{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["予算概略","月間費用概略","経費の一覧","寄付と後援の一覧"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":7,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"予算概略","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["2005 年 予算と実績"]
[]
["G/L コード","費用区分","実績","予算","余剰金額 (\\)","余剰率 (%)"]
[]
[1000,"広告",75000,10000000,9925000,0.9925]
[]
[2000,"事務所備品",0,10000000,10000000,1]
[]
[3000,"印刷",0,10000000,10000000,1]
[]
[4000,"サーバー維持",0,10000000,10000000,1]
[]
[5000,"消耗品",0,5000000,5000000,1]
[]
[6000,"交際費",0,2500000,2500000,1]
[]
[7000,"OA 機器",250000,7500000,7250000,0.9666666666666667]
[]
[8000,"医療保険",0,6500000,6500000,1]
[]
[9000,"事務所家賃",0,12500000,12500000,1]
[]
[10000,"マーケティング",0,10000000,10000000,1]
[]
[11000,"寄付",250000,25000000,24750000,0.99]
[]
[12000,"後援",100000,5000000,4900000,0.98]
[]
[null,"合計",675000,114000000,113325000,0.9940789473684211]

{"sheet":"月間費用概略","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,14]],"flags":["formulas_cached_only"]}
[]
["2005 年 月間費用"]
[]
["G/L コード","費用区分","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01","年間"]
[]
[1000,"広告",75000,0,0,0,0,0,0,0,0,0,0,0,75000]
[]
[2000,"事務所備品",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3000,"印刷",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4000,"サーバー維持",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5000,"消耗品",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6000,"交際費",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[7000,"OA 機器",250000,0,0,0,0,0,0,0,0,0,0,0,250000]
[]
[8000,"医療保険",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9000,"事務所家賃",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[10000,"マーケティング",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[11000,"寄付",0,250000,0,0,0,0,0,0,0,0,0,0,250000]
[]
[12000,"後援",100000,0,0,0,0,0,0,0,0,0,0,0,100000]
[]
[null,"合計",425000,250000,0,0,0,0,0,0,0,0,0,0,675000]

{"sheet":"経費の一覧","index":2,"n_rows":103,"n_cols":10,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["G/L コード","請求日","請求書番号","請求者","金額","支払先","適用","支払い方法","記帳日","関数用データ (非表示)"]
[1000,"2005-01-01",100,"田山 雄一",75000,"統合メッセンジャー","メール ソフト","郵送","2005-01-04","1000Jan-05"]
[7000,"2005-01-15",101,"宮部 圭江",250000,"A データ商会","デスクトップ PC 2台","掛売り","2005-01-20","7000Jan-05"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]

{"sheet":"寄付と後援の一覧","index":3,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["G/L コード","小切手の振出日","申請者","額面","前年実績","支払先","使用目的","承認者","区分","支払い方法","記帳日","関数用データ (非表示)"]
[12000,"2005-01-20","成宮 真紀",100000,0,"美術学校","奨学金","川村 匡","芸術","小切手","2005-01-30","12000Jan-05"]
[11000,"2005-02-15","成宮 真紀",250000,0,"ウィングチップ玩具","交流","和辺 義隆","コミュニティー","小切手","2005-03-01","11000Feb-05"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]