{"text_format":"2","workbook":"xlsx","n_sheets":4,"sheets":["월별 참여 현황","월별 가격지표 현황","월별 감축 실적","월별 정산금 지급 실적"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"월별 참여 현황","index":0,"n_rows":84,"n_cols":15,"rows_kept":84,"cut":false,"hidden":false,"merged":[[49,1,49,2],[50,1,51,1],[52,1,53,1],[54,1,54,2],[55,1,55,2],[77,1,77,2],[78,1,79,1],[80,1,81,1],[82,1,82,2],[83,1,83,2],[48,1,48,2],[76,1,76,2],[11,1,11,2],[12,1,12,2],[13,1,14,1],[15,1,16,1],[17,1,17,2],[18,1,18,2],[36,1,36,2],[37,1,37,2],[39,1,39,2],[40,1,40,2],[41,1,42,1],[43,1,44,1],[45,1,45,2],[46,1,46,2],[2,1,2,2],[3,1,3,2],[4,1,5,1],[6,1,7,1],[8,1,8,2],[9,1,9,2],[30,1,30,2],[31,1,31,2],[32,1,33,1],[34,1,35,1],[21,1,21,2],[22,1,23,1],[24,1,25,1],[26,1,26,2],[27,1,27,2],[20,1,20,2],[58,1,58,2],[59,1,59,2],[60,1,61,1],[62,1,63,1],[64,1,64,2],[73,1,73,2],[74,1,74,2],[65,1,65,2],[67,1,67,2],[68,1,68,2],[69,1,70,1],[71,1,72,1]]}
[]
[null," ㅇ 월별 의무감축용량(MW)"]
[null,"연",null,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021]
[null,"월",null,12,1,2,3,4,5,6,7,8,9,10,11]
[null,"표 준","수도권",576.35299999999984,576.35299999999984,576.35299999999984,576.35299999999984,576.35299999999984,576.35299999999984,589.18899999999985,589.18899999999985,574.33699999999988,574.33699999999988,574.33699999999988,574.33699999999988]
[null,null,"비수도권",3200.4580000000001,3200.4580000000001,3200.4580000000001,3200.4580000000001,3200.4580000000001,3200.4580000000001,3342.9370000000004,3342.9370000000004,3342.9370000000004,3342.9370000000004,3342.9370000000004,3342.9370000000004]
[null,"중소형","수도권",254.58699999999999,254.58699999999999,254.58699999999999,254.58699999999999,254.58699999999999,254.58699999999999,264.52600000000001,264.52600000000001,256.49000000000007,256.49000000000007,256.49000000000007,256.49000000000007]
[null,null,"비수도권",467.94600000000003,467.94600000000003,464.34299999999996,464.34299999999996,464.34299999999996,464.34299999999996,498.673,498.673,482.45000000000005,482.45000000000005,482.45000000000005,482.45000000000005]
[null,"제 주",null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"합 계",null,4499.3440000000001,4499.3440000000001,4495.741,4495.741,4495.741,4495.741,4695.3249999999998,4695.3249999999998,4656.2139999999999,4656.2139999999999,4656.2139999999999,4656.2139999999999]
[]
[null,"연",null,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022]
[null,"월",null,12,1,2,3,4,5,6,7,8,9,10,11]
[null,"표 준","수도권",589.58100000000002,589.58100000000002,589.58100000000002,589.58100000000002,589.58100000000002,589.58100000000002,602.61599999999999,602.61599999999999,586.61599999999999,586.61599999999999,586.61599999999999,586.61599999999999]
[null,null,"비수도권",3232.6460000000002,3232.6460000000002,3232.6460000000002,3232.6460000000002,3232.6460000000002,3232.6460000000002,3551.5600000000004,3551.5600000000004,3551.5600000000004,3551.5600000000004,3551.5600000000004,3551.5600000000004]
[null,"중소형","수도권",261.36900000000003,261.36900000000003,261.36900000000003,261.36900000000003,261.36900000000003,261.36900000000003,269.82500000000005,269.82500000000005,269.04600000000005,269.04600000000005,269.04600000000005,269.04600000000005]
[null,null,"비수도권",469.33799999999991,469.33799999999991,466.15899999999993,466.15899999999993,466.15899999999993,466.15899999999993,499.53699999999992,499.53699999999992,489.66599999999988,489.66599999999988,489.66599999999988,489.66599999999988]
[null,"제 주",null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"합 계",null,4552.9340000000002,4552.9340000000002,4549.7550000000001,4549.7550000000001,4549.7550000000001,4549.7550000000001,4923.5380000000005,4923.5380000000005,4896.8880000000008,4896.8880000000008,4896.8880000000008,4896.8880000000008]
[]
[null,"연",null,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023]
[null,"월",null,12,1,2,3,4,5,6,7,8,9,10,11]
[null,"표 준","수도권",573.4799999999999,573.4799999999999,573.4799999999999,573.4799999999999,573.4799999999999]
[null,null,"비수도권",3375.3379999999997,3375.3379999999997,3375.3379999999997,3375.3379999999997,3375.3379999999997]
[null,"중소형","수도권",184.61500000000001,184.61500000000001,179.99699999999999,179.99699999999999,179.99699999999999]
[null,null,"비수도권",250.822,250.822,250.822,250.822,250.822]
[null,"제 주",null,37.216999999999999,37.216999999999999,37.216999999999999,37.216999999999999,37.216999999999999]
[null,"합 계",null,4421.4719999999998,4421.4719999999998,4416.8539999999994,4416.8539999999994,4416.8539999999994]
[]
[null," ㅇ 월별 수요자원 수(개)"]
[null,"연",null,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021]
[null,"월",null,12,1,2,3,4,5,6,7,8,9,10,11]
[null,"표 준","수도권",11,11,11,11,11,11,12,12,12,12,12,12]
[null,null,"비수도권",19,19,19,19,19,19,22,22,22,22,22,22]
[null,"중소형","수도권",20,20,20,20,20,20,23,23,22,22,22,22]
[null,null,"비수도권",35,35,35,35,35,35,40,40,39,39,39,39]
[null,"제 주",null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"합 계",null,85,85,85,85,85,85,97,97,95,95,95,95]
[]
[null,"연",null,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022]
[null,"월",null,12,1,2,3,4,5,6,7,8,9,10,11]
[null,"표 준","수도권",12,12,12,12,12,12,13,13,12,12,12,12]
[null,null,"비수도권",20,20,20,20,20,20,24,24,24,24,24,24]
[null,"중소형","수도권",21,21,21,21,21,21,23,23,23,23,23,23]
[null,null,"비수도권",32,32,32,32,32,32,38,38,37,37,37,37]
[null,"제 주",null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"합 계",null,85,85,85,85,85,85,98,98,96,96,96,96]
[]
[null,"연",null,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023]
[null,"월",null,12,1,2,3,4,5,6,7,8,9,10,11]
[null,"표 준","수도권",11,11,11,11,11]
[null,null,"비수도권",21,21,21,21,21]
[null,"중소형","수도권",17,17,17,17,17]
[null,null,"비수도권",18,18,18,18,18]
[null,"제 주",null,5,5,5,5,5]
[null,"합 계",null,72,72,72,72,72]
[]
[null," ㅇ 월별 참여고객 수(개)"]
[null,"연",null,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021]
[null,"월",null,12,1,2,3,4,5,6,7,8,9,10,11]
[null,"표 준","수도권",526,526,526,532,532,532,543,543,543,542,542,542]
[null,null,"비수도권",1238,1238,1238,1267,1267,1267,1362,1362,1362,1357,1357,1357]
[null,"중소형","수도권",942,942,942,940,940,940,978,978,952,949,949,949]
[null,null,"비수도권",2194,2194,2194,2186,2186,2186,2307,2307,2297,2297,2297,2297]
[null,"제 주",null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"합 계",null,4900,4900,4900,4925,4925,4925,5190,5190,5154,5145,5145,5145]
[]
[null,"연",null,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022]
[null,"월",null,12,1,2,3,4,5,6,7,8,9,10,11]
[null,"표 준","수도권",517,517,517,524,524,524,550,550,524,520,520,520]
[null,null,"비수도권",1272,1272,1272,1291,1291,1291,1329,1329,1329,1322,1322,1322]
[null,"중소형","수도권",969,969,969,963,963,963,995,995,995,1001,1001,1001]
[null,null,"비수도권",2276,2276,2276,2243,2243,2243,2438,2438,2422,2396,2396,2396]
[null,"제 주",null,"-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"합 계",null,5034,5034,5034,5021,5021,5021,5312,5312,5270,5239,5239,5239]
[]
[null,"연",null,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023]
[null,"월",null,12,1,2,3,4,5,6,7,8,9,10,11]
[null,"표 준","수도권",504,504,504,503,503]
[null,null,"비수도권",1306,1306,1306,1405,1405]
[null,"중소형","수도권",620,620,620,618,618]
[null,null,"비수도권",1204,1204,1204,1157,1157]
[null,"제 주",null,128,128,128,130,130]
[null,"합 계",null,3762,3762,3762,3813,3813]

{"sheet":"월별 가격지표 현황","index":1,"n_rows":46,"n_cols":14,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null," ㅇ 월별 순편익가격(NBTP) 및 계통한계가격(SMP)(원/kWh)"]
[null,"연",2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021]
[null,"월",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"육지NBTP",71.040000000000006,77.11,85.29,74.510000000000005,80.56,84.34,89.06,97.11,103.77,108.35,134.15,148.01]
[null,"제주NBTP","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"육지SMP",70.47,75.25,83.78,75.97,78.930000000000007,82.72,87.04,93.41,98.21,107.53,126.83,142.46]
[null,"제주SMP",87.75,92.84,124.79,111,95.39,121.49,133.68,153.22999999999999,149.31,130.13999999999999,149.77000000000001,175.72]
[]
[null,"연",2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022]
[null,"월",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"육지NBTP",166.08,216.78,197.17,210.88,141.91,134.96,161.97999999999999,217.71,252.06,270.62,263.69,279.89999999999998]
[null,"제주NBTP","-","-","-","-","-","-","-","-","-","-","-",371.96]
[null,"육지SMP",153.82,196.93,192.34,201.58,139.06,128.84,150.6,196.02,233.37,251.61,242.17,267.55]
[null,"제주SMP",206.86,229.85,229.05,250.33,263.73,214.32,261.31,340.91,238.44,255.03,243.97,275.14999999999998]
[]
[null,"연",2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023]
[null,"월",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"육지NBTP",262.73]
[null,"제주NBTP",346.7]
[null,"육지SMP",240.73]
[null,"제주SMP",247.55]
[]
[null," ㅇ 월별 기본정산금 단가"]
[null,"연",2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021]
[null,"월",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"표준DR(원/kW-월)",4750.8,2863.62,853.6,502.92,421.8,997.04,3862.98,4810.26,1502.14,463.79,1671.34,5132.68]
[null,"중소형DR(원/kW-월)",5807.6,3500.82,1043.24,613.79999999999995,514.9,1218.58,4725.16,5883.15,1837.68,566.39,2044.9,6277.85]
[null,"국민DR(원/kWh)",56347.39,56347.39,56347.39,56347.39,56347.39,56347.39,57315.320000000007,57315.320000000007,57315.320000000007,57335.150000000009,57335.150000000009,59644.350000000006]
[null,"주파수DR(원/kW-10m)",33772.5,33772.5,33772.5,33772.5,33772.5,33772.5,33676.11,33676.11,33676.11,33698.07,33698.07,31108.949999999997]
[]
[null,"연",2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022]
[null,"월",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"표준/중소형DR(원/kW-월)",4599,2723.4,748.02,473.76,459.9,941.6,4355.3999999999996,5541.58,1900.2,487.92,1246.08,4343.8999999999996]
[null,"제주DR(원/kW-월)","-","-","-","-","-","-","-","-","-","-","-",4834.5]
[null,"국민DR(육지)(원/kWh)",58632.58,58632.58,58632.58,58632.58,58632.58,58632.58,63502.27,63502.27,63502.27,63502.27,63502.27,63115.51]
[null,"국민DR(제주)(원/kWh)","-","-","-","-","-","-","-","-","-","-","-",64575.869999999995]
[null,"주파수DR(원/kW-10m)",31108.949999999997,31108.949999999997,31108.949999999997,31108.949999999997,31108.949999999997,31108.949999999997,32485.949999999997,32485.949999999997,32485.949999999997,32485.949999999997,32485.949999999997,33211.35]
[]
[null,"연",2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023]
[null,"월",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"표준/중소형DR(원/kW-월)",2943]
[null,"제주DR(원/kW-월)",3583.3999999999965]
[null,"국민DR(육지)(원/kWh)",66055.849999999977]
[null,"국민DR(제주)(원/kWh)",70847.340000000055]
[null,"주파수DR(원/kW-10m)",33211.35]

{"sheet":"월별 감축 실적","index":2,"n_rows":40,"n_cols":15,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[null,"ㅇ 신뢰성DR 감축실적"]
[null,"차수","연","월","일","감축요청량(MWh)","감축이행량(MWh)","이행률(%)","비 고"]
[null,7,2020,12,9,4499.3439999999982,5024.9059999999972,{"$f":" G4/F4*100","v":111.68085836513055},"감축시험"]
[null,7,2020,12,22,95.762,102.34099999999999,{"$f":" G5/F5*100","v":106.87015726488585},"감축시험"]
[null,7,2021,6,8,4695.324999999998,5331.1489999999976,113.54163982258949,"감축시험"]
[null,7,2021,6,22,451.20000000000005,418.40500000000003,92.731604609929079,"감축시험"]
[null,8,2021,12,7,4552.9339999999993,5048.5670000000036,110.8860132828634,"감축시험"]
[null,8,2021,12,20,33.602000000000004,30.917000000000002,92.009404202130824,"감축시험"]
[null,8,2021,12,21,422.03,456.18700000000001,108.09350046205246,"감축시험"]
[null,8,2022,6,8,4923.5379999999996,5748.9860000000008,116.76534232090829,"감축시험"]
[null,8,2022,6,22,359.24299999999994,348.40500000000003,96.983100575376582,"감축시험"]
[null,9,2022,12,2,4421.4720000000007,4974.6369999999988,112.51087872997947,"감축시험"]
[null,9,2022,12,19,221.72799999999998,246.422,111.13706884110262,"감축시험"]
[]
[]
[null,"ㅇ 자발적DR 감축실적"]
[null,"차수",7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,"연",2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,"합 계"]
[null,"월",12,1,2,3,4,5,6,7,8,9,10,11]
[null,"입찰량(MWh)",82604,40950,44624,55559,43829,55307,65664,64552,102946,69340,66018,54854,{"$f":" SUM(C21:N21)","v":746247}]
[null,"낙찰량(MWh)",34971.713000000003,15913.058000000001,12225.572,12938.3,27391,31050,33940,34889.699999999997,27622,33419,39140,11046,{"$f":" SUM(C22:N22)","v":314546.34299999999}]
[null,"감축량(MWh)",53201.568999999989,22477.290999999994,19306.680000000008,21333.311999999994,47427.513000000006,51359.422999999995,52682.111999999979,55036.646000000015,40413.181000000026,53375.540999999997,59501.409000000007,18100.87,494215.54700000002]
[null,"이행률(%)",{"$f":" C23/C22*100","v":152.12743224788554},{"$f":" D23/D22*100","v":141.25060689152264},157.92046376234998,164.88496943184185,173.14998722208026,165.40876972624795,155.2213081909251,157.74468109499372,146.30794656433289,159.71615248810556,152.02199540112417,163.86809704870541,157.12010582809415]
[]
[null,"차수",8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"연",2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,"합 계"]
[null,"월",12,1,2,3,4,5,6,7,8,9,10,11]
[null,"입찰량(MWh)",73411,41737,66762,58690,50563,76949,84205,82595,139798,74604.699999999953,74325.799999999988,70575.399999999994,{"$f":" SUM(C29:N29)","v":894215.9}]
[null,"낙찰량(MWh)",18870,6402.4,11270,12535,5436,26970,21185,8582,42789,9290.7080000000024,8003.1570000000011,4989.4049999999997,{"$f":" SUM(C30:N30)","v":176322.67}]
[null,"감축량(MWh)",29282.240000000009,9215.7559999999921,16857.350999999999,22307.524000000009,9641.666999999994,43134.994999999995,33865.10300000001,13157.735000000001,66370.473999999987,13768.437,11848.902,8313.8809999999958,277764.06499999994]
[null,"이행률(%)",{"$f":" C31/C30*100","v":155.17880233174355},{"$f":" D31/D30*100","v":143.94220917156056},{"$f":" E31/E30*100","v":149.5772049689441},{"$f":" F31/F30*100","v":177.96189868368575},{"$f":" G31/G30*100","v":177.3669426048564},{"$f":" H31/H30*100","v":159.93694846125322},{"$f":" I31/I30*100","v":159.85415624262455},{"$f":" J31/J30*100","v":153.3178163598229},{"$f":" K31/K30*100","v":155.11106592815909},{"$f":" L31/L30*100","v":148.19577797515535},{"$f":" M31/M30*100","v":148.05284964420912},{"$f":" N31/N30*100","v":166.63071047549752},157.53168041296104]
[]
[null,"차수",9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,"연",2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,"합 계"]
[null,"월",12,1,2,3,4,5,6,7,8,9,10,11]
[null,"입찰량(MWh)",81310.89999999998,68484.200000000012,{"$nulls":10},{"$f":" SUM(C37:N37)","v":149795.09999999998}]
[null,"낙찰량(MWh)",29013.755999999998,23218.698000000004,{"$nulls":10},{"$f":" SUM(C38:N38)","v":52232.453999999998}]
[null,"감축량(MWh)",43360.947999999997,34433.661999999975,{"$nulls":10},77794.609999999971]
[null,"이행률(%)",{"$f":" C39/C38*100","v":149.44961969074257},{"$f":" D39/D38*100","v":148.30143361182425},{"$nulls":10},{"$f":" O39/O38*100","v":148.93922081470646}]

{"sheet":"월별 정산금 지급 실적","index":3,"n_rows":72,"n_cols":15,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"ㅇ 정산금 지급 실적(백만원)"]
[null,"차수",7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,"연",2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,"합계"]
[null,"월",12,1,2,3,4,5,6,7,8,9,10,11]
[null,"실적정산금",2784.2401129999998,1142.4354699999999,941.51530100000002,1095.922435,2081.8101550000001,2498.3357040000001,3347.9485949999998,3186.965553,2641.8806960000002,3505.934769,4375.4839890000003,1483.145393,{"$f":" SUM(C6:N6)","v":29085.618172999999}]
[null,"기본정산금",19870.439023999999,22121.270284999999,25662.729025000001,3973.9024039999999,2340.7130219999999,15846.031143,4809.9672300000002,18647.415483000001,54852.274796999998,7242.2292269999998,2235.320741,19226.294205999999,{"$f":" SUM(C7:N7)","v":196828.586587}]
[null,"합 계",22654.679136999999,23263.705754999999,26604.244326,5069.8248389999999,4422.523177,18344.366847000001,8157.915825,21834.381035999999,57494.155492999998,10748.163995999999,6610.8047299999998,20709.439599000001,225914.20475999999]
[]
[null,"차수",8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"연",2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,"합계"]
[null,"월",12,1,2,3,4,5,6,7,8,9,10,11]
[null,"실적정산금",3617.4525939999985,1072.6132709999997,2451.646110000002,2489.9538690000018,1155.6722040000002,3851.5972469999983,3629.638124000001,1400.1733719999986,9399.7527380000029,2397.523784,2203.4381369999992,1362.309827,{"$f":" SUM(C13:N13)","v":35031.771277}]
[null,"기본정산금",24180.574790000006,20924.323245000007,20043.795756,3403.3077350000003,2155.4919330000007,12695.763727999996,4544.9736120000007,21344.487624000009,60532.67371800002,9305.0665760000011,2389.2895919999996,25228.303273999998,{"$f":" SUM(C14:N14)","v":206748.05158300002}]
[null,"합 계",27798.027384000005,21996.936516000005,22495.441866000001,5893.2616040000021,3311.1641370000007,16547.360974999996,8174.6117360000017,22744.660996000006,69932.426456000016,11702.590360000002,4592.7277289999984,26590.613100999999,241779.82286000001]
[]
[null,"차수",9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,"연",2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,"합계"]
[null,"월",12,1,2,3,4,5,6,7,8,9,10,11]
[null,"실적정산금",9782.9686579999998,6283.2240909999946,{"$nulls":10},{"$f":" SUM(C20:N20)","v":16066.192748999994}]
[null,"기본정산금",19078.113425000003,13022.635088000008,{"$nulls":10},{"$f":" SUM(C21:N21)","v":32100.748513000013}]
[null,"합 계",28844.607421000001,19305.859179000003,{"$nulls":10},48150.4666]
[]
[null,"ㅇ 실적정산금 지급 실적(백만원)"]
[null,"차수",7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,"연",2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,"합계"]
[null,"월",12,1,2,3,4,5,6,7,8,9,10,11]
[null,"신뢰성DR 정산금",377.97739899999999,0,0,0,0,0,474.387182,0,0,0,0,0,{"$f":" SUM(C28:N28)","v":852.36458100000004}]
[null,"자발적DR 정산금",2422.9076829999999,1158.627653,954.06564200000003,1105.433972,2100.581126,2521.5891980000001,2900.247883,3209.2469809999998,2676.9082950000002,3530.528151,4392.4812540000003,1492.1451850000001,{"$f":" SUM(C29:N29)","v":28464.763023}]
[null,"위약금",16.644969,16.192183,12.550341,9.5115370000000006,18.770970999999999,23.253494,26.68647,22.281427999999998,35.027599000000002,24.593381999999998,16.997264999999999,8.9997919999999993,231.50943100000001]
[null,"합 계",2784.2401129999998,1142.4354699999999,941.51530100000002,1095.922435,2081.8101550000001,2498.3357040000001,3347.9485949999998,3186.965553,2641.8806960000002,3505.934769,4375.4839890000003,1483.145393,29085.618172999999]
[]
[null,"차수",8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"연",2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,"합계"]
[null,"월",12,1,2,3,4,5,6,7,8,9,10,11]
[null,"신뢰성DR 정산금",796.32736000000023,0,0,0,0,0,774.10521900000015,0,0,0,0,0,{"$f":" SUM(C36:N36)","v":1570.4325790000003}]
[null,"자발적DR 정산금",2835.2078339999985,1084.5535599999996,2456.7933840000019,2502.5084360000019,1158.4689530000003,3870.4806259999982,2876.5438820000008,1401.3617749999987,9440.3783680000033,2413.724882,2229.4391029999992,1370.4258710000001,{"$f":" SUM(C37:N37)","v":33639.886674000001}]
[null,"위약금",14.082600000000001,11.940289,5.1472740000000012,12.554567,2.7967490000000002,18.883379000000005,21.010977,1.1884029999999999,40.625630000000008,16.201098000000002,26.000966000000002,8.1160440000000005,178.54797600000001]
[null,"합 계",3617.4525939999985,1072.6132709999997,2451.646110000002,2489.9538690000018,1155.6722040000002,3851.5972469999983,3629.638124000001,1400.1733719999986,9399.7527380000029,2397.523784,2203.4381369999992,1362.309827,35031.771277]
[]
[null,"차수",9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,"연",2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,"합계"]
[null,"월",12,1,2,3,4,5,6,7,8,9,10,11]
[null,"신뢰성DR 정산금",1522.0647980000006,0,{"$nulls":10},{"$f":" SUM(C44:N44)","v":1522.0647980000006}]
[null,"자발적DR 정산금",8322.9329659999985,6320.8395679999949,{"$nulls":10},{"$f":" SUM(C45:N45)","v":14643.772533999992}]
[null,"위약금",62.029105999999985,37.615477000000013,{"$nulls":10},99.644582999999997]
[null,"합 계",9782.9686579999998,6283.2240909999946,{"$nulls":10},16066.192748999994]
[]
[null,"ㅇ 기본정산금 지급 실적(백만원)"]
[null,"차수",7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,"연",2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,"합계"]
[null,"월",12,1,2,3,4,5,6,7,8,9,10,11]
[null,"고정기본정산금",19926.435976000001,22121.270284999999,13332.196035000001,3973.9024039999999,2340.7130219999999,1963.235942,4850.5059469999997,18647.415483000001,23190.401302999999,7242.2292269999998,2235.320741,8058.1551369999997,{"$f":" SUM(C53:N53)","v":127881.781502}]
[null,"차등기본정산금",0,0,12330.53299,0,0,13882.795201000001,0,0,31661.873493999999,0,0,11168.139069000001,{"$f":" SUM(C54:N54)","v":69043.340754000004}]
[null,"위약금",55.996952,0,0,0,0,0,40.538716999999998,0,0,0,0,0,96.535668999999999]
[null,"합 계",19870.439023999999,22121.270284999999,25662.729025000001,3973.9024039999999,2340.7130219999999,15846.031143,4809.9672300000002,18647.415483000001,54852.274796999998,7242.2292269999998,2235.320741,19226.294205999999,196828.586587]
[]
[null,"차수",8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"연",2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,"합계"]
[null,"월",12,1,2,3,4,5,6,7,8,9,10,11]
[null,"고정기본정산금",24205.537023000004,20924.323245000007,12390.802766000001,3403.3077350000003,2155.4919330000007,2092.4323259999996,4636.0033820000008,21344.487624000009,27136.496604000014,9305.0665760000011,2389.2895919999996,6101.9142000000011,{"$f":" SUM(C61:N61)","v":136085.15300600004}]
[null,"차등기본정산금",0,0,7652.9929900000006,0,0,10603.331401999996,0,0,33396.177114000006,0,0,19126.389073999999,{"$f":" SUM(C62:N62)","v":70778.890580000007}]
[null,"위약금",24.962232999999998,0,0,0,0,0,91.029769999999985,0,0,0,0,0,115.99200299999998]
[null,"합 계",24180.574790000006,20924.323245000007,20043.795756,3403.3077350000003,2155.4919330000007,12695.763727999996,4544.9736120000007,21344.487624000009,60532.67371800002,9305.0665760000011,2389.2895919999996,25228.303273999998,206748.05158300002]
[]
[null,"차수",9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,"연",2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,"합계"]
[null,"월",12,1,2,3,4,5,6,7,8,9,10,11]
[null,"고정기본정산금",19224.690884000003,13022.635088000008,{"$nulls":10},{"$f":" SUM(C69:N69)","v":32247.325972000013}]
[null,"차등기본정산금",0,0,{"$nulls":10},{"$f":" SUM(C70:N70)","v":0}]
[null,"위약금",146.57745899999998,0,{"$nulls":10},146.57745899999998]
[null,"합 계",19078.113425000003,13022.635088000008,{"$nulls":10},32100.748513000013]