태양광 발전소 ESS 추가설치 경제성 분석

PV원금

회차	월불입액	월이자	대출잔액
1	444,167	444,167	130,000,000
2	444,167	444,167	130,000,000
3	444,167	444,167	130,000,000
4	444,167	444,167	130,000,000
5	444,167	444,167	130,000,000
6	444,167	444,167	130,000,000
7	444,167	444,167	130,000,000
8	444,167	444,167	130,000,000
9	444,167	444,167	130,000,000
10	444,167	444,167	130,000,000
11	444,167	444,167	130,000,000
12	444,167	444,167	130,000,000
13	444,167	444,167	130,000,000
14	444,167	444,167	130,000,000
15	444,167	444,167	130,000,000
16	444,167	444,167	130,000,000
17	444,167	444,167	130,000,000
18	444,167	444,167	130,000,000
19	444,167	444,167	130,000,000
20	444,167	444,167	130,000,000
21	444,167	444,167	130,000,000
22	444,167	444,167	130,000,000
23	444,167	444,167	130,000,000
24	444,167	444,167	130,000,000
25	444,167	444,167	130,000,000
26	444,167	444,167	130,000,000
27	444,167	444,167	130,000,000
28	444,167	444,167	130,000,000
29	444,167	444,167	130,000,000
30	444,167	444,167	130,000,000
31	444,167	444,167	130,000,000
32	444,167	444,167	130,000,000
33	444,167	444,167	130,000,000
34	444,167	444,167	130,000,000
35	444,167	444,167	130,000,000
36	444,167	444,167	130,000,000
37	444,167	444,167	130,000,000
38	444,167	444,167	130,000,000
39	444,167	444,167	130,000,000
40	444,167	444,167	130,000,000
41	444,167	444,167	130,000,000
42	444,167	444,167	130,000,000
43	444,167	444,167	130,000,000
44	444,167	444,167	130,000,000
45	444,167	444,167	130,000,000
46	444,167	444,167	130,000,000
47	444,167	444,167	130,000,000
48	444,167	444,167	130,000,000
49	444,167	444,167	130,000,000
50	444,167	444,167	130,000,000
51	444,167	444,167	130,000,000
52	444,167	444,167	130,000,000
53	444,167	444,167	130,000,000
54	444,167	444,167	130,000,000
55	444,167	444,167	130,000,000
56	444,167	444,167	130,000,000
57	444,167	444,167	130,000,000
58	444,167	444,167	130,000,000
59	444,167	444,167	130,000,000
60	444,167	444,167	130,000,000
61	444,167	444,167	130,000,000
62	444,167	444,167	130,000,000
63	444,167	444,167	130,000,000
64	444,167	444,167	130,000,000
65	444,167	444,167	130,000,000
66	444,167	444,167	130,000,000
67	444,167	444,167	130,000,000
68	444,167	444,167	130,000,000
69	444,167	444,167	130,000,000
70	444,167	444,167	130,000,000
71	444,167	444,167	130,000,000
72	444,167	444,167	130,000,000
73	444,167	444,167	130,000,000
74	444,167	444,167	130,000,000
75	444,167	444,167	130,000,000
76	444,167	444,167	130,000,000
77	444,167	444,167	130,000,000
78	444,167	444,167	130,000,000
79	444,167	444,167	130,000,000
80	444,167	444,167	130,000,000
81	444,167	444,167	130,000,000
82	444,167	444,167	130,000,000
83	444,167	444,167	130,000,000
84	444,167	444,167	130,000,000
85	444,167	444,167	130,000,000
86	444,167	444,167	130,000,000
87	444,167	444,167	130,000,000
88	444,167	444,167	130,000,000
89	444,167	444,167	130,000,000
90	444,167	444,167	130,000,000
91	444,167	444,167	130,000,000
92	444,167	444,167	130,000,000
93	444,167	444,167	130,000,000
94	444,167	444,167	130,000,000
95	444,167	444,167	130,000,000
96	444,167	444,167	130,000,000
97	444,167	444,167	130,000,000
98	444,167	444,167	130,000,000
99	444,167	444,167	130,000,000
100	444,167	444,167	130,000,000
101	444,167	444,167	130,000,000
102	444,167	444,167	130,000,000
103	444,167	444,167	130,000,000
104	444,167	444,167	130,000,000
105	444,167	444,167	130,000,000
106	444,167	444,167	130,000,000
107	444,167	444,167	130,000,000
108	444,167	444,167	130,000,000
109	444,167	444,167	130,000,000
110	444,167	444,167	130,000,000
111	444,167	444,167	130,000,000
112	444,167	444,167	130,000,000
113	444,167	444,167	130,000,000
114	444,167	444,167	130,000,000
115	444,167	444,167	130,000,000
116	444,167	444,167	130,000,000
117	444,167	444,167	130,000,000
118	444,167	444,167	130,000,000
119	444,167	444,167	130,000,000
120	444,167	444,167	130,000,000
121	444,167	444,167	130,000,000
122	444,167	444,167	130,000,000
123	444,167	444,167	130,000,000
124	444,167	444,167	130,000,000
125	444,167	444,167	130,000,000
126	444,167	444,167	130,000,000
127	444,167	444,167	130,000,000
128	444,167	444,167	130,000,000
129	444,167	444,167	130,000,000
130	444,167	444,167	130,000,000
131	444,167	444,167	130,000,000
132	444,167	444,167	130,000,000
133	444,167	444,167	130,000,000
134	444,167	444,167	130,000,000
135	444,167	444,167	130,000,000
136	444,167	444,167	130,000,000
137	444,167	444,167	130,000,000
138	444,167	444,167	130,000,000
139	444,167	444,167	130,000,000
140	444,167	444,167	130,000,000
141	444,167	444,167	130,000,000
142	444,167	444,167	130,000,000
143	444,167	444,167	130,000,000
144	444,167	444,167	130,000,000
145	444,167	444,167	130,000,000
146	444,167	444,167	130,000,000
147	444,167	444,167	130,000,000
148	444,167	444,167	130,000,000
149	444,167	444,167	130,000,000
150	444,167	444,167	130,000,000
151	444,167	444,167	130,000,000
152	444,167	444,167	130,000,000
153	444,167	444,167	130,000,000
154	444,167	444,167	130,000,000
155	444,167	444,167	130,000,000
156	444,167	444,167	130,000,000
157	444,167	444,167	130,000,000
158	444,167	444,167	130,000,000
159	444,167	444,167	130,000,000
160	444,167	444,167	130,000,000
161	444,167	444,167	130,000,000
162	444,167	444,167	130,000,000
163	444,167	444,167	130,000,000
164	444,167	444,167	130,000,000
165	444,167	444,167	130,000,000
166	444,167	444,167	130,000,000
167	444,167	444,167	130,000,000
168	444,167	444,167	130,000,000
169	444,167	444,167	130,000,000
170	444,167	444,167	130,000,000
171	444,167	444,167	130,000,000
172	444,167	444,167	130,000,000
173	444,167	444,167	130,000,000
174	444,167	444,167	130,000,000
175	444,167	444,167	130,000,000
176	444,167	444,167	130,000,000
177	444,167	444,167	130,000,000
178	444,167	444,167	130,000,000
179	444,167	444,167	130,000,000
180	444,167	444,167	130,000,000
181	444,167	444,167	130,000,000
182	444,167	444,167	130,000,000
183	444,167	444,167	130,000,000
184	444,167	444,167	130,000,000
185	444,167	444,167	130,000,000
186	444,167	444,167	130,000,000
187	444,167	444,167	130,000,000
188	444,167	444,167	130,000,000
189	444,167	444,167	130,000,000
190	444,167	444,167	130,000,000
191	444,167	444,167	130,000,000
192	444,167	444,167	130,000,000
193	444,167	444,167	130,000,000
194	444,167	444,167	130,000,000
195	444,167	444,167	130,000,000
196	444,167	444,167	130,000,000
197	444,167	444,167	130,000,000
198	444,167	444,167	130,000,000
199	444,167	444,167	130,000,000
200	444,167	444,167	130,000,000
201	444,167	444,167	130,000,000
202	444,167	444,167	130,000,000
203	444,167	444,167	130,000,000
204	444,167	444,167	130,000,000
205	444,167	444,167	130,000,000
206	444,167	444,167	130,000,000
207	444,167	444,167	130,000,000
208	444,167	444,167	130,000,000
209	444,167	444,167	130,000,000
210	444,167	444,167	130,000,000
211	444,167	444,167	130,000,000
212	444,167	444,167	130,000,000
213	444,167	444,167	130,000,000
214	444,167	444,167	130,000,000
215	444,167	444,167	130,000,000
216	444,167	444,167	130,000,000
217	444,167	444,167	130,000,000
218	444,167	444,167	130,000,000
219	444,167	444,167	130,000,000
220	444,167	444,167	130,000,000
221	444,167	444,167	130,000,000
222	444,167	444,167	130,000,000
223	444,167	444,167	130,000,000
224	444,167	444,167	130,000,000
225	444,167	444,167	130,000,000
226	444,167	444,167	130,000,000
227	444,167	444,167	130,000,000
228	444,167	444,167	130,000,000
229	444,167	444,167	130,000,000
230	444,167	444,167	130,000,000
231	444,167	444,167	130,000,000
232	444,167	444,167	130,000,000
233	444,167	444,167	130,000,000
234	444,167	444,167	130,000,000
235	444,167	444,167	130,000,000
236	444,167	444,167	130,000,000
237	444,167	444,167	130,000,000
238	444,167	444,167	130,000,000
239	444,167	444,167	130,000,000
240	444,167	444,167	130,000,000
합계	106,600,000	106,600,000	0

ESS원금

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

																										(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)		138.70	138.01	137.31	136.62	135.93	135.23	134.54	133.85	133.15	132.46	131.77	131.07	130.38	129.68	128.99	128.30	127.60	126.91	126.22	125.52	124.83	124.14	123.44	122.75	122.06	3,259.45	설치 용량(kWp)		보험료
PV 매출 (백만원)		30.51	30.36	30.21	30.06	29.90	29.75	29.60	29.45	29.29	29.14	28.99	28.84	28.68	28.53	28.38	28.23	28.07	27.92	27.77	27.62	18.72	18.62	18.52	18.41	18.31	673.87	평균 발전시간		사무위탁비용
PV 발전소 유지보수/운영비		2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	2.30	57.50	년 PV 발전용량감소	%	임대료
PV 발전소 순 수익		28.21	28.06	27.91	27.76	27.60	27.45	27.30	27.15	26.99	26.84	26.69	26.54	26.38	26.23	26.08	25.93	25.77	25.62	25.47	25.32	16.42	16.32	16.22	16.11	16.01	616.37	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)		28.21	28.06	27.91	27.76	27.60	27.45	27.30	27.15	26.99	26.84	26.69	26.54	26.38	26.23	26.08	25.93	25.77	25.62	25.47	25.32	16.42	16.32	16.22	16.11	16.01	616.37	ESS충전효율	%	유지보수비
대 출 상 환																												ESS방전효율	%
P V	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							배터리 DoD	%
	이자상환 (백만원)	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33							REC 가중치
	년상환 (백만원)	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	0.00	0.00	0.00	0.00	0.00	106.60	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		22.88	22.73	22.58	22.43	22.27	22.12	21.97	21.82	21.66	21.51	21.36	21.21	21.05	20.90	20.75	20.60	20.44	20.29	20.14	19.99	16.42	16.32	16.22	16.11	16.01	509.77
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)		22.88	22.73	22.58	22.43	22.27	22.12	21.97	21.82	21.66	21.51	21.36	21.21	21.05	20.90	20.75	20.60	20.44	20.29	20.14	19.99	16.42	16.32	16.22	16.11	16.01	509.77	PV (kw 당)
비 용																												PV 사업비	230
보 험 료		0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60	0.60		ESS (kw 당)		0
사무위탁비용		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		총 사업비	230
임 대 료		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
감가상각		15.33	15.33	15.33	15.33	15.33	15.33	15.33	15.33	15.33	15.33	15.33	15.33	15.33	15.33	15.33											230.00
경상이익		6.95	6.80	6.65	6.49	6.34	6.19	6.04	5.88	5.73	5.58	5.42	5.27	5.12	4.97	4.81	20.00	19.84	19.69	19.54	19.39	15.82	15.72	15.62	15.51	15.41	264.77	금융 (백만원)	PV	ESS
법 인 세		0.76	0.75	0.73	0.71	0.70	0.68	0.66	0.65	0.63	0.61	0.60	0.58	0.56	0.55	0.53	2.20	2.18	2.17	2.15	2.13	1.74	1.73	1.72	1.71	1.69	29.13	자기자본금 (백만원)
PV + ESS 총순수익 (백만원)		21.52	21.38	21.25	21.11	20.98	20.84	20.70	20.57	20.43	20.30	20.16	20.03	19.89	19.75	19.62	17.80	17.66	17.52	17.39	17.25	14.08	13.99	13.90	13.81	13.71	465.65	대출액 (백만원)	130	0
누적수익		21.52	42.90	64.15	85.26	106.24	127.08	147.78	168.35	188.79	209.08	229.25	249.27	269.16	288.92	308.53	326.33	343.99	361.51	378.90	396.16	410.24	424.23	438.13	451.94	465.65		이자율	%	%
월 수익		1.79	1.78	1.77	1.76	1.75	1.74	1.73	1.71	1.70	1.69	1.68	1.67	1.66	1.65	1.63	1.48	1.47	1.46	1.45	1.44	1.17	1.17	1.16	1.15	1.14		균등상환 Yr	원리금	원리금
총사업비	-230.00	-108.48	-87.10	-65.85	-44.74	-23.76	-2.92	17.78	38.35	58.79	79.08	99.25	119.27	139.16	158.92	178.53	196.33	213.99	231.51	248.90	266.16	280.24	294.23	308.13	321.94	335.65		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	17년	14년

태양광 발전소 ESS 추가설치 경제성 분석

PV원금 ESS원금 Designed by 웹학교

PV원금

ESS원금