{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["非営利団体の予算"],"not_rendered":{"charts":2,"images":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"非営利団体の予算","index":0,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[16,1,16,6],[21,1,21,5]]}
[null,"非営利団体の予算",{"$nulls":3},2012,"年度"]
{"$rows_empty":7}
[null,null,{"$f":"CONCATENATE(FY-1,\"年度 \")","v":"2011年度 "},{"$f":"CONCATENATE(FY,\"年度 \")","v":"2012年度 "},{"$f":"CONCATENATE(FY,\"年度 \")","v":"2012年度 "},{"$f":"CONCATENATE(FY,\"年度 \")","v":"2012年度 "},{"$f":"CONCATENATE(FY,\"年度 \")","v":"2012年度 "}]
[null,"収入","前年","提案","実際","差異","対前年比"]
[null,"チャリティーおよびイベント",15000000,20000000,18000000,{"$f":"RevenueTable[[#This Row],[実際]]-RevenueTable[[#This Row],[提案]]","v":{"v":-2000000,"d":"(2000000)"}},{"$f":"RevenueTable[[#This Row],[実際]]-RevenueTable[[#This Row],[前年]]","v":3000000}]
[null,"基金",5000000,5000000,5000000,{"$f":"RevenueTable[[#This Row],[実際]]-RevenueTable[[#This Row],[提案]]","v":0},{"$f":"RevenueTable[[#This Row],[実際]]-RevenueTable[[#This Row],[前年]]","v":0}]
[null,"寄付",3000000,4000000,2000000,{"$f":"RevenueTable[[#This Row],[実際]]-RevenueTable[[#This Row],[提案]]","v":{"v":-2000000,"d":"(2000000)"}},{"$f":"RevenueTable[[#This Row],[実際]]-RevenueTable[[#This Row],[前年]]","v":{"v":-1000000,"d":"(1000000)"}}]
[null,"金利収入",{"$nulls":3},{"$f":"RevenueTable[[#This Row],[実際]]-RevenueTable[[#This Row],[提案]]","v":0},{"$f":"RevenueTable[[#This Row],[実際]]-RevenueTable[[#This Row],[前年]]","v":0}]
[null,"その他",{"$nulls":3},{"$f":"RevenueTable[[#This Row],[実際]]-RevenueTable[[#This Row],[提案]]","v":0},{"$f":"RevenueTable[[#This Row],[実際]]-RevenueTable[[#This Row],[前年]]","v":0}]
[null,"合計",{"$f":"SUBTOTAL(109,RevenueTable[前年])","v":{"v":23000000,"d":"¥23,000,000"}},{"$f":"SUBTOTAL(109,RevenueTable[提案])","v":{"v":29000000,"d":"¥29,000,000"}},{"$f":"SUBTOTAL(109,RevenueTable[実際])","v":{"v":25000000,"d":"¥25,000,000"}},{"$f":"SUBTOTAL(109,RevenueTable[差異])","v":{"v":-4000000,"d":"¥-4,000,000"}},{"$f":"SUBTOTAL(105,RevenueTable[対前年比])","v":{"v":-1000000,"d":"¥-1,000,000"}}]
{"$rows_empty":8}
[null,null,{"$f":"CONCATENATE(FY-1,\"年度 \")","v":"2011年度 "},{"$f":"CONCATENATE(FY,\"年度 \")","v":"2012年度 "},{"$f":"CONCATENATE(FY,\"年度 \")","v":"2012年度 "},{"$f":"CONCATENATE(FY,\"年度 \")","v":"2012年度 "},{"$f":"CONCATENATE(FY,\"年度 \")","v":"2012年度 "}]
[null,"支出","前年","提案","実際","差異","対前年比"]
[null,"給与",{"v":1500000,"d":"1,500,000 "},{"v":3000000,"d":"3,000,000 "},{"v":3000000,"d":"3,000,000 "},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[提案]]","v":{"v":0,"d":"0 "}},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[前年]]","v":{"v":1500000,"d":"1,500,000 "}}]
[null,"各種手当",{"v":500000,"d":"500,000 "},{"v":750000,"d":"750,000 "},{"v":780000,"d":"780,000 "},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[提案]]","v":{"v":30000,"d":"30,000 "}},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[前年]]","v":{"v":280000,"d":"280,000 "}}]
[null,"家賃",{"v":600000,"d":"600,000 "},{"v":600000,"d":"600,000 "},{"v":600000,"d":"600,000 "},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[提案]]","v":{"v":0,"d":"0 "}},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[前年]]","v":{"v":0,"d":"0 "}}]
[null,"水道光熱費",{"v":100000,"d":"100,000 "},{"v":120000,"d":"120,000 "},{"v":115000,"d":"115,000 "},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[提案]]","v":{"v":-5000,"d":"(5,000)"}},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[前年]]","v":{"v":15000,"d":"15,000 "}}]
[null,"出張と会議",{"v":250000,"d":"250,000 "},{"v":200000,"d":"200,000 "},{"v":280000,"d":"280,000 "},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[提案]]","v":{"v":80000,"d":"80,000 "}},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[前年]]","v":{"v":30000,"d":"30,000 "}}]
[null,"専門家費用",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[提案]]","v":{"v":0,"d":"0 "}},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[前年]]","v":{"v":0,"d":"0 "}}]
[null,"マーケティング/広告",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[提案]]","v":{"v":0,"d":"0 "}},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[前年]]","v":{"v":0,"d":"0 "}}]
[null,"保険料",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[提案]]","v":{"v":0,"d":"0 "}},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[前年]]","v":{"v":0,"d":"0 "}}]
[null,"電話",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[提案]]","v":{"v":0,"d":"0 "}},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[前年]]","v":{"v":0,"d":"0 "}}]
[null,"Web 料金 (Web サイト、会議スペースなど)",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[提案]]","v":{"v":0,"d":"0 "}},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[前年]]","v":{"v":0,"d":"0 "}}]
[null,"装置",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[提案]]","v":{"v":0,"d":"0 "}},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[前年]]","v":{"v":0,"d":"0 "}}]
[null,"備品/用品",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[提案]]","v":{"v":0,"d":"0 "}},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[前年]]","v":{"v":0,"d":"0 "}}]
[null,"郵送料",{"$nulls":3},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[提案]]","v":{"v":0,"d":"0 "}},{"$f":"ExpenseTable[[#This Row],[実際]]-ExpenseTable[[#This Row],[前年]]","v":{"v":0,"d":"0 "}}]
[null,"合計",{"$f":"SUBTOTAL(109,ExpenseTable[前年])","v":{"v":2950000,"d":"¥2,950,000"}},{"$f":"SUBTOTAL(109,ExpenseTable[提案])","v":{"v":4670000,"d":"¥4,670,000"}},{"$f":"SUBTOTAL(109,ExpenseTable[実際])","v":{"v":4775000,"d":"¥4,775,000"}},{"$f":"SUBTOTAL(109,ExpenseTable[差異])","v":{"v":105000,"d":"¥105,000"}},{"$f":"SUBTOTAL(109,ExpenseTable[対前年比])","v":{"v":1825000,"d":"¥1,825,000"}}]