分布式光伏电站投资决策及经济性分析
|
|
王驰中, 高鑫, 陈衡, 张国强, 张锴
|
Investment Decision and Economic Analysis of Distributed Photovoltaic Power Stations
|
|
Chizhong WANG, Xin GAO, Heng CHEN, Guoqiang ZHANG, Kai ZHANG
|
|
表14 单因素敏感性分析结果
|
Tab. 14 Results of single-factor sensitivity analysis
|
|
| 方案类型 | 变化幅度/% | 投资回收期(税后)/a | 项目投资财务内部收益率(税前)/% | 项目投资财务内部 收益率(税后)/% |
|---|
| 建设投资变化 | -20 | 9.23 | 11.50 | 10.13 | | -10 | 10.32 | 9.89 | 8.65 | | 0 | 11.39 | 8.55 | 7.43 | | 10 | 12.43 | 7.41 | 6.40 | | 10 | 13.46 | 6.44 | 5.53 | | 发电产量变化 | -20 | 14.43 | 5.60 | 4.78 | | -10 | 12.74 | 7.11 | 6.13 | | 0 | 11.39 | 8.65 | 7.43 | | 10 | 10.29 | 9.93 | 8.69 | | 20 | 9.38 | 11.27 | 9.92 | | 发电电价变化 | -20 | 14.43 | 5.60 | 4.78 | | -10 | 12.74 | 7.11 | 6.13 | | 0 | 11.39 | 8.55 | 7.43 | | 10 | 10.29 | 9.93 | 8.69 | | 20 | 9.38 | 11.27 | 9.92 | | 经营成本变化 | -20 | 11.11 | 8.89 | 7.74 | | -10 | 11.25 | 8.72 | 7.59 | | 0 | 11.39 | 8.55 | 7.43 | | 10 | 11.53 | 8.37 | 7.27 | | 20 | 11.68 | 8.20 | 7.11 |
|
|
|