- User data
- t/a
- MJ/kg
- h/a
- Exchange rate Euro to: 1
- €/t
- €/t
- €/t
- Electricity sold specific price €/MWh
- Heat sold specific price €/MWh
- Depreciation and credit repayment period a
- Basic data
- Total firing capacity MW
- Number of firing lines pcs
- Firing capacity per line MW
- Electric efficiency %
- Power generation, gross MW
- Electric auxiliary power MW
- Power generation, net 9,7 MW
- Energy output, net 77500 MWh/a
- Heat efficiency %
- Heat output, net MWh/a
- Capex
- Machines Mio.€
- Electrics Mio.€
- Civil works Mio.€
- Project management Mio.€
- Sum capex Mio.€
- Operation
- kg/t
- kg/t
- kg/t
- Opex & revenues
- €/t
- Mio.€/a
- Maintenance machines
- Maintenance electrics
- Maintenance civil works
- Electricity sold €/a
- El. sold price rise from year 2 % p.a.
- Heat sold €/a
- Heat price rise from year 2 % p.a.
- Economic parameters
- Opex price rise % p.a.
- Interest rate %
- Equity ratio 0 %
- Annuity factor %
Legend
EBT (Earn before Taxes)
EBIT (Earn before Interest and Taxes)
Revenues
break even: EBT (cumulative) = 0
EBIT (Earn before Interest and Taxes)
Revenues
break even: EBT (cumulative) = 0
Total interest payments plant
Depreciation
Opex
Depreciation
Opex