태양광 발전소 ESS 추가설치 경제성 분석

PV원리금 ESS원리금 Designed by 웹학교

(단위 : 백만원) (단위 : 백만원)
1년 2년 3년 4년 5년 6년 7년 8년 9년 10년 11년 12년 13년 14년 15년 16년 17년 18년 19년 20년 21년 22년 23년 24년 25년 합계 발전소 정보
PV 발전량(MWh) 1,423.50 1,416.38 1,409.27 1,402.15 1,395.03 1,387.91 1,380.80 1,373.68 1,366.56 1,359.44 1,352.33 1,345.21 1,338.09 1,330.97 1,323.86 1,316.74 1,309.62 1,302.50 1,295.39 1,288.27 1,281.15 1,274.03 1,266.92 1,259.80 1,252.68 33,452.25 설치 용량(kWp) 보험료
PV 매출 (백만원) 242.68 241.46 240.25 239.04 237.82 236.61 235.40 234.18 232.97 231.76 230.54 229.33 228.12 226.90 225.69 224.48 223.26 222.05 220.84 219.62 192.17 191.10 190.04 188.97 187.90 5,573.21 평균 발전시간 사무위탁비용
PV 발전소 유지보수/운영비 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 450.00 년 PV 발전용량감소 % 임대료
PV 발전소 순 수익 224.68 223.46 222.25 221.04 219.82 218.61 217.40 216.18 214.97 213.76 212.54 211.33 210.12 208.90 207.69 206.48 205.26 204.05 202.84 201.62 174.17 173.10 172.04 170.97 169.90 5,123.21 PV 발전소 가동율 % 법인세 %
E S S 설치
지붕형(Y/N)
배터리 열화율(잔존 용량) 100.0% 98.3% 96.7% 95.1% 93.5% 92.0% 90.4% 88.9% 87.5% 86.0% 84.6% 83.2% 81.8% 80.4% 79.1% 발전소 평균 REC가중치
ESS 충전량(MWh) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PV 발전소 유지보수 %
ESS 방전량(MWh) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ESS REC수익 (백만원) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 매전가격 정보(kWh)
P V 보전 분 SMP 21년차 SMP
SMP 감소 보전액 (백만원) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 REC
PV REC 감소분 보전 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 * 21년부터 SMP가격150원 지정(REC 매출 제외)
ESS 매출수익 (백만원) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ESS 설계 (시간)
소내전력 사용 비용 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PCS용량(kW) 보험료
ESS 운영 유지 보수비 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 배터리 용량(kWh) 0 사무위탁비용
EMS Cloud 사용료 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 배터리 용량 열화율 % 임대료
E S S 순 수익 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 배터리 이용률 % 법인세 %
PV+ESS 총수익 (백만원) 224.68 223.46 222.25 221.04 219.82 218.61 217.40 216.18 214.97 213.76 212.54 211.33 210.12 208.90 207.69 206.48 205.26 204.05 202.84 201.62 174.17 173.10 172.04 170.97 169.90 5,123.21 ESS충전효율 % 유지보수비
대 출 상 환 ESS방전효율 %
P V 원금상환 (백만원) 68.53 71.96 75.57 79.36 83.34 87.51 91.90 96.50 101.34 106.42 111.75 117.35 123.23 129.41 135.89 142.70 149.86 157.37 0.00 0.00 배터리 DoD %
이자상환 (백만원) 93.04 89.61 86.00 82.22 78.24 74.06 69.68 65.07 60.24 55.16 49.82 44.22 38.34 32.17 25.68 18.87 11.72 4.21 0.00 0.00 REC 가중치
년상환 (백만원) 161.57 161.57 161.57 161.57 161.57 161.57 161.57 161.57 161.57 161.57 161.57 161.57 161.57 161.57 161.57 161.57 161.57 161.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,908.35 소내 전력 사용분 %
E S S 원금상환 (백만원) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EMS Cloud 사용료(월)
이자상환 (백만원) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
년상환 (백만원) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
대출상환 후 PV수익 63.10 61.89 60.68 59.46 58.25 57.04 55.82 54.61 53.40 52.18 50.97 49.76 48.54 47.33 46.12 44.90 43.69 42.48 202.84 201.62 174.17 173.10 172.04 170.97 169.90 2,214.86
대출상환 후 ESS수익 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 사업비 (백만원)
PV+ESS 상환 후 수익 (백만원) 63.10 61.89 60.68 59.46 58.25 57.04 55.82 54.61 53.40 52.18 50.97 49.76 48.54 47.33 46.12 44.90 43.69 42.48 202.84 201.62 174.17 173.10 172.04 170.97 169.90 2,214.86 PV (kw 당)
비 용 PV 사업비 2,000
보 험 료 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 ESS (kw 당) 0
사무위탁비용 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 총 사업비 2,000
임 대 료 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20
감가상각 133.33 133.33 133.33 133.33 133.33 133.33 133.33 133.33 133.33 133.33 133.33 133.33 133.33 133.33 133.33 2,000.00
경상이익 -19.90 -17.68 -15.29 -12.71 -9.95 -6.98 -3.81 -0.42 3.20 7.07 11.19 15.57 20.24 25.21 30.48 169.41 175.35 181.64 184.64 183.42 155.97 154.90 153.84 152.77 151.70 1,689.86 금융 (백만원) PV ESS
법 인 세 -2.19 -1.94 -1.68 -1.40 -1.09 -0.77 -0.42 -0.05 0.35 0.78 1.23 1.71 2.23 2.77 3.35 18.63 19.29 19.98 20.31 20.18 17.16 17.04 16.92 16.80 16.69 185.88 자기자본금 (백만원)
PV + ESS 총순수익 (백만원) 47.09 45.63 44.16 42.66 41.14 39.60 38.04 36.46 34.84 33.21 31.54 29.84 28.12 26.36 24.56 8.07 6.20 4.30 164.33 163.25 138.82 137.87 136.92 135.96 135.01 1,573.98 대출액 (백만원) 1,930 0
누적수익 47.09 92.73 136.89 179.55 220.69 260.30 298.34 334.79 369.64 402.84 434.38 464.23 492.34 518.70 543.26 551.33 557.53 561.83 726.15 889.40 1,028.22 1,166.08 1,303.00 1,438.96 1,573.98 이자율 % %
월 수익 3.92 3.80 3.68 3.56 3.43 3.30 3.17 3.04 2.90 2.77 2.63 2.49 2.34 2.20 2.05 0.67 0.52 0.36 13.69 13.60 11.57 11.49 11.41 11.33 11.25 균등상환 Yr 원리금 원리금
총사업비 -2,000.00 -1,814.38 -1,696.78 -1,577.05 -1,455.03 -1,330.55 -1,203.43 -1,073.49 -940.53 -804.35 -664.72 -521.43 -374.24 -222.89 -67.12 93.33 244.11 400.16 561.83 726.15 889.40 1,028.22 1,166.08 1,303.00 1,438.96 1,573.98 총상환기간 년 년
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 거치기간 년 년
원금상환기간 18년 15년
PV원리금
회차 월불입액 월납입원금 월이자 대출잔액
1 13,464,565 5,583,731 7,880,833 1,924,416,269
2 13,464,565 5,606,532 7,858,033 1,918,809,737
3 13,464,565 5,629,425 7,835,140 1,913,180,312
4 13,464,565 5,652,412 7,812,153 1,907,527,900
5 13,464,565 5,675,492 7,789,072 1,901,852,408
6 13,464,565 5,698,667 7,765,897 1,896,153,740
7 13,464,565 5,721,937 7,742,628 1,890,431,803
8 13,464,565 5,745,302 7,719,263 1,884,686,502
9 13,464,565 5,768,762 7,695,803 1,878,917,740
10 13,464,565 5,792,317 7,672,247 1,873,125,423
11 13,464,565 5,815,969 7,648,595 1,867,309,454
12 13,464,565 5,839,718 7,624,847 1,861,469,736
13 13,464,565 5,863,563 7,601,001 1,855,606,173
14 13,464,565 5,887,506 7,577,059 1,849,718,666
15 13,464,565 5,911,547 7,553,018 1,843,807,120
16 13,464,565 5,935,686 7,528,879 1,837,871,434
17 13,464,565 5,959,923 7,504,642 1,831,911,511
18 13,464,565 5,984,259 7,480,305 1,825,927,251
19 13,464,565 6,008,695 7,455,870 1,819,918,556
20 13,464,565 6,033,231 7,431,334 1,813,885,326
21 13,464,565 6,057,866 7,406,698 1,807,827,459
22 13,464,565 6,082,603 7,381,962 1,801,744,857
23 13,464,565 6,107,440 7,357,125 1,795,637,417
24 13,464,565 6,132,379 7,332,186 1,789,505,038
25 13,464,565 6,157,419 7,307,146 1,783,347,619
26 13,464,565 6,182,562 7,282,003 1,777,165,057
27 13,464,565 6,207,807 7,256,757 1,770,957,250
28 13,464,565 6,233,156 7,231,409 1,764,724,094
29 13,464,565 6,258,608 7,205,957 1,758,465,486
30 13,464,565 6,284,164 7,180,401 1,752,181,322
31 13,464,565 6,309,824 7,154,740 1,745,871,497
32 13,464,565 6,335,589 7,128,975 1,739,535,908
33 13,464,565 6,361,460 7,103,105 1,733,174,448
34 13,464,565 6,387,436 7,077,129 1,726,787,012
35 13,464,565 6,413,518 7,051,047 1,720,373,495
36 13,464,565 6,439,706 7,024,858 1,713,933,788
37 13,464,565 6,466,002 6,998,563 1,707,467,787
38 13,464,565 6,492,405 6,972,160 1,700,975,382
39 13,464,565 6,518,915 6,945,649 1,694,456,467
40 13,464,565 6,545,534 6,919,031 1,687,910,933
41 13,464,565 6,572,262 6,892,303 1,681,338,671
42 13,464,565 6,599,098 6,865,466 1,674,739,572
43 13,464,565 6,626,045 6,838,520 1,668,113,527
44 13,464,565 6,653,101 6,811,464 1,661,460,426
45 13,464,565 6,680,268 6,784,297 1,654,780,158
46 13,464,565 6,707,546 6,757,019 1,648,072,613
47 13,464,565 6,734,935 6,729,630 1,641,337,678
48 13,464,565 6,762,436 6,702,129 1,634,575,242
49 13,464,565 6,790,049 6,674,516 1,627,785,193
50 13,464,565 6,817,775 6,646,790 1,620,967,417
51 13,464,565 6,845,614 6,618,950 1,614,121,803
52 13,464,565 6,873,567 6,590,997 1,607,248,236
53 13,464,565 6,901,634 6,562,930 1,600,346,601
54 13,464,565 6,929,816 6,534,749 1,593,416,785
55 13,464,565 6,958,113 6,506,452 1,586,458,672
56 13,464,565 6,986,525 6,478,040 1,579,472,147
57 13,464,565 7,015,053 6,449,511 1,572,457,094
58 13,464,565 7,043,698 6,420,866 1,565,413,395
59 13,464,565 7,072,460 6,392,105 1,558,340,935
60 13,464,565 7,101,339 6,363,225 1,551,239,596
61 13,464,565 7,130,336 6,334,228 1,544,109,260
62 13,464,565 7,159,452 6,305,113 1,536,949,808
63 13,464,565 7,188,686 6,275,878 1,529,761,121
64 13,464,565 7,218,040 6,246,525 1,522,543,081
65 13,464,565 7,247,514 6,217,051 1,515,295,567
66 13,464,565 7,277,108 6,187,457 1,508,018,459
67 13,464,565 7,306,823 6,157,742 1,500,711,637
68 13,464,565 7,336,659 6,127,906 1,493,374,978
69 13,464,565 7,366,617 6,097,948 1,486,008,361
70 13,464,565 7,396,697 6,067,867 1,478,611,664
71 13,464,565 7,426,900 6,037,664 1,471,184,763
72 13,464,565 7,457,227 6,007,338 1,463,727,536
73 13,464,565 7,487,677 5,976,887 1,456,239,859
74 13,464,565 7,518,252 5,946,313 1,448,721,607
75 13,464,565 7,548,952 5,915,613 1,441,172,656
76 13,464,565 7,579,776 5,884,788 1,433,592,879
77 13,464,565 7,610,727 5,853,838 1,425,982,152
78 13,464,565 7,641,804 5,822,760 1,418,340,348
79 13,464,565 7,673,008 5,791,556 1,410,667,339
80 13,464,565 7,704,340 5,760,225 1,402,963,000
81 13,464,565 7,735,799 5,728,766 1,395,227,200
82 13,464,565 7,767,387 5,697,178 1,387,459,813
83 13,464,565 7,799,104 5,665,461 1,379,660,710
84 13,464,565 7,830,950 5,633,615 1,371,829,759
85 13,464,565 7,862,927 5,601,638 1,363,966,833
86 13,464,565 7,895,034 5,569,531 1,356,071,799
87 13,464,565 7,927,272 5,537,293 1,348,144,528
88 13,464,565 7,959,641 5,504,923 1,340,184,887
89 13,464,565 7,992,143 5,472,422 1,332,192,744
90 13,464,565 8,024,778 5,439,787 1,324,167,966
91 13,464,565 8,057,546 5,407,019 1,316,110,420
92 13,464,565 8,090,447 5,374,118 1,308,019,973
93 13,464,565 8,123,483 5,341,082 1,299,896,490
94 13,464,565 8,156,654 5,307,911 1,291,739,836
95 13,464,565 8,189,960 5,274,604 1,283,549,875
96 13,464,565 8,223,403 5,241,162 1,275,326,473
97 13,464,565 8,256,982 5,207,583 1,267,069,491
98 13,464,565 8,290,698 5,173,867 1,258,778,793
99 13,464,565 8,324,551 5,140,013 1,250,454,242
100 13,464,565 8,358,543 5,106,021 1,242,095,699
101 13,464,565 8,392,674 5,071,891 1,233,703,025
102 13,464,565 8,426,944 5,037,621 1,225,276,081
103 13,464,565 8,461,354 5,003,211 1,216,814,727
104 13,464,565 8,495,905 4,968,660 1,208,318,822
105 13,464,565 8,530,596 4,933,969 1,199,788,226
106 13,464,565 8,565,429 4,899,135 1,191,222,796
107 13,464,565 8,600,405 4,864,160 1,182,622,391
108 13,464,565 8,635,523 4,829,041 1,173,986,868
109 13,464,565 8,670,785 4,793,780 1,165,316,083
110 13,464,565 8,706,191 4,758,374 1,156,609,892
111 13,464,565 8,741,741 4,722,824 1,147,868,151
112 13,464,565 8,777,436 4,687,128 1,139,090,715
113 13,464,565 8,813,278 4,651,287 1,130,277,437
114 13,464,565 8,849,265 4,615,300 1,121,428,172
115 13,464,565 8,885,400 4,579,165 1,112,542,772
116 13,464,565 8,921,682 4,542,883 1,103,621,091
117 13,464,565 8,958,112 4,506,453 1,094,662,979
118 13,464,565 8,994,691 4,469,874 1,085,668,288
119 13,464,565 9,031,419 4,433,146 1,076,636,869
120 13,464,565 9,068,298 4,396,267 1,067,568,571
121 13,464,565 9,105,326 4,359,238 1,058,463,245
122 13,464,565 9,142,506 4,322,058 1,049,320,738
123 13,464,565 9,179,838 4,284,726 1,040,140,900
124 13,464,565 9,217,323 4,247,242 1,030,923,577
125 13,464,565 9,254,960 4,209,605 1,021,668,617
126 13,464,565 9,292,751 4,171,814 1,012,375,866
127 13,464,565 9,330,697 4,133,868 1,003,045,169
128 13,464,565 9,368,797 4,095,768 993,676,372
129 13,464,565 9,407,053 4,057,512 984,269,319
130 13,464,565 9,445,465 4,019,100 974,823,854
131 13,464,565 9,484,034 3,980,531 965,339,820
132 13,464,565 9,522,760 3,941,804 955,817,060
133 13,464,565 9,561,645 3,902,920 946,255,415
134 13,464,565 9,600,688 3,863,876 936,654,726
135 13,464,565 9,639,891 3,824,673 927,014,835
136 13,464,565 9,679,254 3,785,311 917,335,581
137 13,464,565 9,718,778 3,745,787 907,616,803
138 13,464,565 9,758,463 3,706,102 897,858,340
139 13,464,565 9,798,310 3,666,255 888,060,030
140 13,464,565 9,838,320 3,626,245 878,221,711
141 13,464,565 9,878,493 3,586,072 868,343,218
142 13,464,565 9,918,830 3,545,735 858,424,388
143 13,464,565 9,959,332 3,505,233 848,465,056
144 13,464,565 9,999,999 3,464,566 838,465,057
145 13,464,565 10,040,832 3,423,732 828,424,225
146 13,464,565 10,081,832 3,382,732 818,342,392
147 13,464,565 10,123,000 3,341,565 808,219,392
148 13,464,565 10,164,336 3,300,229 798,055,057
149 13,464,565 10,205,840 3,258,725 787,849,217
150 13,464,565 10,247,514 3,217,051 777,601,703
151 13,464,565 10,289,358 3,175,207 767,312,345
152 13,464,565 10,331,373 3,133,192 756,980,973
153 13,464,565 10,373,559 3,091,006 746,607,413
154 13,464,565 10,415,918 3,048,647 736,191,496
155 13,464,565 10,458,449 3,006,115 725,733,046
156 13,464,565 10,501,155 2,963,410 715,231,891
157 13,464,565 10,544,035 2,920,530 704,687,857
158 13,464,565 10,587,089 2,877,475 694,100,768
159 13,464,565 10,630,320 2,834,245 683,470,448
160 13,464,565 10,673,727 2,790,838 672,796,721
161 13,464,565 10,717,311 2,747,253 662,079,409
162 13,464,565 10,761,074 2,703,491 651,318,335
163 13,464,565 10,805,015 2,659,550 640,513,320
164 13,464,565 10,849,135 2,615,429 629,664,185
165 13,464,565 10,893,436 2,571,129 618,770,749
166 13,464,565 10,937,918 2,526,647 607,832,832
167 13,464,565 10,982,581 2,481,984 596,850,251
168 13,464,565 11,027,426 2,437,139 585,822,825
169 13,464,565 11,072,455 2,392,110 574,750,370
170 13,464,565 11,117,667 2,346,897 563,632,702
171 13,464,565 11,163,065 2,301,500 552,469,638
172 13,464,565 11,208,647 2,255,918 541,260,991
173 13,464,565 11,254,416 2,210,149 530,006,575
174 13,464,565 11,300,371 2,164,194 518,706,204
175 13,464,565 11,346,514 2,118,050 507,359,690
176 13,464,565 11,392,846 2,071,719 495,966,844
177 13,464,565 11,439,367 2,025,198 484,527,477
178 13,464,565 11,486,078 1,978,487 473,041,399
179 13,464,565 11,532,979 1,931,586 461,508,420
180 13,464,565 11,580,072 1,884,493 449,928,348
181 13,464,565 11,627,357 1,837,207 438,300,991
182 13,464,565 11,674,836 1,789,729 426,626,155
183 13,464,565 11,722,508 1,742,057 414,903,647
184 13,464,565 11,770,375 1,694,190 403,133,272
185 13,464,565 11,818,437 1,646,128 391,314,835
186 13,464,565 11,866,696 1,597,869 379,448,139
187 13,464,565 11,915,152 1,549,413 367,532,988
188 13,464,565 11,963,805 1,500,760 355,569,183
189 13,464,565 12,012,657 1,451,907 343,556,526
190 13,464,565 12,061,709 1,402,856 331,494,817
191 13,464,565 12,110,961 1,353,604 319,383,856
192 13,464,565 12,160,414 1,304,151 307,223,442
193 13,464,565 12,210,069 1,254,496 295,013,373
194 13,464,565 12,259,927 1,204,638 282,753,446
195 13,464,565 12,309,988 1,154,577 270,443,458
196 13,464,565 12,360,254 1,104,311 258,083,204
197 13,464,565 12,410,725 1,053,840 245,672,479
198 13,464,565 12,461,402 1,003,163 233,211,077
199 13,464,565 12,512,286 952,279 220,698,791
200 13,464,565 12,563,378 901,187 208,135,413
201 13,464,565 12,614,678 849,886 195,520,734
202 13,464,565 12,666,188 798,376 182,854,546
203 13,464,565 12,717,909 746,656 170,136,637
204 13,464,565 12,769,840 694,725 157,366,797
205 13,464,565 12,821,984 642,581 144,544,813
206 13,464,565 12,874,340 590,225 131,670,473
207 13,464,565 12,926,910 537,654 118,743,563
208 13,464,565 12,979,695 484,870 105,763,868
209 13,464,565 13,032,696 431,869 92,731,172
210 13,464,565 13,085,912 378,652 79,645,260
211 13,464,565 13,139,347 325,218 66,505,913
212 13,464,565 13,192,999 271,566 53,312,914
213 13,464,565 13,246,870 217,694 40,066,044
214 13,464,565 13,300,962 163,603 26,765,082
215 13,464,565 13,355,274 109,291 13,409,808
216 13,464,565 13,409,808 54,757 0
합계 2,908,345,983 1,930,000,000 978,345,983 0
 
ESS원리금
회차 월불입액 월납입원금 월이자 대출잔액
1 0 0 0 0
2 0 0 0 0
3 0 0 0 0
4 0 0 0 0
5 0 0 0 0
6 0 0 0 0
7 0 0 0 0
8 0 0 0 0
9 0 0 0 0
10 0 0 0 0
11 0 0 0 0
12 0 0 0 0
13 0 0 0 0
14 0 0 0 0
15 0 0 0 0
16 0 0 0 0
17 0 0 0 0
18 0 0 0 0
19 0 0 0 0
20 0 0 0 0
21 0 0 0 0
22 0 0 0 0
23 0 0 0 0
24 0 0 0 0
25 0 0 0 0
26 0 0 0 0
27 0 0 0 0
28 0 0 0 0
29 0 0 0 0
30 0 0 0 0
31 0 0 0 0
32 0 0 0 0
33 0 0 0 0
34 0 0 0 0
35 0 0 0 0
36 0 0 0 0
37 0 0 0 0
38 0 0 0 0
39 0 0 0 0
40 0 0 0 0
41 0 0 0 0
42 0 0 0 0
43 0 0 0 0
44 0 0 0 0
45 0 0 0 0
46 0 0 0 0
47 0 0 0 0
48 0 0 0 0
49 0 0 0 0
50 0 0 0 0
51 0 0 0 0
52 0 0 0 0
53 0 0 0 0
54 0 0 0 0
55 0 0 0 0
56 0 0 0 0
57 0 0 0 0
58 0 0 0 0
59 0 0 0 0
60 0 0 0 0
61 0 0 0 0
62 0 0 0 0
63 0 0 0 0
64 0 0 0 0
65 0 0 0 0
66 0 0 0 0
67 0 0 0 0
68 0 0 0 0
69 0 0 0 0
70 0 0 0 0
71 0 0 0 0
72 0 0 0 0
73 0 0 0 0
74 0 0 0 0
75 0 0 0 0
76 0 0 0 0
77 0 0 0 0
78 0 0 0 0
79 0 0 0 0
80 0 0 0 0
81 0 0 0 0
82 0 0 0 0
83 0 0 0 0
84 0 0 0 0
85 0 0 0 0
86 0 0 0 0
87 0 0 0 0
88 0 0 0 0
89 0 0 0 0
90 0 0 0 0
91 0 0 0 0
92 0 0 0 0
93 0 0 0 0
94 0 0 0 0
95 0 0 0 0
96 0 0 0 0
97 0 0 0 0
98 0 0 0 0
99 0 0 0 0
100 0 0 0 0
101 0 0 0 0
102 0 0 0 0
103 0 0 0 0
104 0 0 0 0
105 0 0 0 0
106 0 0 0 0
107 0 0 0 0
108 0 0 0 0
109 0 0 0 0
110 0 0 0 0
111 0 0 0 0
112 0 0 0 0
113 0 0 0 0
114 0 0 0 0
115 0 0 0 0
116 0 0 0 0
117 0 0 0 0
118 0 0 0 0
119 0 0 0 0
120 0 0 0 0
121 0 0 0 0
122 0 0 0 0
123 0 0 0 0
124 0 0 0 0
125 0 0 0 0
126 0 0 0 0
127 0 0 0 0
128 0 0 0 0
129 0 0 0 0
130 0 0 0 0
131 0 0 0 0
132 0 0 0 0
133 0 0 0 0
134 0 0 0 0
135 0 0 0 0
136 0 0 0 0
137 0 0 0 0
138 0 0 0 0
139 0 0 0 0
140 0 0 0 0
141 0 0 0 0
142 0 0 0 0
143 0 0 0 0
144 0 0 0 0
145 0 0 0 0
146 0 0 0 0
147 0 0 0 0
148 0 0 0 0
149 0 0 0 0
150 0 0 0 0
151 0 0 0 0
152 0 0 0 0
153 0 0 0 0
154 0 0 0 0
155 0 0 0 0
156 0 0 0 0
157 0 0 0 0
158 0 0 0 0
159 0 0 0 0
160 0 0 0 0
161 0 0 0 0
162 0 0 0 0
163 0 0 0 0
164 0 0 0 0
165 0 0 0 0
166 0 0 0 0
167 0 0 0 0
168 0 0 0 0
169 0 0 0 0
170 0 0 0 0
171 0 0 0 0
172 0 0 0 0
173 0 0 0 0
174 0 0 0 0
175 0 0 0 0
176 0 0 0 0
177 0 0 0 0
178 0 0 0 0
179 0 0 0 0
180 0 0 0 0
합계 0 0 0 0