Cento 430 x2

Calculul numeric al cheltuielilor totale actualizate.

CTAI=Pnom*isp=860*700=602 000 $

Cheltuielile totale actualizate operaţionale CTAoper

CTAoper=6 020 000+27 544 764+381 427,2+1 691 711,8=30 219 606

Cheltuielile totale cu combustibilul

CTAcomb=Ccomb,0*TTX1=2569222,9*10,7=27544467 $

Ccomb,0= Bcomb,0*Tcomb,0=1976,3*1300=2569222,9 $/an

Bcomb,0= bcomb,0*E0=0,12*16 000=1976,3 m3/an

bcomb,0=1/(randament*Qinf)=0,034 m3/MJ=0,12 kWh

E0= W0*Q0=6880000+9120000=16 000 000=16 000 MWh/an

W0= Pnom*TM=860*8000=6880000 kWh/an

Q0= PMAW*TM=1140*8000=9120000 kWh/an

TTX1=10,7 ani

X1=0,37

Cheltuielile totale de operare şi mentenanţă

CTAosm=Cosm*TTX2=36120*10,56=381 427,2 $

Cosm=Kosm*I=0,06*602000=36120 $/an

TTX2=10,56 ani

X2=0,04

Cheltuielile totale cu uleiul lubrifiant

CTAulei=Culei*TTX3=191111*10,56=1 691 711,8 $ $

Culei=Kulei*Vulei=3822*50=191111 $/an

Vulei= Kulei* Q0=0,5*9120=3822 l/an

TTX2=10,56 ani

X2=0,04
VNA=VTA-CTA=18147410,7 $

VTA=48305434,9

VTAQ= V0Q* TTX3=478435*7,78=2807994,9

VTAw= V0W *TTX3=5848000*7,78=45497440

V0w=W0*TF=6880000*0,85=5848000

V0Q=QQ*TF=7843 Gcal*61=478 435 $/an

TTX3=7,78 ani

X2=0,09