储能电站规模光伏、风电网内装储能储能电站机储能时长储能配比（万千瓦年份（小时）（万千瓦（万千瓦时）时）时）20%128038419220253200210%640192965%320964820%192057628820304800210%9602881445%4801447220%320096048020508000210%16004802405%800240120造价下降趋势年份较2020单位造价年下降幅（元/度kWh）高27002025中2500低2300高20002030中1800低1600高14002050中1200低1000单元年收入(万元/年)93.68功率（MW）容量（MWh）1.参与现货交易收入（万元/年/单元）72电池衰减（%/年）0.4低谷充电电价（元/kWh）高峰放电电价（元/kWh）10.6峰谷价差（元/kWh）容量（MWh）22每日充放电次数2400日收入（元/日）7.682562.调频服务收入（万元/年/单元）48日调频辅助服务收益=D·Kp·YAGC8每日调频里程D（MW）0.4调频性能指标Kp10调频补偿系数（元/MW)14280调频深度（按照容量的20%计算）0.5日调频次数3.容量市场收入（万元/年/单元）容量补偿标准（元/kW)等效容量（kW)(暂按照4h进行折算)基准单元总循环次数年运行天数年循环次数运行年数160003006001022年份储能电站规模（净现值（万元）2025万kW/万kWh）2030-5532.502050高-110649.99中-22130.00低20121.07高10060.54中低5030.27高159160.73中79580.36低39790.18内部收益率（%）投资回收期（年）-5.277%--5.277%--5.277%-3.952%7.493.952%7.493.952%7.4923.851%3.323.851%3.323.851%3.32025年经济效益测算-低方案储能电站总容量（MWh）96合计建设期1单元数量4803824.6425006%3456.00单位造价（元/kWh）2500.00368.64单位造价（万元/MWh）24000-5532.500.00项目（万元）-5.277%0.000.00建设投资（万元）现金流入0.00960.00序号现货交易收入-24000.001调频市场收入24000.000.001.1容量市场收入0.00960.001.2现金流出0.001.3建设成本-24000.000.002运维成本2864.642.1退役处置成本1.002.2净现金流量1.001.062.3折现率-24000.000.943终值系数-24000.002702.494现值系数-21297.51净现金流量现值5累计净现金流量现值6序号财务指标1净现值（万元）2内部收益率（%）3投资回收期（年）2345运营期73755.523687.783621.403556.3463430.113386.883319.143252.763187.703061.47368.64368.64368.64368.643492.59368.643123.950.000.000.000.00368.640.00960.00960.00960.00960.00960.000.000.000.000.000.00960.000.00960.00960.00960.00960.00960.000.000.000.000.000.00960.000.002795.522727.782661.402596.342470.110.001.121.191.262532.591.500.890.840.790.672488.002290.302108.081.341.421642.77-18809.51-16519.21-14411.130.750.70-9042.851940.141785.38-12470.99-10685.6189103368.883308.883250.073000.242940.242881.43368.64368.64368.640.000.000.00960.00960.002160.000.000.000.00960.00960.00960.001200.000.000.001090.072408.882348.881.791.591.690.560.630.59608.691511.361390.30-5532.50-7531.49-6141.192025年经济效益测算-中方案储能电站总容量（MWh）1920合计建设期单元数量960250001单位造价（元/kWh）25076492.80单位造价（万元/MWh）4800000.0069120.00项目（万元）7372.80建设投资（万元）现金流入0.00序号现货交易收入0.001调频市场收入0.0019200.001.1容量市场收入1.2现金流出0.000.001.3建设成本19200.002运维成本480000.002.1退役处置成本0.002.2净现金流量480000.0057292.802.3折现率3终值系数0.001.064现值系数0.94净现金流量现值0.0054049.815累计净现金流量现值-425950.196-480000.006%1.001.00-480000.00-480000.00序号财务指标-110649.991净现值（万元）-5.277%2内部收益率（%）-3投资回收期（年）运营期23456775110.4073755.6572427.9968602.2367737.6066382.8565055.1971126.8969851.8161229.437372.807372.807372.807372.8063754.0962479.010.000.000.000.0019200.0019200.0019200.007372.807372.8019200.000.000.000.000.000.000.0019200.0019200.0019200.0019200.0019200.0019200.000.000.000.000.0055910.4054555.6553227.990.000.0049402.231.121.191.2619200.0019200.001.500.890.840.790.6749760.0645805.9742161.550.000.0032855.30-376190.13-330384.16-288222.60-180856.9951926.8950651.811.341.420.750.7038802.7935707.52-249419.81-213712.29891067377.6466177.5465001.4560004.8458804.7457628.657372.807372.807372.800.000.000.0019200.0019200.0043200.000.000.000.0019200.0019200.0019200.0024000.000.000.0021801.4548177.6446977.541.791.591.690.560.630.5912173.8130227.2527805.93-110649.99-150629.74-122823.812025年经济效益测算-高方案储能电站总容量（MWh）384单元数量192单位造价（元/kWh）2500单位造价（万元/MWh）250建设投资（万元）96000合计建设期0序号项目（万元）10.0015298.561现金流入0.0013824.000.001474.561.1现货交易收入0.0096000.000.001.2调频市场收入96000.003840.000.001.3容量市场收入0.000.00-96000.003840.002现金流出1.000.002.1建设成本1.0011458.56-96000.002.2运维成本-96000.001.060.942.3退役处置成本10809.96-85190.043净现金流量4折现率6%终值系数现值系数5净现金流量现值6累计净现金流量现值序号财务指标-22130.001净现值（万元）-5.277%2内部收益率（%）-3投资回收期（年）运营期23456715022.0814751.1314485.6013720.4513547.5213276.5713011.0414225.3813970.3612245.891474.561474.561474.561474.5612750.8212495.800.000.000.000.003840.003840.003840.001474.561474.563840.000.000.000.000.000.000.003840.003840.003840.003840.003840.003840.000.000.000.000.0011182.0810911.1310645.600.000.009880.451.121.191.263840.003840.001.500.890.840.790.679952.019161.198432.310.000.006571.06-75238.03-66076.83-57644.52-36171.4010385.3810130.361.341.420.750.707760.567141.50-49883.96-42742.46891013475.5313235.5113000.2912000.9711760.9511525.731474.561474.561474.560.000.000.003840.003840.008640.000.000.000.003840.003840.003840.004800.000.000.004360.299635.539395.511.791.591.690.560.630.592434.766045.455561.19-22130.00-30125.95-24564.762030年经济效益测算-低方案储能电站总容量（MWh）144合计建设期1单元数量7205736.9618006%5184.00单位造价（元/kWh）1800.00552.96单位造价（万元/MWh）259205030.270.00项目（万元）3.952%0.000.00建设投资（万元）现金流入7.490.001036.80序号现货交易收入25920.001调频市场收入25920.000.001.1容量市场收入0.001036.801.2现金流出0.001.3建设成本-25920.000.002运维成本4700.162.1退役处置成本1.002.2净现金流量1.001.062.3折现率-25920.000.943终值系数-25920.004434.114现值系数-21485.89净现金流量现值5累计净现金流量现值6序号财务指标1净现值（万元）2内部收益率（%）3投资回收期（年）2345运营期75633.285531.675432.105334.5265145.175080.324978.714879.144781.564592.21552.96552.96552.96552.965238.89552.964685.930.000.000.000.00552.960.001036.801036.801036.801036.801036.800.000.000.000.000.001036.800.001036.801036.801036.801036.801036.800.000.000.000.000.001036.800.004596.484494.874395.304297.724108.370.001.121.191.264202.091.500.890.840.790.674090.853773.983481.491.341.422732.30-17395.04-13621.05-10139.560.750.70-1233.463211.502962.30-6928.06-3965.7689105053.324963.324875.114500.364410.364322.15552.96552.96552.960.000.000.001036.801036.802332.800.000.000.001036.801036.801036.801296.000.000.002542.314016.523926.521.791.591.690.560.630.591419.612520.022324.105030.271286.563610.662030年经济效益测算-中方案储能电站总容量（MWh）288合计建设期1单元数量144011473.9218006%10368.00单位造价（元/kWh）1800.001105.92单位造价（万元/MWh）5184010060.540.00项目（万元）3.952%0.000.00建设投资（万元）现金流入7.490.002073.60序号现货交易收入51840.001调频市场收入51840.000.001.1容量市场收入0.002073.601.2现金流出0.001.3建设成本-51840.000.002运维成本9400.322.1退役处置成本1.002.2净现金流量1.001.062.3折现率-51840.000.943终值系数-51840.008868.234现值系数-42971.77净现金流量现值5累计净现金流量现值6序号财务指标1净现值（万元）2内部收益率（%）3投资回收期（年）运营期23456711266.5611063.3510864.2010290.3310160.649957.439758.2810669.0310477.779184.411105.921105.921105.921105.929563.119371.850.000.000.000.002073.602073.602073.601105.921105.922073.600.000.000.000.000.000.002073.602073.602073.602073.602073.602073.600.000.000.000.009192.968989.758790.600.000.008216.731.121.191.262073.602073.601.500.890.840.790.678181.707547.976962.980.000.005464.60-34790.07-27242.11-20279.13-2466.928595.438404.171.341.420.750.706423.015924.61-13856.12-7931.51891010106.659926.639750.229000.738820.718644.301105.921105.921105.920.000.000.002073.602073.604665.600.000.000.002073.602073.602073.602592.000.000.005084.628033.057853.031.791.591.690.560.630.592839.225040.034648.2010060.542573.127221.312030年经济效益测算-高方案储能电站总容量（MWh）576合计建设期1单元数量288022947.8418006%20736.00单位造价（元/kWh）1800.002211.84单位造价（万元/MWh）10368020121.070.00项目（万元）3.952%0.000.00建设投资（万元）现金流入7.490.004147.20序号现货交易收入103680.001调频市场收入103680.000.001.1容量市场收入0.004147.201.2现金流出0.001.3建设成本-103680.000.002运维成本18800.642.1退役处置成本1.002.2净现金流量1.001.062.3折现率-103680.000.943终值系数-103680.0017736.454现值系数-85943.55净现金流量现值5累计净现金流量现值6序号财务指标1净现值（万元）2内部收益率（%）3投资回收期（年）运营期23456722533.1222126.6921728.4020580.6720321.2819914.8519516.5621338.0720955.5418368.832211.842211.842211.842211.8419126.2318743.700.000.000.000.004147.204147.204147.202211.842211.844147.200.000.000.000.000.000.004147.204147.204147.204147.204147.204147.200.000.000.000.0018385.9217979.4917581.200.000.0016433.471.121.191.264147.204147.201.500.890.840.790.6716363.4015095.9313925.950.000.0010929.19-69580.14-54484.21-40558.26-4933.8317190.8716808.341.341.420.750.7012846.0211849.22-27712.24-15863.03891020213.2919853.2619500.4318001.4517641.4217288.592211.842211.842211.840.000.000.004147.204147.209331.200.000.000.004147.204147.204147.205184.000.000.0010169.2316066.0915706.061.791.591.690.560.630.595678.4510080.069296.3920121.075146.2314442.630.492050年经济效益测算-低方案储能电站总容量（MWh）240合计建设期1单元数量120011241.6012006%8640.00单位造价（元/kWh）1200.00单位造价（万元/MWh）2880039790.180.00921.60项目（万元）23.851%0.001680.00建设投资（万元）现金流入0.001152.00序号现货交易收入3.3028800.001调频市场收入28800.000.001.1容量市场收入0.001152.001.2现金流出0.001.3建设成本-28800.000.002运维成本10089.602.1退役处置成本1.002.2净现金流量1.001.062.3折现率-28800.000.943终值系数-28800.009518.494现值系数-19281.51净现金流量现值5累计净现金流量现值6序号财务指标1净现值（万元）2内部收益率（%）3投资回收期（年）运营期23456711068.8010899.4610733.5010255.288467.208297.868131.9010570.8610411.487653.68921.60921.60921.607969.267809.88921.601680.001680.001680.001680.001152.001152.001152.00921.60921.601152.000.000.000.001680.001680.000.001152.001152.001152.001152.001152.001152.000.000.000.000.009916.809747.469581.500.000.009103.281.121.191.261152.001152.001.500.890.840.790.678825.928184.157589.440.000.006054.20-10455.59-2271.445318.0024938.099418.869259.480.301.341.420.750.707038.326527.5612356.3218883.89891010102.209952.199805.187500.607350.597203.58921.60921.60921.601680.001680.001680.001152.002592.001152.000.000.000.001152.001152.001152.001440.000.007213.180.008800.198950.201.791.690.561.590.594027.800.635208.8239790.185615.4735762.3830553.56-4.442050年经济效益测算-中方案储能电站总容量（MWh）480合计建设期1单元数量240022483.2012006%17280.00单位造价（元/kWh）1200.001843.20单位造价（万元/MWh）5760079580.360.003360.00项目（万元）23.851%0.002304.00建设投资（万元）现金流入0.00序号现货交易收入3.3057600.000.001调频市场收入57600.002304.001.1容量市场收入0.001.2现金流出0.000.001.3建设成本-57600.0020179.202运维成本2.1退役处置成本1.001.062.2净现金流量1.000.942.3折现率-57600.0019036.983终值系数-57600.00-38563.024现值系数净现金流量现值5累计净现金流量现值6序号财务指标1净现值（万元）2内部收益率（%）3投资回收期（年）运营期23456722137.6021798.9121467.0020510.5616934.4016595.7116263.8021141.7220822.9515307.361843.201843.201843.201843.203360.003360.003360.0015938.5215619.753360.002304.002304.002304.002304.001843.201843.200.000.000.000.002304.002304.002304.003360.003360.002304.000.000.000.002304.002304.000.0019833.6019494.9119163.0018206.560.000.001.121.191.261.500.890.840.792304.002304.000.6717651.8316368.3015178.8912108.40-20911.19-4542.8810636.010.000.0049876.180.3018837.7218518.951.341.420.750.7014076.6413055.1324712.6537767.78891020204.4119904.3919610.3615001.2114701.1914407.161843.201843.201843.203360.003360.003360.002304.002304.005184.000.000.000.002304.002304.002304.002880.000.000.0014426.3617900.4117600.391.791.591.690.560.630.598055.6011230.9410417.6479580.3661107.1271524.76-4.442050年经济效益测算-高方案储能电站总容量（MWh）960单元数量480单位造价（元/kWh）1200单位造价（万元/MWh）120建设投资（万元）115200合计建设期0序号项目（万元）10.0044966.401现金流入0.0034560.000.003686.401.1现货交易收入0.006720.00115200.004608.001.2调频市场收入115200.000.000.001.3容量市场收入0.004608.00-115200.002现金流出0.001.0040358.402.1建设成本1.00-115200.001.062.2运维成本-115200.000.9438073.962.3退役处置成本-77126.043净现金流量4折现率6%终值系数现值系数5净现金流量现值6累计净现金流量现值序号财务指标159160.731净现值（万元）23.851%2内部收益率（%）3.303投资回收期（年）运营期23456744275.2043597.8242934.0041021.1133868.8033191.4232527.6042283.4441645.9030614.713686.403686.403686.403686.406720.006720.006720.0031877.0431239.506720.004608.004608.004608.004608.003686.403686.400.000.000.000.004608.004608.004608.006720.006720.004608.000.000.000.004608.004608.000.0039667.2038989.8238326.0036413.110.000.001.121.191.261.500.890.840.794608.004608.000.6735303.6732736.6130357.7824216.80-41822.37-9085.7621272.020.000.0099752.360.3037675.4437037.901.341.420.750.7028153.2826110.2649425.3075535.56891040408.8239808.7739220.7230002.4229402.3728814.323686.403686.403686.406720.006720.006720.004608.004608.0010368.000.000.000.004608.004608.004608.005760.000.000.0028852.7235800.8235200.771.791.591.690.560.630.5916111.2122461.8820835.28159160.73122214.23143049.52-4.44