kalkulacija projekta reciklaže Al
-
Upload
manojlovic-vaso -
Category
Documents
-
view
28 -
download
0
Transcript of kalkulacija projekta reciklaže Al
![Page 1: kalkulacija projekta reciklaže Al](https://reader031.fdocument.pub/reader031/viewer/2022013104/544bcd17b1af9fcc258b4664/html5/thumbnails/1.jpg)
Spisak tehnoloske opreme sa cenama kapacitet, kg/h kom
MultiMelter© peć 2000 1
ECOREG®-Regenerator 1
Uredjaj za analizu hem sastava ingota(spektrometar) 1
Sistem za sarziranje peci 1,000 2
Pomocni alat 1
Prenosni lonac sa rotorom za obradu liva 500 1
Ukupno
![Page 2: kalkulacija projekta reciklaže Al](https://reader031.fdocument.pub/reader031/viewer/2022013104/544bcd17b1af9fcc258b4664/html5/thumbnails/2.jpg)
cena/kom UKUPNO, eur
1,000,000 1,000,000
700,000 700,000
35,000 35,000
20,000 40,000
4,000 4,000
45,000 45,000
1,824,000
![Page 3: kalkulacija projekta reciklaže Al](https://reader031.fdocument.pub/reader031/viewer/2022013104/544bcd17b1af9fcc258b4664/html5/thumbnails/3.jpg)
(t)
Ulazni materijal, tonaUkupan kapacitet, tona 10000Tip: Tvrdi aluminijum 11111
Iskoriscenje do ingota, %/100 90.00%
Šljaka, t 2.00% 222
Čelicni otpadak, t 4.70% 522
Masti i ulja, %/100 3.50% 388.9
Ukupno ulaz 100.20%
Troškovi-normativaEnergija, kWh/t Al 750
Radna snaga
Sortiranje otpada 0.30%
Gasovi
Obloga i pribor
Korekcija sastava 1.00% 100
Filterska prasina 0.70% 70
Ostali troškovi 0.15%
Transport aluminijuma
Ukupni troskovi
Izlazni prihodiINGOTI Al 226 10000
Šljaka 222
Celicni otpadak 522
Ukupni prihodi
Ukupno troškovi godišnjeCena investicije opremeUkupni prihodi godišnjeMesečni profit
![Page 4: kalkulacija projekta reciklaže Al](https://reader031.fdocument.pub/reader031/viewer/2022013104/544bcd17b1af9fcc258b4664/html5/thumbnails/4.jpg)
Godišnji profit
![Page 5: kalkulacija projekta reciklaže Al](https://reader031.fdocument.pub/reader031/viewer/2022013104/544bcd17b1af9fcc258b4664/html5/thumbnails/5.jpg)
(€)
1100 1222
0.09 67.5
22
0.4 12
4
3
2 200
50 0.35
15
65
1611
1800
100 2
80 4
1806
€ 16,110,722 1,824,000
€ 18,064,000 € 162,773
€/t Al ingota
![Page 6: kalkulacija projekta reciklaže Al](https://reader031.fdocument.pub/reader031/viewer/2022013104/544bcd17b1af9fcc258b4664/html5/thumbnails/6.jpg)
€ 1,953,278
![Page 7: kalkulacija projekta reciklaže Al](https://reader031.fdocument.pub/reader031/viewer/2022013104/544bcd17b1af9fcc258b4664/html5/thumbnails/7.jpg)
![Page 8: kalkulacija projekta reciklaže Al](https://reader031.fdocument.pub/reader031/viewer/2022013104/544bcd17b1af9fcc258b4664/html5/thumbnails/8.jpg)
(t)
Ulazni materijal, tonaUkupan kapacitet, tona 10000Tip: Tvrdi aluminijum 11111
Iskoriscenje do ingota, %/100 90.00%
Šljaka, t 2.00% 222
Čelicni otpadak, t 3.40% 378
Masti i ulja, %/100 5.22% 580.0
Ukupno ulaz 100.62%
Troškovi-normativaEnergija, kWh/t Al 750
Radna snaga
Sortiranje 0.30%
Gasovi
Obloga i pribor
Korekcija sastava 1.00% 100
Filterska prasina 0.70% 70
Ostali troškovi 0.15%
Transport aluminijuma
Ukupni troskovi
Izlazni prihodiINGOTI Al 226 10000
Šljaka 222
Celicni otpadak 378
Ukupni prihodi
Ukupno troškovi godišnjeCena investicije opremeUkupni prihodi godišnjeMesečni profitGodišnji profit
![Page 9: kalkulacija projekta reciklaže Al](https://reader031.fdocument.pub/reader031/viewer/2022013104/544bcd17b1af9fcc258b4664/html5/thumbnails/9.jpg)
(€)
1000 1111
0.09 67.5
22
0.4 12
4
3
2 200
50 0.35
15
65
1488
1700
100 2
80 3
1705
€ 14,879,611 € 1,824,000 € 17,052,444 € 181,069 € 2,172,833
€/t Al ingota
![Page 10: kalkulacija projekta reciklaže Al](https://reader031.fdocument.pub/reader031/viewer/2022013104/544bcd17b1af9fcc258b4664/html5/thumbnails/10.jpg)
Tvrdi alumunijum troškovi,g
Meki alumunijum troškovi,go
Cena investicija opremeUkupni prihodiGodišnji profit
![Page 11: kalkulacija projekta reciklaže Al](https://reader031.fdocument.pub/reader031/viewer/2022013104/544bcd17b1af9fcc258b4664/html5/thumbnails/11.jpg)
Ukupni proracun
€ 16,110,722
€ 14,879,611
€ 1,824,000 € 35,116,444 € 4,126,111