【Excel计算表】零碳园区光储智能微网投资收益测算模型10,274,510 1,500,697 1,487,528 1,474,417 2,581,620 2,568,627 4,502,091 4,462,583 4,423,252 7,744,860 7,705,882 8,983,107 8,943,598 8,904,268 7,744,860 7,705,882 50,224,179 59,167 10,274,510 1,500,697 1,487,528 1,474,417 2,581,620 2,568,627 4,502,091 4,462,583 4,423,252 7,744,860 7,705,882 8,983,107 8,943,598 8,904,268 7,744,860 7,705,882 34,054,362 42,997 105 0 0 0 7,653,051 0 0 0 -984,053 0 0 0 -246,013 0 0 0 -738,040 0 0 0 656,252 0 0 0 -87,146,301 -87,146,301 -87,146,301 -87,146,301 14 15 16 1710 积分 | 45 页 | 58.86 KB | 4 月前3- 2025最新版电网侧储能项目投资财务模型测算94 3.89 290 287 283 279 275 271 112 398 681 959 1234 1505 35.4 34.43 33.45 32.48 31.5 30.53 255 252 249 246 243 240 -206 46 295 541 785 1025 9.11% 318.37 8.62 所得税前(Ie = 7%) 期 15 16 0 0 0 0 393.47 389.87 386.26 382.65 4.15 4.1 4.04 3.99 3.94 3.89 35.4 34.43 33.45 32.48 31.5 30.53 255 252 249 246 243 240 2434 2686 2935 3181 3425 3665 Err:523 2305.93 1.00 所得税后(Ie = 8%) 期 1510 积分 | 69 页 | 304.00 KB | 1 月前3
共 2 条
- 1