{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["予算管理表","使い方"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"予算管理表","index":0,"n_rows":40,"n_cols":9,"rows_kept":40,"merged":[[1,6,1,8],[3,0,4,1],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,3,7],[3,8,4,8],[5,0,5,1],[6,0,6,1],[7,0,8,0],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,14,0],[15,0,18,0],[19,0,20,0],[21,0,21,1],[22,0,23,0],[24,0,24,1],[25,0,25,1],[26,0,27,0],[28,0,28,1],[29,0,34,0],[35,0,37,0],[38,0,38,1],[38,2,38,4],[38,5,38,7],[39,0,39,1],[39,2,39,4],[39,5,39,7]]}
["結婚式予算管理表"]
[{"$nulls":5},"予算"]
[]
["項　目",null,"数量","予算案 1",null,"数量","予算案 2",null,"Memo"]
[{"$nulls":3},"料金","金額",null,"料金","金額"]
["挙式料",{"$nulls":3},{"$f":"C6*D6","v":0},null,null,{"$f":"F6*G6","v":0}]
["会場料",{"$nulls":3},{"$f":"C7*D7","v":0},null,null,{"$f":"F7*G7","v":0}]
["料理","大人",null,null,0,null,null,0]
[null,"子供",null,null,0,null,null,0]
["飲み物",{"$nulls":3},0,null,null,0]
["介添料",{"$nulls":3},0,null,null,0]
["控え室料",{"$nulls":3},0,null,null,0]
["司会者",{"$nulls":3},0,null,null,0]
["演出","ケーキ入刀",null,null,0,null,null,0]
[null,"キャンドルサービス",null,null,0,null,null,0]
["装花","ウェディングケーキ",null,null,0,null,null,0]
[null,"メインテーブル",null,null,0,null,null,0]
[null,"卓上",null,null,0,null,null,0]
[null,"ブライダルキャンドル",null,null,0,null,null,0]
["花束","両親への贈呈用",null,null,0,null,null,0]
[null,"新郎新婦への贈呈用",null,null,0,null,null,0]
["ブーケ・ブートニア",{"$nulls":3},0,null,null,0]
["衣装","新郎",null,null,0,null,null,0]
[null,"新婦（着付含む）",null,null,0,null,null,0]
["音楽",{"$nulls":3},0,null,null,0]
["ビデオ（挙式＋披露宴）",{"$nulls":3},0,null,null,0]
["写真","スタジオ",null,null,0,null,null,0]
[null,"スナップ",null,null,0,null,null,0]
["引き出物",{"$nulls":3},0,null,null,0]
["心付け・お礼","会場係",null,null,0,null,null,0]
[null,"美容師",null,null,0,null,null,0]
[null,"着付係",null,null,0,null,null,0]
[null,"写真家",null,null,0,null,null,0]
[null,"受付係",null,null,0,null,null,0]
[null,"媒酌人",null,null,0,null,null,0]
["その他","持ち帰り用ケーキ",null,null,0,null,null,0]
[{"$nulls":4},0,null,null,0]
[{"$nulls":4},0,null,null,0]
["合計",null,{"$f":"SUM(E6:E38)","v":0},null,null,{"$f":"SUM(H6:H38)","v":0}]
["予算との差分",null,{"$f":"G2-C39","v":0},null,null,{"$f":"G2-F39","v":0}]

{"sheet":"使い方","index":1,"n_rows":40,"n_cols":9,"rows_kept":40,"merged":[[1,6,1,8],[3,0,4,1],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,3,7],[3,8,4,8],[5,0,5,1],[6,0,6,1],[7,0,8,0],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,14,0],[15,0,18,0],[19,0,20,0],[21,0,21,1],[22,0,23,0],[24,0,24,1],[25,0,25,1],[26,0,27,0],[28,0,28,1],[29,0,34,0],[35,0,37,0],[38,0,38,1],[38,2,38,4],[38,5,38,7],[39,0,39,1],[39,2,39,4],[39,5,39,7]]}
["結婚式予算管理表"]
[{"$nulls":5},"予算",{"v":2500000,"d":"¥2,500,000"}]
[]
["項　目",null,"数量","予算案 1",null,"数量","予算案 2",null,"Memo"]
[{"$nulls":3},"料金","金額",null,"料金","金額"]
["挙式料",null,1,{"v":150000,"d":"¥150,000"},{"$f":"C6*D6","v":{"v":150000,"d":"¥150,000"}},1,{"v":200000,"d":"¥200,000"},{"$f":"F6*G6","v":{"v":200000,"d":"¥200,000"}}]
["会場料",null,1,{"v":100000,"d":"¥100,000"},{"$f":"C7*D7","v":{"v":100000,"d":"¥100,000"}},1,{"v":100000,"d":"¥100,000"},{"$f":"F7*G7","v":{"v":100000,"d":"¥100,000"}}]
["料理","大人",50,{"v":12000,"d":"¥12,000"},{"v":600000,"d":"¥600,000"},48,{"v":15000,"d":"¥15,000"},{"v":720000,"d":"¥720,000"}]
[null,"子供",5,{"v":5000,"d":"¥5,000"},{"v":25000,"d":"¥25,000"},5,{"v":4500,"d":"¥4,500"},{"v":22500,"d":"¥22,500"}]
["飲み物",null,55,{"v":2500,"d":"¥2,500"},{"v":137500,"d":"¥137,500"},1,{"v":100000,"d":"¥100,000"},{"v":100000,"d":"¥100,000"}]
["介添料",null,1,{"v":8000,"d":"¥8,000"},{"v":8000,"d":"¥8,000"},1,{"v":8000,"d":"¥8,000"},{"v":8000,"d":"¥8,000"}]
["控え室料",null,2,{"v":5000,"d":"¥5,000"},{"v":10000,"d":"¥10,000"},2,{"v":5000,"d":"¥5,000"},{"v":10000,"d":"¥10,000"}]
["司会者",null,1,{"v":50000,"d":"¥50,000"},{"v":50000,"d":"¥50,000"},1,{"v":50000,"d":"¥50,000"},{"v":50000,"d":"¥50,000"}]
["演出","ケーキ入刀",1,{"v":10000,"d":"¥10,000"},{"v":10000,"d":"¥10,000"},1,{"v":10000,"d":"¥10,000"},{"v":10000,"d":"¥10,000"}]
[null,"キャンドルサービス",1,{"v":30000,"d":"¥30,000"},{"v":30000,"d":"¥30,000"},1,{"v":30000,"d":"¥30,000"},{"v":30000,"d":"¥30,000"}]
["装花","ウェディングケーキ",1,{"v":10000,"d":"¥10,000"},{"v":10000,"d":"¥10,000"},1,{"v":10000,"d":"¥10,000"},{"v":10000,"d":"¥10,000"}]
[null,"メインテーブル",1,{"v":70000,"d":"¥70,000"},{"v":70000,"d":"¥70,000"},1,{"v":50000,"d":"¥50,000"},{"v":50000,"d":"¥50,000"}]
[null,"卓上",7,{"v":8000,"d":"¥8,000"},{"v":56000,"d":"¥56,000"},7,{"v":5000,"d":"¥5,000"},{"v":35000,"d":"¥35,000"}]
[null,"ブライダルキャンドル",1,{"v":20000,"d":"¥20,000"},{"v":20000,"d":"¥20,000"},1,{"v":15000,"d":"¥15,000"},{"v":15000,"d":"¥15,000"}]
["花束","両親への贈呈用",2,{"v":5000,"d":"¥5,000"},{"v":10000,"d":"¥10,000"},2,{"v":4000,"d":"¥4,000"},{"v":8000,"d":"¥8,000"}]
[null,"新郎新婦への贈呈用",2,{"v":3000,"d":"¥3,000"},{"v":6000,"d":"¥6,000"},2,{"v":3000,"d":"¥3,000"},{"v":6000,"d":"¥6,000"}]
["ブーケ・ブートニア",null,1,{"v":20000,"d":"¥20,000"},{"v":20000,"d":"¥20,000"},1,{"v":15000,"d":"¥15,000"},{"v":15000,"d":"¥15,000"}]
["衣装","新郎",1,{"v":80000,"d":"¥80,000"},{"v":80000,"d":"¥80,000"},1,{"v":50000,"d":"¥50,000"},{"v":50000,"d":"¥50,000"}]
[null,"新婦（着付含む）",1,{"v":400000,"d":"¥400,000"},{"v":400000,"d":"¥400,000"},1,{"v":300000,"d":"¥300,000"},{"v":300000,"d":"¥300,000"}]
["音楽",null,1,{"v":30000,"d":"¥30,000"},{"v":30000,"d":"¥30,000"},1,{"v":30000,"d":"¥30,000"},{"v":30000,"d":"¥30,000"}]
["ビデオ（挙式＋披露宴）",null,1,{"v":120000,"d":"¥120,000"},{"v":120000,"d":"¥120,000"},null,null,0]
["写真","スタジオ",2,{"v":50000,"d":"¥50,000"},{"v":100000,"d":"¥100,000"},2,{"v":60000,"d":"¥60,000"},{"v":120000,"d":"¥120,000"}]
[null,"スナップ",1,{"v":50000,"d":"¥50,000"},{"v":50000,"d":"¥50,000"},null,null,0]
["引き出物",null,45,{"v":8000,"d":"¥8,000"},{"v":360000,"d":"¥360,000"},45,{"v":5000,"d":"¥5,000"},{"v":225000,"d":"¥225,000"}]
["心付け・お礼","会場係",8,{"v":5000,"d":"¥5,000"},{"v":40000,"d":"¥40,000"},5,{"v":5000,"d":"¥5,000"},{"v":25000,"d":"¥25,000"}]
[null,"美容師",1,{"v":5000,"d":"¥5,000"},{"v":5000,"d":"¥5,000"},1,{"v":5000,"d":"¥5,000"},{"v":5000,"d":"¥5,000"}]
[null,"着付係",1,{"v":5000,"d":"¥5,000"},{"v":5000,"d":"¥5,000"},1,{"v":3000,"d":"¥3,000"},{"v":3000,"d":"¥3,000"}]
[null,"写真家",1,{"v":10000,"d":"¥10,000"},{"v":10000,"d":"¥10,000"},1,{"v":10000,"d":"¥10,000"},{"v":10000,"d":"¥10,000"}]
[null,"受付係",3,{"v":5000,"d":"¥5,000"},{"v":15000,"d":"¥15,000"},2,{"v":5000,"d":"¥5,000"},{"v":10000,"d":"¥10,000"}]
[null,"媒酌人",1,{"v":200000,"d":"¥200,000"},{"v":200000,"d":"¥200,000"},1,{"v":100000,"d":"¥100,000"},{"v":100000,"d":"¥100,000"}]
["その他","持ち帰り用ケーキ",45,{"v":500,"d":"¥500"},{"v":22500,"d":"¥22,500"},null,null,0]
[{"$nulls":4},0,null,null,0]
[{"$nulls":4},0,null,null,0]
["合計",null,{"$f":"SUM(E6:E38)","v":{"v":2750000,"d":"¥2,750,000"}},null,null,{"$f":"SUM(H6:H38)","v":{"v":2267500,"d":"¥2,267,500"}}]
["予算との差分",null,{"$f":"G2-C39","v":{"v":-250000,"d":"-¥250,000"}},null,null,{"$f":"G2-F39","v":{"v":232500,"d":"¥232,500"}}]