Documentos de Académico
Documentos de Profesional
Documentos de Cultura
O&M+Fh/(1+r)^t
0 3,375,000.00 160,045,200.00 1 241,535,800.80
1 0 160,045,200.00 0.909090909090909 219,874,330.18
2 0 160,045,200.00 0.826446280991735 200,156,222.69
3 0 160,045,200.00 0.751314800901578 182,207,065.95
4 0 160,045,200.00 0.683013455365071 165,868,106.27
5 0 160,045,200.00 0.620921323059155 150,994,842.36
6 0 160,045,200.00 0.564473930053777 137,455,745.29
7 0 160,045,200.00 0.513158118230706 125,131,093.55
8 0 160,045,200.00 0.466507380209733 113,911,912.68
9 0 160,045,200.00 0.424097618372485 103,699,010.24
50 0 160,045,200.00 0.00851855127950061 2,210,890.70
58 0 160,045,200.00 0.0039739670405821 1,044,227.62
59 0 160,045,200.00 0.00361269730962009 950,782.25
60 0 160,045,200.00 0.00328427028147281 865,702.37
SUMA 2,685,430,778.12
14.5 USD/MWh)
+(1+0.004)
1
anual por
cuperación
cuperación
r COSTO COMB [USD/año] $ comb [USD/GJ]
0.1 81,490,600.80 0.69
81,816,563.20 0.69276
82,143,829.46 0.69553104
82,472,404.77 0.69831316416
82,802,294.39 0.70110641681664
83,133,503.57 0.703910842483906
83,466,037.58 0.706726485853842
83,799,901.74 0.709553391797258
84,135,101.34 0.712391605364447
84,471,641.75 0.715241171785904
99,493,145.21 0.842431759287925
102,721,857.16 0.869770019433507
103,132,744.59 0.873249099511241
103,545,275.57 0.876742095909286