Documente Academic
Documente Profesional
Documente Cultură
Tipul sarcinii
Numr de uniti
Rata de ocupare
Utilizare zilnic de ap cald - estimat
Utilizare zilnic de ap cald
Temperatur
Nr. de zile de funcionare pe sptmn
Unitate
Caz de referin
Caz propus
Unitate
%
L/zi
L/zi
C
zi
Hotel/Motel
60
70%
3,184
3,200
45
7
3,200
45
7
Cerere de cldur
Evaluarea resurselor
Sistem de poziionare dup soare
nclinare
Azimut
Luna
C
C
Formule
1.9
8.5
Unitate
MWh
Caz de referin
54.3
Fixat
15.0
0.0
Radiaie solar
zilnic - orizontal
Indic informaia
Sistem de nclzire solar cu ap
Tip
Fabricant
Model
Suprafa total pe colector solar
Zon de captare pentru colectorul solar
Coeficient Fr (tau alpha)
Coeficient Fr UL
Coeficient de temperatur pentru Fr UL
Numr de colectori
Suprafaa colectorului solar
Capacitate
Pierderi diverse
m
m
(W/m)/C
(W/m)/C
m
kW
%
L/m
L
da/nu
%
W/m
/kWh
Da
60
2,443.0
Nu
3.0%
10.00
0.006
Sumar
Cerere de electricitate - pomp
Agent termic livrat
Fraciune solar
MWh
MWh
%
1.5
28.8
53%
m
/m
Caz de referin
Gaz natural - m
87%
6,618.3
0.343
2,270
Energia
economisit
0%
Radiaie solar
zilnic - nclinat
Evacuat
Thermomax
Mazdon 20 - TMA 600S
3.03
2.14
0.54
1.07
0.000
19
57.61
28.50
3.0%
Sistem de nclzire
Verificarea proiectului
Debit combustibil
Eficien sezonier
Consum combustibil - anual
Tarif combustibil
Pre combustibil
Caz propus
54.3
19
Caz propus
Gaz natural - m
87%
3,106.0
0.343
1,065
Energia
m
/m
Supracosturi
Note/Domeniu
Moned secund.
Alocarea costurilor
Moned secund.
Note/Domeniu
Nici una
Unitate
Cantitate
cost
0.0%
cost
0.0%
800
800
6.5%
8,550
1,900
10,450
84.3%
350
200
590
1,140
12,390
9.2%
100.0%
Unitate
Cantitate
proiect
cost
%
250
10.0%
250
m
MWh
3,106
1
0.343
5.500
Economii anuale
Cost combustibil - caz de referin
Gaz natural
Sub total:
Unitate
Cantitate
6,618
Unitate
cost
An
cost
cost
cost
%
proiect
p-z
cost
%
cost
19
19
Cost unitar
Sum
800
450
100
10.0%
1
1
350
200
5.0%
12 lun(i)
11,800
12,390
Cost unitar
Sum
250
25
275
1,065
8
1,074
Cost unitar
Cost relativ
0.343
Sum
Cost unitar
2,270
2,270
Sum
%
%
%
an
10.0%
5.0%
0.0%
12
%
an
/an
0
50.0%
6,195
6,195
7.00%
5
1,511
da/nu
%
%
an
da/nu
an
MWh
/MWh
16.0%
Nu
n scdere
Da
15
Nu
0
0.00
0
0.0%
0.0%
6.5%
0.0%
84.3%
0.0%
0.0%
0.0%
9.2%
100.0%
0
0
800
0
10,450
0
0
0
1,140
12,390
Stimulente i subvenii
275
1,074
1,511
2,859
0
0
0
2,270
0
0
0
0
0
2,270
Viabilitate financiar
RIR dup impozit - cap. proprii
RIR nainte impozit-active
%
%
9.9%
2.6%
%
%
9.9%
2.6%
an
an
13.4
8.6
/an
9,800
817
Debit combustibil
1 Gaz natural
2 Solar
3 Energie electric
4
5
6
7
8
9
#
#
#
#
#
#
#
#
#
tCO2/an
tCO2/an
tCO2
/tCO2
an
tCO2
%
MWh
/MWh
an
%
MWh
/kWh
an
%
Energie
livrat
(MWh)
29
29
1
0
6
73
0
0
0
0
0
2.58
0.68
/MWh
/tCO2
(134)
Dup impozit
Cumulativ
-6,195
-483
-366
-237
-93
65
1,751
1,945
2,159
2,395
2,656
2,944
3,261
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-6,195
-6,678
-7,045
-7,281
-7,375
-7,309
-5,558
-3,613
-1,455
940
3,595
6,539
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
9,800
10,000
29
8,000
Energie curat
Da
Nu
Nu
Nu
Nu
Nu
Nu
Nu
Nu
Nu
Nu
Nu
Nu
Nu
Nu
Nu
Nu
Nu
6,000
Cash-flow-uri cumulate ()
Cash-flow anual
An
Ant. impozit
#
0
-6,195
1
-483
2
-366
3
-237
4
-93
5
65
6
1,751
7
1,945
8
2,159
9
2,395
10
2,656
11
2,944
12
3,261
13
0
14
0
15
0
16
0
17
0
18
0
19
0
20
0
21
0
22
0
23
0
24
0
25
0
26
0
27
0
28
0
29
0
30
0
31
0
32
0
33
0
34
0
35
0
36
0
37
0
38
0
39
0
40
0
41
0
42
0
43
0
44
0
45
0
46
0
47
0
48
0
49
0
50
0
4,000
2,000
0
0
-2,000
-4,000
-6,000
-8,000
-10,000
An
10
11
12