输入一电池（包含BMS）技术参数采购价格（含税）4500单价（元/wh）1电池需量规模（kWh）70%65002放电深度75095%5003放电时间（小时)150006428.57150004负载功率（kW）15%0.80421005电池效率3.5%006电池配置容量（kWh）7500.0511.057电池残值8电池成本占比每天循环次数8循环次数98%年运行天数（天）98%PCS、线缆残值（万元）10年衰减率PCS、线缆折旧（万元）19电池成本(RMB/kWh)1二PCS1.0076.34%1PCS双向变流器功率(kW）15.00%41.212PCS双向变流器超负荷率233.523PCS双向变流器寿命（年）4AC/DC充电器效率5DC/AC逆变器效率6PCS双向变流器成本（RMB/kW）三其他设备1能源监控+配电+热管理系统（套）2箱变（个）设备成本合计（万元）四施工1运输及安装（RMB/kWh）2改造（RMB）五其他费用1设计、勘察（RMB/kWh）2开发费用（RMB/Wh）施工及其他合计（万元）总投资合计（万元）EPC成本（元/Wh）设备成本占比设备残值电池残值（万元）电池折旧（万元）电池折旧（年）6.00PCS、线缆折旧（年）电池年折旧（万元）32.05PCS、线缆年折旧（万元）电池寿命年限（年）PCS、线缆使用年限（年）6增值税率17%采购价格（含税）固定资产设备进项税备注总价（万元）321.43274.7346.7037.532.055.451.51.280.221.51.280.22361.93309.3452.59306.33%306.78%2032.14309.3452.59112.1410%474.0767.80%13505.0028.336.003.896.00项目名称工业调峰储能电站项目项目单位有限公司输入参数值投资总额(万元)项目基本信息电池需量规模（kWh）474.07放电深度4500电池配置容量（kWh）70%6428.57电池功率（kW）750.00放电时间（小时)6系统效率%91.24%衰减率3.50%年利用天数350电池组循环次数2100PCS寿命（年）8每天循环次数1项目地点湖北融资变量及参数(具体见租赁／银行贷款表格)融资类型0项目贷款利率6.0%融资比例70.00%贷款／融资年限（年）5宽限期00.0融资（租赁／贷款）额度0.00%保证金1.00%手续费40%手续费年限宽限期满后一次性付本比例还款方式0电价变量及收入参数用电折扣95%峰电价1.04尖峰电价-----平电价0.6117谷电价0.32平均电价差0.72峰电使用小时数6.0尖峰使用小时数0.0企业年用电天数350企业生产时间（h）24年电价差收入（万元）95.99容量费单价（元/kW/月）需量费单价（元/kW/月）0.00容量（kW）0.00需量（kW）0.00基础电费节省分成80.00%需量/容量费（万元/月）削减需量/容量收入（万元/年）0永久性转移高峰电力负荷的奖励0（元/Kw)0主动需求侧响应临时性减少高峰电力负荷的奖励（元/Kw）0年需求侧管理收入（万元/年）00%初始投资比例0初始投资补贴（万元）费用变量及参数费用方式1年运营费用（如为外包）0.05%2运营人数5运营人员工资（万元/年）设备维护成本0.00年运维费用（万元/年）0.24电池更换成本（元/kWh）500电池折旧年限6电池更换次数0电池更换费用（万元）00.10%保险费率0.47保险费用（万元/年）212.14所需面积（平方米）0.00设备置放租金（万元/年）1.51厂用电（万元/年）税费参数增值税率服务增值率17%设备占总投资比例6%增值税收政策76%所得税率25%所得税收政策通货膨胀率2%营业税金及附加12%0%流动资金8%NPV基准收益率0年效率递减率更多资料关注公众号碳中和文库工业调峰储能电站项目有限公司项目基本信息备注于[设备工程参数］表内输入修改于[设备工程参数］表内输入修改于[设备工程参数］表内输入修改于[设备工程参数］表内输入修改于[设备工程参数］表内输入修改于[设备工程参数］表内输入修改于[设备工程参数］表内输入修改于[设备工程参数］表内输入修改于[设备工程参数］表内输入修改于[设备工程参数］表内输入修改于[设备工程参数］表内输入修改及参数(具体见租赁／银行贷款表格)0为全投资，1为租赁，2为银行贷款利率银行贷款为总投资的比例，融资租赁为设备的比例主要针对租赁#NAME?主要针对租赁#NAME?主要针对租赁主要针对租赁70.0%主要针对银行贷款，选择0等额本息，1为等额本金电价变量及收入参数针对不同地区项目注意确认此值针对不同地区项目注意确认此值针对不同地区项目注意确认此值针对不同地区项目注意确认此值针对不同地区项目注意确认此值针对不同地区项目注意确认此值无基本电费容量改为需量节省的基础电费和业主8：2分成储能每天参与削峰填谷，能够实现永久性转移高峰电力负荷；奖励标准分为三挡：分别是350元/千瓦、450元/千瓦、550元/千瓦需具备临时响应计划，否则不计算；按照响应时间按（24小时、4小时、30分钟）签订合同，奖励标准分为三挡，分别为：80元/千瓦、100元/千瓦、120元/千瓦IF(C11>150;30%;0)项目容量需超过150kW；补贴比例30%IF(C7<2000;C47C7;2000)最高补贴2000万费用变量及参数外包为1，自营为0根据总投资规模计算0.70%针对不同项目注意确认此值1根据电池配置容量计算租金单价（元/平方米）保险总费率，后框1表示有保险，0表示无0333%税费参数经验值城市建设维护C费PI7%必须缴纳教育费附加3%必须缴纳地方教育费1%、2%地区不同规定不同，好多地区可以首年预留不流用动缴资纳金此占税总种投。资比例技术参数情况需确定输出情况¥-168.34电站净现值NPV4.38%0.00IRR#DIV/0!静态回收期0.89动态回收期LCOE投资单价敏感性分析（元/Wh）1.05循环次数21000租金单价运维费（万元/年）0.2370357140.05开发费电费折扣95.00%峰电电价（平均电价差）1.04综合利率（融资综合利率）6.00%税后综合利率税前综合利率融资额占总投资比例更多资料关注公众序项目备注合计建设期20161年利用电量（万kWh）注意电池更换情况1580.3701.1峰电量1561.411561.410.0001.2尖峰电量¥474.070.001.3平电量0.0092.421.4谷电量1041.192现金流入0.000.003电费收入(税前)0.000.003.1峰电收入1.0448.655.843.2尖峰电收入03削减容量4需求侧响应5补贴6资产残值（电池回收）7现金流出7.0谷电支出0.327.0平电支出0.61177.1场地租赁费用7.2偿还本金7.3偿还利息7.4偿还手续费7.5缴纳增值税7营业税金及附加8所得税74.549运维费用2.8410电池和pcs更换费用358.9311保险费用5.6912厂用电38.9813流动资金0.00014折旧431.28所得税前利润税后净现金流(474.07)税后累计现金流(474.07)税后净现金流现值(474.07)税后累计现金流现值(474.07)电站净现值NPV¥-168.34电站现值¥305.73IRR4.38%0.00静态回收期#DIV/0!动态回收期0.89LCOE增值税注意更换设备情况52.59进项税52.59总进项税销项税增值税抵扣抵扣后余额实际缴纳增值税静态回收期0.890.00动态回收期(474.07)#DIV/0!LCOE91.65初始投资237.76增值税抵扣现值运维费用现值0.00残值及流动资金现值697.52电量现值更多资料关注公众号碳中和文库经营期201820192020202120222017456123129.13124.61120.25129.13124.61120.25143.70138.67133.82143.70138.67133.820.000.000.000.000.000.00143.70138.67133.82129.13124.61120.25141.975137.006132.211127.584123.118118.809141.98137.01132.21127.58123.12118.81141.975137.006132.211127.584123.118118.8090.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.00048.2146.6045.0449.5659.9246.208791245.9844.3742.8241.3239.88404.900.000.000.000.000.0038.480.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.0012.440.000.000.000.000.001.490.000.000.000.000.006.013.895.270.240.240.240.240.240.24358.9285710.470.470.470.470.470.471.511.511.511.511.511.5135.9435.9435.9435.9435.9435.9457.8354.4751.2348.1031.1542.1793.7790.4187.1778.0363.20(239.89)(380.30)(289.89)(202.73)(124.70)(61.51)(301.39)86.8277.5169.2057.3543.01(151.17)(387.25)(309.74)(240.54)(183.19)(140.18)(291.35)6.686.456.226.005.7957.7459.2765.7271.9477.9483.74141.4820.6319.9119.2118.5417.8917.2620.6319.9119.2118.205.7917.2638.6425.1812.19-0.34-12.4440.480.000.000.000.0012.440.000.000.000.000.000.000.000.000.000.000.000.000.0019.1017.0715.2513.383.9410.882.061.911.761.631.51227.59133.06118.89106.2394.9284.8175.78202320242025202620272028789101112143.70138.67133.82129.13124.61120.25143.70138.67133.82129.13124.61120.250.000.000.000.000.000.00143.70138.67133.82129.13124.61120.25141.975137.006132.211127.584123.118118.809141.98137.01132.21127.58123.12118.81141.975137.006132.211127.584123.118118.8090.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.00062.6660.2161.7669.9367.4346.20879145.9844.3742.8241.3239.8864.960.000.000.000.000.0038.480.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.0012.4512.090.000.000.000.001.491.4511.671.4014.4613.6211.507.246.585.970.240.240.240.240.240.240.000.470.470.470.470.470.471.511.516.726.726.726.7235.9435.9435.9435.9435.9435.9457.8354.4746.0228.9526.3223.8879.3176.7970.4557.6555.68100.06(222.08)(145.29)(74.83)(17.18)38.50138.5646.28(245.07)6.686.456.226.005.795.59148.166.4512.6718.6724.4730.0620.6319.9119.2118.5417.8917.2620.6357.740.000.0026.5313.070.000.000.000.000.000.09-12.4512.0911.670.000.000012.450.000.000.0010.310.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!12.041.3083.85更多资料关注公众号碳中和文库税前还款额123¥-61.31¥-61.31¥-61.31税后还款额123进项税¥-58.85¥-59.25¥-59.67偿还本金¥2.46偿还利息¥44.79¥2.06¥1.63¥13.98¥47.56¥50.49手续费¥2.53¥11.22¥8.29¥2.53¥2.53第0月设备款直租7.78%回租第1月融资金额361.928571429本金余值361.928571429第2月融资期数（月）253.35¥253.35253.35第3月第4月宽限期60¥249.7260第5月¥246.07第6月租赁利率0¥242.400第7月手续费¥238.726.00%第8月6.00%¥235.016.5871第9月手续费年限2.53¥231.29第10月保证金¥227.5515.201第11月4¥223.79第12月月IRR0.00¥220.01租金第13月¥216.21第14月年IRR0.627%¥212.39-4.90第15月¥208.56-4.90第16月期数7.520%¥204.70-4.90第17月¥200.83-4.90第18月0现金流¥196.93-4.90第19月1¥253.35¥193.02-4.90第20月2¥-7.43¥189.09-4.90第21月3¥-4.90¥185.13-4.904¥-4.90¥181.16-4.905¥-4.90¥177.17-4.906¥-4.90¥173.16-4.907¥-4.90-4.908¥-4.90-4.909¥-4.90-4.9010¥-4.90-4.9011¥-4.90-4.9012¥-4.90-4.9013¥-4.90-4.9014¥-7.43-4.9015¥-4.90-4.9016¥-4.90-4.9017¥-4.9018¥-4.9019¥-4.9020¥-4.9021¥-4.90第22月22¥-4.90¥169.13-4.90¥-4.90¥165.07-4.90第23月23¥-4.90¥161.00-4.90¥-4.90¥156.91-4.90第24月24¥-7.43¥152.79-4.90¥-4.90¥148.66-4.90第25月25¥-4.90¥144.51-4.90¥-4.90¥140.33-4.90第26月26¥-4.90¥136.13-4.90¥-4.90¥131.92-4.90第27月27¥-4.90¥127.68-4.90¥-4.90¥123.42-4.90第28月28¥-4.90¥119.14-4.90¥-4.90¥114.84-4.90第29月29¥-4.90¥110.51-4.90¥-4.90¥106.17-4.90第30月30¥-7.43¥101.80-4.90¥-4.90¥97.41-4.90第31月31¥-4.90¥93.00-4.90¥-4.90¥88.57-4.90第32月32¥-4.90¥84.11-4.90¥-4.90¥79.63-4.90第33月33¥-4.90¥75.13-4.90¥-4.90¥70.61-4.90第34月34¥-4.90¥66.07-4.90¥-4.90¥61.50-4.90第35月35¥-4.90¥56.91-4.90¥-4.90¥52.30-4.90第36月36¥-4.90¥47.66-4.90¥-4.90¥43.00-4.90第37月37¥-4.90¥38.32-4.90¥-4.90¥33.61-4.90第38月38¥-4.90¥28.88-4.90¥-4.90¥24.13-4.90第39月39¥-4.90¥19.35-4.90¥-4.90¥14.55-4.90第40月40¥-4.90-4.90¥-4.90¥9.72-4.90第41月41¥-4.90¥4.87-4.90¥-4.90¥0.000.00第42月42¥0.00¥0.000.00¥0.00¥0.000.00第43月43¥0.00¥0.000.00¥0.00¥0.000.00第44月44¥0.00¥0.000.00¥0.00¥0.000.00第45月45¥0.00¥0.000.00¥0.00¥0.000.00第46月46¥0.00¥0.000.00¥0.00¥0.000.00第47月47¥0.00¥0.000.00¥0.00第48月48第49月49第50月50第51月51第52月52第53月53第54月54第55月55第56月56第57月57第58月58第59月59第60月60第61月61第62月62第63月63第64月64第65月65第66月66第67月67第68月68第69月69第70月70第71月71第72月72第73月73¥0.00¥0.000.00¥0.00¥0.000.00第74月74¥0.00¥0.000.00¥0.00¥0.000.00第75月75¥0.00¥0.000.00¥0.00¥0.000.00第76月76¥0.00¥0.000.00¥0.00¥0.000.00第77月77¥0.00¥0.000.00¥0.00¥0.000.00第78月78¥0.00¥0.000.00¥0.00¥0.000.00第79月79¥0.00¥0.000.00¥0.00¥0.000.00第80月80¥0.00¥0.000.00¥0.00¥0.000.00第81月81¥0.00¥0.000.00¥0.00¥0.000.00第82月82¥0.00¥0.000.00¥0.00¥0.000.00第83月83¥0.00¥0.000.00¥0.00¥0.000.00第84月84¥0.00¥0.000.00¥0.00¥0.000.00第85月85¥0.00¥0.000.00¥0.00¥0.000.00第86月86¥0.00¥0.000.00¥0.00¥0.000.00第87月87¥0.00¥0.000.00¥0.00¥0.000.00第88月88¥0.00¥0.000.00¥0.00¥0.000.00第89月89¥0.00¥0.000.00¥0.00¥0.000.00第90月90¥0.00¥0.000.00¥0.00¥0.000.00第91月91¥0.00¥0.000.00¥0.00¥0.000.00第92月92¥0.00¥0.000.00¥0.00¥0.000.00第93月93¥0.00¥0.000.00¥0.00¥0.000.00第94月94¥0.00¥0.000.00¥0.00¥0.000.00第95月95¥0.00¥0.000.00¥0.00¥0.000.00第96月96¥0.00¥0.000.00¥0.00¥0.000.00第97月97¥0.00第98月98第99月99第100月100第101月101第102月102第103月103第104月104第105月105第106月106第107月107第108月108第109月109第110月110第111月111第112月112第113月113第114月114第115月115第116月116第117月117第118月118第119月119第120月12045678¥-61.31¥-58.78¥0.00¥0.00¥0.0045678¥-60.13¥-58.50¥0.00¥0.00¥0.00¥0.27¥0.00¥0.00¥0.00¥1.18¥56.91¥0.00¥0.00¥0.00¥53.60¥1.87¥0.00¥0.00¥0.00¥5.17¥0.00¥0.00¥0.00¥0.00¥2.53利率项目六个月以内（含6个月）贷款六个月至一年（含1年）贷款一至三年（含3年）贷款三至五年（含5年）贷款五年以上贷款本金利息手续费保证金租金增值税17%-2.5335(3.63)¥-1.270¥0.18(3.65)¥-1.25-2.5335¥0.18(3.67)¥-1.23¥0.00¥0.18(3.69)¥-1.21¥0.18(3.70)¥-1.19¥0.00¥0.17(3.72)¥-1.18¥0.00¥0.17(3.74)¥-1.16¥0.00¥0.17(3.76)¥-1.14¥0.00¥0.17(3.78)¥-1.12¥0.00¥0.16(3.80)¥-1.10¥0.00¥0.16(3.82)¥-1.08¥0.00¥0.16(3.84)¥-1.06¥0.00¥0.15(3.86)¥-1.04¥0.00¥0.15(3.87)¥-1.02¥0.00¥0.15(3.89)¥-1.00¥0.00¥0.15(3.91)¥-0.98¥0.00¥0.14(3.93)¥-0.97¥0.00¥0.14(3.95)¥-0.95¥0.00¥0.14(3.97)¥-0.93¥0.00¥0.13(3.99)¥-0.91¥0.00¥0.13(4.01)¥-0.89¥0.00¥0.13¥0.00¥0.00¥0.00(4.03)¥-0.87-2.5335¥0.00¥0.13(4.05)¥-0.85-2.5335¥0.00¥0.12(4.07)¥-0.83¥0.00¥0.12(4.09)¥-0.810¥0.00¥0.12(4.11)¥-0.780¥0.00¥0.11(4.13)¥-0.76¥0.00¥0.11(4.15)¥-0.74¥0.00¥0.11(4.18)¥-0.72¥0.00¥0.10(4.20)¥-0.70¥0.00¥0.10(4.22)¥-0.68¥0.00¥0.10(4.24)¥-0.66¥0.00¥0.10(4.26)¥-0.64¥0.00¥0.09(4.28)¥-0.62¥0.00¥0.09(4.30)¥-0.60¥0.00¥0.09(4.32)¥-0.57¥0.00¥0.08(4.35)¥-0.55¥0.00¥0.08(4.37)¥-0.53¥0.00¥0.08(4.39)¥-0.51¥0.00¥0.07(4.41)¥-0.49¥0.00¥0.07(4.43)¥-0.46¥0.00¥0.07(4.46)¥-0.44¥0.00¥0.06(4.48)¥-0.42¥0.00¥0.06(4.50)¥-0.40¥0.00¥0.06(4.52)¥-0.38¥0.00¥0.05(4.54)¥-0.35¥0.00¥0.05(4.57)¥-0.33¥0.00¥0.05(4.59)¥-0.31¥0.00¥0.04(4.61)¥-0.28¥0.00¥0.04(4.64)¥-0.26¥0.00¥0.04(4.66)¥-0.24¥0.00¥0.03(4.68)¥-0.21¥0.00¥0.03(4.71)¥-0.19¥0.00¥0.03(4.73)¥-0.17¥0.00¥0.02(4.75)¥-0.14¥0.00¥0.02(4.78)¥-0.12¥0.00¥0.02(4.80)¥-0.10¥0.00¥0.01(4.83)¥-0.07¥0.00¥0.01(4.85)¥-0.05¥0.00¥0.01(4.87)¥-0.02¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.000¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.000¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.000¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.000¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.000.00¥0.00¥0.00¥0.00¥5.899101112130.00¥0.0090.0010¥0.00年利率(%)4.354.354.754.754.90参数值当前利率手续费营业税17%按季按年结果0.43期数0.43¥-61.311¥-61.312¥-16.25¥-61.313¥-14.17¥-14.20¥-61.314¥-14.22¥-16.35¥-58.785¥-14.27¥-14.30¥0.006¥0.007¥0.008¥0.009¥0.001011121314151617181920212223¥-14.33240.432526¥-16.45272829¥-14.38303132¥-14.41333435¥-14.43360.433738¥-16.57394041¥-14.49424344¥-14.52454647¥-14.55480.004950¥-14.58515253¥-14.61545556¥-14.64575859¥-14.67606162¥0.00636465¥0.00666768¥0.00697071¥0.00727374¥0.00757677¥0.00787980¥0.00818283¥0.00848586¥0.00878889¥0.00909192¥0.00939495¥0.00969798¥0.0099100101¥0.00102103104¥0.00105106107¥0.00108109110¥0.00111112113¥0.00114115116¥0.00117118119¥0.001201.721415NPV¥-19,587.46234税前还款额1(5401.55)(5401.55)(5401.55)(4861.39)(4861.39)(4861.39)ABS(5401.55)(466.68)(543.36)(621.71)净现金流(4861.39)(1801.80)0.500000%贷款¥253.35期数60当期本金当期利息还款金额¥3.63¥1.27¥4.90¥3.65¥1.25¥4.90¥3.67¥3.69¥1.23¥4.90¥3.70¥3.72¥1.21¥4.90¥3.74¥3.76¥1.19¥4.90¥3.78¥3.80¥1.18¥4.90¥3.82¥3.84¥1.16¥4.90¥3.86¥3.87¥1.14¥4.90¥3.89¥3.91¥1.12¥4.90¥3.93¥3.95¥1.10¥4.90¥3.97¥3.99¥1.08¥4.90¥4.01¥1.06¥4.90¥1.04¥4.90¥1.02¥4.90¥1.00¥4.90¥0.98¥4.90¥0.97¥4.90¥0.95¥4.90¥0.93¥4.90¥0.91¥4.90¥0.89¥4.90¥4.03¥0.87¥4.90¥4.05¥0.85¥4.90¥4.07¥0.83¥4.90¥4.09¥0.81¥4.90¥4.11¥0.78¥4.90¥4.13¥0.76¥4.90¥4.15¥0.74¥4.90¥4.18¥0.72¥4.90¥4.20¥0.70¥4.90¥4.22¥0.68¥4.90¥4.24¥0.66¥4.90¥4.26¥0.64¥4.90¥4.28¥0.62¥4.90¥4.30¥0.60¥4.90¥4.32¥0.57¥4.90¥4.35¥0.55¥4.90¥4.37¥0.53¥4.90¥4.39¥0.51¥4.90¥4.41¥0.49¥4.90¥4.43¥0.46¥4.90¥4.46¥0.44¥4.90¥4.48¥0.42¥4.90¥4.50¥0.40¥4.90¥4.52¥0.38¥4.90¥4.54¥0.35¥4.90¥4.57¥0.33¥4.90¥4.59¥0.31¥4.90¥4.61¥0.28¥4.90¥4.64¥0.26¥4.90¥4.66¥0.24¥4.90¥4.68¥0.21¥4.90¥4.71¥0.19¥4.90¥4.73¥0.17¥4.90¥4.75¥0.14¥4.90¥4.78¥0.12¥4.90¥4.80¥0.10¥4.90¥4.83¥0.07¥4.90¥4.85¥0.05¥4.90¥4.87¥0.02¥4.90¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.0056789(4077.47)0.000.000.000.00(3669.72)622.24月IRR0.532%6.58%年IRR6.387%5.47%税后现金流¥253.35¥253.35¥-58.85¥-59.25¥-6.82¥-59.67¥-4.72¥-60.13¥-4.72¥-58.50¥-4.72¥-4.72¥0.00¥-4.73¥0.00¥-4.73¥0.00¥-4.73¥0.00¥-4.74¥0.00¥-4.74¥-4.74¥-4.74¥-6.85¥-4.75¥-4.75¥-4.75¥-4.76¥-4.76¥-4.76¥-4.77¥-4.77¥-4.77¥-4.78¥-4.78¥-6.88¥-4.78¥-4.79¥-4.79¥-4.79¥-4.80¥-4.80¥-4.80¥-4.81¥-4.81¥-4.81¥-4.81¥-6.92¥-4.82¥-4.82¥-4.83¥-4.83¥-4.83¥-4.84¥-4.84¥-4.84¥-4.85¥-4.85¥-4.85¥-4.86¥-4.86¥-4.86¥-4.87¥-4.87¥-4.87¥-4.88¥-4.88¥-4.88¥-4.89¥-4.89¥-4.89¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00100.00更多资料关注公众号碳中和文库利率项目年利率(%)等额本息六个月以内（含6个月）贷款4.35等额本金六个月至一年（含1年）贷款4.354.75宽限期一至三年（含3年）贷款4.75偿还本金三至五年（含5年）贷款4.9偿还利息五年以上贷款等额本息偿还本金等额本金偿还利息等额本息方式0.500000%贷款¥331.85参数值当期本金当期利息还款金额¥4.76¥1.66¥6.42当前利率¥4.78¥1.64¥6.42结果¥4.80¥1.61¥6.42期数¥4.83¥1.59¥6.421¥4.85¥1.56¥6.422¥4.88¥1.54¥6.423¥4.90¥1.51¥6.424¥4.93¥1.49¥6.425¥4.95¥1.47¥6.426¥4.97¥1.44¥6.427¥5.00¥1.42¥6.428¥5.02¥1.39¥6.429¥5.05¥1.37¥6.4210¥5.07¥1.34¥6.4211¥5.10¥1.32¥6.4212¥5.13¥1.29¥6.4213¥5.15¥1.26¥6.4214¥5.18¥1.24¥6.4215¥5.20¥1.21¥6.4216¥5.23¥1.19¥6.4217¥5.26¥1.16¥6.4218¥5.28¥1.13¥6.4219¥5.31¥1.11¥6.422021222324¥5.33¥1.08¥6.4225¥5.36¥1.05¥6.4226¥5.39¥1.03¥6.4227¥5.41¥1.00¥6.4228¥5.44¥0.97¥6.4229¥5.47¥0.95¥6.4230¥5.50¥0.92¥6.4231¥5.52¥0.89¥6.4232¥5.55¥0.86¥6.4233¥5.58¥0.84¥6.4234¥5.61¥0.81¥6.4235¥5.64¥0.78¥6.4236¥5.66¥0.75¥6.4237¥5.69¥0.72¥6.4238¥5.72¥0.70¥6.4239¥5.75¥0.67¥6.4240¥5.78¥0.64¥6.4241¥5.81¥0.61¥6.4242¥5.84¥0.58¥6.4243¥5.86¥0.55¥6.4244¥5.89¥0.52¥6.4245¥5.92¥0.49¥6.4246¥5.95¥0.46¥6.4247¥5.98¥0.43¥6.4248¥6.01¥0.40¥6.4249¥6.04¥0.37¥6.4250¥6.07¥0.34¥6.4251¥6.10¥0.31¥6.4252¥6.13¥0.28¥6.4253¥6.16¥0.25¥6.4254¥6.20¥0.22¥6.4255¥6.23¥0.19¥6.4256¥6.26¥0.16¥6.4257¥6.29¥0.13¥6.4258¥6.32¥0.10¥6.4259¥6.35¥0.06¥6.4260¥6.38¥0.03¥6.4261¥0.00¥0.00¥0.0062¥0.00¥0.00¥0.0063¥0.00¥0.00¥0.0064¥0.00¥0.00¥0.0065¥0.00¥0.00¥0.0066¥0.00¥0.00¥0.0067¥0.00¥0.00¥0.0068¥0.00¥0.00¥0.0069¥0.00¥0.00¥0.0070¥0.00¥0.00¥0.0071¥0.00¥0.00¥0.0072¥0.00¥0.00¥0.0073¥0.00¥0.00¥0.0074¥0.00¥0.00¥0.0075¥0.00¥0.00¥0.0076¥0.00¥0.00¥0.0077¥0.00¥0.00¥0.0078¥0.00¥0.00¥0.0079¥0.00¥0.00¥0.0080¥0.00¥0.00¥0.0081¥0.00¥0.00¥0.0082¥0.00¥0.00¥0.0083¥0.00¥0.00¥0.0084¥0.00¥0.00¥0.0085¥0.00¥0.00¥0.0086¥0.00¥0.00¥0.0087¥0.00¥0.00¥0.0088¥0.00¥0.00¥0.0089¥0.00¥0.00¥0.0090¥0.00¥0.00¥0.0091¥0.00¥0.00¥0.0092¥0.00¥0.00¥0.0093¥0.00¥0.00¥0.0094¥0.00¥0.00¥0.0095¥0.00¥0.00¥0.0096¥0.00¥0.00¥0.0097¥0.00¥0.00¥0.0098¥0.00¥0.00¥0.0099¥0.00¥0.00¥0.00100¥0.00¥0.00¥0.00101¥0.00¥0.00¥0.00102¥0.00¥0.00¥0.00103¥0.00¥0.00¥0.00104¥0.00¥0.00¥0.00105¥0.00¥0.00¥0.00106¥0.00¥0.00¥0.00107¥0.00¥0.00¥0.00108¥0.00¥0.00¥0.00109¥0.00¥0.00¥0.00110¥0.00¥0.00¥0.00111¥0.00¥0.00¥0.00112¥0.00¥0.00¥0.00113¥0.00¥0.00¥0.00114¥0.00¥0.00¥0.00115¥0.00¥0.00¥0.00116¥0.00¥0.00¥0.00117¥0.00¥0.00¥0.00118¥0.00¥0.00¥0.00119¥0.00¥0.00¥0.00120¥0.00¥0.00¥0.00121¥0.00¥0.00¥0.00122¥0.00¥0.00¥0.00123¥0.00¥0.00¥0.00124¥0.00¥0.00¥0.00125¥0.00¥0.00¥0.00126¥0.00¥0.00¥0.00127¥0.00¥0.00¥0.00128¥0.00¥0.00¥0.00129¥0.00¥0.00¥0.00130¥0.00¥0.00¥0.00131¥0.00¥0.00¥0.00132¥0.00¥0.00¥0.00133¥0.00¥0.00¥0.00134¥0.00¥0.00¥0.00135¥0.00¥0.00¥0.00136¥0.00¥0.00¥0.00137¥0.00¥0.00¥0.00138¥0.00¥0.00¥0.00139¥0.00¥0.00¥0.00140¥0.00¥0.00¥0.00141¥0.00¥0.00¥0.00142¥0.00¥0.00¥0.00143¥0.00¥0.00¥0.00144¥0.00¥0.00¥0.00145¥0.00¥0.00¥0.00146¥0.00¥0.00¥0.00147¥0.00¥0.00¥0.00148¥0.00¥0.00¥0.00149¥0.00¥0.00¥0.00150¥0.00¥0.00¥0.00151¥0.00¥0.00¥0.00152¥0.00¥0.00¥0.00153¥0.00¥0.00¥0.00154¥0.00¥0.00¥0.00155¥0.00¥0.00¥0.00156¥0.00¥0.00¥0.00157¥0.00¥0.00¥0.00158¥0.00¥0.00¥0.00159¥0.00¥0.00¥0.00160¥0.00¥0.00¥0.00161¥0.00¥0.00¥0.00162¥0.00¥0.00¥0.00163¥0.00¥0.00¥0.00164¥0.00¥0.00¥0.00165¥0.00¥0.00¥0.00166¥0.00¥0.00¥0.00167¥0.00¥0.00¥0.00168¥0.00¥0.00¥0.00169¥0.00¥0.00¥0.00170¥0.00¥0.00¥0.00171¥0.00¥0.00¥0.00172¥0.00¥0.00¥0.00173¥0.00¥0.00¥0.00174¥0.00¥0.00¥0.00175¥0.00¥0.00¥0.00176¥0.00¥0.00¥0.00177¥0.00¥0.00¥0.00178¥0.00¥0.00¥0.00179¥0.00¥0.00¥0.00180¥0.00¥0.00¥0.00关注公众号碳中和文库234567876.9976.9976.9976.990.000.000.00180.4776.4972.5168.530.000.000.0076.9984.4662.2966.1370.2174.540.000.000.0014.7010.856.782.440.000.000.00058.6766.3766.3766.3766.370.000.000.0018.3114.1010.126.142.160.000.000.0066.3718.09期数60期数60等额本金年年还款额期数当期本金当期利息还款金额参数值176.991$4.76$1.66$6.42当前利率结果276.992$4.78$1.64$6.42期数1376.993$4.80$1.61$6.4223476.994$4.83$1.59$6.4245576.995$4.85$1.56$6.426760.006$4.88$1.54$6.428970.007$4.90$1.51$6.42101180.008$4.93$1.49$6.42121390.009$4.95$1.47$6.421415100.0010$4.97$1.44$6.421617110.0011$5.00$1.42$6.421819120.0012$5.02$1.39$6.422021130.0013$5.05$1.37$6.422223140.0014$5.07$1.34$6.42150.0015$5.10$1.32$6.4216$5.13$1.29$6.4217$5.15$1.26$6.4218$5.18$1.24$6.4219$5.20$1.21$6.4220$5.23$1.19$6.4221$5.26$1.16$6.4222$5.28$1.13$6.4223$5.31$1.11$6.4224$5.33$1.08$6.422425$5.36$1.05$6.422526$5.39$1.03$6.422627$5.41$1.00$6.422728$5.44$0.97$6.422829$5.47$0.95$6.422930$5.50$0.92$6.423031$5.52$0.89$6.423132$5.55$0.86$6.423233$5.58$0.84$6.423334$5.61$0.81$6.423435$5.64$0.78$6.423536$5.66$0.75$6.423637$5.69$0.72$6.423738$5.72$0.70$6.423839$5.75$0.67$6.423940$5.78$0.64$6.424041$5.81$0.61$6.424142$5.84$0.58$6.424243$5.86$0.55$6.424344$5.89$0.52$6.424445$5.92$0.49$6.424546$5.95$0.46$6.424647$5.98$0.43$6.424748$6.01$0.40$6.424849$6.04$0.37$6.424950$6.07$0.34$6.425051$6.10$0.31$6.425152$6.13$0.28$6.425253$6.16$0.25$6.425354$6.20$0.22$6.425455$6.23$0.19$6.425556$6.26$0.16$6.425657$6.29$0.13$6.425758$6.32$0.10$6.425859$6.35$0.06$6.425960$6.38$0.03$6.426061000616200062630006364000646500065660006667000676800068690006970000707100071720007273000737400074750007576000767700077780007879000798000080810008182000828300083840008485000858600086870008788000888900089900009091000919200092930009394000949500095960009697000979800098990009910000010010100010110200010210300010310400010410500010510600010610700010710800010810900010911000011011100011111200011211300011311400011411500011511600011611700011711800011811900011912000012012100012112200012212300012312400012412500012512600012612700012712800012812900012913000013013100013113200013213300013313400013413500013513600013613700013713800013813900013914000014014100014114200014214300014314400014414500014514600014614700014714800014814900014915000015015100015115200015215300015315400015415500015515600015615700015715800015815900015916000016016100016116200016216300016316400016416500016516600016616700016716800016816900016917000017017100017117200017217300017317400017417500017517600017617700017717800017817900017918000018091011121314150.000.000.000.000.000.000.000.000.000.000.000.000.000.00331.8553.09331.8550.610.500000%贷款¥331.85期数60当期本金当期利息还款金额剩余本金年年还款额¥5.53¥1.66¥7.19¥326.32¥5.53¥1.63¥7.16¥320.79184.46¥5.53¥1.60¥7.13¥315.26¥5.53¥1.58¥7.11¥309.73280.47¥5.53¥1.55¥7.08¥304.20¥5.53¥1.52¥7.05¥298.67376.49¥5.53¥1.49¥7.02¥293.13¥5.53¥1.47¥7.00¥287.60472.51¥5.53¥1.44¥6.97¥282.07¥5.53¥1.41¥6.94¥276.54568.53¥5.53¥1.38¥6.91¥271.01¥5.53¥1.36¥6.89¥265.4860.00¥5.53¥1.33¥6.86¥259.95¥5.53¥1.30¥6.83¥254.4270.00¥5.53¥1.27¥6.80¥248.89¥5.53¥1.24¥6.78¥243.3680.00¥5.53¥1.22¥6.75¥237.83¥5.53¥1.19¥6.72¥232.3090.00¥5.53¥1.16¥6.69¥226.76¥5.53¥1.13¥6.66¥221.23100.00¥5.53¥1.11¥6.64¥215.70¥5.53¥1.08¥6.61¥210.17110.00¥5.53¥1.05¥6.58¥204.64120.00130.00140.00150.00¥5.53¥1.02¥6.55¥199.11¥5.53¥1.00¥6.53¥193.58¥5.53¥0.97¥6.50¥188.05¥5.53¥0.94¥6.47¥182.52¥5.53¥0.91¥6.44¥176.99¥5.53¥0.88¥6.42¥171.46¥5.53¥0.86¥6.39¥165.93¥5.53¥0.83¥6.36¥160.39¥5.53¥0.80¥6.33¥154.86¥5.53¥0.77¥6.31¥149.33¥5.53¥0.75¥6.28¥143.80¥5.53¥0.72¥6.25¥138.27¥5.53¥0.69¥6.22¥132.74¥5.53¥0.66¥6.19¥127.21¥5.53¥0.64¥6.17¥121.68¥5.53¥0.61¥6.14¥116.15¥5.53¥0.58¥6.11¥110.62¥5.53¥0.55¥6.08¥105.09¥5.53¥0.53¥6.06¥99.56¥5.53¥0.50¥6.03¥94.02¥5.53¥0.47¥6.00¥88.49¥5.53¥0.44¥5.97¥82.96¥5.53¥0.41¥5.95¥77.43¥5.53¥0.39¥5.92¥71.90¥5.53¥0.36¥5.89¥66.37¥5.53¥0.33¥5.86¥60.84¥5.53¥0.30¥5.84¥55.31¥5.53¥0.28¥5.81¥49.78¥5.53¥0.25¥5.78¥44.25¥5.53¥0.22¥5.75¥38.72¥5.53¥0.19¥5.72¥33.19¥5.53¥0.17¥5.70¥27.65¥5.53¥0.14¥5.67¥22.12¥5.53¥0.11¥5.64¥16.59¥5.53¥0.08¥5.61¥11.06¥5.53¥0.06¥5.59¥5.53¥0.03¥5.56¥5.53¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00¥0.00更多资料关注公众号碳中和文库1投费资）单（价元（/W含h开）发实际值浮动比例IRR04.38%0.790119047619-25%10.54%0.842793650794-20%9.01%0.895468253968-15%7.66%0.948142857143-10%6.46%1.000817460317-5%5.37%1.0534920634920%4.38%1.1061666666675%3.47%1.15884126984110%2.64%1.21151587301615%1.86%1.2641904761920%1.15%1.31686507936525%0.48%2循环次数实际值浮动比例IRR04.38%1575-25%0.04%1680-20%1.21%1785-15%1.74%1890-10%2.79%1995-5%3.77%21000%4.38%22055%4.38%231010%4.38%241515%4.38%252020%4.14%262525%4.14%3场地租金(万/年）实际值浮动比例IRR04.38%0-100%4.38%0-70%4.38%0-50%4.38%0-30%4.38%0-10%4.38%00%4.38%050%4.38%0100%4.38%0200%4.38%0500%4.38%01000%4.38%4运维费（万/年）浮动比例IRR百分比实际值04.38%4.44%0.00%0.023703571429-90%0.02%0.071110714286-70%4.43%0.03%0.118517857143-50%4.41%0.03%-30%4.40%0.05%0.165925-10%4.38%0.05%0.2133321428574.38%0.06%0.2370357142860%4.37%0.07%0.26073928571410%4.35%0.08%0.30814642857130%4.34%0.09%0.35555357142950%4.33%0.10%0.40296071428670%4.31%0.45036785714390%5开发费（元/Wh）实际值浮动比例IRR04.38%0.005-90%5.60%0.015-70%5.31%0.025-50%5.04%0.035-30%4.77%0.045-10%4.51%0.050%4.38%0.05510%4.25%0.06530%4.00%0.07550%3.75%0.08570%3.51%0.09590%3.28%6电费折扣浮动比例IRR实际值04.38%0.052-4.54%0.002671.25%-25%-2.72%76.00%-20%-0.92%80.75%-15%0.86%85.50%-10%2.62%90.25%-5%4.38%95.00%6.12%99.75%0%5%7平均电价差（元/度）峰电价格浮动比例实际值IRR00.724.38%0.72-4.54%0.78-25%0.72-2.72%0.72-0.92%0.832-20%0.720.86%0.722.62%0.884-15%0.724.38%0.936-10%0.988-5%1.040%1.0925%0.726.12%1.14410%0.727.85%1.19615%0.7210.02%1.24820%0.7211.68%25%0.7212.49%1.38综合利率实际值IRR利率浮动比例#NAME?4.38%6.00%#NAME?0.043767334.50%0#NAME?0.043767334.80%-25%#NAME?0.043767335.10%-20%#NAME?0.043767335.40%-15%#NAME?0.043767335.70%-10%#NAME?0.043767336.00%-5%#NAME?0.043767336.30%0%#NAME?0.043767336.60%5%#NAME?0.043767336.90%10%#NAME?0.043767337.20%15%#NAME?0.043767337.50%20%25%公众号碳中和文库NPVLCOE静态回收年动态回收年-168.3386070.889115960#DIV/0!-48.8278380.717876934.08674182#DIV/0!0.00%0.00%0.00%0.00%-72.72999190.752124744.46329796#DIV/0!0.00%0.00%0.00%0.00%-96.63214580.786372544.84022429#DIV/0!0.00%0.00%0.00%0.00%-120.53430.820620350#DIV/0!0.00%0.00%0.00%0.00%-144.4364540.854868150#DIV/0!0.00%0.00%0.00%0.00%-168.3386070.889115960#DIV/0!0.00%0.00%-192.2407610.923363760#DIV/0!-216.1429150.957611570#DIV/0!-240.0450690.991859370#DIV/0!-263.9472231.026107180#DIV/0!-287.8493771.060354980#DIV/0!NPVLCOE静态回收年动态回收年0.00%0.00%-168.340.890.00#DIV/0!0.00%0.00%-222.781.090.00#DIV/0!0.00%0.00%-210.331.040.00#DIV/0!0.00%0.00%-203.961.000.00#DIV/0!0.00%0.00%-190.670.960.00#DIV/0!0.00%0.00%-177.380.920.00#DIV/0!-168.340.890.00#DIV/0!-168.340.890.00#DIV/0!0.00%0.00%-168.340.890.00#DIV/0!0.00%0.00%-168.340.890.00#DIV/0!0.00%0.00%-171.370.890.00#DIV/0!0.00%0.00%-171.370.890.00#DIV/0!0.00%0.00%NPVLCOE静态回收年动态回收年0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!(168.34)0.890.00#DIV/0!NPVLCOE静态回收年动态回收年0.00%0.00%(168.34)0.890.00#DIV/0!-167.150.890.00#DIV/0!-167.410.890.00#DIV/0!0.00%0.00%-167.680.890.00#DIV/0!0.00%0.00%-167.940.890.00#DIV/0!0.00%0.00%-168.210.890.00#DIV/0!0.00%0.00%-168.340.890.00#DIV/0!0.00%0.00%-168.470.890.00#DIV/0!0.00%0.00%-168.740.890.00#DIV/0!0.00%0.00%-169.000.890.00#DIV/0!0.00%0.00%-169.270.890.00#DIV/0!0.00%0.00%-169.530.890.00#DIV/0!0.00%0.00%NPVLCOE静态回收年动态回收年0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%-139.170.850.00#DIV/0!0.00%0.00%-145.650.860.00#DIV/0!0.00%0.00%-152.130.870.00#DIV/0!0.00%0.00%-158.610.880.00#DIV/0!0.00%0.00%-165.100.880.00#DIV/0!0.00%0.00%-168.340.890.00#DIV/0!0.00%0.00%-171.580.890.00#DIV/0!0.00%0.00%-178.060.900.00#DIV/0!0.00%0.00%-184.540.910.00#DIV/0!0.00%0.00%-191.030.920.00#DIV/0!-197.510.930.00#DIV/0!NPVLCOE静态回收年动态回收年0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%-337.800.910.00#DIV/0!0.00%0.00%-303.910.910.00#DIV/0!0.00%0.00%-270.020.900.00#DIV/0!0.00%0.00%-236.120.890.00#DIV/0!0.00%0.00%-202.230.890.00#DIV/0!0.00%0.00%-168.340.890.00#DIV/0!-134.450.890.00#DIV/0!NPVLCOE静态回收年动态回收年0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%-337.800.910.00#DIV/0!0.00%0.00%-303.910.910.00#DIV/0!0.00%0.00%-270.020.900.00#DIV/0!0.00%0.00%-236.120.890.00#DIV/0!0.00%0.00%-202.230.890.00#DIV/0!-168.340.890.00#DIV/0!-134.450.890.00#DIV/0!0.00%0.00%-100.550.888.75#DIV/0!0.00%0.00%-56.440.874.71#DIV/0!0.00%0.00%-23.480.864.31#DIV/0!0.00%0.00%-10.680.863.97#DIV/0!0.00%0.00%NPVLCOE静态回收年动态回收年0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!0.00%0.00%(168.34)0.890.00#DIV/0!(168.34)0.890.00#DIV/0!0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
VIP
