{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["計画資料","結果_太陽光","投資回収計算_太陽光","エネルギー計算_太陽光","送電線価格","負荷","エネルギー単価","用語の説明"],"not_rendered":{"charts":5,"images":4,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"計画資料","index":0,"n_rows":164,"n_cols":18,"rows_kept":164,"cut":false,"hidden":false,"merged":[]}
[]
[null,"■検討対象"]
[]
[null,null,"項目","値","備考"]
[null,null,"面的利用/個別利用","面的利用","選択してください。"]
[null,null,"面的利用建物数",null,"選択してください。"]
[null,null,"再生可能エネルギーの種類","太陽光"]
[null,null,"熱の利用用途",null,"選択してください。"]
[]
[]
[null,"■エネルギー供給設備",null,null,null,null,null,null,null,null,null,null,"【面的利用】エネルギー利用設備を置く建物"]
[]
[null,null,"・太陽光パネルの設置面積の入力",null,null,null,null,null,null,null,null,null,null,"・建物1　施設情報"]
[null,null,"設置面積の設定方法",null,"選択してください。",null,null,null,null,null,"供給先までの距離",null,null,"現状の電気/燃料使用量の有無"]
[null,null,"太陽光パネルの設置面積",null,"㎡",null,null,null,null,null,null,"m"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"項目","値","単位"]
[null,null,"・施設情報(太陽光パネルの設置面積を自動計算する場合は施設情報を入力してください。）",null,null,null,null,null,null,null,null,null,null,"延床面積",null,"㎡"]
[null,null,"項目","値","単位",null,null,null,null,null,null,null,null,"建物用途",null,"選択してください。"]
[null,null,"敷地面積",null,"㎡","※空き敷地にパネルを設置しない場合は「０」としてください。"]
[null,null,"延床面積",null,"㎡","※敷地内に建物が有る場合は入力してください。",null,null,null,null,null,null,null,"項目","料金","単位","使用量","単位"]
[null,null,"建築面積",null,"㎡","※敷地内に建物が有る場合は入力してください。",null,null,null,null,null,null,null,"電気",null,"円/年",null,"kWh/年"]
[null,null,"建物用途",null,"選択してください。","※敷地内に建物が有る場合は入力してください。",null,null,null,null,null,null,null,"※燃料種別を選択してください。",null,"円/年",null,{"$f":"VLOOKUP(N22,エネルギー単価!$G$6:$M$11,7,FALSE)","v":"　"}]
[null,null,"設置面積（自動計算）",{"$f":"エネルギー計算_太陽光!E13","v":0},"㎡"]
[]
[]
[null,null,"・電気/熱　売値",null,null,null,null,null,null,null,null,null,null,"・建物2　施設情報"]
[null,null,"燃料の種類","値","単位",null,null,null,null,null,"供給先までの距離",null,null,"現状の電気/燃料使用量の有無"]
[null,null,"電気売価",null,"円/kWh",null,null,null,null,null,null,"m"]
[null,null,"熱売価",null,"円/MJ",null,null,null,null,null,null,null,null,"項目","値","単位"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"延床面積",null,"㎡"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"建物用途",null,"選択してください。"]
[]
[null,null,"供給先までの距離",null,null,null,null,null,null,null,null,null,null,"項目","料金","単位","使用量","単位"]
[null,null,null,"m",null,null,null,null,null,null,null,null,null,"電気",null,"円/年",null,"kWh/年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"※燃料種別を選択してください。",null,"円/年",null,{"$f":"VLOOKUP(N35,エネルギー単価!$G$6:$M$11,7,FALSE)","v":"　"}]
[]
[null,"【自家消費】エネルギー利用設備を置く建物（エネルギー供給設備を設置する場所の敷地内又は別敷地の自己所有建物で自家消費する場合は入力）"]
[]
[null,null,"・現状の電気/燃料使用量",null,null,null,null,null,null,null,null,null,null,"・建物3　施設情報"]
[null,null,"現状の電気/燃料使用量の有無",null,null,null,null,null,null,null,"供給先までの距離",null,null,"現状の電気/燃料使用量の有無"]
[null,null,null,null,null,null,null,null,null,null,null,"m"]
[null,null,"項目","値","単位",null,null,null,null,null,null,null,null,"項目","値","単位"]
[null,null,"延床面積",null,"㎡",null,null,null,null,null,null,null,null,"延床面積",null,"㎡"]
[null,null,"建物用途",null,"選択してください。",null,null,null,null,null,null,null,null,"建物用途",null,"選択してください。"]
[]
[null,null,"項目","料金","単位","使用量","単位",null,null,null,null,null,null,"項目","料金","単位","使用量","単位"]
[null,null,"電気",null,"円/年",null,"kWh/年",null,null,null,null,null,null,"電気",null,"円/年",null,"kWh/年"]
[null,null,"※燃料種別を選択してください。",null,"円/年",null,{"$f":"VLOOKUP(C48,エネルギー単価!G6:M11,7,FALSE)","v":"　"},null,null,null,null,null,null,"※燃料種別を選択してください。",null,"円/年",null,{"$f":"VLOOKUP(N48,エネルギー単価!$G$6:$M$11,7,FALSE)","v":"　"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"・建物4　施設情報"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"現状の電気/燃料使用量の有無"]
[]
[null,null,null,null,null,null,null,null,null,null,"供給先までの距離",null,null,"項目","値","単位"]
[null,null,null,null,null,null,null,null,null,null,400,"m",null,"延床面積",null,"㎡"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"建物用途",null,"選択してください。"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"項目","料金","単位","使用量","単位"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"電気",null,"円/年",null,"kWh/年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"※燃料種別を選択してください。",null,"円/年",null,{"$f":"VLOOKUP(N61,エネルギー単価!$G$6:$M$11,7,FALSE)","v":"　"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"・建物5　施設情報"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"現状の電気/燃料使用量の有無"]
[]
[null,null,null,null,null,null,null,null,null,null,"供給先までの距離",null,null,"項目","値","単位"]
[null,null,null,null,null,null,null,null,null,null,null,"m",null,"延床面積",null,"㎡"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"建物用途",null,"選択してください。"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"項目","料金","単位","使用量","単位"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"電気",null,"円/年",null,"kWh/年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"※燃料種別を選択してください。",null,"円/年",null,{"$f":"VLOOKUP(N74,エネルギー単価!$G$6:$M$11,7,FALSE)","v":"　"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"・建物6　施設情報"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"現状の電気/燃料使用量の有無"]
[]
[null,null,null,null,null,null,null,null,null,null,"供給先までの距離",null,null,"項目","値","単位"]
[null,null,null,null,null,null,null,null,null,null,null,"m",null,"延床面積",null,"㎡"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"建物用途",null,"選択してください。"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"項目","料金","単位","使用量","単位"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"電気",null,"円/年",null,"kWh/年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"※燃料種別を選択してください。",null,"円/年",null,{"$f":"VLOOKUP(N87,エネルギー単価!$G$6:$M$11,7,FALSE)","v":"　"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"・建物7　施設情報"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"現状の電気/燃料使用量の有無"]
[]
[null,null,null,null,null,null,null,null,null,null,"供給先までの距離",null,null,"項目","値","単位"]
[null,null,null,null,null,null,null,null,null,null,null,"m",null,"延床面積",null,"㎡"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"建物用途",null,"選択してください。"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"項目","料金","単位","使用量","単位"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"電気",null,"円/年",null,"kWh/年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"※燃料種別を選択してください。",null,"円/年",null,{"$f":"VLOOKUP(N100,エネルギー単価!$G$6:$M$11,7,FALSE)","v":"　"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"・建物8　施設情報"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"現状の電気/燃料使用量の有無"]
[]
[null,null,null,null,null,null,null,null,null,null,"供給先までの距離",null,null,"項目","値","単位"]
[null,null,null,null,null,null,null,null,null,null,null,"m",null,"延床面積",null,"㎡"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"建物用途",null,"選択してください。"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"項目","料金","単位","使用量","単位"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"電気",null,"円/年",null,"kWh/年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"※燃料種別を選択してください。",null,"円/年",null,{"$f":"VLOOKUP(N113,エネルギー単価!$G$6:$M$11,7,FALSE)","v":"　"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"・建物9　施設情報"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"現状の電気/燃料使用量の有無"]
[]
[null,null,null,null,null,null,null,null,null,null,"供給先までの距離",null,null,"項目","値","単位"]
[null,null,null,null,null,null,null,null,null,null,null,"m",null,"延床面積",null,"㎡"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"建物用途",null,"選択してください。"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"項目","料金","単位","使用量","単位"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"電気",null,"円/年",null,"kWh/年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"※燃料種別を選択してください。",null,"円/年",null,{"$f":"VLOOKUP(N126,エネルギー単価!$G$6:$M$11,7,FALSE)","v":"　"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"・建物10　施設情報"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"現状の電気/燃料使用量の有無"]
[]
[null,null,null,null,null,null,null,null,null,null,"供給先までの距離",null,null,"項目","値","単位"]
[null,null,null,null,null,null,null,null,null,null,1000,"m",null,"延床面積",null,"㎡"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"建物用途",null,"選択してください。"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"項目","料金","単位","使用量","単位"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"電気",208000,"円/年",10000,"kWh/年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"※燃料種別を選択してください。",null,"円/年",null,{"$f":"VLOOKUP(N139,エネルギー単価!$G$6:$M$11,7,FALSE)","v":"　"}]
[]
[]
[]
["a"]
[null,"※非表示にする。"]
[null,"自分の施設の情報　コントローラー"]
[]
[null,null,"・施設情報"]
[null,null,"項目","値","単位"]
[null,null,"延床面積",{"$f":"D43","v":0},"㎡"]
[null,null,"建築面積",{"$f":"D21","v":0},"㎡"]
[null,null,"敷地面積",{"$f":"D19","v":0},"㎡"]
[null,null,"建物用途",{"$f":"D44","v":0}]
[]
[null,null,"・現状の電気/燃料使用量の有無が「無し」の場合の使用量　原単位より計算"]
[null,null,"項目","料金","単位","使用量","単位"]
[null,null,"電気料金",{"$f":"F156*エネルギー単価!C4","v":0},"円/年",{"$f":"IF(D152=0,0,VLOOKUP(D152,負荷!B4:J9,2,FALSE)*D149)","v":0},"kWh/年"]
[null,null,{"$f":"C48","v":"※燃料種別を選択してください。"},null,"円/年",null,{"$f":"VLOOKUP(C157,エネルギー単価!G6:M11,7,FALSE)","v":"　"}]
[]
[null,null,"・計算に利用する現状のエネルギー使用量・料金"]
[null,null,"項目","料金","単位","使用量","単位"]
[null,null,"電気料金",{"$f":"IF($D$40=\"有り\",D47,D156)","v":0},"円/年",{"$f":"IF($D$40=\"有り\",F47,F156)","v":0},"kWh/年"]
[null,null,{"$f":"C48","v":"※燃料種別を選択してください。"},{"$f":"IF($D$40=\"有り\",D48,D157)","v":0},"円/年",{"$f":"IF($D$40=\"有り\",F48,F157)","v":0},{"$f":"VLOOKUP(C162,エネルギー単価!G6:M11,7,FALSE)","v":"　"}]
[]
["a"]

{"sheet":"結果_太陽光","index":1,"n_rows":28,"n_cols":5,"rows_kept":28,"cut":false,"hidden":true,"merged":[[5,2,5,3],[6,2,6,3],[7,2,7,3],[1,1,1,2],[2,1,2,2],[3,1,3,2],[1,3,1,5],[2,3,2,5],[3,3,3,5]]}
[null,"検討結果"]
[null,"面的利用/個別利用",null,{"$f":"計画資料!D5","v":"面的利用"}]
[null,"再生可能エネルギーの種類",null,{"$f":"計画資料!D7","v":"太陽光"}]
[null,"熱の利用用途",null,{"$f":"IF(D3=\"太陽光\",\"-\",計画資料!D8)","v":"-"}]
[]
[null,"初期投資",{"$f":"投資回収計算_太陽光!D4","v":0},null,"千円"]
[null,"年間利益",{"$f":"投資回収計算_太陽光!D5","v":0},null,"千円/年"]
[null,"投資回収年数",{"$f":"IF(投資回収計算_太陽光!L4>=50,\"回収不可\",投資回収計算_太陽光!L4)","v":"回収不可"},null,"年"]
[null,"（参考）メンテナンス費",null,{"$f":"INT(C6*2/100)","v":0},"千円/年"]
[null,"※メンテナンス費は初期投資の2％と想定している。"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"※年間利益は、「再エネ導入による現状からのエネルギー削減料＋売電/売熱料」の試算結果。"]
[null,"※太陽光発電設備の廃棄費用（初期投資額の5%とする）と太陽光パネル等のシステム更新費用を計上。自営線の更新は考慮していない。"]
[null,"※本検討は概算参考値であるため、再エネ導入の際には詳細検討を行う必要があります。"]

{"sheet":"投資回収計算_太陽光","index":2,"n_rows":104,"n_cols":29,"rows_kept":104,"cut":false,"hidden":true,"merged":[]}
[]
[null,"■投資回収計算",null,null,null,null,null,null,null,null,null,null,null,"■年間エネルギー料金比較（電気）",null,null,null,null,null,null,null,null,"■年間エネルギー消費量比較（電気）"]
[null,null,"月額","年額[千円]","備考",null,"運用年数","投資額[千円]","積算利益[千円]","単年利益[千円/年]","投資回収年","投資回収年",null,"項目",null,"単位","導入前","導入後","ｴﾈﾙｷﾞｰｺｽﾄ削減料金","売電料金","単年利益",null,"S",null,"単位","導入前","導入後","削減量","売電/売熱量"]
[null,"初期投資額",null,{"$f":"エネルギー計算_太陽光!AG17","v":0},null,null,0,{"$f":"-D4","v":0},{"$f":"H4","v":0},null,{"$f":"(I4>0)*G4+(I4<=0)*1000","v":1000},{"$f":"MIN(K4:K33)","v":1000},null,"自己施設","電気料金","千円/年",{"$f":"計画資料!D161/1000","v":0},{"$f":"エネルギー計算_太陽光!AB20","v":0},{"$f":"Q4-R4","v":0}]
[null,"年間利益",null,{"$f":"U15","v":0},null,null,{"$f":"G4+1","v":1},null,{"$f":"H5+I4+J5","v":0},{"$f":"D5","v":0},{"$f":"(I5>0)*G5+(I5<=0)*1000","v":1000},null,null,"建物1","電気料金","千円/年",{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AO35)","v":0},{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AT35)","v":0},{"$f":"Q5-R5","v":0},{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AR35)","v":0}]
[null,null,null,null,null,null,{"$f":"G5+1","v":2},null,{"$f":"H6+I5+J6","v":0},{"$f":"J5","v":0},{"$f":"(I6>0)*G6+(I6<=0)*1000","v":1000},null,null,"建物2","電気料金","千円/年",{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AO36)","v":0},{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AT36)","v":0},0,{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AR36)","v":0}]
[null,null,null,null,null,null,3,null,0,0,1000,null,null,"建物3","電気料金","千円/年",{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AO37)","v":0},{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AT37)","v":0},0,{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AR37)","v":0}]
[null,null,null,null,null,null,4,null,0,0,1000,null,null,"建物4","電気料金","千円/年",{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AO38)","v":0},{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AT38)","v":0},0,{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AR38)","v":0}]
[null,null,null,null,null,null,5,null,0,0,1000,null,null,"建物5","電気料金","千円/年",{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AO39)","v":0},{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AT39)","v":0},0,{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AR39)","v":0}]
[null,null,null,null,null,null,6,null,0,0,1000,null,null,"建物6","電気料金","千円/年",{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AO40)","v":0},{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AT40)","v":0},0,{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AR40)","v":0}]
[null,null,null,null,null,null,7,null,0,0,1000,null,null,"建物7","電気料金","千円/年",{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AO41)","v":0},{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AT41)","v":0},0,{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AR41)","v":0}]
[null,null,null,null,null,null,8,null,0,0,1000,null,null,"建物8","電気料金","千円/年",{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AO42)","v":0},{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AT42)","v":0},0,{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AR42)","v":0}]
[null,null,null,null,null,null,9,null,0,0,1000,null,null,"建物9","電気料金","千円/年",{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AO43)","v":0},{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AT43)","v":0},0,{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AR43)","v":0}]
[null,null,null,null,null,null,10,null,0,0,1000,null,null,"建物10","電気料金","千円/年",{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AO44)","v":0},{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AT44)","v":0},0,{"$f":"IF(計画資料!D5=\"個別建物利用\",0,エネルギー計算_太陽光!AR44)","v":0}]
[null,null,null,null,null,null,11,null,0,0,1000,null,null,"自己 年間利益","電気料金","千円/年",{"$f":"SUM(Q4)","v":0},{"$f":"SUM(R4)","v":0},{"$f":"SUM(S4)","v":0},{"$f":"SUM(T5:T14)","v":0},{"$f":"S15+T15","v":0}]
[null,null,null,null,null,null,12,null,0,0,1000,null,null,"他者","電気料金","千円/年",{"$f":"SUM(Q5:Q14)","v":0},{"$f":"SUM(R5:R14)","v":0},{"$f":"SUM(S5:S14)","v":0}]
[null,null,null,null,null,null,13,null,0,0,1000,null,null,null,null,null,null,null,null,null,null,null,"電気",null,"kWh/年",{"$f":"計画資料!F161","v":0},{"$f":"エネルギー計算_太陽光!AB18","v":0},{"$f":"Z17-AA17","v":0},{"$f":"エネルギー計算_太陽光!AB27","v":0}]
[null,null,null,null,null,null,14,null,0,0,1000,null,null,null,null,null,null,null,null,null,null,null,"燃料",{"$f":"計画資料!C162","v":"※燃料種別を選択してください。"},{"$f":"計画資料!G162","v":"　"},{"$f":"計画資料!F162","v":0},null,{"$f":"Z18-AA18","v":0}]
[null,null,null,null,null,null,15,null,0,0,1000]
[null,null,null,null,null,null,16,null,0,0,1000]
[null,null,null,null,null,null,17,null,0,0,1000]
[null,null,null,null,null,null,18,null,0,0,1000]
[null,null,null,null,null,null,19,null,0,0,1000]
[null,null,null,null,"20年目に廃棄費用と更新費用を見込む。",null,20,{"$f":"-(エネルギー計算_太陽光!AG39+エネルギー計算_太陽光!AG13)","v":0},0,0,1000]
[null,null,null,null,"太陽光発電設備の耐用年数20年",null,21,null,0,0,1000]
[null,null,null,null,null,null,22,null,0,0,1000]
[null,null,null,null,null,null,23,null,0,0,1000]
[null,null,null,null,null,null,24,null,0,0,1000]
[null,null,null,null,null,null,25,null,0,0,1000]
[null,null,null,null,null,null,26,null,0,0,1000]
[null,null,null,null,null,null,27,null,0,0,1000]
[null,null,null,null,null,null,28,null,0,0,1000]
[null,null,null,null,null,null,29,null,0,0,1000]
[null,null,null,null,null,null,30,null,0,0,{"$f":"(I34>0)*G34+(I34<=0)*1000","v":1000}]
[null,null,null,null,null,null,31,null,{"$f":"H35+I34+J35","v":0},0,1000]
[null,null,null,null,null,null,32,null,0,0,1000]
[null,null,null,null,null,null,33,null,0,0,1000]
[null,null,null,null,null,null,34,null,0,0,1000]
[null,null,null,null,null,null,35,null,0,0,1000]
[null,null,null,null,null,null,36,null,0,0,1000]
[null,null,null,null,null,null,37,null,{"$f":"H41+I40+J41","v":0},0,1000]
[null,null,null,null,null,null,38,null,{"$f":"H42+I41+J42","v":0},0,1000]
[null,null,null,null,null,null,39,null,{"$f":"H43+I42+J43","v":0},0,{"$f":"(I43>0)*G43+(I43<=0)*1000","v":1000}]
[null,null,null,null,null,null,40,{"$f":"-(エネルギー計算_太陽光!AG39+エネルギー計算_太陽光!AG13)","v":0},0,0,1000]
[null,null,null,null,null,null,41,null,0,0,1000]
[null,null,null,null,null,null,42,null,0,0,1000]
[null,null,null,null,null,null,43,null,0,0,1000]
[null,null,null,null,null,null,44,null,0,0,1000]
[null,null,null,null,null,null,45,null,{"$f":"H49+I48+J49","v":0},0,{"$f":"(I49>0)*G49+(I49<=0)*1000","v":1000}]
[null,null,null,null,null,null,46,null,0,0,1000]
[null,null,null,null,null,null,47,null,0,0,1000]
[null,null,null,null,null,null,48,null,0,0,1000]
[null,null,null,null,null,null,49,null,0,0,1000]
[null,null,null,null,null,null,50,null,0,0,1000]
[null,null,null,null,null,null,51,null,{"$f":"H55+I54+J55","v":0},0,{"$f":"(I55>0)*G55+(I55<=0)*1000","v":1000}]
[null,null,null,null,null,null,52,null,0,0,1000]
[null,null,null,null,null,null,53,null,0,0,1000]
[null,null,null,null,null,null,54,null,0,0,1000]
[null,null,null,null,null,null,55,null,0,0,1000]
[null,null,null,null,null,null,56,null,0,0,1000]
[null,null,null,null,null,null,57,null,0,0,1000]
[null,null,null,null,null,null,58,null,0,0,1000]
[null,null,null,null,null,null,59,null,0,0,1000]
[null,null,null,null,null,null,60,{"$f":"-(エネルギー計算_太陽光!AG39+エネルギー計算_太陽光!AG13)","v":0},0,0,1000]
[null,null,null,null,null,null,61,null,0,0,1000]
[null,null,null,null,null,null,62,null,0,0,1000]
[null,null,null,null,null,null,63,null,0,0,1000]
[null,null,null,null,null,null,64,null,0,0,1000]
[null,null,null,null,null,null,65,null,0,0,1000]
[null,null,null,null,null,null,{"$f":"G69+1","v":66},null,0,{"$f":"J69","v":0},1000]
[null,null,null,null,null,null,67,null,0,0,1000]
[null,null,null,null,null,null,68,null,0,0,1000]
[null,null,null,null,null,null,69,null,0,0,1000]
[null,null,null,null,null,null,70,null,0,0,1000]
[null,null,null,null,null,null,71,null,0,0,1000]
[null,null,null,null,null,null,72,null,0,0,1000]
[null,null,null,null,null,null,73,null,0,0,1000]
[null,null,null,null,null,null,74,null,0,0,1000]
[null,null,null,null,null,null,75,null,0,0,1000]
[null,null,null,null,null,null,76,null,0,0,1000]
[null,null,null,null,null,null,77,null,0,0,1000]
[null,null,null,null,null,null,78,null,0,0,1000]
[null,null,null,null,null,null,79,null,0,0,1000]
[null,null,null,null,null,null,80,{"$f":"-(エネルギー計算_太陽光!AG39+エネルギー計算_太陽光!AG13)","v":0},0,0,1000]
[null,null,null,null,null,null,81,null,0,0,1000]
[null,null,null,null,null,null,82,null,0,0,1000]
[null,null,null,null,null,null,83,null,0,0,1000]
[null,null,null,null,null,null,84,null,0,0,1000]
[null,null,null,null,null,null,85,null,0,0,1000]
[null,null,null,null,null,null,86,null,0,0,1000]
[null,null,null,null,null,null,87,null,0,0,1000]
[null,null,null,null,null,null,88,null,0,0,1000]
[null,null,null,null,null,null,89,null,0,0,1000]
[null,null,null,null,null,null,90,null,0,0,1000]
[null,null,null,null,null,null,91,null,0,0,1000]
[null,null,null,null,null,null,92,null,0,0,1000]
[null,null,null,null,null,null,93,null,0,0,1000]
[null,null,null,null,null,null,94,null,0,0,1000]
[null,null,null,null,null,null,95,null,0,0,1000]
[null,null,null,null,null,null,96,null,0,0,1000]
[null,null,null,null,null,null,97,null,0,0,1000]
[null,null,null,null,null,null,98,null,0,0,1000]
[null,null,null,null,null,null,99,null,0,0,1000]
[null,null,null,null,null,null,100,{"$f":"-(エネルギー計算_太陽光!AG39+エネルギー計算_太陽光!AG13)","v":0},0,0,1000]

{"sheet":"エネルギー計算_太陽光","index":3,"n_rows":51,"n_cols":46,"rows_kept":51,"cut":false,"hidden":true,"merged":[]}
[]
[null,"■太陽光発電　設置面積、発電容量、係数の設定",null,null,null,null,null,"■月別発電量の予想","東京",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"■一次エネルギー削減量原単位","東京",null,null,null,"■システム価格（NEDO「調達価格等算定委員会の採用力算出した発電コスト」より）"]
[null,"項目","記号","単位","値","備考",null,"項目","記号","単位","1月","2月","3月","4月","5月","6月","7月","8月","9月","10月","11月","12月","年合計","備考",null,"項目","単位","値","備考",null,"項目","システム価格(万円/kW)","システム価格(万円/m2)","備考"]
[null,"延床面積",null,"m2",{"$f":"計画資料!D20","v":0},"入力シートより",null,"月平均傾斜面日射量","HS","kWh/m2日",3.79,4,3.97,4.3600000000000003,4.2699999999999996,3.59,3.78,4.1399999999999997,3.23,3.19,3.16,3.31,{"$f":"SUM(K4:V4)","v":44.790000000000006},"NEDO　MONSOLA-11（地点：東京、傾斜角：30度、方位角：0度）",null,"電気一次エネルギー換算係数","MJ/kWh",9.76,null,null,"非住宅(10kW以上)",27.2,{"$f":"AF4*$E$15","v":2.72},"←導入コスト原単位"]
[null,"建築面積",null,"m2",{"$f":"計画資料!D21","v":0},"入力シートより",null,"月日数","d","日/月",31,28,31,30,31,30,31,31,30,31,30,31,{"$f":"SUM(K5:V5)","v":365},null,null,"年間発電量","kWh/年",{"$f":"W14","v":0},null,null,"住宅(10kW未満)(出力制御無し)",35.799999999999997,{"$f":"AF5*$E$15","v":3.58}]
[null,"建物用途",null,null,{"$f":"計画資料!D22","v":0},"入力シートより",null,"月積算傾斜面日射量","HAM","kWh/m2月",{"$f":"K4*K5","v":117.49},112,123.07000000000001,130.80000000000001,132.36999999999998,107.69999999999999,117.17999999999999,128.34,96.9,98.89,94.800000000000011,102.61,{"$f":"SUM(K6:V6)","v":1362.15},null,null,"設置面積","m2",{"$f":"E14","v":0},null,null,"住宅(10kW未満)(出力制御有り)",35,{"$f":"AF6*$E$15","v":3.5}]
[null,"設置係数","-","-",{"$f":"IF(E6=0,0,VLOOKUP(E6,エネルギー計算_太陽光!B34:F38,4,FALSE))","v":0},null,null,"月平均気温","TAV","℃",5.2,5.7,8.6999999999999993,13.9,18.2,21.4,25,26.4,22.8,17.5,12.1,7.6,null,"気象庁HP　平年値　https://www.data.jma.go.jp/gmd/risk/obsdl/index.php（閲覧日2018/12/7）",null,"一次エネルギー削減量原単位","MJ/m2年",{"$f":"AB5*AB4/AB6","v":{"$error":"#DIV/0!"}},"設置面積あたり",null,"システム価格(万円/m2)は設置面積当りの発電容量目安0.1kW/m2にて変換"]
[null,"屋根面へのパネル設置面積","SR","m2",{"$f":"IF(E6=\"住宅施設\",E4*E7,E5*E7)","v":0},null,null,"加重平均太陽電池モジュール温度上昇","⊿T","℃",{"$f":"$E$24","v":21.5},21.5,21.5,21.5,21.5,21.5,21.5,21.5,21.5,21.5,21.5,21.5,null,"架台設置形：18.4℃、屋根置き形：21.5℃、建材一体形：28.0℃"]
[null,"敷地面積","-","m2",{"$f":"計画資料!D19","v":0},"入力シートより",null,"加重平均太陽電池モジュール温度","TCR","℃",{"$f":"K7+K8","v":26.7},27.2,30.2,35.4,39.700000000000003,42.9,46.5,47.9,44.3,39,33.6,29.1,null,"TCR=TAV+⊿T",null,"■自家消費　エネルギーコスト削減量",null,null,null,null,"■イニシャルコスト"]
[null,"敷地空きスペース","-","m2",{"$f":"IF(E9-E5<=0,0,E9-E5)","v":0},null,null,"最大出力温度係数","αPmax","%/℃",-0.45,-0.45,-0.45,-0.45,-0.45,-0.45,-0.45,-0.45,-0.45,-0.45,-0.45,-0.45,null,"結晶系：-0.4～-0.5(%/℃)",null,"項目","単位","値","備考",null,"項目","単位","値","備考"]
[null,"敷地空きスペース有効面積率","-","-",0.8,"設定",null,"温度補正係数","KPT","-",{"$f":"1+K10/100*(K9-25)","v":0.99234999999999995},0.99009999999999998,0.97660000000000002,0.95320000000000005,0.93384999999999996,0.91944999999999999,0.90325,0.89695000000000003,0.91315000000000002,0.93700000000000006,0.96130000000000004,0.98155000000000003,null,null,null,"導入前　年間電気使用量","kWh/年",{"$f":"計画資料!F161","v":0},"入力シートより",null,"システム単価","千円/m2",{"$f":"AG4*10","v":27.200000000000003}]
[null,"敷地空きスペースへのパネル設置面積","SR","m2",{"$f":"E10*E11","v":0},null,null,"月別総合設計係数","K","-",{"$f":"$E$17*K11","v":0.75041638982549985},0.74871493683299983,0.73850621887799994,0.72081110775599988,0.70617861202049992,0.69528931286849993,0.68303885132249986,0.67827478294349997,0.69052524448949992,0.70856064620999992,0.72693633852899997,0.74224941546149992,null,"K'×KPT",null,"導入前　年間電気料金","円/年",{"$f":"計画資料!D161","v":0},"入力シートより",null,"設置面積","m2",{"$f":"E14","v":0}]
[null,"自動計算：太陽光発電パネル設置面積","S","m2",{"$f":"E8+E12","v":0},"接地面積を自動計算する場合",null,"標準試験条件における日射強度","GS","kW/m2",1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,"千円/年",{"$f":"AB12/1000","v":0},null,null,"システム価格","千円",{"$f":"AG11*AG12","v":0}]
[null,"太陽光発電パネル設置面積","S","m2",{"$f":"IF(計画資料!D14=\"入力\",計画資料!D15,計画資料!D23)","v":0},"計算に使う設置面積",null,"月間システム発電電力量","Epm","kWh/月",{"$f":"K12*$E$16*K6/K13","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(K14:V14)","v":0},null,null,"電気料金単価","円/kWh",{"$f":"IF(AB12=0,0,AB12/AB11)","v":0},null,null,"自営線単価","千円/m",{"$f":"送電線価格!G11","v":21}]
[null,"設置面積当りの発電容量目安","PAS'","kW/m2",0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"太陽光発電　年間発電量","kWh/年",{"$f":"W14","v":0},null,null,"自営線距離　合計","m",{"$f":"IF(計画資料!D5=\"面的利用\",AG32,0)","v":0}]
[null,"設置面積当りの発電容量","PAS","kW",{"$f":"E14*E15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給側建物での削減コスト","円/年",{"$f":"IF(AB15>=AB11,AB11*AB14,AB15*AB14)","v":0},null,null,"自営線　価格","千円",{"$f":"AG14*AG15","v":0}]
[null,"基本設計係数","K'","-",{"$f":"E18*E19*E20*E21*E22","v":0.75620132999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"千円/年",{"$f":"AB16/1000","v":0},null,null,"イニシャルコスト","千円",{"$f":"AG13+AG16","v":0},{"$f":"\"⇒「計算\"&ADDRESS(ROW(投資回収計算_太陽光!D4),COLUMN(投資回収計算_太陽光!D4),4)&\"」へ\"","v":"⇒「計算D4」へ"}]
[null,"日射量年変動係数","KHD","-",0.97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"導入後　年間電気使用量","kWh/年",{"$f":"IF(AB11-AB15<=0,0,AB11-AB15)","v":0},{"$f":"\"⇒「計算\"&ADDRESS(ROW(投資回収計算_太陽光!AA17),COLUMN(投資回収計算_太陽光!AA17),4)&\"」へ\"","v":"⇒「計算AA17」へ"}]
[null,"経時変化補正係数","KPD","-",0.95,"結晶系：0.95、アモルファス系：0.87",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"導入後　年間電気料金","円/年",{"$f":"IF(AB12-AB16<=0,0,AB12-AB16)","v":0},null,null,"■自営線距離","検討建物数に応じて距離を合計",null,null,null,"■面的利用　エネルギー利用設備を置く建物　電力需要量"]
[null,"アレイ負荷整合補正係数","KPM","-",0.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"千円/年",{"$f":"AB19/1000","v":0},{"$f":"\"⇒「計算\"&ADDRESS(ROW(投資回収計算_太陽光!R4),COLUMN(投資回収計算_太陽光!R4),4)&\"」へ\"","v":"⇒「計算R4」へ"},null,"項目","単位","値","備考",null,"項目","建物用途","現状の電気/燃料使用量の有無","原単位から計算した電力需要量[kWh/年]","入力された電気使用量[kWh/年]","計算に使用する電気使用量[kWh/年]","備考","売電量可能量[kWh/年]","売電量[kWh/年]","導入後電気使用量[kWh/年]"]
[null,"アレイ回路補正係数","KPA","-",0.97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"発電量が年間電気使用量を超える場合は年間電気使用量を全て削減すると想定。",null,null,null,null,"建物1","m",{"$f":"IF(計画資料!$D$6>=1,計画資料!$K$15,0)","v":0},"入力シートより",null,"建物1",{"$f":"計画資料!O18","v":0},{"$f":"計画資料!O14","v":0},{"$f":"負荷!D26","v":0},{"$f":"IF(計画資料!D6>=1,計画資料!Q21,0)","v":0},{"$f":"IF(AL21=\"有り\",AN21,AM21)","v":0},"入力シートより",{"$f":"AB25","v":0},{"$f":"MIN(AO21,AQ21)","v":0},{"$f":"AO21-AR21","v":0}]
[null,"パワーコンディショナ実行効率","ηINO","-",0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"建物2","m",{"$f":"IF(計画資料!$D$6>=2,計画資料!$K$28,0)","v":0},"入力シートより",null,"建物2",{"$f":"計画資料!O31","v":0},{"$f":"計画資料!O27","v":0},{"$f":"負荷!E26","v":0},{"$f":"IF(計画資料!D6>=2,計画資料!Q34,0)","v":0},{"$f":"IF(AL22=\"有り\",AN22,AM22)","v":0},"入力シートより",{"$f":"IF(AO21>=AQ21,0,AQ21-AO21)","v":0},{"$f":"MIN(AO22,AQ22)","v":0},{"$f":"AO22-AR22","v":0}]
[null,"設置形式",null,null,"屋根置き形","選択してください。",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"■売電量・他者電気料金",null,null,null,null,"建物3","m",{"$f":"IF(計画資料!$D$6>=3,計画資料!$K$41,0)","v":0},"入力シートより",null,"建物3",{"$f":"計画資料!O44","v":0},{"$f":"計画資料!O40","v":0},{"$f":"負荷!F26","v":0},{"$f":"IF(計画資料!D6>=3,計画資料!Q47,0)","v":0},0,"入力シートより",{"$f":"IF(AO22>=AQ22,0,AQ22-AO22)","v":0},{"$f":"MIN(AO23,AQ23)","v":0},0]
[null,"加重平均太陽電池モジュール温度上昇","⊿T","℃",{"$f":"VLOOKUP(E23,B28:E30,4,FALSE)","v":21.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"項目","単位","値","備考",null,"建物4","m",{"$f":"IF(計画資料!$D$6>=4,計画資料!$K$56,0)","v":0},"入力シートより",null,"建物4",{"$f":"計画資料!O57","v":0},{"$f":"計画資料!O53","v":0},{"$f":"負荷!G26","v":0},{"$f":"IF(計画資料!D6>=4,計画資料!Q60,0)","v":0},0,"入力シートより",{"$f":"IF(AO23>=AQ23,0,AQ23-AO23)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年間売電可能量","kWh/年",{"$f":"IF(AB15-AB11<=0,0,AB15-AB11)","v":0},null,null,"建物5","m",{"$f":"IF(計画資料!$D$6>=5,計画資料!$K$69,0)","v":0},"入力シートより",null,"建物5",{"$f":"計画資料!O70","v":0},{"$f":"計画資料!O66","v":0},{"$f":"負荷!H26","v":0},{"$f":"IF(計画資料!D6>=5,計画資料!Q73,0)","v":0},0,"入力シートより",{"$f":"IF(AO24>=AQ24,0,AQ24-AO24)","v":0},0,0]
[null,"■加重平均太陽電池モジュール温度上昇",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"需要側施設年間電力需要量","kWh/年",{"$f":"IF(計画資料!D5=\"面的利用\",AO31,0)","v":0},null,null,"建物6","m",{"$f":"IF(計画資料!$D$6>=6,計画資料!$K$82,0)","v":0},"入力シートより",null,"建物6",{"$f":"計画資料!O83","v":0},{"$f":"計画資料!O79","v":0},{"$f":"負荷!I26","v":0},{"$f":"IF(計画資料!D6>=6,計画資料!Q86,0)","v":0},0,"入力シートより",0,0,0]
[null,"設置形式","記号","単位","値",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年間売電量","kWh/年",{"$f":"IF(AB25>=AB26,AB26,AB25)","v":0},{"$f":"\"⇒「計算\"&ADDRESS(ROW(投資回収計算_太陽光!AC17),COLUMN(投資回収計算_太陽光!AC17),4)&\"」へ\"","v":"⇒「計算AC17」へ"},null,"建物7","m",{"$f":"IF(計画資料!$D$6>=7,計画資料!$K$95,0)","v":0},"入力シートより",null,"建物7",{"$f":"計画資料!O96","v":0},{"$f":"計画資料!O92","v":0},{"$f":"負荷!J26","v":0},{"$f":"IF(計画資料!D6>=7,計画資料!Q99,0)","v":0},0,"入力シートより",0,0,0]
[null,"架台設置形","⊿T","℃",18.399999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"売電単価","円/kWh",{"$f":"計画資料!D28","v":0},"入力シートより",null,"建物8","m",{"$f":"IF(計画資料!$D$6>=8,計画資料!$K$108,0)","v":0},"入力シートより",null,"建物8",{"$f":"計画資料!O109","v":0},{"$f":"計画資料!O105","v":0},{"$f":"負荷!K26","v":0},{"$f":"IF(計画資料!D6>=8,計画資料!Q112,0)","v":0},0,"入力シートより",0,0,0]
[null,"屋根置き形","⊿T","℃",21.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年間売電料金","円/年",{"$f":"AB27*AB28","v":0},null,null,"建物9","m",{"$f":"IF(計画資料!$D$6>=9,計画資料!$K$121,0)","v":0},"入力シートより",null,"建物9",{"$f":"計画資料!O122","v":0},{"$f":"計画資料!O118","v":0},{"$f":"負荷!L26","v":0},{"$f":"IF(計画資料!D6>=9,計画資料!Q125,0)","v":0},0,"入力シートより",0,0,0]
[null,"建材一体形","⊿T","℃",28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"千円/年",{"$f":"AB29/1000","v":0},null,null,"建物10","m",{"$f":"IF(計画資料!$D$6>=10,計画資料!$K$134,0)","v":0},"入力シートより",null,"建物10",{"$f":"計画資料!O135","v":0},{"$f":"計画資料!O131","v":0},{"$f":"負荷!M26","v":0},{"$f":"IF(計画資料!D6>=10,計画資料!Q138,0)","v":0},0,"入力シートより",0,0,{"$f":"AO30-AR30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"他者　導入前年間電気料金","千円/年",{"$f":"AO45","v":0},null,null,"エネルギー供給設備を設置する施設","m",{"$f":"計画資料!C34","v":0},"入力シートより",null,"合計",null,null,{"$f":"SUM(AM21:AM30)","v":0},{"$f":"SUM(AN21:AN30)","v":0},{"$f":"SUM(AO21:AO30)","v":0},null,"ー",{"$f":"SUM(AR21:AR30)","v":0},{"$f":"SUM(AS21:AS30)","v":0}]
[null,"■太陽光発電　設置係数",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"他者　導入後年間電気料金","千円/年",{"$f":"AT45","v":0},null,null,"合計",null,{"$f":"SUM(AG21:AG31)","v":0}]
[null,"建物用途","記号","単位","設置係数","備考",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"■面的利用　エネルギー利用設備を置く建物　電力料金"]
[null,"住宅施設",null,null,0.13,"延床面積に対する割合",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"設定建物数",{"$f":"計画資料!$D$6","v":0},"建物","入力シートより",null,"項目","建物用途","現状の電気/燃料使用量の有無","原単位から計算した電気料金[千円/年]","入力された電気料金[千円/年]","計算に使用する電気料金[千円/年]","備考","電気料金単価[円/kWh]","売電料金[千円/年]","導入後の系統電力電気料金[千円/年]","導入後電気料金[千円/年]"]
[null,"業務施設",null,null,{"$f":"E42","v":0.3},"庁舎想定",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"建物1",{"$f":"計画資料!O18","v":0},{"$f":"計画資料!O14","v":0},{"$f":"AM21*エネルギー単価!$N$5/1000","v":0},{"$f":"IF(計画資料!D6>=1,計画資料!O21/1000,0)","v":0},{"$f":"IF(AL35=\"有り\",AN35,AM35)","v":0},"入力シートより",{"$f":"IF(OR(AO35=0,AO21=0),0,AO35/AO21*1000)","v":0},{"$f":"AR21*$AB$28/1000","v":0},{"$f":"AS21*AQ35/1000","v":0},{"$f":"AR35+AS35","v":0}]
[null,"商業施設",null,null,{"$f":"E48","v":0.42},"道の駅想定",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"■ランニングコスト",null,null,null,null,"建物2",{"$f":"計画資料!O31","v":0},{"$f":"計画資料!O27","v":0},{"$f":"AM22*エネルギー単価!$N$5/1000","v":0},{"$f":"IF(計画資料!D6>=2,計画資料!O34/1000,0)","v":0},{"$f":"IF(AL36=\"有り\",AN36,AM36)","v":0},"入力シートより",{"$f":"IF(OR(AO36=0,AO22=0),0,AO36/AO22*1000)","v":0},{"$f":"AR22*$AB$28/1000","v":0},0,{"$f":"AR36+AS36","v":0}]
[null,"宿泊施設",null,null,{"$f":"E42","v":0.3},"庁舎想定",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"項目","単位","値","備考",null,"建物3",{"$f":"計画資料!O44","v":0},{"$f":"計画資料!O40","v":0},{"$f":"AM23*エネルギー単価!$N$5/1000","v":0},{"$f":"IF(計画資料!D6>=3,計画資料!O47/1000,0)","v":0},0,"入力シートより",0,0,0,0]
[null,"医療施設",null,null,{"$f":"E45","v":0.05},"医療施設想定",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"メンテナンスコスト","千円/年",{"$f":"AG17*2/100","v":0},"イニシャルの2%",null,"建物4",{"$f":"計画資料!O57","v":0},{"$f":"計画資料!O53","v":0},{"$f":"AM24*エネルギー単価!$N$5/1000","v":0},{"$f":"IF(計画資料!D6>=4,計画資料!O60/1000,0)","v":0},0,"入力シートより",0,0,0,0]
[null,"参考：平成21年度再生可能エネルギー導入ポテンシャル調査報告書　第３章p30　シナリオ２の屋上と想定",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"廃棄費用","千円",{"$f":"AG17*5/100","v":0},"イニシャルの5%",null,"建物5",{"$f":"計画資料!O70","v":0},{"$f":"計画資料!O66","v":0},{"$f":"AM25*エネルギー単価!$N$5/1000","v":0},{"$f":"IF(計画資料!D6>=5,計画資料!O73/1000,0)","v":0},0,"入力シートより",0,0,0,0]
[null,"　　　平成25年度再生可能エネルギーに関するゾーニング基礎情報整備報告書(3章p29中規模共同住宅レベル２)　https://www.env.go.jp/earth/report/h26-05/index.html",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"建物6",{"$f":"計画資料!O83","v":0},{"$f":"計画資料!O79","v":0},{"$f":"AM26*エネルギー単価!$N$5/1000","v":0},{"$f":"IF(計画資料!D6>=6,計画資料!O86/1000,0)","v":0},0,"入力シートより",0,0,0,0]
[null,"用途","記号","単位","設置係数","備考",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"建物7",{"$f":"計画資料!O96","v":0},{"$f":"計画資料!O92","v":0},{"$f":"AM27*エネルギー単価!$N$5/1000","v":0},{"$f":"IF(計画資料!D6>=7,計画資料!O99/1000,0)","v":0},0,"入力シートより",0,0,0,0]
[null,"庁舎",null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"建物8",{"$f":"計画資料!O109","v":0},{"$f":"計画資料!O105","v":0},{"$f":"AM28*エネルギー単価!$N$5/1000","v":0},{"$f":"IF(計画資料!D6>=8,計画資料!O112/1000,0)","v":0},0,"入力シートより",0,0,0,0]
[null,"学校",null,null,0.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"建物9",{"$f":"計画資料!O122","v":0},{"$f":"計画資料!O118","v":0},{"$f":"AM29*エネルギー単価!$N$5/1000","v":0},{"$f":"IF(計画資料!D6>=9,計画資料!O125/1000,0)","v":0},0,"入力シートより",0,0,0,0]
[null,"文化施設",null,null,0.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"建物10",{"$f":"計画資料!O135","v":0},{"$f":"計画資料!O131","v":0},{"$f":"AM30*エネルギー単価!$N$5/1000","v":0},{"$f":"IF(計画資料!D6>=10,計画資料!O138/1000,0)","v":0},0,"入力シートより",{"$f":"IF(OR(AO44=0,AO30=0),0,AO44/AO30*1000)","v":0},{"$f":"AR30*$AB$28/1000","v":0},0,0]
[null,"医療施設",null,null,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"合計",null,null,{"$f":"SUM(AM35:AM44)","v":0},{"$f":"SUM(AN35:AN44)","v":0},{"$f":"SUM(AO35:AO44)","v":0},null,null,{"$f":"SUM(AR35:AR44)","v":0},{"$f":"SUM(AS35:AS44)","v":0},{"$f":"SUM(AT35:AT44)","v":0}]
[null,"上水施設",null,null,0,"日処理量[m3/日]"]
[null,"下水処理施設",null,null,7.0000000000000007E-2]
[null,"道の駅",null,null,0.42]
[null,"工場",null,null,0.59,"建築面積"]
[null,"発電所",null,null,0.43]
[null,"参考：平成21年度再生可能エネルギー導入ポテンシャル調査報告書　第３省p30　シナリオ２の屋上と想定"]

{"sheet":"送電線価格","index":4,"n_rows":11,"n_cols":11,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
[]
[null,"■送電線の価格"]
[null,"◆条件",null,null,null,"◆試算"]
[null,"項目","値","単位",null,"項目","単価","単位","数量","金額","備考"]
[null,"亘長",10000,"m",null,"電柱",304000,"円/本",{"$f":"ROUND($C$5/$C$6,0)","v":500},{"$f":"G5*I5","v":152000000},"16m　人力の場合"]
[null,"電柱の径間",20,"mで1本（1径間）",null,"装柱材　腕金",{"$f":"10000+3930","v":13930},"円/本",{"$f":"ROUND($C$5/$C$6,0)","v":500},{"$f":"G6*I6","v":6965000},"材料費：10000円(概算)、取付費3930円（900mm）"]
[null,"径間",{"$f":"C5/C6","v":500},"径間",null,"装柱材　支線",32600,"円/本",{"$f":"ROUND($C$5/$C$6,0)","v":500},{"$f":"G7*I7","v":16300000},"22mm2"]
[null,"条数",3,"条",null,"送電線",{"$f":"(360*C6+16700)*C8","v":71700},"円/径間",{"$f":"ROUND($C$5/$C$6,0)","v":500},{"$f":"G8*I8","v":35850000},"38mm2　材料360円/m、1条1径間取付費　16700円"]
[null,null,null,null,null,"合計",null,null,null,{"$f":"ROUNDUP(SUM(J5:J8),0)","v":211115000}]
[null,null,null,null,null,null,null,null,null,null,"参考：積算実務マニュアル"]
[null,null,null,null,null,"1m当たりの単価",{"$f":"ROUND(J9/C5/1000,0)","v":21},"千円/m"]

{"sheet":"負荷","index":5,"n_rows":29,"n_cols":14,"rows_kept":29,"cut":false,"hidden":true,"merged":[[2,8,2,9],[2,6,2,7],[2,4,2,5],[2,2,2,3]]}
[]
[null,"■熱負荷原単位"]
[null,"建物用途","電力負荷",null,"給湯負荷",null,"暖房負荷",null,"冷房負荷",null,"根拠資料"]
[null,"住宅施設",21,"kWh/m2年",125.58,"MJ/m2年",83.72,"MJ/m2年",33.49,"MJ/m2年","[1]"]
[null,"業務施設",156,"kWh/m2年",9.2100000000000009,"MJ/m2年",129.77000000000001,"MJ/m2年",293.02,"MJ/m2年","[1]"]
[null,"商業施設",226,"kWh/m2年",96.28,"MJ/m2年",146.51,"MJ/m2年",523.25,"MJ/m2年","[1]"]
[null,"宿泊施設",200,"kWh/m2年",334.88,"MJ/m2年",334.88,"MJ/m2年",418.6,"MJ/m2年","[1]"]
[null,"医療施設",170,"kWh/m2年",334.88,"MJ/m2年",309.76,"MJ/m2年",334.88,"MJ/m2年","[1]"]
[null,"スポーツ施設",250,"kWh/m2年",3663,"GJ/年",339.12,"MJ/m2年",339.12,"MJ/m2年","[2]"]
[null,"[1]：地域冷暖房技術手引書改定第4版、一般社団法人都市環境エネルギー協会、2013年11月"]
[null,"[2]：天然ガスコージェネレーション計画・設計マニュアル2005、日本エネルギー学会、2005年4月25日"]
[]
[null,"■エネルギー供給設備を設置する施設の負荷計算"]
[null,"項目","単位","値"]
[null,"建物用途",null,{"$f":"計画資料!D152","v":0}]
[null,"延床面積","m2",{"$f":"計画資料!D149","v":0}]
[null,"電力負荷","kWh/年",{"$f":"IF(D15=0,0,VLOOKUP($D15,$B$4:$K$9,2,FALSE)*D16)","v":0}]
[null,"給湯負荷","MJ/年",{"$f":"IF(D15=0,0,VLOOKUP(D15,$B$4:$K$9,4,FALSE)*D16)","v":0}]
[null,"暖房負荷","MJ/年",{"$f":"IF(D15=0,0,VLOOKUP(D15,$B$4:$K$9,6,FALSE)*D16)","v":0}]
[null,"冷房負荷","MJ/年",{"$f":"IF(D15=0,0,VLOOKUP(D15,$B$4:$K$9,8,FALSE)*D16)","v":0}]
[]
[null,"■需要施設の負荷計算",null,"設定建物数",{"$f":"計画資料!$D$6","v":0},"建物"]
[null,"項目","単位","建物1","建物2","建物3","建物4","建物5","建物6","建物7","建物8","建物9","建物10","合計"]
[null,"建物用途",null,{"$f":"計画資料!O18","v":0},{"$f":"計画資料!O31","v":0},{"$f":"計画資料!O44","v":0},{"$f":"計画資料!O57","v":0},{"$f":"計画資料!O70","v":0},{"$f":"計画資料!O83","v":0},{"$f":"計画資料!O96","v":0},{"$f":"計画資料!O109","v":0},{"$f":"計画資料!O122","v":0},{"$f":"計画資料!O135","v":0}]
[null,"延床面積","m2",{"$f":"IF(計画資料!D6>=1,計画資料!O17,0)","v":0},{"$f":"IF(計画資料!D6>=2,計画資料!O30,0)","v":0},{"$f":"IF(計画資料!D6>=3,計画資料!O43,0)","v":0},{"$f":"IF(計画資料!D6>=4,計画資料!O56,0)","v":0},{"$f":"IF(計画資料!D6>=5,計画資料!O69,0)","v":0},{"$f":"IF(計画資料!D6>=6,計画資料!O82,0)","v":0},{"$f":"IF(計画資料!D6>=7,計画資料!O95,0)","v":0},{"$f":"IF(計画資料!D6>=8,計画資料!O108,0)","v":0},{"$f":"IF(計画資料!D6>=9,計画資料!O121,0)","v":0},{"$f":"IF(計画資料!D6>=10,計画資料!O134,0)","v":0}]
[null,"電力負荷","kWh/年",{"$f":"IF(D24=0,0,VLOOKUP(D24,$B$4:$K$9,2,FALSE)*D25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(D26:M26)","v":0}]
[null,"給湯負荷","MJ/年",{"$f":"IF(D24=0,0,VLOOKUP(D24,$B$4:$K$9,4,FALSE)*D25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(D27:M27)","v":0}]
[null,"暖房負荷","MJ/年",{"$f":"IF(D24=0,0,VLOOKUP(D24,$B$4:$K$9,6,FALSE)*D25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(D28:M28)","v":0}]
[null,"冷房負荷","MJ/年",{"$f":"IF(D24=0,0,VLOOKUP(D24,$B$4:$K$9,8,FALSE)*D25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(D29:M29)","v":0}]

{"sheet":"エネルギー単価","index":6,"n_rows":33,"n_cols":14,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[null,"■EDMCエネルギー経済統計要覧(2015年)より"]
[]
[null,"□電力",null,null,null,null,"□エネルギー単価表"]
[null,"電灯電力総合単価（一般電気事業者）",20.8,"円/kWh","2013年",null,"項目","料金単価","単位","料金","単位","使用量","単位","料金単価(基準）"]
[null,null,null,null,null,null,"電気料金",{"$f":"IF(L5=0,N5,J5/L5)","v":20.8},"円/kWh",{"$f":"計画資料!D161","v":0},"円/年",{"$f":"計画資料!F161","v":0},"kWh/年",{"$f":"C4","v":20.8}]
[null,"□都市ガス",null,null,null,null,"都市ガス（13A）",{"$f":"IF(L6=0,N6,J6/L6)","v":114.13333333333331},"円/m3",{"$f":"IF(計画資料!$C$162=エネルギー単価!G6,計画資料!$D$162,0)","v":0},"円/年",{"$f":"IF(計画資料!$C$162=エネルギー単価!G6,計画資料!$F$162,0)","v":0},"m3/年",{"$f":"C10","v":114.13333333333331}]
[null,"都市ガス総合単価（一般ガス事業者）",10.7,"円/千kcal","2013年",null,"灯油",107.88888888888889,"円/L",{"$f":"IF(計画資料!$C$162=エネルギー単価!G7,計画資料!$D$162,0)","v":0},"円/年",{"$f":"IF(計画資料!$C$162=エネルギー単価!G7,計画資料!$F$162,0)","v":0},"kL/年",{"$f":"C14","v":107.88888888888889}]
[null,null,{"$f":"C7/4.2","v":2.5476190476190474},"円/MJ",null,null,"重油",58.277619047619041,"円/L",{"$f":"IF(計画資料!$C$162=エネルギー単価!G8,計画資料!$D$162,0)","v":0},"円/年",{"$f":"IF(計画資料!$C$162=エネルギー単価!G8,計画資料!$F$162,0)","v":0},"kL/年",{"$f":"C20","v":58.277619047619041}]
[null,"都市ガス発熱量",44.8,"MJ/m3",null,null,"液化石油ガス（LPG）",336.00853247619045,"円/m3",{"$f":"IF(計画資料!$C$162=エネルギー単価!G9,計画資料!$D$162,0)","v":0},"円/年",{"$f":"IF(計画資料!$C$162=エネルギー単価!G9,計画資料!$F$162,0)","v":0},"t/年",{"$f":"C28","v":336.00853247619045}]
[null,"都市ガス単価",{"$f":"C8*C9","v":114.13333333333331},"円/m3",null,null,"他人から供給された熱",6611.9047619047615,"円/GJ",{"$f":"IF(計画資料!$C$162=エネルギー単価!G10,計画資料!$D$162,0)","v":0},"円/年",{"$f":"IF(計画資料!$C$162=エネルギー単価!G10,計画資料!$F$162,0)","v":0},"GJ/年",{"$f":"C33","v":6611.9047619047615}]
[null,null,null,null,null,null,"※燃料種別を選択してください。",null,null,null,null,null,"　","↑EDMCエネルギー経済統計要覧(2015年)より算出"]
[null,"□灯油"]
[null,"小口・小売販売単価",1942,"円/18L","2013年"]
[null,"灯油単価",{"$f":"C13/18","v":107.88888888888889},"円/L"]
[]
[null,"□A重油"]
[null,"卸売価格",6.26,"円/千kcal","2013年"]
[null,null,{"$f":"C17/4.2","v":1.4904761904761903},"円/MJ"]
[null,"A重油発熱量",39.1,"MJ/L"]
[null,"A重油単価",{"$f":"C18*C19","v":58.277619047619041},"円/L"]
[]
[null,"□LPG"]
[null,"卸売価格",13.39,"円/千kcal","2013年"]
[null,null,{"$f":"C23/4.2","v":3.1880952380952383},"円/MJ"]
[null,"LPG発熱量",50.8,"MJ/kg"]
[null,"質量単価",{"$f":"C24*C25","v":161.95523809523809},"円/kg"]
[null,"LPG密度",2.0747,"kg/m3"]
[null,"体積単価",{"$f":"C26*C27","v":336.00853247619045},"円/m3"]
[]
[null,"□熱供給総合単価"]
[null,"熱供給総合単価",27.77,"円/千kcal","2013年"]
[null,null,{"$f":"C31/4.2","v":6.6119047619047615},"円/MJ"]
[null,null,{"$f":"C32*1000","v":6611.9047619047615},"円/GJ"]

{"sheet":"用語の説明","index":7,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[]
[null,"■用語の説明一覧"]
[null,"用語","説明文"]
[null,"あ","あああああ"]
[null,"い","いいいいい"]
[null,"う","ううううう"]