杭州协能科技股份有限公司储能项目投资测算表文件编号：制订部门：系统集成部制订审核批准日期日期日期文件版本：1.0制订日期：2021年11月17日此文件为杭州协能科技股份有限公司之机密管制文件，由公司人事行政部统一受控管理，未经许可不得私自复印和借出公司。有限公司算表文件，由公司人事行政公司。第四阶文件修订记录文件版本修订日期修订内容摘要1.011/17/2021首次生成文件编号:版本:1.0文件名称：储能项目投资测算表订记录修订内容摘要修订人丁海林制订日期：2021年11月17日页码：第2页共5页计算条件年限123建设规模资金情况峰谷套利情况1.06371.06371.06370.85080.85080.85080.21290.21290.21290.002.002.00100.0098.0096.001275.601250.091224.581001001001275.61250.0881224.5760.85080.85080.85080.63790.63790.6379959595每年运行天数35035035027627627621742174217450295.0949289.1848283.284.284.194.11396164.91388241.62380318.3225.2724.7724.26每年收益29.5528.9628.37运维成本28.9128.9628.37备注：一充一放并网储能千瓦时成本/（元/kWh）储能定增容量/kWh储能定额输出功率/kW初投资/万元自有资金/万元贷款资金/万元贷款利率/每年尖峰电价/元高峰电价/元低谷电价/元电池衰变%电池容量%系统容量/kWh放电深度/%使用容量:kWh尖峰谷价差/元峰谷价差/元储能效率(AC侧)%每年尖峰时长/h每年峰时长/h每年尖峰谷转移电量/kWh每年度电尖峰谷套利/万元每年峰谷转移电量/kWh每年度电峰谷套利/万元每年/万元收益情况（一充二放：峰谷）年收益/(万元/年)前15年总收益/万元前15年年均收益/(万元/年)静态投资回收期/年456789102000.001275.60300.00255.020.00255.026.00%1.06371.06371.06371.06371.06371.06371.06370.85080.85080.85080.85080.85080.85080.85080.21290.21290.21290.21290.21290.21290.21292.002.002.002.002.002.002.0094.0092.0090.0088.0086.0084.0082.001199.061173.551148.041122.531097.021071.501045.991001001001001001001001199.0641173.5521148.041122.5281097.0161071.5041045.9920.85080.85080.85080.85080.85080.85080.85080.63790.63790.63790.63790.63790.63790.637995959595959595350350350350350350350276276276276276276276217421742174217421742174217447277.3846271.4845265.5844259.6843253.7742247.8741241.974.023.943.853.773.683.593.51372395.02364471.72356548.42348625.12340701.83332778.53324855.2323.7623.2522.7422.2421.7321.2320.7227.7827.1926.6026.0025.4124.8224.230.6427.7827.1926.6026.0025.4124.8224.23380.5625.3710.05并网储能系统收益测算表:峰谷套利11121314151.06371.06371.06371.06371.06370.85080.85080.85080.85080.85080.21290.21290.21290.21290.21292.002.002.002.002.0080.0078.0076.0074.0072.001020.48994.97969.46943.94918.431001001001001001020.48994.968969.456943.944918.4320.85080.85080.85080.85080.85080.63790.63790.63790.63790.637995959595953503503503503502762762762762762174217421742174217440236.0739230.1738224.2737218.3636212.463.423.343.253.173.08316931.93309008.63301085.33293162.04285238.7420.2219.7119.2118.7018.2023.6423.0522.4621.8721.2823.6423.0522.4621.8721.28