태양광발전소 100kW급 수익분석표

태양광발전소 100kW급 수익분석표 smp : 100원REC 단가 : 75원대출 : 1.5억원 이자율 4.2%발전효율감소 0.7% 적용  <table style="width: 1016pt; border-collapse: collapse;" border="0" cellSpacing="0" cellPadding="0" width="1350"> <colgroup><col style="width: 94pt; mso-width-source: userset; mso-width-alt: 4000;" width="125"> <col style="width: 70pt; mso-width-source: userset; mso-width-alt: 2976;" span="9" width="93"> <col style="width: 76pt; mso-width-source: userset; mso-width-alt: 3232;" width="101"> <col style="width: 70pt; mso-width-source: userset; mso-width-alt: 2976;" span="2" width="93"> <col style="width: 76pt; mso-width-source: userset; mso-width-alt: 3232;" width="101"> <tbody><tr style="height: 30pt; mso-height-source: userset;" height="40"> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; width: 444pt; height: 30pt; background-color: transparent;" class="xl173" height="40" width="590" colSpan="6"><a name="RANGE!A1:N28">▣ 태양광발전소 100kW급 수익분석표</a></td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; width: 70pt; background-color: transparent;" class="xl174" width="93">분석일자 : </td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; width: 140pt; background-color: transparent;" class="xl175" width="186" colSpan="2">2017년 7월 20일</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; width: 70pt; background-color: transparent;" class="xl176" width="93">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; width: 76pt; background-color: transparent;" class="xl176" width="101">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; width: 70pt; background-color: transparent;" class="xl174" width="93">[시행직전년도 SMP 평균단가적용]</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; width: 70pt; background-color: transparent;" class="xl177" width="93">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; width: 76pt; background-color: transparent;" class="xl174" width="101">(단위  : 천원)</td> </tr> <tr style="height: 24.95pt; mso-height-source: userset;" height="33"> <td style="border-width: 0px 0.5pt 0.5pt; border-style: none solid solid; border-color: black windowtext windowtext; height: 24.95pt; background-color: transparent;" class="xl179" height="33">연간발전량/㎾h</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl122">사업개시</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl122">설비용량/㎾</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl122">일사량(시간)</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl122">SMP단가/㎾h</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl122">REC단가/㎾h</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl122">REC가중치</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl122">REC가중치</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl122">　</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl122">설비단가/㎾</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl122">외부자본</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl122">이자율</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl122">대출이자총액</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl122">총사업비</td> </tr> <tr style="height: 24.95pt; mso-height-source: userset;" height="33"> <td style="border-width: 0px 0.5pt 0.5pt; border-style: none solid solid; border-color: black windowtext windowtext; height: 24.95pt; background-color: transparent;" class="xl123" height="33">              131,400 </td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl124">2017년</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl170" align="right">100.0 </td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl126" align="right">3.60 </td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl125" align="right">100 </td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl125" align="right">75 </td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl127" align="right">1.2 </td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl127" align="right">1.0 </td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl127">　</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl125" align="right">1,500 </td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl128" align="right">150,000 </td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl129" align="right">4.2%</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl130" align="right">44,100 </td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl128" align="right">150,000 </td> </tr> <tr style="height: 30pt; mso-height-source: userset;" height="40"> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; height: 30pt; background-color: transparent; mso-ignore: colspan;" class="xl180" height="40" colSpan="2">▣ RPS 사업기간 20년</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl180">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl180">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl180">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl180">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl180">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl180">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl180">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl180">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl180">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl180">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl180">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl174">　</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0px 0.5pt 0.5pt; border-style: none none solid solid; border-color: black black windowtext windowtext; height: 23.1pt; background-color: rgb(219, 238, 243);" class="xl181" height="30">항목</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: rgb(219, 238, 243);" class="xl182">용량/㎾</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl183">1년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl184">2년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl184">3년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl184">4년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl184">5년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl184">6년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl184">7년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl184">8년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl184">9년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl184">10년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl184">11년</td> <td style="border-width: 0.5pt 0.5pt 0.5pt 0px; border-style: solid solid solid none; border-color: windowtext windowtext windowtext black; background-color: rgb(219, 238, 243);" class="xl185">12년</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0.5pt; border-style: none solid; border-color: black windowtext; height: 23.1pt; background-color: transparent;" class="xl186" height="30">SMP상승율 0%</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl171">100.0 </td> <td style="border: 0px black; background-color: transparent;" class="xl131">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl136">100.00%</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0.5pt; border-style: none solid; border-color: black windowtext; height: 23.1pt; background-color: transparent;" class="xl187" height="30">효율감소 0.7%</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl133" align="right">100</td> <td style="border: 0px black; background-color: transparent;" class="xl134">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">99.30%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">98.60%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">97.90%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">97.20%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">96.50%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">95.80%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">95.10%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">94.40%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">93.70%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">93.00%</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl136">92.30%</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0px 0px 0.5pt; border-style: none none none solid; border-color: black black black windowtext; height: 23.1pt; background-color: transparent;" class="xl137" height="30">SMP</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl141" align="right">100.0</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">13,140</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">13,048</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">12,956</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">12,864</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">12,772</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">12,680</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">12,588</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">12,496</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">12,404</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">12,312</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">12,220</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl140" align="right">12,128</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0px 0px 0.5pt; border-style: none none none solid; border-color: black black black windowtext; height: 23.1pt; background-color: transparent;" class="xl137" height="30">REC</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl141" align="right">100.0</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">11,826</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,743</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,660</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,578</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,495</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,412</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,329</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,247</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,164</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,081</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">10,998</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl140" align="right">10,915</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0px 0px 0.5pt; border-style: none none none solid; border-color: black black black windowtext; height: 23.1pt; background-color: rgb(219, 238, 243);" class="xl142" height="30">매전금액</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: rgb(219, 238, 243);" class="xl143">SMP+REC</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl144" align="right">24,966</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">24,791</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">24,616</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">24,442</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">24,267</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">24,092</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">23,917</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">23,743</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">23,568</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">23,393</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">23,218</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: rgb(219, 238, 243);" class="xl146" align="right">23,044</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0px 0px 0.5pt; border-style: none none none solid; border-color: black black black windowtext; height: 23.1pt; background-color: transparent;" class="xl137" height="30">차입상환(원리금)</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl147">　</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">6,300</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">19,936</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">19,364</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">18,791</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">18,218</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">17,645</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">17,073</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">16,500</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">15,927</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">15,355</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">14,782</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">14,209</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0px 0px 0.5pt; border-style: none none none solid; border-color: black black black windowtext; height: 23.1pt; background-color: transparent;" class="xl137" height="30">유지관리비</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl148">(안전관리+유지보수)</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl140" align="right">4,800</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0.5pt 0px 0.5pt 0.5pt; border-style: solid none solid solid; border-color: windowtext black windowtext windowtext; height: 23.1pt; background-color: yellow;" class="xl149" height="30">수입금액/년</td> <td style="border-width: 0.5pt 0.5pt 0.5pt 0px; border-style: solid solid solid none; border-color: windowtext windowtext windowtext black; background-color: yellow;" class="xl150">　</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl151" align="right">13,866</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">55</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">453</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">851</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">1,249</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">1,647</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">2,045</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">2,443</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">2,841</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">3,239</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">3,637</td> <td style="border-width: 0.5pt 0.5pt 0.5pt 0px; border-style: solid solid solid none; border-color: windowtext windowtext windowtext black; background-color: yellow;" class="xl153" align="right">4,035</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0px 0.5pt 0.5pt; border-style: none none solid solid; border-color: black black windowtext windowtext; height: 23.1pt; background-color: transparent;" class="xl154" height="30">수입누계액</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl155">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl156" align="right">13,866</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl157" align="right">13,921</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl157" align="right">14,374</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl157" align="right">15,225</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl157" align="right">16,473</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl157" align="right">18,120</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl157" align="right">20,165</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl157" align="right">22,607</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl157" align="right">25,448</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl157" align="right">28,687</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl157" align="right">32,323</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl158" align="right">36,358</td> </tr> <tr style="height: 30pt; mso-height-source: userset;" height="40"> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; height: 30pt; background-color: transparent;" class="xl188" height="40" colSpan="3">▣ RPS 사업기간 20년</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl159">현물시장</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl160">REC단가/㎾ :</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl161">75</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl162" align="right">2017년 7월</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl160">현재</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl189">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl189">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl189">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl189">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl189">　</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl174">[현재 REC단가 적용]</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0.5pt 0.5pt; border-style: none solid solid; border-color: black windowtext windowtext; height: 23.1pt; background-color: rgb(219, 238, 243);" class="xl190" height="30">항목</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl191">13년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl192">14년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl192">15년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl192">16년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl192">17년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl192">18년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl192">19년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl192">20년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl192">21년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl192">22년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl192">23년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: rgb(219, 238, 243);" class="xl192">24년</td> <td style="border-width: 0.5pt 0.5pt 0.5pt 0px; border-style: solid solid solid none; border-color: windowtext windowtext windowtext black; background-color: rgb(219, 238, 243);" class="xl193">25년</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0.5pt; border-style: none solid; border-color: black windowtext; height: 23.1pt; background-color: transparent;" class="xl186" height="30">SMP상승율 0%</td> <td style="border: 0px black; background-color: transparent;" class="xl131">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl132">100.00%</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0.5pt; border-style: none solid; border-color: black windowtext; height: 23.1pt; background-color: transparent;" class="xl187" height="30">효율감소 0.7%</td> <td style="border: 0px black; background-color: transparent;" class="xl134">91.60%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">90.90%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">90.20%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">89.50%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">88.80%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">88.10%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">87.40%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">86.70%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">86.00%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">85.30%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">84.60%</td> <td style="border: 0px black; background-color: transparent;" class="xl135">83.90%</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl172" align="right">83.20%</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0.5pt; border-style: none solid; border-color: black windowtext; height: 23.1pt; background-color: transparent;" class="xl163" height="30">SMP</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">12,036</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,944</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,852</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,760</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,668</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,576</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,484</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">11,392</td> <td style="border: 0px black; background-color: transparent;" class="xl139">　</td> <td style="border: 0px black; background-color: transparent;" class="xl139">　</td> <td style="border: 0px black; background-color: transparent;" class="xl139">　</td> <td style="border: 0px black; background-color: transparent;" class="xl139">　</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl140">　</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0.5pt; border-style: none solid; border-color: black windowtext; height: 23.1pt; background-color: transparent;" class="xl163" height="30">REC</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">10,833</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">10,750</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">10,667</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">10,584</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">10,501</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">10,419</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">10,336</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">10,253</td> <td style="border: 0px black; background-color: transparent;" class="xl139">　</td> <td style="border: 0px black; background-color: transparent;" class="xl139">　</td> <td style="border: 0px black; background-color: transparent;" class="xl139">　</td> <td style="border: 0px black; background-color: transparent;" class="xl139">　</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl140">　</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0.5pt; border-style: none solid; border-color: black windowtext; height: 23.1pt; background-color: rgb(219, 238, 243);" class="xl164" height="30">매전금액</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl144" align="right">22,869</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">22,694</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">22,519</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">22,345</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">22,170</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">21,995</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">21,820</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145" align="right">21,646</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145">　</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145">　</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145">　</td> <td style="border: 0px black; background-color: rgb(219, 238, 243);" class="xl145">　</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: rgb(219, 238, 243);" class="xl146">　</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0.5pt; border-style: none solid; border-color: black windowtext; height: 23.1pt; background-color: transparent;" class="xl163" height="30">유지관리비</td> <td style="border: 0px black; background-color: transparent;" class="xl138" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139" align="right">4,800</td> <td style="border: 0px black; background-color: transparent;" class="xl139">　</td> <td style="border: 0px black; background-color: transparent;" class="xl139">　</td> <td style="border: 0px black; background-color: transparent;" class="xl139">　</td> <td style="border: 0px black; background-color: transparent;" class="xl139">　</td> <td style="border-width: 0px 0.5pt 0px 0px; border-style: none solid none none; border-color: black windowtext black black; background-color: transparent;" class="xl140">　</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border: 0.5pt solid windowtext; height: 23.1pt; background-color: yellow;" class="xl165" height="30">수입금액/년</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl151" align="right">18,069</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">17,894</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">17,719</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">17,545</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">17,370</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">17,195</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">17,020</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">16,846</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">0</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">0</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">0</td> <td style="border-width: 0.5pt 0px; border-style: solid none; border-color: windowtext black; background-color: yellow;" class="xl152" align="right">0</td> <td style="border-width: 0.5pt 0.5pt 0.5pt 0px; border-style: solid solid solid none; border-color: windowtext windowtext windowtext black; background-color: yellow;" class="xl153" align="right">0</td> </tr> <tr style="height: 23.1pt; mso-height-source: userset;" height="30"> <td style="border-width: 0px 0.5pt 0.5pt; border-style: none solid solid; border-color: black windowtext windowtext; height: 23.1pt; background-color: transparent;" class="xl166" height="30">수입누계액</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl167" align="right">54,427</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl168" align="right">72,321</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl168" align="right">90,040</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl168" align="right">107,585</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl168" align="right">124,954</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl168" align="right">142,149</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl168" align="right">159,170</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl168" align="right">176,015</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl168" align="right">176,015</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl168" align="right">176,015</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl168" align="right">176,015</td> <td style="border-width: 0px 0px 0.5pt; border-style: none none solid; border-color: black black windowtext; background-color: transparent;" class="xl168" align="right">176,015</td> <td style="border-width: 0px 0.5pt 0.5pt 0px; border-style: none solid solid none; border-color: black windowtext windowtext black; background-color: transparent;" class="xl169" align="right">176,015</td> </tr> </tbody></table>