IRR:%0121初投资-6000000电价政策1.03481.03481.03481.03480.63930.63930.63930.63930.33510.33510.33510.3351232323233232323214000140001400014000按变压器容量计费：元3220003220003220006600660066006600按需求容量计费：元211200211200211200110800110800110800132960013296001329600200200200640064006400768007680076800电池衰变02.772.7710097.2394.4620402040204010010010018001750.141700.280.69970.69970.69970.30420.30420.3042888888每年运行天数345345345每年峰谷转移电量621000603798.3586596.60.5755240.5755240.575524每年平谷转移电量310500301899.2293298.30.2274840.2274840.227484428034.186416177.6404321.11834434.186182257818107211070086.83710677161065344-6000000858019.4698856121.6854223.7-6000000-240000-240000-240000城市用电公司累计收入：元-6000000-5381980.53-4765859-4151635总累计收入：元-6000000-4311893.69-2628057-948489峰谷收益357400.404347500.4337874.7平谷收益70633.78268677.2366774.87总收益428034.186416177.6404649.5更多资料关注公众号储能1MW/2MWh储能系统收益测算年限_初投资:元峰值电价:元平值电价:元谷值电价:元变压器容量电费:元/(kVA·月)需求容量电费:元/(kW·月)收入1基于电力运营优化的基本电费节约变压器容量:Kva需求容量容量:kW每月节约电费:元每年电费收益:元/年收入2基于分布式储能系统需量峰值削减(PDS)的基本电费节约去峰负荷消除量:kw每月节约电费:元每年电费收益:元/年收入3基于分布式储能系统峰谷电量(TOU)转移的电度电费节约电池容量%系统容量:kWh放电深度:%使用容里:kWh峰谷价差:元平谷价差:元储能效率(AC侧)%每天1次循环度电峰谷套利:元/kwh每天0.5次循环度电平谷套利:元/kwh全年套利:元/年年收益:元/年NTN公司年收益:元/年城市用电公司年收益:元/年资金成本（4%）45678910合计1.03481.03481.03481.03481.03481.03481.03480.63930.63930.63930.63930.63930.63930.63930.33510.33510.33510.33510.33510.33510.335123232323232323323232323232321400014000140001400014000140001400032200032200032200032200032200032200032200066006600660066006600660066002112002112002112002112002112002112002112001108001108001108001108001108001108001108001329600132960013296001329600132960013296001329600132960002002002002002002002006400640064006400640064006400768007680076800768007680076800768007680002.772.772.772.772.772.772.7791.6988.9286.1583.3880.6177.8475.0720402040204020402040204020401001001001001001001001650.421600.561550.71500.841450.981401.121351.260.69970.69970.69970.69970.69970.69970.69970.30420.30420.30420.30420.30420.30420.304288888888888888345345345345345345345569394.9552193.2534991.5517789.8500588.1483386.4466184.70.5755240.5755240.5755240.5755240.5755240.5755240.575524284697.5276096.6267495.8258894.9250294.1241693.2233092.40.2274840.2274840.2274840.2274840.2274840.2274840.227484392464.5380608368751.5356894.9345038.4333181.8321325.33746797.247179886517870081775151176329517514381739582172772517810797.25106297310606021058230105585910534881051116104874510594159.45852325.8850428848530.1846632.2844734.3842836.4840938.68494790.165-240000-240000-240000-240000-240000-240000-240000-3539309-2928881-2320351-1713719-1108985-50614894790.16726810.12397840406460057270917385313903926610688950328515.5319415.6310567.8301965.1293600.7285467.9277560.53159868.63264925.263126.7861378.1659677.9958024.9156417.6254854.85624491.3817393440.7382542.4371946361643.1351625.6341885.5332415.33784360.014/2MWh储能系统收益测算表2:峰谷套利+需量电费