{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["出張予算見積書"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"出張予算見積書","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,7]]}
["出張予算見積書"]
[]
[]
[null,"目標予算",{"v":230000,"d":"\\230,000"}]
[{"$nulls":7},"合計"]
[null,"航空運賃","(運賃合計)",{"v":24000,"d":"\\24,000"},"×",1,"枚",{"$f":"(D6*F6)","v":{"v":24000,"d":"\\24,000"}}]
[null,null,"\"",{"v":33000,"d":"\\33,000"},"×",1,"枚",{"$f":"(D7*F7)","v":{"v":33000,"d":"\\33,000"}}]
[null,null,"\"",0,"×",0,"枚",0]
[null,"宿泊費","(1 泊あたり)",{"v":9000,"d":"\\9,000"},"×",3,"泊",{"v":27000,"d":"\\27,000"}]
[null,null,"\"",{"v":10000,"d":"\\10,000"},"×",3,"泊",{"v":30000,"d":"\\30,000"}]
[null,null,"\"",0,"×",0,"泊",0]
[null,"食費","(1 日あたり)",{"v":6000,"d":"\\6,000"},"×",6,"日",{"v":36000,"d":"\\36,000"}]
[null,"レンタカー","(1 日あたり)",{"v":6500,"d":"\\6,500"},"×",6,"日",{"v":39000,"d":"\\39,000"}]
[null,"ガソリン","(リットル単位)",{"v":98,"d":"\\98"},"×",40,"リットル",{"v":3920,"d":"\\3,920"}]
[null,"接待費","(総額)",{"v":16000,"d":"\\16,000"},{"$nulls":3},{"$f":"(D15)","v":{"v":16000,"d":"\\16,000"}}]
[null,"おみやげ","(総額)",{"v":10000,"d":"\\10,000"},{"$nulls":3},{"$f":"(D16)","v":{"v":10000,"d":"\\10,000"}}]
[null,"その他","(総額)",{"v":7000,"d":"\\7,000"},{"$nulls":3},{"$f":"(D17)","v":{"v":7000,"d":"\\7,000"}}]
[{"$nulls":4},"出張費合計",null,null,{"$f":"SUM(H6:H17)","v":{"v":225920,"d":"\\225,920"}}]
[{"$nulls":4},{"$f":"IF(C4>H18,\"予算内です\",\"予算オーバーです\")","v":"予算内です"},null,null,{"$f":"(C4-H18)","v":{"v":4080,"d":"\\4,080"}}]