{"text_format":"2","workbook":"xlsx","n_sheets":4,"sheets":["基本資料設定","計算分析","添加量對應表","Option"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":3,"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"}

{"sheet":"基本資料設定","index":0,"n_rows":24,"n_cols":4,"rows_kept":24,"cut":false,"hidden":false,"merged":[[5,0,5,3],[10,0,10,3],[20,0,20,3],[1,0,1,3],[15,0,15,3]]}
[null,null,"燃料/單位：","煤碳-公噸"]
["基本資料計算"]
["每日工作時數",24,"每月工作天數",30]
["預估節能成效",0.15,"富氧劑添加量(ml)",{"$f":"VLOOKUP(D1,添加量對應表!$A:$B,2,FALSE)","v":100}]
[]
["燃料相關資訊"]
[{"$f":"\"燃料每小時用量(\"&D1&\")\"","v":"燃料每小時用量(煤碳-公噸)"},111.2,{"$f":"\"燃料單價(\"&D1&\"/台幣)\"","v":"燃料單價(煤碳-公噸/台幣)"},{"$f":"400*5.1","v":2039.9999999999998}]
[{"$f":"\"每日燃料用量(\"&D1&\")\"","v":"每日燃料用量(煤碳-公噸)"},{"$f":"B7*B3","v":2668.8},"每日燃料成本(台幣)",{"$f":"B8*D7","v":5444352}]
[]
[]
["富氧劑相關資訊"]
["每日富氧劑用量(ml)",{"$f":"B8*D4","v":266880},"富氧劑單價(ml/台幣)",2]
["每日富氧劑成本(台幣)",{"$f":"B12*D12","v":533760},"富氧劑單價(公升/台幣)",{"$f":"1000*D12","v":2000}]
[]
[]
["業務獎金試算"]
["業務獎金/ml",1,"業務獎金/每日",{"$f":"B17*1000*B12","v":266880000}]
["業務獎金/每月",{"$f":"D17*D3","v":8006400000},"業務獎金/每年",{"$f":"B18*12","v":96076800000}]
[]
[]
["設備相關資訊"]
["採購及建置金額",1000000,"折舊年限/年",5]
["每年提列折舊費用",{"$f":"B22/D22","v":200000},"每月提列折舊費用",{"$f":"B23/12","v":16666.666666666668}]
["每年提列維護費用",0.05,"人事薪資/月",0]

{"sheet":"計算分析","index":1,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["計算單位","單月",{"$f":"VLOOKUP(B1,添加量對應表!$D:$E,2,FALSE)","v":1},{"$nulls":6},"計算幣別：新台幣"]
[null,{"$f":"\"耗費燃料量(\"&基本資料設定!D1&\")\"","v":"耗費燃料量(煤碳-公噸)"},"燃料成本","富氧劑用量(ml)","富氧劑成本","累積成本","機器設備提列折舊","維護費用","額外人力","累計成本"]
["未節能估算",{"$f":"基本資料設定!B8*基本資料設定!D3*計算分析!C1","v":80064},{"$f":"計算分析!B3*基本資料設定!D$7","v":163330559.99999997},0,0,{"$f":"C3+E3","v":163330559.99999997},0,0,0,{"$f":"F3+G3","v":163330559.99999997}]
["富氧劑應用估算",{"$f":"B3*(1-基本資料設定!B4)","v":68054.399999999994},{"$f":"計算分析!B4*基本資料設定!D$7","v":138830975.99999997},{"$f":"基本資料設定!B12*基本資料設定!D3*C1","v":8006400},{"$f":"(D4*基本資料設定!D12)","v":16012800},{"$f":"C4+E4","v":154843775.99999997},{"$f":"基本資料設定!D23*C1","v":16666.666666666668},{"$f":"基本資料設定!B$22*基本資料設定!B$24/12*計算分析!C$1","v":4166.666666666667},{"$f":"基本資料設定!D24*1.2*計算分析!C1","v":0},{"$f":"SUM(F4:I4)","v":154864609.33333328}]
["成效計算",{"$f":"B3-B4","v":12009.600000000006},{"$f":"C3-C4","v":24499584},{"$f":"-(D3-D4)","v":8006400},{"$f":"-(E3-E4)","v":16012800},8486784,-16666.666666666668,-4166.666666666667,{"$f":"I3-I4","v":0},{"$f":"J3-J4","v":8465950.6666666865}]
[]
[]
[null,"效益試算表"]
[null,"計算基準","燃料成本","富氧劑應用後燃料成本","節省成本","節能率","設備採購","富氧劑採購成本","設備折舊攤提","其它費用(人事+維修)","增加成本總計","節能淨值","淨節能率","累積節能效益"]
[null,1,{"$f":"C$3","v":163330559.99999997},{"$f":"C$4","v":138830975.99999997},{"$f":"C10-D10","v":24499584},{"$f":"E10/C10","v":0.15000000000000002},{"$f":"基本資料設定!B22","v":1000000},{"$f":"E$4","v":16012800},{"$f":"IF(B$1=\"全年\",IF(B10<=基本資料設定!D$22,基本資料設定!B$23,0),IF(B10<=基本資料設定!D$22*12,基本資料設定!D$23,0))","v":16666.666666666668},{"$f":"(基本資料設定!D$25*1.2*C$1)+(基本資料設定!B$23*基本資料設定!B$25)","v":0},{"$f":"SUM(H10:J10)","v":16029466.666666666},{"$f":"E10-K10","v":8470117.333333334},{"$f":"F10-(K10/C10)","v":5.1858741764758132E-2},{"$f":"L10","v":8470117.333333334}]
[null,2,{"$f":"C$3","v":163330559.99999997},{"$f":"C$4","v":138830975.99999997},{"$f":"C11-D11","v":24499584},{"$f":"E11/C11","v":0.15000000000000002},null,{"$f":"E$4","v":16012800},{"$f":"IF(B$1=\"全年\",IF(B11<=基本資料設定!D$22,基本資料設定!B$23,0),IF(B11<=基本資料設定!D$22*12,基本資料設定!D$23,0))","v":16666.666666666668},{"$f":"(基本資料設定!D$25*1.2*C$1)+(基本資料設定!B$23*基本資料設定!B$25)","v":0},{"$f":"SUM(H11:J11)","v":16029466.666666666},{"$f":"E11-K11","v":8470117.333333334},{"$f":"F11-(K11/C11)","v":5.1858741764758132E-2},{"$f":"N10+L11","v":16940234.666666668}]
[null,3,163330559.99999997,138830975.99999997,24499584,0.15000000000000002,null,16012800,{"$f":"IF(B$1=\"全年\",IF(B12<=基本資料設定!D$22,基本資料設定!B$23,0),IF(B12<=基本資料設定!D$22*12,基本資料設定!D$23,0))","v":16666.666666666668},{"$f":"(基本資料設定!D$25*1.2*C$1)+(基本資料設定!B$23*基本資料設定!B$25)","v":0},16029466.666666666,8470117.333333334,5.1858741764758132E-2,{"$f":"N11+L12","v":25410352}]
[null,4,163330559.99999997,138830975.99999997,24499584,0.15000000000000002,null,16012800,{"$f":"IF(B$1=\"全年\",IF(B13<=基本資料設定!D$22,基本資料設定!B$23,0),IF(B13<=基本資料設定!D$22*12,基本資料設定!D$23,0))","v":16666.666666666668},{"$f":"(基本資料設定!D$25*1.2*C$1)+(基本資料設定!B$23*基本資料設定!B$25)","v":0},16029466.666666666,8470117.333333334,5.1858741764758132E-2,33880469.333333336]
[null,5,163330559.99999997,138830975.99999997,24499584,0.15000000000000002,null,16012800,{"$f":"IF(B$1=\"全年\",IF(B14<=基本資料設定!D$22,基本資料設定!B$23,0),IF(B14<=基本資料設定!D$22*12,基本資料設定!D$23,0))","v":16666.666666666668},{"$f":"(基本資料設定!D$25*1.2*C$1)+(基本資料設定!B$23*基本資料設定!B$25)","v":0},16029466.666666666,8470117.333333334,5.1858741764758132E-2,42350586.666666672]
[null,6,163330559.99999997,138830975.99999997,24499584,0.15000000000000002,null,16012800,{"$f":"IF(B$1=\"全年\",IF(B15<=基本資料設定!D$22,基本資料設定!B$23,0),IF(B15<=基本資料設定!D$22*12,基本資料設定!D$23,0))","v":16666.666666666668},{"$f":"(基本資料設定!D$25*1.2*C$1)+(基本資料設定!B$23*基本資料設定!B$25)","v":0},16029466.666666666,8470117.333333334,5.1858741764758132E-2,50820704.000000007]
[null,7,163330559.99999997,138830975.99999997,24499584,0.15000000000000002,null,16012800,{"$f":"IF(B$1=\"全年\",IF(B16<=基本資料設定!D$22,基本資料設定!B$23,0),IF(B16<=基本資料設定!D$22*12,基本資料設定!D$23,0))","v":16666.666666666668},{"$f":"(基本資料設定!D$25*1.2*C$1)+(基本資料設定!B$23*基本資料設定!B$25)","v":0},16029466.666666666,8470117.333333334,5.1858741764758132E-2,59290821.333333343]
[null,8,163330559.99999997,138830975.99999997,24499584,0.15000000000000002,null,16012800,{"$f":"IF(B$1=\"全年\",IF(B17<=基本資料設定!D$22,基本資料設定!B$23,0),IF(B17<=基本資料設定!D$22*12,基本資料設定!D$23,0))","v":16666.666666666668},{"$f":"(基本資料設定!D$25*1.2*C$1)+(基本資料設定!B$23*基本資料設定!B$25)","v":0},16029466.666666666,8470117.333333334,5.1858741764758132E-2,67760938.666666672]
[null,9,163330559.99999997,138830975.99999997,24499584,0.15000000000000002,null,16012800,{"$f":"IF(B$1=\"全年\",IF(B18<=基本資料設定!D$22,基本資料設定!B$23,0),IF(B18<=基本資料設定!D$22*12,基本資料設定!D$23,0))","v":16666.666666666668},{"$f":"(基本資料設定!D$25*1.2*C$1)+(基本資料設定!B$23*基本資料設定!B$25)","v":0},16029466.666666666,8470117.333333334,5.1858741764758132E-2,76231056]
[null,10,163330559.99999997,138830975.99999997,24499584,0.15000000000000002,null,16012800,{"$f":"IF(B$1=\"全年\",IF(B19<=基本資料設定!D$22,基本資料設定!B$23,0),IF(B19<=基本資料設定!D$22*12,基本資料設定!D$23,0))","v":16666.666666666668},{"$f":"(基本資料設定!D$25*1.2*C$1)+(基本資料設定!B$23*基本資料設定!B$25)","v":0},16029466.666666666,8470117.333333334,5.1858741764758132E-2,84701173.333333328]
[null,11,163330559.99999997,138830975.99999997,24499584,0.15000000000000002,null,16012800,{"$f":"IF(B$1=\"全年\",IF(B20<=基本資料設定!D$22,基本資料設定!B$23,0),IF(B20<=基本資料設定!D$22*12,基本資料設定!D$23,0))","v":16666.666666666668},{"$f":"(基本資料設定!D$25*1.2*C$1)+(基本資料設定!B$23*基本資料設定!B$25)","v":0},16029466.666666666,8470117.333333334,5.1858741764758132E-2,93171290.666666657]
[null,12,163330559.99999997,138830975.99999997,24499584,0.15000000000000002,null,16012800,{"$f":"IF(B$1=\"全年\",IF(B21<=基本資料設定!D$22,基本資料設定!B$23,0),IF(B21<=基本資料設定!D$22*12,基本資料設定!D$23,0))","v":16666.666666666668},{"$f":"(基本資料設定!D$25*1.2*C$1)+(基本資料設定!B$23*基本資料設定!B$25)","v":0},16029466.666666666,8470117.333333334,5.1858741764758132E-2,101641407.99999999]
[null,"總計",{"$f":"SUM(C10:C21)","v":1959966719.9999998},{"$f":"SUM(D10:D21)","v":1665971711.9999998},293995008,0.15000000000000002,1000000,192153600,199999.99999999997,0,{"$f":"SUM(K10:K21)","v":192353599.99999997},{"$f":"SUM(L10:L21)","v":101641407.99999999},5.1858741764758159E-2,{"$f":"SUM(N10:N21)","v":660669152}]

{"sheet":"添加量對應表","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"cut":false,"hidden":false,"merged":[[0,0,0,1],[0,3,0,4]]}
["單位用量對應表",null,null,"統計單位對應表"]
["項目","添加量(ml)",null,"項目","數量"]
["重油-公秉",200,null,"單月",1]
["重油-公升",0.2,null,"全年",12]
["瓦斯-度",0.2]
["煤碳-公噸",100]
["煤碳-公斤",0.1]

{"sheet":"Option","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["燃料類別","統計方式"]
["重油","單月"]
["瓦斯","全年"]
["煤碳"]