Bieterangaben

Bieterangaben (graue Felder)	Unnamed: 2	Unnamed: 4	Unnamed: 6	Unnamed: 8

Gesamtpreis und Wartungskosten
	Bieter 1	Bieter 2
Gesamtpreis Netto

Wartung 1. Jahr netto
brutto	0	0

Wartung 2. Jahr netto
brutto	0	0

Wartung 3. Jahr netto
brutto	0	0

Wartung 4. Jahr netto
brutto	0	0

Gesamtpreis Netto ohne Wartung	0	0
Gesamtpreis Brutto ohne Wartung	0	0

Gesamtleistungsaufnahme der Verdichter
	Bieter 1		Bieter 2
bei Norm-Volumenstrom [Nm³/h]	Grundlast-verdichter [kW]	Hauptlast-verdichter [kW]	Grundlast-verdichter [kW]	Hauptlast-verdichter [kW]
3000		0		0
3500		0		0
4000		0		0
4500		0		0
5000		0		0
5500		0		0
6000
6500
7000
7500	0		0
8000	0		0
8500	0		0
9000	0		0
9500	0		0
10000	0		0
10500	0		0
11000	0		0
11500	0		0
12000	0		0
12500	0		0

Interpolationen Gesamtleistungsaufnahme
	Bieter 1		Bieter 2
bei Norm-Volumenstrom [Nm³/h]	Grundlast-verdichter [kW]	Hauptlast-verdichter [kW]	Grundlast-verdichter [kW]	Hauptlast-verdichter [kW]
0	0	0	0	0
2900	0	0	0	0
2925	0	0	0	0
2950	0	0	0	0
2975	0	0	0	0
3000	0	0	0	0
3025	0	0	0	0
3050	0	0	0	0
3075	0	0	0	0
3100	0	0	0	0
3125	0	0	0	0
3150	0	0	0	0
3175	0	0	0	0
3200	0	0	0	0
3225	0	0	0	0
3250	0	0	0	0
3275	0	0	0	0
3300	0	0	0	0
3325	0	0	0	0
3350	0	0	0	0
3375	0	0	0	0
3400	0	0	0	0
3425	0	0	0	0
3450	0	0	0	0
3475	0	0	0	0
3500	0	0	0	0
3525	0	0	0	0
3550	0	0	0	0
3575	0	0	0	0
3600	0	0	0	0
3625	0	0	0	0
3650	0	0	0	0
3675	0	0	0	0
3700	0	0	0	0
3725	0	0	0	0
3750	0	0	0	0
3775	0	0	0	0
3800	0	0	0	0
3825	0	0	0	0
3850	0	0	0	0
3875	0	0	0	0
3900	0	0	0	0
3925	0	0	0	0
3950	0	0	0	0
3975	0	0	0	0
4000	0	0	0	0
4025	0	0	0	0
4050	0	0	0	0
4075	0	0	0	0
4100	0	0	0	0
4125	0	0	0	0
4150	0	0	0	0
4175	0	0	0	0
4200	0	0	0	0
4225	0	0	0	0
4250	0	0	0	0
4275	0	0	0	0
4300	0	0	0	0
4325	0	0	0	0
4350	0	0	0	0
4375	0	0	0	0
4400	0	0	0	0
4425	0	0	0	0
4450	0	0	0	0
4475	0	0	0	0
4500	0	0	0	0
4525	0	0	0	0
4550	0	0	0	0
4575	0	0	0	0
4600	0	0	0	0
4625	0	0	0	0
4650	0	0	0	0
4675	0	0	0	0
4700	0	0	0	0
4725	0	0	0	0
4750	0	0	0	0
4775	0	0	0	0
4800	0	0	0	0
4825	0	0	0	0
4850	0	0	0	0
4875	0	0	0	0
4900	0	0	0	0
4925	0	0	0	0
4950	0	0	0	0
4975	0	0	0	0
5000	0	0	0	0
5025	0	0	0	0
5050	0	0	0	0
5075	0	0	0	0
5100	0	0	0	0
5125	0	0	0	0
5150	0	0	0	0
5175	0	0	0	0
5200	0	0	0	0
5225	0	0	0	0
5250	0	0	0	0
5275	0	0	0	0
5300	0	0	0	0
5325	0	0	0	0
5350	0	0	0	0
5375	0	0	0	0
5400	0	0	0	0
5425	0	0	0	0
5450	0	0	0	0
5475	0	0	0	0
5500	0	0	0	0
5525	0	0	0	0
5550	0	0	0	0
5575	0	0	0	0
5600	0	0	0	0
5625	0	0	0	0
5650	0	0	0	0
5675	0	0	0	0
5700	0	0	0	0
5725	0	0	0	0
5750	0	0	0	0
5775	0	0	0	0
5800	0	0	0	0
5825	0	0	0	0
5850	0	0	0	0
5875	0	0	0	0
5900	0	0	0	0
5925	0	0	0	0
5950	0	0	0	0
5975	0	0	0	0
6000	0	0	0	0
6025	0	0	0	0
6050	0	0	0	0
6075	0	0	0	0
6100	0	0	0	0
6125	0	0	0	0
6150	0	0	0	0
6175	0	0	0	0
6200	0	0	0	0
6225	0	0	0	0
6250	0	0	0	0
6275	0	0	0	0
6300	0	0	0	0
6325	0	0	0	0
6350	0	0	0	0
6375	0	0	0	0
6400	0	0	0	0
6425	0	0	0	0
6450	0	0	0	0
6475	0	0	0	0
6500	0	0	0	0
6525	0	0	0	0
6550	0	0	0	0
6575	0	0	0	0
6600	0	0	0	0
6625	0	0	0	0
6650	0	0	0	0
6675	0	0	0	0
6700	0	0	0	0
6725	0	0	0	0
6750	0	0	0	0
6775	0	0	0	0
6800	0	0	0	0
6825	0	0	0	0
6850	0	0	0	0
6875	0	0	0	0
6900	0	0	0	0
6925	0	0	0	0
6950	0	0	0	0
6975	0	0	0	0
7000	0	0	0	0
7025	0	0	0	0
7050	0	0	0	0
7075	0	0	0	0
7100	0	0	0	0
7125	0	0	0	0
7150	0	0	0	0
7175	0	0	0	0
7200	0	0	0	0
7225	0	0	0	0
7250	0	0	0	0
7275	0	0	0	0
7300	0	0	0	0
7325	0	0	0	0
7350	0	0	0	0
7375	0	0	0	0
7400	0	0	0	0
7425	0	0	0	0
7450	0	0	0	0
7475	0	0	0	0
7500	0	0	0	0
7525	0	0	0	0
7550	0	0	0	0
7575	0	0	0	0
7600	0	0	0	0
7625	0	0	0	0
7650	0	0	0	0
7675	0	0	0	0
7700	0	0	0	0
7725	0	0	0	0
7750	0	0	0	0
7775	0	0	0	0
7800	0	0	0	0
7825	0	0	0	0
7850	0	0	0	0
7875	0	0	0	0
7900	0	0	0	0
7925	0	0	0	0
7950	0	0	0	0
7975	0	0	0	0
8000	0	0	0	0
8025	0	0	0	0
8050	0	0	0	0
8075	0	0	0	0
8100	0	0	0	0
8125	0	0	0	0
8150	0	0	0	0
8175	0	0	0	0
8200	0	0	0	0
8225	0	0	0	0
8250	0	0	0	0
8275	0	0	0	0
8300	0	0	0	0
8325	0	0	0	0
8350	0	0	0	0
8375	0	0	0	0
8400	0	0	0	0
8425	0	0	0	0
8450	0	0	0	0
8475	0	0	0	0
8500	0	0	0	0
8525	0	0	0	0
8550	0	0	0	0
8575	0	0	0	0
8600	0	0	0	0
8625	0	0	0	0
8650	0	0	0	0
8675	0	0	0	0
8700	0	0	0	0
8725	0	0	0	0
8750	0	0	0	0
8775	0	0	0	0
8800	0	0	0	0
8825	0	0	0	0
8850	0	0	0	0
8875	0	0	0	0
8900	0	0	0	0
8925	0	0	0	0
8950	0	0	0	0
8975	0	0	0	0
9000	0	0	0	0
9025	0	0	0	0
9050	0	0	0	0
9075	0	0	0	0
9100	0	0	0	0
9125	0	0	0	0
9150	0	0	0	0
9175	0	0	0	0
9200	0	0	0	0
9225	0	0	0	0
9250	0	0	0	0
9275	0	0	0	0
9300	0	0	0	0
9325	0	0	0	0
9350	0	0	0	0
9375	0	0	0	0
9400	0	0	0	0
9425	0	0	0	0
9450	0	0	0	0
9475	0	0	0	0
9500	0	0	0	0
9525	0	0	0	0
9550	0	0	0	0
9575	0	0	0	0
9600	0	0	0	0
9625	0	0	0	0
9650	0	0	0	0
9675	0	0	0	0
9700	0	0	0	0
9725	0	0	0	0
9750	0	0	0	0
9775	0	0	0	0
9800	0	0	0	0
9825	0	0	0	0
9850	0	0	0	0
9875	0	0	0	0
9900	0	0	0	0
9925	0	0	0	0
9950	0	0	0	0
9975	0	0	0	0
10000	0	0	0	0
10025	0	0	0	0
10050	0	0	0	0
10075	0	0	0	0
10100	0	0	0	0
10125	0	0	0	0
10150	0	0	0	0
10175	0	0	0	0
10200	0	0	0	0
10225	0	0	0	0
10250	0	0	0	0
10275	0	0	0	0
10300	0	0	0	0
10325	0	0	0	0
10350	0	0	0	0
10375	0	0	0	0
10400	0	0	0	0
10425	0	0	0	0
10450	0	0	0	0
10475	0	0	0	0
10500	0	0	0	0
10525	0	0	0	0
10550	0	0	0	0
10575	0	0	0	0
10600	0	0	0	0
10625	0	0	0	0
10650	0	0	0	0
10675	0	0	0	0
10700	0	0	0	0
10725	0	0	0	0
10750	0	0	0	0
10775	0	0	0	0
10800	0	0	0	0
10825	0	0	0	0
10850	0	0	0	0
10875	0	0	0	0
10900	0	0	0	0
10925	0	0	0	0
10950	0	0	0	0
10975	0	0	0	0
11000	0	0	0	0
11025	0	0	0	0
11050	0	0	0	0
11075	0	0	0	0
11100	0	0	0	0
11125	0	0	0	0
11150	0	0	0	0
11175	0	0	0	0
11200	0	0	0	0
11225	0	0	0	0
11250	0	0	0	0
11275	0	0	0	0
11300	0	0	0	0
11325	0	0	0	0
11350	0	0	0	0
11375	0	0	0	0
11400	0	0	0	0
11425	0	0	0	0
11450	0	0	0	0
11475	0	0	0	0
11500	0	0	0	0
11525	0	0	0	0
11550	0	0	0	0
11575	0	0	0	0
11600	0	0	0	0
11625	0	0	0	0
11650	0	0	0	0
11675	0	0	0	0
11700	0	0	0	0
11725	0	0	0	0
11750	0	0	0	0
11775	0	0	0	0
11800	0	0	0	0
11825	0	0	0	0
11850	0	0	0	0
11875	0	0	0	0
11900	0	0	0	0
11925	0	0	0	0
11950	0	0	0	0
11975	0	0	0	0
12000	0	0	0	0
12025	0	0	0	0
12050	0	0	0	0
12075	0	0	0	0
12100	0	0	0	0
12125	0	0	0	0
12150	0	0	0	0
12175	0	0	0	0
12200	0	0	0	0
12225	0	0	0	0
12250	0	0	0	0
12275	0	0	0	0
12300	0	0	0	0
12325	0	0	0	0
12350	0	0	0	0
12375	0	0	0	0
12400	0	0	0	0
12425	0	0	0	0
12450	0	0	0	0
12475	0	0	0	0
12500	0	0	0	0

Luftmengenv. & Energieverbrauch

Luftmengenverteilung und Energieverbrauch	Unnamed: 2	Unnamed: 3	Unnamed: 4	Unnamed: 5	Unnamed: 6	Unnamed: 7	Unnamed: 8	Unnamed: 9	Unnamed: 10	Unnamed: 11	Unnamed: 12	Unnamed: 13	Unnamed: 14	Unnamed: 15	Unnamed: 16




















Kläranlage Hof Luftmengenverteilung										Bieter 1			Bieter 2
Klasse [Nm³/h]	Relative häufigkeit [%]	Summen-häufigkeit [%]	Rechenwert Klasse [Nm³/h]	Grundlast-verdichter	Hauptlast-verdichter	Interplations-wert Grundlast-verdichter [Nm³/h]	Interplations-wert Hauptlast-verdichter [Nm³/h]	Stunden	Luftmenge [Nm³]	Leistungs- aufnahme [kW]	Spezifische System Energieaufnahme [Wh/Nm³]	Verbrauch [kWh/]a	Leistungs- aufnahme [kW]	Spezifische System Energie-aufnahme [Wh/Nm³]	Verbrauch [kWh/]a
3000	0	0	3000	1	0	3000	0	0	0	0	0	0	0	0	0
3500	0	0	3250	1	0	3250	0	0	0	0	0	0	0	0	0
4000	0	0	3750	1	0	3750	0	0	0	0	0	0	0	0	0
4500	0.026261	0.026261	4250	1	0	4250	0	2.30042	9776.785714	0	0	0	0	0	0
5000	0.248016	0.274276	4750	1	0	4750	0	21.72619	103199.404762	0	0	0	0	0	0
5500	3.358427	3.632703	5250	1	0	5250	0	294.198179	1544540.441176	0	0	0	0	0	0
6000	7.761438	11.394141	5750	1	0	5750	0	679.901961	3909436.27451	0	0	0	0	0	0
6500	5.952381	17.346522	6250	1	0	6250	0	521.428571	3258928.571429	0	0	0	0	0	0
7000	4.826097	22.172619	6750	0	1	0	6750	422.766106	2853671.218487	0	0	0	0	0	0
7500	5.214169	27.386788	7250	0	1	0	7250	456.761204	3311518.732493	0	0	0	0	0	0
8000	5.955299	33.342087	7750	0	1	0	7750	521.684174	4043052.345938	0	0	0	0	0	0
8500	5.908613	39.2507	8250	0	1	0	8250	517.594538	4270154.936975	0	0	0	0	0	0
9000	5.654762	44.905462	8750	0	1	0	8750	495.357143	4334375	0	0	0	0	0	0
9500	4.960317	49.86578	9250	0	1	0	9250	434.52381	4019345.238095	0	0	0	0	0	0
10000	4.858193	54.723973	9750	0	1	0	9750	425.577731	4149382.878151	0	0	0	0	0	0
10500	4.715219	59.439192	10250	0	1	0	10250	413.053221	4233795.518207	0	0	0	0	0	0
11000	5.292951	64.732143	10750	0	1	0	10750	463.662465	4984371.498599	0	0	0	0	0	0
11500	5.004085	69.736228	11250	0	1	0	11250	438.357843	4931525.735294	0	0	0	0	0	0
12000	4.429272	74.1655	11750	0	1	0	11750	388.004202	4559049.369748	0	0	0	0	0	0
12500	3.968254	78.133754	12250	0	1	0	12250	347.619048	4258333.333333	0	0	0	0	0	0
13000	3.30007	81.433824	12750	0	2	0	6375	289.086134	3685848.214286	0	0	0	0	0	0
13500	2.704832	84.138655	13250	0	2	0	6625	236.943277	3139498.42437	0	0	0	0	0	0
14000	2.313842	86.452498	13750	0	2	0	6875	202.692577	2787022.934174	0	0	0	0	0	0
14500	1.876167	88.328665	14250	0	2	0	7125	164.352241	2342019.432773	0	0	0	0	0	0
15000	1.709851	90.038515	14750	0	2	0	7375	149.782913	2209297.969188	0	0	0	0	0	0
15500	1.388889	91.427404	15250	0	2	0	7625	121.666667	1855416.666667	0	0	0	0	0	0
16000	1.348039	92.775444	15750	0	2	0	7875	118.088235	1859889.705882	0	0	0	0	0	0
16500	1.295518	94.070962	16250	0	2	0	8125	113.487395	1844170.168067	0	0	0	0	0	0
17000	0.992063	95.063025	16750	0	2	0	8375	86.904762	1455654.761905	0	0	0	0	0	0
17500	0.843254	95.906279	17250	0	2	0	8625	73.869048	1274241.071429	0	0	0	0	0	0
18000	0.816993	96.723273	17750	0	2	0	8875	71.568627	1270343.137255	0	0	0	0	0	0
18500	0.814076	97.537348	18250	0	2	0	9125	71.313025	1301462.710084	0	0	0	0	0	0
19000	0.586485	98.123833	18750	0	2	0	9375	51.37605	963300.945378	0	0	0	0	0	0
19500	0.347222	98.471055	19250	0	2	0	9625	30.416667	585520.833333	0	0	0	0	0	0
20000	0.177988	98.649043	19750	0	2	0	9875	15.591737	307936.79972	0	0	0	0	0	0
20500	0.189659	98.838702	20250	0	2	0	10125	16.614146	336436.44958	0	0	0	0	0	0
21000	0.213002	99.051704	20750	0	2	0	10375	18.658964	387173.494398	0	0	0	0	0	0
21500	0.145892	99.197596	21250	0	2	0	10625	12.780112	271577.380952	0	0	0	0	0	0
22000	0.116713	99.314309	21750	0	2	0	10875	10.22409	222373.94958	0	0	0	0	0	0
22500	0.090453	99.404762	22250	0	2	0	11125	7.923669	176301.645658	0	0	0	0	0	0
23000	0.087535	99.492297	22750	0	2	0	11375	7.668067	174448.529412	0	0	0	0	0	0
23500	0.084617	99.576914	23250	0	2	0	11625	7.412465	172339.810924	0	0	0	0	0	0
24000	0.072946	99.64986	23750	0	2	0	11875	6.390056	151763.830532	0	0	0	0	0	0
24500	0.119631	99.769491	24250	0	2	0	12125	10.479692	254132.528011	0	0	0	0	0	0
25000	0.070028	99.839519	24750	0	2	0	12375	6.134454	151827.731092	0	0	0	0	0	0
25500	0.04085	99.880369	25250	1	2	5050	10100	3.578431	90355.392157	0	0	0	0	0	0
26000	0.064192	99.944561	25750	1	2	5200	10275	5.623249	144798.669468	0	0	0	0	0	0
26500	0.029178	99.973739	26250	1	2	5350	10450	2.556022	67095.588235	0	0	0	0	0	0
27000	0.014589	99.988329	26750	1	2	5500	10625	1.278011	34186.79972	0	0	0	0	0	0
27500	0.005836	99.994164	27250	1	2	5650	10800	0.511204	13930.322129	0	0	0	0	0	0
28000	0	99.994164	27750	1	2	5800	10975	0	0	0	0	0	0	0	0
28500	0	99.994164	28250	1	2	5950	11150	0	0	0	0	0	0	0	0
29000	0	99.994164	28750	1	2	6100	11325	0	0	0	0	0	0	0	0
29500	0	99.994164	29250	1	2	6250	11500	0	0	0	0	0	0	0	0
30000	0	99.994164	29750	1	2	6400	11675	0	0	0	0	0	0	0	0
30500	0	99.994164	30250	1	2	6550	11850	0	0	0	0	0	0	0	0
31000	0	99.994164	30750	1	2	6700	12025	0	0	0	0	0	0	0	0
31500	0	99.994164	31250	1	2	6850	12200	0	0	0	0	0	0	0	0
32000	0	99.994164	31750	1	2	7000	12375	0	0	0	0	0	0	0	0
							Summe [Nm³/a]		88304823.179272	Summe gesamt [kWh]		0	Summe gesamt [kWh]		0
										spzifische Energieaufnahme [Wh/Nm³]		0	spzifische Energieaufnahme [Wh/Nm³]		0

Wirtschaftlichkeit

Wirtschaftlichkeit	Unnamed: 2	Unnamed: 3	Unnamed: 4	Unnamed: 5	Unnamed: 6	Unnamed: 7	Unnamed: 8	Unnamed: 9	Unnamed: 10	Unnamed: 11	Unnamed: 12	Unnamed: 13	Unnamed: 14	Unnamed: 15

		Betriebsstunden	8760	h/a						Betriebsstunden	8760	h/a
		Zinssatz	3	%						Zinssatz	3	%
		Abschreibung	12	a						Abschreibung	12	a
		Stromkosten	0.25	€/kWh						Stromkosten	0.25	€/kWh
		Preissteigerung Strom	3	%						Preissteigerung Strom	3	%
		Preissteigerung Wartung ab 5. Jahr	3	%						Preissteigerung Wartung	3	%

		Investition Bieter 1	0	Netto ohne Wartung						Investition Bieter 2	0	Netto ohne Wartung
		Investition Bieter 1	0	Brutto (19%)						Investition Bieter 2	0	Brutto (19%)
		Jahresstromverbrauch Bieter 1	0	kWh/a	incl. 5 % Toleranz					Jahresstromverbrauch Bieter 2	0	kWh/a	incl. 5 % Toleranz
		CO2-Emission Bieter 1	0	t/a						CO2-Emission Bieter 2	0	t/a
		mittlere spezifische Leistungsaufnahme Bieter 1	0	Wh/Nm³						mittlere spezifische Leistungsaufnahme Bieter 2	0	Wh/Nm³
		statische Amortisation ohne Förderung Bieter 1	0.136634	a						statische Amortisation ohne Förderung Bieter 2	0.136634	a

Bieter 1								Bieter 2
Jahre	Zinsbasis	Zinsen	Tilgung	Strom	Wartung	Gesamtkosten		Jahre	Zinsbasis	Zinsen	Tilgung	Strom	Wartung	Gesamtkosten
1	0	0	0	0	0	0		1	0	0	0	0	0	0
2	0	0	0	0	0	0		2	0	0	0	0	0	0
3	0	0	0	0	0	0		3	0	0	0	0	0	0
4	0	0	0	0	0	0		4	0	0	0	0	0	0
5	0	0	0	0	0	0		5	0	0	0	0	0	0
6	0	0	0	0	0	0		6	0	0	0	0	0	0
7	0	0	0	0	0	0		7	0	0	0	0	0	0
8	0	0	0	0	0	0		8	0	0	0	0	0	0
9	0	0	0	0	0	0		9	0	0	0	0	0	0
10	0	0	0	0	0	0		10	0	0	0	0	0	0
11	0	0	0	0	0	0		11	0	0	0	0	0	0
12	0	0	0	0	0	0		12	0	0	0	0	0	0
Summe		0	0	0	0	0		Summe		0	0	0	0	0


Wirtschaftliche Gesamtwertung:
CO2 Einsparung	300	t/a, mindestens		Sonstige Kosten	101045	(Andere förderfähige Kosten)
CO2-Faktor	0.435	kg/kWh		Fördersatz	35	%
CO2 Bestand	1286.755902	t/a		Förderdeckel	290124.45

ÜBERSICHT
erforderliche CO2-Einsparung zur Erreichung der Förderung: mindestens 300 t/a mit CO2-Faktor 0,435 kg/kWh
	Angebot brutto plus Zinsen	Stromkosten	Wartungskosten	CO2 Emission angebotene Verdichter [t/a]	CO2 Einsparung ggü. Bestand [t/a]	Förderung 35 %, max. 290.124,45 €	Gesamtkosten nach 12 Jahren	Differenz

Bieter 1	0	0	0	0	1286.755902	35365.75	-35365.75	0
Bieter 2	0	0	0	0	1286.755902	35365.75	-35365.75	0

260602_Wirtschaftlichkeitsberechnung_Verdichter_Hof_blanko.xlsx

Bieterangaben

Luftmengenv. & Energieverbrauch

Wirtschaftlichkeit