PDF Publication Title:
Text from PDF Page: 004
Conto economico di un impianto da 1 MWe : Turboden Taglia impianto: Produzione stimata impianto fisso: 7.500.000,00 kWh/anno 1000 kW Anno 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 Valore della produzione: 7.500.000,00 7.500.000,00 7.500.000,00 7.500.000,00 7.500.000,00 7.500.000,00 7.500.000,00 7.500.000,00 7.500.000,00 7.500.000,00 7.500.000,00 7.500.000,00 7.500.000,00 7.500.000,00 7.500.000,00 kWh/anno kWh/anno kWh/anno kWh/anno kWh/anno kWh/anno kWh/anno kWh/anno kWh/anno kWh/anno kWh/anno kWh/anno kWh/anno kWh/anno kWh/anno € 2.250.000 € 2.250.000 € 2.250.000 € 2.250.000 € 2.250.000 € 2.250.000 € 2.250.000 € 2.250.000 € 2.250.000 € 2.250.000 € 2.250.000 € 2.250.000 € 2.250.000 € 2.250.000 € 2.250.000 annuo €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 €0 Costo assicurazione € 40.000,00 € 39.200,00 € 38.416,00 € 37.647,68 € 36.894,73 € 36.156,83 € 35.433,70 € 34.725,02 € 34.030,52 € 33.349,91 € 32.682,91 € 32.029,25 € 31.388,67 € 30.760,90 € 30.145,68 Costo manutenzione € 40.000 € 40.680 € 41.372 € 42.075 € 42.790 € 43.518 € 44.257 € 45.010 € 45.775 € 46.553 € 47.344 € 48.149 € 48.968 € 49.800 € 50.647 Costo lavoro € 50.000 € 51.000 € 52.020 € 53.060 € 54.122 € 55.204 € 56.308 € 57.434 € 58.583 € 59.755 € 60.950 € 62.169 € 63.412 € 64.680 € 65.974 Costo cippato 20000 ton/anno € 1.200.000 € 1.224.000 € 1.248.480 € 1.273.450 € 1.298.919 € 1.324.897 € 1.351.395 € 1.378.423 € 1.405.991 € 1.434.111 € 1.462.793 € 1.492.049 € 1.521.890 € 1.552.328 € 1.583.375 Imprevisti Turboden Stime Investimento iniziale (IVA incl.):€ 4.000.000,00 Ciclo ORC turboden kWh/anno Gettito da tariffa omnicomprensiv a Gettito da vendita energia elettrica con aumento 2% € 50.000 € 50.500 € 51.005 € 51.515 € 52.030 € 52.551 € 53.076 € 53.607 € 54.143 € 54.684 € 55.231 € 55.783 € 56.341 € 56.905 € 57.474 Rata al 5.8% € 400.000 € 400.000 € 400.000 € 400.000 € 400.000 € 400.000 € 400.000 € 400.000 € 400.000 € 400.000 € 400.000 € 400.000 € 400.000 € 400.000 € 400.000 Guadagno al 5.8% € 470.000,00 € 444.620,00 € 418.707,44 € 392.252,39 € 365.244,72 € 337.674,08 € 309.529,89 € 280.801,37 € 251.477,50 € 221.547,02 € 190.998,46 € 159.820,09 € 127.999,94 € 95.525,80 € 62.385,20 Rata al 6.5% € 418.000 € 418.000 € 418.000 € 418.000 € 418.000 € 418.000 € 418.000 € 418.000 € 418.000 € 418.000 € 418.000 € 418.000 € 418.000 € 418.000 € 418.000 Guadagno al 6.5% € 452.000,00 € 426.620,00 € 400.707,44 € 374.252,39 € 347.244,72 € 319.674,08 € 291.529,89 € 262.801,37 € 233.477,50 € 203.547,02 € 172.998,46 € 141.820,09 € 109.999,94 € 77.525,80 € 44.385,20 Da notare il consumo molto più alto di biomassa per produrre la stessa quantità di energia elettrica. Nel ciclo ORC, naturalmente, la quantità di calore prodotta è molto più alta quindi serve un utilizzatore di calore. Pagina 4 di 4PDF Image | Impianto a Biomasse Ciclo Rankine ORC
PDF Search Title:
Impianto a Biomasse Ciclo Rankine ORCOriginal File Name Searched:
ProgettoTURBODEN.pdfDIY PDF Search: Google It | Yahoo | Bing
NFT (Non Fungible Token): Buy our tech, design, development or system NFT and become part of our tech NFT network... More Info
IT XR Project Redstone NFT Available for Sale: NFT for high tech turbine design with one part 3D printed counter-rotating energy turbine. Be part of the future with this NFT. Can be bought and sold but only one design NFT exists. Royalties go to the developer (Infinity) to keep enhancing design and applications... More Info
Infinity Turbine IT XR Project Redstone Design: NFT for sale... NFT for high tech turbine design with one part 3D printed counter-rotating energy turbine. Includes all rights to this turbine design, including license for Fluid Handling Block I and II for the turbine assembly and housing. The NFT includes the blueprints (cad/cam), revenue streams, and all future development of the IT XR Project Redstone... More Info
Infinity Turbine ROT Radial Outflow Turbine 24 Design and Worldwide Rights: NFT for sale... NFT for the ROT 24 energy turbine. Be part of the future with this NFT. This design can be bought and sold but only one design NFT exists. You may manufacture the unit, or get the revenues from its sale from Infinity Turbine. Royalties go to the developer (Infinity) to keep enhancing design and applications... More Info
Infinity Supercritical CO2 10 Liter Extractor Design and Worldwide Rights: The Infinity Supercritical 10L CO2 extractor is for botanical oil extraction, which is rich in terpenes and can produce shelf ready full spectrum oil. With over 5 years of development, this industry leader mature extractor machine has been sold since 2015 and is part of many profitable businesses. The process can also be used for electrowinning, e-waste recycling, and lithium battery recycling, gold mining electronic wastes, precious metals. CO2 can also be used in a reverse fuel cell with nafion to make a gas-to-liquids fuel, such as methanol, ethanol and butanol or ethylene. Supercritical CO2 has also been used for treating nafion to make it more effective catalyst. This NFT is for the purchase of worldwide rights which includes the design. More Info
NFT (Non Fungible Token): Buy our tech, design, development or system NFT and become part of our tech NFT network... More Info
Infinity Turbine Products: Special for this month, any plans are $10,000 for complete Cad/Cam blueprints. License is for one build. Try before you buy a production license. May pay by Bitcoin or other Crypto. Products Page... More Info
| CONTACT TEL: 608-238-6001 Email: greg@infinityturbine.com | RSS | AMP |