{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["プロジェクトの費用の内訳","支出の記録","プロジェクト累計費用","データ ワークシート"],"not_rendered":{"charts":2,"images":1,"defined_names":6},"read":"whole","date_system":"1900"}

{"sheet":"プロジェクトの費用の内訳","index":0,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[4,1,9,1],[11,1,16,1],[18,1,24,1],[26,1,33,1],[35,1,38,1]]}
[]
[null,"プロジェクトの費用の内訳"]
[]
[null,null,"プロジェクトのタスク","作業時間","人件費","資材費","交通費","その他の費用","タスクごとの合計"]
[null,"プロジェクトの\n 設計","機能仕様の作成",{"v":1,"d":"1.0"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"$f":"SUM(D5:H5)","v":{"v":401,"d":"¥401"}}]
[null,null,"システム アーキテクチャの開発",{"v":1,"d":"1.0"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"v":401,"d":"¥401"}]
[null,null,"初期設計仕様の作成",{"v":1,"d":"1.0"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"v":401,"d":"¥401"}]
[null,null,"詳細な設計仕様の作成",{"v":1,"d":"1.0"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"v":401,"d":"¥401"}]
[null,null,"受け入れテスト計画の作成",{"v":1,"d":"1.0"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"v":401,"d":"¥401"}]
[null,null,"小計",{"$f":"SUM(D5:D9)","v":{"v":5,"d":"5.0"}},{"$f":"SUM(E5:E9)","v":{"v":500,"d":"¥500"}},{"$f":"SUM(F5:F9)","v":{"v":500,"d":"¥500"}},{"$f":"SUM(G5:G9)","v":{"v":500,"d":"¥500"}},{"$f":"SUM(H5:H9)","v":{"v":500,"d":"¥500"}},{"v":2005,"d":"¥2,005"}]
[]
[null,"プロジェクトの\n 開発","コンポーネントの開発",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"$f":"SUM(D12:H12)","v":{"v":0,"d":"¥0"}}]
[null,null,"ソフトウェアの調達",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"ハードウェアの調達",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"受け入れテスト パッケージの開発",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"単体/統合テストの実施 ",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"小計",{"$f":"SUM(D12:D16)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E12:E16)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(F12:F16)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(G12:G16)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(H12:H16)","v":{"v":0,"d":"¥0"}},{"v":0,"d":"¥0"}]
[]
[null,"プロジェクトの\n 納入","システムの導入",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"$f":"SUM(D19:H19)","v":{"v":0,"d":"¥0"}}]
[null,null,"ユーザー トレーニング",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"受け入れテストの実施",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"プロジェクト終了後のレビューの実施",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"保証サポートの提供",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"資料の保管",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"小計",{"$f":"SUM(D19:D24)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E19:E24)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(F19:F24)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(G19:G24)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(H19:H24)","v":{"v":0,"d":"¥0"}},{"v":0,"d":"¥0"}]
[]
[null,"プロジェクトの\n 管理","進捗についての顧客との打ち合わせ/報告",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"$f":"SUM(D27:H27)","v":{"v":0,"d":"¥0"}}]
[null,null,"状況についての社内での打ち合わせ/報告",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"サード パーティ ベンダーとの連携",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"社内の他部門との連携",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"構成管理",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"品質保証",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"総合的なプロジェクト管理",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"}]
[null,null,"小計",{"$f":"SUM(D27:D33)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E27:E33)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(F27:F33)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(G27:G33)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(H27:H33)","v":{"v":0,"d":"¥0"}},{"v":0,"d":"¥0"}]
[]
[null,"その他の費用","その他の費用",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"$f":"SUM(D36:H36)","v":{"v":0,"d":"¥0"}}]
[null,null,"その他の費用",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"$f":"SUM(D37:H37)","v":{"v":0,"d":"¥0"}}]
[null,null,"その他の費用",{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"$f":"SUM(D38:H38)","v":{"v":0,"d":"¥0"}}]
[null,null,"小計",{"$f":"SUM(D36:D38)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(E36:E38)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(F36:F38)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(G36:G38)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(H36:H38)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(D39:H39)","v":{"v":0,"d":"¥0"}}]
[]
[null,"小計",null,{"$f":"SUM(D39,D34,D25,D17,D10)","v":{"v":5,"d":"5.0"}},{"$f":"SUM(E39,E34,E25,E17,E10)","v":{"v":500,"d":"¥500"}},{"v":500,"d":"¥500"},{"v":500,"d":"¥500"},{"v":500,"d":"¥500"},{"v":2005,"d":"¥2,005"}]
[null,"リスク (不測の事態)",null,{"v":0,"d":"0.0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"$f":"SUM(E42:H42)","v":{"v":0,"d":"¥0"}}]
[null,"合計 (予定)",null,{"$f":"SUM(D41:D42)","v":{"v":5,"d":"5.0"}},{"$f":"SUM(E41:E42)","v":{"v":500,"d":"¥500"}},{"v":500,"d":"¥500"},{"v":500,"d":"¥500"},{"v":500,"d":"¥500"},{"$f":"SUM(I41:I42)","v":{"v":2005,"d":"¥2,005"}}]

{"sheet":"支出の記録","index":1,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[4,1,10,1],[12,1,18,1],[20,1,26,1],[28,1,34,1],[36,1,42,1]]}
[{"$nulls":6}," "]
["支出の記録"]
[]
[null,null,"項目","金額","日付","出費の理由"]
[null,"導入","システムの導入",{"v":0,"d":"¥0"}]
[null,null,"ユーザー トレーニング",{"v":0,"d":"¥0"}]
[null,null,"受け入れテストの実施",{"v":0,"d":"¥0"}]
[null,null,"プロジェクト終了後のレビューの実施",{"v":0,"d":"¥0"}]
[null,null,"保証サポートの提供",{"v":0,"d":"¥0"}]
[null,null,"資料の保管",{"v":0,"d":"¥0"}]
[null,null,"小計",{"$f":"SUM(D5:D10)","v":{"v":0,"d":"¥0"}}]
[]
[null,"計画 (RFP)","システムの導入",{"v":0,"d":"¥0"}]
[null,null,"ユーザー トレーニング",{"v":0,"d":"¥0"}]
[null,null,"受け入れテストの実施",{"v":0,"d":"¥0"}]
[null,null,"プロジェクト終了後のレビューの実施",{"v":0,"d":"¥0"}]
[null,null,"保証サポートの提供",{"v":0,"d":"¥0"}]
[null,null,"資料の保管",{"v":0,"d":"¥0"}]
[null,null,"小計",{"$f":"SUM(D13:D18)","v":{"v":0,"d":"¥0"}}]
[]
[null,"計画 2","システムの導入",{"v":0,"d":"¥0"}]
[null,null,"ユーザー トレーニング",{"v":0,"d":"¥0"}]
[null,null,"受け入れテストの実施",{"v":0,"d":"¥0"}]
[null,null,"プロジェクト終了後のレビューの実施",{"v":0,"d":"¥0"}]
[null,null,"保証サポートの提供",{"v":0,"d":"¥0"}]
[null,null,"資料の保管",{"v":0,"d":"¥0"}]
[null,null,"小計",{"$f":"SUM(D21:D26)","v":{"v":0,"d":"¥0"}}]
[]
[null,"構築","システムの導入",{"v":0,"d":"¥0"}]
[null,null,"ユーザー トレーニング",{"v":0,"d":"¥0"}]
[null,null,"受け入れテストの実施",{"v":0,"d":"¥0"}]
[null,null,"プロジェクト終了後のレビューの実施",{"v":0,"d":"¥0"}]
[null,null,"保証サポートの提供",{"v":0,"d":"¥0"}]
[null,null,"資料の保管",{"v":0,"d":"¥0"}]
[null,null,"小計",{"$f":"SUM(D29:D34)","v":{"v":0,"d":"¥0"}}]
[]
[null,"テストと納入","システムの導入",{"v":0,"d":"¥0"}]
[null,null,"ユーザー トレーニング",{"v":0,"d":"¥0"}]
[null,null,"受け入れテストの実施",{"v":0,"d":"¥0"}]
[null,null,"プロジェクト終了後のレビューの実施",{"v":0,"d":"¥0"}]
[null,null,"保証サポートの提供",{"v":0,"d":"¥0"}]
[null,null,"資料の保管",{"v":0,"d":"¥0"}]
[null,null,"小計",{"$f":"SUM(D37:D42)","v":{"v":0,"d":"¥0"}}]
[]
[null,"プロジェクト合計",null,{"$f":"SUM(TestTotal,ConstructionTotal,Planning2Total,PlanningTotal,InstallTotal)","v":{"v":0,"d":"¥0"}}]

{"sheet":"プロジェクト累計費用","index":2,"n_rows":45,"n_cols":17,"rows_kept":45}
[]
["予算と実際の費用"]
[]
[]
[null,"月額"]
{"$rows_empty":20}
[null,"累計額"]
{"$rows_empty":18}
[{"$nulls":16}," "]

{"sheet":"データ ワークシート","index":3,"n_rows":28,"n_cols":7,"rows_kept":28}
[{"$nulls":6}," "]
["プロジェクト データ ワークシート"]
[]
[null,"月","予算の月額","実際の月額","予算の累計額","実際の累計額"]
[null,1,{"v":194000,"d":"¥194,000"},{"v":161000,"d":"¥161,000"},{"v":236000,"d":"¥236,000"},{"v":275000,"d":"¥275,000"}]
[null,2,{"v":148000,"d":"¥148,000"},{"v":319000,"d":"¥319,000"},{"v":149000,"d":"¥149,000"},{"v":295000,"d":"¥295,000"}]
[null,3,{"v":139000,"d":"¥139,000"},{"v":193000,"d":"¥193,000"},{"v":172000,"d":"¥172,000"},{"v":251000,"d":"¥251,000"}]
[null,4,{"v":403000,"d":"¥403,000"},{"v":137000,"d":"¥137,000"},{"v":159000,"d":"¥159,000"},{"v":233000,"d":"¥233,000"}]
[null,5,{"v":364000,"d":"¥364,000"},{"v":368000,"d":"¥368,000"},{"v":404000,"d":"¥404,000"},{"v":365000,"d":"¥365,000"}]
[null,6,{"v":248000,"d":"¥248,000"},{"v":118000,"d":"¥118,000"},{"v":343000,"d":"¥343,000"},{"v":184000,"d":"¥184,000"}]
[null,7,{"v":304000,"d":"¥304,000"},{"v":239000,"d":"¥239,000"},{"v":170000,"d":"¥170,000"},{"v":166000,"d":"¥166,000"}]
[null,8,{"v":216000,"d":"¥216,000"},{"v":404000,"d":"¥404,000"},{"v":333000,"d":"¥333,000"},{"v":330000,"d":"¥330,000"}]
[null,9,{"v":160000,"d":"¥160,000"},{"v":133000,"d":"¥133,000"},{"v":105000,"d":"¥105,000"},{"v":298000,"d":"¥298,000"}]
[null,10,{"v":230000,"d":"¥230,000"},{"v":114000,"d":"¥114,000"},{"v":245000,"d":"¥245,000"},{"v":299000,"d":"¥299,000"}]
[null,11,{"v":307000,"d":"¥307,000"},{"v":421000,"d":"¥421,000"},{"v":362000,"d":"¥362,000"},{"v":354000,"d":"¥354,000"}]
[null,12,{"v":230000,"d":"¥230,000"},{"v":391000,"d":"¥391,000"},{"v":133000,"d":"¥133,000"},{"v":223000,"d":"¥223,000"}]
[null,13,{"v":192000,"d":"¥192,000"},{"v":158000,"d":"¥158,000"},{"v":421000,"d":"¥421,000"},{"v":391000,"d":"¥391,000"}]
[null,14,{"v":314000,"d":"¥314,000"},{"v":385000,"d":"¥385,000"},{"v":158000,"d":"¥158,000"},{"v":150000,"d":"¥150,000"}]
[null,15,{"v":285000,"d":"¥285,000"},{"v":400000,"d":"¥400,000"},{"v":352000,"d":"¥352,000"},{"v":302000,"d":"¥302,000"}]
[null,16,{"v":206000,"d":"¥206,000"},{"v":370000,"d":"¥370,000"},{"v":132000,"d":"¥132,000"},{"v":259000,"d":"¥259,000"}]
[null,17,{"v":176000,"d":"¥176,000"},{"v":290000,"d":"¥290,000"},{"v":322000,"d":"¥322,000"},{"v":299000,"d":"¥299,000"}]
[null,18,{"v":374000,"d":"¥374,000"},{"v":187000,"d":"¥187,000"},{"v":348000,"d":"¥348,000"},{"v":366000,"d":"¥366,000"}]
[null,19,{"v":367000,"d":"¥367,000"},{"v":218000,"d":"¥218,000"},{"v":398000,"d":"¥398,000"},{"v":123000,"d":"¥123,000"}]
[null,20,{"v":323000,"d":"¥323,000"},{"v":279000,"d":"¥279,000"},{"v":371000,"d":"¥371,000"},{"v":219000,"d":"¥219,000"}]
[null,21,{"v":214000,"d":"¥214,000"},{"v":255000,"d":"¥255,000"},{"v":155000,"d":"¥155,000"},{"v":194000,"d":"¥194,000"}]
[null,22,{"v":126000,"d":"¥126,000"},{"v":389000,"d":"¥389,000"},{"v":262000,"d":"¥262,000"},{"v":247000,"d":"¥247,000"}]
[null,23,{"v":375000,"d":"¥375,000"},{"v":185000,"d":"¥185,000"},{"v":249000,"d":"¥249,000"},{"v":217000,"d":"¥217,000"}]
[null,24,{"v":288000,"d":"¥288,000"},{"v":174000,"d":"¥174,000"},{"v":222000,"d":"¥222,000"},{"v":214000,"d":"¥214,000"}]