{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["予算の概要","経費明細","グラフ データ"],"not_rendered":{"charts":1,"images":1,"defined_names":11},"read":"whole","date_system":"1900"}

{"sheet":"予算の概要","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3]]}
[{"$nulls":3},"経費明細"]
[null,"自宅","建設\n予算"]
[null,"プロジェクト情報"]
[null,"プロジェクト名","キッチンのリフォーム"]
[null,"プロジェクトの説明","古い床を撤去し、新しいタイルに交換する。新しい床に縁取りをしてしあげる。既存のキャビネットをモダンなスタイルのキャビネットに交換する。すべてのキャビネットに縁取りをしてしあげる。"]
[null,"請負業者","Alpine Ski House"]
[null,"ライセンス番号/契約番号","C#12345678"]
[null,"連絡先名","丸山大智"]
[null,"Web サイト","http://www.alpineskihouse.com/"]
[null,"電話",6035550198]
[null,"住所","東京都調布市調布ヶ丘 12-34-5"]
[null,"財務状況"]
[null,"現金",{"v":3500,"d":"¥3,500"}]
[null,"融資額",{"v":0,"d":"¥0"}]
[null,"割り当てられた資金合計",{"$f":"SUM(C13:C14)","v":{"v":3500,"d":"¥3,500"}}]
[null,"使用済みの資金",{"$f":"SUM(データ[金額])","v":{"v":2810,"d":"¥2,810"}}]
[null,"残りの資金",{"$f":"C15-C16","v":{"v":690,"d":"¥690"}}]

{"sheet":"経費明細","index":1,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[1,3,1,4]]}
[{"$nulls":4},"予算の概要"]
[null,"リスト","/経費"]
[null,"割り当てられたプロジェクト資金","使用済みの資金","残りの資金"]
[null,{"$f":"AllottedFunds","v":{"v":3500,"d":"¥3,500.00"}},{"$f":"SUM(データ[金額])","v":{"v":2810,"d":"¥2,810.00"}},{"$f":"FundsRemaining","v":{"v":690,"d":"¥690.00"}}]
[null,"項目","カテゴリ","金額"]
[null,"タイル床工事","材料",{"v":350,"d":"¥350.00"}]
[null,"床の接着剤","材料",{"v":75,"d":"¥75.00"}]
[null,"床材","材料",{"v":400,"d":"¥400.00"}]
[null,"床のコーキング","材料",{"v":20,"d":"¥20.00"}]
[null,"床の縁取り","材料",{"v":40,"d":"¥40.00"}]
[null,"新しいキャビネット","材料",{"v":250,"d":"¥250.00"}]
[null,"キャビネットのコーティング","材料",{"v":200,"d":"¥200.00"}]
[null,"キャビネット本体","材料",{"v":100,"d":"¥100.00"}]
[null,"床の撤去","作業",{"v":150,"d":"¥150.00"}]
[null,"床の接着剤はがし","作業",{"v":50,"d":"¥50.00"}]
[null,"床の研磨","作業",{"v":50,"d":"¥50.00"}]
[null,"床の準備","作業",{"v":100,"d":"¥100.00"}]
[null,"床の設置","作業",{"v":200,"d":"¥200.00"}]
[null,"床のコーキング","作業",{"v":25,"d":"¥25.00"}]
[null,"床の縁取り","作業",{"v":50,"d":"¥50.00"}]
[null,"古いキャビネットの撤去","作業",{"v":150,"d":"¥150.00"}]
[null,"キャビネット エリアの準備","作業",{"v":50,"d":"¥50.00"}]
[null,"新しいキャビネットの設置","作業",{"v":300,"d":"¥300.00"}]
[null,"キャビネットのコーキング","作業",{"v":100,"d":"¥100.00"}]
[null,"キャビネットのコーキングの適用","作業",{"v":100,"d":"¥100.00"}]
[null,"キャビネット本体の設置","作業",{"v":50,"d":"¥50.00"}]
[null,"集計",null,{"$f":"SUBTOTAL(109,データ[金額])","v":{"v":2810,"d":"¥2,810.00"}}]

{"sheet":"グラフ データ","index":2,"n_rows":4,"n_cols":1,"rows_kept":4,"hidden":true}
["このシートは非表示のままにする必要があります。"]
["グラフのラベル"]
[{"$f":"FundsUsedLabel&\": \"&TEXT(FundsUsed,\"¥#,##0.00\")&\" (\"&TEXT(FundsUsed/SUM(FundsUsed:FundsRemaining),\"0%\")&\")\"","v":"使用済みの資金: ¥2,810.00 (80%)"}]
[{"$f":"FundsRemainingLabel&\": \"&TEXT(FundsRemaining,\"¥#,##0.00\")&\" (\"&TEXT(FundsRemaining/SUM(FundsUsed:FundsRemaining),\"0%\")&\")\"","v":"残りの資金: ¥690.00 (20%)"}]