case,year,discharge_kwh,charge_kwh,benefit_yen,cash_yen,cumulative_yen,npv_yen
原記事の算式を再計算,0,0,0,0,-1320000,-1320000,-1320000
原記事の算式を再計算,1,1825,1825,41062.5,41062.5,-1278937.5,-1278937.5
原記事の算式を再計算,2,1825,1825,41062.5,41062.5,-1237875,-1237875
原記事の算式を再計算,3,1825,1825,41062.5,41062.5,-1196812.5,-1196812.5
原記事の算式を再計算,4,1825,1825,41062.5,41062.5,-1155750,-1155750
原記事の算式を再計算,5,1825,1825,41062.5,41062.5,-1114687.5,-1114687.5
原記事の算式を再計算,6,1825,1825,41062.5,41062.5,-1073625,-1073625
原記事の算式を再計算,7,1825,1825,41062.5,41062.5,-1032562.5,-1032562.5
原記事の算式を再計算,8,1825,1825,41062.5,41062.5,-991500,-991500
原記事の算式を再計算,9,1825,1825,41062.5,41062.5,-950437.5,-950437.5
原記事の算式を再計算,10,1825,1825,41062.5,41062.5,-909375,-909375
原記事の算式を再計算,11,1825,1825,41062.5,41062.5,-868312.5,-868312.5
原記事の算式を再計算,12,1825,1825,41062.5,41062.5,-827250,-827250
原記事の算式を再計算,13,1825,1825,41062.5,41062.5,-786187.5,-786187.5
原記事の算式を再計算,14,1825,1825,41062.5,41062.5,-745125,-745125
原記事の算式を再計算,15,1825,1825,41062.5,41062.5,-704062.5,-704062.5
充電量と放電量を区別する仮説,0,0,0,0,-1320000,-1320000,-1320000
充電量と放電量を区別する仮説,1,1825,2147.0588235294117,38325,38325,-1281675,-1281675
充電量と放電量を区別する仮説,2,1825,2147.0588235294117,38325,38325,-1243350,-1243350
充電量と放電量を区別する仮説,3,1825,2147.0588235294117,38325,38325,-1205025,-1205025
充電量と放電量を区別する仮説,4,1825,2147.0588235294117,38325,38325,-1166700,-1166700
充電量と放電量を区別する仮説,5,1825,2147.0588235294117,38325,38325,-1128375,-1128375
充電量と放電量を区別する仮説,6,1825,2147.0588235294117,38325,38325,-1090050,-1090050
充電量と放電量を区別する仮説,7,1825,2147.0588235294117,38325,38325,-1051725,-1051725
充電量と放電量を区別する仮説,8,1825,2147.0588235294117,38325,38325,-1013400,-1013400
充電量と放電量を区別する仮説,9,1825,2147.0588235294117,38325,38325,-975075,-975075
充電量と放電量を区別する仮説,10,1825,2147.0588235294117,38325,38325,-936750,-936750
充電量と放電量を区別する仮説,11,1825,2147.0588235294117,38325,38325,-898425,-898425
充電量と放電量を区別する仮説,12,1825,2147.0588235294117,38325,38325,-860100,-860100
充電量と放電量を区別する仮説,13,1825,2147.0588235294117,38325,38325,-821775,-821775
充電量と放電量を区別する仮説,14,1825,2147.0588235294117,38325,38325,-783450,-783450
充電量と放電量を区別する仮説,15,1825,2147.0588235294117,38325,38325,-745125,-745125
容量年2%減を加えた仮説,0,0,0,0,-1320000,-1320000,-1320000
容量年2%減を加えた仮説,1,1825,2147.0588235294117,38325,38325,-1281675,-1281675
容量年2%減を加えた仮説,2,1788.5,2104.1176470588234,37558.5,37558.5,-1244116.5,-1244116.5
容量年2%減を加えた仮説,3,1752.7299999999998,2062.035294117647,36807.32999999999,36807.32999999999,-1207309.17,-1207309.17
容量年2%減を加えた仮説,4,1717.6753999999999,2020.794588235294,36071.183399999994,36071.183399999994,-1171237.9866,-1171237.9866
容量年2%減を加えた仮説,5,1683.3218919999997,1980.378696470588,35349.75973199999,35349.75973199999,-1135888.2268679999,-1135888.2268679999
容量年2%減を加えた仮説,6,1649.6554541599999,1940.7711225411763,34642.764537359995,34642.764537359995,-1101245.4623306398,-1101245.4623306398
容量年2%減を加えた仮説,7,1616.6623450767997,1901.9557000903526,33949.90924661279,33949.90924661279,-1067295.553084027,-1067295.553084027
容量年2%減を加えた仮説,8,1584.3290981752639,1863.9165860885457,33270.91106168054,33270.91106168054,-1034024.6420223465,-1034024.6420223465
容量年2%減を加えた仮説,9,1552.6425162117584,1826.6382543667746,32605.492840446925,32605.492840446925,-1001419.1491818996,-1001419.1491818996
容量年2%減を加えた仮説,10,1521.5896658875233,1790.1054892794393,31953.382983637992,31953.382983637992,-969465.7661982616,-969465.7661982616
容量年2%減を加えた仮説,11,1491.1578725697727,1754.3033794938503,31314.315323965224,31314.315323965224,-938151.4508742964,-938151.4508742964
容量年2%減を加えた仮説,12,1461.3347151183775,1719.2173119039735,30688.02901748593,30688.02901748593,-907463.4218568105,-907463.4218568105
容量年2%減を加えた仮説,13,1432.1080208160097,1684.8329656658939,30074.268437136197,30074.268437136197,-877389.1534196743,-877389.1534196743
容量年2%減を加えた仮説,14,1403.4658603996895,1651.136306352576,29472.78306839348,29472.78306839348,-847916.3703512808,-847916.3703512808
容量年2%減を加えた仮説,15,1375.3965431916956,1618.1135802255244,28883.32740702561,28883.32740702561,-819033.0429442552,-819033.0429442552
保守・撤去を加えた仮説,0,0,0,0,-1320000,-1320000,-1320000
保守・撤去を加えた仮説,1,1825,2147.0588235294117,38325,35325,-1284675,-1284675
保守・撤去を加えた仮説,2,1788.5,2104.1176470588234,37558.5,34558.5,-1250116.5,-1250116.5
保守・撤去を加えた仮説,3,1752.7299999999998,2062.035294117647,36807.32999999999,33807.32999999999,-1216309.17,-1216309.17
保守・撤去を加えた仮説,4,1717.6753999999999,2020.794588235294,36071.183399999994,33071.183399999994,-1183237.9866,-1183237.9866
保守・撤去を加えた仮説,5,1683.3218919999997,1980.378696470588,35349.75973199999,32349.75973199999,-1150888.2268679999,-1150888.2268679999
保守・撤去を加えた仮説,6,1649.6554541599999,1940.7711225411763,34642.764537359995,31642.764537359995,-1119245.4623306398,-1119245.4623306398
保守・撤去を加えた仮説,7,1616.6623450767997,1901.9557000903526,33949.90924661279,30949.90924661279,-1088295.553084027,-1088295.553084027
保守・撤去を加えた仮説,8,1584.3290981752639,1863.9165860885457,33270.91106168054,30270.91106168054,-1058024.6420223464,-1058024.6420223464
保守・撤去を加えた仮説,9,1552.6425162117584,1826.6382543667746,32605.492840446925,29605.492840446925,-1028419.1491818995,-1028419.1491818995
保守・撤去を加えた仮説,10,1521.5896658875233,1790.1054892794393,31953.382983637992,28953.382983637992,-999465.7661982615,-999465.7661982615
保守・撤去を加えた仮説,11,1491.1578725697727,1754.3033794938503,31314.315323965224,28314.315323965224,-971151.4508742962,-971151.4508742962
保守・撤去を加えた仮説,12,1461.3347151183775,1719.2173119039735,30688.02901748593,27688.02901748593,-943463.4218568103,-943463.4218568103
保守・撤去を加えた仮説,13,1432.1080208160097,1684.8329656658939,30074.268437136197,27074.268437136197,-916389.1534196741,-916389.1534196741
保守・撤去を加えた仮説,14,1403.4658603996895,1651.136306352576,29472.78306839348,26472.78306839348,-889916.3703512807,-889916.3703512807
保守・撤去を加えた仮説,15,1375.3965431916956,1618.1135802255244,28883.32740702561,-24116.67259297439,-914033.042944255,-914033.042944255
割引率年2%のNPV,0,0,0,0,-1320000,-1320000,-1320000
割引率年2%のNPV,1,1825,2147.0588235294117,38325,35325,-1284675,-1285367.6470588236
割引率年2%のNPV,2,1788.5,2104.1176470588234,37558.5,34558.5,-1250116.5,-1252151.0957324107
割引率年2%のNPV,3,1752.7299999999998,2062.035294117647,36807.32999999999,33807.32999999999,-1216309.17,-1220293.6936020083
割引率年2%のNPV,4,1717.6753999999999,2020.794588235294,36071.183399999994,33071.183399999994,-1183237.9866,-1189741.0320846343
割引率年2%のNPV,5,1683.3218919999997,1980.378696470588,35349.75973199999,32349.75973199999,-1150888.2268679999,-1160440.8580047667
割引率年2%のNPV,6,1649.6554541599999,1940.7711225411763,34642.764537359995,31642.764537359995,-1119245.4623306398,-1132342.988642335
割引率年2%のNPV,7,1616.6623450767997,1901.9557000903526,33949.90924661279,30949.90924661279,-1088295.553084027,-1105399.2301205192
割引率年2%のNPV,8,1584.3290981752639,1863.9165860885457,33270.91106168054,30270.91106168054,-1058024.6420223464,-1079563.2990022227
割引率年2%のNPV,9,1552.6425162117584,1826.6382543667746,32605.492840446925,29605.492840446925,-1028419.1491818995,-1054790.7469692235
割引率年2%のNPV,10,1521.5896658875233,1790.1054892794393,31953.382983637992,28953.382983637992,-999465.7661982615,-1031038.8884629618
割引率年2%のNPV,11,1491.1578725697727,1754.3033794938503,31314.315323965224,28314.315323965224,-971151.4508742962,-1008266.7311706638
割引率年2%のNPV,12,1461.3347151183775,1719.2173119039735,30688.02901748593,27688.02901748593,-943463.4218568103,-986434.9092450694
割引率年2%のNPV,13,1432.1080208160097,1684.8329656658939,30074.268437136197,27074.268437136197,-916389.1534196741,-965505.6191504147
割引率年2%のNPV,14,1403.4658603996895,1651.136306352576,29472.78306839348,26472.78306839348,-889916.3703512807,-945442.5580315356
割引率年2%のNPV,15,1375.3965431916956,1618.1135802255244,28883.32740702561,-24116.67259297439,-914033.042944255,-963361.6010064259