{
  "checked_on": "2026-10-31",
  "price_basis": "CDI公式通販・税込の表示価格。卸値・施工見積もりではない。送料条件は注文時確認。",
  "shot_mat": {
    "name": "カールSTショットマット310S",
    "price_yen": 13200,
    "source": "mat-shot"
  },
  "stance_mat": {
    "name": "カールSTスタンスマット100S",
    "price_yen": 36630,
    "source": "mat-stance"
  },
  "scenario": {
    "bays": 50,
    "shot_total_yen": 660000,
    "stance_total_yen": 1831500,
    "combined_total_yen": 2491500,
    "annual_shot_if_replaced_every_year_yen": 660000,
    "annual_stance_if_replaced_every_5_years_yen": 366300.0,
    "annual_total_example_yen": 1026300.0,
    "intervals_are_assumptions": true
  },
  "shot_interval_scenarios": [
    {
      "years": 1,
      "annual_yen": 660000.0
    },
    {
      "years": 2,
      "annual_yen": 330000.0
    },
    {
      "years": 3,
      "annual_yen": 220000.0
    }
  ],
  "downtime_scenario": {
    "hours": 4,
    "visit_minutes": 60,
    "visit_price_yen": 1200,
    "requires": "満席で他打席への振替ができず、来客を実際に失う場合",
    "lost_gross_sales_yen": {
      "1": 4800,
      "5": 24000,
      "10": 48000
    },
    "not_profit_loss": true
  },
  "revision2": {
    "range_ball_retail": [
      {
        "product": "SF",
        "quantity": 250,
        "display_total_yen": 24750,
        "per_ball_yen": 99,
        "source": "dunlop-prices"
      },
      {
        "product": "DDHソフト420",
        "quantity": 250,
        "display_total_yen": 26125,
        "per_ball_yen": 104.5,
        "source": "dunlop-prices"
      }
    ],
    "used_ball_lower_bound_yen": {
      "one_piece": 13,
      "repaint": 35,
      "course": 30,
      "mixed": 6
    },
    "robot": {
      "model": "RP-1200",
      "msrp_tax_inclusive_yen": 3476000,
      "max_collection_balls_per_day": 15000,
      "hopper_balls": 300,
      "estimated_annual_kwh": 620,
      "source": "robot-spec"
    },
    "lighting_reference_plan": {
      "published_yen": 20600000,
      "area_m2": 11400,
      "fixtures": 25,
      "tax_basis": "not specified",
      "excludes": [
        "配線工事",
        "廃棄処分",
        "経費"
      ],
      "source": "iwasaki-plan"
    },
    "sdr_tax_inclusive_yen": {
      "SDR": 4180000,
      "FRESH": 3080000,
      "dedicated_teeup": 330000,
      "moving_floor": 1650000
    },
    "ball_unit_price_sensitivity": {
      "unit_price_difference_yen": 10,
      "annual_purchase_quantities": [
        10000,
        40000,
        120000
      ],
      "annual_difference_yen": [
        100000,
        400000,
        1200000
      ]
    },
    "robot_energy_example": {
      "annual_kwh": 620,
      "assumed_yen_per_kwh": 30,
      "annual_energy_yen": 18600,
      "not_total_maintenance_cost": true
    },
    "led_2014_example": {
      "watts_before": 27560,
      "watts_after": 10365,
      "published_annual_kwh_before": 70416,
      "published_annual_kwh_after": 26483,
      "published_annual_cost_before_yen": 1549152,
      "published_annual_cost_after_yen": 582626,
      "source": "iris-case"
    },
    "xebio_reuse_plan": {
      "status": "annual_planned_scale_not_actual",
      "range_balls": 1000000,
      "mats": 4000,
      "source": "xebio-reuse"
    }
  }
}