{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["予算データ入力","収支報告","リストのデータ"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"予算データ入力","index":0,"n_rows":33,"n_cols":8,"rows_kept":33}
[]
[{"$nulls":3},"学校の陸上競技予算"]
[{"$nulls":3}," データ入力"]
[]
[null,"日付","費目","支出項目","予算原価","実際原価","超過/過少","差額"]
[null,"2012-06-03","支出","審判員",{"v":10000,"d":"10,000"},{"v":8500,"d":"¥8,500"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":1500,"d":"¥1,500"}}]
[null,"2012-06-03","支出","警備員",{"v":25000,"d":"25,000"},{"v":21500,"d":"¥21,500"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":3500,"d":"¥3,500"}}]
[null,"2012-06-03","支出","行事担当職員",{"v":20000,"d":"20,000"},{"v":21000,"d":"¥21,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":-1000,"d":"-¥1,000"}}]
[null,"2012-06-03","支出","行事担当アルバイト",{"v":75000,"d":"75,000"},{"v":72400,"d":"¥72,400"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":2600,"d":"¥2,600"}}]
[null,"2012-06-03","支出","ユニフォーム",{"v":67000,"d":"67,000"},{"v":73300,"d":"¥73,300"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":-6300,"d":"-¥6,300"}}]
[null,"2012-06-03","収入","入場料",{"v":71000,"d":"71,000"},{"v":75000,"d":"¥75,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":-4000,"d":"-¥4,000"}}]
[null,"2012-06-03","支出","備品 (一般)",{"v":16000,"d":"16,000"},{"v":14500,"d":"¥14,500"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":1500,"d":"¥1,500"}}]
[null,"2012-06-03","支出","生徒県内交通費",{"v":49000,"d":"49,000"},{"v":35000,"d":"¥35,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":14000,"d":"¥14,000"}}]
[null,"2012-06-03","支出","生徒県内交通費",{"v":76000,"d":"76,000"},{"v":72500,"d":"¥72,500"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":3500,"d":"¥3,500"}}]
[null,"2012-06-03","支出","一般備品",{"v":85000,"d":"85,000"},{"v":47500,"d":"¥47,500"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":37500,"d":"¥37,500"}}]
[null,"2012-06-03","支出","事務用品",{"v":66000,"d":"66,000"},{"v":20000,"d":"¥20,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":46000,"d":"¥46,000"}}]
[null,"2012-06-03","支出","送金払出",{"v":86000,"d":"86,000"},{"v":35000,"d":"¥35,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":51000,"d":"¥51,000"}}]
[null,"2012-06-03","支出","雑収入/雑費",{"v":15000,"d":"15,000"},{"v":14400,"d":"¥14,400"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":600,"d":"¥600"}}]
[null,"2012-06-03","収入","入場料分配金",{"v":34000,"d":"34,000"},{"v":35000,"d":"¥35,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":-1000,"d":"-¥1,000"}}]
[null,"2012-06-03","収入","資金調達担当より",{"v":67000,"d":"67,000"},{"v":70000,"d":"¥70,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":-3000,"d":"-¥3,000"}}]
[null,"2012-06-03","収入","寄付",{"v":72000,"d":"72,000"},{"v":80000,"d":"¥80,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":-8000,"d":"-¥8,000"}}]
[null,"2012-06-03","支出","生徒県外交通費",{"v":88000,"d":"88,000"},{"v":75000,"d":"¥75,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":13000,"d":"¥13,000"}}]
[null,"2012-06-03","収入","寄付",{"v":80000,"d":"80,000"},{"v":70000,"d":"¥70,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":10000,"d":"¥10,000"}}]
[null,"2012-06-03","収入","移転",{"v":72000,"d":"72,000"},{"v":70000,"d":"¥70,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":2000,"d":"¥2,000"}}]
[null,"2012-06-03","支出","監督研修/交通費",{"v":62000,"d":"62,000"},{"v":82000,"d":"¥82,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":-20000,"d":"-¥20,000"}}]
[null,"2012-06-03","収入","送金受入",{"v":88000,"d":"88,000"},{"v":87500,"d":"¥87,500"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":500,"d":"¥500"}}]
[null,"2012-06-03","支出","ユニフォーム",{"v":85000,"d":"85,000"},{"v":87500,"d":"¥87,500"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":-2500,"d":"-¥2,500"}}]
[null,"2012-06-03","支出","生徒県外交通費",{"v":71000,"d":"71,000"},{"v":71000,"d":"¥71,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":0,"d":"¥0"}}]
[null,"2012-06-03","収入","雑収入/雑費",{"v":95000,"d":"95,000"},{"v":94900,"d":"¥94,900"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":100,"d":"¥100"}}]
[null,"2012-06-03","収入","資金調達担当より",{"v":72000,"d":"72,000"},{"v":72500,"d":"¥72,500"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":-500,"d":"-¥500"}}]
[null,"2012-06-03","支出","生徒県外交通費",{"v":58000,"d":"58,000"},{"v":56900,"d":"¥56,900"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":1100,"d":"¥1,100"}}]
[null,"2012-06-03","支出","事務用品",{"v":57000,"d":"57,000"},{"v":55000,"d":"¥55,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":2000,"d":"¥2,000"}}]
[null,"2012-06-03","収入","入場料",{"v":67000,"d":"67,000"},{"v":65000,"d":"¥65,000"},{"$f":"--(BudgetTable[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[予算原価]]-BudgetTable[[#This Row],[実際原価]]","v":{"v":2000,"d":"¥2,000"}}]

{"sheet":"収支報告","index":1,"n_rows":28,"n_cols":5,"rows_kept":28}
[]
[null,null,"学校の陸上競技予算"]
[null,null,"  一覧"]
[]
[null,"支出と収入"," 予算原価"," 実際原価"," 差額"]
[null,"支出"]
[null,"ユニフォーム",{"v":152000,"d":"¥152,000"},{"v":160800,"d":"¥160,800"},{"v":-8800,"d":"-¥8,800"}]
[null,"一般備品",{"v":85000,"d":"¥85,000"},{"v":47500,"d":"¥47,500"},{"v":37500,"d":"¥37,500"}]
[null,"監督研修/交通費",{"v":62000,"d":"¥62,000"},{"v":82000,"d":"¥82,000"},{"v":-20000,"d":"-¥20,000"}]
[null,"警備員",{"v":25000,"d":"¥25,000"},{"v":21500,"d":"¥21,500"},{"v":3500,"d":"¥3,500"}]
[null,"行事担当アルバイト",{"v":75000,"d":"¥75,000"},{"v":72400,"d":"¥72,400"},{"v":2600,"d":"¥2,600"}]
[null,"行事担当職員",{"v":20000,"d":"¥20,000"},{"v":21000,"d":"¥21,000"},{"v":-1000,"d":"-¥1,000"}]
[null,"雑収入/雑費",{"v":15000,"d":"¥15,000"},{"v":14400,"d":"¥14,400"},{"v":600,"d":"¥600"}]
[null,"事務用品",{"v":123000,"d":"¥123,000"},{"v":75000,"d":"¥75,000"},{"v":48000,"d":"¥48,000"}]
[null,"審判員",{"v":10000,"d":"¥10,000"},{"v":8500,"d":"¥8,500"},{"v":1500,"d":"¥1,500"}]
[null,"生徒県外交通費",{"v":217000,"d":"¥217,000"},{"v":202900,"d":"¥202,900"},{"v":14100,"d":"¥14,100"}]
[null,"生徒県内交通費",{"v":125000,"d":"¥125,000"},{"v":107500,"d":"¥107,500"},{"v":17500,"d":"¥17,500"}]
[null,"送金払出",{"v":86000,"d":"¥86,000"},{"v":35000,"d":"¥35,000"},{"v":51000,"d":"¥51,000"}]
[null,"備品 (一般)",{"v":16000,"d":"¥16,000"},{"v":14500,"d":"¥14,500"},{"v":1500,"d":"¥1,500"}]
[null,"収入"]
[null,"移転",{"v":72000,"d":"¥72,000"},{"v":70000,"d":"¥70,000"},{"v":2000,"d":"¥2,000"}]
[null,"寄付",{"v":152000,"d":"¥152,000"},{"v":150000,"d":"¥150,000"},{"v":2000,"d":"¥2,000"}]
[null,"雑収入/雑費",{"v":95000,"d":"¥95,000"},{"v":94900,"d":"¥94,900"},{"v":100,"d":"¥100"}]
[null,"資金調達担当より",{"v":139000,"d":"¥139,000"},{"v":142500,"d":"¥142,500"},{"v":-3500,"d":"-¥3,500"}]
[null,"送金受入",{"v":88000,"d":"¥88,000"},{"v":87500,"d":"¥87,500"},{"v":500,"d":"¥500"}]
[null,"入場料",{"v":138000,"d":"¥138,000"},{"v":140000,"d":"¥140,000"},{"v":-2000,"d":"-¥2,000"}]
[null,"入場料分配金",{"v":34000,"d":"¥34,000"},{"v":35000,"d":"¥35,000"},{"v":-1000,"d":"-¥1,000"}]
[null,"総計",{"v":1729000,"d":"¥1,729,000"},{"v":1582900,"d":"¥1,582,900"},{"v":146100,"d":"¥146,100"}]

{"sheet":"リストのデータ","index":2,"n_rows":20,"n_cols":4,"rows_kept":20}
[]
[{"$nulls":3},"学校の陸上競技予算"]
[{"$nulls":3}," リストの編集"]
[]
[null,"収入項目リスト",null,"支出項目リスト"]
[null,"入場料",null,"審判員"]
[null,"入場料分配金",null,"警備員"]
[null,"資金調達担当より",null,"行事担当職員"]
[null,"寄付",null,"行事担当アルバイト"]
[null,"移転",null,"ユニフォーム"]
[null,"送金受入",null,"グランド用品"]
[null,"雑収入/雑費",null,"備品 (一般)"]
[{"$nulls":3},"試合日食費"]
[{"$nulls":3},"生徒県内交通費"]
[{"$nulls":3},"生徒県外交通費"]
[{"$nulls":3},"監督研修/交通費"]
[{"$nulls":3},"一般備品"]
[{"$nulls":3},"事務用品"]
[{"$nulls":3},"送金払出"]
[{"$nulls":3},"雑収入/雑費"]