小型家用风力发电机项目可行性研究报告

http://www.mossentz.com http://www.cqmossen.
com
()
http://www.mossentz.com http://www.cqmossen.com
1.
200420
2.
3.
4.
5.

6.

1.2.
3.4.5.
6.
7.8.
9.
10.
11.12.
13.14.
15.
16.
8%
http://www.mossentz.com
http://www.cqmossen.com
.................................................................................................2
...................................................................................2
...........................................................3
...............................4
..................................................................................................................6
.........................................................................................1
................................................................................1
........................................................1
....................................................................................1
....................................................1
....................................................................1
...........................................................................................2
...........................................................................................3
........................................................................................3
................................................................................3
........................................................................................4
........................................................................4
....................................................................................4
....................................................................................................4
.....................................................5
.........................................................................5
.....................................................................5
........................................................................................5
............................................................................................6
........................................................6
....................................................................................6
....................................................................6
....................................................................................9
.............................................................9
....................................................................................................9
................................................................................................9
................................................................................................9
..................................................................................................10
...................................................10
..................................................................................10
..............................................................................10
......................................................................................10
..........................................................................................10
...............................................................................11
......................................................................11
..........................................................................................11
..........................................................................12
......................................................................................12
..............................................................................12
..............................................12
..............................................................................................12
......................................................................................12
......................................................................................13
......................................................................................13
.......................................................................................16
..................................................................................16
..........................................................................................16
..............................................................................16
..............................................................................16
..........................................................................................16
......................................17
1
2
....................................................17
........................................................19
3
4
........................................19
....................................................20
5........................................................................................21
......................................22
..............................................23
1................................................................................................23
..................................................................................23
..............................................................................23
......................................................................................23
..........................................................................................23
..................................................................................................23
..........................................................................................24
......................................25
...............................................................................26
..............................................................................26
..............................................................................26
......................................................................................26
......................................................................27
..........................................27
..................................................................................28
..............................................................28
......................................................28
1............................................................................................28
2................................................................................28
................................................................................................29
......................................................................30
.....................................................................................................30
..........................................................33
..................................................................................33
..........................................................................................33
..................................................................................................34
..............................................................................34
..............................................................................34
..............................................................................................35
..................................................................................35
......................................................................................35
..........................................................................36
..............................................................................................36
......................................................................................36
...................................................36
..................................................................................................36
..................................................................................................36
..................................................................................................37
..................................................................................................37
..........................................................................37
......................................................................................37
...............................................................38
..............................................................................38
.........................................................................................................38
......................................................................................39
......................................................39
1..............................................................................................................39
2..............................................................................................................39
3 ....................................................................................................39
4............................................................39
......................................................................................40
5
....................................................................................41
..............................................................................41
6.............................................................................................................42
..................................................................................42
..................................................................................................43
..................................................................................................43
..........................................................................................44
..................................................................................................44
...................................................................................45
..........................................................................45
..............................................................................45
..............................................................................45
......................................................................................45
..................................................................46
..................................................................................47
..................................................................................47
......................................................................................48
..............................................................................48
..........................................................................48
..............................................................................................48
..................................................................................................51
......................................................................52
......................................................................55
..........................................................................................57
..............................................................................................57
......................................................................................58
...................................................................................59
1
2
3
4
550
1
2023-68281508
1
2XX XX
1
3(2008 )
4()
5
6
1
2
3
4
5
6
7
8
9
10
2 421
230000 /
1101.6
221.0
3 122.6
21
11
23 2 1
3 80% 100%
2

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

1 XX
3
5
4
5
7
8

XX XX XX XX
XX XX XX
880 1.3
880 1.3
880 1.3 880

706.0
479.0
880
(/)
1.3
479
455
396
800
31.7
59
800
4.7
40
520
2.1
48
520
2.5
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
88
47.3
47.3
5.0%
0.54
80.2%
5.1%
6.4%
(/)
(/)
1154.5
77.0
(/)
(/)
94.3
3 XX XX
XX
4 XX XX XX
706.0
47.3
26
53.3

30000
786 XX XX XX
10
XX XX XX

68
0.45 4.32
3
50
5600 /

11
12
26 53.3
13
14
26
53.3
15
26
53.3
XX XX XX

GBT14848
1
2
3
16

TSP
30
A
NOxCO
B
17
1
2
3
4
5
40% 30%
18
5km/h15km/h 1/3
4
5
CODNH3-NSS
GB89781996
3
19
88 93dB(A) 82 90dB(A) 95
105dB(A) 110dBA
50m 50
100m
2
GB3096 2
20
3
4
GB12523
60dB(A)50dB(A)
5
5
1

1.5
1.8

21
CODNH3-N\SS
SS
7595dB(A)
22
2.8
2.28%
1
2
3
4
44 1.0
5.0%
23
XX
24
CODNH3-N\SS
SS
7595dB(A)
25
1
2
3
4
5

6
7
8

1
2
3
4
5
6
7
8
9
10
11
12
26
13
14
15
16
12008
2 0.89
20% 4.4%
3 1.56
20% 4.4%
4XX XX XX XX
20% 4.4%
GB/T 2046
GB/T 50352
GB/T 50189
JG/T 2604
GB/T50176
27
GB/T 2486
GB/T 50264
GB/T 50189
2010 2001 76.4%

1.96 4.41 0.74 1.82
50%
2
30000
28
144.0
43200.0
tce
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
29
146.5 14.0
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 /
30
378.0
267.6
26.4
9.7
146.5
4
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
15
kw.h/
114.29
16
kw.h/
294.88
17
kw.h/
1.44
18
kw.h/
3600.00
31
19
32
kw.h/d
144.00
3
4
5
6
1
2
4
0.90
5 S11

33
1
2
3
4
5
6
34
6
50
8 DCS
35
1
2
3
30000
0.0961tce/
1
2
36
3
8 300 7200

4 8

28 2 6 3 1
16

2 1
37
2
3
4
5
6
1[2008]368
3
4
6
7
12008

2
3
2008
38
8
1
2
3
4
5
6
101.6
1 47.3
2 53.3
3 1.0
26 53.3
706.0 47.3
3
1.0
39
=++
101.6
53.3
0.0
1.0
101.6
100.0%
47.3
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%
46.6%
52.5%
0.0%
1.0%
100.0%
40
5

21.0
1.1
1.2
1.2.1
60
1.2.2
1.2.3
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
25.7
32.1
32.1
314.6
45
0.9
1.1
1.1
10.8
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
41
122.6 101.6 21.0
1.1
1.2
1.2.1
60
1.2.2
1.2.3
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
25.7
32.1
32.1
314.6
45
0.9
1.1
1.1
10.8
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
42
122.6
1 101.6 101.6
100%
2 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
101.6
16.8
4.2
0.0
0.0
122.6
0.0
16.8
4.2
0.0
0.0
21.0
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
2
2.1
2.2
43
1 101.6
2 21.0
80%
20%
1.1
10
101.6
79.4
96.3
92.1
117.7
1039.7
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
44

2008
1
12% 10% 13%
2 4060
2 1.3
3
30000 /
4 12
10 10 1
1 80% 9
2 10 100%
5
17% 7% 3%
6 25%
10%

7 2 6
378.0

45
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
46
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
227.2
267.6
65.9
65.9
161.3
201.7
217.3
257.7
11
12
47
==82.2
1
=82.225%=20.6
2
=82.220.6=61.6
3
1
100% =48.5%
2
=
100% =87.3%
3
=
100% =48.5%
4
=
100% =64.7%
48
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
49
15
80%
100%
DSCR
50
1 FIRR
FIRR
FIRR= ( CI CO )( 1 + FIRR ) = n
t
t =1
FIRR=29.6%
2FNPV
FNPV
ic=12%
n
FNPV= ( CI CO ) t (1 + i c )
t =1
FNPV=234.3
3
FNPVR=
100%
FNPVR=191.1%
4 Pt
pt
Pt= ( CI CO ) = 0
t =1
Pt=2.22

5ROI
ROI
EBIT
TI
ROI=
EBIT
100%
TI
ROI=50.2%
6ROE
51
ROE
NP
EC
ROE=
NP
100%
EC
ROE=50.2%
7

52
(%)
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
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
53
(%)
DSCR
80
100
100
100
54
2
1
n
FIRR= ( CI CO )( 1 + FIRR )
t =1
=n
FIRR=38.1%
2ic=12%
n
FNPV= ( CI CO ) t (1 + i c )
t =1
FNPV=276.2
3
FNPVR=
100%
FNPVR=225.3%
4
pt
Pt= ( CI CO ) = 0
t =1
Pt=1.93

55
(%)
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
Pt()
1.93
225.3%
ROI
50.2%
ROE

50.2%
ICR
56
(%)
80
100
100
100
DSCR
BEP
BEP=
100%

BEP=44.1%

44.1% 44.1%
2
3000044.1%=13230
44.1%

44.1% 13230
50%
57
-10%
10%
19.21
29.60
38.13
152.31
234.30
302.29
3.33
2.22
1.33
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
58
2
3
5 29.6% 12%
234.3
6
8
48.5% 87.3% 64.7%
29.6% 2.22 3
44.1% 13230 /

XX
59

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

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.com http://www.cqmossen.

880 1.3 880

2010 2001 76.4%

122.6 101.6 21.0

You might also like