{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["メニュー","コスト計算結果","機械コスト","システム生産性","Sheet3","Sheet7"],"not_rendered":{"charts":0,"images":42,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"メニュー","index":0,"n_rows":68,"n_cols":30,"rows_kept":68,"cut":false,"hidden":false,"merged":[[8,21,8,22],[57,1,58,2],[1,2,1,14],[59,1,60,2],[9,21,11,21]]}
[]
[null,null,"低コスト森林作業システムコスト計算プログラム (Ver.3.02)"]
[]
[null,"○作業システムの選定",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"○共通項目のデータ入力"]
[null,"各工程のボタンをクリックして使用機械等を選んでください",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"共通項目の各データを変更する場合は下の表に入力してください。"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD19=\"作成日をここに入力\",\"\",AD19)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD18=\"名前をここに入力\",\"\",AD18)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"内　　　　容",null,"数量","単位","備考"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"労務単価","伐採手",16900,"円/人"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オペレーター",16600,"円/人"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"補助作業員",14000,"円/人"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"日作業時間",null,6,"時間/日"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作業面積",null,10,"ha"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"平均立木材積",null,300,"m3/ha"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"間伐率",null,30,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"平均利用率",null,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"間伐材積",null,{"$f":"X14*X15*X16/100","v":900},"m3",null,null,null,"表の名前：","名前をここに入力"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"生産材積",null,{"$f":"X18*0.7","v":630},"m3",null,null,null,"作 成 日：","作成日をここに入力"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"選木人工",null,0,"人/ha"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作業道開設延長",null,1500,"ｍ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"運搬費","グラップル",30000,"円/台","片道１回"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"スイングヤーダ",30000,"円/台"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"プロセッサ",30000,"円/台"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"フォワーダ",30000,"円/台"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"木材",2000,"円/m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作業道開設費",null,1000,"円/ｍ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年利率",null,6,"％"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"社会保険料等","雇用保険料率",13,"/1000","労務費の/1000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"労災保険料率",60,"/1000","労務費の/1000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"共済費","通年雇用",140,"円/人・日"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"農林年金",15.35,"％","労務費の/100"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"政管健保",8.1999999999999993,"％","労務費の/100"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"林退協",460,"円/人・日"]
[]
[]
[]
[]
[]
[null,"○機械経費等のデータ入力"]
[null,"機械経費等のデータを変更する場合は下の表に入力してください。"]
[null,{"$f":"IF(P67=\"名前をここに入力\",\"\",P67)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P68=\"作成日をここに入力\",\"\",P68)","v":""}]
[null,null,null,"工　　程",null,"伐木工程",null,"木寄せ・\n集材工程",null,"造材・\n林内集積工程",null,"積込み工程",null,"集材・\n運材工程",null,"巻立・\nはい積工程"]
[null,null,null,"作業方法"]
[null,"各工程の生産性(m3/h)"]
[null,"作業員数"]
[null,"機械価格（円）"]
[null,"償却費率"]
[null,"耐用時間（時間）"]
[null,"年間管理費率"]
[null,"年間稼働日数（日）"]
[null,"日稼働時間（時間）"]
[null,"耐用年数（年）"]
[null,"保守・修理費率"]
[null,"機材消耗品費単価（円/m3）"]
[null,"燃料・油脂費（円/時）"]
[null,"機械の日稼働率"]
[null,"時間当り金額計\n　　　（円/時）",null,"（労務費）"]
[null,null,null,"（機械経費）"]
[null,"m3当り金額計\n　　　（円/m3）",null,"（労務費）"]
[null,null,null,"（機械経費）"]
[null,"機械運搬費（円/往復）"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"表の名前：","名前をここに入力"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作 成 日：","作成日をここに入力"]

{"sheet":"コスト計算結果","index":1,"n_rows":24,"n_cols":12,"rows_kept":24,"cut":false,"hidden":false,"merged":[[4,9,5,9],[4,11,5,11],[4,10,5,10],[4,8,5,8]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D24=\"作成日をここに入力\",\"\",D24)","v":""}]
[null,"○コスト計算結果表"]
[null,{"$f":"IF(D23=\"名前をここに入力\",\"\",D23)","v":""},null,null,null,null,null,null,null,null,null,"（単位：円）"]
[null,"工　　程","伐倒工程","木寄せ・\n集材工程","造材工程","積込み工程","集材・\n運材工程","巻立・\nはい積工程","工程計","木材運搬","作業道開設","合計"]
[null,"使用機械",{"$f":"メニュー!F44","v":0},{"$f":"メニュー!H44","v":0},{"$f":"メニュー!J44","v":0},{"$f":"メニュー!L44","v":0},{"$f":"メニュー!N44","v":0},{"$f":"メニュー!P44","v":0}]
[null,"労務費",{"$f":"IF(C6=\"選択なし\",\"\",ROUND(メニュー!F60*メニュー!$X$18+メニュー!X12*メニュー!$X$14*メニュー!$X$20,0))","v":0},{"$f":"IF(D6=\"選択なし\",\"\",ROUND(メニュー!H60*メニュー!$X$18,0))","v":0},{"$f":"IF(E6=\"選択なし\",\"\",ROUND(メニュー!J60*メニュー!$X$18,0))","v":0},{"$f":"IF(F6=\"選択なし\",\"\",ROUND(メニュー!L60*メニュー!$X$19,0))","v":0},{"$f":"IF(G6=\"選択なし\",\"\",ROUND(メニュー!N60*メニュー!$X$19,0))","v":0},{"$f":"IF(H6=\"選択なし\",\"\",ROUND(メニュー!P60*メニュー!$X$19,0))","v":0},{"$f":"SUM(C7:H7)","v":0}]
[null,"機械経費",{"$f":"IF(C6=\"選択なし\",\"\",ROUND(メニュー!F61*メニュー!$X$18,0))","v":0},{"$f":"IF(D6=\"選択なし\",\"\",ROUND(メニュー!H61*メニュー!$X$18,0))","v":0},{"$f":"IF(E6=\"選択なし\",\"\",ROUND(メニュー!J61*メニュー!$X$18,0))","v":0},{"$f":"IF(F6=\"選択なし\",\"\",ROUND(メニュー!L61*メニュー!$X$19,0))","v":0},{"$f":"IF(G6=\"選択なし\",\"\",ROUND(メニュー!N61*メニュー!$X$19,0))","v":0},{"$f":"IF(H6=\"選択なし\",\"\",ROUND(メニュー!P61*メニュー!$X$19,0))","v":0},{"$f":"SUM(C8:H8)","v":0}]
[null,"保険料等",{"$f":"IF(C6=\"選択なし\",\"\",ROUND((メニュー!$X$29/10+メニュー!$X$30/10+メニュー!$X$32+メニュー!$X$33)/100*コスト計算結果!C7+(メニュー!$X$31+メニュー!$X$34)*メニュー!$X$18/メニュー!F45,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(D6=\"選択なし\",\"\",ROUND((メニュー!$X$29/10+メニュー!$X$30/10+メニュー!$X$32+メニュー!$X$33)/100*コスト計算結果!D7+(メニュー!$X$31+メニュー!$X$34)*メニュー!$X$18/メニュー!H45,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E6=\"選択なし\",\"\",ROUND((メニュー!$X$29/10+メニュー!$X$30/10+メニュー!$X$32+メニュー!$X$33)/100*コスト計算結果!E7+(メニュー!$X$31+メニュー!$X$34)*メニュー!$X$18/メニュー!J45,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F6=\"選択なし\",\"\",ROUND((メニュー!$X$29/10+メニュー!$X$30/10+メニュー!$X$32+メニュー!$X$33)/100*コスト計算結果!F7+(メニュー!$X$31+メニュー!$X$34)*メニュー!$X$19/メニュー!L45,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G6=\"選択なし\",\"\",ROUND((メニュー!$X$29/10+メニュー!$X$30/10+メニュー!$X$32+メニュー!$X$33)/100*コスト計算結果!G7+(メニュー!$X$31+メニュー!$X$34)*メニュー!$X$19/メニュー!N45,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H6=\"選択なし\",\"\",ROUND((メニュー!$X$29/10+メニュー!$X$30/10+メニュー!$X$32+メニュー!$X$33)/100*コスト計算結果!H7+(メニュー!$X$31+メニュー!$X$34)*メニュー!$X$19/メニュー!P45,0))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C9:H9)","v":{"$error":"#DIV/0!"}}]
[null,"機械運搬費",{"$f":"IF(C6=\"選択なし\",\"\",メニュー!F62)","v":0},{"$f":"IF(D6=\"選択なし\",\"\",メニュー!H62)","v":0},{"$f":"IF(E6=\"選択なし\",\"\",メニュー!J62)","v":0},{"$f":"IF(F6=\"選択なし\",\"\",メニュー!L62)","v":0},{"$f":"IF(G6=\"選択なし\",\"\",メニュー!N62)","v":0},{"$f":"IF(H6=\"選択なし\",\"\",メニュー!P62)","v":0},{"$f":"SUM(C10:H10)","v":0}]
[null,"経費計",{"$f":"IF(C6=\"選択なし\",\"\",SUM(C7:C10))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(I7:I10)","v":{"$error":"#DIV/0!"}},{"$f":"メニュー!X26*メニュー!X19","v":1260000},{"$f":"メニュー!X21*メニュー!X27","v":1500000},{"$f":"SUM(I11:K11)","v":{"$error":"#DIV/0!"}}]
[null,"m3単価",{"$f":"IF(C6=\"選択なし\",\"\",ROUND(C11/メニュー!$X$18,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(D6=\"選択なし\",\"\",ROUND(D11/メニュー!$X$18,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E6=\"選択なし\",\"\",ROUND(E11/メニュー!$X$18,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F6=\"選択なし\",\"\",ROUND(F11/メニュー!$X$19,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G6=\"選択なし\",\"\",ROUND(G11/メニュー!$X$19,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(H6=\"選択なし\",\"\",ROUND(H11/メニュー!$X$19,0))","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(I11/メニュー!$X$19,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(J11/メニュー!$X$19,0)","v":2000},{"$f":"ROUND(K11/メニュー!$X$19,0)","v":2381},{"$f":"ROUND(L11/メニュー!$X$19,0)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"表の名前：","名前をここに入力"]
[null,null,"作 成 日：","作成日をここに入力"]

{"sheet":"機械コスト","index":2,"n_rows":297,"n_cols":17,"rows_kept":297,"cut":false,"hidden":false,"merged":[]}
[]
["チェンソー伐倒"]
[null,"（１）労務費"]
[null,"計算式","労務費（円/m3）","＝","伐倒手賃金単価（円/日）","÷","１日労働時間（時/日）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E5*メニュー!F46/G5/I5,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$10","v":16900},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$F$45","v":0}]
[]
[null,"（２）減価償却費"]
[null,"計算式","減価償却費（円/m3）","＝","償却費率","×","購入価格（円）","÷","耐用時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E9*G9/I9/K9,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$F$48","v":0},null,{"$f":"メニュー!$F$47","v":0},null,{"$f":"メニュー!$F$49","v":0},null,{"$f":"システム生産性!$C$30","v":{"$error":"#DIV/0!"}}]
[]
[null,"（３）管理費"]
[null,"計算式","管理費（円/m3）","＝","年間管理費率","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E13*G13/I13/K13/M13,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$F$50","v":0},null,{"$f":"G9","v":0},null,{"$f":"メニュー!$F$51","v":0},null,{"$f":"メニュー!$F$52","v":0},null,{"$f":"K9","v":{"$error":"#DIV/0!"}}]
[]
[null,"（４）資本利子"]
[null,"計算式","資本利子（円/m3）","＝","（資本回収係数","－",1,"÷","耐用年数（年）　　）","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND((E17-G17/I17)*K17/M17/O17/Q17,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$28/100*(POWER(1+0.06,3))/(POWER(1+0.06,3)-1)","v":0.37410981279055111},null,1,null,{"$f":"メニュー!$F$53","v":0},null,{"$f":"G9","v":0},null,{"$f":"I13","v":0},null,{"$f":"K13","v":0},null,{"$f":"K9","v":{"$error":"#DIV/0!"}}]
[]
[null,"（５）保守・修理費"]
[null,"計算式","保守・修理費（円/m3）","＝","保守・修理費率","×","購入価格（円）","÷","耐用時間（時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E21*G21/I21/K21,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$F$54","v":0},null,{"$f":"G9","v":0},null,{"$f":"I9","v":0},null,{"$f":"I5","v":0}]
[]
[null,"（６）機材消耗品費"]
[null,"計算式","機材消耗品費（円/m3）","＝","機材消耗品費単価（円/m3）","×","労働生産性（m3/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E25*G25/I25,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$F$55","v":0},null,{"$f":"I5","v":0},null,{"$f":"I5","v":0}]
[]
[null,"（７）燃料・油脂費"]
[null,"計算式","燃料・油脂費（円/m3）","＝","燃料・油脂費（円/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E29/G29,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$F$56","v":0},null,{"$f":"I5","v":0}]
[]
[null,"（８）機械経費計"]
[null,"時間当たり",{"$f":"ROUND(C9*K9+C13*M13+C17*Q17+C21*K21+C25*I25+C29*G29,0)","v":{"$error":"#DIV/0!"}}]
[null,"m3当たり",{"$f":"ROUND(C9+C13+C17+C21+C25+C29,0)","v":{"$error":"#DIV/0!"}}]
[]
["グラップル木寄せ集材（ウィンチ使用無）"]
[null,"（１）労務費"]
[null,"計算式","労務費","＝","（オペレーター賃金単価（円/日）","÷","１日労働時間（時/日）","＋","荷掛手賃金単価（円/日）","÷","１日労働時間（時/日））","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND((E38/G38+I38*(メニュー!H$46-1)/K38)/M38,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$11","v":16600},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$X$12","v":14000},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$H$45","v":0}]
[]
[null,"（２）減価償却費"]
[null,"計算式","減価償却費（円/m3）","＝","償却費率","×","購入価格（円）","÷","耐用時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E42*G42/I42/K42,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$48","v":0},null,{"$f":"メニュー!$H$47","v":0},null,{"$f":"メニュー!$H$49","v":0},null,{"$f":"システム生産性!$C$30","v":{"$error":"#DIV/0!"}}]
[]
[null,"（３）管理費"]
[null,"計算式","管理費（円/m3）","＝","年間管理費率","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E46*G46/I46/K46/M46,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$50","v":0},null,{"$f":"G42","v":0},null,{"$f":"メニュー!$H$51","v":0},null,{"$f":"メニュー!$H$52","v":0},null,{"$f":"K42","v":{"$error":"#DIV/0!"}}]
[]
[null,"（４）資本利子"]
[null,"計算式","資本利子（円/m3）","＝","（資本回収係数","－",1,"÷","耐用年数（年）　　）","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND((E50-G50/I50)*K50/M50/O50/Q50,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$28/100*(POWER(1+0.06,6))/(POWER(1+0.06,6)-1)","v":0.20336262847489528},null,1,null,{"$f":"メニュー!$H$53","v":0},null,{"$f":"G42","v":0},null,{"$f":"I46","v":0},null,{"$f":"K46","v":0},null,{"$f":"K42","v":{"$error":"#DIV/0!"}}]
[]
[null,"（５）保守・修理費"]
[null,"計算式","保守・修理費（円/m3）","＝","保守・修理費率","×","購入価格（円）","÷","耐用時間（時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E54*G54/I54/K54,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$54","v":0},null,{"$f":"G42","v":0},null,{"$f":"I42","v":0},null,{"$f":"M38","v":0}]
[]
[null,"（６）機材消耗品費"]
[null,"計算式","機材消耗品費（円/m3）","＝","機材消耗品費単価（円/m3）","×","労働生産性（m3/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E58*G58/I58,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$55","v":0},null,{"$f":"M38","v":0},null,{"$f":"M38","v":0}]
[]
[null,"（７）燃料・油脂費"]
[null,"計算式","燃料・油脂費（円/m3）","＝","燃料・油脂費（円/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E62/G62,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$56","v":0},null,{"$f":"M38","v":0}]
[]
[null,"（８）機械経費計"]
[null,"時間当たり",{"$f":"ROUND(C42*K42+C46*M46+C50*Q50+C54*K54+C58*I58+C62*G62,0)","v":{"$error":"#DIV/0!"}}]
[null,"m3当たり",{"$f":"ROUND(C42+C46+C50+C54+C58+C62,0)","v":{"$error":"#DIV/0!"}}]
[]
["グラップル木寄せ・集材（ウィンチ使用有）"]
[null,"（１）労務費"]
[null,"計算式","労務費","＝","（オペレーター賃金単価（円/日）","÷","１日労働時間（時/日）","＋","荷掛手賃金単価（円/日）","÷","１日労働時間（時/日））","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND((E71/G71+I71*(メニュー!H$46-1)/K71)/M71,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$11","v":16600},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$X$12","v":14000},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$H$45","v":0}]
[]
[null,"（２）減価償却費"]
[null,"計算式","減価償却費（円/m3）","＝","償却費率","×","購入価格（円）","÷","耐用時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E75*G75/I75/K75,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$48","v":0},null,{"$f":"メニュー!$H$47","v":0},null,{"$f":"メニュー!$H$49","v":0},null,{"$f":"システム生産性!$C$30","v":{"$error":"#DIV/0!"}}]
[]
[null,"（３）管理費"]
[null,"計算式","管理費（円/m3）","＝","年間管理費率","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E79*G79/I79/K79/M79,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$50","v":0},null,{"$f":"G75","v":0},null,{"$f":"メニュー!$H$51","v":0},null,{"$f":"メニュー!$H$52","v":0},null,{"$f":"K75","v":{"$error":"#DIV/0!"}}]
[]
[null,"（４）資本利子"]
[null,"計算式","資本利子（円/m3）","＝","（資本回収係数","－",1,"÷","耐用年数（年）　　）","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND((E83-G83/I83)*K83/M83/O83/Q83,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$28/100*(POWER(1+0.06,6))/(POWER(1+0.06,6)-1)","v":0.20336262847489528},null,1,null,{"$f":"メニュー!$H$53","v":0},null,{"$f":"G75","v":0},null,{"$f":"I79","v":0},null,{"$f":"K79","v":0},null,{"$f":"K75","v":{"$error":"#DIV/0!"}}]
[]
[null,"（５）保守・修理費"]
[null,"計算式","保守・修理費（円/m3）","＝","保守・修理費率","×","購入価格（円）","÷","耐用時間（時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E87*G87/I87/K87,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$54","v":0},null,{"$f":"G75","v":0},null,{"$f":"I75","v":0},null,{"$f":"M71","v":0}]
[]
[null,"（６）機材消耗品費"]
[null,"計算式","機材消耗品費（円/m3）","＝","機材消耗品費単価（円/m3）","×","労働生産性（m3/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E91*G91/I91,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$55","v":0},null,{"$f":"M71","v":0},null,{"$f":"M71","v":0}]
[]
[null,"（７）燃料・油脂費"]
[null,"計算式","燃料・油脂費（円/m3）","＝","燃料・油脂費（円/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E95/G95,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$56","v":0},null,{"$f":"M71","v":0}]
[]
[null,"（８）機械経費計"]
[null,"時間当たり",{"$f":"ROUND(C75*K75+C79*M79+C83*Q83+C87*K87+C91*I91+C95*G95,0)","v":{"$error":"#DIV/0!"}}]
[null,"m3当たり",{"$f":"ROUND(C75+C79+C83+C87+C91+C95,0)","v":{"$error":"#DIV/0!"}}]
[]
["スイングヤーダ木寄せ・集材"]
[null,"（１）労務費"]
[null,"計算式","労務費（円/m3）","＝","（オペレーター賃金単価（円/日）","÷","１日労働時間（時/日）","+","補助作業員賃金単価（円/日）","÷","１日労働時間（時/日））","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND((E104/G104+I104*(メニュー!H$46-1)/K104)/M104,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$11","v":16600},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$X$12","v":14000},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$H$45","v":0}]
[]
[null,"（２）減価償却費"]
[null,"計算式","減価償却費（円/m3）","＝","償却費率","×","購入価格（円）","÷","耐用時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E108*G108/I108/K108,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$48","v":0},null,{"$f":"メニュー!$H$47","v":0},null,{"$f":"メニュー!$H$49","v":0},null,{"$f":"システム生産性!$C$30","v":{"$error":"#DIV/0!"}}]
[]
[null,"（３）管理費"]
[null,"計算式","管理費（円/m3）","＝","年間管理費率","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E112*G112/I112/K112/M112,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$50","v":0},null,{"$f":"G108","v":0},null,{"$f":"メニュー!$H$51","v":0},null,{"$f":"メニュー!$H$52","v":0},null,{"$f":"K108","v":{"$error":"#DIV/0!"}}]
[]
[null,"（４）資本利子"]
[null,"計算式","資本利子（円/m3）","＝","（資本回収係数","－",1,"÷","耐用年数（年）　　）","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND((E116-G116/I116)*K116/M116/O116/Q116,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$28/100*(POWER(1+0.06,6))/(POWER(1+0.06,6)-1)","v":0.20336262847489528},null,1,null,{"$f":"メニュー!$H$53","v":0},null,{"$f":"G108","v":0},null,{"$f":"I112","v":0},null,{"$f":"K112","v":0},null,{"$f":"K108","v":{"$error":"#DIV/0!"}}]
[]
[null,"（５）保守・修理費"]
[null,"計算式","保守・修理費（円/m3）","＝","保守・修理費率","×","購入価格（円）","÷","耐用時間（時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E120*G120/I120/K120,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$54","v":0},null,{"$f":"G108","v":0},null,{"$f":"I108","v":0},null,{"$f":"M104","v":0}]
[]
[null,"（６）機材消耗品費"]
[null,"計算式","機材消耗品費（円/m3）","＝","機材消耗品費単価（円/m3）","×","労働生産性（m3/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E124*G124/I124,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$55","v":0},null,{"$f":"M104","v":0},null,{"$f":"M104","v":0}]
[]
[null,"（７）燃料・油脂費"]
[null,"計算式","燃料・油脂費（円/m3）","＝","燃料・油脂費（円/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E128/G128,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$H$56","v":0},null,{"$f":"M104","v":0}]
[]
[null,"（８）機械経費計"]
[null,"時間当たり",{"$f":"ROUND(C108*K108+C112*M112+C116*Q116+C120*K120+C124*I124+C128*G128,0)","v":{"$error":"#DIV/0!"}}]
[null,"m3当たり",{"$f":"ROUND(C108+C112+C116+C120+C124+C128,0)","v":{"$error":"#DIV/0!"}}]
[]
["プロセッサ造材"]
[null,"（１）労務費"]
[null,"計算式","労務費（円/m3）","＝","（オペレーター賃金単価（円/日）","÷","１日労働時間（時/日）","+","補助作業員賃金単価（円/日）","÷","１日労働時間（時/日））","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND((E137/G137+I137*(メニュー!J$46-1)/K137)/M137,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$11","v":16600},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$X$12","v":14000},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$J$45","v":0}]
[]
[null,"（２）減価償却費"]
[null,"計算式","減価償却費（円/m3）","＝","償却費率","×","購入価格（円）","÷","耐用時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E141*G141/I141/K141,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$J$48","v":0},null,{"$f":"メニュー!$J$47","v":0},null,{"$f":"メニュー!$J$49","v":0},null,{"$f":"システム生産性!$C$30","v":{"$error":"#DIV/0!"}}]
[]
[null,"（３）管理費"]
[null,"計算式","管理費（円/m3）","＝","年間管理費率","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E145*G145/I145/K145/M145,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$J$50","v":0},null,{"$f":"G141","v":0},null,{"$f":"メニュー!$J$51","v":0},null,{"$f":"メニュー!$J$52","v":0},null,{"$f":"K141","v":{"$error":"#DIV/0!"}}]
[]
[null,"（４）資本利子"]
[null,"計算式","資本利子（円/m3）","＝","（資本回収係数","－",1,"÷","耐用年数（年）　　）","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND((E149-G149/I149)*K149/M149/O149/Q149,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$28/100*(POWER(1+0.06,6))/(POWER(1+0.06,6)-1)","v":0.20336262847489528},null,1,null,{"$f":"メニュー!$J$53","v":0},null,{"$f":"G141","v":0},null,{"$f":"I145","v":0},null,{"$f":"K145","v":0},null,{"$f":"K141","v":{"$error":"#DIV/0!"}}]
[]
[null,"（５）保守・修理費"]
[null,"計算式","保守・修理費（円/m3）","＝","保守・修理費率","×","購入価格（円）","÷","耐用時間（時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E153*G153/I153/K153,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$J$54","v":0},null,{"$f":"G141","v":0},null,{"$f":"I141","v":0},null,{"$f":"M137","v":0}]
[]
[null,"（６）機材消耗品費"]
[null,"計算式","機材消耗品費（円/m3）","＝","機材消耗品費単価（円/m3）","×","労働生産性（m3/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E157*G157/I157,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$J$55","v":0},null,{"$f":"M137","v":0},null,{"$f":"M137","v":0}]
[]
[null,"（７）燃料・油脂費"]
[null,"計算式","燃料・油脂費（円/m3）","＝","燃料・油脂費（円/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E161/G161,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$J$56","v":0},null,{"$f":"M137","v":0}]
[]
[null,"（８）機械経費計"]
[null,"時間当たり",{"$f":"ROUND(C141*K141+C145*M145+C149*Q149+C153*K153+C157*I157+C161*G161,0)","v":{"$error":"#DIV/0!"}}]
[null,"m3当たり",{"$f":"ROUND(C141+C145+C149+C153+C157+C161,0)","v":{"$error":"#DIV/0!"}}]
[]
["グラップル積み込み"]
[null,"（１）労務費"]
[null,"計算式","労務費（円/m3）","＝","（オペレーター賃金単価（円/日）","÷","１日労働時間（時/日）","+","補助作業員賃金単価（円/日）","÷","１日労働時間（時/日））","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND((E170/G170+I170*(メニュー!L$46-1)/K170)/M170,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$11","v":16600},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$X$12","v":14000},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$L$45","v":0}]
[]
[null,"（２）減価償却費"]
[null,"計算式","減価償却費（円/m3）","＝","償却費率","×","購入価格（円）","÷","耐用時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E174*G174/I174/K174,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$L$48","v":0},null,{"$f":"メニュー!$L$47","v":0},null,{"$f":"メニュー!$L$49","v":0},null,{"$f":"システム生産性!$C$30","v":{"$error":"#DIV/0!"}}]
[]
[null,"（３）管理費"]
[null,"計算式","管理費（円/m3）","＝","年間管理費率","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E178*G178/I178/K178/M178,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$L$50","v":0},null,{"$f":"G174","v":0},null,{"$f":"メニュー!$L$51","v":0},null,{"$f":"メニュー!$L$52","v":0},null,{"$f":"K174","v":{"$error":"#DIV/0!"}}]
[]
[null,"（４）資本利子"]
[null,"計算式","資本利子（円/m3）","＝","（資本回収係数","－",1,"÷","耐用年数（年）　　）","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND((E182-G182/I182)*K182/M182/O182/Q182,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$28/100*(POWER(1+0.06,6))/(POWER(1+0.06,6)-1)","v":0.20336262847489528},null,1,null,{"$f":"メニュー!$L$53","v":0},null,{"$f":"G174","v":0},null,{"$f":"I178","v":0},null,{"$f":"K178","v":0},null,{"$f":"K174","v":{"$error":"#DIV/0!"}}]
[]
[null,"（５）保守・修理費"]
[null,"計算式","保守・修理費（円/m3）","＝","保守・修理費率","×","購入価格（円）","÷","耐用時間（時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E186*G186/I186/K186,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$L$54","v":0},null,{"$f":"G174","v":0},null,{"$f":"I174","v":0},null,{"$f":"M170","v":0}]
[]
[null,"（６）機材消耗品費"]
[null,"計算式","機材消耗品費（円/m3）","＝","機材消耗品費単価（円/m3）","×","労働生産性（m3/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E190*G190/I190,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$L$55","v":0},null,{"$f":"M170","v":0},null,{"$f":"M170","v":0}]
[]
[null,"（７）燃料・油脂費"]
[null,"計算式","燃料・油脂費（円/m3）","＝","燃料・油脂費（円/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E194/G194,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$L$56","v":0},null,{"$f":"M170","v":0}]
[]
[null,"（８）機械経費計"]
[null,"時間当たり",{"$f":"ROUND(C174*K174+C178*M178+C182*Q182+C186*K186+C190*I190+C194*G194,0)","v":{"$error":"#DIV/0!"}}]
[null,"m3当たり",{"$f":"ROUND(C174+C178+C182+C186+C190+C194,0)","v":{"$error":"#DIV/0!"}}]
[]
["フォワーダ集材・運材（積み込みを自車で行う）"]
[null,"（１）労務費"]
[null,"計算式","労務費（円/m3）","＝","（オペレーター賃金単価（円/日）","÷","１日労働時間（時/日）","+","補助作業員賃金単価（円/日）","÷","１日労働時間（時/日））","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND((E203/G203+I203*(メニュー!N$46-1)/K203)/M203,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$11","v":16600},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$X$12","v":14000},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$N$45","v":0}]
[]
[null,"（２）減価償却費"]
[null,"計算式","減価償却費（円/m3）","＝","償却費率","×","購入価格（円）","÷","耐用時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E207*G207/I207/K207,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$N$48","v":0},null,{"$f":"メニュー!$N$47","v":0},null,{"$f":"メニュー!$N$49","v":0},null,{"$f":"システム生産性!$C$30","v":{"$error":"#DIV/0!"}}]
[]
[null,"（３）管理費"]
[null,"計算式","管理費（円/m3）","＝","年間管理費率","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E211*G211/I211/K211/M211,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$N$50","v":0},null,{"$f":"G207","v":0},null,{"$f":"メニュー!$N$51","v":0},null,{"$f":"メニュー!$N$52","v":0},null,{"$f":"K207","v":{"$error":"#DIV/0!"}}]
[]
[null,"（４）資本利子"]
[null,"計算式","資本利子（円/m3）","＝","（資本回収係数","－",1,"÷","耐用年数（年）　　）","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND((E215-G215/I215)*K215/M215/O215/Q215,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$28/100*(POWER(1+0.06,6))/(POWER(1+0.06,6)-1)","v":0.20336262847489528},null,1,null,{"$f":"メニュー!$N$53","v":0},null,{"$f":"G207","v":0},null,{"$f":"I211","v":0},null,{"$f":"K211","v":0},null,{"$f":"K207","v":{"$error":"#DIV/0!"}}]
[]
[null,"（５）保守・修理費"]
[null,"計算式","保守・修理費（円/m3）","＝","保守・修理費率","×","購入価格（円）","÷","耐用時間（時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E219*G219/I219/K219,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$N$54","v":0},null,{"$f":"G207","v":0},null,{"$f":"I207","v":0},null,{"$f":"M203","v":0}]
[]
[null,"（６）機材消耗品費"]
[null,"計算式","機材消耗品費（円/m3）","＝","機材消耗品費単価（円/m3）","×","労働生産性（m3/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E223*G223/I223,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$N$55","v":0},null,{"$f":"M203","v":0},null,{"$f":"M203","v":0}]
[]
[null,"（７）燃料・油脂費"]
[null,"計算式","燃料・油脂費（円/m3）","＝","燃料・油脂費（円/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E227/G227,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$N$56","v":0},null,{"$f":"M203","v":0}]
[]
[null,"（８）機械経費計"]
[null,"時間当たり",{"$f":"ROUND(C207*K207+C211*M211+C215*Q215+C219*K219+C223*I223+C227*G227,0)","v":{"$error":"#DIV/0!"}}]
[null,"m3当たり",{"$f":"ROUND(C207+C211+C215+C219+C223+C227,0)","v":{"$error":"#DIV/0!"}}]
[]
["フォワーダ集材・運材（積み込みを自車で行わない）"]
[null,"（１）労務費"]
[null,"計算式","労務費（円/m3）","＝","（オペレーター賃金単価（円/日）","÷","１日労働時間（時/日）","+","補助作業員賃金単価（円/日）","÷","１日労働時間（時/日））","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND((E236/G236+I236*(メニュー!N$46-1)/K236)/M236,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$11","v":16600},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$X$12","v":14000},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$N$45","v":0}]
[]
[null,"（２）減価償却費"]
[null,"計算式","減価償却費（円/m3）","＝","償却費率","×","購入価格（円）","÷","耐用時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E240*G240/I240/K240,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$N$48","v":0},null,{"$f":"メニュー!$N$47","v":0},null,{"$f":"メニュー!$N$49","v":0},null,{"$f":"システム生産性!$C$30","v":{"$error":"#DIV/0!"}}]
[]
[null,"（３）管理費"]
[null,"計算式","管理費（円/m3）","＝","年間管理費率","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E244*G244/I244/K244/M244,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$N$50","v":0},null,{"$f":"G240","v":0},null,{"$f":"メニュー!$N$51","v":0},null,{"$f":"メニュー!$N$52","v":0},null,{"$f":"K240","v":{"$error":"#DIV/0!"}}]
[]
[null,"（４）資本利子"]
[null,"計算式","資本利子（円/m3）","＝","（資本回収係数","－",1,"÷","耐用年数（年）　　）","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND((E248-G248/I248)*K248/M248/O248/Q248,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$28/100*(POWER(1+0.06,6))/(POWER(1+0.06,6)-1)","v":0.20336262847489528},null,1,null,{"$f":"メニュー!$N$53","v":0},null,{"$f":"G240","v":0},null,{"$f":"I244","v":0},null,{"$f":"K244","v":0},null,{"$f":"K240","v":{"$error":"#DIV/0!"}}]
[]
[null,"（５）保守・修理費"]
[null,"計算式","保守・修理費（円/m3）","＝","保守・修理費率","×","購入価格（円）","÷","耐用時間（時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E252*G252/I252/K252,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$N$54","v":0},null,{"$f":"G240","v":0},null,{"$f":"I240","v":0},null,{"$f":"M236","v":0}]
[]
[null,"（６）機材消耗品費"]
[null,"計算式","機材消耗品費（円/m3）","＝","機材消耗品費単価（円/m3）","×","労働生産性（m3/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E256*G256/I256,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$N$55","v":0},null,{"$f":"M236","v":0},null,{"$f":"M236","v":0}]
[]
[null,"（７）燃料・油脂費"]
[null,"計算式","燃料・油脂費（円/m3）",null,"燃料・油脂費（円/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E260/G260,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$N$56","v":0},null,{"$f":"M236","v":0}]
[]
[null,"（８）機械経費計"]
[null,"時間当たり",{"$f":"ROUND(C240*K240+C244*M244+C248*Q248+C252*K252+C256*I256+C260*G260,0)","v":{"$error":"#DIV/0!"}}]
[null,"m3当たり",{"$f":"ROUND(C240+C244+C248+C252+C256+C260,0)","v":{"$error":"#DIV/0!"}}]
[]
["グラップルはい積"]
[null,"（１）労務費"]
[null,"計算式","労務費（円/m3）","＝","（オペレーター賃金単価（円/日）","÷","１日労働時間（時/日）","+","補助作業員賃金単価（円/日）","÷","１日労働時間（時/日））","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND((E269/G269+I269*(メニュー!P$46-1)/K269)/M269,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$11","v":16600},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$X$12","v":14000},null,{"$f":"メニュー!$X$13","v":6},null,{"$f":"メニュー!$P$45","v":0}]
[]
[null,"（２）減価償却費"]
[null,"計算式","減価償却費（円/m3）","＝","償却費率","×","購入価格（円）","÷","耐用時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E273*G273/I273/K273,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$P$48","v":0},null,{"$f":"メニュー!$P$47","v":0},null,{"$f":"メニュー!$P$49","v":0},null,{"$f":"システム生産性!$C$30","v":{"$error":"#DIV/0!"}}]
[]
[null,"（３）管理費"]
[null,"計算式","管理費（円/m3）","＝","年間管理費率","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND(E277*G277/I277/K277/M277,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$P$50","v":0},null,{"$f":"G273","v":0},null,{"$f":"メニュー!$P$51","v":0},null,{"$f":"メニュー!$P$52","v":0},null,{"$f":"K273","v":{"$error":"#DIV/0!"}}]
[]
[null,"（４）資本利子"]
[null,"計算式","資本利子（円/m3）","＝","（資本回収係数","－",1,"÷","耐用年数（年）　　）","×","購入価格（円）","÷","年間稼働日数（日）","÷","日稼働時間（時）","÷","システム生産性(m3/時）"]
[null,"初期値",{"$f":"ROUND((E281-G281/I281)*K281/M281/O281/Q281,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$X$28/100*(POWER(1+0.06,6))/(POWER(1+0.06,6)-1)","v":0.20336262847489528},null,1,null,{"$f":"メニュー!$P$53","v":0},null,{"$f":"G273","v":0},null,{"$f":"I277","v":0},null,{"$f":"K277","v":0},null,{"$f":"K273","v":{"$error":"#DIV/0!"}}]
[]
[null,"（５）保守・修理費"]
[null,"計算式","保守・修理費（円/m3）","＝","保守・修理費率","×","購入価格（円）","÷","耐用時間（時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E285*G285/I285/K285,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$P$54","v":0},null,{"$f":"G273","v":0},null,{"$f":"I273","v":0},null,{"$f":"M269","v":0}]
[]
[null,"（６）機材消耗品費"]
[null,"計算式","機材消耗品費（円/m3）","＝","機材消耗品費単価（円/m3）","×","労働生産性（m3/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E289*G289/I289,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$P$55","v":0},null,{"$f":"M269","v":0},null,{"$f":"M269","v":0}]
[]
[null,"（７）燃料・油脂費"]
[null,"計算式","燃料・油脂費（円/m3）","＝","燃料・油脂費（円/時）","÷","労働生産性（m3/時）"]
[null,"初期値",{"$f":"ROUND(E293/G293,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"メニュー!$P$56","v":0},null,{"$f":"M269","v":0}]
[]
[null,"（８）機械経費計"]
[null,"時間当たり",{"$f":"ROUND(C273*K273+C277*M277+C281*Q281+C285*K285+C289*I289+C293*G293,0)","v":{"$error":"#DIV/0!"}}]
[null,"m3当たり",{"$f":"ROUND(C273+C277+C281+C285+C289+C293,0)","v":{"$error":"#DIV/0!"}}]

{"sheet":"システム生産性","index":3,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[[10,8,14,8],[11,1,12,1],[15,3,15,7]]}
[]
[]
[null,"使用機械","チェンソー","グラップル（木寄せ）\n（ウィンチ未使用）","グラップル（木寄せ）（ウィンチ使用）","スイングヤーダ","プロセッサ","フォワーダ\n（自車積込み有）","フォワーダ\n（自車積込み無）","グラップル\n（はい積）"]
[null,null,"(Ⅰ)","(Ⅱa)","(Ⅱb)","(Ⅱc)","(Ⅲ)","(Ⅳa)","(Ⅳb)","(Ⅴ)"]
[null,"各工程の生産性(m3/h)",5.6,12.3,3.6,3.3,8.5,3.9,9.8000000000000007,15]
[null,"作業員数",1,1,2,2,1,1,1,1]
[]
[]
[]
[null,"工程","伐木","木寄せ・集材","造材","積み込み","集・運材","はい積み","工程数(m')"]
[null,"選択機械","(Ⅰ)","(Ⅱa,Ⅱb,Ⅱc)","(Ⅲ)","(Ⅴ)","(Ⅳa,Ⅳb)","(Ⅴ)",{"$f":"COUNT(D15:H15)","v":0}]
[null,"選択機種の生産性(m3/h)","(Pa)","(Pb)","(Pc)","(Pd)","(Pe)","(Pf)"]
[null,null,{"$f":"IF(メニュー!F45=\"\",\"\",メニュー!F45)","v":""},{"$f":"IF(メニュー!H45=\"\",\"\",メニュー!H45)","v":""},{"$f":"IF(メニュー!J45=\"\",\"\",メニュー!J45)","v":""},{"$f":"IF(メニュー!L45=\"\",\"\",メニュー!L45)","v":""},{"$f":"IF(メニュー!N45=\"\",\"\",メニュー!N45)","v":""},{"$f":"IF(メニュー!P45=\"\",\"\",メニュー!P45)","v":""}]
[null,"稼働率",{"$f":"IF(メニュー!F57=\"\",\"\",メニュー!F57)","v":""},{"$f":"IF(メニュー!H57=\"\",\"\",メニュー!H57)","v":""},{"$f":"IF(メニュー!J57=\"\",\"\",メニュー!J57)","v":""},{"$f":"IF(メニュー!L57=\"\",\"\",メニュー!L57)","v":""},{"$f":"IF(メニュー!N57=\"\",\"\",メニュー!N57)","v":""},{"$f":"IF(メニュー!P57=\"\",\"\",メニュー!P57)","v":""}]
[null,"作業員数",{"$f":"IF(メニュー!F46=\"\",\"\",メニュー!F46)","v":""},{"$f":"IF(メニュー!H46=\"\",\"\",メニュー!H46)","v":""},{"$f":"IF(メニュー!J46=\"\",\"\",メニュー!J46)","v":""},{"$f":"IF(メニュー!L46=\"\",\"\",メニュー!L46)","v":""},{"$f":"IF(メニュー!N46=\"\",\"\",メニュー!N46)","v":""},{"$f":"IF(メニュー!P46=\"\",\"\",メニュー!P46)","v":""}]
[null,"区分","先行作業","連携作業"]
[]
[]
[]
[]
[]
[]
[null,"連携工程の生産性(m3/h)","P'=m'*ks'*Po'"]
[null,null,"Po'=1/(1/Pb+1/Pc+1/Pd+1/Pe+1/Pf)"]
[null,"システム生産性(m3/h)","P^=1/(1/Pa+1/P')"]
[null,"工程数(m')",{"$f":"I11","v":0}]
[null,"連携作業の稼働率平均(ks')",{"$f":"IF(C26=0,\"\",(IF(D15=\"\",\"0\",D14)+(IF(E15=\"\",\"0\",E14))+(IF(F15=\"\",\"0\",F14))+(IF(G15=\"\",\"0\",G14))+(IF(H15=\"\",\"0\",H14)))/C26)","v":""}]
[null,"Po'",{"$f":"1/(IF(D13=\"\",\"0\",1/D13)+(IF(E13=\"\",\"0\",1/E13))+(IF(F13=\"\",\"0\",1/F13))+(IF(G13=\"\",\"0\",1/G13))+(IF(H13=\"\",\"0\",1/H13)))","v":{"$error":"#DIV/0!"}}]
[null,"連携工程の生産性(P')",{"$f":"IF(C26=0,\"\",C26*C27*C28)","v":""}]
[null,"システム生産性(m3/h)(P＾)",{"$f":"1/(IF(C13=\"\",\"0\",1/C13)+IF(C29=\"\",\"0\",1/C29))","v":{"$error":"#DIV/0!"}}]
[null,"1日当り",{"$f":"6*C30","v":{"$error":"#DIV/0!"}}]
[null,"労働生産性(m3/人）",{"$f":"C31/SUM(C15:H15)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Sheet3","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet7","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}