{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["支出","収入","概要"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"支出","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"イベント予算\n[イベント名]"]
[{"$nulls":7}," 支出"]
[]
[{"$nulls":7},"予算","実際"]
[null,null,"費用合計",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"¥1,145.00"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"¥395.00"}}]
[]
[null,null,"会場 1","予算","実際",null,"軽食","予算","実際"]
[null,null,"会議室、ホール手数料",{"v":500,"d":"¥500.00"},{"v":250,"d":"¥250.00"},null,"食べ物"]
[null,null,"会場スタッフ",{"v":400,"d":"¥400.00"},{"v":50,"d":"¥50.00"},null,"飲み物"]
[null,null,"機器",{"$nulls":3},"テーブルクロス等"]
[null,null,"テーブルと椅子",{"$nulls":3},"スタッフ、心づけ"]
[null,null,"集計",{"$f":"SUBTOTAL(109,テーブル_1[予算])","v":{"v":900,"d":"¥900.00"}},{"$f":"SUBTOTAL(109,テーブル_1[実際])","v":{"v":300,"d":"¥300.00"}},null,"集計",{"$f":"SUBTOTAL(109,テーブル_5[予算])","v":{"v":0,"d":"¥0.00"}},{"$f":"SUBTOTAL(109,テーブル_5[実際])","v":{"v":0,"d":"¥0.00"}}]
[]
[null,null,"飾りつけ","予算","実際",null,"プログラム","予算","実際"]
[null,null,"花",{"v":200,"d":"¥200.00"},{"v":50,"d":"¥50.00"},null,"パフォーマー"]
[null,null,"キャンドル",{"$nulls":3},"スピーカー"]
[null,null,"照明",{"$nulls":3},"旅費"]
[null,null,"風船",{"$nulls":3},"ホテル"]
[null,null,"紙",{"$nulls":3},"その他"]
[null,null,"集計",{"$f":"SUBTOTAL(109,テーブル_2[予算])","v":{"v":200,"d":"¥200.00"}},{"$f":"SUBTOTAL(109,テーブル_2[実際])","v":{"v":50,"d":"¥50.00"}},null,"集計",{"$f":"SUBTOTAL(109,テーブル_6[予算])","v":{"v":0,"d":"¥0.00"}},{"$f":"SUBTOTAL(109,テーブル_6[実際])","v":{"v":0,"d":"¥0.00"}}]
[]
[null,null,"宣伝","予算","実際",null,"賞品","予算","実際"]
[null,null,"グラフィック アート",{"v":45,"d":"¥45.00"},{"v":45,"d":"¥45.00"},null,"リボン/銘板/トロフィー"]
[null,null,"コピー/印刷",{"$nulls":3},"プレゼント"]
[null,null,"送料",{"$nulls":3},"集計",{"$f":"SUBTOTAL(109,テーブル_7[予算])","v":{"v":0,"d":"¥0.00"}},{"$f":"SUBTOTAL(109,テーブル_7[実際])","v":{"v":0,"d":"¥0.00"}}]
[null,null,"集計",{"$f":"SUBTOTAL(109,テーブル_3[予算])","v":{"v":45,"d":"¥45.00"}},{"$f":"SUBTOTAL(109,テーブル_3[実際])","v":{"v":45,"d":"¥45.00"}}]
[]
[null,null,"その他","予算","実際"]
[null,null,"電話料金"]
[null,null,"交通費"]
[null,null,"事務用具"]
[null,null,"Fax サービス"]
[null,null,"集計",{"$f":"SUBTOTAL(109,テーブル_4[予算])","v":{"v":0,"d":"¥0.00"}},{"$f":"SUBTOTAL(109,テーブル_4[実際])","v":{"v":0,"d":"¥0.00"}}]

{"sheet":"収入","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"イベント予算\n[イベント名]"]
[{"$nulls":5}," 収入"]
[]
[{"$nulls":5},"予算","実際"]
[null,"収入合計",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"¥1,936.00"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"¥1,831.00"}}]
[]
[null,"入場料"]
[null,"予算","実際",null,null,"予算","実際"]
[null,300,278,"大人",{"v":5,"d":"¥5.00"},{"$f":"B11*E11","v":{"v":1500,"d":"¥1,500.00"}},{"$f":"C11*E11","v":{"v":1390,"d":"¥1,390.00"}}]
[null,197,195,"子供",{"v":2,"d":"¥2.00"},{"$f":"B12*E12","v":{"v":394,"d":"¥394.00"}},{"$f":"C12*E12","v":{"v":390,"d":"¥390.00"}}]
[null,42,51,"その他",{"v":1,"d":"¥1.00"},{"$f":"B13*E13","v":{"v":42,"d":"¥42.00"}},{"$f":"C13*E13","v":{"v":51,"d":"¥51.00"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"¥1,936.00"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"¥1,831.00"}}]
[]
[null,"プログラム内の広告"]
[null,"予算","実際",null,null,"予算","実際"]
[{"$nulls":3},"表/裏表紙",null,{"$f":"B18*E18","v":{"v":0,"d":"¥0.00"}},{"$f":"C18*E18","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":3},"1/2 ページ",null,{"$f":"B19*E19","v":{"v":0,"d":"¥0.00"}},{"$f":"C19*E19","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":3},"1/4 ページ",null,{"$f":"B20*E20","v":{"v":0,"d":"¥0.00"}},{"$f":"C20*E20","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"¥0.00"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"¥0.00"}}]
[]
[null,"出展者/出店業者"]
[null,"予算","実際",null,null,"予算","実際"]
[{"$nulls":3},"ブース大",null,{"$f":"B25*E25","v":{"v":0,"d":"¥0.00"}},{"$f":"C25*E25","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":3},"ブース中",null,{"$f":"B26*E26","v":{"v":0,"d":"¥0.00"}},{"$f":"C26*E26","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":3},"ブース小",null,{"$f":"B27*E27","v":{"v":0,"d":"¥0.00"}},{"$f":"C27*E27","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"¥0.00"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"¥0.00"}}]
[]
[null,"アイテムの販売"]
[null,"予算","実際",null,null,"予算","実際"]
[{"$nulls":3},"項目",null,{"$f":"B32*E32","v":{"v":0,"d":"¥0.00"}},{"$f":"C32*E32","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":3},"項目",null,{"$f":"B33*E33","v":{"v":0,"d":"¥0.00"}},{"$f":"C33*E33","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":3},"項目",null,{"$f":"B34*E34","v":{"v":0,"d":"¥0.00"}},{"$f":"C34*E34","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":3},"項目",null,{"$f":"B35*E35","v":{"v":0,"d":"¥0.00"}},{"$f":"C35*E35","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"¥0.00"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"¥0.00"}}]

{"sheet":"概要","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"イベント予算\n[イベント名]"]
[{"$nulls":5},"損益概要​​"]
[]
[{"$nulls":5},"予算","実際"]
[null,"収入合計",{"$nulls":3},{"$f":"収入!F7","v":{"v":1936,"d":"¥1,936.00"}},{"$f":"収入!G7","v":{"v":1831,"d":"¥1,831.00"}}]
[null,"支出合計",{"$nulls":3},{"$f":"支出!H7","v":{"v":1145,"d":"¥1,145.00"}},{"$f":"支出!I7","v":{"v":395,"d":"¥395.00"}}]
[null,"利益合計 (または損失合計)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"¥791.00"}},{"$f":"G7-G8","v":{"v":1436,"d":"¥1,436.00"}}]