Está en la página 1de 8

C.

T Carbon Nuclear

Inversión nominal 867,000 1,800,000


Coeficiente int intercalarios 11.8% 15.8%
Inversión bruta e.s. 969,434 2,083,972
Vida útil 25 40
Tasa descuento 7% 7%
H utilizacion 4,000 7,500
Cons auxiliares 5.0% 4.5%
Produccion neta por MW nom 3,800 7,163

Retribución anual inversión 83,188 156,317


Repercusión por MWh bc 21.89 21.82

Costes O&M
Fijo 18,000.00 40,000.00
Variable 1.5 2.0
Inv Recurrentes 2.55
Total O&M por MWh bc 6.24 10.17

Coste combustible en central 23.38 3.38


Coste del Combustible 56.00 €/tec PCS
Rendimiento 36% PCI
Coste de puerto 3.55 €/t
Costes de tte a central 2.00 €/t

Coste del KWh 51.51 35.38


Coste de la 2ª parte del ciclo comb nuclear 7.04
Coste del CO2 19.59

Coste total (€/KWh bc) 71.10 42.42

Coste variable 43 10

Rendimiento 36%
Consumo especifico 2.389
2.515
2.488
2.619
Por KWh g

Coste de materia prima ($/tec PCS, €/MWhg PCS) 70.0 $/tec PCS, €/MWh g PCS
60.0 $/t de 6000t PCS
Cambio €/$ 1.25
coste del carbón 56.00 €/tec PCS
48.0 €/t de 6000t PCS
Coste del combustible KWh 19.91
20.96
Carbón Coste del tte de combustible
Coste de puerto 3.55
Costes de tte a central 2.00
Total 5.55

Gas natural : ATR y peajes 2.30


2.42

Coste del combustible en central 22.21


23.38

Coste del CO2 a (20€/t)

FACTORES DE EMISIÓN (t CO2 /TJ) 0.95


Fracción oxidada 0.98
Emision 0.93057
0.97954

Coste Co2 18.61


19.59

Coste de materia prima en central+ CO2 43.0


Nueva CCHH Nueva CCHH de Minihidrauli Eolica Off-
Nuclear CCGT Turbina gas Existente Regulacion ca Eolica Terrestre shore

3,000,000 500,000 300,000 1,100,000 1,400,000 1,200,000 1,300,000 2,800,000


13.2% 8.2% 3% 3% 12% 5% 4% 8%
3,396,909 541,039 310,483 1,138,436 1,565,407 1,260,000 1,348,755 3,023,757
40 30 25 50 50 30 25 25
7% 7% 7% 7% 7% 7% 7% 7%
7,500 4,000 1,000 1,800 1,800 1,900 2,100 3,000
4.5% 2.75% 3.5% 1.5% 1.0% 1.0% 1.0% 1.0%
7,163 3,890 965 1,773 1,782 1,881 2,079 2,970

254,799 43,600 26,643 82,491 113,429 101,539 115,737 259,470


35.57 11.21 27.61 46.53 63.65 53.98 55.67 87.36

35,000.00 8,000 9,000 9,000 6,000 6,000 10,000


2.0 8.0 6.0 6.0 7.0 8.4 10.0
2.00
8.93 5.09 16.29 11.08 11.05 10.19 11.29 13.37

3.04 42.7 50.55


20 20
55% 41%
Inc Peajes Inc Peajes
Inc Peajes Inc Peajes

47.55 58.95 94.45 57.60 74.70 64.17 66.96 100.73


7.04
7.51 10.19

54.59 66.46 104.64 57.60 74.70 64.17 66.96 100.73

10 50 61 11 11 10 11 13

55% 41%
1.564 2.098
1.608 2.174
1.734 2.326
1.783 2.411
2.02 2.70
2.07 2.80

€/MWh g PCS 20 20

36.36 48.78
37.39 50.55

5.12 14.38
5.27 14.90

41.48 63.16
42.66 65.45

56.1 56.1
1 1
0.36519 0.48989
0.37552 0.510

7.30 9.80
7.51 10.19

50.2 75.6
Solar FV Solar FV Solar FV
hasta 2014 2015 2018 Termosolar Biomasa Cogeneracion RSU y otros

4,200,000 3,000,000 2,160,000 3,700,000 2,200,000 700,000 1,800,000


4% 4% 4% 7% 10% 4% 10%
4,357,516 3,112,511 2,241,008 3,964,827 2,411,343 728,046 1,972,917
25 25 25 25 25 20 25
7% 7% 7% 7% 7% 7% 7%
1,500 1,500 1,500 2,300 6,000 5,000 6,500
1.0% 1.0% 1.0% 2.0% 7.0% 4.0% 6.0%
1,485 1,485 1,485 2,254 5,580 4,800 6,110

373,921 267,086 192,302 340,224 206,919 68,722 169,297


251.80 179.86 129.50 150.94 37.08 14.32 27.71

6,000 6,000 6,000 120,000 30,000 8,000 30,000


4.0 4.0 4.0 7.0 3.0 4.0 3.0

8.04 8.04 8.04 60.24 8.38 5.67 7.91

57.35 57.33 30.64


20
27% 40% 25%
Inc Peajes
Inc Peajes

259.84 187.90 137.54 211.18 102.81 77.31 66.26

0.00 10.46

259.84 187.90 137.54 211.18 102.81 87.78 66.26

8 8 8 60 66 63 39

27% 40% 25%


3.185 2.150 3.440
3.425 2.240 3.660
3.532 2.384 3.815
3.798 2.484 4.059
4.11 2.77 4.44
4.42 2.89 4.72

4 20 2
14 7

53.33 50.00 28.80


57.35 52.08 30.64

5.04
5.25

53.33 55.04 28.80


57.35 57.33 30.64

56.1
1
0.50214
0.52306

10.04
10.46

57.3 67.8
€/MW
Int Interc al 5%
€/MW
años

Mwh bc

€/MW
€/MWh bc

€/MW
€/MWh bc
€/MWh bc
€/MWh bc

€/MWh bc

€/MWh bc
€/MWh bc
€/MWh bc

€/MWh bc

PCI
te PCI/KWh bg
te PCI/KWh bc
te PCS/KWh bg
te PCS/KWh bc
KWh g PCS/Kwhe bg
KWh g PCS/Kwhe bc

€/GJ PCI
€/MWh b PCI

€/MWh bg
€/MWh bc

€/t
€/t
€/t

€/MWh bg
€/MWh bc

€/MWh bg
€/MWh bc

Kgr CO2/KWh bg
Kgr CO2/KWh bc

€/KWh bg
€/KWh bc

€/KWh bc