010-82885739 010-82885785

100083 hfchen@shangpu-china.com
229 1118
http://plan.cu-market.com.cn/
http://www.shangpu-china.com/

.........................................................................................................................................1
....................................................................................................................1
............................................................................................................................1
............................................................................................................................4
........................................................................................................4
.................................................................................................4
....................................................................................................................4
........................................................................................................5
.........................................................................................................................6
................................................................................................................6
............................................................................................6
............................................................................................7
............................................................................................8
.....................................................................................................8
....................................................................................................................8
....................................................................................................................8
....................................................................................................................9
..................................................................................................................10
..................................................................................................................10
...........................................................................................................10
..................................................................................................................10
..................................................................................................................10
......................................................................................................10
...............................................................................................................10
..................................................................................................................10
..........................................................................................................10
..................................................................................................................10
...........................................................................................................11
......................................................................................................................11
..........................................................................................................................11
.......................................................................................................................12
..........................................................................................................................12
..................................................................................12
..........................................................................................................................12
..........................................................................................................12
.......................................................................................................12
......................................................................................................12
..............................................................................................................12
..........................................................................................................................12
..................................................................................................................12
..................................................................................................................12
...........................................................................................................13
 ..........................................................................................................................13
..................................................................................................................13
..................................................................................................................13
..............................................................................................................13
.......................................................................................13
..................................................................................................................13
......................................................................................................14
...................................................................................14
..........................................................................................................14
..............................................................................................14
..............................................................................................................14
.......................................................................................14
..........................................................................................................................14
..........................................................................................................................15
..........................................................................................................................15
..............................................................................................................15
..........................................................................................................................16
.......................................................................................................16
..........................................................................................................................16
......................................................................................................16
..................................................................................................................16
..........................................................................................................................16
..................................................................................................................17
..........................................................................................................17
..................................................................................................................17
.......................................................................................17
..................................................................................................17
......................................................................................................17
..............................................................................................17
..............................................................................................17
..............................................................................17
..............................................................................................18
.......................................................................................................................18
..............................................................................................18
..............................................................................................18


50 25000 0.75
20580

4420
5000 4000 3000
1

1 20580.00 17100
1.1 4280.00 4280
1.2 6360.00 6360
1.3 2980.00 2980
1.4 3960.00 1980
1.5 3000.00 1500
2 4420.00 1820
2.1 2000.00 1000
2.2 20.00 20
2.3 2400.00 800

010-82885739 010-82885785
229 1118 1


3 25000.00 18920.00

1 50000 -
2 m2 25000 -
3 / 4500 1555
4 % 56.76 35
5 0.75 0.7
6 % 6 7
7 % 9 10

010-82885739 010-82885785
229 1118 2


2
Li2CO3
2.11g/cm3 6181.013*10^5Pa

3 Ah 1.5

010-82885739 010-82885785
229 1118 3


2% Li2CO3
COSO47H2O

/ /
1 1500 12 50%
80%
2 1350 4
100%

1
2017 2

2020
010-82885739 010-82885785
229 1118 4


1.9% 12.1% 2.3%;

13.3% 12.7%

010-82885739 010-82885785
229 1118 5


C42
4210
10

2015 34.05 33.11 3.3
3.4 2016 50.7 50%
32.9
1.8% 100

15 2015 4.9 2

010-82885739 010-82885785
229 1118 6


2017 80
65% 70%

2020 8

2015

2015
2014 3.7Gwh 2015 15.7Gwh 3
2016 28 Gwh
79% 12Gwh
010-82885739 010-82885785
229 1118 7


122012-2016

010-82885739 010-82885785
229 1118 8


42

010-82885739 010-82885785
229 1118 9


010-82885739 010-82885785
229 1118 10


010-82885739 010-82885785
229 1118 11


010-82885739 010-82885785
229 1118 12


010-82885739 010-82885785
229 1118 13


1
1
2
3
2

140

52

1 100
2 20
3 20
4 140

010-82885739 010-82885785
229 1118 14


15000.00 5122.60
4956.70 222.84
2038.56 940 570.03
257.25 1832.02
57

%
1 13167.98 87.79
1.1 12910.73 86.07
1.1.1 10302.14 68.68
1.1.1.1 5122.60 34.15
1.1.1.2 4956.70 33.04
1.1.1.3 222.84 1.49
1.1.2 2038.56 13.59
1.1.3 570.03 3.80
1.1.3.1 570.03 3.80
1.1.3.2 0.00 0.00
1.2 257.25 1.71
2 1832.02 12.21
3 15000.00 100.00

010-82885739 010-82885785
229 1118 15


23400.00
59

T+1 T+2 T+3 T+4-T+10
0 % 50 80 100 100
1 11700.00 18720.00 23400.00 23400.00
1.1 9000.00 14400.00 18000.00 18000.00
750.00 1200.00 1500.00 1500.00
/ 12.00 12.00 12.00 12.00
1.2 2700.00 4320.00 5400.00 5400.00
675.00 1080.00 1350.00 1350.00
/ 4.00 4.00 4.00 4.00
2 91.70 146.72 183.41 183.41
2.1 53.49 85.59 106.99 106.99
2.2 38.21 61.14 76.42 76.42
3 764.19 1222.70 1528.38 1528.38
1989.00 3182.40 3978.00 3978.00
1224.81 1959.70 2449.62 2449.62

1=*7%
2=
*3%+2%
3=-

010-82885739 010-82885785
229 1118 16


FNPV

ic

n
FNPV (CI CO) t (1 ic ) t
t 1
ic 12%
12720.98
8200.85

FIRR

Pt

010-82885739 010-82885785
229 1118 17


010-82885739 010-82885785
229 1118 18


229 11
010-82885739 13671328314

16 D 6
0311-86062302 0311-80775186 15130178036

43 15
0531-61320360 13678812883

189 29
022-87079220 13920548076

169 13
025-86870380 18551863396

800 6
021-64023562 18818293683

64 11
029-63365628 15114808752

30 41
020-84593416 13527831869

010-82885739 010-82885785
229 1118 19


235 35

023-67130700 18581383953

789 4

0571-87215836 13003685326

888 21

027-84738946 18163306806

010-82885739 010-82885785
229 1118 20