{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["メニュー","パターン１","パターン２","パターン３","共通データ","原価計算表","原価計算表ひな型"],"not_rendered":{"charts":0,"images":41,"macros":1,"external_links":0,"defined_names":2,"comments":4,"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":16,"n_cols":6,"rows_kept":16,"cut":false,"hidden":false,"merged":[[1,0,1,5]]}
[]
["低コスト森林作業システム原価計算プログラム"]
[null,null,null,null,null,"Version 2.0.4"]
[null,null,null,null,null,"静岡県林業技術センター"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"パターン１",null,"パターン２",null,"パターン３"]
[null,"グラップル付きバックホー＋林内作業車/フォワーダ",null,"グラップル付きフォワーダ",null,"ウインチ付き林内作業車"]

{"sheet":"パターン１","index":1,"n_rows":147,"n_cols":24,"rows_kept":147,"cut":false,"hidden":false,"merged":[[2,1,3,3],[4,16,4,23],[21,16,21,20],[10,21,16,23],[104,16,104,23],[110,21,116,23],[121,16,121,20],[136,16,136,20],[36,16,36,20]]}
["パターン１：グラップル付きバックホー＋林内作業車/フォワーダ"]
[]
[null,"（計算方法）",null,null,null,null,null,null,null,null,null,null,null,null,null,"機械費用"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"グラップル付きバックホー"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"機種名"]
[null,"（作業条件）",null,null,null,null,"（計算結果）",null,null,null,null,null,null,null,null,null,null,null,null,null,"ベースマシン","バケット","グラップル","ウインチ"]
[null,"積み込み時間","分/m3",15.728999999999999,null,null,"総運材回数","回",{"$f":"D11/D8","v":60},null,null,null,null,null,null,"減価償却費","円/日",{"$f":"R8/U10","v":13757.142857142857},"価格","円",7650000,150000,1600000,1300000]
[null,"積み込み量","m3/車",3,null,null,"サイクルタイム","時：分：秒",null,null,null,null,null,null,null,null,"円/年",{"$f":"SUM(U19:X19)","v":1926000},"償却年数","年",5,5,5,5]
[null,"運材距離","m",640,null,null,"日運行回数","回/日",{"$f":"10^D102*(共通データ!D11/6.5)","v":5.6160262951280107},null,null,null,null,null,null,null,null,null,"残存価格率","％",10,10,10,10]
[null,"運行速度","km/時",4.6100000000000003,null,null,"日運搬量","m3/日",null,null,null,null,null,null,null,null,null,null,"年計画稼働日数","日/年",140,20,120,120]
[null,"運材総量","m3",180,null,null,"運材稼働日数","日",{"$f":"I7/I9+0.354","v":11.037710660694541},null,null,null,null,null,null,"修繕費","円/日",{"$f":"U12*U13*U7/100","v":4455.3599999999997},"年実稼働日数","日/年",150]
[null,"機械片道運搬費","円",{"$f":"共通データ!D10","v":20000},null,null,"機械費用","円",{"$f":"SUM(D16:D18)*I11","v":370105.47616374865},null,null,null,null,null,null,null,"円/年",{"$f":"R11*U11","v":668304},"日作業時間","時間/日",{"$f":"共通データ!D11","v":6.5}]
[null,"一人一日賃金","円/日",{"$f":"共通データ!D12","v":16800},null,null,"機械消耗品費","円",{"$f":"D21*D11+D22*D11+D23*I11","v":11266.980477178058},null,null,null,null,null,null,null,null,null,"稼働時間当たり係数",null,8.9599999999999992E-3]
[null,null,null,null,null,null,"機械運搬費","円",{"$f":"D12*2*2","v":80000},null,null,null,null,null,null,"燃料費","円/日",{"$f":"R15*U12","v":2069.1775000000002},"軽油消費量","㍑/時",3.359]
[null,"（機械費用）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/時",{"$f":"U14*共通データ!D$4+U15*共通データ!D$5+U16*共通データ!D$6+U17*共通データ!D$7","v":318.33500000000004},"エンジンオイル消費量","㍑/時",4.7500000000000001E-2]
[null,"グラップル費用","円/日",20281,null,null,"社会保険料等","円/人・日",{"$f":"共通データ!D22","v":4140.9599999999991},null,null,null,null,null,null,null,null,null,"作動油消費量","㍑/時",8.5000000000000006E-2]
[null,"林内作業車/フォワーダ費用","円/日",12377,null,null,"賃金・保険料計","円",{"$f":"(D13+I16)*I11*D26","v":462280.51487435593},null,null,null,null,null,null,null,null,null,"グリス消費量","㍑/時",0.01]
[null,"チェンソー費用","円/日",873,null,null,null,null,null,null,null,null,null,null,null,"費用合計","円/日",{"$f":"INT(R7+R11+R14)","v":20281}]
[null,null,null,null,null,null,"総費用","円",{"$f":"I12+I13+I14+I17","v":923652.97151528264},null,null,null,null,null,null,null,null,null,null,null,{"$f":"U7*((100-U9)/100)/U8","v":1377000},{"$f":"V7*((100-V9)/100)/V8","v":27000},{"$f":"W7*((100-W9)/100)/W8","v":288000},{"$f":"X7*((100-X9)/100)/X8","v":234000}]
[null,"（消耗品費）",null,null,null,null,"生産コスト","円/m3",{"$f":"I19/D11","v":5131.4053973071259}]
[null,"グラップル消耗品費","円/m3",26,null,null,null,null,null,null,null,null,null,null,null,"林内作業車/フォワーダ"]
[null,"林内作業車/フォワーダ消耗品費","円/m3",35,null,null,"伐倒コスト","円/m3",{"$f":"(D13+D18+D23+I16)/D25","v":2542.4866123399302},null,null,null,null,null,null,"機種名"]
[null,"チェンソー消耗品費","円/日",26,null,null,"運搬コスト","円/m3",0,null,null,null,null,null,null,"減価償却費","円/日",{"$f":"U23*((100-U25)/100)/U24/U26","v":7500},"価格","円",5000000]
[null,null,null,null,null,null,"総生産コスト","円/m3",{"$f":"I20+I22+I23","v":7673.8920096470556},null,null,null,null,null,null,null,"円/年",{"$f":"R23*U26","v":900000},"償却年数","年",5]
[null,"伐倒作業功程","m3/日",8.59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"残存価格率","％",10]
[null,"作業人員","人",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年計画稼働日数","日/年",120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"修繕費","円/日",{"$f":"U28*U29*U23/100","v":2587},"年実稼働日数","日/年",130]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R27*U27","v":336310},"日作業時間","時間/日",{"$f":"共通データ!D11","v":6.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"稼働時間当たり係数",null,7.9600000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"燃料費","円/日",{"$f":"R31*U28","v":2290.9899999999998},"軽油消費量","㍑/時",4.5839999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/時",{"$f":"U30*共通データ!D$4+U31*共通データ!D$5+U32*共通データ!D$6","v":352.46},"エンジンオイル消費量","㍑/時",3.2000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作動油消費量","㍑/時",4.4999999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"費用合計","円/日",{"$f":"INT(R23+R27+R30)","v":12377}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チェンソー"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"機種名"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"減価償却費","円/日",{"$f":"U38*((100-U40)/100)/U39/U41","v":382.5},"価格","円",153000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R38*U41","v":45900},"償却年数","年",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"残存価格率","％",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年計画稼働日数","日/年",120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"修繕費","円/日",{"$f":"U43*U44*U38/100","v":168.76664999999997},"年実稼働日数","日/年",120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R42*U42","v":20251.997999999996},"日作業時間","時間/日",{"$f":"共通データ!D11","v":6.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"稼働時間当たり係数",null,1.6969999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"燃料費","円/日",322]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"費用合計","円/日",{"$f":"INT(R38+R42+R45)","v":873}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"パラメータA","Paa",1.5740472999999999]
[null,null,"Pab",5.2126000000000004E-3]
[null,null,"ｙ",{"$f":"D96-D97*(D10/60*1000)","v":1.1735458666666665}]
[null,"パラメータb","Pba",0.35968539999999999]
[null,null,"Pbb",2.7142999999999998E-3]
[null,null,"ｙ",{"$f":"D99-D100*(D10/60*1000)","v":0.1511366833333333}]
[null,"パラメータI","I",{"$f":"D98-D101*LOG(D9,10)","v":0.74942913256232235}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"機械費用"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"グラップル付きバックホー"]
[null,"初期値",null,null,null,null,null,null,null,null,null,null,null,null,null,"機種名"]
[null,"（作業条件）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ベースマシン","バケット","グラップル","ウインチ"]
[null,"積み込み時間","分/m3",15.728999999999999,null,null,null,null,null,null,null,null,null,null,null,"減価償却費","円/日",{"$f":"R108/U110","v":13757.142857142857},"価格","円",7650000,150000,1600000,1300000]
[null,"積み込み量","m3/車",3,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"SUM(U119:X119)","v":1926000},"償却年数","年",5,5,5,5]
[null,"運材距離","m",640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"残存価格率","％",10,10,10,10]
[null,"運行速度","km/時",4.6100000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年計画稼働日数","日/年",140,20,120,120]
[null,"運材総量","m3",180,null,null,null,null,null,null,null,null,null,null,null,"修繕費","円/日",{"$f":"U112*U113*U107/100","v":0},"年実稼働日数","日/年",150]
[null,"機械片道運搬費","円",null,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R111*U111","v":0},"日作業時間","時間/日",{"$f":"共通データ!D111","v":0}]
[null,"一人一日賃金","円/日",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"稼働時間当たり係数",null,8.9599999999999992E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"燃料費","円/日",{"$f":"R115*U112","v":0},"軽油消費量","㍑/時",3.359]
[null,"（機械費用）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/時",{"$f":"U114*共通データ!D$4+U115*共通データ!D$5+U116*共通データ!D$6+U117*共通データ!D$7","v":318.33500000000004},"エンジンオイル消費量","㍑/時",4.7500000000000001E-2]
[null,"グラップル費用","円/日",20281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作動油消費量",null,8.5000000000000006E-2]
[null,"林内作業車/フォワーダ費用","円/日",12377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"グリス消費量","㍑/時",0.01]
[null,"チェンソー費用","円/日",873,null,null,null,null,null,null,null,null,null,null,null,"費用合計","円/日",{"$f":"INT(R107+R111+R114)","v":13757}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U107*((100-U109)/100)/U108","v":1377000},{"$f":"V107*((100-V109)/100)/V108","v":27000},{"$f":"W107*((100-W109)/100)/W108","v":288000},{"$f":"X107*((100-X109)/100)/X108","v":234000}]
[null,"（消耗品費）"]
[null,"グラップル消耗品費","円/m3",26,null,null,null,null,null,null,null,null,null,null,null,"林内作業車/フォワーダ"]
[null,"林内作業車/フォワーダ消耗品費","円/m3",35,null,null,null,null,null,null,null,null,null,null,null,"機種名"]
[null,"チェンソー消耗品費","円/日",26,null,null,null,null,null,null,null,null,null,null,null,"減価償却費","円/日",{"$f":"U123*((100-U125)/100)/U124/U126","v":7500},"価格","円",5000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R123*U126","v":900000},"償却年数","年",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"残存価格率","％",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年計画稼働日数","日/年",120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"修繕費","円/日",{"$f":"U128*U129*U123/100","v":0},"年実稼働日数","日/年",130]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R127*U127","v":0},"日作業時間","時間/日",{"$f":"共通データ!D111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"稼働時間当たり係数",null,7.9600000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"燃料費","円/日",{"$f":"R131*U128","v":0},"軽油消費量","㍑/時",4.5839999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/時",{"$f":"U130*共通データ!D$4+U131*共通データ!D$5+U132*共通データ!D$6","v":352.46},"エンジンオイル消費量","㍑/時",3.2000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作動油消費量","㍑/時",4.4999999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"費用合計","円/日",{"$f":"INT(R123+R127+R130)","v":7500}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チェンソー"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"機種名"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"減価償却費","円/日",{"$f":"U138*((100-U140)/100)/U139/U141","v":382.5},"価格","円",153000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R138*U141","v":45900},"償却年数","年",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"残存価格率","％",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年計画稼働日数","日/年",120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"修繕費","円/日",{"$f":"U143*U144*U138/100","v":0},"年実稼働日数","日/年",120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R142*U142","v":0},"日作業時間","時間/日",{"$f":"共通データ!D111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"稼働時間当たり係数",null,1.6969999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"燃料費","円/日",322]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"費用合計","円/日",{"$f":"INT(R138+R142+R145)","v":704}]

{"sheet":"パターン２","index":2,"n_rows":131,"n_cols":21,"rows_kept":131,"cut":false,"hidden":false,"merged":[[2,1,3,3],[104,16,104,20],[120,16,120,20],[20,16,20,20],[4,16,4,20]]}
["パターン２：グラップル付きフォワーダ"]
[]
[null,"（計算方法）",null,null,null,null,null,null,null,null,null,null,null,null,null,"機械費用"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"グラップル付きフォワーダ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"機種名"]
[null,"（作業条件）",null,null,null,null,"（計算結果）",null,null,null,null,null,null,null,null,"減価償却費","円/日",{"$f":"U6*((100-U8)/100)/U7/U9","v":11025},"価格","円",7350000]
[null,"積み込み時間","分/m3",12.583,null,null,"総運材回数","回",{"$f":"D11/D8","v":64.583333333333343},null,null,null,null,null,null,null,"円/年",{"$f":"R6*U9","v":1323000},"償却年数","年",5]
[null,"積み込み量","m3/車",2.4,null,null,"サイクルタイム","分",null,null,null,null,null,null,null,null,null,null,"残存価格率","％",10]
[null,"運材距離","m",400,null,null,"日運行回数","回/日",{"$f":"10^D102*(共通データ!D11/6.5)","v":8.2187556929186805},null,null,null,null,null,null,null,null,null,"年計画稼働日数","日/年",120]
[null,"運行速度","km/時",3.2,null,null,"日運搬量","m3/日",null,null,null,null,null,null,null,"修繕費","円/日",{"$f":"U11*U12*U6/100","v":3802.89},"年実稼働日数","日/年",110]
[null,"運材総量","m3",155,null,null,"運材稼働日数","日",{"$f":"I7/I9","v":7.8580427191647333},null,null,null,null,null,null,null,"円/年",{"$f":"R10*U10","v":418317.89999999997},"日作業時間","時間/日",{"$f":"共通データ!D11","v":6.5}]
[null,"機械片道運搬費","円",{"$f":"共通データ!D10","v":20000},null,null,"機械費用","円",{"$f":"SUM(D17:D18)*I11","v":141884.81933723841},null,null,null,null,null,null,null,null,null,"稼働時間当たり係数",null,7.9600000000000001E-3]
[null,"一人一日賃金","円/日",{"$f":"共通データ!D12","v":16800},null,null,"機械消耗品費","円",{"$f":"+D21*D11+D22*I11","v":5629.3091106982829},null,null,null,null,null,null,"燃料費","円/日",{"$f":"R14*U11","v":2355.9899999999998},"軽油消費量","㍑/時",4.5839999999999996]
[null,null,null,null,null,null,"機械運搬費","円",{"$f":"D12*2","v":40000},null,null,null,null,null,null,null,"円/時",{"$f":"U13*共通データ!D$4+U14*共通データ!D$5+U15*共通データ!D$6+U16*共通データ!D$7","v":362.46},"エンジンオイル消費量","㍑/時",3.2000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作動油消費量","㍑/時",4.4999999999999998E-2]
[null,"（機械費用）",null,null,null,null,"社会保険料等","円/人・日",{"$f":"共通データ!D22","v":4140.9599999999991},null,null,null,null,null,null,null,null,null,"グリス消費量","㍑/時",0.01]
[null,"フォワーダ費用","円/日",17183,null,null,"賃金・保険料計","円",{"$f":"(D13+I16)*I11","v":164554.95826031989},null,null,null,null,null,null,"費用合計","円/日",{"$f":"INT(R6+R10+R13)","v":17183}]
[null,"チェンソー費用","円/日",873]
[null,null,null,null,null,null,"総費用","円",{"$f":"I12+I13+I14+I17","v":352069.08670825663}]
[null,"（消耗品費）",null,null,null,null,"生産コスト","円/m3",{"$f":"I19/D11","v":2271.4134626339137},null,null,null,null,null,null,"チェンソー"]
[null,"フォワーダ消耗品費","円/m3",35,null,null,null,null,null,null,null,null,null,null,null,"機種名"]
[null,"チェンソー消耗品費","円/日",26,null,null,"伐倒コスト","円/m3",{"$f":"(D13+D18+D22+I16)/D24","v":1048.4858377340374},null,null,null,null,null,null,"減価償却費","円/日",{"$f":"U22*((100-U24)/100)/U23/U25","v":382.5},"価格","円",153000]
[null,null,null,null,null,null,"運搬コスト","円/m3",0,null,null,null,null,null,null,null,"円/年",{"$f":"R22*U25","v":45900},"償却年数","年",3]
[null,"伐倒作業功程","m3/日",20.83,null,null,"総生産コスト","円/m3",{"$f":"I20+I22+I23","v":3319.8993003679511},null,null,null,null,null,null,null,null,null,"残存価格率","％",10]
[null,"作業人員","人",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年計画稼働日数","日/年",120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"修繕費","円/日",{"$f":"U27*U28*U22/100","v":168.76664999999997},"年実稼働日数","日/年",120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R26*U26","v":20251.997999999996},"日作業時間","時間/日",{"$f":"共通データ!D11","v":6.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"稼働時間当たり係数",null,1.6969999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"燃料費","円/日",322]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"費用合計","円/日",{"$f":"INT(R22+R26+R29)","v":873}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"パラメータA","Paa",2.1733788000000001]
[null,null,"Pab",8.7618000000000001E-3]
[null,null,"ｙ",{"$f":"D96-D97*(D10/60*1000)","v":1.7060827999999999}]
[null,"パラメータb","Pba",0.5658936]
[null,null,"Pbb",4.9087000000000002E-3]
[null,null,"ｙ",{"$f":"D99-D100*(D10/60*1000)","v":0.30409626666666661}]
[null,"パラメータI","I",{"$f":"D98-D101*LOG(D9,10)","v":0.91480607099446776}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"機械費用"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"グラップル付きフォワーダ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"機種名"]
[null,"（作業条件）",null,null,null,null,null,null,null,null,null,null,null,null,null,"減価償却費","円/日",{"$f":"U106*((100-U108)/100)/U107/U109","v":11025},"価格","円",7350000]
[null,"積み込み時間","分/m3",12.583,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R106*U109","v":1323000},"償却年数","年",5]
[null,"積み込み量","m3/車",2.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"残存価格率","％",10]
[null,"運材距離","m",400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年計画稼働日数","日/年",120]
[null,"運行速度","km/時",3.2,null,null,null,null,null,null,null,null,null,null,null,"修繕費","円/日",{"$f":"U111*U112*U106/100","v":0},"年実稼働日数","日/年",110]
[null,"運材総量","m3",155,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R110*U110","v":0},"日作業時間","時間/日",{"$f":"共通データ!D109","v":0}]
[null,"機械片道運搬費","円",{"$f":"共通データ!D110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"稼働時間当たり係数",null,7.9600000000000001E-3]
[null,"一人一日賃金","円/日",{"$f":"共通データ!D112","v":0},null,null,null,null,null,null,null,null,null,null,null,"燃料費","円/日",{"$f":"R114*U111","v":0},"軽油消費量","㍑/時",4.5839999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/時",{"$f":"U113*共通データ!D$4+U114*共通データ!D$5+U116*共通データ!D$6","v":334.96},"エンジンオイル消費量","㍑/時",3.2000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作動油消費量","㍑/時",4.4999999999999998E-2]
[null,"（機械費用）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"グリス消費量","㍑/時",0.01]
[null,"林内作業車/フォワーダ費用","円/日",17183,null,null,null,null,null,null,null,null,null,null,null,"費用合計","円/日",{"$f":"INT(R106+R110+R113)","v":11025}]
[null,"チェンソー費用","円/日",873]
[]
[null,"（消耗品費）",null,null,null,null,null,null,null,null,null,null,null,null,null,"チェンソー"]
[null,"林内作業車/フォワーダ消耗品費","円/m3",35,null,null,null,null,null,null,null,null,null,null,null,"機種名"]
[null,"チェンソー消耗品費","円/日",26,null,null,null,null,null,null,null,null,null,null,null,"減価償却費","円/日",{"$f":"U122*((100-U124)/100)/U123/U125","v":382.5},"価格","円",153000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R122*U125","v":45900},"償却年数","年",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"残存価格率","％",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年計画稼働日数","日/年",120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"修繕費","円/日",{"$f":"U127*U128*U122/100","v":0},"年実稼働日数","日/年",120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R126*U126","v":0},"日作業時間","時間/日",{"$f":"共通データ!D109","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"稼働時間当たり係数",null,1.6969999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"燃料費","円/日",322]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"費用合計","円/日",{"$f":"INT(R122+R126+R129)","v":704}]

{"sheet":"パターン３","index":3,"n_rows":131,"n_cols":21,"rows_kept":131,"cut":false,"hidden":false,"merged":[[2,1,3,3],[120,16,120,20],[20,16,20,20],[4,16,4,20],[104,16,104,20]]}
["パターン３：ウインチ付き林内作業車"]
[]
[null,"（計算方法）",null,null,null,null,null,null,null,null,null,null,null,null,null,"機械費用"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ウインチ付き林内作業車"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"機種名"]
[null,"（作業条件）",null,null,null,null,"（計算結果）",null,null,null,null,null,null,null,null,"減価償却費","円/日",{"$f":"U6*((100-U8)/100)/U7/U9","v":6408},"価格","円",1780000]
[null,"積み込み時間（ウインチ使わず）","分/m3",24.972999999999999,null,null,"総運材回数","回",{"$f":"D12/D9","v":70},null,null,null,null,null,null,null,"円/年",{"$f":"R6*U9","v":320400},"償却年数","年",5]
[null,"積み込み時間（ウインチ使う）","分/m3",39.654000000000003,null,null,"サイクルタイム","分",null,null,null,null,null,null,null,null,null,null,"残存価格率","％",10]
[null,"積み込み量","m3/車",1.2,null,null,"日運行回数","回/日",{"$f":"10^D104*(共通データ!D11/6.5)*(1-D13/100)+10^I104*(共通データ!D11/6.5)*(D13/100)","v":6.8776746694181918},null,null,null,null,null,null,null,null,null,"年計画稼働日数","日/年",50]
[null,"運材距離","m",200,null,null,"日運搬量","m3/日",null,null,null,null,null,null,null,"修繕費","円/日",{"$f":"U11*U12*U6/100","v":920.97199999999998},"年実稼働日数","日/年",120]
[null,"運行速度","km/時",2,null,null,"運材稼働日数","日",{"$f":"I7/I9","v":10.1778585589774},null,null,null,null,null,null,null,"円/年",{"$f":"R10*U10","v":110516.64},"日作業時間","時間/日",{"$f":"共通データ!D$11","v":6.5}]
[null,"運材総量","m3",84,null,null,"機械費用","円",{"$f":"SUM(D19:D20)*I11","v":90857.743355991246},null,null,null,null,null,null,null,null,null,"稼働時間当たり係数",null,7.9600000000000001E-3]
[null,"ウインチ使用率","％",42.5,null,null,"機械消耗品費","円",{"$f":"D23*D12+D24*I11","v":3204.6243225334124},null,null,null,null,null,null,"燃料費","円/日",{"$f":"R14*U11","v":725.72500000000002},"軽油消費量","㍑/時",1.59]
[null,"機械片道運搬費","円",7000,null,null,"機械運搬費","円",{"$f":"D14*2","v":14000},null,null,null,null,null,null,null,"円/時",{"$f":"U13*共通データ!D$4+U14*共通データ!D$5+U15*共通データ!D$6+U16*共通データ!D$7","v":111.65},"エンジンオイル消費量","㍑/時",7.4999999999999997E-3]
[null,"一人一日賃金","円/日",{"$f":"共通データ!D12","v":16800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作動油消費量","㍑/時",1.6000000000000001E-3]
[null,null,null,null,null,null,"社会保険料等","円/人・日",{"$f":"共通データ!D22","v":4140.9599999999991}]
[null,null,null,null,null,null,"賃金・保険料計","円",{"$f":"(D15+I16)*I11","v":213134.12896920336},null,null,null,null,null,null,"費用合計","円/日",{"$f":"INT(R6+R10+R13)","v":8054}]
[null,"（機械費用）"]
[null,"林内作業車費用","円/日",8054,null,null,"総費用","円",{"$f":"I12+I13+I14+I17","v":321196.49664772802}]
[null,"チェンソー費用","円/日",873,null,null,"生産コスト","円/m3",{"$f":"I19/D12","v":3823.7678172348574},null,null,null,null,null,null,"チェンソー"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"機種名"]
[null,"（消耗品費）",null,null,null,null,"伐倒コスト","円/m3",{"$f":"(D15+D20+D24+I16)/D26","v":1048.4858377340374},null,null,null,null,null,null,"減価償却費","円/日",{"$f":"U22*((100-U24)/100)/U23/U25","v":382.5},"価格","円",153000]
[null,"林内作業車消耗品費","円/m3",35,null,null,"運搬コスト","円/m3",0,null,null,null,null,null,null,null,"円/年",{"$f":"R22*U25","v":45900},"償却年数","年",3]
[null,"チェンソー消耗品費","円/日",26,null,null,"総生産コスト","円/m3",{"$f":"I20+I22+I23","v":4872.2536549688948},null,null,null,null,null,null,null,null,null,"残存価格率","％",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年計画稼働日数","日/年",120]
[null,"伐倒作業功程","m3/日",20.83,null,null,null,null,null,null,null,null,null,null,null,"修繕費","円/日",{"$f":"U27*U28*U22/100","v":168.76664999999997},"年実稼働日数","日/年",120]
[null,"作業人員","人",1,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R26*U26","v":20251.997999999996},"日作業時間","時間/日",{"$f":"共通データ!D$11","v":6.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"稼働時間当たり係数",null,1.6969999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"燃料費","円/日",322]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"費用合計","円/日",{"$f":"INT(R22+R26+R29)","v":873}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"ウインチ使用しない場合",null,null,null,null,"ウインチ使用する場合"]
[null,"パラメータA","Paa",2.1520988000000001,null,null,"パラメータA","Paa",1.8162362999999999]
[null,null,"Pab",1.2699800000000001E-2,null,null,null,"Pab",1.2036E-2]
[null,null,"ｙ",{"$f":"D98-D99*(D11/60*1000)","v":1.7287721333333335},null,null,null,"ｙ",{"$f":"I98-I99*(D11/60*1000)","v":1.4150362999999999}]
[null,"パラメータb","Pba",0.60786600000000002,null,null,"パラメータb","Pba",0.50446789999999997]
[null,null,"Pbb",7.2782999999999997E-3,null,null,null,"Pbb",6.5614000000000002E-3]
[null,null,"ｙ",{"$f":"D101-D102*(D11/60*1000)","v":0.36525600000000003},null,null,null,"ｙ",{"$f":"I101-I102*(D11/60*1000)","v":0.28575456666666665},null,null,null,null,null,null,"機械費用"]
[null,"パラメータI","I",{"$f":"D100-D103*LOG(D10,10)","v":0.88830712123709044},null,null,"パラメータI","I",{"$f":"I100-I103*LOG(D10,10)","v":0.75750647070203725},null,null,null,null,null,null,"グラップル付きフォワーダ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"機種名"]
[null,"（作業条件）",null,null,null,null,null,null,null,null,null,null,null,null,null,"減価償却費","円/日",{"$f":"U106*((100-U108)/100)/U107/U109","v":6408},"価格","円",1780000]
[null,"積み込み時間（ウインチ使わず）","分/m3",24.972999999999999,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R106*U109","v":320400},"償却年数","年",5]
[null,"積み込み時間（ウインチ使う）","分/m3",39.654000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"残存価格率","％",10]
[null,"積み込み量","m3/車",1.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年計画稼働日数","日/年",50]
[null,"運材距離","m",200,null,null,null,null,null,null,null,null,null,null,null,"修繕費","円/日",{"$f":"U111*U112*U106/100","v":805.27199999999993},"年実稼働日数","日/年",120]
[null,"運行速度","km/時",2,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R110*U110","v":96632.639999999985},"日作業時間","時間/日",{"$f":"共通データ!D$11","v":6.5}]
[null,"運材総量","m3",84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"稼働時間当たり係数",null,6.96E-3]
[null,"ウインチ使用率","％",42.5,null,null,null,null,null,null,null,null,null,null,null,"燃料費","円/日",{"$f":"R114*U111","v":725.72500000000002},"軽油消費量","㍑/時",1.59]
[null,"機械片道運搬費","円",7000,null,null,null,null,null,null,null,null,null,null,null,null,"円/時",{"$f":"U113*共通データ!D$4+U114*共通データ!D$5+U115*共通データ!D$6","v":111.65},"エンジンオイル消費量","㍑/時",7.4999999999999997E-3]
[null,"一人一日賃金","円/日",{"$f":"共通データ!D112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作動油消費量","㍑/時",1.6000000000000001E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"費用合計","円/日",{"$f":"INT(R106+R110+R113)","v":7938}]
[null,"（機械費用）"]
[null,"林内作業車費用","円/日",8054]
[null,"チェンソー費用","円/日",873,null,null,null,null,null,null,null,null,null,null,null,"チェンソー"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"機種名"]
[null,"（消耗品費）",null,null,null,null,null,null,null,null,null,null,null,null,null,"減価償却費","円/日",{"$f":"U122*((100-U124)/100)/U123/U125","v":382.5},"価格","円",153000]
[null,"林内作業車消耗品費","円/m3",35,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R122*U125","v":45900},"償却年数","年",3]
[null,"チェンソー消耗品費","円/日",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"残存価格率","％",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年計画稼働日数","日/年",120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"修繕費","円/日",{"$f":"U127*U128*U122/100","v":0},"年実稼働日数","日/年",120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円/年",{"$f":"R126*U126","v":0},"日作業時間","時間/日",{"$f":"共通データ!D109","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"稼働時間当たり係数",null,1.6969999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"燃料費","円/日",322]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"費用合計","円/日",{"$f":"INT(R122+R126+R129)","v":704}]

{"sheet":"共通データ","index":4,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["共通データ"]
[]
[null,"（燃料単価）"]
[null,"軽油","円/㍑",65]
[null,"エンジンオイル","円/㍑",1000]
[null,"作動油","円/㍑",500]
[null,"グリス","円/㍑",1000]
[]
[null,"（運搬費・賃金等）"]
[null,"機械片道運搬費","円",20000]
[null,"１日作業時間","時間/日",6.5]
[null,"１人１日賃金","円/人・日",16800]
[]
[null,"（社会保険料等）"]
[null,"雇用保険料率","賃金の●/1000",13.5]
[null,"労災保険料率","賃金の●/1000",59]
[null,"（共済費）"]
[null,"通年雇用","円/人・日",140]
[null,"農林年金","賃金の●％",19.489999999999998,"労使1/2ずつ負担"]
[null,"政管健保","賃金の●％",8.1999999999999993,"労使1/2ずつ負担"]
[null,"林退協","円/人・日",457]
[null,"合計","円/人・日",{"$f":"D12*(D15/1000+D16/1000+D19/200+D20/200)+D18+D21","v":4140.9599999999991}]

{"sheet":"原価計算表","index":5,"n_rows":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,1,4,12],[30,1,30,2],[31,1,31,2],[32,1,32,2],[7,1,13,1],[14,1,24,1],[25,1,28,1],[29,1,29,2]]}
[]
["原価計算表"]
[]
[]
[null,"低　コ　ス　ト　森　林　作　業　シ　ス　テ　ム　原　価　計　算　表"]
[null,"パターン１：グラップル付きバックホー＋林内作業車/フォワーダ"]
[]
[null,"材料費","運材燃料費",{"$f":"SUM(L8:L10)","v":51680.410129907512},"バックホー",{"$f":"パターン１!R14","v":2069.1775000000002},"円／日","×",11.037710660694541,"日","＝",{"$f":"F8*I8","v":22838.982550619283},"円"]
[null,null,null,null,"フォワーダ/林内作業車",{"$f":"パターン１!R30","v":2290.9899999999998},"円／日","×",11.037710660694541,"日","＝",{"$f":"F9*I9","v":25287.284746544585},"円"]
[null,null,null,null,"チェンソー",{"$f":"パターン１!R45","v":322},"円／日","×",11.037710660694541,"日","＝",3554.1428327436424,"円"]
[null,null,"消耗品費",{"$f":"SUM(L11:L13)","v":11266.980477178058},"バックホー",{"$f":"パターン１!D21","v":26},"円／ｍ３","×",180,"ｍ３","＝",4680,"円"]
[null,null,null,null,"フォワーダ/林内作業車",{"$f":"パターン１!D22","v":35},"円／ｍ３","×",180,"ｍ３","＝",{"$f":"F12*I12","v":6300},"円"]
[null,null,null,null,"チェンソー",{"$f":"パターン１!D23","v":26},"円／日","×",11.037710660694541,"日","＝",{"$f":"F13*I13","v":286.98047717805809},"円"]
[null,null,"小計",{"$f":"D8+D11","v":62947.390607085574}]
[null,"経費","減価償却費",{"$f":"SUM(L15:L17)","v":238852.11665790819},"バックホー",{"$f":"パターン１!R7","v":13757.142857142857},"円／日","×",11.037710660694541,"日","＝",{"$f":"F15*I15","v":151847.36237498347},"円"]
[null,null,null,null,"フォワーダ/林内作業車",{"$f":"パターン１!R23","v":7500},"円／日","×",11.037710660694541,"日","＝",82782.829955209061,"円"]
[null,null,null,null,"チェンソー",{"$f":"パターン１!R38","v":382.5},"円／日","×",11.037710660694541,"日","＝",4221.924327715662,"円"]
[null,null,"修繕費",{"$f":"SUM(L18:L20)","v":79594.329500323511},"バックホー",{"$f":"パターン１!R11","v":4455.3599999999997},"円／日","×",11.037710660694541,"日","＝",49176.974569232028,"円"]
[null,null,null,null,"フォワーダ/林内作業車",{"$f":"パターン１!R27","v":2587},"円／日","×",11.037710660694541,"日","＝",28554.557479216779,"円"]
[null,null,null,null,"チェンソー",{"$f":"パターン１!R42","v":168.76664999999997},"円／日","×",11.037710660694541,"日","＝",1862.7974518747042,"円"]
[null,null,"機械運搬費",{"$f":"SUM(L21:L22)","v":80000},null,20000,"円／台","×",4,"回","＝",80000,"円"]
[]
[null,null,"保険料・労災外",{"$f":"L24","v":45706.718337509657},null,{"$f":"共通データ!D22","v":4140.9599999999991},"円／人・日","×",1,"人"]
[null,null,null,null,null,null,null,"×",11.037710660694541,"日","＝",{"$f":"F23*I23*I24","v":45706.718337509657},"円"]
[null,null,"小計",{"$f":"D15+D18+D21+D23","v":444153.16449574137}]
[null,"労務費","賃金",{"$f":"L27","v":185433.5390996683},null,{"$f":"共通データ!D12","v":16800},"円／人・日","×",1,"人"]
[null,null,null,null,null,null,null,"×",11.037710660694541,"日","＝",{"$f":"F26*I26*I27","v":185433.5390996683},"円"]
[]
[null,null,"小計",{"$f":"D26","v":185433.5390996683}]
[null,"合計",null,{"$f":"D14+D25+D29","v":692534.09420249518},"円"]
[null,"運搬数量",null,180,"ｍ３"]
[null,"運材原価",null,{"$f":"D30/D31","v":3847.4116344583067},"円／ｍ３"]
[null,"総人工数",null,{"$f":"1*I24","v":11.037710660694541},"人・日"]

{"sheet":"原価計算表ひな型","index":6,"n_rows":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,1,4,12],[30,1,30,2],[31,1,31,2],[32,1,32,2],[7,1,13,1],[14,1,24,1],[25,1,28,1],[29,1,29,2]]}
[]
["原価計算表"]
[]
[]
[null,"低　コ　ス　ト　森　林　作　業　シ　ス　テ　ム　原　価　計　算　表"]
[]
[]
[null,"材料費","運材燃料費",{"$f":"SUM(L8:L10)","v":0},null,null,"円／日","×",null,"日","＝",{"$f":"F8*I8","v":0},"円"]
[]
[]
[null,null,"消耗品費",{"$f":"SUM(L11:L13)","v":0},null,null,"円／ｍ３","×",null,"ｍ３","＝",{"$f":"F11*I11","v":0},"円"]
[]
[]
[null,null,"小計",{"$f":"D8+D11","v":0}]
[null,"経費","減価償却費",{"$f":"SUM(L15:L17)","v":0},null,null,"円／日","×",null,"日","＝",{"$f":"F15*I15","v":0},"円"]
[]
[]
[null,null,"修繕費",{"$f":"SUM(L18:L20)","v":0},null,null,"円／日","×",null,"日","＝",{"$f":"F18*I18","v":0},"円"]
[]
[]
[null,null,"機械運搬費",{"$f":"SUM(L21:L22)","v":0},null,{"$f":"共通データ!D10","v":20000},"円／台","×",null,"回","＝",{"$f":"F21*I21","v":0},"円"]
[]
[null,null,"保険料・労災外",{"$f":"L24","v":0},null,{"$f":"共通データ!D22","v":4140.9599999999991},"円／人・日","×",null,"人"]
[null,null,null,null,null,null,null,"×",null,"日","＝",{"$f":"F23*I23","v":0},"円"]
[null,null,"小計",{"$f":"D15+D18+D21+D23","v":0}]
[null,"労務費","賃金",{"$f":"L26","v":0},null,{"$f":"共通データ!D12","v":16800},"円／人・日","×",null,"人"]
[null,null,null,null,null,null,null,"×",null,"日","＝",{"$f":"F27*I27","v":0},"円"]
[]
[null,null,"小計",{"$f":"D26","v":0}]
[null,"合計",null,{"$f":"D14+D25+D29","v":0},"円"]
[null,"運搬数量",null,1,"ｍ３"]
[null,"運材原価",null,{"$f":"D30/D31","v":0},"円／ｍ３"]
[null,"総人工数",null,1,"人・日"]