{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["入力","諸元(編集可)","連携パターン","費用関数一覧","結果一覧","総合評価","結果一覧(実績値等入力可)","総合評価(実績値等入力時)","■マスタ（国総研専用）","■公開時に管理者以外は非表示とする⇒","シート一覧","汚泥処理フロー (日最大)","汚泥処理フロー(日平均)","資源利用量の算定","設備量の整理","建設費の算定","維持管理費の算定","収益の算定","既存更新の評価","結果まとめ","結果一覧 (既設更新参照用)","defnendo2015"],"not_rendered":{"charts":12,"images":2,"macros":1,"external_links":0,"defined_names":24,"comments":1,"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":"入力","index":0,"n_rows":38,"n_cols":11,"rows_kept":38,"cut":false,"hidden":false,"merged":[[5,1,5,5],[5,7,5,11]]}
[]
[]
[]
[]
[null,"※青字は必須項目"]
[null,"入力項目",null,null,null,null,null,"既存処理"]
[]
[null,null,"処理水量(日最大)＊",20000,"㎥/日",null,null,null,"消化の有無",{"$f":"_xlfn.XLOOKUP(K8,'■マスタ（国総研専用）'!W:W,'■マスタ（国総研専用）'!V:V,\"ERROR\",0)","v":1},"有"]
[]
[null,null,"処理水量(日平均)＊",15000,"㎥/日",null,null,null,"脱水汚泥の処理",{"$f":"_xlfn.XLOOKUP(K10,'■マスタ（国総研専用）'!Z:Z,'■マスタ（国総研専用）'!Y:Y,\"ERROR\",0)","v":4},"肥料化(堆肥)"]
[]
[null,null,"生ごみ受入れ量＊",3,"t/日",null,null,null,"事業者分類",{"$f":"_xlfn.XLOOKUP(K12,'■マスタ（国総研専用）'!AC:AC,'■マスタ（国総研専用）'!AB:AB,\"ERROR\",0)","v":1},"公共"]
[]
[null,null,"投入頻度＊",5,"日/週"]
[]
[null,null,"デフレーター（2015年基準）",null,"-","*空白の場合2022年度(暫定)の値で算出されます"]
[]
[null,null,"濃縮汚泥量(日最大)",null,"㎥/日","*空欄の場合、処理水量から代表値で算定します"]
[]
[null,null,"濃縮汚泥量(日平均)",null,"㎥/日","*空欄の場合、処理水量から代表値で算定します"]
[]
[null,null,"汚泥の含水率",null,"％","*空欄の場合、処理水量から代表値で算定します"]
[]
[]
[null,"【入力条件について】",null,null,null,"【参考図】","入力項目の想定箇所（図は連携パターン１）"]
[null,"本ツールは、生ごみ受入れ事業の構想検討における初期段階で、各種資源利用の経済性・"]
[null,"環境性について、最低限の入力項目により相対比較することを想定しています。"]
[null,"入力条件（処理水量等）の設定にあたり、計画値、実績値のいずれを用いるか等は、"]
[null,"利用者において検討目的に応じてご判断ください。"]
[]
[null,"【出典】"]
[null,"国土技術政策総合研究所資料　第1337号"]
[null,"資　料　名：下水処理場における生ごみ受入れ事業の検討に関する技術資料"]
[null,"担当研究室：上下水道研究部 下水処理研究室"]
[null,"Ｕ　Ｒ　Ｌ：https://www.nilim.go.jp/lab/ecg/r8_namagomi.htm"]
[null,null,null,null,null,null,"○処理水量"]
[null,null,null,null,null,null,"○生ごみ受け入れ量"]
[null,null,null,null,null,null,"○濃縮汚泥量"]

{"sheet":"諸元(編集可)","index":1,"n_rows":88,"n_cols":14,"rows_kept":88,"cut":false,"hidden":false,"merged":[[76,0,87,0],[76,1,87,1],[5,0,57,0],[58,0,75,0],[44,1,46,1],[9,1,17,1],[23,1,28,1],[4,0,4,1],[40,1,43,1],[54,1,57,1],[74,1,75,1],[35,1,39,1],[5,1,8,1],[18,1,22,1],[58,1,73,1],[47,1,53,1],[31,1,34,1],[29,1,30,1]]}
["シート名：諸元"]
[null,"試算条件の整理"]
[null,"※返流水の影響は考慮しない"]
[]
["項目",null,null,"値","単位","デフォルト値","設定根拠"]
["施設の運転に関する項目","処理場条件","水処理方法","標準法","-",{"$f":"'■マスタ（国総研専用）'!Q5","v":"標準法"},"-"]
[null,null,"流入水SS",180,"mg/L",{"$f":"'■マスタ（国総研専用）'!Q6","v":180},"下水道施設計画・設計指針と解説を参考に設定"]
[null,null,"最初沈殿池SS除去率",50,"％",{"$f":"'■マスタ（国総研専用）'!Q7","v":50},"下水道施設計画・設計指針と解説(p49)を参考に設定"]
[null,null,"二次処理除去率",86,"％",{"$f":"'■マスタ（国総研専用）'!Q8","v":86},"下水道施設計画・設計指針と解説を参考に設定"]
[null,"投入生ごみ","投入生ごみ変動倍率",1.2,"-",{"$f":"'■マスタ（国総研専用）'!Q9","v":1.2},"仮定"]
[null,null,"含水率",80,"％",{"$f":"'■マスタ（国総研専用）'!Q10","v":80},"「下水処理場における地域バイオマス利活用マニュアル」より生ごみの値を参考に設定"]
[null,null,"有機物含有比",0.95,"-",{"$f":"'■マスタ（国総研専用）'!Q11","v":0.95},"「下水処理場における地域バイオマス利活用マニュアル」より生ごみの値を参考に設定"]
[null,null,"発酵不適物割合",20,"%",{"$f":"'■マスタ（国総研専用）'!Q12","v":20},"北広島市提供資料,生ごみ外バイオマス化処理施設設計委託,容量計算の条件「生ごみ内の夾雑物15～20％と見込む」より"]
[null,null,"ガス転換率",0.95,"N㎥/kgVS",{"$f":"'■マスタ（国総研専用）'!Q13","v":0.95},"「下水処理場における地域バイオマス利活用マニュアル」より生ごみの値を参考に設定"]
[null,null,"消化率",77.5,"％",{"$f":"'■マスタ（国総研専用）'!Q14","v":77.5},"「下水処理場における地域バイオマス利活用マニュアル」より生ごみの値を参考に設定"]
[null,null,"希釈処理後含水率",90,"％",{"$f":"'■マスタ（国総研専用）'!Q15","v":90},"メーカーヒアリングよりポンプ輸送が可能な含水率"]
[null,null,"投入頻度",5,"日/週",{"$f":"'■マスタ（国総研専用）'!Q16","v":5},"仮定"]
[null,null,"生ごみ混合槽滞留時間",2,"日",{"$f":"'■マスタ（国総研専用）'!Q17","v":2},"下水処理場へのバイオマス（生ごみ等）受け入れマニュアル、p67、費用関数の設定条件より"]
[null,"下水汚泥","濃縮汚泥含水率",98,"％",{"$f":"'■マスタ（国総研専用）'!Q18","v":98},"標準的な値"]
[null,null,"濃縮汚泥回収率",100,"%",{"$f":"'■マスタ（国総研専用）'!Q19","v":100},"仮定"]
[null,null,"有機物含有率",0.8,"-",{"$f":"'■マスタ（国総研専用）'!Q20","v":0.8},"「下水処理場における地域バイオマス利活用マニュアル」より下水汚泥の値を参考に設定"]
[null,null,"ガス転換率",0.55000000000000004,"N㎥/kgVS",{"$f":"'■マスタ（国総研専用）'!Q21","v":0.55000000000000004},"「下水処理場における地域バイオマス利活用マニュアル」より下水汚泥の値を参考に設定"]
[null,null,"消化率",50,"％",{"$f":"'■マスタ（国総研専用）'!Q22","v":50},"「下水処理場における地域バイオマス利活用マニュアル」より下水汚泥の値を参考に設定"]
[null,"消化運転","消化ガスの発熱量",21,"MJ/N㎥",{"$f":"'■マスタ（国総研専用）'!Q23","v":21},"下水汚泥エネルギー化技術ガイドラインを参考に設定(メタン６０％)"]
[null,null,"加温ガス割合",32,"％",{"$f":"'■マスタ（国総研専用）'!Q24","v":32},"下水汚泥エネルギー化技術ガイドラインケーススタディを参考に設定"]
[null,null,"発電効率",35,"％",{"$f":"'■マスタ（国総研専用）'!Q25","v":35},"下水汚泥エネルギー化技術ガイドラインを参考に設定"]
[null,null,"稼働率",99,"％",{"$f":"'■マスタ（国総研専用）'!Q26","v":99},"下水汚泥エネルギー化技術ガイドラインケーススタディを参考に設定"]
[null,null,"消化日数",20,"日",{"$f":"'■マスタ（国総研専用）'!Q27","v":20},"下水道施設計画・設計指針と解説を参考に設定"]
[null,null,"ガスタンク貯留日数",0.5,"日",{"$f":"'■マスタ（国総研専用）'!Q28","v":0.5},"下水道施設計画・設計指針と解説を参考に設定"]
[null,"脱水汚泥","回収率",100,"％",{"$f":"'■マスタ（国総研専用）'!Q29","v":100},"仮定"]
[null,null,"含水率",80,"％",{"$f":"'■マスタ（国総研専用）'!Q30","v":80},"標準的な値"]
[null,"乾燥処理","乾燥燃料含水率",10,"％",{"$f":"'■マスタ（国総研専用）'!Q31","v":10},"下水道施設計画・設計指針と解説(p619)下水汚泥固形燃料の基本物性を参考に設定"]
[null,null,"乾燥燃料熱量(未消化)",21,"MJ/kg",{"$f":"'■マスタ（国総研専用）'!Q32","v":21},"下水道施設計画・設計指針と解説(p620)下水汚泥固形燃料の燃料特性を参考に設定"]
[null,null,"乾燥燃料熱量(消化)",17,"MJ/kg",{"$f":"'■マスタ（国総研専用）'!Q33","v":17},"下水道施設計画・設計指針と解説(p620)下水汚泥固形燃料の燃料特性を参考に設定"]
[null,null,"重油熱量",38.9,"MJ/L",{"$f":"'■マスタ（国総研専用）'!Q34","v":38.9},"エネルギー源別標準発熱量・炭素排出係数(2018年度改定)の解説,より"]
[null,"炭化処理","炭化汚泥灰分（消化汚泥）",44,"%",44,"下水道施設計画・設計指針と解説(p619)下水汚泥固形燃料の基本物性を参考に設定"]
[null,null,"炭化汚泥灰分（未消化汚泥）",26,"%",26,"下水道施設計画・設計指針と解説(p619)下水汚泥固形燃料の基本物性を参考に設定"]
[null,null,"炭化汚泥含水率（消化汚泥）",4,"％",4,"下水道施設計画・設計指針と解説(p619)下水汚泥固形燃料の基本物性を参考に設定"]
[null,null,"炭化汚泥含水率（未消化汚泥）",1,"％",1,"下水道施設計画・設計指針と解説(p619)下水汚泥固形燃料の基本物性を参考に設定"]
[null,null,"炭化燃料発熱量",15,"MJ/kg",{"$f":"'■マスタ（国総研専用）'!Q39","v":15},"下水道施設計画・設計指針と解説(p626)JIS規格で求められる品質より"]
[null,"堆肥化","堆肥化有機物分解率",35,"%",{"$f":"'■マスタ（国総研専用）'!Q40","v":35},"下水道施設計画・設計指針と解説(p587)計算例の中間値より"]
[null,null,"堆肥含水率",40,"%",{"$f":"'■マスタ（国総研専用）'!Q41","v":40},"下水道施設計画・設計指針と解説(p587)計算例の中間値より"]
[null,null,"添加物量",20,"%",{"$f":"'■マスタ（国総研専用）'!Q42","v":20},"下水道施設計画・設計指針と解説(p587)計算例の中間値より"]
[null,null,"添加物含水率",30,"%",{"$f":"'■マスタ（国総研専用）'!Q43","v":30},"下水道施設計画・設計指針と解説(p587)計算例の中間値より"]
[null,"焼却","下水汚泥熱量",19,"MJ/DS-kg",{"$f":"'■マスタ（国総研専用）'!Q44","v":19},"下水道事業団HP,https://www.jswa.jp/recycle/energy/e104/"]
[null,null,"発電効率",{"$f":"D58","v":15},"%",{"$f":"'■マスタ（国総研専用）'!Q45","v":15},"廃棄物焼却処理施設と同等と仮定"]
[null,null,"廃熱利用可能割合",{"$f":"6.2/19.8","v":0.31313131313131315},"-",{"$f":"'■マスタ（国総研専用）'!Q46","v":0.31313131313131315},"B-DASHプロジェクトNo9　脱水・燃焼・発電を全体最適化した革新的下水汚泥エネルギー転換システム導入ガイドライン(案),H27,国総研p72より、脱水汚泥熱量のうち熱回収空気として回収された割合を基に設定"]
[null,"リン回収","消化液リン濃度",326,"mg/L",{"$f":"'■マスタ（国総研専用）'!Q47","v":326},"下水道におけるリン資源化の手引き,国交省,H22,p26より消化液からの回収ケースにおける試算設定値より"]
[null,null,"リン回収率",90,"%",{"$f":"'■マスタ（国総研専用）'!Q48","v":90},"下水道におけるリン資源化の手引き,国交省,H22,p26より消化液からの回収ケースにおける試算設定値より"]
[null,null,"リン酸態リン濃度",150,"mg/L",{"$f":"'■マスタ（国総研専用）'!Q49","v":150},"B-DASHプロジェクトNo6.消化汚泥からのリン除去・回収技術導入ガイドライン,p65,ケーススタディより"]
[null,null,"マグネシウム添加モル比",1.1000000000000001,"Mg/P",{"$f":"'■マスタ（国総研専用）'!Q50","v":1.1000000000000001},"B-DASHプロジェクトNo6.消化汚泥からのリン除去・回収技術導入ガイドライン,p113表資1-4より中間値"]
[null,null,"有効水酸化ナトリウム濃度",35,"%",{"$f":"'■マスタ（国総研専用）'!Q51","v":35},"B-DASHプロジェクトNo6.消化汚泥からのリン除去・回収技術導入ガイドライン,p59表3-12よりユーティリティ条件35%製品より"]
[null,null,"日運転時間",24,"時間",{"$f":"'■マスタ（国総研専用）'!Q52","v":24},"仮定"]
[null,null,"年間運転日数",365,"日",{"$f":"'■マスタ（国総研専用）'!Q53","v":365},"仮定"]
[null,"廃棄物処理場(焼却)運転","電力使用量",200,"kWh/ごみt",{"$f":"'■マスタ（国総研専用）'!Q54","v":200},"廃棄物系バイオマス利活用導入マニュアル(環境省)、p116"]
[null,null,"重油使用量",0.34,"L/ごみt",{"$f":"'■マスタ（国総研専用）'!Q55","v":0.34},"廃棄物系バイオマス利活用導入マニュアル(環境省)、p116"]
[null,null,"ごみ熱量",17,"MJ/DS-kg",{"$f":"'■マスタ（国総研専用）'!Q56","v":17},"下水道施設計画・設計指針と解説(p620)消化汚泥原料の固形燃料の熱量を参考に設定"]
[null,null,"ごみ焼却発電効率",15,"％",{"$f":"'■マスタ（国総研専用）'!Q57","v":15},"廃棄物系バイオマス利活用導入マニュアル(環境省)、p116"]
["GHGの評価に関する項目","温室効果ガス発生原単位","電力使用",4.2299999999999998E-4,"t-CO2/kWh",{"$f":"'■マスタ（国総研専用）'!Q58","v":4.2299999999999998E-4},"環境省HP(最新R5実績全国平均係数)"]
[null,null,"焼却炉(廃棄物処理施設)・メタン",{"$f":"1.5/1000000","v":1.5E-6},"t-CH4/t",{"$f":"'■マスタ（国総研専用）'!Q59","v":1.5E-6},"日本国温室効果ガスインベントリ報告書,2022、国立環境研究所、p7-40"]
[null,null,"焼却炉(廃棄物処理施設)・N2O",{"$f":"263/1000000","v":2.63E-4},"t-N2O/t",{"$f":"'■マスタ（国総研専用）'!Q60","v":2.63E-4},"日本国温室効果ガスインベントリ報告書,2022、国立環境研究所、p7-41よりストーカー炉"]
[null,null,"A重油",2.71,"t-CO2/kL",{"$f":"'■マスタ（国総研専用）'!Q61","v":2.71},"環境省HP(算定・報告・公表制度における算定方法・排出係数一覧）"]
[null,null,"汚泥処理",5.9999999999999997E-7,"t-N2O/千㎥",{"$f":"'■マスタ（国総研専用）'!Q62","v":5.9999999999999997E-7},"下水処理場における地球温暖化対策マニュアル,環境省・国交省,H28,ｐ35"]
[null,null,"焼却(炭化)・CH4",9.7000000000000003E-6,"t₋CH4/wet-t",{"$f":"'■マスタ（国総研専用）'!Q63","v":9.7000000000000003E-6},"下水処理場における地球温暖化対策マニュアル,環境省・国交省,H28,ｐ34"]
[null,null,"焼却N2O（既存設備）",1.5100000000000001E-3,"t₋N2O/wet-t",1.5100000000000001E-3,"下水処理場における地球温暖化対策マニュアル,環境省・国交省,H28,ｐ35より高分子凝集剤・流動炉・高温焼却(800℃程度)と仮定"]
[null,null,"焼却N2O（更新）",6.4499999999999996E-4,"t₋N2O/wet-t",{"$f":"'■マスタ（国総研専用）'!Q65","v":6.4499999999999996E-4},"下水処理場における地球温暖化対策マニュアル,環境省・国交省,H28,ｐ35より高分子凝集剤・流動炉・高温焼却(850℃以上)と仮定"]
[null,null,"炭化・N2O",3.1199999999999999E-5,"t₋N2O/wet-t",{"$f":"'■マスタ（国総研専用）'!Q66","v":3.1199999999999999E-5},"下水処理場における地球温暖化対策マニュアル,環境省・国交省,H28,ｐ35",null,"油温",1.84E-2,"乾燥",9.4999999999999998E-3,"平均",{"$f":"AVERAGE(J67,L67)","v":1.3950000000000001E-2}]
[null,null,"乾燥処理・N2O",1.395E-5,"t₋N2O/wet-t",{"$f":"'■マスタ（国総研専用）'!Q67","v":1.395E-5},"下水汚泥エネルギー化技術ガイドライン,国交省,p106より油温乾燥と乾燥(混合焼却)の平均"]
[null,null,"コンポスト化・CH4",4.0000000000000001E-3,"t₋CH4/wet-t",{"$f":"'■マスタ（国総研専用）'!Q68","v":4.0000000000000001E-3},"下水処理場における地球温暖化対策マニュアル,環境省・国交省,H28,ｐ35"]
[null,null,"コンポスト化・N2O",2.9999999999999997E-4,"t₋N2O/wet-t",{"$f":"'■マスタ（国総研専用）'!Q69","v":2.9999999999999997E-4},"下水処理場における地球温暖化対策マニュアル,環境省・国交省,H28,ｐ35"]
[null,null,"埋立・CH4",0.13300000000000001,"t₋CH4/ds-t",{"$f":"'■マスタ（国総研専用）'!Q70","v":0.13300000000000001},"下水処理場における地球温暖化対策マニュアル,環境省・国交省,H28,ｐ35"]
[null,null,"食物くず嫌気性埋立・CH4",203,"kg₋CH4/ds₋t",{"$f":"'■マスタ（国総研専用）'!Q71","v":203},"日本国温室効果ガスインベントリ報告書,環境省,2023,p7-10"]
[null,null,"水酸化マグネシウム",0.54783199999999999,"t-CO2/t",{"$f":"'■マスタ（国総研専用）'!Q72","v":0.54783199999999999},"B₋DASHプロジェクトNo.6　消化汚泥からのリン除去・回収技術導入ガイドライン(案),国総研,H26,p52"]
[null,null,"クエン酸",14.391999999999999,"t-CO2/t",{"$f":"'■マスタ（国総研専用）'!Q73","v":14.391999999999999},"B₋DASHプロジェクトNo.6　消化汚泥からのリン除去・回収技術導入ガイドライン(案),国総研,H26,p52"]
[null,"地球温暖化係数","CH4",25,"-",{"$f":"'■マスタ（国総研専用）'!Q74","v":25},"下水処理場における地球温暖化対策マニュアル,環境省・国交省,H28,ｐ3"]
[null,null,"N2O",298,"-",{"$f":"'■マスタ（国総研専用）'!Q75","v":298},"下水処理場における地球温暖化対策マニュアル,環境省・国交省,H28,ｐ3"]
["経済性評価に関する項目","費用単価","電気購入単価(下水)",15,"円/ｋWh",{"$f":"'■マスタ（国総研専用）'!Q76","v":15},"仮定"]
[null,null,"電気購入単価(廃棄物)",15,"円/kWh",{"$f":"'■マスタ（国総研専用）'!Q77","v":15},"仮定"]
[null,null,"売電単価",35,"円/ｋWh",{"$f":"'■マスタ（国総研専用）'!Q78","v":35},"FIT売電価格2023年以降"]
[null,null,"固形燃料売却単価",100,"円/t",{"$f":"'■マスタ（国総研専用）'!Q79","v":100},"下水汚泥エネルギー化技術ガイドライン,国交省,H28 ,p135 ケーススタディ設定値より"]
[null,null,"重油単価",90,"円/L",{"$f":"'■マスタ（国総研専用）'!Q80","v":90},"下水汚泥エネルギー化技術ガイドライン,国交省,H28 ,p136 ケーススタディ設定値より"]
[null,null,"汚泥肥料売却単価",11666.7,"円/t",{"$f":"'■マスタ（国総研専用）'!Q81","v":11666.7},"販売費：佐賀市、鹿児島市の平均、袋費用：珠洲市試算より"]
[null,null,"リン売却単価",32000,"円/t",{"$f":"'■マスタ（国総研専用）'!Q82","v":32000},"下水道におけるリン資源化の手引き,国交省,H22,p33,福岡市の販売価格例3.1～3.3万円/tの中間値より"]
[null,null,"生ごみ処分単価",0,"円/t",{"$f":"'■マスタ（国総研専用）'!Q83","v":0},"自治体内のごみ処理場に入れていたものを処理場への投入を想定するため0円として設定、民間処分委託をしていた生ごみを受け入れる場合は民間事業者への委託処分費を入力"]
[null,null,"生ごみ運搬費単価",0,"円/t",{"$f":"'■マスタ（国総研専用）'!Q84","v":0},"生ごみの運搬を考慮する場合には入力する"]
[null,null,"埋め立て処分単価",16000,"円/t₋wet",{"$f":"'■マスタ（国総研専用）'!Q85","v":16000},"下水汚泥エネルギー化技術ガイドライン,国交省,p168"]
[null,null,"焼却灰処分単価",8000,"円/t",{"$f":"'■マスタ（国総研専用）'!Q86","v":8000},"下水汚泥エネルギー化技術ガイドライン,国交省,p142"]
[null,null,"人件費単価",5,"万円",{"$f":"'■マスタ（国総研専用）'!Q87","v":5},"仮定"]

{"sheet":"連携パターン","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"費用関数一覧","index":3,"n_rows":52,"n_cols":15,"rows_kept":52,"cut":false,"hidden":false,"merged":[[47,2,48,2],[47,8,48,8],[49,8,51,8],[38,2,42,2],[38,8,42,8],[43,2,44,2],[45,2,46,2],[43,8,44,8],[45,8,46,8],[49,2,51,2],[33,2,37,2],[17,8,18,8],[19,8,21,8],[25,8,27,8],[28,8,29,8],[33,8,34,8],[35,8,37,8],[17,2,18,2],[19,2,21,2],[22,2,24,2],[25,2,27,2],[28,2,29,2],[22,8,24,8],[30,8,31,8],[30,2,32,2],[9,8,13,8],[6,8,7,8],[5,2,8,2],[9,2,13,2],[14,8,15,8],[14,2,16,2]]}
["シート名：費用関数一覧"]
[]
[null,null,"費用関数一覧",null,null,null,null,null,null,null,null,"人件費","電力単価"]
[null,null,"建設費",null,null,null,null,null,null,null,null,{"$f":"'諸元(編集可)'!D88","v":5},{"$f":"'諸元(編集可)'!D77","v":15}]
[null,null,"設備","項目","費用関数",null,"費用関数設定年度","デフレーター","出典","a","b","ｃ","変数"]
[null,null,"前処理設備","前処理施設(建設費)","Y＝56.054Qw＾0.4491","百万円","2022年度（暫定）",{"$f":"_xlfn.XLOOKUP(G6,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":118.6},"R4年度国総研調べ",56.054000000000002,0.4491,null,"生ごみ受入れ量"]
[null,null,null,"前処理施設(維持管理費)","Y＝11.96646Qｗ＾0.7×b×365×C÷10^6×α","百万円/年",2019,{"$f":"_xlfn.XLOOKUP(G7,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":108.3},"下水処理場におけるエネルギー自立化マニュアル",11.96646,0.7,null,"生ごみ受入れ量","b＝人件費","C電力単価"]
[null,null,null,"補修費","建設費の3％","百万円/年"]
[null,null,null,"建築設備建設費","Y＝75.9Qｗ＾0.342","百万円",2011,{"$f":"_xlfn.XLOOKUP(G9,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":94.9},"下水処理場へのバイオマス（生ごみ等）受け入れマニュアル,下水道新技術機構,2011",75.900000000000006,0.34200000000000003]
[null,null,"混合槽","混合槽(機械)","Y＝8.26×QV^0.400×α","百万円",2011,{"$f":"_xlfn.XLOOKUP(G10,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":94.9},"下水処理場へのバイオマス（生ごみ等）受け入れマニュアル,下水道新技術機構,2011",8.26,0.4,null,"容量"]
[null,null,null,"混合槽(電気)","Y＝0.836×QV^0.535×α","百万円",2011,{"$f":"_xlfn.XLOOKUP(G11,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":94.9},null,0.83599999999999997,0.53500000000000003,null,"容量"]
[null,null,null,"混合槽(土建)","Y＝2.01×QV^0.583×α","百万円",2011,{"$f":"_xlfn.XLOOKUP(G12,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":94.9},null,2.0099999999999998,0.58299999999999996,null,"容量"]
[null,null,null,"混合槽(維持管理費)","Y＝9.45×QV^0.493×C×α/10^6","百万円/年",2011,{"$f":"_xlfn.XLOOKUP(G13,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":94.9},null,9.4499999999999993,0.49299999999999999,null,"容量","C:電力単価(円/MWh)"]
[null,null,null,"混合槽(補修費)","Y＝0.184×QV^0.400×α","百万円/年",2011,{"$f":"_xlfn.XLOOKUP(G14,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":94.9},null,0.184,0.4,null,"容量"]
[null,null,"消化槽","機械・電気設備","Y＝5.85×Q^0.57","百万円",2017,{"$f":"_xlfn.XLOOKUP(G15,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":102.5},"下水汚泥エネルギー化技術ガイドライン",5.85,0.56999999999999995,null,"容量"]
[null,null,null,"土木","Y＝0.0117×Q+25.6","百万円",2017,{"$f":"_xlfn.XLOOKUP(G16,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":102.5},null,1.17E-2,25.6,null,"容量"]
[null,null,null,"消費電力","Y＝0.171×Qy^0.390","百万円/年",2004,{"$f":"_xlfn.XLOOKUP(G17,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":88.6},"バイオソリッド利活用推進マニュアル",0.17100000000000001,0.39,null,"年間汚泥処理量（1％換算）"]
[null,null,"ガスホルダ","ガスタンク","Y＝10.4×QV^0.437×α","百万円",2011,{"$f":"_xlfn.XLOOKUP(G18,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":94.9},"下水処理場へのバイオマス(生ごみ等)受け入れマニュアル",10.4,0.437,null,"容量"]
[null,null,null,"ガスタンク(維持管理費)","Y＝0.283×QV^0.302×α","百万円",2011,{"$f":"_xlfn.XLOOKUP(G19,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":94.9},null,0.28299999999999997,0.30199999999999999,null,"容量"]
[null,null,"脱水機","脱水機(機械)","Y＝0.434×Qs1^0.373×α","億円",2004,{"$f":"_xlfn.XLOOKUP(G20,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":88.6},"バイオソリッド利活用推進マニュアル",0.434,0.373,null,"汚泥量日量(固形物1％換算)"]
[null,null,null,"脱水機(土木)","Y＝0.227×Qs1^0.444×α","億円",2004,{"$f":"_xlfn.XLOOKUP(G21,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":88.6},null,0.22700000000000001,0.44400000000000001,null,"汚泥量日量(固形物1％換算)"]
[null,null,null,"脱水機(維持管理)","Y＝0.039×Qs1y^0.596×α","百万円/年",2004,{"$f":"_xlfn.XLOOKUP(G22,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":88.6},null,3.9E-2,0.59599999999999997,null,"汚泥量年間(固形物1％換算)"]
[null,null,"消化ガス発電機","機電","Y＝4.8485×X^0.7556","百万円",2017,{"$f":"_xlfn.XLOOKUP(G23,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":102.5},"下水汚泥エネルギー化技術ガイドライン",4.8484999999999996,0.75560000000000005,null,"総発電施設規模"]
[null,null,null,"土建","Y＝0.0407×X^1.288","百万円",2017,{"$f":"_xlfn.XLOOKUP(G24,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":102.5},null,4.07E-2,1.288,null,"総発電施設規模"]
[null,null,null,"維持管理費","Y＝0.0296X+5.9964","百万円/年",2017,{"$f":"_xlfn.XLOOKUP(G25,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":102.5},null,2.9600000000000001E-2,5.9964000000000004,null,"総発電施設規模"]
[null,null,"炭化炉","炭化炉(機械)","Y＝206.94Qs^0.6123×α","百万円",2017,{"$f":"_xlfn.XLOOKUP(G26,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":102.5},"下水汚泥エネルギー化技術ガイドライン",206.94,0.61229999999999996,null,"処理能力(日処理量)"]
[null,null,null,"炭化炉(土建)","Y＝64.741Qs^0.391×α","百万円",2017,{"$f":"_xlfn.XLOOKUP(G27,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":102.5},null,64.741,0.39100000000000001,null,"処理能力(日処理量)"]
[null,null,null,"炭化炉(維持管理)","Y＝(1.8778Qs＋105.9) ×α","百万円/年",2017,{"$f":"_xlfn.XLOOKUP(G28,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":102.5},null,1.8777999999999999,105.9,null,"処理能力(日処理量)"]
[null,null,"堆肥化施設","堆肥化施設(建設費)","Y＝1.233×Qｆ^0.650×α","億円",2004,{"$f":"_xlfn.XLOOKUP(G29,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":88.6},"バイオソリッド利活用推進マニュアル",1.2330000000000001,0.65,null,"施設規模(日処理量)"]
[null,null,null,"堆肥化施設(維持管理)","Y＝1.925×Qｆ^0.932×α","百万円/年",2004,{"$f":"_xlfn.XLOOKUP(G30,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":88.6},null,1.925,0.93200000000000005,null,"施設規模(日処理量)"]
[null,null,"乾燥施設","機械電気","y = 228.55x^0.4974×α","百万円",2017,{"$f":"_xlfn.XLOOKUP(G31,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":102.5},"下水汚泥エネルギー化技術ガイドライン",228.55,0.49740000000000001,null,"施設規模(日処理量)"]
[null,null,null,"土建","Y＝64.741Qs^0.391×α","百万円",2017,{"$f":"_xlfn.XLOOKUP(G32,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":102.5},null,64.741,0.39100000000000001,null,"施設規模(日処理量)"]
[null,null,null,"乾燥施設(維持管理)","Y＝0.362×Qsy^0.585×α","百万円/年",2004,{"$f":"_xlfn.XLOOKUP(G33,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":88.6},"バイオソリッド利活用推進マニュアル",0.36199999999999999,0.58499999999999996,null,"施設規模(年処理量)"]
[null,null,"リン資源化施設","リン資源化施設(MAP法, 消化液、建設)","Y＝(1.9888Qt＋107.98)×α","百万円",2010,{"$f":"_xlfn.XLOOKUP(G34,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":93.5},"下水道におけるリン資源化の手引き",1.9887999999999999,107.98,null,"下水処理量(千㎥/日)"]
[null,null,null,"リン資源化施設(MAP法,消化液,維持管理)","Y＝(0.1334Qt＋0.6595)×α","百万円/年",2010,{"$f":"_xlfn.XLOOKUP(G35,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":93.5},null,0.13339999999999999,0.65949999999999998,null,"下水処理量(千㎥/日)"]
[null,null,null,"電気使用量","Y＝0.0045X^2₋0.87x×(A/200)^0.5＋368×(A/200)^0.5","kwh/日",null,null,"B-DASHプロジェクトNo6.消化汚泥からのリン除去・回収技術導入ガイドライン",4.4999999999999997E-3,0.87,null,"X：日平均処理汚泥量(㎥/日)、A:リン酸態リン濃度(mg/L )"]
[null,null,null,"水酸化ナトリウム使用量","Y＝X×A×M×(58.3/31)×(100/C)/1000","kg/日",null,null,null,{"$f":"58.3/31","v":1.8806451612903226},100,null,"X：日平均処理汚泥量(㎥/日)、A:リン酸態リン濃度(mg/L )、C：有効水酸化マグネシウム濃度(％),M：添加モル比(Mg/P)"]
[null,null,null,"クエン酸使用量","Y＝X×0.25","kg/年",null,null,null,0.25]
[null,null,"焼却施設","焼却設備(機械)","Y＝1.888×Qｆ^0.597×α","億円",2004,{"$f":"_xlfn.XLOOKUP(G39,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":88.6},"バイオソリッド利活用推進マニュアル",1.8879999999999999,0.59699999999999998,null,"施設規模(日処理量)"]
[null,null,null,"焼却設備(電気)","Y＝0.726×Qｆ^0.539×α","億円",2004,{"$f":"_xlfn.XLOOKUP(G40,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":88.6},null,0.72599999999999998,0.53900000000000003,null,"施設規模(日処理量)"]
[null,null,null,"焼却設備(土建、焼却炉)","Y＝1.361×Qｆ^0.380×α","億円",2004,{"$f":"_xlfn.XLOOKUP(G41,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":88.6},null,1.361,0.38,null,"施設規模(日処理量)"]
[null,null,null,"焼却設備(土建、電気室)","Y＝2.426×Qｆ^0.0094×α","億円",2004,{"$f":"_xlfn.XLOOKUP(G42,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":88.6},null,2.4260000000000002,9.4000000000000004E-3,null,"施設規模(日処理量)"]
[null,null,null,"焼却設備(維持管理)","Y＝0.287×Qs^0.673×α","百万円/年",2004,{"$f":"_xlfn.XLOOKUP(G43,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":88.6},null,0.28699999999999998,0.67300000000000004,null,"年間汚泥処理量"]
[null,null,"脱硫塔","一式","Y＝0.878×Q^0.761×α","百万円",2011,{"$f":"_xlfn.XLOOKUP(G44,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":94.9},"下水処理場へのバイオマス(生ごみ等)受け入れマニュアル",0.878,0.76100000000000001,null,"処理能力(時間処理量)"]
[null,null,null,"維持管理費","Y＝0.0796×Q^0.761×α","百万円/年",2011,{"$f":"_xlfn.XLOOKUP(G45,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":94.9},null,7.9600000000000004E-2,0.76100000000000001,null,"処理能力(時間処理量)"]
[null,null,"汚泥処理設備(濃縮・消化・脱水)電気設備費用","建設費","Y＝0.178Qd^0.464×α","億円",2004,{"$f":"_xlfn.XLOOKUP(G46,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":88.6},"バイオソリッド利活用推進マニュアル",0.17799999999999999,0.46400000000000002,null,"計画濃縮汚泥量(1％換算)(㎥/日)"]
[null,null,null,"維持管理費","Y＝0.0024Qy^0.533×α","百万円/年",2004,{"$f":"_xlfn.XLOOKUP(G47,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":88.6},null,2.3999999999999998E-3,0.53300000000000003,null,"計画濃縮汚泥量(1％換算)(㎥/年)"]
[null,null,"廃棄物処理施設","建設費","Ｙ＝213.41・X-0.279","百万円/t/ 日",2017,102.3,"廃棄物系バイオマス利活用導入マニュアル",213.41,-0.27900000000000003,null,"施設規模(t/日)"]
[null,null,null,"保守点検費","Y＝9.5×Ｘ","千円/ｔ",2017,102.3,null,9.5,null,null,"処理量(t/日)"]
[null,"参考","消化ガス発電機マイクロガスタービン","機械設備","Y＝0.919×Q^0.712","百万円",2011,{"$f":"_xlfn.XLOOKUP(G50,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":94.9},"下水処理場へのバイオマス(生ごみ等)受け入れマニュアル",0.91900000000000004,0.71199999999999997,null,"消化ガス処理量(㎥/日)"]
[null,null,null,"電気設備","Y＝1.01×Q^0.578","百万円",2011,{"$f":"_xlfn.XLOOKUP(G51,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":94.9},null,1.01,0.57799999999999996,null,"消化ガス処理量(㎥/日)"]
[null,null,null,"補修費","Y＝0.334×Q^0.668","百万円/年",2011,{"$f":"_xlfn.XLOOKUP(G52,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1)","v":94.9},null,0.33400000000000002,0.66800000000000004,null,"発電量"]

{"sheet":"結果一覧","index":4,"n_rows":121,"n_cols":13,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
["シート名：結果一覧",null,"総額"]
[]
[]
[null,null,null,null,null,"既設更新","パターン１","パターン２","パターン３","パターン４","パターン５","パターン６","パターン７"]
[null,null,null,null,null,{"$f":"CONCATENATE(入力!K8,入力!K10)","v":"有肥料化(堆肥)"},"消化＋埋立","消化＋廃棄物側での処理","消化＋固形燃料化","消化＋乾燥汚泥肥料","消化＋コンポスト","消化＋リン回収","消化＋熱利用"]
[null,"建設費","前処理設備","機電","百万円",null,{"$f":"建設費の算定!N7","v":5.4},{"$f":"建設費の算定!N7","v":5.4},{"$f":"建設費の算定!N7","v":5.4},{"$f":"建設費の算定!N7","v":5.4},{"$f":"建設費の算定!N7","v":5.4},{"$f":"建設費の算定!N7","v":5.4},{"$f":"建設費の算定!N7","v":5.4}]
[null,null,null,"建築","百万円",null,{"$f":"建設費の算定!N8","v":4},{"$f":"建設費の算定!N8","v":4},{"$f":"建設費の算定!N8","v":4},{"$f":"建設費の算定!N8","v":4},{"$f":"建設費の算定!N8","v":4},{"$f":"建設費の算定!N8","v":4},{"$f":"建設費の算定!N8","v":4}]
[null,null,null,"小計","百万円",{"$f":"SUM(F6:F7)","v":0},{"$f":"SUM(G6:G7)","v":9.4},9.4,9.4,9.4,9.4,9.4,9.4]
[null,null,"混合槽","機械","百万円",null,{"$f":"建設費の算定!N10","v":1.4},{"$f":"建設費の算定!N10","v":1.4},{"$f":"建設費の算定!N10","v":1.4},{"$f":"建設費の算定!N10","v":1.4},{"$f":"建設費の算定!N10","v":1.4},{"$f":"建設費の算定!N10","v":1.4},{"$f":"建設費の算定!N10","v":1.4}]
[null,null,null,"電気設備","百万円",null,{"$f":"建設費の算定!N11","v":0.3},{"$f":"建設費の算定!N11","v":0.3},{"$f":"建設費の算定!N11","v":0.3},{"$f":"建設費の算定!N11","v":0.3},{"$f":"建設費の算定!N11","v":0.3},{"$f":"建設費の算定!N11","v":0.3},{"$f":"建設費の算定!N11","v":0.3}]
[null,null,null,"土木建築","百万円",null,{"$f":"建設費の算定!N12","v":0.3},{"$f":"建設費の算定!N12","v":0.3},{"$f":"建設費の算定!N12","v":0.3},{"$f":"建設費の算定!N12","v":0.3},{"$f":"建設費の算定!N12","v":0.3},{"$f":"建設費の算定!N12","v":0.3},{"$f":"建設費の算定!N12","v":0.3}]
[null,null,null,"小計","百万円",{"$f":"SUM(F9:F11)","v":0},{"$f":"SUM(G9:G11)","v":2},2,2,2,2,2,2]
[null,null,"消化槽","機械","百万円",{"$f":"IF(COUNTIF(F5,\"*有*\"),建設費の算定!M14,\"\")","v":74.099999999999994},{"$f":"建設費の算定!N14","v":74.099999999999994},{"$f":"建設費の算定!N14","v":74.099999999999994},{"$f":"建設費の算定!N14","v":74.099999999999994},{"$f":"建設費の算定!N14","v":74.099999999999994},{"$f":"建設費の算定!N14","v":74.099999999999994},{"$f":"建設費の算定!N14","v":74.099999999999994},{"$f":"建設費の算定!N14","v":74.099999999999994}]
[null,null,null,"土建","百万円",{"$f":"IF(COUNTIF(F5,\"*有*\"),建設費の算定!M15,\"\")","v":2.7},{"$f":"建設費の算定!N15","v":2.7},{"$f":"建設費の算定!N15","v":2.7},{"$f":"建設費の算定!N15","v":2.7},{"$f":"建設費の算定!N15","v":2.7},{"$f":"建設費の算定!N15","v":2.7},{"$f":"建設費の算定!N15","v":2.7},{"$f":"建設費の算定!N15","v":2.7}]
[null,null,null,"小計","百万円",{"$f":"SUM(F13:F14)","v":76.8},{"$f":"SUM(G13:G14)","v":76.8},76.8,76.8,76.8,76.8,76.8,76.8]
[null,null,"ガスホルダ","一式","百万円",{"$f":"IF(COUNTIF(F5,\"*有*\"),建設費の算定!M17,\"\")","v":13},{"$f":"建設費の算定!N17","v":14.3},{"$f":"建設費の算定!N17","v":14.3},{"$f":"建設費の算定!N17","v":14.3},{"$f":"建設費の算定!N17","v":14.3},{"$f":"建設費の算定!N17","v":14.3},{"$f":"建設費の算定!N17","v":14.3},{"$f":"建設費の算定!N17","v":14.3}]
[null,null,null,"小計","百万円",{"$f":"SUM(F16)","v":13},{"$f":"SUM(G16)","v":14.3},14.3,14.3,14.3,14.3,14.3,14.3]
[null,null,"脱水機","機械","百万円",{"$f":"IF(COUNTIF($F$5,\"*有*\"),建設費の算定!M19,建設費の算定!L19)","v":30.2},{"$f":"建設費の算定!N19","v":30.9},{"$f":"建設費の算定!N19","v":30.9},{"$f":"建設費の算定!N19","v":30.9},{"$f":"建設費の算定!N19","v":30.9},{"$f":"建設費の算定!N19","v":30.9},{"$f":"建設費の算定!N19","v":30.9},{"$f":"建設費の算定!N19","v":30.9}]
[null,null,null,"土木","百万円",{"$f":"IF(COUNTIF($F$5,\"*有*\"),建設費の算定!M20,建設費の算定!L20)","v":6.9},{"$f":"建設費の算定!N20","v":7.1},{"$f":"建設費の算定!N20","v":7.1},{"$f":"建設費の算定!N20","v":7.1},{"$f":"建設費の算定!N20","v":7.1},{"$f":"建設費の算定!N20","v":7.1},{"$f":"建設費の算定!N20","v":7.1},{"$f":"建設費の算定!N20","v":7.1}]
[null,null,null,"電気設備","百万円",{"$f":"IF(COUNTIF($F$5,\"*有*\"),建設費の算定!M21,建設費の算定!L21)","v":5},{"$f":"建設費の算定!N21","v":5.2},{"$f":"建設費の算定!N21","v":5.2},{"$f":"建設費の算定!N21","v":5.2},{"$f":"建設費の算定!N21","v":5.2},{"$f":"建設費の算定!N21","v":5.2},{"$f":"建設費の算定!N21","v":5.2},{"$f":"建設費の算定!N21","v":5.2}]
[null,null,null,"小計","百万円",{"$f":"SUM(F18:F20)","v":42.1},{"$f":"SUM(G18:G20)","v":43.2},43.2,43.2,43.2,43.2,43.2,43.2]
[null,null,"脱硫塔","一式","百万円",{"$f":"IF(COUNTIF(F5,\"*有*\"),建設費の算定!M28,\"\")","v":2},{"$f":"建設費の算定!$N$29","v":2.2000000000000002},{"$f":"建設費の算定!$N$29","v":2.2000000000000002},{"$f":"建設費の算定!$N$29","v":2.2000000000000002},{"$f":"建設費の算定!$N$29","v":2.2000000000000002},{"$f":"建設費の算定!$N$29","v":2.2000000000000002},{"$f":"建設費の算定!$N$29","v":2.2000000000000002},{"$f":"建設費の算定!$N$29","v":2.2000000000000002}]
[null,null,null,"小計","百万円",{"$f":"SUM(F22)","v":2},{"$f":"SUM(G22)","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002]
[null,null,"消化ガス発電機","機械","百万円",null,{"$f":"建設費の算定!$N$30","v":14},{"$f":"建設費の算定!$N$30","v":14},{"$f":"建設費の算定!$N$30","v":14},{"$f":"建設費の算定!$N$30","v":14},{"$f":"建設費の算定!$N$30","v":14},{"$f":"建設費の算定!$N$30","v":14},{"$f":"建設費の算定!$N$30","v":14}]
[null,null,null,"工事費","百万円",null,{"$f":"建設費の算定!$N$31","v":1.4},{"$f":"建設費の算定!$N$31","v":1.4},{"$f":"建設費の算定!$N$31","v":1.4},{"$f":"建設費の算定!$N$31","v":1.4},{"$f":"建設費の算定!$N$31","v":1.4},{"$f":"建設費の算定!$N$31","v":1.4},{"$f":"建設費の算定!$N$31","v":1.4}]
[null,null,null,"小計","百万円",{"$f":"SUM(F24:F25)","v":0},{"$f":"SUM(G24:G25)","v":15.4},15.4,15.4,15.4,15.4,15.4,15.4]
[null,null,"焼却炉","機械","百万円",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*焼却*\"),建設費の算定!M23,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*焼却*\"),建設費の算定!L23,\"\")))","v":""},null,null,null,null,null,null,{"$f":"建設費の算定!N23","v":114.1}]
[null,null,null,"電気設備","百万円",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*焼却*\"),建設費の算定!M24,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*焼却*\"),建設費の算定!L24,\"\")))","v":""},null,null,null,null,null,null,{"$f":"建設費の算定!N24","v":25.4}]
[null,null,null,"土建(焼却炉)","百万円",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*焼却*\"),建設費の算定!M25,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*焼却*\"),建設費の算定!L25,\"\")))","v":""},null,null,null,null,null,null,{"$f":"建設費の算定!N25","v":9.8000000000000007}]
[null,null,null,"土建(電気室)","百万円",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*焼却*\"),建設費の算定!M26,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*焼却*\"),建設費の算定!L26,\"\")))","v":""},null,null,null,null,null,null,{"$f":"建設費の算定!N26","v":7.2}]
[null,null,null,"小計","百万円",{"$f":"SUM(F27:F30)","v":0},{"$f":"SUM(G27:G30)","v":0},0,0,0,0,0,{"$f":"SUM(M27:M30)","v":156.5}]
[null,null,"乾燥機","機械電気","百万円",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*乾燥*\"),建設費の算定!M33,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*乾燥*\"),建設費の算定!L33,\"\")))","v":""},null,null,null,{"$f":"建設費の算定!N33","v":47}]
[null,null,null,"土木","百万円",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*乾燥*\"),建設費の算定!M34,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*乾燥*\"),建設費の算定!L34,\"\")))","v":""},null,null,null,{"$f":"建設費の算定!N34","v":4.5999999999999996}]
[null,null,null,"小計","百万円",{"$f":"SUM(F32:F33)","v":0},{"$f":"SUM(G32:G33)","v":0},0,0,51.6,0,0,0]
[null,null,"炭化炉","機電","百万円",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*固形*\"),建設費の算定!M36,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*固形*\"),建設費の算定!L36,\"\")))","v":""},null,null,{"$f":"建設費の算定!N36","v":56.1}]
[null,null,null,"土建","百万円",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*固形*\"),建設費の算定!M37,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*固形*\"),建設費の算定!L37,\"\")))","v":""},null,null,{"$f":"建設費の算定!N37","v":4.5999999999999996}]
[null,null,null,"小計","百万円",{"$f":"SUM(F35:F36)","v":0},{"$f":"SUM(G35:G36)","v":0},0,60.7,0,0,0,0]
[null,null,"堆肥化施設","一式","百万円",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*堆肥*\"),建設費の算定!M39,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*堆肥*\"),建設費の算定!L39,\"\")))","v":84.6},null,null,null,null,{"$f":"建設費の算定!N40","v":84.6}]
[null,null,null,"小計","百万円",{"$f":"SUM(F38)","v":84.6},{"$f":"SUM(G38)","v":0},0,0,0,84.6,0,0]
[null,null,"リン回収設備","一式",null,{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*リン*\"),建設費の算定!M41,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*リン*\"),建設費の算定!L41,\"\")))","v":""},null,null,null,null,null,{"$f":"建設費の算定!N41","v":13.5}]
[null,null,null,"小計","百万円",{"$f":"SUM(F40)","v":0},{"$f":"SUM(G40)","v":0},0,0,0,0,13.5,0]
[null,null,"建設費",null,"百万円",{"$f":"F8+F12+F15+F17+F21+F31+F23+F26+F34+F37+F39+F41","v":218.5},{"$f":"G8+G12+G15+G17+G21+G31+G23+G26+G34+G37+G39+G41","v":163.29999999999998},163.29999999999998,224,214.89999999999998,247.89999999999998,176.79999999999998,319.79999999999995]
[null,"維持管理費","前処理設備(生ごみ受入れマニュアル)","電気使用料金","百万円",null,{"$f":"維持管理費の算定!G5","v":0.9},{"$f":"維持管理費の算定!G5","v":0.9},{"$f":"維持管理費の算定!G5","v":0.9},{"$f":"維持管理費の算定!G5","v":0.9},{"$f":"維持管理費の算定!G5","v":0.9},{"$f":"維持管理費の算定!G5","v":0.9},{"$f":"維持管理費の算定!G5","v":0.9}]
[null,null,null,"補修費","百万円",null,{"$f":"維持管理費の算定!G6","v":3.2},{"$f":"維持管理費の算定!G6","v":3.2},{"$f":"維持管理費の算定!G6","v":3.2},{"$f":"維持管理費の算定!G6","v":3.2},{"$f":"維持管理費の算定!G6","v":3.2},{"$f":"維持管理費の算定!G6","v":3.2},{"$f":"維持管理費の算定!G6","v":3.2}]
[null,null,null,"小計","百万円",{"$f":"SUM(F43:F44)","v":0},{"$f":"SUM(G43:G44)","v":4.1000000000000005},4.1000000000000005,4.1000000000000005,4.1000000000000005,4.1000000000000005,4.1000000000000005,4.1000000000000005]
[null,null,"混合槽","電力費","百万円",null,{"$f":"維持管理費の算定!G8","v":0.6},{"$f":"維持管理費の算定!G8","v":0.6},{"$f":"維持管理費の算定!G8","v":0.6},{"$f":"維持管理費の算定!G8","v":0.6},{"$f":"維持管理費の算定!G8","v":0.6},{"$f":"維持管理費の算定!G8","v":0.6},{"$f":"維持管理費の算定!G8","v":0.6}]
[null,null,null,"補修費","百万円",null,{"$f":"維持管理費の算定!G9","v":0.6},{"$f":"維持管理費の算定!G9","v":0.6},{"$f":"維持管理費の算定!G9","v":0.6},{"$f":"維持管理費の算定!G9","v":0.6},{"$f":"維持管理費の算定!G9","v":0.6},{"$f":"維持管理費の算定!G9","v":0.6},{"$f":"維持管理費の算定!G9","v":0.6}]
[null,null,null,"小計","百万円",{"$f":"SUM(F46:F47)","v":0},{"$f":"SUM(G46:G47)","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,"消化槽","維持管理費","百万円",{"$f":"IF(COUNTIF(F5,\"*有*\"),維持管理費の算定!F11,\"\")","v":21.3},{"$f":"維持管理費の算定!G11","v":22.4},{"$f":"維持管理費の算定!G11","v":22.4},{"$f":"維持管理費の算定!G11","v":22.4},{"$f":"維持管理費の算定!G11","v":22.4},{"$f":"維持管理費の算定!G11","v":22.4},{"$f":"維持管理費の算定!G11","v":22.4},{"$f":"維持管理費の算定!G11","v":22.4}]
[null,null,null,"小計","百万円",{"$f":"SUM(F49)","v":21.3},{"$f":"SUM(G49)","v":22.4},22.4,22.4,22.4,22.4,22.4,22.4]
[null,null,"ガスタンク",null,"百万円",{"$f":"IF(COUNTIF(F5,\"*有*\"),維持管理費の算定!F13,\"\")","v":2.9},{"$f":"維持管理費の算定!G13","v":3.1},{"$f":"維持管理費の算定!G13","v":3.1},{"$f":"維持管理費の算定!G13","v":3.1},{"$f":"維持管理費の算定!G13","v":3.1},{"$f":"維持管理費の算定!G13","v":3.1},{"$f":"維持管理費の算定!G13","v":3.1},{"$f":"維持管理費の算定!G13","v":3.1}]
[null,null,null,"一式","百万円",{"$f":"SUM(F51)","v":2.9},{"$f":"SUM(G51)","v":3.1},3.1,3.1,3.1,3.1,3.1,3.1]
[null,null,"脱水機",null,null,{"$f":"IF(COUNTIF(F5,\"*有*\"),維持管理費の算定!F15,維持管理費の算定!E15)","v":37.6},{"$f":"維持管理費の算定!G15","v":39.5},{"$f":"維持管理費の算定!G15","v":39.5},{"$f":"維持管理費の算定!G15","v":39.5},{"$f":"維持管理費の算定!G15","v":39.5},{"$f":"維持管理費の算定!G15","v":39.5},{"$f":"維持管理費の算定!G15","v":39.5},{"$f":"維持管理費の算定!G15","v":39.5}]
[null,null,null,"一式","百万円",{"$f":"SUM(F53)","v":37.6},{"$f":"SUM(G53)","v":39.5},39.5,39.5,39.5,39.5,39.5,39.5]
[null,null,"脱硫塔","補修費",null,{"$f":"IF(COUNTIF(F5,\"*有*\"),維持管理費の算定!F22,\"\")","v":2.7},{"$f":"維持管理費の算定!G21","v":3},{"$f":"維持管理費の算定!G21","v":3},{"$f":"維持管理費の算定!G21","v":3},{"$f":"維持管理費の算定!G21","v":3},{"$f":"維持管理費の算定!G21","v":3},{"$f":"維持管理費の算定!G21","v":3},{"$f":"維持管理費の算定!G21","v":3}]
[null,null,null,null,"百万円",{"$f":"SUM(F55)","v":2.7},{"$f":"SUM(G55)","v":3},3,3,3,3,3,3]
[null,null,"消化ガス発電機","補修費","百万円",null,{"$f":"維持管理費の算定!G19","v":11.5},{"$f":"維持管理費の算定!G19","v":11.5},{"$f":"維持管理費の算定!G19","v":11.5},{"$f":"維持管理費の算定!G19","v":11.5},{"$f":"維持管理費の算定!G19","v":11.5},{"$f":"維持管理費の算定!G19","v":11.5},{"$f":"維持管理費の算定!G19","v":11.5}]
[null,null,null,null,"百万円",{"$f":"SUM(F57:F57)","v":0},{"$f":"SUM(G57:G57)","v":11.5},11.5,11.5,11.5,11.5,11.5,11.5]
[null,null,"焼却炉","一式",null,{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*焼却*\"),維持管理費の算定!F17,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*焼却*\"),維持管理費の算定!E17,\"\")))","v":""},null,null,null,null,null,null,{"$f":"維持管理費の算定!G17","v":90.3}]
[null,null,null,"一式","百万円",{"$f":"SUM(F59)","v":0},{"$f":"SUM(G59)","v":0},0,0,0,0,0,90.3]
[null,null,"乾燥設備","一式",null,{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*乾燥*\"),維持管理費の算定!F23,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*乾燥*\"),維持管理費の算定!E23,\"\")))","v":""},null,null,null,{"$f":"維持管理費の算定!G23","v":56.3}]
[null,null,null,null,"百万円",{"$f":"SUM(F61)","v":0},{"$f":"SUM(G61)","v":0},0,0,56.3,0,0,0]
[null,null,"炭化炉","一式",null,{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*固形*\"),維持管理費の算定!F25,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*固形*\"),維持管理費の算定!E25,\"\")))","v":""},null,null,{"$f":"維持管理費の算定!G25","v":157.9}]
[null,null,null,null,"百万円",{"$f":"SUM(F63)","v":0},{"$f":"SUM(G63)","v":0},0,157.9,0,0,0,0]
[null,null,"堆肥化施設","一式",null,{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*堆肥*\"),維持管理費の算定!F27,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*堆肥*\"),維持管理費の算定!E27,\"\")))","v":26},null,null,null,null,{"$f":"維持管理費の算定!G27","v":26}]
[null,null,null,null,"百万円",{"$f":"SUM(F65)","v":26},{"$f":"SUM(G65)","v":0},0,0,0,26,0,0]
[null,null,"リン回収設備","一式",null,{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*リン*\"),維持管理費の算定!F29,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*リン*\"),維持管理費の算定!E29,\"\")))","v":""},null,null,null,null,null,{"$f":"維持管理費の算定!G29","v":103.6}]
[null,null,null,null,"百万円",{"$f":"SUM(F67)","v":0},{"$f":"SUM(G67)","v":0},0,0,0,0,103.6,0]
[null,null,"維持管理費",null,null,{"$f":"F45+F48+F50+F52+F54+F60+F58+F56+F62+F64+F66+F68","v":90.5},{"$f":"G45+G48+G50+G52+G54+G60+G58+G56+G62+G64+G66+G68","v":84.8},84.8,242.7,141.1,110.8,188.39999999999998,175.1]
[null,"出費・収入減","生ごみ処分費",null,"百万円/年",null,{"$f":"収益の算定!I14","v":0},{"$f":"収益の算定!I14","v":0},{"$f":"収益の算定!I14","v":0},{"$f":"収益の算定!I14","v":0},{"$f":"収益の算定!I14","v":0},{"$f":"収益の算定!I14","v":0},{"$f":"収益の算定!I14","v":0}]
[null,null,"運搬費",null,"百万円/年",null,{"$f":"収益の算定!I18","v":0},{"$f":"収益の算定!I18","v":0},{"$f":"収益の算定!I18","v":0},{"$f":"収益の算定!I18","v":0},{"$f":"収益の算定!I18","v":0},{"$f":"収益の算定!I18","v":0},{"$f":"収益の算定!I18","v":0}]
[null,null,"埋め立て処分費","脱水汚泥処分費","百万円/年",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*埋立*\"),収益の算定!H19,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*埋立*\"),収益の算定!G19,\"\")))","v":""},{"$f":"収益の算定!I19","v":46.6}]
[null,null,"焼却灰処分費","焼却灰処分費","百万円/年",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*焼却熱*\"),収益の算定!H20,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*焼却熱*\"),収益の算定!G20,\"\")))","v":""},null,null,null,null,null,null,{"$f":"収益の算定!I20","v":0.9}]
[null,null,"廃棄物処理施設発の発電","生ごみ減少の影響","百万円/年",0,{"$f":"収益の算定!I21","v":1.3},null,{"$f":"収益の算定!I21","v":1.3},{"$f":"収益の算定!I21","v":1.3},{"$f":"収益の算定!I21","v":1.3},{"$f":"収益の算定!I21","v":1.3},{"$f":"収益の算定!I21","v":1.3}]
[null,null,"廃棄物処分施設維持管理費(投入生ごみ分)","電気","百万円/年",{"$f":"収益の算定!G22","v":"ー"},null,{"$f":"収益の算定!I22","v":0.03}]
[null,null,null,"重油","百万円/年",{"$f":"収益の算定!G23","v":"ー"},null,{"$f":"収益の算定!I23","v":0.2}]
[null,null,"出費・収入減",null,null,{"$f":"SUM(F70:F76)","v":0},{"$f":"SUM(G70:G76)","v":47.9},{"$f":"SUM(H70:H76)","v":0.23},{"$f":"SUM(I70:I76)","v":1.3},1.3,1.3,1.3,2.2000000000000002]
[null,"収益","消化ガス発電(売電)","売電収益","百万円/年"]
[null,null,"消化ガス発電(場内利用)","維持管理費削減効果","百万円/年",null,{"$f":"-収益の算定!I5","v":-10.643000000000001},{"$f":"-収益の算定!I5","v":-10.643000000000001},{"$f":"-収益の算定!I5","v":-10.643000000000001},{"$f":"-収益の算定!I5","v":-10.643000000000001},{"$f":"-収益の算定!I5","v":-10.643000000000001},{"$f":"-収益の算定!I5","v":-10.643000000000001},{"$f":"-収益の算定!I5","v":-10.643000000000001}]
[null,null,"固形燃料","売却収益","百万円/年",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*固形*\"),-収益の算定!H6,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*固形*\"),-収益の算定!G6,\"\")))","v":""},null,null,{"$f":"-収益の算定!I6","v":-4.3999999999999997E-2}]
[null,null,"重油の代替利用(炭化燃料)","維持管理費削減効果","百万円/年"]
[null,null,"重油の代替利用(乾燥燃料)","維持管理費削減効果","百万円/年"]
[null,null,"重油の代替利用(焼却廃熱利用)","維持管理費削減効果","百万円/年",null,null,null,null,null,null,null,{"$f":"-収益の算定!I9","v":-8.0239999999999991}]
[null,null,"肥料(堆肥)","売却収益","百万円/年",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*堆肥*\"),-収益の算定!H10,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*堆肥*\"),-収益の算定!G10,\"\")))","v":-10.336},null,null,null,null,{"$f":"-収益の算定!I10","v":-10.923999999999999}]
[null,null,"肥料(乾燥肥料)","売却収益","百万円/年",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*乾燥*\"),-収益の算定!H11,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*乾燥*\"),-収益の算定!G11,\"\")))","v":""},null,null,null,{"$f":"-収益の算定!I11","v":-7.7169999999999996}]
[null,null,"リン","売却収益","百万円/年",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*リン*\"),-収益の算定!H12,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*リン*\"),-収益の算定!G12,\"\")))","v":""},null,null,null,null,null,{"$f":"-収益の算定!I12","v":-0.433}]
[null,null,"廃棄物処理施設の発電","脱水汚泥増加による売却収益","百万円/年",null,null,{"$f":"-収益の算定!I13","v":-0.03}]
[null,null,"収益",null,null,{"$f":"SUM(F78:F87)","v":-10.336},{"$f":"SUM(G78:G87)","v":-10.643000000000001},{"$f":"SUM(H78:H87)","v":-10.673},-10.687000000000001,-18.36,-21.567,-11.076000000000001,-18.667000000000002]
[null,"事業費(経済収支)",null,null,null,{"$f":"SUM(F42+F69+F77+F88)","v":298.66399999999999},{"$f":"SUM(G42+G69+G77+G88)","v":285.35699999999997},{"$f":"SUM(H42+H69+H77+H88)","v":237.65699999999995},457.31299999999999,338.94,338.43299999999999,355.42399999999992,478.43299999999999]
[null,"経済性評価",null,null,null,{"$f":"RANK(F89,$F$89:$M$89,1)","v":3},{"$f":"RANK(G89,$G$89:$M$89,1)","v":2},1,6,4,3,5,7]
[null,"運転等に伴う温室効果ガス排出量","汚泥処理量増加",null,"t-CO2/年",0,{"$f":"'汚泥処理フロー(日平均)'!$L$10*365*入力!D14/7","v":2.2375542857142852E-4},{"$f":"'汚泥処理フロー(日平均)'!$L$10*365*入力!D14/7","v":2.2375542857142852E-4},{"$f":"'汚泥処理フロー(日平均)'!$L$10*365*入力!D14/7","v":2.2375542857142852E-4},{"$f":"'汚泥処理フロー(日平均)'!$L$10*365*入力!D14/7","v":2.2375542857142852E-4},{"$f":"'汚泥処理フロー(日平均)'!$L$10*365*入力!D14/7","v":2.2375542857142852E-4},{"$f":"'汚泥処理フロー(日平均)'!$L$10*365*入力!D14/7","v":2.2375542857142852E-4},{"$f":"'汚泥処理フロー(日平均)'!$L$10*365*入力!D14/7","v":2.2375542857142852E-4}]
[null,null,"資源化設備の運転(前処理設備)",null,"t-CO2/年",0,{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9)*365*入力!D14/7,1)","v":45.8},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9)*365*入力!D14/7,1)","v":45.8},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9)*365*入力!D14/7,1)","v":45.8},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9)*365*入力!D14/7,1)","v":45.8},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9)*365*入力!D14/7,1)","v":45.8},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9)*365*入力!D14/7,1)","v":45.8},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9)*365*入力!D14/7,1)","v":45.8}]
[null,null,"資源化設備の運転(炭化)",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*固形*\"),資源利用量の算定!Q34*365,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*固形*\"),資源利用量の算定!Q17*365,\"\")))","v":""},null,null,{"$f":"ROUND(資源利用量の算定!Q70*365*入力!D14/7+資源利用量の算定!Q34*365,1)","v":27.8}]
[null,null,"資源化設備の運転(乾燥)",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*乾燥*\"),資源利用量の算定!K30*365,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*乾燥*\"),資源利用量の算定!K13*365,\"\")))","v":""},null,null,null,{"$f":"ROUND(資源利用量の算定!K66*365*入力!D14/7+資源利用量の算定!K30*365,1)","v":12.1}]
[null,null,"資源化設備の運転(堆肥)",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*堆肥*\"),資源利用量の算定!W33*365,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*堆肥*\"),資源利用量の算定!W16*365,\"\")))","v":520.76382300000012},null,null,null,null,{"$f":"ROUND(資源利用量の算定!W66*365*入力!D14/7+資源利用量の算定!W33*365,1)","v":552}]
[null,null,"資源化設備の運転(焼却)",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*焼却*\"),資源利用量の算定!AC30*365,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*焼却*\"),資源利用量の算定!AC13*365,\"\")))","v":""},null,null,null,null,null,null,{"$f":"ROUND(資源利用量の算定!AC64*365*入力!D14/7+資源利用量の算定!AC65*365,1)","v":560.9}]
[null,null,"資源化設備の運転(リン回収)",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*リン利用*\"),資源利用量の算定!AU32,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*リン利用*\"),資源利用量の算定!AU15,\"\")))","v":""},null,null,null,null,null,{"$f":"ROUND(資源利用量の算定!AU65*入力!D14/7+資源利用量の算定!AU32,1)","v":58}]
[null,null,"埋立",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*埋立*\"),資源利用量の算定!AO25*365,\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*埋立*\"),資源利用量の算定!AO8*365,\"\")))","v":""},{"$f":"ROUND((資源利用量の算定!AO58)*365*入力!D14/7+資源利用量の算定!AO25*365,1)","v":1938.2}]
[null,null,"廃棄物発電量",null,"t-CO2/年",0,{"$f":"ROUND(資源利用量の算定!K49*365*入力!D14/7,1)","v":53.5},{"$f":"ROUND('汚泥処理フロー(日平均)'!L26*365*入力!$D$14/7*(-1),1)","v":-90.1},{"$f":"ROUND(資源利用量の算定!K49*365*入力!D14/7,1)","v":53.5},{"$f":"ROUND(資源利用量の算定!K49*365*入力!D14/7,1)","v":53.5},{"$f":"ROUND(資源利用量の算定!K49*365*入力!D14/7,1)","v":53.5},{"$f":"ROUND(資源利用量の算定!K49*365*入力!D14/7,1)","v":53.5},{"$f":"ROUND(資源利用量の算定!K49*365*入力!D14/7,1)","v":53.5}]
[null,null,"廃棄物焼却施設におけるエネルギー使用",null,"t-CO2/年",0,{"$f":"ROUND(資源利用量の算定!$K$48*365*入力!$D$14/7,1)*(-1)","v":-37.5},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L23+'汚泥処理フロー(日平均)'!L24)*365*入力!D14/7+('汚泥処理フロー(日平均)'!L36+'汚泥処理フロー(日平均)'!L37)*365*(7-入力!D14)/7,1)","v":115.2},{"$f":"ROUND(資源利用量の算定!$K$48*365*入力!$D$14/7,1)*(-1)","v":-37.5},{"$f":"ROUND(資源利用量の算定!$K$48*365*入力!$D$14/7,1)*(-1)","v":-37.5},{"$f":"ROUND(資源利用量の算定!$K$48*365*入力!$D$14/7,1)*(-1)","v":-37.5},{"$f":"ROUND(資源利用量の算定!$K$48*365*入力!$D$14/7,1)*(-1)","v":-37.5},{"$f":"ROUND(資源利用量の算定!$K$48*365*入力!$D$14/7,1)*(-1)","v":-37.5}]
[null,null,"温室効果ガス排出量",null,"t-CO2/年",{"$f":"SUM(F91:F100)","v":520.76382300000012},{"$f":"SUM(G91:G100)","v":2000.0002237554286},{"$f":"SUM(H91:H100)","v":70.900223755428584},{"$f":"SUM(I91:I100)","v":89.600223755428573},73.90022375542857,613.80022375542853,{"$f":"SUM(L91:L100)","v":119.80022375542856},{"$f":"SUM(M91:M100)","v":622.70022375542851}]
[null,"化石燃料代替による温室効果ガス排出量削減効果","消化ガス発電",null,"t-CO2/年",null,{"$f":"ROUND('汚泥処理フロー(日平均)'!$L$13*365*入力!$D$14/7+'汚泥処理フロー(日平均)'!$P$13*365,1)*(-1)","v":-300.10000000000002},{"$f":"ROUND('汚泥処理フロー(日平均)'!$L$13*365*入力!$D$14/7+'汚泥処理フロー(日平均)'!$P$13*365,1)*(-1)","v":-300.10000000000002},{"$f":"ROUND('汚泥処理フロー(日平均)'!$L$13*365*入力!$D$14/7+'汚泥処理フロー(日平均)'!$P$13*365,1)*(-1)","v":-300.10000000000002},{"$f":"ROUND('汚泥処理フロー(日平均)'!$L$13*365*入力!$D$14/7+'汚泥処理フロー(日平均)'!$P$13*365,1)*(-1)","v":-300.10000000000002},{"$f":"ROUND('汚泥処理フロー(日平均)'!$L$13*365*入力!$D$14/7+'汚泥処理フロー(日平均)'!$P$13*365,1)*(-1)","v":-300.10000000000002},{"$f":"ROUND('汚泥処理フロー(日平均)'!$L$13*365*入力!$D$14/7+'汚泥処理フロー(日平均)'!$P$13*365,1)*(-1)","v":-300.10000000000002},{"$f":"ROUND('汚泥処理フロー(日平均)'!$L$13*365*入力!$D$14/7+'汚泥処理フロー(日平均)'!$P$13*365,1)*(-1)","v":-300.10000000000002}]
[null,null,"固形燃料利用",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*固形*\"),資源利用量の算定!Q33*365*(-1),\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*固形*\"),資源利用量の算定!Q16*365*(-1),\"\")))","v":""},0,0,{"$f":"ROUND(資源利用量の算定!Q69*365*入力!$D$14/7+資源利用量の算定!Q33*365,1)*(-1)","v":-454.7},0,0,0,0]
[null,null,"焼却熱利用",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$5,\"*有*\"),IF(COUNTIF($F$5,\"*焼却*\"),資源利用量の算定!AI30*365*(-1),\"\"),IF(COUNTIF($F$5,\"*無*\"),IF(COUNTIF($F$5,\"*焼却*\"),資源利用量の算定!AI13*365*(-1),\"\")))","v":""},null,null,null,null,null,null,{"$f":"ROUND(資源利用量の算定!AI64*入力!D14/7*365+資源利用量の算定!AI30*365,1)*(-1)","v":-241.6}]
[null,null,"脱炭素効果",null,"t-CO2/年",{"$f":"SUM(F102:F104)","v":0},{"$f":"SUM(G102:G104)","v":-300.10000000000002},-300.10000000000002,-754.8,-300.10000000000002,-300.10000000000002,-300.10000000000002,-541.70000000000005]
[null,"温室効果ガス排出量収支",null,null,"t-CO2/年",{"$f":"F101+F105","v":520.76382300000012},{"$f":"G101+G105","v":1699.9002237554287},-229.19977624457144,-665.19977624457135,-226.19977624457147,313.70022375542851,{"$f":"L101+L105","v":-180.29977624457146},81.000223755428465]
[null,"環境性評価",null,null,null,{"$f":"RANK(F106,$F$106:$M$106,1)","v":7},{"$f":"RANK(G106,$G$106:$M$106,1)","v":7},2,1,3,6,4,5]
[]
[null,"【参考】"]
[null,"現況で消化ガス発電を実施している場合"]
[null,"経済性"]
[null,"建設費","消化ガス発電機","機械","百万円",{"$f":"IF(COUNTIF(F5,\"*有*\"),建設費の算定!M30,\"\")","v":11.5}]
[null,null,null,"工事費","百万円",{"$f":"IF(COUNTIF(F5,\"*有*\"),建設費の算定!M31,\"\")","v":1}]
[null,null,null,null,"百万円",{"$f":"SUM(F112:F113)","v":12.5}]
[null,"維持管理費","消化ガス発電機","補修費","百万円",{"$f":"IF(COUNTIF($F$5,\"*有*\"),維持管理費の算定!F19,\"\")","v":10.6}]
[null,null,null,null,"百万円",{"$f":"SUM(F115:F115)","v":10.6}]
[null,"収益","消化ガス発電(売電)","売電収益","百万円/年"]
[null,null,"消化ガス発電(場内利用)","維持管理費削減効果","百万円/年",{"$f":"IF(COUNTIF(F5,\"*有*\"),-収益の算定!H5,\"\")","v":-8.3140000000000001}]
[null,null,null,null,"百万円",{"$f":"SUM(F118:F118)","v":-8.3140000000000001}]
[null,"環境性"]
[null,"化石燃料代替による温室効果ガス排出量削減効果","消化ガス発電",null,"t-CO2/年",{"$f":"IF(COUNTIF(F5,\"*有*\"),'汚泥処理フロー(日平均)'!P13*365*(-1),\"\")","v":-234.45611625051009}]

{"sheet":"総合評価","index":5,"n_rows":115,"n_cols":18,"rows_kept":115,"cut":false,"hidden":false,"merged":[[34,12,34,13],[34,14,34,15],[34,16,34,17],[35,1,35,3],[35,4,35,5],[35,6,35,7],[35,8,35,9],[35,10,35,11],[35,12,35,13],[34,1,34,3],[34,4,34,5],[34,6,34,7],[34,8,34,9],[34,10,34,11],[35,14,35,15],[35,16,35,17],[38,12,43,13],[38,14,43,15],[38,16,43,17],[44,12,44,13],[44,14,44,15],[44,16,44,17],[36,1,44,1],[36,2,36,3],[36,4,36,5],[36,6,36,7],[36,8,36,9],[36,10,36,11],[36,12,36,13],[36,14,36,15],[36,16,36,17],[37,2,37,3],[37,4,37,5],[37,6,37,7],[37,8,37,9],[37,10,37,11],[37,12,37,13],[37,14,37,15],[37,16,37,17],[44,2,44,3],[44,4,44,5],[44,6,44,7],[44,8,44,9],[44,10,44,11],[38,0,43,0],[38,4,43,5],[38,6,43,7],[38,8,43,9],[38,10,43,11],[46,10,46,11],[46,12,46,13],[46,14,46,15],[46,16,46,17],[45,2,45,3],[45,4,45,5],[45,6,45,7],[45,8,45,9],[45,10,45,11],[47,0,52,0],[47,4,52,5],[47,6,52,7],[47,8,52,9],[47,10,52,11],[47,12,52,13],[47,14,52,15],[47,16,52,17],[53,2,53,3],[53,4,53,5],[53,6,53,7],[53,8,53,9],[53,10,53,11],[53,12,53,13],[53,14,53,15],[53,16,53,17],[45,1,53,1],[45,12,45,13],[45,14,45,15],[45,16,45,17],[46,2,46,3],[46,4,46,5],[46,6,46,7],[46,8,46,9],[56,6,56,7],[57,6,57,7],[61,2,61,3],[61,4,61,5],[61,6,61,7],[54,1,62,1],[54,4,54,5],[55,4,55,5],[56,4,56,5],[54,2,60,2],[54,3,60,3],[61,8,61,9],[61,10,61,11],[61,12,61,13],[61,14,61,15],[61,16,61,17],[62,2,62,3],[62,4,62,5],[62,6,62,7],[62,8,62,9],[62,10,62,11],[62,12,62,13],[62,14,62,15],[62,16,62,17],[63,1,63,3],[63,4,63,5],[63,6,63,7],[63,8,63,9],[63,10,63,11],[63,12,63,13],[63,14,63,15],[63,16,63,17],[64,1,64,3],[64,4,64,5],[64,6,64,7],[64,8,64,9],[64,10,64,11],[64,12,64,13],[64,14,64,15],[64,16,64,17]]}
["緑色セル：必要に応じて入力または選択"]
[]
[null,"適用性に関する設問",null,null,null,null,null,null,null,null,null,"重み付け（総合評価の配点）設定"]
[null,"下水道事業における課題"]
[null,null,"①汚泥処分費が課題となっている",null,null,null,null,null,null,null,null,null,"経済性",12,"点"]
[null,null,"回答","該当"]
[null,null,"②ＭＡＰ析出やリン放流規制への対応が課題となっている",null,null,null,null,null,null,null,null,null,"環境性",12,"点"]
[null,null,"回答","非該当"]
[null,"周辺条件",null,null,null,null,null,null,null,null,null,null,"適用条件",3,"点／該当１項目あたり"]
[null,null,"③処理能力に余裕のある廃棄物処理場が近隣に立地または設置計画がある"]
[null,null,"回答","該当"]
[null,null,"④固形燃料の継続的な需要（工場･事業者等）の見通しがある"]
[null,null,"回答","不明"]
[null,null,"⑤汚泥肥料の継続的な需要（農家･肥料製造業者等）の見通しがある"]
[null,null,"回答","該当"]
[null,null,"⑥リンの継続的な需要（肥料製造業者･事業者等）の見通しがある"]
[null,null,"回答","不明"]
[null,null,"⑦熱需要のある施設（温水プール等）が近隣に立地または設置計画がある"]
[null,null,"回答","不明"]
[null,"自治体としての方向性について"]
[null,null,"⑧行政計画等で地域バイオマス利活用の推進が位置付けられている"]
[null,null,"回答","該当"]
[null,null,"⑨ごみの減量化が必要となっている"]
[null,null,"回答","該当"]
[]
[null,"その他（必要に応じて追加）"]
[null,"⑩"]
[null,null,"回答","不明"]
[null,"⑪"]
[null,null,"回答","不明"]
[null,"⑫"]
[null,null,"回答","不明"]
[]
[null,"総合評価シート"]
[null,"連携パターン",null,null,"連携ﾊﾟﾀｰﾝ1",null,"連携ﾊﾟﾀｰﾝ2",null,"連携ﾊﾟﾀｰﾝ3",null,"連携ﾊﾟﾀｰﾝ4",null,"連携ﾊﾟﾀｰﾝ5",null,"連携ﾊﾟﾀｰﾝ6",null,"連携ﾊﾟﾀｰﾝ7"]
[null,"概要",null,null,"消化＋\n埋立",null,"消化＋\n廃棄物側での処理",null,"消化＋\n固形燃料化",null,"消化＋\n乾燥汚泥肥料",null,"消化＋\nコンポスト",null,"消化＋\nリン回収",null,"消化＋\n熱利用"]
[null,"経済性","収支(百万円/年)",null,{"$f":"結果一覧!G89","v":285.35699999999997},null,{"$f":"結果一覧!H89","v":237.65699999999995},null,{"$f":"結果一覧!I89","v":457.31299999999999},null,{"$f":"結果一覧!J89","v":338.94},null,{"$f":"結果一覧!K89","v":338.43299999999999},null,{"$f":"結果一覧!L89","v":355.42399999999992},null,{"$f":"結果一覧!M89","v":478.43299999999999}]
[null,null,"指標\n既設更新の年価収支\nを 1.0 とする比率",null,{"$f":"E37/'結果一覧 (既設更新参照用)'!$F$88","v":0.9554449146867382},null,{"$f":"G37/'結果一覧 (既設更新参照用)'!$F$88","v":0.79573366726488615},null,{"$f":"I37/'結果一覧 (既設更新参照用)'!$F$88","v":1.5311955910320627},null,{"$f":"K37/'結果一覧 (既設更新参照用)'!$F$88","v":1.134853882623952},null,{"$f":"M37/'結果一覧 (既設更新参照用)'!$F$88","v":1.1331563228243109},null,{"$f":"O37/'結果一覧 (既設更新参照用)'!$F$88","v":1.1900463396994614},null,{"$f":"Q37/'結果一覧 (既設更新参照用)'!$F$88","v":1.6019105081295368}]
[null,null,"配点設定値",{"$f":"$N$5","v":12},{"$f":"IF(E38<=0.7,$D40,IF(E38<=0.9,$D41,IF(E38<=1.1,$D42,IF(E38<=1.3,$D43,$D44))))","v":6},null,{"$f":"IF(G38<=0.7,$D40,IF(G38<=0.9,$D41,IF(G38<=1.1,$D42,IF(G38<=1.3,$D43,$D44))))","v":9},null,{"$f":"IF(I38<=0.7,$D40,IF(I38<=0.9,$D41,IF(I38<=1.1,$D42,IF(I38<=1.3,$D43,$D44))))","v":0},null,{"$f":"IF(K38<=0.7,$D40,IF(K38<=0.9,$D41,IF(K38<=1.1,$D42,IF(K38<=1.3,$D43,$D44))))","v":3},null,{"$f":"IF(M38<=0.7,$D40,IF(M38<=0.9,$D41,IF(M38<=1.1,$D42,IF(M38<=1.3,$D43,$D44))))","v":3},null,{"$f":"IF(O38<=0.7,$D40,IF(O38<=0.9,$D41,IF(O38<=1.1,$D42,IF(O38<=1.3,$D43,$D44))))","v":3},null,{"$f":"IF(Q38<=0.7,$D40,IF(Q38<=0.9,$D41,IF(Q38<=1.1,$D42,IF(Q38<=1.3,$D43,$D44))))","v":0}]
[null,null,"　　　　　X ≦0.7",{"$f":"D39","v":12}]
[null,null,"　　0.7＜ X ≦0.9",{"$f":"D39*3/4","v":9}]
[null,null,"　　0.9＜ X ≦1.1",{"$f":"D39*2/4","v":6}]
[null,null,"　　1.1＜ X ≦1.3",{"$f":"D39*1/4","v":3}]
[null,null,"　　1.3 ＜",{"$f":"D39*0","v":0}]
[null,null,"経済性\n○:既設更新より費用減\n△:既設更新より費用増",null,{"$f":"IF(E38>1,\"△\",\"○\")","v":"○"},null,{"$f":"IF(G38>1,\"△\",\"○\")","v":"○"},null,{"$f":"IF(I38>1,\"△\",\"○\")","v":"△"},null,{"$f":"IF(K38>1,\"△\",\"○\")","v":"△"},null,{"$f":"IF(M38>1,\"△\",\"○\")","v":"△"},null,{"$f":"IF(O38>1,\"△\",\"○\")","v":"△"},null,{"$f":"IF(Q38>1,\"△\",\"○\")","v":"△"}]
[null,"環境性","収支(t-CO2/年)",null,{"$f":"結果一覧!G106","v":1699.9002237554287},null,{"$f":"結果一覧!H106","v":-229.19977624457144},null,{"$f":"結果一覧!I106","v":-665.19977624457135},null,{"$f":"結果一覧!J106","v":-226.19977624457147},null,{"$f":"結果一覧!K106","v":313.70022375542851},null,{"$f":"結果一覧!L106","v":-180.29977624457146},null,{"$f":"結果一覧!M106","v":81.000223755428465}]
[null,null,"指標\n収支の最大値を０、\n最小値を１とした換算値",null,{"$f":"(E46-MAX($E$46:$R$46))/(MIN($E$46:$R$46)-MAX($E$46:$R$46))","v":0},null,{"$f":"(G46-MAX($E$46:$R$46))/(MIN($E$46:$R$46)-MAX($E$46:$R$46))","v":0.81565261511141185},null,{"$f":"(I46-MAX($E$46:$R$46))/(MIN($E$46:$R$46)-MAX($E$46:$R$46))","v":1},null,{"$f":"(K46-MAX($E$46:$R$46))/(MIN($E$46:$R$46)-MAX($E$46:$R$46))","v":0.81438416980254547},null,{"$f":"(M46-MAX($E$46:$R$46))/(MIN($E$46:$R$46)-MAX($E$46:$R$46))","v":0.58610629571688311},null,{"$f":"(O46-MAX($E$46:$R$46))/(MIN($E$46:$R$46)-MAX($E$46:$R$46))","v":0.79497695657688894},null,{"$f":"(Q46-MAX($E$46:$R$46))/(MIN($E$46:$R$46)-MAX($E$46:$R$46))","v":0.6844953701746227}]
[null,null,"配点設定値",{"$f":"$N$7","v":12},{"$f":"IF(E47<=0.2,$D53,IF(E47<=0.4,$D52,IF(E47<=0.6,$D51,IF(E47<=0.8,$D50,$D49))))","v":0},null,{"$f":"IF(G47<=0.2,$D53,IF(G47<=0.4,$D52,IF(G47<=0.6,$D51,IF(G47<=0.8,$D50,$D49))))","v":12},null,{"$f":"IF(I47<=0.2,$D53,IF(I47<=0.4,$D52,IF(I47<=0.6,$D51,IF(I47<=0.8,$D50,$D49))))","v":12},null,{"$f":"IF(K47<=0.2,$D53,IF(K47<=0.4,$D52,IF(K47<=0.6,$D51,IF(K47<=0.8,$D50,$D49))))","v":12},null,{"$f":"IF(M47<=0.2,$D53,IF(M47<=0.4,$D52,IF(M47<=0.6,$D51,IF(M47<=0.8,$D50,$D49))))","v":6},null,{"$f":"IF(O47<=0.2,$D53,IF(O47<=0.4,$D52,IF(O47<=0.6,$D51,IF(O47<=0.8,$D50,$D49))))","v":9},null,{"$f":"IF(Q47<=0.2,$D53,IF(Q47<=0.4,$D52,IF(Q47<=0.6,$D51,IF(Q47<=0.8,$D50,$D49))))","v":9}]
[null,null,"　　0.8＜ Y ≦1.0",{"$f":"D48","v":12}]
[null,null,"　　0.6＜ Y ≦0.8",{"$f":"D48*3/4","v":9}]
[null,null,"　　0.4＜ Y ≦0.6",{"$f":"D48*2/4","v":6}]
[null,null,"　　0.2＜ Y ≦0.4",{"$f":"D48*1/4","v":3}]
[null,null,"　　0≦ Y ≦0.2",{"$f":"D48*0","v":0}]
[null,null,"環境性\n◎:収支マイナス（脱炭素）\n○:既設更新より排出量削減\n△:既設更新より排出量増加",null,{"$f":"IF(E46<0,\"◎\",IF('結果一覧 (既設更新参照用)'!$F$105-E46<=0,\"△\",\"○\"))","v":"△"},null,{"$f":"IF(G46<0,\"◎\",IF('結果一覧 (既設更新参照用)'!$F$105-G46<=0,\"△\",\"○\"))","v":"◎"},null,{"$f":"IF(I46<0,\"◎\",IF('結果一覧 (既設更新参照用)'!$F$105-I46<=0,\"△\",\"○\"))","v":"◎"},null,{"$f":"IF(K46<0,\"◎\",IF('結果一覧 (既設更新参照用)'!$F$105-K46<=0,\"△\",\"○\"))","v":"◎"},null,{"$f":"IF(M46<0,\"◎\",IF('結果一覧 (既設更新参照用)'!$F$105-M46<=0,\"△\",\"○\"))","v":"○"},null,{"$f":"IF(O46<0,\"◎\",IF('結果一覧 (既設更新参照用)'!$F$105-O46<=0,\"△\",\"○\"))","v":"◎"},null,{"$f":"IF(Q46<0,\"◎\",IF('結果一覧 (既設更新参照用)'!$F$105-Q46<=0,\"△\",\"○\"))","v":"○"}]
[null,"適用性","該当１項目\nあたりの\n加点設定値",{"$f":"$N$9","v":3},null,null,{"$f":"IF($D$6=\"該当\",\"該当\",IF($D$6=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"①汚泥処分費が課題となっている",{"$f":"IF($D$6=\"該当\",\"該当\",IF($D$6=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"①汚泥処分費が課題となっている",{"$f":"IF($D$6=\"該当\",\"該当\",IF($D$6=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"①汚泥処分費が課題となっている",{"$f":"IF($D$6=\"該当\",\"該当\",IF($D$6=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"①汚泥処分費が課題となっている",{"$f":"IF($D$8=\"該当\",\"該当\",IF($D$8=\"非該当\",\"非該当\",\"-\"))","v":"非該当"},"②ＭＡＰ析出やリン放流規制への対応が課題となっている",{"$f":"IF($D$6=\"該当\",\"該当\",IF($D$6=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"①汚泥処分費が課題となっている"]
[null,null,null,null,null,null,{"$f":"IF($D$11=\"該当\",\"該当\",IF($D$11=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"③処理能力に余裕のある廃棄物処理場が近隣に立地または設置計画がある",{"$f":"IF($D$13=\"該当\",\"該当\",IF($D$13=\"非該当\",\"非該当\",\"-\"))","v":"-"},"④固形燃料の継続的な需要（工場･事業者等）の見通しがある",{"$f":"IF($D$15=\"該当\",\"該当\",IF($D$15=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑤汚泥肥料の継続的な需要（農家･肥料製造業者等）の見通しがある",{"$f":"IF($D$15=\"該当\",\"該当\",IF($D$15=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑤汚泥肥料の継続的な需要（農家･肥料製造業者等）の見通しがある",{"$f":"IF($D$17=\"該当\",\"該当\",IF($D$17=\"非該当\",\"非該当\",\"-\"))","v":"-"},"⑥リンの継続的な需要（肥料製造業者･事業者等）の見通しがある",{"$f":"IF($D$19=\"該当\",\"該当\",IF($D$19=\"非該当\",\"非該当\",\"-\"))","v":"-"},"⑦熱需要のある施設（温水プール等）が近隣に立地または設置計画がある"]
[null,null,null,null,null,null,null,null,{"$f":"IF($D$22=\"該当\",\"該当\",IF($D$22=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑧行政計画等で地域バイオマス利活用の推進が位置付けられている",{"$f":"IF($D$22=\"該当\",\"該当\",IF($D$22=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑧行政計画等で地域バイオマス利活用の推進が位置付けられている",{"$f":"IF($D$22=\"該当\",\"該当\",IF($D$22=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑧行政計画等で地域バイオマス利活用の推進が位置付けられている",{"$f":"IF($D$22=\"該当\",\"該当\",IF($D$22=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑧行政計画等で地域バイオマス利活用の推進が位置付けられている",{"$f":"IF($D$22=\"該当\",\"該当\",IF($D$22=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑧行政計画等で地域バイオマス利活用の推進が位置付けられている"]
[null,null,null,null,{"$f":"IF($D$24=\"該当\",\"該当\",IF($D$24=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑨ごみの減量化が必要となっている",null,null,{"$f":"IF($D$24=\"該当\",\"該当\",IF($D$24=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑨ごみの減量化が必要となっている",{"$f":"IF($D$24=\"該当\",\"該当\",IF($D$24=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑨ごみの減量化が必要となっている",{"$f":"IF($D$24=\"該当\",\"該当\",IF($D$24=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑨ごみの減量化が必要となっている",{"$f":"IF($D$24=\"該当\",\"該当\",IF($D$24=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑨ごみの減量化が必要となっている",{"$f":"IF($D$24=\"該当\",\"該当\",IF($D$24=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑨ごみの減量化が必要となっている"]
[null,null,null,null,{"$f":"IF($D$28=\"該当\",\"該当\",IF($D$28=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C27","v":0},{"$f":"IF($D$28=\"該当\",\"該当\",IF($D$28=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C27","v":0},{"$f":"IF($D$28=\"該当\",\"該当\",IF($D$28=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C27","v":0},{"$f":"IF($D$28=\"該当\",\"該当\",IF($D$28=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C27","v":0},{"$f":"IF($D$28=\"該当\",\"該当\",IF($D$28=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C27","v":0},{"$f":"IF($D$28=\"該当\",\"該当\",IF($D$28=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C27","v":0},{"$f":"IF($D$28=\"該当\",\"該当\",IF($D$28=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C27","v":0}]
[null,null,null,null,{"$f":"IF($D$30=\"該当\",\"該当\",IF($D$30=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C29","v":0},{"$f":"IF($D$30=\"該当\",\"該当\",IF($D$30=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C29","v":0},{"$f":"IF($D$30=\"該当\",\"該当\",IF($D$30=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C29","v":0},{"$f":"IF($D$30=\"該当\",\"該当\",IF($D$30=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C29","v":0},{"$f":"IF($D$30=\"該当\",\"該当\",IF($D$30=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C29","v":0},{"$f":"IF($D$30=\"該当\",\"該当\",IF($D$30=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C29","v":0},{"$f":"IF($D$30=\"該当\",\"該当\",IF($D$30=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C29","v":0}]
[null,null,null,null,{"$f":"IF($D$32=\"該当\",\"該当\",IF($D$32=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C31","v":0},{"$f":"IF($D$32=\"該当\",\"該当\",IF($D$32=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C31","v":0},{"$f":"IF($D$32=\"該当\",\"該当\",IF($D$32=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C31","v":0},{"$f":"IF($D$32=\"該当\",\"該当\",IF($D$32=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C31","v":0},{"$f":"IF($D$32=\"該当\",\"該当\",IF($D$32=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C31","v":0},{"$f":"IF($D$32=\"該当\",\"該当\",IF($D$32=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C31","v":0},{"$f":"IF($D$32=\"該当\",\"該当\",IF($D$32=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C31","v":0}]
[null,null,"加点",null,{"$f":"COUNTIF(E55:F61,\"該当\")*$D$55","v":3},null,{"$f":"COUNTIF(G55:H61,\"該当\")*$D$55","v":6},null,{"$f":"COUNTIF(I55:J61,\"該当\")*$D$55","v":9},null,{"$f":"COUNTIF(K55:L61,\"該当\")*$D$55","v":12},null,{"$f":"COUNTIF(M55:N61,\"該当\")*$D$55","v":12},null,{"$f":"COUNTIF(O55:P61,\"該当\")*$D$55","v":6},null,{"$f":"COUNTIF(Q55:R61,\"該当\")*$D$55","v":9}]
[null,null,"適用性\n○上位3パターン",null,{"$f":"IF(RANK(E62,$E$62:$R$62,0)<=3,\"○\",\"-\")","v":"-"},null,{"$f":"IF(RANK(G62,$E$62:$R$62,0)<=3,\"○\",\"-\")","v":"-"},null,{"$f":"IF(RANK(I62,$E$62:$R$62,0)<=3,\"○\",\"-\")","v":"○"},null,{"$f":"IF(RANK(K62,$E$62:$R$62,0)<=3,\"○\",\"-\")","v":"○"},null,{"$f":"IF(RANK(M62,$E$62:$R$62,0)<=3,\"○\",\"-\")","v":"○"},null,{"$f":"IF(RANK(O62,$E$62:$R$62,0)<=3,\"○\",\"-\")","v":"-"},null,{"$f":"IF(RANK(Q62,$E$62:$R$62,0)<=3,\"○\",\"-\")","v":"○"}]
[null,"総合評価",null,null,{"$f":"E39+E48+E62","v":9},null,{"$f":"G39+G48+G62","v":27},null,{"$f":"I39+I48+I62","v":21},null,{"$f":"K39+K48+K62","v":27},null,{"$f":"M39+M48+M62","v":21},null,{"$f":"O39+O48+O62","v":18},null,{"$f":"Q39+Q48+Q62","v":18}]
[null,"△:経済性･環境性とも△\n◎:環境性◎かつ適用性○\n○:上記以外",null,null,{"$f":"IF(E45=\"△\",IF(E54=\"△\",\"△\",IF(E54=\"◎\",IF(E63=\"○\",\"◎\",\"○\"),\"○\")),IF(E54=\"◎\",IF(E63=\"○\",\"◎\",\"○\"),\"○\"))","v":"○"},null,{"$f":"IF(G45=\"△\",IF(G54=\"△\",\"△\",IF(G54=\"◎\",IF(G63=\"○\",\"◎\",\"○\"),\"○\")),IF(G54=\"◎\",IF(G63=\"○\",\"◎\",\"○\"),\"○\"))","v":"○"},null,{"$f":"IF(I45=\"△\",IF(I54=\"△\",\"△\",IF(I54=\"◎\",IF(I63=\"○\",\"◎\",\"○\"),\"○\")),IF(I54=\"◎\",IF(I63=\"○\",\"◎\",\"○\"),\"○\"))","v":"◎"},null,{"$f":"IF(K45=\"△\",IF(K54=\"△\",\"△\",IF(K54=\"◎\",IF(K63=\"○\",\"◎\",\"○\"),\"○\")),IF(K54=\"◎\",IF(K63=\"○\",\"◎\",\"○\"),\"○\"))","v":"◎"},null,{"$f":"IF(M45=\"△\",IF(M54=\"△\",\"△\",IF(M54=\"◎\",IF(M63=\"○\",\"◎\",\"○\"),\"○\")),IF(M54=\"◎\",IF(M63=\"○\",\"◎\",\"○\"),\"○\"))","v":"○"},null,{"$f":"IF(O45=\"△\",IF(O54=\"△\",\"△\",IF(O54=\"◎\",IF(O63=\"○\",\"◎\",\"○\"),\"○\")),IF(O54=\"◎\",IF(O63=\"○\",\"◎\",\"○\"),\"○\"))","v":"○"},null,{"$f":"IF(Q45=\"△\",IF(Q54=\"△\",\"△\",IF(Q54=\"◎\",IF(Q63=\"○\",\"◎\",\"○\"),\"○\")),IF(Q54=\"◎\",IF(Q63=\"○\",\"◎\",\"○\"),\"○\"))","v":"○"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"【出典】"]
[null,null,"国土技術政策総合研究所資料　第****号"]
[null,null,"資　料　名：下水処理場における生ごみ受入れ事業の検討に関する技術資料"]
[null,null,"担当研究室：上下水道研究部 下水処理研究室"]
[null,null,"Ｕ　Ｒ　Ｌ： https://www.nilim.go.jp/lab/bcg/siryou/・・・・・"]

{"sheet":"結果一覧(実績値等入力可)","index":6,"n_rows":121,"n_cols":13,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
["シート名：結果一覧(編集可能)",null,"総額","緑色セル：編集可能"]
[]
[]
[null,null,null,null,null,"既設更新","パターン１","パターン２","パターン３","パターン４","パターン５","パターン６","パターン７"]
[null,null,null,null,null,{"$f":"CONCATENATE(入力!K8,入力!K10)","v":"有肥料化(堆肥)"},"消化＋埋立","消化＋廃棄物側での処理","消化＋固形燃料化","消化＋乾燥汚泥肥料","消化＋コンポスト","消化＋リン回収","消化＋熱利用"]
[null,"建設費","前処理設備","機電","百万円",null,5.4,5.4,5.4,5.4,5.4,5.4,5.4]
[null,null,null,"建築","百万円",null,4,4,4,4,4,4,4]
[null,null,null,"小計","百万円",{"$f":"SUM(F6:F7)","v":0},{"$f":"SUM(G6:G7)","v":9.4},9.4,9.4,9.4,9.4,9.4,9.4]
[null,null,"混合槽","機械","百万円",null,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[null,null,null,"電気設備","百万円",null,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,"土木建築","百万円",null,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,"小計","百万円",{"$f":"SUM(F9:F11)","v":0},{"$f":"SUM(G9:G11)","v":2},2,2,2,2,2,2]
[null,null,"消化槽","機械","百万円",74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994,74.099999999999994]
[null,null,null,"土建","百万円",2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7]
[null,null,null,"小計","百万円",{"$f":"SUM(F13:F14)","v":76.8},{"$f":"SUM(G13:G14)","v":76.8},76.8,76.8,76.8,76.8,76.8,76.8]
[null,null,"ガスホルダ","一式","百万円",13,14.3,14.3,14.3,14.3,14.3,14.3,14.3]
[null,null,null,"小計","百万円",{"$f":"SUM(F16)","v":13},{"$f":"SUM(G16)","v":14.3},14.3,14.3,14.3,14.3,14.3,14.3]
[null,null,"脱水機","機械","百万円",30.2,30.9,30.9,30.9,30.9,30.9,30.9,30.9]
[null,null,null,"土木","百万円",6.9,7.1,7.1,7.1,7.1,7.1,7.1,7.1]
[null,null,null,"電気設備","百万円",5,5.2,5.2,5.2,5.2,5.2,5.2,5.2]
[null,null,null,"小計","百万円",{"$f":"SUM(F18:F20)","v":42.1},{"$f":"SUM(G18:G20)","v":43.2},43.2,43.2,43.2,43.2,43.2,43.2]
[null,null,"脱硫塔","一式","百万円",2,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002]
[null,null,null,"小計","百万円",{"$f":"SUM(F22)","v":2},{"$f":"SUM(G22)","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002]
[null,null,"消化ガス発電機","機械","百万円",null,14,14,14,14,14,14,14]
[null,null,null,"工事費","百万円",null,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[null,null,null,"小計","百万円",{"$f":"SUM(F24:F25)","v":0},{"$f":"SUM(G24:G25)","v":15.4},15.4,15.4,15.4,15.4,15.4,15.4]
[null,null,"焼却炉","機械","百万円",null,null,null,null,null,null,null,114.1]
[null,null,null,"電気設備","百万円",null,null,null,null,null,null,null,25.4]
[null,null,null,"土建(焼却炉)","百万円",null,null,null,null,null,null,null,9.8000000000000007]
[null,null,null,"土建(電気室)","百万円",null,null,null,null,null,null,null,7.2]
[null,null,null,"小計","百万円",{"$f":"SUM(F27:F30)","v":0},{"$f":"SUM(G27:G30)","v":0},0,0,0,0,0,{"$f":"SUM(M27:M30)","v":156.5}]
[null,null,"乾燥機","機械電気","百万円",null,null,null,null,47]
[null,null,null,"土木","百万円",null,null,null,null,4.5999999999999996]
[null,null,null,"小計","百万円",{"$f":"SUM(F32:F33)","v":0},{"$f":"SUM(G32:G33)","v":0},0,0,51.6,0,0,0]
[null,null,"炭化炉","機電","百万円",null,null,null,56.1]
[null,null,null,"土建","百万円",null,null,null,4.5999999999999996]
[null,null,null,"小計","百万円",{"$f":"SUM(F35:F36)","v":0},{"$f":"SUM(G35:G36)","v":0},0,60.7,0,0,0,0]
[null,null,"堆肥化施設","一式","百万円",84.6,null,null,null,null,84.6]
[null,null,null,"小計","百万円",{"$f":"SUM(F38)","v":84.6},{"$f":"SUM(G38)","v":0},0,0,0,84.6,0,0]
[null,null,"リン回収設備","一式",null,null,null,null,null,null,null,13.5]
[null,null,null,"小計","百万円",{"$f":"SUM(F40)","v":0},{"$f":"SUM(G40)","v":0},0,0,0,0,13.5,0]
[null,null,"建設費",null,"百万円",{"$f":"F8+F12+F15+F17+F21+F31+F23+F26+F34+F37+F39+F41","v":218.5},{"$f":"G8+G12+G15+G17+G21+G31+G23+G26+G34+G37+G39+G41","v":163.29999999999998},163.29999999999998,224,214.89999999999998,247.89999999999998,176.79999999999998,319.79999999999995]
[null,"維持管理費","前処理設備(生ごみ受入れマニュアル)","電気使用料金","百万円",null,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,"補修費","百万円",null,3.2,3.2,3.2,3.2,3.2,3.2,3.2]
[null,null,null,"小計","百万円",{"$f":"SUM(F43:F44)","v":0},{"$f":"SUM(G43:G44)","v":4.1000000000000005},4.1000000000000005,4.1000000000000005,4.1000000000000005,4.1000000000000005,4.1000000000000005,4.1000000000000005]
[null,null,"混合槽","電力費","百万円",null,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,"補修費","百万円",null,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,"小計","百万円",{"$f":"SUM(F46:F47)","v":0},{"$f":"SUM(G46:G47)","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,"消化槽","維持管理費","百万円",21.3,22.4,22.4,22.4,22.4,22.4,22.4,22.4]
[null,null,null,"小計","百万円",{"$f":"SUM(F49)","v":21.3},{"$f":"SUM(G49)","v":22.4},22.4,22.4,22.4,22.4,22.4,22.4]
[null,null,"ガスタンク",null,"百万円",2.9,3.1,3.1,3.1,3.1,3.1,3.1,3.1]
[null,null,null,"一式","百万円",{"$f":"SUM(F51)","v":2.9},{"$f":"SUM(G51)","v":3.1},3.1,3.1,3.1,3.1,3.1,3.1]
[null,null,"脱水機",null,null,37.6,39.5,39.5,39.5,39.5,39.5,39.5,39.5]
[null,null,null,"一式","百万円",{"$f":"SUM(F53)","v":37.6},{"$f":"SUM(G53)","v":39.5},39.5,39.5,39.5,39.5,39.5,39.5]
[null,null,"脱硫塔","補修費",null,2.7,3,3,3,3,3,3,3]
[null,null,null,null,"百万円",{"$f":"SUM(F55)","v":2.7},{"$f":"SUM(G55)","v":3},3,3,3,3,3,3]
[null,null,"消化ガス発電機","補修費","百万円",null,11.5,11.5,11.5,11.5,11.5,11.5,11.5]
[null,null,null,null,"百万円",{"$f":"SUM(F57:F57)","v":0},{"$f":"SUM(G57:G57)","v":11.5},11.5,11.5,11.5,11.5,11.5,11.5]
[null,null,"焼却炉","一式",null,null,null,null,null,null,null,null,90.3]
[null,null,null,"一式","百万円",{"$f":"SUM(F59)","v":0},{"$f":"SUM(G59)","v":0},0,0,0,0,0,90.3]
[null,null,"乾燥設備","一式",null,null,null,null,null,56.3]
[null,null,null,null,"百万円",{"$f":"SUM(F61)","v":0},{"$f":"SUM(G61)","v":0},0,0,56.3,0,0,0]
[null,null,"炭化炉","一式",null,null,null,null,157.9]
[null,null,null,null,"百万円",{"$f":"SUM(F63)","v":0},{"$f":"SUM(G63)","v":0},0,157.9,0,0,0,0]
[null,null,"堆肥化施設","一式",null,26,null,null,null,null,26]
[null,null,null,null,"百万円",{"$f":"SUM(F65)","v":26},{"$f":"SUM(G65)","v":0},0,0,0,26,0,0]
[null,null,"リン回収設備","一式",null,null,null,null,null,null,null,103.6]
[null,null,null,null,"百万円",{"$f":"SUM(F67)","v":0},{"$f":"SUM(G67)","v":0},0,0,0,0,103.6,0]
[null,null,"維持管理費",null,null,{"$f":"F45+F48+F50+F52+F54+F60+F58+F56+F62+F64+F66+F68","v":90.5},{"$f":"G45+G48+G50+G52+G54+G60+G58+G56+G62+G64+G66+G68","v":84.8},84.8,242.7,141.1,110.8,188.39999999999998,175.1]
[null,"出費・収入減","生ごみ運搬費",null,"百万円/年",null,0,0,0,0,0,0,0]
[null,null,"運搬費",null,"百万円/年",null,0,0,0,0,0,0,0]
[null,null,"埋め立て処分費","脱水汚泥処分費","百万円/年",null,46.6]
[null,null,"焼却灰処分費","焼却灰処分費","百万円/年",null,null,null,null,null,null,null,0.9]
[null,null,"廃棄物処理施設発の発電","生ごみ減少の影響","百万円/年",0,1.3,null,1.3,1.3,1.3,1.3,1.3]
[null,null,"廃棄物処分施設維持管理費(投入生ごみ分)","電気","百万円/年","ー",null,0.03]
[null,null,null,"重油","百万円/年","ー",null,0.2]
[null,null,"出費・収入減",null,null,{"$f":"SUM(F70:F76)","v":0},{"$f":"SUM(G70:G76)","v":47.9},{"$f":"SUM(H70:H76)","v":0.23},{"$f":"SUM(I70:I76)","v":1.3},1.3,1.3,1.3,2.2000000000000002]
[null,"収益","消化ガス発電(売電)","売電収益","百万円/年"]
[null,null,"消化ガス発電(場内利用)","維持管理費削減効果","百万円/年",null,-10.643000000000001,-10.643000000000001,-10.643000000000001,-10.643000000000001,-10.643000000000001,-10.643000000000001,-10.643000000000001]
[null,null,"固形燃料","売却収益","百万円/年",null,null,null,-4.3999999999999997E-2]
[null,null,"重油の代替利用(炭化燃料)","維持管理費削減効果","百万円/年"]
[null,null,"重油の代替利用(乾燥燃料)","維持管理費削減効果","百万円/年"]
[null,null,"重油の代替利用(焼却廃熱利用)","維持管理費削減効果","百万円/年",null,null,null,null,null,null,null,-8.0239999999999991]
[null,null,"肥料(堆肥)","売却収益","百万円/年",-10.336,null,null,null,null,-10.923999999999999]
[null,null,"肥料(乾燥肥料)","売却収益","百万円/年",null,null,null,null,-7.7169999999999996]
[null,null,"リン","売却収益","百万円/年",null,null,null,null,null,null,-0.433]
[null,null,"廃棄物処理施設の発電","脱水汚泥増加による売却収益","百万円/年",null,null,-0.03]
[null,null,"収益",null,null,{"$f":"SUM(F78:F87)","v":-10.336},{"$f":"SUM(G78:G87)","v":-10.643000000000001},{"$f":"SUM(H78:H87)","v":-10.673},-10.687000000000001,-18.36,-21.567,-11.076000000000001,-18.667000000000002]
[null,"事業費(経済収支)",null,null,null,{"$f":"SUM(F42+F69+F77+F88)","v":298.66399999999999},{"$f":"SUM(G42+G69+G77+G88)","v":285.35699999999997},{"$f":"SUM(H42+H69+H77+H88)","v":237.65699999999995},{"$f":"SUM(I42+I69+I77+I88)","v":457.31299999999999},338.94,338.43299999999999,355.42399999999992,478.43299999999999]
[null,"経済性評価",null,null,null,{"$f":"RANK(F89,$F$89:$M$89,1)","v":3},{"$f":"RANK(G89,$G$89:$M$89,1)","v":2},1,6,4,3,5,7]
[null,"運転等に伴う温室効果ガス排出量","汚泥処理量増加",null,"t-CO2/年",0,2.2375542857142852E-4,2.2375542857142852E-4,2.2375542857142852E-4,2.2375542857142852E-4,2.2375542857142852E-4,2.2375542857142852E-4,2.2375542857142852E-4]
[null,null,"資源化設備の運転(前処理設備)",null,"t-CO2/年",0,45.8,45.8,45.8,45.8,45.8,45.8,45.8]
[null,null,"資源化設備の運転(炭化)",null,"t-CO2/年",null,null,null,27.8]
[null,null,"資源化設備の運転(乾燥)",null,"t-CO2/年",null,null,null,null,12.1]
[null,null,"資源化設備の運転(堆肥)",null,"t-CO2/年",520.76382300000012,null,null,null,null,552]
[null,null,"資源化設備の運転(焼却)",null,"t-CO2/年",null,null,null,null,null,null,null,560.9]
[null,null,"資源化設備の運転(リン回収)",null,"t-CO2/年",null,null,null,null,null,null,58]
[null,null,"埋立",null,"t-CO2/年",null,1938.2]
[null,null,"廃棄物発電量",null,"t-CO2/年",0,53.5,-90.1,53.5,53.5,53.5,53.5,53.5]
[null,null,"廃棄物焼却施設におけるエネルギー使用",null,"t-CO2/年",0,-37.5,115.2,-37.5,-37.5,-37.5,-37.5,-37.5]
[null,null,"温室効果ガス排出量",null,"t-CO2/年",{"$f":"SUM(F91:F100)","v":520.76382300000012},{"$f":"SUM(G91:G100)","v":2000.0002237554286},{"$f":"SUM(H91:H100)","v":70.900223755428584},{"$f":"SUM(I91:I100)","v":89.600223755428573},73.90022375542857,613.80022375542853,{"$f":"SUM(L91:L100)","v":119.80022375542856},{"$f":"SUM(M91:M100)","v":622.70022375542851}]
[null,"化石燃料代替による温室効果ガス排出量削減効果","消化ガス発電",null,"t-CO2/年","",-300.10000000000002,-300.10000000000002,-300.10000000000002,-300.10000000000002,-300.10000000000002,-300.10000000000002,-300.10000000000002]
[null,null,"固形燃料利用",null,"t-CO2/年",null,0,0,-454.7,0,0,0,0]
[null,null,"焼却熱利用",null,"t-CO2/年",null,null,null,null,null,null,null,-241.6]
[null,null,"脱炭素効果",null,"t-CO2/年",{"$f":"SUM(F102:F104)","v":0},{"$f":"SUM(G102:G104)","v":-300.10000000000002},-300.10000000000002,-754.8,-300.10000000000002,-300.10000000000002,-300.10000000000002,-541.70000000000005]
[null,"温室効果ガス排出量収支",null,null,"t-CO2/年",{"$f":"F101+F105","v":520.76382300000012},{"$f":"G101+G105","v":1699.9002237554287},-229.19977624457144,-665.19977624457135,-226.19977624457147,313.70022375542851,-180.29977624457146,81.000223755428465]
[null,"環境性評価",null,null,null,{"$f":"RANK(F106,$F$106:$M$106,1)","v":7},{"$f":"RANK(G106,$G$106:$M$106,1)","v":7},2,1,3,6,4,5]
[]
[null,"【参考】"]
[null,"現況で消化ガス発電を実施している場合"]
[null,"経済性"]
[null,"建設費","消化ガス発電機","機械","百万円",{"$f":"IF(COUNTIF(F5,\"*有*\"),建設費の算定!M30,\"\")","v":11.5}]
[null,null,null,"工事費","百万円",{"$f":"IF(COUNTIF(F5,\"*有*\"),建設費の算定!M31,\"\")","v":1}]
[null,null,null,null,"百万円",{"$f":"SUM(F112:F113)","v":12.5}]
[null,"維持管理費","消化ガス発電機","補修費","百万円",{"$f":"IF(COUNTIF($F$5,\"*有*\"),維持管理費の算定!F19,\"\")","v":10.6}]
[null,null,null,null,"百万円",{"$f":"SUM(F115:F115)","v":10.6}]
[null,"収益","消化ガス発電(売電)","売電収益","百万円/年"]
[null,null,"消化ガス発電(場内利用)","維持管理費削減効果","百万円/年",{"$f":"IF(COUNTIF(F5,\"*有*\"),-収益の算定!H5,\"\")","v":-8.3140000000000001}]
[null,null,null,null,"百万円",{"$f":"SUM(F118:F118)","v":-8.3140000000000001}]
[null,"環境性"]
[null,"化石燃料代替による温室効果ガス排出量削減効果","消化ガス発電",null,"t-CO2/年",{"$f":"IF(COUNTIF(F5,\"*有*\"),'汚泥処理フロー(日平均)'!P13*365*(-1),\"\")","v":-234.45611625051009}]

{"sheet":"総合評価(実績値等入力時)","index":7,"n_rows":115,"n_cols":18,"rows_kept":115,"cut":false,"hidden":false,"merged":[[34,14,34,15],[34,16,34,17],[35,1,35,3],[35,4,35,5],[35,6,35,7],[35,8,35,9],[35,10,35,11],[35,12,35,13],[35,14,35,15],[35,16,35,17],[34,1,34,3],[34,4,34,5],[34,6,34,7],[34,8,34,9],[34,10,34,11],[34,12,34,13],[36,14,36,15],[36,16,36,17],[37,2,37,3],[37,4,37,5],[37,6,37,7],[37,8,37,9],[37,10,37,11],[37,12,37,13],[37,14,37,15],[36,2,36,3],[36,4,36,5],[36,6,36,7],[36,8,36,9],[36,10,36,11],[37,16,37,17],[46,6,46,7],[46,8,46,9],[46,10,46,11],[46,12,46,13],[46,14,46,15],[46,16,46,17],[38,0,43,0],[38,4,43,5],[38,6,43,7],[38,8,43,9],[38,10,43,11],[38,12,43,13],[38,14,43,15],[38,16,43,17],[36,1,44,1],[44,2,44,3],[44,4,44,5],[44,6,44,7],[44,8,44,9],[44,10,44,11],[44,12,44,13],[44,14,44,15],[44,16,44,17],[36,12,36,13],[47,0,52,0],[47,4,52,5],[47,6,52,7],[47,8,52,9],[47,10,52,11],[47,12,52,13],[47,14,52,15],[47,16,52,17],[53,14,53,15],[53,16,53,17],[53,8,53,9],[53,10,53,11],[53,12,53,13],[45,1,53,1],[45,2,45,3],[45,4,45,5],[45,6,45,7],[45,8,45,9],[45,10,45,11],[45,12,45,13],[45,14,45,15],[45,16,45,17],[46,2,46,3],[46,4,46,5],[54,1,62,1],[54,2,60,2],[54,3,60,3],[54,4,54,5],[55,4,55,5],[56,4,56,5],[56,6,56,7],[57,6,57,7],[53,2,53,3],[53,4,53,5],[53,6,53,7],[61,14,61,15],[61,16,61,17],[62,2,62,3],[62,4,62,5],[62,6,62,7],[62,8,62,9],[62,10,62,11],[62,12,62,13],[62,14,62,15],[62,16,62,17],[61,2,61,3],[61,4,61,5],[61,6,61,7],[61,8,61,9],[61,10,61,11],[61,12,61,13],[63,14,63,15],[63,16,63,17],[64,1,64,3],[64,4,64,5],[64,6,64,7],[64,8,64,9],[64,10,64,11],[64,12,64,13],[64,14,64,15],[64,16,64,17],[63,1,63,3],[63,4,63,5],[63,6,63,7],[63,8,63,9],[63,10,63,11],[63,12,63,13]]}
["緑色セル：必要に応じて入力または選択"]
[]
[null,"適用性に関する設問",null,null,null,null,null,null,null,null,null,"重み付け（総合評価の配点）設定"]
[null,"下水道事業における課題"]
[null,null,"①汚泥処分費が課題となっている",null,null,null,null,null,null,null,null,null,"経済性",12,"点"]
[null,null,"回答","該当"]
[null,null,"②ＭＡＰ析出やリン放流規制への対応が課題となっている",null,null,null,null,null,null,null,null,null,"環境性",12,"点"]
[null,null,"回答","非該当"]
[null,"周辺条件",null,null,null,null,null,null,null,null,null,null,"適用条件",3,"点／該当１項目あたり"]
[null,null,"③処理能力に余裕のある廃棄物処理場が近隣に立地または設置計画がある"]
[null,null,"回答","該当"]
[null,null,"④固形燃料の継続的な需要（工場･事業者等）の見通しがある"]
[null,null,"回答","不明"]
[null,null,"⑤汚泥肥料の継続的な需要（農家･肥料製造業者等）の見通しがある"]
[null,null,"回答","該当"]
[null,null,"⑥リンの継続的な需要（肥料製造業者･事業者等）の見通しがある"]
[null,null,"回答","不明"]
[null,null,"⑦熱需要のある施設（温水プール等）が近隣に立地または設置計画がある"]
[null,null,"回答","不明"]
[null,"自治体としての方向性について"]
[null,null,"⑧行政計画等で地域バイオマス利活用の推進が位置付けられている"]
[null,null,"回答","該当"]
[null,null,"⑨ごみの減量化が必要となっている"]
[null,null,"回答","該当"]
[]
[null,"その他（必要に応じて追加）"]
[null,"⑩"]
[null,null,"回答","不明"]
[null,"⑪"]
[null,null,"回答","不明"]
[null,"⑫"]
[null,null,"回答","不明"]
[]
[null,"総合評価シート"]
[null,"連携パターン",null,null,"連携ﾊﾟﾀｰﾝ1",null,"連携ﾊﾟﾀｰﾝ2",null,"連携ﾊﾟﾀｰﾝ3",null,"連携ﾊﾟﾀｰﾝ4",null,"連携ﾊﾟﾀｰﾝ5",null,"連携ﾊﾟﾀｰﾝ6",null,"連携ﾊﾟﾀｰﾝ7"]
[null,"概要",null,null,"消化＋\n埋立",null,"消化＋\n廃棄物側での処理",null,"消化＋\n固形燃料化",null,"消化＋\n乾燥汚泥肥料",null,"消化＋\nコンポスト",null,"消化＋\nリン回収",null,"消化＋\n熱利用"]
[null,"経済性","収支(百万円/年)",null,{"$f":"'結果一覧(実績値等入力可)'!G89","v":285.35699999999997},null,{"$f":"'結果一覧(実績値等入力可)'!H89","v":237.65699999999995},null,{"$f":"'結果一覧(実績値等入力可)'!I89","v":457.31299999999999},null,{"$f":"'結果一覧(実績値等入力可)'!J89","v":338.94},null,{"$f":"'結果一覧(実績値等入力可)'!K89","v":338.43299999999999},null,{"$f":"'結果一覧(実績値等入力可)'!L89","v":355.42399999999992},null,{"$f":"'結果一覧(実績値等入力可)'!M89","v":478.43299999999999}]
[null,null,"指標\n既設更新の年価収支\nを 1.0 とする比率",null,{"$f":"E37/'結果一覧(実績値等入力可)'!$F$89","v":0.9554449146867382},null,{"$f":"G37/'結果一覧(実績値等入力可)'!$F$89","v":0.79573366726488615},null,{"$f":"I37/'結果一覧(実績値等入力可)'!$F$89","v":1.5311955910320627},null,{"$f":"K37/'結果一覧(実績値等入力可)'!$F$89","v":1.134853882623952},null,{"$f":"M37/'結果一覧(実績値等入力可)'!$F$89","v":1.1331563228243109},null,{"$f":"O37/'結果一覧(実績値等入力可)'!$F$89","v":1.1900463396994614},null,{"$f":"Q37/'結果一覧(実績値等入力可)'!$F$89","v":1.6019105081295368}]
[null,null,"配点設定値",{"$f":"$N$5","v":12},{"$f":"IF(E38<=0.7,$D40,IF(E38<=0.9,$D41,IF(E38<=1.1,$D42,IF(E38<=1.3,$D43,$D44))))","v":6},null,{"$f":"IF(G38<=0.7,$D40,IF(G38<=0.9,$D41,IF(G38<=1.1,$D42,IF(G38<=1.3,$D43,$D44))))","v":9},null,{"$f":"IF(I38<=0.7,$D40,IF(I38<=0.9,$D41,IF(I38<=1.1,$D42,IF(I38<=1.3,$D43,$D44))))","v":0},null,{"$f":"IF(K38<=0.7,$D40,IF(K38<=0.9,$D41,IF(K38<=1.1,$D42,IF(K38<=1.3,$D43,$D44))))","v":3},null,{"$f":"IF(M38<=0.7,$D40,IF(M38<=0.9,$D41,IF(M38<=1.1,$D42,IF(M38<=1.3,$D43,$D44))))","v":3},null,{"$f":"IF(O38<=0.7,$D40,IF(O38<=0.9,$D41,IF(O38<=1.1,$D42,IF(O38<=1.3,$D43,$D44))))","v":3},null,{"$f":"IF(Q38<=0.7,$D40,IF(Q38<=0.9,$D41,IF(Q38<=1.1,$D42,IF(Q38<=1.3,$D43,$D44))))","v":0}]
[null,null,"　　　　　X ≦0.7",{"$f":"D39","v":12}]
[null,null,"　　0.7＜ X ≦0.9",{"$f":"D39*3/4","v":9}]
[null,null,"　　0.9＜ X ≦1.1",{"$f":"D39*2/4","v":6}]
[null,null,"　　1.1＜ X ≦1.3",{"$f":"D39*1/4","v":3}]
[null,null,"　　1.3 ＜",{"$f":"D39*0","v":0}]
[null,null,"経済性\n○:既設更新より費用減\n△:既設更新より費用増",null,{"$f":"IF(E38>1,\"△\",\"○\")","v":"○"},null,{"$f":"IF(G38>1,\"△\",\"○\")","v":"○"},null,{"$f":"IF(I38>1,\"△\",\"○\")","v":"△"},null,{"$f":"IF(K38>1,\"△\",\"○\")","v":"△"},null,{"$f":"IF(M38>1,\"△\",\"○\")","v":"△"},null,{"$f":"IF(O38>1,\"△\",\"○\")","v":"△"},null,{"$f":"IF(Q38>1,\"△\",\"○\")","v":"△"}]
[null,"環境性","収支(t-CO2/年)",null,{"$f":"'結果一覧(実績値等入力可)'!G106","v":1699.9002237554287},null,{"$f":"'結果一覧(実績値等入力可)'!H106","v":-229.19977624457144},null,{"$f":"'結果一覧(実績値等入力可)'!I106","v":-665.19977624457135},null,{"$f":"'結果一覧(実績値等入力可)'!J106","v":-226.19977624457147},null,{"$f":"'結果一覧(実績値等入力可)'!K106","v":313.70022375542851},null,{"$f":"'結果一覧(実績値等入力可)'!L106","v":-180.29977624457146},null,{"$f":"'結果一覧(実績値等入力可)'!M106","v":81.000223755428465}]
[null,null,"指標\n収支の最大値を０、\n最小値を１とした換算値",null,{"$f":"(E46-MAX($E$46:$R$46))/(MIN($E$46:$R$46)-MAX($E$46:$R$46))","v":0},null,{"$f":"(G46-MAX($E$46:$R$46))/(MIN($E$46:$R$46)-MAX($E$46:$R$46))","v":0.81565261511141185},null,{"$f":"(I46-MAX($E$46:$R$46))/(MIN($E$46:$R$46)-MAX($E$46:$R$46))","v":1},null,{"$f":"(K46-MAX($E$46:$R$46))/(MIN($E$46:$R$46)-MAX($E$46:$R$46))","v":0.81438416980254547},null,{"$f":"(M46-MAX($E$46:$R$46))/(MIN($E$46:$R$46)-MAX($E$46:$R$46))","v":0.58610629571688311},null,{"$f":"(O46-MAX($E$46:$R$46))/(MIN($E$46:$R$46)-MAX($E$46:$R$46))","v":0.79497695657688894},null,{"$f":"(Q46-MAX($E$46:$R$46))/(MIN($E$46:$R$46)-MAX($E$46:$R$46))","v":0.6844953701746227}]
[null,null,"配点設定値",{"$f":"$N$7","v":12},{"$f":"IF(E47<=0.2,$D53,IF(E47<=0.4,$D52,IF(E47<=0.6,$D51,IF(E47<=0.8,$D50,$D49))))","v":0},null,{"$f":"IF(G47<=0.2,$D53,IF(G47<=0.4,$D52,IF(G47<=0.6,$D51,IF(G47<=0.8,$D50,$D49))))","v":12},null,{"$f":"IF(I47<=0.2,$D53,IF(I47<=0.4,$D52,IF(I47<=0.6,$D51,IF(I47<=0.8,$D50,$D49))))","v":12},null,{"$f":"IF(K47<=0.2,$D53,IF(K47<=0.4,$D52,IF(K47<=0.6,$D51,IF(K47<=0.8,$D50,$D49))))","v":12},null,{"$f":"IF(M47<=0.2,$D53,IF(M47<=0.4,$D52,IF(M47<=0.6,$D51,IF(M47<=0.8,$D50,$D49))))","v":6},null,{"$f":"IF(O47<=0.2,$D53,IF(O47<=0.4,$D52,IF(O47<=0.6,$D51,IF(O47<=0.8,$D50,$D49))))","v":9},null,{"$f":"IF(Q47<=0.2,$D53,IF(Q47<=0.4,$D52,IF(Q47<=0.6,$D51,IF(Q47<=0.8,$D50,$D49))))","v":9}]
[null,null,"　　0.8＜ Y ≦1.0",{"$f":"D48","v":12}]
[null,null,"　　0.6＜ Y ≦0.8",{"$f":"D48*3/4","v":9}]
[null,null,"　　0.4＜ Y ≦0.6",{"$f":"D48*2/4","v":6}]
[null,null,"　　0.2＜ Y ≦0.4",{"$f":"D48*1/4","v":3}]
[null,null,"　　0≦ Y ≦0.2",{"$f":"D48*0","v":0}]
[null,null,"環境性\n◎:収支マイナス（脱炭素）\n○:既設更新より排出量削減\n△:既設更新より排出量増加",null,{"$f":"IF(E46<0,\"◎\",IF('結果一覧 (既設更新参照用)'!$F$105-E46<=0,\"△\",\"○\"))","v":"△"},null,{"$f":"IF(G46<0,\"◎\",IF('結果一覧 (既設更新参照用)'!$F$105-G46<=0,\"△\",\"○\"))","v":"◎"},null,{"$f":"IF(I46<0,\"◎\",IF('結果一覧 (既設更新参照用)'!$F$105-I46<=0,\"△\",\"○\"))","v":"◎"},null,{"$f":"IF(K46<0,\"◎\",IF('結果一覧 (既設更新参照用)'!$F$105-K46<=0,\"△\",\"○\"))","v":"◎"},null,{"$f":"IF(M46<0,\"◎\",IF('結果一覧 (既設更新参照用)'!$F$105-M46<=0,\"△\",\"○\"))","v":"○"},null,{"$f":"IF(O46<0,\"◎\",IF('結果一覧 (既設更新参照用)'!$F$105-O46<=0,\"△\",\"○\"))","v":"◎"},null,{"$f":"IF(Q46<0,\"◎\",IF('結果一覧 (既設更新参照用)'!$F$105-Q46<=0,\"△\",\"○\"))","v":"○"}]
[null,"適用性","該当１項目\nあたりの\n加点設定値",{"$f":"$N$9","v":3},null,null,{"$f":"IF($D$6=\"該当\",\"該当\",IF($D$6=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"①汚泥処分費が課題となっている",{"$f":"IF($D$6=\"該当\",\"該当\",IF($D$6=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"①汚泥処分費が課題となっている",{"$f":"IF($D$6=\"該当\",\"該当\",IF($D$6=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"①汚泥処分費が課題となっている",{"$f":"IF($D$6=\"該当\",\"該当\",IF($D$6=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"①汚泥処分費が課題となっている",{"$f":"IF($D$8=\"該当\",\"該当\",IF($D$8=\"非該当\",\"非該当\",\"-\"))","v":"非該当"},"②ＭＡＰ析出やリン放流規制への対応が課題となっている",{"$f":"IF($D$6=\"該当\",\"該当\",IF($D$6=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"①汚泥処分費が課題となっている"]
[null,null,null,null,null,null,{"$f":"IF($D$11=\"該当\",\"該当\",IF($D$11=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"③処理能力に余裕のある廃棄物処理場が近隣に立地または設置計画がある",{"$f":"IF($D$13=\"該当\",\"該当\",IF($D$13=\"非該当\",\"非該当\",\"-\"))","v":"-"},"④固形燃料の継続的な需要（工場･事業者等）の見通しがある",{"$f":"IF($D$15=\"該当\",\"該当\",IF($D$15=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑤汚泥肥料の継続的な需要（農家･肥料製造業者等）の見通しがある",{"$f":"IF($D$15=\"該当\",\"該当\",IF($D$15=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑤汚泥肥料の継続的な需要（農家･肥料製造業者等）の見通しがある",{"$f":"IF($D$17=\"該当\",\"該当\",IF($D$17=\"非該当\",\"非該当\",\"-\"))","v":"-"},"⑥リンの継続的な需要（肥料製造業者･事業者等）の見通しがある",{"$f":"IF($D$19=\"該当\",\"該当\",IF($D$19=\"非該当\",\"非該当\",\"-\"))","v":"-"},"⑦熱需要のある施設（温水プール等）が近隣に立地または設置計画がある"]
[null,null,null,null,null,null,null,null,{"$f":"IF($D$22=\"該当\",\"該当\",IF($D$22=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑧行政計画等で地域バイオマス利活用の推進が位置付けられている",{"$f":"IF($D$22=\"該当\",\"該当\",IF($D$22=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑧行政計画等で地域バイオマス利活用の推進が位置付けられている",{"$f":"IF($D$22=\"該当\",\"該当\",IF($D$22=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑧行政計画等で地域バイオマス利活用の推進が位置付けられている",{"$f":"IF($D$22=\"該当\",\"該当\",IF($D$22=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑧行政計画等で地域バイオマス利活用の推進が位置付けられている",{"$f":"IF($D$22=\"該当\",\"該当\",IF($D$22=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑧行政計画等で地域バイオマス利活用の推進が位置付けられている"]
[null,null,null,null,{"$f":"IF($D$24=\"該当\",\"該当\",IF($D$24=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑨ごみの減量化が必要となっている",null,null,{"$f":"IF($D$24=\"該当\",\"該当\",IF($D$24=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑨ごみの減量化が必要となっている",{"$f":"IF($D$24=\"該当\",\"該当\",IF($D$24=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑨ごみの減量化が必要となっている",{"$f":"IF($D$24=\"該当\",\"該当\",IF($D$24=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑨ごみの減量化が必要となっている",{"$f":"IF($D$24=\"該当\",\"該当\",IF($D$24=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑨ごみの減量化が必要となっている",{"$f":"IF($D$24=\"該当\",\"該当\",IF($D$24=\"非該当\",\"非該当\",\"-\"))","v":"該当"},"⑨ごみの減量化が必要となっている"]
[null,null,null,null,{"$f":"IF($D$28=\"該当\",\"該当\",IF($D$28=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C27","v":0},{"$f":"IF($D$28=\"該当\",\"該当\",IF($D$28=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C27","v":0},{"$f":"IF($D$28=\"該当\",\"該当\",IF($D$28=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C27","v":0},{"$f":"IF($D$28=\"該当\",\"該当\",IF($D$28=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C27","v":0},{"$f":"IF($D$28=\"該当\",\"該当\",IF($D$28=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C27","v":0},{"$f":"IF($D$28=\"該当\",\"該当\",IF($D$28=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C27","v":0},{"$f":"IF($D$28=\"該当\",\"該当\",IF($D$28=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C27","v":0}]
[null,null,null,null,{"$f":"IF($D$30=\"該当\",\"該当\",IF($D$30=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C29","v":0},{"$f":"IF($D$30=\"該当\",\"該当\",IF($D$30=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C29","v":0},{"$f":"IF($D$30=\"該当\",\"該当\",IF($D$30=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C29","v":0},{"$f":"IF($D$30=\"該当\",\"該当\",IF($D$30=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C29","v":0},{"$f":"IF($D$30=\"該当\",\"該当\",IF($D$30=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C29","v":0},{"$f":"IF($D$30=\"該当\",\"該当\",IF($D$30=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C29","v":0},{"$f":"IF($D$30=\"該当\",\"該当\",IF($D$30=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C29","v":0}]
[null,null,null,null,{"$f":"IF($D$32=\"該当\",\"該当\",IF($D$32=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C31","v":0},{"$f":"IF($D$32=\"該当\",\"該当\",IF($D$32=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C31","v":0},{"$f":"IF($D$32=\"該当\",\"該当\",IF($D$32=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C31","v":0},{"$f":"IF($D$32=\"該当\",\"該当\",IF($D$32=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C31","v":0},{"$f":"IF($D$32=\"該当\",\"該当\",IF($D$32=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C31","v":0},{"$f":"IF($D$32=\"該当\",\"該当\",IF($D$32=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C31","v":0},{"$f":"IF($D$32=\"該当\",\"該当\",IF($D$32=\"非該当\",\"非該当\",\"-\"))","v":"-"},{"$f":"C31","v":0}]
[null,null,"加点",null,{"$f":"COUNTIF(E55:F61,\"該当\")*$D$55","v":3},null,{"$f":"COUNTIF(G55:H61,\"該当\")*$D$55","v":6},null,{"$f":"COUNTIF(I55:J61,\"該当\")*$D$55","v":9},null,{"$f":"COUNTIF(K55:L61,\"該当\")*$D$55","v":12},null,{"$f":"COUNTIF(M55:N61,\"該当\")*$D$55","v":12},null,{"$f":"COUNTIF(O55:P61,\"該当\")*$D$55","v":6},null,{"$f":"COUNTIF(Q55:R61,\"該当\")*$D$55","v":9}]
[null,null,"適用性\n○上位3パターン",null,{"$f":"IF(RANK(E62,$E$62:$R$62,0)<=3,\"○\",\"-\")","v":"-"},null,{"$f":"IF(RANK(G62,$E$62:$R$62,0)<=3,\"○\",\"-\")","v":"-"},null,{"$f":"IF(RANK(I62,$E$62:$R$62,0)<=3,\"○\",\"-\")","v":"○"},null,{"$f":"IF(RANK(K62,$E$62:$R$62,0)<=3,\"○\",\"-\")","v":"○"},null,{"$f":"IF(RANK(M62,$E$62:$R$62,0)<=3,\"○\",\"-\")","v":"○"},null,{"$f":"IF(RANK(O62,$E$62:$R$62,0)<=3,\"○\",\"-\")","v":"-"},null,{"$f":"IF(RANK(Q62,$E$62:$R$62,0)<=3,\"○\",\"-\")","v":"○"}]
[null,"総合評価",null,null,{"$f":"E39+E48+E62","v":9},null,{"$f":"G39+G48+G62","v":27},null,{"$f":"I39+I48+I62","v":21},null,{"$f":"K39+K48+K62","v":27},null,{"$f":"M39+M48+M62","v":21},null,{"$f":"O39+O48+O62","v":18},null,{"$f":"Q39+Q48+Q62","v":18}]
[null,"△:経済性･環境性とも△\n◎:環境性◎かつ適用性○\n○:上記以外",null,null,{"$f":"IF(E45=\"△\",IF(E54=\"△\",\"△\",IF(E54=\"◎\",IF(E63=\"○\",\"◎\",\"○\"),\"○\")),IF(E54=\"◎\",IF(E63=\"○\",\"◎\",\"○\"),\"○\"))","v":"○"},null,{"$f":"IF(G45=\"△\",IF(G54=\"△\",\"△\",IF(G54=\"◎\",IF(G63=\"○\",\"◎\",\"○\"),\"○\")),IF(G54=\"◎\",IF(G63=\"○\",\"◎\",\"○\"),\"○\"))","v":"○"},null,{"$f":"IF(I45=\"△\",IF(I54=\"△\",\"△\",IF(I54=\"◎\",IF(I63=\"○\",\"◎\",\"○\"),\"○\")),IF(I54=\"◎\",IF(I63=\"○\",\"◎\",\"○\"),\"○\"))","v":"◎"},null,{"$f":"IF(K45=\"△\",IF(K54=\"△\",\"△\",IF(K54=\"◎\",IF(K63=\"○\",\"◎\",\"○\"),\"○\")),IF(K54=\"◎\",IF(K63=\"○\",\"◎\",\"○\"),\"○\"))","v":"◎"},null,{"$f":"IF(M45=\"△\",IF(M54=\"△\",\"△\",IF(M54=\"◎\",IF(M63=\"○\",\"◎\",\"○\"),\"○\")),IF(M54=\"◎\",IF(M63=\"○\",\"◎\",\"○\"),\"○\"))","v":"○"},null,{"$f":"IF(O45=\"△\",IF(O54=\"△\",\"△\",IF(O54=\"◎\",IF(O63=\"○\",\"◎\",\"○\"),\"○\")),IF(O54=\"◎\",IF(O63=\"○\",\"◎\",\"○\"),\"○\"))","v":"○"},null,{"$f":"IF(Q45=\"△\",IF(Q54=\"△\",\"△\",IF(Q54=\"◎\",IF(Q63=\"○\",\"◎\",\"○\"),\"○\")),IF(Q54=\"◎\",IF(Q63=\"○\",\"◎\",\"○\"),\"○\"))","v":"○"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"【出典】"]
[null,null,"国土技術政策総合研究所資料　第****号"]
[null,null,"資　料　名：下水処理場における生ごみ受入れ事業の検討に関する技術資料"]
[null,null,"担当研究室：上下水道研究部 下水処理研究室"]
[null,null,"Ｕ　Ｒ　Ｌ： https://www.nilim.go.jp/lab/bcg/siryou/・・・・・"]

{"sheet":"■マスタ（国総研専用）","index":8,"n_rows":88,"n_cols":29,"rows_kept":88,"cut":false,"hidden":true,"merged":[[57,13,74,13],[57,14,72,14],[73,14,74,14],[75,13,86,13],[75,14,86,14],[4,4,4,8],[4,14,7,14],[3,13,3,15],[4,13,56,13],[17,14,21,14],[28,14,29,14],[30,14,33,14],[34,14,38,14],[39,14,42,14],[43,14,45,14],[46,14,52,14],[53,14,56,14],[12,4,12,8],[8,14,16,14],[22,14,27,14]]}
["マスタシート",null,null,"※各種セルはマクロで利用しています。セルの挿入や削除は行わないでください。"]
[null,"マスタメニュー",null,null,null,null,null,null,null,null,null,null,"諸元シートデフォルト値",null,null,null,null,null,null,null,"コード値マスタ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P5セルからENDまでの値を諸元シートのD6セル以降にコピーします",null,null,null,null,null,null,"リストに追加すると、入力シートのプルダウンの内容に反映されます"]
[null,null,"シート保護",null,null,null,null,null,null,null,null,null,null,"項目",null,null,"デフォルト値","単位",null,null,null,null,"消化の有無",null,null,"脱水汚泥の処理",null,null,"事業者分類"]
[null,null,null,"状態","保護設定中",null,null,null,null,null,null,null,null,"施設の運転に関する項目","処理場条件","水処理方法","標準法","-",null,null,null,1,"有",null,1,"埋立",null,1,"公共"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"流入水SS",180,"mg/L",null,null,null,2,"無",null,2,"固形燃料化",null,2,"流域"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"最初沈殿池SS除去率",50,"％",null,null,null,null,null,null,3,"肥料化(乾燥)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"二次処理除去率",86,"％",null,null,null,null,null,null,4,"肥料化(堆肥)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"投入生ごみ","投入生ごみ変動倍率",1.2,"-",null,null,null,null,null,null,5,"リン利用"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"含水率",80,"％",null,null,null,null,null,null,6,"焼却熱利用"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"有機物含有比",0.95,"-"]
[null,null,"計算過程シート表示",null,null,null,null,null,null,null,null,null,null,null,null,"発酵不適物割合",20,"%"]
[null,null,null,"状態","非表示",null,null,null,null,null,null,null,null,null,null,"ガス転換率",0.95,"N㎥/kgVS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"消化率",77.5,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"希釈処理後含水率",90,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"投入頻度",5,"回/週"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"生ごみ混合槽滞留時間",2,"日"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"下水汚泥","濃縮汚泥含水率",98,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"濃縮汚泥回収率",100,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"有機物含有率",0.8,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ガス転換率",0.55000000000000004,"N㎥/kgVS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"消化率",50,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"消化運転","消化ガスの発熱量",21,"MJ/N㎥"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"加温ガス割合",32,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"発電効率",35,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"稼働率",99,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"消化日数",20,"日"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ガスタンク貯留日数",0.5,"日"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"脱水汚泥","回収率",100,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"含水率",80,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"乾燥処理","乾燥燃料含水率",10,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"乾燥燃料熱量(未消化)",21,"MJ/kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"乾燥燃料熱量(消化)",17,"MJ/kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"重油熱量",38.9,"MJ/L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"炭化処理","炭化汚泥灰分（消化汚泥）",44,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"炭化汚泥灰分（未消化汚泥）",26,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"炭化汚泥含水率（消化汚泥）",4,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"炭化汚泥含水率（未消化汚泥）",1,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"炭化燃料発熱量",15,"MJ/kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"堆肥化","堆肥化有機物分解率",35,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"堆肥含水率",40,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"添加物量",20,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"添加物含水率",30,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"焼却","下水汚泥熱量",19,"MJ/DS-kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"発電効率",{"$f":"Q57","v":15},"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"廃熱利用可能割合",{"$f":"6.2/19.8","v":0.31313131313131315},"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"リン回収","消化液リン濃度",326,"mg/L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"リン回収率",90,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"リン酸態リン濃度",150,"mg/L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"マグネシウム添加モル比",1.1000000000000001,"Mg/P"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"有効水酸化ナトリウム濃度",35,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"日運転時間",24,"時間"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年間運転日数",365,"日"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"廃棄物処理場(焼却)運転","電力使用量",200,"kWh/ごみt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"重油使用量",0.34,"L/ごみt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ごみ熱量",17,"MJ/DS-kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ごみ焼却発電効率",15,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GHGの評価に関する項目","温室効果ガス発生原単位","電力使用",4.2299999999999998E-4,"t-CO2/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"焼却炉(廃棄物処理施設)・メタン",{"$f":"1.5/1000000","v":1.5E-6},"t-CH4/t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"焼却炉(廃棄物処理施設)・N2O",{"$f":"263/1000000","v":2.63E-4},"t-N2O/t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A重油",2.71,"t-CO2/kL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"汚泥処理",5.9999999999999997E-7,"t-N2O/千㎥"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"焼却(炭化)・CH4",9.7000000000000003E-6,"t₋CH4/wet-t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"焼却N2O（既存設備）",1.5100000000000001E-3,"t₋N2O/wet-t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"焼却N2O",6.4499999999999996E-4,"t₋N2O/wet-t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"炭化・N2O",3.1199999999999999E-5,"t₋N2O/wet-t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"乾燥処理・N2O",1.395E-5,"t₋N2O/wet-t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"コンポスト化・CH4",4.0000000000000001E-3,"t₋CH4/wet-t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"コンポスト化・N2O",2.9999999999999997E-4,"t₋N2O/wet-t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"埋立・CH4",0.13300000000000001,"t₋CH4/ds-t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"食物くず嫌気性埋立・CH4",203,"kg₋CH4/ds₋t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"水酸化マグネシウム",0.54783199999999999,"t-CO2/t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"クエン酸",14.391999999999999,"t-CO2/t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"地球温暖化係数","CH4",25,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N2O",298,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"経済性評価に関する項目","費用単価","電気購入単価(下水)",15,"円/ｋWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"電気購入単価(廃棄物)",15,"円/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"売電単価",35,"円/ｋWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"固形燃料売却単価",100,"円/t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"重油単価",90,"円/L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"汚泥肥料売却単価",11666.7,"円/t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"リン売却単価",32000,"円/t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"生ごみ処分単価",0,"円/t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"運搬費単価",0,"円/t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"埋め立て処分単価",16000,"円/t₋wet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"焼却灰処分単価",8000,"円/t"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"人件費単価",5,"万円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"END"]

{"sheet":"■公開時に管理者以外は非表示とする⇒","index":9,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["マスターシートにて、これより右側のシートとマスターシート自体を非表示にしてから公表"]

{"sheet":"シート一覧","index":10,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["シート名：シート一覧"]
[]
[]
[null,"入力",null,null,null,null,"入力"]
[null,"諸元"]
[null,"費用関数一覧",null,null,null,null,"諸元"]
[null,"汚泥処理フロー"]
[null,"資源利用量の算定",null,null,null,null,"汚泥処理フロー",null,"資源利用量の算定"]
[null,"設備量の整理"]
[null,"建設費の算定",null,null,null,null,"設備量の設定"]
[null,"維持管理費の算定"]
[null,"収益の算定",null,null,null,null,"建設費の算定",null,"defnendo2015"]
[null,"既存更新の評価",null,null,null,null,"維持管理費の算定"]
[null,"結果まとめ",null,null,null,null,"収益の算定"]
[null,"結果まとめ内訳詳細ver",null,null,null,null,"既存更新の評価"]
[null,"defnendo2015"]
[null,null,null,null,null,null,"結果まとめ"]
[null,null,null,null,null,null,"結果まとめ内訳詳細ver"]

{"sheet":"汚泥処理フロー (日最大)","index":11,"n_rows":26,"n_cols":17,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["シート名：汚泥処理フロー"]
[null,null,null,null,null,null,null,null,null,null,"GHG算定",null,null,null,"既設処理の場合"]
[]
[null,"汚泥発生量",null,null,null,null,null,null,null,null,"汚泥処理量増加分",null,null,null,"生ごみ受け入れ無し(消化実施)"]
[null,"生汚泥固形物量",{"$f":"(入力!D8*'諸元(編集可)'!D7/1000) *'諸元(編集可)'!D8/100","v":1800},"kg/日",null,null,null,null,null,null,"希釈後含水率",{"$f":"'諸元(編集可)'!D16","v":90},"％",null,"消化ガス発電(下水汚泥のみ)"]
[null,"余剰汚泥固形物量",{"$f":"((入力!D8*'諸元(編集可)'!D7/1000)-C5)*'諸元(編集可)'!D9/100","v":1548},"kg/日",null,null,null,null,null,null,"汚泥増加量",{"$f":"G16/(1-L5/100)","v":4.8},"t-wet/日",null,"ガス投入量",{"$f":"C16","v":1473.1200000000001},"N㎥/日"]
[null,"濃縮汚泥量固形物量",{"$f":"C5+C6","v":3348},"kg/日",null,null,null,null,null,null,null,null,null,null,"消化槽加温ガス量",{"$f":"'汚泥処理フロー (日最大)'!P6*'諸元(編集可)'!D25/100","v":471.39840000000004},"N㎥/日"]
[null,"濃縮汚泥量",{"$f":"IF(入力!D18*入力!D22=0,C7/(1-'諸元(編集可)'!D19/100)/1000,入力!D18)","v":167.39999999999986},"㎥/日",null,null,null,null,null,null,"下水道施設の温室効果ガス排出量増加分",null,null,null,"発電量使用ガス量",{"$f":"P6-P7","v":1001.7216000000001},"N㎥/日"]
[null,null,null,null,null,null,"受入れ",null,null,null,"前処理設備運転",{"$f":"'諸元(編集可)'!D59*((94.6*G12^0.43)*1000)/365","v":0.17583315907674768},"t-CO2/日",null,"発電に使用する熱量",{"$f":"P8*'諸元(編集可)'!D24","v":21036.153600000001},"MJ/日"]
[null,null,null,null,null,null,null,null,null,null,"汚泥処理量増加",{"$f":"L6/1000*'諸元(編集可)'!D63*'諸元(編集可)'!D76","v":8.5823999999999983E-7},"t-CO2/日",null,"発電量",{"$f":"(P9*('諸元(編集可)'!D27/100)*('諸元(編集可)'!D26/100))/3.6","v":2024.7297839999999},"kWh/日"]
[null,"下水汚泥(消化)",null,null,null,"生ごみ(消化)",null,null,null,null,"下水道施設の温室効果ガス削減",null,null,null,"発電容量",{"$f":"P10/24","v":84.36374099999999},"kWh"]
[null,"濃縮汚泥量",{"$f":"C8","v":167.39999999999986},"㎥/日",null,"投入量",{"$f":"入力!D12","v":3},"㎥/日",null,null,"発電量GHG",{"$f":"G25*'諸元(編集可)'!D59","v":1.1083198646519998},"t-CO2/日",null,"電気の排出係数",{"$f":"資源利用量の算定!D44","v":4.2299999999999998E-4},"t-CO2/kWh"]
[null,"含水率",{"$f":"IF(入力!D22*入力!D18=0,'諸元(編集可)'!D19,入力!D22)","v":98},"％",null,"含水率",{"$f":"'諸元(編集可)'!D11","v":80},"％",null,null,null,null,null,null,"脱炭素効果",{"$f":"P10*P12","v":0.85646069863199992},"t-CO2/日"]
[null,"固形物量",{"$f":"C12*(1-C13/100)","v":3.3480000000000003},"t-DS/日",null,"発酵不適物",{"$f":"'諸元(編集可)'!D13","v":20},"％"]
[null,"有機物量",{"$f":"C14*'諸元(編集可)'!D21","v":2.6784000000000003},"t-VS/日",null,"発酵不適物除去量",{"$f":"G12*G14/100","v":0.6},"t/日",null,null,"廃棄物処理施設(下水汚泥受入-生ごみ排出）",null,null,null,"生ごみ受け入れ無し(下水汚泥のみ)"]
[null,"ガス発生量",{"$f":"C15*'諸元(編集可)'!D22*1000","v":1473.1200000000001},"N㎥/日",null,"固形物量",{"$f":"(G12-G15)*(1-G13/100)","v":0.47999999999999987},"t-DS/日",null,null,"投入量の変化",{"$f":"C23-G12","v":7.6770000000000032},"脱水汚泥投入量-下水道への生ごみ投入量",null,"消化汚泥有機物量",{"$f":"(C15*(1-'諸元(編集可)'!D23/100))","v":1.3392000000000002},"t-VS/日"]
[null,null,null,null,null,"有機物量",{"$f":"G16*'諸元(編集可)'!D12","v":0.45599999999999985},"t-VS/日",null,null,"電気使用量の変化",{"$f":"L16*'諸元(編集可)'!D55","v":1535.4000000000005},"kWh/日",null,"消化汚泥固形物量",{"$f":"P16+((C14)-(C15))","v":2.0087999999999999},"t-DS/日"]
[null,null,null,null,null,"ガス発生量",{"$f":"G17*'諸元(編集可)'!D14*1000","v":433.19999999999987},"N㎥/日",null,null,"重油使用量の変化",{"$f":"L16*'諸元(編集可)'!D56","v":2.6101800000000011},"L",null,"消化汚泥湿潤重量",{"$f":"P17/(1-'諸元(編集可)'!D31/100)","v":10.044000000000002},"t/日"]
[null,null,null,null,null,null,null,null,null,null,"ごみ発電量増加分",{"$f":"(C22-G16)*'諸元(編集可)'!D57*1000","v":28141.800000000003},"MJ"]
[null,"消化汚泥発生量",null,null,null,"消化ガス発電",null,null,null,null,"ごみ発電量増加分",{"$f":"L19*('諸元(編集可)'!D58/100)/3.6","v":1172.575},"KWh/日"]
[null,"消化汚泥有機物量",{"$f":"(C15*(1-'諸元(編集可)'!D23/100))+('汚泥処理フロー (日最大)'!G17*(1-'諸元(編集可)'!D15/100))","v":1.4418000000000002},"t-VS/日",null,"ガス投入量",{"$f":"C16+G18","v":1906.32},"N㎥/日"]
[null,"消化汚泥固形物量",{"$f":"C21+((G16+C14)-(C15+G17))","v":2.1354000000000002},"t-DS/日",null,"消化槽加温ガス量",{"$f":"'汚泥処理フロー (日最大)'!G21*'諸元(編集可)'!D25/100","v":610.02239999999995},"N㎥/日",null,null,"廃棄物処理施設の温室効果ガス増加分"]
[null,"消化汚泥湿潤重量",{"$f":"C22/(1-'諸元(編集可)'!D31/100)","v":10.677000000000003},"t/日",null,"発電量使用ガス量",{"$f":"G21-G22","v":1296.2975999999999},"N㎥/日",null,null,"電気使用GHG",{"$f":"L17*'諸元(編集可)'!D59","v":0.64947420000000022},"t-CO2/日"]
[null,null,null,null,null,"発電に使用する熱量",{"$f":"G23*'諸元(編集可)'!D24","v":27222.249599999996},"MJ/日",null,null,"燃料使用GHG",{"$f":"'諸元(編集可)'!D62*'汚泥処理フロー (日最大)'!L18/1000","v":7.073587800000003E-3},"t-CO2/日"]
[null,null,null,null,null,"発電量",{"$f":"(G24*('諸元(編集可)'!D27/100)*('諸元(編集可)'!D26/100))/3.6","v":2620.1415239999997},"kWh/日",null,null,"廃棄物施設の温室効果ガス削減"]
[null,null,null,null,null,"発電容量",{"$f":"G25/24","v":109.17256349999998},"kWh",null,null,"発電量",{"$f":"L20*'諸元(編集可)'!D59","v":0.49599922499999999},"t-CO2/日"]

{"sheet":"汚泥処理フロー(日平均)","index":12,"n_rows":26,"n_cols":17,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["シート名：汚泥処理フロー"]
[null,null,null,null,null,null,null,null,null,null,"GHG算定",null,null,null,"既設処理の場合"]
[]
[null,"汚泥発生量",null,null,null,null,null,null,null,null,"汚泥処理量増加分",null,null,null,"生ごみ受け入れ無し(消化実施)"]
[null,"生汚泥固形物量",{"$f":"(入力!D10*'諸元(編集可)'!D7/1000) *'諸元(編集可)'!D8/100","v":1350},"kg/日",null,null,null,null,null,null,"希釈後含水率",{"$f":"'諸元(編集可)'!D16","v":90},"％",null,"消化ガス発電(下水汚泥のみ)"]
[null,"余剰汚泥固形物量",{"$f":"((入力!D10*'諸元(編集可)'!D7/1000)-C5)*'諸元(編集可)'!D9/100","v":1161},"kg/日",null,null,null,null,null,null,"汚泥増加量",{"$f":"G16/(1-L5/100)","v":4.8},"t-wet/日",null,"ガス投入量",{"$f":"C16","v":1104.8400000000004},"N㎥/日"]
[null,"濃縮汚泥量固形物量",{"$f":"C5+C6","v":2511},"kg/日",null,null,null,null,null,null,null,null,null,null,"消化槽加温ガス量",{"$f":"P6*'諸元(編集可)'!D25/100","v":353.54880000000014},"N㎥/日"]
[null,"濃縮汚泥量",{"$f":"IF(入力!D20*入力!D22=0,C7/(1-'諸元(編集可)'!D19/100)/1000,入力!D20)","v":125.54999999999988},"㎥/日",null,null,null,null,null,null,"下水道施設の温室効果ガス排出量増加分",null,null,null,"発電量使用ガス量",{"$f":"P6-P7","v":751.29120000000023},"N㎥/日"]
[null,null,null,null,null,null,"受入れ",null,null,null,"前処理設備運転",{"$f":"'諸元(編集可)'!D59*((94.6*G12^0.43)*1000)/365","v":0.17583315907674768},"t-CO2/日",null,"発電に使用する熱量",{"$f":"P8*'諸元(編集可)'!D24","v":15777.115200000006},"MJ/日"]
[null,null,null,null,null,null,null,null,null,null,"汚泥処理量増加",{"$f":"L6/1000*'諸元(編集可)'!D63*'諸元(編集可)'!D76","v":8.5823999999999983E-7},"t-CO2/日",null,"発電量",{"$f":"(P9*('諸元(編集可)'!D27/100)*('諸元(編集可)'!D26/100))/3.6","v":1518.5473380000005},"kWh/日"]
[null,"下水汚泥(消化)",null,null,null,"生ごみ(消化)",null,null,null,null,"下水道施設の温室効果ガス削減",null,null,null,"発電容量",{"$f":"P10/24","v":63.272805750000025},"kWh"]
[null,"濃縮汚泥量",{"$f":"C8","v":125.54999999999988},"㎥/日",null,"投入量",{"$f":"入力!D12","v":3},"㎥/日",null,null,"発電量GHG",{"$f":"G25*'諸元(編集可)'!D59","v":0.89420468999399993},"t-CO2/日",null,"電気の排出係数",{"$f":"資源利用量の算定!D44","v":4.2299999999999998E-4},"t-CO2/kWh"]
[null,"含水率",{"$f":"IF(入力!D22*入力!D20=0,'諸元(編集可)'!D19,入力!D22)","v":98},"％",null,"含水率",{"$f":"'諸元(編集可)'!D11","v":80},"％",null,null,"発電GHG生ごみ分",{"$f":"L12-P13","v":0.25185916601999969},"t-CO2/日",null,"脱炭素効果",{"$f":"P10*P12","v":0.64234552397400024},"t-CO2/日"]
[null,"固形物量",{"$f":"C12*(1-C13/100)","v":2.5110000000000001},"t-DS/日",null,"発酵不適物",{"$f":"'諸元(編集可)'!D13","v":20},"％"]
[null,"有機物量",{"$f":"C14*'諸元(編集可)'!D21","v":2.0088000000000004},"t-VS/日",null,"発酵不適物除去量",{"$f":"G12*G14/100","v":0.6},"t/日",null,null,"廃棄物処理施設(下水汚泥受入-生ごみ排出）",null,null,null,"生ごみ受け入れ無し(下水汚泥のみ)"]
[null,"ガス発生量",{"$f":"C15*'諸元(編集可)'!D22*1000","v":1104.8400000000004},"N㎥/日",null,"固形物量",{"$f":"(G12-G15)*(1-G13/100)","v":0.47999999999999987},"t-DS/日",null,null,"投入量の変化",{"$f":"C23-G12","v":5.1660000000000021},"脱水汚泥投入量-下水道への生ごみ投入量",null,"消化汚泥有機物量",{"$f":"(C15*(1-'諸元(編集可)'!D23/100))","v":1.0044000000000002},"t-VS/日"]
[null,null,null,null,null,"有機物量",{"$f":"G16*'諸元(編集可)'!D12","v":0.45599999999999985},"t-VS/日",null,null,"電気使用量の変化",{"$f":"L16*'諸元(編集可)'!$D$55","v":1033.2000000000005},"kWh/日",null,"消化汚泥固形物量",{"$f":"P16+((C14)-(C15))","v":1.5065999999999999},"t-DS/日"]
[null,null,null,null,null,"ガス発生量",{"$f":"G17*'諸元(編集可)'!D14*1000","v":433.19999999999987},"N㎥/日",null,null,"重油使用量の変化",{"$f":"L16*'諸元(編集可)'!$D$56","v":1.7564400000000009},"L",null,"消化汚泥湿潤重量",{"$f":"P17/(1-'諸元(編集可)'!D31/100)","v":7.5330000000000013},"t/日"]
[null,null,null,null,null,null,null,null,null,null,"ごみ発電量増加分",{"$f":"(C22-G16)*'諸元(編集可)'!$D$57*1000","v":19604.399999999998},"MJ"]
[null,"消化汚泥発生量",null,null,null,"消化ガス発電",null,null,null,null,"ごみ発電量増加分",{"$f":"L19*('諸元(編集可)'!$D$58/100)/3.6","v":816.8499999999998},"KWh/日"]
[null,"消化汚泥有機物量",{"$f":"(C15*(1-'諸元(編集可)'!D23/100))+('汚泥処理フロー(日平均)'!G17*(1-'諸元(編集可)'!D15/100))","v":1.1070000000000002},"t-VS/日",null,"ガス投入量",{"$f":"C16+G18","v":1538.0400000000002},"N㎥/日"]
[null,"消化汚泥固形物量",{"$f":"C21+((G16+C14)-(C15+G17))","v":1.6332},"t-DS/日",null,"消化槽加温ガス量",{"$f":"'汚泥処理フロー(日平均)'!G21*'諸元(編集可)'!D25/100","v":492.17280000000005},"N㎥/日",null,null,"廃棄物処理施設の温室効果ガス増加分"]
[null,"消化汚泥湿潤重量",{"$f":"C22/(1-'諸元(編集可)'!D31/100)","v":8.1660000000000021},"t/日",null,"発電量使用ガス量",{"$f":"G21-G22","v":1045.8672000000001},"N㎥/日",null,null,"電気使用GHG",{"$f":"L17*'諸元(編集可)'!$D$59","v":0.4370436000000002},"t-CO2/日"]
[null,null,null,null,null,"発電に使用する熱量",{"$f":"G23*'諸元(編集可)'!D24","v":21963.211200000002},"MJ/日",null,null,"燃料使用GHG",{"$f":"'諸元(編集可)'!$D$62*'汚泥処理フロー(日平均)'!L18/1000","v":4.7599524000000023E-3},"t-CO2/日"]
[null,null,null,null,null,"発電量",{"$f":"(G24*('諸元(編集可)'!D27/100)*('諸元(編集可)'!D26/100))/3.6","v":2113.9590779999999},"kWh/日",null,null,"廃棄物施設の温室効果ガス削減"]
[null,null,null,null,null,"発電容量",{"$f":"G25/24","v":88.081628249999994},"kWh",null,null,"発電量",{"$f":"L20*'諸元(編集可)'!$D$59","v":0.34552754999999991},"t-CO2/日"]

{"sheet":"資源利用量の算定","index":13,"n_rows":70,"n_cols":53,"rows_kept":70,"cut":false,"hidden":true,"merged":[]}
["シート名：資源利用量の算定"]
[null,null,null,null,null,null,null,null,"既存処理"]
[null,"汚泥発生量",null,null,null,null,null,null,"乾燥",null,null,null,null,null,"炭化",null,null,null,null,null,"堆肥化",null,null,null,null,null,"焼却",null,null,null,null,null,"廃熱利用",null,null,null,null,null,"埋立",null,null,null,null,null,"リン回収"]
[null,"No","項目","値","単位","算定方法",null,null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法"]
[null,"①","流入水量(日平均)",{"$f":"入力!D10","v":15000},"㎥/日","与条件「入力値」",null,null,null,"発生汚泥固形物量",{"$f":"D11","v":2511},"kg-DS/日","⑦",null,null,"発生汚泥固形物量",{"$f":"D11","v":2511},"kg-DS/日","⑦",null,null,"発生汚泥固形物量",{"$f":"$D$11","v":2511},"kg-DS/日","⑦",null,null,"発生汚泥固形物量",{"$f":"$D$11","v":2511},"kg-DS/日","⑦",null,null,"発生汚泥固形物量",{"$f":"$D$11","v":2511},"kg-DS/日","⑦",null,null,"発生汚泥固形物量",{"$f":"$D$11","v":2511},"kg-DS/日","⑦",null,null,"消化液リン濃度",null,"mg/L","消化未実施のため０"]
[null,"②","流入水SS",{"$f":"'諸元(編集可)'!D7","v":180},"mg/L","与条件「参考資料*1を基に設定 」",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"濃縮汚泥量(リン回収処理水量)",null,"㎥/日","消化未実施のため０"]
[null,"③","最初沈殿池SS除去率",{"$f":"'諸元(編集可)'!D8","v":50},"％","与条件「参考資料*1を基に設定 」",null,null,null,"乾燥汚泥処理量",{"$f":"K5/(1-K6/100)","v":12555.000000000004},"kg-wet/日",null,null,null,"炭化汚泥処理量",{"$f":"Q5/(1-Q6/100)","v":12555.000000000004},"kg-wet/日",null,null,null,"堆肥化処理量",{"$f":"W5/(1-W6/100)","v":12555.000000000004},"kg-wet/日",null,null,null,"焼却処理量",{"$f":"AC5/(1-AC6/100)","v":12555.000000000004},"kg-wet/日",null,null,null,"焼却処理量",{"$f":"AI5/(1-AI6/100)","v":12555.000000000004},"kg-wet/日",null,null,null,"埋め立て処分量",{"$f":"AO5/(1-AO6/100)","v":12555.000000000004},"kg-wet/日",null,null,null,"リン負荷",{"$f":"AU6*1000*AU5/10^6","v":0},"kg/日",null,null,null,null,{"$f":"(('汚泥処理フロー(日平均)'!$C$15+'汚泥処理フロー(日平均)'!$G$17)-'汚泥処理フロー(日平均)'!C21)","v":1.3578000000000001}]
[null,"④","第二沈殿池除去率",{"$f":"'諸元(編集可)'!D9","v":86},"％","与条件「参考資料*1を基に設定 」",null,null,null,"乾燥汚泥含水率",{"$f":"'諸元(編集可)'!$D$32","v":10},"%",null,null,null,"脱水汚泥中有機物量",{"$f":"D16","v":2008.8000000000002},"kg-VS/日",null,null,null,"堆肥化有機物量",{"$f":"W5*'諸元(編集可)'!$D$21","v":2008.8000000000002},"kg-VS/日",null,null,null,"焼却有機物量",{"$f":"AC5*'諸元(編集可)'!$D$21","v":2008.8000000000002},"kg-VS/日",null,null,null,"焼却有機物量",{"$f":"AI5*'諸元(編集可)'!$D$21","v":2008.8000000000002},"kg-VS/日",null,null,null,"温室効果ガス排出量",{"$f":"AO5/1000*'諸元(編集可)'!$D$71*'諸元(編集可)'!$D$75","v":8.3490750000000009},"t-CO2/日",null,null,null,"リン回収率",{"$f":"'諸元(編集可)'!$D$49","v":90},"%"]
[null,"⑤","最初沈殿池発生固形物量量",{"$f":"(D5*D6/1000)*D7/100","v":1350},"kg-DS/日","((①×②)×1000)×③/100",null,null,null,"乾燥汚泥量",{"$f":"K5/(1-K8/100)","v":2790},"kg-wet/日",null,null,null,"脱水汚泥灰分",{"$f":"Q5-Q8","v":502.19999999999982},"kg-DS/日",null,null,null,"堆肥分解率",{"$f":"'諸元(編集可)'!$D$41","v":35},"%",null,null,null,"焼却灰発生量",{"$f":"AC5*(1-'諸元(編集可)'!$D$21)","v":502.19999999999987},"kg-DS/日",null,null,null,"発熱量",{"$f":"'諸元(編集可)'!$D$45","v":19},"MJ/DS-kg",null,null,null,null,null,null,null,null,null,"リン回収量",{"$f":"AU7*AU8/100","v":0},"kg/日"]
[null,"⑥","第二沈殿池発生固形物量",{"$f":"(((D5*D6/1000)-D9)*D8/100)","v":1161},"kg-DS/日","(((①×②)×1000)-⑤)×④/100",null,null,null,"乾燥汚泥発熱量",{"$f":"'諸元(編集可)'!$D$33*資源利用量の算定!K5","v":52731},"MJ/日",null,null,null,"炭化汚泥灰分（未消化汚泥）",{"$f":"'諸元(編集可)'!D37","v":26},"%",null,null,null,"有機物分解量",{"$f":"W8*(W9/100)","v":703.08},"kg-VS/日",null,null,null,"発熱量",{"$f":"'諸元(編集可)'!$D$45","v":19},"MJ/DS-kg",null,null,null,"焼却時発生熱量",{"$f":"AI5*AI9","v":47709},"MJ/日",null,null,null,null,null,null,null,null,null,"年間電気使用量",0,"kwh/年","消化未実施のため０"]
[null,"⑦","発生汚泥固形物量",{"$f":"IF(入力!D20*(1-入力!D22/100)=0,D9+D10,入力!D20*(1-入力!D22/100))","v":2511},"kg-DS/日","⑤+⑥",null,null,null,"化石燃料(重油換算)代替量",{"$f":"K10/'諸元(編集可)'!$D$35","v":1355.5526992287919},"L/日",null,null,null,"炭化汚泥固形物量",{"$f":"Q5*((Q9/Q5)/(Q10/100))","v":1931.5384615384608},"kg-DS/日",null,null,null,"堆肥固形物量",{"$f":"(W5-W10)","v":1807.92},"kg-DS/日",null,null,null,"発電効率",{"$f":"'諸元(編集可)'!$D$46","v":15},"%",null,null,null,"排熱利用量合計",{"$f":"AI10*'諸元(編集可)'!$D$47","v":14939.18181818182},"MJ/日",null,null,null,null,null,null,null,null,null,"水酸化マグネシウム使用量",{"$f":"(AU6*'諸元(編集可)'!$D$50*'諸元(編集可)'!$D$51*(100/'諸元(編集可)'!$D$52)/1000)*'諸元(編集可)'!$D$54*'諸元(編集可)'!$D$53/24","v":0},"kg/年"]
[null,null,null,null,null,null,null,null,null,"脱炭素効果",{"$f":"(K11/1000)*'諸元(編集可)'!$D$62","v":3.6735478149100258},"t-CO2/日",null,null,null,"炭化汚泥含水率",{"$f":"'諸元(編集可)'!D38","v":4},"％",null,null,null,"添加物割合",{"$f":"'諸元(編集可)'!$D$43","v":20},"%",null,null,null,"発電量",{"$f":"(AC10*AC5*AC11/100)/3.6","v":1987.875},"kWh/年",null,null,null,"化石燃料(重油換算)代替量",{"$f":"AI11/'諸元(編集可)'!$D$35","v":384.04066370647354},"L/日",null,null,null,null,null,null,null,null,null,"クエン酸使用量",{"$f":"AU6*0.25","v":0},"kg/年"]
[null,"消化運転(下水汚泥)",null,null,null,null,null,null,null,"温室効果ガス発生量",{"$f":"K7/1000*('諸元(編集可)'!$D$68*'諸元(編集可)'!$D$76)","v":5.2192390500000019E-2},"t-CO2/日",null,null,null,"炭化汚泥量",{"$f":"Q11/(1-Q12/100)","v":2012.01923076923},"kg-wet/日",null,null,null,"添加物量",{"$f":"W5*W12/100","v":502.2},"kg-DS/日",null,null,null,"温室効果ガス排出量",{"$f":"AC7/1000*('諸元(編集可)'!$D$64*'諸元(編集可)'!$D$75+'諸元(編集可)'!$D$65*'諸元(編集可)'!$D$76)","v":5.6525434875000009},"t-CO2/日",null,null,null,"脱炭素効果",{"$f":"(AI12/1000)*'諸元(編集可)'!$D$62","v":1.0407501986445433},"t-CO2/日",null,null,null,null,null,null,null,null,null,"電気使用に伴う温室効果ガス排出量",{"$f":"AU10*'諸元(編集可)'!$D$59","v":0},"t₋CO2/年"]
[null,"No","項目","値","単位","算定方法",null,null,null,null,null,null,null,null,null,"炭化汚泥発熱量",{"$f":"'諸元(編集可)'!$D$40*Q13","v":30180.28846153845},"MJ/日",null,null,null,"堆肥含水率",{"$f":"'諸元(編集可)'!$D$42","v":40},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"薬品使用に伴う温室効果ガス排出量",{"$f":"(AU11/1000*'諸元(編集可)'!$D$73+AU12/1000*'諸元(編集可)'!$D$74)","v":0},"t₋CO2/年"]
[null,"⑧","有機物含有比",{"$f":"'諸元(編集可)'!D21","v":0.8},"VS/DS","与条件「参考資料*2を基に設定 」",null,null,null,null,null,null,null,null,null,"化石燃料(重油換算)代替量",{"$f":"Q14/'諸元(編集可)'!$D$35","v":775.84289104211962},"L/日",null,null,null,"堆肥量",{"$f":"(W11+W13)/(1-W14/100)","v":3850.2},"kg-wet/日",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"温室効果ガス排出量",{"$f":"AU13+AU14","v":0},"t₋CO2/年"]
[null,"⑨","有機物量",{"$f":"D11*D15","v":2008.8000000000002},"kg-VS/日","⑦×⑧",null,null,null,null,null,null,null,null,null,"脱炭素効果",{"$f":"(Q15/1000)*'諸元(編集可)'!$D$62","v":2.102534234724144},"t-CO2/日",null,null,null,"温室効果ガス発生量",{"$f":"W7/1000*('諸元(編集可)'!$D$69*'諸元(編集可)'!$D$75+'諸元(編集可)'!$D$70*'諸元(編集可)'!$D$76)","v":2.3779170000000009},"t-CO2/日"]
[null,"⑩","ガス転換率",{"$f":"'諸元(編集可)'!D22","v":0.55000000000000004},"N㎥/kgVS","与条件「参考資料*2を基に設定 」",null,null,null,null,null,null,null,null,null,"温室効果ガス発生量",{"$f":"Q7/1000*('諸元(編集可)'!$D$64*'諸元(編集可)'!$D$75+'諸元(編集可)'!$D$67*'諸元(編集可)'!$D$76)","v":0.11977595550000002},"t-CO2/日"]
[null,"⑪","ガス発生量",{"$f":"D16*D17","v":1104.8400000000001},"N㎥/日","⑨×⑩"]
[]
[null,"消化運転(生ごみ)",null,null,null,null,null,null,"消化+乾燥",null,null,null,null,null,"消化+炭化",null,null,null,null,null,"消化+堆肥化",null,null,null,null,null,"消化+焼却",null,null,null,null,null,"消化+廃熱利用",null,null,null,null,null,"消化+埋立",null,null,null,null,null,"消化+リン回収"]
[null,"No","項目","値","単位","算定方法",null,null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法"]
[null,"⑫","生ごみ投入量",{"$f":"(入力!D12-'汚泥処理フロー(日平均)'!G15)*1000","v":2400},"kg/日","与条件「入力値」から発酵不適物を除いた値",null,null,null,"発生汚泥固形物量",{"$f":"'汚泥処理フロー(日平均)'!P17*1000","v":1506.6},"kg-DS/日","汚泥処理フロー より",null,null,"発生汚泥固形物量",{"$f":"'汚泥処理フロー(日平均)'!P17*1000","v":1506.6},"kg-DS/日","汚泥処理フロー より",null,null,"発生汚泥固形物量",{"$f":"'汚泥処理フロー(日平均)'!P17*1000","v":1506.6},"kg-DS/日","汚泥処理フロー より",null,null,"発生汚泥固形物量",{"$f":"'汚泥処理フロー(日平均)'!P17*1000","v":1506.6},"kg-DS/日","汚泥処理フロー より",null,null,"発生汚泥固形物量",{"$f":"'汚泥処理フロー(日平均)'!P17*1000","v":1506.6},"kg-DS/日","汚泥処理フロー より",null,null,"発生汚泥固形物量",{"$f":"'汚泥処理フロー(日平均)'!P17*1000","v":1506.6},"kg-DS/日","汚泥処理フロー より",null,null,"消化液リン濃度",{"$f":"'諸元(編集可)'!$D$48","v":326},"mg/L","諸元"]
[null,"⑬","含水率",{"$f":"'諸元(編集可)'!D11","v":80},"％","与条件「参考資料*2を基に設定 」",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"消化液量(リン回収処理水量)",{"$f":"('汚泥処理フロー(日平均)'!$C$12)-(('汚泥処理フロー(日平均)'!$C$15-'汚泥処理フロー(日平均)'!C21+'汚泥処理フロー(日平均)'!G17))","v":124.19219999999989},"㎥/日"]
[null,"⑭","生ごみ固形物量",{"$f":"D22*(1-D23/100)","v":479.99999999999989},"kg-DS/日","⑫×(1-⑬/100）",null,null,null,"乾燥汚泥処理量",{"$f":"K22/(1-K23/100)","v":7533.0000000000009},"kg-wet/日",null,null,null,"炭化汚泥処理量",{"$f":"Q22/(1-Q23/100)","v":7533.0000000000009},"kg-wet/日",null,null,null,"堆肥化処理量",{"$f":"W22/(1-W23/100)","v":7533.0000000000009},"kg-wet/日",null,null,null,"焼却処理量",{"$f":"AC22/(1-AC23/100)","v":7533.0000000000009},"kg-wet/日",null,null,null,"焼却処理量",{"$f":"AI22/(1-AI23/100)","v":7533.0000000000009},"kg-wet/日",null,null,null,"埋め立て処分量",{"$f":"AO22/(1-AO23/100)","v":7533.0000000000009},"kg-wet/日",null,null,null,"リン負荷",{"$f":"AU23*1000*AU22/10^6","v":40.486657199999961},"kg/日"]
[null,"⑮","有機物含有比",{"$f":"'諸元(編集可)'!D12","v":0.95},"VS/DS","与条件「参考資料*2を基に設定 」",null,null,null,"乾燥汚泥含水率",{"$f":"'諸元(編集可)'!$D$32","v":10},"%",null,null,null,"脱水汚泥中有機物量",{"$f":"'汚泥処理フロー(日平均)'!P16*1000","v":1004.4000000000002},"kg-VS/日",null,null,null,"堆肥化有機物量",{"$f":"'汚泥処理フロー(日平均)'!P16*1000","v":1004.4000000000002},"kg-VS/日",null,null,null,"焼却有機物量",{"$f":"'汚泥処理フロー(日平均)'!P16*1000","v":1004.4000000000002},"kg-VS/日",null,null,null,"焼却有機物量",{"$f":"'汚泥処理フロー(日平均)'!P16*1000","v":1004.4000000000002},"kg-VS/日",null,null,null,"温室効果ガス排出量",{"$f":"AO22/1000*'諸元(編集可)'!$D$71*'諸元(編集可)'!$D$75","v":5.0094449999999995},"t-CO2/日",null,null,null,"リン回収率",{"$f":"'諸元(編集可)'!$D$49","v":90},"%"]
[null,"⑯","有機物量",{"$f":"D24*D25","v":455.99999999999989},"kg-VS/日","⑭×⑮",null,null,null,"乾燥汚泥量",{"$f":"K22/(1-K25/100)","v":1673.9999999999998},"kg-wet/日",null,null,null,"脱水汚泥灰分",{"$f":"Q22-Q25","v":502.1999999999997},"kg-DS/日",null,null,null,"堆肥分解率",{"$f":"'諸元(編集可)'!$D$41","v":35},"%",null,null,null,"焼却灰発生量",{"$f":"AC22*(1-'諸元(編集可)'!$D$21)","v":301.31999999999994},"kg-DS/日",null,null,null,"発熱量",{"$f":"'諸元(編集可)'!$D$45","v":19},"MJ/DS-kg",null,null,null,null,null,null,null,null,null,"リン回収量",{"$f":"AU24*AU25/100","v":36.437991479999965},"kg/日"]
[null,"⑰","ガス転換率",{"$f":"'諸元(編集可)'!D14","v":0.95},"N㎥/kgVS","与条件「参考資料*2を基に設定 」",null,null,null,"乾燥汚泥発熱量",{"$f":"'諸元(編集可)'!$D$34*資源利用量の算定!K22","v":25612.199999999997},"MJ/日",null,null,null,"炭化汚泥灰分（消化汚泥）",{"$f":"'諸元(編集可)'!D36","v":44},"%",null,null,null,"有機物分解量",{"$f":"W25*(W26/100)","v":351.54000000000008},"kg-VS/日",null,null,null,"発熱量",{"$f":"'諸元(編集可)'!$D$45","v":19},"MJ/DS-kg",null,null,null,"焼却時発生熱量",{"$f":"AI22*AI26","v":28625.399999999998},"MJ/日",null,null,null,null,null,null,null,null,null,"年間電気使用量",{"$f":"(費用関数一覧!$J$36*(AU23^2)-費用関数一覧!$K$36*AU23*('諸元(編集可)'!$D$50/200)^0.5+368*('諸元(編集可)'!$D$50/200)^0.5)*'諸元(編集可)'!$D$54*'諸元(編集可)'!$D$53/24","v":107504.31793142667},"kwh/年"]
[null,"⑱","ガス発生量",{"$f":"D26*D27","v":433.19999999999987},"N㎥/日","⑯×⑰",null,null,null,"化石燃料(重油換算)代替量",{"$f":"K27/'諸元(編集可)'!$D$35","v":658.41131105398449},"L/日",null,null,null,"炭化汚泥固形物量",{"$f":"Q22*((Q26/Q22)/(Q27/100))","v":1141.3636363636356},"kg-DS/日",null,null,null,"堆肥固形物量",{"$f":"(W22-W27)","v":1155.06},"kg-DS/日",null,null,null,"発電効率",{"$f":"'諸元(編集可)'!$D$46","v":15},"%",null,null,null,"排熱利用量合計",{"$f":"AI27*'諸元(編集可)'!$D$47","v":8963.5090909090904},"MJ/日",null,null,null,null,null,null,null,null,null,"水酸化マグネシウム使用量",{"$f":"(AU23*'諸元(編集可)'!$D$50*'諸元(編集可)'!$D$51*(100/'諸元(編集可)'!$D$52)/1000)*'諸元(編集可)'!$D$54*'諸元(編集可)'!$D$53/24","v":21369.929271428555},"kg/年"]
[null,null,null,null,null,null,null,null,null,"脱炭素効果",{"$f":"(K28/1000)*'諸元(編集可)'!$D$62","v":1.784294652956298},"t-CO2/日",null,null,null,"炭化汚泥含水率",{"$f":"'諸元(編集可)'!D39","v":1},"％",null,null,null,"添加物割合",{"$f":"'諸元(編集可)'!$D$43","v":20},"%",null,null,null,"発電量",{"$f":"(AC27*AC22*AC28/100)/3.6","v":1192.7249999999999},"kWh/年",null,null,null,"化石燃料(重油換算)代替量",{"$f":"AI28/'諸元(編集可)'!$D$35","v":230.42439822388408},"L/日",null,null,null,null,null,null,null,null,null,"クエン酸使用量",{"$f":"AU23*0.25","v":31.048049999999972},"kg/年"]
[null,"消化ガス発電",null,null,null,null,null,null,null,"温室効果ガス発生量",{"$f":"K24/1000*('諸元(編集可)'!$D$68*'諸元(編集可)'!$D$76)","v":3.1315434300000007E-2},"t-CO2/日",null,null,null,"炭化汚泥量",{"$f":"Q28/(1-Q29/100)","v":1152.8925619834704},"kg-wet/日",null,null,null,"添加物量",{"$f":"W22*W29/100","v":301.32},"kg-DS/日",null,null,null,"温室効果ガス排出量",{"$f":"AC24/1000*('諸元(編集可)'!$D$64*'諸元(編集可)'!$D$75+'諸元(編集可)'!$D$65*'諸元(編集可)'!$D$76)","v":3.3915260925000004},"t-CO2/日",null,null,null,"脱炭素効果",{"$f":"(AI29/1000)*'諸元(編集可)'!$D$62","v":0.62445011918672588},"t-CO2/日",null,null,null,null,null,null,null,null,null,"電気使用に伴う温室効果ガス排出量",{"$f":"AU27*'諸元(編集可)'!$D$59","v":45.474326484993483},"t₋CO2/年"]
[null,"No","項目","値","単位","算定方法",null,null,null,null,null,null,null,null,null,"炭化汚泥発熱量",{"$f":"'諸元(編集可)'!$D$40*Q30","v":17293.388429752056},"MJ/日",null,null,null,"堆肥含水率",{"$f":"'諸元(編集可)'!$D$42","v":40},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"薬品使用に伴う温室効果ガス排出量",{"$f":"(AU28/1000*'諸元(編集可)'!$D$73+AU29/1000*'諸元(編集可)'!$D$74)","v":12.153974628225246},"t₋CO2/年"]
[null,"⑲","投入ガス量",{"$f":"D18+D28","v":1538.04},"N㎥/日","⑪+⑱",null,null,null,null,null,null,null,null,null,"化石燃料(重油換算)代替量",{"$f":"Q31/'諸元(編集可)'!$D$35","v":444.56011387537421},"L/日",null,null,null,"堆肥量",{"$f":"(W28+W30)/(1-W31/100)","v":2427.2999999999997},"kg-wet/日",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"温室効果ガス排出量",{"$f":"AU30+AU31","v":57.628301113218726},"t₋CO2/年"]
[null,"⑳","加温ガス割合",{"$f":"'諸元(編集可)'!D25","v":32},"％","与条件「参考資料*3を基に設定 」",null,null,null,null,null,null,null,null,null,"脱炭素効果",{"$f":"(Q32/1000)*'諸元(編集可)'!$D$62","v":1.2047579086022639},"t-CO2/日",null,null,null,"温室効果ガス発生量",{"$f":"W24/1000*('諸元(編集可)'!$D$69*'諸元(編集可)'!$D$75+'諸元(編集可)'!$D$70*'諸元(編集可)'!$D$76)","v":1.4267502000000003},"t-CO2/日"]
[null,"㉑","消化ガス加温に使用するガス量",{"$f":"D32*D33/100","v":492.1728},"N㎥/日","⑲×⑳",null,null,null,null,null,null,null,null,null,"温室効果ガス発生量",{"$f":"Q24/1000*('諸元(編集可)'!$D$64*'諸元(編集可)'!$D$75+'諸元(編集可)'!$D$67*'諸元(編集可)'!$D$76)","v":7.1865573300000013E-2},"t-CO2/日"]
[null,"㉒","発電に利用するガス量",{"$f":"D32-D34","v":1045.8671999999999},"N㎥/日","⑲-㉑"]
[null,"㉓","消化ガスの発熱量",{"$f":"'諸元(編集可)'!D24","v":21},"MJ/N㎥","与条件「参考資料*3を基に設定 」"]
[null,"㉔","発電に使用する熱量",{"$f":"D35*D36","v":21963.211199999998},"MJ/日","㉒×㉓"]
[null,"㉕","発電効率",{"$f":"'諸元(編集可)'!D26","v":35},"％","与条件「参考資料*3を基に設定 」",null,null,"下水へ投入する分の生ごみ既存処理"]
[null,"㉖","稼働率",{"$f":"'諸元(編集可)'!D27","v":99},"％","与条件「参考資料*3を基に設定 」",null,null,"焼却",null,null,null,null,null,"埋立"]
[null,"㉗","発電量",{"$f":"D37*(D38/100)*(D39/100)*(1/3.6)","v":2113.9590779999999},"kWh/日","㉔×(㉕/100)×(㉖/100)×(1/3.6)",null,null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法"]
[null,null,null,null,null,null,null,null,null,"生ごみ処理量",{"$f":"D22","v":2400},"kg-wet/日","⑫",null,null,"生ごみ埋め立て量(固形物量)",{"$f":"D24","v":479.99999999999989},"kg-DS/日","⑭"]
[null,"脱炭素効果(化石燃料由来電源の代替として使用した場合の効果）",null,null,null,null,null,null,null,"生ごみ処理量(固形物量)",{"$f":"D24","v":479.99999999999989},"kg-DS/日",null,null,null,"温室効果ガス排出量",{"$f":"(Q41/1000)*('諸元(編集可)'!D72/1000)*'諸元(編集可)'!D75","v":2.4359999999999995},"t-CO2/日"]
[null,"No","項目","値","単位","算定方法",null,null,null,"焼却施設電気使用量",{"$f":"(K41/1000)*'諸元(編集可)'!D55","v":480},"kwh/日"]
[null,"㉘","電気使用に伴う温室効果ガス排出係数",{"$f":"'諸元(編集可)'!D59","v":4.2299999999999998E-4},"t-CO2/kWh","与条件「参考資料*4を基に設定 」",null,null,null,"焼却施設重油使用量",{"$f":"K41/1000*'諸元(編集可)'!D56","v":0.81600000000000006},"L/日"]
[null,"㉙","脱炭素効果",{"$f":"D40*D44","v":0.89420468999399993},"t-CO2/日","㉗×㉘",null,null,null,"生ごみ発熱量",{"$f":"'諸元(編集可)'!D57","v":17},"MJ/DS-kg"]
[null,null,null,null,null,null,null,null,null,"焼却発電効率",{"$f":"'諸元(編集可)'!D58","v":15},"％"]
[null,null,null,null,null,null,null,null,null,"焼却廃熱発電量",{"$f":"(K42*K45*K46/100)/3.6","v":339.99999999999994},"kwh/日"]
[null,null,null,null,null,null,null,null,null,"脱炭素効果",{"$f":"K47*'諸元(編集可)'!D59","v":0.14381999999999998},"t-CO2/日"]
[null,null,null,null,null,null,null,null,null,"温室効果ガス排出量",{"$f":"K43*'諸元(編集可)'!D59+資源利用量の算定!K44/1000*'諸元(編集可)'!D62","v":0.20525135999999999},"t-CO2/日"]
[]
[null,null,null,null,null,null,null,null,"乾燥",null,null,null,null,null,"炭化",null,null,null,null,null,"堆肥化",null,null,null,null,null,"焼却",null,null,null,null,null,"廃熱利用",null,null,null,null,null,"埋立",null,null,null,null,null,"リン回収"]
[null,null,null,null,null,null,null,null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法",null,"No","項目","値","単位","算定方法"]
[null,null,null,null,null,null,null,null,null,"発生汚泥固形物量",{"$f":"'汚泥処理フロー(日平均)'!$C$22*1000","v":1633.2},"kg-DS/日","汚泥処理フロー より",null,null,"発生汚泥固形物量",{"$f":"'汚泥処理フロー(日平均)'!$C$22*1000","v":1633.2},"kg-DS/日","汚泥処理フロー より",null,null,"発生汚泥固形物量",{"$f":"'汚泥処理フロー(日平均)'!$C$22*1000","v":1633.2},"kg-DS/日","汚泥処理フロー より",null,null,"発生汚泥固形物量",{"$f":"'汚泥処理フロー(日平均)'!$C$22*1000","v":1633.2},"kg-DS/日","汚泥処理フロー より",null,null,"発生汚泥固形物量",{"$f":"'汚泥処理フロー(日平均)'!$C$22*1000","v":1633.2},"kg-DS/日","汚泥処理フロー より",null,null,"発生汚泥固形物量",{"$f":"'汚泥処理フロー(日平均)'!$C$22*1000","v":1633.2},"kg-DS/日","汚泥処理フロー より",null,null,"消化液リン濃度",{"$f":"'諸元(編集可)'!$D$48","v":326},"mg/L","諸元"]
[null,null,null,null,null,null,null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"脱水汚泥含水率",{"$f":"'諸元(編集可)'!$D$31","v":80},"％",null,null,null,"消化液量(リン回収処理水量)",{"$f":"('汚泥処理フロー(日平均)'!$C$12+'汚泥処理フロー(日平均)'!$G$12)-(('汚泥処理フロー(日平均)'!$C$15+'汚泥処理フロー(日平均)'!$G$17)-'汚泥処理フロー(日平均)'!C21)","v":127.1921999999999},"㎥/日"]
[null,null,null,null,null,null,null,null,null,"乾燥汚泥処理量",{"$f":"K53/(1-K54/100)","v":8166.0000000000018},"kg-wet/日",null,null,null,"炭化汚泥処理量",{"$f":"Q53/(1-Q54/100)","v":8166.0000000000018},"kg-wet/日",null,null,null,"堆肥化処理量",{"$f":"W53/(1-W54/100)","v":8166.0000000000018},"kg-wet/日",null,null,null,"焼却処理量",{"$f":"AC53/(1-AC54/100)","v":8166.0000000000018},"kg-wet/日",null,null,null,"焼却処理量",{"$f":"AI53/(1-AI54/100)","v":8166.0000000000018},"kg-wet/日",null,null,null,"埋め立て処分量",{"$f":"AO53/(1-AO54/100)","v":8166.0000000000018},"kg-wet/日",null,null,null,"リン負荷",{"$f":"AU54*1000*AU53/10^6","v":41.464657199999962},"kg/日"]
[null,null,null,null,null,null,null,null,null,"乾燥汚泥含水率",{"$f":"'諸元(編集可)'!D32","v":10},"%",null,null,null,"脱水汚泥中有機物量",{"$f":"'汚泥処理フロー(日平均)'!C21*1000","v":1107.0000000000002},"kg-VS/日",null,null,null,"堆肥化有機物量",{"$f":"'汚泥処理フロー(日平均)'!C21*1000","v":1107.0000000000002},"kg-VS/日",null,null,null,"焼却有機物量",{"$f":"AC53*'諸元(編集可)'!D21","v":1306.5600000000002},"kg-VS/日",null,null,null,"焼却有機物量",{"$f":"AI53*'諸元(編集可)'!$D$21","v":1306.5600000000002},"kg-VS/日",null,null,null,"温室効果ガス排出量",{"$f":"AO53/1000*'諸元(編集可)'!$D$71*'諸元(編集可)'!$D$75","v":5.4303900000000001},"t-CO2/日",null,null,null,"リン回収率",{"$f":"'諸元(編集可)'!$D$49","v":90},"%"]
[null,null,null,null,null,null,null,null,null,"乾燥汚泥量",{"$f":"K53/(1-K56/100)","v":1814.6666666666667},"kg-wet/日",null,null,null,"脱水汚泥灰分",{"$f":"Q53-Q56","v":526.19999999999982},"kg-DS/日",null,null,null,"堆肥分解率",{"$f":"'諸元(編集可)'!$D$41","v":35},"%",null,null,null,"焼却灰発生量",{"$f":"AC53*(1-'諸元(編集可)'!D63)","v":1633.1990200800001},"kg-DS/日",null,null,null,"発熱量",{"$f":"'諸元(編集可)'!$D$45","v":19},"MJ/DS-kg",null,null,null,"埋め立て処分量(生ごみの影響)",{"$f":"AO55-AO24","v":633.00000000000091},"kg-wet/日",null,null,null,"リン回収量",{"$f":"AU55*AU56/100","v":37.318191479999967},"kg/日"]
[null,null,null,null,null,null,null,null,null,"乾燥汚泥発熱量",{"$f":"'諸元(編集可)'!$D$34*資源利用量の算定!K53","v":27764.400000000001},"MJ/日",null,null,null,"炭化汚泥灰分（消化汚泥）",{"$f":"'諸元(編集可)'!D36","v":44},"%",null,null,null,"有機物分解量",{"$f":"W56*(W57/100)","v":387.45000000000005},"kg-VS/日",null,null,null,"発熱量",{"$f":"'諸元(編集可)'!$D$45","v":19},"MJ/DS-kg",null,null,null,"焼却時発生熱量",{"$f":"AI53*AI57","v":31030.799999999999},"MJ/日",null,null,null,"温室効果ガス排出量(生ごみの影響)",{"$f":"AO56-AO25","v":0.42094500000000057},"t-CO2/日",null,null,null,"年間電気使用量",{"$f":"(費用関数一覧!$J$36*(AU54^2)-費用関数一覧!$K$36*AU54*('諸元(編集可)'!$D$50/200)^0.5+368*('諸元(編集可)'!$D$50/200)^0.5)*'諸元(編集可)'!$D$54*'諸元(編集可)'!$D$53/24","v":107917.99546151144},"kwh/年"]
[null,null,null,null,null,null,null,null,null,"化石燃料(重油換算)代替量",{"$f":"K58/'諸元(編集可)'!$D$35","v":713.73778920308484},"L/日",null,null,null,"炭化汚泥固形物量",{"$f":"Q53*((Q57/Q53)/(Q58/100))","v":1195.9090909090905},"kg-DS/日",null,null,null,"堆肥固形物量",{"$f":"(W53-W58)","v":1245.75},"kg-DS/日",null,null,null,"発電効率",{"$f":"'諸元(編集可)'!$D$46","v":15},"%",null,null,null,"排熱利用量合計",{"$f":"AI58*'諸元(編集可)'!$D$47","v":9716.7151515151527},"MJ/日",null,null,null,null,null,null,null,null,null,"水酸化マグネシウム使用量",{"$f":"(AU54*'諸元(編集可)'!$D$50*'諸元(編集可)'!$D$51*(100/'諸元(編集可)'!$D$52)/1000)*'諸元(編集可)'!$D$54*'諸元(編集可)'!$D$53/24","v":21886.143557142841},"kg/年"]
[null,null,null,null,null,null,null,null,null,"脱炭素効果",{"$f":"(K59/1000)*'諸元(編集可)'!$D$62","v":1.93422940874036},"t-CO2/日",null,null,null,"炭化汚泥含水率",{"$f":"'諸元(編集可)'!D39","v":1},"%",null,null,null,"添加物割合",{"$f":"'諸元(編集可)'!$D$43","v":20},"%",null,null,null,"発電量",{"$f":"(AC58*AC53*AC59/100)/3.6","v":1292.95},"kWh/年",null,null,null,"化石燃料(重油換算)代替量",{"$f":"AI59/'諸元(編集可)'!$D$35","v":249.78702188984968},"L/日",null,null,null,null,null,null,null,null,null,"クエン酸使用量",{"$f":"AU54*0.25","v":31.798049999999975},"kg/年"]
[null,null,null,null,null,null,null,null,null,"温室効果ガス発生量",{"$f":"K55/1000*('諸元(編集可)'!$D$68*'諸元(編集可)'!$D$76)","v":3.3946878600000015E-2},"t-CO2/日",null,null,null,"炭化汚泥量",{"$f":"Q59/(1-Q60/100)","v":1207.9889807162531},"kg-wet/日",null,null,null,"添加物量",{"$f":"W53*W60/100","v":326.64},"kg-DS/日",null,null,null,"温室効果ガス排出量",{"$f":"AC55/1000*('諸元(編集可)'!$D$64*'諸元(編集可)'!$D$75+'諸元(編集可)'!$D$66*'諸元(編集可)'!$D$76)","v":1.5715671150000003},"t-CO2/日",null,null,null,"脱炭素効果",{"$f":"(AI60/1000)*'諸元(編集可)'!$D$62","v":0.67692282932149261},"t-CO2/日",null,null,null,null,null,null,null,null,null,"電気使用に伴う温室効果ガス排出量",{"$f":"AU58*'諸元(編集可)'!$D$59","v":45.649312080219339},"t₋CO2/年"]
[null,null,null,null,null,null,null,null,null,"乾燥汚泥量(生ごみによる影響)",{"$f":"K57-K26","v":140.66666666666697},"kg-wet/日",null,null,null,"炭化汚泥発熱量",{"$f":"'諸元(編集可)'!D40*資源利用量の算定!Q61","v":18119.834710743795},"MJ/日",null,null,null,"堆肥含水率",{"$f":"'諸元(編集可)'!$D$42","v":40},"%",null,null,null,"焼却灰発生量(生ごみの影響)",{"$f":"AC57-AC26","v":1331.8790200800001},"kg-DS/日",null,null,null,"排熱利用量合計(生ごみの影響)",{"$f":"AI59-AI28","v":753.20606060606224},"MJ/日",null,null,null,null,null,null,null,null,null,"薬品使用に伴う温室効果ガス排出量",{"$f":"(AU59/1000*'諸元(編集可)'!$D$73+AU60/1000*'諸元(編集可)'!$D$74)","v":12.447567332796677},"t₋CO2/年"]
[null,null,null,null,null,null,null,null,null,"乾燥汚泥発熱量量(生ごみによる影響)",{"$f":"K58-K27","v":2152.2000000000044},"MJ/日",null,null,null,"化石燃料(重油換算)代替量",{"$f":"Q62/'諸元(編集可)'!$D$35","v":465.80551955639578},"L/日",null,null,null,"堆肥量",{"$f":"(W59+W61)/(1-W62/100)","v":2620.65},"kg-wet/日",null,null,null,"発電量(生ごみの影響)",{"$f":"AC60-AC29","v":100.22500000000014},"kWh/年",null,null,null,"化石燃料(重油換算)代替量(生ごみの影響)",{"$f":"AI60-AI29","v":19.3626236659656},"L/日",null,null,null,null,null,null,null,null,null,"温室効果ガス排出量",{"$f":"AU61+AU62","v":58.096879413016012},"t₋CO2/年"]
[null,null,null,null,null,null,null,null,null,"化石燃料(重油換算)代替量量(生ごみによる影響)",{"$f":"K59-K28","v":55.326478149100353},"L/日",null,null,null,"脱炭素効果",{"$f":"(Q63/1000)*'諸元(編集可)'!$D$62","v":1.2623329579978324},"t-CO2/日",null,null,null,"温室効果ガス発生量",{"$f":"W55/1000*('諸元(編集可)'!$D$69*'諸元(編集可)'!$D$75+'諸元(編集可)'!$D$70*'諸元(編集可)'!$D$76)","v":1.5466404000000005},"t-CO2/日",null,null,null,"温室効果ガス排出量(生ごみの影響)",{"$f":"(AC55-AC24)/1000*('諸元(編集可)'!$D$64*'諸元(編集可)'!$D$75+'諸元(編集可)'!$D$66*'諸元(編集可)'!$D$76)","v":0.12182243250000017},"t-CO2/日",null,null,null,"脱炭素効果(生ごみの影響)",{"$f":"AI61-AI30","v":5.2472710134766731E-2},"t-CO2/日",null,null,null,null,null,null,null,null,null,"リン回収量(生ごみの影響)",{"$f":"AU57-AU26","v":0.88020000000000209},"kg/日"]
[null,null,null,null,null,null,null,null,null,"脱炭素効果量(生ごみによる影響)",{"$f":"K60-K29","v":0.14993475578406201},"t-CO2/日",null,null,null,"温室効果ガス発生量",{"$f":"Q55/1000*('諸元(編集可)'!$D$64*'諸元(編集可)'!$D$75+'諸元(編集可)'!$D$67*'諸元(編集可)'!$D$76)","v":7.7904456600000019E-2},"t-CO2/日",null,null,null,"堆肥量(生ごみの影響)",{"$f":"W63-W32","v":193.35000000000036},"kg-wet/日",null,null,null,"温室効果ガス排出量(下水汚泥分、焼却炉更新の影響）",{"$f":"(AC24)/1000*('諸元(編集可)'!$D$64*'諸元(編集可)'!$D$75+'諸元(編集可)'!$D$66*'諸元(編集可)'!$D$76)","v":1.4497446825000002},"t-CO2/日",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"温室効果ガス排出量(生ごみの影響)",{"$f":"AU63-AU32","v":0.46857829979728649},"t₋CO2/年"]
[null,null,null,null,null,null,null,null,null,"温室効果ガス発生量量(生ごみによる影響)",{"$f":"K61-K30","v":2.6314443000000076E-3},"t-CO2/日",null,null,null,"炭化汚泥量(生ごみによる影響)",{"$f":"Q61-Q30","v":55.096418732782695},"kg-wet/日",null,null,null,"温室効果ガス発生量(生ごみの影響)",{"$f":"W64-W33","v":0.11989020000000017},"t-CO2/日"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"炭化汚泥発熱量量(生ごみによる影響)",{"$f":"Q62-Q31","v":826.4462809917386},"MJ/日"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"化石燃料(重油換算)代替量量(生ごみによる影響)",{"$f":"Q63-Q32","v":21.245405681021566},"L/日"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"脱炭素効果量(生ごみによる影響)",{"$f":"Q64-Q33","v":5.7575049395568456E-2},"t-CO2/日"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"温室効果ガス発生量量(生ごみによる影響)",{"$f":"Q65-Q34","v":6.0388833000000058E-3},"t-CO2/日"]

{"sheet":"設備量の整理","index":14,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
["シート名：設備量の整理"]
[null,"生ごみ受入れに伴う設備費用算定に必要な項目整理"]
[null,"各パターンについて、下水汚泥利活用施設全体を整備と仮定し必要基数等を試算"]
["設備新規建設"]
[null,"設備","算定に必要な項目","能力等(費用算定に必要な項目)","1基当たりの能力設定値","単位","設置基数"]
[null,"生ごみ受入れ量","生ごみ処理量",{"$f":"入力!D12*'諸元(編集可)'!D10","v":3.5999999999999996},{"$f":"IF(D6<60,D6,60)","v":3.5999999999999996},"t/日",{"$f":"IF(D6>0,ROUNDUP(D6/E6,0),0)","v":1}]
[null,"混合設備","容量",{"$f":"ROUNDUP('汚泥処理フロー (日最大)'!L6*'諸元(編集可)'!D18,-1)","v":10},{"$f":"IF(D7<1000,D7,1000)","v":10},"㎥",{"$f":"IF(D7>0,ROUNDUP(D7/E7,0),0)","v":1}]
[null,"消化槽","容量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!C12+'汚泥処理フロー (日最大)'!G12-'汚泥処理フロー (日最大)'!G15)*'諸元(編集可)'!D28,-2)","v":3400},{"$f":"IF(D8<2000,D8,2000)","v":2000},"㎥",{"$f":"ROUNDUP(D8/E8,0)","v":2}]
[null,"脱硫設備","消化ガス処理量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!G21/24),-1)","v":80},{"$f":"IF(D9<300,D9,250)","v":80},"㎥/h",1]
[null,"ガスホルダ","容量",{"$f":"ROUNDUP('汚泥処理フロー (日最大)'!G21*'諸元(編集可)'!D29,-2)","v":1000},{"$f":"IF(D10<2000,D10,2000)","v":1000},"㎥",1]
[null,"消化ガス発電機 *","消化ガス処理量",{"$f":"'汚泥処理フロー (日最大)'!G23","v":1296.2975999999999},{"$f":"D11","v":1296.2975999999999},"N㎥/日",1]
[null,"消化ガス発電機 (発電容量)","発電機容量",{"$f":"'汚泥処理フロー (日最大)'!G26","v":109.17256349999998},{"$f":"IF(D12<10000,D12,10000)","v":109.17256349999998},"kW",1]
[null,"脱水機","汚泥処理量(濃度1%換算)",{"$f":"ROUNDUP('汚泥処理フロー (日最大)'!C22*100,0)","v":214},{"$f":"D13","v":214},"t-wet/日(1％換算)",1]
[null,"炭化設備","脱水汚泥処理量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!C22*1000/(1-'諸元(編集可)'!$D$31/100))/1000,0)","v":11},{"$f":"D14","v":11},"t/日",1]
[null,"乾燥設備","脱水汚泥処理量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!C22*1000/(1-'諸元(編集可)'!$D$31/100))/1000,0)","v":11},{"$f":"D15","v":11},"t/日",1]
[null,"コンポスト化設備","脱水汚泥処理量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!C22*1000/(1-'諸元(編集可)'!$D$31/100))/1000,0)","v":11},11,"t/日",1]
[null,"リン回収設備","処理水量(日最大)",{"$f":"入力!D8","v":20000},20000,"㎥/日",1]
[null,"リン回収設備","処理水量(日平均)",{"$f":"入力!D10","v":15000},15000,"㎥/日",1]
[null,"焼却炉","脱水汚泥処理量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!C22*1000/(1-'諸元(編集可)'!$D$31/100))/1000,0)","v":11},11,"t/日",1]
[]
["既存の消化有無に応じた既設更新"]
[null,"消化なし"]
[null,"設備","算定に必要な項目","能力等(費用算定に必要な項目)","1基当たりの能力設定値","単位","設置基数"]
[null,"脱水機","汚泥処理量(濃度1%換算)",{"$f":"ROUNDUP('汚泥処理フロー (日最大)'!C14*100,0)","v":335},{"$f":"D24","v":335},"t-wet/日(1％換算)",1]
[null,"炭化設備","脱水汚泥処理量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!C14*1000/(1-'諸元(編集可)'!$D$31/100))/1000,0)","v":17},{"$f":"D25","v":17},"t/日",1]
[null,"乾燥設備","脱水汚泥処理量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!C14*1000/(1-'諸元(編集可)'!$D$31/100))/1000,0)","v":17},{"$f":"D26","v":17},"t/日",1]
[null,"コンポスト化設備","脱水汚泥処理量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!C14*1000/(1-'諸元(編集可)'!$D$31/100))/1000,0)","v":17},17,"t/日",1]
[null,"焼却炉","脱水汚泥処理量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!C14*1000/(1-'諸元(編集可)'!$D$31/100))/1000,0)","v":17},17,"t/日",1]
[]
[null,"消化有"]
[null,"設備","算定に必要な項目","能力等(費用算定に必要な項目)","1基当たりの能力設定値","単位","設置基数"]
[null,"消化槽","容量",{"$f":"ROUNDUP('汚泥処理フロー (日最大)'!C12*'諸元(編集可)'!D28,-2)","v":3400},{"$f":"IF(D32<2000,D32,2000)","v":2000},"㎥",{"$f":"ROUNDUP(D32/E32,0)","v":2}]
[null,"脱硫設備","消化ガス処理量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!P6/24),-1)","v":70},{"$f":"IF(D33<300,D33,250)","v":70},"㎥/h",1]
[null,"ガスホルダ","容量",{"$f":"ROUNDUP('汚泥処理フロー (日最大)'!P6*'諸元(編集可)'!D29,-2)","v":800},{"$f":"IF(D34<2000,D34,2000)","v":800},"㎥",1]
[null,"消化ガス発電機 *","消化ガス処理量",{"$f":"'汚泥処理フロー (日最大)'!P8","v":1001.7216000000001},{"$f":"D35","v":1001.7216000000001},"N㎥/日",1]
[null,"消化ガス発電機 (発電容量)","発電機容量",{"$f":"'汚泥処理フロー (日最大)'!P11","v":84.36374099999999},{"$f":"IF(D36<10000,D36,10000)","v":84.36374099999999},"kW",1]
[null,"脱水機","汚泥処理量(濃度1%換算)",{"$f":"ROUNDUP('汚泥処理フロー (日最大)'!P17*100,0)","v":201},{"$f":"D37","v":201},"t-wet/日(1％換算)",1]
[null,"炭化設備","脱水汚泥処理量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!P17*1000/(1-'諸元(編集可)'!$D$31/100))/1000,0)","v":11},{"$f":"D38","v":11},"t/日",1]
[null,"乾燥設備","脱水汚泥処理量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!P17*1000/(1-'諸元(編集可)'!$D$31/100))/1000,0)","v":11},{"$f":"D39","v":11},"t/日",1]
[null,"コンポスト化設備","脱水汚泥処理量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!P17*1000/(1-'諸元(編集可)'!$D$31/100))/1000,0)","v":11},11,"t/日",1]
[null,"リン回収設備","処理水量(日最大)",{"$f":"入力!D8","v":20000},20000,"㎥/日",1]
[null,"リン回収設備","処理水量(日平均)",{"$f":"入力!D10","v":15000},{"$f":"D42","v":15000},"㎥/日",1]
[null,"焼却炉","脱水汚泥処理量",{"$f":"ROUNDUP(('汚泥処理フロー (日最大)'!P17*1000/(1-'諸元(編集可)'!$D$31/100))/1000,0)","v":11},11,"t/日",1]

{"sheet":"建設費の算定","index":15,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
["シート名：建設費の算定"]
[]
[null,null,"デフレーター(検討時点)",null,"2024年度（暫定）",{"$f":"IF(入力!D16=\"\",_xlfn.XLOOKUP(E3,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1),入力!D16)","v":127.9},"(入力値がある場合入力値)"]
[]
[null,null,null,null,null,null,null,null,null,null,"年価の計算"]
[null,null,null,null,"既設更新(消化なし)","既設更新(消化あり)","生ごみ受入れ",null,null,null,"耐用年数","既設更新","既設更新(消化あり)","生ごみ受入れ(試算)"]
[null,"前処理設備","機電","百万円",null,null,{"$f":"IF(入力!D12>0,ROUND(費用関数一覧!J6*設備量の整理!E6^費用関数一覧!K6*($F$3/費用関数一覧!H6),1)*設備量の整理!G6,0)","v":107.5},null,null,null,20,null,null,{"$f":"ROUND(G7/$K7,1)","v":5.4}]
[null,null,"建築","百万円",null,null,{"$f":"IF(入力!D12>0,ROUND(費用関数一覧!J9*設備量の整理!E6^費用関数一覧!K9*(建設費の算定!F3/費用関数一覧!H9),1)*設備量の整理!G6,0)","v":158.5},null,null,null,40,null,null,{"$f":"ROUND(G8/$K8,1)","v":4}]
[null,null,"小計","百万円",null,null,{"$f":"SUM(G7:G8)","v":266},null,null,"小計","百万円",null,null,{"$f":"SUM(N7:N8)","v":9.4}]
[null,"混合槽","機械","百万円",null,null,{"$f":"IF(入力!D12>0,ROUND(費用関数一覧!J10*設備量の整理!E7^費用関数一覧!K10*($F$3/費用関数一覧!$H$10),1)*設備量の整理!G7,0)","v":28},null,null,null,20,null,null,{"$f":"ROUND(G10/$K10,1)","v":1.4}]
[null,null,"電気設備","百万円",null,null,{"$f":"IF(入力!D12>0,ROUND(費用関数一覧!J11*設備量の整理!E7^費用関数一覧!K11*($F$3/費用関数一覧!$H$10),1)*設備量の整理!G7,0)","v":3.9},null,null,null,15,null,null,{"$f":"ROUND(G11/$K11,1)","v":0.3}]
[null,null,"土木建築","百万円",null,null,{"$f":"IF(入力!D12>0,ROUND(費用関数一覧!J12*設備量の整理!E7^費用関数一覧!K12*($F$3/費用関数一覧!$H$10),1)*設備量の整理!G7,0)","v":10.4},null,null,null,40,null,null,{"$f":"ROUND(G12/$K12,1)","v":0.3}]
[null,null,"小計","百万円",null,null,{"$f":"SUM(G10:G12)","v":42.3},null,null,"小計","百万円",null,null,{"$f":"SUM(N10:N12)","v":2}]
[null,"消化槽","機械・電気設備","百万円",null,{"$f":"ROUND((費用関数一覧!J15*設備量の整理!E32^費用関数一覧!K15)*(F3/費用関数一覧!H15),1)*設備量の整理!G32","v":1111.5999999999999},{"$f":"ROUND((費用関数一覧!J15*設備量の整理!E8^費用関数一覧!K15)*(F3/費用関数一覧!H15),1)*設備量の整理!G8","v":1111.5999999999999},null,null,null,15,null,{"$f":"ROUND(F14/$K14,1)","v":74.099999999999994},{"$f":"ROUND(G14/$K14,1)","v":74.099999999999994}]
[null,null,"土木","百万円",null,{"$f":"ROUND((費用関数一覧!J16*設備量の整理!E32+費用関数一覧!K16)*(F3/費用関数一覧!H15),1)*設備量の整理!G32","v":122.2},{"$f":"ROUND((費用関数一覧!J16*設備量の整理!E8+費用関数一覧!K16)*(F3/費用関数一覧!H15),1)*設備量の整理!G8","v":122.2},null,null,null,45,null,{"$f":"ROUND(F15/$K15,1)","v":2.7},{"$f":"ROUND(G15/$K15,1)","v":2.7}]
[null,null,"小計","百万円",null,{"$f":"SUM(F14:F15)","v":1233.8},{"$f":"SUM(G14:G15)","v":1233.8},null,null,"小計","百万円",null,{"$f":"SUM(M14:M15)","v":76.8},{"$f":"SUM(N14:N15)","v":76.8}]
[null,"ガスホルダ","一式","百万円",null,{"$f":"ROUND((費用関数一覧!J18*設備量の整理!E34^費用関数一覧!K18)*F3/費用関数一覧!H18,1)*設備量の整理!G34","v":260.2},{"$f":"ROUND((費用関数一覧!J18*設備量の整理!E10^費用関数一覧!K18)*F3/費用関数一覧!H18,1)*設備量の整理!G10","v":286.8},null,null,null,20,null,{"$f":"ROUND(F17/$K17,1)","v":13},{"$f":"ROUND(G17/$K17,1)","v":14.3}]
[null,null,"小計","百万円",null,{"$f":"SUM(F17)","v":260.2},{"$f":"SUM(G17)","v":286.8},null,null,"小計","百万円",null,{"$f":"SUM(M17)","v":13},{"$f":"SUM(N17)","v":14.3}]
[null,"脱水機","機械","百万円",{"$f":"ROUND((費用関数一覧!J20*設備量の整理!E24^費用関数一覧!K20)*100*(建設費の算定!F3/費用関数一覧!H20),1)","v":548},{"$f":"ROUND((費用関数一覧!J20*設備量の整理!E37^費用関数一覧!K20)*100*(建設費の算定!F3/費用関数一覧!H20),1)","v":452.9},{"$f":"ROUND((費用関数一覧!J20*設備量の整理!E13^費用関数一覧!K20)*100*(建設費の算定!F3/費用関数一覧!H20),1)","v":463.6},null,null,null,15,{"$f":"ROUND(E19/$K19,1)","v":36.5},30.2,30.9]
[null,null,"土木","百万円",{"$f":"ROUND((費用関数一覧!J21*設備量の整理!E24^費用関数一覧!K21)*100*(建設費の算定!F3/費用関数一覧!H21),1)","v":433.1},{"$f":"ROUND((費用関数一覧!J21*設備量の整理!E37^費用関数一覧!K21)*100*(建設費の算定!F3/費用関数一覧!H21),1)","v":345.2},{"$f":"ROUND((費用関数一覧!J21*設備量の整理!E13^費用関数一覧!K21)*100*(建設費の算定!F3/費用関数一覧!H21),1)","v":354.9},null,null,null,50,8.6999999999999993,6.9,7.1]
[null,null,"電気設備","百万円",{"$f":"ROUND((費用関数一覧!J46*設備量の整理!E24^費用関数一覧!K46)*100*1/3*(建設費の算定!F3/費用関数一覧!H46),1)*設備量の整理!G13","v":127.2},{"$f":"ROUND((費用関数一覧!J46*設備量の整理!E37^費用関数一覧!K46)*100*1/3*(建設費の算定!F3/費用関数一覧!H46),1)","v":100.3},{"$f":"ROUND((費用関数一覧!J46*設備量の整理!E13^費用関数一覧!K46)*100*1/3*(建設費の算定!F3/費用関数一覧!H46),1)*設備量の整理!G13","v":103.3},null,null,null,20,6.4,5,5.2,"費用関数が濃縮消化脱水が対象のため1/3を計上"]
[null,null,"小計","百万円",{"$f":"SUM(E19:E21)","v":1108.3},{"$f":"SUM(F19:F21)","v":898.39999999999986},{"$f":"SUM(G19:G21)","v":921.8},null,null,"小計","百万円",{"$f":"SUM(L19:L21)","v":51.6},{"$f":"SUM(M19:M21)","v":42.1},{"$f":"SUM(N19:N21)","v":43.2}]
[null,"焼却炉","機械","百万円",{"$f":"ROUND((費用関数一覧!J39*設備量の整理!E28^費用関数一覧!K39)*100*(建設費の算定!F3/費用関数一覧!H39),1)*設備量の整理!G19","v":1479.2},{"$f":"ROUND((費用関数一覧!J39*設備量の整理!E43^費用関数一覧!K39)*100*(建設費の算定!F3/費用関数一覧!H39),1)*設備量の整理!G43","v":1140.5999999999999},{"$f":"ROUND((費用関数一覧!J39*設備量の整理!E19^費用関数一覧!K39)*100*(建設費の算定!F3/費用関数一覧!H39),1)*設備量の整理!G19","v":1140.5999999999999},null,null,null,10,{"$f":"ROUND(E23/$K23,1)","v":147.9},{"$f":"ROUND(F23/$K23,1)","v":114.1},{"$f":"ROUND(G23/$K23,1)","v":114.1}]
[null,null,"電気設備","百万円",{"$f":"ROUND((費用関数一覧!J40*設備量の整理!E28^費用関数一覧!K40)*100*(建設費の算定!F3/費用関数一覧!H40),1)*設備量の整理!G19","v":482.6},{"$f":"ROUND((費用関数一覧!J40*設備量の整理!E43^費用関数一覧!K40)*100*(建設費の算定!F3/費用関数一覧!H40),1)*設備量の整理!G43","v":381.7},{"$f":"ROUND((費用関数一覧!J40*設備量の整理!E19^費用関数一覧!K40)*100*(建設費の算定!F3/費用関数一覧!H40),1)*設備量の整理!G19","v":381.7},null,null,null,15,{"$f":"ROUND(E24/$K24,1)","v":32.200000000000003},25.4,25.4]
[null,null,"土建(焼却炉)","百万円",{"$f":"ROUND((費用関数一覧!J41*設備量の整理!E28^費用関数一覧!K41)*100*(建設費の算定!F3/費用関数一覧!H41),1)*設備量の整理!G19","v":576.6},{"$f":"ROUND((費用関数一覧!J41*設備量の整理!E43^費用関数一覧!K41)*100*(建設費の算定!F3/費用関数一覧!H41),1)*設備量の整理!G43","v":488.7},{"$f":"ROUND((費用関数一覧!J41*設備量の整理!E19^費用関数一覧!K41)*100*(建設費の算定!F3/費用関数一覧!H41),1)*設備量の整理!G19","v":488.7},null,null,null,50,{"$f":"ROUND(E25/$K25,1)","v":11.5},9.8000000000000007,9.8000000000000007]
[null,null,"土建(電気室)","百万円",{"$f":"ROUND((費用関数一覧!J42*設備量の整理!E28^費用関数一覧!K42)*100*(建設費の算定!F3/費用関数一覧!H42),1)*設備量の整理!G19","v":359.7},{"$f":"ROUND((費用関数一覧!J42*設備量の整理!E43^費用関数一覧!K42)*100*(建設費の算定!F3/費用関数一覧!H42),1)*設備量の整理!G43","v":358.2},{"$f":"ROUND((費用関数一覧!J42*設備量の整理!E19^費用関数一覧!K42)*100*(建設費の算定!F3/費用関数一覧!H42),1)*設備量の整理!G19","v":358.2},null,null,null,50,{"$f":"ROUND(E26/$K26,1)","v":7.2},7.2,7.2]
[null,null,"小計","百万円",{"$f":"SUM(E23:E26)","v":2898.1},{"$f":"SUM(F23:F26)","v":2369.1999999999998},{"$f":"SUM(G23:G26)","v":2369.1999999999998},null,null,"小計","百万円",{"$f":"SUM(L23:L26)","v":198.8},{"$f":"SUM(M23:M26)","v":156.5},{"$f":"SUM(N23:N26)","v":156.5}]
[null,"脱硫塔","一式","百万円",null,{"$f":"ROUND((費用関数一覧!J44*設備量の整理!E33^費用関数一覧!K44)*(建設費の算定!F3/費用関数一覧!H44),1)*設備量の整理!G33","v":30},{"$f":"ROUND((費用関数一覧!J44*設備量の整理!E9^費用関数一覧!K44)*(建設費の算定!F3/費用関数一覧!H44),1)*設備量の整理!G9","v":33.200000000000003},null,null,null,15,null,{"$f":"ROUND(F28/$K28,1)","v":2},{"$f":"ROUND(G28/$K28,1)","v":2.2000000000000002}]
[null,null,"小計","百万円",null,{"$f":"SUM(F28)","v":30},{"$f":"SUM(G28)","v":33.200000000000003},null,null,"小計","百万円",null,{"$f":"SUM(M28)","v":2},{"$f":"SUM(N28)","v":2.2000000000000002}]
[null,"消化ガス発電機","機電","百万円",null,{"$f":"ROUND((費用関数一覧!J23*設備量の整理!E36^費用関数一覧!K23)*($F$3/費用関数一覧!H23),1)*設備量の整理!G36","v":172.6},{"$f":"ROUND((費用関数一覧!J23*設備量の整理!E12^費用関数一覧!K23)*($F$3/費用関数一覧!H23),1)*設備量の整理!G12","v":209.8},null,null,null,15,null,{"$f":"ROUND(F30/$K30,1)","v":11.5},{"$f":"ROUND(G30/$K30,1)","v":14}]
[null,null,"土建","百万円",null,{"$f":"ROUND((費用関数一覧!J24*設備量の整理!E36^費用関数一覧!K24)*($F$3/費用関数一覧!H24),1)*設備量の整理!G36","v":15.4},{"$f":"ROUND((費用関数一覧!J24*設備量の整理!E12^費用関数一覧!K24)*($F$3/費用関数一覧!H24),1)*設備量の整理!G12","v":21.4},null,null,null,15,null,{"$f":"ROUND(F31/$K31,1)","v":1},{"$f":"ROUND(G31/$K31,1)","v":1.4}]
[null,null,"小計","百万円",null,{"$f":"SUM(F30:F31)","v":188},{"$f":"SUM(G30:G31)","v":231.20000000000002},null,null,"小計","百万円",null,{"$f":"SUM(M30:M31)","v":12.5},{"$f":"SUM(N30:N31)","v":15.4}]
[null,"乾燥機","機械電気","百万円",{"$f":"ROUND((費用関数一覧!J31*設備量の整理!E26^費用関数一覧!K31)*(建設費の算定!F3/費用関数一覧!H31),1)*設備量の整理!G26","v":1167.2},{"$f":"ROUND((費用関数一覧!J31*設備量の整理!E39^費用関数一覧!K31)*(建設費の算定!F3/費用関数一覧!H31),1)*設備量の整理!G39","v":940},{"$f":"ROUND((費用関数一覧!J31*設備量の整理!E15^費用関数一覧!K31)*(建設費の算定!F3/費用関数一覧!H31),1)*設備量の整理!G15","v":940},null,null,null,20,{"$f":"ROUND(E33/$K33,1)","v":58.4},{"$f":"ROUND(F33/$K33,1)","v":47},47]
[null,null,"土建","百万円",{"$f":"ROUND((費用関数一覧!J32*設備量の整理!E26^費用関数一覧!K32)*(建設費の算定!F3/費用関数一覧!H31),1)*設備量の整理!G26","v":244.6},{"$f":"ROUND((費用関数一覧!J32*設備量の整理!E39^費用関数一覧!K32)*(建設費の算定!F3/費用関数一覧!H31),1)*設備量の整理!G39","v":206.3},{"$f":"ROUND((費用関数一覧!J32*設備量の整理!E15^費用関数一覧!K32)*(建設費の算定!F3/費用関数一覧!H31),1)*設備量の整理!G15","v":206.3},null,null,null,45,{"$f":"ROUND(E34/$K34,1)","v":5.4},4.5999999999999996,4.5999999999999996]
[null,null,"小計","百万円",{"$f":"SUM(E33:E34)","v":1411.8},{"$f":"SUM(F33:F34)","v":1146.3},{"$f":"SUM(G33:G34)","v":1146.3},null,null,"小計","百万円",{"$f":"SUM(L33:L34)","v":63.8},{"$f":"SUM(M33:M34)","v":51.6},{"$f":"SUM(N33:N34)","v":51.6}]
[null,"炭化炉","機電","百万円",{"$f":"ROUND((費用関数一覧!J26*設備量の整理!E25^費用関数一覧!K26)*(建設費の算定!F3/費用関数一覧!H26),1)*設備量の整理!G14","v":1463.5},{"$f":"ROUND((費用関数一覧!J26*設備量の整理!E38^費用関数一覧!K26)*(建設費の算定!F3/費用関数一覧!H26),1)*設備量の整理!G38","v":1121.0999999999999},{"$f":"ROUND((費用関数一覧!J26*設備量の整理!E14^費用関数一覧!K26)*(建設費の算定!F3/費用関数一覧!H26),1)*設備量の整理!G14","v":1121.0999999999999},null,null,null,20,{"$f":"ROUND(E36/$K36,1)","v":73.2},{"$f":"ROUND(F36/$K36,1)","v":56.1},56.1,"耐用年数は出典の乾燥燃料で代替"]
[null,null,"土建","百万円",{"$f":"ROUND((費用関数一覧!J27*設備量の整理!E25^費用関数一覧!K27)*(建設費の算定!F3/費用関数一覧!H27),1)*設備量の整理!G14","v":244.6},{"$f":"ROUND((費用関数一覧!J27*設備量の整理!E38^費用関数一覧!K27)*(建設費の算定!F3/費用関数一覧!H27),1)*設備量の整理!G38","v":206.3},{"$f":"ROUND((費用関数一覧!J27*設備量の整理!E14^費用関数一覧!K27)*(建設費の算定!F3/費用関数一覧!H27),1)*設備量の整理!G14","v":206.3},null,null,null,45,{"$f":"ROUND(E37/$K37,1)","v":5.4},4.5999999999999996,4.5999999999999996]
[null,null,"小計","百万円",{"$f":"SUM(E36:E37)","v":1708.1},{"$f":"SUM(F36:F37)","v":1327.3999999999999},{"$f":"SUM(G36:G37)","v":1327.3999999999999},null,null,"小計","百万円",{"$f":"SUM(L36:L37)","v":78.600000000000009},{"$f":"SUM(M36:M37)","v":60.7},{"$f":"SUM(N36:N37)","v":60.7}]
[null,"堆肥化施設","一式","百万円",{"$f":"ROUND((費用関数一覧!J29*設備量の整理!E27^費用関数一覧!K29)*100*(建設費の算定!F3/費用関数一覧!H29),1)*設備量の整理!G16","v":1122.5},{"$f":"ROUND((費用関数一覧!J29*設備量の整理!E40^費用関数一覧!K29)*100*(建設費の算定!F3/費用関数一覧!H29),1)*設備量の整理!G40","v":845.9},{"$f":"ROUND((費用関数一覧!J29*設備量の整理!E16^費用関数一覧!K29)*100*(建設費の算定!F3/費用関数一覧!H29),1)*設備量の整理!G16","v":845.9},null,null,null,10,{"$f":"ROUND(E39/$K39,1)","v":112.3},{"$f":"ROUND(F39/$K39,1)","v":84.6},84.6]
[null,null,"小計","百万円",{"$f":"SUM(E39)","v":1122.5},{"$f":"SUM(F39)","v":845.9},{"$f":"SUM(G39)","v":845.9},null,null,"小計","百万円",{"$f":"SUM(L39)","v":112.3},{"$f":"SUM(M39)","v":84.6},{"$f":"SUM(N39)","v":84.6}]
[null,"リン回収設備","一式",null,null,{"$f":"ROUND(((費用関数一覧!J34*設備量の整理!E41/1000)+費用関数一覧!K34)*(建設費の算定!F3/費用関数一覧!H34),1)*設備量の整理!G17","v":202.1},{"$f":"ROUND(((費用関数一覧!J34*設備量の整理!E17/1000)+費用関数一覧!K34)*(建設費の算定!F3/費用関数一覧!H34),1)*設備量の整理!G17","v":202.1},null,null,null,15,null,{"$f":"ROUND(F41/$K41,1)","v":13.5},{"$f":"ROUND(G41/$K41,1)","v":13.5}]
[null,null,"小計","百万円",{"$f":"SUM(E41)","v":0},{"$f":"SUM(F41)","v":202.1},{"$f":"SUM(G41)","v":202.1},null,null,"小計","百万円",{"$f":"SUM(L41)","v":0},{"$f":"SUM(M41)","v":13.5},{"$f":"SUM(N41)","v":13.5}]

{"sheet":"維持管理費の算定","index":16,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
["シート名：維持管理費の算定"]
[null,null,"デフレーター","2024年度（暫定）",{"$f":"IF(入力!D16=\"\",_xlfn.XLOOKUP(D2,defnendo2015!$A$12:$A$85,defnendo2015!$AV$12:$AV$85,\"\",0,1),入力!D16)","v":127.9},"(入力値がある場合入力値)"]
[]
[null,null,null,null,"既設更新(消化なし)","既設更新(消化あり)","生ごみ受入れ(試算)"]
[null,"前処理設備(生ごみ受入れマニュアル)","電気使用料金","百万円",null,null,{"$f":"ROUND(((費用関数一覧!J7*設備量の整理!E6^費用関数一覧!K7)*5*365*費用関数一覧!M4/10^6)*(E2/費用関数一覧!H7),1)","v":0.9}]
[null,null,"補修費","百万円",null,null,{"$f":"ROUND(建設費の算定!G7*3/100,1)","v":3.2},"(出典の費用関数が機電のみなので機電の3％として算定,建設費にデフレータがあるので維持管理費では補正無し)"]
[null,null,"小計","百万円",null,null,{"$f":"SUM(G5:G6)","v":4.1000000000000005}]
[null,"混合槽","電力費","百万円",null,null,{"$f":"ROUND(((費用関数一覧!J13*設備量の整理!E7^費用関数一覧!K13)*費用関数一覧!M4*1000/10^6)*(維持管理費の算定!E2/費用関数一覧!H13),1)","v":0.6}]
[null,null,"補修費","百万円",null,null,{"$f":"ROUND((費用関数一覧!J14*設備量の整理!E7^費用関数一覧!K14)*(維持管理費の算定!E2/費用関数一覧!H14),1)","v":0.6}]
[null,null,"小計","百万円",null,null,{"$f":"SUM(G8:G9)","v":1.2}]
[null,"消化槽","維持管理費","百万円",null,{"$f":"ROUND((費用関数一覧!J17*(('汚泥処理フロー(日平均)'!C14*365)*100)^費用関数一覧!K17)*(維持管理費の算定!E2/費用関数一覧!H17),1)","v":21.3},{"$f":"ROUND((費用関数一覧!J17*(('汚泥処理フロー(日平均)'!C14*365+'汚泥処理フロー(日平均)'!G16*365*入力!D14/7)*100)^費用関数一覧!K17)*(維持管理費の算定!E2/費用関数一覧!H17),1)","v":22.4}]
[null,null,"小計","百万円",null,{"$f":"SUM(F11)","v":21.3},{"$f":"SUM(G11)","v":22.4}]
[null,"ガスタンク","一式","百万円",null,{"$f":"ROUND((費用関数一覧!J19*設備量の整理!E34^費用関数一覧!K19)*(維持管理費の算定!E2/費用関数一覧!H19),1)*設備量の整理!G34","v":2.9},{"$f":"ROUND((費用関数一覧!J19*設備量の整理!E10^費用関数一覧!K19)*(維持管理費の算定!E2/費用関数一覧!H19),1)*設備量の整理!G10","v":3.1}]
[null,null,"小計","百万円",null,{"$f":"SUM(F13)","v":2.9},{"$f":"SUM(G13)","v":3.1}]
[null,"脱水機","一式",null,{"$f":"ROUND((費用関数一覧!J22*(設備量の整理!E24*('汚泥処理フロー(日平均)'!C14/'汚泥処理フロー (日最大)'!C14)*365)^費用関数一覧!K22)*(維持管理費の算定!E2/費用関数一覧!H22),1)","v":51.1},{"$f":"ROUND((費用関数一覧!J22*('汚泥処理フロー(日平均)'!P17*100*365)^費用関数一覧!K22)*(維持管理費の算定!E2/費用関数一覧!H22),1)","v":37.6},{"$f":"ROUND((費用関数一覧!J22*(('汚泥処理フロー(日平均)'!C22)*365*100)^費用関数一覧!K22)*(維持管理費の算定!E2/費用関数一覧!H22),1)","v":39.5}]
[null,null,"小計","百万円",{"$f":"SUM(E15)","v":51.1},37.6,{"$f":"SUM(G15)","v":39.5}]
[null,"焼却炉","一式",null,{"$f":"ROUND((費用関数一覧!J43*(('汚泥処理フロー(日平均)'!C14/(1-'諸元(編集可)'!$D$31/100))*365)^費用関数一覧!K43)*(維持管理費の算定!E2/費用関数一覧!H43),1)","v":120.6},{"$f":"ROUND((費用関数一覧!J43*('汚泥処理フロー(日平均)'!P18*365)^費用関数一覧!K43)*(維持管理費の算定!E2/費用関数一覧!H43),1)","v":85.5},{"$f":"ROUND((費用関数一覧!J43*('汚泥処理フロー(日平均)'!C23*365)^費用関数一覧!K43)*(維持管理費の算定!E2/費用関数一覧!H43),1)","v":90.3}]
[null,null,"小計","百万円",{"$f":"SUM(E17)","v":120.6},85.5,{"$f":"SUM(G17)","v":90.3}]
[null,"消化ガス発電機","維持管理費","百万円",null,{"$f":"ROUND((費用関数一覧!J25*設備量の整理!E36+費用関数一覧!K25)*(E2/費用関数一覧!H25)*設備量の整理!G36,1)","v":10.6},{"$f":"ROUND((費用関数一覧!J25*設備量の整理!E12+費用関数一覧!K25)*(E2/費用関数一覧!H25)*設備量の整理!G12,1)","v":11.5},null,null,null,null,null,null,null,null,null,"電気","百万円",{"$f":"ROUND((費用関数一覧!J51*設備量の整理!E11^費用関数一覧!K51)*(維持管理費の算定!E2/費用関数一覧!H51),1)","v":85.7}]
[null,null,"小計","百万円",null,{"$f":"SUM(F19)","v":10.6},{"$f":"SUM(G19)","v":11.5},null,null,null,null,null,null,null,null,null,"補修費","百万円",{"$f":"ROUND((費用関数一覧!J52*設備量の整理!E12^費用関数一覧!K52)*(維持管理費の算定!E2/費用関数一覧!H52),1)","v":10.3}]
[null,"脱硫塔","補修費",null,null,{"$f":"ROUND((費用関数一覧!J45*設備量の整理!E33^費用関数一覧!K45)*(維持管理費の算定!E2/費用関数一覧!H45),1)","v":2.7},{"$f":"ROUND((費用関数一覧!J45*設備量の整理!E9^費用関数一覧!K45)*(維持管理費の算定!E2/費用関数一覧!H45),1)","v":3},null,null,null,null,{"$f":"ROUND(費用関数一覧!J25*269*8*350,1)/10000","v":2.2294700000000001}]
[null,null,"小計","百万円",null,{"$f":"SUM(F21)","v":2.7},{"$f":"SUM(G21)","v":3}]
[null,"乾燥設備","一式",null,{"$f":"ROUND((費用関数一覧!J33*('汚泥処理フロー(日平均)'!C14/(1-'諸元(編集可)'!$D$31/100)*365)^費用関数一覧!K33)*(維持管理費の算定!E2/費用関数一覧!H33),1)","v":72.400000000000006},{"$f":"ROUND((費用関数一覧!J33*('汚泥処理フロー(日平均)'!P18*365)^費用関数一覧!K33)*(維持管理費の算定!E2/費用関数一覧!H33),1)","v":53.7},{"$f":"ROUND((費用関数一覧!J33*('汚泥処理フロー(日平均)'!C23*365)^費用関数一覧!K33)*(維持管理費の算定!E2/費用関数一覧!H33),1)","v":56.3}]
[null,null,"小計","百万円",{"$f":"SUM(E23)","v":72.400000000000006},{"$f":"SUM(F23)","v":53.7},{"$f":"SUM(G23)","v":56.3}]
[null,"炭化炉","一式",null,{"$f":"ROUND((費用関数一覧!J28*設備量の整理!E25+費用関数一覧!K28)*(維持管理費の算定!E2/費用関数一覧!H28),1)","v":172},{"$f":"ROUND((費用関数一覧!J28*設備量の整理!E38+費用関数一覧!K28)*(維持管理費の算定!E2/費用関数一覧!H28),1)","v":157.9},{"$f":"ROUND((費用関数一覧!J28*設備量の整理!E14+費用関数一覧!K28)*(維持管理費の算定!E2/費用関数一覧!H28),1)","v":157.9}]
[null,null,"小計","百万円",{"$f":"SUM(E25)","v":172},157.9,{"$f":"SUM(G25)","v":157.9}]
[null,"堆肥化施設","一式",null,{"$f":"ROUND((費用関数一覧!J30*設備量の整理!E27^費用関数一覧!K30)*(維持管理費の算定!E2/費用関数一覧!H30),1)","v":39},{"$f":"ROUND((費用関数一覧!J30*設備量の整理!E40^費用関数一覧!K30)*(維持管理費の算定!E2/費用関数一覧!H30),1)","v":26},{"$f":"ROUND((費用関数一覧!J30*設備量の整理!E16^費用関数一覧!K30)*(維持管理費の算定!E2/費用関数一覧!H30),1)","v":26}]
[null,null,"小計","百万円",{"$f":"SUM(E27)","v":39},26,{"$f":"SUM(G27)","v":26}]
[null,"リン回収設備","一式",null,null,{"$f":"ROUND((費用関数一覧!J35*設備量の整理!E42^費用関数一覧!K35)*(維持管理費の算定!E2/費用関数一覧!H35),1)","v":103.6},{"$f":"ROUND((費用関数一覧!J35*設備量の整理!E18^費用関数一覧!K35)*(維持管理費の算定!E2/費用関数一覧!H35),1)","v":103.6}]
[null,null,"小計","百万円",null,{"$f":"SUM(F29)","v":103.6},{"$f":"SUM(G29)","v":103.6}]
[null,"総計",null,null,{"$f":"E7+E12+E14+E18+E20+E22+E10+E16+E24+E26+E28+E30","v":455.1},{"$f":"F7+F12+F14+F18+F20+F22+F10+F16+F24+F26+F28+F30","v":501.80000000000007},{"$f":"G7+G12+G14+G18+G20+G22+G10+G16+G24+G26+G28+G30","v":518.9}]

{"sheet":"収益の算定","index":17,"n_rows":23,"n_cols":28,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["シート名：収益の算定"]
[null,"収益"]
[null,"項目",null,"単位","単価",null,"既設更新(消化なし)","既設更新(消化あり)","生ごみ受入れ(試算)","備考"]
[null,"消化ガス発電(売電)","売電収益","百万円/年",{"$f":"'諸元(編集可)'!D79","v":35},"円/kWh","ー",{"$f":"ROUND('汚泥処理フロー(日平均)'!$P$10*365*収益の算定!E4/10^6,3)","v":19.399000000000001},{"$f":"ROUND((('汚泥処理フロー(日平均)'!$P$10*365)+(('汚泥処理フロー(日平均)'!$G$25-'汚泥処理フロー(日平均)'!$P$10)*365*(入力!$D$14/7)))*収益の算定!E4/10^6,3)","v":24.832999999999998},"全ケース(売電の場合：参考値)"]
[null,"消化ガス発電(場内利用)","維持管理費削減効果","百万円/年",{"$f":"'諸元(編集可)'!D77","v":15},"円/kWh","ー",{"$f":"ROUND('汚泥処理フロー(日平均)'!$P$10*365*収益の算定!E5/10^6,3)","v":8.3140000000000001},{"$f":"ROUND((('汚泥処理フロー(日平均)'!$P$10*365)+(('汚泥処理フロー(日平均)'!$G$25-'汚泥処理フロー(日平均)'!$P$10)*365*(入力!$D$14/7)))*収益の算定!E5/10^6,3)","v":10.643000000000001},"全ケース"]
[null,"固形燃料","売却収益","百万円/年",{"$f":"'諸元(編集可)'!D80","v":100},"円/t",{"$f":"ROUND((資源利用量の算定!Q13*365/1000)*収益の算定!E6/10^6,3)","v":7.2999999999999995E-2},{"$f":"ROUND((資源利用量の算定!Q30*365/1000)*収益の算定!E6/10^6,3)","v":4.2000000000000003E-2},{"$f":"ROUND(((資源利用量の算定!Q30*365/1000)+(資源利用量の算定!Q66*365*(入力!D14/7)/1000))*収益の算定!E6/10^6,3)","v":4.3999999999999997E-2},"パターン3"]
[null,"重油の代替利用(炭化燃料)","維持管理費削減効果","百万円/年",{"$f":"'諸元(編集可)'!D81","v":90},"円/L",{"$f":"ROUND(資源利用量の算定!Q15*365*収益の算定!E7/10^6,3)","v":25.486000000000001},{"$f":"ROUND(資源利用量の算定!Q32*365*収益の算定!E7/10^6,3)","v":14.603999999999999},{"$f":"ROUND(((資源利用量の算定!Q32*365)+(資源利用量の算定!Q68*365*(入力!D14/7)))*収益の算定!E7/10^6,3)","v":15.102},"パターン3(場内利用の場合：参考値)"]
[null,"重油の代替利用(乾燥燃料)","維持管理費削減効果","百万円/年",{"$f":"'諸元(編集可)'!D81","v":90},"円/L",{"$f":"ROUND(資源利用量の算定!K11*365*収益の算定!E8/10^6,3)","v":44.53},{"$f":"ROUND(資源利用量の算定!K28*365*収益の算定!E8/10^6,3)","v":21.629000000000001},{"$f":"ROUND(((資源利用量の算定!K28*365)+(資源利用量の算定!K64*365*(入力!D14/7)))*収益の算定!E8/10^6,3)","v":22.927},"パターン3（場内利用かつ乾燥燃料の場合：参考値）"]
[null,"重油の代替利用(焼却廃熱)","維持管理費削減効果","百万円/年",{"$f":"'諸元(編集可)'!D81","v":90},"円/L",{"$f":"ROUND(資源利用量の算定!AI12*365*収益の算定!E8/10^6,3)","v":12.616},{"$f":"ROUND(資源利用量の算定!AI29*365*収益の算定!E8/10^6,3)","v":7.569},{"$f":"ROUND(((資源利用量の算定!AI29*365)+(資源利用量の算定!AI63*365*入力!D14/7))*収益の算定!E8/10^6,3)","v":8.0239999999999991},"パターン7(場内利用の場合：参考値)"]
[null,"肥料(堆肥)","売却収益","百万円/年",{"$f":"'諸元(編集可)'!D82","v":11666.7},"円/t",{"$f":"ROUND(資源利用量の算定!W15/1000*365*収益の算定!E10/10^6,3)","v":16.395},{"$f":"ROUND(資源利用量の算定!W32/1000*365*収益の算定!E10/10^6,3)","v":10.336},{"$f":"ROUND(((資源利用量の算定!W32/1000*365)+(資源利用量の算定!W65/1000*365*(入力!D14/7)))*収益の算定!E10/10^6,3)","v":10.923999999999999},"パターン5",null,"佐賀市HP(https://www.water.saga.saga.jp/main/104.html）より",null,"20円/kg","鹿児島市HP(https://www.city.kagoshima.lg.jp/suido/gesuido/gesuisyori/satumasoiru.html)より","150円/15kg(税抜き)","→","10円/kg","平均",15,"円/kg","→",{"$f":"T10*1000","v":15000},"円/t",null,"珠洲市実績"]
[null,"肥料(乾燥肥料)","売却収益","百万円/年",{"$f":"'諸元(編集可)'!D82","v":11666.7},"円/t",{"$f":"ROUND(資源利用量の算定!K9/1000*365*収益の算定!E11/10^6,3)","v":11.881},{"$f":"ROUND(資源利用量の算定!K26/1000*365*収益の算定!E11/10^6,3)","v":7.1280000000000001},{"$f":"ROUND(((資源利用量の算定!K26/1000*365)+(資源利用量の算定!W65/1000*(入力!D14/7)*365))*収益の算定!E11/10^6,3)","v":7.7169999999999996},"パターン4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"袋実費",50,"円/袋"]
[null,"リン","売却収益","百万円/年",{"$f":"'諸元(編集可)'!D83","v":32000},"円/t",{"$f":"ROUND(資源利用量の算定!AU9/1000*365*E12/10^6,3)","v":0},{"$f":"ROUND(資源利用量の算定!AU26/1000*365*収益の算定!E12/10^6,3)","v":0.42599999999999999},{"$f":"ROUND(((資源利用量の算定!AU26/1000*365)+(資源利用量の算定!AU64/1000*365*(入力!D14/7)))*収益の算定!E12/10^6,3)","v":0.433},"パターン6",null,"円/20kgより","→",{"$f":"10000/20","v":500},"円/t",null,null,null,null,null,null,null,null,null,null,null,15,"kg/袋"]
[null,"廃棄物処理施設の発電増加","脱水汚泥増加による売却収益","百万円/年",{"$f":"'諸元(編集可)'!D78","v":15},"円/kWh","ー","ー",{"$f":"ROUND((('汚泥処理フロー(日平均)'!C23*365-'汚泥処理フロー(日平均)'!G12*365*入力!D14/7))*収益の算定!E13/10^6,2)","v":0.03},"パターン2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA11/AA12","v":3.3333333333333335},"円/kg"]
[null,"生ごみ処分費","処分費収入","百万円/年",{"$f":"'諸元(編集可)'!D84","v":0},"円/t","ー","ー",{"$f":"ROUND(E14*入力!D12*365*入力!D14/7*10^-6,1)","v":0},"民間事業者からの処分費収入を考慮",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AA13*1000,1)","v":3333.3},"円/t"]
[]
[null,"出費・収入減"]
[null,"項目",null,"単位","単価",null,"既設更新","既設更新(消化あり)","生ごみ受入れ(試算)","備考"]
[null,"生ごみの処理場への運搬費","運搬費の出費","百万円/年",{"$f":"'諸元(編集可)'!D85","v":0},"円/t","ー","ー",{"$f":"ROUND(E18*入力!D12*365*入力!D14/7*10^-6,1)","v":0},"生ごみの運搬費を支払う場合"]
[null,"埋め立て処分費","脱水汚泥処分費","百万円/年",{"$f":"'諸元(編集可)'!D86","v":16000},"円/t₋wet",{"$f":"ROUND((資源利用量の算定!AO7*365)/1000*収益の算定!E19/10^6,1)","v":73.3},{"$f":"ROUND((資源利用量の算定!AO24*365)/1000*収益の算定!E19/10^6,1)","v":44},{"$f":"ROUND((((資源利用量の算定!AO24*365)+(資源利用量の算定!AO57*365*(入力!D14/7)))/1000*収益の算定!E19/10^6),1)","v":46.6},"パターン1"]
[null,"焼却灰の処分費","焼却灰処分費","百万円/年",{"$f":"'諸元(編集可)'!D87","v":8000},"円/t",{"$f":"ROUND(('諸元(編集可)'!$D$87*資源利用量の算定!AC9/1000)*365/10^6,1)","v":1.5},{"$f":"ROUND(('諸元(編集可)'!$D$87*資源利用量の算定!AC26/1000)*365/10^6,1)","v":0.9},{"$f":"ROUND((('諸元(編集可)'!$D$87*(資源利用量の算定!AC26/1000*365)+(資源利用量の算定!AC57/1000*入力!D14/7*365))/10^6),1)","v":0.9},"パターン7"]
[null,"廃棄物処理施設発の発電減少","生ごみ減少の影響","百万円/年",{"$f":"'諸元(編集可)'!D78","v":15},"円/kWh ","ー","ー",{"$f":"ROUND(資源利用量の算定!K47*365*(入力!D14/7)*収益の算定!E21/10^6,1)","v":1.3},"パターン2以外"]
[null,"廃棄物処理施設維持管理費の増加（電力）","電気使用量","百万円/年",{"$f":"'諸元(編集可)'!D78","v":15},"円/kWh ","ー","ー",{"$f":"ROUND((('汚泥処理フロー(日平均)'!C23*365-'汚泥処理フロー(日平均)'!G12*365*入力!D14/7)*収益の算定!E22)/10^6,2)","v":0.03},"パターン2"]
[null,"廃棄物処理施設維持管理費の増加（重油）","重油使用量","百万円/年",{"$f":"'諸元(編集可)'!D81","v":90},"円/L","ー","ー",{"$f":"ROUND((('汚泥処理フロー(日平均)'!C23*365-'汚泥処理フロー(日平均)'!G12*365*入力!D14/7)*収益の算定!E23)/10^6,2)","v":0.2},"パターン2"]

{"sheet":"既存更新の評価","index":18,"n_rows":15,"n_cols":16,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
["シート名：既存更新の評価"]
[]
[null,"既設更新(消化有)"]
[null,null,null,"有埋立","有固形燃料化","有肥料化(乾燥)","有肥料化(堆肥)","有リン利用","有焼却熱利用",null,"無埋立","無固形燃料化","無肥料化(乾燥)","無肥料化(堆肥)","無リン利用","無焼却熱利用"]
[null,null,null,"消化＋埋立","消化＋固形燃料化","消化＋乾燥汚泥肥料","消化＋コンポスト","消化＋リン回収","消化＋熱利用",null,"埋立","固形燃料化","乾燥汚泥肥料","コンポスト","リン回収","熱利用"]
[null,"建設費年価","百万円/年",{"$f":"建設費の算定!M16+建設費の算定!M18+建設費の算定!M29+建設費の算定!M32+建設費の算定!M22","v":146.4},{"$f":"建設費の算定!M16+建設費の算定!M18+建設費の算定!M29+建設費の算定!M32+建設費の算定!M22+建設費の算定!M38","v":207.10000000000002},{"$f":"建設費の算定!M16+建設費の算定!M18+建設費の算定!M29+建設費の算定!M32+建設費の算定!M22+建設費の算定!M35","v":198},{"$f":"建設費の算定!M16+建設費の算定!M18+建設費の算定!M29+建設費の算定!M32+建設費の算定!M22+建設費の算定!M40","v":231},{"$f":"建設費の算定!M16+建設費の算定!M18+建設費の算定!M29+建設費の算定!M32+建設費の算定!M22+建設費の算定!M42","v":159.9},{"$f":"建設費の算定!M16+建設費の算定!M18+建設費の算定!M29+建設費の算定!M32+建設費の算定!M22+建設費の算定!M27","v":302.89999999999998},null,{"$f":"建設費の算定!L22","v":51.6},{"$f":"建設費の算定!L22+建設費の算定!L38","v":130.20000000000002},{"$f":"建設費の算定!L22+建設費の算定!L35","v":115.4},{"$f":"建設費の算定!L22+建設費の算定!L40","v":163.9},"ー",{"$f":"建設費の算定!L22+建設費の算定!L27","v":250.4}]
[null,"維持管理費","百万円/年",{"$f":"維持管理費の算定!F12+維持管理費の算定!F14+維持管理費の算定!F16+維持管理費の算定!F20+維持管理費の算定!F22","v":75.099999999999994},{"$f":"維持管理費の算定!F12+維持管理費の算定!F14+維持管理費の算定!F16+維持管理費の算定!F20+維持管理費の算定!F22+維持管理費の算定!F26","v":233},{"$f":"維持管理費の算定!F12+維持管理費の算定!F14+維持管理費の算定!F16+維持管理費の算定!F20+維持管理費の算定!F22+維持管理費の算定!F24","v":128.80000000000001},{"$f":"維持管理費の算定!F12+維持管理費の算定!F14+維持管理費の算定!F16+維持管理費の算定!F20+維持管理費の算定!F22+維持管理費の算定!F28","v":101.1},{"$f":"維持管理費の算定!F12+維持管理費の算定!F14+維持管理費の算定!F16+維持管理費の算定!F20+維持管理費の算定!F22+維持管理費の算定!F30","v":178.7},{"$f":"維持管理費の算定!F12+維持管理費の算定!F14+維持管理費の算定!F16+維持管理費の算定!F20+維持管理費の算定!F22+維持管理費の算定!F18","v":160.6},null,{"$f":"維持管理費の算定!E16","v":51.1},{"$f":"維持管理費の算定!E16+維持管理費の算定!E26","v":223.1},{"$f":"維持管理費の算定!E16+維持管理費の算定!E24","v":123.5},{"$f":"維持管理費の算定!E16+維持管理費の算定!E28","v":90.1},"ー",{"$f":"維持管理費の算定!E16+維持管理費の算定!E18","v":171.7}]
[null,"出費・収入減","百万円/年",{"$f":"収益の算定!H19","v":44},0,0,0,0,{"$f":"収益の算定!H20","v":0.9},null,{"$f":"収益の算定!G19","v":73.3},0,0,0,"ー",{"$f":"収益の算定!G20","v":1.5}]
[null,"収益","百万円/年",{"$f":"収益の算定!H5","v":8.3140000000000001},{"$f":"収益の算定!H5+収益の算定!H6","v":8.3559999999999999},{"$f":"収益の算定!H5+収益の算定!H11","v":15.442},{"$f":"収益の算定!H5+収益の算定!H10","v":18.649999999999999},{"$f":"収益の算定!H5+収益の算定!H12","v":8.74},{"$f":"収益の算定!H5","v":8.3140000000000001},null,0,{"$f":"収益の算定!G6","v":7.2999999999999995E-2},{"$f":"収益の算定!G11","v":11.881},{"$f":"収益の算定!G10","v":16.395},"ー",0]
[null,"年間事業費","百万円/年",{"$f":"D6+D7+D8-D9","v":257.18599999999998},{"$f":"E6+E7+E8-E9","v":431.74400000000003},311.358,313.45000000000005,329.86,456.08599999999996,null,{"$f":"K6+K7+K8-K9","v":176},{"$f":"L6+L7+L8-L9","v":353.22700000000003},227.01900000000001,237.60499999999999,"ー",423.6]
[null,"経済性評価",null,{"$f":"RANK(D10,$D$10:$I$10,1)","v":1},{"$f":"RANK(E10,$D$10:$I$10,1)","v":5},2,3,4,6,null,{"$f":"RANK(K10,$K$10:$P$10,1)","v":1},{"$f":"RANK(L10,$K$10:$P$10,1)","v":4},2,3,"ー",5]
[null,"温室効果ガス排出量","t₋CO2/年",{"$f":"ROUND(資源利用量の算定!AO25*365,1)","v":1828.4},{"$f":"ROUND(資源利用量の算定!Q34*365,1)","v":26.2},{"$f":"ROUND(資源利用量の算定!K30*365,1)","v":11.4},{"$f":"ROUND(資源利用量の算定!W33*365,1)","v":520.79999999999995},{"$f":"ROUND(資源利用量の算定!AU32,1)","v":57.6},{"$f":"ROUND(資源利用量の算定!AC30*365,1)","v":1237.9000000000001},null,{"$f":"ROUND(資源利用量の算定!AO8*365,1)","v":3047.4},{"$f":"ROUND(資源利用量の算定!Q17*365,1)","v":43.7},{"$f":"ROUND(資源利用量の算定!K13*365,1)","v":19.100000000000001},{"$f":"ROUND(資源利用量の算定!W16*365,1)","v":867.9},"ー",{"$f":"ROUND(資源利用量の算定!AC13*365,1)","v":2063.1999999999998}]
[null,"温室効果ガス排出削減量","t₋CO2/年",{"$f":"ROUND('汚泥処理フロー(日平均)'!P13*365,1)","v":234.5},{"$f":"ROUND(('汚泥処理フロー(日平均)'!P13+資源利用量の算定!Q33)*365,1)","v":674.2},{"$f":"ROUND('汚泥処理フロー(日平均)'!P13*365,1)","v":234.5},{"$f":"ROUND('汚泥処理フロー(日平均)'!P13*365,1)","v":234.5},{"$f":"ROUND('汚泥処理フロー(日平均)'!P13*365,1)","v":234.5},{"$f":"ROUND(('汚泥処理フロー(日平均)'!P13+資源利用量の算定!AI30)*365,1)","v":462.4},null,0,{"$f":"資源利用量の算定!Q16*365","v":767.42499567431253},0,0,"ー",{"$f":"ROUND(資源利用量の算定!AI13*365,1)","v":379.9}]
[null,"温室効果ガス収支","t₋CO2/年",{"$f":"D12-D13","v":1593.9},{"$f":"E12-E13","v":-648},-223.1,286.29999999999995,-176.9,775.50000000000011,null,{"$f":"K12-K13","v":3047.4},{"$f":"L12-L13","v":-723.72499567431248},19.100000000000001,867.9,"ー",1683.2999999999997]
[null,"環境性評価",null,{"$f":"RANK(D14,$D$14:$I$14,1)","v":6},1,2,4,3,5,null,{"$f":"RANK(K14,$K$14:$P$14,1)","v":5},{"$f":"RANK(L14,$K$14:$P$14,1)","v":1},2,3,"ー",4]

{"sheet":"結果まとめ","index":19,"n_rows":44,"n_cols":22,"rows_kept":44,"cut":false,"hidden":true,"merged":[[36,1,37,1],[36,2,37,2],[36,12,37,12],[36,13,37,13],[18,1,19,1],[18,2,19,2],[31,1,31,2],[29,1,29,2],[25,1,25,2]]}
["シート名：結果まとめ"]
[null,null,null,null,null,null,null,null,null,null,null,null,"国費を考慮した事業者負担割合",null,{"$f":"IF(入力!J12=1,1-0.55,1-2/3)","v":0.44999999999999996}]
[]
[null,null,null,"既設更新","連携パターン１","連携パターン２","連携パターン３","連携パターン４","連携パターン５","連携パターン６","連携パターン７",null,null,null,"既設更新","連携パターン１","連携パターン２","連携パターン３","連携パターン４","連携パターン５","連携パターン６","連携パターン７"]
[null,"項目","単位",{"$f":"CONCATENATE(入力!K8,入力!K10)","v":"有肥料化(堆肥)"},"消化＋埋立","消化＋廃棄物側での処理","消化＋固形燃料化","消化＋乾燥汚泥肥料","消化＋コンポスト","消化＋リン回収","消化＋熱利用",null,null,null,{"$f":"CONCATENATE(入力!V6,入力!V8)","v":""},"消化＋埋立","消化＋廃棄物側での処理","消化＋固形燃料化","消化＋乾燥汚泥肥料","消化＋コンポスト","消化＋リン回収","消化＋熱利用"]
[null,"建設費年価","百万円/年",{"$f":"_xlfn.XLOOKUP($D$5,既存更新の評価!$D$4:$P$4,既存更新の評価!$D6:$P6,\"\",0,1)","v":231},{"$f":"建設費の算定!N9+建設費の算定!N13+建設費の算定!N16+建設費の算定!N18+建設費の算定!N22+建設費の算定!N29+建設費の算定!N32","v":163.29999999999998},{"$f":"建設費の算定!N9+建設費の算定!N13+建設費の算定!N16+建設費の算定!N18+建設費の算定!N22+建設費の算定!N29+建設費の算定!N32","v":163.29999999999998},{"$f":"建設費の算定!N9+建設費の算定!N13+建設費の算定!N16+建設費の算定!N18+建設費の算定!N22+建設費の算定!N38+建設費の算定!N29+建設費の算定!N32","v":223.99999999999997},{"$f":"建設費の算定!N9+建設費の算定!N13+建設費の算定!N16+建設費の算定!N18+建設費の算定!N22+建設費の算定!N35+建設費の算定!N29+建設費の算定!N32","v":214.89999999999998},{"$f":"建設費の算定!N9+建設費の算定!N13+建設費の算定!N16+建設費の算定!N18+建設費の算定!N22+建設費の算定!N40+建設費の算定!N29+建設費の算定!N32","v":247.89999999999998},{"$f":"建設費の算定!N9+建設費の算定!N13+建設費の算定!N16+建設費の算定!N18+建設費の算定!N22+建設費の算定!N42+建設費の算定!N29+建設費の算定!N32","v":176.79999999999998},{"$f":"建設費の算定!N9+建設費の算定!N13+建設費の算定!N16+建設費の算定!N18+建設費の算定!N22+建設費の算定!N27+建設費の算定!N29+建設費の算定!N32","v":319.79999999999995},null,"建設費年価","百万円/年",{"$f":"D6*$O$2","v":103.94999999999999},{"$f":"E6*$O$2","v":73.484999999999985},73.484999999999985,100.79999999999998,{"$f":"H6*$O$2","v":96.704999999999984},111.55499999999998,79.559999999999988,143.90999999999997]
[null,"維持管理費","百万円/年",{"$f":"_xlfn.XLOOKUP($D$5,既存更新の評価!$D$4:$P$4,既存更新の評価!$D7:$P7,\"\",0,1)","v":101.1},{"$f":"維持管理費の算定!G7+維持管理費の算定!G10+維持管理費の算定!G12+維持管理費の算定!G14+維持管理費の算定!G16+維持管理費の算定!G20+維持管理費の算定!G22","v":84.8},{"$f":"維持管理費の算定!G7+維持管理費の算定!G10+維持管理費の算定!G12+維持管理費の算定!G14+維持管理費の算定!G16+維持管理費の算定!G20+維持管理費の算定!G22","v":84.8},{"$f":"維持管理費の算定!G7+維持管理費の算定!G10+維持管理費の算定!G12+維持管理費の算定!G14+維持管理費の算定!G16+維持管理費の算定!G20+維持管理費の算定!G22+維持管理費の算定!G26","v":242.7},{"$f":"維持管理費の算定!G7+維持管理費の算定!G10+維持管理費の算定!G12+維持管理費の算定!G14+維持管理費の算定!G16+維持管理費の算定!G20+維持管理費の算定!G22+維持管理費の算定!G24","v":141.1},{"$f":"維持管理費の算定!G7+維持管理費の算定!G10+維持管理費の算定!G12+維持管理費の算定!G14+維持管理費の算定!G16+維持管理費の算定!G20+維持管理費の算定!G22+維持管理費の算定!G28","v":110.8},{"$f":"維持管理費の算定!G7+維持管理費の算定!G10+維持管理費の算定!G12+維持管理費の算定!G14+維持管理費の算定!G16+維持管理費の算定!G20+維持管理費の算定!G22+維持管理費の算定!G30","v":188.39999999999998},{"$f":"維持管理費の算定!G7+維持管理費の算定!G10+維持管理費の算定!G12+維持管理費の算定!G14+維持管理費の算定!G16+維持管理費の算定!G20+維持管理費の算定!G22+維持管理費の算定!G18","v":175.1},null,"維持管理費","百万円/年",{"$f":"D7","v":101.1},{"$f":"E7","v":84.8},{"$f":"F7","v":84.8},{"$f":"G7","v":242.7},{"$f":"H7","v":141.1},{"$f":"I7","v":110.8},{"$f":"J7","v":188.39999999999998},{"$f":"K7","v":175.1}]
[null,"出費・収入減","百万円/年",{"$f":"_xlfn.XLOOKUP($D$5,既存更新の評価!$D$4:$P$4,既存更新の評価!$D8:$P8,\"\",0,1)","v":0},{"$f":"収益の算定!I19+収益の算定!I21+収益の算定!I18","v":47.9},{"$f":"収益の算定!I22+収益の算定!I23+収益の算定!I18","v":0.23},{"$f":"収益の算定!I21+収益の算定!I18","v":1.3},{"$f":"収益の算定!I21+収益の算定!I18","v":1.3},{"$f":"収益の算定!I21+収益の算定!I18","v":1.3},{"$f":"収益の算定!I21+収益の算定!I18","v":1.3},{"$f":"収益の算定!I21+収益の算定!I20+収益の算定!I18","v":2.2000000000000002},null,"出費・収入減","百万円/年",0,47.9,0.23,1.3,1.3,1.3,1.3,2.2000000000000002]
[null,"収益","百万円/年",{"$f":"_xlfn.XLOOKUP($D$5,既存更新の評価!$D$4:$P$4,既存更新の評価!$D9:$P9,\"\",0,1)","v":18.649999999999999},{"$f":"収益の算定!I5+収益の算定!I14","v":10.643000000000001},{"$f":"収益の算定!I5+収益の算定!I13+収益の算定!I14","v":10.673},{"$f":"収益の算定!I5+収益の算定!I6+収益の算定!I14","v":10.687000000000001},{"$f":"収益の算定!I5+収益の算定!I11+収益の算定!I14","v":18.36},{"$f":"収益の算定!I5+収益の算定!I10+収益の算定!I14","v":21.567},{"$f":"収益の算定!I5+収益の算定!I12+収益の算定!I14","v":11.076000000000001},{"$f":"収益の算定!I5+収益の算定!I9+収益の算定!I14","v":18.667000000000002},null,"収益","百万円/年",18.649999999999999,10.643000000000001,10.673,10.687000000000001,18.36,21.567,11.076000000000001,18.667000000000002]
[null,"年間事業費","百万円/年",{"$f":"_xlfn.XLOOKUP($D$5,既存更新の評価!$D$4:$P$4,既存更新の評価!$D10:$P10,\"\",0,1)","v":313.45000000000005},{"$f":"E6+E7+E8-E9","v":285.35699999999997},{"$f":"F6+F7+F8-F9","v":237.65699999999995},{"$f":"G6+G7+G8-G9","v":457.31299999999993},338.94,338.43299999999999,355.42399999999992,478.43299999999999,null,"年間事業費","百万円/年",{"$f":"O6+O7+O8-O9","v":186.39999999999998},{"$f":"P6+P7+P8-P9","v":195.54199999999997},{"$f":"Q6+Q7+Q8-Q9","v":147.84199999999996},334.113,220.745,202.08799999999997,258.18399999999997,302.54300000000001]
[null,"経済性評価",null,{"$f":"RANK(D10,$D$10:$K$10,1)","v":3},{"$f":"RANK(E10,$D$10:$K$10,1)","v":2},1,7,5,4,6,8,null,"経済性評価",null,3,2,1,7,5,4,6,8]
[null,"温室効果ガス排出量","t₋CO2/年",{"$f":"_xlfn.XLOOKUP($D$5,既存更新の評価!$D$4:$P$4,既存更新の評価!$D12:$P12,\"\",0,1)","v":520.79999999999995},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9+'汚泥処理フロー(日平均)'!L10+資源利用量の算定!K48+資源利用量の算定!AO58)*365*入力!D14/7+資源利用量の算定!AO25*365,1)","v":2021.5},{"$f":"IF((('汚泥処理フロー(日平均)'!L9+'汚泥処理フロー(日平均)'!L10+'汚泥処理フロー(日平均)'!L23+'汚泥処理フロー(日平均)'!L24)*365*入力!D14/7)>0,ROUND(('汚泥処理フロー(日平均)'!L9+'汚泥処理フロー(日平均)'!L10+'汚泥処理フロー(日平均)'!L23+'汚泥処理フロー(日平均)'!L24)*365*入力!D14/7,1),0)","v":161},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9+'汚泥処理フロー(日平均)'!L10+資源利用量の算定!K48+資源利用量の算定!Q70)*365*入力!D14/7+資源利用量の算定!Q34*365,1)","v":111.1},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9+'汚泥処理フロー(日平均)'!L10+資源利用量の算定!K48+資源利用量の算定!K66)*365*入力!D14/7+資源利用量の算定!K30*365,1)","v":95.5},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9+'汚泥処理フロー(日平均)'!L10+資源利用量の算定!K48+資源利用量の算定!W66)*365*入力!D14/7+資源利用量の算定!W33*365,1)","v":635.4},{"$f":"ROUND((('汚泥処理フロー(日平均)'!L9+'汚泥処理フロー(日平均)'!L10+資源利用量の算定!K48)*365)*入力!D14/7+資源利用量の算定!AU63*入力!D14/7+資源利用量の算定!AU32,1)","v":182.5},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9+'汚泥処理フロー(日平均)'!L10+資源利用量の算定!K48+資源利用量の算定!AC64)*365*入力!D14/7+資源利用量の算定!AC30*365,1)","v":1353},null,"温室効果ガス排出量","t₋CO2/年",520.79999999999995,2021.5,161,111.1,95.5,635.4,182.5,1353]
[null,"温室効果ガス排出量削減効果","t₋CO2/年",{"$f":"_xlfn.XLOOKUP($D$5,既存更新の評価!$D$4:$P$4,既存更新の評価!$D13:$P13,\"\",0,1)","v":234.5},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L13+資源利用量の算定!K49)*365*入力!D14/7+'汚泥処理フロー(日平均)'!P13*365,1)","v":353.6},{"$f":"IF((('汚泥処理フロー(日平均)'!L9+'汚泥処理フロー(日平均)'!L10+'汚泥処理フロー(日平均)'!L23+'汚泥処理フロー(日平均)'!L24)*365*入力!D14/7)>0,ROUND(('汚泥処理フロー(日平均)'!L13+'汚泥処理フロー(日平均)'!L26)*365*入力!D14/7+'汚泥処理フロー(日平均)'!P13*365,1),ROUND(('汚泥処理フロー(日平均)'!L13+'汚泥処理フロー(日平均)'!L26-('汚泥処理フロー(日平均)'!L9+'汚泥処理フロー(日平均)'!L10+'汚泥処理フロー(日平均)'!L23+'汚泥処理フロー(日平均)'!L24))*365*入力!D14/7+'汚泥処理フロー(日平均)'!P13*365,1))","v":390.2},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L13+資源利用量の算定!Q69+資源利用量の算定!K49)*365*入力!D14/7+('汚泥処理フロー(日平均)'!P13+資源利用量の算定!Q33)*365,1)","v":808.4},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L13+資源利用量の算定!K49)*365*入力!D14/7+'汚泥処理フロー(日平均)'!P13*365,1)","v":353.6},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L13+資源利用量の算定!K49)*365*入力!D14/7+'汚泥処理フロー(日平均)'!P13*365,1)","v":353.6},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L13+資源利用量の算定!K49)*365*入力!D14/7+'汚泥処理フロー(日平均)'!P13*365,1)","v":353.6},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L13+資源利用量の算定!K49+資源利用量の算定!AI64)*365*入力!D14/7+('汚泥処理フロー(日平均)'!P13+資源利用量の算定!AI30)*365,1)","v":595.20000000000005},null,"温室効果ガス排出量削減効果","t₋CO2/年",234.5,353.6,390.2,808.4,353.6,353.6,353.6,595.20000000000005]
[null,"温室効果ガス収支","t₋CO2/年",{"$f":"_xlfn.XLOOKUP($D$5,既存更新の評価!$D$4:$P$4,既存更新の評価!$D14:$P14,\"\",0,1)","v":286.29999999999995},{"$f":"E12-E13","v":1667.9},{"$f":"F12-F13","v":-229.2},-697.3,-258.10000000000002,281.79999999999995,-171.10000000000002,757.8,null,"温室効果ガス収支","t₋CO2/年",286.29999999999995,1667.9,-229.2,-697.3,-258.10000000000002,281.79999999999995,-171.10000000000002,757.8]
[null,"環境性評価",null,{"$f":"RANK(D14,$D$14:$K$14,1)","v":6},{"$f":"RANK(E14,$D$14:$K$14,1)","v":8},3,1,2,5,4,7,null,"環境性評価",null,6,8,3,1,2,5,4,7]
[]
[]
[null,null,null,{"$f":"CONCATENATE(入力!K8,入力!K10)","v":"有肥料化(堆肥)"}]
[null,"項目","単位","既設更新","パターン１","パターン２","パターン３","パターン４","パターン５","パターン６","パターン７",null,null,null,"既設更新","パターン１","パターン２","パターン３","パターン４","パターン５","パターン６","パターン７"]
[null,null,null,{"$f":"CONCATENATE(入力!K8,入力!K10)","v":"有肥料化(堆肥)"},"消化＋埋立","消化＋廃棄物側での処理","消化＋固形燃料化","消化＋乾燥汚泥肥料","消化＋コンポスト","消化＋リン回収","消化＋熱利用",null,null,null,{"$f":"D20","v":"有肥料化(堆肥)"},"消化＋埋立","消化＋廃棄物側での処理","消化＋固形燃料化","消化＋乾燥汚泥肥料","消化＋コンポスト","消化＋リン回収","消化＋熱利用"]
[null,"建設費年価","百万円/年",{"$f":"_xlfn.XLOOKUP($D$18,既存更新の評価!$D$4:$P$4,既存更新の評価!$D6:$P6,\"\",0,1)","v":231},{"$f":"E6","v":163.29999999999998},{"$f":"F6","v":163.29999999999998},223.99999999999997,214.89999999999998,247.89999999999998,176.79999999999998,319.79999999999995,null,"建設費年価","百万円/年",{"$f":"O6","v":103.94999999999999},73.484999999999985,{"$f":"Q6","v":73.484999999999985},100.79999999999998,96.704999999999984,111.55499999999998,79.559999999999988,143.90999999999997]
[null,"維持管理費","百万円/年",{"$f":"_xlfn.XLOOKUP($D$18,既存更新の評価!$D$4:$P$4,既存更新の評価!$D7:$P7,\"\",0,1)","v":101.1},{"$f":"E7","v":84.8},{"$f":"F7","v":84.8},242.7,141.1,110.8,188.39999999999998,175.1,null,"維持管理費","百万円/年",101.1,84.8,{"$f":"Q7","v":84.8},242.7,141.1,110.8,188.39999999999998,175.1]
[null,"出費・収入減","百万円/年",{"$f":"_xlfn.XLOOKUP($D$18,既存更新の評価!$D$4:$P$4,既存更新の評価!$D8:$P8,\"\",0,1)","v":0},{"$f":"E8","v":47.9},0.23,1.3,1.3,1.3,1.3,2.2000000000000002,null,"出費・収入減","百万円/年",0,47.9,0.23,1.3,1.3,1.3,1.3,2.2000000000000002]
[null,"収益","百万円/年",{"$f":"-_xlfn.XLOOKUP($D$18,既存更新の評価!$D$4:$P$4,既存更新の評価!$D9:$P9,\"\",0,1)","v":-18.649999999999999},{"$f":"-E9","v":-10.643000000000001},{"$f":"-F9","v":-10.673},-10.687000000000001,-18.36,-21.567,-11.076000000000001,-18.667000000000002,null,"収益","百万円/年",{"$f":"-O9","v":-18.649999999999999},{"$f":"-P9","v":-10.643000000000001},{"$f":"-Q9","v":-10.673},-10.687000000000001,-18.36,-21.567,-11.076000000000001,-18.667000000000002]
[null,"年間事業費","百万円/年",{"$f":"_xlfn.XLOOKUP($D$18,既存更新の評価!$D$4:$P$4,既存更新の評価!$D10:$P10,\"\",0,1)","v":313.45000000000005},{"$f":"E10","v":285.35699999999997},237.65699999999995,457.31299999999993,338.94,338.43299999999999,355.42399999999992,478.43299999999999,null,"年間事業費","百万円/年",{"$f":"O10","v":186.39999999999998},195.54199999999997,147.84199999999996,334.113,220.745,202.08799999999997,258.18399999999997,302.54300000000001]
[null,"経済性評価",null,{"$f":"D11","v":3},2,1,7,5,4,6,8,null,"経済性評価",null,3,2,1,7,5,4,6,8]
[null,"温室効果ガス排出量","t₋CO2/年",{"$f":"_xlfn.XLOOKUP($D$18,既存更新の評価!$D$4:$P$4,既存更新の評価!$D12:$P12,\"\",0,1)","v":520.79999999999995},2021.5,{"$f":"F12","v":161},111.1,95.5,635.4,{"$f":"J12","v":182.5},1353,null,"温室効果ガス排出量","t₋CO2/年",520.79999999999995,2021.5,161,111.1,95.5,635.4,{"$f":"U12","v":182.5},1353]
[null,"温室効果ガス排出量削減効果","t₋CO2/年",{"$f":"-_xlfn.XLOOKUP($D$18,既存更新の評価!$D$4:$P$4,既存更新の評価!$D13:$P13,\"\",0,1)","v":-234.5},{"$f":"-E13","v":-353.6},{"$f":"-F13","v":-390.2},-808.4,-353.6,-353.6,-353.6,-595.20000000000005,null,"温室効果ガス排出量削減効果","t₋CO2/年",{"$f":"-O13","v":-234.5},{"$f":"-P13","v":-353.6},{"$f":"-Q13","v":-390.2},-808.4,-353.6,-353.6,-353.6,-595.20000000000005]
[null,"温室効果ガス収支","t₋CO2/年",{"$f":"_xlfn.XLOOKUP($D$18,既存更新の評価!$D$4:$P$4,既存更新の評価!$D14:$P14,\"\",0,1)","v":286.29999999999995},{"$f":"E14","v":1667.9},-229.2,-697.3,-258.10000000000002,281.79999999999995,-171.10000000000002,757.8,null,"温室効果ガス収支","t₋CO2/年",{"$f":"O14","v":286.29999999999995},1667.9,-229.2,-697.3,-258.10000000000002,281.79999999999995,-171.10000000000002,757.8]
[null,"環境性評価",null,{"$f":"D15","v":6},8,3,1,2,{"$f":"I15","v":5},4,7,null,"環境性評価",null,6,8,3,1,2,5,4,7]
[null,null,null,{"$f":"D26+D30","v":9},{"$f":"E26+E30","v":10},4,8,7,9,10,15]
[null,"平均評価",null,{"$f":"RANK(D31,$D$31:$K$31,1)","v":4},{"$f":"RANK(E31,$D$31:$K$31,1)","v":6},1,3,{"$f":"RANK(H31,$D$31:$K$31,1)","v":2},4,6,8]
[]
[null,null,"既存施設の規模",100,"t/日","耐用年数",20,"年","2024年度（暫定）",{"$f":"IF(入力!D16=\"\",_xlfn.XLOOKUP(I34,defnendo2015!$A$12:$A$85,defnendo2015!$BA$12:$BA$85,\"\",0,1),入力!D16)","v":124.6}]
[null,null,null,null,null,null,null,null,"デフレーター(環境衛生)"]
[null,"廃棄物焼却処分施設の更新の考慮",null,null,null,null,null,null,null,null,null,null,"廃棄物焼却処分施設の更新の考慮"]
[null,"項目","単位","既設更新","パターン１","パターン２","パターン３","パターン４","パターン５","パターン６","パターン７",null,"項目","単位","既設更新","パターン１","パターン２","パターン３","パターン４","パターン５","パターン６","パターン７"]
[null,null,null,{"$f":"CONCATENATE(入力!K8,入力!K10)","v":"有肥料化(堆肥)"},"消化＋埋立","消化＋廃棄物側での処理","消化＋固形燃料化","消化＋乾燥汚泥肥料","消化＋コンポスト","消化＋リン回収","消化＋熱利用",null,null,null,{"$f":"D38","v":"有肥料化(堆肥)"},"消化＋埋立","消化＋廃棄物側での処理","消化＋固形燃料化","消化＋乾燥汚泥肥料","消化＋コンポスト","消化＋リン回収","消化＋熱利用"]
[null,"建設費単価","百万円/t",{"$f":"費用関数一覧!$J$48*結果まとめ!D34^(費用関数一覧!$K$48)*($J$34/費用関数一覧!$H$48)","v":71.921241311622609},{"$f":"費用関数一覧!$J$48*($D$34-入力!$D$12)^(費用関数一覧!$K$48)*($J$34/費用関数一覧!$H$48)","v":72.535040948074837},{"$f":"費用関数一覧!$J$48*($D$34-入力!$D$12+'汚泥処理フロー(日平均)'!C23)^(費用関数一覧!$K$48)*($J$34/費用関数一覧!$H$48)","v":70.91758700281062},{"$f":"費用関数一覧!$J$48*($D$34-入力!$D$12)^(費用関数一覧!$K$48)*($J$34/費用関数一覧!$H$48)","v":72.535040948074837},{"$f":"費用関数一覧!$J$48*($D$34-入力!$D$12)^(費用関数一覧!$K$48)*($J$34/費用関数一覧!$H$48)","v":72.535040948074837},{"$f":"費用関数一覧!$J$48*($D$34-入力!$D$12)^(費用関数一覧!$K$48)*($J$34/費用関数一覧!$H$48)","v":72.535040948074837},{"$f":"費用関数一覧!$J$48*($D$34-入力!$D$12)^(費用関数一覧!$K$48)*($J$34/費用関数一覧!$H$48)","v":72.535040948074837},{"$f":"費用関数一覧!$J$48*($D$34-入力!$D$12)^(費用関数一覧!$K$48)*($J$34/費用関数一覧!$H$48)","v":72.535040948074837},null,"建設費単価","百万円/t",{"$f":"D39","v":71.921241311622609},{"$f":"E39","v":72.535040948074837},70.91758700281062,72.535040948074837,72.535040948074837,72.535040948074837,72.535040948074837,72.535040948074837]
[null,"建設費","百万円",{"$f":"D39*D34","v":7192.1241311622607},{"$f":"E39*($D$34-入力!$D$12)","v":7035.8989719632591},{"$f":"F39*($D$34-入力!$D$12+'汚泥処理フロー(日平均)'!C23)","v":7458.1189547375816},{"$f":"G39*($D$34-入力!$D$12)","v":7035.8989719632591},{"$f":"H39*($D$34-入力!$D$12)","v":7035.8989719632591},{"$f":"I39*($D$34-入力!$D$12)","v":7035.8989719632591},{"$f":"J39*($D$34-入力!$D$12)","v":7035.8989719632591},{"$f":"K39*($D$34-入力!$D$12)","v":7035.8989719632591},null,"建設費","百万円",{"$f":"D40","v":7192.1241311622607},{"$f":"E40","v":7035.8989719632591},{"$f":"F40","v":7458.1189547375816},{"$f":"G40","v":7035.8989719632591},{"$f":"H40","v":7035.8989719632591},{"$f":"I40","v":7035.8989719632591},{"$f":"J40","v":7035.8989719632591},{"$f":"K40","v":7035.8989719632591}]
[null,"建設費年価","百万円/年",{"$f":"D40/$G$34","v":359.60620655811306},{"$f":"E40/$G$34","v":351.79494859816293},372.90594773687906,351.79494859816293,351.79494859816293,351.79494859816293,351.79494859816293,351.79494859816293,null,"建設費年価","百万円/年",359.60620655811306,351.79494859816293,372.90594773687906,351.79494859816293,351.79494859816293,351.79494859816293,351.79494859816293,351.79494859816293]
[null,"保守点検費","百万円/年",{"$f":"$D$34*費用関数一覧!$J$49*365/1000","v":346.75},{"$f":"($D$34-入力!$D$12)*費用関数一覧!$J$49*365/1000","v":336.34750000000003},{"$f":"($D$34-入力!$D$12+'汚泥処理フロー(日平均)'!C23)*費用関数一覧!$J$49*365/1000","v":364.66310499999997},{"$f":"($D$34-入力!$D$12)*費用関数一覧!$J$49*365/1000","v":336.34750000000003},{"$f":"($D$34-入力!$D$12)*費用関数一覧!$J$49*365/1000","v":336.34750000000003},{"$f":"($D$34-入力!$D$12)*費用関数一覧!$J$49*365/1000","v":336.34750000000003},{"$f":"($D$34-入力!$D$12)*費用関数一覧!$J$49*365/1000","v":336.34750000000003},{"$f":"($D$34-入力!$D$12)*費用関数一覧!$J$49*365/1000","v":336.34750000000003},null,"保守点検費","百万円/年",346.75,336.34750000000003,364.66310499999997,336.34750000000003,336.34750000000003,336.34750000000003,336.34750000000003,336.34750000000003]
[null,"費用削減効果","百万円/年",0,{"$f":"(E41+E42)-($D$41+$D$42)","v":-18.213757959950158},{"$f":"(F41+F42)-($D$41+$D$42)","v":31.212846178765972},{"$f":"(G41+G42)-($D$41+$D$42)","v":-18.213757959950158},-18.213757959950158,-18.213757959950158,-18.213757959950158,-18.213757959950158,"マイナスは費用削減効果あり","費用削減効果","百万円/年",0,-18.213757959950158,31.212846178765972,-18.213757959950158,-18.213757959950158,-18.213757959950158,-18.213757959950158,-18.213757959950158]
[null,"年間事業費","百万円/年",{"$f":"D25+D43","v":313.45000000000005},{"$f":"E25+E43","v":267.14324204004981},{"$f":"F25+F43","v":268.8698461787659},{"$f":"G25+G43","v":439.09924204004977},320.72624204004984,320.21924204004983,337.21024204004976,460.21924204004983,null,"年間事業費","百万円/年",{"$f":"O43+O10","v":186.39999999999998},{"$f":"P43+P10","v":177.32824204004982},179.05484617876593,315.89924204004984,202.53124204004985,183.87424204004981,239.97024204004981,284.32924204004985]

{"sheet":"結果一覧 (既設更新参照用)","index":20,"n_rows":106,"n_cols":13,"rows_kept":106,"cut":false,"hidden":true,"merged":[]}
["シート名：結果まとめ内訳詳細ver",null,"総額"]
[]
[null,null,null,null,null,"既設更新","パターン１","パターン２","パターン３","パターン４","パターン５","パターン６","パターン７"]
[null,null,null,null,null,{"$f":"CONCATENATE(入力!K8,入力!K10)","v":"有肥料化(堆肥)"},"消化＋埋立","消化＋廃棄物側での処理","消化＋固形燃料化","消化＋乾燥汚泥肥料","消化＋コンポスト","消化＋リン回収","消化＋熱利用"]
[null,"建設費","前処理設備","機電","百万円",null,{"$f":"建設費の算定!N7","v":5.4},{"$f":"建設費の算定!N7","v":5.4},{"$f":"建設費の算定!N7","v":5.4},{"$f":"建設費の算定!N7","v":5.4},{"$f":"建設費の算定!N7","v":5.4},{"$f":"建設費の算定!N7","v":5.4},{"$f":"建設費の算定!N7","v":5.4}]
[null,null,null,"建築","百万円",null,{"$f":"建設費の算定!N8","v":4},{"$f":"建設費の算定!N8","v":4},{"$f":"建設費の算定!N8","v":4},{"$f":"建設費の算定!N8","v":4},{"$f":"建設費の算定!N8","v":4},{"$f":"建設費の算定!N8","v":4},{"$f":"建設費の算定!N8","v":4}]
[null,null,null,"小計","百万円",{"$f":"SUM(F5:F6)","v":0},{"$f":"SUM(G5:G6)","v":9.4},9.4,9.4,9.4,9.4,9.4,9.4]
[null,null,"混合槽","機械","百万円",null,{"$f":"建設費の算定!N10","v":1.4},{"$f":"建設費の算定!N10","v":1.4},{"$f":"建設費の算定!N10","v":1.4},{"$f":"建設費の算定!N10","v":1.4},{"$f":"建設費の算定!N10","v":1.4},{"$f":"建設費の算定!N10","v":1.4},{"$f":"建設費の算定!N10","v":1.4}]
[null,null,null,"電気設備","百万円",null,{"$f":"建設費の算定!N11","v":0.3},{"$f":"建設費の算定!N11","v":0.3},{"$f":"建設費の算定!N11","v":0.3},{"$f":"建設費の算定!N11","v":0.3},{"$f":"建設費の算定!N11","v":0.3},{"$f":"建設費の算定!N11","v":0.3},{"$f":"建設費の算定!N11","v":0.3}]
[null,null,null,"土木建築","百万円",null,{"$f":"建設費の算定!N12","v":0.3},{"$f":"建設費の算定!N12","v":0.3},{"$f":"建設費の算定!N12","v":0.3},{"$f":"建設費の算定!N12","v":0.3},{"$f":"建設費の算定!N12","v":0.3},{"$f":"建設費の算定!N12","v":0.3},{"$f":"建設費の算定!N12","v":0.3}]
[null,null,null,"小計","百万円",{"$f":"SUM(F8:F10)","v":0},{"$f":"SUM(G8:G10)","v":2},2,2,2,2,2,2]
[null,null,"消化槽","機械・電気設備","百万円",{"$f":"IF(COUNTIF(F4,\"*有*\"),建設費の算定!M14,\"\")","v":74.099999999999994},{"$f":"建設費の算定!N14","v":74.099999999999994},{"$f":"建設費の算定!N14","v":74.099999999999994},{"$f":"建設費の算定!N14","v":74.099999999999994},{"$f":"建設費の算定!N14","v":74.099999999999994},{"$f":"建設費の算定!N14","v":74.099999999999994},{"$f":"建設費の算定!N14","v":74.099999999999994},{"$f":"建設費の算定!N14","v":74.099999999999994}]
[null,null,null,"土木","百万円",{"$f":"IF(COUNTIF(F4,\"*有*\"),建設費の算定!M15,\"\")","v":2.7},{"$f":"建設費の算定!N15","v":2.7},{"$f":"建設費の算定!N15","v":2.7},{"$f":"建設費の算定!N15","v":2.7},{"$f":"建設費の算定!N15","v":2.7},{"$f":"建設費の算定!N15","v":2.7},{"$f":"建設費の算定!N15","v":2.7},{"$f":"建設費の算定!N15","v":2.7}]
[null,null,null,"小計","百万円",{"$f":"SUM(F12:F13)","v":76.8},{"$f":"SUM(G12:G13)","v":76.8},76.8,76.8,76.8,76.8,76.8,76.8]
[null,null,"ガスホルダ","一式","百万円",{"$f":"IF(COUNTIF(F4,\"*有*\"),建設費の算定!M17,\"\")","v":13},{"$f":"建設費の算定!N17","v":14.3},{"$f":"建設費の算定!N17","v":14.3},{"$f":"建設費の算定!N17","v":14.3},{"$f":"建設費の算定!N17","v":14.3},{"$f":"建設費の算定!N17","v":14.3},{"$f":"建設費の算定!N17","v":14.3},{"$f":"建設費の算定!N17","v":14.3}]
[null,null,null,"小計","百万円",{"$f":"SUM(F15)","v":13},{"$f":"SUM(G15)","v":14.3},14.3,14.3,14.3,14.3,14.3,14.3]
[null,null,"脱水機","機械","百万円",{"$f":"IF(COUNTIF($F$4,\"*有*\"),建設費の算定!M19,建設費の算定!L19)","v":30.2},{"$f":"建設費の算定!N19","v":30.9},{"$f":"建設費の算定!N19","v":30.9},{"$f":"建設費の算定!N19","v":30.9},{"$f":"建設費の算定!N19","v":30.9},{"$f":"建設費の算定!N19","v":30.9},{"$f":"建設費の算定!N19","v":30.9},{"$f":"建設費の算定!N19","v":30.9}]
[null,null,null,"土木","百万円",{"$f":"IF(COUNTIF($F$4,\"*有*\"),建設費の算定!M20,建設費の算定!L20)","v":6.9},{"$f":"建設費の算定!N20","v":7.1},{"$f":"建設費の算定!N20","v":7.1},{"$f":"建設費の算定!N20","v":7.1},{"$f":"建設費の算定!N20","v":7.1},{"$f":"建設費の算定!N20","v":7.1},{"$f":"建設費の算定!N20","v":7.1},{"$f":"建設費の算定!N20","v":7.1}]
[null,null,null,"電気設備","百万円",{"$f":"IF(COUNTIF($F$4,\"*有*\"),建設費の算定!M21,建設費の算定!L21)","v":5},{"$f":"建設費の算定!N21","v":5.2},{"$f":"建設費の算定!N21","v":5.2},{"$f":"建設費の算定!N21","v":5.2},{"$f":"建設費の算定!N21","v":5.2},{"$f":"建設費の算定!N21","v":5.2},{"$f":"建設費の算定!N21","v":5.2},{"$f":"建設費の算定!N21","v":5.2}]
[null,null,null,"小計","百万円",{"$f":"SUM(F17:F19)","v":42.1},{"$f":"SUM(G17:G19)","v":43.2},43.2,43.2,43.2,43.2,43.2,43.2]
[null,null,"脱硫塔","一式","百万円",{"$f":"IF(COUNTIF(F4,\"*有*\"),建設費の算定!M28,\"\")","v":2},{"$f":"建設費の算定!$N$29","v":2.2000000000000002},{"$f":"建設費の算定!$N$29","v":2.2000000000000002},{"$f":"建設費の算定!$N$29","v":2.2000000000000002},{"$f":"建設費の算定!$N$29","v":2.2000000000000002},{"$f":"建設費の算定!$N$29","v":2.2000000000000002},{"$f":"建設費の算定!$N$29","v":2.2000000000000002},{"$f":"建設費の算定!$N$29","v":2.2000000000000002}]
[null,null,null,"小計","百万円",{"$f":"SUM(F21)","v":2},{"$f":"SUM(G21)","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002]
[null,null,"消化ガス発電機","機電","百万円",null,{"$f":"建設費の算定!$N$30","v":14},{"$f":"建設費の算定!$N$30","v":14},{"$f":"建設費の算定!$N$30","v":14},{"$f":"建設費の算定!$N$30","v":14},{"$f":"建設費の算定!$N$30","v":14},{"$f":"建設費の算定!$N$30","v":14},{"$f":"建設費の算定!$N$30","v":14}]
[null,null,null,"土建","百万円",null,{"$f":"建設費の算定!$N$31","v":1.4},{"$f":"建設費の算定!$N$31","v":1.4},{"$f":"建設費の算定!$N$31","v":1.4},{"$f":"建設費の算定!$N$31","v":1.4},{"$f":"建設費の算定!$N$31","v":1.4},{"$f":"建設費の算定!$N$31","v":1.4},{"$f":"建設費の算定!$N$31","v":1.4}]
[null,null,null,"小計","百万円",{"$f":"SUM(F23:F24)","v":0},{"$f":"SUM(G23:G24)","v":15.4},15.4,15.4,15.4,15.4,15.4,15.4]
[null,null,"焼却炉","機械","百万円",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*焼却*\"),建設費の算定!M23,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*焼却*\"),建設費の算定!L23,\"\")))","v":""},null,null,null,null,null,null,{"$f":"建設費の算定!N23","v":114.1}]
[null,null,null,"電気設備","百万円",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*焼却*\"),建設費の算定!M24,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*焼却*\"),建設費の算定!L24,\"\")))","v":""},null,null,null,null,null,null,{"$f":"建設費の算定!N24","v":25.4}]
[null,null,null,"土建(焼却炉)","百万円",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*焼却*\"),建設費の算定!M25,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*焼却*\"),建設費の算定!L25,\"\")))","v":""},null,null,null,null,null,null,{"$f":"建設費の算定!N25","v":9.8000000000000007}]
[null,null,null,"土建(電気室)","百万円",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*焼却*\"),建設費の算定!M26,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*焼却*\"),建設費の算定!L26,\"\")))","v":""},null,null,null,null,null,null,{"$f":"建設費の算定!N26","v":7.2}]
[null,null,null,"小計","百万円",{"$f":"SUM(F26:F29)","v":0},{"$f":"SUM(G26:G29)","v":0},0,0,0,0,0,{"$f":"SUM(M26:M29)","v":156.5}]
[null,null,"乾燥機","機械電気","百万円",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*乾燥*\"),建設費の算定!M33,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*乾燥*\"),建設費の算定!L33,\"\")))","v":""},null,null,null,{"$f":"建設費の算定!N33","v":47}]
[null,null,null,"土建","百万円",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*乾燥*\"),建設費の算定!M34,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*乾燥*\"),建設費の算定!L34,\"\")))","v":""},null,null,null,{"$f":"建設費の算定!N34","v":4.5999999999999996}]
[null,null,null,"小計","百万円",{"$f":"SUM(F31:F32)","v":0},0,0,0,51.6,0,0,0]
[null,null,"炭化炉","機電","百万円",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*固形*\"),建設費の算定!M36,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*固形*\"),建設費の算定!L36,\"\")))","v":""},null,null,{"$f":"建設費の算定!N36","v":56.1}]
[null,null,null,"土建","百万円",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*固形*\"),建設費の算定!M37,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*固形*\"),建設費の算定!L37,\"\")))","v":""},null,null,{"$f":"建設費の算定!N37","v":4.5999999999999996}]
[null,null,null,"小計","百万円",{"$f":"SUM(F34:F35)","v":0},{"$f":"SUM(G34:G35)","v":0},0,60.7,0,0,0,0]
[null,null,"堆肥化施設","一式","百万円",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*堆肥*\"),建設費の算定!M39,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*堆肥*\"),建設費の算定!L39,\"\")))","v":84.6},null,null,null,null,{"$f":"建設費の算定!N40","v":84.6}]
[null,null,null,"小計","百万円",{"$f":"SUM(F37)","v":84.6},{"$f":"SUM(G37)","v":0},0,0,0,84.6,0,0]
[null,null,"リン回収設備","一式",null,{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*リン*\"),建設費の算定!M41,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*リン*\"),建設費の算定!L41,\"\")))","v":""},null,null,null,null,null,{"$f":"建設費の算定!N41","v":13.5}]
[null,null,null,"小計","百万円",{"$f":"SUM(F39)","v":0},{"$f":"SUM(G39)","v":0},0,0,0,0,13.5,0]
[null,null,"建設費",null,"百万円",{"$f":"F7+F11+F14+F16+F20+F30+F22+F25+F33+F36+F38+F40","v":218.5},163.29999999999998,163.29999999999998,224,214.89999999999998,247.89999999999998,176.79999999999998,319.79999999999995]
[null,"維持管理費","前処理設備(生ごみ受入れマニュアル)","電気使用料金","百万円",null,{"$f":"維持管理費の算定!G5","v":0.9},{"$f":"維持管理費の算定!G5","v":0.9},{"$f":"維持管理費の算定!G5","v":0.9},{"$f":"維持管理費の算定!G5","v":0.9},{"$f":"維持管理費の算定!G5","v":0.9},{"$f":"維持管理費の算定!G5","v":0.9},{"$f":"維持管理費の算定!G5","v":0.9}]
[null,null,null,"補修費","百万円",null,{"$f":"維持管理費の算定!G6","v":3.2},{"$f":"維持管理費の算定!G6","v":3.2},{"$f":"維持管理費の算定!G6","v":3.2},{"$f":"維持管理費の算定!G6","v":3.2},{"$f":"維持管理費の算定!G6","v":3.2},{"$f":"維持管理費の算定!G6","v":3.2},{"$f":"維持管理費の算定!G6","v":3.2}]
[null,null,null,"小計","百万円",{"$f":"SUM(F42:F43)","v":0},{"$f":"SUM(G42:G43)","v":4.1000000000000005},4.1000000000000005,4.1000000000000005,4.1000000000000005,4.1000000000000005,4.1000000000000005,4.1000000000000005]
[null,null,"混合槽","電力費","百万円",null,{"$f":"維持管理費の算定!G8","v":0.6},{"$f":"維持管理費の算定!G8","v":0.6},{"$f":"維持管理費の算定!G8","v":0.6},{"$f":"維持管理費の算定!G8","v":0.6},{"$f":"維持管理費の算定!G8","v":0.6},{"$f":"維持管理費の算定!G8","v":0.6},{"$f":"維持管理費の算定!G8","v":0.6}]
[null,null,null,"補修費","百万円",null,{"$f":"維持管理費の算定!G9","v":0.6},{"$f":"維持管理費の算定!G9","v":0.6},{"$f":"維持管理費の算定!G9","v":0.6},{"$f":"維持管理費の算定!G9","v":0.6},{"$f":"維持管理費の算定!G9","v":0.6},{"$f":"維持管理費の算定!G9","v":0.6},{"$f":"維持管理費の算定!G9","v":0.6}]
[null,null,null,"小計","百万円",{"$f":"SUM(F45:F46)","v":0},{"$f":"SUM(G45:G46)","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,"消化槽","維持管理費","百万円",{"$f":"IF(COUNTIF(F4,\"*有*\"),維持管理費の算定!F11,\"\")","v":21.3},{"$f":"維持管理費の算定!G11","v":22.4},{"$f":"維持管理費の算定!G11","v":22.4},{"$f":"維持管理費の算定!G11","v":22.4},{"$f":"維持管理費の算定!G11","v":22.4},{"$f":"維持管理費の算定!G11","v":22.4},{"$f":"維持管理費の算定!G11","v":22.4},{"$f":"維持管理費の算定!G11","v":22.4}]
[null,null,null,"小計","百万円",{"$f":"SUM(F48)","v":21.3},{"$f":"SUM(G48)","v":22.4},22.4,22.4,22.4,22.4,22.4,22.4]
[null,null,"ガスタンク",null,"百万円",{"$f":"IF(COUNTIF(F4,\"*有*\"),維持管理費の算定!F13,\"\")","v":2.9},{"$f":"維持管理費の算定!G13","v":3.1},{"$f":"維持管理費の算定!G13","v":3.1},{"$f":"維持管理費の算定!G13","v":3.1},{"$f":"維持管理費の算定!G13","v":3.1},{"$f":"維持管理費の算定!G13","v":3.1},{"$f":"維持管理費の算定!G13","v":3.1},{"$f":"維持管理費の算定!G13","v":3.1}]
[null,null,null,"一式","百万円",{"$f":"SUM(F50)","v":2.9},{"$f":"SUM(G50)","v":3.1},3.1,3.1,3.1,3.1,3.1,3.1]
[null,null,"脱水機",null,null,{"$f":"IF(COUNTIF(F4,\"*有*\"),維持管理費の算定!F15,維持管理費の算定!E15)","v":37.6},{"$f":"維持管理費の算定!G15","v":39.5},{"$f":"維持管理費の算定!G15","v":39.5},{"$f":"維持管理費の算定!G15","v":39.5},{"$f":"維持管理費の算定!G15","v":39.5},{"$f":"維持管理費の算定!G15","v":39.5},{"$f":"維持管理費の算定!G15","v":39.5},{"$f":"維持管理費の算定!G15","v":39.5}]
[null,null,null,"一式","百万円",{"$f":"SUM(F52)","v":37.6},{"$f":"SUM(G52)","v":39.5},39.5,39.5,39.5,39.5,39.5,39.5]
[null,null,"脱硫塔","補修費",null,{"$f":"IF(COUNTIF(F4,\"*有*\"),維持管理費の算定!F22,\"\")","v":2.7},{"$f":"維持管理費の算定!G21","v":3},{"$f":"維持管理費の算定!G21","v":3},{"$f":"維持管理費の算定!G21","v":3},{"$f":"維持管理費の算定!G21","v":3},{"$f":"維持管理費の算定!G21","v":3},{"$f":"維持管理費の算定!G21","v":3},{"$f":"維持管理費の算定!G21","v":3}]
[null,null,null,null,"百万円",{"$f":"SUM(F54)","v":2.7},{"$f":"SUM(G54)","v":3},3,3,3,3,3,3]
[null,null,"消化ガス発電機","維持管理費","百万円",null,{"$f":"維持管理費の算定!G19","v":11.5},{"$f":"維持管理費の算定!G19","v":11.5},{"$f":"維持管理費の算定!G19","v":11.5},{"$f":"維持管理費の算定!G19","v":11.5},{"$f":"維持管理費の算定!G19","v":11.5},{"$f":"維持管理費の算定!G19","v":11.5},{"$f":"維持管理費の算定!G19","v":11.5}]
[null,null,null,null,"百万円",{"$f":"SUM(F56:F56)","v":0},11.5,11.5,11.5,11.5,11.5,11.5,11.5]
[null,null,"焼却炉","一式",null,{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*焼却*\"),維持管理費の算定!F17,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*焼却*\"),維持管理費の算定!E17,\"\")))","v":""},null,null,null,null,null,null,{"$f":"維持管理費の算定!G17","v":90.3}]
[null,null,null,"一式","百万円",{"$f":"SUM(F58)","v":0},{"$f":"SUM(G58)","v":0},0,0,0,0,0,90.3]
[null,null,"乾燥設備","一式",null,{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*乾燥*\"),維持管理費の算定!F23,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*乾燥*\"),維持管理費の算定!E23,\"\")))","v":""},null,null,null,{"$f":"維持管理費の算定!G23","v":56.3}]
[null,null,null,null,"百万円",{"$f":"SUM(F60)","v":0},{"$f":"SUM(G60)","v":0},0,0,56.3,0,0,0]
[null,null,"炭化炉","一式",null,{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*固形*\"),維持管理費の算定!F25,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*固形*\"),維持管理費の算定!E25,\"\")))","v":""},null,null,{"$f":"維持管理費の算定!G25","v":157.9}]
[null,null,null,null,"百万円",{"$f":"SUM(F62)","v":0},{"$f":"SUM(G62)","v":0},0,157.9,0,0,0,0]
[null,null,"堆肥化施設","一式",null,{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*堆肥*\"),維持管理費の算定!F27,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*堆肥*\"),維持管理費の算定!E27,\"\")))","v":26},null,null,null,null,{"$f":"維持管理費の算定!G27","v":26}]
[null,null,null,null,"百万円",{"$f":"SUM(F64)","v":26},{"$f":"SUM(G64)","v":0},0,0,0,26,0,0]
[null,null,"リン回収設備","一式",null,{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*リン*\"),維持管理費の算定!F29,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*リン*\"),維持管理費の算定!E29,\"\")))","v":""},null,null,null,null,null,{"$f":"維持管理費の算定!G29","v":103.6}]
[null,null,null,null,"百万円",{"$f":"SUM(F66)","v":0},{"$f":"SUM(G66)","v":0},0,0,0,0,103.6,0]
[null,null,"維持管理費",null,null,{"$f":"F44+F47+F49+F51+F53+F59+F57+F55+F61+F63+F65+F67","v":90.5},{"$f":"G44+G47+G49+G51+G53+G59+G57+G55+G61+G63+G65+G67","v":84.8},84.8,242.7,141.1,110.8,188.39999999999998,175.1]
[null,"出費・収入減","運搬費",null,"百万円/年",null,{"$f":"収益の算定!I18","v":0},{"$f":"収益の算定!I18","v":0},{"$f":"収益の算定!I18","v":0},{"$f":"収益の算定!I18","v":0},{"$f":"収益の算定!I18","v":0},{"$f":"収益の算定!I18","v":0},{"$f":"収益の算定!I18","v":0}]
[null,null,"埋め立て処分費","脱水汚泥処分費","百万円/年",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*埋立*\"),収益の算定!H19,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*埋立*\"),収益の算定!G19,\"\")))","v":""},{"$f":"収益の算定!I19","v":46.6}]
[null,null,"焼却灰処分費","焼却灰処分費","百万円/年",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*焼却熱*\"),収益の算定!H20,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*焼却熱*\"),収益の算定!G20,\"\")))","v":""},null,null,null,null,null,null,{"$f":"収益の算定!I20","v":0.9}]
[null,null,"廃棄物処理施設発の発電","生ごみ減少の影響","百万円/年",0,{"$f":"収益の算定!I21","v":1.3},null,{"$f":"収益の算定!I21","v":1.3},{"$f":"収益の算定!I21","v":1.3},{"$f":"収益の算定!I21","v":1.3},{"$f":"収益の算定!I21","v":1.3},{"$f":"収益の算定!I21","v":1.3}]
[null,null,"廃棄物処分施設維持管理費(投入生ごみ分)","電気","百万円/年",{"$f":"収益の算定!G22","v":"ー"},null,{"$f":"収益の算定!I22","v":0.03}]
[null,null,null,"重油","百万円/年",{"$f":"収益の算定!G23","v":"ー"},null,{"$f":"収益の算定!I23","v":0.2}]
[null,null,"出費・収入減",null,null,{"$f":"SUM(F69:F74)","v":0},{"$f":"SUM(G69:G74)","v":47.9},0.23,1.3,1.3,1.3,1.3,2.2000000000000002]
[null,"収益","消化ガス発電(売電)","売電収益","百万円/年"]
[null,null,"消化ガス発電(場内利用)","維持管理費削減効果","百万円/年",null,{"$f":"-収益の算定!I5","v":-10.643000000000001},{"$f":"-収益の算定!I5","v":-10.643000000000001},{"$f":"-収益の算定!I5","v":-10.643000000000001},{"$f":"-収益の算定!I5","v":-10.643000000000001},{"$f":"-収益の算定!I5","v":-10.643000000000001},{"$f":"-収益の算定!I5","v":-10.643000000000001},{"$f":"-収益の算定!I5","v":-10.643000000000001}]
[null,null,"固形燃料","売却収益","百万円/年",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*固形*\"),-収益の算定!H6,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*固形*\"),-収益の算定!G6,\"\")))","v":""},null,null,{"$f":"-収益の算定!I6","v":-4.3999999999999997E-2}]
[null,null,"重油の代替利用(炭化燃料)","維持管理費削減効果","百万円/年"]
[null,null,"重油の代替利用(乾燥燃料)","維持管理費削減効果","百万円/年"]
[null,null,"重油の代替利用(焼却廃熱利用)","維持管理費削減効果","百万円/年",null,null,null,null,null,null,null,{"$f":"-収益の算定!I9","v":-8.0239999999999991}]
[null,null,"肥料(堆肥)","売却収益","百万円/年",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*堆肥*\"),-収益の算定!H10,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*堆肥*\"),-収益の算定!G10,\"\")))","v":-10.336},null,null,null,null,{"$f":"-収益の算定!I10","v":-10.923999999999999}]
[null,null,"肥料(乾燥肥料)","売却収益","百万円/年",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*乾燥*\"),-収益の算定!H11,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*乾燥*\"),-収益の算定!G11,\"\")))","v":""},null,null,null,{"$f":"-収益の算定!I11","v":-7.7169999999999996}]
[null,null,"リン","売却収益","百万円/年",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*リン*\"),-収益の算定!H12,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*リン*\"),-収益の算定!G12,\"\")))","v":""},null,null,null,null,null,{"$f":"-収益の算定!I12","v":-0.433}]
[null,null,"廃棄物処理施設の発電","脱水汚泥増加による売却収益","百万円/年",null,null,{"$f":"-収益の算定!I13","v":-0.03}]
[null,null,"生ごみ運搬費","民間企業からの処分費収入","百万円/年",null,{"$f":"収益の算定!I14","v":0},{"$f":"収益の算定!I14","v":0},{"$f":"収益の算定!I14","v":0},{"$f":"収益の算定!I14","v":0},{"$f":"収益の算定!I14","v":0},{"$f":"収益の算定!I14","v":0},{"$f":"収益の算定!I14","v":0}]
[null,null,"収益",null,null,{"$f":"SUM(F76:F86)","v":-10.336},{"$f":"SUM(G76:G86)","v":-10.643000000000001},-10.673,-10.687000000000001,-18.36,-21.567,-11.076000000000001,-18.667000000000002]
[null,"事業費(経済収支)",null,null,null,{"$f":"SUM(F41+F68+F75+F87)","v":298.66399999999999},{"$f":"SUM(G41+G68+G75+G87)","v":285.35699999999997},237.65699999999995,457.31299999999999,338.94,{"$f":"SUM(K41+K68+K75+K87)","v":338.43299999999999},{"$f":"SUM(L41+L68+L75+L87)","v":355.42399999999992},478.43299999999999]
[null,"経済性評価",null,null,null,{"$f":"RANK(F88,$F$88:$M$88,1)","v":3},{"$f":"RANK(G88,$F$88:$M$88,1)","v":2},1,7,5,4,6,8]
[null,"運転等に伴う温室効果ガス排出量","汚泥処理量増加",null,"t-CO2/年",0,{"$f":"'汚泥処理フロー(日平均)'!$L$10*365*入力!D14/7","v":2.2375542857142852E-4},{"$f":"'汚泥処理フロー(日平均)'!$L$10*365*入力!D14/7","v":2.2375542857142852E-4},{"$f":"'汚泥処理フロー(日平均)'!$L$10*365*入力!D14/7","v":2.2375542857142852E-4},{"$f":"'汚泥処理フロー(日平均)'!$L$10*365*入力!D14/7","v":2.2375542857142852E-4},{"$f":"'汚泥処理フロー(日平均)'!$L$10*365*入力!D14/7","v":2.2375542857142852E-4},{"$f":"'汚泥処理フロー(日平均)'!$L$10*365*入力!D14/7","v":2.2375542857142852E-4},{"$f":"'汚泥処理フロー(日平均)'!$L$10*365*入力!D14/7","v":2.2375542857142852E-4}]
[null,null,"資源化設備の運転(前処理設備)",null,"t-CO2/年",0,{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9)*365*入力!D14/7,1)","v":45.8},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9)*365*入力!D14/7,1)","v":45.8},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9)*365*入力!D14/7,1)","v":45.8},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9)*365*入力!D14/7,1)","v":45.8},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9)*365*入力!D14/7,1)","v":45.8},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9)*365*入力!D14/7,1)","v":45.8},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L9)*365*入力!D14/7,1)","v":45.8}]
[null,null,"資源化設備の運転(炭化)",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*固形*\"),資源利用量の算定!Q34*365,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*固形*\"),資源利用量の算定!Q17*365,\"\")))","v":""},null,null,{"$f":"ROUND(資源利用量の算定!Q70*365*入力!D14/7+資源利用量の算定!Q34*365,1)","v":27.8}]
[null,null,"資源化設備の運転(乾燥)",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*乾燥*\"),資源利用量の算定!K30*365,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*乾燥*\"),資源利用量の算定!K13*365,\"\")))","v":""},null,null,null,{"$f":"ROUND(資源利用量の算定!K66*365*入力!D14/7+資源利用量の算定!K30*365,1)","v":12.1}]
[null,null,"資源化設備の運転(堆肥)",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*堆肥*\"),資源利用量の算定!W33*365,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*堆肥*\"),資源利用量の算定!W16*365,\"\")))","v":520.76382300000012},null,null,null,null,{"$f":"ROUND(資源利用量の算定!W66*365*入力!D14/7+資源利用量の算定!W33*365,1)","v":552}]
[null,null,"資源化設備の運転(焼却)",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*焼却*\"),資源利用量の算定!AC30*365,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*焼却*\"),資源利用量の算定!AC13*365,\"\")))","v":""},null,null,null,null,null,null,{"$f":"ROUND(資源利用量の算定!AC64*365*入力!D14/7+資源利用量の算定!AC30*365,1)","v":1269.7}]
[null,null,"資源化設備の運転(リン回収)",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*リン利用*\"),資源利用量の算定!AU32,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*リン利用*\"),資源利用量の算定!AU15,\"\")))","v":""},null,null,null,null,null,{"$f":"ROUND(資源利用量の算定!AU63*入力!D14/7+資源利用量の算定!AU32,1)","v":99.1}]
[null,null,"埋立",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*埋立*\"),資源利用量の算定!AO25*365,\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*埋立*\"),資源利用量の算定!AO8*365,\"\")))","v":""},{"$f":"ROUND((資源利用量の算定!AO58)*365*入力!D14/7+資源利用量の算定!AO25*365,1)","v":1938.2}]
[null,null,"廃棄物発電量増減",null,"t-CO2/年",0,{"$f":"ROUND(資源利用量の算定!K48*365*入力!D14/7,1)","v":37.5},{"$f":"ROUND('汚泥処理フロー(日平均)'!L26*365*入力!$D$14/7*(-1),1)","v":-90.1},{"$f":"ROUND(資源利用量の算定!K48*365*入力!D14/7,1)","v":37.5},{"$f":"ROUND(資源利用量の算定!K48*365*入力!D14/7,1)","v":37.5},{"$f":"ROUND(資源利用量の算定!K48*365*入力!D14/7,1)","v":37.5},{"$f":"ROUND(資源利用量の算定!K48*365*入力!D14/7,1)","v":37.5},{"$f":"ROUND(資源利用量の算定!K48*365*入力!D14/7,1)","v":37.5}]
[null,null,"廃棄物焼却施設におけるエネルギー使用増減",null,"t-CO2/年",0,{"$f":"ROUND(資源利用量の算定!$K$49*365*入力!$D$14/7,1)*(-1)","v":-53.5},{"$f":"ROUND(('汚泥処理フロー(日平均)'!L23+'汚泥処理フロー(日平均)'!L24)*365*入力!D14/7,1)","v":115.2},{"$f":"ROUND(資源利用量の算定!$K$49*365*入力!$D$14/7,1)*(-1)","v":-53.5},{"$f":"ROUND(資源利用量の算定!$K$49*365*入力!$D$14/7,1)*(-1)","v":-53.5},{"$f":"ROUND(資源利用量の算定!$K$49*365*入力!$D$14/7,1)*(-1)","v":-53.5},{"$f":"ROUND(資源利用量の算定!$K$49*365*入力!$D$14/7,1)*(-1)","v":-53.5},{"$f":"ROUND(資源利用量の算定!$K$49*365*入力!$D$14/7,1)*(-1)","v":-53.5}]
[null,null,"温室効果ガス排出量",null,"t-CO2/年",{"$f":"SUM(F90:F99)","v":520.76382300000012},{"$f":"SUM(G90:G99)","v":1968.0002237554286},{"$f":"SUM(H90:H99)","v":70.900223755428584},{"$f":"SUM(I90:I99)","v":57.600223755428573},41.90022375542857,581.80022375542853,{"$f":"SUM(L90:L99)","v":128.90022375542856},{"$f":"SUM(M90:M99)","v":1299.5002237554286}]
[null,"化石燃料代替による温室効果ガス排出量削減効果","消化ガス発電",null,"t-CO2/年",null,{"$f":"ROUND('汚泥処理フロー(日平均)'!$L$13*365*入力!$D$14/7+'汚泥処理フロー(日平均)'!$P$13*365,1)*(-1)","v":-300.10000000000002},{"$f":"ROUND('汚泥処理フロー(日平均)'!$L$13*365*入力!$D$14/7+'汚泥処理フロー(日平均)'!$P$13*365,1)*(-1)","v":-300.10000000000002},{"$f":"ROUND('汚泥処理フロー(日平均)'!$L$13*365*入力!$D$14/7+'汚泥処理フロー(日平均)'!$P$13*365,1)*(-1)","v":-300.10000000000002},{"$f":"ROUND('汚泥処理フロー(日平均)'!$L$13*365*入力!$D$14/7+'汚泥処理フロー(日平均)'!$P$13*365,1)*(-1)","v":-300.10000000000002},{"$f":"ROUND('汚泥処理フロー(日平均)'!$L$13*365*入力!$D$14/7+'汚泥処理フロー(日平均)'!$P$13*365,1)*(-1)","v":-300.10000000000002},{"$f":"ROUND('汚泥処理フロー(日平均)'!$L$13*365*入力!$D$14/7+'汚泥処理フロー(日平均)'!$P$13*365,1)*(-1)","v":-300.10000000000002},{"$f":"ROUND('汚泥処理フロー(日平均)'!$L$13*365*入力!$D$14/7+'汚泥処理フロー(日平均)'!$P$13*365,1)*(-1)","v":-300.10000000000002}]
[null,null,"固形燃料利用",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*固形*\"),資源利用量の算定!Q33*365*(-1),\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*固形*\"),資源利用量の算定!Q16*365*(-1),\"\")))","v":""},0,0,{"$f":"ROUND(資源利用量の算定!Q69*365*入力!$D$14/7+資源利用量の算定!Q33*365,1)*(-1)","v":-454.7},0,0,0,0]
[null,null,"焼却熱利用",null,"t-CO2/年",{"$f":"IF(COUNTIF($F$4,\"*有*\"),IF(COUNTIF($F$4,\"*焼却*\"),資源利用量の算定!AI30*365*(-1),\"\"),IF(COUNTIF($F$4,\"*無*\"),IF(COUNTIF($F$4,\"*焼却*\"),資源利用量の算定!AI13*365*(-1),\"\")))","v":""},null,null,null,null,null,null,{"$f":"ROUND(資源利用量の算定!AI64*入力!D14/7*365+資源利用量の算定!AI30*365,1)*(-1)","v":-241.6}]
[null,null,"脱炭素効果",null,"t-CO2/年",{"$f":"SUM(F101:F103)","v":0},{"$f":"SUM(G101:G103)","v":-300.10000000000002},-300.10000000000002,-754.8,-300.10000000000002,-300.10000000000002,-300.10000000000002,-541.70000000000005]
[null,"温室効果ガス排出量収支",null,null,"t-CO2/年",{"$f":"F100+F104","v":520.76382300000012},{"$f":"G100+G104","v":1667.9002237554287},-229.19977624457144,-697.19977624457135,-258.19977624457147,281.70022375542851,-171.19977624457147,757.80022375542853]
[null,"環境性評価",null,null,null,{"$f":"RANK(F105,$F$105:$M$105,1)","v":6},{"$f":"RANK(G105,$F$105:$M$105,1)","v":8},3,1,2,5,4,7]

{"sheet":"defnendo2015","index":21,"n_rows":95,"n_cols":76,"rows_kept":95,"cut":false,"hidden":true,"merged":[]}
["シート名：defnendo2015","建設工事費デフレーター（2015年度基準）"]
[null,"［年度別］",null,"2025年03月31日付け"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
["年度","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","建設総合","W在来住宅","W量産住宅","RC在来住宅","RC量産住宅","S在来住宅","S量産住宅","W工場・倉庫","W事務所・その他","SRC工場・倉庫","SRC事務所・その他","RC工場・倉庫","RC学校","RC事務所・その他","S工場・倉庫","S事務所・その他"]
["年度","建設総合","建築総合","建築総合","建築総合","建築総合","建築総合","建築総合","建築総合","建築総合","建築総合","建築総合","建築総合","建築総合","建築総合","建築総合","建築総合","建築補修","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","土木総合","W在来住宅","W量産住宅","RC在来住宅","RC量産住宅","S在来住宅","S量産住宅","W工場・倉庫","W事務所・その他","SRC工場・倉庫","SRC事務所・その他","RC工場・倉庫","RC学校","RC事務所・その他","S工場・倉庫","S事務所・その他"]
["年度","建設総合","建築総合","住宅総合","住宅総合","住宅総合","住宅総合","住宅総合","住宅総合","住宅総合","非住宅総合","非住宅総合","非住宅総合","非住宅総合","非住宅総合","非住宅総合","非住宅総合","建築補修","土木総合","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","公共事業","その他土木","その他土木","その他土木","その他土木","その他土木","その他土木","その他土木","W在来住宅","W量産住宅","RC在来住宅","RC量産住宅","S在来住宅","S量産住宅","W工場・倉庫","W事務所・その他","SRC工場・倉庫","SRC事務所・その他","RC工場・倉庫","RC学校","RC事務所・その他","S工場・倉庫","S事務所・その他"]
["年度","建設総合","建築総合","住宅総合","木造住宅W","非木造住宅","非木造住宅","非木造住宅","非木造住宅","非木造住宅","非住宅総合","木造非住宅W","非木造非住宅","非木造非住宅","非木造非住宅","非木造非住宅","非木造非住宅","建築補修","土木総合","公共事業","土木1（含む災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木1（除く災害復旧）","土木2","土木2","土木2","土木2","土木2","その他土木","鉄道軌道","電力","電気通信","上・工業用水道","土地造成","その他土木","W在来住宅","W量産住宅","RC在来住宅","RC量産住宅","S在来住宅","S量産住宅","W工場・倉庫","W事務所・その他","SRC工場・倉庫","SRC事務所・その他","RC工場・倉庫","RC学校","RC事務所・その他","S工場・倉庫","S事務所・その他"]
["年度","建設総合","建築総合","住宅総合","木造住宅W","非木造住宅","鉄骨鉄筋SRC","鉄筋RC","鉄骨S","ｺﾝｸﾘｰﾄﾌﾞﾛｯｸその他CB","非住宅総合","木造非住宅W","非木造非住宅","鉄骨鉄筋SRC","鉄筋RC","鉄骨S","ｺﾝｸﾘｰﾄﾌﾞﾛｯｸその他CB","建築補修","土木総合","公共事業","土木1（含む災害復旧）","土木1（除く災害復旧）","治水総合","治水総合","治水総合","治水総合","海岸","道路総合","道路総合","道路総合","道路総合","道路総合","道路総合","道路総合","道路総合","道路総合","道路総合","道路総合","道路総合","道路総合","道路総合","道路総合","道路総合","道路総合","道路2（再掲）","街路2（再掲）","公園","下水道","災害復旧","土木2","港湾・漁港","空港","環境衛生","農林関係公共事業","その他土木","鉄道軌道","電力","電気通信","上・工業用水道","土地造成","その他土木","W在来住宅","W量産住宅","RC在来住宅","RC量産住宅","S在来住宅","S量産住宅","W工場・倉庫","W事務所・その他","SRC工場・倉庫","SRC事務所・その他","RC工場・倉庫","RC学校","RC事務所・その他","S工場・倉庫","S事務所・その他"]
["年度","建設総合","建築総合","住宅総合","木造住宅W","非木造住宅","鉄骨鉄筋SRC","鉄筋RC","鉄骨S","ｺﾝｸﾘｰﾄﾌﾞﾛｯｸその他CB","非住宅総合","木造非住宅W","非木造非住宅","鉄骨鉄筋SRC","鉄筋RC","鉄骨S","ｺﾝｸﾘｰﾄﾌﾞﾛｯｸその他CB","建築補修","土木総合","公共事業","土木1（含む災害復旧）","土木1（除く災害復旧）","治水総合","河川","河川総合開発（水資源含む）","砂防","海岸","道路総合","一般道路","一般道路","一般道路","一般道路","一般道路","一般道路","一般道路","一般道路","一般道路","一般道路","一般道路","有料道路","有料道路","有料道路","有料道路","有料道路","道路2（再掲）","街路2（再掲）","公園","下水道","災害復旧","土木2","港湾・漁港","空港","環境衛生","農林関係公共事業","その他土木","鉄道軌道","電力","電気通信","上・工業用水道","土地造成","その他土木","W在来住宅","W量産住宅","RC在来住宅","RC量産住宅","S在来住宅","S量産住宅","W工場・倉庫","W事務所・その他","SRC工場・倉庫","SRC事務所・その他","RC工場・倉庫","RC学校","RC事務所・その他","S工場・倉庫","S事務所・その他"]
["年度","建設総合","建築総合","住宅総合","木造住宅W","非木造住宅","鉄骨鉄筋SRC","鉄筋RC","鉄骨S","ｺﾝｸﾘｰﾄﾌﾞﾛｯｸその他CB","非住宅総合","木造非住宅W","非木造非住宅","鉄骨鉄筋SRC","鉄筋RC","鉄骨S","ｺﾝｸﾘｰﾄﾌﾞﾛｯｸその他CB","建築補修","土木総合","公共事業","土木1（含む災害復旧）","土木1（除く災害復旧）","治水総合","河川","河川総合開発（水資源含む）","砂防","海岸","道路総合","一般道路","道路1","道路1","道路1","道路1","道路1","街路1","街路1","街路1","街路1","街路1","有料道路","高速道路（株）","首都高速道路（株）","阪神高速道路（株）","地方道路公社等","道路2（再掲）","街路2（再掲）","公園","下水道","災害復旧","土木2","港湾・漁港","空港","環境衛生","農林関係公共事業","その他土木","鉄道軌道","電力","電気通信","上・工業用水道","土地造成","その他土木","W在来住宅","W量産住宅","RC在来住宅","RC量産住宅","S在来住宅","S量産住宅","W工場・倉庫","W事務所・その他","SRC工場・倉庫","SRC事務所・その他","RC工場・倉庫","RC学校","RC事務所・その他","S工場・倉庫","S事務所・その他"]
["年度","建設総合","建築総合","住宅総合","木造住宅W","非木造住宅","鉄骨鉄筋SRC","鉄筋RC","鉄骨S","ｺﾝｸﾘｰﾄﾌﾞﾛｯｸその他CB","非住宅総合","木造非住宅W","非木造非住宅","鉄骨鉄筋SRC","鉄筋RC","鉄骨S","ｺﾝｸﾘｰﾄﾌﾞﾛｯｸその他CB","建築補修","土木総合","公共事業","土木1（含む災害復旧）","土木1（除く災害復旧）","治水総合","河川","河川総合開発（水資源含む）","砂防","海岸","道路総合","一般道路","道路1","道路改良","道路舗装","道路橋梁","道路補修","街路1","街路改良","街路舗装","街路橋梁","区画整理","有料道路","高速道路（株）","首都高速道路（株）","阪神高速道路（株）","地方道路公社等","道路2（再掲）","街路2（再掲）","公園","下水道","災害復旧","土木2","港湾・漁港","空港","環境衛生","農林関係公共事業","その他土木","鉄道軌道","電力","電気通信","上・工業用水道","土地造成","その他土木","W在来住宅","W量産住宅","RC在来住宅","RC量産住宅","S在来住宅","S量産住宅","W工場・倉庫","W事務所・その他","SRC工場・倉庫","SRC事務所・その他","RC工場・倉庫","RC学校","RC事務所・その他","S工場・倉庫","S事務所・その他"]
[1951,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***",11.1,10.6,10.7,"***",9.1,12.7,10.9,10.4,10.4,"***","***","***","***",10.8,"***","***","***","***","***","***","***","***","***","***","***",10.7,13.3,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1952,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***",12.3,11.9,12,"***",10.5,13.5,12,11.4,11.4,"***","***","***","***",11.8,"***","***","***","***","***","***","***","***","***","***","***",11.3,14.3,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1953,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***",13.3,12.9,13.1,"***",11.4,14.7,12.9,12.2,12.1,"***","***","***","***",12.8,"***","***","***","***","***","***","***","***","***","***","***",12.4,15.3,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1954,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***",13.4,13.1,13.3,"***",11.8,14.9,12.9,12.3,12.2,"***","***","***","***",12.9,"***","***","***","***","***","***","***","***","***","***","***",13.1,15.3,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1955,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***",13.1,13,13.5,"***",10.7,14.6,12.6,12.1,11.9,"***","***","***","***",12.7,"***","***","***","***","***","***","***","***","***","***","***",13,15.4,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1956,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***",14.4,14.2,14.7,"***",11.8,15.8,13.8,13.2,13,"***","***","***","***",13.8,"***","***","***","***","***",16.899999999999999,"***","***","***",13.5,"***",14.1,17.100000000000001,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1957,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***",15.2,15,15.6,"***",12.8,16.899999999999999,14.6,13.8,13.8,"***","***","***","***",14.6,"***","***","***","***","***",17.5,"***","***","***",14.3,"***",14.8,18.100000000000001,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1958,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***",14.9,14.9,15.4,"***",12.7,16.100000000000001,14,13.3,13.1,"***","***","***","***",14.4,"***","***","***","***","***",16.8,"***","***","***",13.6,"***",14.5,17.5,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1959,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***",15.4,15.5,16.2,"***",13.1,16.5,14.7,14,13.9,"***","***","***","***",14.9,"***","***","***","***",18.399999999999999,17.5,23,"***","***",14.5,16,15.3,17.899999999999999,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1960,18.8,19.899999999999999,18.100000000000001,17.5,20.399999999999999,"***","***","***","***",21.8,18.899999999999999,22.6,"***","***","***","***","***",17.5,16.2,"***",16.3,16.399999999999999,17.3,"***",14.2,17.3,15.6,14.8,14.6,"***","***","***","***",15.8,"***","***","***","***",19.399999999999999,18.2,23.4,"***","***",15.2,17.3,16.3,19,"***","***","***","***","***","***",19.2,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1961,20.8,22.1,20.8,20.3,22.3,"***","***","***","***",23.6,21.7,23.9,"***","***","***","***","***",19,17.7,"***",18.100000000000001,18.399999999999999,19.100000000000001,"***",16.100000000000001,19.3,17.3,16.3,16,"***","***","***","***",17.399999999999999,"***","***","***","***",21,19.600000000000001,24.5,"***","***",16.7,19.399999999999999,18.5,21,"***","***","***","***","***","***",20.5,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1962,21.2,22.4,21.2,20.6,22.6,"***","***","***","***",23.8,21.9,24,"***","***","***","***","***",19.600000000000001,18.600000000000001,"***",19,19.3,20,"***",17.3,20.2,18,17.100000000000001,16.899999999999999,"***","***","***","***",18.3,"***","***","***","***",21.1,19.899999999999999,24.1,"***","***",17.5,20,19.5,21.8,"***","***","***","***","***","***",21,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1963,21.8,23.1,22,21.7,23.3,"***","***","***","***",24.2,22.8,24.3,"***","***","***","***","***",20.100000000000001,19.100000000000001,"***",19.5,19.899999999999999,20.7,20.5,17.899999999999999,20.6,18.399999999999999,17.5,17.399999999999999,"***","***","***","***",18.600000000000001,"***","***","***","***",21.6,20.3,24.5,26.6,"***",17.899999999999999,20.399999999999999,20.100000000000001,22.2,"***","***","***","***","***","***",21.6,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1964,22.8,23.7,22.6,22.2,23.9,"***","***","***","***",24.9,23.2,25.1,"***","***","***","***","***",21.3,20,"***",20.2,20.8,21.6,21.9,18.8,21.4,18.899999999999999,18.100000000000001,18,"***","***","***","***",19.399999999999999,"***","***","***","***",21.9,20.8,24.6,27,"***",18.600000000000001,20.8,20.9,23,"***","***","***","***","***","***",22.9,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1965,23.5,24.2,23.3,22.9,24.5,"***","***","***","***",25.4,23.8,25.7,"***","***","***","***","***",22.2,20.7,"***",20.8,21.5,22.2,22.4,19.5,21.9,19.5,18.7,18.5,"***","***","***","***",19.899999999999999,"***","***","***","***",22.3,21.2,24.7,27.1,"***",19.100000000000001,21.3,21.6,23.7,"***","***","***","***","***","***",24.1,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1966,25.2,26.1,25.2,24.7,26.1,"***","***","***","***",27,25.8,27.1,"***","***","***","***","***",23.9,22.3,"***",22.4,23,23.7,24,21.2,23.8,21,20.2,20,"***","***","***","***",21.5,"***","***","***","***",23.8,23,25.9,28.6,"***",20.6,22.7,23.4,25.3,"***","***","***","***","***","***",26.1,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1967,26.7,27.7,27.1,26.7,27.6,"***","***","***","***",28.3,27.8,28.3,"***","***","***","***","***",25.3,24.3,"***",24.1,24.6,25.1,25.4,23.6,25.6,22.8,22.1,22,"***","***","***","***",23.6,"***","***","***","***",24.8,24.1,26.9,29.5,"***",22.4,24.3,25.3,26.7,"***","***","***","***","***","***",26.7,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1968,27.7,28.6,28.3,28,28.4,"***","***","***","***",29,29,29,"***","***","***","***","***",26.2,25,"***",24.7,25.5,26,26,24.6,26.3,23.3,22.7,22.5,"***","***","***","***",24.2,"***","***","***","***",25.2,24.4,27.4,30,"***",23,25,26.2,27.5,"***","***","***","***","***","***",27.7,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1969,29.4,30.4,29.9,29.8,30.2,"***","***","***","***",30.7,30.8,30.8,"***","***","***","***","***",28.1,26.5,"***",26.3,27.2,27.6,28,26.1,28,24.7,23.9,23.7,"***","***","***","***",25.4,"***","***","***","***",26.8,26.2,29.1,31.7,"***",24.3,26.4,27.9,29.5,"***","***","***","***","***","***",30.2,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1970,31.3,32.1,32,32,32.1,31.8,31.1,33.299999999999997,31.6,32.4,32.700000000000003,32.4,33.299999999999997,32.299999999999997,32.4,30.8,"***",30,28.3,28,27.9,29.2,29.6,30.2,28.2,29.7,26.2,25.4,25.2,28,19.3,30.7,20.9,27.1,27.9,19.8,30.9,26.1,28.4,27.5,30.8,33.299999999999997,"***",25.8,28.1,30,31.7,28.2,29.3,"***","***","***","***",32.200000000000003,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1971,31.7,32.6,32.5,32.4,32.5,32.299999999999997,31.4,33.700000000000003,31.7,32.6,33,32.799999999999997,33.5,32.6,32.9,31.1,"***",30.6,29.1,28.9,28.7,30.1,30.2,30.8,29.3,30.5,26.9,26.4,26.2,28.9,20.399999999999999,31.1,22,28,28.7,20.9,31.4,27.2,28.9,28,30.8,33.6,"***",26.6,28.7,31,32.4,29.5,30.1,"***","***","***","***",32.299999999999997,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1972,34.6,36.1,36.799999999999997,37.9,35.299999999999997,34.9,34.200000000000003,36.299999999999997,35.700000000000003,35.299999999999997,39.1,35,35.6,35,35,35.200000000000003,"***",32.4,31,30.6,30.5,32,32.1,33.1,31.2,32.4,28.6,27.9,27.7,30.7,21.1,33,23,29.5,30.2,21.7,33.5,28.6,30.8,29.9,33.200000000000003,35.4,"***",28.1,30.5,33,34.299999999999997,31.4,32.1,"***","***","***","***",34.1,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1973,43.7,45.2,46.3,47.7,44.6,44.1,43.5,45.5,45.8,44.2,48.9,44,44.6,44.7,43.5,45.1,"***",41.5,39.1,38.700000000000003,38.5,40.4,40.5,41.8,39.200000000000003,41.3,36.1,35.1,34.799999999999997,39.1,26.1,41.5,28.7,37.299999999999997,38.6,26.5,42.4,35.5,39.5,38.299999999999997,43.7,45.5,"***",35.5,38.799999999999997,41.4,43.8,39.6,40.299999999999997,"***","***","***","***",44.2,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1974,51.8,52.7,52.8,53.1,52.6,52,51,54.5,51.5,52.5,53.6,52.5,53.3,52.4,52.8,50.4,"***",50.9,48.9,48.5,48.4,49.7,49.8,51.5,48.4,49.8,46,45.1,44.7,47.9,36.799999999999997,50.8,39.200000000000003,47.4,48.1,38.200000000000003,51.5,46.5,48.5,47.1,52.3,55.8,"***",45.4,48.7,50.9,53.1,48.8,50,"***","***","***","***",53.8,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1975,52.4,53.1,53.2,53.6,52.9,52.5,51.3,54.7,51.8,52.9,52.8,52.9,53.7,52.8,53,50.4,"***",51.6,49.6,49.2,49.1,50.7,50.6,52.5,49.4,50.5,46.8,45.9,45.6,48.6,37.799999999999997,51.3,40,48,48.5,39.299999999999997,52.4,47.5,49,47.7,52.8,55.9,"***",46.1,49.3,51.8,53.7,50,51,"***","***","***","***",54.2,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1976,56.8,57.9,58.2,58.6,57.6,57.2,56.2,59.2,56.3,57.5,60.2,57.1,58.1,57.6,57.1,54.9,"***",55.1,53,52.5,52.6,54.4,54.5,56.3,52.8,53.6,50,49,48.6,51.7,39.9,55.8,42.8,51.1,51.7,41.5,57,50.5,53,51.5,57.1,61.8,"***",49.3,52.8,54.2,57.6,53.2,54.2,"***","***","***","***",57.9,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1977,59.2,60,60.1,60.3,60,59.8,58.7,61.8,58.3,60.6,60.4,59,60.7,60.2,59.7,56.9,"***",57.1,56.4,55.9,55.7,57.8,57.6,59.2,57,57.8,53.3,52.5,52,55.3,43.2,58.2,45.8,54.5,55,44.9,59.8,54.1,56,54.4,60.1,64.5,"***",52.6,56.1,57.7,60.5,57.2,57.7,"***","***","***","***",60.2,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1978,62.4,62.7,62.7,62.6,62.8,62.8,61.7,64.3,61.1,62.8,63.3,62.8,63.5,63.6,62.4,59.8,"***",61.9,60.6,59.9,59.8,62.7,62.5,63.6,62.8,63.9,56.8,55.7,55.3,60.1,44.6,62,47.1,58.2,58.7,46.2,64.3,58.2,60.1,58.4,64.099999999999994,69.599999999999994,"***",56,60.1,62.4,64.599999999999994,62.7,62.6,"***","***","***","***",63.6,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1979,69.2,69.8,70.8,71.8,69.099999999999994,68.599999999999994,68.099999999999994,70.5,68.900000000000006,68.7,74.599999999999994,68.3,68.900000000000006,69.599999999999994,67.3,67.7,"***",68.2,66.900000000000006,66.5,66.2,68.599999999999994,68.3,69.599999999999994,68.8,69.900000000000006,63.9,63,62.4,66.3,54,66.099999999999994,55.7,65.8,66.2,56.2,69.2,65.7,65.8,64.3,69,74.2,"***",63,67.099999999999994,69.400000000000006,70.2,68.900000000000006,68.5,"***","***","***","***",69.900000000000006,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1980,75.400000000000006,75.400000000000006,76,76.8,75.2,74.3,73.8,77.2,74.3,74.5,77.8,74.3,75,75.5,73.599999999999994,72.7,"***",75.400000000000006,74.7,74.5,74.3,75.5,74.7,76.599999999999994,76.7,77.2,73.400000000000006,72.8,72.400000000000006,73.599999999999994,69,71.900000000000006,69.900000000000006,75.2,75.400000000000006,72.599999999999994,75.2,75.099999999999994,73.5,72.3,75.900000000000006,79,"***",72.599999999999994,75.7,75.900000000000006,76.5,75.900000000000006,75.3,"***","***","***","***",76.3,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1981,75.7,75.3,75.3,75.3,75.400000000000006,74.8,74.3,76.8,74.3,75.099999999999994,76.8,75,75.7,76.2,74.3,73.2,"***",76.5,76.2,76,75.900000000000006,76.599999999999994,75.8,77.900000000000006,77.3,77.599999999999994,75.599999999999994,75.400000000000006,75,75,74.599999999999994,72.3,74.3,77.400000000000006,77.099999999999994,79.099999999999994,75.400000000000006,77.400000000000006,74.7,73.5,76.599999999999994,79.8,"***",74.900000000000006,77.599999999999994,76.599999999999994,77.400000000000006,76.900000000000006,76.599999999999994,"***","***","***","***",76.900000000000006,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1982,75.900000000000006,75.900000000000006,75.900000000000006,75.900000000000006,76,75.5,75,77.400000000000006,75,75.599999999999994,77.400000000000006,75.5,76.2,76.900000000000006,74.7,73.8,"***",76.400000000000006,75.900000000000006,75.7,75.400000000000006,77,76.400000000000006,78.400000000000006,77.8,77.8,74.400000000000006,73.900000000000006,73.599999999999994,74.7,69.8,72.400000000000006,71.599999999999994,76,76.2,74.099999999999994,75.900000000000006,75.5,74.599999999999994,73.400000000000006,77,79.3,"***",73.7,76.5,76,77.599999999999994,77.2,76.3,"***","***","***","***",77.2,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1983,75.900000000000006,76,75.8,75.3,76.400000000000006,76,75.3,77.8,74.900000000000006,76,76.8,76.099999999999994,76.8,77.400000000000006,75.400000000000006,74.2,"***",76.099999999999994,75.3,75.2,75,76.5,75.8,77.900000000000006,77.400000000000006,77.3,73.900000000000006,73.3,72.900000000000006,74.2,68.400000000000006,72.400000000000006,70.7,75.099999999999994,75.400000000000006,72.599999999999994,76.099999999999994,74.5,74.2,72.900000000000006,77.400000000000006,79.599999999999994,"***",73.099999999999994,76,75.400000000000006,77.5,76.900000000000006,75.900000000000006,"***","***","***","***",77.2,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1984,77.599999999999994,77.8,77.400000000000006,76.900000000000006,78.099999999999994,77.8,77.2,79.400000000000006,76.599999999999994,77.900000000000006,78.400000000000006,78,78.7,79.2,77.2,76,"***",77.400000000000006,76.5,76.599999999999994,76.400000000000006,77.599999999999994,77,79.2,78.400000000000006,78.099999999999994,75.3,74.7,74.3,75.400000000000006,70.2,73.7,72.599999999999994,76.5,76.8,74.599999999999994,77.599999999999994,75.8,75.7,74.2,79.2,81.2,"***",74.599999999999994,77.400000000000006,76.8,78.8,77.900000000000006,77,"***","***","***","***",78.599999999999994,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1985,77.2,77.8,77.599999999999994,77.099999999999994,78.099999999999994,77.5,77,79.599999999999994,76.599999999999994,77.8,78.599999999999994,77.8,78.400000000000006,78.8,77.3,76,"***",76.5,75.5,75.5,75.400000000000006,75.900000000000006,75.5,78.099999999999994,74.8,74.5,74.7,74.3,74,74.2,71.7,72.400000000000006,73.599999999999994,75.8,75.8,76.400000000000006,76.099999999999994,75.7,74.599999999999994,73.2,77.900000000000006,80.7,72.400000000000006,74.099999999999994,76.7,76.5,77.900000000000006,75.5,75.599999999999994,75.7,78,81.099999999999994,74.5,78,77.3,78.5,84.3,77.7,78.099999999999994,77.2,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1986,76.7,77.400000000000006,77.2,76.8,77.400000000000006,76.900000000000006,76.400000000000006,78.599999999999994,76.2,77.400000000000006,78.2,77.400000000000006,77.900000000000006,78.3,76.900000000000006,75.8,"***",76,75.3,75.2,75.099999999999994,76.2,75.599999999999994,78.599999999999994,75.599999999999994,74.8,74.3,74,73.7,74.5,70.099999999999994,71.8,72.8,75.400000000000006,75.400000000000006,74.5,75.599999999999994,75.400000000000006,73.8,72.8,76.8,78.3,72.099999999999994,73.7,76,76.5,77.099999999999994,75.7,75.5,75.8,76.900000000000006,79.2,74.599999999999994,77.2,75.8,77.599999999999994,81.8,76.8,77.400000000000006,76.599999999999994,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1987,78.099999999999994,78.900000000000006,79.2,79.3,78.8,78.400000000000006,78,79.900000000000006,77.8,78.5,80.900000000000006,78.3,79,79.599999999999994,77.7,77,"***",77,76.5,76.400000000000006,76.3,77.8,77.2,80,77.3,76.2,75.400000000000006,75,74.7,75.7,70.099999999999994,73.3,73.400000000000006,76.5,76.599999999999994,74.400000000000006,76.900000000000006,76.400000000000006,75.2,74.3,78.3,79.7,73,74.900000000000006,77.2,77.8,78.2,77.3,76.599999999999994,77,77.5,80,75.7,78,77.7,78.2,83.4,77.3,78,77.2,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1988,79.599999999999994,80.2,80.2,80.2,80.3,79.900000000000006,79.400000000000006,81.5,79.2,80.099999999999994,81.900000000000006,80,80.599999999999994,81.099999999999994,79.5,78.599999999999994,"***",78.7,78.099999999999994,78.099999999999994,78,79.8,79.2,82.2,79,77.900000000000006,77.099999999999994,76.599999999999994,76.400000000000006,77.400000000000006,71.2,74.7,74.900000000000006,78.099999999999994,78.2,75.400000000000006,78.5,78,77,76,80,80.900000000000006,74.7,76.599999999999994,78.7,79.3,79.7,79,78.2,78.900000000000006,79,81.099999999999994,77.2,79.5,79.5,80.099999999999994,86,78.7,79.5,78.7,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1989,83.8,84.7,85,85.1,84.9,84.2,83.7,86.3,83.6,84.3,87.1,84.1,84.7,85.4,83.6,82.7,"***",82.6,82.1,82.1,82,84.1,83.6,86.9,82.7,81.599999999999994,81.099999999999994,80.599999999999994,80.3,81.3,75,78.8,79,82.2,82.3,79.400000000000006,82.6,81.900000000000006,80.900000000000006,80,84,85,78.400000000000006,80.5,82.8,83.3,83.7,82.9,81.900000000000006,82.7,83,84.6,80.900000000000006,83.4,83.8,83.9,90.4,82.4,83.1,82.4,"***","***","***","***","***","***","***","***","***","***","***","***","***","***","***"]
[1990,86.7,87.5,87.8,87.8,87.8,87.1,86.7,89.1,86.5,87.1,89.9,87,87.5,88.3,86.3,85.6,"***",85.5,85.1,85.2,85,87.4,86.9,90.4,85.8,84.6,84.2,83.8,83.5,84.5,78.900000000000006,81.8,82.6,85.5,85.6,83.5,85.9,85.1,83.9,83.1,87,87.9,81.599999999999994,83.7,86,85.7,86.6,86.1,84.9,85.7,86.6,87.1,84,86.2,86.9,86.5,93.2,85.3,86.2,85.3,87.8,87.4,86.7,89.2,86.1,91.4,89.4,89.9,86.9,87.6,86.7,88,88.5,85.9,86.6]
[1991,88.9,89.6,89.9,89.8,90,89.4,88.9,91.1,88.9,89.2,91.9,89.1,89.6,90.4,88.5,87.9,"***",87.8,87.5,87.5,87.4,89.9,89.4,92.9,88.2,87.2,86.6,86.2,85.9,87.1,80.900000000000006,83.8,84.6,88.1,88.1,85.4,88,87.9,85.9,85,88.8,89.9,84,86,88.4,88.3,89.1,88.6,87.3,88.1,88.8,89.7,86.3,88.3,88.1,87.8,93,87.6,89,87.6,89.9,88.3,89,91.9,88.4,92.9,91.4,91.9,89.1,89.7,88.8,90.2,90.6,88,88.8]
[1992,90.1,90.9,91.2,91.4,91.1,90.6,90.2,92.2,90.3,90.4,93.4,90.3,90.8,91.6,89.6,89.1,"***",89,88.8,88.8,88.7,91.3,90.8,94.2,89.4,88.6,87.8,87.6,87.2,88.8,81.8,84.6,85.5,89.3,89.2,85.8,88.6,89.7,86.8,85.6,88.8,90.6,85.5,87.2,89.4,89.5,90.4,89.8,88.5,89.3,89.4,90.7,87.7,89.2,88.8,88.6,93.4,88.6,90.2,88.6,91.5,90.1,90.3,93.3,89.7,93.8,92.9,93.4,90.2,90.9,89.9,91.4,91.8,89.2,89.9]
[1993,90.6,91.9,92.7,93.5,91.9,91.3,91,93,91,90.6,94.9,90.5,91,92.1,89.8,89.6,"***",88.9,89,89,88.9,91.5,91.1,94.4,89.6,88.8,87.8,87.9,87.6,89.3,82,84.4,85.7,89.4,89.2,85.5,88.2,90.6,86,85.2,87.7,90.1,85.8,87.4,89.3,89.7,90.6,89.9,88.6,89.1,89,90.7,87.8,88.7,87.2,87.8,90.7,88.4,90.4,88.6,93.5,95.5,91.1,93.9,90.3,94.8,94.4,94.9,90.4,91.2,90.3,92.1,92.2,89.3,90]
[1994,90.9,92.1,92.9,93.9,91.9,91.3,91.1,92.8,91.1,90.6,95.2,90.4,91,91.9,89.8,89.7,"***",89.4,89.4,89.4,89.3,91.8,91.4,94.7,90,90.1,88.3,88.4,88.1,90.1,83,84.4,86.4,90.1,89.7,86,88.1,91.3,85.9,85.2,87.1,90,86.4,88,89.6,90.4,91,90.5,89.1,89.9,89.3,90.9,88.2,89.2,87.9,88.4,92,88.6,91.4,88.8,93.8,94.7,91.1,93.9,90.6,94.2,94.6,95.2,90.2,91.1,90,92,92.1,89.4,90.1]
[1995,91,92.1,92.7,93.5,91.9,91.5,91.3,92.8,91.3,90.9,94.8,90.7,91.2,92.2,90.1,89.9,"***",89.7,89.7,89.8,89.7,92.2,91.9,95.1,90.5,90.5,88.8,89,88.7,90.7,83.2,84.8,86.6,90.3,90,86,88.3,91.8,86.4,85.5,87.3,90.3,87,88.5,90,90.7,91.2,90.9,89.4,90.3,89.3,91.2,88.7,89.4,88.5,88.9,93,88.8,91.5,89,93.5,93.3,91.2,94.1,90.8,93.7,94.4,94.8,90.5,91.3,90.3,92.1,92.3,89.6,90.4]
[1996,91.2,92.5,93.3,94.3,92.3,91.8,91.7,93.2,91.7,91.1,95.6,90.9,91.4,92.5,90.2,90.1,"***",89.7,89.7,89.9,89.7,92.3,91.9,95.1,90.7,90.4,88.8,89,88.7,90.6,83,84.9,86.6,90.4,90.1,86,88.4,91.9,86.5,85.6,87.4,90.4,87,88.5,90.1,90.6,91.2,90.9,89.3,89.9,88.8,91.2,88.7,89.3,88.4,88.6,92.4,88.5,91.5,88.9,94.3,94.3,91.7,94.2,91.1,94.2,95.2,95.6,90.8,91.5,90.7,92.6,92.6,89.7,90.5]
[1997,91.9,93.1,93.8,94.6,93,92.6,92.4,93.9,92.3,91.9,95.8,91.7,92.3,93.3,91.1,90.9,"***",90.4,90.5,90.6,90.5,93.1,92.6,96,91.6,91.1,89.5,89.7,89.4,91.4,83.6,85.6,87.3,91.1,90.8,86.6,89.2,92.6,87.3,86.4,88.2,91.1,87.7,89.2,90.8,91.4,92,91.5,90.1,90.5,89.4,92,89.5,90.1,89.2,89.4,93.3,89.4,92.3,89.7,94.6,94.5,92.4,94.8,91.8,94.9,95.4,95.8,91.6,92.4,91.5,93.3,93.4,90.6,91.3]
[1998,90.2,91.3,91.7,92.3,91.2,90.7,90.5,92.1,90.6,90.3,93.6,90.2,90.6,91.6,89.7,89.4,"***",88.8,88.9,89.1,88.9,91.6,91,94.5,90.2,89.6,87.9,88.1,87.8,89.8,82.1,84,85.7,89.5,89.2,85.1,87.6,91,85.7,84.9,86.5,89.4,86.1,87.6,89.2,89.8,90.5,90.1,88.5,88.9,87.8,90.3,87.9,88.3,87,87.5,90.8,88,90.8,88.1,92.3,91.8,90.5,93.2,90.2,93,93.2,93.6,90,90.7,89.6,91.5,91.7,89.2,89.9]
[1999,89.3,90.4,91,91.7,90.3,89.9,89.7,91.2,89.8,89.4,92.8,89.2,89.7,90.6,88.7,88.5,"***",87.9,88.1,88.2,88.1,90.7,90.2,93.5,89.5,88.5,87.1,87.3,87,88.9,81.2,83.2,84.9,88.7,88.5,84.3,86.8,90.2,84.9,84,85.7,88.5,85.3,86.7,88.4,89,89.7,89.3,87.6,87.8,86.7,89.4,87.1,87.3,85.8,86.4,89.5,87,90,87.2,91.7,91.4,89.7,92.4,89.3,92.1,92.4,92.8,89.1,89.8,88.7,90.6,90.7,88.3,88.9]
[2000,89.5,90.6,91.1,91.6,90.5,90.1,90,91.4,90,89.6,92.8,89.4,89.9,90.9,88.9,88.7,"***",88.2,88.4,88.5,88.4,90.9,90.4,93.6,89.7,88.6,87.4,87.6,87.3,89.2,81.5,83.5,85.3,89.1,88.9,84.8,87.2,90.7,85.3,84.4,86.1,88.9,85.7,87.1,88.8,89.5,90,89.6,88,88,87.1,89.8,87.5,87.6,86.3,86.8,89.9,87.2,90.3,87.5,91.7,91.3,90,92.6,89.5,92.2,92.5,92.8,89.4,90,89.2,90.9,91,88.5,89]
[2001,88,89.1,89.6,90.1,89.1,88.6,88.5,89.9,88.5,88.2,91.2,88,88.6,89.4,87.5,87.3,"***",86.7,86.8,86.9,86.7,89,88.6,91.3,87.8,87.1,85.9,85.9,85.6,87.5,80.099999999999994,82,83.7,87.5,87.3,83.4,85.5,89,84,83.1,84.8,87.5,84.4,85.5,87.2,87.9,88.4,88.1,86.4,86.4,85.7,88.3,85.9,86,84.7,85.3,88.3,85.6,88.8,86,90.1,90,88.5,91.4,87.9,91,90.9,91.2,88,88.6,87.7,89.4,89.5,87.1,87.6]
[2002,87.1,88.2,88.7,89,88.4,87.9,87.9,89.1,87.6,87.4,90.1,87.3,87.8,88.6,86.7,86.5,"***",85.8,85.8,86,85.8,87.8,87.5,89.9,86.4,85.9,85,85.1,84.8,86.6,79,81.3,82.8,86.4,86.1,82.2,84.7,87.9,83.4,82.7,84.1,86.6,83.6,84.7,86.2,86.8,87.5,87.2,85.6,85.5,84.8,87.3,85.1,85.2,84.1,84.4,87.3,85,87.9,85.1,89,89,87.9,90.5,86.8,90.4,89.8,90.1,87.2,87.9,87.1,88.7,88.7,86.4,86.8]
[2003,87.6,88.8,89.2,89.4,89,88.8,88.7,89.5,88.3,87.8,90.4,87.7,88.4,89.3,87,87.2,"***",86.4,86.4,86.5,86.4,88.2,88,90,86.9,86.5,85.6,85.5,85.2,86.9,79.5,81.900000000000006,83.5,86.7,86.5,82.5,85.5,88.3,84.9,84.4,85.2,87.6,84.4,85.3,86.7,87.3,87.7,87.7,86.1,86.4,85.4,87.8,85.7,86,85.3,85.2,87.9,86,88.4,85.5,89.5,89.6,88.7,90.8,87,90.8,90.3,90.4,88,88.5,88.1,89.4,89.4,86.9,87.1]
[2004,88.6,89.6,90.1,89.9,90.2,90,90.1,90.5,89,88.8,90.9,88.6,89.4,90.3,88,87.7,"***",87.4,87.3,87.4,87.3,88.7,88.9,90.2,87.3,87.2,86.7,86.4,86.2,87.7,80.3,84.1,84.7,86.9,86.6,82.9,86.7,88.6,86.9,86.6,86.2,88.5,86,86.6,87.1,87.5,88.6,88,87.1,87.7,86.2,88.1,86.6,87.5,87.6,86.9,89.8,87.5,88.9,86.8,89.9,90.5,90.1,91.3,87.6,92.1,90.8,90.8,88.9,89.4,89.2,90.3,90.4,87.9,88.1]
[2005,89.7,90.4,90.8,90.5,91.1,90.5,90.8,91.4,89.6,89.6,91.5,89.5,90.2,90.9,89,88.4,"***",88.8,88.6,88.7,88.6,89.8,89.9,90.9,88.3,88.2,88.1,88,88,89.4,83.5,85.5,86.5,88.1,87.6,85,87.5,89.9,88.1,88,86.6,89.4,88.5,88.1,88,88.5,89.9,88.8,88.3,88.7,87.4,89.3,88,89.2,89.4,89.3,93,89,90,88.2,90.5,90.9,90.8,92,88.4,93.2,91.1,91.5,89.5,90.3,89.7,90.8,91,88.8,89.1]
[2006,91.5,92.2,92.6,92.3,92.8,92.3,92.6,93.1,91.3,91.4,93.3,91.3,92.1,92.9,90.7,90.1,"***",90.6,90.1,90.2,90.1,91,91.1,92.2,89.3,89.2,89.7,89.6,89.5,90.7,86.3,86.7,88.4,89.9,89.3,88.6,90.3,91.7,90.3,90.2,88,93.1,91,89.7,89.8,90.2,91.4,90.1,89.9,90,89.3,91.1,89.6,91.5,92.9,93.5,96.5,90.6,91.5,89.7,92.3,93,92.6,93.6,90,94.9,92.9,93.3,91.4,92.2,91.9,92.8,93,90.5,90.8]
[2007,93.8,94.5,94.8,94.5,95.2,94.8,95,95.3,93.4,93.8,95.5,93.7,94.6,95.5,93.1,92.6,"***",93,92.3,92.3,92.3,92.6,92.9,93.8,90.7,91.1,92.1,91.8,91.7,92.8,88.9,89.3,90.6,92.2,91.5,90.9,94.4,94.1,93.8,93.8,91.6,97.2,93.7,92,92.3,91.9,93.4,92,92.5,92.3,92.3,93.6,92.2,94.2,95.8,96.3,98.4,93.5,93.9,92.2,94.5,95.3,95,95.8,92,97.3,95.1,95.5,94.1,94.6,94.6,95.4,95.5,93,93.1]
[2008,96.8,97.2,97.3,96.4,98.2,98.2,98.1,98.4,96.2,96.9,97.5,96.9,97.7,98.3,96.4,95.7,"***",96.5,95.9,95.8,95.8,95.6,96.2,96.4,93.2,94,95.9,95.6,95.4,95.9,94.2,94.1,95.4,95.9,95.3,94,98.2,97.3,98.6,98.7,97.5,100.7,97.5,95.8,95.9,94.1,96.6,94.6,96.4,95.9,96.8,96.8,96.4,97.5,98.5,97.9,99.6,98.8,97,95.9,96.4,97.6,98.1,98.5,95,100.5,97.1,97.5,97.6,97.7,97.6,98.3,98.4,96.4,96.3]
[2009,93.4,93.6,94,93.9,94.1,93.9,94.2,93.9,92.8,92.9,94.8,92.8,93.6,94.3,92.3,91.4,"***",93.1,92.7,92.7,92.7,92.6,92.8,93.2,91.1,92,92.7,92.6,92.6,93.1,92.5,88.6,92.8,92.9,92.6,92.6,90,93.9,92.3,92.1,90.3,93.6,93.7,92.7,92.7,91.3,93.7,92.3,92.9,92.5,93,93.1,92.8,93.6,93.9,93.1,96.5,94,94.7,92.4,93.9,94.1,94.2,95.8,91.5,95.2,94.2,94.9,93,93.7,93.1,94.1,94.4,92.1,92.4]
[2010,93.5,93.5,93.8,93.7,93.9,93.9,94.2,93.7,92.7,92.9,94.6,92.8,93.6,94.4,92.2,91.6,"***",93.4,93.1,92.9,92.8,92.5,92.8,93,91.1,92.1,93,92.9,92.9,93.3,93.5,89,93.1,92.9,92.8,93.5,92.2,94.1,93.7,93.7,90.9,95.2,94.4,93.1,92.8,91.5,93.5,92.3,93.5,92.8,93.9,93.2,93.4,93.9,94.9,94,96.8,94.1,94.6,92.4,93.7,94.3,94.2,95.4,91.2,95.1,94,94.6,93.1,93.6,93.4,94.2,94.5,92.1,92.2]
[2011,94.7,94.7,95.1,94.9,95.1,95.1,95.4,94.9,94,94.2,95.7,94.1,94.8,95.7,93.4,92.9,"***",94.7,94.4,94.4,94.4,94.1,94.4,94.4,92.5,93.3,94.6,94.3,94.3,94.9,95.2,90.4,94.6,94.5,94.2,94.8,95.1,95.2,95.5,95.8,92,96.2,95.7,94.6,94.3,93,94.9,93.7,94.7,94.2,95.6,94.5,95,95.1,96.2,95,97.1,95.3,95.9,93.6,94.9,95.9,95.4,96.6,92.5,96.2,95.2,95.7,94.3,94.9,94.8,95.6,95.8,93.4,93.4]
[2012,94.1,93.9,94.2,94,94.3,94.3,94.6,94,93.3,93.6,94.8,93.5,94.1,94.8,92.9,92.4,"***",94.2,94.1,94.1,94.1,93.7,94,93.8,92.4,92.9,94.1,94,93.9,94.5,95.2,89.7,94.2,94.4,94.1,94.5,93.7,94.9,94.6,94.7,92.1,94.9,95,94.1,94.1,94.3,94.5,93.2,94.4,94,95.5,94.4,94.5,94.4,95.1,94.2,96.3,94.7,95.2,93.3,94,94.5,94.6,95.7,92,95.1,94.2,94.8,93.7,94.2,94.1,94.7,94.9,92.9,92.9]
[2013,96.5,96.5,97,97,96.9,96.6,97.2,96.7,95.5,95.9,97.1,95.8,96.2,97,95.3,94.8,"***",96.4,96.3,96.3,96.3,95.9,96.2,95.9,94.8,95.4,96.5,96.2,96.1,96.8,97.3,93.2,96,96.4,96.1,96.3,96.3,97,97.6,97.9,94.9,96.9,97,96.4,96.3,95.7,96.3,95.4,96.7,96.6,97.3,96.3,96.7,96.6,97.5,96.6,98,96.6,96.9,95.6,97,97.4,97.2,97.5,94.5,97.9,96.9,97,96,96.3,96.5,96.9,97.1,95.3,95.3]
[2014,99.8,99.8,100.2,100,100.3,99.5,100.4,100.2,98.9,99.3,99.9,99.3,99.3,100,99.2,98.6,"***",99.7,99.7,99.7,99.7,99.4,99.6,99.6,98.8,99.4,99.9,99.5,99.5,100.2,100.5,98.4,98.8,99.7,99.6,99.1,99.8,100,101.2,101.4,99.2,99.6,99.8,99.8,99.9,99.7,99.4,99.3,100,100.3,100,99.8,99.9,99.7,100.5,99.6,100.5,99.5,99.4,99.3,100,100.3,100.4,100.2,98.6,100.9,99.7,99.9,99.1,99.4,99.7,99.7,100.1,99,99.2]
[2015,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[2016,100.3,100.3,100.3,100.4,100.1,99.9,100.2,100,100.2,100.3,100.3,100.3,100.3,100,100.4,100.3,100.1,100.3,100.4,100.4,100.4,100.8,100.7,100.9,100.8,100.5,100.4,100.4,100.5,100.5,99.8,100.5,100.5,100.3,100.4,99.7,100.4,99.9,100.1,100.1,100.4,98.5,100.1,100.4,100.2,100.2,100.5,100.5,100.4,100.3,100.1,100.7,100.5,100,99.7,100,100,100.1,100.4,100.1,100.4,100.3,100.2,99.6,100.4,99.8,100.4,100.3,100,100.4,100.1,100.2,99.9,100.5,100.4]
[2017,102.3,102.2,102.1,101.9,102.3,102.1,102.5,102,102.5,102.3,102,102.3,102.1,102.1,102.4,102.4,102,102.4,102.6,102.6,102.6,103.1,103.1,103,103.2,103,102.6,102.6,102.6,102.7,101.3,103.2,102.3,102.6,102.5,101.8,103.1,102.8,102.8,102.9,102.7,100.7,102.1,102.7,102.5,101.7,102.5,102.2,102.5,102.3,101.6,102.3,102.7,102.1,102.5,102.6,102.1,102,101.9,101.9,101.9,102.1,102.6,101.5,102.6,101.7,102.3,102,102.2,102.1,102.5,102,102.1,102.5,102.4]
[2018,105.6,105.4,105.2,104.7,105.8,105.4,106.2,105.1,106,105.7,104.9,105.8,105.5,105.4,106,105.8,104.9,106,106.3,106.3,106.4,106.7,106.8,106.4,106.7,106.6,106.6,106.4,106.4,106.5,105.1,107.6,106.1,106,106.1,104.9,107.1,105.9,107.3,107.5,106.8,104.5,105.8,106.7,106,104.3,105.7,105.4,106.2,105.9,105,105.5,106.6,105.6,105.9,105.9,105.2,105.8,105.3,105.4,104.7,104.8,106.2,104.6,106.3,104.4,105.5,104.9,105.7,105.4,106.5,105.2,105.3,106.2,105.8]
[2019,108,107.8,107.5,107,108.1,107.7,108.6,107.3,108.2,108.2,107.3,108.3,108,107.6,108.6,108.1,107.5,108.5,108.8,108.9,108.9,109.3,109.3,109.1,109.2,109,109.2,109,109.1,109.1,108.1,110.1,108.8,108.4,108.6,107.3,109.7,108.1,109.9,110.1,109.7,107,108.4,109.3,108.5,106.2,108.3,108.1,108.7,108.3,107.4,108.1,109.2,108,107.9,108,107.6,108.9,107.9,107.8,107,106.7,108.7,106.8,108.8,106.3,107.8,107.2,108.1,108,109,107.5,107.5,109,108.4]
[2020,108,107.7,107.3,106.9,107.9,107.4,108.4,107.1,108,108.3,107.2,108.3,107.8,107.7,108.7,108.2,107.5,108.4,108.7,108.7,108.8,109.3,109.2,109.4,109.3,108.7,108.8,108.7,108.7,108.9,107.9,109.7,108.3,108.4,108.2,107.5,109.6,109.1,109.4,109.6,109.7,106.2,107.8,108.9,108.5,106.1,108.7,108.1,108.4,108.1,106.9,108.1,108.8,108,108,108.4,107.9,108.9,107.2,107.6,106.9,106.2,108.4,106.4,109,105.8,107.7,107.1,107.9,107.8,108.8,107.5,107.6,108.8,108.6]
[2021,113.3,114.1,115.2,116,114,112.9,114.3,113.6,115.1,112.8,114.4,112.7,111.8,113.2,112.6,112.6,111.8,112.9,112.8,112.9,113,113.3,113.4,112.8,113.2,113.7,113.3,112.6,112.6,113.1,110.8,114.9,111.6,112.9,112.2,112,114.8,115.3,115.3,115.6,114.2,112.2,111.8,113.3,113.1,109.2,112.4,111.1,112.6,112.1,110.6,111.1,113.4,113,114.9,114.1,112.9,113.7,110.4,111.4,115.9,118,114.3,112.3,113.8,113.5,115.9,114.3,112.7,111.6,114.4,112.2,113.4,112.7,112.6]
["2022年度（暫定）",120.3,121.2,122.2,122.4,122,120.7,122.1,121.9,122.9,120.1,120.4,120.1,118.6,121.2,119.8,119.5,120,119.3,119,119.1,119.2,119,119,118.4,119.2,119.9,119.8,118.7,118.7,119.3,117.1,123,117,118.9,118,118.6,123.5,121.5,124,124.5,122.8,120.5,118.3,119.9,119.6,113.8,118.6,116.7,118.9,118.5,116.4,116,119.9,119.8,122.1,120,118.3,122.8,115.1,118,122.3,126.7,122.1,120.5,121.6,122.1,122.4,120.2,120.8,118.3,122.9,119.2,121.7,120.1,119.7]
["2023年度（暫定）",123.4,123.7,123.5,122.4,125,124,125,125,125.6,124.1,121.5,124.3,122.4,125.1,124.1,123.6,124.1,122.8,122.7,122.7,122.8,123,122.6,122.5,124.5,124.2,123.3,122.1,122.1,123.3,119.6,127.5,119.5,122.5,121.6,122.4,127.6,125,128,128.69999999999999,127.1,121.6,121.3,123.4,123.2,116.9,122.1,120.8,122.8,122.8,119.5,119.1,123.9,122.9,124.7,123,120.4,127.1,117.3,121.4,122.3,125.4,125,123.8,125.6,124.6,123.6,121.4,125.1,122,127.3,122.6,125.8,124.3,123.9]
["2024年度（暫定）",128.4,128.4,127.6,126.2,129.69999999999999,128.9,130,129.30000000000001,130.30000000000001,129.30000000000001,126,129.6,127.6,130,129.6,129,129.1,128.19999999999999,128.19999999999999,128.30000000000001,128.4,128.9,128.4,128.5,130.5,129.80000000000001,128.80000000000001,127.7,127.6,129,124.8,132.69999999999999,125,128.5,127.1,128.4,132.9,132.69999999999999,132.69999999999999,133.30000000000001,132.30000000000001,127.1,126.3,128.80000000000001,129,122.4,127.9,126.3,128.19999999999999,127.9,124.4,124.6,129.5,128.19999999999999,130.4,129.5,126.6,131.5,122.3,126.3,126.1,127.8,130,128.1,131.30000000000001,128.1,127.9,125.9,130.19999999999999,127.2,132.19999999999999,127.5,130.69999999999999,129.69999999999999,129.5]
[]
[null,"（注）"]
[null,"　*　2021年4月分の公表から、基準年を2015年度基準に改定しています。（2021年6月30日付け）"]
[null,"　*　2019年度までの数値については、当該年度の実績を基に算出した建設投資のウエイトを用いています。また、2020年度以降は2017～2019年度の平均値を暫定的に用いています。"]
[null,"　*　「道路1」は「道路改良」、「道路舗装」、「道路橋梁」、「道路補修」を、「道路2」は「道路1」と「高速道路株式会社」を、「街路1」　は「街路改良」、「街路舗装」、「街路橋梁」、「区画整理」を、「街路2」は「街路1」、「首都高速道路株式会社」、「阪神高速道路株式会社」を総合したものです。"]
[null,"　*　「高速道路株式会社」は、「東日本高速道路株式会社」、「中日本高速道路株式会社」、「西日本高速道路株式会社」を統合したものです。"]
[null,"　*　建設工事費デフレーターは、営業余剰や間接税(消費税を含む)等をウエイト項目に含めていないため、それらを含みません。"]
[null,"　*　建設工事費とは、「本工事費」、「付帯工事費」、「測量及び試験費」、「機械器具費」、「営繕費」からなり、「用地費」と「補償費」は含みません。"]
[null,"　*　「河川総合開発」の内容は河川総合開発事業、多目的ダム建設事業等であり、工事種類としては堤体、管理施設、放流設備、ダム用仮設備（工事用道路を含む）、補償工事（付替道路を含む）等となっています。"]
[null,"　*　企業向けサービス価格指数の基準年は2015年、毎月勤労統計調査、消費者物価指数、企業物価指数の基準年は2020年に移行していますが、2015年度基準に換算して建設工事費デフレーターの算出に使用しています。"]