General

1. Description
1.1 Flowsheet

S-104
S-101

P-5 / HX-102

S-112

Cooling

S-102

P-3 /

Baghous

S-105
P-1 / INC-101
Incineration
S-103

1.2 Filename (.spd)

C:\Users\goran.bolsec.TEHNOKOM\Documents\POSAO + RAZNO\NIKOLA\Nik

2. Economics
2.1 Total Investment

36120617

2.2 Total Revenues

2.3 Operating Cost

8599994

2.4 Unit Production Ref. Rate

0.00

2.5 Unit Production Cost

incl. depreciation

0.00 $/kg MP

excl. depreciation

0.00 $/kg MP

3. Project Indices
3.1 Gross Margin

-1.00

3.2 Return On Investment

3.3 Payback Time

-14.81
N/A

3.4 IRR Before Taxes

0.00

3.5 IRR After Taxes

0.00

3.6 NPV at (7.00 %)

4. Size

4.1 Throughput

0.00

4.2 Annual Throughput

0.00

MP = Undefined

Last Update: March 13, 2015

S-108

S-107

S-106
P-2 / HX-101

112

Heat Exchanging
P-3 / BHF-101
Baghouse Filtration

S-110

SAO + RAZNO\NIKOLA\Nikola papir + drvna biomasa.spf

$
$/yr
$/yr
kg MP/yr

%
%

%
%
$

S-109

P-4 / M-101
Gas Flow

kg MP/hr
kg MP/yr

S-111

Last Upda

Materials

1. Tables
1.1 Material Consumption
Material

kg/yr

kg/h

66909667.61

8363.71

Biomass

8000000.00

1000.00

Methane

209522.15

26.19

Water

316969791.30

39621.22

TOTAL

392088981.07

49011.12

Air

1.2 Material Cost

THE COST OF ALL MATERIALS IS ZERO. PLEASE CHECK THE MATERIAL BALANCES AND THE PURCHASING
COST OF RAW MATERIALS.

1.3 Overall Balance

(kg/h)
COMPONENT
Ash
Biomass
Carb. Dioxide
Methane
Nitrog. Dioxide

IN

OUT

0.00

21.00

1000.00

0.00

0.00

1958.47

26.19

0.00

0.00

2.00

Nitrogen

6415.95

0.00

Oxygen

1947.76

389.55

Sulfur Dioxide

0.00

4.00

Water

39621.22

40220.15

TOTAL

49011.12

42595.17

Last Update: March 13, 2015

kg/kg MP
N/A
N/A
N/A
N/A
N/A

OUT-IN
21.00
- 1,000.00
1958.47
- 26.19
2.00
- 6,415.95
- 1,558.21
4.00
598.93
- 6,415.95

Last Upda

Utilities & Labor

1. Tables
1.1 Heat Transfer Agent Demand
1.1a Total Heat Transfer Agent Demand
Heat Transfer Agent

kg/yr

kg/h

Steam

0.00

0.00

Steam (High P)

0.00

0.00

Cooling Water

0.00

0.00

845237466.81

105654.68

Steam

kg/yr

kg/h

TOTAL

0.00

0.00

kg/yr

kg/h

0.00

0.00

kg/yr

kg/h

0.00

0.00

Chilled Water

1.1b Heat Transfer Agent Demand (Section Breakdown)

Steam (High P)
TOTAL

Cooling Water
TOTAL

Chilled Water

kg/yr

kg/h

Main Section

845237466.81

105654.68

TOTAL

845237466.81

105654.68

Steam

kg/yr

kg/h

TOTAL

0.00

0.00

kg/yr

kg/h

0.00

0.00

kg/yr

kg/h

0.00

0.00

kg/yr

kg/h

P-5

845237466.81

105654.68

Section Total

845237466.81

105654.68

TOTAL

845237466.81

105654.68

1.1c Heat Transfer Agent Demand (Procedure Breakdown)

Steam (High P)
TOTAL

Cooling Water
TOTAL

Chilled Water
Main Section

1.2 Power Demand

1.2a Total Power Demand
Power Type

kW-h/yr

kW-h/h

Std Power

175710.38

21.96

TOTAL

175710.38

21.96

kW-h/yr

kW-h/h

175710.38

21.96

1.2b Power Demand (Section Breakdown)

Std Power
Main Section

TOTAL

175710.38

21.96

kW-h/yr

kW-h/h

P-3

119865.29

14.98

P-4

20703.01

2.59

8785.52

1.10

1.2c Power Demand (Procedure Breakdown)

Std Power
Main Section

Unlisted Equipment
General Load

26356.56

3.29

Section Total

175710.38

21.96

TOTAL

175710.38

21.96

labor-hrs/yr

labor-hrs/h

25714.29

3.21

1.3 Labor Demand

1.3a Total Labor Demand
Heat Transfer Agent
Operator

1.3b Labor Demand (Section Breakdown)

Operator

labor-hrs/yr

labor-hrs/h

Main Section

25714.29

3.21

TOTAL

25714.29

3.21

labor-hrs/yr

labor-hrs/h

P-1

11428.57

1.43

P-3

11428.57

1.43

P-4

571.43

0.07

P-2

1142.86

0.14

P-5

1142.86

0.14

Section Total

25714.29

3.21

TOTAL

25714.29

3.21

1.3c Labor Demand (Procedure Breakdown)

Operator
Main Section

2. Charts

Last Update: March 13, 2015

kg/kg MP
N/A
N/A
N/A
N/A

kg/kg MP
N/A

kg/kg MP
N/A

kg/kg MP
N/A

kg/kg MP
N/A
N/A

kg/kg MP
N/A

kg/kg MP
N/A

kg/kg MP
N/A

kg/kg MP
N/A
N/A
N/A

kW-h/kg MP
N/A
N/A

kW-h/kg MP
N/A

N/A

kW-h/kg MP
N/A
N/A
N/A
N/A
N/A
N/A

labor-hrs/kg MP
N/A

labor-hrs/kg MP
N/A
N/A

labor-hrs/kg MP
N/A
N/A
N/A
N/A
N/A
N/A
N/A

Equipment

1. Charts

Last Update: March 13, 2015