condition,region,mode,horizon,initial_yen,npv_yen,final_yen,sustained_year,input_kw,input_yield,input_pvCost,input_battery,input_batteryCost,input_pvSubsidy,input_batterySubsidy,input_demand,input_self,input_price,input_growth,input_pvDegrade,input_batteryDegrade,input_efficiency,input_usable,input_cycles,input_season,input_nightShare,input_exportFirst,input_exportLater,input_exportPost,input_fitRemaining,input_existingExport,input_pvMaintenance,input_batteryMaintenance,input_pcsYear,input_pcsCost,input_batteryLife,input_batteryReplacement,input_pvRemoval,input_batteryRemoval,input_horizon,input_discount,input_loanShare,input_loanRate,input_loanYears,input_gridPrice
基準条件,補助なし,combined,15,2750000,-1557931.3009064551,-1443965.3358546672,回収せず,5,1100,1450000,10,1300000,0,0,6000,0.35,35,0,0.005,0.02,0.85,0.9,250,0.75,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,15,0.02,0,0.03,15,20
基準条件,他地域の補助仮説,combined,15,2350000,-1157931.3009064547,-1043965.335854667,回収せず,5,1100,1450000,10,1300000,200000,200000,6000,0.35,35,0,0.005,0.02,0.85,0.9,250,0.75,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,15,0.02,0,0.03,15,20
基準条件,東京都の適格仮説,combined,15,1150000,42068.69909354538,156034.66414533276,9,5,1100,1450000,10,1300000,600000,1000000,6000,0.35,35,0,0.005,0.02,0.85,0.9,250,0.75,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,15,0.02,0,0.03,15,20
基準条件,補助なし,combined,25,2750000,-1012378.310411022,-657284.3732907497,回収せず,5,1100,1450000,10,1300000,0,0,6000,0.35,35,0,0.005,0.02,0.85,0.9,250,0.75,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,25,0.02,0,0.03,15,20
基準条件,他地域の補助仮説,combined,25,2350000,-612378.3104110216,-257284.3732907492,回収せず,5,1100,1450000,10,1300000,200000,200000,6000,0.35,35,0,0.005,0.02,0.85,0.9,250,0.75,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,25,0.02,0,0.03,15,20
基準条件,東京都の適格仮説,combined,25,1150000,587621.6895889784,942715.6267092505,9,5,1100,1450000,10,1300000,600000,1000000,6000,0.35,35,0,0.005,0.02,0.85,0.9,250,0.75,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,25,0.02,0,0.03,15,20
基準条件,補助なし,existing,15,1300000,-971175.8406191001,-926262.5707587517,回収せず,5,1100,1450000,10,1300000,0,0,6000,0.35,35,0,0.005,0.02,0.85,0.9,250,0.75,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,15,0.02,0,0.03,15,20
基準条件,他地域の補助仮説,existing,15,1100000,-771175.8406191,-726262.5707587517,回収せず,5,1100,1450000,10,1300000,200000,200000,6000,0.35,35,0,0.005,0.02,0.85,0.9,250,0.75,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,15,0.02,0,0.03,15,20
基準条件,東京都の適格仮説,existing,15,300000,28824.159380899942,73737.4292412484,11,5,1100,1450000,10,1300000,600000,1000000,6000,0.35,35,0,0.005,0.02,0.85,0.9,250,0.75,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,15,0.02,0,0.03,15,20
低価格・高利用条件,補助なし,combined,15,2500000,-1001727.9667039528,-830701.4200489372,回収せず,5,1100,1200000,10,1300000,0,0,6000,0.45,35,0,0.005,0.02,0.9,0.9,300,0.85,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,15,0.02,0,0.03,15,20
低価格・高利用条件,他地域の補助仮説,combined,15,2100000,-601727.966703952,-430701.42004893755,回収せず,5,1100,1200000,10,1300000,200000,200000,6000,0.45,35,0,0.005,0.02,0.9,0.9,300,0.85,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,15,0.02,0,0.03,15,20
低価格・高利用条件,東京都の適格仮説,combined,15,900000,598272.0332960475,769298.5799510624,6,5,1100,1200000,10,1300000,600000,1000000,6000,0.45,35,0,0.005,0.02,0.9,0.9,300,0.85,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,15,0.02,0,0.03,15,20
低価格・高利用条件,補助なし,combined,25,2500000,-367875.58355241467,88171.07842465048,23,5,1100,1200000,10,1300000,0,0,6000,0.45,35,0,0.005,0.02,0.9,0.9,300,0.85,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,25,0.02,0,0.03,15,20
低価格・高利用条件,他地域の補助仮説,combined,25,2100000,32124.416447586103,488171.0784246502,18,5,1100,1200000,10,1300000,200000,200000,6000,0.45,35,0,0.005,0.02,0.9,0.9,300,0.85,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,25,0.02,0,0.03,15,20
低価格・高利用条件,東京都の適格仮説,combined,25,900000,1232124.416447586,1688171.07842465,6,5,1100,1200000,10,1300000,600000,1000000,6000,0.45,35,0,0.005,0.02,0.9,0.9,300,0.85,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,25,0.02,0,0.03,15,20
低価格・高利用条件,補助なし,existing,15,1300000,-780241.1326467734,-705018.5041568825,回収せず,5,1100,1200000,10,1300000,0,0,6000,0.45,35,0,0.005,0.02,0.9,0.9,300,0.85,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,15,0.02,0,0.03,15,20
低価格・高利用条件,他地域の補助仮説,existing,15,1100000,-580241.1326467734,-505018.50415688223,回収せず,5,1100,1200000,10,1300000,200000,200000,6000,0.45,35,0,0.005,0.02,0.9,0.9,300,0.85,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,15,0.02,0,0.03,15,20
低価格・高利用条件,東京都の適格仮説,existing,15,300000,219758.8673532266,294981.4958431177,7,5,1100,1200000,10,1300000,600000,1000000,6000,0.45,35,0,0.005,0.02,0.9,0.9,300,0.85,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,15,0.02,0,0.03,15,20
高価格条件,東京都の適格仮説,combined,25,1650000,87621.6895889786,442715.6267092507,18,5,1100,1450000,10,1800000,600000,1000000,6000,0.35,35,0,0.005,0.02,0.85,0.9,250,0.75,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,25,0.02,0,0.03,15,20
高価格条件,東京都の適格仮説,existing,15,800000,-471175.84061909997,-426262.5707587517,回収せず,5,1100,1450000,10,1800000,600000,1000000,6000,0.35,35,0,0.005,0.02,0.85,0.9,250,0.75,0.65,24,8.3,8.5,0,8.5,10000,3000,15,350000,15,0,100000,50000,15,0.02,0,0.03,15,20