水平轴小型家用风力发电机项目可行性研究报告

http://www.mossentz.
com
()
http://www.mossentz.com
....................................................................................... 1
........................................................................... 1
................................................... 1
............................................................................... 1
............................................... 2
............................................................... 2
............................................................... 2
............................................................... 4
................................................................................... 5
........................................................................... 6
................................................................................... 6
................................................................... 6
............................................................................... 6
............................................................................................... 7
................................................................... 9
................................................................... 9
..................................... 15
..................................................................... 15
................................................................. 15
................................................................................. 15
..................................................................................... 16
................................................. 16
............................................................................. 17
............................................................. 17
............................................................................. 18
......................................................... 19
............................................................................................. 19
......................................................................................... 19
......................................................................................... 20
............................................................................................. 20
................................................. 20
............................................................................. 20
......................................................................... 20
................................................................................. 21
............................................................. 21
..................................................................................... 22
............................................................................. 23
................................................................. 23
..................................................................................... 24
..................................................................... 24
................................................................................. 25
......................................................................... 25
............................. 25
......................................................................................... 26
................................................................................. 26
................................................................................. 27
................................................................................. 27
..................................................................................... 28
............................................................................. 28
..................................................................................... 29
......................................................................... 30
......................................................................... 30
..................................................................................... 31
................................. 31
1 ............................................... 31
2 ................................................... 35
3................................... 36
4 ............................................... 37
5 ................................................................................... 39
................................. 41
......................................... 42
1 ........................................................................................... 42
..................................................................... 42
..................................................... 43
............................................................. 43
2 ................................................... 43
3 ................................................................... 45
..................................................................... 46
............................................................................. 46
......................................................................... 46
................................................................................. 47
..................................................................................... 47
............................................................................................. 48
..................................................................................... 48
................................. 50
............................................................................. 51
......................................................................... 51
......................................................................... 51
................................................................................. 51
................................................................. 52
..................................... 53
............................................................................. 53
......................................................... 55
................................................. 55
1 ....................................................................................... 55
2 ........................................................................... 55
......................................................................... 56
................................................................. 56
................................................................................. 57
..................................................... 58
............................................................................. 58
..................................................................................... 59
............................................................................................. 60
......................................................................... 60
......................................................................... 61
......................................................................................... 62
............................................................................. 62
................................................................................. 62
..................................................................... 63
......................................................................................... 63
................................................................................. 63
................................................. 64
............................................................................................. 64
............................................................................................. 64
............................................................................................. 65
............................................................................................. 65
..................................................................... 65
................................................................................. 66
............................................................. 66
......................................................................... 67
......................................................................................... 67
................................................................................. 68
................................................. 69
1 ....................................................................................... 69
2 ....................................................................................... 69
3 ............................................................................................... 69
4 ....................................................... 70
................................................................................. 70
5 ............................................................................... 71
......................................................................... 71
6 ................................................................................... 71
............................................................................. 72
............................................................................................. 72
............................................................................. 73
..................................................................................... 73
............................................................................. 74
................................................................................. 74
..................................................................... 74
......................................................................... 75
......................................................................... 76
................................................................................. 76
............................................................. 76
............................................................................. 76
............................................................................. 77
................................................................................. 77
......................................................................... 78
..................................................................... 78
......................................................................................... 79
............................................................................................. 79
................................................................. 81
................................................................. 83
..................................................................................... 84
......................................................................................... 84
......................................................................................... 85
................................................................................. 86
................................................................................. 87
1
2
3
4
550
1
2XX XX
3(2008 )
4
()
5
6
1
4
2
3
4
5
6
7
8
9
10
2 421
2
30000 /
1101.6
221.0
3 122.6
21
11
23 2 1
3 80%
100%
28
48.80 XX
3 XX XX XX
7 122.6 101.6
21.0
378.0 110.4 61.6
48.80
48.5% 87.3%
64.7% 29.6%
234.3 50.2%
2.22 1.93
44.1% 55.9%
9 XX XX
30000.0
30000.0
28
16
300
()
26
()
17
()
()
880.0
479.0
706.0
455.0
88.0
64.0
1.3
()
45.0
54.0
5.0%
80.2%
5.1%
6.4%
1154.5
10
77.0
11
94.3
t/a
9.0
t/a
33.0
t/a
45.0
t/a
60.0
43200.0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.0
10
0.0
11
4.00
12
0.00
13
0.00
14
0.00
0.54
10
tce
14.08
tce/
0.0372
tce/
0.0961
tce/
0.5029
tce/
0.0005
tce/d
0.0469
kw.h
43200
kw.h/
114.2900
kw.h/
294.8800
kw.h/
1.4400
kw.h/
1542.90
kw.h/d
144.00
tce
1.77
tce/
0.0047
tce/
0.0121
tce/
0.0634
122.6
PVI
122.6
40.9
101.6
101.6
53.3
47.3
0.0
1.0
0.00
11
33.9
82.9%
3.63
21.0
17.1%
7.00
0.75
33.9
7.0
122.6
122.6
100.0%
0.00
0.0%
0.00
0.0%
0.00
0.00
0.00
0.0%
0.0%
10
0.0%
267.6
65.9
201.7
257.7
89.2
378.0
26.88
5.56
12
0.71
0.17
0.53
13.50
4361.54
290.77
110.40
3.94
0.29
84.92
61.60
2.20
0.16
47.38
48.80
1.74
0.13
37.54
21.7%
16.3%
30.7%
12.9%
146.5
38.8%
28.2
25.6
2.6
1.8
0.8
82.2
2.9
13
20.6
0.7
82.2
61.6
2.2
48.5%
87.3%
64.7%
48.5%
50.2%
90.0%
10
308.3%
11
372.0%
12
1800.0%
13
94.3%
14
3.1%
29.6%
ic12
FNPU
234.30
Pt()
2.22
191.1%
ROI
50.2%
ROE
50.2%
ICR
DSCR
38.1%
ic12
FNPU
276.20
Pt()
1.93
225.3%
14
ROI
50.2%
ROE
50.2%
ICR
DSCR
44.1%
44.1%
55.9%
13230.0
13230.0
1 XX
3
15
7
8
XX XX XX
XX
XX
16
XX XX
880 1.3 880
1.3
880 1.3
880
706.0 479.0
880
(/)
479
455
396
800
31.7
59
800
4.7
40
520
2.1
48
520
2.5
17
1.3
88
64
(/)
44
229
1.0
20
520
1.0
()
45
45
680
3.1
54
44
229
1.0
()
10
229
0.2
706
706
47.3
47.3
5.0%
0.54
80.2%
5.1%
6.4%
(/)
1154.5
(/)
77.0
(/)
94.3
18
3
XX XX XX
4 XX XX XX
19
706.0
47.3
26
53.3
30000
20
/d
/a
(tce)
9.0
0.0
0.0
t/a
0.0
144.0
43200.0
1.2290
5.31
0.0
0.0
12.1430
0.00
0.0
0.0
0.0341
0.00
0.0
0.0
0.7143
0.00
0.0
0.0
0.9000
0.00
0.0
0.0
0.2850
0.00
0.0
0.0
0.6000
0.00
0.0
0.0
1.4286
0.00
0.0
2.0
1.4714
2.94
10
0.0
0.0
1.4714
0.00
21
/d
/a
(tce)
11
0.0
4.0
1.4571
5.83
12
0.0
0.0
1.4286
0.00
13
0.0
0.0
1.7143
0.00
14
0.0
0.0
0.9714
0.00
15
0.0
0.0
1.3000
0.00
16
0.0
0.0
1.5714
0.00
17
0.0
0.0
1.2000
0.00
18
0.0
0.0
1.0000
0.00
19
14.08
tce
0.0
14.1
0.0
14.08
tce/
0.0
0.0372
0.0
0.0372
tce/
0.0
0.0961
0.0
0.0961
tce/
0.0
1.1733
0.0
1.1733
tce/
0.0
0.0005
0.0
0.0005
tce/d
0.0469
14.0800
0.0
0.0469
144.00
43200.00
1.229
5.31
114.29
114.29
1.229
0.0140
294.88
294.88
1.229
0.0362
kw.h
kw.h/
kw.h/
kw.h/
1.44
1.44
1.229
0.0002
kw.h/
3600.00
3600.0
1.229
0.4424
kw.h/d
144.00
144.00
1.229
0.02
GB/T2589-2008
22
786 XX XX XX
2
XX XX XX
68
0.45 4.32
50
5600 /
23
24
25
4
26
26 53.3
1
2
27
26
53.3
26
53.3
28
1
2
3
4
5GB 30951996
6GB 30962008
7GB 38382002
8GB 98781996
9GB123482008
10GB 145541993
11GB 1561895
12GB162971996
13GB 185982001
14
GB 18599
2001
15GB/T1484893
16TJ36
17
GB4911
XX XX XX
29
GBT14848
1
2
3
30
31
TSP
30
NOxCO
B
1
32
2
3
4
5
33
40% 30%
5km/h
15km/h 1/3
34
35
5
CODNH3-NSS
GB8978
1996
36
37
8893dB(A) 8290dB(A) 95
105dB(A) 110dBA
50m 50100m
2
GB3096 2
GB12523
60dB(A)50dB(A)
38
5
1
1.5 1.8
39
40
CODNH3-N\SS
SS
7595dB(A)
41
1.5m3/d
CODSS
XX XX XX
COD80mg/lSS70mg/l 25.0mg/l
GB8978
450m3
1.5m3
42
COD
SS
620mg/l
500mg/l
35mg/l
1.19t/a
0.96t/a
0.07t/a
80mg/l
70mg/l
25mg/l
0.15t/a
0.13t/a
0.05t/a
PH
COD
(mg/l)
BOD
(mg/l)
6.98.36
340512
39.2117
025
7.888.14
25.688
16.133.6
010
43
2 2.5t/a
XX XX XX
XX
44
70100dBA
65dBA
45
3050dBA
GB1234860dB(A) 50dB(A)
GB12348
[dBA]
[dBA]
40
30
85-90
65-80
46
2.8 2.28%
47
2
3
4
44 1.0
5.0%
48
XX
49
CODNH3-N\SS
SS
7595dB(A)
50
1
2
3
4
7
8
1
2
51
3
4
5
6
7
8
9
10
11
12
13
14
15
16
12008
2
0.89 20%
4.4%
3
1.56 20% 4.4%
4XX XX XX
52
XX 20%
4.4%
GB/T 2046
GB/T 50352
GB/T 50189
JG/T 2604
GB/T50176
GB/T 2486
7
8
GB/T 50264
GB/T 50189
53
2010 2001 76.4%

1.96 4.41
0.74 1.82 50%
2015
1990 2002 2.68
2.05 2.2% 2020
1.54
3%2015
20 90
2020
XX
1.56
20% 25%
54
XX
28 XX
55
30000
tce
144.0
43200.0
5.3
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
0.0
0.0
0.0
2.0
2.9
10
0.0
0.0
0.0
11
0.0
4.0
5.8
12
0.0
0.0
0.0
13
0.0
0.0
0.0
14
0.0
0.0
0.0
15
0.0
0.0
0.0
16
0.0
0.0
0.0
17
0.0
0.0
0.0
18
0.0
0.0
0.0
14.0
GB/T2589-2008
146.5
14.0
56
1
14.0tce/378.0 0.0372 /
2
14.0tce/146.5 0.0961 /
3
4.32 kWh/378.0 114.29kWh/
4
14.0tce/30000 0.0005 /
378.0
267.6
26.4
9.7
146.5
38.8%
30000.0
tce
14.1
tce/
0.0372
10
tce/
0.0961
11
tce/
1.1733
12
tce/
0.0005
13
tce/d
0.0469
14
kw.h
43200.00
57
15
kw.h/
114.29
16
kw.h/
294.88
17
kw.h/
1.44
18
kw.h/
3600.00
19
kw.h/d
144.00
58
1
2
0.90
5 S11
59
1
2
3
60
5
6
61
6
50
8 DCS
62
1
2
3
63
30000
0.0961tce/
64
1
2
3
8 300
7200
4 8
28 2
6 3 1 16
65
2 1
66
2
3
4
5
6
1[2008]368
3
4
67
6
7
1
2008
3
2008
8
1
2
3
4
5
6
68
101.6
1 47.3
2 53.3
3 1.0
26 53.3
706.0
47.3
3
1.0
69
=+++
101.6
53.3
0.0
1.0
47.3
101.6
100.0%
1.1
47.3
53.3
0.0
0.0
100.6
99.0%
1.1.1
47.3
0.0
0.0
0.0
47.3
46.6%
1.1.2
0.0
53.3
0.0
0.0
53.3
52.5%
1.2
0.0
0.0
0.0
1.0
1.0
1.0%
1.2.1
0.0
0.0
0.0
0.0
0.0
0.0%
1.2.2
0.0
0.0
0.0
1.0
1.0
1.0%
1.3
0.0
0.0
0.0
0.0
0.0
0.0%
1.3.1
0.0
0.0
0.0
0.0
0.0
0.0%
1.3.2
0.0
0.0
0.0
0.0
0.0
0.0%
1.4
0.0
0.0
0.0
0.0
0.0
0.0%
1.5
0.0
0.0
0.0
0.0
0.0
0.0%
47.3
53.3
0.0
1.0
101.6
100.0%
70
46.6%
52.5%
0.0%
1.0%
100.0%
21.0
10
71.9
86.5
87.0
854.4
18.1
21.5
21.5
211.6
49.3
60.5
61.0
597.8
1.1
1.2
1.2.1
60
25.7
32.1
32.1
314.6
1.2.2
45
0.9
1.1
1.1
10.8
1.2.3
20
18
11.2
13.5
13.5
132.7
1.2.4
20
18
11.5
13.8
14.3
139.7
1.3
45
4.5
4.5
4.5
45.0
20.2
25.2
25.2
247.0
2.1
20.2
25.2
25.2
247.0
16.8
4.2
21.0
189.0
16.8
4.2
0.0
21.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
30
45
12
122.6 101.6
71
21.0
10
71.9
86.5
87.0
854.4
18.1
21.5
21.5
211.6
49.3
60.5
61.0
597.8
1.1
1.2
1.2.1
60
25.7
32.1
32.1
314.6
1.2.2
45
0.9
1.1
1.1
10.8
1.2.3
20
18
11.2
13.5
13.5
132.7
1.2.4
20
18
11.5
13.8
14.3
139.7
1.3
45
4.5
4.5
4.5
45.0
20.2
25.2
25.2
247.0
2.1
20.2
25.2
25.2
247.0
16.8
4.2
21.0
189.0
16.8
4.2
0.0
21.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
30
45
12
122.6
1 101.6 101.6
100%
2
72
21.0
100%
PVI
101.6
16.8
4.2
0.0
0.0
122.6
1.1
101.6
0.0
0.0
0.0
0.0
101.6
1.2
0.0
0.0
0.0
0.0
0.0
0.0
1.3
0.0
0.0
0.0
0.0
0.0
0.0
1.4
0.0
16.8
4.2
0.0
0.0
21.0
101.6
16.8
4.2
0.0
0.0
122.6
2.1
101.6
16.8
4.2
0.0
0.0
122.6
0.0
16.8
4.2
0.0
0.0
21.0
2.2
0.0
0.0
0.0
0.0
0.0
0.0
2.2.1
0.0
0.0
0.0
0.0
0.0
0.0
2.2.2
0.0
0.0
0.0
0.0
0.0
0.0
2.3
0.0
0.0
0.0
0.0
0.0
2.3.1
0.0
0.0
0.0
0.0
0.0
2.3.2
0.0
0.0
0.0
0.0
0.0
0.0
2.4
0.0
0.0
0.0
0.0
0.0
0.0
1
101.6
2
21.0
80%
73
20%
10
101.6
79.4
96.3
92.1
117.7
1039.7
1.1
0.0
52.7
82.2
82.2
82.4
793.5
1.2
0.0
9.7
9.7
9.7
9.7
97.0
1.3
0.0
0.2
0.2
0.2
0.0
1.0
1.4
0.0
0.0
0.0
0.0
0.0
0.0
1.5
0.0
0.0
0.0
0.0
0.0
0.0
1.6
101.6
16.8
4.2
0.0
0.0
122.6
1.7
0.0
0.0
0.0
0.0
21.0
21.0
1.8
0.0
0.0
0.0
0.0
4.6
4.6
101.6
30.0
24.8
20.6
20.6
321.2
2.1
101.6
0.0
0.0
0.0
0.0
101.6
2.2
0.0
0.0
0.0
0.0
0.0
0.0
2.3
0.0
16.8
4.2
0.0
0.0
21.0
2.4
0.0
13.2
20.6
20.6
20.6
198.6
2.5
0.0
0.0
0.0
0.0
0.0
0.0
0.0
49.4
71.5
71.5
97.1
718.5
0.0
49.4
120.9
192.4
263.9
2008
74
12% 10% 13%

2 40
60 2
1.3
3
30000 /
4
12 10
10 1
1 80% 9
2 10
100%
5
17%
7% 3%
6
75
25% 10%
7 2 6
378.0
24000.0
302.4
30000.0
378.0
126
24000.0
302.4
30000.0
378.0
0.0
111.3
0.0
146.5
0.0
22.5
0.0
28.2
3.1
0.0
20.5
0.0
25.6
3.2
0.0
1.4
0.0
1.8
3.3
0.0
0.6
0.0
0.8
1.1
76
154.2
192.8
7.1
8.9
26.4
26.4
9.7
9.7
4.9
4.9
0.2
0.2
0.0
0.0
5.7
5.7
9.5
9.5
10
9.5
9.5
11
227.2
267.6
65.9
65.9
161.3
201.7
217.3
257.7
12
77
==82.2
=82.225%=20.6
2
=82.220.6=61.6
3
1
100% =48.5%
100 % =87.3%
100% =48.5%
100% =64.7%
78
80%
100%
302.4
378.0
22.5
28.2
227.2
267.6
52.7
82.2
13.2
20.6
39.5
61.6
6.1
4.0
6.2
6.2
2.0
3.1
6.3
33.5
52.3
6.4
33.5
52.3
33.5
85.8
32.2%
48.5%
61.3%
87.3%
10
32.2%
64.7%
11
32.2%
48.5%
12
ROI
44.5%
50.2%
13
ROE
33.4%
50.2%
14
ICR
15
DSCR
1FIRR
FIRR
79
FIRR= CI CO1 FIRR t n

n
t 1
FIRR=29.6%
2FNPV
FNPV
ic=12%
FNPV= CI COt 1 i c t
n
t 1
FNPV=234.3
3
FNPVR=
100%
FNPVR=191.1%
4Pt
Pt= CI CO 0
pt
t 1
Pt=2.22
5ROI
ROI
EBITTI
80
ROI=
EBIT
100%
TI
ROI=50.2%
6ROE
ROE
NPEC
ROE=
NP
100%
EC
ROE=50.2%
7
(%)
80
100
100
100
0.0
302.4
378.0
378.0
378.0
3730.0
0.0
302.4
378.0
378.0
378.0
3704.4
0.0
0.0
0.0
0.0
0.0
4.6
0.0
0.0
0.0
0.0
0.0
21.0
101.6
269.8
310.7
306.5
306.5
3134.1
101.6
0.0
0.0
0.0
0.0
101.6
0.0
16.8
4.2
0.0
0.0
21.0
81
(%)
80
100
100
100
0.0
217.3
257.7
257.7
257.7
2536.6
0.0
22.5
28.2
28.2
28.2
276.3
0.0
13.2
20.6
20.6
20.6
198.6
-101.6
32.6
67.3
71.5
71.5
595.9
-101.6
32.6
67.3
71.5
71.5
595.9
-101.6
-69.0
-1.7
69.8
141.3
29.6%
FNPU
234.3
Pt()
2.22
191.1%
ROI
50.2%
ROE
50.2%
ICR
DSCR
1
FIRR= CI CO1 FIRR t n
n
t 1
FIRR=38.1%
2ic=12%
FNPV= CI COt 1 i c t
n
t 1
FNPV=276.2
3
82
FNPVR=
100%
FNPVR=225.3%
4
Pt= CI CO 0
pt
t 1
Pt=1.93
(%)
80
100
100
100
0.0
302.4
378.0
378.0
378.0
3730.0
0.0
302.4
378.0
378.0
378.0
3704.4
0.0
0.0
0.0
0.0
0.0
4.6
0.0
0.0
0.0
0.0
0.0
21.0
101.6
253.0
306.5
306.5
306.5
3113.1
101.6
0.0
0.0
0.0
0.0
101.6
0.0
0.0
0.0
0.0
0.0
0.0
0.0
217.3
257.7
257.7
257.7
2536.6
0.0
22.5
28.2
28.2
28.2
276.3
0.0
13.2
20.6
20.6
20.6
198.6
-101.6
49.4
71.5
71.5
71.5
616.9
-101.6
49.4
71.5
71.5
71.5
616.9
-101.6
-52.2
19.3
90.8
162.3
0.0
38.1%
FNPU
276.20
83
(%)
80
100
100
100
Pt()
1.93
225.3%
ROI
50.2%
ROE
50.2%
ICR
DSCR
BEP
1
BEP=
100%

BEP=44.1%
44.1%
44.1%
84
65.9
0.0
1/10
3000
86.1
37.8
1/9
3333
88.3
42.0
1/8
3750
91.1
47.3
1/7
4286
94.7
54.0
1/6
5000
99.5
63.0
1/5
6000
106.2
75.6
1/4
7500
116.3
94.5
1/3
10000
133.1
126.0
10
1/2
15000
166.8
189.0
11
1.0
30000
267.6
378.0
30000 126
12
44.1%
13
13230
2
3000044.1%=13230
44.1% 44.1%
13230
50%
85
-10%
10%
19.21
29.60
38.13
152.31
234.30
302.29
3.33
2.22
1.33
86
-10%
10%
34.29
29.60
25.42
271.82
234.30
201.52
1.64
2.22
2.32
32.52
29.60
22.47
257.76
234.30
178.09
1.89
2.22
2.89
87
5 29.6% 12%
234.3
6
8
48.5% 87.3%
64.7% 29.6%
2.22 3
44.1% 13230 /
88
XX
89

水平轴小型家用风力发电机项目可行性研究报告

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

水平轴小型家用风力发电机项目可行性研究报告

Uploaded by

Copyright:

Available Formats

http://www.mossentz.

2010 2001 76.4%

12% 10% 13%

FIRR= CI CO1 FIRR t n

You might also like