投资收益测算公式(电力)
- 1、下载文档前请自行甄别文档内容的完整性，平台不提供额外的编辑、内容补充、找答案等附加服务。
- 2、"仅部分预览"的文档,不可在线预览部分如存在完整性等问题,可反馈申请退款(可完整预览的文档不适用该条件!)。
- 3、如文档侵犯您的权益，请联系客服反馈,我们会尽快为您处理(人工客服工作时间：9:00-18:30)。
xx项目
规模6000KW年份12发电小时6500H年供电量36273627自耗电率7%单位电价0.3060.306运营费0.1元/KWH电费收入1109.8621109.862所得税0%运营费390390投资额4000万元营业收入719.862719.862
所得税00
税后收入719.862719.862净现金-4000719.862719.862
累计净现金-4000-3280.138-2560.276 360000000.66666667
xx项目
规模30000KW年份12发电小时7200H年发电量2008820088自耗电率7%累计发电量2008840176运营费0.1元/KWH单位电价0.350.35所得税25%电费收入7030.87030.8投资额15000万元运营费2008.82008.8
营业收入50225022
所得税1255.51255.5
税后收入3766.53766.5净现金-150003766.53766.5
累计净现金-15000-11233.5-7467
xx项目
规模36000KW年份12发电小时8000H年发电量2678426784自耗电率7%单位电价0.5340.534运营费0.07元/KWH电费收入14302.65614302.656所得税15%运营费1874.881874.88投资额36600万元营业收入12427.77612427.776
所得税1864.16641864.1664
税后收入10563.609610563.6096净现金-3660010563.609610563.6096
累计净现金-36600-26036.3904-15472.781
3456789 3627362736273627362736273627
0.3060.3060.3060.3060.3060.3060.306 1109.8621109.8621109.8621109.8621109.8621109.8621109.862 390390390390390390390 719.862719.862719.862719.862719.862719.862719.862 0000000 719.862719.862719.862719.862719.862719.862719.862 719.862719.862719.862719.862719.862719.862719.862 -1840.414-1120.552-400.69319.1721039.0341758.8962478.758 3456789 20088200882008820088200882008820088 6026480352100440120528140616160704180792
0.350.350.350.20.20.20.2
7030.87030.87030.84017.64017.64017.64017.6 2008.82008.82008.82008.82008.82008.82008.8 5022502250222008.82008.82008.82008.8 1255.51255.51255.5502.2502.2502.2502.2 3766.53766.53766.51506.61506.61506.61506.6 3766.53766.53766.51506.61506.61506.61506.6 -3700.5663832.55339.16845.78352.39858.9 3456789 26784267842678426784267842678426784
0.5340.5340.5340.5340.5340.5340.534 14302.65614302.65614302.65614302.65614302.65614302.65614302.656 1874.881874.881874.881874.881874.881874.881874.88 12427.77612427.77612427.77612427.77612427.77612427.77612427.776 1864.16641864.16641864.16641864.16641864.16641864.16641864.1664 10563.609610563.609610563.609610563.6110563.6110563.6110563.61 10563.609610563.609610563.609610563.6110563.6110563.6110563.61 -4909.17125654.438416218.04826781.65837345.26747908.87758472.486
10111213141516 3627362736273627362736273627
0.3060.3060.3060.3060.3060.3060.306 1109.8621109.8621109.8621109.8621109.8621109.8621109.862 390390390390390390390 719.862719.862719.862719.862719.862719.862719.862 0000000 719.862719.862719.862719.862719.862719.862719.862 719.862719.862719.862719.862719.862719.862719.862 3198.623918.4824638.3445358.2066078.0686797.937517.792 10111213141516 20088200882008820088200882008820088 200880220968241056261144281232301320321408
0.20.20.20.20.20.20.2
4017.64017.64017.64017.64017.64017.64017.6 2008.82008.82008.82008.82008.82008.82008.8 2008.82008.82008.82008.82008.82008.82008.8 502.2502.2502.2502.2502.2502.2502.2 1506.61506.61506.61506.61506.61506.61506.6 1506.61506.61506.61506.61506.61506.61506.6 11365.512872.114378.715885.317391.918898.520405.1 10111213141516 26784267842678426784267842678426784
0.5340.5340.5340.5340.5340.5340.534 14302.65614302.65614302.65614302.65614302.65614302.65614302.656 1874.881874.881874.881874.881874.881874.881874.88 12427.77612427.77612427.77612427.77612427.77612427.77612427.776 1864.16641864.16641864.16641864.16641864.16641864.16641864.1664 10563.6110563.609610563.609610563.609610563.609610563.609610563.6096 10563.6110563.609610563.609610563.609610563.609610563.609610563.6096 69036.09679599.705690163.3152100726.925111290.534121854.144132417.754