{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["結婚式の予算","支出","計算"],"not_rendered":{"charts":1,"images":1,"defined_names":30},"read":"whole","date_system":"1900"}

{"sheet":"結婚式の予算","index":0,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[3,1,3,5],[4,1,4,5],[5,1,5,4],[18,1,34,5]]}
[{"$nulls":6}," "]
[]
[]
[null,"結婚式の日付:"]
[null,{"$f":"TODAY()+365","v":"2020-06-28"}]
[]
[null,"カテゴリ","予算","実際","予算内/超過","完了"]
[null,"衣装",{"$f":"衣装_合計_見積","v":{"v":9490,"d":"9,490.00"}},{"$f":"衣装_合計_実績","v":{"v":9770,"d":"9,770.00"}},{"$f":"予算_概要[[#This Row],[予算]]-予算_概要[[#This Row],[実際]]","v":{"v":-280,"d":"-280.00"}},{"$f":"衣装_完了","v":"いいえ"}]
[null,"披露宴",{"$f":"披露宴_合計_見積","v":{"v":1050,"d":"1,050.00"}},{"$f":"披露宴_合計_実績","v":{"v":928,"d":"928.00"}},{"$f":"予算_概要[[#This Row],[予算]]-予算_概要[[#This Row],[実際]]","v":{"v":122,"d":"122.00"}},{"$f":"披露宴_完了","v":"はい"}]
[null,"音楽",{"$f":"音楽_エンターテイメント_合計_見積","v":{"v":600,"d":"600.00"}},{"$f":"音楽_エンターテイメント_合計_実績","v":{"v":500,"d":"500.00"}},{"$f":"予算_概要[[#This Row],[予算]]-予算_概要[[#This Row],[実際]]","v":{"v":100,"d":"100.00"}},{"$f":"音楽_完了","v":"はい"}]
[null,"印刷物",{"$f":"印刷物_便箋_合計_見積","v":{"v":935,"d":"935.00"}},{"$f":"印刷物_便箋_合計_実績","v":{"v":870,"d":"870.00"}},{"$f":"予算_概要[[#This Row],[予算]]-予算_概要[[#This Row],[実際]]","v":{"v":65,"d":"65.00"}},{"$f":"印刷物_完了","v":"いいえ"}]
[null,"写真",{"$f":"写真_合計_見積","v":{"v":1625,"d":"1,625.00"}},{"$f":"写真_合計_実績","v":{"v":1575,"d":"1,575.00"}},{"$f":"予算_概要[[#This Row],[予算]]-予算_概要[[#This Row],[実際]]","v":{"v":50,"d":"50.00"}},{"$f":"写真_完了","v":"いいえ"}]
[null,"装飾",{"$f":"装飾_合計_見積","v":{"v":700,"d":"700.00"}},{"$f":"装飾_合計_実績","v":{"v":720,"d":"720.00"}},{"$f":"予算_概要[[#This Row],[予算]]-予算_概要[[#This Row],[実際]]","v":{"v":-20,"d":"-20.00"}},{"$f":"装飾_完了","v":"はい"}]
[null,"花",{"$f":"花_合計_見積","v":{"v":900,"d":"900.00"}},{"$f":"花_合計_実績","v":{"v":850,"d":"850.00"}},{"$f":"予算_概要[[#This Row],[予算]]-予算_概要[[#This Row],[実際]]","v":{"v":50,"d":"50.00"}},{"$f":"花_完了","v":"いいえ"}]
[null,"ギフト",{"$f":"ギフト_合計_見積","v":{"v":1345,"d":"1,345.00"}},{"$f":"ギフト_合計_実績","v":{"v":1075,"d":"1,075.00"}},{"$f":"予算_概要[[#This Row],[予算]]-予算_概要[[#This Row],[実際]]","v":{"v":270,"d":"270.00"}},{"$f":"ギフト_完了","v":"いいえ"}]
[null,"旅行",{"$f":"旅行_交通_合計_見積","v":{"v":100,"d":"100.00"}},{"$f":"旅行_交通_合計_実績","v":{"v":165,"d":"165.00"}},{"$f":"予算_概要[[#This Row],[予算]]-予算_概要[[#This Row],[実際]]","v":{"v":-65,"d":"-65.00"}},{"$f":"旅行_完了","v":"はい"}]
[null,"その他",{"$f":"その他_支出_合計_見積","v":{"v":885,"d":"885.00"}},{"$f":"その他_支出_合計_実績","v":{"v":1021,"d":"1,021.00"}},{"$f":"予算_概要[[#This Row],[予算]]-予算_概要[[#This Row],[実際]]","v":{"v":-136,"d":"-136.00"}},{"$f":"その他_完了","v":"いいえ"}]
[null,"経費合計",{"$f":"SUBTOTAL(109,予算_概要[予算])","v":{"v":17630,"d":"17,630.00"}},{"$f":"SUBTOTAL(109,予算_概要[実際])","v":{"v":17474,"d":"17,474.00"}},{"$f":"SUBTOTAL(109,予算_概要[予算内/超過])","v":{"v":156,"d":"156.00"}}]
[null,"このセルには、各カテゴリの経費率を示すグラフが表示されます。"]

{"sheet":"支出","index":1,"n_rows":136,"n_cols":6,"rows_kept":136,"merged":[[1,1,1,4],[21,1,21,4],[37,1,37,4],[46,1,46,4],[62,1,62,4],[73,1,73,4],[86,1,86,4],[98,1,98,4],[110,1,110,4],[120,1,120,4]]}
[{"$nulls":5}," "]
[null,"衣装",{"$nulls":3}," "]
[]
[null,"カテゴリ","予算","実際","予算内/超過"," "]
[null,"婚約指輪",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"$f":"支出!$C5-支出!$D5","v":{"v":0,"d":"0.00"}}]
[null,"結婚予定者 1 指輪",{"v":2000,"d":"2,000.00"},{"v":2300,"d":"2,300.00"},{"$f":"支出!$C6-支出!$D6","v":{"v":-300,"d":"-300.00"}}]
[null,"結婚予定者 1 ドレス/タキシード",{"v":3000,"d":"3,000.00"},{"v":2750,"d":"2,750.00"},{"$f":"支出!$C7-支出!$D7","v":{"v":250,"d":"250.00"}}]
[null,"結婚予定者 1 ベール/帽子",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"支出!$C8-支出!$D8","v":{"v":0,"d":"0.00"}}]
[null,"結婚予定者 1 靴",{"v":350,"d":"350.00"},{"v":300,"d":"300.00"},{"$f":"支出!$C9-支出!$D9","v":{"v":50,"d":"50.00"}}]
[null,"結婚予定者 1 ジュエリー",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"支出!$C10-支出!$D10","v":{"v":-150,"d":"-150.00"}}]
[null,"結婚予定者 1 靴下",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$f":"支出!$C11-支出!$D11","v":{"v":0,"d":"0.00"}}]
[null,"結婚予定者 2 指輪",{"v":300,"d":"300.00"},{"v":250,"d":"250.00"},{"$f":"支出!$C12-支出!$D12","v":{"v":50,"d":"50.00"}}]
[null,"結婚予定者 2 ドレス/タキシード",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"$f":"支出!$C13-支出!$D13","v":{"v":-50,"d":"-50.00"}}]
[null,"結婚予定者 2 ベール/帽子",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"支出!$C14-支出!$D14","v":{"v":0,"d":"0.00"}}]
[null,"結婚予定者 2 靴",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"支出!$C15-支出!$D15","v":{"v":25,"d":"25.00"}}]
[null,"結婚予定者 2 ジュエリー",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"支出!$C16-支出!$D16","v":{"v":-150,"d":"-150.00"}}]
[null,"結婚予定者 2 靴下",{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"$f":"支出!$C17-支出!$D17","v":{"v":-5,"d":"-5.00"}}]
[null,"衣装合計",{"$f":"SUBTOTAL(109,衣装[予算])","v":{"v":9490,"d":"9,490.00"}},{"$f":"SUBTOTAL(109,衣装[実際])","v":{"v":9770,"d":"9,770.00"}},{"$f":"SUBTOTAL(109,衣装[予算内/超過])","v":{"v":-280,"d":"-280.00"}}]
[]
[{"$nulls":3},{"$f":"\"\"&B2&\"カテゴリの経費は全部払っていますか?\"","v":"衣装カテゴリの経費は全部払っていますか?"},"いいえ"]
[]
[null,"披露宴*"]
[]
[null,"カテゴリ","予算","実際","予算内/超過"]
[null,"会場/ホール料金",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"支出!$C25-支出!$D25","v":{"v":50,"d":"50.00"}}]
[null,"テーブルと椅子",{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"$f":"支出!$C26-支出!$D26","v":{"v":50,"d":"50.00"}}]
[null,"食事",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C27-支出!$D27","v":{"v":0,"d":"0.00"}}]
[null,"飲み物",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C28-支出!$D28","v":{"v":0,"d":"0.00"}}]
[null,"テーブルクロス等",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C29-支出!$D29","v":{"v":0,"d":"0.00"}}]
[null,"ケーキ",{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"$f":"支出!$C30-支出!$D30","v":{"v":0,"d":"0.00"}}]
[null,"記念品",{"v":50,"d":"50.00"},{"v":28,"d":"28.00"},{"$f":"支出!$C31-支出!$D31","v":{"v":22,"d":"22.00"}}]
[null,"スタッフ、心づけ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C32-支出!$D32","v":{"v":0,"d":"0.00"}}]
[null,"披露宴合計",{"$f":"SUBTOTAL(109,披露宴[予算])","v":{"v":1050,"d":"1,050.00"}},{"$f":"SUBTOTAL(109,披露宴[実際])","v":{"v":928,"d":"928.00"}},{"$f":"SUBTOTAL(109,披露宴[予算内/超過])","v":{"v":122,"d":"122.00"}}]
[null,"* エンターテイメントと装飾を除外します"]
[]
[{"$nulls":3},{"$f":"\"\"&B22&\"カテゴリの経費は全部払っていますか?\"","v":"披露宴*カテゴリの経費は全部払っていますか?"},"はい"]
[]
[null,"音楽/エンターテイメント"]
[]
[null,"カテゴリ","予算","実際","予算内/超過"]
[null,"式の演奏者",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"支出!$C41-支出!$D41","v":{"v":0,"d":"0.00"}}]
[null,"披露宴のバンド/DJ",{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"$f":"支出!$C42-支出!$D42","v":{"v":100,"d":"100.00"}}]
[null,"音楽/エンターテイメント合計",{"$f":"SUBTOTAL(109,音楽[予算])","v":{"v":600,"d":"600.00"}},{"$f":"SUBTOTAL(109,音楽[実際])","v":{"v":500,"d":"500.00"}},{"$f":"SUBTOTAL(109,音楽[予算内/超過])","v":{"v":100,"d":"100.00"}}]
[]
[{"$nulls":3},{"$f":"\"\"&B38&\"カテゴリの経費は全部払っていますか?\"","v":"音楽/エンターテイメントカテゴリの経費は全部払っていますか?"},"はい"]
[]
[null,"印刷物/便箋"]
[]
[null,"カテゴリ","予算","実際","予算内/超過"]
[null,"招待状",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"支出!$C50-支出!$D50","v":{"v":50,"d":"50.00"}}]
[null,"結婚報告",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"支出!$C51-支出!$D51","v":{"v":25,"d":"25.00"}}]
[null,"お礼状",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"支出!$C52-支出!$D52","v":{"v":0,"d":"0.00"}}]
[null,"オーダー ステーショナリー",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C53-支出!$D53","v":{"v":0,"d":"0.00"}}]
[null,"来客名簿",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"支出!$C54-支出!$D54","v":{"v":0,"d":"0.00"}}]
[null,"プログラム",{"v":75,"d":"75.00"},{"v":80,"d":"80.00"},{"$f":"支出!$C55-支出!$D55","v":{"v":-5,"d":"-5.00"}}]
[null,"披露宴用ナプキン",{"v":35,"d":"35.00"},{"v":40,"d":"40.00"},{"$f":"支出!$C56-支出!$D56","v":{"v":-5,"d":"-5.00"}}]
[null,"ブックマッチ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C57-支出!$D57","v":{"v":0,"d":"0.00"}}]
[null,"カリグラフィ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C58-支出!$D58","v":{"v":0,"d":"0.00"}}]
[null,"印刷物/便箋合計",{"$f":"SUBTOTAL(109,印刷物[予算])","v":{"v":935,"d":"935.00"}},{"$f":"SUBTOTAL(109,印刷物[実際])","v":{"v":870,"d":"870.00"}},{"$f":"SUBTOTAL(109,印刷物[予算内/超過])","v":{"v":65,"d":"65.00"}}]
[]
[{"$nulls":3},{"$f":"\"\"&B47&\"カテゴリの経費は全部払っていますか?\"","v":"印刷物/便箋カテゴリの経費は全部払っていますか?"},"いいえ"]
[]
[null,"写真"]
[]
[null,"カテゴリ","予算","実際","予算内/超過"]
[null,"記念写真",{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"$f":"支出!$C66-支出!$D66","v":{"v":0,"d":"0.00"}}]
[null,"追加のプリント",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"支出!$C67-支出!$D67","v":{"v":0,"d":"0.00"}}]
[null,"アルバム",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"支出!$C68-支出!$D68","v":{"v":0,"d":"0.00"}}]
[null,"ビデオ撮影",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"支出!$C69-支出!$D69","v":{"v":50,"d":"50.00"}}]
[null,"写真合計",{"$f":"SUBTOTAL(109,写真[予算])","v":{"v":1625,"d":"1,625.00"}},{"$f":"SUBTOTAL(109,写真[実際])","v":{"v":1575,"d":"1,575.00"}},{"$f":"SUBTOTAL(109,写真[予算内/超過])","v":{"v":50,"d":"50.00"}}]
[]
[{"$nulls":3},{"$f":"\"\"&B63&\"カテゴリの経費は全部払っていますか?\"","v":"写真カテゴリの経費は全部払っていますか?"},"いいえ"]
[]
[null,"装飾*"]
[]
[null,"カテゴリ","予算","実際","予算内/超過"]
[null,"椅子用のリボン",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C77-支出!$D77","v":{"v":0,"d":"0.00"}}]
[null,"センターピース",{"v":300,"d":"300.00"},{"v":320,"d":"320.00"},{"$f":"支出!$C78-支出!$D78","v":{"v":-20,"d":"-20.00"}}]
[null,"キャンドル",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"支出!$C79-支出!$D79","v":{"v":25,"d":"25.00"}}]
[null,"照明",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"支出!$C80-支出!$D80","v":{"v":25,"d":"25.00"}}]
[null,"風船",{"v":200,"d":"200.00"},{"v":250,"d":"250.00"},{"$f":"支出!$C81-支出!$D81","v":{"v":-50,"d":"-50.00"}}]
[null,"装飾合計",{"$f":"SUBTOTAL(109,装飾[予算])","v":{"v":700,"d":"700.00"}},{"$f":"SUBTOTAL(109,装飾[実際])","v":{"v":720,"d":"720.00"}},{"$f":"SUBTOTAL(109,装飾[予算内/超過])","v":{"v":-20,"d":"-20.00"}}]
[null,"* 花を除外します"]
[]
[{"$nulls":3},{"$f":"\"\"&B74&\"カテゴリの経費は全部払っていますか?\"","v":"装飾*カテゴリの経費は全部払っていますか?"},"はい"]
[]
[null,"花"]
[]
[null,"カテゴリ","予算","実際","予算内/超過"]
[null,"ブーケ",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"支出!$C90-支出!$D90","v":{"v":50,"d":"50.00"}}]
[null,"ブートニエール",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C91-支出!$D91","v":{"v":0,"d":"0.00"}}]
[null,"コサージュ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C92-支出!$D92","v":{"v":0,"d":"0.00"}}]
[null,"式",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"支出!$C93-支出!$D93","v":{"v":0,"d":"0.00"}}]
[null,"披露宴",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C94-支出!$D94","v":{"v":0,"d":"0.00"}}]
[null,"花合計",{"$f":"SUBTOTAL(109,花[予算])","v":{"v":900,"d":"900.00"}},{"$f":"SUBTOTAL(109,花[実際])","v":{"v":850,"d":"850.00"}},{"$f":"SUBTOTAL(109,花[予算内/超過])","v":{"v":50,"d":"50.00"}}]
[]
[{"$nulls":3},{"$f":"\"\"&B87&\"カテゴリの経費は全部払っていますか?\"","v":"花カテゴリの経費は全部払っていますか?"},"いいえ"]
[]
[null,"ギフト"]
[]
[null,"カテゴリ","予算","実際","予算内/超過"]
[null,"付添人",{"v":1000,"d":"1,000.00"},{"v":400,"d":"400.00"},{"$f":"支出!$C102-支出!$D102","v":{"v":600,"d":"600.00"}}]
[null,"結婚予定者 1",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"支出!$C103-支出!$D103","v":{"v":-50,"d":"-50.00"}}]
[null,"結婚予定者 2",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"支出!$C104-支出!$D104","v":{"v":-50,"d":"-50.00"}}]
[null,"親",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"支出!$C105-支出!$D105","v":{"v":0,"d":"0.00"}}]
[null,"スピーチ担当/その他の参加者",{"v":20,"d":"20.00"},{"v":250,"d":"250.00"},{"$f":"支出!$C106-支出!$D106","v":{"v":-230,"d":"-230.00"}}]
[null,"ギフト合計",{"$f":"SUBTOTAL(109,ギフト[予算])","v":{"v":1345,"d":"1,345.00"}},{"$f":"SUBTOTAL(109,ギフト[実際])","v":{"v":1075,"d":"1,075.00"}},{"$f":"SUBTOTAL(109,ギフト[予算内/超過])","v":{"v":270,"d":"270.00"}}]
[]
[{"$nulls":3},{"$f":"\"\"&B99&\"カテゴリの経費は全部払っていますか?\"","v":"ギフトカテゴリの経費は全部払っていますか?"},"いいえ"]
[]
[null,"旅行/交通"]
[]
[null,"カテゴリ","予算","実際","予算内/超過"]
[null,"リムジン/トロリー",{"v":100,"d":"100.00"},{"v":125,"d":"125.00"},{"$f":"支出!$C114-支出!$D114","v":{"v":-25,"d":"-25.00"}}]
[null,"駐車場",{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"$f":"支出!$C115-支出!$D115","v":{"v":-40,"d":"-40.00"}}]
[null,"タクシー",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C116-支出!$D116","v":{"v":0,"d":"0.00"}}]
[null,"旅行/交通合計",{"$f":"SUBTOTAL(109,旅行[予算])","v":{"v":100,"d":"100.00"}},{"$f":"SUBTOTAL(109,旅行[実際])","v":{"v":165,"d":"165.00"}},{"$f":"SUBTOTAL(109,旅行[予算内/超過])","v":{"v":-65,"d":"-65.00"}}]
[]
[{"$nulls":3},{"$f":"\"\"&B111&\"カテゴリの経費は全部払っていますか?\"","v":"旅行/交通カテゴリの経費は全部払っていますか?"},"はい"]
[]
[null,"その他の費用"]
[]
[null,"カテゴリ","予算","実際","予算内/超過"]
[null,"司式者",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C124-支出!$D124","v":{"v":0,"d":"0.00"}}]
[null,"教会/式場料金",{"v":40,"d":"40.00"},{"v":55,"d":"55.00"},{"$f":"支出!$C125-支出!$D125","v":{"v":-15,"d":"-15.00"}}]
[null,"ウエディング コーディネーター",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C126-支出!$D126","v":{"v":0,"d":"0.00"}}]
[null,"リハーサル ディナー",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"$f":"支出!$C127-支出!$D127","v":{"v":0,"d":"0.00"}}]
[null,"婚約パーティー",{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"$f":"支出!$C128-支出!$D128","v":{"v":-30,"d":"-30.00"}}]
[null,"ブライダル シャワー",{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"$f":"支出!$C129-支出!$D129","v":{"v":10,"d":"10.00"}}]
[null,"サロン利用",{"v":45,"d":"45.00"},{"v":46,"d":"46.00"},{"$f":"支出!$C130-支出!$D130","v":{"v":-1,"d":"-1.00"}}]
[null,"バチェラー/バチェロッテ パーティー",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C131-支出!$D131","v":{"v":0,"d":"0.00"}}]
[null,"ブランチ",{"v":300,"d":"300.00"},{"v":400,"d":"400.00"},{"$f":"支出!$C132-支出!$D132","v":{"v":-100,"d":"-100.00"}}]
[null,"宿泊",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"支出!$C133-支出!$D133","v":{"v":0,"d":"0.00"}}]
[null,"その他の費用合計",{"$f":"SUBTOTAL(109,その他_費用[予算])","v":{"v":885,"d":"885.00"}},{"$f":"SUBTOTAL(109,その他_費用[実際])","v":{"v":1021,"d":"1,021.00"}},{"$f":"SUBTOTAL(109,その他_費用[予算内/超過])","v":{"v":-136,"d":"-136.00"}}]
[]
[{"$nulls":3},{"$f":"\"\"&B121&\"カテゴリの経費は全部払っていますか?\"","v":"その他の費用カテゴリの経費は全部払っていますか?"},"いいえ"]

{"sheet":"計算","index":2,"n_rows":13,"n_cols":8,"rows_kept":13,"hidden":true}
[]
[null,"分類","見積","実費",null,"見積もり",null,"予算内/予算超過"]
[null,"衣装",{"$f":"衣装_合計_見積","v":{"v":9490,"d":"9,490.00"}},{"$f":"衣装_合計_実績","v":{"v":9770,"d":"9,770.00"}},{"$f":"C3-F3","v":{"v":9480,"d":"9,480.00"}},{"$f":"ROUNDUP($C$13/1000,0)","v":{"v":10,"d":"10.00"}},{"$f":"$D$13-E3","v":290},{"$f":"D3-C3","v":{"v":280,"d":"280.00"}}]
[null,"披露宴",{"$f":"披露宴_合計_見積","v":{"v":1050,"d":"1,050.00"}},{"$f":"披露宴_合計_実績","v":{"v":928,"d":"928.00"}},{"$f":"C4-F4","v":{"v":1040,"d":"1,040.00"}},{"v":10,"d":"10.00"},8730,{"$f":"D4-C4","v":{"v":-122,"d":"-122.00"}}]
[null,"音楽",{"$f":"音楽_エンターテイメント_合計_見積","v":{"v":600,"d":"600.00"}},{"$f":"音楽_エンターテイメント_合計_実績","v":{"v":500,"d":"500.00"}},{"v":590,"d":"590.00"},{"v":10,"d":"10.00"},9180,{"v":-100,"d":"-100.00"}]
[null,"印刷物",{"$f":"印刷物_便箋_合計_見積","v":{"v":935,"d":"935.00"}},{"$f":"印刷物_便箋_合計_実績","v":{"v":870,"d":"870.00"}},{"v":925,"d":"925.00"},{"v":10,"d":"10.00"},8845,{"v":-65,"d":"-65.00"}]
[null,"写真",{"$f":"写真_合計_見積","v":{"v":1625,"d":"1,625.00"}},{"$f":"写真_合計_実績","v":{"v":1575,"d":"1,575.00"}},{"v":1615,"d":"1,615.00"},{"v":10,"d":"10.00"},8155,{"v":-50,"d":"-50.00"}]
[null,"装飾",{"$f":"装飾_合計_見積","v":{"v":700,"d":"700.00"}},{"$f":"装飾_合計_実績","v":{"v":720,"d":"720.00"}},{"v":690,"d":"690.00"},{"v":10,"d":"10.00"},9080,{"v":20,"d":"20.00"}]
[null,"花",{"$f":"花_合計_見積","v":{"v":900,"d":"900.00"}},{"$f":"花_合計_実績","v":{"v":850,"d":"850.00"}},{"v":890,"d":"890.00"},{"v":10,"d":"10.00"},8880,{"v":-50,"d":"-50.00"}]
[null,"ギフト",{"$f":"ギフト_合計_見積","v":{"v":1345,"d":"1,345.00"}},{"$f":"ギフト_合計_実績","v":{"v":1075,"d":"1,075.00"}},{"v":1335,"d":"1,335.00"},{"v":10,"d":"10.00"},8435,{"v":-270,"d":"-270.00"}]
[null,"旅行",{"$f":"旅行_交通_合計_見積","v":{"v":100,"d":"100.00"}},{"$f":"旅行_交通_合計_実績","v":{"v":165,"d":"165.00"}},{"v":90,"d":"90.00"},{"v":10,"d":"10.00"},9680,{"v":65,"d":"65.00"}]
[null,"その他",{"$f":"その他_支出_合計_見積","v":{"v":885,"d":"885.00"}},{"$f":"その他_支出_合計_実績","v":{"v":1021,"d":"1,021.00"}},{"v":875,"d":"875.00"},{"v":10,"d":"10.00"},8895,{"v":136,"d":"136.00"}]
[null,"最大値",{"$f":"MAX(C3:D12)","v":9770},{"$f":"MAX(C3:D12)","v":9770},null,{"v":10,"d":"10.00"}]