{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["使い方","セールス活動表","グラフ"],"not_rendered":{"charts":1,"images":3,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"使い方","index":0,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"セールス活動表","index":1,"n_rows":37,"n_cols":9,"rows_kept":37,"merged":[[2,4,2,5],[2,6,2,7]]}
[null,"セールス活動表"]
[]
[null,"2011/5 A社",null,null,"5月予算（千円）",null,{"v":10000,"d":"10,000"}]
[]
[null,"日付","曜日","日割予算（千円）","実績（千円）","差（千円）","月予算達成率","累計実績（千円）","残（千円）"]
[null,"2011-05-01","日",200,180,{"$f":"IF(E6=\"\",\"\",E6-D6)","v":{"v":-20,"d":"-20 "}},{"$f":"IF(E6=\"\",\"\",H6/$G$3)","v":{"v":0.018,"d":"2%"}},{"$f":"IF(E6=\"\",\"\",E6)","v":180},{"$f":"IF(E6=\"\",\"\",IF($G$3-H6<0,\"0\",$G$3-H6))","v":{"v":9820,"d":"9,820"}}]
[null,"2011-05-02","月",200,200,0,{"v":0.038,"d":"4%"},{"$f":"IF(E7=\"\",\"\",E7+H6)","v":380},{"$f":"IF(E7=\"\",\"\",IF($G$3-H7<0,\"0\",$G$3-H7))","v":{"v":9620,"d":"9,620"}}]
[null,"2011-05-03","火",300,330,30,{"v":0.071,"d":"7%"},710,{"$f":"IF(E8=\"\",\"\",IF($G$3-H8<0,\"0\",$G$3-H8))","v":{"v":9290,"d":"9,290"}}]
[null,"2011-05-04","水",400,200,{"v":-200,"d":"-200 "},{"v":0.091,"d":"9%"},910,{"$f":"IF(E9=\"\",\"\",IF($G$3-H9<0,\"0\",$G$3-H9))","v":{"v":9090,"d":"9,090"}}]
[null,"2011-05-05","木",200,100,{"v":-100,"d":"-100 "},{"v":0.101,"d":"10%"},{"v":1010,"d":"1,010"},{"$f":"IF(E10=\"\",\"\",IF($G$3-H10<0,\"0\",$G$3-H10))","v":{"v":8990,"d":"8,990"}}]
[null,"2011-05-06","金",300,100,{"v":-200,"d":"-200 "},{"v":0.111,"d":"11%"},{"v":1110,"d":"1,110"},{"v":8890,"d":"8,890"}]
[null,"2011-05-07","土",null,null,"","","",""]
[null,"2011-05-08","日",null,null,"","","",""]
[null,"2011-05-09","月",null,null,"","","",""]
[null,"2011-05-10","火",null,null,"","","",""]
[null,"2011-05-11","水",null,null,"","","",""]
[null,"2011-05-12","木",null,null,"","","",""]
[null,"2011-05-13","金",null,null,"","","",""]
[null,"2011-05-14","土",null,null,"","","",""]
[null,"2011-05-15","日",null,null,"","","",""]
[null,"2011-05-16","月",null,null,"","","",""]
[null,"2011-05-17","火",null,null,"","","",""]
[null,"2011-05-18","水",null,null,"","","",""]
[null,"2011-05-19","木",null,null,"","","",""]
[null,"2011-05-20","金",null,null,"","","",""]
[null,"2011-05-21","土",null,null,"","","",""]
[null,"2011-05-22","日",null,null,"","","",""]
[null,"2011-05-23","月",null,null,"","","",""]
[null,"2011-05-24","火",null,null,"","","",""]
[null,"2011-05-25","水",null,null,"","","",""]
[null,"2011-05-26","木",null,null,"","","",""]
[null,"2011-05-27","金",null,null,"","","",""]
[null,"2011-05-28","土",null,null,"","","",""]
[null,"2011-05-29","日",null,null,"","","",""]
[null,"2011-05-30","月",null,null,"","","",""]
[null,"2011-05-31","火",null,null,"","","",""]
[null,"5月合計",null,{"$f":"SUM(D6:D36)","v":{"v":1600,"d":"1,600"}},{"$f":"SUM(E6:E36)","v":{"v":1110,"d":"1,110"}},{"$f":"SUM(F6:F36)","v":{"v":-490,"d":"-490 "}},{"v":0.111,"d":"11%"},{"$f":"SUM(E6:E36)","v":{"v":1110,"d":"1,110"}},{"v":8890,"d":"8,890"}]

{"sheet":"グラフ","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}