Nombres : Juan camilo Tellez

Sharid Natalia Benavides

Tecnología Capacidad instalada [MW]

Carbon pulverizado supercritico 600

año Saldo
0 -11684088000000
1 -350522640000
2 -10515679200
3 -315470376
4 -9464111.27999997
5 -283923.338399999
6 -8517.70015199995
7 -255.531004559998
8 -7.66593013679994
9 -0.229977904103999
10 -0.00689933712312
11 -0.000206980113694
12 -6.20940341080795E-06
13 -1.86282102324239E-07
14 -5.58846306972717E-09
15 -1.67653892091815E-10
16 -5.02961676275445E-12
17 -1.50888502882634E-13
18 -4.52665508647901E-15
19 -1.3579965259437E-16
20 -4.07398957783108E-18
21 -1.22219687334933E-19
22 -3.66659062004798E-21
23 -1.09997718601439E-22
24 -3.29993155804318E-24
25 -9.89979467412954E-26

Tecnología Capacidad instalada [MW]

Solar concentracion 100

año Saldo
0 -4495632000000
1 -134868960000
2 -4046068800
3 -121382064
4 -3641461.92
5 -109243.8576
6 -3277.315728
7 -98.31947184
8 -2.9495841552
9 -0.088487524656
10 -0.00265462573968
11 -7.96387721904001E-05
12 -2.389163165712E-06
13 -7.16748949713599E-08
14 -2.1502468491408E-09
15 -6.4507405474224E-11
16 -1.93522216422672E-12
17 -5.80566649268017E-14
18 -1.74169994780405E-15
19 -5.22509984341216E-17
20 -1.56752995302365E-18
21 -4.70258985907094E-20
22 -1.41077695772128E-21
23 -4.23233087316384E-23
24 -1.26969926194915E-24
25 -3.80909778584745E-26
 Costo de instalacion Costos fijos de operación y manteniemiento Tasa de eficiencia

2223 28.15 9200

Cuota Costo de combustible Venta

-350522640001 20864791.08 104323955.4
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565

Costo de instalacion Costos fijos de operación y manteniemiento Tasa de eficiencia

 5132 58.5

Cuota Costo de combustible Venta

-350522640001 20864791.08 17387325.9
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
-350522640001 20864791.08 3869057998.09565
 Taza descuento 8%
Interes 3%
Interes compuesto -24463885582537.6
Amorti_Cap -350522640001
Costo kWh 496.78074
Inom 11%
%eficiencia 37.0869565217391

Costo de operación Costo de instalacion Flujo de caja Interes total

16890000 -4534920000000 -11683983676044.6 -350522640000
16890001 0 -346653582001.904 -10515679200
16890001 0 -6646621201.90435 -315470376
16890001 0 3553587622.09565 -9464111.28
16890001 0 3859593886.81565 -283923.3384
16890001 0 3868774074.75725 -8517.700152
16890001 0 3869049480.3955 -255.53100456
16890001 0 3869057742.56465 -7.6659301368
16890001 0 3869057990.42972 -0.229977904104
16890001 0 3869057997.86567 -0.006899337123
16890001 0 3869057998.08875 -0.000206980114
16890001 0 3869057998.09544 -6.209403411E-06
16890001 0 3869057998.09564 -1.862821023E-07
16890001 0 3869057998.09565 -5.58846307E-09
16890001 0 3869057998.09565 -1.676538921E-10
16890001 0 3869057998.09565 -5.029616763E-12
16890001 0 3869057998.09565 -1.508885029E-13
16890001 0 3869057998.09565 -4.526655086E-15
16890001 0 3869057998.09565 -1.357996526E-16
16890001 0 3869057998.09565 -4.073989578E-18
16890001 0 3869057998.09565 -1.222196873E-19
16890001 0 3869057998.09565 -3.66659062E-21
16890001 0 3869057998.09565 -1.099977186E-22
16890001 0 3869057998.09565 -3.299931558E-24
16890001 0 3869057998.09565 -9.899794674E-26
16890001 0 3869057998.09565 -2.969938402E-27
 Taza descuento 8%
Interes 3%
Interes compuesto -9412855061447.23
Amorti_Cap -134868960001
Costo kWh 496.78074
Inom 11%
%eficiencia 40%

Costo de operación Costo de instalacion Flujo de caja Interes total

16890000 -1744880000000 -4495614612674.1 -134868960000
16890001 0 -130999902001.904 -4046068800
16890001 0 -177010801.904349 -121382064
16890001 0 3747675934.09565 -3641461.92
16890001 0 3865416536.17565 -109243.8576
16890001 0 3868948754.23805 -3277.315728
16890001 0 3869054720.77992 -98.31947184
16890001 0 3869057899.77618 -2.9495841552
16890001 0 3869057995.14607 -0.088487524656
16890001 0 3869057998.00716 -0.00265462574
16890001 0 3869057998.093 -7.963877219E-05
16890001 0 3869057998.09557 -2.389163166E-06
16890001 0 3869057998.09565 -7.167489497E-08
16890001 0 3869057998.09565 -2.150246849E-09
16890001 0 3869057998.09565 -6.450740547E-11
16890001 0 3869057998.09565 -1.935222164E-12
16890001 0 3869057998.09565 -5.805666493E-14
16890001 0 3869057998.09565 -1.741699948E-15
16890001 0 3869057998.09565 -5.225099843E-17
16890001 0 3869057998.09565 -1.567529953E-18
16890001 0 3869057998.09565 -4.702589859E-20
16890001 0 3869057998.09565 -1.410776958E-21
16890001 0 3869057998.09565 -4.232330873E-23
16890001 0 3869057998.09565 -1.269699262E-24
16890001 0 3869057998.09565 -3.809097786E-26
16890001 0 3869057998.09565 -1.142729336E-27
Amortizacion Saldo final
-11333565360000 -350522640000
-340006960800 -10515679200
-10200208824 -315470376
-306006264.72 -9464111.28
-9180187.94159997 -283923.3384
-275405.638247999 -8517.700152
-8262.16914743995 -255.53100456
-247.865074423198 -7.6659301368
-7.43595223269594 -0.229977904104
-0.223078566980879 -0.006899337123
-0.006692357009426 -0.000206980114
-0.000200770710283 -6.20940341E-06
-6.02312130848E-06 -1.86282102E-07
-1.80693639255E-07 -5.58846307E-09
-5.42080917764E-09 -1.67653892E-10
-1.62624275329E-10 -5.02961676E-12
-4.87872825987E-12 -1.50888503E-13
-1.46361847796E-13 -4.52665509E-15
-4.39085543388E-15 -1.35799653E-16
-1.31725663017E-16 -4.07398958E-18
-3.9517698905E-18 -1.22219687E-19
-1.18553096715E-19 -3.66659062E-21
-3.55659290145E-21 -1.09997719E-22
-1.06697787043E-22 -3.29993156E-24
-3.2009336113E-24 -9.89979467E-26
-9.60280083391E-26 -2.9699384E-27
Amortizacion Saldo final
-4360763040000 -134868960000
-130822891200 -4046068800
-3924686736 -121382064
-117740602.08 -3641461.92
-3532218.0624 -109243.8576
-105966.541872 -3277.315728
-3178.99625616 -98.31947184
-95.3698876848 -2.9495841552
-2.861096630544 -0.088487524656
-0.08583289891632 -0.00265462574
-0.00257498696749 -7.96387722E-05
-7.72496090247E-05 -2.38916317E-06
-2.31748827074E-06 -7.1674895E-08
-6.95246481222E-08 -2.15024685E-09
-2.08573944367E-09 -6.45074055E-11
-6.257218331E-11 -1.93522216E-12
-1.8771654993E-12 -5.80566649E-14
-5.6314964979E-14 -1.74169995E-15
-1.68944894937E-15 -5.22509984E-17
-5.06834684811E-17 -1.56752995E-18
-1.52050405443E-18 -4.70258986E-20
-4.5615121633E-20 -1.41077696E-21
-1.36845364899E-21 -4.23233087E-23
-4.10536094697E-23 -1.26969926E-24
-1.23160828409E-24 -3.80909779E-26
-3.69482485227E-26 -1.14272934E-27