{"text_format":"2","workbook":"xls","n_sheets":6,"sheets":["様式15-3（別紙1）","様式15-3（別紙2）","様式15-3（別紙3）","様式15-3(別紙4)","様式15-3(別紙5)","様式15-3(別紙6)"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":34,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"様式15-3（別紙1）","index":0,"n_rows":25,"n_cols":7,"rows_kept":25,"cut":false,"hidden":false,"merged":[[4,2,4,4],[5,3,5,4],[18,2,18,6],[19,2,19,6],[20,2,20,6],[22,2,22,6],[24,2,24,6],[23,2,23,6],[0,1,0,6],[2,1,2,6],[4,1,5,1],[21,2,21,6],[16,1,16,4]],"flags":["formulas_cached_only"]}
[null,"様式15-3（別紙1）"]
[]
[null,"ＳＰＣの出資構成"]
[]
[null,"No.","出資者",null,null,"資本金額","出資比率"]
[null,null,"出資者名","役割",null,"（単位：円）","（単位：％）"]
[null,1,null,"代表企業","［　　　　　　　　　　］企業"]
[null,2,null,"構成員","［　　　　　　　　　　］企業"]
[null,3,null,"構成員","［　　　　　　　　　　］企業"]
[null,4,null,"構成員","［　　　　　　　　　　］企業"]
[null,5,null,"構成員","［　　　　　　　　　　］企業"]
[null,6,null,"構成員","［　　　　　　　　　　］企業"]
[null,7,null,"構成員","［　　　　　　　　　　］企業"]
[null,8,null,"構成員","［　　　　　　　　　　］企業"]
[null,9,null,"構成員","［　　　　　　　　　　］企業"]
[null,10,null,"構成員","［　　　　　　　　　　］企業"]
[null,"合計",null,null,null,0,0]
[]
[null,"※","副本では、出資者名を記入しないでください。"]
[null,"※","記入欄が足りない場合は、適宜追加してください。"]
[null,"※","資本金額の合計は、１億円以上としてください。"]
[null,"※","入札参加者の構成員は必ず出資者としてください。"]
[null,"※","代表企業の出資比率については、出資者中最大としてください。"]
[null,"※","ＣＤ－Ｒに保存して提出するデータは、Microsoft Excel　2003で読取り可能なものとし、必ず計算式等を残したファイル（本様式以外のシートに計算式がリンクする場合には、当該シートも含む。）とすること。"]
[null,"※","他の様式と関連のある項目の数値は、整合に留意すること。"]

{"sheet":"様式15-3（別紙2）","index":1,"n_rows":64,"n_cols":11,"rows_kept":64,"cut":false,"hidden":false,"merged":[[29,2,29,3],[56,1,56,3],[39,10,41,10],[42,2,42,3],[63,2,63,8],[23,10,25,10],[26,10,28,10],[20,10,22,10],[60,2,60,24],[59,2,59,8],[62,2,62,8],[58,2,58,8],[1,0,1,11],[16,2,16,3],[4,10,6,10],[3,1,3,3],[3,4,3,5],[61,2,61,10],[17,10,19,10],[7,10,9,10],[10,10,12,10],[13,10,15,10],[55,2,55,3],[43,10,45,10],[46,10,48,10],[49,10,51,10],[52,10,54,10],[3,6,3,7],[3,8,3,9],[30,10,32,10],[33,10,35,10],[36,10,38,10]],"flags":["formulas_cached_only"]}
["様式15-3（別紙2）"]
["費用明細（固定料金）"]
[]
[null,"費目",null,null,"四半期",null,"年間",null,"20年間総額",null,"内容・算定根拠"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"人件費",0,"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"維持管理費（補修費除く）",0,"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"電力等の基本料金",0,"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"その他費用",0,"円/四半期",0,"円/年",0,"円"]
[null,1,"クリーンセンター",null,0,"円/四半期",0,"円/年",0,"円","―"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"人件費",0,"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"維持管理費（補修費除く）",0,"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"電力等の基本料金",0,"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"その他費用",0,"円/四半期",0,"円/年",0,"円"]
[null,2,"リサイクルセンター",null,0,"円/四半期",0,"円/年",0,"円","―"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"人件費",0,"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"維持管理費（補修費除く）",0,"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"電力等の基本料金",0,"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"その他費用",0,"円/四半期",0,"円/年",0,"円"]
[null,3,"管理棟",null,0,"円/四半期",0,"円/年",0,"円","―"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"人件費",0,"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"維持管理費（補修費除く）",0,"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"電力等の基本料金",0,"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[{"$nulls":5},"円/四半期",0,"円/年",0,"円"]
[null,null,null,"その他費用",0,"円/四半期",0,"円/年",0,"円"]
[null,4,"その他施設",null,0,"円/四半期",0,"円/年",0,"円","―"]
[null,"合計（＝1+2+3+4）",null,null,0,"円/四半期",0,"円/年",0,"円","―"]
[]
[null,"※","金額は円単位とし、端数は切り捨てとすること。"]
[null,"※","消費税及び地方消費税は含めず記載すること。また、物価上昇は考慮しないこと。"]
[null,"※","ＣＤ－Ｒに保存して提出するデータは、Microsoft Excel　2003で読取り可能なものとし、必ず計算式等を残したファイル（本様式以外のシート"]
[null,null,"に計算式がリンクする場合には、当該シートも含む。）とすること。"]
[null,"※","他の様式と関連のある項目の数値は、整合に留意すること。"]
[null,"※","必要に応じ記入欄を追加すること。"]

{"sheet":"様式15-3（別紙3）","index":2,"n_rows":110,"n_cols":28,"rows_kept":110,"cut":false,"hidden":false,"merged":[[109,2,109,11],[104,2,104,11],[106,2,106,11],[108,2,108,11],[107,2,107,28],[5,1,5,4],[2,1,2,27],[102,1,102,5],[46,2,46,5],[87,2,87,5],[94,2,94,5],[101,2,101,5]],"flags":["formulas_cached_only"]}
["様式15-3(別紙3)"]
[]
[null,"費用明細（補修費）"]
[]
[{"$nulls":27},"単位：円"]
[null,"費目",null,null,null,"内容・算定根拠","平成28年度","平成29年度","平成30年度","平成31年度","平成32年度","平成33年度","平成34年度","平成35年度","平成36年度","平成37年度","平成38年度","平成39年度","平成40年度","平成41年度","平成42年度","平成43年度","平成44年度","平成45年度","平成46年度","平成47年度","平成48年度","合計"]
[{"$nulls":27},0]
[{"$nulls":27},0]
[null,null,"法定点検",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"受入供給設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"燃焼設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"燃焼ガス冷却設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"排ガス処理設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"通風設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"灰出設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"給水設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"排水処理設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"電気設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"計装設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"余熱利用設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"雑設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"法定点検以外",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,"クリーンセンター",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[null,null,"法定点検",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"受入供給設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"不燃ごみ・粗大ごみ処理系列",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"ビン・カン処理設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"ペットボトル処理設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"プラスチック製容器包装処理設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"紙製容器包装処理設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"貯留・搬出設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"集じん・脱臭設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"給排水設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"電気設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"計装設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[{"$nulls":4},"雑設備",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"法定点検以外",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"リサイクルセンター",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[null,null,"法定点検",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[null,null,"法定点検以外",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"管理棟",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[null,null,"法定点検",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":27},0]
[{"$nulls":27},0]
[null,null,"法定点検以外",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"その他施設",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"合計（＝1＋2）",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"※","金額は円単位とし、端数は切り捨てとすること。"]
[null,"※","Ａ３判横（Ａ４判に折込み）で作成すること。"]
[null,"※","消費税及び地方消費税は含めず記載すること。また、物価上昇は考慮しないこと。"]
[null,"※","ＣＤ－Ｒに保存して提出するデータは、Microsoft Excel　2003で読取り可能なものとし、必ず計算式等を残したファイル（本様式以外のシートに計算式がリンクする場合には、当該シートも含む。）とすること。"]
[null,"※","他の様式と関連のある項目の数値は、整合に留意すること。"]
[null,"※","必要に応じ記入欄を追加すること。"]

{"sheet":"様式15-3(別紙4)","index":3,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":false,"merged":[[16,2,16,7],[1,0,1,7],[9,2,9,4],[14,2,14,5],[15,2,15,7],[3,5,4,6],[3,7,4,7],[5,7,8,7],[3,2,4,3],[5,2,7,2]],"flags":["formulas_cached_only"]}
["様式15-3(別紙4)"]
["費用明細（クリーンセンターにおける変動料金）"]
[]
[null,null,"費目",null,"提案単価","運営期間の総額",null,"内容・算定根拠"]
[{"$nulls":4},"（単位：円/t）"]
[null,null,"変動料金１"]
[]
[]
[null,null,null,"計",null,null,"円"]
[null,null,"合計",null,null,null,"円","―"]
[]
[null,"※","必要に応じ費目・枚数を増やして記入すること。"]
[null,"※","提案単価は円単位とし、端数は切り捨てとすること。"]
[null,"※","消費税及び地方消費税は含めず記載すること。また、物価上昇は考慮しないこと。"]
[null,"※","内容・算定根拠は可能な範囲で具体的に記載すること。なお、別紙を用いて説明する場合、様式は任意とする。"]
[null,"※","ＣＤ－Ｒに保存して提出するデータは、Microsoft Excel　2003で読取り可能なものとし、必ず計算式等を残したファイル（本様式以外のシートに"]
[null,null,"計算式がリンクする場合には、当該シートも含む。）とすること。"]
[null,"※","他の様式と関連のある項目の数値は、整合に留意すること。"]

{"sheet":"様式15-3(別紙5)","index":4,"n_rows":42,"n_cols":8,"rows_kept":42,"cut":false,"hidden":false,"merged":[[21,7,24,7],[9,7,12,7],[5,7,8,7],[13,2,15,2],[40,2,40,7],[1,0,1,7],[33,2,33,4],[38,2,38,5],[39,2,39,7],[17,2,19,2],[21,2,23,2],[17,7,20,7],[25,2,27,2],[25,7,28,7],[29,2,31,2],[29,7,32,7],[13,7,16,7],[3,2,4,3],[5,2,7,2],[9,2,11,2],[3,5,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["様式15-3(別紙5)"]
["費用明細（リサイクルセンターにおける変動料金）"]
[]
[null,null,"費目",null,"提案単価","運営期間の総額",null,"内容・算定根拠"]
[{"$nulls":4},"（単位：円/t）"]
[null,null,"変動料金２\n（不燃ごみ・粗大ごみ）"]
[]
[]
[null,null,null,"計",null,null,"円"]
[null,null,"変動料金３\n（ビン、カン）"]
[]
[]
[null,null,null,"計",null,null,"円"]
[null,null,"変動料金４\n（ペットボトル）"]
[]
[]
[null,null,null,"計",null,null,"円"]
[null,null,"変動料金５\n（プラ製容器包装）"]
[]
[]
[null,null,null,"計",null,null,"円"]
[null,null,"変動料金６\n（紙製容器包装）"]
[]
[]
[null,null,null,"計",null,null,"円"]
[null,null,"変動料金７\n（新聞、段ボールなど保管対象ごみ）"]
[]
[]
[null,null,null,"計",null,null,"円"]
[null,null,"変動料金８\n（電池、蛍光管）"]
[]
[]
[null,null,null,"計",null,null,"円"]
[null,null,"合計",null,null,null,"円","―"]
[]
[null,"※","必要に応じ費目・枚数を増やして記入すること。"]
[null,"※","提案単価は円単位とし、端数は切り捨てとすること。"]
[null,"※","消費税及び地方消費税は含めず記載すること。また、物価上昇は考慮しないこと。"]
[null,"※","内容・算定根拠は可能な範囲で具体的に記載すること。なお、別紙を用いて説明する場合、様式は任意とする。"]
[null,"※","ＣＤ－Ｒに保存して提出するデータは、Microsoft Excel　2003で読取り可能なものとし、必ず計算式等を残したファイル（本様式以外のシートに"]
[null,null,"計算式がリンクする場合には、当該シートも含む。）とすること。"]
[null,"※","他の様式と関連のある項目の数値は、整合に留意すること。"]

{"sheet":"様式15-3(別紙6)","index":5,"n_rows":59,"n_cols":31,"rows_kept":59,"cut":false,"hidden":false,"merged":[[5,1,29,1],[33,1,43,1],[1,0,1,30]],"flags":["formulas_cached_only"]}
["様式15-3(別紙6)"]
["ＳＰＣの長期収支計画表"]
[]
[{"$nulls":30},"単位：円"]
[null,"事　　業　　年　　度",{"$nulls":5},"平成25年度","平成26年度","平成27年度","平成28年度","平成29年度","平成30年度","平成31年度","平成32年度","平成33年度","平成34年度","平成35年度","平成36年度","平成37年度","平成38年度","平成39年度","平成40年度","平成41年度","平成42年度","平成43年度","平成44年度","平成45年度","平成46年度","平成47年度","合計"]
[null,"損益計算書","営業収入"]
[null,null,null,"委託料"]
[{"$nulls":4},"固定料金"]
[{"$nulls":5},"固定費"]
[{"$nulls":5},"補修費"]
[{"$nulls":4},"変動料金"]
[{"$nulls":5},"クリーンセンター"]
[{"$nulls":5},"リサイクルセンター"]
[null,null,"営業費用"]
[]
[]
[]
[null,null,"営業損益"]
[null,null,"営業外収入"]
[]
[]
[null,null,"営業外費用"]
[]
[]
[null,null,"営業外損益"]
[null,null,"当期利益（税引前）"]
[null,null,"税務調整"]
[null,null,"課税損益"]
[null,null,"法人税等"]
[null,null,"当期利益（税引後）"]
[]
[{"$nulls":30},"単位：円"]
[null,"事　　業　　年　　度",{"$nulls":5},"平成25年度","平成26年度","平成27年度","平成28年度","平成29年度","平成30年度","平成31年度","平成32年度","平成33年度","平成34年度","平成35年度","平成36年度","平成37年度","平成38年度","平成39年度","平成40年度","平成41年度","平成42年度","平成43年度","平成44年度","平成45年度","平成46年度","平成47年度","合計"]
[null,"キャッシュフロー計算書","Cash-In"]
[null,null,null,"当期利益（税引後）"]
[null,null,null,"資本金"]
[]
[null,null,"Cash-Out"]
[null,null,null,"当期損失（税引後）"]
[]
[null,null,"配当前キャッシュフロー"]
[null,null,"配当"]
[null,null,"配当後キャッシュフロー",null,null,null,"各年度"]
[null,null,"（内部留保金）",null,null,null,"累計"]
[]
[]
[null,"事　　業　　年　　度",{"$nulls":5},"平成25年度","平成26年度","平成27年度","平成28年度","平成29年度","平成30年度","平成31年度","平成32年度","平成33年度","平成34年度","平成35年度","平成36年度","平成37年度","平成38年度","平成39年度","平成40年度","平成41年度","平成42年度","平成43年度","平成44年度","平成45年度","平成46年度","平成47年度","合計"]
[null,"Ｅ－ＩＲＲ"]
[null,null,"Ｅ－ＩＲＲ算定キャッシュフロー"]
[]
[null,"※","本様式外で算出根拠を記載したもの以外の項目については、余白に算出根拠を簡略に明記すること。"]
[null,"※","金額は円単位とし、端数は切り捨てとすること。"]
[null,"※","Ａ３判横（Ａ４判に折込み）で作成すること。"]
[null,"※","消費税及び地方消費税は含めず記載すること。また、物価上昇は考慮しないこと。"]
[null,"※","ＣＤ－Ｒに保存して提出するデータは、Microsoft Excel　2003で読取り可能なものとし、必ず計算式等を残したファイル（本様式以外のシートに計算式がリンクする場合には、当該シートも含む。）とすること。"]
[null,"※","他の様式と関連のある項目の数値は、整合に留意すること。"]
[null,"※","可能な範囲で詳細に記入し、項目の追加・削除・変更が必要な場合には適宜行うこと。"]
[null,"※","ＥＩＲＲは資本金に対する配当の内部収益率とする。"]
[null,"※","設計・建設業務に係る対価については記載しないこと。"]