{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["zandaka","meisai","kamoku","kamoku_mod","BS_PL","graph"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":3,"comments":0,"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"}

{"sheet":"zandaka","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"meisai","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"kamoku","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"kamoku_mod","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"BS_PL","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"graph","index":5,"n_rows":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"資産","負債＆資本"]
[null,null,"資産",{"$f":"SUM(BS_PL!C3:C24)/1000-D6","v":0}]
[null,null,"長期貸付金",{"$f":"BS_PL!C23/1000","v":0}]
[null,null,"負債",null,{"$f":"SUM(BS_PL!E25:E33)/1000-E8","v":0}]
[null,null,"借入金",null,{"$f":"BS_PL!E26/1000+BS_PL!E33/1000","v":0}]
[null,null,"資本金",null,{"$f":"BS_PL!E34/1000","v":0}]
[null,null,"繰越利益",null,{"$f":"BS_PL!E35/1000","v":0}]
[null,null,"当期純損益金額",null,{"$f":"BS_PL!E36/1000","v":0}]
[null,null,"合計",{"$f":"SUM(D5:D11)","v":0},{"$f":"SUM(E5:E11)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"費用","収益"]
[null,null,"売上高",null,{"$f":"SUM(BS_PL!J3:J7)/1000","v":0}]
[null,null,"仕入高",{"$f":"SUM(BS_PL!H8:H11)/1000","v":0}]
[null,null,"人件費",{"$f":"SUM(BS_PL!H12:H15)/1000","v":0}]
[null,null,"その他経費",{"$f":"SUM(BS_PL!H12:H39)/1000-D26","v":0}]
[null,null,"専従者給与"]
[null,null,"雑収入",null,{"$f":"SUM(BS_PL!J36:J38)/1000","v":0}]
[null,null,"当期純損益金額",{"$f":"BS_PL!H40/1000","v":0}]
[null,null,"合計",{"$f":"SUM(D24:D30)","v":0},{"$f":"SUM(E24:E30)","v":0}]