Documente Academic
Documente Profesional
Documente Cultură
Echipamente
Motor+generator, TG+GE, TA+GE
cazan recuperator
pompe retea termoficare
compresor gaz
atenuator zgomot
Filtru de aer
Pompa de combustibil/compresor de gaz natural
Schimbator de caldura pentru termoficare
Subtotal echipamente:
Intretinere & exploatare
Constructii mecanice si electrice, transporturi
Proiecte instruire personal
Subtotal servicii si laboratoare
Cotingenta (chelt neasteptate)
Total costuri de capital
Modul de returnare a i
Numar de ani pentru returnarea investitiei
Cost investitie $
Imprumut $
Dobanda anuala %
An
Capil propriut
Returnare investitie
Datorie restanta la inceputul anului curent $
dobanzi $
524200
Total $
Energie produs
Puterea electrica instalata Mwe
Factor de reducere a puterii electrice iarna
Factor de reducere a puterii electrice vara
Puterea electrica iarna
Pret/buc
1
1000000
150000
75000
25000
15000
10000
40000
25000
1340000
134000
13400
10000
157400
26800
1524200
2
419360
800000
3200000
160000
6696800
Energie produsa
Relatie de calcul
Pwe
Pwe*factor iarna
valoare
2
1
1
2
3
419360
800000
2400000
120000
Pwe*factor vara
5% * ore/an*Pwe
2
820
4200
4000
16400
15580
iarna
Mwt*h/an
0.86*Mwt*h/an
2.5
0
2.5
4200
10500
9030
8200 h
Unitate de masura
RON
RON
RON
576
4723200
4723.2
Valori initiale
Relatie de calcul
RON
RON
RON
RON
RON
6730560 0.43*Mwhe/an
2257500 250ron*Gcal
8988060
-6096800 3267.8800000008
43267.8800000008
-1524200
9703575.4896
10433205.528768
9707104.8
10483673.184
-6096767.3212
-6096367.3212
$1,078,567.20
$1,164,852.58
215
432
RON/MWht
RON/Mwhe
RON
RON
ani
-6093532.12
($6,093,270.69)
960000
977976.12
8944792.12
-6053532.12
($6,046,332.34)
ani
RON/1000m3
RON/MWHe
RON/kWe
8-12%
RON/Mwhe
RON/MWhe
Cost unitar
762.1 dolar/kw
4
419360
800000
1600000
80000
5
419360 ron
800000 ron
800000 ron
40000 ron
920000
937976.12
8904792.12
880000
897976.12
8864792.12
840000
857976.12
8824792.12
0
17976.12
7984792.12
-6013532.12
($5,991,906.45)
-5973532.12
($5,929,095.41)
-5933532.12
($5,856,905.92)
-5093532.12
($4,504,739.96)
10
0
17976.12
7984792.12
0
17976.12
7984792.12
0
17976.12
7984792.12
0
17976.12
7984792.12
1003267.88
1003267.88
1003267.88
1003267.88
13684530.516416 14779292.957729 15961636.394347 17238567.305895
15403955.357247 16636271.785826 17967173.528692 19404547.410988
-6086767.3212
-6086767.3212
-6086767.3212
-6086767.3212
$1,711,550.60
$1,848,474.64
$1,996,352.61
$2,156,060.82
-5093532.12
($4,377,375.16)
-5093532.12
($4,239,821.17)
-5093532.12
($4,091,262.87)
-5093532.12
($3,930,819.89)
-1%