项且容量(MW)年限1年2年3年年发电/小时120012001200发申量（度/年）3,528,0003.508,5963,489,299自发自用用电比例80%80%80%自发自用电结算电价（元）0.410.410.41自发自用结算金额（元）1,157,1841,150,8191,144,490上网电比例20%20%20%上网电结算电价（元）0.350.350.35上网电结算金额（元）246.960245,602244,251销售收入金额（元）1,242,6051,235,7711,228,974销售增值税（元）161.539160.650159,767折旧(20年)340.909340.909340,909毛利（元）901,696894,862888.065可抵扣进项税（元）161,539160.650159.767结余进项税（元）520,279359,629199,863运维费用（元）120,000120.000120,000保险费用（元）11,25011,25011,250租金000其他费用融资金额6,000,0005,250,0004.500.000融资利率5.00%5.00%5.00%融资利息300,000262.500225,000税前利润（元）470,446501,112531,815企业所得税（元）117,612125,278132.954税后利润（元）352,835375,834398,861现金流855,282877,393899.537IRR计算-7,500,000855282877393899537IRR10.50%投资其他费用租金3建设金额（元）7,500,000建设成本（元）6,818,1824年5年6年7年8年120012001200120012003,470,1083,451,0223,432,0413,413,16580%80%80%80%80%0.410.410.410.410.411,138,1951,131,9351,125,7101,119,5181,113,36120%20%20%20%20%0.350.350.350.350.35242,908241572240,243238,922237,6071,222,2151,215,4931,208,8071,202,1591,195,547158.888158,014157,145156,281155,421340.909340.909340,909340.909340,909881,306874,584867,898861,250854,638158,88840.97500040,975000120,000120.000120.000120.000120,00011,25011,25011,25011,25011,2500003,750,0002,250,0001,500,000750,0005.00%5.00%5.00%5.00%5.00%187,500150.000112,50075,00037,500562,556593,334624,148655,000685,888140,639148,333156.037163,750171,472421,917445,000468,111491,250514,416921,714826,884809.020832,159855,325921714826884809020832159855325居间费组件数量4761.904762组件+逆变器0.80组件面积2.79531小E1.7租金199706.9297单瓦投资2.5加固