Business Impact and Policy on the Major Players in the Market of the Development of Distributed Energy in China

Table 5

The calculation of the beneficial impact on power supply enterprises in S province after access to distributed PV.

Year	The access cost	The cost of operation and maintenance and marketing service	The benefits impact of access to excess distributed electricity	The benefits impact of the private use	The benefits impact on the grid power supply enterprise	The benefits impact on the grid power supply enterprise (after tax)
2011 (actual)	0.306	0.031	0.0056	0.0191	0.36	0.27
2012 (actual)	1.344	0.134	0.0247	0.0837	1.59	1.19
2013 (actual)	3.251	0.325	0.0597	0.2025	3.84	2.88
2014 (actual)	10.65	1.065	0.1957	0.6634	12.57	9.43
2015 (prediction)	18	1.8	0.3307	1.1213	21.25	15.94
2020 (prediction)	45	4.5	0.8266	2.8033	53.13	39.85