{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["HPイメージ","項目リスト","入力説明","品目シート①","品目シート②","品目シート③","品目シート④","品目シート⑤","減価償却費（入力シート）","結果・労働時間","経営指標DATA"],"not_rendered":{"charts":7,"images":3,"macros":1,"external_links":1,"defined_names":104,"comments":2,"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":"HPイメージ","index":0,"n_rows":42,"n_cols":17,"rows_kept":42,"cut":false,"hidden":false,"merged":[[1,1,1,9],[6,10,6,11],[6,12,6,13]]}
[]
[null,"あなたの経営をシミュレーションしてみませんか？？"]
[]
[null,"①作目及び面積、従業員数を入力してください"]
[]
[]
[null,null,null,"作目No","作目",null,"面積(a)",null,null,null,"単価（10a当たり）",null,"収量（10a当たり）"]
[null,"※","品目①",5,{"$f":"IF(D$8=\"\",\"\",HLOOKUP(D$8,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A3))","v":"小麦"},null,40,null,null,null,{"$f":"IF(D$8=\"\",\"\",HLOOKUP(D$8,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},"円",{"$f":"IF(D$8=\"\",\"\",HLOOKUP(D$8,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))","v":450},"kg"]
[]
[null,"※","品目②",5,{"$f":"IF(D$10=\"\",\"\",HLOOKUP(D$10,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A3))","v":"小麦"},null,40,null,null,null,{"$f":"IF(D$10=\"\",\"\",HLOOKUP(D$10,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},"円",{"$f":"IF(D$10=\"\",\"\",HLOOKUP(D$10,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))","v":450},"kg"]
[]
[null,"※","品目③",5,{"$f":"IF(D$12=\"\",\"\",HLOOKUP(D$12,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A3))","v":"小麦"},null,40,null,null,null,{"$f":"IF(D$12=\"\",\"\",HLOOKUP(D$12,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},"円",{"$f":"IF(D$12=\"\",\"\",HLOOKUP(D$12,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))","v":450},"kg"]
[]
[null,"※","品目④",5,{"$f":"IF(D$14=\"\",\"\",HLOOKUP(D$14,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A3))","v":"小麦"},null,40,null,null,null,{"$f":"IF(D$14=\"\",\"\",HLOOKUP(D$14,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},"円",{"$f":"IF(D$14=\"\",\"\",HLOOKUP(D$14,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))","v":450},"kg"]
[]
[null,"※","品目⑤",5,{"$f":"IF(D$16=\"\",\"\",HLOOKUP(D$16,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A3))","v":"小麦"},null,40,null,null,null,{"$f":"IF(D$16=\"\",\"\",HLOOKUP(D$16,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},"円",{"$f":"IF(D$16=\"\",\"\",HLOOKUP(D$16,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))","v":450},"kg"]
[]
[null,null,"労働人数",4,null,"賃金",5600,"円/日"]
[]
[]
[]
[null,"②","計算ボタンをぽちっとな"]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D7","v":"作目No"},{"$f":"E7","v":"作目"},null,{"$f":"G7","v":"面積(a)"},null,{"$f":"結果・労働時間!F4","v":"粗収入"},null,{"$f":"結果・労働時間!G4","v":"経営費"},null,{"$f":"結果・労働時間!H4","v":"農業所得"},null,{"$f":"結果・労働時間!I4","v":"所得率"},null,{"$f":"結果・労働時間!J4","v":"労働時間"}]
[null,{"$f":"B8","v":"※"},{"$f":"C8","v":"品目①"},{"$f":"D8","v":5},{"$f":"E8","v":"小麦"},null,{"$f":"G8","v":40},null,{"$f":"結果・労働時間!F5","v":298800},null,{"$f":"結果・労働時間!G5","v":219873.07833333334},null,{"$f":"結果・労働時間!H5","v":78926.921666666662},null,{"$f":"結果・労働時間!I5","v":26.414632418563137},null,{"$f":"結果・労働時間!J5","v":33.6}]
[]
[null,{"$f":"B10","v":"※"},{"$f":"C10","v":"品目②"},{"$f":"D10","v":5},{"$f":"E10","v":"小麦"},null,{"$f":"G10","v":40},null,{"$f":"結果・労働時間!F6","v":298800},null,{"$f":"結果・労働時間!G6","v":219873.07833333334},null,{"$f":"結果・労働時間!H6","v":78926.921666666662},null,{"$f":"結果・労働時間!I6","v":26.414632418563137},null,{"$f":"結果・労働時間!J6","v":33.6}]
[]
[null,{"$f":"B12","v":"※"},{"$f":"C12","v":"品目③"},{"$f":"D12","v":5},{"$f":"E12","v":"小麦"},null,{"$f":"G12","v":40},null,{"$f":"結果・労働時間!F7","v":298800},null,{"$f":"結果・労働時間!G7","v":219873.07833333334},null,{"$f":"結果・労働時間!H7","v":78926.921666666662},null,{"$f":"結果・労働時間!I7","v":26.414632418563137},null,{"$f":"結果・労働時間!J7","v":33.6}]
[]
[null,{"$f":"B14","v":"※"},{"$f":"C14","v":"品目④"},{"$f":"D14","v":5},{"$f":"E14","v":"小麦"},null,{"$f":"G14","v":40},null,{"$f":"結果・労働時間!F8","v":298800},null,{"$f":"結果・労働時間!G8","v":219873.07833333334},null,{"$f":"結果・労働時間!H8","v":78926.921666666662},null,{"$f":"結果・労働時間!I8","v":26.414632418563137},null,{"$f":"結果・労働時間!J8","v":33.6}]
[]
[null,{"$f":"B16","v":"※"},{"$f":"C16","v":"品目⑤"},{"$f":"D16","v":5},{"$f":"E16","v":"小麦"},null,{"$f":"G16","v":40},null,{"$f":"結果・労働時間!F9","v":298800},null,{"$f":"結果・労働時間!G9","v":219873.07833333334},null,{"$f":"結果・労働時間!H9","v":78926.921666666662},null,{"$f":"結果・労働時間!I9","v":26.414632418563137},null,{"$f":"結果・労働時間!J9","v":33.6}]
[]
[null,null,null,null,null,null,"合計",null,{"$f":"結果・労働時間!F10","v":1494000},null,{"$f":"結果・労働時間!G10","v":1099365.3916666666},null,{"$f":"結果・労働時間!H10","v":394634.60833333328},null,{"$f":"結果・労働時間!I10","v":26.414632418563137},null,{"$f":"結果・労働時間!J10","v":168}]
[]
[]
[null,"③","リセットボタンで初期化"]

{"sheet":"項目リスト","index":1,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,1,0,12],[26,9,26,12]]}
[null,"経営指標2020　メニューリスト\n※内容や数値については熊本県経営指標を参照しています"]
[null,1,"水稲40ha","26","夏秋ｷｭｳﾘ","51","ﾆｶﾞｳﾘ","76","極早生温州","101","すももﾊｳｽ","126","鶏:採卵3万羽規模千羽当"]
[null,2,"水稲20ha","27","夏秋ﾋﾟｰﾏﾝ","52","深ﾈｷﾞ","77","早生温州","102","かき太秋","127","鶏:ﾌﾞﾛｲﾗｰ5万羽規模千羽当"]
[null,3,"水稲10ha","28","冬春ﾋﾟｰﾏﾝ","53","ﾆﾗ","78","普通温州","103","ぶどうﾄﾝﾈﾙ","128","水稲（ドローン）"]
[null,4,"水稲5ha","29","春夏ｽｲｶ","54","ｽﾅｯﾌﾟｴﾝﾄﾞｳ","79","ﾊｳｽみかん","104","ぶどう無加温","129","酪農80頭（搾乳ロボット等）"]
[null,5,"小麦","30","小玉ｽｲｶ","55","ﾌﾞﾛｯｺﾘｰ","80","ﾊｳｽみかん(ｸﾞﾘｰﾝ)","105","くり","130","酪農200頭（搾乳ロボット等）"]
[null,6,"大麦","31","春夏ﾒﾛﾝｱﾝﾃﾞｽ","56","電照ｷﾞｸ12月切り","81","不知火露地","106","いちじく無加温","131","肉用牛繁殖８０頭（哺乳ロボット等）"]
[null,7,"大豆","32","春夏ﾒﾛﾝ\nｸｲﾝｼｰ","57","小ｷﾞｸ 夏秋切り","82","不知火屋根かけ","107","いちじく加温","132","肉用牛繁殖200頭（哺乳ロボット等）"]
[null,8,"ｶﾝｼｮ","33","春夏ﾒﾛﾝ肥後ｸﾞﾘｰﾝ","58","ｽﾌﾟﾚｰｷﾞｸ12月切り","83","不知火加温","108","ﾌﾞﾙｰﾍﾞﾘｰ","133",""]
[null,9,"ﾊﾞﾚｲｼｮ","34","春夏ﾒﾛﾝｱｰﾙｽ","59","ｶｰﾈｰｼｮﾝ","84","甘夏","109","ﾏﾝｺﾞｰ","134",""]
[null,10,"ｻﾄｲﾓ","35","秋冬ﾒﾛﾝ抑制","60","ｽﾌﾟﾚｰｶｰﾈｰｼｮﾝ","85","晩白柚露地","110","茶","135",""]
[null,11,"冬ﾆﾝｼﾞﾝ","36","ｲﾁｺﾞ","61","ﾊﾞﾗ","86","晩白柚ﾊｳｽ","111","いぐさ畳表","136",""]
[null,12,"春ﾆﾝｼﾞﾝ","37","ｲﾁｺﾞ高設","62","宿根ｶｽﾐｿｳ二度切り","87","ﾎﾟﾝｶﾝ","112","葉たばこ","137",""]
[null,13,"夏秋ﾀﾞｲｺﾝ","38","ｲﾝｹﾞﾝ半促成","63","宿根ｶｽﾐｿｳ加温促成","88","清見","113","乳牛50頭","138",""]
[null,14,"春ﾀﾞｲｺﾝ","39","ｲﾝｹﾞﾝ抑制","64","ｸｼﾞｬｸｱｽﾀｰ\n周年","89","河内晩柑","114","乳牛80頭","139",""]
[null,15,"水田ｺﾞﾎﾞｳ","40","ｵｸﾗ露地","65","ｽﾀｰﾁｽ加温促成","90","ﾊｳｽｷﾝｶﾝ","115","乳牛200頭","140",""]
[null,16,"ﾀﾏﾈｷﾞ","41","ｱｽﾊﾟﾗｶﾞｽ","66","ｽﾀｰﾁｽ夏秋切り","91","ゆず","116","肉用牛(繁殖)30頭(黒毛)","141",""]
[null,17,"ｽｨｰﾄｺｰﾝ","42","ｷｬﾍﾞﾂ夏秋","67","ﾄﾙｺｷﾞｷｮｳ\n年内","92","なし幸水･露地","117","肉用牛(繁殖)80頭(黒毛)","142",""]
[null,18,"夏秋ﾄﾏﾄ","43","ｷｬﾍﾞﾂ冬","68","ﾄﾙｺｷﾞｷｮｳ夏秋切り","93","なし幸水ﾄﾝﾈﾙ","118","肉用牛(繁殖)200頭(黒毛)","143",""]
[null,19,"冬ﾄﾏﾄ","44","冬ﾚﾀｽ","69","ｽﾄｯｸ11~12月","94","なし豊水","119","肉用牛(繁殖肥育)100頭(黒毛)","144",""]
[null,20,"冬春ﾄﾏﾄ","45","ﾎｳﾚﾝｿｳ夏秋","70","ﾘﾝﾄﾞｳ夏秋","95","なし新高","120","肉用牛(肥育)300頭(黒毛)","145",""]
[null,21,"ﾐﾆﾄﾏﾄ","46","ﾊｸｻｲ秋冬","71","ｱﾘｳﾑ3~4月","96","なしあきづき","121","肉用牛(肥育)400頭(交雑種)","146",""]
[null,22,"夏秋ﾐﾆﾄﾏﾄ","47","小ﾈｷﾞ","72","ｶﾗｰ周年","97","なし秋麗","122","豚","147",""]
[null,23,"冬春ﾅｽ","48","ｼｮｳｶﾞ","73","ｵﾘｴﾝﾀﾙﾕﾘ12月","98","もも露地","123","鶏採卵","148",""]
[null,24,"夏秋ﾅｽ","49","ﾚﾝｺﾝﾊｳｽ","74","ｼｸﾗﾒﾝ12月","99","ももﾄﾝﾈﾙ","124","鶏肉用鶏","149",""]
[null,25,"冬春ｷｭｳﾘ","50","ﾚﾝｺﾝ","75","ﾊﾟﾝｼﾞｰ10~11月","100","もも加温","125","飼料用米","150",""]
[null,null,null,null,null,null,null,null,null,"※畜産は全て１頭当たり,家鶏は千頭当たり"]

{"sheet":"入力説明","index":2,"n_rows":104,"n_cols":33,"rows_kept":104,"cut":false,"hidden":false,"merged":[[5,1,7,3],[5,15,7,17],[6,10,7,10],[1,1,1,7],[2,1,3,6],[3,9,3,21],[4,1,4,6],[4,15,4,20],[8,1,9,3],[8,15,9,17],[10,1,10,3],[10,15,10,17],[11,1,11,6],[11,15,11,20],[12,1,12,6],[12,9,12,10],[12,15,12,20],[13,1,13,6],[13,15,13,20],[39,17,39,20],[46,1,49,3],[46,15,49,17],[53,1,53,6],[53,15,53,20],[42,2,42,6],[42,16,42,20],[15,1,45,1],[15,2,41,2],[15,3,38,3],[15,15,45,15],[15,16,41,16],[15,17,38,17],[38,4,38,6],[38,18,38,20],[39,3,39,6],[50,9,50,10],[51,9,51,10],[51,15,51,20],[57,1,57,6],[57,15,57,20],[54,1,54,6],[54,15,54,20],[55,1,55,6],[55,15,55,20],[56,1,56,6],[56,15,56,20]]}
[]
[null,"基本シート※NO.面積入力後10aで自動計算"]
[null,"　　　　　　　　　   　　　作物名・作型等\n　項目",null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"損益分岐点粗収入＝固定費÷（１－変動費比率）"]
[null,null,null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A3))","v":"水稲\n40ha"},null,"計算シート",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　　　　　　　　　　　　＝固定費÷（１－変動費÷農業粗収入）"]
[null,"経営面積（a）",null,null,null,null,null,10,null,null,null,null,null,null,null,"経営面積（a）",null,null,null,null,null,10,null,null,null,"10a当たり"]
[null,"生産販売",null,null,"生産量",null,"kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))*$H$5/10","v":520},null,null,"青色セル",null,null,null,null,"生産販売",null,null,"生産量",null,"kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))*$V$5/10","v":520},null,null,null,null,"売上(粗収益)",{"$f":"$V$12","v":118860},null,null,"変動比率"]
[null,null,null,null,"販売量",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A6))*$H$5/10","v":494},null,null,"↓\n入力可能シート",null,null,null,null,null,null,null,"販売量",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A6))*$V$5/10","v":494},null,null,null,null,"固定費",{"$f":"$L$52","v":27529.200000000001},null,null,null,{"$f":"AB8/AB6*100","v":41.175164058556284},"%"]
[null,null,null,null,"単価",null,"円/kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":240},null,null,null,null,null,null,null,null,null,null,"単価",null,"円/kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":240},null,null,null,null,"変動費",{"$f":"$M$52*V5/H5","v":48940.800000000003},null,null,"損益分岐点粗収入"]
[null,"販売金額",null,null,"主産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A8))*$H$5/10","v":118560},null,null,null,"※固定費はそのまま",null,null,null,"販売金額",null,null,"主産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A8))*$V$5/10","v":118560},null,null,null,null,"経常利益",{"$f":"AB6-AB7-AB8","v":42390},null,null,null,{"$f":"AB7/(1-(AB8/AB6))","v":46798.600556070436}]
[null,null,null,null,"副産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A9))*$H$5/10","v":300},null,null,null,"※変動費は面積換算し、計算シートに反映",null,null,null,null,null,null,"副産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A9))*$V$5/10","v":300}]
[null,"奨励金等",null,null,"奨励金・助成金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A10))","v":0},null,null,null,null,null,null,null,"奨励金等",null,null,"奨励金・助成金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A10))","v":0},null,null,null,"売上範囲",0,{"$f":"$AB$6","v":118860},null,"定数",{"$f":"AB8/AB6","v":0.41175164058556285}]
[null,"農業総収入",null,null,null,null,null,{"$f":"H9+H10","v":118860},null,null,null,null,null,null,null,"農業総収入",null,null,null,null,null,{"$f":"V9+V10","v":118860},null,null,null,"売上",0,{"$f":"$AB$6","v":118860},null,"切片",{"$f":"AB7","v":27529.200000000001}]
[null,"農業粗収益（販売経費差引後）",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A12))*$H$5/10","v":101102},null,"固定費と変動費の割合を記入",null,null,null,null,null,"農業粗収益（販売経費差引後）",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A12))*$V$5/10","v":101102},null,"結果・労働時間シート",null,"変動",{"$f":"$AB$7","v":27529.200000000001},{"$f":"AE11*AB6+AA13","v":76470},null,"損益分岐点",{"$f":"AB7/(1-AE11)","v":46798.600556070436}]
[null,"手取り単価",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A13))","v":204.65991902834008},null,"↓","↓",null,null,null,null,"手取り単価",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A13))","v":204.65991902834008},null,null,null,"固定",{"$f":"$AB$7","v":27529.200000000001},{"$f":"$AB$7","v":27529.200000000001}]
[null,"[費　用]",null,null,null,null,null,null,null,"固定費％","変動費％","固定費","変動費","確認欄",null,"[費　用]",null,null,null,null,null,null,null,null,null,null,null,null,null,"現在の売上",null,{"$f":"$V$12","v":118860}]
[null,"全算入生産費","支払利子・支払地代算入生産費","副産物価格差引生産費","種苗費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A15))*$H$5/10","v":1586},null,0.2,0.8,{"$f":"H16*J16","v":317.20000000000005},{"$f":"H16*K16","v":1268.8000000000002},null,null,"全算入生産費","支払利子・支払地代算入生産費","副産物価格差引生産費","種苗費",null,null,{"$f":"L16+(M16*$V$5/$H$5)","v":1586.0000000000002},null,null,null,null,"限界利益率",{"$f":"((V13-AB8)/V13)*100","v":51.592649007932579},null,"損益分岐点安全余裕率",null,{"$f":"(AF15-AE13)/AF15","v":0.60627123880135925}]
[null,null,null,null,"肥料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A16))*$H$5/10","v":8485},null,0,1,{"$f":"H17*J17","v":0},{"$f":"H17*K17","v":8485},null,null,null,null,null,"肥料費",null,null,8485,null,null,null,null,null,null,null,"利益予想",null,{"$f":"AF15*(1-(AB8/AB6))-AB7","v":42390.000000000015}]
[null,null,null,null,"素畜費・種付費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A17))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"素畜費・種付費",null,null,0]
[null,null,null,null,"飼料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A18))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"飼料費",null,null,0]
[null,null,null,null,"農薬・衛生費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A19))*$H$5/10","v":8436},null,0,1,0,8436,null,null,null,null,null,"農薬・衛生費",null,null,8436]
[null,null,null,null,"動力光熱費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A20))*$H$5/10","v":3221},null,0,1,0,3221,null,null,null,null,null,"動力光熱費",null,null,3221]
[null,null,null,null,"諸材料費・敷料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A21))*$H$5/10","v":2569},null,0,1,0,2569,null,null,null,null,null,"諸材料費・敷料費",null,null,2569]
[null,null,null,null,"小農具費・作業衣料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A22))*$H$5/10","v":177},null,1,0,177,0,null,null,null,null,null,"小農具費・作業衣料費",null,null,177]
[null,null,null,null,"賃借料・料金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A23))*$H$5/10","v":0},null,1,0,0,0,null,null,null,null,null,"賃借料・料金",null,null,0]
[null,null,null,null,"物件税・租税公課",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A24))*$H$5/10","v":4100},null,1,0,4100,0,null,null,null,null,null,"物件税・租税公課",null,null,4100]
[null,null,null,null,"保険共済費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A25))*$H$5/10","v":825},null,1,0,825,0,null,null,null,null,null,"保険共済費",null,null,825]
[null,null,null,null,"土地改良水利費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A26))*$H$5/10","v":3000},null,1,0,3000,0,null,null,null,null,null,"土地改良水利費",null,null,3000]
[null,null,null,null,"修繕費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A27))*$H$5/10","v":3173},null,0,1,0,3173,null,null,null,null,null,"修繕費",null,null,3173]
[null,null,null,null,"減価償却費",null,null,{"$f":"SUM(H30:H33)","v":10448},null,null,null,{"$f":"SUM(L30:L33)","v":10448},{"$f":"SUM(M30:M33)","v":0},{"$f":"IF(H29=SUM(L29:M29),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"減価償却費",null,null,{"$f":"SUM(V30:V33)","v":10448}]
[null,null,null,null,"※","建物・施設",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A29))*$H$5/10","v":1397},null,1,0,{"$f":"H30*J30","v":1397},{"$f":"H30*K30","v":0},null,null,null,null,null,"※","建物・施設",null,{"$f":"L30+M30*$V$5/$H$5","v":1397}]
[null,null,null,null,"※","農機具",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A30))*$H$5/10","v":9051},null,1,0,9051,0,null,null,null,null,null,"※","農機具",null,{"$f":"L31+M31*$V$5/$H$5","v":9051}]
[null,null,null,null,"※","大植物（大動物）",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A31))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"※","大植物（大動物）",null,{"$f":"L32+M32*$V$5/$H$5","v":0}]
[null,null,null,null,"※","生産管理機器",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A32))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"※","生産管理機器",null,{"$f":"L33+M33*$V$5/$H$5","v":0}]
[null,null,null,null,"生産管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A33))*$H$5/10","v":100},null,1,0,100,0,null,null,null,null,null,"生産管理費",null,null,{"$f":"L34+M34*$V$5/$H$5","v":100}]
[null,null,null,null,"物財費計",null,null,{"$f":"SUM(H16:H29,H34)","v":46120},null,null,null,{"$f":"SUM(L16:L29)+L34","v":18967.2},{"$f":"SUM(M16:M29)+M34","v":27152.799999999999},{"$f":"IF(H35=SUM(L35:M35),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"物財費計",null,null,{"$f":"SUM(V16:V29,V34)","v":46120}]
[null,null,null,null,"労働費",null,null,{"$f":"H37+H38","v":11928},null,null,null,{"$f":"SUM(L37:L38)","v":7898},{"$f":"SUM(M37:M38)","v":4030},{"$f":"IF(H36=SUM(L36:M36),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"労働費",null,null,{"$f":"V37+V38","v":11928}]
[null,null,null,null,null,"雇用労働費",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A36))*$H$5/10","v":4030},null,0,1,{"$f":"H37*J37","v":0},{"$f":"H37*K37","v":4030},null,null,null,null,null,null,"雇用労働費",null,{"$f":"L37+M37*$V$5/$H$5","v":4030}]
[null,null,null,null,null,"家族労働見積額",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A37))*$H$5/10","v":7898},null,1,0,7898,0,null,null,null,null,null,null,"家族労働見積額",null,{"$f":"L38+M38*$V$5/$H$5","v":7898}]
[null,null,null,null,"費用計",null,null,{"$f":"H35+H37","v":50150},null,null,null,{"$f":"SUM(L35+L37)","v":18967.2},{"$f":"SUM(M35+M37)","v":31182.799999999999},{"$f":"IF(H39=SUM(L39:M39),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"費用計",null,null,{"$f":"V35+V37","v":50150}]
[null,null,null,"　副産物価格差引生産費",null,null,null,{"$f":"H39-H10","v":49850},null,null,null,null,null,null,null,null,null,"　副産物価格差引生産費",null,null,null,{"$f":"V39-V10","v":49850}]
[null,null,null,"　支払い利子",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A40))*$H$5/10","v":562},null,1,0,{"$f":"H41*J41","v":562},{"$f":"H41*K41","v":0},{"$f":"IF(H41=SUM(L41:M41),\"OK\",\"NG\")","v":"OK"},null,null,null,"　支払い利子",null,null,null,{"$f":"L41+M41*$V$5/$H$5","v":562}]
[null,null,null,"　支払い地代",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A41))*$H$5/10","v":8000},null,1,0,8000,0,{"$f":"IF(H42=SUM(L42:M42),\"OK\",\"NG\")","v":"OK"},null,null,null,"　支払い地代",null,null,null,{"$f":"L42+M42*$V$5/$H$5","v":8000}]
[null,null,"支払利子・支払地代参入生産費",null,null,null,null,{"$f":"H40+H41+H42","v":58412},null,null,null,null,null,null,null,null,"支払利子・支払地代参入生産費",null,null,null,null,{"$f":"V40+V41+V42","v":58412}]
[null,null,null,"自己資本利子",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A43))*$H$5/10","v":674},null,1,0,{"$f":"H44*J44","v":674},{"$f":"H44*K44","v":0},{"$f":"IF(H44=SUM(L44:M44),\"OK\",\"NG\")","v":"OK"},null,null,null,"自己資本利子",null,null,null,{"$f":"L44+M44*$V$5/$H$5","v":674}]
[null,null,null,"自作地地代",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A44))*$H$5/10","v":2000},null,1,0,2000,{"$f":"H45*K45","v":0},{"$f":"IF(H45=SUM(L45:M45),\"OK\",\"NG\")","v":"OK"},null,null,null,"自作地地代",null,null,null,{"$f":"L45+M45*$V$5/$H$5","v":2000}]
[null,null,"　　全算入生産費",null,null,null,null,{"$f":"H43+H44+H45","v":61086},null,null,null,null,{"$f":"M42+M43+M44+M45","v":0},null,null,null,"　　全算入生産費",null,null,null,null,{"$f":"V43+V44+V45","v":61086}]
[null,"販売費及び\n一般管理費",null,null,"　選果出荷経費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A46))*$H$5/10","v":10950},null,null,1,{"$f":"H47*J47","v":0},{"$f":"H47*K47","v":10950},null,null,"販売費及び\n一般管理費",null,null,"　選果出荷経費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A46))*$V$5/10","v":10950}]
[null,null,null,null,"　運賃",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A47))*$H$5/10","v":0},null,null,1,0,0,null,null,null,null,null,"　運賃",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A47))*$V$5/10","v":0}]
[null,null,null,null,"　手数料",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A48))*$H$5/10","v":6248},null,null,1,0,6248,null,null,null,null,null,"　手数料",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A48))*$V$5/10","v":6248}]
[null,null,null,null,"　一般管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A49))*$H$5/10","v":560},null,null,1,0,560,null,null,null,null,null,"　一般管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A49))*$V$5/10","v":560}]
[null,null,null,null,"計",null,null,{"$f":"H47+H48+H49+H50","v":17758},null,"販売費及び一般管理費",null,{"$f":"L47+L48+L49+L50","v":0},{"$f":"M47+M48+M49+M50","v":17758},null,null,null,null,null,"計",null,null,{"$f":"V47+V48+V49+V50","v":17758}]
[null,null,null,null,null,null,null,null,null,"経営費（固定費、変動費）",null,{"$f":"L39+L41+L42+L51","v":27529.200000000001},{"$f":"M39+M41+M42+M51","v":48940.800000000003},null,null,"経営費合計",null,null,null,null,null,{"$f":"V39+V41+V42+V51","v":76470}]
[null,"[経営指標]",null,null,null,null,null,null,null,null,null,null,null,null,null,"[経営指標]"]
[null,"農業経営費（販売費及び一般管理費含む）",null,null,null,null,null,{"$f":"H35+H37+H41+H42+H51","v":76470},null,null,null,null,null,null,null,"農業経営費（販売費及び一般管理費含む）",null,null,null,null,null,{"$f":"V35+V37+V41+V42+V51","v":76470},null,"結果・労働時間シート"]
[null,"農業所得",null,null,null,null,null,{"$f":"H12-H54","v":42390},null,null,null,null,null,null,null,"農業所得",null,null,null,null,null,{"$f":"V12-V54","v":42390},null,"結果・労働時間シート"]
[null,"農業所得率（農業所得÷農業経営費×100）",null,null,null,null,null,{"$f":"(H55/H12)*100","v":35.663806158505807},null,null,null,null,null,null,null,"農業所得率（農業所得÷農業経営費×100）",null,null,null,null,null,{"$f":"(V55/V12)*100","v":35.663806158505807},null,"結果・労働時間シート"]
[null,"1日当たり農業所得",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A56))","v":41867},null,null,null,null,null,null,null,"1日当たり農業所得",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A56))","v":41867}]
[null,"1日当たり家族労働報酬",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A57))","v":39226},null,null,null,null,null,null,null,"1日当たり家族労働報酬",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A57))","v":39226}]
[]
[null,"労働時間計",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A59))*$H$5/10","v":12},null,null,null,null,null,null,null,"労働時間計",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A59))*$V$5/10","v":12}]
[null,null,"うち家族労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A60))*$H$5/10","v":8},null,null,null,null,null,null,null,null,"うち家族労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A60))*$V$5/10","v":8}]
[null,null,"うち雇用労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A61))*$H$5/10","v":4},null,null,null,null,null,null,null,null,"うち雇用労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A61))*$V$5/10","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"記入用"]
[null,null,null,null,null,null,"1月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A64))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"1月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A64))*$V$5/10","v":0},null,{"$f":"V64","v":0}]
[null,null,null,null,null,null,"1月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A65))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"1月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A65))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"2月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A66))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"2月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A66))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"2月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A67))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"2月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A67))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"3月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A68))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A68))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"3月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A69))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A69))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"4月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A70))*$H$5/10","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,"4月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A70))*$V$5/10","v":0.4},null,0.4]
[null,null,null,null,null,null,"4月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A71))*$H$5/10","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,"4月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A71))*$V$5/10","v":0.4},null,0.4]
[null,null,null,null,null,null,"5月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A72))*$H$5/10","v":1.8},null,null,null,"※面積換算したもの",null,null,null,null,null,null,null,null,"5月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A72))*$V$5/10","v":1.8},null,1.8]
[null,null,null,null,null,null,"5月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A73))*$H$5/10","v":1.8},null,null,null,null,null,null,null,null,null,null,null,null,"5月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A73))*$V$5/10","v":1.8},null,1.8]
[null,null,null,null,null,null,"6月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A74))*$H$5/10","v":1.25},null,null,null,null,null,null,null,null,null,null,null,null,"6月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A74))*$V$5/10","v":1.25},null,1.25]
[null,null,null,null,null,null,"6月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A75))*$H$5/10","v":1.25},null,null,null,null,null,null,null,null,null,null,null,null,"6月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A75))*$V$5/10","v":1.25},null,1.25]
[null,null,null,null,null,null,"7月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A76))*$H$5/10","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,"7月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A76))*$V$5/10","v":0.9},null,0.9]
[null,null,null,null,null,null,"7月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A77))*$H$5/10","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,"7月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A77))*$V$5/10","v":0.9},null,0.9]
[null,null,null,null,null,null,"8月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A78))*$H$5/10","v":0.45},null,null,null,null,null,null,null,null,null,null,null,null,"8月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A78))*$V$5/10","v":0.45},null,0.45]
[null,null,null,null,null,null,"8月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A79))*$H$5/10","v":0.45},null,null,null,null,null,null,null,null,null,null,null,null,"8月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A79))*$V$5/10","v":0.45},null,0.45]
[null,null,null,null,null,null,"9月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A80))*$H$5/10","v":0.25},null,null,null,null,null,null,null,null,null,null,null,null,"9月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A80))*$V$5/10","v":0.25},null,0.25]
[null,null,null,null,null,null,"9月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A81))*$H$5/10","v":0.25},null,null,null,null,null,null,null,null,null,null,null,null,"9月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A81))*$V$5/10","v":0.25},null,0.25]
[null,null,null,null,null,null,"10月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A82))*$H$5/10","v":0.15},null,null,null,null,null,null,null,null,null,null,null,null,"10月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A82))*$V$5/10","v":0.15},null,0.15]
[null,null,null,null,null,null,"10月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A83))*$H$5/10","v":0.15},null,null,null,null,null,null,null,null,null,null,null,null,"10月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A83))*$V$5/10","v":0.15},null,0.15]
[null,null,null,null,null,null,"11月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A84))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"11月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A84))*$V$5/10","v":0.7},null,0.7]
[null,null,null,null,null,null,"11月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A85))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"11月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A85))*$V$5/10","v":0.7},null,0.7]
[null,null,null,null,null,null,"12月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A86))*$H$5/10","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,"12月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A86))*$V$5/10","v":0.2},null,0.2]
[null,null,null,null,null,null,"12月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A87))*$H$5/10","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,"12月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A87))*$V$5/10","v":0.2},null,0.2]
[null,null,null,null,null,null,"計",{"$f":"SUM(H64:H87)","v":12.199999999999998},null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"SUM(V64:V87)","v":12.199999999999998},null,12.199999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"1月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A90))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"1月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A90))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"2月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A91))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"2月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A91))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"3月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A92))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A92))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"4月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A93))*$H$5/10","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,"4月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A93))*$V$5/10","v":0.8},null,0.8]
[null,null,null,null,null,null,"5月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A94))*$H$5/10","v":3.6},null,null,null,null,null,null,null,null,null,null,null,null,"5月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A94))*$V$5/10","v":3.6},null,3.6]
[null,null,null,null,null,null,"6月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A95))*$H$5/10","v":2.5},null,null,null,null,null,null,null,null,null,null,null,null,"6月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A95))*$V$5/10","v":2.5},null,2.5]
[null,null,null,null,null,null,"7月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A96))*$H$5/10","v":1.8},null,null,null,null,null,null,null,null,null,null,null,null,"7月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A96))*$V$5/10","v":1.8},null,1.8]
[null,null,null,null,null,null,"8月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A97))*$H$5/10","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,"8月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A97))*$V$5/10","v":0.9},null,0.9]
[null,null,null,null,null,null,"9月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A98))*$H$5/10","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,"9月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A98))*$V$5/10","v":0.5},null,0.5]
[null,null,null,null,null,null,"10月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A99))*$H$5/10","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,"10月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A99))*$V$5/10","v":0.3},null,0.3]
[null,null,null,null,null,null,"11月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A100))*$H$5/10","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,"11月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A100))*$V$5/10","v":1.4},null,1.4]
[null,null,null,null,null,null,"12月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A101))*$H$5/10","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,"12月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A101))*$V$5/10","v":0.4},null,0.4]
[null,null,null,null,null,null,"計",{"$f":"SUM(H90:H101)","v":12.200000000000003},null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"SUM(V90:V101)","v":12.200000000000003},null,12.200000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"検算→",{"$f":"IF(H88=H102,\"OK\",\"NG \")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,"検算→",{"$f":"IF(V88=V102,\"OK\",\"NG \")","v":"OK"},null,"OK"]

{"sheet":"品目シート①","index":3,"n_rows":104,"n_cols":33,"rows_kept":104,"cut":false,"hidden":false,"merged":[[55,1,55,6],[56,1,56,6],[57,1,57,6],[12,1,12,6],[13,1,13,6],[15,1,45,1],[15,2,41,2],[15,3,38,3],[38,4,38,6],[39,3,39,6],[42,2,42,6],[1,1,1,7],[46,1,49,3],[53,1,53,6],[54,1,54,6],[2,1,3,6],[4,1,4,6],[5,1,7,3],[8,1,9,3],[10,1,10,3],[11,1,11,6],[56,15,56,20],[57,15,57,20],[12,15,12,20],[13,15,13,20],[15,15,45,15],[15,16,41,16],[42,16,42,20],[46,15,49,17],[15,17,38,17],[38,18,38,20],[39,17,39,20],[12,9,12,10],[3,9,3,21],[53,15,53,20],[54,15,54,20],[55,15,55,20],[4,15,4,20],[5,15,7,17],[8,15,9,17],[10,15,10,17],[11,15,11,20],[6,10,7,10],[50,9,50,10],[51,9,51,10],[51,15,51,20]]}
[]
[null,"基本シート※NO.面積入力後10aで自動計算"]
[null,"　　　　　　　　　   　　　作物名・作型等\n　項目",null,null,null,null,null,{"$f":"HPイメージ!D8","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"損益分岐点粗収入＝固定費÷（１－変動費比率）"]
[null,null,null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A3))","v":"小麦"},null,"計算シート",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　　　　　　　　　　　　＝固定費÷（１－変動費÷農業粗収入）"]
[null,"経営面積（a）",null,null,null,null,null,10,null,null,null,null,null,null,null,"経営面積（a）",null,null,null,null,null,{"$f":"HPイメージ!G8","v":40},null,null,null,"10a当たり"]
[null,"生産販売",null,null,"生産量",null,"kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))*$H$5/10","v":450},null,null,"青色セル",null,null,null,null,"生産販売",null,null,"生産量",null,"kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))*$V$5/10","v":1800},null,null,null,null,"売上(粗収益)",{"$f":"$V$12","v":298800},null,null,"変動比率"]
[null,null,null,null,"販売量",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A6))*$H$5/10","v":450},null,null,"↓\n入力可能シート",null,null,null,null,null,null,null,"販売量",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A6))*$V$5/10","v":1800},null,null,null,null,"固定費",{"$f":"$L$52","v":0},null,null,null,{"$f":"AB8/AB6*100","v":73.585367581436856},"%"]
[null,null,null,null,"単価",null,"円/kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},null,null,null,null,null,null,null,null,null,null,"単価",null,"円/kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},null,null,null,null,"変動費",{"$f":"$M$52*V5/H5","v":219873.07833333331},null,null,"損益分岐点粗収入"]
[null,"販売金額",null,null,"主産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A8))*$H$5/10","v":74700},null,null,null,"※固定費はそのまま",null,null,null,"販売金額",null,null,"主産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A8))*$V$5/10","v":298800},null,null,null,null,"経常利益",{"$f":"AB6-AB7-AB8","v":78926.921666666691},null,null,null,{"$f":"AB7/(1-(AB8/AB6))","v":0}]
[null,null,null,null,"副産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A9))*$H$5/10","v":0},null,null,null,"※変動費は面積換算し、計算シートに反映",null,null,null,null,null,null,"副産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A9))*$V$5/10","v":0}]
[null,"奨励金等",null,null,"奨励金・助成金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A10))","v":0},null,null,null,null,null,null,null,"奨励金等",null,null,"奨励金・助成金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A10))","v":0},null,null,null,"売上範囲",0,{"$f":"$AB$6","v":298800},null,"定数",{"$f":"AB8/AB6","v":0.73585367581436856}]
[null,"農業総収入",null,null,null,null,null,{"$f":"H9+H10","v":74700},null,null,null,null,null,null,null,"農業総収入",null,null,null,null,null,{"$f":"V9+V10","v":298800},null,null,null,"売上",0,{"$f":"$AB$6","v":298800},null,"切片",{"$f":"AB7","v":0}]
[null,"農業粗収益（販売経費差引後）",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A12))*$H$5/10","v":62188.5},null,"固定費と変動費の割合を記入",null,null,null,null,null,"農業粗収益（販売経費差引後）",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A12))*$V$5/10","v":248754},null,"結果・労働時間シート",null,"変動",{"$f":"$AB$7","v":0},{"$f":"AE11*AB6+AA13","v":219873.07833333334},null,"損益分岐点",{"$f":"AB7/(1-AE11)","v":0}]
[null,"手取り単価",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A13))","v":138.19666666666666},null,"↓","↓",null,null,null,null,"手取り単価",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A13))","v":138.19666666666666},null,null,null,"固定",{"$f":"$AB$7","v":0},{"$f":"$AB$7","v":0}]
[null,"[費　用]",null,null,null,null,null,null,null,"固定費％","変動費％","固定費","変動費","確認欄",null,"[費　用]",null,null,null,null,null,null,null,null,null,null,null,null,null,"現在の売上",null,{"$f":"$V$12","v":298800}]
[null,"全算入生産費","支払利子・支払地代算入生産費","副産物価格差引生産費","種苗費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A15))*$H$5/10","v":1630},null,0,1,{"$f":"H16*J16","v":0},{"$f":"H16*K16","v":1630},null,null,"全算入生産費","支払利子・支払地代算入生産費","副産物価格差引生産費","種苗費",null,null,{"$f":"L16+(M16*$V$5/$H$5)","v":6520},null,null,null,null,"限界利益率",{"$f":"((V13-AB8)/V13)*100","v":11.610234073287943},null,"損益分岐点安全余裕率",null,{"$f":"(AF15-AE13)/AF15","v":1}]
[null,null,null,null,"肥料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A16))*$H$5/10","v":8243},null,0,1,{"$f":"H17*J17","v":0},{"$f":"H17*K17","v":8243},null,null,null,null,null,"肥料費",null,null,32972,null,null,null,null,null,null,null,"利益予想",null,{"$f":"AF15*(1-(AB8/AB6))-AB7","v":78926.921666666676}]
[null,null,null,null,"素畜費・種付費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A17))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"素畜費・種付費",null,null,0]
[null,null,null,null,"飼料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A18))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"飼料費",null,null,0]
[null,null,null,null,"農薬・衛生費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A19))*$H$5/10","v":5364},null,0,1,0,5364,null,null,null,null,null,"農薬・衛生費",null,null,21456]
[null,null,null,null,"動力光熱費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A20))*$H$5/10","v":2093},null,0,1,0,2093,null,null,null,null,null,"動力光熱費",null,null,8372]
[null,null,null,null,"諸材料費・敷料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A21))*$H$5/10","v":120},null,0,1,0,120,null,null,null,null,null,"諸材料費・敷料費",null,null,480]
[null,null,null,null,"小農具費・作業衣料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A22))*$H$5/10","v":14.769583333333333},null,0,1,0,14.769583333333333,null,null,null,null,null,"小農具費・作業衣料費",null,null,59.078333333333333]
[null,null,null,null,"賃借料・料金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A23))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"賃借料・料金",null,null,0]
[null,null,null,null,"物件税・租税公課",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A24))*$H$5/10","v":791},null,0,1,0,791,null,null,null,null,null,"物件税・租税公課",null,null,3164]
[null,null,null,null,"保険共済費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A25))*$H$5/10","v":1571},null,0,1,0,1571,null,null,null,null,null,"保険共済費",null,null,6284]
[null,null,null,null,"土地改良水利費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A26))*$H$5/10","v":1500},null,0,1,0,1500,null,null,null,null,null,"土地改良水利費",null,null,6000]
[null,null,null,null,"修繕費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A27))*$H$5/10","v":2415},null,0,1,0,2415,null,null,null,null,null,"修繕費",null,null,9660]
[null,null,null,null,"減価償却費",null,null,{"$f":"SUM(H30:H33)","v":12309},null,null,null,{"$f":"SUM(L30:L33)","v":0},{"$f":"SUM(M30:M33)","v":12309},{"$f":"IF(H29=SUM(L29:M29),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"減価償却費",null,null,{"$f":"SUM(V30:V33)","v":49236}]
[null,null,null,null,"※","建物・施設",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A29))*$H$5/10","v":1350},null,0,1,{"$f":"H30*J30","v":0},{"$f":"H30*K30","v":1350},null,null,null,null,null,"※","建物・施設",null,{"$f":"L30+M30*$V$5/$H$5","v":5400}]
[null,null,null,null,"※","農機具",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A30))*$H$5/10","v":10959},null,0,1,0,10959,null,null,null,null,null,"※","農機具",null,{"$f":"L31+M31*$V$5/$H$5","v":43836}]
[null,null,null,null,"※","大植物（大動物）",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A31))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"※","大植物（大動物）",null,{"$f":"L32+M32*$V$5/$H$5","v":0}]
[null,null,null,null,"※","生産管理機器",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A32))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"※","生産管理機器",null,{"$f":"L33+M33*$V$5/$H$5","v":0}]
[null,null,null,null,"生産管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A33))*$H$5/10","v":125},null,0,1,0,125,null,null,null,null,null,"生産管理費",null,null,{"$f":"L34+M34*$V$5/$H$5","v":500}]
[null,null,null,null,"物財費計",null,null,{"$f":"SUM(H16:H29,H34)","v":36175.769583333335},null,null,null,{"$f":"SUM(L16:L29)+L34","v":0},{"$f":"SUM(M16:M29)+M34","v":36175.769583333335},{"$f":"IF(H35=SUM(L35:M35),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"物財費計",null,null,{"$f":"SUM(V16:V29,V34)","v":144703.07833333334}]
[null,null,null,null,"労働費",null,null,{"$f":"H37+H38","v":8190},null,null,null,{"$f":"SUM(L37:L38)","v":0},{"$f":"SUM(M37:M38)","v":8190},{"$f":"IF(H36=SUM(L36:M36),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"労働費",null,null,{"$f":"V37+V38","v":32760}]
[null,null,null,null,null,"雇用労働費",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A36))*$H$5/10","v":0},null,0,1,{"$f":"H37*J37","v":0},{"$f":"H37*K37","v":0},null,null,null,null,null,null,"雇用労働費",null,{"$f":"L37+M37*$V$5/$H$5","v":0}]
[null,null,null,null,null,"家族労働見積額",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A37))*$H$5/10","v":8190},null,0,1,0,8190,null,null,null,null,null,null,"家族労働見積額",null,{"$f":"L38+M38*$V$5/$H$5","v":32760}]
[null,null,null,null,"費用計",null,null,{"$f":"H35+H37","v":36175.769583333335},null,null,null,{"$f":"SUM(L35+L37)","v":0},{"$f":"SUM(M35+M37)","v":36175.769583333335},{"$f":"IF(H39=SUM(L39:M39),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"費用計",null,null,{"$f":"V35+V37","v":144703.07833333334}]
[null,null,null,"　副産物価格差引生産費",null,null,null,{"$f":"H39-H10","v":36175.769583333335},null,null,null,null,null,null,null,null,null,"　副産物価格差引生産費",null,null,null,{"$f":"V39-V10","v":144703.07833333334}]
[null,null,null,"　支払い利子",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A40))*$H$5/10","v":156},null,0,1,{"$f":"H41*J41","v":0},{"$f":"H41*K41","v":156},{"$f":"IF(H41=SUM(L41:M41),\"OK\",\"NG\")","v":"OK"},null,null,null,"　支払い利子",null,null,null,{"$f":"L41+M41*$V$5/$H$5","v":624}]
[null,null,null,"　支払い地代",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A41))*$H$5/10","v":6125},null,0,1,0,6125,{"$f":"IF(H42=SUM(L42:M42),\"OK\",\"NG\")","v":"OK"},null,null,null,"　支払い地代",null,null,null,{"$f":"L42+M42*$V$5/$H$5","v":24500}]
[null,null,"支払利子・支払地代参入生産費",null,null,null,null,{"$f":"H39+H41+H42","v":42456.769583333335},null,null,null,null,null,null,null,null,"支払利子・支払地代参入生産費",null,null,null,null,{"$f":"V39+V41+V42","v":169827.07833333334}]
[null,null,null,"自己資本利子",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A43))*$H$5/10","v":1125},null,0,1,{"$f":"H44*J44","v":0},{"$f":"H44*K44","v":1125},{"$f":"IF(H44=SUM(L44:M44),\"OK\",\"NG\")","v":"OK"},null,null,null,"自己資本利子",null,null,null,{"$f":"L44+M44*$V$5/$H$5","v":4500}]
[null,null,null,"自作地地代",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A44))*$H$5/10","v":875},null,0,1,0,{"$f":"H45*K45","v":875},{"$f":"IF(H45=SUM(L45:M45),\"OK\",\"NG\")","v":"OK"},null,null,null,"自作地地代",null,null,null,{"$f":"L45+M45*$V$5/$H$5","v":3500}]
[null,null,"　　全算入生産費",null,null,null,null,{"$f":"H43+H44+H45","v":44456.769583333335},null,null,null,null,null,null,null,null,"　　全算入生産費",null,null,null,null,{"$f":"V43+V44+V45","v":177827.07833333334}]
[null,"販売費及び\n一般管理費",null,null,"　選果出荷経費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A46))*$H$5/10","v":10350},null,null,1,null,{"$f":"H47*K47","v":10350},null,null,"販売費及び\n一般管理費",null,null,"　選果出荷経費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A46))*$V$5/10","v":41400}]
[null,null,null,null,"　運賃",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A47))*$H$5/10","v":0},null,null,1,{"$f":"H48*J48","v":0},0,null,null,null,null,null,"　運賃",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A47))*$V$5/10","v":0}]
[null,null,null,null,"　手数料",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A48))*$H$5/10","v":2161.5},null,null,1,0,2161.5,null,null,null,null,null,"　手数料",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A48))*$V$5/10","v":8646}]
[null,null,null,null,"　一般管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A49))*$H$5/10","v":0},null,null,1,0,0,null,null,null,null,null,"　一般管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A49))*$V$5/10","v":0}]
[null,null,null,null,"計",null,null,{"$f":"H47+H48+H49+H50","v":12511.5},null,"販売費及び一般管理費",null,{"$f":"L47+L48+L49+L50","v":0},{"$f":"M47+M48+M49+M50","v":12511.5},null,null,null,null,null,"計",null,null,{"$f":"V47+V48+V49+V50","v":50046}]
[null,null,null,null,null,null,null,null,null,"経営費（固定費、変動費）",null,{"$f":"L39+L41+L42+L51","v":0},{"$f":"M39+M41+M42+M51","v":54968.269583333335},null,null,"経営費合計",null,null,null,null,null,{"$f":"V39+V41+V42+V51","v":219873.07833333334}]
[null,"[経営指標]",null,null,null,null,null,null,null,null,null,null,null,null,null,"[経営指標]"]
[null,"農業経営費（販売費及び一般管理費含む）",null,null,null,null,null,{"$f":"H35+H37+H41+H42+H51","v":54968.269583333335},null,null,null,null,null,null,null,"農業経営費（販売費及び一般管理費含む）",null,null,null,null,null,{"$f":"V35+V37+V41+V42+V51","v":219873.07833333334},null,"結果・労働時間シート"]
[null,"農業所得",null,null,null,null,null,{"$f":"H12-H54","v":19731.730416666665},null,null,null,null,null,null,null,"農業所得",null,null,null,null,null,{"$f":"V12-V54","v":78926.921666666662},null,"結果・労働時間シート"]
[null,"農業所得率（農業所得÷農業経営費×100）",null,null,null,null,null,{"$f":"(H55/H12)*100","v":26.414632418563137},null,null,null,null,null,null,null,"農業所得率（農業所得÷農業経営費×100）",null,null,null,null,null,{"$f":"(V55/V12)*100","v":26.414632418563137},null,"結果・労働時間シート"]
[null,"1日当たり農業所得",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A56))","v":18792.124206349203},null,null,null,null,null,null,null,"1日当たり農業所得",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A56))","v":18792.124206349203}]
[null,"1日当たり家族労働報酬",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A57))","v":16888.362301587298},null,null,null,null,null,null,null,"1日当たり家族労働報酬",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A57))","v":16888.362301587298}]
[]
[null,"労働時間計",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A59))*$H$5/10","v":8.4},null,null,null,null,null,null,null,"労働時間計",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A59))*$V$5/10","v":33.6}]
[null,null,"うち家族労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A60))*$H$5/10","v":8.4},null,null,null,null,null,null,null,null,"うち家族労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A60))*$V$5/10","v":33.6}]
[null,null,"うち雇用労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A61))*$H$5/10","v":0},null,null,null,null,null,null,null,null,"うち雇用労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A61))*$V$5/10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"記入用"]
[null,null,null,null,null,null,"1月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A64))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"1月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A64))*$V$5/10","v":2.8},null,{"$f":"V64","v":2.8}]
[null,null,null,null,null,null,"1月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A65))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"1月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A65))*$V$5/10","v":2.8},null,2.8]
[null,null,null,null,null,null,"2月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A66))*$H$5/10","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,"2月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A66))*$V$5/10","v":3.2},null,3.2]
[null,null,null,null,null,null,"2月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A67))*$H$5/10","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,"2月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A67))*$V$5/10","v":3.6},null,3.6]
[null,null,null,null,null,null,"3月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A68))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A68))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"3月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A69))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A69))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"4月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A70))*$H$5/10","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,"4月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A70))*$V$5/10","v":0.4},null,0.4]
[null,null,null,null,null,null,"4月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A71))*$H$5/10","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,"4月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A71))*$V$5/10","v":0.4},null,0.4]
[null,null,null,null,null,null,"5月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A72))*$H$5/10","v":0.6},null,null,null,"※面積換算したもの",null,null,null,null,null,null,null,null,"5月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A72))*$V$5/10","v":2.4},null,2.4]
[null,null,null,null,null,null,"5月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A73))*$H$5/10","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,"5月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A73))*$V$5/10","v":2},null,2]
[null,null,null,null,null,null,"6月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A74))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A74))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"6月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A75))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A75))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A76))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A76))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A77))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A77))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A78))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A78))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A79))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A79))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A80))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A80))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A81))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A81))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A82))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A82))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A83))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A83))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"11月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A84))*$H$5/10","v":1.7},null,null,null,null,null,null,null,null,null,null,null,null,"11月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A84))*$V$5/10","v":6.8},null,6.8]
[null,null,null,null,null,null,"11月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A85))*$H$5/10","v":1.6},null,null,null,null,null,null,null,null,null,null,null,null,"11月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A85))*$V$5/10","v":6.4},null,6.4]
[null,null,null,null,null,null,"12月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A86))*$H$5/10","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,"12月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A86))*$V$5/10","v":2},null,2]
[null,null,null,null,null,null,"12月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A87))*$H$5/10","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,"12月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A87))*$V$5/10","v":0.8},null,0.8]
[null,null,null,null,null,null,"計",{"$f":"SUM(H64:H87)","v":8.4},null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"SUM(V64:V87)","v":33.6},null,33.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"1月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A90))*$H$5/10","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,"1月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A90))*$V$5/10","v":5.6},null,5.6]
[null,null,null,null,null,null,"2月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A91))*$H$5/10","v":1.7},null,null,null,null,null,null,null,null,null,null,null,null,"2月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A91))*$V$5/10","v":6.8},null,6.8]
[null,null,null,null,null,null,"3月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A92))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A92))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"4月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A93))*$H$5/10","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,"4月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A93))*$V$5/10","v":0.8},null,0.8]
[null,null,null,null,null,null,"5月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A94))*$H$5/10","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,null,"5月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A94))*$V$5/10","v":4.4000000000000004},null,4.4000000000000004]
[null,null,null,null,null,null,"6月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A95))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A95))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A96))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A96))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A97))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A97))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A98))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A98))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A99))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A99))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"11月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A100))*$H$5/10","v":3.3},null,null,null,null,null,null,null,null,null,null,null,null,"11月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A100))*$V$5/10","v":13.2},null,13.2]
[null,null,null,null,null,null,"12月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A101))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"12月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A101))*$V$5/10","v":2.8},null,2.8]
[null,null,null,null,null,null,"計",{"$f":"SUM(H90:H101)","v":8.4},null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"SUM(V90:V101)","v":33.6},null,33.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"検算→",{"$f":"IF(H88=H102,\"OK\",\"NG \")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,"検算→",{"$f":"IF(V88=V102,\"OK\",\"NG \")","v":"OK"},null,"OK"]

{"sheet":"品目シート②","index":4,"n_rows":104,"n_cols":33,"rows_kept":104,"cut":false,"hidden":false,"merged":[[50,9,50,10],[51,9,51,10],[51,15,51,20],[57,1,57,6],[57,15,57,20],[54,1,54,6],[54,15,54,20],[55,1,55,6],[55,15,55,20],[56,1,56,6],[56,15,56,20],[39,17,39,20],[46,1,49,3],[46,15,49,17],[53,1,53,6],[53,15,53,20],[42,2,42,6],[42,16,42,20],[15,1,45,1],[15,2,41,2],[15,3,38,3],[15,15,45,15],[15,16,41,16],[15,17,38,17],[38,4,38,6],[38,18,38,20],[39,3,39,6],[1,1,1,7],[2,1,3,6],[3,9,3,21],[4,1,4,6],[4,15,4,20],[5,1,7,3],[5,15,7,17],[6,10,7,10],[8,1,9,3],[8,15,9,17],[13,1,13,6],[10,1,10,3],[10,15,10,17],[11,1,11,6],[11,15,11,20],[12,1,12,6],[12,9,12,10],[12,15,12,20],[13,15,13,20]]}
[]
[null,"基本シート※NO.面積入力後10aで自動計算"]
[null,"　　　　　　　　　   　　　作物名・作型等\n　項目",null,null,null,null,null,{"$f":"HPイメージ!D10","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"損益分岐点粗収入＝固定費÷（１－変動費比率）"]
[null,null,null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A3))","v":"小麦"},null,"計算シート",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　　　　　　　　　　　　＝固定費÷（１－変動費÷農業粗収入）"]
[null,"経営面積（a）",null,null,null,null,null,10,null,null,null,null,null,null,null,"経営面積（a）",null,null,null,null,null,{"$f":"HPイメージ!G10","v":40},null,null,null,"10a当たり"]
[null,"生産販売",null,null,"生産量",null,"kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))*$H$5/10","v":450},null,null,"青色セル",null,null,null,null,"生産販売",null,null,"生産量",null,"kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))*$V$5/10","v":1800},null,null,null,null,"売上(粗収益)",{"$f":"$V$12","v":298800},null,null,"変動比率"]
[null,null,null,null,"販売量",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A6))*$H$5/10","v":450},null,null,"↓\n入力可能シート",null,null,null,null,null,null,null,"販売量",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A6))*$V$5/10","v":1800},null,null,null,null,"固定費",{"$f":"$L$52","v":0},null,null,null,{"$f":"AB8/AB6*100","v":73.585367581436856},"%"]
[null,null,null,null,"単価",null,"円/kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},null,null,null,null,null,null,null,null,null,null,"単価",null,"円/kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},null,null,null,null,"変動費",{"$f":"$M$52*V5/H5","v":219873.07833333331},null,null,"損益分岐点粗収入"]
[null,"販売金額",null,null,"主産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A8))*$H$5/10","v":74700},null,null,null,"※固定費はそのまま",null,null,null,"販売金額",null,null,"主産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A8))*$V$5/10","v":298800},null,null,null,null,"経常利益",{"$f":"AB6-AB7-AB8","v":78926.921666666691},null,null,null,{"$f":"AB7/(1-(AB8/AB6))","v":0}]
[null,null,null,null,"副産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A9))*$H$5/10","v":0},null,null,null,"※変動費は面積換算し、計算シートに反映",null,null,null,null,null,null,"副産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A9))*$V$5/10","v":0}]
[null,"奨励金等",null,null,"奨励金・助成金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A10))","v":0},null,null,null,null,null,null,null,"奨励金等",null,null,"奨励金・助成金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A10))","v":0},null,null,null,"売上範囲",0,{"$f":"$AB$6","v":298800},null,"定数",{"$f":"AB8/AB6","v":0.73585367581436856}]
[null,"農業総収入",null,null,null,null,null,{"$f":"H9+H10","v":74700},null,null,null,null,null,null,null,"農業総収入",null,null,null,null,null,{"$f":"V9+V10","v":298800},null,null,null,"売上",0,{"$f":"$AB$6","v":298800},null,"切片",{"$f":"AB7","v":0}]
[null,"農業粗収益（販売経費差引後）",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A12))*$H$5/10","v":62188.5},null,"固定費と変動費の割合を記入",null,null,null,null,null,"農業粗収益（販売経費差引後）",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A12))*$V$5/10","v":248754},null,"結果・労働時間シート",null,"変動",{"$f":"$AB$7","v":0},{"$f":"AE11*AB6+AA13","v":219873.07833333334},null,"損益分岐点",{"$f":"AB7/(1-AE11)","v":0}]
[null,"手取り単価",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A13))","v":138.19666666666666},null,"↓","↓",null,null,null,null,"手取り単価",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A13))","v":138.19666666666666},null,null,null,"固定",{"$f":"$AB$7","v":0},{"$f":"$AB$7","v":0}]
[null,"[費　用]",null,null,null,null,null,null,null,"固定費％","変動費％","固定費","変動費","確認欄",null,"[費　用]",null,null,null,null,null,null,null,null,null,null,null,null,null,"現在の売上",null,{"$f":"$V$12","v":298800}]
[null,"全算入生産費","支払利子・支払地代算入生産費","副産物価格差引生産費","種苗費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A15))*$H$5/10","v":1630},null,0,1,{"$f":"H16*J16","v":0},{"$f":"H16*K16","v":1630},null,null,"全算入生産費","支払利子・支払地代算入生産費","副産物価格差引生産費","種苗費",null,null,{"$f":"L16+(M16*$V$5/$H$5)","v":6520},null,null,null,null,"限界利益率",{"$f":"((V13-AB8)/V13)*100","v":11.610234073287943},null,"損益分岐点安全余裕率",null,{"$f":"(AF15-AE13)/AF15","v":1}]
[null,null,null,null,"肥料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A16))*$H$5/10","v":8243},null,0,1,{"$f":"H17*J17","v":0},{"$f":"H17*K17","v":8243},null,null,null,null,null,"肥料費",null,null,32972,null,null,null,null,null,null,null,"利益予想",null,{"$f":"AF15*(1-(AB8/AB6))-AB7","v":78926.921666666676}]
[null,null,null,null,"素畜費・種付費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A17))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"素畜費・種付費",null,null,0]
[null,null,null,null,"飼料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A18))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"飼料費",null,null,0]
[null,null,null,null,"農薬・衛生費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A19))*$H$5/10","v":5364},null,0,1,0,5364,null,null,null,null,null,"農薬・衛生費",null,null,21456]
[null,null,null,null,"動力光熱費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A20))*$H$5/10","v":2093},null,0,1,0,2093,null,null,null,null,null,"動力光熱費",null,null,8372]
[null,null,null,null,"諸材料費・敷料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A21))*$H$5/10","v":120},null,0,1,0,120,null,null,null,null,null,"諸材料費・敷料費",null,null,480]
[null,null,null,null,"小農具費・作業衣料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A22))*$H$5/10","v":14.769583333333333},null,0,1,0,14.769583333333333,null,null,null,null,null,"小農具費・作業衣料費",null,null,59.078333333333333]
[null,null,null,null,"賃借料・料金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A23))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"賃借料・料金",null,null,0]
[null,null,null,null,"物件税・租税公課",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A24))*$H$5/10","v":791},null,0,1,0,791,null,null,null,null,null,"物件税・租税公課",null,null,3164]
[null,null,null,null,"保険共済費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A25))*$H$5/10","v":1571},null,0,1,0,1571,null,null,null,null,null,"保険共済費",null,null,6284]
[null,null,null,null,"土地改良水利費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A26))*$H$5/10","v":1500},null,0,1,0,1500,null,null,null,null,null,"土地改良水利費",null,null,6000]
[null,null,null,null,"修繕費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A27))*$H$5/10","v":2415},null,0,1,0,2415,null,null,null,null,null,"修繕費",null,null,9660]
[null,null,null,null,"減価償却費",null,null,{"$f":"SUM(H30:H33)","v":12309},null,null,null,{"$f":"SUM(L30:L33)","v":0},{"$f":"SUM(M30:M33)","v":12309},{"$f":"IF(H29=SUM(L29:M29),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"減価償却費",null,null,{"$f":"SUM(V30:V33)","v":49236}]
[null,null,null,null,"※","建物・施設",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A29))*$H$5/10","v":1350},null,0,1,{"$f":"H30*J30","v":0},{"$f":"H30*K30","v":1350},null,null,null,null,null,"※","建物・施設",null,{"$f":"L30+M30*$V$5/$H$5","v":5400}]
[null,null,null,null,"※","農機具",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A30))*$H$5/10","v":10959},null,0,1,0,10959,null,null,null,null,null,"※","農機具",null,{"$f":"L31+M31*$V$5/$H$5","v":43836}]
[null,null,null,null,"※","大植物（大動物）",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A31))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"※","大植物（大動物）",null,{"$f":"L32+M32*$V$5/$H$5","v":0}]
[null,null,null,null,"※","生産管理機器",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A32))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"※","生産管理機器",null,{"$f":"L33+M33*$V$5/$H$5","v":0}]
[null,null,null,null,"生産管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A33))*$H$5/10","v":125},null,0,1,0,125,null,null,null,null,null,"生産管理費",null,null,{"$f":"L34+M34*$V$5/$H$5","v":500}]
[null,null,null,null,"物財費計",null,null,{"$f":"SUM(H16:H29,H34)","v":36175.769583333335},null,null,null,{"$f":"SUM(L16:L29)+L34","v":0},{"$f":"SUM(M16:M29)+M34","v":36175.769583333335},{"$f":"IF(H35=SUM(L35:M35),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"物財費計",null,null,{"$f":"SUM(V16:V29,V34)","v":144703.07833333334}]
[null,null,null,null,"労働費",null,null,{"$f":"H37+H38","v":8190},null,null,null,{"$f":"SUM(L37:L38)","v":0},{"$f":"SUM(M37:M38)","v":8190},{"$f":"IF(H36=SUM(L36:M36),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"労働費",null,null,{"$f":"V37+V38","v":32760}]
[null,null,null,null,null,"雇用労働費",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A36))*$H$5/10","v":0},null,0,1,{"$f":"H37*J37","v":0},{"$f":"H37*K37","v":0},null,null,null,null,null,null,"雇用労働費",null,{"$f":"L37+M37*$V$5/$H$5","v":0}]
[null,null,null,null,null,"家族労働見積額",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A37))*$H$5/10","v":8190},null,0,1,0,8190,null,null,null,null,null,null,"家族労働見積額",null,{"$f":"L38+M38*$V$5/$H$5","v":32760}]
[null,null,null,null,"費用計",null,null,{"$f":"H35+H37","v":36175.769583333335},null,null,null,{"$f":"SUM(L35+L37)","v":0},{"$f":"SUM(M35+M37)","v":36175.769583333335},{"$f":"IF(H39=SUM(L39:M39),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"費用計",null,null,{"$f":"V35+V37","v":144703.07833333334}]
[null,null,null,"　副産物価格差引生産費",null,null,null,{"$f":"H39-H10","v":36175.769583333335},null,null,null,null,null,null,null,null,null,"　副産物価格差引生産費",null,null,null,{"$f":"V39-V10","v":144703.07833333334}]
[null,null,null,"　支払い利子",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A40))*$H$5/10","v":156},null,0,1,{"$f":"H41*J41","v":0},{"$f":"H41*K41","v":156},{"$f":"IF(H41=SUM(L41:M41),\"OK\",\"NG\")","v":"OK"},null,null,null,"　支払い利子",null,null,null,{"$f":"L41+M41*$V$5/$H$5","v":624}]
[null,null,null,"　支払い地代",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A41))*$H$5/10","v":6125},null,0,1,0,6125,{"$f":"IF(H42=SUM(L42:M42),\"OK\",\"NG\")","v":"OK"},null,null,null,"　支払い地代",null,null,null,{"$f":"L42+M42*$V$5/$H$5","v":24500}]
[null,null,"支払利子・支払地代参入生産費",null,null,null,null,{"$f":"H39+H41+H42","v":42456.769583333335},null,null,null,null,null,null,null,null,"支払利子・支払地代参入生産費",null,null,null,null,{"$f":"V40+V41+V42","v":169827.07833333334}]
[null,null,null,"自己資本利子",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A43))*$H$5/10","v":1125},null,0,1,{"$f":"H44*J44","v":0},{"$f":"H44*K44","v":1125},{"$f":"IF(H44=SUM(L44:M44),\"OK\",\"NG\")","v":"OK"},null,null,null,"自己資本利子",null,null,null,{"$f":"L44+M44*$V$5/$H$5","v":4500}]
[null,null,null,"自作地地代",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A44))*$H$5/10","v":875},null,0,1,0,{"$f":"H45*K45","v":875},{"$f":"IF(H45=SUM(L45:M45),\"OK\",\"NG\")","v":"OK"},null,null,null,"自作地地代",null,null,null,{"$f":"L45+M45*$V$5/$H$5","v":3500}]
[null,null,"　　全算入生産費",null,null,null,null,{"$f":"H43+H44+H45","v":44456.769583333335},null,null,null,null,null,null,null,null,"　　全算入生産費",null,null,null,null,{"$f":"V43+V44+V45","v":177827.07833333334}]
[null,"販売費及び\n一般管理費",null,null,"　選果出荷経費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A46))*$H$5/10","v":10350},null,null,1,{"$f":"H47*J47","v":0},{"$f":"H47*K47","v":10350},null,null,"販売費及び\n一般管理費",null,null,"　選果出荷経費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A46))*$V$5/10","v":41400}]
[null,null,null,null,"　運賃",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A47))*$H$5/10","v":0},null,null,1,0,0,null,null,null,null,null,"　運賃",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A47))*$V$5/10","v":0}]
[null,null,null,null,"　手数料",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A48))*$H$5/10","v":2161.5},null,null,1,0,2161.5,null,null,null,null,null,"　手数料",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A48))*$V$5/10","v":8646}]
[null,null,null,null,"　一般管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A49))*$H$5/10","v":0},null,null,1,0,0,null,null,null,null,null,"　一般管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A49))*$V$5/10","v":0}]
[null,null,null,null,"計",null,null,{"$f":"H47+H48+H49+H50","v":12511.5},null,"販売費及び一般管理費",null,{"$f":"L47+L48+L49+L50","v":0},{"$f":"M47+M48+M49+M50","v":12511.5},null,null,null,null,null,"計",null,null,{"$f":"V47+V48+V49+V50","v":50046}]
[null,null,null,null,null,null,null,null,null,"経営費（固定費、変動費）",null,{"$f":"L39+L41+L42+L51","v":0},{"$f":"M39+M41+M42+M51","v":54968.269583333335},null,null,"経営費合計",null,null,null,null,null,{"$f":"V39+V41+V42+V51","v":219873.07833333334}]
[null,"[経営指標]",null,null,null,null,null,null,null,null,null,null,null,null,null,"[経営指標]"]
[null,"農業経営費（販売費及び一般管理費含む）",null,null,null,null,null,{"$f":"H35+H37+H41+H42+H51","v":54968.269583333335},null,null,null,null,null,null,null,"農業経営費（販売費及び一般管理費含む）",null,null,null,null,null,{"$f":"V35+V37+V41+V42+V51","v":219873.07833333334},null,"結果・労働時間シート"]
[null,"農業所得",null,null,null,null,null,{"$f":"H12-H54","v":19731.730416666665},null,null,null,null,null,null,null,"農業所得",null,null,null,null,null,{"$f":"V12-V54","v":78926.921666666662},null,"結果・労働時間シート"]
[null,"農業所得率（農業所得÷農業経営費×100）",null,null,null,null,null,{"$f":"(H55/H12)*100","v":26.414632418563137},null,null,null,null,null,null,null,"農業所得率（農業所得÷農業経営費×100）",null,null,null,null,null,{"$f":"(V55/V12)*100","v":26.414632418563137},null,"結果・労働時間シート"]
[null,"1日当たり農業所得",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A56))","v":18792.124206349203},null,null,null,null,null,null,null,"1日当たり農業所得",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A56))","v":18792.124206349203}]
[null,"1日当たり家族労働報酬",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A57))","v":16888.362301587298},null,null,null,null,null,null,null,"1日当たり家族労働報酬",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A57))","v":16888.362301587298}]
[]
[null,"労働時間計",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A59))*$H$5/10","v":8.4},null,null,null,null,null,null,null,"労働時間計",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A59))*$V$5/10","v":33.6}]
[null,null,"うち家族労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A60))*$H$5/10","v":8.4},null,null,null,null,null,null,null,null,"うち家族労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A60))*$V$5/10","v":33.6}]
[null,null,"うち雇用労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A61))*$H$5/10","v":0},null,null,null,null,null,null,null,null,"うち雇用労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A61))*$V$5/10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"記入用"]
[null,null,null,null,null,null,"1月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A64))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"1月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A64))*$V$5/10","v":2.8},null,{"$f":"V64","v":2.8}]
[null,null,null,null,null,null,"1月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A65))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"1月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A65))*$V$5/10","v":2.8},null,2.8]
[null,null,null,null,null,null,"2月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A66))*$H$5/10","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,"2月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A66))*$V$5/10","v":3.2},null,3.2]
[null,null,null,null,null,null,"2月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A67))*$H$5/10","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,"2月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A67))*$V$5/10","v":3.6},null,3.6]
[null,null,null,null,null,null,"3月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A68))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A68))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"3月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A69))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A69))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"4月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A70))*$H$5/10","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,"4月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A70))*$V$5/10","v":0.4},null,0.4]
[null,null,null,null,null,null,"4月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A71))*$H$5/10","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,"4月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A71))*$V$5/10","v":0.4},null,0.4]
[null,null,null,null,null,null,"5月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A72))*$H$5/10","v":0.6},null,null,null,"※面積換算したもの",null,null,null,null,null,null,null,null,"5月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A72))*$V$5/10","v":2.4},null,2.4]
[null,null,null,null,null,null,"5月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A73))*$H$5/10","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,"5月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A73))*$V$5/10","v":2},null,2]
[null,null,null,null,null,null,"6月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A74))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A74))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"6月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A75))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A75))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A76))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A76))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A77))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A77))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A78))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A78))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A79))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A79))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A80))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A80))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A81))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A81))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A82))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A82))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A83))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A83))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"11月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A84))*$H$5/10","v":1.7},null,null,null,null,null,null,null,null,null,null,null,null,"11月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A84))*$V$5/10","v":6.8},null,6.8]
[null,null,null,null,null,null,"11月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A85))*$H$5/10","v":1.6},null,null,null,null,null,null,null,null,null,null,null,null,"11月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A85))*$V$5/10","v":6.4},null,6.4]
[null,null,null,null,null,null,"12月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A86))*$H$5/10","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,"12月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A86))*$V$5/10","v":2},null,2]
[null,null,null,null,null,null,"12月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A87))*$H$5/10","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,"12月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A87))*$V$5/10","v":0.8},null,0.8]
[null,null,null,null,null,null,"計",{"$f":"SUM(H64:H87)","v":8.4},null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"SUM(V64:V87)","v":33.6},null,33.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"1月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A90))*$H$5/10","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,"1月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A90))*$V$5/10","v":5.6},null,5.6]
[null,null,null,null,null,null,"2月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A91))*$H$5/10","v":1.7},null,null,null,null,null,null,null,null,null,null,null,null,"2月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A91))*$V$5/10","v":6.8},null,6.8]
[null,null,null,null,null,null,"3月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A92))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A92))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"4月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A93))*$H$5/10","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,"4月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A93))*$V$5/10","v":0.8},null,0.8]
[null,null,null,null,null,null,"5月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A94))*$H$5/10","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,null,"5月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A94))*$V$5/10","v":4.4000000000000004},null,4.4000000000000004]
[null,null,null,null,null,null,"6月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A95))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A95))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A96))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A96))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A97))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A97))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A98))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A98))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A99))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A99))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"11月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A100))*$H$5/10","v":3.3},null,null,null,null,null,null,null,null,null,null,null,null,"11月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A100))*$V$5/10","v":13.2},null,13.2]
[null,null,null,null,null,null,"12月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A101))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"12月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A101))*$V$5/10","v":2.8},null,2.8]
[null,null,null,null,null,null,"計",{"$f":"SUM(H90:H101)","v":8.4},null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"SUM(V90:V101)","v":33.6},null,33.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"検算→",{"$f":"IF(H88=H102,\"OK\",\"NG \")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,"検算→",{"$f":"IF(V88=V102,\"OK\",\"NG \")","v":"OK"},null,"OK"]

{"sheet":"品目シート③","index":5,"n_rows":104,"n_cols":33,"rows_kept":104,"cut":false,"hidden":false,"merged":[[50,9,50,10],[51,9,51,10],[51,15,51,20],[57,1,57,6],[57,15,57,20],[54,1,54,6],[54,15,54,20],[55,1,55,6],[55,15,55,20],[56,1,56,6],[56,15,56,20],[39,17,39,20],[46,1,49,3],[46,15,49,17],[53,1,53,6],[53,15,53,20],[42,2,42,6],[42,16,42,20],[15,1,45,1],[15,2,41,2],[15,3,38,3],[15,15,45,15],[15,16,41,16],[15,17,38,17],[38,4,38,6],[38,18,38,20],[39,3,39,6],[1,1,1,7],[2,1,3,6],[3,9,3,21],[4,1,4,6],[4,15,4,20],[5,1,7,3],[5,15,7,17],[6,10,7,10],[8,1,9,3],[8,15,9,17],[13,1,13,6],[10,1,10,3],[10,15,10,17],[11,1,11,6],[11,15,11,20],[12,1,12,6],[12,9,12,10],[12,15,12,20],[13,15,13,20]]}
[]
[null,"基本シート※NO.面積入力後10aで自動計算"]
[null,"　　　　　　　　　   　　　作物名・作型等\n　項目",null,null,null,null,null,{"$f":"HPイメージ!D12","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"損益分岐点粗収入＝固定費÷（１－変動費比率）"]
[null,null,null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A3))","v":"小麦"},null,"計算シート",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　　　　　　　　　　　　＝固定費÷（１－変動費÷農業粗収入）"]
[null,"経営面積（a）",null,null,null,null,null,10,null,null,null,null,null,null,null,"経営面積（a）",null,null,null,null,null,{"$f":"HPイメージ!G12","v":40},null,null,null,"10a当たり"]
[null,"生産販売",null,null,"生産量",null,"kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))*$H$5/10","v":450},null,null,"青色セル",null,null,null,null,"生産販売",null,null,"生産量",null,"kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))*$V$5/10","v":1800},null,null,null,null,"売上(粗収益)",{"$f":"$V$12","v":298800},null,null,"変動比率"]
[null,null,null,null,"販売量",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A6))*$H$5/10","v":450},null,null,"↓\n入力可能シート",null,null,null,null,null,null,null,"販売量",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A6))*$V$5/10","v":1800},null,null,null,null,"固定費",{"$f":"$L$52","v":0},null,null,null,{"$f":"AB8/AB6*100","v":73.585367581436856},"%"]
[null,null,null,null,"単価",null,"円/kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},null,null,null,null,null,null,null,null,null,null,"単価",null,"円/kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},null,null,null,null,"変動費",{"$f":"$M$52*V5/H5","v":219873.07833333331},null,null,"損益分岐点粗収入"]
[null,"販売金額",null,null,"主産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A8))*$H$5/10","v":74700},null,null,null,"※固定費はそのまま",null,null,null,"販売金額",null,null,"主産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A8))*$V$5/10","v":298800},null,null,null,null,"経常利益",{"$f":"AB6-AB7-AB8","v":78926.921666666691},null,null,null,{"$f":"AB7/(1-(AB8/AB6))","v":0}]
[null,null,null,null,"副産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A9))*$H$5/10","v":0},null,null,null,"※変動費は面積換算し、計算シートに反映",null,null,null,null,null,null,"副産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A9))*$V$5/10","v":0}]
[null,"奨励金等",null,null,"奨励金・助成金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A10))","v":0},null,null,null,null,null,null,null,"奨励金等",null,null,"奨励金・助成金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A10))","v":0},null,null,null,"売上範囲",0,{"$f":"$AB$6","v":298800},null,"定数",{"$f":"AB8/AB6","v":0.73585367581436856}]
[null,"農業総収入",null,null,null,null,null,{"$f":"H9+H10","v":74700},null,null,null,null,null,null,null,"農業総収入",null,null,null,null,null,{"$f":"V9+V10","v":298800},null,null,null,"売上",0,{"$f":"$AB$6","v":298800},null,"切片",{"$f":"AB7","v":0}]
[null,"農業粗収益（販売経費差引後）",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A12))*$H$5/10","v":62188.5},null,"固定費と変動費の割合を記入",null,null,null,null,null,"農業粗収益（販売経費差引後）",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A12))*$V$5/10","v":248754},null,"結果・労働時間シート",null,"変動",{"$f":"$AB$7","v":0},{"$f":"AE11*AB6+AA13","v":219873.07833333334},null,"損益分岐点",{"$f":"AB7/(1-AE11)","v":0}]
[null,"手取り単価",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A13))","v":138.19666666666666},null,"↓","↓",null,null,null,null,"手取り単価",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A13))","v":138.19666666666666},null,null,null,"固定",{"$f":"$AB$7","v":0},{"$f":"$AB$7","v":0}]
[null,"[費　用]",null,null,null,null,null,null,null,"固定費％","変動費％","固定費","変動費","確認欄",null,"[費　用]",null,null,null,null,null,null,null,null,null,null,null,null,null,"現在の売上",null,{"$f":"$V$12","v":298800}]
[null,"全算入生産費","支払利子・支払地代算入生産費","副産物価格差引生産費","種苗費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A15))*$H$5/10","v":1630},null,0,1,{"$f":"H16*J16","v":0},{"$f":"H16*K16","v":1630},null,null,"全算入生産費","支払利子・支払地代算入生産費","副産物価格差引生産費","種苗費",null,null,{"$f":"L16+(M16*$V$5/$H$5)","v":6520},null,null,null,null,"限界利益率",{"$f":"((V13-AB8)/V13)*100","v":11.610234073287943},null,"損益分岐点安全余裕率",null,{"$f":"(AF15-AE13)/AF15","v":1}]
[null,null,null,null,"肥料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A16))*$H$5/10","v":8243},null,0,1,{"$f":"H17*J17","v":0},{"$f":"H17*K17","v":8243},null,null,null,null,null,"肥料費",null,null,32972,null,null,null,null,null,null,null,"利益予想",null,{"$f":"AF15*(1-(AB8/AB6))-AB7","v":78926.921666666676}]
[null,null,null,null,"素畜費・種付費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A17))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"素畜費・種付費",null,null,0]
[null,null,null,null,"飼料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A18))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"飼料費",null,null,0]
[null,null,null,null,"農薬・衛生費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A19))*$H$5/10","v":5364},null,0,1,0,5364,null,null,null,null,null,"農薬・衛生費",null,null,21456]
[null,null,null,null,"動力光熱費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A20))*$H$5/10","v":2093},null,0,1,0,2093,null,null,null,null,null,"動力光熱費",null,null,8372]
[null,null,null,null,"諸材料費・敷料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A21))*$H$5/10","v":120},null,0,1,0,120,null,null,null,null,null,"諸材料費・敷料費",null,null,480]
[null,null,null,null,"小農具費・作業衣料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A22))*$H$5/10","v":14.769583333333333},null,0,1,0,14.769583333333333,null,null,null,null,null,"小農具費・作業衣料費",null,null,59.078333333333333]
[null,null,null,null,"賃借料・料金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A23))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"賃借料・料金",null,null,0]
[null,null,null,null,"物件税・租税公課",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A24))*$H$5/10","v":791},null,0,1,0,791,null,null,null,null,null,"物件税・租税公課",null,null,3164]
[null,null,null,null,"保険共済費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A25))*$H$5/10","v":1571},null,0,1,0,1571,null,null,null,null,null,"保険共済費",null,null,6284]
[null,null,null,null,"土地改良水利費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A26))*$H$5/10","v":1500},null,0,1,0,1500,null,null,null,null,null,"土地改良水利費",null,null,6000]
[null,null,null,null,"修繕費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A27))*$H$5/10","v":2415},null,0,1,0,2415,null,null,null,null,null,"修繕費",null,null,9660]
[null,null,null,null,"減価償却費",null,null,{"$f":"SUM(H30:H33)","v":12309},null,null,null,{"$f":"SUM(L30:L33)","v":0},{"$f":"SUM(M30:M33)","v":12309},{"$f":"IF(H29=SUM(L29:M29),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"減価償却費",null,null,{"$f":"SUM(V30:V33)","v":49236}]
[null,null,null,null,"※","建物・施設",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A29))*$H$5/10","v":1350},null,0,1,{"$f":"H30*J30","v":0},{"$f":"H30*K30","v":1350},null,null,null,null,null,"※","建物・施設",null,{"$f":"L30+M30*$V$5/$H$5","v":5400}]
[null,null,null,null,"※","農機具",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A30))*$H$5/10","v":10959},null,0,1,0,10959,null,null,null,null,null,"※","農機具",null,{"$f":"L31+M31*$V$5/$H$5","v":43836}]
[null,null,null,null,"※","大植物（大動物）",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A31))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"※","大植物（大動物）",null,{"$f":"L32+M32*$V$5/$H$5","v":0}]
[null,null,null,null,"※","生産管理機器",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A32))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"※","生産管理機器",null,{"$f":"L33+M33*$V$5/$H$5","v":0}]
[null,null,null,null,"生産管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A33))*$H$5/10","v":125},null,0,1,0,125,null,null,null,null,null,"生産管理費",null,null,{"$f":"L34+M34*$V$5/$H$5","v":500}]
[null,null,null,null,"物財費計",null,null,{"$f":"SUM(H16:H29,H34)","v":36175.769583333335},null,null,null,{"$f":"SUM(L16:L29)+L34","v":0},{"$f":"SUM(M16:M29)+M34","v":36175.769583333335},{"$f":"IF(H35=SUM(L35:M35),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"物財費計",null,null,{"$f":"SUM(V16:V29,V34)","v":144703.07833333334}]
[null,null,null,null,"労働費",null,null,{"$f":"H37+H38","v":8190},null,null,null,{"$f":"SUM(L37:L38)","v":0},{"$f":"SUM(M37:M38)","v":8190},{"$f":"IF(H36=SUM(L36:M36),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"労働費",null,null,{"$f":"V37+V38","v":32760}]
[null,null,null,null,null,"雇用労働費",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A36))*$H$5/10","v":0},null,0,1,{"$f":"H37*J37","v":0},{"$f":"H37*K37","v":0},null,null,null,null,null,null,"雇用労働費",null,{"$f":"L37+M37*$V$5/$H$5","v":0}]
[null,null,null,null,null,"家族労働見積額",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A37))*$H$5/10","v":8190},null,0,1,0,8190,null,null,null,null,null,null,"家族労働見積額",null,{"$f":"L38+M38*$V$5/$H$5","v":32760}]
[null,null,null,null,"費用計",null,null,{"$f":"H35+H37","v":36175.769583333335},null,null,null,{"$f":"SUM(L35:L36)","v":0},{"$f":"SUM(M35+M37)","v":36175.769583333335},{"$f":"IF(H39=SUM(L39:M39),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"費用計",null,null,{"$f":"V35+V37","v":144703.07833333334}]
[null,null,null,"　副産物価格差引生産費",null,null,null,{"$f":"H39-H10","v":36175.769583333335},null,null,null,null,null,null,null,null,null,"　副産物価格差引生産費",null,null,null,{"$f":"V39-V10","v":144703.07833333334}]
[null,null,null,"　支払い利子",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A40))*$H$5/10","v":156},null,0,1,{"$f":"H41*J41","v":0},{"$f":"H41*K41","v":156},{"$f":"IF(H41=SUM(L41:M41),\"OK\",\"NG\")","v":"OK"},null,null,null,"　支払い利子",null,null,null,{"$f":"L41+M41*$V$5/$H$5","v":624}]
[null,null,null,"　支払い地代",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A41))*$H$5/10","v":6125},null,0,1,0,6125,{"$f":"IF(H42=SUM(L42:M42),\"OK\",\"NG\")","v":"OK"},null,null,null,"　支払い地代",null,null,null,{"$f":"L42+M42*$V$5/$H$5","v":24500}]
[null,null,"支払利子・支払地代参入生産費",null,null,null,null,{"$f":"H40+H41+H42","v":42456.769583333335},null,null,null,null,null,null,null,null,"支払利子・支払地代参入生産費",null,null,null,null,{"$f":"V40+V41+V42","v":169827.07833333334}]
[null,null,null,"自己資本利子",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A43))*$H$5/10","v":1125},null,0,1,{"$f":"H44*J44","v":0},{"$f":"H44*K44","v":1125},{"$f":"IF(H44=SUM(L44:M44),\"OK\",\"NG\")","v":"OK"},null,null,null,"自己資本利子",null,null,null,{"$f":"L44+M44*$V$5/$H$5","v":4500}]
[null,null,null,"自作地地代",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A44))*$H$5/10","v":875},null,0,1,0,{"$f":"H45*K45","v":875},{"$f":"IF(H45=SUM(L45:M45),\"OK\",\"NG\")","v":"OK"},null,null,null,"自作地地代",null,null,null,{"$f":"L45+M45*$V$5/$H$5","v":3500}]
[null,null,"　　全算入生産費",null,null,null,null,{"$f":"H43+H44+H45","v":44456.769583333335},null,null,null,null,null,null,null,null,"　　全算入生産費",null,null,null,null,{"$f":"V43+V44+V45","v":177827.07833333334}]
[null,"販売費及び\n一般管理費",null,null,"　選果出荷経費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A46))*$H$5/10","v":10350},null,null,1,{"$f":"H47*J47","v":0},{"$f":"H47*K47","v":10350},null,null,"販売費及び\n一般管理費",null,null,"　選果出荷経費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A46))*$V$5/10","v":41400}]
[null,null,null,null,"　運賃",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A47))*$H$5/10","v":0},null,null,1,0,0,null,null,null,null,null,"　運賃",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A47))*$V$5/10","v":0}]
[null,null,null,null,"　手数料",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A48))*$H$5/10","v":2161.5},null,null,1,0,2161.5,null,null,null,null,null,"　手数料",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A48))*$V$5/10","v":8646}]
[null,null,null,null,"　一般管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A49))*$H$5/10","v":0},null,null,1,0,0,null,null,null,null,null,"　一般管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A49))*$V$5/10","v":0}]
[null,null,null,null,"計",null,null,{"$f":"H47+H48+H49+H50","v":12511.5},null,"販売費及び一般管理費",null,{"$f":"L47+L48+L49+L50","v":0},{"$f":"M47+M48+M49+M50","v":12511.5},null,null,null,null,null,"計",null,null,{"$f":"V47+V48+V49+V50","v":50046}]
[null,null,null,null,null,null,null,null,null,"経営費（固定費、変動費）",null,{"$f":"L39+L41+L42+L51","v":0},{"$f":"M39+M41+M42+M51","v":54968.269583333335},null,null,"経営費合計",null,null,null,null,null,{"$f":"V39+V41+V42+V51","v":219873.07833333334}]
[null,"[経営指標]",null,null,null,null,null,null,null,null,null,null,null,null,null,"[経営指標]"]
[null,"農業経営費（販売費及び一般管理費含む）",null,null,null,null,null,{"$f":"H35+H37+H41+H42+H51","v":54968.269583333335},null,null,null,null,null,null,null,"農業経営費（販売費及び一般管理費含む）",null,null,null,null,null,{"$f":"V35+V37+V41+V42+V51","v":219873.07833333334},null,"結果・労働時間シート"]
[null,"農業所得",null,null,null,null,null,{"$f":"H12-H54","v":19731.730416666665},null,null,null,null,null,null,null,"農業所得",null,null,null,null,null,{"$f":"V12-V54","v":78926.921666666662},null,"結果・労働時間シート"]
[null,"農業所得率（農業所得÷農業経営費×100）",null,null,null,null,null,{"$f":"(H55/H12)*100","v":26.414632418563137},null,null,null,null,null,null,null,"農業所得率（農業所得÷農業経営費×100）",null,null,null,null,null,{"$f":"(V55/V12)*100","v":26.414632418563137},null,"結果・労働時間シート"]
[null,"1日当たり農業所得",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A56))","v":18792.124206349203},null,null,null,null,null,null,null,"1日当たり農業所得",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A56))","v":18792.124206349203}]
[null,"1日当たり家族労働報酬",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A57))","v":16888.362301587298},null,null,null,null,null,null,null,"1日当たり家族労働報酬",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A57))","v":16888.362301587298}]
[]
[null,"労働時間計",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A59))*$H$5/10","v":8.4},null,null,null,null,null,null,null,"労働時間計",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A59))*$V$5/10","v":33.6}]
[null,null,"うち家族労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A60))*$H$5/10","v":8.4},null,null,null,null,null,null,null,null,"うち家族労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A60))*$V$5/10","v":33.6}]
[null,null,"うち雇用労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A61))*$H$5/10","v":0},null,null,null,null,null,null,null,null,"うち雇用労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A61))*$V$5/10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"記入用"]
[null,null,null,null,null,null,"1月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A64))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"1月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A64))*$V$5/10","v":2.8},null,{"$f":"V64","v":2.8}]
[null,null,null,null,null,null,"1月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A65))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"1月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A65))*$V$5/10","v":2.8},null,2.8]
[null,null,null,null,null,null,"2月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A66))*$H$5/10","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,"2月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A66))*$V$5/10","v":3.2},null,3.2]
[null,null,null,null,null,null,"2月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A67))*$H$5/10","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,"2月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A67))*$V$5/10","v":3.6},null,3.6]
[null,null,null,null,null,null,"3月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A68))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A68))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"3月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A69))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A69))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"4月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A70))*$H$5/10","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,"4月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A70))*$V$5/10","v":0.4},null,0.4]
[null,null,null,null,null,null,"4月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A71))*$H$5/10","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,"4月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A71))*$V$5/10","v":0.4},null,0.4]
[null,null,null,null,null,null,"5月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A72))*$H$5/10","v":0.6},null,null,null,"※面積換算したもの",null,null,null,null,null,null,null,null,"5月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A72))*$V$5/10","v":2.4},null,2.4]
[null,null,null,null,null,null,"5月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A73))*$H$5/10","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,"5月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A73))*$V$5/10","v":2},null,2]
[null,null,null,null,null,null,"6月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A74))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A74))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"6月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A75))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A75))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A76))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A76))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A77))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A77))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A78))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A78))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A79))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A79))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A80))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A80))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A81))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A81))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A82))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A82))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A83))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A83))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"11月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A84))*$H$5/10","v":1.7},null,null,null,null,null,null,null,null,null,null,null,null,"11月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A84))*$V$5/10","v":6.8},null,6.8]
[null,null,null,null,null,null,"11月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A85))*$H$5/10","v":1.6},null,null,null,null,null,null,null,null,null,null,null,null,"11月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A85))*$V$5/10","v":6.4},null,6.4]
[null,null,null,null,null,null,"12月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A86))*$H$5/10","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,"12月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A86))*$V$5/10","v":2},null,2]
[null,null,null,null,null,null,"12月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A87))*$H$5/10","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,"12月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A87))*$V$5/10","v":0.8},null,0.8]
[null,null,null,null,null,null,"計",{"$f":"SUM(H64:H87)","v":8.4},null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"SUM(V64:V87)","v":33.6},null,33.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"1月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A90))*$H$5/10","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,"1月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A90))*$V$5/10","v":5.6},null,5.6]
[null,null,null,null,null,null,"2月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A91))*$H$5/10","v":1.7},null,null,null,null,null,null,null,null,null,null,null,null,"2月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A91))*$V$5/10","v":6.8},null,6.8]
[null,null,null,null,null,null,"3月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A92))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A92))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"4月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A93))*$H$5/10","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,"4月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A93))*$V$5/10","v":0.8},null,0.8]
[null,null,null,null,null,null,"5月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A94))*$H$5/10","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,null,"5月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A94))*$V$5/10","v":4.4000000000000004},null,4.4000000000000004]
[null,null,null,null,null,null,"6月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A95))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A95))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A96))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A96))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A97))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A97))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A98))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A98))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A99))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A99))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"11月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A100))*$H$5/10","v":3.3},null,null,null,null,null,null,null,null,null,null,null,null,"11月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A100))*$V$5/10","v":13.2},null,13.2]
[null,null,null,null,null,null,"12月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A101))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"12月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A101))*$V$5/10","v":2.8},null,2.8]
[null,null,null,null,null,null,"計",{"$f":"SUM(H90:H101)","v":8.4},null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"SUM(V90:V101)","v":33.6},null,33.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"検算→",{"$f":"IF(H88=H102,\"OK\",\"NG \")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,"検算→",{"$f":"IF(V88=V102,\"OK\",\"NG \")","v":"OK"},null,"OK"]

{"sheet":"品目シート④","index":6,"n_rows":104,"n_cols":33,"rows_kept":104,"cut":false,"hidden":false,"merged":[[50,15,50,20],[51,15,51,20],[50,9,50,10],[51,9,51,10],[57,1,57,6],[57,15,57,20],[54,1,54,6],[54,15,54,20],[55,1,55,6],[55,15,55,20],[56,1,56,6],[56,15,56,20],[39,17,39,20],[46,1,49,3],[46,15,49,17],[53,1,53,6],[53,15,53,20],[42,2,42,6],[42,16,42,20],[15,1,45,1],[15,2,41,2],[15,3,38,3],[15,15,45,15],[15,16,41,16],[15,17,38,17],[38,4,38,6],[38,18,38,20],[39,3,39,6],[12,1,12,6],[12,9,12,10],[12,15,12,20],[13,1,13,6],[13,15,13,20],[8,1,9,3],[8,15,9,17],[10,1,10,3],[10,15,10,17],[11,1,11,6],[11,15,11,20],[5,1,7,3],[5,15,7,17],[6,10,7,10],[1,1,1,7],[2,1,3,6],[3,9,3,21],[4,1,4,6],[4,15,4,20]]}
[]
[null,"基本シート※NO.面積入力後10aで自動計算"]
[null,"　　　　　　　　　   　　　作物名・作型等\n　項目",null,null,null,null,null,{"$f":"HPイメージ!D14","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"損益分岐点粗収入＝固定費÷（１－変動費比率）"]
[null,null,null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A3))","v":"小麦"},null,"計算シート",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　　　　　　　　　　　　＝固定費÷（１－変動費÷農業粗収入）"]
[null,"経営面積（a）",null,null,null,null,null,10,null,null,null,null,null,null,null,"経営面積（a）",null,null,null,null,null,{"$f":"HPイメージ!G14","v":40},null,null,null,"10a当たり"]
[null,"生産販売",null,null,"生産量",null,"kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))*$H$5/10","v":450},null,null,"青色セル",null,null,null,null,"生産販売",null,null,"生産量",null,"kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))*$V$5/10","v":1800},null,null,null,null,"売上(粗収益)",{"$f":"$V$12","v":298800},null,null,"変動比率"]
[null,null,null,null,"販売量",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A6))*$H$5/10","v":450},null,null,"↓\n入力可能シート",null,null,null,null,null,null,null,"販売量",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A6))*$V$5/10","v":1800},null,null,null,null,"固定費",{"$f":"$L$52","v":0},null,null,null,{"$f":"AB8/AB6*100","v":73.585367581436856},"%"]
[null,null,null,null,"単価",null,"円/kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},null,null,null,null,null,null,null,null,null,null,"単価",null,"円/kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},null,null,null,null,"変動費",{"$f":"$M$52*V5/H5","v":219873.07833333331},null,null,"損益分岐点粗収入"]
[null,"販売金額",null,null,"主産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A8))*$H$5/10","v":74700},null,null,null,"※固定費はそのまま",null,null,null,"販売金額",null,null,"主産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A8))*$V$5/10","v":298800},null,null,null,null,"経常利益",{"$f":"AB6-AB7-AB8","v":78926.921666666691},null,null,null,{"$f":"AB7/(1-(AB8/AB6))","v":0}]
[null,null,null,null,"副産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A9))*$H$5/10","v":0},null,null,null,"※変動費は面積換算し、計算シートに反映",null,null,null,null,null,null,"副産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A9))*$V$5/10","v":0}]
[null,"奨励金等",null,null,"奨励金・助成金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A10))","v":0},null,null,null,null,null,null,null,"奨励金等",null,null,"奨励金・助成金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A10))","v":0},null,null,null,"売上範囲",0,{"$f":"$AB$6","v":298800},null,"定数",{"$f":"AB8/AB6","v":0.73585367581436856}]
[null,"農業総収入",null,null,null,null,null,{"$f":"H9+H10","v":74700},null,null,null,null,null,null,null,"農業総収入",null,null,null,null,null,{"$f":"V9+V10","v":298800},null,null,null,"売上",0,{"$f":"$AB$6","v":298800},null,"切片",{"$f":"AB7","v":0}]
[null,"農業粗収益（販売経費差引後）",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A12))*$H$5/10","v":62188.5},null,"固定費と変動費の割合を記入",null,null,null,null,null,"農業粗収益（販売経費差引後）",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A12))*$V$5/10","v":248754},null,"結果・労働時間シート",null,"変動",{"$f":"$AB$7","v":0},{"$f":"AE11*AB6+AA13","v":219873.07833333334},null,"損益分岐点",{"$f":"AB7/(1-AE11)","v":0}]
[null,"手取り単価",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A13))","v":138.19666666666666},null,"↓","↓",null,null,null,null,"手取り単価",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A13))","v":138.19666666666666},null,null,null,"固定",{"$f":"$AB$7","v":0},{"$f":"$AB$7","v":0}]
[null,"[費　用]",null,null,null,null,null,null,null,"固定費％","変動費％","固定費","変動費","確認欄",null,"[費　用]",null,null,null,null,null,null,null,null,null,null,null,null,null,"現在の売上",null,{"$f":"$V$12","v":298800}]
[null,"全算入生産費","支払利子・支払地代算入生産費","副産物価格差引生産費","種苗費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A15))*$H$5/10","v":1630},null,0,1,{"$f":"H16*J16","v":0},{"$f":"H16*K16","v":1630},null,null,"全算入生産費","支払利子・支払地代算入生産費","副産物価格差引生産費","種苗費",null,null,{"$f":"L16+(M16*$V$5/$H$5)","v":6520},null,null,null,null,"限界利益率",{"$f":"((V13-AB8)/V13)*100","v":11.610234073287943},null,"損益分岐点安全余裕率",null,{"$f":"(AF15-AE13)/AF15","v":1}]
[null,null,null,null,"肥料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A16))*$H$5/10","v":8243},null,0,1,{"$f":"H17*J17","v":0},{"$f":"H17*K17","v":8243},null,null,null,null,null,"肥料費",null,null,32972,null,null,null,null,null,null,null,"利益予想",null,{"$f":"AF15*(1-(AB8/AB6))-AB7","v":78926.921666666676}]
[null,null,null,null,"素畜費・種付費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A17))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"素畜費・種付費",null,null,0]
[null,null,null,null,"飼料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A18))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"飼料費",null,null,0]
[null,null,null,null,"農薬・衛生費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A19))*$H$5/10","v":5364},null,0,1,0,5364,null,null,null,null,null,"農薬・衛生費",null,null,21456]
[null,null,null,null,"動力光熱費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A20))*$H$5/10","v":2093},null,0,1,0,2093,null,null,null,null,null,"動力光熱費",null,null,8372]
[null,null,null,null,"諸材料費・敷料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A21))*$H$5/10","v":120},null,0,1,0,120,null,null,null,null,null,"諸材料費・敷料費",null,null,480]
[null,null,null,null,"小農具費・作業衣料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A22))*$H$5/10","v":14.769583333333333},null,0,1,0,14.769583333333333,null,null,null,null,null,"小農具費・作業衣料費",null,null,59.078333333333333]
[null,null,null,null,"賃借料・料金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A23))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"賃借料・料金",null,null,0]
[null,null,null,null,"物件税・租税公課",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A24))*$H$5/10","v":791},null,0,1,0,791,null,null,null,null,null,"物件税・租税公課",null,null,3164]
[null,null,null,null,"保険共済費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A25))*$H$5/10","v":1571},null,0,1,0,1571,null,null,null,null,null,"保険共済費",null,null,6284]
[null,null,null,null,"土地改良水利費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A26))*$H$5/10","v":1500},null,0,1,0,1500,null,null,null,null,null,"土地改良水利費",null,null,6000]
[null,null,null,null,"修繕費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A27))*$H$5/10","v":2415},null,0,1,0,2415,null,null,null,null,null,"修繕費",null,null,9660]
[null,null,null,null,"減価償却費",null,null,{"$f":"SUM(H30:H33)","v":12309},null,null,null,{"$f":"SUM(L30:L33)","v":0},{"$f":"SUM(M30:M33)","v":12309},{"$f":"IF(H29=SUM(L29:M29),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"減価償却費",null,null,{"$f":"SUM(V30:V33)","v":49236}]
[null,null,null,null,"※","建物・施設",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A29))*$H$5/10","v":1350},null,0,1,{"$f":"H30*J30","v":0},{"$f":"H30*K30","v":1350},null,null,null,null,null,"※","建物・施設",null,{"$f":"L30+M30*$V$5/$H$5","v":5400}]
[null,null,null,null,"※","農機具",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A30))*$H$5/10","v":10959},null,0,1,0,10959,null,null,null,null,null,"※","農機具",null,{"$f":"L31+M31*$V$5/$H$5","v":43836}]
[null,null,null,null,"※","大植物（大動物）",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A31))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"※","大植物（大動物）",null,{"$f":"L32+M32*$V$5/$H$5","v":0}]
[null,null,null,null,"※","生産管理機器",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A32))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"※","生産管理機器",null,{"$f":"L33+M33*$V$5/$H$5","v":0}]
[null,null,null,null,"生産管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A33))*$H$5/10","v":125},null,0,1,0,125,null,null,null,null,null,"生産管理費",null,null,{"$f":"L34+M34*$V$5/$H$5","v":500}]
[null,null,null,null,"物財費計",null,null,{"$f":"SUM(H16:H29,H34)","v":36175.769583333335},null,null,null,{"$f":"SUM(L16:L29)+L34","v":0},{"$f":"SUM(M16:M29)+M34","v":36175.769583333335},{"$f":"IF(H35=SUM(L35:M35),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"物財費計",null,null,{"$f":"SUM(V16:V29,V34)","v":144703.07833333334}]
[null,null,null,null,"労働費",null,null,{"$f":"H37+H38","v":8190},null,null,null,{"$f":"SUM(L37:L38)","v":0},{"$f":"SUM(M37:M38)","v":8190},{"$f":"IF(H36=SUM(L36:M36),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"労働費",null,null,{"$f":"V37+V38","v":32760}]
[null,null,null,null,null,"雇用労働費",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A36))*$H$5/10","v":0},null,0,1,{"$f":"H37*J37","v":0},{"$f":"H37*K37","v":0},null,null,null,null,null,null,"雇用労働費",null,{"$f":"L37+M37*$V$5/$H$5","v":0}]
[null,null,null,null,null,"家族労働見積額",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A37))*$H$5/10","v":8190},null,0,1,0,8190,null,null,null,null,null,null,"家族労働見積額",null,{"$f":"L38+M38*$V$5/$H$5","v":32760}]
[null,null,null,null,"費用計",null,null,{"$f":"H35+H37","v":36175.769583333335},null,null,null,{"$f":"SUM(L35:L36)","v":0},{"$f":"SUM(M35+M37)","v":36175.769583333335},{"$f":"IF(H39=SUM(L39:M39),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"費用計",null,null,{"$f":"V35+V37","v":144703.07833333334}]
[null,null,null,"　副産物価格差引生産費",null,null,null,{"$f":"H39-H10","v":36175.769583333335},null,null,null,null,null,null,null,null,null,"　副産物価格差引生産費",null,null,null,{"$f":"V39-V10","v":144703.07833333334}]
[null,null,null,"　支払い利子",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A40))*$H$5/10","v":156},null,0,1,{"$f":"H41*J41","v":0},{"$f":"H41*K41","v":156},{"$f":"IF(H41=SUM(L41:M41),\"OK\",\"NG\")","v":"OK"},null,null,null,"　支払い利子",null,null,null,{"$f":"L41+M41*$V$5/$H$5","v":624}]
[null,null,null,"　支払い地代",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A41))*$H$5/10","v":6125},null,0,1,0,6125,{"$f":"IF(H42=SUM(L42:M42),\"OK\",\"NG\")","v":"OK"},null,null,null,"　支払い地代",null,null,null,{"$f":"L42+M42*$V$5/$H$5","v":24500}]
[null,null,"支払利子・支払地代参入生産費",null,null,null,null,{"$f":"H40+H41+H42","v":42456.769583333335},null,null,null,null,null,null,null,null,"支払利子・支払地代参入生産費",null,null,null,null,{"$f":"V40+V41+V42","v":169827.07833333334}]
[null,null,null,"自己資本利子",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A43))*$H$5/10","v":1125},null,0,1,{"$f":"H44*J44","v":0},{"$f":"H44*K44","v":1125},{"$f":"IF(H44=SUM(L44:M44),\"OK\",\"NG\")","v":"OK"},null,null,null,"自己資本利子",null,null,null,{"$f":"L44+M44*$V$5/$H$5","v":4500}]
[null,null,null,"自作地地代",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A44))*$H$5/10","v":875},null,0,1,0,{"$f":"H45*K45","v":875},{"$f":"IF(H45=SUM(L45:M45),\"OK\",\"NG\")","v":"OK"},null,null,null,"自作地地代",null,null,null,{"$f":"L45+M45*$V$5/$H$5","v":3500}]
[null,null,"　　全算入生産費",null,null,null,null,{"$f":"H43+H44+H45","v":44456.769583333335},null,null,null,null,null,null,null,null,"　　全算入生産費",null,null,null,null,{"$f":"V43+V44+V45","v":177827.07833333334}]
[null,"販売費及び\n一般管理費",null,null,"　選果出荷経費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A46))*$H$5/10","v":10350},null,0,1,{"$f":"H47*J47","v":0},{"$f":"H47*K47","v":10350},null,null,"販売費及び\n一般管理費",null,null,"　選果出荷経費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A46))*$V$5/10","v":41400}]
[null,null,null,null,"　運賃",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A47))*$H$5/10","v":0},null,null,1,0,0,null,null,null,null,null,"　運賃",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A47))*$V$5/10","v":0}]
[null,null,null,null,"　手数料",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A48))*$H$5/10","v":2161.5},null,null,1,0,2161.5,null,null,null,null,null,"　手数料",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A48))*$V$5/10","v":8646}]
[null,null,null,null,"　一般管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A49))*$H$5/10","v":0},null,null,1,0,0,null,null,null,null,null,"　一般管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A49))*$V$5/10","v":0}]
[null,null,null,null,"計",null,null,{"$f":"H47+H48+H49+H50","v":12511.5},null,"販売費及び一般管理費",null,{"$f":"L47+L48+L49+L50","v":0},{"$f":"M47+M48+M49+M50","v":12511.5},null,null,"販売費及び\n一般管理費",null,null,null,null,null,{"$f":"V47+V48+V49+V50","v":50046}]
[null,null,null,null,null,null,null,null,null,"経営費（固定費、変動費）",null,{"$f":"L39+L41+L42+L51","v":0},{"$f":"M39+M41+M42+M51","v":54968.269583333335},null,null,"経営費合計",null,null,null,null,null,{"$f":"V39+V41+V42+V51","v":219873.07833333334}]
[null,"[経営指標]",null,null,null,null,null,null,null,null,null,null,null,null,null,"[経営指標]"]
[null,"農業経営費（販売費及び一般管理費含む）",null,null,null,null,null,{"$f":"H35+H37+H41+H42+H51","v":54968.269583333335},null,null,null,null,null,null,null,"農業経営費（販売費及び一般管理費含む）",null,null,null,null,null,{"$f":"V35+V37+V41+V42+V51","v":219873.07833333334},null,"結果・労働時間シート"]
[null,"農業所得",null,null,null,null,null,{"$f":"H12-H54","v":19731.730416666665},null,null,null,null,null,null,null,"農業所得",null,null,null,null,null,{"$f":"V12-V54","v":78926.921666666662},null,"結果・労働時間シート"]
[null,"農業所得率（農業所得÷農業経営費×100）",null,null,null,null,null,{"$f":"(H55/H12)*100","v":26.414632418563137},null,null,null,null,null,null,null,"農業所得率（農業所得÷農業経営費×100）",null,null,null,null,null,{"$f":"(V55/V12)*100","v":26.414632418563137},null,"結果・労働時間シート"]
[null,"1日当たり農業所得",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A56))","v":18792.124206349203},null,null,null,null,null,null,null,"1日当たり農業所得",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A56))","v":18792.124206349203}]
[null,"1日当たり家族労働報酬",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A57))","v":16888.362301587298},null,null,null,null,null,null,null,"1日当たり家族労働報酬",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A57))","v":16888.362301587298}]
[]
[null,"労働時間計",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A59))*$H$5/10","v":8.4},null,null,null,null,null,null,null,"労働時間計",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A59))*$V$5/10","v":33.6}]
[null,null,"うち家族労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A60))*$H$5/10","v":8.4},null,null,null,null,null,null,null,null,"うち家族労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A60))*$V$5/10","v":33.6}]
[null,null,"うち雇用労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A61))*$H$5/10","v":0},null,null,null,null,null,null,null,null,"うち雇用労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A61))*$V$5/10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"記入用"]
[null,null,null,null,null,null,"1月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A64))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"1月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A64))*$V$5/10","v":2.8},null,{"$f":"V64","v":2.8}]
[null,null,null,null,null,null,"1月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A65))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"1月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A65))*$V$5/10","v":2.8},null,2.8]
[null,null,null,null,null,null,"2月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A66))*$H$5/10","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,"2月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A66))*$V$5/10","v":3.2},null,3.2]
[null,null,null,null,null,null,"2月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A67))*$H$5/10","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,"2月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A67))*$V$5/10","v":3.6},null,3.6]
[null,null,null,null,null,null,"3月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A68))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A68))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"3月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A69))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A69))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"4月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A70))*$H$5/10","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,"4月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A70))*$V$5/10","v":0.4},null,0.4]
[null,null,null,null,null,null,"4月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A71))*$H$5/10","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,"4月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A71))*$V$5/10","v":0.4},null,0.4]
[null,null,null,null,null,null,"5月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A72))*$H$5/10","v":0.6},null,null,null,"※面積換算したもの",null,null,null,null,null,null,null,null,"5月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A72))*$V$5/10","v":2.4},null,2.4]
[null,null,null,null,null,null,"5月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A73))*$H$5/10","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,"5月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A73))*$V$5/10","v":2},null,2]
[null,null,null,null,null,null,"6月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A74))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A74))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"6月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A75))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A75))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A76))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A76))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A77))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A77))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A78))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A78))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A79))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A79))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A80))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A80))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A81))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A81))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A82))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A82))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A83))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A83))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"11月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A84))*$H$5/10","v":1.7},null,null,null,null,null,null,null,null,null,null,null,null,"11月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A84))*$V$5/10","v":6.8},null,6.8]
[null,null,null,null,null,null,"11月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A85))*$H$5/10","v":1.6},null,null,null,null,null,null,null,null,null,null,null,null,"11月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A85))*$V$5/10","v":6.4},null,6.4]
[null,null,null,null,null,null,"12月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A86))*$H$5/10","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,"12月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A86))*$V$5/10","v":2},null,2]
[null,null,null,null,null,null,"12月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A87))*$H$5/10","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,"12月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A87))*$V$5/10","v":0.8},null,0.8]
[null,null,null,null,null,null,"計",{"$f":"SUM(H64:H87)","v":8.4},null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"SUM(V64:V87)","v":33.6},null,33.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"1月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A90))*$H$5/10","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,"1月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A90))*$V$5/10","v":5.6},null,5.6]
[null,null,null,null,null,null,"2月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A91))*$H$5/10","v":1.7},null,null,null,null,null,null,null,null,null,null,null,null,"2月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A91))*$V$5/10","v":6.8},null,6.8]
[null,null,null,null,null,null,"3月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A92))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A92))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"4月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A93))*$H$5/10","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,"4月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A93))*$V$5/10","v":0.8},null,0.8]
[null,null,null,null,null,null,"5月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A94))*$H$5/10","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,null,"5月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A94))*$V$5/10","v":4.4000000000000004},null,4.4000000000000004]
[null,null,null,null,null,null,"6月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A95))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A95))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A96))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A96))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A97))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A97))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A98))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A98))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A99))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A99))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"11月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A100))*$H$5/10","v":3.3},null,null,null,null,null,null,null,null,null,null,null,null,"11月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A100))*$V$5/10","v":13.2},null,13.2]
[null,null,null,null,null,null,"12月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A101))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"12月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A101))*$V$5/10","v":2.8},null,2.8]
[null,null,null,null,null,null,"計",{"$f":"SUM(H90:H101)","v":8.4},null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"SUM(V90:V101)","v":33.6},null,33.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"検算→",{"$f":"IF(H88=H102,\"OK\",\"NG \")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,"検算→",{"$f":"IF(V88=V102,\"OK\",\"NG \")","v":"OK"},null,"OK"]

{"sheet":"品目シート⑤","index":7,"n_rows":104,"n_cols":33,"rows_kept":104,"cut":false,"hidden":false,"merged":[[50,9,50,10],[51,9,51,10],[51,15,51,20],[57,1,57,6],[57,15,57,20],[54,1,54,6],[54,15,54,20],[55,1,55,6],[55,15,55,20],[56,1,56,6],[56,15,56,20],[39,17,39,20],[46,1,49,3],[46,15,49,17],[53,1,53,6],[53,15,53,20],[42,2,42,6],[42,16,42,20],[15,1,45,1],[15,2,41,2],[15,3,38,3],[15,15,45,15],[15,16,41,16],[15,17,38,17],[38,4,38,6],[38,18,38,20],[39,3,39,6],[12,1,12,6],[12,9,12,10],[12,15,12,20],[13,1,13,6],[13,15,13,20],[8,1,9,3],[8,15,9,17],[10,1,10,3],[10,15,10,17],[11,1,11,6],[11,15,11,20],[5,1,7,3],[5,15,7,17],[6,10,7,10],[1,1,1,7],[2,1,3,6],[3,9,3,21],[4,1,4,6],[4,15,4,20]]}
[]
[null,"基本シート※NO.面積入力後10aで自動計算"]
[null,"　　　　　　　　　   　　　作物名・作型等\n　項目",null,null,null,null,null,{"$f":"HPイメージ!D16","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"損益分岐点粗収入＝固定費÷（１－変動費比率）"]
[null,null,null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A3))","v":"小麦"},null,"計算シート",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"　　　　　　　　　　　　＝固定費÷（１－変動費÷農業粗収入）"]
[null,"経営面積（a）",null,null,null,null,null,10,null,null,null,null,null,null,null,"経営面積（a）",null,null,null,null,null,{"$f":"HPイメージ!G16","v":40},null,null,null,"10a当たり"]
[null,"生産販売",null,null,"生産量",null,"kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))*$H$5/10","v":450},null,null,"青色セル",null,null,null,null,"生産販売",null,null,"生産量",null,"kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A5))*$V$5/10","v":1800},null,null,null,null,"売上(粗収益)",{"$f":"$V$12","v":298800},null,null,"変動比率"]
[null,null,null,null,"販売量",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A6))*$H$5/10","v":450},null,null,"↓\n入力可能シート",null,null,null,null,null,null,null,"販売量",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A6))*$V$5/10","v":1800},null,null,null,null,"固定費",{"$f":"$L$52","v":0},null,null,null,{"$f":"AB8/AB6*100","v":73.585367581436856},"%"]
[null,null,null,null,"単価",null,"円/kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},null,null,null,null,null,null,null,null,null,null,"単価",null,"円/kg・本・頭",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A7))","v":166},null,null,null,null,"変動費",{"$f":"$M$52*V5/H5","v":219873.07833333331},null,null,"損益分岐点粗収入"]
[null,"販売金額",null,null,"主産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A8))*$H$5/10","v":74700},null,null,null,"※固定費はそのまま",null,null,null,"販売金額",null,null,"主産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A8))*$V$5/10","v":298800},null,null,null,null,"経常利益",{"$f":"AB6-AB7-AB8","v":78926.921666666691},null,null,null,{"$f":"AB7/(1-(AB8/AB6))","v":0}]
[null,null,null,null,"副産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A9))*$H$5/10","v":0},null,null,null,"※変動費は面積換算し、計算シートに反映",null,null,null,null,null,null,"副産物",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A9))*$V$5/10","v":0}]
[null,"奨励金等",null,null,"奨励金・助成金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A10))","v":0},null,null,null,null,null,null,null,"奨励金等",null,null,"奨励金・助成金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A10))","v":0},null,null,null,"売上範囲",0,{"$f":"$AB$6","v":298800},null,"定数",{"$f":"AB8/AB6","v":0.73585367581436856}]
[null,"農業総収入",null,null,null,null,null,{"$f":"H9+H10","v":74700},null,null,null,null,null,null,null,"農業総収入",null,null,null,null,null,{"$f":"V9+V10","v":298800},null,null,null,"売上",0,{"$f":"$AB$6","v":298800},null,"切片",{"$f":"AB7","v":0}]
[null,"農業粗収益（販売経費差引後）",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A12))*$H$5/10","v":62188.5},null,"固定費と変動費の割合を記入",null,null,null,null,null,"農業粗収益（販売経費差引後）",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A12))*$V$5/10","v":248754},null,"結果・労働時間シート",null,"変動",{"$f":"$AB$7","v":0},{"$f":"AE11*AB6+AA13","v":219873.07833333334},null,"損益分岐点",{"$f":"AB7/(1-AE11)","v":0}]
[null,"手取り単価",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A13))","v":138.19666666666666},null,"↓","↓",null,null,null,null,"手取り単価",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A13))","v":138.19666666666666},null,null,null,"固定",{"$f":"$AB$7","v":0},{"$f":"$AB$7","v":0}]
[null,"[費　用]",null,null,null,null,null,null,null,"固定費％","変動費％","固定費","変動費","確認欄",null,"[費　用]",null,null,null,null,null,null,null,null,null,null,null,null,null,"現在の売上",null,{"$f":"$V$12","v":298800}]
[null,"全算入生産費","支払利子・支払地代算入生産費","副産物価格差引生産費","種苗費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A15))*$H$5/10","v":1630},null,0,1,{"$f":"H16*J16","v":0},{"$f":"H16*K16","v":1630},null,null,"全算入生産費","支払利子・支払地代算入生産費","副産物価格差引生産費","種苗費",null,null,{"$f":"L16+(M16*$V$5/$H$5)","v":6520},null,null,null,null,"限界利益率",{"$f":"((V13-AB8)/V13)*100","v":11.610234073287943},null,"損益分岐点安全余裕率",null,{"$f":"(AF15-AE13)/AF15","v":1}]
[null,null,null,null,"肥料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A16))*$H$5/10","v":8243},null,0,1,{"$f":"H17*J17","v":0},{"$f":"H17*K17","v":8243},null,null,null,null,null,"肥料費",null,null,32972,null,null,null,null,null,null,null,"利益予想",null,{"$f":"AF15*(1-(AB8/AB6))-AB7","v":78926.921666666676}]
[null,null,null,null,"素畜費・種付費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A17))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"素畜費・種付費",null,null,0]
[null,null,null,null,"飼料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A18))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"飼料費",null,null,0]
[null,null,null,null,"農薬・衛生費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A19))*$H$5/10","v":5364},null,0,1,0,5364,null,null,null,null,null,"農薬・衛生費",null,null,21456]
[null,null,null,null,"動力光熱費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A20))*$H$5/10","v":2093},null,0,1,0,2093,null,null,null,null,null,"動力光熱費",null,null,8372]
[null,null,null,null,"諸材料費・敷料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A21))*$H$5/10","v":120},null,0,1,0,120,null,null,null,null,null,"諸材料費・敷料費",null,null,480]
[null,null,null,null,"小農具費・作業衣料費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A22))*$H$5/10","v":14.769583333333333},null,0,1,0,14.769583333333333,null,null,null,null,null,"小農具費・作業衣料費",null,null,59.078333333333333]
[null,null,null,null,"賃借料・料金",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A23))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"賃借料・料金",null,null,0]
[null,null,null,null,"物件税・租税公課",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A24))*$H$5/10","v":791},null,0,1,0,791,null,null,null,null,null,"物件税・租税公課",null,null,3164]
[null,null,null,null,"保険共済費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A25))*$H$5/10","v":1571},null,0,1,0,1571,null,null,null,null,null,"保険共済費",null,null,6284]
[null,null,null,null,"土地改良水利費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A26))*$H$5/10","v":1500},null,0,1,0,1500,null,null,null,null,null,"土地改良水利費",null,null,6000]
[null,null,null,null,"修繕費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A27))*$H$5/10","v":2415},null,0,1,0,2415,null,null,null,null,null,"修繕費",null,null,9660]
[null,null,null,null,"減価償却費",null,null,{"$f":"SUM(H30:H33)","v":12309},null,null,null,{"$f":"SUM(L30:L33)","v":0},{"$f":"SUM(M30:M33)","v":12309},{"$f":"IF(H29=SUM(L29:M29),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"減価償却費",null,null,{"$f":"SUM(V30:V33)","v":49236}]
[null,null,null,null,"※","建物・施設",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A29))*$H$5/10","v":1350},null,0,1,{"$f":"H30*J30","v":0},{"$f":"H30*K30","v":1350},null,null,null,null,null,"※","建物・施設",null,{"$f":"L30+M30*$V$5/$H$5","v":5400}]
[null,null,null,null,"※","農機具",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A30))*$H$5/10","v":10959},null,0,1,0,10959,null,null,null,null,null,"※","農機具",null,{"$f":"L31+M31*$V$5/$H$5","v":43836}]
[null,null,null,null,"※","大植物（大動物）",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A31))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"※","大植物（大動物）",null,{"$f":"L32+M32*$V$5/$H$5","v":0}]
[null,null,null,null,"※","生産管理機器",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A32))*$H$5/10","v":0},null,0,1,0,0,null,null,null,null,null,"※","生産管理機器",null,{"$f":"L33+M33*$V$5/$H$5","v":0}]
[null,null,null,null,"生産管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A33))*$H$5/10","v":125},null,0,1,0,125,null,null,null,null,null,"生産管理費",null,null,{"$f":"L34+M34*$V$5/$H$5","v":500}]
[null,null,null,null,"物財費計",null,null,{"$f":"SUM(H16:H29,H34)","v":36175.769583333335},null,null,null,{"$f":"SUM(L16:L29)+L34","v":0},{"$f":"SUM(M16:M29)+M34","v":36175.769583333335},{"$f":"IF(H35=SUM(L35:M35),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"物財費計",null,null,{"$f":"SUM(V16:V29,V34)","v":144703.07833333334}]
[null,null,null,null,"労働費",null,null,{"$f":"H37+H38","v":8190},null,null,null,{"$f":"SUM(L37:L38)","v":0},{"$f":"SUM(M37:M38)","v":8190},{"$f":"IF(H36=SUM(L36:M36),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"労働費",null,null,{"$f":"V37+V38","v":32760}]
[null,null,null,null,null,"雇用労働費",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A36))*$H$5/10","v":0},null,0,1,{"$f":"H37*J37","v":0},{"$f":"H37*K37","v":0},null,null,null,null,null,null,"雇用労働費",null,{"$f":"L37+M37*$V$5/$H$5","v":0}]
[null,null,null,null,null,"家族労働見積額",null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A37))*$H$5/10","v":8190},null,0,1,0,8190,null,null,null,null,null,null,"家族労働見積額",null,{"$f":"L38+M38*$V$5/$H$5","v":32760}]
[null,null,null,null,"費用計",null,null,{"$f":"H35+H37","v":36175.769583333335},null,null,null,{"$f":"SUM(L35:L36)","v":0},{"$f":"SUM(M35+M37)","v":36175.769583333335},{"$f":"IF(H39=SUM(L39:M39),\"OK\",\"NG\")","v":"OK"},null,null,null,null,"費用計",null,null,{"$f":"V35+V37","v":144703.07833333334}]
[null,null,null,"　副産物価格差引生産費",null,null,null,{"$f":"H39-H10","v":36175.769583333335},null,null,null,null,null,null,null,null,null,"　副産物価格差引生産費",null,null,null,{"$f":"V39-V10","v":144703.07833333334}]
[null,null,null,"　支払い利子",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A40))*$H$5/10","v":156},null,0,1,{"$f":"H41*J41","v":0},{"$f":"H41*K41","v":156},{"$f":"IF(H41=SUM(L41:M41),\"OK\",\"NG\")","v":"OK"},null,null,null,"　支払い利子",null,null,null,{"$f":"L41+M41*$V$5/$H$5","v":624}]
[null,null,null,"　支払い地代",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A41))*$H$5/10","v":6125},null,0,1,0,6125,{"$f":"IF(H42=SUM(L42:M42),\"OK\",\"NG\")","v":"OK"},null,null,null,"　支払い地代",null,null,null,{"$f":"L42+M42*$V$5/$H$5","v":24500}]
[null,null,"支払利子・支払地代参入生産費",null,null,null,null,{"$f":"H40+H41+H42","v":42456.769583333335},null,null,null,null,null,null,null,null,"支払利子・支払地代参入生産費",null,null,null,null,{"$f":"V40+V41+V42","v":169827.07833333334}]
[null,null,null,"自己資本利子",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A43))*$H$5/10","v":1125},null,0,1,{"$f":"H44*J44","v":0},{"$f":"H44*K44","v":1125},{"$f":"IF(H44=SUM(L44:M44),\"OK\",\"NG\")","v":"OK"},null,null,null,"自己資本利子",null,null,null,{"$f":"L44+M44*$V$5/$H$5","v":4500}]
[null,null,null,"自作地地代",null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A44))*$H$5/10","v":875},null,0,1,0,{"$f":"H45*K45","v":875},{"$f":"IF(H45=SUM(L45:M45),\"OK\",\"NG\")","v":"OK"},null,null,null,"自作地地代",null,null,null,{"$f":"L45+M45*$V$5/$H$5","v":3500}]
[null,null,"　　全算入生産費",null,null,null,null,{"$f":"H43+H44+H45","v":44456.769583333335},null,null,null,null,null,null,null,null,"　　全算入生産費",null,null,null,null,{"$f":"V43+V44+V45","v":177827.07833333334}]
[null,"販売費及び\n一般管理費",null,null,"　選果出荷経費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A46))*$H$5/10","v":10350},null,null,1,{"$f":"H47*J47","v":0},{"$f":"H47*K47","v":10350},null,null,"販売費及び\n一般管理費",null,null,"　選果出荷経費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A46))*$V$5/10","v":41400}]
[null,null,null,null,"　運賃",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A47))*$H$5/10","v":0},null,null,1,0,0,null,null,null,null,null,"　運賃",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A47))*$V$5/10","v":0}]
[null,null,null,null,"　手数料",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A48))*$H$5/10","v":2161.5},null,null,1,0,2161.5,null,null,null,null,null,"　手数料",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A48))*$V$5/10","v":8646}]
[null,null,null,null,"　一般管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A49))*$H$5/10","v":0},null,null,1,0,0,null,null,null,null,null,"　一般管理費",null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A49))*$V$5/10","v":0}]
[null,null,null,null,"計",null,null,{"$f":"H47+H48+H49+H50","v":12511.5},null,"販売費及び一般管理費",null,{"$f":"L47+L48+L49+L50","v":0},{"$f":"M47+M48+M49+M50","v":12511.5},null,null,null,null,null,"計",null,null,{"$f":"V47+V48+V49+V50","v":50046}]
[null,null,null,null,null,null,null,null,null,"経営費（固定費、変動費）",null,{"$f":"L39+L41+L42+L51","v":0},{"$f":"M39+M41+M42+M51","v":54968.269583333335},null,null,"経営費合計",null,null,null,null,null,{"$f":"V39+V41+V42+V51","v":219873.07833333334}]
[null,"[経営指標]",null,null,null,null,null,null,null,null,null,null,null,null,null,"[経営指標]"]
[null,"農業経営費（販売費及び一般管理費含む）",null,null,null,null,null,{"$f":"H35+H37+H41+H42+H51","v":54968.269583333335},null,null,null,null,null,null,null,"農業経営費（販売費及び一般管理費含む）",null,null,null,null,null,{"$f":"V35+V37+V41+V42+V51","v":219873.07833333334},null,"結果・労働時間シート"]
[null,"農業所得",null,null,null,null,null,{"$f":"H12-H54","v":19731.730416666665},null,null,null,null,null,null,null,"農業所得",null,null,null,null,null,{"$f":"V12-V54","v":78926.921666666662},null,"結果・労働時間シート"]
[null,"農業所得率（農業所得÷農業経営費×100）",null,null,null,null,null,{"$f":"(H55/H12)*100","v":26.414632418563137},null,null,null,null,null,null,null,"農業所得率（農業所得÷農業経営費×100）",null,null,null,null,null,{"$f":"(V55/V12)*100","v":26.414632418563137},null,"結果・労働時間シート"]
[null,"1日当たり農業所得",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A56))","v":18792.124206349203},null,null,null,null,null,null,null,"1日当たり農業所得",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A56))","v":18792.124206349203}]
[null,"1日当たり家族労働報酬",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A57))","v":16888.362301587298},null,null,null,null,null,null,null,"1日当たり家族労働報酬",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A57))","v":16888.362301587298}]
[]
[null,"労働時間計",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A59))*$H$5/10","v":8.4},null,null,null,null,null,null,null,"労働時間計",null,null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A59))*$V$5/10","v":33.6}]
[null,null,"うち家族労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A60))*$H$5/10","v":8.4},null,null,null,null,null,null,null,null,"うち家族労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A60))*$V$5/10","v":33.6}]
[null,null,"うち雇用労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A61))*$H$5/10","v":0},null,null,null,null,null,null,null,null,"うち雇用労働時間",null,null,null,null,{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A61))*$V$5/10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"記入用"]
[null,null,null,null,null,null,"1月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A64))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"1月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A64))*$V$5/10","v":2.8},null,{"$f":"V64","v":2.8}]
[null,null,null,null,null,null,"1月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A65))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"1月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A65))*$V$5/10","v":2.8},null,2.8]
[null,null,null,null,null,null,"2月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A66))*$H$5/10","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,"2月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A66))*$V$5/10","v":3.2},null,3.2]
[null,null,null,null,null,null,"2月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A67))*$H$5/10","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,"2月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A67))*$V$5/10","v":3.6},null,3.6]
[null,null,null,null,null,null,"3月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A68))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A68))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"3月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A69))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A69))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"4月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A70))*$H$5/10","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,"4月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A70))*$V$5/10","v":0.4},null,0.4]
[null,null,null,null,null,null,"4月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A71))*$H$5/10","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,"4月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A71))*$V$5/10","v":0.4},null,0.4]
[null,null,null,null,null,null,"5月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A72))*$H$5/10","v":0.6},null,null,null,"※面積換算したもの",null,null,null,null,null,null,null,null,"5月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A72))*$V$5/10","v":2.4},null,2.4]
[null,null,null,null,null,null,"5月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A73))*$H$5/10","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,"5月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A73))*$V$5/10","v":2},null,2]
[null,null,null,null,null,null,"6月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A74))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A74))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"6月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A75))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A75))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A76))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A76))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A77))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A77))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A78))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A78))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A79))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A79))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A80))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A80))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A81))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A81))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A82))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A82))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A83))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A83))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"11月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A84))*$H$5/10","v":1.7},null,null,null,null,null,null,null,null,null,null,null,null,"11月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A84))*$V$5/10","v":6.8},null,6.8]
[null,null,null,null,null,null,"11月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A85))*$H$5/10","v":1.6},null,null,null,null,null,null,null,null,null,null,null,null,"11月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A85))*$V$5/10","v":6.4},null,6.4]
[null,null,null,null,null,null,"12月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A86))*$H$5/10","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,"12月上半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A86))*$V$5/10","v":2},null,2]
[null,null,null,null,null,null,"12月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A87))*$H$5/10","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,"12月下半月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A87))*$V$5/10","v":0.8},null,0.8]
[null,null,null,null,null,null,"計",{"$f":"SUM(H64:H87)","v":8.4},null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"SUM(V64:V87)","v":33.6},null,33.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"1月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A90))*$H$5/10","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,"1月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A90))*$V$5/10","v":5.6},null,5.6]
[null,null,null,null,null,null,"2月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A91))*$H$5/10","v":1.7},null,null,null,null,null,null,null,null,null,null,null,null,"2月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A91))*$V$5/10","v":6.8},null,6.8]
[null,null,null,null,null,null,"3月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A92))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"3月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A92))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"4月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A93))*$H$5/10","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,"4月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A93))*$V$5/10","v":0.8},null,0.8]
[null,null,null,null,null,null,"5月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A94))*$H$5/10","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,null,"5月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A94))*$V$5/10","v":4.4000000000000004},null,4.4000000000000004]
[null,null,null,null,null,null,"6月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A95))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"6月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A95))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"7月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A96))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"7月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A96))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"8月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A97))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"8月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A97))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"9月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A98))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"9月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A98))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"10月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A99))*$H$5/10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"10月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A99))*$V$5/10","v":0},null,0]
[null,null,null,null,null,null,"11月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A100))*$H$5/10","v":3.3},null,null,null,null,null,null,null,null,null,null,null,null,"11月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A100))*$V$5/10","v":13.2},null,13.2]
[null,null,null,null,null,null,"12月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A101))*$H$5/10","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,"12月",{"$f":"IF(H$3=\"\",\"\",HLOOKUP(H$3,経営指標DATA!$H$2:$EP$109,経営指標DATA!$A101))*$V$5/10","v":2.8},null,2.8]
[null,null,null,null,null,null,"計",{"$f":"SUM(H90:H101)","v":8.4},null,null,null,null,null,null,null,null,null,null,null,null,"計",{"$f":"SUM(V90:V101)","v":33.6},null,33.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"検算→",{"$f":"IF(H88=H102,\"OK\",\"NG \")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,"検算→",{"$f":"IF(V88=V102,\"OK\",\"NG \")","v":"OK"},null,"OK"]

{"sheet":"減価償却費（入力シート）","index":8,"n_rows":24,"n_cols":17,"rows_kept":24,"cut":false,"hidden":false,"merged":[[23,12,23,16],[2,12,2,16],[2,2,3,2],[4,1,9,1],[10,1,19,1],[20,1,20,2],[2,7,2,11]]}
[]
[null,"減価償却費試算表"]
[null,null,"種類・規模","購入時価格","法定耐用","算定耐用","減価償却費","割合（計100％）",null,null,null,null,"金額"]
[null,null,null,"（Ａ）","年数 （B）","年数 （Ｃ）","（A）/（C）","品目①","品目②","品目③","品目④","品目⑤","品目①","品目②","品目③","品目④","品目⑤"]
[null,"建\n物\n・\n施\n設","農舎",5900000,24,30,{"$f":"D5/F5","v":196666.66666666666},0.2,0.2,0.2,0.4,0,{"$f":"$G5*H5","v":39333.333333333336},{"$f":"$G5*I5","v":39333.333333333336},{"$f":"$G5*J5","v":39333.333333333336},78666.666666666672,0]
[null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"$G6*H6","v":0},0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"小計",{"$f":"SUM(D5:D9)","v":5900000},null,null,{"$f":"SUM(G5:G9)","v":196666.66666666666},null,null,null,null,null,{"$f":"SUM(M5:M9)","v":39333.333333333336},{"$f":"SUM(N5:N9)","v":39333.333333333336},{"$f":"SUM(O5:O9)","v":39333.333333333336},{"$f":"SUM(P5:P9)","v":78666.666666666672},{"$f":"SUM(Q5:Q9)","v":0}]
[null,"農\n機\n具","は種機（育苗用）",250000,7,11,{"$f":"D11/F11","v":22727.272727272728},0.2,0.2,0.2,0.4,0.4,{"$f":"$G11*H11","v":4545.454545454546},{"$f":"$G11*I11","v":4545.454545454546},{"$f":"$G11*J11","v":4545.454545454546},9090.9090909090919,9090.9090909090919]
[null,null,"田植機",1400000,7,11,127272.72727272728,0.2,0.2,0.2,0.4,0.4,{"$f":"$G12*H12","v":25454.545454545456},25454.545454545456,25454.545454545456,50909.090909090912,50909.090909090912]
[null,null,"コンバイン",2400000,7,11,218181.81818181818,0.2,0.2,0.2,0.4,0.4,43636.36363636364,43636.36363636364,43636.36363636364,87272.727272727279,87272.727272727279]
[null,null,"トラック",1800000,5,8,225000,0.2,0.2,0.2,0.4,0.4,45000,45000,45000,90000,90000]
[null,null,"トラクター・",3000000,7,11,272727.27272727271,0.2,0.2,0.2,0.4,0.4,54545.454545454544,54545.454545454544,54545.454545454544,109090.90909090909,109090.90909090909]
[null,null,"ロータリー",700000,7,11,63636.36363636364,0.2,0.2,0.2,0.4,0.4,12727.272727272728,12727.272727272728,12727.272727272728,25454.545454545456,25454.545454545456]
[null,null,"ライムソワー",300000,7,11,27272.727272727272,0.2,0.2,0.2,0.4,0.4,5454.545454545455,5454.545454545455,5454.545454545455,10909.09090909091,10909.09090909091]
[null,null,"動力噴霧器",500000,7,11,45454.545454545456,0.2,0.2,0.2,0.4,0.4,9090.9090909090919,9090.9090909090919,9090.9090909090919,18181.818181818184,18181.818181818184]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"小計",{"$f":"SUM(D11:D19)","v":10350000},null,null,{"$f":"SUM(G11:G19)","v":1002272.7272727272},null,null,null,null,null,{"$f":"SUM(M11:M19)","v":200454.54545454544},{"$f":"SUM(N11:N19)","v":200454.54545454544},{"$f":"SUM(O11:O19)","v":200454.54545454544},10350000,10350001]
[null,"合計",null,{"$f":"D10+D20","v":16250000},null,null,{"$f":"G10+G20","v":1198939.3939393938},null,null,null,null,null,{"$f":"M10+M20","v":239787.87878787878},{"$f":"N10+N20","v":239787.87878787878},{"$f":"O10+O20","v":239787.87878787878},{"$f":"P10+P20","v":10428666.666666666},{"$f":"Q10+Q20","v":10350001}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"それぞれのシート内に転記することで、計算に反映可能"]

{"sheet":"結果・労働時間","index":9,"n_rows":32,"n_cols":24,"rows_kept":32,"cut":false,"hidden":false,"merged":[[1,23,5,23],[5,10,5,11],[4,10,4,11],[3,10,3,11],[9,10,9,11],[8,10,8,11],[7,10,7,11],[6,10,6,11],[1,22,3,22],[1,21,4,21],[1,20,4,20],[30,13,30,14],[13,1,13,11],[1,1,2,11],[2,19,3,19],[2,18,3,18],[2,17,3,17],[2,16,3,16],[2,15,3,15],[2,14,3,14],[30,3,30,4]]}
[]
[null,"結果集計",null,null,null,null,null,null,null,null,null,null,null,null,null,"作目1","作目2","作目3","作目4","作目5","合計\n※経営指標\nから算出","労働限界\n※労働時間\nの設定転記","労働時間の余剰","月ごと"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"作目名",{"$f":"品目シート①!$H4","v":"小麦"},{"$f":"品目シート②!$H4","v":"小麦"},{"$f":"品目シート③!$H4","v":"小麦"},{"$f":"品目シート④!$H4","v":"小麦"},{"$f":"品目シート⑤!$H4","v":"小麦"}]
[null,"種類","コード番号","作目名","規模面積頭羽数","粗収入","経営費","農業所得","所得率","労働時間","時間／単位(10ａ等)"]
[null,1,{"$f":"品目シート①!$H$3","v":5},{"$f":"品目シート①!$H$4","v":"小麦"},{"$f":"品目シート①!$V$5","v":40},{"$f":"品目シート①!$V$12","v":298800},{"$f":"品目シート①!$V$54","v":219873.07833333334},{"$f":"品目シート①!$V$55","v":78926.921666666662},{"$f":"品目シート①!$V$56","v":26.414632418563137},{"$f":"$P$31","v":33.6},{"$f":"J5/(結果・労働時間!E5/10)","v":8.4},null,null,null,"面積(a)",{"$f":"品目シート①!$H5","v":10},{"$f":"品目シート②!$H5","v":10},{"$f":"品目シート③!$H5","v":10},{"$f":"品目シート④!$H5","v":10},{"$f":"品目シート⑤!$H5","v":10},null,null,"＋余り"]
[null,2,{"$f":"品目シート②!$H$3","v":5},{"$f":"品目シート②!$H$4","v":"小麦"},{"$f":"品目シート②!$V$5","v":40},{"$f":"品目シート②!$V$12","v":298800},{"$f":"品目シート②!$V$54","v":219873.07833333334},{"$f":"品目シート②!$V$55","v":78926.921666666662},{"$f":"品目シート②!$V$56","v":26.414632418563137},{"$f":"$Q$31","v":33.6},{"$f":"J6/(結果・労働時間!E6/10)","v":8.4},null,null,null,"×指標値",{"$f":"P5/10","v":1},{"$f":"Q5/10","v":1},1,1,1,"合計","労働限界","－不足"]
[null,3,{"$f":"品目シート③!$H$3","v":5},{"$f":"品目シート③!$H$4","v":"小麦"},{"$f":"品目シート③!$V$5","v":40},{"$f":"品目シート③!$V$12","v":298800},{"$f":"品目シート③!$V$54","v":219873.07833333334},{"$f":"品目シート③!$V$55","v":78926.921666666662},{"$f":"品目シート③!$V$56","v":26.414632418563137},{"$f":"$R$31","v":33.6},{"$f":"J7/(結果・労働時間!E7/10)","v":8.4},null,null,"１月","上期",{"$f":"品目シート①!$X64","v":2.8},{"$f":"品目シート②!$X64","v":2.8},{"$f":"品目シート③!$X64","v":2.8},{"$f":"品目シート④!$X64","v":2.8},{"$f":"品目シート⑤!$X64","v":2.8},{"$f":"SUM(P7:T7)","v":14},{"$f":"L19/2","v":378},{"$f":"V7-U7","v":364}]
[null,4,{"$f":"品目シート④!$H$3","v":5},{"$f":"品目シート④!$H$4","v":"小麦"},{"$f":"品目シート④!$V$5","v":40},{"$f":"品目シート④!$V$12","v":298800},{"$f":"品目シート④!$V$54","v":219873.07833333334},{"$f":"品目シート④!$V$55","v":78926.921666666662},{"$f":"品目シート④!$V$56","v":26.414632418563137},{"$f":"$S$31","v":33.6},{"$f":"J8/(結果・労働時間!E8/10)","v":8.4},null,null,null,"下期",{"$f":"品目シート①!$X65","v":2.8},{"$f":"品目シート②!$X65","v":2.8},{"$f":"品目シート③!$X65","v":2.8},{"$f":"品目シート④!$X65","v":2.8},{"$f":"品目シート⑤!$X65","v":2.8},{"$f":"SUM(P8:T8)","v":14},{"$f":"L19/2","v":378},{"$f":"V8-U8","v":364},{"$f":"W7+W8","v":728}]
[null,5,{"$f":"品目シート⑤!$H$3","v":5},{"$f":"品目シート⑤!$H$4","v":"小麦"},{"$f":"品目シート⑤!$V$5","v":40},{"$f":"品目シート⑤!$V$12","v":298800},{"$f":"品目シート⑤!$V$54","v":219873.07833333334},{"$f":"品目シート⑤!$V$55","v":78926.921666666662},{"$f":"品目シート⑤!$V$56","v":26.414632418563137},{"$f":"$T$31","v":33.6},{"$f":"J9/(結果・労働時間!E9/10)","v":8.4},null,null,"２月","上期",{"$f":"品目シート①!$X66","v":3.2},{"$f":"品目シート②!$X66","v":3.2},{"$f":"品目シート③!$X66","v":3.2},{"$f":"品目シート④!$X66","v":3.2},{"$f":"品目シート⑤!$X66","v":3.2},16,{"$f":"L20/2","v":576},560]
[null,"計",null,null,{"$f":"SUMIF(E5:E9,\"<>#N/A\")","v":200},{"$f":"SUMIF(F5:F9,\"<>#N/A\")","v":1494000},{"$f":"SUMIF(G5:G9,\"<>#N/A\")","v":1099365.3916666666},394634.60833333328,{"$f":"H10/F10*100","v":26.414632418563137},168,{"$f":"SUMIF(K5:K9,\"<>#N/A\")","v":42},null,null,null,"下期",{"$f":"品目シート①!$X67","v":3.6},{"$f":"品目シート②!$X67","v":3.6},{"$f":"品目シート③!$X67","v":3.6},{"$f":"品目シート④!$X67","v":3.6},{"$f":"品目シート⑤!$X67","v":3.6},18,{"$f":"L20/2","v":576},558,{"$f":"W9+W10","v":1118}]
[null,null,null,null,null,"常雇用賃金加算額",{"$f":"K32","v":0},{"$f":"H10-G11","v":394634.60833333328},null,null,null,null,null,"３月","上期",{"$f":"品目シート①!$X68","v":0},{"$f":"品目シート②!$X68","v":0},{"$f":"品目シート③!$X68","v":0},{"$f":"品目シート④!$X68","v":0},{"$f":"品目シート⑤!$X68","v":0},0,{"$f":"L21/2","v":648},648]
[null,null,null,null,null,"臨時雇用賃金加算額",{"$f":"J32","v":0},{"$f":"H11-G12","v":394634.60833333328},"経営全体農業所得額",null,null,null,null,null,"下期",{"$f":"品目シート①!$X69","v":0},{"$f":"品目シート②!$X69","v":0},{"$f":"品目シート③!$X69","v":0},{"$f":"品目シート④!$X69","v":0},{"$f":"品目シート⑤!$X69","v":0},0,{"$f":"L21/2","v":648},648,{"$f":"W11+W12","v":1296}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"４月","上期",{"$f":"品目シート①!$X70","v":0.4},{"$f":"品目シート②!$X70","v":0.4},{"$f":"品目シート③!$X70","v":0.4},{"$f":"品目シート④!$X70","v":0.4},{"$f":"品目シート⑤!$X70","v":0.4},2,{"$f":"L22/2","v":468},466]
[null,"労働時間の設定",null,null,null,null,null,null,null,null,null,null,null,null,"下期",{"$f":"品目シート①!$X71","v":0.4},{"$f":"品目シート②!$X71","v":0.4},{"$f":"品目シート③!$X71","v":0.4},{"$f":"品目シート④!$X71","v":0.4},{"$f":"品目シート⑤!$X71","v":0.4},2,{"$f":"L22/2","v":468},466,{"$f":"W13+W14","v":932}]
[null,"家族労働",{"$f":"HPイメージ!D18","v":4},"人",null,"常雇の１日当り賃金設定",null,null,{"$f":"HPイメージ!G18","v":5600},"円",null,null,null,"５月","上期",{"$f":"品目シート①!$X72","v":2.4},{"$f":"品目シート②!$X72","v":2.4},{"$f":"品目シート③!$X72","v":2.4},{"$f":"品目シート④!$X72","v":2.4},{"$f":"品目シート⑤!$X72","v":2.4},12,{"$f":"L23/2","v":324},312]
[null,"常時雇用",0,"人","　","臨時雇用の１時間当たり賃金設定",null,null,0,"円",null,null,null,null,"下期",{"$f":"品目シート①!$X73","v":2},{"$f":"品目シート②!$X73","v":2},{"$f":"品目シート③!$X73","v":2},{"$f":"品目シート④!$X73","v":2},{"$f":"品目シート⑤!$X73","v":2},10,{"$f":"L23/2","v":324},314,{"$f":"W15+W16","v":626}]
[null,null,"家族の月","臨時雇用","臨時雇用","臨時雇用","日数","１日当たり","家族","臨時雇用","常時雇用","労働限界",null,"６月","上期",{"$f":"品目シート①!$X74","v":0},{"$f":"品目シート②!$X74","v":0},{"$f":"品目シート③!$X74","v":0},{"$f":"品目シート④!$X74","v":0},{"$f":"品目シート⑤!$X74","v":0},0,{"$f":"L24/2","v":312},312]
[null,null,"当り休日","月別人数","月当日数","延べ日数",null,"作業時間","労働時間","労働時間","労働時間","保有労働",null,null,"下期",{"$f":"品目シート①!$X75","v":0},{"$f":"品目シート②!$X75","v":0},{"$f":"品目シート③!$X75","v":0},{"$f":"品目シート④!$X75","v":0},{"$f":"品目シート⑤!$X75","v":0},0,{"$f":"L24/2","v":312},312,{"$f":"W17+W18","v":624}]
[null,"１月",4,0,30,{"$f":"D19*E19","v":0},31,7,{"$f":"(G19-C19)*H19*$C$15","v":756},{"$f":"D19*E19*H19","v":0},{"$f":"(G19-C19)*H19*$C$16","v":0},{"$f":"SUM(I19:K19)","v":756},null,"７月","上期",{"$f":"品目シート①!$X76","v":0},{"$f":"品目シート②!$X76","v":0},{"$f":"品目シート③!$X76","v":0},{"$f":"品目シート④!$X76","v":0},{"$f":"品目シート⑤!$X76","v":0},0,{"$f":"L25/2","v":108},108]
[null,"２月",4,0,30,{"$f":"D20*E20","v":0},28,12,1152,{"$f":"D20*E20*H20","v":0},0,{"$f":"SUM(I20:K20)","v":1152},null,null,"下期",{"$f":"品目シート①!$X77","v":0},{"$f":"品目シート②!$X77","v":0},{"$f":"品目シート③!$X77","v":0},{"$f":"品目シート④!$X77","v":0},{"$f":"品目シート⑤!$X77","v":0},0,{"$f":"L25/2","v":108},108,{"$f":"W19+W20","v":216}]
[null,"３月",4,0,30,0,31,12,1296,0,0,1296,null,"８月","上期",{"$f":"品目シート①!$X78","v":0},{"$f":"品目シート②!$X78","v":0},{"$f":"品目シート③!$X78","v":0},{"$f":"品目シート④!$X78","v":0},{"$f":"品目シート⑤!$X78","v":0},0,{"$f":"L26/2","v":108},108]
[null,"４月",4,0,30,0,30,9,936,0,0,936,null,null,"下期",{"$f":"品目シート①!$X79","v":0},{"$f":"品目シート②!$X79","v":0},{"$f":"品目シート③!$X79","v":0},{"$f":"品目シート④!$X79","v":0},{"$f":"品目シート⑤!$X79","v":0},0,{"$f":"L26/2","v":108},108,{"$f":"W21+W22","v":216}]
[null,"５月",4,0,30,0,31,6,648,0,0,648,null,"９月","上期",{"$f":"品目シート①!$X80","v":0},{"$f":"品目シート②!$X80","v":0},{"$f":"品目シート③!$X80","v":0},{"$f":"品目シート④!$X80","v":0},{"$f":"品目シート⑤!$X80","v":0},0,{"$f":"L27/2","v":312},312]
[null,"６月",4,0,30,0,30,6,624,0,0,624,null,null,"下期",{"$f":"品目シート①!$X81","v":0},{"$f":"品目シート②!$X81","v":0},{"$f":"品目シート③!$X81","v":0},{"$f":"品目シート④!$X81","v":0},{"$f":"品目シート⑤!$X81","v":0},0,{"$f":"L27/2","v":312},312,{"$f":"W23+W24","v":624}]
[null,"７月",4,0,30,0,31,2,216,0,0,216,null,"１０月","上期",{"$f":"品目シート①!$X82","v":0},{"$f":"品目シート②!$X82","v":0},{"$f":"品目シート③!$X82","v":0},{"$f":"品目シート④!$X82","v":0},{"$f":"品目シート⑤!$X82","v":0},0,{"$f":"L28/2","v":108},108]
[null,"８月",4,0,30,0,31,2,216,0,0,216,null,null,"下期",{"$f":"品目シート①!$X83","v":0},{"$f":"品目シート②!$X83","v":0},{"$f":"品目シート③!$X83","v":0},{"$f":"品目シート④!$X83","v":0},{"$f":"品目シート⑤!$X83","v":0},0,{"$f":"L28/2","v":108},108,{"$f":"W25+W26","v":216}]
[null,"９月",4,0,30,0,30,6,624,0,0,624,null,"１１月","上期",{"$f":"品目シート①!$X84","v":6.8},{"$f":"品目シート②!$X84","v":6.8},{"$f":"品目シート③!$X84","v":6.8},{"$f":"品目シート④!$X84","v":6.8},{"$f":"品目シート⑤!$X84","v":6.8},34,{"$f":"L29/2","v":201},167]
[null,"１０月",4,0,30,0,31,2,216,0,0,216,null,null,"下期",{"$f":"品目シート①!$X85","v":6.4},{"$f":"品目シート②!$X85","v":6.4},{"$f":"品目シート③!$X85","v":6.4},{"$f":"品目シート④!$X85","v":6.4},{"$f":"品目シート⑤!$X85","v":6.4},32,{"$f":"L29/2","v":201},169,{"$f":"W27+W28","v":336}]
[null,"１１月",4,1,30,30,30,3,312,90,0,402,null,"１２月","上期",{"$f":"品目シート①!$X86","v":2},{"$f":"品目シート②!$X86","v":2},{"$f":"品目シート③!$X86","v":2},{"$f":"品目シート④!$X86","v":2},{"$f":"品目シート⑤!$X86","v":2},10,{"$f":"L30/2","v":306},296]
[null,"１２月",0,4,20,80,31,3,372,240,0,{"$f":"SUM(I30:K30)","v":612},null,null,"下期",{"$f":"品目シート①!$X87","v":0.8},{"$f":"品目シート②!$X87","v":0.8},{"$f":"品目シート③!$X87","v":0.8},{"$f":"品目シート④!$X87","v":0.8},{"$f":"品目シート⑤!$X87","v":0.8},4,{"$f":"L30/2","v":306},302,{"$f":"W29+W30","v":598}]
[null,"合計",{"$f":"SUM(C19:C30)","v":44},"　臨時雇用延べ日数→",null,{"$f":"SUM(F19:F30)","v":110},"平均→",{"$f":"AVERAGE(H19:H30)","v":5.833333333333333},{"$f":"SUM(I19:I30)","v":7368},{"$f":"SUM(J19:J30)","v":330},0,7698,null,"◇◇合　計◇◇",null,{"$f":"SUMIF(P7:P30,\"<>#N/A\")","v":33.6},{"$f":"SUMIF(Q7:Q30,\"<>#N/A\")","v":33.6},33.6,33.6,{"$f":"SUMIF(T7:T30,\"<>#N/A\")","v":33.6},{"$f":"SUMIF(U7:U30,\"<>#N/A\")","v":168},7698,7530,7530]
[null,null,null,null,null,null,null,null,null,{"$f":"J31*I16","v":0},{"$f":"K31*I15","v":0}]

{"sheet":"経営指標DATA","index":10,"n_rows":104,"n_cols":150,"rows_kept":104,"cut":false,"hidden":false,"merged":[[63,3,69,3],[10,1,10,6],[9,1,9,3],[4,1,6,3],[7,1,8,3],[2,1,3,6],[11,1,11,6],[56,1,56,6],[12,1,12,6],[14,1,44,1],[14,2,40,2],[14,3,37,3],[37,4,37,6],[38,3,38,6],[41,2,41,6],[45,1,48,3],[52,1,52,6],[53,1,53,6],[54,1,54,6],[55,1,55,6]]}
["行番号↓"]
[1,"[生産販売］",null,null,null,null,"列番号→",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,146,147,148,149,150]
[2,"　　　　　　　　　作物名・作型等\n　　　項　　目",null,null,null,null,null,"水稲\n40ha","水稲\n20ha","水稲\n10ha","水稲\n5ha","小麦","大麦","大豆","ｶﾝｼｮ","ﾊﾞﾚｲｼｮ","ｻﾄｲﾓ","冬ﾆﾝｼﾞﾝ","春ﾆﾝｼﾞﾝ","夏秋ﾀﾞｲｺﾝ","春ﾀﾞｲｺﾝ","水田ｺﾞﾎﾞｳ","ﾀﾏﾈｷﾞ","ｽｨｰﾄｺｰﾝ","夏秋ﾄﾏﾄ","冬ﾄﾏﾄ","冬春ﾄﾏﾄ","ﾐﾆﾄﾏﾄ","夏秋ﾐﾆﾄﾏﾄ","冬春ﾅｽ","夏秋ﾅｽ","冬春ｷｭｳﾘ","夏秋ｷｭｳﾘ","夏秋ﾋﾟｰﾏﾝ","冬春ﾋﾟｰﾏﾝ","春夏ｽｲｶ","小玉ｽｲｶ","春夏ﾒﾛﾝ\nｱﾝﾃﾞｽ","春夏ﾒﾛﾝ\nｸｲﾝｼｰ","春夏ﾒﾛﾝ\n肥後ｸﾞﾘｰﾝ","春夏ﾒﾛﾝ\nｱｰﾙｽ","秋冬ﾒﾛﾝ\n抑制","ｲﾁｺﾞ","ｲﾁｺﾞ高設","ｲﾝｹﾞﾝ\n半促成","ｲﾝｹﾞﾝ\n抑制","ｵｸﾗ\n露地","ｱｽﾊﾟﾗｶﾞｽ","ｷｬﾍﾞﾂ\n夏秋","ｷｬﾍﾞﾂ\n冬","冬ﾚﾀｽ","ﾎｳﾚﾝｿｳ\n夏秋","ﾊｸｻｲ\n秋冬","小ﾈｷﾞ","ｼｮｳｶﾞ","ﾚﾝｺﾝ\nﾊｳｽ","ﾚﾝｺﾝ","ﾆｶﾞｳﾘ","深ﾈｷﾞ","ﾆﾗ","ｽﾅｯﾌﾟｴﾝﾄﾞｳ","ﾌﾞﾛｯｺﾘｰ","電照ｷﾞｸ\n12月切り","小ｷﾞｸ\n夏秋切り ","ｽﾌﾟﾚｰｷﾞｸ\n12月切り","ｶｰﾈｰｼｮﾝ","ｽﾌﾟﾚｰ\nｶｰﾈｰｼｮﾝ","ﾊﾞﾗ","宿根ｶｽﾐｿｳ\n二度切り","宿根ｶｽﾐｿｳ\n加温促成","ｸｼﾞｬｸｱｽﾀｰ\n周年","ｽﾀｰﾁｽ\n加温促成","ｽﾀｰﾁｽ\n夏秋切り","ﾄﾙｺｷﾞｷｮｳ\n年内","ﾄﾙｺｷﾞｷｮｳ\n夏秋切り","ｽﾄｯｸ\n11~12月","ﾘﾝﾄﾞｳ\n夏秋","ｱﾘｳﾑ\n3~4月","ｶﾗｰ\n周年","ｵﾘｴﾝﾀﾙﾕﾘ\n12月","ｼｸﾗﾒﾝ\n12月","ﾊﾟﾝｼﾞｰ\n10~11月","極早生温州","早生温州","普通温州","ﾊｳｽみかん","ﾊｳｽみかん\n(ｸﾞﾘｰﾝ)","不知火\n露地","不知火\n屋根かけ","不知火\n加温","甘夏","晩白柚\n露地","晩白柚\nﾊｳｽ","ﾎﾟﾝｶﾝ","清見","河内晩柑","ﾊｳｽｷﾝｶﾝ","ゆず","なし\n幸水･露地","なし\n幸水ﾄﾝﾈﾙ","なし\n豊水","なし\n新高","なし\nあきづき","なし\n秋麗","もも\n露地","もも\nﾄﾝﾈﾙ","もも\n加温","すもも\nﾊｳｽ","かき\n太秋","ぶどう\nﾄﾝﾈﾙ","ぶどう\n無加温","くり","いちじく\n無加温","いちじく\n加温","ﾌﾞﾙｰﾍﾞﾘｰ","ﾏﾝｺﾞｰ","茶","いぐさ\n畳表","葉たばこ","乳牛50頭","乳牛80頭","乳牛200頭","肉用牛(繁殖)\n30頭(黒毛)","肉用牛(繁殖)\n80頭(黒毛)","肉用牛(繁殖)\n200頭(黒毛)","肉用牛(繁殖肥育)\n100頭(黒毛)","肉用牛(肥育)\n300頭(黒毛)","肉用牛(肥育)\n400頭(交雑種)","豚","鶏採卵","鶏肉用鶏","飼料用米","鶏:採卵3万羽規模千羽当","鶏:ﾌﾞﾛｲﾗｰ5万羽規模千羽当","水稲（４０ｈａ）ドローン","酪農（８０頭）餌よせロボット、哺乳ロボット","酪農（200頭）餌よせロボット、哺乳ロボット、分娩発情監視装置","肉用牛繁殖（８０頭）哺乳ロボット、分娩発情監視装置","肉用牛（２００頭）哺乳ロボット、分娩発情監視装置"]
[3,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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,"親子づけ"]
[4,"生産販売",null,null,"生産量",null,"kg・本・頭",520,510,520,520,450,420,250,3000,2315.7894736842109,2409.6385542168678,5000,4444.4444444444443,4200,5555.5555555555557,1650,4000,1579,12500,8500,20000,12500,7368,20000,9473.6842105263167,16209.473684210527,8244,8065,12632,7388,3146,2772,3309,3831,3598,3000,5133,5833,1383,906,3020,3200,3685,4920,3456,3691,6315.7894736842109,3978,5000,1158,2317,3300,2287,3672,3500,1054,40000,47000,43000,140000,120000,80000,33600,16800,60000,63300,76000,30000,30000,38000,36000,62800,45000,20000,10000,76000,3500,4000,4000,5500,6100,3000,3500,4500,4000,3000,3600,3000,3500,4000,2200,2000,3000,3200,4000,4500,3500,3000,2000,2000,2500,2800,2000,1300,1600,300,2400,3300,600,2000,344,1300,255,9991,9991,10423,0.96,0.96,0.96,488,490,480,74.099999999999994,19710,1000,520,18615,2800,520,10452,10423,0.96,0.96]
[5,null,null,null,"販売量",null,null,494,485,494,494,450,420,250,2700,2200,2000,4500,4000,4000,5000,1600,3800,1500,11500,8000,18400,11500,7000,18400,9000,15399,7832,7500,12000,6649,2926,2633,3143,3448,3238,2700,4877,5542,1314,861,2239,3000,3501,4674,3284,3506,6000,2625,4000,1100,2200,3135,2173,3488,3000,1001,37800,43000,38700,120000,100000,75000,30240,15120,50000,57000,68400,26000,26000,34200,32000,56500,42000,19000,9500,65000,3325,3600,3600,5225,5795,2400,3150,4275,3600,2700,3240,2700,2975,3400,1980,1800,2850,3040,3400,3600,3150,2850,1700,1800,2375,2520,1800,1170,1520,270,2160,2970,570,1800,344,420,255,9991,9991,10423,0.94,0.94,0.95,0.92100000000000004,0.65300000000000002,0.53500000000000003,25,19316,1000,520,18242.7,2800,494,10452,10423,0.95,0.95]
[6,null,null,null,"単価",null,"円/kg・本・頭",240,248,240,240,166,150,320,180,167,230,100,91,75,87,492,140,338.44,318,400,338,540,579,361,310,280,278,307,356,238,464,486,473,355,591,637,1153,1158,837,1161,695,1100,93,80,191,606,52,733,700,1044,278,387,332,473,1041,424,75,37,55,50,55,90,105,127,45,70,50,165,115,55,45,60,75,280,520,36,220,230,250,820,720,410,560,860,220,360,570,270,260,190,900,280,400,560,320,320,330,520,560,680,890,900,480,830,1100,750,690,1000,840,2400,1348,2000,2050,112,112,112,650000,650000,650000,2278,2578,1450,530,196,2834,192,177,170,240,112,112,650000,650000]
[7,"販売金額",null,null,"主産物",null,null,118560,120280,118560,118560,74700,63076,80094,486000,367400,460000,450000,364000,300000,435000,787200,532000,507650,3657000,3200000,6219200,6210000,4053000,6642400,2790000,4311720,2180498,2302673,4272000,1580924,1357176,1279832,1486809,1224018,1914967,1720980,5624422,6416142,1100061,999118,1556759,3300000,324893,374855,627805,2124086,312000,1923494,2800000,1148400,612624,1213899,721270,1649824,3123000,424090,2835000,1591000,2128500,6000000,5500000,6750000,3175200,1920240,2250000,3990000,3420000,4290000,2990000,1881000,1440000,3390000,3150000,5320000,4940000,2340000,731500,828000,900000,4284500,4172400,984000,1764000,3676500,792000,972000,1846800,729000,773500,646000,1782000,504000,1140000,1702400,1088000,1152000,1039500,1482000,952000,1224000,2113750,2268000,864000,971100,1672000,202500,1490400,2970000,478800,4320000,463712,840000,522750,1118969,1118969,1167376,611000,611000,617500,1022824,824882.66,372360,981824.99999999988,3785897,2834000,99840,3228957.9,476000,118560,1170624,1167376,617500,617500]
[8,null,null,null,"副産物",null,null,300,300,300,300,0,0,0,14000,0,0,0,0,28907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150400,150400,150400,null,null,null,18400,13060,17861,12440,18750,196868.60462270366,0,208750,13400,300,150400,150400]
[9,"奨励金等",null,null,"奨励金・助成金"]
[10,"農業総収入",null,null,null,null,null,118860,120580,118860,118860,74700,63076,80094,500000,367400,460000,450000,364000,328907,435000,787200,532000,507650,3657000,3200000,6219200,6210000,4053000,6642400,2790000,4311720,2180498,2302673,4272000,1580924,1357176,1279832,1486809,1224018,1914967,1720980,5624422,6416142,1100061,999118,1556759,3300000,324893,374855,627805,2124086,312000,1923494,2930000,1148400,612624,1213899,721270,1649824,3123000,424090,2835000,1591000,2128500,6000000,5500000,6750000,3175200,1920240,2250000,3990000,3420000,4290000,2990000,1881000,1440000,3390000,3150000,5320000,4940000,2340000,731500,828000,900000,4284500,4172400,984000,1764000,3676500,792000,972000,1846800,729000,773500,646000,1782000,504000,1140000,1702400,1088000,1152000,1039500,1482000,952000,1224000,2113750,2268000,864000,971100,1672000,202500,1490400,2970000,478800,4320000,463712,840000,522750,1269369,1269369,1317776,611000,611000,617500,1041224,837942.66,390221,994264.99999999988,3804647,3030868.6046227035,99840,3437707.9,489400,118860,1321024,1317776,617500,617500]
[11,"農業粗収益（販売経費差引後）",null,null,null,null,null,101102,115509,99008.774666666664,98624.666666666672,62188.5,61057.599999999999,74635.666666666672,352310,293236,313100,326430,258120,228807,274625,622340,365408,332270,2530695,2184600,4228872,4764450,3249547,4947484,1987020,2983956.12,1523595,1637031,3139387,1234492,1028791,975797,1131853,930529,1540535,1437257,4306750.3,4965822,650083,746529,921003,2344800,217510,238267,375343,1676454,196920,1408674,2225700,927358,454722,946920,556710,1286322,1998855,283630,2254834,1354435,1565979,5258960,4824460,5851300,1833027,1208184,1924373,3472680,2933520,3185946,2301415,1639470,1205440,2605780,2126340,3933950,3771500,2042071,442225,511200,576000,3411925,3262585,625050,1241100,2721015,460800,644940,1341036,467100,487900,414020,1465200,327600,798000,1288960,689200,748800,683550,1105800,703800,939600,1676750,1827000,604350,679770,1252480,162450,1090800,2275020,363660,3365558,443394,818580,522750,1210915,1213915,1263140,582738.9,582738.9,587438,1004120,811306.46000000008,374468,886005.99999999988,3766788,2274868.6046227035,95636.066666666666,3405418.321,482736,101102,1263241,1263140,588938,587438]
[12,"手取り単価",null,null,null,null,null,204.65991902834008,238.16288659793815,200.42262078272603,199.64507422402161,138.19666666666666,145.3752380952381,298.54266666666666,130.48518518518517,133.2890909090909,156.55000000000001,72.540000000000006,64.53,57.201749999999997,54.924999999999997,388.96249999999998,96.16,221.51333333333332,220.0604347826087,273.07499999999999,229.83,414.3,464.221,268.88499999999999,220.78,193.775967270602,194.53460163432072,218.27080000000001,261.61558333333335,185.66581440818169,351.60321257689679,370.60273452335741,360.11867642379895,269.875,475.76744904261892,532.31740740740736,883.07367233955301,896.03428365211118,494.73592085235919,867.04878048780483,411.34569004019653,781.6,62.127963439017421,50.977107402652976,114.29445797807551,478.16714204221336,32.82,536.63771428571431,556.42499999999995,843.05272727272722,206.69181818181818,302.04784688995215,256.19420156465713,368.78497706422019,666.28499999999997,283.34665334665334,59.651693121693121,31.498488372093025,40.464573643410851,43.824666666666666,48.244599999999998,78.01733333333334,60.615972222222226,79.906349206349205,38.487459999999999,60.92421052631579,42.887719298245614,122.53638461538462,88.515961538461539,47.937719298245611,37.67,46.12,50.627142857142857,207.05,397,31.416476923076925,133,142,160,653,563,260.4375,394,636.49473684210523,128,238.86666666666667,413.9,173,164,121.77058823529411,740,182,280,424,202.70588235294119,208,217,388,414,522,706,725,335.75,581,824,601.66666666666663,505,766,638,1869.7544444444445,1288.9360465116279,1949,2050,121.20058052247022,121.50085076568912,121.18775784323131,607020,607200,611915,2058,315,258,11957,195.00869745288881,2274.8686046227035,183.91551282051282,186.67293333771863,172.40571428571428,205,120.86,121.19,613477,611915]
[13,"[費　用]"]
[14,"　全\n\n　算\n\n　入\n\n　生\n\n　産\n\n　費\n\n\n","　支  　払　  利　  子　・　支　　払　　地　　代　　算　　入　　生　　産　　費","  副\n  産\n  物\n  価\n  格\n  差\n  引\n  生\n  産\n  費\n\n\n\n","種苗費",null,null,1586,1359,1254,1115,1630,1566,2056,10950,48000,5000,25380,24000,16915,13200.000000000002,12200,25000,16684.5,204000,52175,63572,70265,204000,135000,126000,180000,157500,151200,170640,28745,28270,41500,35200,53950,78000,78000,733.33333333333337,733.33333333333337,14250,14250,29600,4667,10831.7,10494,3030,8900,21000,49650,130000,99000,99000,43200,12045,6000,20000,7632,180000,40000,58500,900000,940000,162000,235200,268800,33600,1026000,608000,126000,126000,176256,8000,25000,33000,1400000,300000,302400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2345,1200,0,0,5625,5850,0,0,0,0,0,0,0,0,0,1496,0,0,1586,5625,5850,0,0]
[15,null,null,null,"肥料費",null,null,8485,9658,7124,12289,8243,8246,1970,13204,23744,26330,15868,17832,9690,15155,30769,45011,68012,94787,48361,114879,114447,104344,158297,95290,80633,36867,67740,79577,36527,30975,30593,25753,17609,32910,31079,74037,68991,79400,33850,40849,71870,26388,28756,38472,77318,34367,155914,42720,57842,41050,20498,26289,48435,28077,26002,40437,33637,23517,111858,170525,465686,24866,16286,54754,48080,48080,29077,47592,32872,49144,33637,13508,25300,120378.79999999999,50089.2,30516,34522,34522,42159,42159,55909,60914,60914,42916,42904,47254,42254,42254,42254,25158,29516,57296,57296,38555,42904,40730,38555,34783,34783,34783,17377,32296,18844,18844,11616,30599,30599,64655,35675,41409,44542,44018,0,4375,4420,0,0,0,0,0,0,0,0,0,9657.5,0,0,8485,4375,4420,0,0]
[16,null,null,null,"素畜費・種付費",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13600,13600,13600,8640,18240,18240,19000,433333,134125,2200,614864,268367.3469387755,0,597600,70000,0,13600,13600,18240,18240]
[17,null,null,null,"飼料費",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,560140,501578,534318,104299,104653,110238,263513,160218.95999999996,144093,511283,2252488,924836,0,2019472,300549.48,0,539356,534318,105465,105238]
[18,null,null,null,"農薬・衛生費",null,null,8436,8806,15835,4357,5364,6979,4243,47828,15959,17671,9556,3126,1285,21075,4840,12878,9087,84847,66715,101499,97814,120078,210000,89180,17952,23623.65,31414,128667,24655,18841,30637,33634,32518,33795,33573,88354,88527,30562,18614,8598,25301,27758,12368,13267,39630,7058,111621,70800,1979,6512,7287,12058,11541,25301,12715,82829,122781,43700,84840,84840,135153,50625,40454,58059,44217,62533,55833,63382,34470,65815,28107,49674,26849,49347.22,25083.399999999998,53159,50418,50418,64791.254000000008,64909,43983,43983,43983,43223,43298.211000000003,43298.211000000003,42593,37923,41263,45308,35523,43870,43870,43870,41612,43870,43870,54622,54622,54622,33179,37447,32314,32314,9059,63019,63019,21749,31951,17280,17029,20737,20000,16625,22730,17000,17000,16170,23000,5224,2675,43333,36000,60594,7862.5999999999995,36000,10000,8436,16625,22730,17180,16170]
[19,null,null,null,"動力光熱費",null,null,3221,3221,2223,2425,2093,3221,1765,6925,4400,4075,8475,8475,6500,8625,11535,7248,3375,16300,275813,473948,499448,16300,749750,13700,689240,8550,16300,570450,199713,185550,4150,23300,70763,219288,344950,374000,374000,10600,9050,4400,13670,4150,4800,4150,19700,4400,13700,4400,12925,12925,5050,13525,7500,34900,4800,344793,76500,343093,911000,911000,2094400,213100,103375,385600,994500,279950,398022,1300,61800,9050,22200,197621,470350,864452,7750,7250,7250,7250,1764750,1339750,29625,42625,736450,7250,7250,7250,7250,7250,7250,180700,3500,7250,7250,7250,9450,7250,7250,7250,7250,180700,181850,8400,19500,57500,1555,7250,941250,1550,1704400,53947,57400,24845,28300,29039,32069,1900.0000000000002,7228,5734,22814,8890,3836,36000,57000,100000,3221,57000,15000,3190,32847,32241,7244,5734]
[20,null,null,null,"諸材料費・敷料費",null,null,2569,2876,1814,1460,120,120,0,30724.333333333336,13464,13847,0,33912,14640,40764.5,36085,9567,89915,141625.46666666667,312923,379779,293942.66666666669,143933,214046.73333333334,21286,109578,132492,168960,150184,160527,158959,214989,226338,154179,134012,125852,209484,203484,81159,194868,62459,140147.33333333334,16758,1396,32978,88296,3550,74683,2592.8571428571427,34874,525,133024,0,256186,198686.66666666669,1550,149091,90498,95222,269210,270772,159261.5,263122,207629,125920,213292,184870,160902,249767,95852,64705,130076,197284,70734,498765.82352941181,299979.64705882355,39740,39740,39740,114965,114965,21000,97013,113645,5000,30700,91386.666666666657,5000,5000,5000,132680,1900,16375,52388.333333333336,16375,38575,3575,16375,15075,50075,143680,130500,25350,66300,99633.333333333328,3213,107913.33333333333,149580,13500,170180,22377,104228,24262,13400,14400,14440,16904.552641604259,5200,5200,17940,8489,4280,3000,11000,33000,2544.5179999999996,11000,3000,2569,14400,14440,5200,5200]
[21,null,null,null,"小農具費・作業衣料費",null,null,177,224,219,567,14.769583333333333,189.05066666666667,5761.1904761904761,2103.2399999999998,1707.1814285714286,2467.916666666667,1066.4000000000001,1392.0076923076924,550,709,1275.8780487804879,9090,9042.5999999999985,20333.388888888891,2990,6629.5,20218.599999999999,20333.388888888891,18762.5,34772,8555,13123,17803.125,13272,2659.02,2659.02,2914,1871,3130,2730,2235,6120,6094,3231,3553,3258,3036.7,520.78,12000,4868,3218,1233.7435897435898,8854,1309.5238095238096,3175,1690.4,3897,2635.1641025641029,1875,19220,12000,2012.802909090909,3538,3682,4720,4067,7420.0956521739135,4018,4568,5686.1833333333334,5498,2424,5670,7416,3397,2452,4223.7761904761901,2540,15398,10421.867155067157,3713.5384615384619,3723,2706,3709,4139,4139,7446,7446,7446,4390,5967,5967,6941,7046,7046,12015,26885,3899,3794,3870,3794,3794,5294,5887,5887,17862,2832,5757,4456,4456,1997,2887,2887,5295,3180,1063.3333333333335,293,2755,1200,1200,1200,1880,1880,1900,2000,200,200,1000,5500,500,161.31333333333333,5500,500,177,1200,1200,1900,1900]
[22,null,null,null,"賃借料・料金",null,null,0,0,0,0,0,0,6000,0,0,0,0,0,0,0,0,8000,0,750,1500,1500,1500,750,1500,0,0,0,1500,1500,6000,6000,6000,6000,6000,6000,6000,8000,8000,0,1500,0,1500,0,0,0,0,0,0,0,1500,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,500,0,500,500,0,0,0,0,0,0,750,0,0,500,0,0,0,0,0,500,500,0,0,500,500,0,500,500,0,750,0,0,38283,45145.599999999999,69432,70082,16750,57368.647570428635,53470,92412.32626671574,14924.999999999998,13825,0,19867,0,0,22000,15000,0,69432,70082,57369,53470]
[23,null,null,null,"物件税・租税公課",null,null,4100,4100,4100,4100,791,791,273,5100,5100,5100,5100,5100,5100,5100,3890.2439024390246,5100,5100,11600,7250,14500,14500,11600,40000,5100,14500,14500,11600,14500,7250,7250,7250,7250,7250,7250,7250,14500,14500,7250,7250,7250,14500,5100,5100,5100,14500,5100,3000,5100,14500,5100,7250,14500,14500,14500,5100,5212,6515,4343.333333333333,13030,13030,38667,13030,6515,13030,13030,13030,13030,13030,6515,13030,6515,13030,4343.333333333333,6515,6515,10100,10100,10100,14500,14500,10100,14500,14500,10100,10100,14500,10100,10100,10100,10100,10100,10100,10100,10100,10100,10100,10100,10100,10100,14500,10100,10100,14500,14500,2500,14500,14500,10100,14500,6000,15700,10134,9557,9557,9557,7000,7000,7000,7360,2938.5,2097,3500,22000,2000,4100,26000,2000,4100,9557,9557,7000,7000]
[24,null,null,null,"保険共済費",null,null,825,825,1300,1300,1571,1571,1571,0,0,0,0,0,0,0,0,0,0,16100,8050,22300,22300,16100,21000,0,18400,16100,10100,16100,18400,11810,5050,10100,8050,11000,8050,22300,22300,0,0,0,10100,0,0,0,10100,0,7000,0,16100,0,8050,0,14000,10100,0,16100,16100,16100,16100,16100,28402,16100,8050,16100,16100,16100,40674,16100,16100,10100,16100,16100,5366.6666666666661,8050,16100,23846,29002,27475,16100,16100,54264,84672,167580,9300,0,16100,24600,24600,24600,16100,0,15100,15100,15100,15100,15100,15100,0,0,16000,16100,0,10100,16100,2100,10100,16100,0,16100,0,8300,2500,14365,14365,14365,16508,16508,16508,13000,1500,1500,19046,69418,9685,0,69418,2683.4775,825,14365,14365,16508,16508]
[25,null,null,null,"土地改良水利費",null,null,3000,3000,3000,3000,1500,0,1500,0,0,3000,0,0,0,0,2414.6341463414633,3000,2000,3000,1500,0,3000,3000,3000,3000,3000,3000,3000,3000,1500,1500,0,0,1500,1500,1500,3000,3000,1500,1500,3000,3000,0,2000,1500,3000,1714.2857142857142,3000,0,3000,3225,1500,0,3000,3000,2000,1680,1500,1000,3000,3000,3000,3000,1500,3000,3000,3000,1500,3000,1500,3000,2500,3000,1000,1500,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000,0,5109,1732.9411764705883,600,375,150,0,0,0,0,0,0,0,0,0,3000,0,0,3000,375,150,0,0]
[26,null,null,null,"修繕費",null,null,3173,4633,3328,5530,2415,2732.9392033542977,2106,11175,11303.899159663864,4912.1666666666679,8095.7083333333321,9122.4719999999998,10654,8690.8928571428569,19041.552106430154,10915.999999999998,8007,64515,49443,99600,96683,113468,92800,14742.4,74350,40377,57440,43500,38732,42847,32440,32213,44100,46963,39623,96433,174133,21660,21660,15474,52848,8532,16170,12987,54737.37704918033,6325.1868131868132,174766,17089.714285714286,47500,7830,12125,12861.747252747251,34242,42975,16170,57264,60849,38894,116001,120055,267348,56663,35786,95380,71763,55173,77910,90861,22868,18357,68930,40717,14437,150028,43262,15372,15372,17650,78231,78231,12932,42932,84683,14090,7788.8888888888896,71836.888888888905,11785,20358.333333333332,11785,86664,7874.9999999999991,28458,33911.666666666672,28457.666666666668,35095.666666666672,25507.666666666668,28457.666666666668,12931.833333333334,20232,95470,92570,18426,16826.5,75327,1655,42870,84190,5995,85189,24815,52245,21296,20015,34375,37299,18055,15251,15769,24387,9761,9008,15200,65805,58095,4499,60330,5142.93526196933,3069,37057,37629,15439,15769]
[27,null,null,null,"減価償却費",null,null,10448,16385.591836734693,10799.840909090908,17748.333333333332,12309,9668.1659360904632,6937.7142857142862,38216.757575757576,41323.516679399028,16786.313131313131,26509.722222222219,22952.496114996116,36240.093240093243,29131.493506493505,62627.763219780951,39354.343434343435,29515.757575757572,368267.38143338141,307693.54545454547,623058.39393939392,611263.49494949495,513941.86363636365,564167.31818181812,57253.454545454544,487719,221359.76932591217,346960.90858161449,530227,202705.24242424243,276721,180041.66666666666,178954.54545454547,277755.30303030304,295432.09090909094,258728.83116883118,609471.5757575758,1147103,101466.66666666667,101466.66666666667,56304.242424242431,330144.47319347318,29072.727272727272,52068.181818181816,43045.681818181816,280542.97069051169,23951.754911754913,386564.18181818182,62075.010252904976,262150,26219.696969696972,59213.181818181816,44585.381285381292,326306.63636363635,335276.41414141416,52068.181818181816,344048.68013468012,380322.12121212122,220255.34848484848,721753.32900432893,763035.26262626261,1346307.765480896,465211.78499278502,266071.02479338844,597671.98989898991,470453.42424242425,360913.62626262626,426934.24242424243,466176,241034.68231768231,62370.121212121216,396974.7878787879,311145.67965367966,271961.3774104683,667849,233623,112677.85547785548,113466.40766640767,116448.86997060911,572686.09090909094,572685.75757575757,92069.941724941717,297079,471948.60606060608,102150,70143,491548,109764.33566433567,143767.51026751028,96597.668997668996,569861.08333333337,71538.38383838383,157442,180646.87734487734,162875.40404040404,181080.51948051949,130624.22222222222,157442.40404040404,76630.2638183073,137646.14718614717,552884.60869565222,569444,114175.28571428571,125434.06060606061,509818,20197,305201,610535,49814.444444444445,659691.15007215005,159599,149576,67304,193229,233860,244164,151073.86363636365,141724,142807,177984,33698.010101010099,31123.954545454544,61526,198084.77011494254,201602.41077252818,15812.21212121212,176619.25287356329,20438.704698270441,10132,242119,245164,142292,142806]
[28,null,null,null,"※","建物・施設",null,1397,3779.5918367346931,1352.840909090909,2458.333333333333,1350,2692.9292929292928,1285.714285714286,10988,6988.2352941176459,785.55555555555577,3000,2564.102564102564,3846.1538461538462,4500,4390.2439024390242,7920,6940,310333,252239,531619,541314,314193,497548,18041.333333333332,472578,149891,310144,498333,143328,254028,152000,151000,240600,250483,245560,542214,1083164,60800,60800,11880,306151,8400,10000,8000,162921.01341281671,3655.3846153846157,302746,20248.170426065164,209922,4500,42020,5523.8095238095239,291818,307635,10000,288914,346610,181208,623999,672909,1327566,442719,242414,526523,436211,342151,347010,425476,157217,5408,289846,281492,192460,396903,159751,42505.128205128203,43142.16524216524,52409.476031215163,509110,509110,28179.48717948718,228179,399588,28179,15190,436595,21846.153846153848,62671.550671550678,21846.153846153848,502459,15000,59640,82844.877344877343,59640.404040404035,57193.650793650791,32822.222222222219,59640.404040404035,27909.523809523809,81286.14718614718,446218,443414,72104.28571428571,65256.060606060608,452150,2704,247767,553101,10816.666666666666,538019,120393,9474,9663,26568,43376,42802,22076,33561,34906,63993,26897,25991,41897,91293.10344827587,155370,3346.212121212121,84827.586206896594,18998.493058058801,1397,44453,42802,33561,34906]
[29,null,null,null,"※","農機具",null,9051,12606,9447,15290,10959,6975.2366431611708,5652,27228.757575757576,34335.281385281385,16000.757575757576,23509.722222222219,20388.393550893554,32393.939393939396,24631.493506493505,58237.519317341925,31434.343434343435,22575.757575757572,57933.38143338143,55454.545454545456,91439.393939393936,69949.494949494954,199748.86363636362,66619.318181818177,39212.121212121216,15141,71468.769325912188,36816.908581614465,31894,59377.242424242424,22693,28041.666666666668,27954.545454545456,37155.303030303032,44949.090909090912,13168.83116883117,67257.57575757576,63939,40666.666666666672,40666.666666666672,44424.242424242431,23993.473193473197,20672.727272727272,42068.181818181816,35045.681818181816,117621.95727769499,20296.370296370296,83818.181818181809,41826.839826839816,52228,21719.696969696972,17193.181818181816,39061.571761571766,34488.63636363636,27641.414141414141,42068.181818181816,55134.680134680129,33712.121212121216,39047.34848484848,97754.329004328989,90126.262626262615,18741.765480895916,22492.784992784993,23657.024793388431,71148.989898989894,34242.42424242424,18762.626262626265,79924.242424242417,40700,83817.682317682324,56962.121212121216,107128.78787878789,29653.679653679654,79501.377410468325,270946,73872,22506.060606060608,22657.575757575756,22506.060606060608,15909.090909090908,15909.090909090908,18195.454545454544,20800,24260.60606060606,25871,14520,14520,26651.515151515148,26651.515151515148,26651.515151515152,30468.75,17171.717171717173,64535,64535,64535,85353.53535353535,64535,64535,21938.131313131315,29577,79884,76030,16932,21004,18494,4293,14375,14375,15277.777777777777,25072.150072150071,26477,140102,57641,43288,67111,77989,38719.863636363647,17885,17623,21134,6801.0101010101016,5132.954545454546,9629,106791.66666666667,46232.410772528186,12466,91791.666666666701,1440.2116402116401,8735,74293,78989,18453,17623]
[30,null,null,null,"※","大植物（大動物）",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47666.666666666664,47666.666666666664,41533.333333333336,47667,47666.666666666672,45695,48100,48100,48100,40433,40433,61266.666666666672,54444.444444444445,48100,36933.333333333336,39366.666666666664,33267,33267,38700,38533.333333333336,33267,33267,26782.608695652176,26783,26782.608695652176,50000,25139,39174,39174,13200,43059,43059,23720,96600,12729,0,0,123373,123373,123373,90278,90278,90278,92857,0,0,10000,0,0,0,0,0,0,123373,123373,90278,90278]
[31,null,null,null,"※","生産管理機器",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,"生産管理費",null,null,100,117.64705882352941,250,500,125,266.66666666666669,285.71428571428572,650,1529.4117647058824,1083.3333333333335,433.33333333333331,130.19999999999999,520,650,634.14634146341461,1733.3333333333333,1300,2222.2222222222222,650,1733.3333333333333,1733.3333333333333,2222.2222222222222,1625,480,787.87878787878799,866.66666666666663,1529.4117647058824,1857,866.66666666666663,866.66666666666674,1444.4444444444443,1300,650,684.21052631578937,742.85714285714289,866.66666666666674,866.66666666666674,2363.6363636363635,2363.6363636363635,0,0,260,361.11111111111109,866.66666666666663,1300,1000,600,600,1529,650,962.96296296296305,742.85714285714289,375,2080,361.11111111111109,945.4545454545455,1200,2050,1857.1428571428573,1300,1130.4347826086957,1405.4054054054054,1733.3333333333335,2166.6666666666665,1733.3333333333335,866.66666666666674,1170,2600,3076.9230769230767,1300,0,1733.3333333333335,2363.6363636363635,4000,2000,866.66666666666663,866.66666666666663,866.66666666666663,1130.4347826086957,1130.4347826086957,1300,1300,1733.3333333333333,1300,1444.4444444444443,1444.4444444444443,1300,1300,1300,812.5,2166.6666666666665,1300,1300,1300,1300,1300,1300,1083.3333333333333,1083.3333333333335,1444.4444444444443,1040,1300,1625,1625,520,1444.4444444444443,1444.4444444444443,2166.6666666666665,1238.0952380952381,520,742.85714285714289,448.27586206896552,520,325,885,1833.3333333333333,1000,1455,1165,133.33333333333334,100,240,800,17556.611685770196,117.64705882352941,800,634.92063492063505,100,325,885,1956,1455]
[33,null,null,null,"物財費計",null,null,46120,55205.238895558221,51246.840909090912,54390.333333333328,36175.769583333335,35349.822472778091,34468.619047619046,166877.33090909093,166531.0090323402,100272.7297979798,100484.16388888888,126042.17580730381,102094.09324009324,143100.88636363635,185313.21776523549,176896.67676767678,242038.85757575757,1028347.4592111593,1135063.5454545454,1902999.2272727273,1847115.094949495,1270071.4747474748,2209947.5515151517,460803.85454545455,1684714.8787878789,668360.08599257877,885547.4453463204,1723473,728278.92909090908,772248.68666666665,557008.11111111112,581911.54545454541,677454.30303030298,869564.30143540679,937582.68831168837,1507298.5757575759,2111731.9999999995,353442.30303030304,409925.30303030304,231192.24242424243,670784.50652680651,129371.20727272728,145513.29292929295,160263.34848484848,601242.34773969208,109699.97102897102,989352.18181818188,336687.10549100017,556074,204727.09696969696,302057.1447811448,139242.14978354977,723960.63636363635,735616.08080808085,140398.29292929295,1224412.9375892256,833440.12121212122,850356.68181818188,3153369.4718614714,3297724.2626262624,4708775.7959156781,1346341.1903981904,960767.35812672181,1390967.83989899,2907666.7575757578,1634940.2929292929,1336722.2424242424,1087224,695741.60539460543,307323.12121212122,734263.5640692641,879353.01298701309,2308103.0137741044,2681307.7106844792,990515.78552036209,297250.52214452217,303443.07433307433,308179.53663727577,2673951.7796916994,2249069.1923583667,328628.94172494172,692964,1703382.9393939392,239719,219595.54433333332,790585.21100000013,261587.33566433567,299598.84360084363,247195.66899766901,1080148.5833333335,189004.05050505049,341090,406156.87734487734,327753.0707070707,379011.18614718621,281850.88888888888,323744.0707070707,218362.43048497397,322178.48051948048,1112446.0531400968,1054992,253251.28571428571,310399.56060606061,830617.33333333326,54412,586283.77777777775,1914604.4444444445,174825.11111111109,2725854.2453102451,329355.33333333337,456364.85714285716,258315.21703853956,920071.6,948731,1005129,361843.74961130123,393052.64757042867,394491,664575.32626671577,679310.80343434343,346862.95454545453,696328,3352826.7701149425,1676236.3693970738,52471.790513368978,3081739.2528735632,444949.51809516037,45669,1001258,1006630,395791,389490]
[34,null,null,null,"労働費",null,null,11927,15675,17843,22815,8190,8580,11115,68055,214500,192075,53625,87750,93810,151613,273935,179205,147225,651203,576415,1264575,1570725,992940,1419560,927713,1539525,776100,711750,785850,216938,198900,242775,242775,219320,220540,231075,1557025,1682800,1371825,759525,1552200,960570,114075,110175,128200,555668,107250,2425800,422175,247650,231075,231075,236900,1480830,960570,124800,745775,562750,448215,2169275,2281400,1866930,701105,379275,784580,850200,700190,910650,894075,490425,592380,390975,1020825,523575,1288325,1384400,168090,167115,171015,469950,469950,193050,268125,333450,179790,224250,255450,156000,181350,181350,406575,169680,230100,290550,211575,301680,228150,239850,263250,274950,319800,410475,366600,263250,319800,51675,386100,415350,202060,434850,40549,295323,144983,84270,62363,54055,71598,54490,40747,61250,16796,12848,29679,195344,349726,16575,186160,17822.85714285713,11633,58305,51317,53625,40747]
[35,null,null,null,null,"雇用労働費",null,4030,4560,0,0,0,0,0,0,0,0,0,0,6840,0,31160,0,0,0,37240,0,0,0,327560,0,0,0,0,0,0,0,0,0,24320,37240,0,76000,76000,0,0,0,0,0,0,19000,6840,0,0,0,0,0,0,38000,0,0,0,152000,30400,18240,152000,152000,0,85880,0,63080,0,113240,0,0,0,104880,0,0,0,60800,152000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13680,0,0,0,36480,0,0,0,0,0,0,0,0,0,0,0,0,57760,0,2280,7600,14820,25770,1425,24805,0,0,17347,22250,3796,3098,13429,117344,7372,0,81760,4013.3333333333298,3930,0,22068,0,17347]
[36,null,null,null,null,"家族労働見積額",null,7898,11115,17843,22815,8190,8580,11115,68055,214500,192075,53625,87750,86970,151613,242775,179205,147225,651203,539175,1264575,1570725,992940,1092000,927713,1539525,776100,711750,785850,216938,198900,242775,242775,195000,183300,231075,1481025,1606800,1371825,759525,1552200,960570,114075,110175,109200,548828,107250,2425800,422175,247650,231075,231075,198900,1480830,960570,124800,593775,532350,429975,2017275,2129400,1866930,615225,379275,721500,850200,586950,910650,894075,490425,487500,390975,1020825,523575,1227525,1232400,168090,167115,171015,469950,469950,193050,268125,333450,179790,224250,255450,156000,181350,181350,406575,156000,230100,290550,211575,265200,228150,239850,263250,274950,319800,410475,366600,263250,319800,51675,386100,415350,144300,434850,38269,287723,130163,58500,60938,29250,71598,54490,23400,39000,13000,9750,16250,78000,342354,16575,104400,13809.5238095238,7703,58305,29250,53625,23400]
[37,null,null,null,"費用計",null,null,58047,70880,69089,77205,44366,43930,45584,234932,381031,292348,154109,213792,195904,294713,459248,356102,389264,1679549,1711479,3167574,3417840,2263011,3629508,1388516,3224240,1444460,1597297,2509323,945217,971149,799783,824687,896774,1090104,1168658,3064324,3794532,1725267,1169450,1783392,1631354,243446,255688,288463.34848484851,1156910.3477396921,216949.97102897102,3415152.1818181816,758862.10549100023,803724,435802.09696969693,533132.1447811448,376142.14978354977,2204790.6363636362,1696186.0808080807,265198.29292929295,1970187.9375892256,1396190.1212121211,1298571.6818181819,5322644.4718614714,5579124.2626262624,6575705.7959156781,2047446.1903981904,1340042.3581267218,2175547.83989899,3757866.7575757578,2335130.2929292927,2247372.2424242422,1981299,1186166.6053946055,899703.12121212122,1125238.5640692641,1900178.012987013,2831678.0137741044,3969632.7106844792,2374915.7855203622,465340.52214452217,470558.07433307433,479194.53663727577,3143901.7796916994,2719019.1923583667,521678.94172494172,961090,2036832.9393939392,419509,443845.54433333332,1046035.2110000001,417587.33566433564,480948.84360084363,428545.66899766901,1486723.5833333335,358684.05050505046,571190,696706.87734487734,539328.07070707064,680691.18614718621,510000.88888888888,563594.07070707064,481612.43048497394,597128.48051948054,1432246.0531400968,1465467,619851.28571428568,573649.56060606055,1150417.3333333333,106087,972383.77777777775,2329954.4444444445,376885.11111111112,3160704.2453102451,369904.33333333337,751687.85714285716,403298.21703853959,1004341.6,1011094,1059184,433439.74961130123,447542.64757042867,435238,725825.32626671577,696106.80343434343,359710.95454545453,726007,3548170.7701149425,2025962.3693970738,69047,3267899.2528735632,462772.37523801753,57302,1059563,1057947,449416,430237]
[38,null,null,"　副産物価格差引生産費",null,null,null,57747,70580,68789,76905,44366,43930,45584,220932,381031,292348,154109,213792,166997,294713,459248,356102,389264,1679549,1711479,3167574,3417840,2263011,3629508,1388516,3224240,1444460,1597297,2509323,945217,971149,799783,824687,896774,1090104,1168658,3064324,3794532,1725267,1169450,1783392,1631354,243446,255688,288463.34848484851,1156910.3477396921,216949.97102897102,3415152.1818181816,628862.10549100023,803724,435802.09696969693,533132.1447811448,376142.14978354977,2204790.6363636362,1696186.0808080807,265198.29292929295,1970187.9375892256,1396190.1212121211,1298571.6818181819,5322644.4718614714,5579124.2626262624,6575705.7959156781,2047446.1903981904,1340042.3581267218,2175547.83989899,3757866.7575757578,2335130.2929292927,2247372.2424242422,1981299,1186166.6053946055,899703.12121212122,1125238.5640692641,1900178.012987013,2831678.0137741044,3969632.7106844792,2374915.7855203622,465340.52214452217,470558.07433307433,479194.53663727577,3143901.7796916994,2719019.1923583667,521678.94172494172,961090,2036832.9393939392,419509,443845.54433333332,1046035.2110000001,417587.33566433564,480948.84360084363,428545.66899766901,1486723.5833333335,358684.05050505046,571190,696706.87734487734,539328.07070707064,680691.18614718621,510000.88888888888,563594.07070707064,481612.43048497394,597128.48051948054,1432246.0531400968,1465467,619851.28571428568,573649.56060606055,1150417.3333333333,106087,972383.77777777775,2329954.4444444445,376885.11111111112,3160704.2453102451,369904.33333333337,751687.85714285716,403298.21703853959,853941.6,860694,908784,433439.74961130123,447542.64757042867,435238,707425.32626671577,683046.80343434343,341849.95454545453,713567,3529420.7701149425,1829093.76477437,69047,3059149.2528735632,449372.37523801753,57002,909163,907547,449416,430237]
[39,null,null,"　支払い利子",null,null,null,562,854,210,1100,156,206,153,920,826,287,528,465,690,608,1156,1100,633,8566,6527,13471,13347,11259,12755,1011,11363,4678,6109,12250,4388,6226,4322,4278,6069,6378,5938,13672,26425,209,2301,1205,7837,705,1166,917,5369,454,7323,1555,6061,562,1415,863,5593,6147,1166,8861,8745,4940,15526,16206,42337,8360,4893,13181,10421,8265,10012,10873,4506,1187,7558,5680,5787,14836,5809,1342,1790,1366,14339,14339,3968,8645,12839,724,2796,2174,4214,5258,3582,1084,2790,315,190,334,377,3779,4251,2372,3394,13569,14061,3908,4134,12978,898,7643,14254,1615,16854,9661,3090,1420,7345,10625,10981,7177,7730,7882,12961,5992,4467,6914,16950,20558,815,19463.660416666698,2764.8851403068302,548,11077,11024,7757,7874]
[40,null,null,"　支払い地代",null,null,null,8000,12353,6125,8750,6125,5600,5000,0,0,0,0,0,1800,0,0,0,0,0,0,0,0,0,0,0,0,"0","0",0,"0",0,"0",0,"0",0,"0",0,0,0,0,0,0,0,0,4667,"0","0",0,"0",0,"0",0,"0","0",0,0,"0",0,0,"0","0",0,"0","0",0,"0",0,0,0,"0",4000,"0","0",0,"0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8345,0,1125,3150,0,0,0,0,0,0,0,0,0,12205,0,0,8000,1125,3150,0,0]
[41,null,"支払利子・支払地代参入生産費",null,null,null,null,66309,83786,75125,86755,50646,49736,50738,221851,381858,292635,154637,214257,169487,295321,460404,357202,389897,1688115,1718006,3181045,3431187,2274270,3642263,1389527,3235603,1449138,1603407,2521573,949605,977376,804106,828965,902842,1096482,1174596,3077997,3820957,1725476,1171751,1784597,1639191,244151,256854,294047.34848484851,1162279.3477396921,217403.97102897102,3422475.1818181816,630417.10549100023,809785,436364.09696969693,534547.1447811448,377005.14978354977,2210383.6363636362,1702333.0808080807,266364.29292929295,1979048.9375892256,1404935.1212121211,1303511.6818181819,5338170.4718614714,5595330.2626262624,6618042.7959156781,2055806.1903981904,1344935.3581267218,2188728.83989899,3768287.7575757578,2343395.2929292927,2257384.2424242422,1992172,1190672.6053946055,904890.12121212122,1132796.5640692641,1905858.012987013,2837465.0137741044,3984468.7106844792,2380724.7855203622,466682.52214452217,472348.07433307433,480560.53663727577,3158240.7796916994,2733358.1923583667,525646.94172494172,969735,2049671.9393939392,420233,446641.54433333332,1048209.2110000001,421801.33566433564,486206.84360084363,432127.66899766901,1487807.5833333335,361474.05050505046,571505,696896.87734487734,539662.07070707064,681068.18614718621,513779.88888888888,567845.07070707064,483984.43048497394,600522.48051948054,1445815.0531400968,1479528,623759.28571428568,577783.56060606055,1163395.3333333333,106985,980026.77777777775,2344208.4444444445,378500.11111111112,3177558.2453102451,379565.33333333337,754777.85714285716,413063.21703853959,861286.6,872444,922913,440616.74961130123,455272.64757042867,443120,720386.32626671577,689038.80343434343,346316.95454545453,720481,3546370.7701149425,1849651.76477437,82067,3078612.9132902301,452137.26037832437,65550,921365,921721,457173,438110]
[42,null,null,"自己資本利子",null,null,null,674,988,1056,1724,1125,983,760,4413,4668,2987,2624,2499,3560,3317,2874,1982,4268,34265,31749,64116,64666,45035,75643,12846,61939,23623,39283,48999,20540,27241,19369,19279,26359,28181,27415,71146,123525,15699,12057,12887,41819,3535,5894,3666,26767,1817,53578,9632,27897,5528,6926,6110,37445,35526,5951,38933,39079,22649,99035,103483,211524,44044,23168,53430,57073,48920,46151,52647,18276,11487,33665,35480,23150,59345,23236,8202,10031,8376,78040,74641,19339,39963,63979,5439,14196,13149,19351,23771,17011,11680,13478,7091,6407,7025,8523,18181,20287,12749,17278,61419,56245,19709,20154,57140,4287,35971,65428,9088,87560,14276,15586,7754,7879,11136,11534,8568,9236,9324,12970,6003,4472,6918,16950,20558,947,19464.164025173599,2765.1846813529601,659,11620,11566,9269,9292]
[43,null,null,"自作地地代",null,null,null,2000,1647,875,5250,875,2800,2500,9000,9000,9000,3375,5625,7200,4500,11268,9333,14000,22000,11000,22000,22000,22000,22000,14000,22000,22000,22000,22000,11000,11000,11000,11000,11000,11000,11000,22000,22000,11000,11000,14000,22000,9000,9333,4667,22000,10769,22000,14000,22000,14000,11000,6300,22000,22000,9333,11000,22000,7333,22000,22000,22000,22000,11000,22000,22000,22000,11000,22000,11000,16500,21666,22000,11000,22000,11000,10000,10000,10000,22000,22000,10000,22000,22000,10000,10000,22000,10000,10000,10000,22000,10000,10000,22000,10000,10000,10000,10000,10000,22000,22000,22000,10000,22000,22000,10000,22000,22000,10000,22000,9000,10000,4552,10200,6375,3250,7333,2750,1100,0,0,0,1100,66000,57937,2059,78000,2476.1904761904798,2000,6375,3250,2750,1100]
[44,null,"　　全算入生産費",null,null,null,null,68983,86421,77056,93729,52646,53519,53998,235264,395526,304623,160636,222381,180248,303138,474546,368518,408165,1744380,1760755,3267161,3517853,2341304,3739906,1416374,3319542,1494761,1664689,2592572,981145,1015617,834474,859244,940201,1135662,1213011,3171143,3966482,1752175,1194808,1811484,1703010,256686,272081,302380.34848484851,1211046.3477396921,229989.97102897102,3498053.1818181816,654049.10549100023,859682,455892.09696969693,552473.1447811448,389415.14978354977,2269828.6363636362,1759859.0808080807,281648.29292929295,2028981.9375892256,1466014.1212121211,1333493.6818181819,5459205.4718614714,5720813.2626262624,6851566.7959156781,2121850.1903981902,1379103.3581267218,2264158.83989899,3847360.7575757578,2414315.2929292927,2314535.2424242422,2066819,1219948.6053946055,932877.12121212122,1188127.5640692641,1963338.012987013,2871615.0137741044,4065813.7106844792,2414960.7855203622,484884.52214452217,492379.07433307433,498936.53663727577,3258280.7796916994,2830000.1923583667,554985.94172494172,1031698,2135650.9393939395,435672,470837.54433333332,1083358.2110000001,451152.33566433564,519977.84360084363,459138.66899766901,1521487.5833333335,384952.05050505046,588596,725302.87734487734,556687.07070707064,699591.18614718621,541960.88888888888,598132.07070707064,506733.43048497394,639800.48051948054,1529234.0531400968,1557775,653468.28571428568,619937.56060606055,1242535.3333333333,121272,1037997.7777777778,2431636.4444444445,397588.11111111112,3287118.2453102451,402841.33333333337,780363.85714285716,425369.21703853959,879365.6,889955,937697,456517.74961130123,467258.64757042867,453544,733356.32626671577,695041.80343434343,350788.95454545453,728499,3629320.7701149425,1928146.76477437,85073,3176077.0773154036,457378.63553586783,68209,939360,936537,469192,448502]
[45,"販売費及び\n一般管理費",null,null,"　選果出荷経費",null,null,10950,672,10950.333333333332,10790,10350,0,4000,24300,21617,48000,26820,24020,36800,75000,26244,48032,49500,568125,445000,809600,423967,270000,563040,311130,598010.88,303053,340833,545333,79790,118888,101317,117261,73545,107449,89583,460909.7,514386,111670,73148,232842,527700,45513,60762,85699,140951,37200,126118,296000,36448,45100,106969,45623,131567,495000,48440,59471,61865,83609,115000,99500,136600,340273,170026,75667,68400,82080,357404,150168,22230,42560,135600,167910,246050,256500,46429,139650,151200,151200,313500,347700,208800,274050,484335,169200,148500,178200,126900,139825,89180,93060,84600,156750,167200,205000,198000,173250,156750,102000,108000,154375,138600,117000,157950,205200,11700,112320,207900,38760,463636,1336,2520,0,11989,11989,12508,766.09999999999991,766.09999999999991,774,10236,7265,5952,58788,37859,735000,728,32289.579000000002,6664,10950,12542,12508,774,774]
[46,null,null,null,"　運賃",null,null,0,0,0,0,0,0,0,67500,10296,46000,45000,40000,28800,35350,56000,57380,67500,135125,200000,460000,302833,67200,368000,171000,292581,133000,60000,96000,107550,72780,73735,88014,96542,74485,62100,293320,293320,98533,64543,223887,48000,24507,32718,94565,62411,42000,167500,80000,52528,42350,37621,35991,42205,270000,43250,166320,15600,212850,26040,26040,87100,605000,302000,24960,49920,62400,210400,164667,31200,48000,207920,462000,475000,418000,17500,76475,82800,82800,130625,144875,51750,72450,103500,82800,72900,87480,62100,68425,78200,45540,41400,71250,76000,85000,90000,78750,71250,51000,54000,71250,75600,45000,35100,45600,8100,138240,190080,28500,58806,2752,2100,0,16485,16485,17198,0,0,0,4048,2873.2000000000003,2354,20000,0,0,0,0,0,0,17246,17198,0,0]
[47,null,null,null,"　手数料",null,null,6248,4119,8324.5586666666659,8869,2161.5,2017.4,1458.3333333333333,55890,42251,52900,51750,41860,34500,50025,82616,61180,58380,423055,368000,715208,714150,466253,763876,320850,431172,218050,264807,491280,158092,135718,127983,148681,122402,191497,131040.00000000001,562442,641614,239775,114899,179027,379500,37363,43108,72198,244270,35880,221202,322000,132066,70452,121390,82946,189730,359145,48770,354375,159100,266063,600000,550000,675000,396900,240030,225000,399000,342000,536250,373750,188100,144000,440700,393750,665000,494000,234000,73150,82800,90000,428450,417240,98400,176400,367650,79200,105660,240084,72900,77350,64600,178200,50400,114000,170240,108800,115200,103950,148200,95200,122400,211375,226800,86400,97110,167200,20250,149040,297000,47880,432000,16230,16800,0,21980,21980,22931,27495,27495,27788,18820,16498,7447,27137,0,0,3475.9333333333329,0,0,6248,22994,22931,27788,27788]
[48,null,null,null,"　一般管理費",null,null,560,280,576.33333333333326,576.33333333333326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400,5520,4600,0,0,0,6000,2800,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,0,0,6300,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11250,1170,1520,0,0,0,0,0,0,0,0,8000,5000,2000,0,0,1500,4000,0,0,2334,0,21000,0,0,0,560,5000,2000,0,1500]
[49,null,null,null,"計",null,null,17758,5071,19851.225333333332,20235.333333333332,12511.5,2017.4,5458.333333333333,147690,74164,146900,123570,105880,100100,160375,164860,166592,175380,1126305,1015400,1990328,1445550,803453,1694916,802980,1327763.8799999999,656903,665641,1132613,346432,328386,304035,354956,293489,374431,283723,1317671.7,1450320,449978,252590,635756,955200,107383,136588,252462,447632,115080,514820,704300,221042,157902,266980,164560,363502,1124145,140460,580166,236565,562522,741040,675540,898700,1342173,712056,325627,517320,486480,1104054,688585,241530,234560,784220,1023660,1386050,1168500,297929,289275,316800,324000,872575,909815,358950,522900,955485,331200,327060,505764,261900,285600,231980,316800,176400,342000,413440,398800,403200,355950,376200,248200,284400,437000,441000,259650,291330,419520,40050,399600,694980,115140,954442,20318,21420,0,58454,55454,54637,28261.1,28261.1,30062,37104,26636.2,15753,108259,37859,756000,4203.9333333333325,32289.579000000002,6664,17758,57783,54636,28562,30062]
[50]
[51,"[経営指標]"]
[52,"農業経営費（販売費及び一般管理費含む）",null,null,null,null,null,76470,78042.238895558228,77434.066242424247,84474.666666666657,54968.269583333335,43173.222472778092,45080.952380952382,315487.33090909093,241522,247459.72979797982,224582.1638888889,232387.17580730381,211524.09324009324,304083,382489.21776523546,344589,418051.85757575755,2163218,2194230.5454545454,3906798,3306012.094949495,2084782.4747474748,4245179,1264794.8545454545,3023841.7587878788,1329941.0859925789,1557297,2868336,1079099,1106862,865365.11111111112,941146,1001331,1287613.3014354068,1227244,2914643.2757575759,3664476.9999999995,803629.30303030298,664815,868153.24242424243,1633821,237459.20727272728,283268,437308,1061084,225233.97102897102,1511495.1818181819,1042542.1054910002,783177,363190,570451,342665.14978354977,1093055.6363636362,1865908.0808080807,282025,1965439.9375892256,1109150.1212121211,1436057,4061936,4141470.2626262624,5649814,2782755,1677716.3581267218,1792855,3435407,2242926.2929292927,2450788.2424242422,1786681,941776.60539460543,651950.12121212122,1526040.5640692641,1908693.012987013,3699940.0137741044,3925443.7106844792,1446252.7855203622,587868.52214452217,622033.07433307427,633545.53663727571,3560865.7796916994,3173224.1923583667,691545.94172494172,1224510,2671706.9393939395,571643,549451.54433333338,1298523.2110000001,527700.33566433564,590455.84360084357,482756.66899766901,1398032.5833333335,381873.05050505046,683405,819785.87734487734,726888.07070707064,819068.18614718621,641578.88888888888,704195.07070707064,468935.43048497394,609971.48051948054,1563014.0531400968,1510054,516809.28571428568,605862.56060606055,1263115.3333333333,95360,993525.77777777775,2623838.4444444445,349339.11111111112,3697152.2453102451,361614.33333333337,488473.85714285716,282900.21703853959,1011638.6,1017358,1098700,397280.84961130121,429042.74757042865,449780,736890.32626671577,715736.00343434338,370180.95454545453,824929,3524978.7701149425,2460166.369397074,69694.723846702313,3215252.49229023,458391.73656880052,75905,1071242,1097508,432110,444772]
[53,"農業所得",null,null,null,null,null,42390,42537.761104441772,41425.933757575753,34385.333333333343,19731.730416666665,19901.777527221908,35013.047619047618,184512.66909090907,125878,212540.27020202018,225417.8361111111,131612.82419269619,117382.90675990676,130917,404710.78223476454,187411,89598.142424242455,1493782,1005769.4545454546,2312402,2903987.905050505,1968217.5252525252,2397221,1525205.1454545455,1287878.2412121212,850557.91400742112,745376,1403664,501825,250315,414467,545663,222687,627353.69856459321,493736,2709778.7242424241,2751665.0000000005,296431.69696969702,334303,688605,1666179,87433.792727272725,91587,190497,1063002,86766.02897102898,411998.81818181812,1887457.8945089998,365223,249434,643448,378604.85021645023,556768.36363636376,1257091.9191919193,142065,869560.06241077441,481849.8787878789,692443,1938064,1358529.7373737376,1100186,392445,242523.64187327819,457145,554593,1177073.7070707073,1839211.7575757578,1203319,939223.39460539457,788049.87878787878,1863959.4359307359,1241306.987012987,1620059.9862258956,1014556.2893155208,893747.2144796378,143631.47785547783,205966.92566692573,266454.46336272429,723634.22030830057,999175.80764163332,292454.05827505828,539490,1004793.0606060605,220357,422548.45566666662,548276.78899999987,201299.66433566436,183044.15639915643,163243.33100233099,383967.41666666651,122126.94949494954,456595,882614.12265512266,361111.92929292936,332931.81385281379,397921.11111111112,777804.92929292936,483064.56951502606,614028.51948051946,550735.94685990317,757946,347190.71428571432,365237.43939393945,408884.66666666674,107140,496874.22222222225,346161.5555555555,129460.88888888888,622847.75468975492,102097.66666666663,351526.14285714284,239849.78296146041,257730.40000000002,252011,219076,213719.15038869879,181957.25242957135,167720,304333.67373328423,122206.65656565665,20040.04545454547,169335.99999999988,279667,570702.23522562953,30145.276153297687,222455.4077097699,31008.263431199477,42955,249782,220268,185390,172728]
[54,"農業所得率（農業所得÷農業経営費×100）",null,null,null,null,null,35.663806158505807,35.277625729342986,34.85271223083943,28.929272533512822,26.414632418563137,31.552060256233606,43.714944464064246,36.902533818181816,34.261839956450736,46.204406565656562,50.092852469135792,36.157369283707745,35.688783382508362,30.095862068965516,51.411430670066636,35.227631578947367,17.649589761497577,40.847197156138911,31.430295454545455,37.181663236429124,46.763090258462235,48.561991740748219,36.089681440443208,54.666851091560773,29.869245711969267,39.00750718447901,32.370032566499887,32.857303370786518,31.74251260655161,18.443812740573073,32.384484838635068,36.700275556577878,18.193114807135188,32.760548801341912,28.689235203198177,48.178794625339712,42.88659758465446,26.946841763292856,33.459811553790445,44.233243552791407,50.490272727272725,26.911565569979263,24.432647290285576,30.343339094145477,50.045148831073696,27.809624670201593,21.419293129160693,64.418358174368592,31.802769070010449,40.715675520384444,53.006716374261778,52.491417945630658,33.747136884683684,40.252703144153671,33.498785635124619,30.672312607081992,30.285976039464419,32.531970871505756,32.301066666666664,24.700540679522501,16.29905185185185,12.35969387755102,12.629860948281371,20.317555555555554,13.899573934837091,34.417359855868632,42.87206894115986,40.244782608695651,49.93213155796888,54.725686026936025,54.984054157248849,39.406571016285305,30.452255380186006,20.537576706791917,38.194325405112728,19.63519861318904,24.87523256846929,29.606051484747141,16.889583855952868,23.947267942710031,29.720940881611611,30.583333333333336,27.33015260726399,27.822853535353538,43.472063340192044,29.68793529348061,27.613122679789349,23.664402895818544,25.269865480236998,21.546993078937515,24.231537598204277,40.052192982456141,51.845284460474787,33.190434677658949,28.90033106361231,38.280049168938056,52.483463515042473,50.742076629729624,50.165728715728719,26.054923565223092,33.419135802469135,40.184110449735456,37.610692966114655,24.454824561403512,52.908641975308647,33.338313353611262,11.655271230826784,27.038615056158914,14.417772099299883,22.017473489292197,41.848350340136051,45.882311422565358,20.303820244546703,19.853249921811546,16.62467672806304,34.978584351669198,29.780237713514136,27.16113360323887,29.228453602038009,14.584131158289118,5.1355630410832509,17.031274358445675,7.350668800548382,18.829659403749481,30.193585890722847,6.471038674047028,6.3359753639557574,36,19,17,30,28]
[55,"1日当たり農業所得",null,null,null,null,null,41867,29852,18110,11755,18792.124206349203,18092.525024747189,24570.559732664995,21147.583849960927,4577.3818181818178,8631.0769625185858,32788.048888888887,11698.917706017439,8023.4386028644412,6735,13002.756055735406,8157.1708378672465,4746.9214529399978,17892.283275939513,14550.010192339307,14263.080956052429,14420.796548978298,15461,18621.000097096803,12823.585037978311,6525.0322543996008,8548.3207437931778,8168,13932.14888337469,18043.146067415732,9816.2745098039213,13316.208835341366,17531.341365461849,8907.48,26695.902066578434,16666.194092827005,14271.382352823826,13357.597087378643,1685.4680709009069,3433.1501925545572,3460.3266331658292,13350.79326923077,5978.3789898989899,6484.0353982300885,13606.928571428571,15107.507550186534,6310.2566524384711,1324.7550423852672,34872.201284230941,11503.086614173228,8419.7130801687763,21719.76371308017,14847.249028096086,2932.6750784111864,7783.8508928292213,8879.0625,11422.79228125812,7060.0714840714854,12561.324263038548,7493.7225712904783,4976.2994042994051,4596.5573428034268,4218.7046492878253,4987.6327377537928,4942.1081081081084,5088.0091743119265,15642.17550924528,15753.41976510285,10497.875681570338,14937.946633883015,12608.798060606061,37186.223160712936,9484.6761185328523,24134.971861838294,6446.7436970009267,5656.6279397445433,6665.033775196187,9613.392096472613,12152.997188721745,12010.526478146068,16583.830832226278,11816.325586871042,15694.254545454545,23503.931242247032,9559.9566160520608,14697.337588405795,16741.275999999994,10064.983216783217,7872.8669418992013,7021.2185377346659,7366.281374900077,6106.3474747474775,15477.796610169491,23694.33886322477,13312.882185914446,10404.119182900431,13604.140550807218,25294.469245298515,14313.024281926699,17419.248779589205,13432.584069753735,18046.333333333332,10211.491596638656,10821.850056116724,9972.7967479674808,16172.075471698114,10037.863075196408,6500.6864893062066,6997.8858858858848,11172.15703479381,20809.715498938422,9530,14373.020701810361,34364.053333333337,32257.407999999999,58420.26666666667,23293.640369340465,26040.393907630962,67088,43414.218792194617,73288.350264261855,16032.036363636376,81119.041916167596,27966.7,13003.753579621292,14186.012307434206,14830.3605139847,15601.641977961999,43498,33416,58738,29662,69091]
[56,"1日当たり家族労働報酬",null,null,null,null,null,39226,28001.937617152118,17266,9371,16888.362301587298,14654.434115656279,22282.84043441938,19610.277259703045,4080.3636363636365,8144.2952366302616,31916.467070707069,10976.784372684106,7287.9635515999162,6333,12548.394609952275,7664.6789989118606,3779.0803933373486,17218.350052403053,13931.579812592472,13731.910562837316,13990.425350964642,14935,17862.534226623942,12597.869851430756,6099.7554969581824,8089.7981307278505,7496.9095890410963,13227.444168734492,16909.123595505618,8316.6274509803916,12340.497991967872,16558.522088353413,7413.12,25028.625470833755,15370.485232067511,13780.817507530872,12651.165048543691,1533.6613900195994,3196.364569961489,3325.21608040201,12839.423076923078,5121.2849728049723,5406.0176991150438,13011.714285714286,14414.425297566177,5394.9111978930168,1081.7389652148493,34435.582346586598,9931.5275590551173,7760.5400843881853,21114.666666666668,14360.58236142942,2619.5594608183501,7427.6527504143605,7923.8125,10766.857962703112,6165.1410811410824,12017.433106575963,7025.7283711938135,4516.6547156547167,3620.8982661374562,3508.7449610319804,4284.948933126544,4126.6486486486483,4362.5688073394494,14699.717037484483,15263.903705145676,9846.6477644492916,14472.324367481424,12161.00606060606,36082.36281158575,9045.4784107964624,23626.219534091553,5929.8572792090281,5439.9443954407452,5820.3934039664882,8678.4562738355071,11314.867200124254,10350.111540386732,14979.830832226278,10630.911445456901,13891.694545454546,21492.726563884458,8890.1518438177864,13855.737588405795,15668.024091603049,8597.4332167832181,6420.3508128669437,5859.4550968744516,6720.1422861710598,4932.4474747474769,14898.440677966102,22931.734836379132,12685.232416329192,9825.275432900431,12640.687559354226,24309.526155867621,13638.979837482253,16304.979276043105,11397.974313656176,16183.357142857143,9337.6974789915985,9572.8426487093166,8042.5528455284575,14015.547169811322,8866.7317620650956,4858.8461137193526,5966.1021021021015,9206.955241071837,16065.562632696383,8836,13635.58249956317,31953.520000000004,30016,54477.866666666669,21560.561350266897,24325.04507042166,62918.400000000001,41564.00481216608,69688.350264261855,12454.436363636376,77278.083832335265,19671.7,11215.20330904311,12771.424072140087,8332.7495789730892,12964.472087374101,40805,31008,54787,27739,64934]
[57]
[58,"労働時間計",null,null,null,null,null,12,17,18,23,8.4,8.8000000000000007,11.4,69.8,220,197,55,90,126.03999999999999,156,290,183.8,151,667.9,602,1297,1611,1018,1460.9,951.5,1579,796,730,806,222.5,204,249,249,232,237,237,1619,1748,1407,779,1592,998.4,117,113,137,571.9,110,2488,433,254,237,237,254,1518.8,1292,128,809,586,465,2269,2384,1914.7999999999997,744.2,389,823,872,751,934,917,503,638,401,1047,537,1339,1464,172.4,171.4,175.4,482,482,198,275,342,184.4,230,262,160,186,186,417,178,236,298,217,304,234,246,270,282,328,336,272,270,328,53,396,426,224,446,42.25,305,152.5,77.2,63.5,48,73.400000000000006,55.9,38,76.08,18.334600000000002,14.075999999999999,29.800000000000004,234,360.8,17,237,21.6,11.9,59.8,46.3,51.3,38]
[59,null,"うち家族労働時間",null,null,null,null,8,11.4,18,23,8.4,8.8000000000000007,11.4,69.8,220,197,55,90,117.03999999999999,156,249,183.8,151,667.9,553,1297,1611,1018,1029.9000000000001,951.5,1579,796,730,806,222.5,204,249,249,200,188,237,1519,1648,1407,779,1592,998.4,117,113,112,562.9,110,2488,433,254,237,237,204,1518.8,1292,128,609,546,441,2069,2184,1914.7999999999997,744.2,389,740,872,602,934,917,503,500,401,1047,537,1259,1264,172.4,171.4,175.4,482,482,198,275,342,184.4,230,262,160,186,186,417,160,236,298,217,256,234,246,270,282,328,336,272,270,328,53,396,426,148,446,39.25,295,133.5,60,62.5,30,73.400000000000006,55.9,20,56.08,13.34,10,16.700000000000003,80,351.1,17,120,15.9,8,59.8,30,50,20]
[60,null,"うち雇用労働時間",null,null,null,null,4,6,0,0,0,0,0,0,0,0,0,0,9,0,41,0,0,0,49,0,0,0,431,0,0,0,0,0,0,0,0,0,32,49,0,100,100,0,0,0,0,0,0,25,9,0,0,0,0,0,0,50,0,0,0,200,40,24,200,200,0,0,0,83,0,149,0,0,0,138,0,0,0,80,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18,0,0,0,48,0,0,0,0,0,0,0,0,0,0,0,0,76,0,3,10,19,17.2,1,18,0,0,18,20,4.9946000000000002,4.0759999999999987,13.1,154,9.6999999999999993,0,117,5.7,3.9,0,16.3,1.3,18]
[61,null,null,null,null,null,"検算→",null,{"$f":"SUM(I59-I88)","v":4.9999999999997158E-2},-3.5527136788005009E-15,0,0,1.7763568394002505E-15,1.7763568394002505E-15,-1.4210854715202004E-14,0,0,0,0,4.0000000000006253E-2,0,0,0,0,0,0,0,0,{"$f":"SUM(AC59-AC88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BI59-BI88)","v":0},0,0,0,0,0,0,-2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8421709430404007E-14,0,0,0,0,0,0,0,0,{"$f":"SUM(CO59-CO88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9999999999997158E-2,0,2.8421709430404007E-14,-4.0000000000020464E-2,4.0000000000013358E-2,2.7500000000010516E-2,-3.0799999999970851E-2,-2.1316282072803006E-14,{"$f":"SUM(DU59-DU88)","v":2.9999999999994031E-2},-1.4210854715202004E-14,9.2000000000034277E-3,-5.000000000002558E-3,-8.9999999998013891E-4,-5.6843418860808015E-14,0,0,-1.1368683772161603E-13,7.1054273576010019E-15,5.0000000000002487E-2,1.2800000000019907E-2,4.9999999999982947E-2,-1.1799999999993815E-2,3.4999999999996589E-2]
[62,null,null,null,null,null,"作物名・作型等→",{"$f":"H3","v":"水稲\n40ha"},"水稲\n20ha","水稲\n10ha","水稲\n5ha","小麦","大麦","大豆","ｶﾝｼｮ","ﾊﾞﾚｲｼｮ","ｻﾄｲﾓ","冬ﾆﾝｼﾞﾝ","春ﾆﾝｼﾞﾝ","夏秋ﾀﾞｲｺﾝ","春ﾀﾞｲｺﾝ","水田ｺﾞﾎﾞｳ","ﾀﾏﾈｷﾞ","ｽｨｰﾄｺｰﾝ","夏秋ﾄﾏﾄ","冬ﾄﾏﾄ","冬春ﾄﾏﾄ","ﾐﾆﾄﾏﾄ",{"$f":"AC3","v":"夏秋ﾐﾆﾄﾏﾄ"},"冬春ﾅｽ","夏秋ﾅｽ","冬春ｷｭｳﾘ","夏秋ｷｭｳﾘ","夏秋ﾋﾟｰﾏﾝ","冬春ﾋﾟｰﾏﾝ","春夏ｽｲｶ","小玉ｽｲｶ","春夏ﾒﾛﾝ\nｱﾝﾃﾞｽ","春夏ﾒﾛﾝ\nｸｲﾝｼｰ","春夏ﾒﾛﾝ\n肥後ｸﾞﾘｰﾝ","春夏ﾒﾛﾝ\nｱｰﾙｽ","秋冬ﾒﾛﾝ\n抑制","ｲﾁｺﾞ","ｲﾁｺﾞ高設","ｲﾝｹﾞﾝ\n半促成","ｲﾝｹﾞﾝ\n抑制","ｵｸﾗ\n露地","ｱｽﾊﾟﾗｶﾞｽ","ｷｬﾍﾞﾂ\n夏秋","ｷｬﾍﾞﾂ\n冬","冬ﾚﾀｽ","ﾎｳﾚﾝｿｳ\n夏秋","ﾊｸｻｲ\n秋冬","小ﾈｷﾞ","ｼｮｳｶﾞ","ﾚﾝｺﾝ\nﾊｳｽ","ﾚﾝｺﾝ","ﾆｶﾞｳﾘ","深ﾈｷﾞ","ﾆﾗ",{"$f":"BI3","v":"ｽﾅｯﾌﾟｴﾝﾄﾞｳ"},"ﾌﾞﾛｯｺﾘｰ","電照ｷﾞｸ\n12月切り","小ｷﾞｸ\n夏秋切り ","ｽﾌﾟﾚｰｷﾞｸ\n12月切り","ｶｰﾈｰｼｮﾝ","ｽﾌﾟﾚｰ\nｶｰﾈｰｼｮﾝ","ﾊﾞﾗ","宿根ｶｽﾐｿｳ\n二度切り","宿根ｶｽﾐｿｳ\n加温促成","ｸｼﾞｬｸｱｽﾀｰ\n周年","ｽﾀｰﾁｽ\n加温促成","ｽﾀｰﾁｽ\n夏秋切り","ﾄﾙｺｷﾞｷｮｳ\n年内","ﾄﾙｺｷﾞｷｮｳ\n夏秋切り","ｽﾄｯｸ\n11~12月","ﾘﾝﾄﾞｳ\n夏秋","ｱﾘｳﾑ\n3~4月","ｶﾗｰ\n周年","ｵﾘｴﾝﾀﾙﾕﾘ\n12月","ｼｸﾗﾒﾝ\n12月","ﾊﾟﾝｼﾞｰ\n10~11月","極早生温州","早生温州","普通温州","ﾊｳｽみかん","ﾊｳｽみかん\n(ｸﾞﾘｰﾝ)","不知火\n露地","不知火\n屋根かけ","不知火\n加温","甘夏","晩白柚\n露地",{"$f":"CO3","v":"晩白柚\nﾊｳｽ"},"ﾎﾟﾝｶﾝ","清見","河内晩柑","ﾊｳｽｷﾝｶﾝ","ゆず","なし\n幸水･露地","なし\n幸水ﾄﾝﾈﾙ","なし\n豊水","なし\n新高","なし\nあきづき","なし\n秋麗","もも\n露地","もも\nﾄﾝﾈﾙ","もも\n加温","すもも\nﾊｳｽ","かき\n太秋","ぶどう\nﾄﾝﾈﾙ","ぶどう\n無加温","くり","いちじく\n無加温","いちじく\n加温","ﾌﾞﾙｰﾍﾞﾘｰ","ﾏﾝｺﾞｰ","茶","いぐさ\n畳表","葉たばこ","乳牛50頭","乳牛80頭","乳牛200頭","肉用牛(繁殖)\n30頭(黒毛)","肉用牛(繁殖)\n80頭(黒毛)",{"$f":"DU3","v":"肉用牛(繁殖)\n200頭(黒毛)"},"肉用牛(繁殖肥育)\n100頭(黒毛)","肉用牛(肥育)\n300頭(黒毛)","肉用牛(肥育)\n400頭(交雑種)","豚","鶏採卵","鶏肉用鶏","飼料用米","鶏:採卵3万羽規模千羽当","鶏:ﾌﾞﾛｲﾗｰ5万羽規模千羽当","水稲（４０ｈａ）ドローン","酪農（８０頭）餌よせロボット、哺乳ロボット","酪農（200頭）餌よせロボット、哺乳ロボット、分娩発情監視装置","肉用牛繁殖（８０頭）哺乳ロボット、分娩発情監視装置","肉用牛（２００頭）哺乳ロボット、分娩発情監視装置",0,0,0,0,0,0,0,0,0,0,0]
[63,null,null,"半月労働時間",null,null,"1月上半月",0,0.1,0,0,0.7,0.7,0,1.5,19,0,0,0,0,4,1,2,8.5,5,32,71,95,5,65.5,0,99,0,5,74,20,22,10,29,22,9,12,60,66,13.5,0,0,9,0,11,50,0,0,103.5,7,1,12.5,0,21,47,74,11,0,0,0,80,115,40,15,0,0,63,16,0,0,16,0,2,54,0,15,32,4.5,4.5,10,4,4,0,56,22,28,24,6,16,0,0,13,8,8,10,8,12,8,8,12,12,2,0,16,8,9,4,14,4,0,9,0,12.5,1.1000000000000001,3.27,2.68,1.9724999999999999,3.133,2.23,1.4850000000000001,3.0150000000000001,0.72299999999999998,0.55630000000000002,1.2749999999999999,9.93,15.27,0.05,9.9,0.9,0,2.5249999999999999,1.895,2.0375000000000001,1.4850000000000001]
[64,null,null,null,null,null,"1月下半月",0,0.1,0,0,0.7,0.7,0,1.5,20,0,0,0,0,4,11,3,8,5,23,71,95,5,65.5,0,99,0,5,0,20,32,20,22,14,0,0,101,110,13.5,0,0,119,0,11,50,0,0,103.5,6,0,12.5,8,21,46,74,11,0,0,0,100,119,47,25,0,32,74,15,0,0,0,25,6,69,0,29,0,4.5,4.5,10,9,9,62,26,22,28,24,6,10,0,0,33,6,10,10,8,12,12,12,8,12,24,24,16,0,37,4,14,4,8,9,0,12.5,2.7,3.27,2.68,1.9724999999999999,3.133,2.23,1.4850000000000001,3.0150000000000001,0.72299999999999998,0.55630000000000002,1.2749999999999999,9.93,15.27,0.05,9.9,0.9,0,2.5249999999999999,1.895,2.0375000000000001,1.4850000000000001]
[65,null,null,null,null,null,"2月上半月",0,0.1,0,0,0.8,0.9,0,3.5,5,0,0,35,0,4,4,0.5,17,4,42,71,95,4,75,0,103,0,4,76,12,20,20,26,34,0,0,88,97,24.5,0,0,7,0,11,1.5,3.5,0,103.5,16,0,7.5,16,21,30,133,11,0,8,0,92,129,134,25,0,0,74,15,0,16,0,5,6,74,0,12,0,6,6,4,8,8,13,14,14,23,8.5,16,9,16,13,67,8,10,10,8,7,12,12,0,8,14,3,4,1,4,4,19,8.5,10,18,0.2,11.5,4.7,3.01,2.48,1.83,2.7,2.02,1.35,2.7549999999999999,0.66800000000000004,0.51129999999999998,1.1567000000000001,9.09,14.14,0.05,9.9,0.9,0,2.3374999999999999,1.76,1.8436999999999999,1.35]
[66,null,null,null,null,null,"2月下半月",0,0.1,0,0,0.9,0.9,0,2.5,5,3,0,2,0,19,14,0.5,17.5,0,0,71,90,0,75,23,103,0,6,0,14,15,20,18,6,0,0,126,136,24.5,0,0,18,1,12,1.5,4.2,0,103.5,16,18,7.5,16,20,29,133,12,0,72,0,99,137,143,29,0,0,82,13,0,8,0,0,46,74,0,15,0,6,6,4,11,11,13,26,14,15,8.5,16,19,16,13,83,12,11,32,12,7,13,13,2,22,13,3,2,1,5,2,19,8.5,0,18,0,11.5,4.7,3.01,2.48,1.83,2.7,2.02,1.35,2.7549999999999999,0.66800000000000004,0.51129999999999998,1.1567000000000001,9.09,14.14,0.05,9.9,0.9,0,2.3374999999999999,1.76,1.8436999999999999,1.35]
[67,null,null,null,null,null,"3月上半月",0,0.55000000000000004,0,0,0,0,0,1.7,1,0,0,1,0.3,19.5,5,2,0.5,0,0,77,91,0,89.5,17,116,0,12,105,8,15,26,24,19,0,0,135,150,32.5,0,40,9,0,11,0,3.2,0,103.5,8,2,19,10,2,40,134,11,0,4,0,101,157,75,30,0,8,73,35,0,2,0,38,38,89,0,14,0,6.5,6.5,7.5,26,26,21,6,6,10,13,9,12,36,16,39,12,3,9,3,3.5,3,3,0,16,25,26,0,0,7,0,5.5,7,0,20,1.1000000000000001,12,8.1999999999999993,3.27,2.69,2.1150000000000002,3.133,2.23,2.08,3.0150000000000001,0.72299999999999998,0.55630000000000002,1.2917000000000001,9.93,15.27,0.75,9.9,0.9,0,2.5312000000000001,2.0375000000000001,2.0375000000000001,2.0775000000000001]
[68,null,null,null,null,null,"3月下半月",0,0.55000000000000004,0,0,0,0,0,8.3000000000000007,1,3,0,10,0.3,17.5,38,3,0.5,6,0,75,94,6,89.5,0,116,0,18,0,20,4,26,15,19,0,0,141,155,32.5,0,24,10,2.2000000000000002,7,0,3.6,0,103.5,8,42,19,14,1,57,134,7,0,36,0,139,161,108,39,0,28,84,23,0,8,0,34,70,90,0,38,0,6.5,6.5,7.5,26,26,8,32,4,6,13,9,4,36,16,30,2,2,6,2,3.5,2,14,13,18,11,21,1,19,10,0,5.5,7,2,20,0,12,7.2,3.27,2.69,2.1150000000000002,3.133,2.23,2.08,3.0150000000000001,0.72299999999999998,0.55630000000000002,1.2917000000000001,9.93,15.27,0.75,9.9,0.9,0,2.5312000000000001,2.0375000000000001,2.0375000000000001,2.0775000000000001]
[69,null,null,null,null,null,"4月上半月",0.4,1.85,0,0,0.1,0.4,0,2.8,18,21,0,0,1.3,16,44,45,13,29,0,85,94,29,81,38,114,0,30,110,20,12,18,8,17,0,0,106,117,259.5,0,0,16,0,7,0,1.1000000000000001,0,103.5,28,0,13,18,3,105,134,2,0,69,0,112,156,146,71,0,32,43,56,0,12,0,52,72,72,0,117,0,2.5,0.5,1.5,24,24,7,5,4,2,2.5,9.5,0,5,13,6,3,11,24,11,15.5,3,3,12,28,15,18,3,4,12,1,9,7.5,4,34,1.4,14,6.1,3.18,2.63,2.1775000000000002,3.9,3.14,2.0575000000000001,4.34,1.0449999999999999,0.875,1.2182999999999999,9.65,14.88,1.75,9.9,0.9,0.4,2.4750000000000001,2.1025,2.7061999999999999,2.0575000000000001]
[70,null,null,null,null,null,"4月下半月",0.4,1.85,0,0,0.1,0.4,0,2.8,19,8,0,16,1.3,15.5,56,45,15,51,0,85,94,51,81,86,113,0,35,0,18,8,30,24,11,0,0,133,146,259.5,0,0,37,5.4,2,0,31,0,103.5,27,26,13,18,12,103,134,0,0,19,0,139,163,155,69,0,14,20,25,0,39,0,36,63,75,0,40,0,2.5,0.5,1.5,24,24,4,2,6,4,2.5,9.5,2,5,13,6,0,18,35,18,15.5,22,22,31,25,13,17,10,7,49,0,9,7.5,6,34,2.2999999999999998,14,10,3.18,2.63,2.1775000000000002,3.9,3.14,2.0575000000000001,4.34,1.0449999999999999,0.875,1.2182999999999999,9.65,14.88,1.75,9.9,0.9,0.4,2.4750000000000001,2.1025,2.7061999999999999,2.0575000000000001]
[71,null,null,null,null,null,"5月上半月",1.8,1.25,2.7,1.7,0.6,0.4,0,2.7,48,12,0,6,4.8,15.5,31,4,30,53,0,65,89,49,73.5,67,76,14,24,140,4,8,10,16,10,0,0,44,49,284.5,0,8,60,0,0,0,37,0,103.5,4,0,1,18,12,61,68,0,0,9,0,92,147,85,65,0,17,0,49,20,20,0,6,8,122,0,6,0,2.5,3,3,26,26,2,5,4,4,13.5,8.5,0,3,13,6,4,29,22,13,26,17,17,48,16,17,17,11,11,37,0,8.5,31,0,15,9.9,16,6.8,3.27,2.68,2,3.133,2.35,1.5325,3.11,0.72299999999999998,0.55630000000000002,1.2583,9.93,15.27,1.95,9.9,0.9,1.8,2.5249999999999999,1.92,2.4062000000000001,1.5325]
[72,null,null,null,null,null,"5月下半月",1.8,1.25,2.7,1.7,0.5,0.4,0,2.1,49,4,0,0,8.8000000000000007,15.5,30,0,29,24.9,0,63,87,12,73.5,24,84,14,36,0,8,12,0,0,10,0,0,88,93,284.5,0,6,88,6.2,0,0,45,0,103.5,1,15,1,19,12,38,33,0,0,10,0,126,40,82,20,0,1,0,17,1,45,0,6,8,57,0,63,0,2.5,3,3,20,20,4,2,50,2,13.5,8.5,4,3,13,1,2,14,22,14,26,22,22,33,7,28,46,2,48,26,0,8.5,31,4,15,3.5,16,17,3.27,2.68,2,3.133,2.35,1.5325,3.11,0.72299999999999998,0.55630000000000002,1.2583,9.93,15.27,1.95,9.9,0.9,1.8,2.5249999999999999,1.92,2.4062000000000001,1.5325]
[73,null,null,null,null,null,"6月上半月",1.25,1.6,2.5,3.05,0,0,0,0,4,11,0,0,8.9,1.5,0,0,3,35,0,65,59,21,60,37,0,32,50,104,8,0,0,0,8,0,0,5,5,85,0,122,59,5,0,0,44,0,103.5,11,0,0,20,4,33,3,0,0,24,0,97,108,53,10,0,9,0,54,29,39,0,10,0,35,0,66,0,11.5,0.6,0.5,19,19,5,5,28,6,14,10,4,3,8,3,6,20,12,12,31.5,20,20,5,9,44,43,3,35,3,1,8,50,2,16.5,1.9,12,19.2,3.18,2.61,1.925,2.8167,2.25,1.4750000000000001,3,0.70499999999999996,0.5413,1.2182999999999999,9.65,14.88,0.8,9.9,0.9,1.25,2.4624999999999999,1.85,2.0625,1.4750000000000001]
[74,null,null,null,null,null,"6月下半月",1.25,1.6,2.5,3.05,0,0,0,0.5,4,10,0,0,8.9,0,0,0,2,36,1,50,65,39,60,79,0,52,56,0,0,0,0,0,20,0,0,44,44,85,0,146,72,22.2,0,0,39,0,103.5,10,34,0,18,0,20,48,0,0,20,0,42,44,62,0,0,9,0,38,6,60,0,38,0,111,10,60,0,11.5,0.6,0.5,34,34,18,32,40,2,14,10,2,3,8,2,2,1,5,9,31.5,1,1,5,25,29,27,8,20,7,0,8,50,25,16.5,7.6,12,17.8,3.18,2.61,1.925,2.8167,2.25,1.4750000000000001,3,0.70499999999999996,0.5413,1.2182999999999999,9.65,14.88,0.8,9.9,0.9,1.25,2.4624999999999999,1.85,2.0625,1.4750000000000001]
[75,null,null,null,null,null,"7月上半月",0.9,0.3,0.55000000000000004,1.8,0,0,2.6,0.2,0,1,3,0,8.9,0,0,0.6,0,57,1,20,24,74,2,0,0,29,66,0,12,0,0,0,0,0,12,20,23,0,0,177,64,0,0,0,39,0,103.5,27,0,2.5,18,2,56,0,0,0,22,0,17,37,53,3,0,21,0,54,24,58,0,38,0,2,0,23,39,3.5,10.5,1.5,45,45,6,7,16,4,13,18,6,9,13,24,4,6,4,2,2.5,6,6,19,23,22,15,15,1,25,1,32.5,46.5,29,33.5,1.5,13,16.399999999999999,3.27,2.69,2.11,3.1,2.34,1.5275000000000001,3.1,0.72299999999999998,0.55630000000000002,1.2583,9.93,15.27,0.45,9.9,0.9,0.82499999999999996,2.5312000000000001,2.0325000000000002,2.1436999999999999,1.5275000000000001]
[76,null,null,null,null,null,"7月下半月",0.9,0.3,0.55000000000000004,1.8,0,0,2.6,0,0,3,6,0,9.1,0,0,0.7,0,66,55,0,12,79,2,181,0,30,58,0,0,0,0,0,0,6,12,58,62,0,0,176,73,21.2,0,0,40,0,103.5,26,92,2.5,14,0,55,0,8,16,4,0,40,11,62,10,20,20,0,41,23,100,56,38,0,5,0,23,57,3.5,10.5,1.5,40,40,10,1,19,11,13,18,12,9,13,4,11,22,38,6,2.5,6,6,18,16,2,10,35,10,32,1,32.5,46.5,29,33.5,1.6,13,14.8,3.27,2.69,2.11,3.1,2.34,1.5275000000000001,3.1,0.72299999999999998,0.55630000000000002,1.2583,9.93,15.27,0.45,9.9,0.9,0.82499999999999996,2.5312000000000001,2.0325000000000002,2.1436999999999999,1.5275000000000001]
[77,null,null,null,null,null,"8月上半月",0.45,0.3,0.45,1.75,0,0,2,0.2,0,0,1,0,9.1,0,0,0,0,57,62,12,52,126,23,0,0,71,61,0,0,0,0,0,0,18,12,26,30,0,6,140,63,0,8,0,42,21,103.5,20,0,12.5,12,1,65,0,1,36,120,0,27,29,45,16,44,129,0,54,103,74,60,56,0,2,0,31,216,3.5,6.5,5.5,46,46,4,21,1,9,8.5,8.5,4,7,6,4,11,25,17,1,2,1,17,18,5,2,0,35,8,16,5,46.5,22.5,31,43,0.8,12,4.5,3.27,2.68,1.9724999999999999,2.9,2.3199999999999998,1.5175000000000001,3.08,0.72299999999999998,0.55630000000000002,1.2583,9.93,15.27,0.45,9.9,0.9,0.375,2.5249999999999999,1.895,2.1187,1.5175000000000001]
[78,null,null,null,null,null,"8月下半月",0.45,0.3,0.45,1.75,0,0,2,0.2,0,2,8,0,9.1,0,0,0,0,59,50,52,68,124,23,149,0,71,58,0,0,0,0,0,0,27,28,64,68,0,6,174,73,20,1,0,43,0,103.5,28,22,12.5,16,1,64,0,1,109,120,56,50,27,54,18,39,128,34,39,13,93,110,52,0,4,65,31,125,3.5,6.5,5.5,17,17,8,15,1,11,8.5,8.5,8,7,6,20,9,10,2,30,2,2,34,6,2,2,5,20,32,10,6,46.5,22.5,31,43,0.7,12,0,3.27,2.68,1.9724999999999999,2.9,2.3199999999999998,1.5175000000000001,3.08,0.72299999999999998,0.55630000000000002,1.2583,9.93,15.27,0.45,9.9,0.9,0.375,2.5249999999999999,1.895,2.1187,1.5175000000000001]
[79,null,null,null,null,null,"9月上半月",0.25,0.25,0.3,1.4,0,0,1,4.9000000000000004,0,0,5,0,9.1,0,0,2.5,0,69,38,68,71,124,38,0,29,113,58,4,0,0,0,0,0,33,40,0,0,0,7.5,140,60,0,5,3.5,41,20,103.5,29,0,12.5,0,2,26,26,4,28,0,56,48,21,53,21,22,29,55,40,17,95,29,55,0,2,0,31,183,8.5,5,5,5,5,5,5,17,10,3.5,4,2,3,6.5,16,5,2,2,26,12.5,2,2,5,3,8,5,1,20,2,6,47,1,23,2,0.5,12,0,3.18,2.61,1.95,3.0167000000000002,2.2799999999999998,1.4850000000000001,3.02,0.70499999999999996,0.5413,1.2182999999999999,9.65,14.88,0.3,9.9,0.9,0.22500000000000001,2.4624999999999999,1.875,2.0874999999999999,1.4850000000000001]
[80,null,null,null,null,null,"9月下半月",0.25,0.25,0.3,1.4,0,0,1,4.7,0,8,9,0,8.6,0,0,2.5,0,33,43,71,45,112,38,140,99,113,42,0,0,0,0,0,0,21,16,157,161,0,7.5,136,73,17,4,3.5,31,0,103.5,36,0,12.5,0,3,65,50,4,24,12,9,59,29,91,16,34,1,23,24,55,20,23,47,0,4,110,133,44,8.5,5,5,16,16,2,1,2,0,3.5,4,4,3,6.5,8,0,2,4,2,12.5,50,2,1,1,0,8,2,5,0,6,47,1,12,2,3.7,12,0,3.18,2.61,1.95,3.0167000000000002,2.2799999999999998,1.4850000000000001,3.02,0.70499999999999996,0.5413,1.2182999999999999,9.65,14.88,0.3,9.9,0.9,0.22500000000000001,2.4624999999999999,1.875,2.0874999999999999,1.4850000000000001]
[81,null,null,null,null,null,"10月上半月",0.15,1.45,2.2000000000000002,1.75,0,0,0,5.2,0,0,0,0,8.1999999999999993,0,2,12,0,22,46,47,11,67,80,0,21,72,32,56,0,0,0,0,0,26,26,0,0,0,25,116,32,0,5,12,31,5,103.5,30,0,12.5,0,0,36,8,5,81,16,11,95,76,75,30,30,27,25,32,53,85,5,51,40,1,0,55,99,33,4.5,4.5,0,0,0,3,1,2,1.5,2,0,1,1,33,2,3,1,3,26.5,3,3,1,1,6,0,4,3,0,7,5,4,2,3,2.5,11.5,0,3.27,2.68,1.9724999999999999,2.9,2.3199999999999998,1.5175000000000001,3.5950000000000002,0.99670000000000003,0.6925,1.2583,9.93,15.27,0.95,9.8000000000000007,0.9,0.15,2.5249999999999999,1.895,2.1187,1.5175000000000001]
[82,null,null,null,null,null,"10月下半月",0.15,1.45,2.2000000000000002,1.75,0,0,0,7,0,0,5,3,8.1999999999999993,6.5,7,11.5,0,9,43,19,21,30,80,76,60,72,20,0,12,12,10,0,0,26,27,83,84,0,25,94,25,16.5,3,12,29,31,103.5,7,0,12.5,0,26,36,9,2.5,41,13,29,101,92,84,37,11,18,46,25,53,89,6,32,22,31,54,120,131,33,4.5,4.5,17,17,0,4,2,0,1.5,2,2,1,1,13,7,1,1,1,26.5,1,1,0,0,0,0,28,0,0,0,5,4,2,3,0.4,11.5,1.6,3.27,2.68,1.9724999999999999,2.9,2.3199999999999998,1.5175000000000001,3.5950000000000002,0.99670000000000003,0.6925,1.2583,9.93,15.27,0.95,9.8000000000000007,0.9,0.15,2.5249999999999999,1.895,2.1187,1.5175000000000001]
[83,null,null,null,null,null,"11月上半月",0.7,0.6,0.25,0,1.7,1.9,0,7,4,41,16,16,8,4,23,20,0,4,41,35,29,19,71.5,31,36,30,16,70,2,0,17,18,0,20,20,0,0,0,219.5,65,0,0,1,0.5,29.8,31,103.5,26,0,12.5,0,21,92,20,6,51,0,21,139,121,50,47,3,9,5,23,186,25,14,12,2,5,0,111,179,3,35,27.5,9,9,3,5,3,3,5,11,4,9,2.5,1,28,4,4,4,3.5,4,4,6,6,4,4,26,1,3,0,0,9,0,19,0,16,1.7,3.18,2.62,2.04,3.05,2.27,1.4824999999999999,3.0150000000000001,0.70499999999999996,0.5413,1.2182999999999999,9.65,14.88,0.95,9.8000000000000007,0.9,0.7,2.4687000000000001,1.9675,2.0811999999999999,1.4824999999999999]
[84,null,null,null,null,null,"11月下半月",0.7,0.6,0.25,0,1.6,1.9,0,6.5,5,0,1,0,8,4,19,20,0,15,37,34,60,20,71.5,0,87,29,10,0,18,18,8,22,4,22,6,48,51,0,219.5,0,0,0.3,0,0.5,28.5,0,103.5,30,0,12.5,0,23,104,20,9,101,0,30,162,147,59,49,18,11,35,22,216,25,90,5,4,6,9,91,183,3,35,27.5,19,19,0,0,0,0,5,11,0,9,2.5,1,20,6,6,6,3.5,6,6,4,4,6,4,6,2,0,0,0,9,0,19,0.7,16,2.2000000000000002,3.18,2.62,2.04,3.05,2.27,1.4824999999999999,3.0150000000000001,0.70499999999999996,0.5413,1.2182999999999999,9.65,14.88,0.95,9.8000000000000007,0.9,0.7,2.4687000000000001,1.9675,2.0811999999999999,1.4824999999999999]
[85,null,null,null,null,null,"12月上半月",0.2,0.25,0,0,0.5,0,0,2,9,0,0,0,4.0999999999999996,4,5,4.5,3.5,18,52,34,85,10,69.5,0,110,25,14,67,12,4,22,13,18,14,24,22,24,0,127.5,24,0,0,5,1,1,0,103.5,17,0,12.5,0,21,155,29,11,155,0,129,147,155,73,49,67,136,55,22,135,0,90,0,4,25,90,136,116,0,2.1,16,25,25,0,0,38,0,7,27.5,18,0,0,1,10,8,10,8,8.5,8,8,9,9,16,20,14,16,16,0,2,21,2,9,1,10,2.6,3.27,2.68,1.9724999999999999,2.9329999999999998,2.2000000000000002,1.4750000000000001,2.9950000000000001,0.72299999999999998,0.55630000000000002,1.2583,9.73,15.12,0.05,9.8000000000000007,0.9,0.2,2.5249999999999999,1.895,2.0125000000000002,1.4750000000000001]
[86,null,null,null,null,null,"12月下半月",0.2,0,0.1,0.1,0.2,0.2,0.2,2,9,70,1,1,1,5.5,0,4.5,3.5,10,36,56,85,12,73.400000000000006,3.5,114,29,14,0,14.5,22,12,14,20,15,2,70,77,8,135.5,4,31.4,0,9,1,5,2,107.5,15,2,13.5,2,25,155.80000000000001,28,11.5,167,8,124,165,163,85.8,50.2,101,144,81,19,0,4,4,2,10,38,199,79,60,2.4,4.0999999999999996,18.399999999999999,12,12,3,2,28,4.4000000000000004,9,29.5,18,2,2,3,6,10,12,10,10.5,10,10,14,14,25,20,10,18,18,5,4,23,2,11,0.9,10,3.2,3.27,2.68,1.87,2.9329999999999998,2.2000000000000002,1.4750000000000001,2.9950000000000001,0.72299999999999998,0.55630000000000002,1.2829999999999999,9.73,15.12,0.05,9.8000000000000007,0.9,0.2,2.5249999999999999,1.895,2.0125000000000002,1.4750000000000001]
[87,null,null,null,null,null,"計",{"$f":"SUM(H64:H87)","v":12.199999999999998},{"$f":"SUM(I64:I87)","v":16.950000000000003},18.000000000000004,23,8.4,8.7999999999999989,11.399999999999999,69.800000000000011,220,197,55,90,125.99999999999999,156,290,{"$f":"SUM(W64:W87)","v":183.8},151,667.9,602,1297,1611,1018,1460.9,951.5,1579,796,730,806,222.5,204,249,249,232,237,237,1619,1748,1407,779,1592,998.4,117,113,137,571.9,110,2488,433,254,237,237,254,1518.8,1292,128,809,586,465,2269,2384,1914.8,744.2,389,823,872,{"$f":"SUM(BU64:BU87)","v":751},934,917,503,638,401,1047,537,1339,1464,172.4,171.39999999999998,175.4,482,482,198,275,342,184.4,230,262,160,186,186,417,178,236,298,217,304,234,246,270,282,328,336,272,270,328,53,396,426,224,446,42.2,305,152.49999999999997,77.240000000000023,63.459999999999987,47.972499999999989,73.430799999999977,55.90000000000002,37.970000000000006,76.080000000000013,18.325399999999998,14.081000000000001,29.800899999999984,234.00000000000006,360.8,17,237.00000000000011,21.599999999999994,{"$f":"SUM(EE64:EE87)","v":11.849999999999998},{"$f":"SUM(EF64:EF87)","v":59.787199999999977},{"$f":"SUM(EG64:EG87)","v":46.250000000000014},51.311799999999991,{"$f":"SUM(EI64:EI87)","v":37.965000000000003},0]
[88,null,null,null,null,null,null,1,1,2,3,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150]
[89,null,null,"月",null,null,"1月",{"$f":"SUM(H64:H65)","v":0},0.2,0,0,1.4,1.4,0,3,39,0,0,0,0,8,12,5,16.5,10,55,142,190,10,131,0,198,0,10,74,40,54,30,51,36,9,12,161,176,27,0,0,128,0,22,100,0,0,207,13,1,25,8,42,93,148,22,0,0,0,180,234,87,40,0,32,{"$f":"SUM(BT64:BT65)","v":137},31,0,0,16,25,8,123,0,44,32,9,9,20,13,13,62,82,44,56,48,12,26,0,0,46,14,18,20,16,24,20,20,20,24,26,24,32,8,46,8,28,8,8,18,0,25,3.8000000000000003,6.54,5.36,3.9449999999999998,6.266,4.46,2.97,6.03,1.446,1.1126,2.5499999999999998,19.86,30.54,0.1,19.8,1.8,0,{"$f":"SUM(EF64:EF65)","v":5.05},3.79,{"$f":"SUM(EH64:EH65)","v":4.0750000000000002},2.97]
[90,null,null,"労",null,null,"2月",{"$f":"SUM(H66:H67)","v":0},0.2,0,0,1.7000000000000002,1.8,0,6,10,3,0,37,0,23,18,1,34.5,4,42,142,185,4,150,23,206,0,10,76,26,35,40,44,40,0,0,214,233,49,0,0,25,1,23,3,7.7,0,207,32,18,15,32,41,59,266,23,0,80,0,191,266,277,54,0,0,{"$f":"SUM(BT66:BT67)","v":156},28,0,24,0,5,52,148,0,27,0,12,12,8,19,19,26,40,28,38,17,32,28,32,26,150,20,21,42,20,14,25,25,2,30,27,6,6,2,9,6,38,17,10,36,0.2,23,9.4,6.02,4.96,3.66,5.4,4.04,2.7,5.51,1.3360000000000001,1.0226,2.3134000000000001,18.18,28.28,0.1,19.8,1.8,0,{"$f":"SUM(EF66:EF67)","v":4.6749999999999998},3.52,{"$f":"SUM(EH66:EH67)","v":3.6873999999999998},2.7]
[91,null,null,"働",null,null,"3月",{"$f":"SUM(H68:H69)","v":0},1.1000000000000001,0,0,0,0,0,10,2,3,0,11,0.6,37,43,5,1,6,0,152,185,6,179,17,232,0,30,105,28,19,52,39,38,0,0,276,305,65,0,64,19,2.2000000000000002,18,0,6.8000000000000007,0,207,16,44,38,24,3,97,268,18,0,40,0,240,318,183,69,0,36,{"$f":"SUM(BT68:BT69)","v":157},58,0,10,0,72,108,179,0,52,0,13,13,15,52,52,29,38,10,16,26,18,16,72,32,69,14,5,15,5,7,5,17,13,34,36,47,1,19,17,0,11,14,2,40,1.1000000000000001,24,15.399999999999999,6.54,5.38,4.2300000000000004,6.266,4.46,4.16,6.03,1.446,1.1126,2.5834000000000001,19.86,30.54,1.5,19.8,1.8,0,{"$f":"SUM(EF68:EF69)","v":5.0624000000000002},4.0750000000000002,{"$f":"SUM(EH68:EH69)","v":4.0750000000000002},4.1550000000000002]
[92,null,null,"間",null,null,"4月",{"$f":"SUM(H70:H71)","v":0.8},3.7,0,0,0.2,0.8,0,5.6,37,29,0,16,2.6,31.5,100,90,28,80,0,170,188,80,162,124,227,0,65,110,38,20,48,32,28,0,0,239,263,519,0,0,53,5.4,9,0,32.1,0,207,55,26,26,36,15,208,268,2,0,88,0,251,319,301,140,0,46,{"$f":"SUM(BT70:BT71)","v":63},81,0,51,0,88,135,147,0,157,0,5,1,3,48,48,11,7,10,6,5,19,2,10,26,12,3,29,59,29,31,25,25,43,53,28,35,13,11,61,1,18,15,10,68,3.6999999999999997,28,16.100000000000001,6.36,5.26,4.3550000000000004,7.8,6.28,4.1150000000000002,8.68,2.09,1.75,2.4365999999999999,19.3,29.76,3.5,19.8,1.8,0.8,{"$f":"SUM(EF70:EF71)","v":4.95},4.2050000000000001,{"$f":"SUM(EH70:EH71)","v":5.4123999999999999},4.1150000000000002]
[93,null,null,null,null,null,"5月",{"$f":"SUM(H72:H73)","v":3.6},2.5,5.4,3.4,1.1000000000000001,0.8,0,4.8000000000000007,97,16,0,6,13.600000000000001,31,61,4,59,77.900000000000006,0,128,176,61,147,91,160,28,60,140,12,20,10,16,20,0,0,132,142,569,0,14,148,6.2,0,0,82,0,207,5,15,2,37,24,99,101,0,0,19,0,218,187,167,85,0,18,{"$f":"SUM(BT72:BT73)","v":0},66,21,65,0,12,16,179,0,69,0,5,6,6,46,46,6,7,54,6,27,17,4,6,26,7,6,43,44,27,52,39,39,81,23,45,63,13,59,63,0,17,62,4,30,13.4,32,23.8,6.54,5.36,4,6.266,4.7,3.0649999999999999,6.22,1.446,1.1126,2.5165999999999999,19.86,30.54,3.9,19.8,1.8,3.6,{"$f":"SUM(EF72:EF73)","v":5.05},3.84,{"$f":"SUM(EH72:EH73)","v":4.8124000000000002},3.0649999999999999]
[94,null,null,null,null,null,"6月",{"$f":"SUM(H74:H75)","v":2.5},3.2,5,6.1,0,0,0,0.5,8,21,0,0,17.8,1.5,0,0,5,71,1,115,124,60,120,116,0,84,106,104,8,0,0,0,28,0,0,49,49,170,0,268,131,27.2,0,0,83,0,207,21,34,0,38,4,53,51,0,0,44,0,139,152,115,10,0,18,{"$f":"SUM(BT74:BT75)","v":0},92,35,99,0,48,0,146,10,126,0,23,1.2,1,53,53,23,37,68,8,28,20,6,6,16,5,8,21,17,21,63,21,21,10,34,73,70,11,55,10,1,16,100,27,33,9.5,24,37,6.36,5.22,3.85,5.6334,4.5,2.95,6,1.41,1.0826,2.4365999999999999,19.3,29.76,1.6,19.8,1.8,2.5,{"$f":"SUM(EF74:EF75)","v":4.9249999999999998},3.7,{"$f":"SUM(EH74:EH75)","v":4.125},2.95]
[95,null,null,null,null,null,"7月",{"$f":"SUM(H76:H77)","v":1.8},0.6,1.1000000000000001,3.6,0,0,5.2,0.2,0,4,9,0,18,0,0,1.2999999999999998,0,123,56,20,36,153,4,181,0,59,124,0,12,0,0,0,0,6,24,78,85,0,0,353,137,21.2,0,0,79,0,207,53,92,5,32,2,111,0,8,16,26,0,57,48,115,13,20,41,{"$f":"SUM(BT76:BT77)","v":0},95,47,158,56,76,0,7,0,46,96,7,21,3,85,85,16,8,35,15,26,36,18,18,26,28,15,28,42,8,5,12,12,37,39,24,25,50,11,57,2,65,93,58,67,3.1,26,31.2,6.54,5.38,4.22,6.2,4.68,3.0550000000000002,6.2,1.446,1.1126,2.5165999999999999,19.86,30.54,0.9,19.8,1.8,1.65,{"$f":"SUM(EF76:EF77)","v":5.0624000000000002},4.0650000000000004,{"$f":"SUM(EH76:EH77)","v":4.2873999999999999},3.0550000000000002]
[96,null,null,null,null,null,"8月",{"$f":"SUM(H78:H79)","v":0.9},0.6,0.9,3.5,0,0,4,0.4,0,2,9,0,18.2,0,0,0,0,116,112,64,120,250,46,149,0,142,119,0,0,0,0,0,0,45,40,90,98,0,12,314,136,20,9,0,85,21,207,48,22,25,28,2,129,0,2,145,240,56,77,56,99,34,83,257,{"$f":"SUM(BT78:BT79)","v":34},93,116,167,170,108,0,6,65,62,341,7,13,11,63,63,12,36,2,20,17,17,12,14,12,24,20,35,19,31,4,3,51,24,7,4,5,55,40,26,11,93,45,62,86,1.5,24,4.5,6.54,5.36,3.9449999999999998,5.8,4.6399999999999997,3.0350000000000001,6.16,1.446,1.1126,2.5165999999999999,19.86,30.54,0.9,19.8,1.8,0.75,{"$f":"SUM(EF78:EF79)","v":5.05},3.79,{"$f":"SUM(EH78:EH79)","v":4.2374000000000001},3.0350000000000001]
[97,null,null,null,null,null,"9月",{"$f":"SUM(H80:H81)","v":0.5},0.5,0.6,2.8,0,0,2,9.6000000000000014,0,8,14,0,17.7,0,0,5,0,102,81,139,116,236,76,140,128,226,100,4,0,0,0,0,0,54,56,157,161,0,15,276,133,17,9,7,72,20,207,65,0,25,0,5,91,76,8,52,12,65,107,50,144,37,56,30,{"$f":"SUM(BT80:BT81)","v":78},64,72,115,52,102,0,6,110,164,227,17,10,10,21,21,7,6,19,10,7,8,6,6,13,24,5,4,6,28,25,52,4,6,4,8,13,3,25,2,12,94,2,35,4,4.2,24,0,6.36,5.22,3.9,6.0334000000000003,4.5599999999999996,2.97,6.04,1.41,1.0826,2.4365999999999999,19.3,29.76,0.6,19.8,1.8,0.45,{"$f":"SUM(EF80:EF81)","v":4.9249999999999998},3.75,{"$f":"SUM(EH80:EH81)","v":4.1749999999999998},2.97]
[98,null,null,null,null,null,"10月",{"$f":"SUM(H82:H83)","v":0.3},2.9,4.4000000000000004,3.5,0,0,0,12.2,0,0,5,3,16.399999999999999,6.5,9,23.5,0,31,89,66,32,97,160,76,81,144,52,56,12,12,10,0,0,52,53,83,84,0,50,210,57,16.5,8,24,60,36,207,37,0,25,0,26,72,17,7.5,122,29,40,196,168,159,67,41,45,{"$f":"SUM(BT82:BT83)","v":71},57,106,174,11,83,62,32,54,175,230,66,9,9,17,17,0,7,3,2,3,4,2,2,2,46,9,4,2,4,53,4,4,1,1,6,0,32,3,0,7,10,8,4,6,2.9,23,1.6,6.54,5.36,3.9449999999999998,5.8,4.6399999999999997,3.0350000000000001,7.19,1.9934000000000001,1.385,2.5165999999999999,19.86,30.54,1.9,19.600000000000001,1.8,0.3,{"$f":"SUM(EF82:EF83)","v":5.05},3.79,{"$f":"SUM(EH82:EH83)","v":4.2374000000000001},3.0350000000000001]
[99,null,null,null,null,null,"11月",{"$f":"SUM(H84:H85)","v":1.4},1.2,0.5,0,3.3,3.8,0,13.5,9,41,17,16,16,8,42,40,0,19,78,69,89,39,143,31,123,59,26,70,20,18,25,40,4,42,26,48,51,0,439,65,0,0.3,1,1,58.3,31,207,56,0,25,0,44,196,40,15,152,0,51,301,268,109,96,21,20,{"$f":"SUM(BT84:BT85)","v":40},45,402,50,104,17,6,11,9,202,362,6,70,55,28,28,3,5,3,3,10,22,4,18,5,2,48,10,10,10,7,10,10,10,10,10,8,32,3,3,0,0,18,0,38,0.7,32,3.9000000000000004,6.36,5.24,4.08,6.1,4.54,2.9649999999999999,6.03,1.41,1.0826,2.4365999999999999,19.3,29.76,1.9,19.600000000000001,1.8,1.4,{"$f":"SUM(EF84:EF85)","v":4.9374000000000002},3.9350000000000001,{"$f":"SUM(EH84:EH85)","v":4.1623999999999999},2.9649999999999999]
[100,null,null,null,null,null,"12月",{"$f":"SUM(H86:H87)","v":0.4},0.25,0.1,0.1,0.7,0.2,0.2,4,18,70,1,1,5.0999999999999996,9.5,5,9,7,28,88,90,170,22,142.9,3.5,224,54,28,67,26.5,26,34,27,38,29,26,92,101,8,263,28,31.4,0,14,2,6,2,211,32,2,26,2,46,310.8,57,22.5,322,8,253,312,318,158.80000000000001,99.2,168,280,{"$f":"SUM(BT86:BT87)","v":136},41,135,4,94,2,14,63,289,215,176,2.4,6.1999999999999993,34.4,37,37,3,2,66,4.4000000000000004,16,57,36,2,2,4,16,18,22,18,19,18,18,23,23,41,40,24,34,34,5,6,44,4,20,1.9,20,5.8000000000000007,6.54,5.36,3.8425000000000002,5.8659999999999997,4.4000000000000004,2.95,5.99,1.446,1.1126,2.5412999999999997,19.46,30.24,0.1,19.600000000000001,1.8,0.4,{"$f":"SUM(EF86:EF87)","v":5.05},3.79,{"$f":"SUM(EH86:EH87)","v":4.0250000000000004},2.95]
[101,null,null,null,null,null,"計",{"$f":"SUM(H90:H101)","v":12.200000000000003},16.95,18,23.000000000000004,8.4,8.7999999999999989,11.399999999999999,69.8,220,197,55,90,126,156,290,183.8,151,667.9,602,1297,1611,1018,1460.9,951.5,1579,796,730,806,222.5,204,249,249,232,237,237,1619,1748,1407,779,1592,998.4,117,113,137,571.9,110,2488,433,254,237,237,254,1518.8,1292,128,809,586,465,2269,2384,1914.8,744.2,389,823,{"$f":"SUM(BT90:BT101)","v":872},751,934,917,503,638,401,1047,537,1339,1464,172.4,171.39999999999998,175.4,482,482,198,275,342,184.4,230,262,160,186,186,417,178,236,298,217,304,234,246,270,282,328,336,272,270,328,53,396,426,224,446,42.2,305,152.5,77.240000000000009,63.46,47.972499999999997,73.430800000000005,55.900000000000006,37.97,76.08,18.325399999999998,14.081,29.800899999999999,234.00000000000003,360.8,17,237,21.600000000000005,11.850000000000001,{"$f":"SUM(EF90:EF101)","v":59.787199999999984},46.25,{"$f":"SUM(EH90:EH101)","v":51.311799999999998},37.965000000000003,{"$f":"SUM(EJ90:EJ101)","v":0}]
[]
[null,null,null,null,null,null,"検算→",null,{"$f":"IF(I88=I102,\"ok\",\"matigai \")","v":"ok"},"ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok",{"$f":"IF(BU88=BU102,\"ok\",\"matigai \")","v":"ok"},"ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok","ok",{"$f":"IF(EE88=EE102,\"ok\",\"matigai \")","v":"ok"},"ok","ok","ok","ok","ok"]