75
1.8

238.42
238.42
238.42
238.42
912.50
942.92
973.33
1003.75
4.77
4.77
4.77
4.77
11.92
11.92
11.92
11.92
16.69
16.69
16.69
16.69
945.88
976.29
1006.71
1037.13
0
0
0
0
917.26832 947.68499 978.10165 1008.5183
1.5
1.55
1.6
1.65
50
55
60
65

238.42
238.42
238.42
1034.17
1064.58
1095.00
4.77
4.77
4.77
11.92
11.92
11.92
16.69
16.69
16.69
1067.54
1097.96
1128.38
0
0
0
1038.935 1069.3517 1099.7683
1.7
1.75
1.8
70
75
80

0.59
0.18
3.27
1.00
2.61
0.80

0.60
0.18
3.28
1.00
2.62
0.80

0.60
0.18
3.28
1.01
2.63
0.80

0.60
0.18
3.29
1.01
2.63
0.81

0.60
0.18
3.30
1.01
2.64
0.81

0.60
0.18
3.31
1.01
2.65
0.81

0.60
0.18
3.32
1.02
2.65
0.81

0.85
0.26
4.69
1.44
3.76
1.15

0.88
0.27
4.85
1.48
3.88
1.19

0.91
0.28
5.00
1.53
4.00
1.22

0.94
0.29
5.15
1.58
4.12
1.26

0.96
0.29
5.30
1.62
4.24
1.30

0.99
0.30
5.45
1.67
4.36
1.33

1.02
0.31
5.60
1.71
4.48
1.37

0.12

0.12

0.12

0.12

0.12

0.12

0.12

0.10

0.10

0.10

0.10

0.10

0.10

0.10

0.1044516 0.1044516
2
2
kWh
0

-554.95
-320.43

-556.62
-322.10

-558.29
-323.77

-559.96
-325.44

-561.63
-327.11

-563.30
-328.78

-564.97
-330.44

-3505.45
-3243.04

-3514.63
-3252.22

-3523.81
-3261.40

-3532.99
-3270.58

-3542.17
-3279.76

-3551.35
-3288.94

-3560.53
-3298.11

#NUM!
-11491.53
-9964.60
-8742.52

#NUM!
-11510.26
-9980.84
-8756.77

#NUM!
-11528.99
-9997.07
-8771.01

#NUM!
-11547.71
-10013.31
-8785.26

#NUM!
-11566.44
-10029.55
-8799.51

#NUM!
-11585.16
-10045.79
-8813.75

#NUM!
-11603.89
-10062.03
-8828.00

#NUM!
-9188.97
-7967.99
-6990.78

#NUM!
-9207.69
-7984.22
-7005.02

#NUM!
-9226.42
-8000.46
-7019.27

#NUM!
-9245.15
-8016.70
-7033.52

#NUM!
-9263.87
-8032.94
-7047.76

#NUM!
-9282.60
-8049.18
-7062.01

#NUM!
-9301.33
-8065.42
-7076.26

#NUM!
-40459.98
-35083.87
-30781.12

#NUM!
-40552.44
-35164.05
-30851.46

#NUM!
-40644.90
-35244.22
-30921.8

#NUM!
-40737.37
-35324.40
-30992.15

#NUM!
-40829.83
-35404.57
-31062.49

#NUM!
-40922.29
-35484.75
-31132.83

#NUM!
-41014.75
-35564.93
-31203.17

#NUM!
-37883.58
-32849.81
-28821.05

#NUM!
-37976.04
-32929.99
-28891.39

#NUM!
-38068.50
-33010.16
-28961.73

#NUM!
-38160.97
-33090.34
-29032.07

#NUM!
-38253.43
-33170.51
-29102.42

#NUM!
-38345.89
-33250.69
-29172.76

#NUM!
-38438.35
-33330.87
-29243.1

Costo mil kCal

Costo del kwh
441.07
452.99
464.91
476.83
608.33
608.33
608.33
608.33
8.82
9.06
9.30
9.54
22.05
22.65
23.25
23.84
30.87
31.71
32.54
33.38
670.08
671.75
673.42
675.09
0
0
0
0
617.15473 617.39314 617.631557 617.869973
1.85
1.9
1.95
2

238.42
238.42
238.42
238.42
1125.42
1155.83
1186.25
1216.67
4.77
4.77
4.77
4.77
11.92
11.92
11.92
11.92
16.69
16.69
16.69
16.69
1158.79
1189.21
1219.63
1250.04
0
0
0
0
1130.185 1160.6017 1191.01832 1221.43499
1.85
1.9
1.95
2
85
90
95
100

0.60
0.19
3.33
1.02
2.66
0.81

0.61
0.19
3.33
1.02
2.67
0.82

0.61
0.19
3.34
1.02
2.67
0.82

0.61
0.19
3.35
1.03
2.68
0.82

1.05
0.32
5.75
1.76
4.60
1.41

1.07
0.33
5.90
1.81
4.72
1.45

1.10
0.34
6.05
1.85
4.84
1.48

1.13
0.35
6.20
1.90
4.96
1.52

0.12

0.12

0.12

0.12

0.10

0.10

0.10

0.10

kCal
baja
alta

-566.63
-332.11

-568.30
-333.78

SIN INGRESO * FERTILIZANTE

Tipo de construccion
Economica Cara
-591.51
#REF!
-356.99
#REF!

-569.97
-335.45

-571.64
-337.12

kWh
baja
alta

-3569.71
-3307.29

#NUM!
-11622.62
-10078.27
-8842.25

#NUM!
-9320.05
-8081.65
-7090.50

-3578.88
-3316.47

#NUM!
-11641.34
-10094.50
-8856.49

#NUM!
-9338.78
-8097.89
-7104.75

-3588.06
-3325.65

#NUM!
-11660.07
-10110.74
-8870.74

-3597.24
-3334.83

SFERTILIZECONOMBAJAEFIC
SFERTCARABAJAEFIC
-238.416
-250.3368
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27
-1204.61
-1153.27

SFERTILIZECONOMBAJAEFIC
SFERTCARABAJAEFIC
-238.416
-250.3368
-970.09
-918.75
-970.09
-918.75
-970.09
-918.75
-970.09
-918.75

-970.09
-970.09
-970.09
-970.09
-970.09
-970.09
-970.09
-970.09
-970.09
-970.09
-970.09
-970.09
-970.09
-970.09
-970.09
-970.09
-970.09
-970.09

#NUM!
-41107.21
-35645.10
-31273.52

#NUM!
#NUM!
-41199.67 -41292.136
-35725.28 -35805.454
-31343.86 -31414.203

-918.75
-918.75
-918.75
-918.75
-918.75
-918.75
-918.75
-918.75
-918.75
-918.75
-918.75
-918.75
-918.75
-918.75
-918.75
-918.75
-918.75
-918.75

SFERTILIZECONOMBAJAEFIC
SFERTCARABAJAEFIC
-238.416
-250.3368
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18
-4319.62
-4036.18

#NUM!
-38530.81
-33411.04
-29313.45

#NUM!
-38623.27
-33491.22
-29383.79

SFERTILIZECONOMBAJAEFIC
SFERTCARABAJAEFIC
-238.416
-250.3368
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77
-4057.21
-3773.77

0.073 $/kCal
0.22 $/kwh

Economica
Cara
-3718.82
#REF!
-3484.30
#REF!

SFERECOALTAE
SFERCARAALTEF
-262.2576
-274.1784
-286.0992
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99
-1155.18
-1157.09
-1158.99

-298.02
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90
-1160.90

-309.9408
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81
-1162.81

-321.8616
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72
-1164.72

SFERECOALTAE
SFERCARAALTEF
-262.2576
-274.1784
-286.0992
-920.66
-922.57
-924.47
-920.66
-922.57
-924.47
-920.66
-922.57
-924.47
-920.66
-922.57
-924.47

-298.02
-926.38
-926.38
-926.38
-926.38

-309.9408
-928.29
-928.29
-928.29
-928.29

-321.8616
-930.19
-930.19
-930.19
-930.19

-920.66
-920.66
-920.66
-920.66
-920.66
-920.66
-920.66
-920.66
-920.66
-920.66
-920.66
-920.66
-920.66
-920.66
-920.66
-920.66
-920.66
-920.66

-922.57
-922.57
-922.57
-922.57
-922.57
-922.57
-922.57
-922.57
-922.57
-922.57
-922.57
-922.57
-922.57
-922.57
-922.57
-922.57
-922.57
-922.57

-924.47
-924.47
-924.47
-924.47
-924.47
-924.47
-924.47
-924.47
-924.47
-924.47
-924.47
-924.47
-924.47
-924.47
-924.47
-924.47
-924.47
-924.47

-926.38
-926.38
-926.38
-926.38
-926.38
-926.38
-926.38
-926.38
-926.38
-926.38
-926.38
-926.38
-926.38
-926.38
-926.38
-926.38
-926.38
-926.38

-928.29
-928.29
-928.29
-928.29
-928.29
-928.29
-928.29
-928.29
-928.29
-928.29
-928.29
-928.29
-928.29
-928.29
-928.29
-928.29
-928.29
-928.29

-930.19
-930.19
-930.19
-930.19
-930.19
-930.19
-930.19
-930.19
-930.19
-930.19
-930.19
-930.19
-930.19
-930.19
-930.19
-930.19
-930.19
-930.19

SFERECOALTAE
SFERCARAALTEF
-262.2576
-274.1784
-286.0992
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43
-4045.60
-4055.02
-4064.43

-298.02
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85
-4073.85

-309.9408
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27
-4083.27

-321.8616
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69
-4092.69

SFERECOALTAE
SFERCARAALTEF
-262.2576
-274.1784
-286.0992
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02
-3783.19
-3792.60
-3802.02

-298.02
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44
-3811.44

-309.9408
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86
-3820.86

-321.8616
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27
-3830.27

-333.7824
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62
-1166.62

-345.7032
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53
-1168.53

-357.624
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44
-1170.44

-369.5448
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35
-1172.35

-381.4656
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25
-1174.25

-393.3864
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16
-1176.16

-333.7824
-932.10
-932.10
-932.10
-932.10

-345.7032
-934.01
-934.01
-934.01
-934.01

-357.624
-935.92
-935.92
-935.92
-935.92

-369.5448
-937.82
-937.82
-937.82
-937.82

-381.4656
-939.73
-939.73
-939.73
-939.73

-393.3864
-941.64
-941.64
-941.64
-941.64

-932.10
-932.10
-932.10
-932.10
-932.10
-932.10
-932.10
-932.10
-932.10
-932.10
-932.10
-932.10
-932.10
-932.10
-932.10
-932.10
-932.10
-932.10

-934.01
-934.01
-934.01
-934.01
-934.01
-934.01
-934.01
-934.01
-934.01
-934.01
-934.01
-934.01
-934.01
-934.01
-934.01
-934.01
-934.01
-934.01

-935.92
-935.92
-935.92
-935.92
-935.92
-935.92
-935.92
-935.92
-935.92
-935.92
-935.92
-935.92
-935.92
-935.92
-935.92
-935.92
-935.92
-935.92

-937.82
-937.82
-937.82
-937.82
-937.82
-937.82
-937.82
-937.82
-937.82
-937.82
-937.82
-937.82
-937.82
-937.82
-937.82
-937.82
-937.82
-937.82

-939.73
-939.73
-939.73
-939.73
-939.73
-939.73
-939.73
-939.73
-939.73
-939.73
-939.73
-939.73
-939.73
-939.73
-939.73
-939.73
-939.73
-939.73

-941.64
-941.64
-941.64
-941.64
-941.64
-941.64
-941.64
-941.64
-941.64
-941.64
-941.64
-941.64
-941.64
-941.64
-941.64
-941.64
-941.64
-941.64

-333.7824
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10
-4102.10

-345.7032
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52
-4111.52

-357.624
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94
-4120.94

-369.5448
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36
-4130.36

-381.4656
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77
-4139.77

-393.3864
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19
-4149.19

-333.7824
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69
-3839.69

-345.7032
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11
-3849.11

-357.624
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53
-3858.53

-369.5448
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94
-3867.94

-381.4656
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36
-3877.36

-393.3864
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78
-3886.78

-405.3072
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07
-1178.07

-417.228
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97
-1179.97

-429.1488
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88
-1181.88

-441.0696
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79
-1183.79

-452.9904
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70
-1185.70

-464.9112
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60
-1187.60

-405.3072
-943.55
-943.55
-943.55
-943.55

-417.228
-945.45
-945.45
-945.45
-945.45

-429.1488
-947.36
-947.36
-947.36
-947.36

-441.0696
-949.27
-949.27
-949.27
-949.27

-452.9904
-951.18
-951.18
-951.18
-951.18

-464.9112
-953.08
-953.08
-953.08
-953.08

-943.55
-943.55
-943.55
-943.55
-943.55
-943.55
-943.55
-943.55
-943.55
-943.55
-943.55
-943.55
-943.55
-943.55
-943.55
-943.55
-943.55
-943.55

-945.45
-945.45
-945.45
-945.45
-945.45
-945.45
-945.45
-945.45
-945.45
-945.45
-945.45
-945.45
-945.45
-945.45
-945.45
-945.45
-945.45
-945.45

-947.36
-947.36
-947.36
-947.36
-947.36
-947.36
-947.36
-947.36
-947.36
-947.36
-947.36
-947.36
-947.36
-947.36
-947.36
-947.36
-947.36
-947.36

-949.27
-949.27
-949.27
-949.27
-949.27
-949.27
-949.27
-949.27
-949.27
-949.27
-949.27
-949.27
-949.27
-949.27
-949.27
-949.27
-949.27
-949.27

-951.18
-951.18
-951.18
-951.18
-951.18
-951.18
-951.18
-951.18
-951.18
-951.18
-951.18
-951.18
-951.18
-951.18
-951.18
-951.18
-951.18
-951.18

-953.08
-953.08
-953.08
-953.08
-953.08
-953.08
-953.08
-953.08
-953.08
-953.08
-953.08
-953.08
-953.08
-953.08
-953.08
-953.08
-953.08
-953.08

-405.3072
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61
-4158.61

-417.228
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03
-4168.03

-429.1488
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44
-4177.44

-441.0696
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86
-4186.86

-452.9904
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28
-4196.28

-464.9112
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70
-4205.70

-405.3072
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20
-3896.20

-417.228
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61
-3905.61

-429.1488
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03
-3915.03

-441.0696
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45
-3924.45

-452.9904
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87
-3933.87

-464.9112
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28
-3943.28

Demanda
Produccin min.
Produccin max.

340.233333
0.69002588
2.25433725

Demanda y produccin de biogas

400
350

m3/da

300
250
200
150
100
50
0
Demanda

Produccin min.

Produccin max.