5MW光伏发电收益测算

按平段0.6117测算。
97,459,641.86
59,616,062.93
40,933,049.58
24,364,910.47
24,364,91wk.baidu.com.47
149,278,933.44
1.当前目录电价平段0.5451元/度，峰谷分别为0.9812和0.2616元/度，代收0.0666元/度，实际发电有一部分为高峰时段，保守选择按平段0.6117测算。 2.按发电全部自用，省市补贴20年计算
5MW分布式光伏发电项目收益测算
年份 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 年发电量 少支出电费 国家补贴 省补贴 市补贴 电池年衰减0.7% 5000*1041 0.6117元/度 0.42元/度 0.25元/度 0.25元/度 1.0000 5,205,000.00 3,183,898.50 2,186,100.00 1,301,250.00 1,301,250.00 0.9930 5,168,565.00 3,161,611.21 2,170,797.30 1,292,141.25 1,292,141.25 0.9860 5,132,385.05 3,139,479.93 2,155,601.72 1,283,096.26 1,283,096.26 0.9791 5,096,458.35 3,117,503.57 2,140,512.51 1,274,114.59 1,274,114.59 0.9723 5,060,783.14 3,095,681.05 2,125,528.92 1,265,195.79 1,265,195.79 0.9655 5,025,357.66 3,074,011.28 2,110,650.22 1,256,339.41 1,256,339.41 0.9587 4,990,180.16 3,052,493.20 2,095,875.67 1,247,545.04 1,247,545.04 0.9520 4,955,248.89 3,031,125.75 2,081,204.54 1,238,812.22 1,238,812.22 0.9454 4,920,562.15 3,009,907.87 2,066,636.10 1,230,140.54 1,230,140.54 0.9387 4,886,118.22 2,988,838.51 2,052,169.65 1,221,529.55 1,221,529.55 0.9322 4,851,915.39 2,967,916.64 2,037,804.46 1,212,978.85 1,212,978.85 0.9256 4,817,951.98 2,947,141.23 2,023,539.83 1,204,488.00 1,204,488.00 0.9192 4,784,226.32 2,926,511.24 2,009,375.05 1,196,056.58 1,196,056.58 0.9127 4,750,736.73 2,906,025.66 1,995,309.43 1,187,684.18 1,187,684.18 0.9063 4,717,481.58 2,885,683.48 1,981,342.26 1,179,370.39 1,179,370.39 0.9000 4,684,459.21 2,865,483.70 1,967,472.87 1,171,114.80 1,171,114.80 0.8937 4,651,667.99 2,845,425.31 1,953,700.56 1,162,917.00 1,162,917.00 0.8874 4,619,106.32 2,825,507.33 1,940,024.65 1,154,776.58 1,154,776.58 0.8812 4,586,772.57 2,805,728.78 1,926,444.48 1,146,693.14 1,146,693.14 0.8751 4,554,665.16 2,786,088.68 1,912,959.37 1,138,666.29 1,138,666.29 收益 1.62元/度 7,972,498.50 7,916,691.01 7,861,274.17 7,806,245.25 7,751,601.54 7,697,340.33 7,643,458.94 7,589,954.73 7,536,825.05 7,484,067.27 7,431,678.80 7,379,657.05 7,327,999.45 7,276,703.46 7,225,766.53 7,175,186.17 7,124,959.86 7,075,085.14 7,025,559.55 6,976,380.63