INVERSION 3,914,099.

99
LLEGADA SALIDA
AÑO ENERGIA GWh POTENCIA KW AÑO
2020 0.000 0.000 2020
2021 5.730 0.000 2021
2022 6.445 0.000 2022
2023 6.758 0.000 2023
2024 7.087 0.000 2024
2025 12.065 0.000 2025
2026 12.360 0.000 2026
2027 12.668 0.000 2027
2028 12.988 0.000 2028
2029 13.322 0.000 2029
2030 14.529 0.000 2030
2031 14.920 0.000 2031
2032 15.327 0.000 2032
2033 15.752 0.000 2033
2034 16.195 0.000 2034
2035 16.656 0.000 2035
2036 17.138 0.000 2036
2037 17.639 0.000 2037
2038 18.163 0.000 2038

COMPRA USS/KWh VENTA

0.04 0.095
AÑO ENERGIA USS POTENCIA USS TOTAL COMPRA AÑO
2020 0.00 0.00 3,914,099.99 2020
2021 237,222.00 0.00 237,222.00 2021
2022 266,823.00 0.00 266,823.00 2022
2023 279,781.20 0.00 279,781.20 2023
2024 293,401.80 0.00 293,401.80 2024
2025 499,491.00 0.00 499,491.00 2025
2026 511,704.00 0.00 511,704.00 2026
2027 524,455.20 0.00 524,455.20 2027
2028 537,703.20 0.00 537,703.20 2028
2029 551,530.80 0.00 551,530.80 2029
2030 601,500.60 0.00 601,500.60 2030
2031 617,688.00 0.00 617,688.00 2031
2032 634,537.80 0.00 634,537.80 2032
2033 652,132.80 0.00 652,132.80 2033
2034 670,473.00 0.00 670,473.00 2034
2035 689,558.40 0.00 689,558.40 2035
2036 709,513.20 0.00 709,513.20 2036
2037 730,254.60 0.00 730,254.60 2037
 2038 751,948.20 0.00 751,948.20 2038

Tasa de VAN Pay Back

DESCRIPCIÓNDescuento TIR (%) B/C
(%) (mil USS) (años)

VALOR 12% -40.91 11.87% 0.0 1.04

 LLEGADA SALIDA
ENERGIA GWh POTENCIA KW POTENCIA KWPOTENCIA KW
0.000 0.000 0.000 0.000
5.931 0.000 2.325 6.138
6.671 0.000 2.604 6.904
6.995 0.000 2.721 7.239
7.335 0.000 2.844 7.592
12.487 0.000 4.212 12.924
12.793 0.000 4.315 13.240
13.111 0.000 4.422 13.570
13.443 0.000 4.534 13.913
13.788 0.000 4.649 14.271
15.038 0.000 5.139 15.564
15.442 0.000 5.273 15.983
15.863 0.000 5.412 16.419
16.303 0.000 5.557 16.874
16.762 0.000 5.707 17.348
17.239 0.000 5.863 17.842
17.738 0.000 6.025 18.359
18.256 0.000 6.193 18.895
18.799 0.000 6.367 19.457

USS/KWh

ENERGIA USS POTENCIA USS TOTAL VENTA INVERSION INGRESO USS OYM FLUJO
0.00 0.00 0.00 3,914,099.99 -3,914,099.99
544,350.00 0.00 544,350.00 307,128.00 78281.9998 228,846.00
612,275.00 0.00 612,275.00 345,452.00 78281.9998 267,170.00
642,010.00 0.00 642,010.00 362,228.80 78281.9998 283,946.80
673,265.00 0.00 673,265.00 379,863.20 78281.9998 301,581.20
1,146,175.00 0.00 1,146,175.00 646,684.00 78281.9998 568,402.00
1,174,200.00 0.00 1,174,200.00 662,496.00 78281.9998 584,214.00
1,203,460.00 0.00 1,203,460.00 679,004.80 78281.9998 600,722.80
1,233,860.00 0.00 1,233,860.00 696,156.80 78281.9998 617,874.80
1,265,590.00 0.00 1,265,590.00 714,059.20 78281.9998 635,777.20
1,380,255.00 0.00 1,380,255.00 778,754.40 78281.9998 700,472.40
1,417,400.00 0.00 1,417,400.00 799,712.00 78281.9998 721,430.00
1,456,065.00 0.00 1,456,065.00 821,527.20 78281.9998 743,245.20
1,496,440.00 0.00 1,496,440.00 844,307.20 78281.9998 766,025.20
1,538,525.00 0.00 1,538,525.00 868,052.00 78281.9998 789,770.00
1,582,320.00 0.00 1,582,320.00 892,761.60 78281.9998 814,479.60
1,628,110.00 0.00 1,628,110.00 918,596.80 78281.9998 840,314.80
1,675,705.00 0.00 1,675,705.00 945,450.40 78281.9998 867,168.40
1,725,485.00 0.00 1,725,485.00 -1,565,640.00 973,536.80 78281.9998 2,460,894.80