General

Last Update: March 13, 2015

General

1. Description

1.1 Flowsheet

1.2 Filename (.spd)C:\Users\goran.bolsec.TEHNOKOM\Documents\POSAO + RAZNO\NIKOLA\Nikola papir + drvna biomasa.spf 2. Economics

2.1 Total Investment36120617 $2.2 Total Revenues0 $/yr2.3 Operating Cost8599994 $/yr2.4 Unit Production Ref. Rate0.00kg MP/yr2.5 Unit Production Costincl. depreciation0.00$/kg MPexcl. depreciation0.00$/kg MP 3. Project Indices

3.1 Gross Margin-1.00%3.2 Return On Investment-14.81%3.3 Payback TimeN/A3.4 IRR Before Taxes0.00%3.5 IRR After Taxes0.00%3.6 NPV at (7.00 %)0 $ 4. Size

4.1 Throughput0.00kg MP/hr4.2 Annual Throughput0.00kg MP/yrMP = Undefined

Materials

Last Update: March 13, 2015

Materials

1. Tables

1.1 Material ConsumptionMaterialkg/yrkg/hkg/kg MPAir66909667.618363.71N/ABiomass8000000.001000.00N/AMethane209522.1526.19N/AWater316969791.3039621.22N/ATOTAL392088981.0749011.12N/A 1.2 Material CostTHE COST OF ALL MATERIALS IS ZERO. PLEASE CHECK THE MATERIAL BALANCES AND THE PURCHASINGCOST OF RAW MATERIALS. 1.3 Overall Balance(kg/h)COMPONENTINOUTOUT-INAsh0.0021.0021.00Biomass1000.000.00- 1,000.00Carb. Dioxide0.001958.471958.47Methane26.190.00- 26.19Nitrog. Dioxide0.002.002.00Nitrogen6415.950.00- 6,415.95Oxygen1947.76389.55- 1,558.21Sulfur Dioxide0.004.004.00Water39621.2240220.15598.93TOTAL49011.1242595.17- 6,415.95

Utilities & Labor

Last Update: March 13, 2015

Utilities & Labor

1. Tables

1.1 Heat Transfer Agent Demand1.1a Total Heat Transfer Agent DemandHeat Transfer Agentkg/yrkg/hkg/kg MPSteam0.000.00N/ASteam (High P)0.000.00N/ACooling Water0.000.00N/AChilled Water845237466.81105654.68N/A 1.1b Heat Transfer Agent Demand (Section Breakdown)Steamkg/yrkg/hkg/kg MPTOTAL0.000.00N/A Steam (High P)kg/yrkg/hkg/kg MPTOTAL0.000.00N/A Cooling Waterkg/yrkg/hkg/kg MPTOTAL0.000.00N/A Chilled Waterkg/yrkg/hkg/kg MPMain Section845237466.81105654.68N/ATOTAL845237466.81105654.68N/A 1.1c Heat Transfer Agent Demand (Procedure Breakdown)Steamkg/yrkg/hkg/kg MPTOTAL0.000.00N/A Steam (High P)kg/yrkg/hkg/kg MPTOTAL0.000.00N/A Cooling Waterkg/yrkg/hkg/kg MPTOTAL0.000.00N/A Chilled Waterkg/yrkg/hkg/kg MPMain SectionP-5845237466.81105654.68N/ASection Total845237466.81105654.68N/ATOTAL845237466.81105654.68N/A 1.2 Power Demand1.2a Total Power DemandPower TypekW-h/yrkW-h/hkW-h/kg MPStd Power175710.3821.96N/ATOTAL175710.3821.96N/A 1.2b Power Demand (Section Breakdown)Std PowerkW-h/yrkW-h/hkW-h/kg MPMain Section175710.3821.96N/ATOTAL175710.3821.96N/A 1.2c Power Demand (Procedure Breakdown)Std PowerkW-h/yrkW-h/hkW-h/kg MPMain SectionP-3119865.2914.98N/AP-420703.012.59N/AUnlisted Equipment8785.521.10N/AGeneral Load26356.563.29N/ASection Total175710.3821.96N/ATOTAL175710.3821.96N/A 1.3 Labor Demand1.3a Total Labor DemandHeat Transfer Agentlabor-hrs/yrlabor-hrs/hlabor-hrs/kg MPOperator25714.293.21N/A 1.3b Labor Demand (Section Breakdown)Operatorlabor-hrs/yrlabor-hrs/hlabor-hrs/kg MPMain Section25714.293.21N/ATOTAL25714.293.21N/A 1.3c Labor Demand (Procedure Breakdown)Operatorlabor-hrs/yrlabor-hrs/hlabor-hrs/kg MPMain SectionP-111428.571.43N/AP-311428.571.43N/AP-4571.430.07N/AP-21142.860.14N/AP-51142.860.14N/ASection Total25714.293.21N/ATOTAL25714.293.21N/A 2. Charts

Equipment

Last Update: March 13, 2015

Equipment

1. Charts