gas pipeline model hernan
TRANSCRIPT
-
8/18/2019 Gas Pipeline Model HERNAN
1/6
Page 1
INVESTMENT PROFITABILITY STUDY FOR A GAS PIPELINE
GLOBAL ANALYSISYear 0 1 2 3 4 5 6 7Technical Data (Contant Mone!"
Vol#$e (MMc%&" 200 200 200 200 200
Vol#$e (Bc%" ')* 73 73 73 73 73
Acc#$#l+ Vol#$e 73 146 219 292 365
Ca,e- Plannin. 50% 25% 25%
In/etie$ent (M0" 390 12* 195 98 98
O,e-3Ca,e- 2.0%
O,e- (M0" '14 8 8 8 8 8
Year 0 1 2 3 4 5 6 7
Econo$ic A#$,tion
In%lation 2.0% 1.00 1.02 1.04 1.06 1.08 1.10 1.13 1.15
Dico#nt Rate )*5 1.00 1.10 1.21 1.33 1.46 1.61 1.77 1.95
Tari%% P (0contant3Mc%" )+6*
Tari%% P (0c#rrent3Mc%" 1.50 1.53 1.56 1.59 1.62 1.66 1.69 1.72
-
8/18/2019 Gas Pipeline Model HERNAN
2/6
Page 1
-
8/18/2019 Gas Pipeline Model HERNAN
3/6
Page 3
8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
210 220 230 240 250 250 250 250 250 250 250 250 250 250 250 250 250 250
77 80 84 88 91 91 91 91 91 91 91 91 91 91 91 91 91 91
442 522 606 694 785 876 967 1059 1150 1241 1332 1424 1515 1606 1697 1789 1880 1971
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
1.17 1.20 1.22 1.24 1.27 1.29 1.32 1.35 1.37 1.40 1.43 1.46 1.49 1.52 1.55 1.58 1.61 1.64
2.14 2.36 2.59 2.85 3.14 3.45 3.80 4.18 4.59 5.05 5.56 6.12 6.73 7.40 8.14 8.95 9.85 10.83
1.76 1.79 1.83 1.87 1.90 1.94 1.98 2.02 2.06 2.10 2.14 2.19 2.23 2.27 2.32 2.37 2.41 2.46
-
8/18/2019 Gas Pipeline Model HERNAN
4/6
Page 4
8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
135 144 154 163 174 177 181 184 188 192 195 199 203 207 212 216 220 225
26 26 26 26 26 26 26 26 26 26
9.1 9.3 9.5 9.7 9.9 10.1 10.3 10.5 10.7 10.9 11.1 11.4 11.6 11.8 12.1 12.3 12.5 12.8
36 36 36 36 36 36 37 37 37 37 11 11 12 12 12 12 13 13
99 108 118 127 137 141 144 147 151 154 184 188 192 196 200 204 208 212
30 32 35 38 41 42 43 44 45 46 55 56 58 59 60 61 62 64
69 76 82 89 96 98 101 103 106 108 129 132 134 137 140 142 145 148
96 102 109 115 123 125 127 130 132 134 129 132 134 137 140 142 145 148
82 85 89 93 97 96 96 96 96 96 90 90 90 90 90 90 90 90
38 36 34 33 31 28 25 23 21 19 16 15 13 12 11 10 9 8
80 44 10 23 53 81 107 130 151 170 186 201 214 226 238 248 257 265
-
8/18/2019 Gas Pipeline Model HERNAN
5/6
Page 5
26 27 28 29 30 31 32
250 250 250 250 250 250 250
91 91 91 91 91 91 91
2062 2154 2245 2336 2427 2519 2610
8 8 8 8 8 8 8
26 27 28 29 30 31 32
1.67 1.71 1.74 1.78 1.81 1.85 1.88
11.92 13.11 14.42 15.86 17.45 19.19 21.11
2.51 2.56 2.61 2.66 2.72 2.77 2.83
-
8/18/2019 Gas Pipeline Model HERNAN
6/6
26 27 28 29 30 31 32
229 234 238 243 248 253 258
13.1 13.3 13.6 13.9 14.1 14.4 14.7
13 13 14 14 14 14 15
216 220 225 229 234 238 243
65 66 67 69 70 72 73
151 154 157 160 164 167 170
151 154 157 160 164 167 170
90 90 90 90 90 90 90
8 7 6 6 5 5 4
273 280 286 292 297 301 306