{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["説明提示資料","PF"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"説明提示資料","index":0,"n_rows":21,"n_cols":10,"rows_kept":21,"cut":false,"hidden":false,"merged":[[5,6,8,6],[5,8,8,8],[5,5,8,5],[5,4,8,4],[5,7,8,7],[11,7,12,7],[11,9,12,9],[13,7,16,7],[13,9,16,9],[5,9,8,9],[9,7,10,7],[9,9,10,9],[1,1,1,9],[3,5,4,5],[3,4,4,4],[3,3,4,3],[3,1,4,2],[3,8,3,9],[3,6,3,7],[13,1,16,1],[5,1,8,2],[9,1,10,2],[11,1,12,2]],"flags":["formulas_cached_only"]}
[]
[null,"SH Platform 包括費用"]
[]
[null,null,null,"対象デバイス","顧客","担当","8上",null,"8下"]
[{"$nulls":6},"部品代・H/W外注","人件費","部品代・H/W外注","人件費"]
[null,"［A］ﾃﾞﾊﾞｲｽ拡販支援\n【27％】",null,"SH-MobileR/3AS",null,"福島\n佐野\n田中GR",null,14.6,null,10.8]
[null,null,null,"MX-G（評価ボード）"]
[null,null,null,"SH7709（中国）"]
[null,null,null,"展示会支援（ESEC,CEATEC,ソリューションセミナ,デモ展示会等）"]
[null,"［B］ﾃﾞﾊﾞｲｽ評価支援\n【26％】",null,"SH7652","SONY","上田",null,14,null,10.4]
[null,null,null,"SH7756（MC事）","IBM","伊藤SC"]
[null,"［C]先行技術開発\n【15％】",null,"DTV-H","バッファロー","水川",null,8.1,null,6]
[null,null,null,"SH7785","大学関係,RTA,RTE","瑞原"]
[null,"［D］拡販用ﾎﾞｰﾄﾞ開発\n【32％】","R0P751RLC0011RL","SH7751R","80枚作成","上田",1,3.3,null,8.8]
[null,null,"R0P7780LC0011RL","SH7780","大学関係","上田",3]
[null,null,"R0P7785LC0011RL","SH7785","欧州・産業","瑞原",10,null,4]
[null,null,"R0Pｘｘｘｘｘｘｘｘｘｘｘｘ","SH7786",{"$nulls":4},10]
[{"$nulls":6},14,40,14,36]
[{"$nulls":6},"8上合計：",54,"8下合計：",50]
[{"$nulls":9},"↓"]
[{"$nulls":8},"7786開発しない場合：",40]

{"sheet":"PF","index":1,"n_rows":71,"n_cols":24,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,21,68,22],[35,6,36,6],[38,9,38,11],[60,7,65,7],[59,17,59,19],[59,9,59,11],[50,7,53,7],[54,7,59,7],[47,1,49,3],[47,7,49,7],[39,6,41,6],[14,20,14,23],[49,9,49,11],[49,17,49,19],[14,11,15,11],[14,16,14,18],[14,19,15,19],[39,1,40,3],[21,9,21,11],[69,18,69,19],[21,17,21,19],[53,17,53,19],[34,9,34,11],[53,9,53,11],[34,17,34,19],[65,9,65,11],[65,17,65,19],[41,17,41,19],[32,1,32,3],[38,17,38,19],[36,9,36,11],[10,1,10,24],[36,17,36,19],[16,1,18,3],[14,12,14,15],[14,8,14,10],[13,16,13,23],[13,8,13,15],[28,5,30,5],[41,9,41,11],[46,17,46,19],[70,18,70,19],[69,10,69,11],[70,10,70,11],[46,9,46,11],[68,13,68,14],[57,6,59,6],[62,6,65,6]],"flags":["formulas_cached_only"]}
[]
[null,"田中GR",0.4166666666666667,"部材・外注他",18.9,{"$nulls":11},"田中GR",0.3333333333333333,"部材・外注他",13]
[null,"伊藤SC",1.3333333333333333,{"$nulls":13},"伊藤SC",1.3333333333333333]
[null,"上田",1.3333333333333333,{"$nulls":13},"上田",1.0833333333333333]
[null,"水川",1.3333333333333333,{"$nulls":13},"水川",1.1666666666666667]
[null,"瑞原",1.25,{"$nulls":13},"瑞原",1.0833333333333333]
[]
[null,"福島",1,{"$nulls":13},"福島",1]
[null,"佐野",1,{"$nulls":13},"佐野",1]
[]
[null,"RSO SH Platform 関連開発内容、費用分析データ (08/上実績、 08/下 計画）"]
[]
[]
[{"$nulls":8},"０８／上 活動",{"$nulls":7},"０８／下 活動"]
[{"$nulls":8},"担　当",null,null,"区　分","費用内訳",null,null,null,"担　当",null,null,"区　分","費用内訳"]
[{"$nulls":4},"項番","区分",null,"備考","担当者","月単価\nM\\/月","期総工数\n人月",null,"包括","受託","外回","合計","担当者","月単価\nM\\/月","期総工数\n人月",null,"包括","受託","外回","合計"]
[1,"　［A］ ﾃﾞﾊﾞｲｽ拡販支援",null,null,"A-1","S2事","SH7723　: DNP向けCPUﾎﾞｰﾄﾞ設計ｻﾎﾟｰﾄ",null,"伊藤SC",1.11,0.5,"プロパー",0.555,null,null,0.555,"伊藤SC",1.11,0.5,"プロパー",0.555,null,null,0.555]
[2,{"$nulls":7},"福島",1,2,"派遣（人材S）",null,null,2,2,"福島",1,3.5,"派遣（人材S）",null,null,3.5,3.5]
[3,{"$nulls":7},"佐野",1,2,"派遣（人材S）",null,null,2,2,"佐野",1,3.5,"派遣（人材S）",null,null,3.5,3.5]
[4,null,null,null,"A-2","S4事","MX-G    : MX-Gﾎﾞｰﾄﾞｻﾎﾟｰﾄ \n　- ボードデバッグ支援\n　- Kongou 接続用拡張回路作成",null,"福島",1,2.5,"派遣（人材S）",2.5,null,null,2.5,"福島",1,0.5,"派遣（人材S）",0.5,null,null,0.5]
[5,{"$nulls":7},"佐野",1,2.5,"派遣（人材S）",2.5,null,null,2.5,"佐野",1,0.5,"派遣（人材S）",0.5,null,null,0.5]
[6,{"$nulls":7},"他費用","部材,H/W外注費",null,null,2.5,null,null,2.5,"他費用","部材,H/W外注費",null,null,0]
[7,{"$nulls":5},"MX-G 評価ボード販売対応",null,"伊藤SC",1.11,0.5,"プロパー",0.555,null,null,0.555,"伊藤SC",1.11,1.5,"プロパー",1.665,null,null,1.665]
[8,{"$nulls":7},"田中GR",1.11,0.5,"プロパー",0.555,null,null,0.555,"田中GR",1.11,0.5,"プロパー",0.555,null,null,0.555]
[9,null,null,null,"A-3","S4事","ESEC，CEATEC，ET他 （3rdﾊﾟｰﾃｨからの出展ｻﾎﾟｰﾄ含）",null,"上田",1.11,0.5,"プロパー",0.555,null,null,0.555,"上田",1.11,0.5,"プロパー",0.555,null,null,0.555]
[10,null,null,null,"A-4","S4事","ｿﾘｭｰｼｮﾝｾﾐﾅ，ｼｽﾃﾑｻﾎﾟｰﾄ展示会",null,"上田",1.11,1,"プロパー",1.11,null,null,1.11,"上田",1.11,0.5,"プロパー",0.555,null,null,0.555]
[11,"活動時間 （人件費）",{"$nulls":6},"水川",1.11,1,"プロパー",1.11,null,null,1.11,"水川",1.11,0.5,"プロパー",0.555,null,null,0.555]
[12,"8/上 ＝",17.324999999999996,0.32834265137875474,"A-5","S4事","他（CELF, OLS, iVDRｺﾝｿｰｼｱﾑ, etc）",null,"田中GR",1.11,0.5,"プロパー",0.555,null,null,0.555,"田中GR",1.11,0.5,"プロパー",0.555,null,null,0.555]
[13,"8/下 ＝",16.324999999999996,0.3603752759381899,"A-6","S1事\nS2事\nS4事","顧客向ﾃﾞﾓ,QA対応",null,"伊藤SC",1.11,0.5,"プロパー",0.555,null,null,0.555,"伊藤SC",1.11,0.5,"プロパー",0.555,null,null,0.555]
[14,"活動費用 （人件費＋部品代）",{"$nulls":6},"上田",1.11,1,"プロパー",1.11,null,null,1.11,"上田",1.11,1,"プロパー",1.11,null,null,1.11]
[15,"8/上 ＝",19.824999999999996,0.27663434033349604,{"$nulls":4},"水川",1.11,1,"プロパー",1.11,null,null,1.11,"水川",1.11,1,"プロパー",1.11,null,null,1.11]
[16,"8/下 ＝",16.324999999999996,0.2800171526586621,"A-7","S4事","SH-4/4Aリファレンスプラットフォーム紹介",null,"田中GR",1.11,0.5,"プロパー",0.555,null,null,0.555,"田中GR",1.11,0.5,"プロパー",0.555,null,null,0.555]
[17,"　［B］ ﾃﾞﾊﾞｲｽ評価支援",null,null,"B-1","S4事","SH7652/50: HL用7652/50ﾎﾞｰﾄﾞ","ﾎｰﾑｻｰﾊﾞｰ","上田",1.11,1,"プロパー",1.11,null,null,1.11,"上田",1.11,0.5,"プロパー",0.555,null,null,0.555]
[18,"活動時間 （人件費）",{"$nulls":6},"水川",1.11,1,"プロパー",1.11,null,null,1.11,"水川",1.11,0.5,"プロパー",0.555,null,null,0.555]
[19,"8/上 ＝",11.1,0.21036672036387755,{"$nulls":4},"他費用","部材,H/W外注費",null,null,0.5,null,null,0.5,"他費用","部材,H/W外注費",null,null,0.5,null,null,0.5]
[20,"8/下 ＝",0.7599999999999998,0.14701986754966892,"B-2","S4事","USB I/F版（ﾕﾋﾞｷﾀｽ版DLNA対応）著作権保護対応AVﾈｯﾄﾜｰｸ\nﾎｽﾄI/F版（u-iTron版DLNA対応）著作権保護対応AVﾈｯﾄﾜｰｸ","DLNA対応AV機器","上田",1.11,3,"プロパー",3.33,null,null,3.33,"上田",1.11,3,"プロパー",3.33,null,null,3.33]
[21,"活動費用 （人件費＋部品代）",{"$nulls":5},"(SONY,SHARP,日立)","他費用","部材,H/W外注費",null,null,1,null,null,1,"他費用","部材,H/W外注費",null,null,0.5,null,null,0.5]
[22,"8/上 ＝",18,0.2511686318286472,"B-3","MC事","SH7756  : RTAﾎﾞｰﾄﾞ","IBM、DELL ほか","伊藤SC",1.11,5,"プロパー",5.550000000000001,"　",null,5.550000000000001,"伊藤SC",1.11,2,null,2.22,null,null,2.22]
[23,"8/下 ＝",7.66,0.13138936535162954,{"$nulls":4},"他費用","部材,H/W外注費",null,null,0.5,4.9,null,5.4,"他費用","部材,H/W外注費"]
[24,"　[C] 先行技術開発",null,null,"C-1","S1事","DTV-H ﾀﾞｲﾊﾞｰｼﾞｪﾝｽ 応用検討ﾌﾟﾗｯﾄﾌｫｰﾑ\n「HD品質画像を活用した電子POPなどの新応用分野検討\n    次世代EXREAL-MediaLinuxｿﾌﾄｳｴｱ先行開発ﾌﾟﾗｯﾄﾌｫｰﾑ　」",null,"水川",1.11,2.5,"プロパー",2.8,2.5,null,5.3,"水川",1.11,2.5,"プロパー",2.7750000000000004,null,null,2.7750000000000004]
[25,{"$nulls":7},"佐野",1,0.5,"派遣（人材S）",0.5,0.5,null,1]
[26,"活動時間 （人件費）",{"$nulls":6},"他費用","部材,H/W外注費",null,null,null,5.5,null,5.5,"他費用","部材,H/W外注費",null,null,1,null,null,1]
[27,"8/上 ＝",11.240000000000002,0.21301999431441296,"C-2","S1事","DTV-H   : R0P0400LC0051RL(MPEG2画像評価ﾎﾞｰﾄﾞ)","　","水川",1.11,2.5,"プロパー",2.7750000000000004," ",null,2.7750000000000004,"水川",1.11,2.5,"プロパー",2.7750000000000004," ",null,2.7750000000000004]
[28,"8/下 ＝",6.66,0.14701986754966892,null,null,"経産省PJ（次世代情報家電PF ）","　","伊藤SC",1.11,1,"プロパー",1.11," ",null,1.11,"伊藤SC",1.11,0.5,"プロパー",0.555," ",null,0.555]
[29,"活動費用 （人件費＋部品代）",{"$nulls":6},"福島",1,0.5,"派遣（人材S）",0.5,null,null,0.5]
[30,"8/上 ＝",18.740000000000002,0.26149445335938043,{"$nulls":4},"田中GR",1.11,0.5,"プロパー",0.555,null,null,0.555,"田中GR",1.11,0.5,"プロパー",0.555,null,null,0.555]
[31,"8/下 ＝",7.66,0.13138936535162954,{"$nulls":4},"他費用","部材,H/W外注費",null,null,2,null,null,2,"他費用","部材,H/W外注費"]
[32,"　［D］ 拡販用ﾎﾞｰﾄﾞ開発\n　Linux OS ターゲットボード",null,null,"D-1","S4事","SH7751R: R0P751RLC0011RL","ｼｬｰﾌﾟ,富士通,横河電機,三菱電機,\nｿﾘｽﾄ,日立DMD,日立ｴﾝｼﾞﾆｱﾘﾝｸﾞ,\n日立生研,日立中研,筑波大","上田",1.11,0.5,"プロパー",0.555,null,null,0.555,"上田",1.11,0.5,"プロパー",0.555,null,null,0.555]
[33,{"$nulls":7},"瑞原",1.11,0.5,"派遣（人材S）",0.555,null,null,0.555,{"$nulls":4},0,null,null,0]
[34,{"$nulls":7},"他費用","部材,H/W外注費",null,null,0.5,null,null,0.5,"他費用","部材,H/W外注費"]
[35,null,null,null,"D-2","S4事","SH7780　: R0P7780LC0011RL","筑波大,東大、ACE,Lineo,IGEL,\nLinux Community\n","上田",1.11,1,"プロパー",1.11,null,null,1.11,"上田",1.11,0.5,"プロパー",0.555,null,null,0.555]
[36,{"$nulls":5},"                   R0P0400LP0011RL(電源ﾎﾞｰﾄﾞ)",null,"瑞原",1.11,1,"プロパー",1.11,null,null,1.11]
[37,{"$nulls":5},"拡張ﾎﾞｰﾄﾞ: R0P0400LE0011RL(PCI),～LE0021RL(ﾒﾃﾞｨｱ)"]
[38,{"$nulls":5},"                  ～LE0031RL(AV),～LE0041RL(VoIP)",null,"他費用","部材,H/W外注費",null,null,0.5,null,null,0.5,"他費用","部材,H/W外注費",null,null,0.5,null,null,0.5]
[39,null,null,null,"D-3","S4事","SH7785　: R0P7785LC0011RL","9月MPﾘﾘｰｽ予定","瑞原",1.11,6,"プロパー",6.66,null,null,6.66,"瑞原",1.11,0.5,"プロパー",0.555,null,null,0.555]
[40,{"$nulls":5},"                  ｴﾐｭﾚｰﾀ接続用基板",null,"伊藤SC",1.11,0.5,"プロパー",0.555,null,null,0.555]
[41,{"$nulls":7},"福島",1,1,"派遣（人材S）",1,null,null,1]
[42,{"$nulls":5},"- 低価格プラットフォーム (デバイス拡販用)\n- 欧州の産業分野向けプロモーション適用",null,"佐野",1,1,"派遣（人材S）",1,null,null,1]
[43,{"$nulls":7},"田中GR",1.11,0.5,"プロパー",0.555,null,null,0.555]
[44,{"$nulls":7},"他費用","部材,H/W外注費",null,null,1,null,null,1,"他費用","部材,H/W外注費",null,null,0.5,null,null,0.5]
[45,"活動時間 （人件費）",null,null,"D-4","S4事","SH7786　: SH－SMP Platform検討",{"$nulls":5},0,null,null,0,"伊藤SC",1.11,3,"プロパー",3.33,null,null,3.33]
[46,"8/上 ＝",13.1,0.24827063394295457,{"$nulls":8},0,null,null,0,"瑞原",1.11,6,"プロパー",6.66,null,null,6.66]
[47,"8/下 ＝",15.655000000000001,0.3455849889624726,null,null,"SH-X3 Linux レファレンスプラットフォーム\n- BLUES 向け kernel のメンテナンス",{"$nulls":5},0,null,null,0,"福島",1,2,"派遣（人材S）",2,null,null,2]
[48,"活動費用 （人件費＋部品代）",{"$nulls":10},0,null,null,0,"佐野",1,2,"派遣（人材S）",2,null,null,2]
[49,"8/上 ＝",15.1,0.2107025744784762]
[50,"8/下 ＝",26.655,0.45720411663807903,{"$nulls":4},"他費用","部材,H/W外注費",null,null,0,null,null,0,"他費用","部材,H/W外注費",null,null,10,null,null,10]
[]
[{"$nulls":11},"　　",54.264999999999986,13.4,4,71.665,null,null,null,"　　",51.3,0,7,58.29999999999998]
[{"$nulls":13},"(部材除く計：",null,52.76500000000001,{"$nulls":5},"(部材除く計：",null,45.29999999999998]
[{"$nulls":12},"S統本",{"$nulls":7},"S統本"]
[{"$nulls":10},"SH Platform 対応",null,53.4,{"$nulls":5},"SH Platform 対応",null,51.2]