Anualidad de Inversión y CF Costo Variable

Hidro 148.2 0
Gas Natural 115.1 10.96
Carbón 104.5 14.6
Diesel 56 42.6
Falla 0 250

T DEMANDA C MARG DELT T

MIN 8760 1500 0 5739.9
1A2 3020.1 3138.1 10.96 108.0
2A3 2912.1 3168.9 14.6 1179.9
3A4 1732.1 3505.7 42.6 1462.1
4 A FALLA 270.0 3922.9 250 270.0
MAX 0.0 4000.0 0.0
TOTAL 8760.0
PENDIENTE -0.2853881279

CENTRAL AVNR OPERACIÓN POTENCIA INVERSIÓN

1 148.2 0 3138.1 465.1
2 115.1 10.96 30.8 3.5
3 104.5 14.6 336.7 35.2
4 56 42.6 417.3 23.4
FALLA 0 250 77.1 0.0
TOTAL 4000.0 527.2

DEMANDA
4500
4000
3500
3000
2500
2000
1500
1000
500
0
0 1000 2000 3000 4000 5000 6000 7000 8000
1000
500
0
0 1000 2000 3000 4000 5000 6000 7000 8000
 ENERGIA VTA P NUDO
13311.2 0.0 23.25
340.5 3.7
3937.8 57.5
5430.8 231.4
1069.6 267.4
0.0 0.0
24090.0 560.0

GENERACIÓNC. OPERACIÓVTAS CMG VAN COMPRA

22788.5 0.0 465.1 0.0 560.0
91.4 1.0 4.5 0.0
782.0 11.4 46.6 0.0
417.7 17.8 41.2 0.0
10.4 2.6 2.6 0.0
24090.0 32.8 560.0 0.0

DEMANDA

4000 5000 6000 7000 8000 9000 10000

4000 5000 6000 7000 8000 9000 10000
 Anualidad CV
Central Carbón 280 30
Central CCG 100 60
Comercializador 0 80
Falla 0 1000

T DEMANDA C MARG DELT T ENERGIA

MIN 8760 200 30 2760.0 639.0
1A2 6000 263.0 60 1000.0 274.4
2A3 5000 285.8 80 5000.0 1714.6
3A FALLA 0 400.0 1000 0.0 0.0
MAX 0 400 1000 0.0 0.0
TOTAL 8760.0 2628.0
PENDIENTE -0.0228311

CENTRAL AVNR OPERACIÓN POTENCIA INVERSIÓN GENERACIÓN

1 280 30 263.0 73.6 2217.0
2 100 60 22.8 2.3 125.6
3 0 80 114.2 0.0 285.4
FALLA 0 1000 0.0 0.0 0.0
TOTAL 400.0 75.9 2628.0

DEMANDA
450
400
350
300
250
200
150
100
50
0
0 1000 2000 3000 4000 5000 6000 7000 8000 9000 10000
 VTA P NUDO
19.2 65.75
16.5
137.2
0.0
0.0
172.8

C. OPERACIÓN VTAS CMG VAN COMPRA

66.5 140.2 0.0 172.8
7.5 9.8 0.0
22.8 22.8 0.0
0.0 0.0 0.0
96.9 172.8 0.0

00 7000 8000 9000 10000

CENTRAL AVNR OPERACIÓN

1 200 0
2 120 17
3 70 45
4 40 82
FALLA 0 180

T DEMANDA C MARG DELT T ENERGIA VTA

MIN 8760 1500 0 4054.1 8426.5 0.0
1A2 4705.9 2657.0 17 2920.2 8975.7 152.6
2A3 1785.7 3490.4 45 974.9 3538.4 159.2
3A4 810.8 3768.6 82 402.6 1540.6 126.3
4 A FALLA 408.2 3883.5 180 408.2 1608.9 289.6
MAX 0 4000 0.0 0.0 0.0
TOTAL 8760.0 24090.0 727.7
PENDIENTE -0.2853881279

CENTRAL AVNR OPERACIÓN POTENCIA INVERSIÓN GENERACIÓNC. OPERACIÓ

1 200 0 2657 531.4 20930.0 0.0
2 120 17 833.4 100.0 2705.0 46.0
3 70 45 278.2 19.5 361.2 16.3
4 40 82 114.9 4.6 70.0 5.7
FALLA 0 180 116.5 0.0 23.8 4.3
TOTAL 655.5 24090.0 72.3
 DEMANDA
4500
4000

P NUDO 3500

30.209 3000
2500
2000
1500
1000
500
0
0 1000 2000 3000 4000 5000 6000 7000 8000 9000 10000

VTAS CMG VAN COMPRA

531.4 0.0 727.7
146.0 0.0
35.7 0.0
10.3 0.0
4.3 0.0
727.7 0.0
00 8000 9000 10000