You are on page 1of 2

Option 1 Option 2

CR045 CR025 CR060


power consumption per CRV 3.01 1.57 18.86
Total Duty Unit 5 2 3
Power consumption 15.05 3.14 56.58
Total Power Consumption 18.19 56.58
kWhr(24hrs) 436.56 1357.92
Electricity Tariff, USD/kWhr 0.1 0.1
Total OPEX 43.656 135.792
OPEX/ year 15,934.44 49,564.08
OPEX in 3 years 47,803.32 148,692.24

Total CAPEX 1,433,891.00 1,407,158.00


TCO for 3 years 1,481,694.32 1,555,850.24

TCO Year 1 1,449,825.44 1,456,722.08


TCO Year 2 1,465,759.88 1,506,286.16
TCO Year 3 1,481,694.32 1,555,850.24
Option 2 Option 3
CR035 CR035 P1040
0 12.67 0
0 4 0
0 50.68 0
56.58 50.68
1357.92 1216.32
0.1 0.1
135.792 121.632
49,564.08 44,395.68
148,692.24 133,187.04

1,407,158.00 1,438,146.00
1,555,850.24 1,571,333.04

You might also like