Page 221 - Estudios Economicos

I

I

I

TABLA 900.60
I ANALISIS DE SENSIBILIDAD ECONOMICO

PARAMETRO HIPOTESIS T. I . R.
I ORIGINAL Cambarf Las Pavas Arrazayal
14.46o/a
12.92%
10.24%
SENSIBILIDAD+10%
I INVERSION +20% 9.46% 12.10% 13.58%
8.79%
12.81%
11.39%
+30% 8.20% 10.77% 12.12%
I SENSIBILIDAD-10%
ENERGIA . 9.45% 12.22% 13.65%
VENDIDA -20% 8.63% 11.50% 12.84%
I -30% 7.77% 10.78% 12.01%

SENSIBILIDAD-10%
TARIFA 9.45% 12.22% 13.65%
I ELECTRICA -20% 8.63% 11.50% 12.84%
-30% 7.77% 10.780/o 12.01%
I lNGRESO SENSIBILIDAD 10.14% 12.63% 14.19%
-10%
NETO DE LOS
PRODUCTORES -20% 10.04% 12.33% 13.91%
-30%
I SENSIBILIDAD15% 9.94% 12.02% 13.63%

OTROS 9.87% 12.50% 14.01%
I lNGRESOS 10% 9.50% 12.08% 13.56%

5%
13.09%
9.11%
11.65%
0% 8.72% 11.22% 12.61%
I

I

I

I

I

I

I

I