{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["まとめ","直接","間接","一般および管理費"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"まとめ","index":0,"n_rows":11,"n_cols":5,"rows_kept":11}
[{"$nulls":4}," "]
[null,null,"製品 A","製品 B"]
[null,"まとめ","エコノミー カー","スポーツ カー"]
[]
[null," ","製品 A","製品 B"]
[null,"直接費",{"$f":"SUM(表_直接費[製品 A])","v":{"v":20000,"d":"¥20,000.00"}},{"$f":"SUM(表_直接費[製品 B])","v":{"v":25000,"d":"¥25,000.00"}}]
[null,"間接費",{"$f":"SUM(表_間接費[製品 A])","v":{"v":7000,"d":"¥7,000.00"}},{"$f":"SUM(表_間接費[製品 B])","v":{"v":7400,"d":"¥7,400.00"}}]
[null,"一般および管理費",{"$f":"SUM(表_一般および管理費[製品 A])","v":{"v":5000,"d":"¥5,000.00"}},{"$f":"SUM(表_一般および管理費[製品 B])","v":{"v":6000,"d":"¥6,000.00"}}]
[null,"単位あたりの製品原価",{"$f":"SUM(C6:C8)","v":{"v":32000,"d":"¥32,000.00"}},{"$f":"SUM(D6:D8)","v":{"v":38400,"d":"¥38,400.00"}}]
[null,"週あたりの生産単位数",10,12]
[null,"週あたりの合計生産原価",{"$f":"C9*C10","v":{"v":320000,"d":"¥320,000.00"}},{"$f":"D9*D10","v":{"v":460800,"d":"¥460,800.00"}}]

{"sheet":"直接","index":1,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"製品_A_名前","v":"エコノミー カー"},{"$f":"製品_B_名前","v":"スポーツ カー"}]
[]
[null," ","製品 A","製品 B"]
[null,"金属部品",{"v":6000,"d":"¥6,000.00"},{"v":8000,"d":"¥8,000.00"}]
[null,"カスタム プラスチック",{"v":3500,"d":"¥3,500.00"},{"v":5500,"d":"¥5,500.00"}]
[null,"製造",{"v":8000,"d":"¥8,000.00"},{"v":9000,"d":"¥9,000.00"}]
[null,"接着剤",{"v":2500,"d":"¥2,500.00"},{"v":2500,"d":"¥2,500.00"}]

{"sheet":"間接","index":2,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"製品_A_名前","v":"エコノミー カー"},{"$f":"製品_B_名前","v":"スポーツ カー"}]
[]
[null," ","製品 A","製品 B"]
[null,"配送費",{"v":3000,"d":"¥3,000.00"},{"v":3000,"d":"¥3,000.00"}]
[null,"弁護士費用",{"v":2500,"d":"¥2,500.00"},{"v":2400,"d":"¥2,400.00"}]
[null,"賠償責任保険",{"v":500,"d":"¥500.00"},{"v":1000,"d":"¥1,000.00"}]
[null,"自動車税",{"v":1000,"d":"¥1,000.00"},{"v":1000,"d":"¥1,000.00"}]

{"sheet":"一般および管理費","index":3,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"製品_A_名前","v":"エコノミー カー"},{"$f":"製品_B_名前","v":"スポーツ カー"}]
[]
[null," ","製品 A","製品 B"]
[null,"売掛金",{"v":1500,"d":"¥1,500.00"},{"v":1500,"d":"¥1,500.00"}]
[null,"買掛金",{"v":1500,"d":"¥1,500.00"},{"v":1500,"d":"¥1,500.00"}]
[null,"売上",{"v":2000,"d":"¥2,000.00"},{"v":3000,"d":"¥3,000.00"}]