res_02_db.json

{"_default": {"1": {"LCC_net_expense": "2556.867", "PSC_net_expense_const_kk": "1619.385", "PSC_net_expense_ijikanri_kk": "414.058", "ijikanri_years": 9, "discount_rate": "2.369", "rakusatsu_ritsu": 0.95, "PSC": "1988.373", "LCC": "2253.006", "VFM": "-264.634", "VFM_percent": "-13.309", "mgmt_type": "\u5e02\u753a\u6751", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 10, "const_years": 1, "kijun_kinri": 0.4135750598086123, "chisai_kinri": 0.5, "zei_modori": 8.4, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 30.0, "datetime": "2023-09-30 19:24:49", "user_id": "01HBJSX4RRHNJHNE42DJGFZZ4F", "calc_id": "02uT2ZRlu1xtmlc2J9ZSZY", "PSC_present_value": {"0": 1619.3848335343228, "1": 44.94180675002133, "2": 43.901756853045875, "3": 42.88577594364396, "4": 41.893307013767696, "5": 40.92380594573132, "6": 39.9767412139005, "7": 39.051593593285276, "8": 38.1478558748767, "9": 37.26503258757125}, "LCC_present_value": {"0": 249.76959718663971, "1": 243.98939245952465, "2": 238.34295407973005, "3": 232.82718640678638, "4": 227.43906543999086, "5": 222.17563716050932, "6": 217.03401591184573, "7": 212.01138281779066, "8": 207.10498423698232, "9": 202.31213025323203}, "LCC_discount_factor": {"0": 0.976857853028462, "1": 0.9542512650233762, "2": 0.9321678420004291, "3": 0.9105954767987137, "4": 0.8895223424430201, "5": 0.8689368856597369, "6": 0.8488278205428088, "7": 0.8291841223662768, "8": 0.8099950215400106, "9": 0.7912499977053176}, "PSC_discount_factor": {"0": 1.0, "1": 0.976857853028462, "2": 0.9542512650233762, "3": 0.9321678420004291, "4": 0.9105954767987137, "5": 0.8895223424430201, "6": 0.8689368856597369, "7": 0.8488278205428088, "8": 0.8291841223662768, "9": 0.8099950215400106}}, "2": {"LCC_net_expense": "2631.926", "PSC_net_expense_const_kk": "1638.951", "PSC_net_expense_ijikanri_kk": "464.956", "ijikanri_years": 10, "discount_rate": "2.369", "rakusatsu_ritsu": 0.95, "PSC": "2048.651", "LCC": "2293.251", "VFM": "-244.600", "VFM_percent": "-11.940", "mgmt_type": "\u5e02\u753a\u6751", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 11, "const_years": 1, "kijun_kinri": 0.4135750598086123, "chisai_kinri": 0.5, "zei_modori": 8.4, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 30.0, "datetime": "2023-09-30 19:25:46", "user_id": "01HBJSYW6575C7DYN169RHWDJX", "calc_id": "02uT2aszlnMCxsscrunh3W", "PSC_present_value": {"0": 1638.950525397727, "1": 45.419629243688874, "2": 44.36852150833866, "3": 43.341738662682836, "4": 42.33871777654904, "5": 41.35890894717767, "6": 40.40177499773962, "7": 39.466791182830924, "8": 38.55344490078285, "9": 37.661235412629836, "10": 36.78967356758107}, "LCC_present_value": {"0": 233.7288407645075, "1": 228.31985358004806, "2": 223.03604197197853, "3": 217.87450910871286, "4": 212.83242519756735, "5": 207.90702593333634, "6": 203.09561098277172, "7": 198.3955425041341, "8": 193.8042437010054, "9": 189.31919740956897, "10": 184.93794471858308}, "LCC_discount_factor": {"0": 0.976857853028462, "1": 0.9542512650233762, "2": 0.9321678420004291, "3": 0.9105954767987137, "4": 0.8895223424430201, "5": 0.8689368856597369, "6": 0.8488278205428088, "7": 0.8291841223662768, "8": 0.8099950215400106, "9": 0.7912499977053176, "10": 0.7729387739671919}, "PSC_discount_factor": {"0": 1.0, "1": 0.976857853028462, "2": 0.9542512650233762, "3": 0.9321678420004291, "4": 0.9105954767987137, "5": 0.8895223424430201, "6": 0.8689368856597369, "7": 0.8488278205428088, "8": 0.8291841223662768, "9": 0.8099950215400106, "10": 0.7912499977053176}}, "3": {"LCC_net_expense": "2951.181", "PSC_net_expense_const_kk": "1718.643", "PSC_net_expense_ijikanri_kk": "529.487", "ijikanri_years": 12, "discount_rate": "2.812", "rakusatsu_ritsu": 0.95, "PSC": "2162.822", "LCC": "2443.569", "VFM": "-280.747", "VFM_percent": "-12.981", "mgmt_type": "\u5e02\u753a\u6751", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 13, "const_years": 1, "kijun_kinri": 0.8565380382775118, "chisai_kinri": 0.75, "zei_modori": 8.4, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 30.0, "datetime": "2023-09-30 21:44:12", "user_id": "01HBK1WC5YV088JNER9W498RZM", "calc_id": "02uT5zXG2cTxBWoYq4wK4s", "PSC_present_value": {"0": 1718.642583229021, "1": 42.917048671040305, "2": 41.74322812255819, "3": 40.60151264007444, "4": 39.4910241206592, "5": 38.41090847830114, "6": 37.36033498702283, "7": 36.3384956419624, "8": 35.344604537930216, "9": 34.37789726496267, "10": 33.43763032040807, "11": 32.523080537092504, "12": 31.63354452712594}, "LCC_present_value": {"0": 220.80486721703406, "1": 214.7656520713031, "2": 208.8916149854406, "3": 203.17823818837812, "4": 197.62112747421932, "5": 192.21600882261987, "6": 186.95872511160226, "7": 181.84523292027868, "8": 176.87159941902223, "9": 172.03399934469465, "10": 167.32871205860445, "11": 162.75211868493255, "12": 158.30069932742475}, "LCC_discount_factor": {"0": 0.972649085041251, "1": 0.9460462426315828, "2": 0.9201710123023223, "3": 0.8950034931973356, "4": 0.8705243287671119, "5": 0.8467146918814806, "6": 0.823556270349507, "7": 0.8010312528354331, "8": 0.779122315159831, "9": 0.7578126069754308, "10": 0.737085738807378, "11": 0.7169257694479507, "12": 0.6973171936960442}, "PSC_discount_factor": {"0": 1.0, "1": 0.972649085041251, "2": 0.9460462426315828, "3": 0.9201710123023223, "4": 0.8950034931973356, "5": 0.8705243287671119, "6": 0.8467146918814806, "7": 0.823556270349507, "8": 0.8010312528354331, "9": 0.779122315159831, "10": 0.7578126069754308, "11": 0.737085738807378, "12": 0.7169257694479507}}, "4": {"LCC_net_expense": "3026.282", "PSC_net_expense_const_kk": "1738.550", "PSC_net_expense_ijikanri_kk": "580.080", "ijikanri_years": 13, "discount_rate": "2.812", "rakusatsu_ritsu": 0.95, "PSC": "2218.855", "LCC": "2473.382", "VFM": "-254.527", "VFM_percent": "-11.471", "mgmt_type": "\u5e02\u753a\u6751", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 14, "const_years": 1, "kijun_kinri": 0.8565380382775118, "chisai_kinri": 0.75, "zei_modori": 8.4, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 30.0, "datetime": "2023-09-30 21:58:08", "user_id": "01HBK2NW6S84VAZDV71SSHAKDT", "calc_id": "02uT6Kj3KKvfmDzCVKZdB5", "PSC_present_value": {"0": 1738.5502110943394, "1": 43.401127071753905, "2": 42.21406653610051, "3": 41.05947319220865, "4": 39.936459032677526, "5": 38.844160337921195, "6": 37.781737011874704, "7": 36.7483719358691, "8": 35.74327034017867, "9": 34.765659192756864, "10": 33.81478660469092, "11": 32.88992125191778, "12": 31.99035181275662, "13": 31.115386420825455}, "LCC_present_value": {"0": 210.25076595110846, "1": 204.50021513156787, "2": 198.9069471384585, "3": 193.46666014257013, "4": 188.1751699736575, "5": 183.02840690235985, "6": 178.0224125101381, "7": 173.153336644822, "8": 168.41743445942583, "9": 163.8110635319554, "10": 159.33068106399068, "11": 154.97284115588988, "12": 150.73419215651944, "13": 146.61147408547075}, "LCC_discount_factor": {"0": 0.972649085041251, "1": 0.9460462426315828, "2": 0.9201710123023223, "3": 0.8950034931973356, "4": 0.8705243287671119, "5": 0.8467146918814806, "6": 0.823556270349507, "7": 0.8010312528354331, "8": 0.779122315159831, "9": 0.7578126069754308, "10": 0.737085738807378, "11": 0.7169257694479507, "12": 0.6973171936960442, "13": 0.6782449304319902}, "PSC_discount_factor": {"0": 1.0, "1": 0.972649085041251, "2": 0.9460462426315828, "3": 0.9201710123023223, "4": 0.8950034931973356, "5": 0.8705243287671119, "6": 0.8467146918814806, "7": 0.823556270349507, "8": 0.8010312528354331, "9": 0.779122315159831, "10": 0.7578126069754308, "11": 0.737085738807378, "12": 0.7169257694479507, "13": 0.6973171936960442}}, "5": {"LCC_net_expense": "3101.384", "PSC_net_expense_const_kk": "1757.721", "PSC_net_expense_ijikanri_kk": "631.412", "ijikanri_years": 14, "discount_rate": "2.812", "rakusatsu_ritsu": 0.95, "PSC": "2273.773", "LCC": "2502.176", "VFM": "-228.402", "VFM_percent": "-10.045", "mgmt_type": "\u5e02\u753a\u6751", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 15, "const_years": 1, "kijun_kinri": 0.8565380382775118, "chisai_kinri": 0.75, "zei_modori": 8.4, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 30.0, "datetime": "2023-09-30 22:02:07", "user_id": "01HBK2X639M9WPPYJXY5X2X665", "calc_id": "02uT6QncBmRzpCu73p5Jth", "PSC_present_value": {"0": 1757.7205194090907, "1": 43.86727664281144, "2": 42.66746648988199, "3": 41.50047224241195, "4": 40.365396355361824, "5": 39.261365832370124, "6": 38.187531554324636, "7": 37.143067626297764, "8": 36.12717074234383, "9": 35.139059567669776, "10": 34.17797413770403, "11": 33.243175273601366, "12": 32.3339440137343, "13": 31.44958106073371, "14": 30.5894062436533}, "LCC_present_value": {"0": 201.10387818730624, "1": 195.6035031171306, "2": 190.25356833774057, "3": 185.04995916953652, "4": 179.98867347317054, "5": 175.06581857146782, "6": 170.27760825553582, "7": 165.62035987275948, "8": 161.09049149444223, "9": 156.68451916091468, "10": 152.39905420199204, "11": 148.23080063071956, "12": 144.17655260840147, "13": 140.2331919789635, "14": 136.39768587075295}, "LCC_discount_factor": {"0": 0.972649085041251, "1": 0.9460462426315828, "2": 0.9201710123023223, "3": 0.8950034931973356, "4": 0.8705243287671119, "5": 0.8467146918814806, "6": 0.823556270349507, "7": 0.8010312528354331, "8": 0.779122315159831, "9": 0.7578126069754308, "10": 0.737085738807378, "11": 0.7169257694479507, "12": 0.6973171936960442, "13": 0.6782449304319902, "14": 0.6596943110185423}, "PSC_discount_factor": {"0": 1.0, "1": 0.972649085041251, "2": 0.9460462426315828, "3": 0.9201710123023223, "4": 0.8950034931973356, "5": 0.8705243287671119, "6": 0.8467146918814806, "7": 0.823556270349507, "8": 0.8010312528354331, "9": 0.779122315159831, "10": 0.7578126069754308, "11": 0.737085738807378, "12": 0.7169257694479507, "13": 0.6973171936960442, "14": 0.6782449304319902}}, "6": {"LCC_net_expense": "3176.485", "PSC_net_expense_const_kk": "1776.194", "PSC_net_expense_ijikanri_kk": "683.440", "ijikanri_years": 15, "discount_rate": "2.812", "rakusatsu_ritsu": 0.95, "PSC": "2327.588", "LCC": "2529.981", "VFM": "-202.393", "VFM_percent": "-8.695", "mgmt_type": "\u5e02\u753a\u6751", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 16, "const_years": 1, "kijun_kinri": 0.8565380382775118, "chisai_kinri": 0.75, "zei_modori": 8.4, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 30.0, "datetime": "2023-09-30 22:07:11", "user_id": "01HBK36EE8J15YV21FC43FCGPC", "calc_id": "02uT6YUj3xDnr3jywMMrUA", "PSC_present_value": {"0": 1776.193725603306, "1": 44.31647532037597, "2": 43.10437917261687, "3": 41.925434963516956, "4": 40.77873595722125, "5": 39.663400217930004, "6": 38.57856993159458, "7": 37.52341074616539, "8": 36.49711112988481, "9": 35.498881747131314, "10": 34.52795485133484, "11": 33.58358369449646, "12": 32.66504195285826, "13": 31.771623168281664, "14": 30.902640204904575, "15": 30.057424720659416}, "LCC_present_value": {"0": 193.10035139397928, "1": 187.81888010449802, "2": 182.68186188711243, "3": 177.6853458181321, "4": 172.82548903524443, "5": 168.09855378193726, "6": 163.50090453275882, "7": 159.02900519720478, "8": 154.6794164000816, "9": 150.44879283625406, "10": 146.33388069774324, "11": 142.33151517119552, "12": 138.43861800379827, "13": 134.65219513576966, "14": 130.96933439760235, "15": 127.38720327028956}, "LCC_discount_factor": {"0": 0.972649085041251, "1": 0.9460462426315828, "2": 0.9201710123023223, "3": 0.8950034931973356, "4": 0.8705243287671119, "5": 0.8467146918814806, "6": 0.823556270349507, "7": 0.8010312528354331, "8": 0.779122315159831, "9": 0.7578126069754308, "10": 0.737085738807378, "11": 0.7169257694479507, "12": 0.6973171936960442, "13": 0.6782449304319902, "14": 0.6596943110185423, "15": 0.6416510680191035}, "PSC_discount_factor": {"0": 1.0, "1": 0.972649085041251, "2": 0.9460462426315828, "3": 0.9201710123023223, "4": 0.8950034931973356, "5": 0.8705243287671119, "6": 0.8467146918814806, "7": 0.823556270349507, "8": 0.8010312528354331, "9": 0.779122315159831, "10": 0.7578126069754308, "11": 0.737085738807378, "12": 0.7169257694479507, "13": 0.6973171936960442, "14": 0.6782449304319902, "15": 0.6596943110185423}}, "7": {"LCC_net_expense": "3251.587", "PSC_net_expense_const_kk": "1794.007", "PSC_net_expense_ijikanri_kk": "736.128", "ijikanri_years": 16, "discount_rate": "2.812", "rakusatsu_ritsu": 0.95, "PSC": "2380.312", "LCC": "2556.828", "VFM": "-176.516", "VFM_percent": "-7.416", "mgmt_type": "\u5e02\u753a\u6751", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 17, "const_years": 1, "kijun_kinri": 0.8565380382775118, "chisai_kinri": 0.75, "zei_modori": 8.4, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 30.0, "datetime": "2023-10-01 00:23:37", "user_id": "01HBKB091EKN7DV1ZADPKBWW2S", "calc_id": "02uT9u5z0IH75WjeDSjiBY", "PSC_present_value": {"0": 1794.0071744334412, "1": 44.74963118802749, "2": 43.52568783096837, "3": 42.335220444582504, "4": 41.17731343044284, "5": 40.05107623257704, "6": 38.955642652533456, "7": 37.8901701831806, "8": 36.853839360727896, "9": 35.84585313446923, "10": 34.86543625376456, "11": 33.911834671788164, "12": 32.98431496558493, "13": 32.082163771988625, "14": 31.204687238968308, "15": 30.35121049198093, "16": 29.521077114919667}, "LCC_present_value": {"0": 186.0384159881026, "1": 180.95009509335162, "2": 176.00094443067584, "3": 171.18715756689292, "4": 166.50503217825084, "5": 161.95096720293975, "6": 157.52146007148502, "7": 153.21310401289185, "8": 149.02258543446928, "9": 144.9466813733182, "10": 140.98225701752372, "11": 137.12626329514492, "12": 133.3757345291484, "13": 129.727786156481, "14": 126.1796125095283, "15": 122.72848465825228, "16": 119.3717483113483}, "LCC_discount_factor": {"0": 0.972649085041251, "1": 0.9460462426315828, "2": 0.9201710123023223, "3": 0.8950034931973356, "4": 0.8705243287671119, "5": 0.8467146918814806, "6": 0.823556270349507, "7": 0.8010312528354331, "8": 0.779122315159831, "9": 0.7578126069754308, "10": 0.737085738807378, "11": 0.7169257694479507, "12": 0.6973171936960442, "13": 0.6782449304319902, "14": 0.6596943110185423, "15": 0.6416510680191035, "16": 0.6241013242245226}, "PSC_discount_factor": {"0": 1.0, "1": 0.972649085041251, "2": 0.9460462426315828, "3": 0.9201710123023223, "4": 0.8950034931973356, "5": 0.8705243287671119, "6": 0.8467146918814806, "7": 0.823556270349507, "8": 0.8010312528354331, "9": 0.779122315159831, "10": 0.7578126069754308, "11": 0.737085738807378, "12": 0.7169257694479507, "13": 0.6973171936960442, "14": 0.6782449304319902, "15": 0.6596943110185423, "16": 0.6416510680191035}}, "8": {"LCC_net_expense": "3428.408", "PSC_net_expense_const_kk": "1843.966", "PSC_net_expense_ijikanri_kk": "758.855", "ijikanri_years": 17, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "2427.463", "LCC": "2599.853", "VFM": "-172.390", "VFM_percent": "-7.102", "mgmt_type": "\u5e02\u753a\u6751", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 18, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 8.4, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 30.0, "datetime": "2023-10-01 01:00:31", "user_id": "01HBKD3V4T49SYZXK8X4M4N556", "calc_id": "02uTAoExcqfGDqLaOTEF9L", "PSC_present_value": {"0": 1843.965546956938, "1": 43.30068642084339, "2": 42.00295418015908, "3": 40.7441152944702, "4": 39.52300412034478, "5": 38.33848994897171, "6": 37.189475959161555, "7": 36.074898201726135, "8": 34.9937246142966, "9": 33.94495406566759, "10": 32.92761542878261, "11": 31.940766681502335, "12": 30.98349403432305, "13": 30.05491108423762, "14": 29.154157993955415, "15": 28.280400695721266, "16": 27.432830118996137, "17": 26.61066144128436}, "LCC_present_value": {"0": 184.75875315281647, "1": 179.22148779898993, "2": 173.85017565211822, "3": 168.63984305370047, "4": 163.5856654070066, "5": 158.68296270965905, "6": 153.9271952201048, "7": 149.31395925396356, "8": 144.838983106361, "9": 140.49812309647035, "10": 136.28735973060012, "11": 132.2027939802751, "12": 128.2406436718642, "13": 124.39723998441187, "14": 120.66902405243057, "15": 117.05254367050829, "16": 113.5444500966797, "17": 110.14149495160139}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201}}, "9": {"LCC_net_expense": "3129.183", "PSC_net_expense_const_kk": "1489.900", "PSC_net_expense_ijikanri_kk": "948.233", "ijikanri_years": 19, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "2199.119", "LCC": "2308.546", "VFM": "-109.427", "VFM_percent": "-4.976", "mgmt_type": "\u90fd\u9053\u5e9c\u770c", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 5.78, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 76.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 50.4, "datetime": "2023-10-02 11:35:46", "user_id": "01HBQ3VQEKPZXD6MD8NY6HDW69", "calc_id": "02uTzjoHrnMhRYT0dxg1fM", "PSC_present_value": {"0": 1489.9002611767455, "1": 48.411254086547224, "2": 46.960356873753135, "3": 45.552943407906206, "4": 44.18771047039666, "5": 42.863393900397575, "6": 41.57876742429346, "7": 40.332641520191245, "8": 39.123862316462045, "9": 37.951310523294005, "10": 36.81390039626672, "11": 35.71057873098755, "12": 34.640323887859005, "13": 33.60214484607406, "14": 32.59508028596344, "15": 31.618197698845222, "16": 30.670592523552425, "17": 29.75138730883911, "18": 28.859730900889392, "19": 27.99479765517693}, "LCC_present_value": {"0": 151.770006944288, "1": 147.22142244227246, "2": 142.80916013848656, "3": 138.52913442306158, "4": 134.37738213286323, "5": 130.35005888173274, "6": 126.44343550071181, "7": 122.65389458495454, "8": 118.97792714412962, "9": 115.41212935321049, "10": 111.95319940064526, "11": 108.59793443098783, "12": 105.34322757915895, "13": 102.1860650935912, "14": 99.12352354559428, "15": 96.152767122356, "16": 93.27104500107278, "17": 90.47568880177835, "18": 87.76411011651136, "19": 85.1337981125349}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359}}, "10": {"LCC_net_expense": "3135.526", "PSC_net_expense_const_kk": "1497.684", "PSC_net_expense_ijikanri_kk": "949.434", "ijikanri_years": 19, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "2207.802", "LCC": "2313.226", "VFM": "-105.424", "VFM_percent": "-4.775", "mgmt_type": "\u90fd\u9053\u5e9c\u770c", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 5.78, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 50.0, "datetime": "2023-10-02 15:34:50", "user_id": "01HBQHHETGZECX4YDR9KZG892S", "calc_id": "02uU5bY4YXPCBg8yhJ4Fd5", "PSC_present_value": {"0": 1497.6841633805855, "1": 48.47260900692298, "2": 47.01987297204828, "3": 45.610675794071554, "4": 44.24371260272422, "5": 42.91771763502118, "6": 41.63146306320583, "7": 40.38375785782198, "8": 39.17344668485967, "9": 37.9994088359539, "10": 36.86055719064548, "11": 35.75583720974323, "12": 34.68422595885536, "13": 33.64473116118583, "14": 32.63639027871867, "15": 31.658269620939404, "16": 30.70946348026831, "17": 29.78909329340499, "18": 28.89630682780763, "19": 28.030277392553664}, "LCC_present_value": {"0": 152.07765608902875, "1": 147.51985126634509, "2": 143.09864497717328, "3": 138.80994332980805, "4": 134.64977512748732, "5": 130.61428819119433, "6": 126.69974579266662, "7": 122.90252319430839, "8": 119.2191042928027, "9": 115.64607836331534, "10": 112.18013690127569, "11": 108.8180705588103, "12": 105.55676617299227, "13": 102.39320388315457, "14": 99.3244543345985, "15": 96.34767596610736, "16": 93.46011237875425, "17": 90.65908978356728, "18": 87.94201452568879, "19": 85.30637068273626}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359}}, "11": {"LCC_net_expense": "3135.526", "PSC_net_expense_const_kk": "1497.684", "PSC_net_expense_ijikanri_kk": "949.434", "ijikanri_years": 19, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "2207.802", "LCC": "2313.226", "VFM": "-105.424", "VFM_percent": "-4.775", "mgmt_type": "\u90fd\u9053\u5e9c\u770c", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 5.78, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 50.0, "datetime": "2023-10-02 16:39:21", "user_id": "01HBQN7KXAXZ9DPF0W80047KDC", "calc_id": "02uU7BjbMQZdX1GY13ThIW", "PSC_present_value": {"0": 1497.6841633805855, "1": 48.47260900692298, "2": 47.01987297204828, "3": 45.610675794071554, "4": 44.24371260272422, "5": 42.91771763502118, "6": 41.63146306320583, "7": 40.38375785782198, "8": 39.17344668485967, "9": 37.9994088359539, "10": 36.86055719064548, "11": 35.75583720974323, "12": 34.68422595885536, "13": 33.64473116118583, "14": 32.63639027871867, "15": 31.658269620939404, "16": 30.70946348026831, "17": 29.78909329340499, "18": 28.89630682780763, "19": 28.030277392553664}, "LCC_present_value": {"0": 152.07765608902875, "1": 147.51985126634509, "2": 143.09864497717328, "3": 138.80994332980805, "4": 134.64977512748732, "5": 130.61428819119433, "6": 126.69974579266662, "7": 122.90252319430839, "8": 119.2191042928027, "9": 115.64607836331534, "10": 112.18013690127569, "11": 108.8180705588103, "12": 105.55676617299227, "13": 102.39320388315457, "14": 99.3244543345985, "15": 96.34767596610736, "16": 93.46011237875425, "17": 90.65908978356728, "18": 87.94201452568879, "19": 85.30637068273626}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359}}, "12": {"LCC_net_expense": "3135.526", "PSC_net_expense_const_kk": "1497.684", "PSC_net_expense_ijikanri_kk": "949.434", "ijikanri_years": 19, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "2207.802", "LCC": "2313.226", "VFM": "-105.424", "VFM_percent": "-4.775", "mgmt_type": "\u90fd\u9053\u5e9c\u770c", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 5.78, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 50.0, "datetime": "2023-10-02 17:15:48", "user_id": "01HBQQAAZAZHDN70SJE9EKHR8E", "calc_id": "02uU85B2WMHqqzRVJAKQsk", "PSC_present_value": {"0": 1497.6841633805855, "1": 48.47260900692298, "2": 47.01987297204828, "3": 45.610675794071554, "4": 44.24371260272422, "5": 42.91771763502118, "6": 41.63146306320583, "7": 40.38375785782198, "8": 39.17344668485967, "9": 37.9994088359539, "10": 36.86055719064548, "11": 35.75583720974323, "12": 34.68422595885536, "13": 33.64473116118583, "14": 32.63639027871867, "15": 31.658269620939404, "16": 30.70946348026831, "17": 29.78909329340499, "18": 28.89630682780763, "19": 28.030277392553664}, "LCC_present_value": {"0": 152.07765608902875, "1": 147.51985126634509, "2": 143.09864497717328, "3": 138.80994332980805, "4": 134.64977512748732, "5": 130.61428819119433, "6": 126.69974579266662, "7": 122.90252319430839, "8": 119.2191042928027, "9": 115.64607836331534, "10": 112.18013690127569, "11": 108.8180705588103, "12": 105.55676617299227, "13": 102.39320388315457, "14": 99.3244543345985, "15": 96.34767596610736, "16": 93.46011237875425, "17": 90.65908978356728, "18": 87.94201452568879, "19": 85.30637068273626}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359}}, "13": {"LCC_net_expense": "3859.211", "PSC_net_expense_const_kk": "2480.538", "PSC_net_expense_ijikanri_kk": "1240.269", "ijikanri_years": 20, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3395.543", "LCC": "2808.544", "VFM": "587.000", "VFM_percent": "17.287", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 21, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-02 17:29:52", "user_id": "01HBQR43B13JPA5VTRZWZVTQH6", "calc_id": "02uU8QaGW0nW4wOm4wRS3v", "PSC_present_value": {"0": 2480.538207590909, "1": 60.154896658532884, "2": 58.352039584395754, "3": 56.603214580967965, "4": 54.90680229377762, "5": 53.2612319008054, "6": 51.664979657954866, "7": 50.11656748811562, "8": 48.61456161251241, "9": 47.15757122307317, "10": 45.7442471945864, "11": 44.37328083545562, "12": 43.0434026758939, "13": 41.75338129243666, "14": 40.502022167683904, "15": 39.28816658421645, "16": 38.11069055166167, "17": 36.9685037659153, "18": 35.86054859955577, "19": 34.78579912251587, "20": 33.74326015210531}, "LCC_present_value": {"0": 178.26426290461208, "1": 172.92163902367102, "2": 167.7391348967856, "3": 162.71195169547565, "4": 157.8354344133329, "5": 153.10506755563804, "6": 148.51647095816105, "7": 144.06539573127307, "8": 139.74772032561432, "9": 135.55944671567485, "10": 131.49669669775417, "11": 127.5557082988724, "12": 123.73283229330664, "13": 120.02452882352803, "14": 116.42736412241007, "15": 112.93800733367306, "16": 109.5532274276206, "17": 106.26989020931249, "18": 103.08495541640302, "19": 99.9954739039581, "20": 96.9985849136439}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951, "20": 0.5278203936764736}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359, "20": 0.5441280452579951}}, "14": {"LCC_net_expense": "3933.092", "PSC_net_expense_const_kk": "2486.120", "PSC_net_expense_ijikanri_kk": "1305.213", "ijikanri_years": 21, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3435.989", "LCC": "2823.740", "VFM": "612.250", "VFM_percent": "17.819", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 22, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-02 17:30:57", "user_id": "01HBQR633PJ336RJV4A6HZ0YS5", "calc_id": "02uU8SEvylJePgFOOLFIXW", "PSC_present_value": {"0": 2486.1196929932935, "1": 60.290251831274865, "2": 58.483338129261135, "3": 56.7305780760937, "4": 55.030348673573954, "5": 53.38107556515922, "6": 51.78123157816029, "7": 50.229335309629725, "8": 48.723949754631406, "9": 47.263680975621234, "10": 45.847176811706724, "11": 44.473125626590495, "12": 43.14025509403818, "13": 41.84733101974615, "14": 40.593156198518095, "15": 39.376569305692456, "16": 38.19644382179391, "17": 37.051686989413334, "18": 35.941238801350444, "19": 34.864071019081884, "20": 33.819186220646195, "21": 32.80561687706385}, "LCC_present_value": {"0": 173.41891679570017, "1": 168.2215091314651, "2": 163.17986905549193, "3": 158.28932817478153, "4": 153.54535800922332, "5": 148.94356579837125, "6": 144.47969043389233, "7": 140.14959851391995, "8": 135.94928051566006, "9": 131.87484708270458, "10": 127.92252542361514, "11": 124.08865581844248, "12": 120.3696882299459, "13": 116.76217901637538, "14": 113.26278774277276, "15": 109.8682740878385, "16": 106.57549484350078, "17": 103.38140100440822, "18": 100.28303494465094, "19": 97.27752767909637, "20": 94.36209620680322, "21": 91.53404093405409}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951, "20": 0.5278203936764736, "21": 0.5120014864308157}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359, "20": 0.5441280452579951, "21": 0.5278203936764736}}, "15": {"LCC_net_expense": "3933.092", "PSC_net_expense_const_kk": "2486.120", "PSC_net_expense_ijikanri_kk": "1305.213", "ijikanri_years": 21, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3435.989", "LCC": "2823.740", "VFM": "612.250", "VFM_percent": "17.819", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 22, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-02 17:32:24", "user_id": "01HBQR8QYDW0V4N2KR22JP4J1J", "calc_id": "02uU8URWE28q8eowXWmSdL", "PSC_present_value": {"0": 2486.1196929932935, "1": 60.290251831274865, "2": 58.483338129261135, "3": 56.7305780760937, "4": 55.030348673573954, "5": 53.38107556515922, "6": 51.78123157816029, "7": 50.229335309629725, "8": 48.723949754631406, "9": 47.263680975621234, "10": 45.847176811706724, "11": 44.473125626590495, "12": 43.14025509403818, "13": 41.84733101974615, "14": 40.593156198518095, "15": 39.376569305692456, "16": 38.19644382179391, "17": 37.051686989413334, "18": 35.941238801350444, "19": 34.864071019081884, "20": 33.819186220646195, "21": 32.80561687706385}, "LCC_present_value": {"0": 173.41891679570017, "1": 168.2215091314651, "2": 163.17986905549193, "3": 158.28932817478153, "4": 153.54535800922332, "5": 148.94356579837125, "6": 144.47969043389233, "7": 140.14959851391995, "8": 135.94928051566006, "9": 131.87484708270458, "10": 127.92252542361514, "11": 124.08865581844248, "12": 120.3696882299459, "13": 116.76217901637538, "14": 113.26278774277276, "15": 109.8682740878385, "16": 106.57549484350078, "17": 103.38140100440822, "18": 100.28303494465094, "19": 97.27752767909637, "20": 94.36209620680322, "21": 91.53404093405409}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951, "20": 0.5278203936764736, "21": 0.5120014864308157}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359, "20": 0.5441280452579951, "21": 0.5278203936764736}}, "16": {"LCC_net_expense": "3933.092", "PSC_net_expense_const_kk": "2486.120", "PSC_net_expense_ijikanri_kk": "1305.213", "ijikanri_years": 21, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3435.989", "LCC": "2823.740", "VFM": "612.250", "VFM_percent": "17.819", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 22, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-02 18:00:08", "user_id": "01HBQSVH24FKH8V0W77WT3T0JA", "calc_id": "02uU9AdwlPUrLhz1bdO4aj", "PSC_present_value": {"0": 2486.1196929932935, "1": 60.290251831274865, "2": 58.483338129261135, "3": 56.7305780760937, "4": 55.030348673573954, "5": 53.38107556515922, "6": 51.78123157816029, "7": 50.229335309629725, "8": 48.723949754631406, "9": 47.263680975621234, "10": 45.847176811706724, "11": 44.473125626590495, "12": 43.14025509403818, "13": 41.84733101974615, "14": 40.593156198518095, "15": 39.376569305692456, "16": 38.19644382179391, "17": 37.051686989413334, "18": 35.941238801350444, "19": 34.864071019081884, "20": 33.819186220646195, "21": 32.80561687706385}, "LCC_present_value": {"0": 173.41891679570017, "1": 168.2215091314651, "2": 163.17986905549193, "3": 158.28932817478153, "4": 153.54535800922332, "5": 148.94356579837125, "6": 144.47969043389233, "7": 140.14959851391995, "8": 135.94928051566006, "9": 131.87484708270458, "10": 127.92252542361514, "11": 124.08865581844248, "12": 120.3696882299459, "13": 116.76217901637538, "14": 113.26278774277276, "15": 109.8682740878385, "16": 106.57549484350078, "17": 103.38140100440822, "18": 100.28303494465094, "19": 97.27752767909637, "20": 94.36209620680322, "21": 91.53404093405409}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951, "20": 0.5278203936764736, "21": 0.5120014864308157}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359, "20": 0.5441280452579951, "21": 0.5278203936764736}}, "17": {"LCC_net_expense": "3785.330", "PSC_net_expense_const_kk": "2474.768", "PSC_net_expense_ijikanri_kk": "1175.515", "ijikanri_years": 19, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3353.979", "LCC": "2792.617", "VFM": "561.362", "VFM_percent": "16.737", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-03 16:01:15", "user_id": "01HBT5EJHB4YCM1YZ11RZBX04T", "calc_id": "02uUfamjrnPQ2xhtf2xnuI", "PSC_present_value": {"0": 2474.7675192935285, "1": 60.0149531748505, "2": 58.21629024139934, "3": 56.47153367922779, "4": 54.77906790110684, "5": 53.137325739354836, "6": 51.54478699469163, "7": 49.999977028584084, "8": 48.50146539777921, "9": 47.04786452976076, "10": 45.637828437902684, "11": 44.27005147512972, "12": 42.94326712493117, "13": 41.656246828608204, "14": 40.407798847668886, "15": 39.19676716031753, "16": 38.022030391016465, "17": 36.88250077212919, "18": 35.7771231366833, "19": 34.7048739413205}, "LCC_present_value": {"0": 183.59414362441515, "1": 178.09178190509743, "2": 172.7543273222086, "3": 167.57683756823914, "4": 162.55451845785342, "5": 157.68271948863142, "6": 152.95692953485658, "7": 148.37277267036143, "8": 143.92600411656394, "9": 139.6125063119421, "10": 135.4282850993071, "11": 131.36946602734528, "12": 127.43229076300342, "13": 123.61311361139589, "14": 119.90839814001109, "15": 116.31471390409104, "16": 112.82873327015236, "17": 109.44722833470716, "18": 106.16706793533028, "19": 102.98521475130596}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359}}, "18": {"LCC_net_expense": "3711.449", "PSC_net_expense_const_kk": "2468.798", "PSC_net_expense_ijikanri_kk": "1110.959", "ijikanri_years": 18, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3311.268", "LCC": "2775.933", "VFM": "535.334", "VFM_percent": "16.167", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 19, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-03 16:52:10", "user_id": "01HBT8BSBDTCXAQT0770NGEP0R", "calc_id": "02uUgqF3OTTVzLnaF4UGKw", "PSC_present_value": {"0": 2468.7978417445142, "1": 59.87018405379975, "2": 58.075859886575465, "3": 56.33531205673796, "4": 54.64692887420603, "5": 53.00914695164735, "6": 51.42044975683311, "7": 49.87936620837905, "8": 48.384469313572446, "9": 46.93437484702379, "10": 45.52774006891953, "11": 44.163262481689145, "12": 42.83967862393524, "13": 41.555762900509805, "14": 40.31032644765336, "15": 39.102216032146224, "16": 37.93031298345247, "17": 36.7935321578677, "18": 35.69082093371179}, "LCC_present_value": {"0": 189.48506441998703, "1": 183.80615035298985, "2": 178.29743473978144, "3": 172.95381669076727, "4": 167.77034819127087, "5": 162.74222951983472, "6": 157.8648048038359, "7": 153.13355770830123, "8": 148.54410725392935, "9": 144.09220376044803, "10": 139.77372491154983, "11": 135.5846719377627, "12": 131.52116591372095, "13": 127.57944416640778, "14": 123.75585679104381, "15": 120.04686327139514, "16": 116.44902920137172, "17": 112.95902310488026, "18": 109.57361335098676}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967}}, "19": {"LCC_net_expense": "3428.408", "PSC_net_expense_const_kk": "1843.966", "PSC_net_expense_ijikanri_kk": "758.855", "ijikanri_years": 17, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "2427.463", "LCC": "2599.853", "VFM": "-172.390", "VFM_percent": "-7.102", "mgmt_type": "\u5e02\u753a\u6751", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 18, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 8.4, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 30.0, "datetime": "2023-10-03 16:56:58", "user_id": "01HBT8MJDP550HAY0X9ZKF8MAJ", "calc_id": "02uUgxXZnBZC61YJV0OQg9", "PSC_present_value": {"0": 1843.965546956938, "1": 43.30068642084339, "2": 42.00295418015908, "3": 40.7441152944702, "4": 39.52300412034478, "5": 38.33848994897171, "6": 37.189475959161555, "7": 36.074898201726135, "8": 34.9937246142966, "9": 33.94495406566759, "10": 32.92761542878261, "11": 31.940766681502335, "12": 30.98349403432305, "13": 30.05491108423762, "14": 29.154157993955415, "15": 28.280400695721266, "16": 27.432830118996137, "17": 26.61066144128436}, "LCC_present_value": {"0": 184.75875315281647, "1": 179.22148779898993, "2": 173.85017565211822, "3": 168.63984305370047, "4": 163.5856654070066, "5": 158.68296270965905, "6": 153.9271952201048, "7": 149.31395925396356, "8": 144.838983106361, "9": 140.49812309647035, "10": 136.28735973060012, "11": 132.2027939802751, "12": 128.2406436718642, "13": 124.39723998441187, "14": 120.66902405243057, "15": 117.05254367050829, "16": 113.5444500966797, "17": 110.14149495160139}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201}}, "20": {"LCC_net_expense": "3859.211", "PSC_net_expense_const_kk": "2480.538", "PSC_net_expense_ijikanri_kk": "1240.269", "ijikanri_years": 20, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3395.543", "LCC": "2808.544", "VFM": "587.000", "VFM_percent": "17.287", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 21, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-03 16:59:38", "user_id": "01HBT8SF7ZSEYSNHKEKXVQ40KA", "calc_id": "02uUh1c3aj3OqtgjMMVGi4", "PSC_present_value": {"0": 2480.538207590909, "1": 60.154896658532884, "2": 58.352039584395754, "3": 56.603214580967965, "4": 54.90680229377762, "5": 53.2612319008054, "6": 51.664979657954866, "7": 50.11656748811562, "8": 48.61456161251241, "9": 47.15757122307317, "10": 45.7442471945864, "11": 44.37328083545562, "12": 43.0434026758939, "13": 41.75338129243666, "14": 40.502022167683904, "15": 39.28816658421645, "16": 38.11069055166167, "17": 36.9685037659153, "18": 35.86054859955577, "19": 34.78579912251587, "20": 33.74326015210531}, "LCC_present_value": {"0": 178.26426290461208, "1": 172.92163902367102, "2": 167.7391348967856, "3": 162.71195169547565, "4": 157.8354344133329, "5": 153.10506755563804, "6": 148.51647095816105, "7": 144.06539573127307, "8": 139.74772032561432, "9": 135.55944671567485, "10": 131.49669669775417, "11": 127.5557082988724, "12": 123.73283229330664, "13": 120.02452882352803, "14": 116.42736412241007, "15": 112.93800733367306, "16": 109.5532274276206, "17": 106.26989020931249, "18": 103.08495541640302, "19": 99.9954739039581, "20": 96.9985849136439}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951, "20": 0.5278203936764736}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359, "20": 0.5441280452579951}}, "21": {"LCC_net_expense": "3933.092", "PSC_net_expense_const_kk": "2486.120", "PSC_net_expense_ijikanri_kk": "1305.213", "ijikanri_years": 21, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3435.989", "LCC": "2823.740", "VFM": "612.250", "VFM_percent": "17.819", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 22, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-03 17:08:31", "user_id": "01HBT99QKX7KQC3N5S66DZGTNW", "calc_id": "02uUhF7r4omvpd9Z3APcQE", "PSC_present_value": {"0": 2486.1196929932935, "1": 60.290251831274865, "2": 58.483338129261135, "3": 56.7305780760937, "4": 55.030348673573954, "5": 53.38107556515922, "6": 51.78123157816029, "7": 50.229335309629725, "8": 48.723949754631406, "9": 47.263680975621234, "10": 45.847176811706724, "11": 44.473125626590495, "12": 43.14025509403818, "13": 41.84733101974615, "14": 40.593156198518095, "15": 39.376569305692456, "16": 38.19644382179391, "17": 37.051686989413334, "18": 35.941238801350444, "19": 34.864071019081884, "20": 33.819186220646195, "21": 32.80561687706385}, "LCC_present_value": {"0": 173.41891679570017, "1": 168.2215091314651, "2": 163.17986905549193, "3": 158.28932817478153, "4": 153.54535800922332, "5": 148.94356579837125, "6": 144.47969043389233, "7": 140.14959851391995, "8": 135.94928051566006, "9": 131.87484708270458, "10": 127.92252542361514, "11": 124.08865581844248, "12": 120.3696882299459, "13": 116.76217901637538, "14": 113.26278774277276, "15": 109.8682740878385, "16": 106.57549484350078, "17": 103.38140100440822, "18": 100.28303494465094, "19": 97.27752767909637, "20": 94.36209620680322, "21": 91.53404093405409}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951, "20": 0.5278203936764736, "21": 0.5120014864308157}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359, "20": 0.5441280452579951, "21": 0.5278203936764736}}, "22": {"LCC_net_expense": "4011.086", "PSC_net_expense_const_kk": "2493.884", "PSC_net_expense_ijikanri_kk": "1371.636", "ijikanri_years": 22, "discount_rate": "3.253", "rakusatsu_ritsu": 0.95, "PSC": "3462.773", "LCC": "2793.656", "VFM": "669.116", "VFM_percent": "19.323", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 23, "const_years": 1, "kijun_kinri": 1.2976279106858053, "chisai_kinri": 1.05, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-03 17:12:45", "user_id": "01HBT9HF4SNY2H3CGNWEVA7JNV", "calc_id": "02uUhLYNC20eRN0ldzMLrK", "PSC_present_value": {"0": 2493.88365343695, "1": 60.38278370605381, "2": 58.48036355773414, "3": 56.637881063802034, "4": 54.8534478283547, "5": 53.125234951295816, "6": 51.451471153860474, "7": 49.83044096319739, "8": 48.2604829541476, "9": 46.739988046417736, "10": 45.26739785540256, "11": 43.84120309496646, "12": 42.45994203054692, "13": 41.12219898099455, "14": 39.82660286761411, "15": 38.571825808919506, "16": 37.356581759662326, "17": 36.17962519273931, "18": 35.03974982262746, "19": 33.93578736903883, "20": 32.86660635952736, "21": 31.831110969820976, "22": 30.828239900690136}, "LCC_present_value": {"0": 168.9005509550899, "1": 163.57916973551156, "2": 158.4254439671674, "3": 153.4340914969531, "4": 148.59999659129437, "5": 143.91820469293296, "6": 139.38391734290508, "7": 134.99248726250815, "8": 130.73941359021512, "9": 126.62033726865447, "10": 122.63103657692818, "11": 118.76742280368829, "12": 115.0255360565378, "13": 111.40154120346034, "14": 107.89172394211936, "15": 104.49248699299783, "16": 101.20034641247703, "17": 98.0119280220754, "18": 94.9239639501878, "19": 91.93328928278088, "20": 89.03683881961138, "21": 86.23164393264334, "22": 83.51482952344375}, "LCC_discount_factor": {"0": 0.9684939972694744, "1": 0.9379806227470047, "2": 0.9084286026855574, "3": 0.8798076486488586, "4": 0.8520884264681904, "5": 0.8252425261772344, "6": 0.7992424328941485, "7": 0.7740614986210336, "8": 0.7496739149318845, "9": 0.7260546865210367, "10": 0.703179605584994, "11": 0.6810252270113832, "12": 0.6595688443496058, "13": 0.6387884665385575, "14": 0.6186627953675654, "15": 0.5991712036474403, "16": 0.5802937140692718, "17": 0.5620109787292984, "18": 0.5443042592988677, "19": 0.5271554078191609, "20": 0.510546848100999, "21": 0.49446155771066774, "22": 0.4788830505232955}, "PSC_discount_factor": {"0": 1.0, "1": 0.9684939972694744, "2": 0.9379806227470047, "3": 0.9084286026855574, "4": 0.8798076486488586, "5": 0.8520884264681904, "6": 0.8252425261772344, "7": 0.7992424328941485, "8": 0.7740614986210336, "9": 0.7496739149318845, "10": 0.7260546865210367, "11": 0.703179605584994, "12": 0.6810252270113832, "13": 0.6595688443496058, "14": 0.6387884665385575, "15": 0.6186627953675654, "16": 0.5991712036474403, "17": 0.5802937140692718, "18": 0.5620109787292984, "19": 0.5443042592988677, "20": 0.5271554078191609, "21": 0.510546848100999, "22": 0.49446155771066774}}, "23": {"LCC_net_expense": "4011.086", "PSC_net_expense_const_kk": "2493.884", "PSC_net_expense_ijikanri_kk": "1371.636", "ijikanri_years": 22, "discount_rate": "3.253", "rakusatsu_ritsu": 0.95, "PSC": "3462.773", "LCC": "2793.656", "VFM": "669.116", "VFM_percent": "19.323", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 23, "const_years": 1, "kijun_kinri": 1.2976279106858053, "chisai_kinri": 1.05, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-03 17:12:46", "user_id": "01HBT9HGSP4EM86C7BVH7EPS4V", "calc_id": "02uUhLb2Afm5oaUsqO0ffP", "PSC_present_value": {"0": 2493.88365343695, "1": 60.38278370605381, "2": 58.48036355773414, "3": 56.637881063802034, "4": 54.8534478283547, "5": 53.125234951295816, "6": 51.451471153860474, "7": 49.83044096319739, "8": 48.2604829541476, "9": 46.739988046417736, "10": 45.26739785540256, "11": 43.84120309496646, "12": 42.45994203054692, "13": 41.12219898099455, "14": 39.82660286761411, "15": 38.571825808919506, "16": 37.356581759662326, "17": 36.17962519273931, "18": 35.03974982262746, "19": 33.93578736903883, "20": 32.86660635952736, "21": 31.831110969820976, "22": 30.828239900690136}, "LCC_present_value": {"0": 168.9005509550899, "1": 163.57916973551156, "2": 158.4254439671674, "3": 153.4340914969531, "4": 148.59999659129437, "5": 143.91820469293296, "6": 139.38391734290508, "7": 134.99248726250815, "8": 130.73941359021512, "9": 126.62033726865447, "10": 122.63103657692818, "11": 118.76742280368829, "12": 115.0255360565378, "13": 111.40154120346034, "14": 107.89172394211936, "15": 104.49248699299783, "16": 101.20034641247703, "17": 98.0119280220754, "18": 94.9239639501878, "19": 91.93328928278088, "20": 89.03683881961138, "21": 86.23164393264334, "22": 83.51482952344375}, "LCC_discount_factor": {"0": 0.9684939972694744, "1": 0.9379806227470047, "2": 0.9084286026855574, "3": 0.8798076486488586, "4": 0.8520884264681904, "5": 0.8252425261772344, "6": 0.7992424328941485, "7": 0.7740614986210336, "8": 0.7496739149318845, "9": 0.7260546865210367, "10": 0.703179605584994, "11": 0.6810252270113832, "12": 0.6595688443496058, "13": 0.6387884665385575, "14": 0.6186627953675654, "15": 0.5991712036474403, "16": 0.5802937140692718, "17": 0.5620109787292984, "18": 0.5443042592988677, "19": 0.5271554078191609, "20": 0.510546848100999, "21": 0.49446155771066774, "22": 0.4788830505232955}, "PSC_discount_factor": {"0": 1.0, "1": 0.9684939972694744, "2": 0.9379806227470047, "3": 0.9084286026855574, "4": 0.8798076486488586, "5": 0.8520884264681904, "6": 0.8252425261772344, "7": 0.7992424328941485, "8": 0.7740614986210336, "9": 0.7496739149318845, "10": 0.7260546865210367, "11": 0.703179605584994, "12": 0.6810252270113832, "13": 0.6595688443496058, "14": 0.6387884665385575, "15": 0.6186627953675654, "16": 0.5991712036474403, "17": 0.5802937140692718, "18": 0.5620109787292984, "19": 0.5443042592988677, "20": 0.5271554078191609, "21": 0.510546848100999, "22": 0.49446155771066774}}, "24": {"LCC_net_expense": "4011.086", "PSC_net_expense_const_kk": "2493.884", "PSC_net_expense_ijikanri_kk": "1371.636", "ijikanri_years": 22, "discount_rate": "3.253", "rakusatsu_ritsu": 0.95, "PSC": "3462.773", "LCC": "2793.656", "VFM": "669.116", "VFM_percent": "19.323", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 23, "const_years": 1, "kijun_kinri": 1.2976279106858053, "chisai_kinri": 1.05, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-03 17:14:18", "user_id": "01HBT9MARKEZJPWMHQ9A1W7MQA", "calc_id": "02uUhNvsXnNLIJ2ERglRWM", "PSC_present_value": {"0": 2493.88365343695, "1": 60.38278370605381, "2": 58.48036355773414, "3": 56.637881063802034, "4": 54.8534478283547, "5": 53.125234951295816, "6": 51.451471153860474, "7": 49.83044096319739, "8": 48.2604829541476, "9": 46.739988046417736, "10": 45.26739785540256, "11": 43.84120309496646, "12": 42.45994203054692, "13": 41.12219898099455, "14": 39.82660286761411, "15": 38.571825808919506, "16": 37.356581759662326, "17": 36.17962519273931, "18": 35.03974982262746, "19": 33.93578736903883, "20": 32.86660635952736, "21": 31.831110969820976, "22": 30.828239900690136}, "LCC_present_value": {"0": 168.9005509550899, "1": 163.57916973551156, "2": 158.4254439671674, "3": 153.4340914969531, "4": 148.59999659129437, "5": 143.91820469293296, "6": 139.38391734290508, "7": 134.99248726250815, "8": 130.73941359021512, "9": 126.62033726865447, "10": 122.63103657692818, "11": 118.76742280368829, "12": 115.0255360565378, "13": 111.40154120346034, "14": 107.89172394211936, "15": 104.49248699299783, "16": 101.20034641247703, "17": 98.0119280220754, "18": 94.9239639501878, "19": 91.93328928278088, "20": 89.03683881961138, "21": 86.23164393264334, "22": 83.51482952344375}, "LCC_discount_factor": {"0": 0.9684939972694744, "1": 0.9379806227470047, "2": 0.9084286026855574, "3": 0.8798076486488586, "4": 0.8520884264681904, "5": 0.8252425261772344, "6": 0.7992424328941485, "7": 0.7740614986210336, "8": 0.7496739149318845, "9": 0.7260546865210367, "10": 0.703179605584994, "11": 0.6810252270113832, "12": 0.6595688443496058, "13": 0.6387884665385575, "14": 0.6186627953675654, "15": 0.5991712036474403, "16": 0.5802937140692718, "17": 0.5620109787292984, "18": 0.5443042592988677, "19": 0.5271554078191609, "20": 0.510546848100999, "21": 0.49446155771066774, "22": 0.4788830505232955}, "PSC_discount_factor": {"0": 1.0, "1": 0.9684939972694744, "2": 0.9379806227470047, "3": 0.9084286026855574, "4": 0.8798076486488586, "5": 0.8520884264681904, "6": 0.8252425261772344, "7": 0.7992424328941485, "8": 0.7740614986210336, "9": 0.7496739149318845, "10": 0.7260546865210367, "11": 0.703179605584994, "12": 0.6810252270113832, "13": 0.6595688443496058, "14": 0.6387884665385575, "15": 0.6186627953675654, "16": 0.5991712036474403, "17": 0.5802937140692718, "18": 0.5620109787292984, "19": 0.5443042592988677, "20": 0.5271554078191609, "21": 0.510546848100999, "22": 0.49446155771066774}}, "25": {"LCC_net_expense": "3578.665", "PSC_net_expense_const_kk": "1879.066", "PSC_net_expense_ijikanri_kk": "864.805", "ijikanri_years": 19, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "2525.886", "LCC": "2640.150", "VFM": "-114.264", "VFM_percent": "-4.524", "mgmt_type": "\u5e02\u753a\u6751", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 8.4, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 30.0, "datetime": "2023-10-06 10:00:31", "user_id": "01HC1806H3NFEMVDF43FJ83WGF", "calc_id": "02uWEky1XS5obVSFWsNO7m", "PSC_present_value": {"0": 1879.066166285054, "1": 44.151902548807804, "2": 42.82865915104128, "3": 41.54507368393351, "4": 40.299957589531516, "5": 39.092157931257034, "6": 37.920556326325084, "7": 36.784067910158335, "8": 35.68164033183811, "9": 34.61225277966208, "10": 33.5749150359061, "11": 32.56866655991524, "12": 31.592575598674642, "13": 30.645738324036863, "14": 29.72727799580674, "15": 28.83634414990878, "16": 27.972111810885366, "17": 27.1337807279966, "18": 26.320574634214452, "19": 25.531740527424965}, "LCC_present_value": {"0": 173.5705811301595, "1": 168.36862804845282, "2": 163.3225787822896, "3": 158.4277608559055, "4": 153.67964182878623, "5": 149.0738250987763, "6": 144.60604583097026, "7": 140.27216700861536, "8": 136.0681756023704, "9": 131.99017885437218, "10": 128.0344006736698, "11": 124.1971781396886, "12": 120.47495811048596, "13": 116.86429393265871, "14": 113.36184224985547, "15": 109.96435990693837, "16": 106.6687009469281, "17": 103.4718136979512, "18": 100.37073794749209, "19": 97.36260220133364}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359}}, "26": {"LCC_net_expense": "3785.330", "PSC_net_expense_const_kk": "2474.768", "PSC_net_expense_ijikanri_kk": "1175.515", "ijikanri_years": 19, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3353.979", "LCC": "2792.617", "VFM": "561.362", "VFM_percent": "16.737", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-12 16:05:26", "user_id": "01HCHB8NRAHS6MM88CGWYZZ2HJ", "calc_id": "02uZnkJ9OoYtGUqN3EVmyw", "PSC_present_value": {"0": 2474.7675192935285, "1": 60.0149531748505, "2": 58.21629024139934, "3": 56.47153367922779, "4": 54.77906790110684, "5": 53.137325739354836, "6": 51.54478699469163, "7": 49.999977028584084, "8": 48.50146539777921, "9": 47.04786452976076, "10": 45.637828437902684, "11": 44.27005147512972, "12": 42.94326712493117, "13": 41.656246828608204, "14": 40.407798847668886, "15": 39.19676716031753, "16": 38.022030391016465, "17": 36.88250077212919, "18": 35.7771231366833, "19": 34.7048739413205}, "LCC_present_value": {"0": 183.59414362441515, "1": 178.09178190509743, "2": 172.7543273222086, "3": 167.57683756823914, "4": 162.55451845785342, "5": 157.68271948863142, "6": 152.95692953485658, "7": 148.37277267036143, "8": 143.92600411656394, "9": 139.6125063119421, "10": 135.4282850993071, "11": 131.36946602734528, "12": 127.43229076300342, "13": 123.61311361139589, "14": 119.90839814001109, "15": 116.31471390409104, "16": 112.82873327015236, "17": 109.44722833470716, "18": 106.16706793533028, "19": 102.98521475130596}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359}}, "27": {"LCC_net_expense": "3785.330", "PSC_net_expense_const_kk": "2474.768", "PSC_net_expense_ijikanri_kk": "1175.515", "ijikanri_years": 19, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3353.979", "LCC": "2792.617", "VFM": "561.362", "VFM_percent": "16.737", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-12 16:07:33", "user_id": "01HCHBCJ97EXGV12ZV4JMRZN1H", "calc_id": "02uZnnXdln7i4EHwn0Spvg", "PSC_present_value": {"0": 2474.7675192935285, "1": 60.0149531748505, "2": 58.21629024139934, "3": 56.47153367922779, "4": 54.77906790110684, "5": 53.137325739354836, "6": 51.54478699469163, "7": 49.999977028584084, "8": 48.50146539777921, "9": 47.04786452976076, "10": 45.637828437902684, "11": 44.27005147512972, "12": 42.94326712493117, "13": 41.656246828608204, "14": 40.407798847668886, "15": 39.19676716031753, "16": 38.022030391016465, "17": 36.88250077212919, "18": 35.7771231366833, "19": 34.7048739413205}, "LCC_present_value": {"0": 183.59414362441515, "1": 178.09178190509743, "2": 172.7543273222086, "3": 167.57683756823914, "4": 162.55451845785342, "5": 157.68271948863142, "6": 152.95692953485658, "7": 148.37277267036143, "8": 143.92600411656394, "9": 139.6125063119421, "10": 135.4282850993071, "11": 131.36946602734528, "12": 127.43229076300342, "13": 123.61311361139589, "14": 119.90839814001109, "15": 116.31471390409104, "16": 112.82873327015236, "17": 109.44722833470716, "18": 106.16706793533028, "19": 102.98521475130596}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359}}, "28": {"LCC_net_expense": "3785.330", "PSC_net_expense_const_kk": "2474.768", "PSC_net_expense_ijikanri_kk": "1175.515", "ijikanri_years": 19, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3353.979", "LCC": "2792.617", "VFM": "561.362", "VFM_percent": "16.737", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-12 16:08:51", "user_id": "01HCHBEYKWFVJW4R8NQ2ZJR39B", "calc_id": "02uZnpWXGHUhifPxoLwUuA", "PSC_present_value": {"0": 2474.7675192935285, "1": 60.0149531748505, "2": 58.21629024139934, "3": 56.47153367922779, "4": 54.77906790110684, "5": 53.137325739354836, "6": 51.54478699469163, "7": 49.999977028584084, "8": 48.50146539777921, "9": 47.04786452976076, "10": 45.637828437902684, "11": 44.27005147512972, "12": 42.94326712493117, "13": 41.656246828608204, "14": 40.407798847668886, "15": 39.19676716031753, "16": 38.022030391016465, "17": 36.88250077212919, "18": 35.7771231366833, "19": 34.7048739413205}, "LCC_present_value": {"0": 183.59414362441515, "1": 178.09178190509743, "2": 172.7543273222086, "3": 167.57683756823914, "4": 162.55451845785342, "5": 157.68271948863142, "6": 152.95692953485658, "7": 148.37277267036143, "8": 143.92600411656394, "9": 139.6125063119421, "10": 135.4282850993071, "11": 131.36946602734528, "12": 127.43229076300342, "13": 123.61311361139589, "14": 119.90839814001109, "15": 116.31471390409104, "16": 112.82873327015236, "17": 109.44722833470716, "18": 106.16706793533028, "19": 102.98521475130596}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359}}, "29": {"LCC_net_expense": "3785.330", "PSC_net_expense_const_kk": "2474.768", "PSC_net_expense_ijikanri_kk": "1175.515", "ijikanri_years": 19, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3353.979", "LCC": "2792.617", "VFM": "561.362", "VFM_percent": "16.737", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-12 16:10:54", "user_id": "01HCHBJPTAP678SNN1H4QR8THP", "calc_id": "02uZnse3eExOYE0ShJ5lUA", "PSC_present_value": {"0": 2474.7675192935285, "1": 60.0149531748505, "2": 58.21629024139934, "3": 56.47153367922779, "4": 54.77906790110684, "5": 53.137325739354836, "6": 51.54478699469163, "7": 49.999977028584084, "8": 48.50146539777921, "9": 47.04786452976076, "10": 45.637828437902684, "11": 44.27005147512972, "12": 42.94326712493117, "13": 41.656246828608204, "14": 40.407798847668886, "15": 39.19676716031753, "16": 38.022030391016465, "17": 36.88250077212919, "18": 35.7771231366833, "19": 34.7048739413205}, "LCC_present_value": {"0": 183.59414362441515, "1": 178.09178190509743, "2": 172.7543273222086, "3": 167.57683756823914, "4": 162.55451845785342, "5": 157.68271948863142, "6": 152.95692953485658, "7": 148.37277267036143, "8": 143.92600411656394, "9": 139.6125063119421, "10": 135.4282850993071, "11": 131.36946602734528, "12": 127.43229076300342, "13": 123.61311361139589, "14": 119.90839814001109, "15": 116.31471390409104, "16": 112.82873327015236, "17": 109.44722833470716, "18": 106.16706793533028, "19": 102.98521475130596}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359}}, "30": {"LCC_net_expense": "3785.330", "PSC_net_expense_const_kk": "2474.768", "PSC_net_expense_ijikanri_kk": "1175.515", "ijikanri_years": 19, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3353.979", "LCC": "2792.617", "VFM": "561.362", "VFM_percent": "16.737", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-12 16:12:31", "user_id": "01HCHBNNMYDZSHN9GGMQKRT39G", "calc_id": "02uZnv6jlV37fq4su7bp0g", "PSC_present_value": {"0": 2474.7675192935285, "1": 60.0149531748505, "2": 58.21629024139934, "3": 56.47153367922779, "4": 54.77906790110684, "5": 53.137325739354836, "6": 51.54478699469163, "7": 49.999977028584084, "8": 48.50146539777921, "9": 47.04786452976076, "10": 45.637828437902684, "11": 44.27005147512972, "12": 42.94326712493117, "13": 41.656246828608204, "14": 40.407798847668886, "15": 39.19676716031753, "16": 38.022030391016465, "17": 36.88250077212919, "18": 35.7771231366833, "19": 34.7048739413205}, "LCC_present_value": {"0": 183.59414362441515, "1": 178.09178190509743, "2": 172.7543273222086, "3": 167.57683756823914, "4": 162.55451845785342, "5": 157.68271948863142, "6": 152.95692953485658, "7": 148.37277267036143, "8": 143.92600411656394, "9": 139.6125063119421, "10": 135.4282850993071, "11": 131.36946602734528, "12": 127.43229076300342, "13": 123.61311361139589, "14": 119.90839814001109, "15": 116.31471390409104, "16": 112.82873327015236, "17": 109.44722833470716, "18": 106.16706793533028, "19": 102.98521475130596}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359}}, "31": {"LCC_net_expense": "3785.330", "PSC_net_expense_const_kk": "2474.768", "PSC_net_expense_ijikanri_kk": "1175.515", "ijikanri_years": 19, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3353.979", "LCC": "2792.617", "VFM": "561.362", "VFM_percent": "16.737", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-12 16:14:11", "user_id": "01HCHBRQ87R8FW1PH1FZ8Z5WAY", "calc_id": "02uZnxdsSnORypoBynwoqE", "PSC_present_value": {"0": 2474.7675192935285, "1": 60.0149531748505, "2": 58.21629024139934, "3": 56.47153367922779, "4": 54.77906790110684, "5": 53.137325739354836, "6": 51.54478699469163, "7": 49.999977028584084, "8": 48.50146539777921, "9": 47.04786452976076, "10": 45.637828437902684, "11": 44.27005147512972, "12": 42.94326712493117, "13": 41.656246828608204, "14": 40.407798847668886, "15": 39.19676716031753, "16": 38.022030391016465, "17": 36.88250077212919, "18": 35.7771231366833, "19": 34.7048739413205}, "LCC_present_value": {"0": 183.59414362441515, "1": 178.09178190509743, "2": 172.7543273222086, "3": 167.57683756823914, "4": 162.55451845785342, "5": 157.68271948863142, "6": 152.95692953485658, "7": 148.37277267036143, "8": 143.92600411656394, "9": 139.6125063119421, "10": 135.4282850993071, "11": 131.36946602734528, "12": 127.43229076300342, "13": 123.61311361139589, "14": 119.90839814001109, "15": 116.31471390409104, "16": 112.82873327015236, "17": 109.44722833470716, "18": 106.16706793533028, "19": 102.98521475130596}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359}}, "32": {"LCC_net_expense": "3711.449", "PSC_net_expense_const_kk": "2468.798", "PSC_net_expense_ijikanri_kk": "1110.959", "ijikanri_years": 18, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3311.268", "LCC": "2775.933", "VFM": "535.334", "VFM_percent": "16.167", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 19, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-12 16:28:39", "user_id": "01HCHCK6NC4Y704QXXN4TQNYGZ", "calc_id": "02uZoJeChPm0QK0tt31AJ3", "PSC_present_value": {"0": 2468.7978417445142, "1": 59.87018405379975, "2": 58.075859886575465, "3": 56.33531205673796, "4": 54.64692887420603, "5": 53.00914695164735, "6": 51.42044975683311, "7": 49.87936620837905, "8": 48.384469313572446, "9": 46.93437484702379, "10": 45.52774006891953, "11": 44.163262481689145, "12": 42.83967862393524, "13": 41.555762900509805, "14": 40.31032644765336, "15": 39.102216032146224, "16": 37.93031298345247, "17": 36.7935321578677, "18": 35.69082093371179}, "LCC_present_value": {"0": 189.48506441998703, "1": 183.80615035298985, "2": 178.29743473978144, "3": 172.95381669076727, "4": 167.77034819127087, "5": 162.74222951983472, "6": 157.8648048038359, "7": 153.13355770830123, "8": 148.54410725392935, "9": 144.09220376044803, "10": 139.77372491154983, "11": 135.5846719377627, "12": 131.52116591372095, "13": 127.57944416640778, "14": 123.75585679104381, "15": 120.04686327139514, "16": 116.44902920137172, "17": 112.95902310488026, "18": 109.57361335098676}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967}}, "33": {"LCC_net_expense": "3637.568", "PSC_net_expense_const_kk": "2462.619", "PSC_net_expense_ijikanri_kk": "1046.613", "ijikanri_years": 17, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3267.378", "LCC": "2758.465", "VFM": "508.914", "VFM_percent": "15.576", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 18, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-12 17:04:28", "user_id": "01HCHEMS7N5CZ5PGHVT8Q7GKTD", "calc_id": "02uZpC8tHcewJOa8OVFfzb", "PSC_present_value": {"0": 2462.6187018253586, "1": 59.72033531446652, "2": 57.93050215088058, "3": 56.19431072819585, "4": 54.510153390220985, "5": 52.8764706626168, "6": 51.291749808874286, "7": 49.75452342957032, "8": 48.263368103604044, "9": 46.816903070155696, "10": 45.413788950147485, "11": 44.05272650602257, "12": 42.73245543869384, "13": 41.451753220548305, "14": 40.209433963426754, "15": 39.004347320530314, "16": 37.8353774212371, "17": 36.70144183784265}, "LCC_present_value": {"0": 196.0305319706224, "1": 190.15544862842586, "2": 184.456442981529, "3": 178.9282379380207, "4": 173.5657145617347, "5": 168.36390733228276, "6": 163.31799954714626, "7": 158.42331886156768, "8": 153.67533296211315, "9": 149.06964536989906, "10": 144.60199136959727, "11": 140.2682340604487, "12": 136.0643605256293, "13": 131.98647811642098, "14": 128.03081084774684, "15": 124.19369590173304, "16": 120.47158023605986, "17": 116.86101729396145}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201}}, "34": {"LCC_net_expense": "3556.862", "PSC_net_expense_const_kk": "2451.879", "PSC_net_expense_ijikanri_kk": "980.751", "ijikanri_years": 16, "discount_rate": "2.812", "rakusatsu_ritsu": 0.95, "PSC": "3233.019", "LCC": "2796.876", "VFM": "436.143", "VFM_percent": "13.490", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 17, "const_years": 1, "kijun_kinri": 0.8565380382775118, "chisai_kinri": 0.75, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-12 17:18:20", "user_id": "01HCHFE5WHWSY54G76XDT9JF29", "calc_id": "02uZpXFG0m2tyWXSiUtaiP", "PSC_present_value": {"0": 2451.8785032727274, "1": 59.62043457101325, "2": 57.98976113525781, "3": 56.40368810996921, "4": 54.860995633113646, "5": 53.360497207000044, "6": 51.901038785734826, "7": 50.48149788763546, "8": 49.100782731920475, "9": 47.75783139901171, "10": 46.45161101380307, "11": 45.18111695126766, "12": 43.94537206379224, "13": 42.74342592964488, "14": 41.57435412199757, "15": 40.43725749794191, "16": 39.33126150695066}, "LCC_present_value": {"0": 203.50463139843967, "1": 197.9385935313494, "2": 192.52479189261908, "3": 187.2590626821132, "4": 182.13735598343968, "5": 177.15573264912524, "6": 172.31036127098415, "7": 167.59751523335015, "8": 163.01356984690514, "9": 158.55499956090034, "10": 154.2183752516257, "11": 150.00036158504204, "12": 145.89771445154796, "13": 141.90727847090784, "14": 138.02598456542253, "15": 134.25084759947603, "16": 130.5789640836428}, "LCC_discount_factor": {"0": 0.972649085041251, "1": 0.9460462426315828, "2": 0.9201710123023223, "3": 0.8950034931973356, "4": 0.8705243287671119, "5": 0.8467146918814806, "6": 0.823556270349507, "7": 0.8010312528354331, "8": 0.779122315159831, "9": 0.7578126069754308, "10": 0.737085738807378, "11": 0.7169257694479507, "12": 0.6973171936960442, "13": 0.6782449304319902, "14": 0.6596943110185423, "15": 0.6416510680191035, "16": 0.6241013242245226}, "PSC_discount_factor": {"0": 1.0, "1": 0.972649085041251, "2": 0.9460462426315828, "3": 0.9201710123023223, "4": 0.8950034931973356, "5": 0.8705243287671119, "6": 0.8467146918814806, "7": 0.823556270349507, "8": 0.8010312528354331, "9": 0.779122315159831, "10": 0.7578126069754308, "11": 0.737085738807378, "12": 0.7169257694479507, "13": 0.6973171936960442, "14": 0.6782449304319902, "15": 0.6596943110185423, "16": 0.6416510680191035}}, "35": {"LCC_net_expense": "3556.862", "PSC_net_expense_const_kk": "2451.879", "PSC_net_expense_ijikanri_kk": "980.751", "ijikanri_years": 16, "discount_rate": "2.812", "rakusatsu_ritsu": 0.95, "PSC": "3233.019", "LCC": "2796.876", "VFM": "436.143", "VFM_percent": "13.490", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 17, "const_years": 1, "kijun_kinri": 0.8565380382775118, "chisai_kinri": 0.75, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-12 17:32:31", "user_id": "01HCHG8509RRGZ5M5VA2XKZV1M", "calc_id": "02uZpspLk9MSIU3hotFRrK", "PSC_present_value": {"0": 2451.8785032727274, "1": 59.62043457101325, "2": 57.98976113525781, "3": 56.40368810996921, "4": 54.860995633113646, "5": 53.360497207000044, "6": 51.901038785734826, "7": 50.48149788763546, "8": 49.100782731920475, "9": 47.75783139901171, "10": 46.45161101380307, "11": 45.18111695126766, "12": 43.94537206379224, "13": 42.74342592964488, "14": 41.57435412199757, "15": 40.43725749794191, "16": 39.33126150695066}, "LCC_present_value": {"0": 203.50463139843967, "1": 197.9385935313494, "2": 192.52479189261908, "3": 187.2590626821132, "4": 182.13735598343968, "5": 177.15573264912524, "6": 172.31036127098415, "7": 167.59751523335015, "8": 163.01356984690514, "9": 158.55499956090034, "10": 154.2183752516257, "11": 150.00036158504204, "12": 145.89771445154796, "13": 141.90727847090784, "14": 138.02598456542253, "15": 134.25084759947603, "16": 130.5789640836428}, "LCC_discount_factor": {"0": 0.972649085041251, "1": 0.9460462426315828, "2": 0.9201710123023223, "3": 0.8950034931973356, "4": 0.8705243287671119, "5": 0.8467146918814806, "6": 0.823556270349507, "7": 0.8010312528354331, "8": 0.779122315159831, "9": 0.7578126069754308, "10": 0.737085738807378, "11": 0.7169257694479507, "12": 0.6973171936960442, "13": 0.6782449304319902, "14": 0.6596943110185423, "15": 0.6416510680191035, "16": 0.6241013242245226}, "PSC_discount_factor": {"0": 1.0, "1": 0.972649085041251, "2": 0.9460462426315828, "3": 0.9201710123023223, "4": 0.8950034931973356, "5": 0.8705243287671119, "6": 0.8467146918814806, "7": 0.823556270349507, "8": 0.8010312528354331, "9": 0.779122315159831, "10": 0.7578126069754308, "11": 0.737085738807378, "12": 0.7169257694479507, "13": 0.6973171936960442, "14": 0.6782449304319902, "15": 0.6596943110185423, "16": 0.6416510680191035}}, "36": {"LCC_net_expense": "3483.008", "PSC_net_expense_const_kk": "2445.184", "PSC_net_expense_ijikanri_kk": "916.944", "ijikanri_years": 15, "discount_rate": "2.812", "rakusatsu_ritsu": 0.95, "PSC": "3184.969", "LCC": "2774.118", "VFM": "410.851", "VFM_percent": "12.900", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 16, "const_years": 1, "kijun_kinri": 0.8565380382775118, "chisai_kinri": 0.75, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-12 17:40:10", "user_id": "01HCHGP5DM57DDJQM7TA9PPEDQ", "calc_id": "02uZq4TIk4snmUR91DtPZl", "PSC_present_value": {"0": 2445.184305876033, "1": 59.45765694668875, "2": 57.83143562789339, "3": 56.249692950092516, "4": 54.7112123817588, "5": 53.21481066461525, "6": 51.759336903581435, "7": 50.34367168161034, "8": 48.96672619873544, "9": 47.62744143466548, "10": 46.324787334283144, "11": 45.05776201542104, "12": 43.82539099830571, "13": 42.62672645607712, "14": 41.4608464858071, "15": 40.32685439945605}, "LCC_present_value": {"0": 211.7340311921999, "1": 205.94291171118894, "2": 200.31018464661906, "3": 194.8315178209781, "4": 189.50269754577252, "5": 184.31962538074455, "6": 179.27831498172736, "7": 174.37488903471433, "8": 169.60557627378455, "9": 164.96670858059065, "10": 160.45471816317823, "11": 156.0661348119671, "12": 151.7975832307843, "13": 147.64578044089552, "14": 143.60753325603847, "15": 139.67973582651683}, "LCC_discount_factor": {"0": 0.972649085041251, "1": 0.9460462426315828, "2": 0.9201710123023223, "3": 0.8950034931973356, "4": 0.8705243287671119, "5": 0.8467146918814806, "6": 0.823556270349507, "7": 0.8010312528354331, "8": 0.779122315159831, "9": 0.7578126069754308, "10": 0.737085738807378, "11": 0.7169257694479507, "12": 0.6973171936960442, "13": 0.6782449304319902, "14": 0.6596943110185423, "15": 0.6416510680191035}, "PSC_discount_factor": {"0": 1.0, "1": 0.972649085041251, "2": 0.9460462426315828, "3": 0.9201710123023223, "4": 0.8950034931973356, "5": 0.8705243287671119, "6": 0.8467146918814806, "7": 0.823556270349507, "8": 0.8010312528354331, "9": 0.779122315159831, "10": 0.7578126069754308, "11": 0.737085738807378, "12": 0.7169257694479507, "13": 0.6973171936960442, "14": 0.6782449304319902, "15": 0.6596943110185423}}, "37": {"LCC_net_expense": "3409.154", "PSC_net_expense_const_kk": "2438.242", "PSC_net_expense_ijikanri_kk": "853.385", "ijikanri_years": 14, "discount_rate": "2.812", "rakusatsu_ritsu": 0.95, "PSC": "3135.714", "LCC": "2750.482", "VFM": "385.232", "VFM_percent": "12.285", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 15, "const_years": 1, "kijun_kinri": 0.8565380382775118, "chisai_kinri": 0.75, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-12 17:43:07", "user_id": "01HCHGVHEF1NQN4H4PEWRBNX9W", "calc_id": "02uZq8wGD4GVMyDaA1BQSn", "PSC_present_value": {"0": 2438.2421752424243, "1": 59.28885052146334, "2": 57.667246212848816, "3": 56.08999426577595, "4": 54.555881602575994, "5": 53.063728324364355, "6": 51.61238680357051, "7": 50.20074080128799, "8": 48.827704608765764, "9": 47.4922222123805, "10": 46.193266481447665, "11": 44.92983837824677, "12": 43.700966189653, "13": 42.50570477978464, "14": 41.34313486309106}, "LCC_present_value": {"0": 221.06068429179481, "1": 215.01447231500708, "2": 209.13362976781903, "3": 203.41363364502493, "4": 197.85008464974973, "5": 192.43870380991314, "6": 187.17532918723631, "7": 182.05591267626036, "8": 177.07651689091455, "9": 172.23331213623968, "10": 167.52257346293771, "11": 162.94067780248213, "12": 158.48410118058553, "13": 154.14941600688155, "14": 149.93328843873653}, "LCC_discount_factor": {"0": 0.972649085041251, "1": 0.9460462426315828, "2": 0.9201710123023223, "3": 0.8950034931973356, "4": 0.8705243287671119, "5": 0.8467146918814806, "6": 0.823556270349507, "7": 0.8010312528354331, "8": 0.779122315159831, "9": 0.7578126069754308, "10": 0.737085738807378, "11": 0.7169257694479507, "12": 0.6973171936960442, "13": 0.6782449304319902, "14": 0.6596943110185423}, "PSC_discount_factor": {"0": 1.0, "1": 0.972649085041251, "2": 0.9460462426315828, "3": 0.9201710123023223, "4": 0.8950034931973356, "5": 0.8705243287671119, "6": 0.8467146918814806, "7": 0.823556270349507, "8": 0.8010312528354331, "9": 0.779122315159831, "10": 0.7578126069754308, "11": 0.737085738807378, "12": 0.7169257694479507, "13": 0.6973171936960442, "14": 0.6782449304319902}}, "38": {"LCC_net_expense": "3335.300", "PSC_net_expense_const_kk": "2431.038", "PSC_net_expense_ijikanri_kk": "790.087", "ijikanri_years": 13, "discount_rate": "2.812", "rakusatsu_ritsu": 0.95, "PSC": "3085.228", "LCC": "2725.941", "VFM": "359.287", "VFM_percent": "11.645", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 14, "const_years": 1, "kijun_kinri": 0.8565380382775118, "chisai_kinri": 0.75, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-12 17:48:42", "user_id": "01HCHH5RRSW21Z48991WH6DR4E", "calc_id": "02uZqHRFQiCPVuHb7eE0Md", "PSC_present_value": {"0": 2431.038077415094, "1": 59.113674042455834, "2": 57.496860970821416, "3": 55.92426921601347, "4": 54.39468928455611, "5": 52.906944763726635, "6": 51.459891416766716, "7": 50.05241630284028, "8": 48.683436921061386, "9": 47.351900377933816, "10": 46.0567825775618, "11": 44.79708743400931, "12": 43.571846105202084, "13": 42.380116247783}, "LCC_present_value": {"0": 231.7197164056176, "1": 225.3819701479421, "2": 219.21756704919045, "3": 213.2217660153642, "4": 207.38995562572367, "5": 201.71765058610578, "6": 196.20048827924657, "7": 190.83422540945588, "8": 185.61473473906312, "9": 180.53800191412424, "10": 175.6001223769486, "11": 170.79729836307075, "12": 166.12583598035832, "13": 161.58214236800848}, "LCC_discount_factor": {"0": 0.972649085041251, "1": 0.9460462426315828, "2": 0.9201710123023223, "3": 0.8950034931973356, "4": 0.8705243287671119, "5": 0.8467146918814806, "6": 0.823556270349507, "7": 0.8010312528354331, "8": 0.779122315159831, "9": 0.7578126069754308, "10": 0.737085738807378, "11": 0.7169257694479507, "12": 0.6973171936960442, "13": 0.6782449304319902}, "PSC_discount_factor": {"0": 1.0, "1": 0.972649085041251, "2": 0.9460462426315828, "3": 0.9201710123023223, "4": 0.8950034931973356, "5": 0.8705243287671119, "6": 0.8467146918814806, "7": 0.823556270349507, "8": 0.8010312528354331, "9": 0.779122315159831, "10": 0.7578126069754308, "11": 0.737085738807378, "12": 0.7169257694479507, "13": 0.6973171936960442}}, "39": {"LCC_net_expense": "3261.445", "PSC_net_expense_const_kk": "2423.557", "PSC_net_expense_ijikanri_kk": "727.067", "ijikanri_years": 12, "discount_rate": "2.812", "rakusatsu_ritsu": 0.95, "PSC": "3033.484", "LCC": "2700.467", "VFM": "333.017", "VFM_percent": "10.978", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 13, "const_years": 1, "kijun_kinri": 0.8565380382775118, "chisai_kinri": 0.75, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-12 17:49:44", "user_id": "01HCHH7NVFZAKN7RB4HHXV9W8J", "calc_id": "02uZqJ1amXCzkkX8zRVlbm", "PSC_present_value": {"0": 2423.5568989020976, "1": 58.93176000656343, "2": 57.31992245025451, "3": 55.752170125875516, "4": 54.22729726199699, "5": 52.74413106614131, "6": 51.30153082277816, "7": 49.89838701599072, "8": 48.533620476137614, "9": 47.20618154985458, "10": 45.91504929275724, "11": 44.65923068422427, "12": 43.43775986365689}, "LCC_present_value": {"0": 244.01859961387464, "1": 237.34446764748256, "2": 230.85287929692672, "3": 224.53884182729414, "4": 218.3974990595398, "5": 212.42412763555888, "6": 206.6141333854123, "7": 200.96304779391224, "8": 195.46652456384993, "9": 190.12033627322185, "10": 184.92037112388422, "11": 179.86262977913455, "12": 174.9432222877885}, "LCC_discount_factor": {"0": 0.972649085041251, "1": 0.9460462426315828, "2": 0.9201710123023223, "3": 0.8950034931973356, "4": 0.8705243287671119, "5": 0.8467146918814806, "6": 0.823556270349507, "7": 0.8010312528354331, "8": 0.779122315159831, "9": 0.7578126069754308, "10": 0.737085738807378, "11": 0.7169257694479507, "12": 0.6973171936960442}, "PSC_discount_factor": {"0": 1.0, "1": 0.972649085041251, "2": 0.9460462426315828, "3": 0.9201710123023223, "4": 0.8950034931973356, "5": 0.8705243287671119, "6": 0.8467146918814806, "7": 0.823556270349507, "8": 0.8010312528354331, "9": 0.779122315159831, "10": 0.7578126069754308, "11": 0.737085738807378, "12": 0.7169257694479507}}, "40": {"LCC_net_expense": "6347.675", "PSC_net_expense_const_kk": "3976.565", "PSC_net_expense_ijikanri_kk": "573.851", "ijikanri_years": 14, "discount_rate": "2.812", "rakusatsu_ritsu": 0.95, "PSC": "4503.101", "LCC": "5055.745", "VFM": "-552.643", "VFM_percent": "-12.273", "mgmt_type": "\u90fd\u9053\u5e9c\u770c", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 16, "const_years": 2, "kijun_kinri": 0.8565380382775118, "chisai_kinri": 0.75, "zei_modori": 5.78, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 6593.5, "ijikanri_unnei": 46.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 50.0, "datetime": "2023-10-12 20:15:59", "user_id": "01HCHSKESHV3J0577EQ9DPR88W", "calc_id": "02uZttXX82aaVTLZ6jOMHe", "PSC_present_value": {"0": 2045.8106638693582, "1": 1988.2824202820839, "2": 39.868240982010896, "3": 38.777808113357004, "4": 37.71719958136189, "5": 36.6855996631299, "6": 35.68221494653292, "7": 34.7062737199905, "8": 33.75702537893998, "9": 32.833739848540255, "10": 31.935707022165143, "11": 31.062236215254384, "12": 30.21265563410239, "13": 29.386311859176086, "14": 28.582569342564486, "15": 27.80080991917346}, "LCC_present_value": {"0": 385.87878377303804, "1": 375.3246459736762, "2": 365.0591734997276, "3": 355.0744710904254, "4": 345.3628594276084, "5": 335.91686922949344, "6": 326.7292355059884, "7": 317.79289197112706, "8": 309.10096560832983, "9": 300.6467713843092, "10": 292.4238071075546, "11": 284.4257484274422, "12": 276.6464439701247, "13": 269.0799106074575, "14": 261.7203288553252, "15": 254.56203839782734}, "LCC_discount_factor": {"0": 0.972649085041251, "1": 0.9460462426315828, "2": 0.9201710123023223, "3": 0.8950034931973356, "4": 0.8705243287671119, "5": 0.8467146918814806, "6": 0.823556270349507, "7": 0.8010312528354331, "8": 0.779122315159831, "9": 0.7578126069754308, "10": 0.737085738807378, "11": 0.7169257694479507, "12": 0.6973171936960442, "13": 0.6782449304319902, "14": 0.6596943110185423, "15": 0.6416510680191035}, "PSC_discount_factor": {"0": 1.0289336378979363, "1": 1.0, "2": 0.972649085041251, "3": 0.9460462426315828, "4": 0.9201710123023223, "5": 0.8950034931973356, "6": 0.8705243287671119, "7": 0.8467146918814806, "8": 0.823556270349507, "9": 0.8010312528354331, "10": 0.779122315159831, "11": 0.7578126069754308, "12": 0.737085738807378, "13": 0.7169257694479507, "14": 0.6973171936960442, "15": 0.6782449304319902}}, "41": {"LCC_net_expense": "3859.211", "PSC_net_expense_const_kk": "2480.538", "PSC_net_expense_ijikanri_kk": "1240.269", "ijikanri_years": 20, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3395.543", "LCC": "2808.544", "VFM": "587.000", "VFM_percent": "17.287", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 21, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-13 11:02:06", "user_id": "01HCKC9ZM8508MXRF41MP7FA17", "calc_id": "02uaFdnlgxkbhZe9KbeSgG", "PSC_present_value": {"0": 2480.538207590909, "1": 60.154896658532884, "2": 58.352039584395754, "3": 56.603214580967965, "4": 54.90680229377762, "5": 53.2612319008054, "6": 51.664979657954866, "7": 50.11656748811562, "8": 48.61456161251241, "9": 47.15757122307317, "10": 45.7442471945864, "11": 44.37328083545562, "12": 43.0434026758939, "13": 41.75338129243666, "14": 40.502022167683904, "15": 39.28816658421645, "16": 38.11069055166167, "17": 36.9685037659153, "18": 35.86054859955577, "19": 34.78579912251587, "20": 33.74326015210531}, "LCC_present_value": {"0": 178.26426290461208, "1": 172.92163902367102, "2": 167.7391348967856, "3": 162.71195169547565, "4": 157.8354344133329, "5": 153.10506755563804, "6": 148.51647095816105, "7": 144.06539573127307, "8": 139.74772032561432, "9": 135.55944671567485, "10": 131.49669669775417, "11": 127.5557082988724, "12": 123.73283229330664, "13": 120.02452882352803, "14": 116.42736412241007, "15": 112.93800733367306, "16": 109.5532274276206, "17": 106.26989020931249, "18": 103.08495541640302, "19": 99.9954739039581, "20": 96.9985849136439}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951, "20": 0.5278203936764736}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359, "20": 0.5441280452579951}}, "42": {"LCC_net_expense": "3933.092", "PSC_net_expense_const_kk": "2486.120", "PSC_net_expense_ijikanri_kk": "1305.213", "ijikanri_years": 21, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3435.989", "LCC": "2823.740", "VFM": "612.250", "VFM_percent": "17.819", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 22, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-13 11:04:07", "user_id": "01HCKCDP74SP85JWN07MAYQJM5", "calc_id": "02uaFgshH1tkyHH0nGulLV", "PSC_present_value": {"0": 2486.1196929932935, "1": 60.290251831274865, "2": 58.483338129261135, "3": 56.7305780760937, "4": 55.030348673573954, "5": 53.38107556515922, "6": 51.78123157816029, "7": 50.229335309629725, "8": 48.723949754631406, "9": 47.263680975621234, "10": 45.847176811706724, "11": 44.473125626590495, "12": 43.14025509403818, "13": 41.84733101974615, "14": 40.593156198518095, "15": 39.376569305692456, "16": 38.19644382179391, "17": 37.051686989413334, "18": 35.941238801350444, "19": 34.864071019081884, "20": 33.819186220646195, "21": 32.80561687706385}, "LCC_present_value": {"0": 173.41891679570017, "1": 168.2215091314651, "2": 163.17986905549193, "3": 158.28932817478153, "4": 153.54535800922332, "5": 148.94356579837125, "6": 144.47969043389233, "7": 140.14959851391995, "8": 135.94928051566006, "9": 131.87484708270458, "10": 127.92252542361514, "11": 124.08865581844248, "12": 120.3696882299459, "13": 116.76217901637538, "14": 113.26278774277276, "15": 109.8682740878385, "16": 106.57549484350078, "17": 103.38140100440822, "18": 100.28303494465094, "19": 97.27752767909637, "20": 94.36209620680322, "21": 91.53404093405409}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951, "20": 0.5278203936764736, "21": 0.5120014864308157}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359, "20": 0.5441280452579951, "21": 0.5278203936764736}}, "43": {"LCC_net_expense": "4011.086", "PSC_net_expense_const_kk": "2493.884", "PSC_net_expense_ijikanri_kk": "1371.636", "ijikanri_years": 22, "discount_rate": "3.253", "rakusatsu_ritsu": 0.95, "PSC": "3462.773", "LCC": "2793.656", "VFM": "669.116", "VFM_percent": "19.323", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 23, "const_years": 1, "kijun_kinri": 1.2976279106858053, "chisai_kinri": 1.05, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-13 11:07:24", "user_id": "01HCKCKPM1XF5EADVY02GQ5XEM", "calc_id": "02uaFlsSvY9zqeFiJWG9Q0", "PSC_present_value": {"0": 2493.88365343695, "1": 60.38278370605381, "2": 58.48036355773414, "3": 56.637881063802034, "4": 54.8534478283547, "5": 53.125234951295816, "6": 51.451471153860474, "7": 49.83044096319739, "8": 48.2604829541476, "9": 46.739988046417736, "10": 45.26739785540256, "11": 43.84120309496646, "12": 42.45994203054692, "13": 41.12219898099455, "14": 39.82660286761411, "15": 38.571825808919506, "16": 37.356581759662326, "17": 36.17962519273931, "18": 35.03974982262746, "19": 33.93578736903883, "20": 32.86660635952736, "21": 31.831110969820976, "22": 30.828239900690136}, "LCC_present_value": {"0": 168.9005509550899, "1": 163.57916973551156, "2": 158.4254439671674, "3": 153.4340914969531, "4": 148.59999659129437, "5": 143.91820469293296, "6": 139.38391734290508, "7": 134.99248726250815, "8": 130.73941359021512, "9": 126.62033726865447, "10": 122.63103657692818, "11": 118.76742280368829, "12": 115.0255360565378, "13": 111.40154120346034, "14": 107.89172394211936, "15": 104.49248699299783, "16": 101.20034641247703, "17": 98.0119280220754, "18": 94.9239639501878, "19": 91.93328928278088, "20": 89.03683881961138, "21": 86.23164393264334, "22": 83.51482952344375}, "LCC_discount_factor": {"0": 0.9684939972694744, "1": 0.9379806227470047, "2": 0.9084286026855574, "3": 0.8798076486488586, "4": 0.8520884264681904, "5": 0.8252425261772344, "6": 0.7992424328941485, "7": 0.7740614986210336, "8": 0.7496739149318845, "9": 0.7260546865210367, "10": 0.703179605584994, "11": 0.6810252270113832, "12": 0.6595688443496058, "13": 0.6387884665385575, "14": 0.6186627953675654, "15": 0.5991712036474403, "16": 0.5802937140692718, "17": 0.5620109787292984, "18": 0.5443042592988677, "19": 0.5271554078191609, "20": 0.510546848100999, "21": 0.49446155771066774, "22": 0.4788830505232955}, "PSC_discount_factor": {"0": 1.0, "1": 0.9684939972694744, "2": 0.9379806227470047, "3": 0.9084286026855574, "4": 0.8798076486488586, "5": 0.8520884264681904, "6": 0.8252425261772344, "7": 0.7992424328941485, "8": 0.7740614986210336, "9": 0.7496739149318845, "10": 0.7260546865210367, "11": 0.703179605584994, "12": 0.6810252270113832, "13": 0.6595688443496058, "14": 0.6387884665385575, "15": 0.6186627953675654, "16": 0.5991712036474403, "17": 0.5802937140692718, "18": 0.5620109787292984, "19": 0.5443042592988677, "20": 0.5271554078191609, "21": 0.510546848100999, "22": 0.49446155771066774}}, "44": {"LCC_net_expense": "4158.879", "PSC_net_expense_const_kk": "2504.124", "PSC_net_expense_ijikanri_kk": "1502.474", "ijikanri_years": 24, "discount_rate": "3.253", "rakusatsu_ritsu": 0.95, "PSC": "3536.006", "LCC": "2816.743", "VFM": "719.263", "VFM_percent": "20.341", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 25, "const_years": 1, "kijun_kinri": 1.2976279106858053, "chisai_kinri": 1.05, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-10-16 16:40:48", "user_id": "01HCVPWA9685VSYKESTXKCBC4E", "calc_id": "02uc5yCtW1m5fJIzROOERg", "PSC_present_value": {"0": 2504.12378575, "1": 60.630721372964665, "2": 58.7204896998343, "3": 56.87044179101352, "4": 55.07868149665965, "5": 53.34337240703214, "6": 51.662735970320746, "7": 50.03504966977339, "8": 48.45864525825553, "9": 46.931907048431356, "10": 45.4532702568147, "11": 44.021219399992184, "12": 42.63428674137496, "13": 41.29105078688719, "14": 39.99013482804925, "15": 38.73020553096264, "16": 37.50997156975031, "17": 36.328182303051825, "18": 35.18362649221684, "19": 34.07513105988326, "20": 33.00155988766756, "21": 31.9618126517351, "22": 30.954823695056987, "23": 29.979560935197583, "24": 29.035024806513288}, "LCC_present_value": {"0": 161.1139780800608, "1": 156.03792064674457, "2": 151.12178949278268, "3": 146.36054598038115, "4": 141.74931021908205, "5": 137.28335606426953, "6": 132.95810627325292, "7": 128.7691278139623, "8": 124.71212732144821, "9": 120.782946697529, "10": 116.97755884907573, "11": 113.29206356056652, "12": 109.72268349668045, "13": 106.26576033083342, "14": 102.9177509956888, "15": 99.67522405179908, "16": 96.53485617065735, "17": 93.49342872855371, "18": 90.5478245077457, "19": 87.69502450156152, "20": 84.9321048201618, "21": 82.2562336937885, "22": 79.66466857042924, "23": 77.15475330492288, "24": 74.72391543662495}, "LCC_discount_factor": {"0": 0.9684939972694744, "1": 0.9379806227470047, "2": 0.9084286026855574, "3": 0.8798076486488586, "4": 0.8520884264681904, "5": 0.8252425261772344, "6": 0.7992424328941485, "7": 0.7740614986210336, "8": 0.7496739149318845, "9": 0.7260546865210367, "10": 0.703179605584994, "11": 0.6810252270113832, "12": 0.6595688443496058, "13": 0.6387884665385575, "14": 0.6186627953675654, "15": 0.5991712036474403, "16": 0.5802937140692718, "17": 0.5620109787292984, "18": 0.5443042592988677, "19": 0.5271554078191609, "20": 0.510546848100999, "21": 0.49446155771066774, "22": 0.4788830505232955, "23": 0.4637953598259061, "24": 0.449183021952826}, "PSC_discount_factor": {"0": 1.0, "1": 0.9684939972694744, "2": 0.9379806227470047, "3": 0.9084286026855574, "4": 0.8798076486488586, "5": 0.8520884264681904, "6": 0.8252425261772344, "7": 0.7992424328941485, "8": 0.7740614986210336, "9": 0.7496739149318845, "10": 0.7260546865210367, "11": 0.703179605584994, "12": 0.6810252270113832, "13": 0.6595688443496058, "14": 0.6387884665385575, "15": 0.6186627953675654, "16": 0.5991712036474403, "17": 0.5802937140692718, "18": 0.5620109787292984, "19": 0.5443042592988677, "20": 0.5271554078191609, "21": 0.510546848100999, "22": 0.49446155771066774, "23": 0.4788830505232955, "24": 0.4637953598259061}}, "45": {"LCC_net_expense": "3659.624", "PSC_net_expense_const_kk": "1603.128", "PSC_net_expense_ijikanri_kk": "1268.400", "ijikanri_years": 25, "discount_rate": "3.253", "rakusatsu_ritsu": 0.95, "PSC": "2462.195", "LCC": "2444.507", "VFM": "17.688", "VFM_percent": "0.718", "mgmt_type": "\u90fd\u9053\u5e9c\u770c", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 26, "const_years": 1, "kijun_kinri": 1.2976279106858053, "chisai_kinri": 1.05, "zei_modori": 5.78, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 50.0, "datetime": "2023-10-16 19:49:39", "user_id": "01HCW1P3TCHERDR76NM5D55YP7", "calc_id": "02ucAbYLK5ZVysIq3s7bQD", "PSC_present_value": {"0": 1603.1276518601396, "1": 49.137515122354905, "2": 47.58938843673875, "3": 46.09003703470681, "4": 44.63792420204131, "5": 43.2315616402468, "6": 41.86950794116431, "7": 40.55036710964421, "8": 39.27278713276395, "9": 38.03545859412374, "10": 36.837113331800474, "11": 35.676523138584095, "12": 34.5524985031642, "13": 33.46388739097703, "14": 32.409574063462905, "15": 31.388477934524268, "16": 30.399552463012103, "17": 29.44178408010569, "18": 28.514191150486333, "19": 27.61582296624038, "20": 26.745758772460302, "21": 25.903106823545183, "22": 25.087003469233476, "23": 24.296612269431098, "24": 23.531123136927878, "25": 22.789751507123498}, "LCC_present_value": {"0": 136.32013559711993, "1": 132.02523303277144, "2": 127.86564568034267, "3": 123.83711029839736, "4": 119.93549796319566, "5": 116.15680983688029, "6": 112.49717306899038, "7": 108.95283682710236, "8": 105.52016845252915, "9": 102.19564973713824, "10": 98.97587331747214, "11": 95.85753918247569, "12": 92.83745129125116, "13": 89.91251429737395, "14": 87.07973037641246, "15": 84.33619615339977, "16": 81.67909972710864, "17": 79.10571778807946, "18": 76.61341282744804, "19": 74.19963043371158, "20": 71.86189667466307, "21": 69.59781556181038, "22": 67.40506659468137, "23": 65.28140238249807, "24": 63.22464634078255, "25": 61.232690460533334}, "LCC_discount_factor": {"0": 0.9684939972694744, "1": 0.9379806227470047, "2": 0.9084286026855574, "3": 0.8798076486488586, "4": 0.8520884264681904, "5": 0.8252425261772344, "6": 0.7992424328941485, "7": 0.7740614986210336, "8": 0.7496739149318845, "9": 0.7260546865210367, "10": 0.703179605584994, "11": 0.6810252270113832, "12": 0.6595688443496058, "13": 0.6387884665385575, "14": 0.6186627953675654, "15": 0.5991712036474403, "16": 0.5802937140692718, "17": 0.5620109787292984, "18": 0.5443042592988677, "19": 0.5271554078191609, "20": 0.510546848100999, "21": 0.49446155771066774, "22": 0.4788830505232955, "23": 0.4637953598259061, "24": 0.449183021952826, "25": 0.4350310604366745}, "PSC_discount_factor": {"0": 1.0, "1": 0.9684939972694744, "2": 0.9379806227470047, "3": 0.9084286026855574, "4": 0.8798076486488586, "5": 0.8520884264681904, "6": 0.8252425261772344, "7": 0.7992424328941485, "8": 0.7740614986210336, "9": 0.7496739149318845, "10": 0.7260546865210367, "11": 0.703179605584994, "12": 0.6810252270113832, "13": 0.6595688443496058, "14": 0.6387884665385575, "15": 0.6186627953675654, "16": 0.5991712036474403, "17": 0.5802937140692718, "18": 0.5620109787292984, "19": 0.5443042592988677, "20": 0.5271554078191609, "21": 0.510546848100999, "22": 0.49446155771066774, "23": 0.4788830505232955, "24": 0.4637953598259061, "25": 0.449183021952826}}, "46": {"LCC_net_expense": "3433.684", "PSC_net_expense_const_kk": "1564.799", "PSC_net_expense_ijikanri_kk": "1095.111", "ijikanri_years": 22, "discount_rate": "3.253", "rakusatsu_ritsu": 0.95, "PSC": "2338.358", "LCC": "2391.505", "VFM": "-53.147", "VFM_percent": "-2.273", "mgmt_type": "\u90fd\u9053\u5e9c\u770c", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 23, "const_years": 1, "kijun_kinri": 1.2976279106858053, "chisai_kinri": 1.05, "zei_modori": 5.78, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 50.0, "datetime": "2023-10-21 16:44:50", "user_id": "01HD8K39QVTH0JAJN694H488D9", "calc_id": "02uewlRp9PAADETjIolVD8", "PSC_present_value": {"0": 1564.7988904604106, "1": 48.20948573889461, "2": 46.69059754956776, "3": 45.219563455681204, "4": 43.79487576597334, "5": 42.41507429050755, "6": 41.078744844095375, "7": 39.78451779687074, "8": 38.53106667052989, "9": 37.317106778798106, "10": 36.141393910729974, "11": 35.00272305549352, "12": 33.899927167331306, "13": 32.831875969432744, "14": 31.797474795491517, "15": 30.795663467760942, "16": 29.82541521045732, "17": 28.885735597397595, "18": 27.975661532792742, "19": 27.09426026415231, "20": 26.24062842628836, "21": 25.413891115439007, "22": 24.613200992562707}, "LCC_present_value": {"0": 144.58706348696853, "1": 140.03170306994943, "2": 135.61986385066743, "3": 131.3470240498748, "4": 127.20880435151302, "5": 123.20096341426736, "6": 119.31939352453406, "7": 115.56011638634544, "8": 111.91927904393738, "9": 108.39314993278062, "10": 104.97811505502817, "11": 101.670674275459, "12": 98.46743773412203, "13": 95.36512237200292, "14": 92.36054856615368, "15": 89.4506368708356, "16": 86.6324048613358, "17": 83.90296407722255, "18": 81.25951706190638, "19": 78.69935449547278, "20": 76.21985241784779, "21": 73.81846953945083, "22": 71.49274463657767}, "LCC_discount_factor": {"0": 0.9684939972694744, "1": 0.9379806227470047, "2": 0.9084286026855574, "3": 0.8798076486488586, "4": 0.8520884264681904, "5": 0.8252425261772344, "6": 0.7992424328941485, "7": 0.7740614986210336, "8": 0.7496739149318845, "9": 0.7260546865210367, "10": 0.703179605584994, "11": 0.6810252270113832, "12": 0.6595688443496058, "13": 0.6387884665385575, "14": 0.6186627953675654, "15": 0.5991712036474403, "16": 0.5802937140692718, "17": 0.5620109787292984, "18": 0.5443042592988677, "19": 0.5271554078191609, "20": 0.510546848100999, "21": 0.49446155771066774, "22": 0.4788830505232955}, "PSC_discount_factor": {"0": 1.0, "1": 0.9684939972694744, "2": 0.9379806227470047, "3": 0.9084286026855574, "4": 0.8798076486488586, "5": 0.8520884264681904, "6": 0.8252425261772344, "7": 0.7992424328941485, "8": 0.7740614986210336, "9": 0.7496739149318845, "10": 0.7260546865210367, "11": 0.703179605584994, "12": 0.6810252270113832, "13": 0.6595688443496058, "14": 0.6387884665385575, "15": 0.6186627953675654, "16": 0.5991712036474403, "17": 0.5802937140692718, "18": 0.5620109787292984, "19": 0.5443042592988677, "20": 0.5271554078191609, "21": 0.510546848100999, "22": 0.49446155771066774}}, "47": {"LCC_net_expense": "3785.330", "PSC_net_expense_const_kk": "2474.768", "PSC_net_expense_ijikanri_kk": "1175.515", "ijikanri_years": 19, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3353.979", "LCC": "2792.617", "VFM": "561.362", "VFM_percent": "16.737", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-11-13 10:35:50", "user_id": "01HF3545G5ZE2642V2C8PKBXDE", "calc_id": "02uruVSQpk9PdInPapmUTR", "PSC_present_value": {"0": 2474.7675192935285, "1": 60.0149531748505, "2": 58.21629024139934, "3": 56.47153367922779, "4": 54.77906790110684, "5": 53.137325739354836, "6": 51.54478699469163, "7": 49.999977028584084, "8": 48.50146539777921, "9": 47.04786452976076, "10": 45.637828437902684, "11": 44.27005147512972, "12": 42.94326712493117, "13": 41.656246828608204, "14": 40.407798847668886, "15": 39.19676716031753, "16": 38.022030391016465, "17": 36.88250077212919, "18": 35.7771231366833, "19": 34.7048739413205}, "LCC_present_value": {"0": 183.59414362441515, "1": 178.09178190509743, "2": 172.7543273222086, "3": 167.57683756823914, "4": 162.55451845785342, "5": 157.68271948863142, "6": 152.95692953485658, "7": 148.37277267036143, "8": 143.92600411656394, "9": 139.6125063119421, "10": 135.4282850993071, "11": 131.36946602734528, "12": 127.43229076300342, "13": 123.61311361139589, "14": 119.90839814001109, "15": 116.31471390409104, "16": 112.82873327015236, "17": 109.44722833470716, "18": 106.16706793533028, "19": 102.98521475130596}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359}}, "48": {"LCC_net_expense": "3785.330", "PSC_net_expense_const_kk": "2474.768", "PSC_net_expense_ijikanri_kk": "1175.515", "ijikanri_years": 19, "discount_rate": "3.090", "rakusatsu_ritsu": 0.95, "PSC": "3353.979", "LCC": "2792.617", "VFM": "561.362", "VFM_percent": "16.737", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.1341570574162678, "chisai_kinri": 0.9, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.9554642942583733, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2023-12-07 10:14:33", "user_id": "01HH0XEEFHS4XW4RWC9G65VHVZ", "calc_id": "02v5a7YfBjdoim9PVpQs9r", "PSC_present_value": {"0": 2474.7675192935285, "1": 60.0149531748505, "2": 58.21629024139934, "3": 56.47153367922779, "4": 54.77906790110684, "5": 53.137325739354836, "6": 51.54478699469163, "7": 49.999977028584084, "8": 48.50146539777921, "9": 47.04786452976076, "10": 45.637828437902684, "11": 44.27005147512972, "12": 42.94326712493117, "13": 41.656246828608204, "14": 40.407798847668886, "15": 39.19676716031753, "16": 38.022030391016465, "17": 36.88250077212919, "18": 35.7771231366833, "19": 34.7048739413205}, "LCC_present_value": {"0": 183.59414362441515, "1": 178.09178190509743, "2": 172.7543273222086, "3": 167.57683756823914, "4": 162.55451845785342, "5": 157.68271948863142, "6": 152.95692953485658, "7": 148.37277267036143, "8": 143.92600411656394, "9": 139.6125063119421, "10": 135.4282850993071, "11": 131.36946602734528, "12": 127.43229076300342, "13": 123.61311361139589, "14": 119.90839814001109, "15": 116.31471390409104, "16": 112.82873327015236, "17": 109.44722833470716, "18": 106.16706793533028, "19": 102.98521475130596}, "LCC_discount_factor": {"0": 0.9700297536147227, "1": 0.9409577228978395, "2": 0.9127569881044618, "3": 0.8854014362810874, "4": 0.8588657370858648, "5": 0.8331253193335285, "6": 0.8081563482432899, "7": 0.7839357033686124, "8": 0.7604409571884394, "9": 0.7376503543400458, "10": 0.7155427914742875, "11": 0.6940977977145939, "12": 0.6732955157016092, "13": 0.6531166832059295, "14": 0.6335426152919127, "15": 0.6145551870160412, "16": 0.5961368166438201, "17": 0.57827044936967, "18": 0.5609395415247359, "19": 0.5441280452579951}, "PSC_discount_factor": {"0": 1.0, "1": 0.9700297536147227, "2": 0.9409577228978395, "3": 0.9127569881044618, "4": 0.8854014362810874, "5": 0.8588657370858648, "6": 0.8331253193335285, "7": 0.8081563482432899, "8": 0.7839357033686124, "9": 0.7604409571884394, "10": 0.7376503543400458, "11": 0.7155427914742875, "12": 0.6940977977145939, "13": 0.6732955157016092, "14": 0.6531166832059295, "15": 0.6335426152919127, "16": 0.6145551870160412, "17": 0.5961368166438201, "18": 0.57827044936967, "19": 0.5609395415247359}}, "49": {"LCC_net_expense": "1658.935", "PSC_net_expense_const_kk": "1232.105", "PSC_net_expense_ijikanri_kk": "0.000", "ijikanri_years": 9, "discount_rate": "2.433", "rakusatsu_ritsu": 0.95, "PSC": "1232.105", "LCC": "1456.941", "VFM": "-224.836", "VFM_percent": "-18.248", "mgmt_type": "\u90fd\u9053\u5e9c\u770c", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 10, "const_years": 1, "kijun_kinri": 0.5431079963165489, "chisai_kinri": 0.5, "zei_modori": 5.78, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.8900140958456748, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 0.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 50.0, "datetime": "2024-01-11 01:08:43", "user_id": "01HKT245FYKX84BDVB2W3J56WV", "calc_id": "02vPJalUTIptq5SEBBgRN9", "PSC_present_value": {"0": 1232.104572689529, "1": 0.0, "2": 0.0, "3": 0.0, "4": 0.0, "5": 0.0, "6": 0.0, "7": 0.0, "8": 0.0, "9": 0.0}, "LCC_present_value": {"0": 161.95300272909623, "1": 158.1060885593062, "2": 154.35055119871606, "3": 150.6842201488715, "4": 147.1049764677643, "5": 143.61075154519787, "6": 140.19952590724205, "7": 136.86932804908577, "8": 133.61823329561335, "9": 130.44436268904593}, "LCC_discount_factor": {"0": 0.9762467252538386, "1": 0.9530576685688438, "2": 0.930419427918392, "3": 0.9083189196178801, "4": 0.8867433707630602, "5": 0.8656803118479879, "6": 0.84511756955832, "7": 0.8250432597357931, "8": 0.8054457805098202, "9": 0.786313805592234}, "PSC_discount_factor": {"0": 1.0, "1": 0.9762467252538386, "2": 0.9530576685688438, "3": 0.930419427918392, "4": 0.9083189196178801, "5": 0.8867433707630602, "6": 0.8656803118479879, "7": 0.84511756955832, "8": 0.8250432597357931, "9": 0.8054457805098202}}, "50": {"LCC_net_expense": "4841.366", "PSC_net_expense_const_kk": "3373.748", "PSC_net_expense_ijikanri_kk": "1109.234", "ijikanri_years": 18, "discount_rate": "3.139", "rakusatsu_ritsu": 0.95, "PSC": "4266.112", "LCC": "3555.665", "VFM": "710.448", "VFM_percent": "16.653", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO/DBO/RO", "proj_years": 20, "const_years": 2, "kijun_kinri": 1.2485302717019822, "chisai_kinri": 1.15, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.8900140958456748, "shisetsu_seibi": 2737.36, "ijikanri_unnei": 50.0, "reduc_shisetsu": 5.0, "reduc_ijikanri": 5.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2024-01-15 16:21:22", "user_id": "01HM5ZY55NGK2RPX1BGPZB80HH", "calc_id": "02vRxLU08nEuWfJ0habTho", "PSC_present_value": {"0": 1741.5328442150847, "1": 1686.8740632239794, "2": 59.748876889072555, "3": 57.93069628377694, "4": 56.16784359233668, "5": 54.45863516570026, "6": 52.801438588884686, "7": 51.19467112190364, "8": 49.636798188138805, "9": 48.126331908710675, "10": 46.66182968144888, "11": 45.24189280310508, "12": 43.865165133492376, "13": 42.5303318002755, "14": 41.236117943174676, "15": 39.981287496383885, "16": 38.76464200804052, "17": 37.58501949561908, "18": 36.441293336155645, "19": 35.33237119024324}, "LCC_present_value": {"0": 234.7020778671282, "1": 227.56000611249343, "2": 220.6352702647748, "3": 213.92125671127584, "4": 207.41155309400096, "5": 201.09994218539953, "6": 194.98039595047382, "7": 189.0470697895791, "8": 183.29429695641738, "9": 177.7165831458938, "10": 172.30860124666637, "11": 167.065186253378, "12": 161.98133033371053, "13": 157.05217804555096, "14": 152.2730216997004, "15": 147.63929686369787, "16": 143.1465780024643, "17": 138.79057425160357, "18": 134.56712531932314, "19": 130.4721975130613}, "LCC_discount_factor": {"0": 0.9695696270798331, "1": 0.9400652617557266, "2": 0.9114587252712055, "3": 0.8837226963598627, "4": 0.8568306851516166, "5": 0.8307570078730109, "6": 0.8054767623173931, "7": 0.7809658040615461, "8": 0.7572007234060553, "9": 0.7341588230173889, "10": 0.7118180962503389, "11": 0.6901572061301178, "12": 0.6691554649740378, "13": 0.6487928146333101, "14": 0.6290498073360937, "15": 0.6099075871134972, "16": 0.5913478717907944, "17": 0.5733529355266535, "18": 0.5559055918837049, "19": 0.5389891774142777}, "PSC_discount_factor": {"0": 1.032402407614615, "1": 1.0, "2": 0.9695696270798331, "3": 0.9400652617557266, "4": 0.9114587252712055, "5": 0.8837226963598627, "6": 0.8568306851516166, "7": 0.8307570078730109, "8": 0.8054767623173931, "9": 0.7809658040615461, "10": 0.7572007234060553, "11": 0.7341588230173889, "12": 0.7118180962503389, "13": 0.6901572061301178, "14": 0.6691554649740378, "15": 0.6487928146333101, "16": 0.6290498073360937, "17": 0.6099075871134972, "18": 0.5913478717907944, "19": 0.5733529355266535}}, "51": {"LCC_net_expense": "3254.591", "PSC_net_expense_const_kk": "1538.395", "PSC_net_expense_ijikanri_kk": "909.545", "ijikanri_years": 19, "discount_rate": "3.139", "rakusatsu_ritsu": 0.95, "PSC": "2215.752", "LCC": "2390.283", "VFM": "-174.531", "VFM_percent": "-7.877", "mgmt_type": "\u90fd\u9053\u5e9c\u770c", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO/DBO/RO", "proj_years": 20, "const_years": 1, "kijun_kinri": 1.2485302717019822, "chisai_kinri": 1.15, "zei_modori": 5.78, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.8900140958456748, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 50.0, "datetime": "2024-03-14 10:42:40", "user_id": "01HRXA0BRX6ZQR7QWTEDR3E2RQ", "calc_id": "02vzS2IylXWssTmzJI0yxS", "PSC_present_value": {"0": 1538.3946657026192, "1": 46.414077720518954, "2": 45.00168002673795, "3": 43.632262121490285, "4": 42.30451611378286, "5": 41.01717391223324, "6": 39.76900601395264, "7": 38.5588203302837, "8": 37.38546104827145, "9": 36.24780752678018, "10": 35.14477322620182, "11": 34.0753046707338, "12": 33.038380442235066, "13": 32.0330102046995, "14": 31.058233758414982, "15": 30.1131201229047, "16": 29.196766647774925, "17": 28.308298150620047, "18": 27.446866081161406, "19": 26.61164771082178}, "LCC_present_value": {"0": 157.77762615055263, "1": 152.97639414833264, "2": 148.32126542641643, "3": 143.8077940074995, "4": 139.43166920702475, "5": 135.18871151617364, "6": 131.07486861013962, "7": 127.08621147787119, "8": 123.21893066958836, "9": 119.46933265848861, "10": 115.83383631316731, "11": 112.30896947738405, "12": 108.89136565390761, "13": 105.57776078927294, "14": 102.36499015637919, "15": 99.24998533195136, "16": 96.229771265979, "17": 93.30146344033288, "18": 90.46226511384623, "19": 87.70946465122888}, "LCC_discount_factor": {"0": 0.9695696270798331, "1": 0.9400652617557266, "2": 0.9114587252712055, "3": 0.8837226963598627, "4": 0.8568306851516166, "5": 0.8307570078730109, "6": 0.8054767623173931, "7": 0.7809658040615461, "8": 0.7572007234060553, "9": 0.7341588230173889, "10": 0.7118180962503389, "11": 0.6901572061301178, "12": 0.6691554649740378, "13": 0.6487928146333101, "14": 0.6290498073360937, "15": 0.6099075871134972, "16": 0.5913478717907944, "17": 0.5733529355266535, "18": 0.5559055918837049, "19": 0.5389891774142777}, "PSC_discount_factor": {"0": 1.0, "1": 0.9695696270798331, "2": 0.9400652617557266, "3": 0.9114587252712055, "4": 0.8837226963598627, "5": 0.8568306851516166, "6": 0.8307570078730109, "7": 0.8054767623173931, "8": 0.7809658040615461, "9": 0.7572007234060553, "10": 0.7341588230173889, "11": 0.7118180962503389, "12": 0.6901572061301178, "13": 0.6691554649740378, "14": 0.6487928146333101, "15": 0.6290498073360937, "16": 0.6099075871134972, "17": 0.5913478717907944, "18": 0.5733529355266535, "19": 0.5559055918837049}}, "52": {"LCC_net_expense": "3672.403", "PSC_net_expense_const_kk": "2484.382", "PSC_net_expense_ijikanri_kk": "1055.862", "ijikanri_years": 17, "discount_rate": "3.139", "rakusatsu_ritsu": 0.95, "PSC": "3374.445", "LCC": "2697.138", "VFM": "677.307", "VFM_percent": "20.072", "mgmt_type": "\u56fd", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO/DBO/RO", "proj_years": 20, "const_years": 3, "kijun_kinri": 1.2485302717019822, "chisai_kinri": 1.2, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.8900140958456748, "shisetsu_seibi": 2000.0, "ijikanri_unnei": 50.0, "reduc_shisetsu": 10.0, "reduc_ijikanri": 10.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2024-03-14 11:38:21", "user_id": "01HRXD6AQZBEF22EX85FK4XAYQ", "calc_id": "02vzTP2LH6PQa4ZP92A4qs", "PSC_present_value": {"0": 882.6635559657772, "1": 854.9607686456173, "2": 828.1274455965481, "3": 60.219541395121496, "4": 58.38703829338652, "5": 56.61029894441471, "6": 54.887626436414024, "7": 53.21737549525114, "8": 51.597950913098096, "9": 50.02780602489605, "10": 48.50544123118069, "11": 47.02940256585862, "12": 45.59828030756689, "13": 44.210707633289324, "14": 42.86535931294386, "15": 41.560950443694026, "16": 40.29623522277584, "17": 39.07000575766801, "18": 37.8810909124691, "19": 36.728355189379926}, "LCC_present_value": {"0": 178.03254040063305, "1": 172.6149438043171, "2": 167.3622066927581, "3": 162.26931233035538, "4": 157.33139664264363, "5": 152.5437435707573, "6": 147.90178056726083, "7": 143.4010742290424, "8": 139.0373260631001, "9": 134.80636838117712, "10": 130.7041603193245, "11": 126.72678397859016, "12": 122.87044068314823, "13": 119.13144735229477, "14": 115.5062329828452, "15": 111.99133523857354, "16": 108.58339714343633, "17": 105.27916387542298, "18": 102.07547965797048, "19": 98.96928474597352}, "LCC_discount_factor": {"0": 0.9695696270798331, "1": 0.9400652617557266, "2": 0.9114587252712055, "3": 0.8837226963598627, "4": 0.8568306851516166, "5": 0.8307570078730109, "6": 0.8054767623173931, "7": 0.7809658040615461, "8": 0.7572007234060553, "9": 0.7341588230173889, "10": 0.7118180962503389, "11": 0.6901572061301178, "12": 0.6691554649740378, "13": 0.6487928146333101, "14": 0.6290498073360937, "15": 0.6099075871134972, "16": 0.5913478717907944, "17": 0.5733529355266535, "18": 0.5559055918837049, "19": 0.5389891774142777}, "PSC_discount_factor": {"0": 1.0658547312484536, "1": 1.032402407614615, "2": 1.0, "3": 0.9695696270798331, "4": 0.9400652617557266, "5": 0.9114587252712055, "6": 0.8837226963598627, "7": 0.8568306851516166, "8": 0.8307570078730109, "9": 0.8054767623173931, "10": 0.7809658040615461, "11": 0.7572007234060553, "12": 0.7341588230173889, "13": 0.7118180962503389, "14": 0.6901572061301178, "15": 0.6691554649740378, "16": 0.6487928146333101, "17": 0.6290498073360937, "18": 0.6099075871134972, "19": 0.5913478717907944}}, "53": {"LCC_net_expense": "4671.897", "PSC_net_expense_const_kk": "2270.343", "PSC_net_expense_ijikanri_kk": "885.890", "ijikanri_years": 20, "discount_rate": "3.317", "rakusatsu_ritsu": 0.95, "PSC": "2989.216", "LCC": "3232.714", "VFM": "-243.498", "VFM_percent": "-8.146", "mgmt_type": "\u90fd\u9053\u5e9c\u770c", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO/DBO/RO", "proj_years": 23, "const_years": 3, "kijun_kinri": 1.4661200140502777, "chisai_kinri": 1.35, "zei_modori": 5.78, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.850678767942584, "shisetsu_seibi": 3037.06, "ijikanri_unnei": 50.0, "reduc_shisetsu": 5.0, "reduc_ijikanri": 5.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 50.0, "datetime": "2024-06-15 19:47:21", "user_id": "01J0DR4HYFWQ9VMTSHNNQB5821", "calc_id": "02wqfvwAiXVfCLoe47S6OY", "PSC_present_value": {"0": 809.5957376247399, "1": 782.7430760601366, "2": 756.7810632472406, "3": 42.8725112544365, "4": 41.49616689624802, "5": 40.16400758196972, "6": 38.8746148307587, "7": 37.6266156995315, "8": 36.418681321056816, "9": 35.24952548898006, "10": 34.11790328827311, "11": 33.02260976965106, "12": 31.96247866654439, "13": 30.936381153260378, "14": 29.943224643011575, "15": 28.981951624531355, "16": 28.051538536037793, "17": 27.150994675346933, "18": 26.2793611449749, "19": 25.435709831105548, "20": 24.619142415336572, "21": 23.828789418151672, "22": 23.06380927310032}, "LCC_present_value": {"0": 196.60498263989325, "1": 190.2933356024186, "2": 184.18431256658806, "3": 178.27140865565573, "4": 172.54832782016734, "5": 167.00897613393812, "6": 161.64745530525107, "7": 156.45805639636666, "8": 151.43525374465608, "9": 146.5736990788857, "10": 141.86821582438742, "11": 137.3137935910512, "12": 132.9055828382709, "13": 128.63888971116194, "14": 124.5091710425531, "15": 120.51202951543041, "16": 116.64320898068175, "17": 112.89858992515701, "18": 109.27418508521787, "19": 105.76613520110662, "20": 102.37070490761339, "21": 99.08427875666588, "22": 95.90335736760683}, "LCC_discount_factor": {"0": 0.9678968103822922, "1": 0.936824235548215, "2": 0.9067491894759465, "3": 0.8776396483104975, "4": 0.8494646162647672, "5": 0.822194092615286, "6": 0.7957990397574983, "7": 0.7702513522865736, "8": 0.7455238270708219, "9": 0.7215901342858482, "10": 0.6984247893786024, "11": 0.6760031259314735, "12": 0.6543012693975322, "13": 0.6332961116789564, "14": 0.6129652865215698, "15": 0.5932871456992953, "16": 0.5742407359631622, "17": 0.5558057767303247, "18": 0.5379626384893338, "19": 0.5206923218986683, "20": 0.5039764375562709, "21": 0.4877971864185451, "22": 0.4721373408479662}, "PSC_discount_factor": {"0": 1.0697885781534742, "1": 1.0343058436233812, "2": 1.0, "3": 0.9678968103822922, "4": 0.936824235548215, "5": 0.9067491894759465, "6": 0.8776396483104975, "7": 0.8494646162647672, "8": 0.822194092615286, "9": 0.7957990397574983, "10": 0.7702513522865736, "11": 0.7455238270708219, "12": 0.7215901342858482, "13": 0.6984247893786024, "14": 0.6760031259314735, "15": 0.6543012693975322, "16": 0.6332961116789564, "17": 0.6129652865215698, "18": 0.5932871456992953, "19": 0.5742407359631622, "20": 0.5558057767303247, "21": 0.5379626384893338, "22": 0.5206923218986683}}, "54": {"LCC_net_expense": "7117.984", "PSC_net_expense_const_kk": "5230.585", "PSC_net_expense_ijikanri_kk": "1363.717", "ijikanri_years": 20, "discount_rate": "3.317", "rakusatsu_ritsu": 0.95, "PSC": "6397.425", "LCC": "4925.281", "VFM": "1472.144", "VFM_percent": "23.012", "mgmt_type": "\u56fd", "proj_ctgry": null, "proj_type": "BTO/DBO/RO", "proj_years": 23, "const_years": 3, "kijun_kinri": 1.4661200140502777, "chisai_kinri": 1.35, "zei_modori": 27.8, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.850678767942584, "shisetsu_seibi": 4295.8, "ijikanri_unnei": 56.0, "reduc_shisetsu": 5.0, "reduc_ijikanri": 5.0, "pre_kyoukouka": false, "kisai_jutou": 0.0, "kisai_koufu": 0.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 0.0, "datetime": "2024-06-19 23:35:13", "user_id": "01J0RERN7JQ9CDHCPT7NVA5D3C", "calc_id": "02wt2sieAtlZIhCu0OiXWt", "PSC_present_value": {"0": 1865.2068667941858, "1": 1803.3417081547093, "2": 1743.528492343465, "3": 65.99686949587526, "4": 63.878159480274064, "5": 61.82746681404864, "6": 59.84260792333471, "7": 57.92146933395376, "8": 56.06200542098959, "9": 54.262236230610604, "10": 52.52024537181846, "11": 50.83417797587843, "12": 49.2022387212585, "13": 47.62268992197422, "14": 46.09384967730378, "15": 44.61409008090318, "16": 43.18183548741445, "17": 41.79556083472132, "18": 40.453790020065824, "19": 39.15509432829671, "20": 37.89809091057617, "21": 36.68144131192482, "22": 35.50385004603728}, "LCC_present_value": {"0": 299.5423435458999, "1": 289.9260788925133, "2": 280.61852700670846, "3": 271.60977722397024, "4": 262.8902370437258, "5": 254.4506219152669, "6": 246.28194535157743, "7": 238.3755093605378, "8": 230.72289518331877, "9": 223.3159543301022, "10": 216.14679990358357, "11": 209.20779820101808, "12": 202.49156058586763, "13": 195.990935620394, "14": 189.69900145082053, "15": 183.60905843695502, "16": 177.71462201842465, "17": 172.0094158099279, "18": 166.48736491815066, "19": 161.14258947323077, "20": 155.9693983678832, "21": 150.96228319751927, "22": 146.1159123949072}, "LCC_discount_factor": {"0": 0.9678968103822922, "1": 0.936824235548215, "2": 0.9067491894759465, "3": 0.8776396483104975, "4": 0.8494646162647672, "5": 0.822194092615286, "6": 0.7957990397574983, "7": 0.7702513522865736, "8": 0.7455238270708219, "9": 0.7215901342858482, "10": 0.6984247893786024, "11": 0.6760031259314735, "12": 0.6543012693975322, "13": 0.6332961116789564, "14": 0.6129652865215698, "15": 0.5932871456992953, "16": 0.5742407359631622, "17": 0.5558057767303247, "18": 0.5379626384893338, "19": 0.5206923218986683, "20": 0.5039764375562709, "21": 0.4877971864185451, "22": 0.4721373408479662}, "PSC_discount_factor": {"0": 1.0697885781534742, "1": 1.0343058436233812, "2": 1.0, "3": 0.9678968103822922, "4": 0.936824235548215, "5": 0.9067491894759465, "6": 0.8776396483104975, "7": 0.8494646162647672, "8": 0.822194092615286, "9": 0.7957990397574983, "10": 0.7702513522865736, "11": 0.7455238270708219, "12": 0.7215901342858482, "13": 0.6984247893786024, "14": 0.6760031259314735, "15": 0.6543012693975322, "16": 0.6332961116789564, "17": 0.6129652865215698, "18": 0.5932871456992953, "19": 0.5742407359631622, "20": 0.5558057767303247, "21": 0.5379626384893338, "22": 0.5206923218986683}}, "55": {"LCC_net_expense": "5148.398", "PSC_net_expense_const_kk": "2544.111", "PSC_net_expense_ijikanri_kk": "885.385", "ijikanri_years": 20, "discount_rate": "3.317", "rakusatsu_ritsu": 0.95, "PSC": "3272.118", "LCC": "3562.428", "VFM": "-290.310", "VFM_percent": "-8.872", "mgmt_type": "\u90fd\u9053\u5e9c\u770c", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 23, "const_years": 3, "kijun_kinri": 1.4661200140502777, "chisai_kinri": 1.35, "zei_modori": 5.78, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.850678767942584, "shisetsu_seibi": 3486.61, "ijikanri_unnei": 51.0, "reduc_shisetsu": 5.0, "reduc_ijikanri": 5.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 50.0, "datetime": "2024-06-22 22:50:22", "user_id": "01J103CPMMBZ4GJZR8HQGYG966", "calc_id": "02wujnXynbcOUZAakMFQQD", "PSC_present_value": {"0": 907.2203531367143, "1": 877.1296795138846, "2": 848.0370529872703, "3": 42.848050653687615, "4": 41.47249155880314, "5": 40.141092298372094, "6": 38.85243520085555, "7": 37.605148106492784, "8": 36.397902906228055, "9": 35.229414127542505, "10": 34.09843756568525, "11": 33.00376895884649, "12": 31.944242705861626, "13": 30.918730625081274, "14": 29.92614075308546, "15": 28.965416181962944, "16": 28.03553393391757, "17": 27.135503872003333, "18": 26.26436764582837, "19": 25.421197671105148, "20": 24.60509614196043, "21": 23.815194074953144, "22": 23.050650383782415}, "LCC_present_value": {"0": 216.65730939331286, "1": 209.70191870779698, "2": 202.9698182483234, "3": 196.45383968642582, "4": 190.14704481984572, "5": 184.04271818474743, "6": 178.13435990510413, "7": 172.41567877164158, "8": 166.88058554296978, "9": 161.52318646176974, "10": 156.33777697913118, "11": 151.31883568035923, "12": 146.46101840578189, "13": 141.75915256029847, "14": 137.20823160560965, "15": 132.80340972926442, "16": 128.5399966848477, "17": 124.4134527978145, "18": 120.41938413165254, "19": 116.5535378092265, "20": 112.81179748432224, "21": 109.1901789585686, "22": 105.68482593907024}, "LCC_discount_factor": {"0": 0.9678968103822922, "1": 0.936824235548215, "2": 0.9067491894759465, "3": 0.8776396483104975, "4": 0.8494646162647672, "5": 0.822194092615286, "6": 0.7957990397574983, "7": 0.7702513522865736, "8": 0.7455238270708219, "9": 0.7215901342858482, "10": 0.6984247893786024, "11": 0.6760031259314735, "12": 0.6543012693975322, "13": 0.6332961116789564, "14": 0.6129652865215698, "15": 0.5932871456992953, "16": 0.5742407359631622, "17": 0.5558057767303247, "18": 0.5379626384893338, "19": 0.5206923218986683, "20": 0.5039764375562709, "21": 0.4877971864185451, "22": 0.4721373408479662}, "PSC_discount_factor": {"0": 1.0697885781534742, "1": 1.0343058436233812, "2": 1.0, "3": 0.9678968103822922, "4": 0.936824235548215, "5": 0.9067491894759465, "6": 0.8776396483104975, "7": 0.8494646162647672, "8": 0.822194092615286, "9": 0.7957990397574983, "10": 0.7702513522865736, "11": 0.7455238270708219, "12": 0.7215901342858482, "13": 0.6984247893786024, "14": 0.6760031259314735, "15": 0.6543012693975322, "16": 0.6332961116789564, "17": 0.6129652865215698, "18": 0.5932871456992953, "19": 0.5742407359631622, "20": 0.5558057767303247, "21": 0.5379626384893338, "22": 0.5206923218986683}}, "56": {"LCC_net_expense": "5043.843", "PSC_net_expense_const_kk": "2491.316", "PSC_net_expense_ijikanri_kk": "871.874", "ijikanri_years": 20, "discount_rate": "3.317", "rakusatsu_ritsu": 0.95, "PSC": "3207.728", "LCC": "3490.082", "VFM": "-282.353", "VFM_percent": "-8.802", "mgmt_type": "\u90fd\u9053\u5e9c\u770c", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 23, "const_years": 3, "kijun_kinri": 1.4661200140502777, "chisai_kinri": 1.35, "zei_modori": 5.78, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.850678767942584, "shisetsu_seibi": 3426.6700000000005, "ijikanri_unnei": 50.0, "reduc_shisetsu": 5.0, "reduc_ijikanri": 5.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 50.4, "datetime": "2024-06-22 22:52:20", "user_id": "01J103G9Y7VASJD7JS7NM35G46", "calc_id": "02wujqXbzC7TbD7K3F1Gn8", "PSC_present_value": {"0": 888.3936344374061, "1": 858.9274051910843, "2": 830.4385114775037, "3": 42.194198347649696, "4": 40.839629997327926, "5": 39.52854761160668, "6": 38.25955515231869, "7": 37.031301398574655, "8": 35.842478507985724, "9": 34.69182062407524, "10": 33.578102528397054, "11": 32.50013833592509, "12": 31.45678023232515, "13": 30.44691725176426, "14": 29.46947409395621, "15": 28.523409979183807, "16": 27.607717540078454, "17": 26.721421748977196, "18": 25.863578879715043, "19": 25.033275502747006, "20": 24.22962751253, "21": 23.451779186128825, "22": 22.698902272043917}, "LCC_present_value": {"0": 212.25739266169907, "1": 205.4432533373203, "2": 198.8478696197535, "3": 192.46421875627337, "4": 186.28550344691672, "5": 180.3051446067302, "6": 174.51677436037212, "7": 168.9142292616104, "8": 163.49154373049595, "9": 158.24294370122408, "10": 153.16284047391943, "11": 148.24582476379845, "12": 143.48666094137275, "13": 138.88028145756013, "14": 134.42178144776747, "15": 130.1064135091997, "16": 125.92958264583397, "17": 121.88684137567597, "18": 117.97388499508918, "19": 114.18654699515417, "20": 110.52079462517744, "21": 106.97272459862565, "22": 103.53855893691315}, "LCC_discount_factor": {"0": 0.9678968103822922, "1": 0.936824235548215, "2": 0.9067491894759465, "3": 0.8776396483104975, "4": 0.8494646162647672, "5": 0.822194092615286, "6": 0.7957990397574983, "7": 0.7702513522865736, "8": 0.7455238270708219, "9": 0.7215901342858482, "10": 0.6984247893786024, "11": 0.6760031259314735, "12": 0.6543012693975322, "13": 0.6332961116789564, "14": 0.6129652865215698, "15": 0.5932871456992953, "16": 0.5742407359631622, "17": 0.5558057767303247, "18": 0.5379626384893338, "19": 0.5206923218986683, "20": 0.5039764375562709, "21": 0.4877971864185451, "22": 0.4721373408479662}, "PSC_discount_factor": {"0": 1.0697885781534742, "1": 1.0343058436233812, "2": 1.0, "3": 0.9678968103822922, "4": 0.936824235548215, "5": 0.9067491894759465, "6": 0.8776396483104975, "7": 0.8494646162647672, "8": 0.822194092615286, "9": 0.7957990397574983, "10": 0.7702513522865736, "11": 0.7455238270708219, "12": 0.7215901342858482, "13": 0.6984247893786024, "14": 0.6760031259314735, "15": 0.6543012693975322, "16": 0.6332961116789564, "17": 0.6129652865215698, "18": 0.5932871456992953, "19": 0.5742407359631622, "20": 0.5558057767303247, "21": 0.5379626384893338, "22": 0.5206923218986683}}, "57": {"LCC_net_expense": "5342.896", "PSC_net_expense_const_kk": "2584.278", "PSC_net_expense_ijikanri_kk": "1015.373", "ijikanri_years": 20, "discount_rate": "3.317", "rakusatsu_ritsu": 0.95, "PSC": "3407.601", "LCC": "3697.010", "VFM": "-289.410", "VFM_percent": "-8.493", "mgmt_type": "\u90fd\u9053\u5e9c\u770c", "proj_ctgry": "\u30b5\u30fc\u30d3\u30b9\u8cfc\u5165\u578b", "proj_type": "BTO", "proj_years": 23, "const_years": 3, "kijun_kinri": 1.4661200140502777, "chisai_kinri": 1.35, "zei_modori": 5.78, "lg_spread": 1.5, "zei_total": 41.98, "growth": 0.0, "kitai_bukka": 1.850678767942584, "shisetsu_seibi": 3506.5899999999997, "ijikanri_unnei": 58.0, "reduc_shisetsu": 5.0, "reduc_ijikanri": 5.0, "pre_kyoukouka": false, "kisai_jutou": 75.0, "kisai_koufu": 30.0, "zeimae_rieki": 8.5, "SPC_keihi": 15.0, "hojo": 50.0, "datetime": "2024-06-22 22:54:27", "user_id": "01J103M65B4EPFXRW1GTGQTFBC", "calc_id": "02wujtlbpv7yrk0Hy3SCWg", "PSC_present_value": {"0": 921.5437128565322, "1": 890.9779622129752, "2": 861.4260160144705, "3": 49.13879932639592, "4": 47.561287134034146, "5": 46.034418114708, "6": 44.55656646103069, "7": 43.126158559218226, "8": 41.74167131350831, "9": 40.401630524370724, "10": 39.10460931878228, "11": 37.84922663089503, "12": 36.63414573147981, "13": 35.45807280457938, "14": 34.31975556985548, "15": 33.217981949163025, "16": 32.151578775931455, "17": 31.119410545979058, "18": 30.1203782084302, "19": 29.15341799544789, "20": 28.21750028953573, "21": 27.311628527203045, "22": 26.434838137825846}, "LCC_present_value": {"0": 224.8422510496725, "1": 217.62409763015265, "2": 210.63766995854928, "3": 203.87552889923785, "4": 197.33047413657516, "5": 190.9955365080165, "6": 184.86397058336382, "7": 178.92924748224377, "8": 173.1850479221675, "9": 167.62525548977038, "10": 162.2439501280656, "11": 157.03540183277835, "12": 151.99406455104773, "13": 147.11457027599934, "14": 142.39172333090136, "15": 137.82049483681723, "16": 133.39601735786457, "17": 129.11357971837802, "18": 124.9686219864579, "19": 120.956730618563, "20": 117.07363375997728, "21": 113.31519669614666, "22": 109.67741745004243}, "LCC_discount_factor": {"0": 0.9678968103822922, "1": 0.936824235548215, "2": 0.9067491894759465, "3": 0.8776396483104975, "4": 0.8494646162647672, "5": 0.822194092615286, "6": 0.7957990397574983, "7": 0.7702513522865736, "8": 0.7455238270708219, "9": 0.7215901342858482, "10": 0.6984247893786024, "11": 0.6760031259314735, "12": 0.6543012693975322, "13": 0.6332961116789564, "14": 0.6129652865215698, "15": 0.5932871456992953, "16": 0.5742407359631622, "17": 0.5558057767303247, "18": 0.5379626384893338, "19": 0.5206923218986683, "20": 0.5039764375562709, "21": 0.4877971864185451, "22": 0.4721373408479662}, "PSC_discount_factor": {"0": 1.0697885781534742, "1": 1.0343058436233812, "2": 1.0, "3": 0.9678968103822922, "4": 0.936824235548215, "5": 0.9067491894759465, "6": 0.8776396483104975, "7": 0.8494646162647672, "8": 0.822194092615286, "9": 0.7957990397574983, "10": 0.7702513522865736, "11": 0.7455238270708219, "12": 0.7215901342858482, "13": 0.6984247893786024, "14": 0.6760031259314735, "15": 0.6543012693975322, "16": 0.6332961116789564, "17": 0.6129652865215698, "18": 0.5932871456992953, "19": 0.5742407359631622, "20": 0.5558057767303247, "21": 0.5379626384893338, "22": 0.5206923218986683}}}}