DEMANDA ALTA

Alternativa 1
Alternativa 2
Alternativa 3
Alternativa 4
Alternativa 5

DEMANDA MEDIA
90
80
80
100
100

109,371.60
218,743.20
287,100.45
54,685.80
58,103.66

0.95
DEMANDA MEDIA
0.4

DEMANDA ALTA
0.2
Alternativa 1
Alternativa 2
Alternativa 3
Alternativa 4
Alternativa 5

85
70
70
95
95

18
16
16
20
20

$
$
$
$
$

3
3
3
4
4

34
28
28
38
38

$
$
$
$
$

13
11
11
14
14

DEMANDA BAJA
50
40
40
70
70

DEMANDA BAJA
0.4
20
16
16
28
28

$
$
$
$
$

8
6
6
11
11

72
60
60
86
86

$
$
$
$
$

24
20
20
29
29

265.397

POTENCIA (kW)
Alternativa 1
Alternativa 2
Alternativa 3
Alternativa 4
Alternativa 5

ENERGA (GWh) FP=0,6

109,371.60
218,743.20
287,100.45
54,685.80
58,103.66

ENERGA (GWh) FP=0,6

109,371.60
218,743.20
287,100.45
54,685.80
58,103.66

Alternativa 1
Alternativa 2
Alternativa 3
Alternativa 4
Alternativa 5

0.68
0.85
0.95
0.60
0.61

236.24
472.49
620.14
118.12
125.50

POTENCIA (kW)
Alternativa 1
Alternativa 2
Alternativa 3
Alternativa 4
Alternativa 5

DEMANDA ALTA

DEMANDA ALTA
0.6
0.19
0.23
0.26
0.16
0.16
1.00

236.24
472.49
620.14
118.12
125.50

$
$
$
$
$

INGRESOS ANUAL
0.95
0.05
DEMANDA ALTA
DEMANDA MEDIA
0.6
0.3
42,782 $
38,172
106,218 $
91,097
156,353 $
131,666
18,809 $
17,242
20,156 $
18,442

COSTOS DE GENERACIN ANUAL

Alternativa 1
Alternativa 2
Alternativa 3
Alternativa 4
Alternativa 5

$
$
$
$
$

DEMANDA ALTA
8,866
22,012
32,402
3,898
4,177

$
$
$
$
$

DEMANDA MEDIA
7,911
18,879
27,286
3,573
3,822

FLUJO NETO ANUAL

Alternativa 1
Alternativa 2

$
$

DEMANDA ALTA
DEMANDA MEDIA
33,916 $
30,261
84,206 $
72,218

Alternativa 3
Alternativa 4
Alternativa 5

Alternativa 1
Alternativa 2
Alternativa 3
Alternativa 4
Alternativa 5

$ 393,737,760,000.00
$ 787,475,520,000.00
$ 1,033,561,620,000.00
$ 196,868,880,000.00
$ 209,173,185,000.00

$
$
$

123,951 $
14,911 $
15,979 $

DEMANDA ALTA
0.6
8.61%
10.69%
11.99%
7.57%
7.64%

104,380
13,669
14,620

DEMANDA MEDIA
0.3
7.69%
9.17%
10.10%
6.94%
6.99%

DEMANDA MEDIA

DEMANDA BAJA

0.61
0.73
0.80
0.55
0.55

DEMANDA MEDIA
0.3
0.19
0.22
0.25
0.17
0.17
1.00

$
$
$
$
$

DEMANDA BAJA
0.1
29,505
76,713
115,208
12,540
13,470

$
$
$
$
$

DEMANDA BAJA
6,115
15,898
23,875
2,599
2,792

$
$

DEMANDA BAJA
23,390
60,815

0.47
0.61
0.70
0.40
0.40

DEMANDA BAJA
0.1
0.18
0.24
0.27
0.15
0.16
1.00

$
$
$
$
$

24,386
3,187
4,691
10,721
11,489

$
$
$
$
$

10,879
1,366
1,975
4,914
5,256

$
$
$
$
$
$

47,208
(38,495)
64,173
63,243
76,713

$
$
$

91,332
9,941
10,679

DEMANDA BAJA
0.1
5.94%
7.72%
8.84%
5.05%
5.11%
1.78%
0.00%
-1.11%
2.67%
2.62%

265.3968549

287,100.45
54,685.80

1.5059E-06
0.51764706

$
$
$
$
$

2,803
384
576
1,191
1,280

$
$
$
$
$

38,068
4,937
7,242
16,827
18,025

0.95
0.6

287,100.45
54,685.80

1.0757E-06
0.49117647

0.8
0.55

3.38%
1.30%
0.00%
4.42%
4.35%

287,100.45
54,685.80

1.2908E-06
0.32941176

0.7
0.4

DEMANDA ALTA
Alternativa 1
Alternativa 2
Alternativa 3
Alternativa 4
Alternativa 5

Alternativa 1
Alternativa 2
Alternativa 3
Alternativa 4
Alternativa 5

90
80
80
100
100

2,000.00
2,000.00
2,000.00
2,000.00
2,000.00

DEMANDA ALTA
0.2
$
$
$
$
$

Alternativa 1
Alternativa 2
Alternativa 3
Alternativa 4
Alternativa 5

$ 393,737,760,000.00
$ 787,475,520,000.00
$ 1,033,561,620,000.00
$ 196,868,880,000.00
$ 209,173,185,000.00

DEMANDA MEDIA

36,000
32,000
32,000
40,000
40,000

0.00
0.00
0.00
0.00
0.00

85
70
70
95
95

0.95
DEMANDA MEDIA
0.4
$
$
$
$
$

68,000
56,000
56,000
76,000
76,000

0.00
0.00
0.00
0.00
0.00

DEMANDA BAJA
50
40
40
70
70

DEMANDA BAJA
0.4
$
$
$
$
$

40,000
32,000
32,000
56,000
56,000

0.00
0.00
0.00
0.00
0.00

$
$
$
$
$

144,000
120,000
120,000
172,000
172,000

0.00
0.00
0.00
0.00
0.00

133.39