IRR:%,,1MW/2MWh儲能系統(tǒng)收益測算表2:峰谷套利+需量電費,,,,,,,,,,,

,年限_,0,1,2,1,4,5,6,7,8,9,10,合計

初投資,初投資:元,-6000000,,,,,,,,,,,

電價政策,峰值電價:元,1.0348,1.0348,1.0348,1.0348,1.0348,1.0348,1.0348,1.0348,1.0348,1.0348,1.0348,

,平值電價:元,0.6393,0.6393,0.6393,0.6393,0.6393,0.6393,0.6393,0.6393,0.6393,0.6393,0.6393,

,谷值電價:元,0.3351,0.3351,0.3351,0.3351,0.3351,0.3351,0.3351,0.3351,0.3351,0.3351,0.3351,

,變壓器容量電費:元/(kVA·月),23,23,23,23,23,23,23,23,23,23,23,

,需求容量電費:元/(kW·月),32,32,32,32,32,32,32,32,32,32,32,

"收入1

基于電力運營優(yōu)化的基本電費節(jié)約",變壓器容量:Kva,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,

,按變壓器容量計費：元,,322000,322000,322000,322000,322000,322000,322000,322000,322000,322000,

,需求容量容量:kW,6600,6600,6600,6600,6600,6600,6600,6600,6600,6600,6600,

,按需求容量計費：元,,211200,211200,211200,211200,211200,211200,211200,211200,211200,211200,

,每月節(jié)約電費:元,,110800,110800,110800,110800,110800,110800,110800,110800,110800,110800,

,每年電費收益:元/年,,1329600,1329600,1329600,1329600,1329600,1329600,1329600,1329600,1329600,1329600,13296000

"收入2

基于分布式儲能系統(tǒng)需量峰值削減(PDS)的基本電費節(jié)約",去峰負荷消除量:kw,,200,200,200,200,200,200,200,200,200,200,

,每月節(jié)約電費:元,,6400,6400,6400,6400,6400,6400,6400,6400,6400,6400,

,每年電費收益:元/年,,76800,76800,76800,76800,76800,76800,76800,76800,76800,76800,768000

"收入3

基于分布式儲能系統(tǒng)峰谷電量(TOU)轉(zhuǎn)移的電度電費節(jié)約",電池衰變,,0,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,2.77,

,電池容量%,,100,97.23,94.46,91.69,88.92,86.15,83.38,80.61,77.84,75.07,

,系統(tǒng)容量:kWh,,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,

,放電深度:%,,100,100,100,100,100,100,100,100,100,100,

,使用容里:kWh,,1800,1750.14,1700.28,1650.42,1600.56,1550.7,1500.84,1450.98,1401.12,1351.26,

,峰谷價差:元,,0.6997,0.6997,0.6997,0.6997,0.6997,0.6997,0.6997,0.6997,0.6997,0.6997,

,平谷價差:元,,0.3042,0.3042,0.3042,0.3042,0.3042,0.3042,0.3042,0.3042,0.3042,0.3042,

,儲能效率(AC側(cè))%,,88,88,88,88,88,88,88,88,88,88,

,每年運行天數(shù),,345,345,345,345,345,345,345,345,345,345,

,每年峰谷轉(zhuǎn)移電量,每天1次循環(huán),621000,603798.3,586596.6,569394.9,552193.2,534991.5,517789.8,500588.1,483386.4,466184.7,

,度電峰谷套利:元/kwh,,0.575524,0.575524,0.575524,0.575524,0.575524,0.575524,0.575524,0.575524,0.575524,0.575524,

,每年平谷轉(zhuǎn)移電量,每天0.5次循環(huán),310500,301899.15,293298.3,284697.45,276096.6,267495.75,258894.9,250294.05,241693.2,233092.35,

,度電平谷套利:元/kwh,,0.227484,0.227484,0.227484,0.227484,0.227484,0.227484,0.227484,0.227484,0.227484,0.227484,

,全年套利:元/年,,428034.186,416177.639,404321.0921,392464.5451,380607.9982,368751.4512,356894.9043,345038.3573,333181.8104,321325.2634,3746797.247

,年收益:元/年,,1834434.186,1822577.639,1810721.092,1798864.545,1787007.998,1775151.451,1763294.904,1751438.357,1739581.81,1727725.263,17810797.25

,NTN公司年收益:元/年,,1070086.837,1067715.528,1065344.218,1062972.909,1060601.6,1058230.29,1055858.981,1053487.671,1051116.362,1048745.053,10594159.45

,城市用電公司年收益:元/年,-6000000,858019.4698,856121.5912,854223.7127,852325.8342,850427.9557,848530.0772,846632.1987,844734.3202,842836.4417,840938.5631,8494790.165

,資金成本（4%）,-6000000,-240000,-240000,-240000,-240000,-240000,-240000,-240000,-240000,-240000,-240000,

,城市用電公司累計收入：元,-6000000,-5381980.53,-4765858.939,-4151635.226,-3539309.392,-2928881.436,-2320351.359,-1713719.16,-1108984.84,-506148.3986,94790.16454,

,總累計收入：元,-6000000,-4311893.693,-2628056.574,-948488.6428,726810.1004,2397839.656,4064600.023,5727091.203,7385313.194,9039265.998,10688949.61,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,,,,,,,,,,,,,,

,峰谷收益,,357400.404,347500.4128,337874.6514,328515.5235,319415.6435,310567.8302,301965.1013,293600.668,285467.9295,277560.4679,3159868.632

,平谷收益,,70633.782,68677.22624,66774.86707,64925.20325,63126.77512,61378.16345,59677.9883