1MW成本收益计算表

年限 当年发电量 电价 收入 成本 当年收益 累计收益1 169.07 0.9 152.163 5 147.163 147.1632 168.22 0.9 151.398 5 146.398 293.5613 167.38 0.9 150.642 5 145.642 439.2034 166.54 0.9 149.886 5 144.886 584.0895 165.71 0.9 149.139 5 144.139 728.2286 164.88 0.9 148.392 5 143.392 871.627 164.06 0.9 147.654 5 142.654 1014.2748 163.24 0.9 146.916 5 141.916 1156.199 162.42 0.9 146.178 5 141.178 1297.36810 161.61 0.9 145.449 5 140.449 1437.81711 160.8 0.9 144.72 5 139.72 1577.53712 160 0.9 144 5 139 1716.53713 159.2 0.9 143.28 5 138.28 1854.81714 158.4 0.9 142.56 5 137.56 1992.37715 157.61 0.9 141.849 5 136.849 2129.22616 156.82 0.9 141.138 5 136.138 2265.36417 156.04 0.9 140.436 5 135.436 2400.818 155.26 0.9 139.734 5 134.734 2535.53419 154.48 0.9 139.032 5 134.032 2669.56620 153.71 0.9 138.339 5 133.339 2802.90521 152.94 0.9 137.646 5 132.646 2935.55122 152.17 0.9 136.953 5 131.953 3067.50423 151.41 0.9 136.269 5 131.269 3198.77324 150.66 0.9 135.594 5 130.594 3329.36725 149.9 0.9 134.91 5 129.91 3459.277合计 3982.53 3584.277 125 3459.277 3459.2771MW光伏电站成本收益计算表