{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["予算実績対比_単月","予算実績対比_累計","kamoku","yosan","2021","2020"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"予算実績対比_単月","index":0,"n_rows":36,"n_cols":13,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"4月度"]
[null,"勘定科目","当月発生","百分比",null,"前年 同月","差額","前年比",null,"当月予算","差額","予算比"]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B3)","v":{"$error":"#N/A"}},null,{"$f":"C3","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B3)","v":{"$error":"#N/A"}},{"$f":"C3-F3","v":{"$error":"#N/A"}},{"$f":"IF(C3=0,\n    \"\",\n   IF(F3=0,\n      \"\",\n     C3/F3))","v":{"$error":"#N/A"}},{"$f":"F3","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B3)","v":{"$error":"#N/A"}},{"$f":"C3-J3","v":{"$error":"#N/A"}},{"$f":"IF(C3=0,\n    \"\",\n   IF(J3=0,\n      \"\",\n     C3/J3))","v":{"$error":"#N/A"}},{"$f":"J3","v":{"$error":"#N/A"}}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B4)","v":{"$error":"#N/A"}},null,{"$f":"C4","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(C4=0,\n    \"\",\n   IF(F4=0,\n      \"\",\n     C4/F4))","v":{"$error":"#N/A"}},{"$f":"F4","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B4)","v":{"$error":"#N/A"}},{"$f":"C4-J4","v":{"$error":"#N/A"}},{"$f":"IF(C4=0,\n    \"\",\n   IF(J4=0,\n      \"\",\n     C4/J4))","v":{"$error":"#N/A"}},{"$f":"J4","v":{"$error":"#N/A"}}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B5)","v":{"$error":"#N/A"}},{"$f":"IF(C5=0,\"\",C5/$C$3)","v":{"$error":"#N/A"}},{"$f":"C5* -1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(C5=0,\n    \"\",\n   IF(F5=0,\n      \"\",\n     C5/F5))","v":{"$error":"#N/A"}},{"$f":"F5*-1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"J5*-1","v":{"$error":"#N/A"}}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B6)","v":{"$error":"#N/A"}},{"$f":"IF(C6=0,\"\",C6/$C$3)","v":{"$error":"#N/A"}},{"$f":"C6* -1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B6)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(C6=0,\n    \"\",\n   IF(F6=0,\n      \"\",\n     C6/F6))","v":{"$error":"#N/A"}},{"$f":"F6*-1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B6)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"J6*-1","v":{"$error":"#N/A"}}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B7)","v":{"$error":"#N/A"}},{"$f":"IF(C7=0,\"\",C7/$C$3)","v":{"$error":"#N/A"}},{"$f":"C7* -1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(C7=0,\n    \"\",\n   IF(F7=0,\n      \"\",\n     C7/F7))","v":{"$error":"#N/A"}},{"$f":"F7*-1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"J7*-1","v":{"$error":"#N/A"}}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"F8","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"J8","v":{"$error":"#N/A"}}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"C9* -1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"F9*-1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"J9*-1","v":{"$error":"#N/A"}}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B15)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B15)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B15)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B21)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B21)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B21)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B22)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B22)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B22)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B23)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B23)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B23)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B25)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B25)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B25)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B26)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B26)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B26)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B27)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B27)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B27)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B28)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B28)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B28)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B29)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B29)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B29)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B30)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B30)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B30)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B31)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B31)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B31)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B32)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B32)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B32)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B33)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B33)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B33)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_単月!B34)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_単月!B34)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$C:$C,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_単月!B34)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,{"$f":"SUM(E:E)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(I:I)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(M:M)","v":{"$error":"#N/A"}}]

{"sheet":"予算実績対比_累計","index":1,"n_rows":36,"n_cols":13,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"予算実績対比_単月!D1","v":"4月度"}]
[null,"勘定科目","当月発生","百分比",null,"前年 同月","差額","前年比",null,"当月予算","差額","予算比"]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B3)","v":{"$error":"#N/A"}},null,{"$f":"C3","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B3)","v":{"$error":"#N/A"}},{"$f":"C3-F3","v":{"$error":"#N/A"}},{"$f":"IF(C3=0,\n    \"\",\n   IF(F3=0,\n      \"\",\n     C3/F3))","v":{"$error":"#N/A"}},{"$f":"F3","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B3)","v":{"$error":"#N/A"}},{"$f":"C3-J3","v":{"$error":"#N/A"}},{"$f":"IF(C3=0,\n    \"\",\n   IF(J3=0,\n      \"\",\n     C3/J3))","v":{"$error":"#N/A"}},{"$f":"J3","v":{"$error":"#N/A"}}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B4)","v":{"$error":"#N/A"}},null,{"$f":"C4","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B4)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(C4=0,\n    \"\",\n   IF(F4=0,\n      \"\",\n     C4/F4))","v":{"$error":"#N/A"}},{"$f":"F4","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B4)","v":{"$error":"#N/A"}},{"$f":"C4-J4","v":{"$error":"#N/A"}},{"$f":"IF(C4=0,\n    \"\",\n   IF(J4=0,\n      \"\",\n     C4/J4))","v":{"$error":"#N/A"}},{"$f":"J4","v":{"$error":"#N/A"}}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B5)","v":{"$error":"#N/A"}},{"$f":"IF(C5=0,\"\",C5/$C$3)","v":{"$error":"#N/A"}},{"$f":"C5* -1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(C5=0,\n    \"\",\n   IF(F5=0,\n      \"\",\n     C5/F5))","v":{"$error":"#N/A"}},{"$f":"F5*-1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"J5*-1","v":{"$error":"#N/A"}}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B6)","v":{"$error":"#N/A"}},{"$f":"IF(C6=0,\"\",C6/$C$3)","v":{"$error":"#N/A"}},{"$f":"C6* -1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B6)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(C6=0,\n    \"\",\n   IF(F6=0,\n      \"\",\n     C6/F6))","v":{"$error":"#N/A"}},{"$f":"F6*-1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B6)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"J6*-1","v":{"$error":"#N/A"}}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B7)","v":{"$error":"#N/A"}},{"$f":"IF(C7=0,\"\",C7/$C$3)","v":{"$error":"#N/A"}},{"$f":"C7* -1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(C7=0,\n    \"\",\n   IF(F7=0,\n      \"\",\n     C7/F7))","v":{"$error":"#N/A"}},{"$f":"F7*-1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"J7*-1","v":{"$error":"#N/A"}}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"C8","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"F8","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"J8","v":{"$error":"#N/A"}}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"C9* -1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"F9*-1","v":{"$error":"#N/A"}},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"J9*-1","v":{"$error":"#N/A"}}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B11)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B15)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B15)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B15)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B21)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B21)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B21)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B22)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B22)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B22)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B23)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B23)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B23)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B25)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B25)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B25)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B26)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B26)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B26)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B27)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B27)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B27)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B28)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B28)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B28)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B29)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B29)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B29)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B30)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B30)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B30)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B31)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B31)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B31)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B32)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B32)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B32)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B33)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B33)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B33)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"SUMIFS(OFFSET('2021'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2021'!B:B,予算実績対比_累計!B34)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET('2020'!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),'2020'!B:B,予算実績対比_累計!B34)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMIFS(OFFSET(yosan!$P:$P,0,MATCH(予算実績対比_単月!$D$1,'2021'!$D$2:$P$2,0)),yosan!B:B,予算実績対比_累計!B34)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,{"$f":"SUM(E:E)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(I:I)","v":{"$error":"#N/A"}},null,null,null,{"$f":"SUM(M:M)","v":{"$error":"#N/A"}}]

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

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

{"sheet":"2021","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"2020","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}