Projeto de 1 para Distncia (km) R X Mvar Custo Perdas MW Custo das Perdas

A - 138 CD 12 220 3.52% 27.84% 0.231 R$ 95,411,052.30 3.5222 R$ 30,986,662.94 R$ 126,397,715.24

B - 230 CS 13 270 3.11% 12.85% 0.826 R$ 97,257,127.48 3.1131 R$ 27,387,593.09 R$ 124,644,720.57
C - 230 CS 14 320 3.69% 15.24% 0.979 R$ 113,114,803.48 3.6896 R$ 32,459,369.59 R$ 145,574,173.07

Zb230 529.00 V2 Base

Z
Zb138 190.44 S 100 MVA
2.78
Ib230 251.02 A S
I
Ib138 418.37 A 3 * V
1.67
Custos Parmetros Eltricos
LT R$/km R Xl Mvar
138-CD-Bluejay 382,871.43 0.01601% 0.12655% 0.00105 CME 118 R$/MWh
230-CS-Bluejay 317,153.52 0.01153% 0.04761% 0.00306 tx.juros 8% a.a.
Trafo 230-138, 100MVA R$ 5,817,169.49 0 23.80% 0 Perodo 30 anos
LT em 138
Conexo de Transformador 230 R$ 1,942,933.05 1
Entrada de Linha 138 R$ 2,234,444.37 138 12
Interligao de Barras 138 R$ 1,184,790.79 220 km
LT em 230
Conexo de Transformador 138 R$ 1,535,912.27
Entrada de Linha 230 R$ 2,753,282.28
Interligao de Barras 230 R$ 1,519,313.04 Carga
13
Conexo LT em 138 R$ 5,362,168.21 270 km
Conexo LT em 230 R$ 5,808,507.59 14
PReo R$ 446,339.38 320 km

230

A - 138 CD
Linha 138 + Transformador 1 230 / 138 kV+ Conexo Trafo 230+Entrada LT 138 + Interligao 138
B - 230 CS 1
Linha 230 CS + Transformador 13 230 / 138 kV+ Conexo Trafo138+Entrada LT 230 + Interligao 230 138 12
C - 230 CS 220 km
Linha 230 CS + Transformador 13 230 / 138 kV+ Conexo Trafo138+Entrada LT 230 + Interligao 230

Carga

1
12

Carga
13
270 km
14
320 km

230
Projeto Distncia (km) R X
A - 138 CD 220 3.52% 27.84%
B - 230 CS 270 3.11% 12.85%
C - 230 CS 320 3.69% 15.24%

230 Zb230 529.00

138 Zb138 190.44

Ib230 251.02 A
Ib138 418.37 A

Custos Parmetros Eltricos

LT R$/km R Xl
138-CD-Bluejay 382,871.43 0.01601% 0.12655%
230-CS-Bluejay 317,153.52 0.01153% 0.04761%
Trafo 230-138, 100MVA R$ 5,817,169.49 0 23.80%
LT em 138
Conexo de Transformador 230 R$ 1,942,933.05
Entrada de Linha 138 R$ 2,234,444.37
Interligao de Barras 138 R$ 1,184,790.79
LT em 230
Conexo de Transformador 138 R$ 1,535,912.27
Entrada de Linha 230 R$ 2,753,282.28
Interligao de Barras 230 R$ 1,519,313.04

LT em 138
LT em 230
PReo
 Mvar Custo Perdas MW Custo das Perdas
0.2310 0.04 R$ 283,606.75 R$ 283,606.75
0.8262 0.03 R$ 250,666.11 R$ 250,666.11
0.9792 0.04 R$ 297,085.76 R$ 297,085.76

Base
100 MVA

ros Eltricos
Mvar
0.00105 CME 108
0.00306 tx.juros 8%
0 Perodo 30

1
138 12
220 km

13
270 km

320 km

230
 R$ 250,666.11

R$/MWh
a.a.
anos

14
 Custos
LT R$/km
138-CD-Bluejay 382,871.43
230-CS-Bluejay 317,153.52

Trafo 230-138kV, 100MVA R$ 5,817,169.49

LT em 138
Conexo de Transformador 230kV R$ 1,942,933.05
Entrada de Linha 138 kV R$ 2,234,444.37
Interligao de Barras 138 kV R$ 1,184,790.79
LT em 230 kV
Conexo de Transformador 138 kV R$ 1,535,912.27
Entrada de Linha 230 R$ 2,753,282.28
Interligao de Barras 230 R$ 1,519,313.04
 Parmetros Eltricos Custo Perdas MW
R Xl Mvar R$ MW
0.02% 0.13% 0.00105
0.01% 0.05% 0.00306

0 23.80% 0
Custo das Perdas
R$
 Fluxo de Caixa Projetos Energia Elica
t Fluxo de Caixa (t) Fluxo Descontado (t=0)
0 = =
1 2,548,579.39 2,359,795.73
2 2,548,579.39 2,184,996.05
3 2,548,579.39 2,023,144.49
4 2,548,579.39 1,873,281.93
5 2,548,579.39 1,734,520.31
6 2,548,579.39 1,606,037.32
7 2,548,579.39 1,487,071.59
8 2,548,579.39 1,376,918.14
9 2,548,579.39 1,274,924.21
10 2,548,579.39 1,180,485.38
11 2,548,579.39 1,093,042.01
12 2,548,579.39 1,012,075.94
13 2,548,579.39 937,107.35
14 2,548,579.39 867,691.99
15 2,548,579.39 803,418.51
16 2,548,579.39 743,906.03
17 2,548,579.39 688,801.88
18 2,548,579.39 637,779.52
19 2,548,579.39 590,536.59
20 2,548,579.39 546,793.14
21 2,548,579.39 506,289.94
22 2,548,579.39 468,786.98
23 2,548,579.39 434,062.02
24 2,548,579.39 401,909.28
25 2,548,579.39 372,138.22
26 2,548,579.39 344,572.43
27 2,548,579.39 319,048.54
28 2,548,579.39 295,415.32
29 2,548,579.39 273,532.70
30 2,548,579.39 253,271.02

Taxa de Desconto = 8.00%

VPL Valor Presente Lquido

#VALUE!
TIR Taxa Interna de Retorno do Investimento
Err:523
gia Elica
Saldo do Projeto (t=0)
0.00
2,359,795.73
4,544,791.77
6,567,936.26
8,441,218.19
10,175,738.50
11,781,775.82
13,268,847.42
14,645,765.56
15,920,689.76
17,101,175.14
18,194,217.15
19,206,293.09
20,143,400.45
21,011,092.44
21,814,510.95
22,558,416.98
23,247,218.86
23,884,998.37
24,475,534.96
25,022,328.10
25,528,618.05
25,997,405.03
26,431,467.05
26,833,376.33
27,205,514.56
27,550,086.99
27,869,135.53
28,164,550.85
28,438,083.55
28,691,354.57

or Presente Lquido

a de Retorno do Investimento