{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["予測入力","売上予測","リスト"],"not_rendered":{"charts":1,"images":4,"external_links":1,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"予測入力","index":0,"n_rows":29,"n_cols":11,"rows_kept":29}
[{"$nulls":10}," "]
[null,"HLP Manufacturing INC"]
[null,"売上予測"]
[null,"社外秘"]
[]
[null,"取引先名","売上代理店","売上地域","売上カテゴリ","予測金額","売上フェーズ","販売の確率","予測閉じる","加重予測"]
[null,"アダタムコーポレーション","Rowan Murphy","米国-北東部","コンサルティング",{"v":150000,"d":"¥150,000"},"正式承認",{"v":0.9,"d":"¥1"},{"$f":"DATE(YEAR(TODAY())+1,1,1)","v":"2025-01-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":135000,"d":"¥135,000"}}]
[null,"アドベンチャー ワークス","Miho Kojima","米国-南東部","製品",{"v":145200,"d":"¥145,200"},"営業案件",{"v":0.1,"d":"¥0"},{"$f":"DATE(YEAR(TODAY())+1,2,1)","v":"2025-02-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":14520,"d":"¥14,520"}}]
[null,"アルペン スキー ハウス","Cora Thomas","米国-北中部","トレーニング",{"v":162500,"d":"¥162,500"},"要特定",{"v":0.2,"d":"¥0"},{"$f":"DATE(YEAR(TODAY())+1,3,1)","v":"2025-03-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":32500,"d":"¥32,500"}}]
[null,"ボールドウィン科学博物館","Ellis Turner","米国-中南部","ミックス",{"v":147500,"d":"¥147,500"},"スポンサー",{"v":0.3,"d":"¥0"},{"$f":"DATE(YEAR(TODAY())+1,4,1)","v":"2025-04-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":44250,"d":"¥44,250"}}]
[null,"ジャパン航空","Suma Kini","米国-北西部","専門サービス",{"v":148000,"d":"¥148,000"},"予算検証済み",{"v":0.4,"d":"¥0"},{"$f":"DATE(YEAR(TODAY())+1,5,1)","v":"2025-05-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":59200,"d":"¥59,200"}}]
[null,"City Power & Light","Rowan Murphy","南西-南西部","サポート",{"v":175000,"d":"¥175,000"},"要分析",{"v":0.5,"d":"¥1"},{"$f":"DATE(YEAR(TODAY())+1,6,1)","v":"2025-06-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":87500,"d":"¥87,500"}}]
[null,"伊予商店株式会社","Cora Thomas","カナダ-東部","ミックス",{"v":149000,"d":"¥149,000"},"ソリューション提案済み",{"v":0.6,"d":"¥1"},{"$f":"DATE(YEAR(TODAY())+1,7,1)","v":"2025-07-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":89400,"d":"¥89,400"}}]
[null,"コーホーワイナリー","Suma Kini","カナダ-西部","トレーニング",{"v":142000,"d":"¥142,000"},"書面による提案済み",{"v":0.7,"d":"¥1"},{"$f":"DATE(YEAR(TODAY())+1,8,1)","v":"2025-08-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":99400,"d":"¥99,400"}}]
[null,"Contoso 株式会社","Cora Thomas","EMEA-フランス","ミックス",{"v":172500,"d":"¥172,500"},"口頭での承認",{"v":0.9,"d":"¥1"},{"$f":"DATE(YEAR(TODAY())+1,10,1)","v":"2025-10-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":155250,"d":"¥155,250"}}]
[null,"コントソ製薬","Ellis Turner","EMEA-ドイツ","製品",{"v":163500,"d":"¥163,500"},"スポンサー",{"v":0.2,"d":"¥0"},{"$f":"DATE(YEAR(TODAY())+1,11,1)","v":"2025-11-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":32700,"d":"¥32,700"}}]
[null,"Consolidated Messenger","Suma Kini","EMEA-イタリア","製品",{"v":155500,"d":"¥155,500"},"正式承認",{"v":1,"d":"¥1"},{"$f":"DATE(YEAR(TODAY())+1,12,1)","v":"2025-12-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":155500,"d":"¥155,500"}}]
[null,"Fabrikam, Inc.","Ellis Turner","EMEA-その他","コンサルティング",{"v":166000,"d":"¥166,000"},"営業案件",{"v":0.1,"d":"¥0"},{"$f":"DATE(YEAR(TODAY())+1,1,1)","v":"2025-01-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":16600,"d":"¥16,600"}}]
[null,"Fourth Coffee","Cora Thomas","APSA-アジア","トレーニング",{"v":180000,"d":"¥180,000"},"予算検証済み",{"v":0.3,"d":"¥0"},{"$f":"DATE(YEAR(TODAY())+1,3,1)","v":"2025-03-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":54000,"d":"¥54,000"}}]
[null,"Graphic Design Institute","Miho Kojima","APSA-太平洋","サービス",{"v":140000,"d":"¥140,000"},"ソリューション提案済み",{"v":0.6,"d":"¥1"},{"$f":"DATE(YEAR(TODAY())+1,5,1)","v":"2025-05-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":84000,"d":"¥84,000"}}]
[null,"Humongous Insurance","Rowan Murphy","APSA-メキシコ","サポート",{"v":155000,"d":"¥155,000"},"スポンサー",{"v":0.3,"d":"¥0"},{"$f":"DATE(YEAR(TODAY())+1,6,1)","v":"2025-06-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":46500,"d":"¥46,500"}}]
[null,"Litware, Inc.","Miho Kojima","APSA-オーストラリア","専門サービス",{"v":173200,"d":"¥173,200"},"要分析",{"v":0.5,"d":"¥1"},{"$f":"DATE(YEAR(TODAY())+1,10,1)","v":"2025-10-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":86600,"d":"¥86,600"}}]
[null,"Lucerne Publishing","Suma Kini","APSA-その他","サービス",{"v":146500,"d":"¥146,500"},"ソリューション提案済み",{"v":0.6,"d":"¥1"},{"$f":"DATE(YEAR(TODAY())+1,12,1)","v":"2025-12-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":87900,"d":"¥87,900"}}]
[null,"Margie's Travel","Ellis Turner","米国-北東部","サポート",{"v":156750,"d":"¥156,750"},"書面による提案済み",{"v":0.7,"d":"¥1"},{"$f":"DATE(YEAR(TODAY())+1,11,1)","v":"2025-11-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":109725,"d":"¥109,725"}}]
[null,"Northwind Traders","Cora Thomas","米国-中南部","専門サービス",{"v":162000,"d":"¥162,000"},"口頭での承認",{"v":0.9,"d":"¥1"},{"$f":"DATE(YEAR(TODAY())+1,2,1)","v":"2025-02-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":145800,"d":"¥145,800"}}]
[null,"ソフト商事株式会社","Ellis Turner","カナダ-東部","ミックス",{"v":157000,"d":"¥157,000"},"正式承認",{"v":1,"d":"¥1"},{"$f":"DATE(YEAR(TODAY())+1,3,1)","v":"2025-03-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":157000,"d":"¥157,000"}}]
[null,"ファイン アート スクール","Miho Kojima","EMEA-フランス","サービス",{"v":173000,"d":"¥173,000"},"予算検証済み",{"v":0.4,"d":"¥0"},{"$f":"DATE(YEAR(TODAY())+1,4,1)","v":"2025-04-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":69200,"d":"¥69,200"}}]
[null,"明治商店株式会社","Suma Kini","EMEA-イギリス","ミックス",{"v":171000,"d":"¥171,000"},"要分析",{"v":0.5,"d":"¥1"},{"$f":"DATE(YEAR(TODAY())+1,8,1)","v":"2025-08-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":85500,"d":"¥85,500"}}]
[null,"中央日本株式会社","Rowan Murphy","APSA-オーストラリア","製品",{"v":168000,"d":"¥168,000"},"ソリューション提案済み",{"v":0.6,"d":"¥1"},{"$f":"DATE(YEAR(TODAY())+1,9,1)","v":"2025-09-01"},{"$f":"表_予測入力[[#This Row],[予測金額]]*表_予測入力[[#This Row],[販売の確率]]","v":{"v":100800,"d":"¥100,800"}}]

{"sheet":"売上予測","index":1,"n_rows":19,"n_cols":18,"rows_kept":19}
[{"$nulls":14}," "]
[null,{"$f":"会社名","v":"HLP Manufacturing INC"}]
[null,"予測グラフ"]
[null,"社外秘"]
[null,"開始月",{"$f":"DATE(YEAR(TODAY())+1,1,1)","v":"2025-01-01"}]
[null,"月","毎月予測","累計",{"$nulls":11},{"$f":"B6","v":"月"},"月間予測","累計"]
[null,{"$f":"DATE(YEAR(開始_月),MONTH(開始_月)+0,1)","v":"2025-01-01"},{"$f":"SUMIFS(表_予測入力[加重予測],表_予測入力[予測閉じる],\">=\"&売上予測!B7,表_予測入力[予測閉じる],\"<=\"&DATE(YEAR(売上予測!B7),MONTH(売上予測!B7)+1,0))","v":{"v":151600,"d":"¥151,600"}},{"$f":"IF(ISNUMBER(D6),D6+C7,C7)","v":{"v":151600,"d":"¥151,600"}},{"$nulls":11},{"$f":"B7","v":"2025-01-01"},{"$f":"C7","v":{"v":151600,"d":"¥151,600"}},{"$f":"D7-C7","v":0}]
[null,{"$f":"DATE(YEAR(開始_月),MONTH(開始_月)+1,1)","v":"2025-02-01"},{"$f":"SUMIFS(表_予測入力[加重予測],表_予測入力[予測閉じる],\">=\"&売上予測!B8,表_予測入力[予測閉じる],\"<=\"&DATE(YEAR(売上予測!B8),MONTH(売上予測!B8)+1,0))","v":{"v":160320,"d":"¥160,320"}},{"v":311920,"d":"¥311,920"},{"$nulls":11},"2025-02-01",{"$f":"C8","v":{"v":160320,"d":"¥160,320"}},{"$f":"D8-C8","v":{"v":151600,"d":"¥151,600"}}]
[null,{"$f":"DATE(YEAR(開始_月),MONTH(開始_月)+2,1)","v":"2025-03-01"},{"$f":"SUMIFS(表_予測入力[加重予測],表_予測入力[予測閉じる],\">=\"&売上予測!B9,表_予測入力[予測閉じる],\"<=\"&DATE(YEAR(売上予測!B9),MONTH(売上予測!B9)+1,0))","v":{"v":243500,"d":"¥243,500"}},{"v":555420,"d":"¥555,420"},{"$nulls":11},"2025-03-01",{"v":243500,"d":"¥243,500"},{"v":311920,"d":"¥311,920"}]
[null,{"$f":"DATE(YEAR(開始_月),MONTH(開始_月)+3,1)","v":"2025-04-01"},{"$f":"SUMIFS(表_予測入力[加重予測],表_予測入力[予測閉じる],\">=\"&売上予測!B10,表_予測入力[予測閉じる],\"<=\"&DATE(YEAR(売上予測!B10),MONTH(売上予測!B10)+1,0))","v":{"v":113450,"d":"¥113,450"}},{"v":668870,"d":"¥668,870"},{"$nulls":11},"2025-04-01",{"v":113450,"d":"¥113,450"},{"v":555420,"d":"¥555,420"}]
[null,{"$f":"DATE(YEAR(開始_月),MONTH(開始_月)+4,1)","v":"2025-05-01"},{"$f":"SUMIFS(表_予測入力[加重予測],表_予測入力[予測閉じる],\">=\"&売上予測!B11,表_予測入力[予測閉じる],\"<=\"&DATE(YEAR(売上予測!B11),MONTH(売上予測!B11)+1,0))","v":{"v":143200,"d":"¥143,200"}},{"v":812070,"d":"¥812,070"},{"$nulls":11},"2025-05-01",{"v":143200,"d":"¥143,200"},{"v":668870,"d":"¥668,870"}]
[null,{"$f":"DATE(YEAR(開始_月),MONTH(開始_月)+5,1)","v":"2025-06-01"},{"$f":"SUMIFS(表_予測入力[加重予測],表_予測入力[予測閉じる],\">=\"&売上予測!B12,表_予測入力[予測閉じる],\"<=\"&DATE(YEAR(売上予測!B12),MONTH(売上予測!B12)+1,0))","v":{"v":134000,"d":"¥134,000"}},{"$f":"IF(ISNUMBER(D11),D11+C12,C12)","v":{"v":946070,"d":"¥946,070"}},{"$nulls":11},"2025-06-01",{"v":134000,"d":"¥134,000"},{"v":812070,"d":"¥812,070"}]
[null,{"$f":"DATE(YEAR(開始_月),MONTH(開始_月)+6,1)","v":"2025-07-01"},{"$f":"SUMIFS(表_予測入力[加重予測],表_予測入力[予測閉じる],\">=\"&売上予測!B13,表_予測入力[予測閉じる],\"<=\"&DATE(YEAR(売上予測!B13),MONTH(売上予測!B13)+1,0))","v":{"v":89400,"d":"¥89,400"}},{"v":1035470,"d":"¥1,035,470"},{"$nulls":11},"2025-07-01",{"v":89400,"d":"¥89,400"},{"v":946070,"d":"¥946,070"}]
[null,{"$f":"DATE(YEAR(開始_月),MONTH(開始_月)+7,1)","v":"2025-08-01"},{"$f":"SUMIFS(表_予測入力[加重予測],表_予測入力[予測閉じる],\">=\"&売上予測!B14,表_予測入力[予測閉じる],\"<=\"&DATE(YEAR(売上予測!B14),MONTH(売上予測!B14)+1,0))","v":{"v":184900,"d":"¥184,900"}},{"v":1220370,"d":"¥1,220,370"},{"$nulls":11},"2025-08-01",{"v":184900,"d":"¥184,900"},{"v":1035470,"d":"¥1,035,470"}]
[null,{"$f":"DATE(YEAR(開始_月),MONTH(開始_月)+8,1)","v":"2025-09-01"},{"$f":"SUMIFS(表_予測入力[加重予測],表_予測入力[予測閉じる],\">=\"&売上予測!B15,表_予測入力[予測閉じる],\"<=\"&DATE(YEAR(売上予測!B15),MONTH(売上予測!B15)+1,0))","v":{"v":100800,"d":"¥100,800"}},{"v":1321170,"d":"¥1,321,170"},{"$nulls":11},"2025-09-01",{"v":100800,"d":"¥100,800"},{"v":1220370,"d":"¥1,220,370"}]
[null,{"$f":"DATE(YEAR(開始_月),MONTH(開始_月)+9,1)","v":"2025-10-01"},{"$f":"SUMIFS(表_予測入力[加重予測],表_予測入力[予測閉じる],\">=\"&売上予測!B16,表_予測入力[予測閉じる],\"<=\"&DATE(YEAR(売上予測!B16),MONTH(売上予測!B16)+1,0))","v":{"v":241850,"d":"¥241,850"}},{"v":1563020,"d":"¥1,563,020"},{"$nulls":11},"2025-10-01",{"v":241850,"d":"¥241,850"},{"v":1321170,"d":"¥1,321,170"}]
[null,{"$f":"DATE(YEAR(開始_月),MONTH(開始_月)+10,1)","v":"2025-11-01"},{"$f":"SUMIFS(表_予測入力[加重予測],表_予測入力[予測閉じる],\">=\"&売上予測!B17,表_予測入力[予測閉じる],\"<=\"&DATE(YEAR(売上予測!B17),MONTH(売上予測!B17)+1,0))","v":{"v":142425,"d":"¥142,425"}},{"v":1705445,"d":"¥1,705,445"},{"$nulls":11},"2025-11-01",{"v":142425,"d":"¥142,425"},{"v":1563020,"d":"¥1,563,020"}]
[null,{"$f":"DATE(YEAR(開始_月),MONTH(開始_月)+11,1)","v":"2025-12-01"},{"$f":"SUMIFS(表_予測入力[加重予測],表_予測入力[予測閉じる],\">=\"&売上予測!B18,表_予測入力[予測閉じる],\"<=\"&DATE(YEAR(売上予測!B18),MONTH(売上予測!B18)+1,0))","v":{"v":243400,"d":"¥243,400"}},{"v":1948845,"d":"¥1,948,845"},{"$nulls":11},"2025-12-01",{"v":243400,"d":"¥243,400"},{"v":1705445,"d":"¥1,705,445"}]
[{"$nulls":14}," "]

{"sheet":"リスト","index":2,"n_rows":24,"n_cols":5,"rows_kept":24}
[]
[null,{"$f":"会社名","v":"HLP Manufacturing INC"}]
[null,"販売リスト"]
[null,"社外秘"]
[]
[null,"営業担当者","営業地域","営業項目","営業フェーズ"]
[null,"Rowan Murphy","米国-北東部","コンサルティング","要特定"]
[null,"Miho Kojima","米国-南東部","ミックス","営業案件"]
[null,"Cora Thomas","米国-北中部","製品","要分析"]
[null,"Ellis Turner","米国-中南部","専門サービス","ソリューション提案済み"]
[null,"Suma Kini","米国-北西部","サービス","書面による提案済み"]
[null,null,"南西-南西部","サポート","口頭での承認"]
[null,null,"カナダ-東部","研修","正式承認"]
[null,null,"カナダ-西部",null,"予算検証済み"]
[null,null,"EMEA-フランス",null,"スポンサー"]
[null,null,"EMEA-ドイツ"]
[null,null,"EMEA-イタリア"]
[null,null,"EMEA-その他"]
[null,null,"APSA-アジア"]
[null,null,"APSA-太平洋"]
[null,null,"APSA-メキシコ"]
[null,null,"APSA-オーストラリア"]
[null,null,"APSA-その他"]
[null,null,"EMEA-イギリス"]