VergabeHero
Kostenlos registrierenDemo vereinbarenAnmelden

260602_Wirtschaftlichkeitsberechnung_Verdichter_Hof.xlsx

Gebläse und Maschinentechnik für eine Anlage in Hof

Extrahierter Dokumenttext · Stand: 22.10.2026, 09:08 (Europe/Berlin)

Herkunft: www.dtvp.de

Tabellen, Layout und Zeichen können bei der Extraktion abweichen. Maßgeblich ist die Originaldatei.

Originaldatei öffnen

Bieterangaben

Unnamed: 0Bieterangaben (graue Felder)Unnamed: 2Unnamed: 3Unnamed: 4Unnamed: 5Unnamed: 6Unnamed: 7Unnamed: 8
Gesamtpreis und Wartungskosten
Bieter 1Bieter 2
Gesamtpreis Netto800000900000
Wartung 1.  Jahr netto54005000
brutto64265950
Wartung 2. Jahr netto56005200
brutto66646188
Wartung 3. Jahr netto58005400
brutto69026426
Wartung 4. Jahr netto60005600
brutto71406664
Gesamtpreis Netto ohne Wartung777200878800
Gesamtpreis Brutto ohne Wartung9248681045772
Gesamtleistungsaufnahme der Verdichter
Bieter 1Bieter 2
bei Norm-Volumenstrom [Nm³/h]Grundlast-verdichter [kW]Hauptlast-verdichter [kW]Grundlast-verdichter [kW]Hauptlast-verdichter [kW]
300070074.20
350080.3081.90
400086087.60
450094.8097.10
50001050105.40
5500115.901200
6000130.1134.1135.6136
6500142.5147.2150.9148
7000165.4166.3174.2172.5
75000156.50159.1
80000166.20168
85000175.80176.8
90000185.30186.3
95000194.70194.2
1000002040204
105000215.30216.1
110000226.70225.6
115000238.20238.3
120000249.80245.7
1250002740270
Interpolationen Gesamtleistungsaufnahme
Bieter 1Bieter 2
bei Norm-Volumenstrom [Nm³/h]Grundlast-verdichter [kW]Hauptlast-verdichter [kW]Grundlast-verdichter [kW]Hauptlast-verdichter [kW]
00000
290067.94072.660
292568.455073.0450
295068.97073.430
297569.485073.8150
300070074.20
302570.515074.5850
305071.03074.970
307571.545075.3550
310072.06075.740
312572.575076.1250
315073.09076.510
317573.605076.8950
320074.12077.280
322574.635077.6650
325075.15078.050
327575.665078.4350
330076.18078.820
332576.695079.2050
335077.21079.590
337577.725079.9750
340078.24080.360
342578.755080.7450
345079.27081.130
347579.785081.5150
350080.3081.90
352580.585082.1850
355080.87082.470
357581.155082.7550
360081.44083.040
362581.725083.3250
365082.01083.610
367582.295083.8950
370082.58084.180
372582.865084.4650
375083.15084.750
377583.435085.0350
380083.72085.320
382584.005085.6050
385084.29085.890
387584.575086.1750
390084.86086.460
392585.145086.7450
395085.43087.030
397585.715087.3150
400086087.60
402586.44088.0750
405086.88088.550
407587.32089.0250
410087.76089.50
412588.2089.9750
415088.64090.450
417589.08090.9250
420089.52091.40
422589.96091.8750
425090.4092.350
427590.84092.8250
430091.28093.30
432591.72093.7750
435092.16094.250
437592.6094.7250
440093.04095.20
442593.48095.6750
445093.92096.150
447594.36096.6250
450094.8097.10
452595.31097.5150
455095.82097.930
457596.33098.3450
460096.84098.760
462597.35099.1750
465097.86099.590
467598.370100.0050
470098.880100.420
472599.390100.8350
475099.90101.250
4775100.410101.6650
4800100.920102.080
4825101.430102.4950
4850101.940102.910
4875102.450103.3250
4900102.960103.740
4925103.470104.1550
4950103.980104.570
4975104.490104.9850
50001050105.40
5025105.5450106.130
5050106.090106.860
5075106.6350107.590
5100107.180108.320
5125107.7250109.050
5150108.270109.780
5175108.8150110.510
5200109.360111.240
5225109.9050111.970
5250110.450112.70
5275110.9950113.430
5300111.540114.160
5325112.0850114.890
5350112.630115.620
5375113.1750116.350
5400113.720117.080
5425114.2650117.810
5450114.810118.540
5475115.3550119.270
5500115.901200
5525116.610120.780
5550117.320121.560
5575118.030122.340
5600118.740123.120
5625119.450123.90
5650120.160124.680
5675120.870125.460
5700121.580126.240
5725122.290127.020
57501230127.80
5775123.710128.580
5800124.420129.360
5825125.130130.140
5850125.840130.920
5875126.550131.70
5900127.260132.480
5925127.970133.260
5950128.680134.040
5975129.390134.820
6000130.10135.60
6025130.72134.755136.365136.6
6050131.34135.41137.13137.2
6075131.96136.065137.895137.8
6100132.58136.72138.66138.4
6125133.2137.375139.425139
6150133.82138.03140.19139.6
6175134.44138.685140.955140.2
6200135.06139.34141.72140.8
6225135.68139.995142.485141.4
6250136.3140.65143.25142
6275136.92141.305144.015142.6
6300137.54141.96144.78143.2
6325138.16142.615145.545143.8
6350138.78143.27146.31144.4
6375139.4143.925147.075145
6400140.02144.58147.84145.6
6425140.64145.235148.605146.2
6450141.26145.89149.37146.8
6475141.88146.545150.135147.4
6500142.5147.2150.9148
6525143.645148.155152.065149.225
6550144.79149.11153.23150.45
6575145.935150.065154.395151.675
6600147.08151.02155.56152.9
6625148.225151.975156.725154.125
6650149.37152.93157.89155.35
6675150.515153.885159.055156.575
6700151.66154.84160.22157.8
6725152.805155.795161.385159.025
6750153.95156.75162.55160.25
6775155.095157.705163.715161.475
6800156.24158.66164.88162.7
6825157.385159.615166.045163.925
6850158.53160.57167.21165.15
6875159.675161.525168.375166.375
6900160.82162.48169.54167.6
6925161.965163.435170.705168.825
6950163.11164.39171.87170.05
6975164.255165.345173.035171.275
7000165.4166.3174.2172.5
70250165.810171.83
70500165.320171.16
70750164.830170.49
71000164.340169.82
71250163.850169.15
71500163.360168.48
71750162.870167.81
72000162.380167.14
72250161.890166.47
72500161.40165.8
72750160.910165.13
73000160.420164.46
73250159.930163.79
73500159.440163.12
73750158.950162.45
74000158.460161.78
74250157.970161.11
74500157.480160.44
74750156.990159.77
75000156.50159.1
75250156.9850159.545
75500157.470159.99
75750157.9550160.435
76000158.440160.88
76250158.9250161.325
76500159.410161.77
76750159.8950162.215
77000160.380162.66
77250160.8650163.105
77500161.350163.55
77750161.8350163.995
78000162.320164.44
78250162.8050164.885
78500163.290165.33
78750163.7750165.775
79000164.260166.22
79250164.7450166.665
79500165.230167.11
79750165.7150167.555
80000166.20168
80250166.680168.44
80500167.160168.88
80750167.640169.32
81000168.120169.76
81250168.60170.2
81500169.080170.64
81750169.560171.08
82000170.040171.52
82250170.520171.96
825001710172.4
82750171.480172.84
83000171.960173.28
83250172.440173.72
83500172.920174.16
83750173.40174.6
84000173.880175.04
84250174.360175.48
84500174.840175.92
84750175.320176.36
85000175.80176.8
85250176.2750177.275
85500176.750177.75
85750177.2250178.225
86000177.70178.7
86250178.1750179.175
86500178.650179.65
86750179.1250180.125
87000179.60180.6
87250180.0750181.075
87500180.550181.55
87750181.0250182.025
88000181.50182.5
88250181.9750182.975
88500182.450183.45
88750182.9250183.925
89000183.40184.4
89250183.8750184.875
89500184.350185.35
89750184.8250185.825
90000185.30186.3
90250185.770186.695
90500186.240187.09
90750186.710187.485
91000187.180187.88
91250187.650188.275
91500188.120188.67
91750188.590189.065
92000189.060189.46
92250189.530189.855
925001900190.25
92750190.470190.645
93000190.940191.04
93250191.410191.435
93500191.880191.83
93750192.350192.225
94000192.820192.62
94250193.290193.015
94500193.760193.41
94750194.230193.805
95000194.70194.2
95250195.1650194.69
95500195.630195.18
95750196.0950195.67
96000196.560196.16
96250197.0250196.65
96500197.490197.14
96750197.9550197.63
97000198.420198.12
97250198.8850198.61
97500199.350199.1
97750199.8150199.59
98000200.280200.08
98250200.7450200.57
98500201.210201.06
98750201.6750201.55
99000202.140202.04
99250202.6050202.53
99500203.070203.02
99750203.5350203.51
1000002040204
100250204.5650204.605
100500205.130205.21
100750205.6950205.815
101000206.260206.42
101250206.8250207.025
101500207.390207.63
101750207.9550208.235
102000208.520208.84
102250209.0850209.445
102500209.650210.05
102750210.2150210.655
103000210.780211.26
103250211.3450211.865
103500211.910212.47
103750212.4750213.075
104000213.040213.68
104250213.6050214.285
104500214.170214.89
104750214.7350215.495
105000215.30216.1
105250215.870216.575
105500216.440217.05
105750217.010217.525
106000217.580218
106250218.150218.475
106500218.720218.95
106750219.290219.425
107000219.860219.9
107250220.430220.375
1075002210220.85
107750221.570221.325
108000222.140221.8
108250222.710222.275
108500223.280222.75
108750223.850223.225
109000224.420223.7
109250224.990224.175
109500225.560224.65
109750226.130225.125
110000226.70225.6
110250227.2750226.235
110500227.850226.87
110750228.4250227.505
1110002290228.14
111250229.5750228.775
111500230.150229.41
111750230.7250230.045
112000231.30230.68
112250231.8750231.315
112500232.450231.95
112750233.0250232.585
113000233.60233.22
113250234.1750233.855
113500234.750234.49
113750235.3250235.125
114000235.90235.76
114250236.4750236.395
114500237.050237.03
114750237.6250237.665
115000238.20238.3
115250238.780238.67
115500239.360239.04
115750239.940239.41
116000240.520239.78
116250241.10240.15
116500241.680240.52
116750242.260240.89
117000242.840241.26
117250243.420241.63
1175002440242
117750244.580242.37
118000245.160242.74
118250245.740243.11
118500246.320243.48
118750246.90243.85
119000247.480244.22
119250248.060244.59
119500248.640244.96
119750249.220245.33
120000249.80245.7
120250251.010246.915
120500252.220248.13
120750253.430249.345
121000254.640250.56
121250255.850251.775
121500257.060252.99
121750258.270254.205
122000259.480255.42
122250260.690256.635
122500261.90257.85
122750263.110259.065
123000264.320260.28
123250265.530261.495
123500266.740262.71
123750267.950263.925
124000269.160265.14
124250270.370266.355
124500271.580267.57
124750272.790268.785
1250002740270

Luftmengenv. & Energieverbrauch

Unnamed: 0Luftmengenverteilung und EnergieverbrauchUnnamed: 2Unnamed: 3Unnamed: 4Unnamed: 5Unnamed: 6Unnamed: 7Unnamed: 8Unnamed: 9Unnamed: 10Unnamed: 11Unnamed: 12Unnamed: 13Unnamed: 14Unnamed: 15Unnamed: 16
Kläranlage Hof LuftmengenverteilungBieter 1Bieter 2
Klasse [Nm³/h]Relative häufigkeit [%]Summen-häufigkeit [%]Rechenwert Klasse [Nm³/h]Grundlast-verdichterHauptlast-verdichterInterplations-wert Grundlast-verdichter [Nm³/h]Interplations-wert Hauptlast-verdichter [Nm³/h]StundenLuftmenge [Nm³]Leistungs- aufnahme [kW]Spezifische System Energieaufnahme [Wh/Nm³]Verbrauch [kWh/]aLeistungs- aufnahme [kW]Spezifische System Energie-aufnahme [Wh/Nm³]Verbrauch [kWh/]a
30000030001030000007023.333333074.224.7333330
350000325010325000075.1523.123077078.0524.0153850
400000375010375000083.1522.173333084.7522.60
45000.0262610.026261425010425002.300429776.78571490.421.270588207.95798392.3521.729412212.443803
50000.2480160.2742764750104750021.72619103199.40476299.921.0315792170.446429101.2521.3157892199.776786
55003.3584273.63270352501052500294.1981791544540.441176110.4521.03809532494.188901112.721.46666733156.134804
60007.76143811.39414157501057500679.9019613909436.2745112321.39130483627.941176127.822.22608786891.470588
65005.95238117.34652262501062500521.4285713258928.571429136.321.80871070.714286143.2522.9274694.642857
70004.82609722.17261967500106750422.7661062853671.218487156.7523.22222266268.587185160.2523.74074167748.268557
75005.21416927.38678872500107250456.7612043311518.732493161.422.26206973721.258403165.822.86896675731.007703
80005.95529933.34208777500107750521.6841744043052.345938161.3520.81935584173.741422163.5521.10322685321.446604
85005.90861339.250782500108250517.5945384270154.93697517120.72727388508.665966172.420.8969789233.298319
90005.65476244.90546287500108750495.3571434334375180.5520.63428689436.732143181.5520.74857189932.089286
95004.96031749.8657892500109250434.523814019345.23809519020.54054182559.52381190.2520.56756882668.154762
100004.85819354.72397397500109750425.5777314149382.878151199.3520.44615484838.920693199.120.42051384732.526261
105004.71521959.4391921025001010250413.0532214233795.518207209.6520.45365986596.607843210.0520.49268386761.829132
110005.29295164.7321431075001010750463.6624654984371.49859922120.55814102469.404762220.8520.544186102399.855392
115005.00408569.7362281125001011250438.3578434931525.735294232.4520.662222101896.280637231.9520.617778101677.101716
120004.42927274.16551175001011750388.0042024559049.36974824420.76595794673.0252124220.59574593897.016807
125003.96825478.1337541225001012250347.6190484258333.333333261.921.37959291041.428571257.8521.0489889633.571429
130003.3000781.433824127500206375289.0861343685848.214286287.8522.57647183213.44380329022.74509883834.978992
135002.70483284.138655132500206625236.9432773139498.42437303.9522.93962372018.909139308.2523.26415173037.765231
140002.31384286.452498137500206875202.6925772787022.934174323.0523.49454565479.83701332.7524.267445.955007
145001.87616788.328665142500207125164.3522412342019.432773327.722.99649153858.229342338.323.74035155600.363095
150001.70985190.038515147500207375149.7829132209297.969188317.921.55254247615.988095324.922.02711948664.468487
155001.38888991.427404152500207625121.6666671855416.666667317.8520.84262338671.75322.6521.15737739255.75
160001.34803992.775444157500207875118.0882351859889.705882327.5520.79682538679.801471331.5521.05079439152.154412
165001.29551894.070962162500208125113.4873951844170.168067337.220.75076938267.94958340.420.94769238631.109244
170000.99206395.06302516750020837586.9047621455654.761905346.820.70447830138.571429349.220.84776130347.142857
175000.84325495.90627917250020862573.8690481274241.071429356.3520.65797126323.235119358.3520.77391326470.973214
180000.81699396.72327317750020887571.5686271270343.137255365.8520.61126826183.382353367.8520.72394426326.519608
185000.81407697.53734818250020912571.3130251301462.710084375.320.56438426763.778361376.5520.63287726852.919643
190000.58648598.12383318750020937551.37605963300.945378384.720.51733319764.366597384.4520.50419751.522584
195000.34722298.47105519250020962530.416667585520.833333394.0520.4701311985.6875393.320.43116911962.875
200000.17798898.64904319750020987515.591737307936.79972403.3520.4227856288.926996403.120.4101276285.029062
205000.18965998.838702202500201012516.614146336436.44958413.6520.427166872.441352414.0520.4469146879.08701
210000.21300299.051704207500201037518.658964387173.494398424.9520.4795187929.126576426.1520.5373497951.517332
215000.14589299.197596212500201062512.780112271577.380952436.320.5317655575.962885436.9520.5623535584.269958
220000.11671399.314309217500201087510.22409222373.94958447.720.5839084577.32493446.4520.5264374564.544818
225000.09045399.40476222250020111257.923669176301.645658459.1520.6359553638.152836457.5520.5640453625.474965
230000.08753599.49229722750020113757.668067174448.529412470.6520.6879123608.97584470.2520.670333605.908613
235000.08461799.57691423250020116257.412465172339.810924482.220.7397853574.290616480.320.6580653560.206933
240000.07294699.6498623750020118756.390056151763.830532493.820.7915793155.409664487.720.5347373116.430322
245000.11963199.769491242500201212510.479692254132.528011511.721.1010315362.458333503.5520.7649485277.048845
250000.07002899.83951924750020123756.134454151827.731092535.921.6525253287.453782527.8521.3272733238.071429
255000.0408599.88036925250125050101003.57843190355.392157518.6120.539011855.810294519.720.5821781859.710784
260000.06419299.94456125750125200102755.623249144798.669468529.7920.5743692979.141246532.5520.6815532994.661415
265000.02917899.97373926250125350104502.55602267095.588235540.9720.6083811382.731443545.420.7771431394.054622
270000.01458999.98832926750125500106251.27801134186.79972552.220.642991705.717787556.9520.820561711.78834
275000.00583699.99416427250125650108000.51120413930.322129564.4420.713394288.544258568.2820.854312290.507283
28000099.994164277501258001097500576.6820.7812610579.6120.8868470
28500099.994164282501259501115000588.9820.848850592.8620.9861950
29000099.994164287501261001132500600.9320.9019130606.3721.091130
29500099.994164292501262501150000612.720.9470090619.8521.1914530
30000099.994164297501264001167500624.5420.9929410629.6221.1636970
30500099.994164302501265501185000637.4321.0720660640.1921.1633060
31000099.994164307501267001202500653.6821.2578860654.0521.2699190
31500099.994164312501268501220000677.4921.679680678.0521.69760
32000099.994164317501270001237500701.322.0881890702.0522.1118110
Summe [Nm³/a]88304823.179272Summe gesamt [kWh]1875802.824055Summe gesamt [kWh]1895163.443908
spzifische Energieaufnahme [Wh/Nm³]21.24236spzifische Energieaufnahme [Wh/Nm³]21.461607

Wirtschaftlichkeit

Unnamed: 0WirtschaftlichkeitUnnamed: 2Unnamed: 3Unnamed: 4Unnamed: 5Unnamed: 6Unnamed: 7Unnamed: 8Unnamed: 9Unnamed: 10Unnamed: 11Unnamed: 12Unnamed: 13Unnamed: 14Unnamed: 15
Betriebsstunden8760h/aBetriebsstunden8760h/a
Zinssatz3%Zinssatz3%
Abschreibung12aAbschreibung12a
Stromkosten0.25€/kWhStromkosten0.25€/kWh
Preissteigerung Strom3%Preissteigerung Strom3%
Preissteigerung Wartung ab 5. Jahr3%Preissteigerung Wartung3%
Investition Bieter 1777200Netto ohne WartungInvestition Bieter 2878800Netto ohne Wartung
Investition Bieter 1924868Brutto (19%)Investition Bieter 21045772Brutto (19%)
Jahresstromverbrauch Bieter 11969592.965257kWh/aincl. 5 % ToleranzJahresstromverbrauch Bieter 21989921.616103kWh/aincl. 5 % Toleranz
CO2-Emission Bieter 1856.77294t/aCO2-Emission Bieter 2865.615903t/a
mittlere spezifische Leistungsaufnahme Bieter 121.24236Wh/Nm³mittlere spezifische Leistungsaufnahme Bieter 221.461607Wh/Nm³
statische Amortisation ohne Förderung Bieter 14.151313astatische Amortisation ohne Förderung Bieter 24.737982a
Bieter 1Bieter 2
JahreZinsbasisZinsenTilgungStromWartungGesamtkostenJahreZinsbasisZinsenTilgungStromWartungGesamtkosten
192486827746.0477072.333333507170.1885546426618414.5618871104577231373.1687147.666667512404.8161475950636875.642813
2847795.66666725433.8777072.333333522385.294216664631555.4975442958624.33333328758.7387147.666667527776.9606316188649871.357298
3770723.33333323121.777072.333333538056.8530376902645152.886373871476.66666726144.387147.666667543610.269456426663328.236116
4693651.020809.5377072.333333554198.5586287140659220.4219614784329.023529.8787147.666667559918.5775336664677260.1142
5616578.66666718497.3677072.333333570824.5153876986.49673380.698725697181.33333320915.4487147.666667576716.1348596496.21691275.451526
6539506.33333316185.1977072.333333587949.2508487196.0847688402.8588826610033.66666718301.0187147.666667594017.6189056691.0963706157.391872
7462434.013873.0277072.333333605587.7283747411.967241703945.0489487522886.015686.5887147.666667611838.1474726891.829189721564.223328
8385361.66666711560.8577072.333333623755.3602257634.326258720022.8698168435738.33333313072.1587147.666667630193.2918967098.584065737511.692628
9308289.3333339248.6877072.333333642468.0210327863.356046736652.3904119348590.66666710457.7287147.666667649099.0906537311.541587754016.018907
10231217.06936.5177072.333333661742.0616638099.256727753850.16172310261443.07843.2987147.666667668572.0633737530.887834771093.907874
11154144.6666674624.3477072.333333681594.3235128342.234429771633.23127511174295.3333335228.8687147.666667688629.2252747756.814469788762.56641
1277072.3333332312.1777072.333333702042.1532188592.501462790019.1580131287147.6666672614.4387147.666667709288.1020327989.518903807039.717602
Summe180349.26924868.07197774.30868789258.2168648392249.78555Summe203925.541045772.07272064.29822682994.4823478604756.320573
Wirtschaftliche Gesamtwertung:
CO2 Einsparung300t/a, mindestensSonstige Kosten101045(Andere förderfähige Kosten)
CO2-Faktor0.435kg/kWhFördersatz35%
CO2 Bestand1286.755902t/aFörderdeckel290124.45
ÜBERSICHT
erforderliche CO2-Einsparung zur Erreichung der Förderung: mindestens 300 t/a mit CO2-Faktor 0,435 kg/kWh
Angebot brutto plus ZinsenStromkostenWartungskostenCO2 Emission angebotene Verdichter [t/a]CO2 Einsparung ggü. Bestand [t/a]Förderung 35 %, max. 290.124,45 €Gesamtkosten nach 12 JahrenDifferenz
Bieter 11105217.267197774.30868789258.216864856.77294429.982962290124.458102125.335550
Bieter 21249697.547272064.29822682994.482347865.615903421.139999290124.458314631.870573212506.535023
Alle Unterlagen dieser Ausschreibung