Potencia 42.

00 MW MVA
Vida Util 25.00 Años
Inversion 1,000,000.00 US$/MW
tasa 12%
Costo Variable 15.00 US$/MWh 15.225
fp 70%

Inversion inicial
Anualidad
Ingreso anual

perdida reduccion del fp de 15%

Actaulizacion es al IPC 1.5% %

Inversion Total -42,000,000.00

Anualidad 5,354,998.73

Flujo de caja /año 0 1 2 3

Inversion -42,000,000.00
Ingresos anuales por Potemcia 5,354,999 5,354,999 5,354,999
Ingresos por Venta de energia 3,863,160 3,863,160 3,863,160

Ingreso Total 9,218,158.73 9,218,158.73 9,218,158.73

Disminución Fp -15% 827,820 827,820 827,820

 4 5 6 7 8 9 10 11

5,354,999 5,354,999 5,354,999 5,354,999 5,354,999 5,354,999 5,354,999 5,354,999

3,863,160 3,863,160 3,863,160 3,863,160 3,863,160 3,863,160 3,863,160 3,863,160

9,218,158.73 9,218,158.73 9,218,158.73 9,218,158.73 9,218,158.73 9,218,158.73 9,218,158.73 9,218,158.73

827,820 827,820 827,820 827,820 827,820 827,820 827,820 827,820

 12 13 14 15 16 17 18 19

5,354,999 5,354,999 5,354,999 5,354,999 5,354,999 5,354,999 5,354,999 5,354,999

3,863,160 3,863,160 3,863,160 3,863,160 3,863,160 3,863,160 3,863,160 3,863,160

9,218,158.73 9,218,158.73 9,218,158.73 9,218,158.73 9,218,158.73 9,218,158.73 9,218,158.73 9,218,158.73

827,820 827,820 827,820 827,820 827,820 827,820 827,820 827,820

 20 21 22 23 24 25

5,354,999 5,354,999 5,354,999 5,354,999 5,354,999 5,354,999

3,863,160 3,863,160 3,863,160 3,863,160 3,863,160 3,863,160

9,218,158.73 9,218,158.73 9,218,158.73 9,218,158.73 9,218,158.73 9,218,158.73

827,820 827,820 827,820 827,820 827,820 827,820 20,695,500