2022年大兴热电厂蒸汽价格三种定价方案 .pdf

《2022年大兴热电厂蒸汽价格三种定价方案 .pdf》由会员分享，可在线阅读，更多相关《2022年大兴热电厂蒸汽价格三种定价方案 .pdf（19页珍藏版）》请在淘文阁 - 分享文档赚钱的网站上搜索。

1、大兴热电厂三种蒸汽定价方案的比较Comparison of 3 Fixing Price Proposal of Steam From Da Xing Thermal Power Plant 2010年 12月 20 日，NNJ化工园区管委会、 S （中国）投资有限公司、吉林分公司及白山电厂三方代表在NNJ化工园管委会第七会议室就S 公司在 NNJ化工园大兴片区拟建醋酸、乙醇项目的蒸汽供应问题进行了沟通和交流。其一期项目2011年三季度开工建设，预计 2013 年四季度建成投产，蒸汽需求平均流量140150 t/h ， ；二期项目预计 2015 年建成投产，蒸汽需求平均流量140150 t/h

2、 ；两期建成后蒸汽需求为：一般流量 290 t/h ，最大流量 366 t/h 。就会上提出的三种蒸汽定价方案，请吉林省电力设计院相关专业人员进行了测算，比较分析如下：Dec.20th 2010, NNJ Chemical Industry Park Management Committee /Jilin branch of S(China)Investment Co . , Ltd / Baishan power plant , the representatives of the above three sides have a meeting of communicating and d

3、iscussing about the issue of supply of steam for proposed construction of ethylic acid and alcohol project . The first term project will start to be build on the third quarter of 2011 and finish so as to run on the fourth quarter of 2013 , the average requirement of steam will be 140150 t/h ; the se

4、cond term of project will be finished and run on 2015 , the average requirement of steam will be 140150 t/h; the total steam requirement of the two projects will be : normal flux 290 t/h , max flux 366 t/h . There are 3 fixing price proposals raising on the meeting, we ask the professor from Power D

5、esign Institute of Jilin Province calculate according to the 3 proposals, compare and conclude as follows: 名师资料总结 - - -精品资料欢迎下载 - - - - - - - - - - - - - - - - - - 名师精心整理 - - - - - - - 第 1 页，共 19 页 - - - - - - - - - 一、 拟建电厂基本情况General Conditions of the Proposed Power Plant 1、电厂规模：本期建设2CB20MW 抽背式热电机组

6、 2220t/h 高压煤粉炉Scale of the power plant: the current project 2 CB20MW back pressure extraction turbine unites 2220t/h pressure pulverized coal furnace 2、投资估算：静态投资水平年为2009年， 定额执行 电力工程建设概算定额 （2006年版） ，项目划分及取费标准执行2007年版火力发电工程建设预算编制与计算标准 ，基本预备费按 7计算。项目投资估算见表1。Investment estimate: Static investment target

7、 year is 2009 , quota execution (2006) ,segregation of items and standard for fees is executed according to the , take 7% as the basic reserve fun . Investment estimate see “ Table 1”表 1：项目投资估算Table 1 Investment Estimate项目名称item description单位unit2CB20MW2220t/h 发电工程静态投资power generating engineering st

8、atic investment万元10 thousand yuan72859 静态投资单位造价unit cost of static investment元/kW Yuan/kw18215 建设期贷款利息loan interest of construction 万元10 thousand2592 名师资料总结 - - -精品资料欢迎下载 - - - - - - - - - - - - - - - - - - 名师精心整理 - - - - - - - 第 2 页，共 19 页 - - - - - - - - - peroidyuan发电工程动态投资power generating engene

9、ering dynamic investment万元 10 thousand yuan 75683 动态投资单位造价unit cost of dynamic investment 元/kW yuan/kw18920.84 3、投资合理性分析Rationality Analysis for Investment现阶段小热电供热机组单位静态投资为9000 元/kW 左右，本工程单位静态投资18215元/kW，看似很高，主要原因是正常情况220t/h 的锅炉，配 50MW 发电机，而本工程使用两台 CB20背压机， 如果本工程配 50MW 发电机， 单位投资静态不到9000元/KW ，所以本工程投资

10、处于合理的水平。On the current stage, the unit static investment of small thermal power unites is about 9000yuan/kW, the unit static investment of the project is 18215yuan/kW, it appears to be quite high, the main reason is that the regular situation is making use of the 50MW generator to match the 220t/h b

11、oiler, but two sets of CB20 back pressure units is made use in our project. If we make use of the 50MW generator, the unit investment will be less than 9000元/KW ，so that, the investment of the project is reasonable. 二、 三种方案的比较the Comparison among the 3 Proposals 1、经济评价原始数据表（见表2）Original Data Table o

12、f Economic Evaluation(see Table 2) 说明：年利用小时按7000h/a，年平均供热流量228t/h ，年发电量 17600 万 KWh ，综合厂用电率 20% ，年供热量 503 万 GJ（相当于 1.6Mpa等级蒸汽 162万吨） 。Note: taking 7000h/a as working hour per annum, average flux of supply of heating 228t/h per annum, electric energy production 176 million KWh per 名师资料总结 - - -精品资料欢迎下

13、载 - - - - - - - - - - - - - - - - - - 名师精心整理 - - - - - - - 第 3 页，共 19 页 - - - - - - - - - annum, comprehensive station service power consumption rate 20%,heating quantity 50.3 million GJ（equal to 1.6Mpa grade steam 16.2million ton ）. 2、方案一：按热电厂全成本加投资合理收益确定蒸汽价格。Proposal I:Fixing the Price of Steam Ba

14、sed on the Total Cost of the Thermal Power Plant and Investment Fair Income 电厂总成本包括固定成本和变动成本，固定成本一般包括折旧费（总投资额/ 折旧年限） 、摊销费、修理费、工资及福利费和其它费用，变动成本一般包括燃料费、水费、材料费、排放环保费等。The total cost of power plant include fixed cost and variable cost. Fixed cost generally contents depreciation cost(total investment /de

15、preciation life), amortization cost, repair cost, salary ,welfarism etc. Variable cost generally contents fuel cost, water rate, material cost, exhausting cost, etc. 该蒸汽定价公式可简单表述为：the principle of fixing price here could be simply describe as follows: 热价=总投资投资回报率 +折旧费 +财务费用 +修理费 +工资+其它费用 +燃料费+水费+材料费

16、 +排污费 -电价总发电量（ 1-厂用电率）总供热量 , （公式）price of heating=total investment rate of return on investment+depreciation cost+financial cost+repair cost+salary+ Other expenses+fuel cost+ water cost +material cost+cost for disposing pollutants - electrovalence gross generation （1- station service power consumpti

17、on rate） total heating load , （formula）本项目投资额暂按初可中的动态投资额75683万元，年发电利用小时为7000h，综合厂用电率 20% ，电价按 509元/MWh ，投资方内部收益率暂按12% ，反向推算出汽价为名师资料总结 - - -精品资料欢迎下载 - - - - - - - - - - - - - - - - - - 名师精心整理 - - - - - - - 第 4 页，共 19 页 - - - - - - - - - 59.56 元/GJ（含税），换算到 1.6MPa等级蒸汽为 184.6 元/ 吨。 （见表 3）The calculation

18、 data content: the tentative dynamic investment of 756.83 million, working hour per annum of 7000h,comprehensive station service power consumption rate of 20%, tentative electrovalence of 509 yuan/MWh and tentative rate of investor internal income of 12% , by which the steam price could be calculate

19、d out as 59.56yuan/GJ(include tax) . The price is convered to 1.6mpa grade steam price as 184.6yuan/ton(see Table 3) 表 3：财务评价指标一览表Table 3 : Financial Evaluation Index List工程名称：decription:大兴热电厂（投资方内部收益率12%）Da Xing Thermal Power Plant(rate of investor internal income of 12%)机组总容量：（ MW ）total capabilit

20、y of the units(MW)40 工程静态投资static investment72859.00 万元10 thousand 单位投资Unit investment18214.75 元/KW yuan/kw 工程动态投资dynamic investment75683.34 万元10 thousand 单位投资Unit investment18920.84 元/KW Yuan/kw 流动资金circulating fund2282.33 万元 10 thousand 铺底生产流动资金initial workingcapital684.70 万元10 thousand 电价（不含税）ele

21、ctrovalence (exclude tax)435.00 元/MWh YUAN/MWh 电价（含税）electrovalence (include tax)508.17 元/MWh Yuan/MWh 热价 （不含税）heating price (exclude tax) 52.71 元/GJ yuan/GJ 热价（含税）heating price (include tax)59.56 元/GJ Yuan/GJ 总投资收益率Rate of total investment income8.13 资本净利润率netprofit rate of capital21.21 融资前分析 ( 项目投

22、资现金流量分析)analysis before financing (analysis of cash flow of the investment in the project)基准收益率benchmark yield 7.5 内部收益率（）internal rate of income(%)净现值（万元）netpresentvalue(10 thousand)投资回收期（年）period for recovery of investment(year) 所得税前Before income tax 11.41 22156.11 9.78 名师资料总结 - - -精品资料欢迎下载 - - -

23、- - - - - - - - - - - - - - - 名师精心整理 - - - - - - - 第 5 页，共 19 页 - - - - - - - - - 所得税后After incometax9.30 9669.80 10.86 融资后分析analysis after financing内部收益率（） internal rate of return(%) 项目资本金project capital 17.93 投资方 1 Investor 1 11.92 名师资料总结 - - -精品资料欢迎下载 - - - - - - - - - - - - - - - - - - 名师精心整理 -

24、- - - - - - 第 6 页，共 19 页 - - - - - - - - - 表 2：原 始 数 据 表（2CB20MW2220t/h ）Table 2:Original Data List(2CB20MW2220t/h)序号No. 项目item 单 位unit 原始数据original data 备注remarks 序号No. 项目item 单 位unit 原始数据original data 备注remarks 1 装机容量capacity of unites MW 2X20 19 所得税率rate of income tax % 25 2 设备年利用小时数working hours

25、 of equipments per annum h/a 7000 20 法定公积金legal accumulation fund % 10 3 发电标煤耗standard coal consumption for generating electricity kg/kWh 0.153 21 基准收益率benchmark yield % 7.5 4 供热标煤耗standard coal consumption for heating kg/GJ 39.18 22 注 册 资 本 占 总 投资 比 例proportion of registered capital to total invest

26、ment % 20 5 热电比thermoelectrical ratio % 990 23 流动资金周转天数days of turnover of current capital current fund turnover days 天day 30 名师资料总结 - - -精品资料欢迎下载 - - - - - - - - - - - - - - - - - - 名师精心整理 - - - - - - - 第 7 页，共 19 页 - - - - - - - - - 6 发电厂用电率station service power consumption rate for generating ele

27、ctricity % 4.11 24 水费water rate 元/t Yuan/t 0.55 7 供 热 厂 用 电 率station service power consumption rate for heating kWh/GJ 5.73 25 平均材料费average material cost 元/MWh Yuan/MWh 8 8 建设期construction period 年year 2 26 其他费用other expenses 元/MWh Yuan/MWh 15 9 投产期startup period 年year 1 27 水量water amount 万t/a 10 th

28、ousand t/a 275 10 机组服役期unite life 年year 20 28 修理提存率repair and deposit rate % 1.5 11 人民币贷款年利率annual loan interest rate of RMB 6.4 名义利率nominal interest rate 29 排污费cost for disposing pollutant 万元/a 10 thousand t/a 111.22 名师资料总结 - - -精品资料欢迎下载 - - - - - - - - - - - - - - - - - - 名师精心整理 - - - - - - - 第 8

29、页，共 19 页 - - - - - - - - - 12 贷款还款期repayment time 年year 15 30 增值税VAT % 17 13 流动资金贷款利率loan interest rate ofcirculating fund % 5.81 名义利率nominal interest rate 31 城乡维护建设税Urban and rural maintenance and construction tax % 7 14 修理费率repair cost % 2.5 32 教育税附加surtax for education expenses % 5 15 折旧年限depreci

30、able life 年year 15 33 标煤价 (含税) standard coal price (include tax) t/元t/yuan 1000 16 全厂定员人数fixed number of staff of the whole plant 人person 120 34 石灰石limestone t 186 17 人均工资salary per capita 元/a Yuan/a 60000 35 脱硝剂denitrifying Nox agent t 2500 18 福利费率welfare expense % 61.8 36 供热价 (含税) heating supply p

31、rice (include tax) 元/GJ Yuan/GJ 名师资料总结 - - -精品资料欢迎下载 - - - - - - - - - - - - - - - - - - 名师精心整理 - - - - - - - 第 9 页，共 19 页 - - - - - - - - - 本方案中影响投资利益的因素，有三个方面需重点关注：There are 3 elements in this proposal to be pay more attention which will impact the investment profit: （1）内部收益率值。 在 2010年 12 月 20 日 N

32、NJ化工园、S、HN三方会谈中，12% 内部收益率是化工园方面提出的一个参考值，尚未得到S及 HN方面的确认，对此我方需进一步核算，确定我方谈判方向。Internal income value :12% is a reference value raised by chemical industry park during the meeting of Dec. 20th 2010 among NNJ chemical industry park, S,and HN . The reference value has not confirmed by both S and HN , for w

33、hich we will further check ,so as to confirm our discussion direction. （2）公式中投资额的数值。在表3 中取用的投资额值是电厂全部投资，塞拉尼斯能否接受该值是打问号的！预计塞拉尼斯会提出投资额值为电厂满足其用汽能力部分的投资（举例说电厂全部供热能力为400t/h ，塞拉尼斯需要电厂300 t/h 保障供应，则塞拉尼斯承担总投资额的75% ） ，该由塞拉尼斯承担总投资额的比例是我方在谈判中的主要关注之一；影响投资额的另一因素为塞拉尼斯对于可靠性要求的高低， 目前的投资额是电力设计院按照常规供热电厂进行系统设计配置，若塞拉尼斯

34、对供热可靠性有更高要求，则投资额会进一步增加， 这也是与塞拉尼斯谈判时需说明的。The data of investment value of Formula 1 .The data used in Table 3 is the total investment of the power plant. It is still a question whether Celanese could approve the data. It is estimated that Celanese would accept the part of investment value which is use

35、d to meets their steam requirements (e.g. the total heating capability of the whole power plant is 400t/h, the requirements from Celanese is to fulfill 300 t/h , the Celanese 名师资料总结 - - -精品资料欢迎下载 - - - - - - - - - - - - - - - - - - 名师精心整理 - - - - - - - 第 10 页，共 19 页 - - - - - - - - - would afford 75

36、% of the total investment.) （3）年供热量大小。本项目因是建设背压机组，发电量大小完全取决于供热量的大小。 供热量一方面是影响供热的收益，另一方面是影响发电收益， 因此供热量大小对电厂的效益影响非常大。公式中年供热量作为分母， 其数值大则相应热价可降低。表3 中，供热量为 162 万吨/a 、上网电量 14000万 KWh/a ，而按塞拉尼斯一期 140t/h 、年需求约 98 万吨/a（年运行小时 7000h/a） ，二期投产后约 200 万吨/a ，因此在商谈塞拉尼斯年蒸汽需求量时，要求塞拉尼斯 “照付不议”的年蒸汽量为 170 万吨/a ，力争签订 200 万

37、吨/a ，则可保证投资收益在较好水平。The heating capacity per annum. The generating capacity completely depends on the heating capacity due to the project is making use of the backpressure unites. The heating capacity impacts the heating income on one hand, and generating income on the other hand. So the heating capa

38、city makes quite a big influence for the total benefit. The data of heating capacity is as denominator in formula 1 ,so if the date is largen ,the relevant heating price will be lower. In the table 3 , the heating capacity is 1.63million ton/a, electric quantity on line is 140 million ton/a . Howeve

39、r, according to Celanese s first term 140t/h and 980 thousand ton/a of annual requirement(annual working hours 7000h/a), after second term startup about 2million ton/a, so when the negotiation of the steam requirements of Celanese starts, we should require Celanese make the annual steam quantity to

40、be 1.70million ton/a as “take or pay”, do all one can do to achieve 2million ton/a，which can make sure we could have a relevant good level of investment benefit. 名师资料总结 - - -精品资料欢迎下载 - - - - - - - - - - - - - - - - - - 名师精心整理 - - - - - - - 第 11 页，共 19 页 - - - - - - - - - 3、方案二： 以 2008 年化工 园区蒸 汽价格 为基

41、准 按照 一定公 式调整proposal II： adjustment based on 2008 chemical industry park steam price taking use of certain formula 该蒸汽价格调整公式为：the adjusted formula of steam price :Px=Po 1+ （A2-A1） /A1Z1+ （B2-B1） /B1Z2+ （C2-C1） /C1Z3+ （S2-S1）/S1+（N2-N1）/N1Z4Px=Po 1+ （A2-A1） /A1Z1+ （B2-B1） /B1Z2+ （C2-C1 ） /C1Z3+ （S2-S

42、1）/S1+（N2-N1）/N1Z4其中 Po-1.2Mpa 蒸汽价格 142 元/ 吨（不含税），4.0Mpa 蒸汽价格 150 元/吨（不含税）；Px每满一季度期后之销售价格；A1平均煤炭市场采购价（按到厂标煤950 元/ 吨） ；A2每满一季度期后平均煤炭市场采购到厂标煤价；B12008 年工业水价格（ 1.3 元/ 吨） ；B2- 每满一季度期后电厂工业水价格；C12008 年白山地区公布物价指数；C2-每满一季度期后每满一季度期后；S12008 年电厂排放 SO2的缴纳费用； S2- 每满一季度期后电厂排放SO2的缴纳费用；N1-2008 年电厂排放 NOx的缴纳费用； N2- 每满

43、一季度期后电厂排放NOx的缴纳费用； Z170% ；Z22% ；Z314% ；Z46% 。Here, Po-1.2Mpa steam price 142 yuan/ton(exclude tax),4.0Mpa steam price 150 yuan /ton(exclude tax); Px the sale price after per squarer period ; A1average purchase price of coal from market（according to the price of standard coal to the site 950yuan/ton

44、） ；A2average purchase price of standard coal from market to site after per squarer period ；B1price of industrial water of power plantof 2008（1.3yuan/ton） ；B2price of industrial water of power plant after per squarer period ；C1the 2008 public price index of Baishan ；C2after 名师资料总结 - - -精品资料欢迎下载 - - -

45、 - - - - - - - - - - - - - - - 名师精心整理 - - - - - - - 第 12 页，共 19 页 - - - - - - - - - per square period after per square peroid；S1the fees for disposing SO2 from power plant of 2008；S2- the fees for disposing SO2 from power plant after per squarer period；N1- the fees for disposing NOx from power plant

46、 of 2008；N2- the fees for disposing NOx from power plant after per squarer period ； Z170%； Z22%； Z314%； Z46%。按目前标煤单价1000 元/ 吨、CPI 累计上涨 10 个点，其它条件不变，则按公式算出蒸汽价格为1.2Mpa蒸汽不含税价格 149元/ 吨 （含税则为 168.5 元/ 吨） ，4.0Mpa蒸汽不含税价格 157.6 元/ 吨（含税则为 178 元/ 吨） 。According to the unit price of standard coal 1000yuan/ton,C

47、PI has increased 10 points, if there s no other changing in relevant conditions, the calculated steam price will be :1.2Mpa steam price 149 yuan/ton(exclude tax ), 168.5yuan/ton(include tax) 4.0Mpa steam price 157.6yuan/ton(exclude tax) 178yuan/ton(include tax) 将不含税热价 150 元/ 吨（48.4元/GJ） 、电价 435.64 元

48、/MWh代入模型计算，得到投资方 1 内部收益率为 6.26 。 （见表 4）Input the 150yuan/ton （ 48.4yuan/GJ ） and electrovalence 435.64yuan/MWh into the model and calculate ,then lead to a rate of internal income of investor 1 as 6.26(see Table 4) 表 4：财务评价指标一览表Table 4: Financial Evaluation Index List工程名称：decription: 大兴热电厂（热价48.53元/

49、GJ ）Da Xing thermal power plant (heating price 48.53yuan/GJ ) 机组总容量：unites capacity（MW ）40 工程静态投资static investment 72859.00 万元 10 thousand yuan 单位投资Unit investment 18214.75 yuan/KW 工程动态投资75683.34 万元 10 单位投资18920.84 元/KW 名师资料总结 - - -精品资料欢迎下载 - - - - - - - - - - - - - - - - - - 名师精心整理 - - - - - - - 第

50、13 页，共 19 页 - - - - - - - - - dynamic investment thousand yuan Unit investment Yuan/KW 流动资金circulating fund 2282.33 万元 10 thousand yuan 铺底生产流动资金 initial working capital 684.70 万元 10 thousand yuan 电价（不含税）electrovalence (exclude tax) 435.64 元/MWh Yuan/MWh 电价（含税）electrovalence (include tax) 508.91 元/MW