{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":34,"n_cols":15,"rows_kept":34,"cut":false,"hidden":false,"merged":[[24,11,24,12],[25,11,25,12],[26,11,26,12],[3,11,3,12],[8,11,8,12],[19,11,19,12],[22,11,22,12],[13,11,13,12],[4,11,4,12],[5,11,5,12],[6,11,6,12],[7,11,7,12],[11,11,12,11],[23,11,23,12],[11,13,12,13],[11,14,12,14],[11,12,12,12],[3,2,3,3],[1,1,1,9],[11,4,11,6],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,7,12,7],[11,8,12,8],[11,9,12,9],[4,1,8,1]],"flags":["formulas_cached_only"]}
[]
[null,"※ 08下から09上への費用変動整理",{"$nulls":12},"2009.04 ﾎﾜｲﾄﾎﾞｰﾄﾞﾍﾞｰｽ"]
[]
[null,null,"Gr",null,"8下実績","9上包括","9上 受託\n移行分","9上\n計","差額","補足",null,"集計項目",null,"原資\n差額","補足"]
[null,"包括\n（包括＋\n　受託\n　移行分）","S推1","ｶﾒﾗDSP",34.9,0,6,6,-28.9,"金子分-1（収入減）",null,"包括＋移行分",null,-82.60000000000001]
[null,null,null,"PCAV開",7.6,0,0,0,-7.6,"PCAV/DVD",null,"受託",null,12.600000000000001]
[null,null,"S推2","MX",22.1,0,7,7,-15.100000000000001,"9上合意は21.2，7Mは5月迄",null,"外部回収",null,-14.899999999999999]
[null,null,"S推3","Linux",63.2,21.7,32,53.7,-9.5,null,null,"自主開発",null,-12]
[null,null,null,"PF",51.2,0,29.7,29.7,-21.500000000000004,"29.7(=MCH:5.7+S統本:24)",null,"計",null,-96.9,"収入減 ①"]
[null,null,null,"計",179,21.7,74.7,96.4,-82.60000000000001]
[]
[null,null,"Gr","件名","8下実績",null,null,"9上\n計","差額","補足",null,"他の増減","項目","費用","補足"]
[{"$nulls":4},"売上\n実績","外注費\n実績","売上-外注費\n＝内作分"]
[null,"受託","S推3","戦開",25.7,23.2,2.5,20,26.7,null,null,"税金（統制経費他）変動分",null,0.4,"支出減（金子分-1含）"]
[null,null,null,"Sky",7.2,9.4,-2.2,0,null,null,null,"支出減","依頼研",25.1,"支出減"]
[null,null,null,"Rainier",6,0,0,7,null,"7(=12(=6+6)のうち外5)",null,"支出増","山口さん",-2,"支出増"]
[null,null,"S推1","PCAV代行",35.3,34.1,1.2,0,-17.9,"11(=14のうち外3)",null,null,"NOMOVOK",-4,"支出増"]
[null,null,null,"AFEISP",18.1,4,14.1,{"$nulls":5},"計",19.5,"支出減 ②"]
[null,null,null,"Komqou",2.6,2.6,0]
[null,null,null,"DS51",0.9,0,0.9,{"$nulls":4},"経理データ　8下実績：",null,-11.8,"　　　… ③"]
[null,null,null,"OSD",1,0,1]
[null,null,null,"CMOSｾﾝｻ",7.7,7,0.7,{"$nulls":4},"S推収支見通し"]
[null,null,"S推2","MX",7.2,0,7.2,11,3.8,null,null,"項目",null,"費用","補足"]
[null,null,null,"計",111.69999999999999,80.3,25.4,38,12.600000000000001,null,null,"①＋②＋③：",null,-89.2]
[null,"外部回収","S推3","三田",7.3,2.9,4.4,6,-10.399999999999999,null,null,"Sky（期中追加）：",null,7.2]
[null,null,null,"エプソン",5,0,5,{"$nulls":4},"S開（シン）工数：",null,-6]
[null,null,null,"国プロ",34.5,29.5,5,{"$nulls":4},"計",null,-88,"Gﾌﾟﾛ費用で約5M改善予定"]
[null,null,null,"DNP",3,1,2]
[null,null,"S推1","ｾﾝｻﾃｸﾉﾛｼﾞ",2,0,2,1.2,-4.5]
[null,null,null,"ｾｺﾆｯｸ",25.8,22.1,3.7]
[null,null,null,"計",77.6,55.5,22.099999999999998,7.2,-14.899999999999999]
[]
[null,null,"Gr","件名","8下実績",null,null,"9上\n計","差額","補足"]
[null,"自主開発","S推3","LCC",40,null,null,28,-12]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}