rend

Au
0
5
10
15
20
25
30
35
40
45
50
55
60

q
5
10
15
20
25
30
35
40
45
50
55
60

0.864
Ap

126.144
252.288
378.432
470.097
558.1386
624.915
677.403
718.8426
750.9834
775.3806
794.6964
809.5464

inflacin
descuento
hneto ef

Ac

0.07
0.05
hn nom

126.144
252.288
378.432
385.391669
385.391669
385.391669
385.391669
385.391669
385.391669
385.391669
385.391669
385.391669

0
0
0
84.705331
172.746931
239.523331
292.011331
333.450931
365.591731
389.988931
409.304731
424.154731

266.5
266.5
266.5
266.5
266.5
266.5
266.5
266.5
266.5
266.5
266.5
266.5

263.8
263.8
263.8
263.8
263.8
263.8
263.8
263.8
263.8
263.8
263.8
263.8

Das en que se supera q (%)

10
25
365
365
365
365
365
365
357
338
275
203
216
168
169
137
143
119
121
96
107
79
96
70
70
56

50
365
365
360
256
171
127
104
79
57
40
30
20

75
365
365
330
202
136
110
82
58
34
18
10
0

90
365
360
300
168
118
91
63
41
21
10
0
0

Costes construccin (Mio. )

fijos
tuberas
maquinaria obra civil
3
0.1 3.33333333
10.5
3
0.25 6.66666667
11
3
0.5
10
12
3
1 13.3333333
14
3
2 16.6666667 16.6666667
3
3
20
19.5
3
4 23.3333333
22
3
5 26.6666667
27
3
6
30
33
3
7.5 33.3333333
39.5

costes
16.9333333
20.9166667
25.5
31.3333333
38.3333334
45.5
52.3333333
61.6666667
72
83.3333333

qperm
15.2758621
A permanente 385.391669

q
5
10
15
20
25
30
35
40
45
50

55
60

Gastos
gf

q
5
10
15
20
25
30
35
40
45
50
55
60

0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18

Beneficios
bEp

q
0
5
10
15
20
25
30
35
40
45
50
55
60

3
3

3.33216238
6.66432475
9.99648713
10.1803306
10.1803306
10.1803306
10.1803306
10.1803306
10.1803306
10.1803306
10.1803306
10.1803306

9 36.6666667
10.5
40

47 95.6666667
57
110.5

gv
0.73307572
1.46615145
2.19922717
2.73193095
3.24357764
3.63164332
3.93667312
4.17749603
4.3642797
4.50606207
4.61831429
4.70461387

gimp
g
0.53515817 1.44823389
1.26319558 2.90934703
1.98453611 4.36376327
2.47869508 5.39062603
2.93665182 6.36022946
3.26137429 7.07301761
3.50135483 7.61802795
3.64620717 8.00370319
3.72284725 8.26712696
3.73960621 8.42566828
3.71422166 8.51253595
3.63439753
8.5190114

bEc

bE

BE

0
0
0
2.2375374
4.56320415
6.32713908
7.71363815
8.80828773
9.65730444
10.3017698
10.8120071
11.2042779

3.33216238
6.66432475
9.99648713
12.417868
14.7435347
16.5074697
17.8939687
18.9886183
19.837635
20.4821003
20.9923377
21.3846085

bsub
1.66608119
3.33216238
4.99824357
6.20893398
7.37176736
8.25373483
8.94698436
9.49430915
9.91881751
10.2410502
10.4961688
10.6923043

B
G
I
VAN
0
5 63.8532742 22.5400185 25.4090436
15.904212

22.5400185
45.2804869
67.9167264
83.89861
98.9893211
110.083011
118.565442
124.568013
128.667887
131.135392
132.487383
132.588165

51.8610993
103.722199
155.583298
193.269178
229.465384
256.918909
278.498099
295.535003
308.748927
318.779255
326.720485
332.825709

10
15
20
25
30
35
40
45
50
55
60

127.711255
191.57865
238.104876
282.853312
316.891929
343.73446
365.01267
381.607714
394.349908
404.532949
412.466874

45.2804869
67.9167264
83.89861
98.9893211
110.083011
118.565442
124.568013
128.667887
131.135392
132.487383
132.588165

32.300855
40.0855845
49.7448039
61.2447074
72.9831477
84.2445141
99.0839355
115.354579
133.227369
152.531381
175.413449

50.1299133
83.5763392
104.461462
122.619284
133.82577
140.924504
141.360722
137.585249
129.987147
119.514185
104.46526

Ep

Ec

79.1487501
158.2975
237.44625
241.813078
241.813078
241.813078
241.813078
241.813078
241.813078
241.813078
241.813078
241.813078

95
365
360
300
155
102
75
48
28
12
0
0
0

renovacin
3.43333333
6.91666667
10.5
14.3333333
18.6666667
23
27.3333333
31.6666667
36
40.8333333

0
0
0
53.1481567
108.389647
150.288339
183.221809
209.222986
229.389654
244.697619
256.817271
266.134868

Beneficios
bEp
3.33216238
6.66432475
9.99648713
10.1803306
10.1803306
10.1803306
10.1803306
10.1803306
10.1803306
10.1803306
10.1803306
10.1803306

bE

bsub

BE

0
0
0
2.2375374
4.56320415
6.32713908
7.71363815
8.80828773
9.65730444
10.3017698
10.8120071
11.2042779

3.33216238
6.66432475
9.99648713
12.417868
14.7435347
16.5074697
17.8939687
18.9886183
19.837635
20.4821003
20.9923377
21.3846085

1.66608119
3.33216238
4.99824357
6.20893398
7.37176736
8.25373483
8.94698436
9.49430915
9.91881751
10.2410502
10.4961688
10.6923043

51.8610993
103.722199
155.583298
193.269178
229.465384
256.918909
278.498099
295.535003
308.748927
318.779255
326.720485
332.825709

50
292
292
292
256
171
127
104
79
57
40
30
20

75
292
292
292
202
136
110
82
58
34
18
10
0

90
292
292
292
168
118
91
63
41
21
10
0
0

95
292
292
292
155
102
75
48
28
12
0
0
0

Iren
Ic + Ifinanc
1.17368456 19.3882873
2.36446161 23.9491147
3.58942365 29.1969287
4.89984815 35.8759646
6.38119759 43.8908078
7.86254703 52.0964806
9.34389648 59.9204941
10.8252459 70.6069517
12.3065954 82.4383868
13.9588697 95.4147996

Iimp
4.84707182
5.98727867
7.29923217
8.96899116
10.972702
13.0241201
14.9801235
17.6517379
20.6095967
23.8536999

I
25.4090436
32.300855
40.0855845
49.7448039
61.2447074
72.9831477
84.2445141
99.0839355
115.354579
133.227369

Das funcionamiento
10
292
292
292
292
275
216
169
143
121
107
96
70

Inversiones
cconst
16.9333333
20.9166667
25.5
31.3333333
38.3333334
45.5
52.3333333
61.6666667
72
83.3333333

bEc

25
292
292
292
292
203
168
137
119
96
79
70
56

45.6666667 95.6666667 15.6111441

50.5
110.5 17.2634185

Bsub
11.6689681
23.3379362
35.0069042
43.4863877
51.630688
57.8078481
62.6632577
66.4966336
69.4698228
71.7266891
73.5134999
74.8872011

Bvr
0.32320678
0.65112046
0.98844793
1.34930988
1.75724077
2.16517166
2.57310256
2.98103345
3.38896434
3.84396419
4.29896403
4.75396387

B
63.8532742
127.711255
191.57865
238.104876
282.853312
316.891929
343.73446
365.01267
381.607714
394.349908
404.532949
412.466874

Bsub

Bvr

11.6689681
23.3379362
35.0069042
43.4863877
51.630688
57.8078481
62.6632577
66.4966336
69.4698228
71.7266891
73.5134999
74.8872011

0.32320678
0.65112046
0.98844793
1.34930988
1.75724077
2.16517166
2.57310256
2.98103345
3.38896434
3.84396419
4.29896403
4.75396387

63.8532742
127.711255
191.57865
238.104876
282.853312
316.891929
343.73446
365.01267
381.607714
394.349908
404.532949
412.466874

109.53619 27.3840475
126.520024 31.6300061

152.531381
175.413449

Bsub

Bvr

Gastos
gf

gv

gimp

11.6689681
23.3379362
35.0069042
43.4863877
51.630688
57.8078481
62.6632577
66.4966336
69.4698228
71.7266891
73.5134999
74.8872011

0.32320678
0.65112046
0.98844793
1.34930988
1.75724077
2.16517166
2.57310256
2.98103345
3.38896434
3.84396419
4.29896403
4.75396387

63.8532742
127.711255
191.57865
238.104876
282.853312
316.891929
343.73446
365.01267
381.607714
394.349908
404.532949
412.466874

0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.18

0.73307572
1.46615145
2.19922717
2.73193095
3.24357764
3.63164332
3.93667312
4.17749603
4.3642797
4.50606207
4.61831429
4.70461387

0.53515817
1.26319558
1.98453611
2.47869508
2.93665182
3.26137429
3.50135483
3.64620717
3.72284725
3.73960621
3.71422166
3.63439753

Au derivable
10
126.144
252.288
378.432
504.576
627.048
733.104
816.264
883.656
940.68
989.928
1033.776
1069.632

25
126.144
252.288
378.432
504.576
611.496
691.632
757.512
812.808
859.248
897.048
929.232
956.448

50
126.144
252.288
378.432
496.8
589.032
653.4
703.296
742.824
772.2
793.152
808.272
819.072

75
126.144
252.288
378.432
485.136
558.144
611.28
652.752
682.992
702.864
714.096
720.144
722.304

90
126.144
252.288
378.432
477.792
539.568
584.712
617.976
640.44
653.832
660.528
662.688
662.688

95
126.144
252.288
378.432
474.984
530.496
568.728
595.296
611.712
620.352
622.944
622.944
622.944

1.44823389
2.90934703
4.36376327
5.39062603
6.36022946
7.07301761
7.61802795
8.00370319
8.26712696
8.42566828
8.51253595
8.5190114
At derivable

q=20 m3/s
120
100
80
60
40
20
0

126.144
252.288
378.432
470.097
558.1386
624.915
677.403
718.8426
750.9834
775.3806
794.6964
809.5464

Inversiones
cconst

G
22.5400185
45.2804869
67.9167264
83.89861
98.9893211
110.083011
118.565442
124.568013
128.667887
131.135392
132.487383
132.588165

16.9333333
20.9166667
25.5
31.3333333
38.3333334
45.5
52.3333333
61.6666667
72
83.3333333
95.6666667
110.5

Iren
1.17368456
2.36446161
3.58942365
4.89984815
6.38119759
7.86254703
9.34389648
10.8252459
12.3065954
13.9588697
15.6111441
17.2634185

Ic + Ifinanc
19.3882873
23.9491147
29.1969287
35.8759646
43.8908078
52.0964806
59.9204941
70.6069517
82.4383868
95.4147996
109.53619
126.520024

Iimp
4.84707182
5.98727867
7.29923217
8.96899116
10.972702
13.0241201
14.9801235
17.6517379
20.6095967
23.8536999
27.3840475
31.6300061

I
25.4090436
32.300855
40.0855845
49.7448039
61.2447074
72.9831477
84.2445141
99.0839355
115.354579
133.227369
152.531381
175.413449

VAN
15.904212
50.1299133
83.5763392
104.461462
122.619284
133.82577
140.924504
141.360722
137.585249
129.987147
119.514185
104.46526

160
140
120
100
80

Series1

60
40
20
0
5

10

15

20

25

30

35

40

45

50

55

60