Medio de Generación (p.e.

PMGD)

0 1
Inversión -4000
Ingreso 1 (Ventas de Energía) 2000
Ingreso 2 (ventas de Potencia) 500
Costo 1 (Costo Fijo) -30
Costo 2 (Costo Variable) -400
Costo 3 (Costo Variable) -70
Depreciación -60
RAI 1940
Impuestos -194
RDI 1746
Depreciación 60
Valor residual
Flujo -4000 1806

VAN $-396.96
Tasa de descuento 45%
TIR 39%

Tasa de descuento VAN

Especialista en PMGD 10% $3,978.50
Especialista en instalaciones electricas de Hospitales 25% $1,382.70
Especialista en instalaciones electricas de Bombas de bencina 50% $-687.54
Especialista indiferente 39% $0.00
Especialista nuevo 37% $173.10

tasa de descuento VAN

0.0% $7,036.00
0.5% $6,842.97
1.0% $6,655.04
1.5% $6,472.03
2.0% $6,293.78
2.5% $6,120.13
3.0% $5,950.94
3.5% $5,786.07
4.0% $5,625.36
4.5% $5,468.70
5.0% $5,315.94
5.5% $5,166.98
6.0% $5,021.68
6.5% $4,879.94
7.0% $4,741.64
 7.5% $4,606.68
8.0% $4,474.95
8.5% $4,346.37
9.0% $4,220.82
9.5% $4,098.23
10.0% $3,978.50
10.5% $3,861.54
11.0% $3,747.28
11.5% $3,635.63
12.0% $3,526.53
12.5% $3,419.89
13.0% $3,315.64
13.5% $3,213.72
14.0% $3,114.05
14.5% $3,016.58
15.0% $2,921.24
15.5% $2,827.97
16.0% $2,736.72
16.5% $2,647.43
17.0% $2,560.04
17.5% $2,474.50
18.0% $2,390.76
18.5% $2,308.77
19.0% $2,228.49
19.5% $2,149.86
20.0% $2,072.85
20.5% $1,997.41
21.0% $1,923.50
21.5% $1,851.08
22.0% $1,780.11
22.5% $1,710.55
23.0% $1,642.37
23.5% $1,575.53
24.0% $1,509.99
24.5% $1,445.72
25.0% $1,382.70
25.5% $1,320.89
26.0% $1,260.25
26.5% $1,200.76
27.0% $1,142.40
27.5% $1,085.12
28.0% $1,028.91
28.5% $973.75
29.0% $919.59
29.5% $866.43
30.0% $814.23
30.5% $762.98
31.0% $712.65
31.5% $663.21
32.0% $614.66
32.5% $566.96
33.0% $520.09
33.5% $474.05
34.0% $428.80
34.5% $384.34
35.0% $340.63
35.5% $297.67
36.0% $255.44
36.5% $213.92
37.0% $173.10
37.5% $132.95
38.0% $93.48
38.5% $54.65
39.0% $16.46
39.5% $-21.11
40.0% $-58.08
40.5% $-94.44
41.0% $-130.23
41.5% $-165.44
42.0% $-200.10
42.5% $-234.21
43.0% $-267.78
43.5% $-300.83
44.0% $-333.38
44.5% $-365.41
45.0% $-396.96
45.5% $-428.03
46.0% $-458.63
46.5% $-488.76
47.0% $-518.44
47.5% $-547.68
48.0% $-576.49
48.5% $-604.87
49.0% $-632.83
49.5% $-660.39
50.0% $-687.54
50.5% $-714.31
51.0% $-740.69
51.5% $-766.69
52.0% $-792.32
52.5% $-817.59
53.0% $-842.50
53.5% $-867.07
54.0% $-891.29
54.5% $-915.17
55.0% $-938.73
55.5% $-961.97
56.0% $-984.88
56.5% $-1,007.49
57.0% $-1,029.79
57.5% $-1,051.79
58.0% $-1,073.50
58.5% $-1,094.92
59.0% $-1,116.05
59.5% $-1,136.91
60.0% $-1,157.49
60.5% $-1,177.80
61.0% $-1,197.85
61.5% $-1,217.65
62.0% $-1,237.18
62.5% $-1,256.47
63.0% $-1,275.51
63.5% $-1,294.32
64.0% $-1,312.88
64.5% $-1,331.21
65.0% $-1,349.32
65.5% $-1,367.20
66.0% $-1,384.85
66.5% $-1,402.29
67.0% $-1,419.52
67.5% $-1,436.54
68.0% $-1,453.35
68.5% $-1,469.96
69.0% $-1,486.37
69.5% $-1,502.58
70.0% $-1,518.60
70.5% $-1,534.43
71.0% $-1,550.08
71.5% $-1,565.54
72.0% $-1,580.82
72.5% $-1,595.92
73.0% $-1,610.85
73.5% $-1,625.61
74.0% $-1,640.19
74.5% $-1,654.61
75.0% $-1,668.87
75.5% $-1,682.97
76.0% $-1,696.91
76.5% $-1,710.69
77.0% $-1,724.32
77.5% $-1,737.79
78.0% $-1,751.12
78.5% $-1,764.30
79.0% $-1,777.34
 79.5% $-1,790.24
80.0% $-1,802.99
80.5% $-1,815.61
81.0% $-1,828.09
81.5% $-1,840.44
82.0% $-1,852.66
82.5% $-1,864.75
83.0% $-1,876.71
83.5% $-1,888.54
84.0% $-1,900.25
84.5% $-1,911.84
85.0% $-1,923.30
85.5% $-1,934.65
86.0% $-1,945.89
86.5% $-1,957.00
87.0% $-1,968.01
87.5% $-1,978.90
88.0% $-1,989.68
88.5% $-2,000.35
89.0% $-2,010.92
89.5% $-2,021.38
90.0% $-2,031.74
90.5% $-2,041.99
91.0% $-2,052.14
91.5% $-2,062.19
92.0% $-2,072.15
92.5% $-2,082.01
93.0% $-2,091.77
93.5% $-2,101.44
94.0% $-2,111.01
94.5% $-2,120.49
95.0% $-2,129.89
95.5% $-2,139.19
96.0% $-2,148.40
96.5% $-2,157.53
97.0% $-2,166.58
97.5% $-2,175.53
98.0% $-2,184.41
98.5% $-2,193.20
99.0% $-2,201.91
99.5% $-2,210.54
100.0% $-2,219.09
 2 3 4 5 6

2000 2000 2000 2000 2000

500 500 500 500 500
-30 -30 -30 -30 -30
-400 -400 -400 -400 -400
-70 -70 -70 -70 -70
-60 -60 -60 -60 -60
1940 1940 1940 1940 1940
-194 -194 -194 -194 -194
1746 1746 1746 1746 1746
60 60 60 60 60
200
1806 1806 1806 1806 2006

VAN
$8,000.00

$6,000.00

$4,000.00

$2,000.00

$0.00
0.0% 20.0% 40.0% 60.0% 80.0% 100.0% 120.0%

($2,000.00)

($4,000.00)