〇〇様太陽光発電事業

出力101ＫＷ

収支計画

年間発電量

01

太陽光発電売電収入
消費税
受取利息
収入合計

1KW当(1100KWH/年）

111,100 ＫＷＨ／年

3年度申請案件234

売電価格

11円＋10％＝12.1円

56

78

9

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

00
20,0000
10,0000
020,0000
10,00000
20,0000
10,0000
020,0000
10,0000
020,0000
10,0000
020,0000
10,0000
020,0000
10,0000
020,0000
10,0000
020,0000
10,00030,00030,00030,00030,00030,00030,00030,00030,00030,0001,290,132
1,100,000
190,132

1,290,132
962,500
327,632

1,290,132
842,188447,944

1,290,132
736,914553,218

1,290,132
644,800
645,332

1,290,132
564,200
725,932

1,290,132
493,675
796,457

1,290,132
431,965
858,166

1,290,132
377,970
912,162

190,13201,100,000

327,632
1,290,132
962,500

447,9442,580,264
842,188553,218
3,870,396
736,914645,332
5,160,528
644,800

725,932
6,450,660
564,200

796,457
7,740,792
493,675

858,166
9,030,924
431,965

912,162
10,321,056
377,970

2,580,264

3,870,396

5,160,528

6,450,660

7,740,792

9,030,924

10,321,056

11,611,188

損
建物取得登録税益 固定資産税
計 保険料
画 維持費
維持費
支払利息
支出合計
償却前損益
減価償却費
経常利益

賠償・動産保険(仮)パワコン交換メンテンナンス

17年0.125

経常利益
前期繰越金
減価償却費
資
自己資金
金 借入金
補助金
繰 合計
計 建設費/その他経費
借地手数料
画
表 消費税

8,800,000
08,800,000
8,000,000

000
1,290,132
000

800,000

0

借入金返済
合計

8,800,000

00000000000
0000000

次期繰越金

0

1,290,132

2,580,264

3,870,396

5,160,528

6,450,660

7,740,792

9,030,924

10,321,056

11,611,188

1,290,132

1,290,132

1,290,132

1,290,132

1,290,132

1,290,132

1,290,132

1,290,132

1,290,132

毎年の現金残高

10

11

12

13

14

15

16

17

18

19

20

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

1,222,100
97,7680264
1,320,132

00
20,0000
10,0000
020,000756,000
10,0000
020,0000
020,0000
10,0000
020,0000
10,0000
020,0000
020,00010,00010,0000
020,0000
10,0000
020,0000
10,0000
020,00010,0000
020,0000
10,00030,000786,000

30,00030,00030,00030,00030,00030,00030,00030,00030,0001,290,132
330,724
959,408

534,132
289,383
244,749

1,290,132
253,210
1,036,922

1,290,132
221,559
1,068,573

1,290,132
193,864
1,096,268

1,290,132
169,631
1,120,501

1,290,132
148,427
1,141,705

1,290,132
129,874
1,160,258

1,290,1320
1,290,132

1,290,1320
1,290,132

1,290,1320
1,290,132

959,408
11,611,188
330,724

244,749
12,901,320
289,383

1,036,922
13,435,452
253,210

1,068,573
14,725,584
221,559

1,096,268
16,015,716
193,864

1,120,501
17,305,848
169,631

1,141,70518,595,980
148,427

1,160,258
19,886,112
129,874

1,290,132
21,176,244
0

1,290,132
22,466,376
0

1,290,132
23,756,507
0

12,901,320

13,435,452

14,725,584

16,015,716

17,305,848

18,595,980

19,886,112

21,176,244

22,466,376

23,756,507

25,046,639

0
0

0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

0
0

12,901,320

13,435,452

14,725,584

16,015,716

17,305,848

18,595,980

19,886,112

21,176,244

22,466,376

23,756,507

25,046,639

1,290,132

534,132

1,290,132

1,290,132

1,290,132

1,290,132

1,290,132

1,290,132

1,290,132

1,290,132

1,290,132

10,000