{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["ST得意先G別販売実績","ストロー製品サマリ","ストロー仕入商品サマリ","FS商品サマリ","業績管理テトラ納入先別","業績管理直取引"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":5,"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":"ST得意先G別販売実績","index":0,"n_rows":4,"n_cols":15,"rows_kept":4,"cut":false,"hidden":false,"merged":[[0,13,0,14],[1,9,1,10],[1,13,1,14],[1,11,1,12]]}
["yyyy年mm月度　　ストロー販売実績",null,null,null,null,null,null,null,null,null,null,null,null,"作成日:YY/MM/DD"]
["得意先G名","データ","前年","予算","製販","着地点","実績","受注","実績＋受注","前年差",null,"予算差",null,"製販差"]
[null,"合計／数量",null,null,null,null,null,null,{"$f":"G3+H3","v":0},{"$f":"I3-C3","v":0},{"$f":"IFERROR(I3/C3,0)","v":0},{"$f":"I3-D3","v":0},{"$f":"IFERROR(I3/D3,0)","v":0},{"$f":"I3-E3","v":0},{"$f":"IFERROR(I3/E3,0)","v":0}]
[null,"合計／金額",null,null,null,null,null,null,{"$f":"G4+H4","v":0},{"$f":"I4-C4","v":0},{"$f":"IFERROR(I4/C4,0)","v":0},{"$f":"I4-D4","v":0},0,{"$f":"I4-E4","v":0},0]

{"sheet":"ストロー製品サマリ","index":1,"n_rows":12,"n_cols":19,"rows_kept":12,"cut":false,"hidden":false,"merged":[[11,0,11,2],[8,8,8,12],[8,13,8,17],[8,18,10,18],[9,8,9,9],[9,10,9,11],[9,13,10,13],[9,14,10,14],[9,15,10,15],[9,16,9,17],[5,13,6,14],[5,15,6,15],[5,16,6,16],[6,1,6,2],[8,0,10,2],[8,3,10,3],[8,4,10,4],[8,5,9,5],[8,6,9,6],[8,7,9,7],[5,1,5,2],[5,5,6,6],[5,7,6,8],[5,9,6,10],[5,11,6,12],[10,5,10,6],[3,11,3,14],[3,15,3,16],[4,1,4,2],[4,11,4,12],[4,13,4,14],[3,9,4,10],[0,0,0,3],[1,0,1,3],[3,1,3,2],[3,5,4,6],[3,7,4,8]]}
["ストロー営業部",null,null,null,null,null,null,"前年・予算・実績　セールスサマリーレポート",null,null,null,null,null,null,null,null,null,null,"作成日："]
[]
[]
[null,null,null,"％",null,"YTD前年",null,"YTD予算",null,"YTD実績",null,"差異",null,null,null,"達成率"]
["予算",null,null,null,null,null,null,null,null,null,null,"vs前年",null,"vs予算",null,"vs前年","vs予算"]
["実績",null,null,{"$f":"IFERROR(B6/B5,0)","v":0},null,null,null,null,null,null,null,{"$f":"J6-F6","v":0},null,{"$f":"J6-H6","v":0},null,{"$f":"IFERROR(J6/F6,0)","v":0},{"$f":"IFERROR(J6/H6,0)","v":0}]
["差異",{"$f":"B6-B5","v":0},null,{"$f":"IFERROR(D6-1,0)","v":-1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"単位："]
["顧客名",null,null,"前年","予算","見込","達成率","実績","当月見込対比",null,null,null,null,"YTD",null,null,null,null,"コメント"]
[null,null,null,null,null,null,null,null,"vs前年",null,"vs予算",null,"vs実績","前年","予算","当月まで","達成率"]
[null,null,null,null,null,null,null,null,"差異","達成率","差異","達成率","達成率",null,null,null,"vs前年","vs予算"]
[null,null,null,null,null,null,{"$f":"IFERROR(F12/E12,0)","v":0},null,{"$f":"F12-D12","v":0},{"$f":"IFERROR(F12/D12,0)","v":0},{"$f":"F12-E12","v":0},{"$f":"IFERROR(F12/E12,0)","v":0},{"$f":"IFERROR(H12/F12,0)","v":0},null,null,null,{"$f":"IFERROR(P12/N12,0)","v":0},{"$f":"IFERROR(P12/O12,0)","v":0}]

{"sheet":"ストロー仕入商品サマリ","index":2,"n_rows":12,"n_cols":19,"rows_kept":12,"cut":false,"hidden":false,"merged":[[3,15,3,16],[5,5,6,6],[5,7,6,8],[5,9,6,10],[5,11,6,12],[5,13,6,14],[5,15,6,15],[5,16,6,16],[3,7,4,8],[3,9,4,10],[3,11,3,14],[4,11,4,12],[4,13,4,14],[9,15,10,15],[9,16,9,17],[8,13,8,17],[8,18,10,18],[11,0,11,2],[8,7,9,7],[9,8,9,9],[9,10,9,11],[8,8,8,12],[9,13,10,13],[9,14,10,14],[8,0,10,2],[8,3,10,3],[8,4,10,4],[8,5,9,5],[8,6,9,6],[10,5,10,6],[0,0,0,3],[1,0,1,3],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[3,5,4,6]]}
["ストロー営業部（仕入商品）",null,null,null,null,null,null,"前年・予算・実績　セールスサマリーレポート",null,null,null,null,null,null,null,null,null,null,"作成日："]
[]
[]
[null,null,null,"％",null,"YTD前年",null,"YTD予算",null,"YTD実績",null,"差異",null,null,null,"達成率"]
["予算",null,null,null,null,null,null,null,null,null,null,"vs前年",null,"vs予算",null,"vs前年","vs予算"]
["実績",null,null,{"$f":"IFERROR(B6/B5,0)","v":0},null,null,null,null,null,null,null,{"$f":"J6-F6","v":0},null,{"$f":"J6-H6","v":0},null,{"$f":"IFERROR(J6/F6,0)","v":0},{"$f":"IFERROR(J6/H6,0)","v":0}]
["差異",{"$f":"B6-B5","v":0},null,{"$f":"IFERROR(D6-1,0)","v":-1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"単位："]
["顧客名",null,null,"前年","予算","見込","達成率","実績","当月見込対比",null,null,null,null,"YTD",null,null,null,null,"コメント"]
[null,null,null,null,null,null,null,null,"vs前年",null,"vs予算",null,"vs実績","前年","予算","当月まで","達成率"]
[null,null,null,null,null,null,null,null,"差異","達成率","差異","達成率","達成率",null,null,null,"vs前年","vs予算"]
[null,null,null,null,null,null,{"$f":"IFERROR(F12/E12,0)","v":0},null,{"$f":"F12-D12","v":0},{"$f":"IFERROR(F12/D12,0)","v":0},{"$f":"F12-E12","v":0},{"$f":"IFERROR(F12/E12,0)","v":0},{"$f":"IFERROR(H12/F12,0)","v":0},null,null,null,{"$f":"IFERROR(P12/N12,0)","v":0},{"$f":"IFERROR(P12/O12,0)","v":0}]

{"sheet":"FS商品サマリ","index":3,"n_rows":12,"n_cols":19,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,0,0,3],[1,0,1,3],[3,1,3,2],[3,5,4,6],[3,7,4,8],[3,11,3,14],[3,15,3,16],[4,1,4,2],[4,11,4,12],[4,13,4,14],[3,9,4,10],[5,13,6,14],[5,15,6,15],[5,16,6,16],[6,1,6,2],[8,0,10,2],[8,3,10,3],[8,4,10,4],[8,5,9,5],[8,6,9,6],[8,7,9,7],[5,1,5,2],[5,5,6,6],[5,7,6,8],[5,9,6,10],[5,11,6,12],[10,5,10,6],[11,1,11,2],[8,8,8,12],[8,13,8,17],[8,18,10,18],[9,8,9,9],[9,10,9,11],[9,13,10,13],[9,14,10,14],[9,15,10,15],[9,16,9,17]]}
["ＦＳ事業部",null,null,null,null,null,null,"前年・予算・実績　セールスサマリーレポート",null,null,null,null,null,null,null,null,null,null,"作成日："]
[]
[]
[null,"金額",null,"％",null,"YTD前年",null,"YTD予算",null,"YTD実績",null,"差異",null,null,null,"達成率"]
["予算",null,null,null,null,null,null,null,null,null,null,"vs前年",null,"vs予算",null,"vs前年","vs予算"]
["実績",null,null,{"$f":"IFERROR(B6/B5,0)","v":0},null,null,null,null,null,null,null,{"$f":"J6-F6","v":0},null,{"$f":"J6-H6","v":0},null,{"$f":"IFERROR(J6/F6,0)","v":0},{"$f":"IFERROR(J6/H6,0)","v":0}]
["差異",{"$f":"B6-B5","v":0},null,{"$f":"IFERROR(D6-1,0)","v":-1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"単位：千円"]
["顧客名",null,null,"前年","予算","見込","達成率","実績","当月見込対比",null,null,null,null,"YTD",null,null,null,null,"コメント"]
[null,null,null,null,null,null,null,null,"vs前年",null,"vs予算",null,"vs実績","前年","予算","当月まで","達成率"]
[null,null,null,null,null,null,null,null,"差異","達成率","差異","達成率","達成率",null,null,null,"vs前年","vs予算"]
[null,null,null,null,null,null,{"$f":"IFERROR(F12/E12,0)","v":0},null,{"$f":"F12-D12","v":0},{"$f":"IFERROR(F12/D12,0)","v":0},{"$f":"F12-E12","v":0},{"$f":"IFERROR(F12/E12,0)","v":0},{"$f":"IFERROR(H12/F12,0)","v":0},null,null,null,{"$f":"IFERROR(P12/N12,0)","v":0},{"$f":"IFERROR(P12/O12,0)","v":0}]

{"sheet":"業績管理テトラ納入先別","index":4,"n_rows":3,"n_cols":11,"rows_kept":3,"cut":false,"hidden":false,"merged":[[1,3,2,3],[1,4,1,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[1,0,2,0],[1,1,2,1],[1,2,2,2]]}
["yyyy年　販売予算　ストロー　テトラ"]
["№","納入先グループ","納入先名",null,"mm月",null,null,null,"着地点",null,"実績＋受注残"]
[null,null,null,null,"前年度実績","yyyy年度予算","FCST",null,null,null,"mm/dd"]

{"sheet":"業績管理直取引","index":5,"n_rows":5,"n_cols":12,"rows_kept":5,"cut":false,"hidden":false,"merged":[[1,4,2,4],[1,5,1,7],[3,1,4,1],[3,0,4,0],[3,2,4,2],[1,3,2,3],[3,3,4,3],[1,1,2,1],[1,0,2,0],[1,2,2,2]]}
["yyyy年　販売予算　ストロー　自社"]
["得意先","番号","規格","アイテム",null,"mm月",null,null,null,"着地点",null,"実績＋受注残"]
[null,null,null,null,null,"yyyy年度実績","yyyy年度予算","FCST",null,"yy/mm",null,"yy/mm"]
[null,null,null,null,"合計／数量"]
[null,null,null,null,"合計／金額"]