{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["エネルギー実績入力用シート","省エネ率","補助事業前","補助事業後"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":4,"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":"エネルギー実績入力用シート","index":0,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,1,30,3],[27,1,29,3],[3,14,4,14],[15,14,16,14],[27,14,28,14],[3,2,5,2],[3,3,5,3],[12,1,12,3],[27,9,28,9],[27,10,28,10],[27,11,28,11],[27,12,28,12],[27,13,28,13],[29,4,29,5],[15,10,16,10],[15,11,16,11],[15,12,16,12],[15,13,16,13],[17,4,17,5],[15,9,16,9],[27,4,27,5],[27,6,28,6],[27,7,28,7],[27,8,28,8],[15,4,15,5],[15,6,16,6],[15,7,16,7],[15,8,16,8],[3,11,4,11],[3,12,4,12],[3,13,4,13],[5,4,5,5],[3,9,4,9],[3,4,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,10,4,10],[15,1,17,1],[15,2,17,2],[15,3,17,3],[24,1,24,3],[3,1,5,1]]}
[null,"（参考）省エネルギー設備等導入支援事業　費用対効果計算様式"]
[]
[null,"①令和５年７月から１２月までのエネルギー使用量（実績）"]
[null,"元号","年","月","買電\n（自家発電分を除く）",null,"ガソリン\n（車両用を除く）","灯油","軽油\n（車両用を除く）","A重油","B・C重油","液化\n石油ガス（LPG）","天然ガス\n（液化天然ガス\nを除く）","都市ガス"]
[null,null,null,null,"昼間","夜間"]
[null,null,null,null,"kWh",null,"L","L","L","L","L","m3","m3","m3"]
[null,"令和",5,7]
[null,"令和",5,8]
[null,"令和",5,9]
[null,"令和",5,10]
[null,"令和",5,11]
[null,"令和",5,12]
[null,"合　計",null,null,{"$f":"SUM(E7:E12)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"②設備導入後のエネルギー使用量（①と同時期で想定）"]
[null,"元号","年","月","買電\n（自家発電分を除く）",null,"ガソリン\n（車両用を除く）","灯油","軽油\n（車両用を除く）","A重油","B・C重油","液化\n石油ガス（LPG）","天然ガス\n（液化天然ガス\nを除く）","都市ガス"]
[null,null,null,null,"昼間","夜間"]
[null,null,null,null,"kWh",null,"L","L","L","L","L","m3","m3","m3"]
[null,"令和",5,7]
[null,"令和",5,8]
[null,"令和",5,9]
[null,"令和",5,10]
[null,"令和",5,11]
[null,"令和",5,12]
[null,"合　計",null,null,{"$f":"SUM(E19:E24)","v":0},{"$f":"SUM(F19:F24)","v":0},{"$f":"SUM(G19:G24)","v":0},{"$f":"SUM(H19:H24)","v":0},{"$f":"SUM(I19:I24)","v":0},{"$f":"SUM(J19:J24)","v":0},{"$f":"SUM(K19:K24)","v":0},{"$f":"SUM(L19:L24)","v":0},{"$f":"SUM(M19:M24)","v":0},{"$f":"SUM(N19:N24)","v":0},{"$f":"SUM(O19:O24)","v":0}]
[]
[null,"③想定される省エネルギー効果（自動計算）"]
[null,"エネルギー種別",null,null,"買電\n（自家発電分を除く）",null,"ガソリン\n（車両用を除く）","灯油","軽油\n（車両用を除く）","A重油","B・C重油","液化\n石油ガス（LPG）","天然ガス\n（液化天然ガス\nを除く）","都市ガス"]
[null,null,null,null,"昼間","夜間"]
[null,null,null,null,"kWh",null,"L","L","L","L","L","m3","m3","m3"]
[null,"エネルギー削減量",null,null,{"$f":"E13-E25","v":0},{"$f":"F13-F25","v":0},{"$f":"G13-G25","v":0},0,0,0,0,0,0,{"$f":"N13-N25","v":0},0]

{"sheet":"省エネ率","index":1,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[6,1,8,1],[6,2,6,3],[8,2,8,3],[0,1,0,4],[1,1,1,2],[3,2,3,3],[4,2,4,3],[5,2,5,3],[7,2,7,3]]}
[null,"省エネルギー設備等導入における省エネルギー効果"]
[null,null,null,"補助事業前","補助事業後（見込）"]
[null,"A","対象設備等の発熱量\n（GJ/６ヶ月）",{"$f":"補助事業前!G16","v":0},{"$f":"補助事業後!G16","v":0}]
[null,"B","発熱削減量（GJ/６ヶ月）",null,{"$f":"D3-E3","v":0}]
[null,"C","補助対象経費"]
[null,"D","費用対効果（GJ/千円 ・６ヶ月）",null,{"$f":"E4/E5*1000","v":{"$error":"#DIV/0!"}}]
[null,"参考","施設の竣工年度"]
[null,null,"既存設備等の導入時期"]
[null,null,"その他"]
[null,"＜計算式等＞"]
[null,null,"A＝別シートから自動的に転記。"]
[null,null,"B＝補助事業前のA－補助事業後（見込）のA"]
[null,null,"C＝本事業の補助対象経費の金額を円単位で入力してください。"]
[null,null,"D＝B÷補助対象経費"]

{"sheet":"補助事業前","index":2,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":false,"merged":[[15,1,15,3],[15,4,15,5],[0,1,0,7],[3,2,3,3],[3,4,3,5],[3,6,3,7]]}
[null,"≪補助事業前≫発熱量換算簡易計算シート"]
[]
[]
[null,"電気及び燃料種別","６ヶ月間使用量",null,"単位当たり発熱量",null,"発熱量"]
[null,"昼間買電（自家発電分を除く）",{"$f":"エネルギー実績入力用シート!E13/1000","v":0},"千kWh",9.9700000000000006,"GJ/千KWh",{"$f":"C5*E5","v":0},"GJ"]
[null,"夜間買電（自家発電分を除く）",{"$f":"エネルギー実績入力用シート!F13/1000","v":0},"千kWh",9.2799999999999994,"GJ/千KWh",{"$f":"C6*E6","v":0},"GJ"]
[null,"ガソリン",{"$f":"エネルギー実績入力用シート!G13/1000","v":0},"kL",34.6,"GJ/kL",0,"GJ"]
[null,"灯油",{"$f":"エネルギー実績入力用シート!H13/1000","v":0},"kL",36.700000000000003,"GJ/kL",0,"GJ"]
[null,"軽油",{"$f":"エネルギー実績入力用シート!I13/1000","v":0},"kL",37.700000000000003,"GJ/kL",0,"GJ"]
[null,"A重油",{"$f":"エネルギー実績入力用シート!J13/1000","v":0},"kL",39.1,"GJ/kL",0,"GJ"]
[null,"B・C重油",{"$f":"エネルギー実績入力用シート!K13/1000","v":0},"kL",41.9,"GJ/kL",0,"GJ"]
[null,"液化石油ガス（LPG）・プロパンガス　※",{"$f":"エネルギー実績入力用シート!L13*0.002183","v":0},"t",50.8,"GJ/t",0,"GJ"]
[null,"天然ガス（液化天然ガスを除く）",{"$f":"エネルギー実績入力用シート!M13/1000","v":0},"千m3",43.5,"GJ/千Nｍ3",0,"GJ"]
[null,"都市ガス",{"$f":"エネルギー実績入力用シート!N13/1000","v":0},"千m3",44.8,"GJ/千Nｍ3",{"$f":"C14*E14","v":0},"GJ"]
[null,{"$f":"IF(エネルギー実績入力用シート!O4=\"\",\"\",エネルギー実績入力用シート!O4)","v":""},{"$f":"エネルギー実績入力用シート!O31/1000","v":0},null,null,"GJ/千Nｍ3",0,"GJ"]
[null,"合計",null,null,"発熱量",null,{"$f":"SUM(G5:G15)","v":0},"GJ"]
[null,"＜出展＞"]
[null,"・一般財団法人省エネルギーセンター「省エネ法関係情報」"]
[null,"　→　参照ホームページ：","https://www.eccj.or.jp/law06/index.html"]
[]
[null,"※注１：都市ガスの単位当たりの発熱量は供給会社によって異なります。"]
[null,"※注２：上表に記載以外の燃料を使用している場合は，出展を参考にしながら適宜欄を追加してください。"]
[]
[null,"※プロパンガスと液化石油ガスの使用量は，入力用シートの㎥からｔに換算しています。"]

{"sheet":"補助事業後","index":3,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":false,"merged":[[15,1,15,3],[15,4,15,5],[0,1,0,7],[3,2,3,3],[3,4,3,5],[3,6,3,7]]}
[null,"≪補助事業後≫発熱量換算簡易計算シート"]
[]
[]
[null,"電気及び燃料種別","６ヶ月間使用量",null,"単位当たり発熱量",null,"発熱量"]
[null,"昼間買電（自家発電分を除く）",{"$f":"エネルギー実績入力用シート!E25/1000","v":0},"千kWh",9.9700000000000006,"GJ/千KWh",{"$f":"C5*E5","v":0},"GJ"]
[null,"夜間買電（自家発電分を除く）",{"$f":"エネルギー実績入力用シート!F25/1000","v":0},"千kWh",9.2799999999999994,"GJ/千KWh",{"$f":"C6*E6","v":0},"GJ"]
[null,"ガソリン",{"$f":"エネルギー実績入力用シート!G25/1000","v":0},"kL",34.6,"GJ/kL",0,"GJ"]
[null,"灯油",{"$f":"エネルギー実績入力用シート!H25/1000","v":0},"kL",36.700000000000003,"GJ/kL",0,"GJ"]
[null,"軽油",{"$f":"エネルギー実績入力用シート!I25/1000","v":0},"kL",37.700000000000003,"GJ/kL",0,"GJ"]
[null,"A重油",{"$f":"エネルギー実績入力用シート!J25/1000","v":0},"kL",39.1,"GJ/kL",0,"GJ"]
[null,"B・C重油",{"$f":"エネルギー実績入力用シート!K25/1000","v":0},"kL",41.9,"GJ/kL",0,"GJ"]
[null,"液化石油ガス（LPG）・プロパンガス　※",{"$f":"エネルギー実績入力用シート!L25*0.002183","v":0},"t",50.8,"GJ/t",0,"GJ"]
[null,"天然ガス（液化天然ガスを除く）",{"$f":"エネルギー実績入力用シート!M25/1000","v":0},"千m3",43.5,"GJ/千Nｍ3",0,"GJ"]
[null,"都市ガス",{"$f":"エネルギー実績入力用シート!N25/1000","v":0},"千m3",44.8,"GJ/千Nｍ3",{"$f":"C14*E14","v":0},"GJ"]
[null,{"$f":"IF(エネルギー実績入力用シート!O4=\"\",\"\",エネルギー実績入力用シート!O4)","v":""},{"$f":"エネルギー実績入力用シート!O25/1000","v":0},{"$f":"補助事業前!D15","v":0},{"$f":"補助事業前!E15","v":0},"GJ/千Nｍ3",0,"GJ"]
[null,"合計",null,null,"発熱量",null,{"$f":"SUM(G5:G15)","v":0},"GJ"]
[null,"＜出展＞"]
[null,"・一般財団法人省エネルギーセンター「省エネ法関係情報」"]
[null,"　→　参照ホームページ：","https://www.eccj.or.jp/law06/index.html"]
[]
[null,"※注１：都市ガスの単位当たりの発熱量は供給会社によって異なります。"]
[null,"※注２：上表に記載以外の燃料を使用している場合は，出展を参考にしながら適宜欄を追加してください。"]
[]
[null,"※プロパンガスと液化石油ガスの使用量は，入力用シートの㎥からｔに換算しています。"]