Tasa interna de retorno (TIR) de la planta fotovoltaica de 200kWp de la empresa textil Foshan | |||||||||||
Año | Coeficiente de atenuación | Generación anual de electricidad (10k kWh) | Proporción de uso propio | Proporción de red | Precio de autoconsumo (CNY/kWh)) | Precio de la red (CNY/kWh)) |
Beneficio de uso propio (10k CNY) |
Beneficio de la red(10k CNY) | Costo de seguro (10k CNY) |
Costo de mantenimiento (10k CNY) |
Ingreso total (10k CNY) |
1º | 2.00% | 89.82 | El 80% | 20% | 1.2 | 0.43 | 86.22 | 7.72 | 1.00 | 0.60 | 92.35 |
2º | 0.550% | 88.02 | El 80% | 20% | 1.2 | 0.43 | 84.50 | 7.57 | 1.00 | 0.60 | 90.47 |
3er | 0.550% | 87.54 | El 80% | 20% | 1.2 | 0.43 | 84.04 | 7.53 | 1.00 | 0.60 | 89.96 |
4º | 0.550% | 87.06 | El 80% | 20% | 1.2 | 0.43 | 83.57 | 7.49 | 1.00 | 0.60 | 89.46 |
5to | 0.550% | 86.58 | El 80% | 20% | 1.2 | 0.43 | 83.11 | 7.45 | 1.00 | 0.60 | 88.96 |
6º | 0.550% | 86.10 | El 80% | 20% | 1.2 | 0.43 | 82.66 | 7.40 | 1.00 | 0.60 | 88.46 |
El séptimo | 0.550% | 85.63 | El 80% | 20% | 1.2 | 0.43 | 82.20 | 7.36 | 1.00 | 0.60 | 87.97 |
8º | 0.550% | 85.16 | El 80% | 20% | 1.2 | 0.43 | 81.75 | 7.32 | 1.00 | 0.60 | 87.47 |
9º | 0.550% | 84.69 | El 80% | 20% | 1.2 | 0.43 | 81.30 | 7.28 | 1.00 | 0.60 | 86.98 |
10º | 0.550% | 84.22 | El 80% | 20% | 1.2 | 0.43 | 80.85 | 7.24 | 1.00 | 0.60 | 86.50 |
11avo | 0.550% | 83.76 | El 80% | 20% | 1.2 | 0.43 | 80.41 | 7.20 | 1.00 | 0.60 | 86.01 |
12º | 0.550% | 83.30 | El 80% | 20% | 1.2 | 0.43 | 79.97 | 7.16 | 1.00 | 0.60 | 85.53 |
13avo | 0.550% | 82.84 | El 80% | 20% | 1.2 | 0.43 | 79.53 | 7.12 | 1.00 | 0.60 | 85.05 |
14º | 0.550% | 82.38 | El 80% | 20% | 1.2 | 0.43 | 79.09 | 7.09 | 1.00 | 0.60 | 84.57 |
15º | 0.550% | 81.93 | El 80% | 20% | 1.2 | 0.43 | 78.65 | 7.05 | 1.00 | 0.60 | 84.10 |
16º | 0.550% | 81.48 | El 80% | 20% | 1.2 | 0.43 | 78.22 | 7.01 | 1.00 | 0.60 | 83.63 |
17º | 0.550% | 81.03 | El 80% | 20% | 1.2 | 0.43 | 77.79 | 6.97 | 1.00 | 0.60 | 83.16 |
18ª | 0.550% | 80.59 | El 80% | 20% | 1.2 | 0.43 | 77.36 | 6.93 | 1.00 | 0.60 | 82.69 |
19º | 0.550% | 80.14 | El 80% | 20% | 1.2 | 0.43 | 76.94 | 6.89 | 1.00 | 0.60 | 82.23 |
20º | 0.550% | 79.70 | El 80% | 20% | 1.2 | 0.43 | 76.51 | 6.85 | 1.00 | 0.60 | 81.77 |
21º | 0.550% | 79.26 | El 80% | 20% | 1.2 | 0.43 | 76.09 | 6.82 | 1.00 | 0.60 | 81.31 |
22º | 0.550% | 78.83 | El 80% | 20% | 1.2 | 0.43 | 75.67 | 6.78 | 1.00 | 0.60 | 80.85 |
23º | 0.550% | 78.39 | El 80% | 20% | 1.2 | 0.43 | 75.26 | 6.74 | 1.00 | 0.60 | 80.40 |
24º | 0.550% | 77.96 | El 80% | 20% | 1.2 | 0.43 | 74.84 | 6.70 | 1.00 | 0.60 | 79.95 |
25º | 0.550% | 77.53 | El 80% | 20% | 1.2 | 0.43 | 74.43 | 6.67 | 1.00 | 0.60 | 79.50 |
Subtotal | 2073.93 | El 80% | 20% | 0.43 | 1990.98 | 178.36 | 25.00 | 15.00 | 2129.34 | ||
Promedio anual | 82.96 | El 80% | 20% | 0.43 | 79.64 | 7.13 | 1.00 | 0.60 | 85.17 |
Generación eléctrica fotovoltaica de 910 KILOVATIOS (primer año) | ||
China - Empresa alimentaria de Foshan | ||
el mes | Irradiación solar Gh kWh/㎡ |
Generación eléctrica kilovatios por hora |
Ene | 82 | 59,696 |
Feb | 68 | 49,504 |
Mar | 73 | 53,144 |
Abr | 86 | 62,608 |
May | 108 | 78,624 |
Jun | 115 | 83,720 |
Jul | 138 | 100,464 |
Ago | 131 | 95,368 |
Sep | 123 | 89,544 |
OCT | 122 | 88,816 |
Nov | 97 | 70,616 |
Dic | 91 | 66,248 |
1,234 | 898,352 |
Derechos de autor © 2024 por Guangdong Tronyan New Energy Co. Ltd. Política de privacidad