《储能调峰项目经济性分析162755.pdf》由会员分享，可在线阅读，更多相关《储能调峰项目经济性分析162755.pdf（9页珍藏版）》请在taowenge.com淘文阁网|工程机械CAD图纸|机械工程制图|CAD装配图下载|SolidWorks_CaTia_CAD_UG_PROE_设计图分享下载上搜索。
1、先天下之忧而忧，后天下之乐而乐。范仲淹丹青不知老将至，贫贱于我如浮云。杜甫建设期经营期2016201720180121 年利用电量（万kWh）注意电池更换情况1580.37143.70138.671.1峰电量143.70138.671.2尖峰电量1.3平电量0.000.001.4谷电量143.70138.672现金流入141.975 137.0063电费收入(税前)1561.41141.98137.013.1峰电收入1.041561.41141.975 137.0063.2 尖峰电收入00.000.0000.0003削减容量0.0000.0004需求侧响应0.0000.0005补贴0.0006
2、资产残值（电池回收）92.427现金流出1041.19474.0748.2146.607.0谷电支出0.3245.9844.377.0平电支出0.61170.000.007.1 场地租赁费用0.000.000.007.2偿还本金0.000.000.007.3偿还利息0.000.000.000.007.4偿还手续费0.000.000.007.5缴纳增值税48.650.000.00项目备注合计序大丈夫处世，不能立功建业，几与草木同腐乎？罗贯中人不知而不愠，不亦君子乎？论语7营业税金及附加5.840.000.008所得税74.540.000.009运维费用2.840.240.2410电池和pcs更换
3、费用358.9311保险费用5.690.470.4712厂用电38.981.511.5113流动资金0.00014折旧431.2835.9435.94所得税前利润57.8354.47税后净现金流(474.07)93.7790.41税后累计现金流(474.07)(380.30)(289.89)税后净现金流现值(474.07)86.8277.51税后累计现金流现值(474.07)(387.25)(309.74)电站净现值NPV-168.34电站现值305.73IRR4.38%静态回收期0.00动态回收期#DIV/0!LCOE0.89增值税大丈夫处世，不能立功建业，几与草木同腐乎？罗贯中吾日三省乎吾
4、身。为人谋而不忠乎？与朋友交而不信乎？传不习乎？论语进项税注意更换设备情况52.59 6.686.45总进项税52.59 59.2765.72销项税20.6319.91增值税抵扣20.6319.91抵扣后余额38.6425.18实际缴纳增值税0.000.00静态回收期0.000.000.00动态回收期#DIV/0!0.000.00LCOE0.89初始投资(474.07)增值税抵扣现值91.6519.1017.07运维费用现值237.762.061.91残值及流动资金现值0.00电量现值697.52133.06118.89好学近乎知，力行近乎仁，知耻近乎勇。中庸宠辱不惊，看庭前花开花落；去留无意
5、，望天上云卷云舒。洪应明20192020202120222023202420252026345678910133.82129.13124.61120.25143.70138.67133.82129.13133.82129.13124.61120.25143.70138.67133.82129.130.000.000.000.000.000.000.000.00133.82129.13124.61120.25143.70138.67133.82129.13132.211127.584123.118118.809141.975137.006#127.584132.21127.58123.12118
6、.81141.98137.01132.21127.58132.211127.584123.118118.809141.975137.006#127.5840.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.00046.20879145.0449.5659.92404.9062.6660.2161.7669.9342.8241.3239.8838.4845.9844.3742.8241.320.000.000.000
7、.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.0012.440.000.000.000.0012.45勿以恶小而为之，勿以善小而不为。刘备勿以恶小而为之，勿以善小而不为。刘备0.000.001.490.000.000.000.001.490.006.013.895.2714.4613.6211.507.240.240.240.240.24
8、0.240.240.240.24358.928570.470.470.470.470.470.470.470.471.511.511.511.511.511.516.726.7235.9435.9435.9435.9435.9435.9435.9435.9451.2348.1031.1542.1757.8354.4746.0228.9587.1778.0363.20(239.89)79.3176.7970.4557.65(202.73)(124.70)(61.51)(301.39)(222.08)(145.29)(74.83)(17.18)69.2057.3543.01(151.17)46.2
9、8(240.54)(183.19)(140.18)(291.35)(245.07)吾日三省乎吾身。为人谋而不忠乎？与朋友交而不信乎？传不习乎？论语我尽一杯，与君发三愿：一愿世清平，二愿身强健，三愿临老头，数与君相见。白居易6.226.005.7957.746.686.456.226.0071.9477.9483.74141.48148.166.4512.6718.6719.2118.5417.8917.2620.6319.9119.2118.5419.2118.205.7917.2620.6357.740.000.0012.19-0.34-12.4440.4826.5313.070.09-12
10、.450.000.0012.440.000.000012.450.000.000.000.000.000.000.000.000.000.000.000.000.00#DIV/0!#DIV/0!#DIV/0!15.2513.383.9410.8812.041.761.631.51227.591.30106.2394.9284.8175.7883.85好学近乎知，力行近乎仁，知耻近乎勇。中庸先天下之忧而忧，后天下之乐而乐。范仲淹202720281112124.61120.25124.61120.250.000.00124.61120.25123.118118.809123.12118.81123
11、.118118.8090.0000.0000.0000.0000.0000.00046.2087967.4364.9639.8838.480.000.000.000.000.000.000.000.000.000.0012.0911.67宠辱不惊，看庭前花开花落；去留无意，望天上云卷云舒。洪应明人之为学，不日进则日退，独学无友，则孤陋而难成；久处一方，则习染而不自觉。顾炎武1.451.406.585.970.240.240.000.470.476.726.7235.9435.9426.3223.8855.68100.0638.50138.56良辰美景奈何天，便赏心乐事谁家院。则为你如花美眷，似水流年。汤显祖云路鹏程九万里，雪窗萤火二十年。王实甫5.795.5924.4730.0617.8917.260.000.000.000.0012.0911.6710.310.00#DIV/0!#DIV/0!