
ã¡ããã£ãšèšç®ïŒãããŠè²žåå¯Ÿç §è¡šã«é Œããªã管çäŒèšã®ããªã·ãŒ
ãããåžè²©ã®æ¬ã§ãçµå¶åæã®ææšããç®ã«ããããšã¯ãããŸããæµåæ¯çãèªå·±è³æ¬æ¯çãROEããšè³éç¹°ãããã£ãã·ã¥ãããŒèšç®æžã®æ°å€ããããæ®ã©ãã貞å察ç
§è¡šãé¢é£ã®ææšãªãã§ããã
ããããã«è²žå察ç
§è¡šã«ããçµå¶åæã¯ãšãŠãéèŠãã ããæç§æžçãè£ãè¿ãã°ã財åç³»ã®ã³ã³ãµã«ã¿ã³ãã¯ã貞å察ç
§è¡šãé¢é£ã®ææšãåæããã°ããããªããã®äŒæ¥èšºææžãäœããŠããŸããŸããã§ããæçèšç®æžããååèŠããŠããªããçæèœã¡ã®è²¡åã³ã³ãµã«æ¯æŽãå€ãæ°ãããŸãã
ãã§ã¯ãªããæçèšç®æžãé¢é£ã®åæãã§ããªãã®ãïŒïœ¥ïœ¥ïœ¥çç±ã¯ã管çäŒèšãé åã«é¢ä¿ããŠããŸããã管çäŒèšã®ã¢ãŠããããã¯ã人ãããããã ããã ãšæããŸãããããŠè²¡åã³ã³ãµã«ã®ç«å Žã§ã¯ãæçèšç®æžã¯çµå¶ãã®ãã®ãäºæ¥è
ã®æ¹ã詳ãããšå§çž®ããŠãããšããããããããããŸããã顧客ã§ããäºæ¥äž»ãããã®ããã«èšãããã®ãæããŠããã®ããã
ã財åã³ã³ãµã«ã¿ã³ãã®å çãéèæ©é¢ãåºèº«ã§âãšãªãŒãâãããããããæçèšç®æžã®æ°å€ã®æ·±æããã€ãã€ãããäžäººã§âæãç«âçžæã«ãâãªãã¡ãã£ãŠäŒèšåŠâã®è¬éãåããŠããã®ãã䌌åãã ãïŒæïŒïŒã
ã人ããããã®ã¢ãŠãããããåºã管çäŒèšãã ããããäºæ¥è ã«å¯ãæ·»ãã«ã¯å¿ èŠãªç¥èã«ãªããŸããæ¬¡ã®ç®æ¬¡ã®ããã«ãçµå¶è ã®èŠç¹ãå¶æ¥æ åœè ã®èŠç¹ãå·¥å Žçµçæ åœè ã®èŠç¹ãšã3ã€ã®èŠç¹ããèŠãŠãããŸããããä»åã¯ãã¡ããã£ãšèšç®ããèŠãŠãããŸãã®ã§ãé»åãããã°ãã¿ãŒã§ãã
ïŒïŒçµå¶è ã®èŠç¹
1-1.å¶åºŠäŒèšãšç®¡çäŒèšã®éããšã¯ïŒ
ããŸããå¶åºŠäŒèšãšç®¡çäŒèšã®éããæç§æžçã«èª¬æããŸããšãå¶åºŠäŒèšïŒåœçšãéè¡ãªã©ã®å€éšãžã®å ±åã管çäŒèšïŒç€Ÿå
ã§ã®çµå¶ç®¡çã«äœ¿ãããšãªããŸãããããã¡ãã£ãšæ·±æãããŠã¿ãŸãã
ãç§ã®å ŽåãåããŠãã®èª¬æãèãããšãããããïŒïŒïœ¥ïœ¥ïœ¥äºé垳簿ããã€ãã ãïŒïŒïœ¥ïœ¥ïœ¥ããšåéãããŸãããããã§å人çã«ã¯ãæ¥åã®åŽé¢ãã§æŽçããããã«ããŠããŸããã€ãŸããå¶åºŠäŒèšïŒæ
å ±ã®ã€ã³ãããã管çäŒèšïŒæ
å ±ã®ã¢ãŠããããããæŽçããã®ãäžæ¡ã§ãã

ãããã§ãæ
å ±é¢ãã§èŠãŠã¿ãŸããããæ¥åäžãå¶åºŠäŒèšã®åŽé¢ã¯ãçµçäŒç¥šãå
¥åããããããçšåç³åæžã決ç®å ±åè³æãäœæãããããšãã€ã³ãããäœæ¥ããäžå¿ã«ãªããŸããããã«å¯ŸããŠã管çäŒèšã®åŽé¢ã¯ãã€ã³ããããããçµçæ
å ±ãåãåºããŠçµå¶è
ã«å ±åããããšãã£ããã¢ãŠããããäœæ¥ãäžå¿ã«ãªããŸãã
ãæ¬¡ã«ã人æé¢ãã§èŠãŠã¿ãŸããããå¶åºŠäŒèšã®ã€ã³ãããäœæ¥ã¯ãç»äžçãªäœæ¥ãã«ãªããŸããã€ãŸãã©ã®ãããªçµçæ
åœãå
¥åãããšããŠããå
¥åæ
å ±ã¯åããéã«ãåãååŒãªã®ã«äººã«ãã£ãŠäŒç¥šå
¥åãç°ãªããã®ã¯ããºã€ããšã«ãªããŸããïŒçšæ³ã®è§£éã§æèŠã®çžéããããšãã£ãäŸå€ããããŸãããæçµçã«ãçå®ã¯äžã€ãã§ããïŒãã£ãŠãåŠçã®æ£ç¢ºæ§ã課é¡ãšãªã£ãŠããŸããããã«å¯ŸããŠã管çäŒèšã®ã¢ãŠããããäœæ¥ã¯ã人ããããç°ãªãäœæ¥ãã«ãªããŸããã€ãŸãçµçæ
åœãšçµå¶è
åã
人ã®ã»ã³ã¹ã課é¡ã«ãªã£ãŠããèš³ã§ããããããã«ã人æè²æé¢ããå¶åºŠäŒèšãšç®¡çäŒèšã§ã¯ç°ãªã£ãŠããèš³ã§ãã
ãæåŸã«ã人æè²æé¢ãã«ã€ããŠèŠãŠã¿ãŸããããå¶åºŠäŒèšïŒã€ã³ãããäœæ¥äžå¿ãªã®ã§ã现ãããŠæ£ç¢ºãªäººåãã管çäŒèšïŒã¢ãŠããããäœæ¥äžå¿ãªã®ã§ãä»äººãšã®ææäŒéãåŸæïŒããããã³ãã¥ãã±ãŒã·ã§ã³åãé«ãïŒäººåãã®äžé¢ããããšæããŸããçµçïŒçްãããŠæ£ç¢ºãªäººããåããªããšã®ã€ã¡ãŒãžããããããããŸãããã倧éæãªæ§æ Œã®äººã管çäŒèšã®åéã§æŽ»èºããŠãã話ãããèããŸããéã«ãç°¿èšã®å匷ãåŸæã ãã©ãä»äºã¯èŠæïœ¥ïœ¥ïœ¥ãšããæ¹ã¯ãå®ã¯ã³ãã¥ãã±ãŒã·ã§ã³åãæ±ãããã管çäŒèšé åã«èº«ã眮ããŠããããã§ãå¶åºŠäŒèšé åã«è»¢èº«ãããšæŽ»ãæŽ»ãä»äºãã§ããããã«ãªãã±ãŒã¹ããã£ããããŸãã
1-2.æ±ºç®æžæ°å€ãæ°æå䞊ã¹ããšèŠããŠãããã®ãšã¯ïŒ
ãããããèšç®äºäŸã«å
¥ã£ãŠãããŸããããã®åã«ïœ¥ïœ¥ïœ¥ã管çäŒèšãšãããŸããšããŸãã¯ãäºç®ãšå®çžŸã®å·®ç°åæãããå§ãŸãã®ãæ®ã©ã ãšæããŸããã§ãæ¥æ¬ã®99%以äžãå ããäžå°äŒæ¥ãäžå°äŒæ¥å
šãŠã§ãäºç®æ°å€ããäœã蟌ãäœåã¯ãããŸããïŒïœ¥ïœ¥ïœ¥ãšããããšãçåã§ãããããªäžå°äŒæ¥ãæ³å®ãã管çäŒèšãèŠãŠãããŸãããã
ãããã§ãŸããæ±ºç®æžæ°å€ãæ°æå䞊ã¹ãåäœãçŸäžååäœã§æ¬ãããã€ã³ãã®ã¿ã衚çŸããŸããã¡ãªã¿ã«ãã®èšäºã§åºãŠãããæ°å€ã¯å
šãŠããã®noteèšäºã®èª¬æçšã«æºåããæ¶ç©ºã®æ°å€ãã«ãªããŸãã

ãããã§è²žåå¯Ÿç §è¡šäžã®ã°ã¬ãŒæåãæµåæ¯çããšãèªå·±è³æ¬æ¯çãã¯ãéåžžã®åžè²©æžã§èª¿ã¹ãã°ããã«ç®åºã§ããŸãã以éãç§ã20幎éãçµçæ¥åã§ã¡ããã£ãšæ°ä»ãããç¬èªããŠããŠãã«ãªããŸãã
-------------------------------ãã®ç¶ããã¿ãã«ã¯--------------------------------
ã¡ãã£ãšææèšäºâ颚âã«ããŠã¿ãŸããããã¡ããç¡æã§èªããŸãã
ãäžå³â¡ã¯ãæ±ºç®æž4æåãå ¥æããŠããã€ã³ããçµã£ãŠã衚çŸããã°æ¯èŒçç°¡åã«äœæããããšãã§ããŸããããšPowerPointè³æäœæã®æ³šæç¹ïŒ
PowerPointè³æäœæ1ããŒãžã«ã€ããçµè«ãäžèšããå®ãïŒ
ããã¬ãŒã³ããå Žåãèãæã®æéãææããèš³ã§ããææããŠãŸã§äœãèšã£ãŠãããæå³äžæïœ¥ïœ¥ïœ¥ã¯é¿ãããã§ããããããã§äžå³â¡äžã®ãPointãæ¬ãèšããèããŠããããæéãå°ãããåããªãå Žåãææªãã®äžèšã ãã§ãäŒãããïŒã®æå³ã§ãçµè«éšåãæžãããã«ããŠããŸãã
ããŸããã¬ãŒã³æãã©ã®éšåãæããŠè©±ããŠãããåãããªãã¯ããããããšã§ããèŽãæãè¿·åã«ãããªãããã«ããã€ã³ããšãªãæ°å€ãæèšã®è¿ãã«ãé»è²ããå°ããäºããèŠç·ãéäžãããŸããæŽã«ã¬ãŒã¶ãŒãã€ã³ã¿ãŒãæç€ºæ£ã§ãé»è²ããå°ããäžå¿ã«èŠç·ãéäžãããªãããã¬ãŒã³ããŠãè¯ããããããŸããã
ãã§ãäžå³â¡ã®æçèšç®æžãã補é å䟡ããšã販管費ãã¯ãå¥é詳现ãåç §ããšããŠããŸããããããã€ã³ãã«ãªããŸããåžè²©ã®æç§æžã¬ãã«ã§ã¯ããããŸã§ãæãäžããã®ã¯æ®éãããŸããããªããªãã管çäŒèšã®ã¹ã¿ã€ã«ã¯äººããããããªã®ã§ãã§ãäºæ¥è ã®ãçµå¶ã課é¡ã«åãåãã«ã¯ããæçèšç®æžãããã¯ç®ãèããŠã¯ãããªããšèããŠããŸãã
1-3.補é å䟡ãšè²©ç®¡è²»ã®å¢æžåæãæãäžããïŒ
ãã補é å䟡ããšã販管費ãã¯æ±ºç®æžããèªã¿åããæ
å ±ã¯éãããŸããäžå³â¢ã§ãããŸããšãå³äžã°ã¬ãŒæåã®ã補é å䟡â²115.4çŸäžåã販管費â²2.9çŸäžåããããã§ãããããçµå¶è
èŠç¹ã§åæããŠã¿ãããšããããšã§ãã
ããŸãäŒæ¥çµçéšéããããããªå€§äŒæ¥ã®å Žåãäºç®æ°å€ãšå®çžŸæ°å€ãæ¯èŒããŠããžãã¹ã®PDCAãåãã®ãéåžžã§ããäžå°äŒæ¥ã®å Žåã¯äºç®æ°å€ã®ä»£ããã«ãæ¯èŒãããéå»å®çžŸãã«ãªããŸãã

ããŸãäžå³â¢ãå·Šããã芧ã«ãªãããŠããä»äºéããšãæè¡è²»çšãã£ãŠäœïŒïœ¥ïœ¥ïœ¥ãšãªã£ãæ¹ãå€ãã®ã§ã¯ãªãã§ããããããæè¡ããšã¯ç©äºãèªç¶ãªæµãã«ãã ããããšãããããæè¡è²»çšããšã¯ãæè¡ã«ãŸãããè²»çšãããã®å Žåã¯ãX4æã®å£²äžç¶æ³ïŒâããžãã¹ã®ç¶æ³ïŒã§è£œé 掻åããå Žåã®X1æã®æè¡ã«ãŸãããè²»çšãã®ããšãããããã®èª¿æŽé¡ããä»äºéïŒâ²106.7çŸäžåïŒãã«ãªããŸãã
ããã®ãæè¡è²»çšãã«èª¿æŽããã®ããä»äºéãã§ããããä»ã«ãäŒç€Ÿã®åå²ãå䜵çã§çµç¹ãå€ãã£ãå Žåãè£œé æŽ»åãšã¯åãé¢ããŠè©äŸ¡ããããã®èª¿æŽã«ã䜿ããŸããããã€ãã®å€§äŒæ¥ã¡ãŒã«ãŒã®IRçºè¡šè³æã§ãããã®ããæ¹ãé©çšããŠããŸãããåææ¡ä»¶ãç°¡çŽ åããã°äžå°äŒæ¥ã§ãååé©çšå¯èœã§ãããªãããã®å Žåã®ãä»äºéå€åãããäŒç€Ÿåå²ãå䜵ãªã©ã®çµç¹å€æŽã«ããå€åãããæè¡è²»çšãïŒâèµ·ç¹ïŒãå€ãããšããæå³ã§ãèµ·ç¹æ¹å®ããšãåŒã°ããããšããããŸãã
ãæ¬¡ã«äžå³â¢ã§ãæè¡è²»çšïŒïŒæ¯èŒçšX1æè²»çšïŒããšãX4æè²»çšãã®å·®ç°ã®åæã§ãåŽåè²»ïŒâ²8.9çŸäžåïŒã倿³šè²»ïŒâ²40.8çŸäžåïŒãææ¥è²»ïŒïŒ35.0çŸäžåïŒãèšåè²»ïŒïŒ1.3çŸäžåïŒã管çè²»ïŒ+1.9çŸäžåïŒãšãåŽã»æã»èšã»ç®¡ïŒããã»ããã»ãã€ã»ããïŒãã®èŠç¹ã§åæããŠããŸãã

ããªããåŽã»æã»èšã»ç®¡ïŒããã»ããã»ãã€ã»ããïŒãã®èŠç¹ã§åæããã®ãïŒïœ¥ïœ¥ïœ¥çµå¶è èŠç¹ã«ç«ã€ãšãèªããšçããåºãŸãããã財åã³ã³ãµã«ãªã©ããå ±åãåããŠãçµå¶è ã¯æ¬¡ã«äœãèããã¹ããïŒ
ã財åã³ã³ãµã«ããããå匷ã«ãªããŸããïœããããšãããããŸãã ïœã
ãã§ã¯ãããŸããïŒïŒïŒåïŒç§ã§ãæ©ããéšäžã®åéšé(äžå³â£ã®Who)ã«ãåäºæ¥èª²é¡ãå šç€Ÿç課é¡ããèœãšã蟌ãŸãªããã°ãªããŸããããã£ãŠè²¡åã³ã³ãµã«ã®ç«å ŽãšããŸããŠã¯ãçµå¶è ã»äºæ¥è ã®æ¹ããå ±ååŸçŽãã«ã©ã®ããã«åãã°ããã®ããããããªãšã€ã¡ãŒãžãä»ããŠããã ããŸãã
1-4.補é å䟡ãšè²©ç®¡è²»ã®å¢æžåæäœæã®âã¿ãâæãã
ããšããã§äžå³â¢ã®ã補é å䟡ãšè²©ç®¡è²»ã®å¢æžåæãã¯ãã©ããã£ãŠäœæããã®ã§ããããïŒäœããææ°éã®ã·ã¹ãã ã䜿ã£ãŠæéã䜿ã£ãŠïœ¥ïœ¥ïœ¥äœã£ãŠããèš³ã§ã¯ãªãã§ãããMicrosoftã®PowerPointãšExcelãã ã䜿ã£ãŠã30åïœ1æéçšåºŠã§ãµã¯ããšäœã£ãŠå·®ãäžããŸããäžå³â€ã®Excelãå ãã¿ã«ãªããŸããïŒå³â¢ãšå³â€ã®æ°å€ã®å¯Ÿå¿é¢ä¿ã¯åèªã確èªãé¡ãããŸããïŒ

ãäžå³â€ã§èª¬æããŸããšãé»è²ã»ã«ã®X1æãšX4æã®2åã¯ã補é åäŸ¡å ±åæžãªã©ã®æ±ºç®æžæ°å€ããäœããŸããåé¡ã¯ãX1æïŒèµ·ç¹ïŒãã®åã®ç®åºã§ãã
ãäŸãã°ãåææèšã®90,025,530åã®èšç®åŒã解説ããŸããX1æãšX4æã®å£²äžé«ã®å²åã§ç®åºããŸããã€ãŸã売äžé«ãææ¥åºŠãšããŠãå€åè²»çã«èšç®ããèš³ã§ãã
ã»90,025,530åïŒ127,764,506åïŒX1æïŒææè²»ïŒÃ·375,345,389åïŒX1æïŒå£²äžé«ïŒÃ264,476,174åïŒX4æïŒå£²äžé«ïŒ
ãä»ã®è¡ãåæ§ã«ç®åºããŸãããããŠãX1æïŒèµ·ç¹ïŒãã®åã®ç®åºãçµãããŸããããX4æããšã®å·®é¡ããåŽåè²»å€åããææ¥è²»å€åããèšåè²»å€åãã管çè²»çå€åãã«ããŠã¯ããèš³ã§ãã
ããããªã«ã¶ãã¯ãªã§è¯ãã®ïŒãšæããããããããŸããããä»ã«ææ¥åºŠã瀺ãè³æãããã°ãããã«åããŸãããåºæ¬çã«äžå°äŒæ¥ã§ã¯æç€ºããã財åè³æãéãããŠããŸããèŠã¯ãçµå¶è
åŽã§çŽåŸã§ãã説æãïŒããéèŠã«ãªã£ãŠããŸãã
ããŸãä»åã¯ã補é å䟡ã®å
šãŠããå€åè²»ããšããŠåãæ±ã£ãŠããŸãããããå³å¯ã«ããã簡䟿ã«ãããã¯ãçµå¶ç®¡çäžã®å¿
èŠã«å¿ããŠèª¿æŽããŸãã
ïŒïŒå¶æ¥æ åœè ã®èŠç¹
ã以äžãçµå¶è ã®èŠç¹ã§èŠãŠããŸãããããããã管çäŒèšã®ã話ã£ãŠãå¶æ¥æ åœè ã«ãšã£ãŠé¢ä¿ãªãããïŒïŒïœ¥ïœ¥ïœ¥ãšèšããããã§ãããå¶æ¥æ åœè ã«ãšã£ãŠã管çäŒèšã®ç¥èã¯å€§ãã«å¿ èŠã«ãªã£ãŠããŸããèšç®ããžãã¯ãèãæ¹ãä»ãŸã§èŠãŠããŸãããïŒïŒçµå¶è ã®èŠç¹ããå¶æ¥æ åœè ã®èŠç¹ã®ããŒã¹ã«ãªã£ãŠããŸãã
2-1.äŸ¡æ Œäº€æžã®çŸå Žã§ãäŒèšèŠç¹ã¯å¿ é ïŒ
ãäŸãã°ãäŸ¡æ Œäº€æžã®çŸå Žãäžå³â¥ãã芧ãã ãããå®éã®ååŒçŸå Žã¯ããããªã«åçŽã§ã¯ãªããšæããŸãããäŸ¡æ Œäº€æžãã¿ãŒã³ãæç€ºããŠã¿ãŸããããããšããš100åã§ååŒããŠãããã105åã«å€äžã亀æžããå Žåãã®å泚è
Bããã®äŸ¡æ Œäº€æžãèŠãŠãããŸãã
ãâ ãŸããæè¡äŸ¡æ Œã®110åãæç€ºããŸãã
ãâ¡çºæ³šè
Aããã«ããªã10åãïŒãã«ãªãã®ã§çç±ãäžå¯§ã«èª¬æããŸãã
ãâ¢æåŸã«å¶æ¥åªåãã¢ããŒã«ããªããã105åã®çå°ãçããŸãã

ããŸãæåã«ãæè¡äŸ¡æ Œã£ãŠäœïŒãã«ãªããŸããããæè¡äŸ¡æ Œãšã¯ãåæ³šè
Bããã®å¶æ¥åªåãèæ
®ããŠããªãå Žåã®äŸ¡æ Œã§ãã
ãäŸãã°å
·äœçã«ãåææäŸ¡æ Œé«éš°åçïŒå€éšèŠå ïŒããçºæ³šè
Aããã«ããçºæ³šæžã«ããã³ã¹ãäžæçïŒAããã®èŠå ïŒãäžä¹ãããäŸ¡æ Œãæè¡äŸ¡æ Œã«ãªããŸãããã®æè¡äŸ¡æ Œ110åãã¹ã¿ãŒãã«ãå¶æ¥åªåãã¢ããŒã«ããªãããç®æšã§ãã105åçå°ãçãèš³ã§ãã
ããã®äŸ¡æ Œäº€æžãã¿ãŒã³ã®æ°å€ã䜿ã£ãŠã亀æžã€ã¡ãŒãžãã°ã©ãåãããšäžå³â¥ã®éãã«ãªããŸããç¹ã«çºæ³šè
Aããã«å€äžãèŠæ±ãã®ãã§ãããã«ã¯ç¹ã«æè¡äŸ¡æ Œã«ãªã10åã®ãã©ã¹ãäžå¯§ã«èª¬æããå¿
èŠãããããã§ãã
2-2.å¶æ¥æ åœè ã®ç«å Žã§ã·ãã¥ã¬ãŒã·ã§ã³ãããšïŒ
ãäžå³â¥ã®ãçµµã«æããé€ ã颚ã«è¡ãã°è¯ãã§ããããã§ãå®éã¯é£ãããããã§å¶æ¥æ åœã®ç«å Žã§ãäŸ¡æ Œäº€æžæã«ã©ã®ãããªè³æã瀟å é¢ä¿è ïŒå·¥å Žãªã©ã®çŸå ŽïŒããå ¥æãããã·ãã¥ã¬ãŒã·ã§ã³ããŠã¿ãŸããããããäžå³âŠã§ãã

ããã£ïŒããã ãïŒïŒïœ¥ïœ¥ïœ¥ã¯ããæ å ±ã¯è©³ãããã°è¯ãã§ãããé¢ä¿è ããåç©ãããã ãã«ã¯ãããã ããé¢ã®å±±ã§ããç¡é§ã«ç®¡çäŒèšãå šé¢ã«åºããŠããŸããšçŸå Žããå«ãããŠã以éã®ä»äºãããã¥ãããªã£ãŠããŸããŸãããããŠäº€æžæã«çžæã«æç€ºããè³æã¯äžå³â§ã«ãªããŸãã

ããã£ïŒãããªã«ïŒïŒïœ¥ïœ¥ïœ¥ã¯ããåŸæå
ãšã®äŸ¡æ Œäº€æžè³æã§ãããäžå³âŠãããŒã¹ã«äžå³â§ãã€ããäžããããšã«ãªããŸããäœãæ¹ã¯åŸè¿°ããŸãããäžå³â¥ã®ã€ã©ã¹ãã§ã¯ã次ã«ããã«ã·ããªãªãæ³å®ããŸããã
ããã100åïŒçŸè¡äŸ¡æ ŒïŒâæè¡äŸ¡æ ŒïŒ110åïŒâææ¡äŸ¡æ ŒïŒ105åïŒ
ãããã«å¯ŸããŠäžå³â§ã§ã¯ãæè¡äŸ¡æ Œã¯å°ãç°ãªããŸããåæ§ã«ã·ããªãªãæµãããšæããŠããã ããã°ãšæããŸããã§ã¯ãäŸ¡æ Œäº€æžè³æã®äœãæ¹ã次ã§èŠãŠãããŸãããã
ããã100åïŒçŸè¡äŸ¡æ ŒïŒâæè¡äŸ¡æ ŒïŒ113.75åïŒâææ¡äŸ¡æ ŒïŒ105åïŒ
ãäžå³â§ã¯äžå³âšã®1æã®ExcelããäœæããŸãã以äžã詳现説æããŸãã

2-3.äŸ¡æ Œäº€æžè³æã®äœãæ¹ã®âã¿ãâæããâ ïŒçŸè¡äŸ¡æ Œ
ããŸãäžå³â©âªã®èµ€æ éšåããçŸè¡äŸ¡æ Œãã«ãªããŸãã®ã§ãå³â©âå³âªã«è»¢èšããããšã§ãçŸè¡äŸ¡æ Œãå ¥åããŸããå³âªã®è¡ãåãŸããªãã®ãæ®ã©ã ãšæããŸãããæ°å€ãããç§ç®ã«ãŸãããçã管çããããïŒãã€çŸå Žã«è¿·æãããªãïŒããæ¹ã§å³âªãåããã®ããã¿ãŒãšããèš³ã§ãã


ãããã§ãçŸè¡äŸ¡æ ŒããåãŸããŸããã®ã§ã次ãã¡ã€ã³ã®ãæè¡äŸ¡æ Œãã®ç®åºã«ãªããŸãã
2-4.äŸ¡æ Œäº€æžè³æã®äœãæ¹ã®âã¿ãâæããâ¡ïŒæè¡äŸ¡æ Œ
ãåé¡ã¯äžå³â«ã®CåãDåããã®ãå€åå²åãã«ãªããŸããå ·äœçã«ã©ã®ãããªæ å ±ãªã®ãïŒïœ¥ïœ¥ïœ¥âïœâã«æ²¿ã£ãŠããã£ãã解説ããŠããããŸãã

âææè²»
39åÃ25%ïŒ9.75åïŒå€éšèŠå ïŒ
âçç£æ°éãçŸåšã®90%
åŽåè²»ïŒ19å÷90%ïŒ19åïŒ2.11åïŒåŸæå
èŠå ïŒ
ãšãã«ã®ãŒè²»ïŒ1.5å÷90%ïŒ1.5åïŒ0.17åïŒåŸæå
èŠå ïŒ
âæ°Žéå
ç±è²»âãšãã«ã®ãŒè²»
1.5åÃ20%ïŒ0.3åïŒå€éšèŠå ïŒ
âéè³âç©æµè²»
2.5åÃ15%ïŒ0.38åïŒå€éšèŠå ïŒ

2-5.äŸ¡æ Œäº€æžè³æã®äœãæ¹ã®âã¿ãâæããâ¢ïŒææ¡äŸ¡æ Œ
ããæè¡äŸ¡æ Œãã¯äºå®ç¢ºèªãæ
éã«è¡ãã®ã«å¯ŸããŠããææ¡äŸ¡æ Œãã¯ãéçã®å
ãã¡ãã¡ãã®äžçã§ãèªç€Ÿã«ã©ãã ããéãæ®ããã®èгç¹ã§æ°å€æ±ºããè¡ããäžå³âã®èµ€æ ãåããŠå®æã«ãªããŸãã
ãã¡ãªã¿ã«ãïŒ0.85åããã±ããããšã¯ãä»åã®äº€æžãããŸããããŸããšãå䟡ïŒ0.85åã®å©çUPã€ãŸãèªç€Ÿã®åçæ¹åã«ã€ãªãããšããèš³ã§ãã

ïŒïŒå·¥å Žçµçæ åœè ã®èŠç¹
ããããŸã§ãçµå¶è
ã®èŠç¹ããšãå¶æ¥æ
åœè
ã®èŠç¹ããšãã©ã¡ãããšããã°ãªãªãžããªãã£ã®ãã管çäŒèšã®ã¢ãŠããããã®ã話ãããŠããŸãããã§ãå·¥å Žçµçæ
åœãšããã°ãæ¥åç¥èã¯ç°¿èšæ€å®ãªã©ã«ä»£è¡šããããå䟡èšç®åºæºãããŒã¹ã®å¶åºŠäŒèšã«è¿ããã®ã«ãªããŸãã
ãçµçéšéã¯ä»éšéãããäœãã補é éæ¥è²»ãããããããã£ãŠãããã€ã¡ãŒãžãããã®ãããããããã«ãå䟡èšç®åºæºãã§ãããç¹æ®å䟡調æ»ãã«çžåœãããçµå¶è
ã®èŠç¹ããšãå¶æ¥æ
åœè
ã®èŠç¹ããšæ¯ã¹ãŠããŒã·ãã¯ãªã補é éæ¥è²»é
賊ãã®èšç®äºäŸã玹ä»ããŠã¿ãããšæããŸããæ¢ã«ç°¿èšæ€å®ã§å匷ãããæ¹ã¯ã埩ç¿ããŠãã芧é ããã°ãšæããŸãã
ãå䟡èšç®åºæºã§ã¯ãStep.1è²»ç®å¥èšç®âStep.2éšéå¥èšç®âStep.3ãš3段éã§å䟡èšç®ããæç¶ããèŠå®ããŠããŸãããå®éã®å®åã§ã¯ãåéšéã§çµçäŒç¥šã起祚ããçµçäŒç¥šã«å䟡éšéã³ãŒããåãããŠå
¥åããŸãã®ã§ãå®è³ªStep.1è²»ç®å¥èšç®âStep.2éšéå¥èšç®ã®éäžãŸã§è¡ãããšã«ãªããŸãã
ãéšéå¥èšç®ãšã¯ã補é éæ¥è²»ã®ããæ£ç¢ºãªé
賊èšç®ãè¡ããããšãç®çãšããŠããŸãããå䟡èšç®åºæºã§ã¯ãå䟡éšéããå䟡ã®çºçãæ©èœå¥ã責任åºåå¥ã«ç®¡çãããšãšãã«ã補åå䟡ã®èšç®ãæ£ç¢ºã«ããããã«ãå䟡èŠçŽ ãåé¡éèšããèšç®çµç¹äžã®åºåããããããã諞補é éšéãšè«žè£å©éšéãšã«åããããšãããŠããŸãã
ããããããããããã«ãå䟡éšéã¯è·èœã®éšéã§ã¯ãªããèšç®çµç¹äžã®åºåã§ãããå䟡管çãšæ£ãã補åå䟡ã®èšç®ãåºæ¥ãããã«èšå®ããå¿
èŠããããŸãã

ããããŠãStep.2éšéå¥èšç®ã®éäžãããçµçéšéã補é éæ¥è²»ãåéšéã«éèšããªããããšã«ãªããŸããã§ã¯ãããããçµçéšéã§ããå·¥å Žçµçæ åœè ã®ãStep.2éšéå¥èšç®ãã®èšç®ãèŠãŠãããŸãããã
3-1.è£å©éšéè²»ãå補é éšéã«é 賊ãããå ±éå顿ã
ã補é éæ¥è²»ãåéšéã«éèšããªãããããè£å©éšéã«éèšããã補é éæ¥è²»ïŒè£å©éšéè²»ïŒãå補é éšéã«é
賊ããŸãããã®ãšãã®é
è³Šæ¹æ³ã«ã¯ã詳现ã¯åŸè¿°ããŸããçŽæ¥é
賊æ³ã鿢¯åŒé
賊æ³ãçžäºé
賊æ³ãªã©ããããŸãã
ãããã§ãå
±éå顿ãã瀺ããŸããæ¬¡ã®è³æã«åºã¥ããŠã補é éæ¥è²»éšéå¥é
賊衚ã宿ããããšãããã®ã§ãããããŠïŒïŒïŒè£å©éšéã®é
è³Šåºæºã«ããããŸãéããä¿®ç¹éšéïŒè£å©çµå¶éšéïŒãšäºåéšéïŒå·¥å Žç®¡çéšéïŒã®åéšéãžã®é
è³Šåºæºã¯æ¬¡ã®éãã§ãã
ãããæ¹ã¯ãçŽæ¥é
賊æ³(3-2)ã鿢¯åŒé
賊æ³(3-3)ãçžäºé
賊æ³(3-4)ãã®æžãå ŽååãããŠè£œé éæ¥è²»éšéå¥é
賊衚ã宿ããããã®ãšããŸãã

3-2.çŽæ¥é 賊æ³ã®èª¬æãšèšç®æ¹æ³ãè§£çã
ãçŽæ¥é 賊æ³ãšã¯ãè£å©éšééã®ãµãŒãã¹ã®ãããšããèšç®äžç¡èŠããè£å©éšéè²»ã補é éšéã«ã®ã¿é 賊ããæ¹æ³ããããŸããè£å©éšéã§ãããè£å©çµå¶éšéãšå·¥å Žç®¡çéšéãä»ã®è£å©éšéãžã®ãµãŒãã¹æäŸã¯èšç®äžãç¡èŠããŸãã


ãçŽæ¥é 賊æ³ã®èšç®éçšã¯ã以äžã®éãã§ãã
âä¿®ç¹éšéè²»
ãå¡åéšéïŒ5,400å÷9åÃ2åïŒ1,200å
ãå å·¥éšéïŒ5,400å÷9åÃ4åïŒ2,400å
ãçµç«éšéïŒ5,400å÷9åÃ3åïŒ1,800å
âäºåéšéè²»
ãå¡åéšéïŒ2,430å÷15人Ã2人ïŒ324å
ãå å·¥éšéïŒ2,430å÷15人Ã8人ïŒ1,296å
ãçµç«éšéïŒ2,430å÷15人Ã5人ïŒ810å
3-3.鿢¯åŒé 賊æ³ã®èª¬æãšèšç®æ¹æ³ãè§£çã
ã鿢¯åŒé 賊æ³ãšã¯ãä»ã®è£å©éšéãžã®çšåœ¹æäŸãå€ãé ã«ãè£å©éšéè²»ãé 賊ããæ¹æ³ã§ããäžå³â²ãšâ³ã®ããã«ãäžè¬çã«ã¯å·¥å Žç®¡çéšéâè£å©çµå¶éšéâ補é éšéã®é ã§é段ç¶ã«é 賊ãããŸãã


ã鿢¯åŒé 賊æ³ã®èšç®éçšã¯ã以äžã®éãã§ãã
âä¿®ç¹éšéè²»ïŒç¬¬1次é
賊ïŒ
ãå¡åéšéïŒ5,400å÷9åÃ2åïŒ1,200å
ãå å·¥éšéïŒ5,400å÷9åÃ4åïŒ2,400å
ãçµç«éšéïŒ5,400å÷9åÃ3åïŒ1,800å
âäºåéšéè²»ïŒç¬¬1次é
賊ïŒ
ãå¡åéšéïŒ2,430å÷18人Ã2人ïŒ270å
ãå å·¥éšéïŒ2,430å÷18人Ã8人ïŒ1,080å
ãçµç«éšéïŒ2,430å÷18人Ã5人ïŒ675å
ãä¿®ç¹éšéïŒ2,430å÷18人Ã3人ïŒ405å
âä¿®ç¹éšéè²»ïŒç¬¬2次é
賊ïŒ
ãå¡åéšéïŒ405å÷9åÃ2åïŒ90å
ãå å·¥éšéïŒ405å÷9åÃ4åïŒ180å
ãçµç«éšéïŒ405å÷9åÃ3åïŒ135å
3-4.çžäºé 賊æ³ã®èª¬æãšèšç®æ¹æ³ãè§£çã
ãçžäºé 賊æ³ãšã¯ãè£å©éšééã®ãµãŒãã¹ã®ãããšããèšç®äžã§ãèæ ®ããè£å©éšéè²»ã補é éšéãšè£å©éšéã«é 賊ããæ¹æ³ããããŸãããªãäžå³ããšãã®çžäºé 賊æ³ã¯ãèšç®ãïŒæ®µéã«åããç¬¬ïŒæ¬¡é 賊ã§ã¯ãè£å©éšéè²»ã補é éšéãšä»ã®è£å©éšéã«é 賊ããç¬¬ïŒæ¬¡é 賊ã§ã¯ãç¬¬ïŒæ¬¡é 賊ã§ä»ã®è£å©éšéããé 賊ãããéé¡ã補é éšéã®ã¿ã«é 賊ãããšããæ¹æ³ïŒç°¡äŸ¿æ³ãšããŠã®çžäºé 賊æ³ïŒã§ãã


ãçžäºé 賊æ³ã®èšç®éçšã¯ã以äžã®éãã§ãã
âä¿®ç¹éšéè²»ïŒç¬¬1次é
賊ïŒ
ãå¡åéšéïŒ5,400å÷10åÃ2åïŒ1,080å
ãå å·¥éšéïŒ5,400å÷10åÃ4åïŒ2,160å
ãçµç«éšéïŒ5,400å÷10åÃ3åïŒ1,620å
ãäºåéšéïŒ5,400å÷10åÃ1åïŒ540å
âäºåéšéè²»ïŒç¬¬1次é
賊ïŒ
ãå¡åéšéïŒ2,430å÷18人Ã2人ïŒ270å
ãå å·¥éšéïŒ2,430å÷18人Ã8人ïŒ1,080å
ãçµç«éšéïŒ2,430å÷18人Ã5人ïŒ675å
ãä¿®ç¹éšéïŒ2,430å÷18人Ã3人ïŒ405å
âä¿®ç¹éšéè²»ïŒç¬¬2次é
賊ïŒ
ãå¡åéšéïŒ405å÷9åÃ2åïŒ90å
ãå å·¥éšéïŒ405å÷9åÃ4åïŒ180å
ãçµç«éšéïŒ405å÷9åÃ3åïŒ135å
âäºåéšéè²»ïŒç¬¬2次é
賊ïŒ
ãå¡åéšéïŒ540å÷15人Ã2人ïŒ72å
ãå å·¥éšéïŒ540å÷15人Ã8人ïŒ288å
ãçµç«éšéïŒ540å÷15人Ã5人ïŒ180å
3-5.å·¥å Žçµçæ åœè ã®äººæè²æïŒããŸãïŒ
ãè£è¶³ã«ãªããŸãããçµçéšéã¯ä»ãŸã§èŠãŠããŸãããè£å©éšéè²»ã®é
賊ãã ããç²ã
ãšã€ãžã£ãŠããèš³ã§ã¯ãããŸãããããã§ãå·¥å Žçµçæ
åœè
ã®äººæè²æãããåèãŸã§ã«ã玹ä»ããŸãã
ããè£å©éšéè²»ã®é
賊ã以äžã«ã€ã³ãã¯ãããããã®ããããŸãããçŽæ¥è²»ãå«ããåºå®è²»ã®å補é éšéãžã®è³Šèª²ã»é
賊ãã§ããããã¯1ååœããã®åäŸ¡ãæ£ããåŠçãªããšãè£å©éšéè²»ã®é
賊ããäºæéšåŒã«ééã£ãŠããŸãèš³ã§ãããã®ïŒååœããã®å䟡ã¯ãéšå衚äžã®æ§æã¬ãã«ã®äžäœããäžäœã«åãã£ãŠååç®ã®å䟡ãç©äžããŠèšç®ããŸãã®ã§ãéšå衚ç©äžå䟡ããšåŒã°ããããšããããå·¥å Žçµçæ
åœã«ãšã£ãŠãã®ã¡ã³ããã³ã¹ãå¿
é ã®ã¹ãã«ã«ãªã£ãŠããŸãã

ããè£å©éšéè²»ã®é
賊ããšãéšå衚ç©äžå䟡ãã®æ¥åãåãããšã§äžéãã®ãå®çžŸïŒïŒå®éå䟡èšç®ïŒããã§ããããã«ãªããŸããããå€§äŒæ¥ã®å Žåã¯æ¬¡ã¯äºç®ç®¡çãäºç®ç®¡çã¯ãã«ã軞ã®è©äŸ¡ã ãã§ã¯ãªããååäœãã®æ£ç¢ºãªæ¥åéçšãæ±ããããŠããŸãã
ãäŒèšããªãŒã¢ãããŒããšãã°ãããå©çãè²»çšãšãã£ãäŒèšææšã®ãªããç®¡çææ³ã®ã²ãšã€ã«ãªãã補é çŸå Žã§ã®å䟡管çã®æ ¹å¹¹ã¯ãååäœãã«ãªããŸãããããã§ããããã«ãªã£ãŠåããŠãéèšå±ãããã忥ããããšèšããããããããŸããã

ããããŠä»ãŸã§å·¥å Žäžå¿ã«ã話ããŠããŸãããã管çäŒèšã®ãè©±ã¯æ±ºããŠå·¥å Žã ãã§ã¯ãããŸãããäºç®ç®¡çã®ä»æ¹ãäŒç€Ÿã«ãã£ãŠãã©ãã©ã ãããäŒç€Ÿçµç¹ãç°ãªãã°ç®¡çãç°ãªã£ãŠãããšããèš³ã§ãããããåãäŒç€Ÿã§ããå·¥å Žãšç ç©¶æã®çµç¹äœç³»ãç°ãªãã°ã管çäŒèšã®ã¢ãããŒããç°ãªã£ãŠãããããŸããçµç¹ã«åãããæè»ãªç®¡çäŒèšã®æ¥åãçµçæ åœè ã«ã¯æ±ãããããšèããŠããŸãã

ã以äžããïŒïŒçµå¶è ã®èŠç¹ãããïŒïŒå¶æ¥æ åœè ã®èŠç¹ãããïŒïŒå·¥å Žçµçæ åœè ã®èŠç¹ãããèšç®äºäŸã亀ããŠã管çäŒèšå ¥éãã説æããŠããŸããããããã ã£ãã§ããããïŒ
ã管çäŒèšãšã¯éŠŽæã¿ã®ãªãæ¹ãå€ãã§ãããããžãã¹ãããæã«ã¯ãã¹ãŠãéã®åé¡ãä»ããŠããŸãã®ã§ãå
šãŠã®åã人ã«ãšã£ãŠã管çäŒèšãã®å
¥éçãªéšåã ãã§ãç¥ã£ãŠããã ããã°ãšã®æãã§ãnoteèšäºãæããŸããã
ããããŠå䟡èšç®ã¯ãããäŒèšé åã®ææ°ã®åŠè¡åéãã«ããŒã§ããã°ãšèãã以äžã®noteèšäºïŒæå
端ã®å䟡èšç®ãšéœåžäŒèª¬ïŒç£æ»æ³äººïŒå¹Žç®ã®æç§æžïŒïŒãæçš¿ããŠããŸããããããããææ°åéãåžžã«ãã£ããã¢ããããŠnoteçã§çºä¿¡ã§ããã°ãšèããŠããŸããç§èªèº«ãâæãç«âãããŠã«âãªãã¡ãã£ãŠäŒèšåŠâã®è¬éãåããªãããã«ãèªæã®å¿µã蟌ããŠïŒ
ïŒä»¥äžãšãªããŸããæåŸãŸã§èªãã§é ããããããšãããããŸãããïŒ