{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["経費予算"],"not_rendered":{"charts":2,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"経費予算","index":0,"n_rows":47,"n_cols":7,"rows_kept":47,"merged":[[0,1,0,4],[0,5,0,6],[16,1,16,6],[47,1,47,6]]}
[null,"経費予算",{"$nulls":3},"蓬莱堂 2013 年"]
[]
[]
[null," 職員の予算"]
{"$rows_empty":7}
[null,"ステータス","職員","予算","実際","差異 (金額)","差異 (割合)"]
[null,{"$f":"IFERROR(職員費用の表[[#This Row],[実際]]/職員費用の表[[#This Row],[予算]],\"\")","v":{"v":1.13,"d":"¥1"}},"事業所",{"v":50000,"d":"¥50,000"},{"v":56500,"d":"¥56,500"},{"$f":"職員費用の表[[#This Row],[予算]]-職員費用の表[[#This Row],[実際]]","v":{"v":-6500,"d":"¥-6,500"}},{"$f":"IFERROR(職員費用の表[差異 (金額)]/職員費用の表[予算],\"\")","v":{"v":-0.13,"d":"-13%"}}]
[null,{"$f":"IFERROR(職員費用の表[[#This Row],[実際]]/職員費用の表[[#This Row],[予算]],\"\")","v":{"v":1.2,"d":"¥1"}},"店舗",{"v":12500,"d":"¥12,500"},{"v":15000,"d":"¥15,000"},{"$f":"職員費用の表[[#This Row],[予算]]-職員費用の表[[#This Row],[実際]]","v":{"v":-2500,"d":"¥-2,500"}},{"$f":"IFERROR(職員費用の表[差異 (金額)]/職員費用の表[予算],\"\")","v":{"v":-0.2,"d":"-20%"}}]
[null,{"$f":"IFERROR(職員費用の表[[#This Row],[実際]]/職員費用の表[[#This Row],[予算]],\"\")","v":{"v":1,"d":"¥1"}},"販売員",{"v":10000,"d":"¥10,000"},{"v":10000,"d":"¥10,000"},{"$f":"職員費用の表[[#This Row],[予算]]-職員費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(職員費用の表[差異 (金額)]/職員費用の表[予算],\"\")","v":{"v":0,"d":"0%"}}]
[null,{"$f":"IFERROR(職員費用の表[[#This Row],[実際]]/職員費用の表[[#This Row],[予算]],\"\")","v":{"v":0.9,"d":"¥1"}},"その他",{"v":10000,"d":"¥10,000"},{"v":9000,"d":"¥9,000"},{"$f":"職員費用の表[[#This Row],[予算]]-職員費用の表[[#This Row],[実際]]","v":{"v":1000,"d":"¥1,000"}},{"$f":"IFERROR(職員費用の表[差異 (金額)]/職員費用の表[予算],\"\")","v":{"v":0.1,"d":"10%"}}]
[]
[]
[null," 運営の予算"]
{"$rows_empty":7}
[null,"ステータス","運営","予算","実際","差異 (金額)","差異 (割合)"]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":{"v":0.98,"d":"¥1"}},"広告",{"v":25000,"d":"¥25,000"},{"v":24500,"d":"¥24,500"},{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":500,"d":"¥500"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":{"v":0.02,"d":"2%"}}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":{"v":1.2,"d":"¥1"}},"債務",{"v":12500,"d":"¥12,500"},{"v":15000,"d":"¥15,000"},{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":-2500,"d":"¥-2,500"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":{"v":-0.2,"d":"-20%"}}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":{"v":1,"d":"¥1"}},"福利厚生",{"v":10000,"d":"¥10,000"},{"v":10000,"d":"¥10,000"},{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":{"v":0,"d":"0%"}}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":{"v":0.9,"d":"¥1"}},"備品/用品",{"v":10000,"d":"¥10,000"},{"v":9000,"d":"¥9,000"},{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":1000,"d":"¥1,000"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":{"v":0.1,"d":"10%"}}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"郵送料",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"家賃またはローン",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"販売費",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"税金",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"公益事業",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"その他",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"保険料",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"利子",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"電話",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"メンテナンスおよび修理",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"弁護士費用",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"減価償却",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"送料",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"保管",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,{"$f":"IFERROR(運営費用の表[[#This Row],[実際]]/運営費用の表[[#This Row],[予算]],\"\")","v":""},"その他",null,null,{"$f":"運営費用の表[[#This Row],[予算]]-運営費用の表[[#This Row],[実際]]","v":{"v":0,"d":"¥0"}},{"$f":"IFERROR(運営費用の表[[#This Row],[差異 (金額)]]/運営費用の表[[#This Row],[予算]],\"\")","v":""}]
[null,null,"費用の合計",{"$f":"SUBTOTAL(109,運営費用の表[予算],職員費用の表[予算])","v":{"v":140000,"d":"¥140,000"}},{"$f":"SUBTOTAL(109,運営費用の表[実際],職員費用の表[実際])","v":{"v":149000,"d":"¥149,000"}},{"$f":"SUBTOTAL(109,運営費用の表[差異 (金額)],職員費用の表[差異 (金額)])","v":{"v":-9000,"d":"¥-9,000"}},{"$f":"IFERROR(SUM(運営費用の表[[#Totals],[差異 (金額)]]/運営費用の表[[#Totals],[予算]]),\"\")","v":{"v":-0.06428571428571428,"d":"-6%"}}]