|
...
|
...
|
@@ -1348,7 +1348,7 @@ public class ProjectServiceImpl implements ProjectService { |
|
|
|
* 多联机中央空调 装机容量
|
|
|
|
* 供冷面积*设计冷负荷/多联机中央空调制冷能效比*供冷比例
|
|
|
|
*/
|
|
|
|
double a4 = (coldArea * coldLoadAll * synthesizeNo26ServiceById.getNo101() * Double.parseDouble(String.valueOf(jsonObjectCold.get("coldD"))) / 100) / 1000;
|
|
|
|
double a4 = (coldArea * coldLoadAll * synthesizeNo26ServiceById.getNo101() * Double.parseDouble(String.valueOf(jsonObjectCold.get("coldA"))) / 100) / 1000;
|
|
|
|
if (a3 > a4) {
|
|
|
|
MultiLineCentralAirConditioningInstalledCapacity = a3;
|
|
|
|
} else {
|
|
...
|
...
|
@@ -1730,16 +1730,12 @@ public class ProjectServiceImpl implements ProjectService { |
|
|
|
synthesize_no_3_6.setNo47(num1);
|
|
|
|
no_3_1_1_1Dto.setInvestmentEstimation(format.apply(new BigDecimal(num1)));
|
|
|
|
no_3_1_1_1Dto.setProjectEarnings(format.apply(BigDecimal.valueOf((totalAnnualTotalHotWaterRequirement * synthesize_no_2_5.getHotWaterSellingPrice()) / 10000 * 0.4)));
|
|
|
|
// double n319 = annualTotalHotWaterRequirement * commitmentRatio / 0.9 / synthesizeNo26ServiceById.getNo53() * (8 * end + 2 * tall) / 10 * Double.parseDouble(String.valueOf(jsonObject.get("hotWaterA"))) / 100 / 10000;
|
|
|
|
// double n320 = (totalAnnualTotalHotWaterRequirement * synthesizeNo26ServiceById.getNo129() * Double.parseDouble(String.valueOf(jsonObject.get("hotWaterA"))) / 100 + airSourceHeatPumpCapacity * synthesizeNo26ServiceById.getNo59()) / 10000;
|
|
|
|
//空气源热泵(热水型)电费
|
|
|
|
double n319 = annualTotalHotWaterRequirement * 0.4 / 0.9 / synthesizeNo26ServiceById.getNo53() * (8 * end + 2 * tall) / 10 * Double.parseDouble(String.valueOf(jsonObject.get("hotWaterA"))) / 100 / 10000;/*供热水比例*/
|
|
|
|
//空气源热泵(热水行) 自来水费
|
|
|
|
double n320 = totalAnnualTotalHotWaterRequirement * synthesizeNo26ServiceById.getNo129() * Double.parseDouble(String.valueOf(jsonObject.get("hotWaterA"))) / 100 * 0.4 / 10000;
|
|
|
|
//空气源热泵(热水型) 运维费
|
|
|
|
double n321 = airSourceHeatPumpCapacity * synthesizeNo26ServiceById.getNo59();
|
|
|
|
//double n319 = 0.0;
|
|
|
|
|
|
|
|
double n321 = airSourceHeatPumpCapacity * synthesizeNo26ServiceById.getNo59() / 10000;
|
|
|
|
|
|
|
|
Double num3 = n319 + n320 + n321;
|
|
|
|
no_3_1_1_1Dto.setRemark(format.apply(new BigDecimal(num3)));
|
|
...
|
...
|
@@ -2155,8 +2151,6 @@ public class ProjectServiceImpl implements ProjectService { |
|
|
|
currentYearFundData.setAnnualProfit(0.0);
|
|
|
|
double zeroYearDeductionAddedTax = 0.0;
|
|
|
|
for (int i = 0; i <= yearLength; i++) {
|
|
|
|
|
|
|
|
|
|
|
|
//总 电费+ 燃气水费 + 运维费
|
|
|
|
double annualTotalTransportationCost = annualElectricFee + annualFuelGasAndWaterFee + annualOperationFee;
|
|
|
|
|
|
...
|
...
|
@@ -2240,16 +2234,22 @@ public class ProjectServiceImpl implements ProjectService { |
|
|
|
else ownAddedTax = annualProfit * 0.25;
|
|
|
|
}
|
|
|
|
//endregion
|
|
|
|
//TODO: 当利润小于0时 所得税为0 , 后续仍需处理
|
|
|
|
// if (annualProfit < 0) {
|
|
|
|
// ownAddedTax = 0;
|
|
|
|
// }
|
|
|
|
//净现金流
|
|
|
|
double NCF = annualIncome - annualOutcome - ownAddedTax;
|
|
|
|
if (i == 0) {
|
|
|
|
// double r = 1 / Math.pow((1 + synthesize_no_2_6.getNo63()), 1);//第0年的折现因子
|
|
|
|
NCF = -totalInvestment ;
|
|
|
|
NCF = -totalInvestment;
|
|
|
|
}
|
|
|
|
list.add(NCF);
|
|
|
|
}
|
|
|
|
|
|
|
|
//region
|
|
|
|
//建设期
|
|
|
|
double buildingYear = synthesize_no_2_6.getNo61();
|
|
|
|
for (int i = 0; i < list.size(); i++) {
|
|
|
|
npvData = new NpvData();
|
|
|
|
npvData.setYear(yearLength);
|
|
...
|
...
|
@@ -2262,21 +2262,9 @@ public class ProjectServiceImpl implements ProjectService { |
|
|
|
* 净现值（NPV）
|
|
|
|
*/
|
|
|
|
double sum = 0;
|
|
|
|
int yearIndex = 0;
|
|
|
|
List<Double> sumList = new ArrayList<>();
|
|
|
|
for (NpvData data : npvDatas) {
|
|
|
|
// if (yearIndex == 0) {
|
|
|
|
// sum = data.getRmb();
|
|
|
|
// sumList.add(sum);
|
|
|
|
// } else {
|
|
|
|
// double d = formatDouble1(data.getRmb()) * formatDouble1(data.getY());
|
|
|
|
// sumList.add(d);
|
|
|
|
// sum += d;
|
|
|
|
// }
|
|
|
|
double d = formatDouble1(data.getRmb()) * formatDouble1(data.getY());
|
|
|
|
sumList.add(d);
|
|
|
|
sum += d;
|
|
|
|
yearIndex++;
|
|
|
|
}
|
|
|
|
map.put("num1", df.format(sum));
|
|
|
|
/**
|
...
|
...
|
|
