{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["店名・西暦年","1月","2月","3月","4月","5月","6月","7月","8月","9月","10月","11月","12月"],"not_rendered":{"charts":48,"images":1,"macros":1,"external_links":0,"defined_names":13,"comments":13,"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":"店名・西暦年","index":0,"n_rows":64,"n_cols":18,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,9,2,9],[1,6,2,7],[11,6,16,7]]}
[]
[null,"店舗名","つつじヶ丘","店",null,null,"店舗ごとの\n定休スケジュール",null,null,"天気の種類"]
[]
[null,"対象年",2021,"年",{"$f":"DATE(年,1,1)","v":44197},null,1,"定休",null,"晴れ"]
[null,null,null,null,null,null,{"$f":"G4+1","v":2},"出勤",null,"くもり",null,null,null,null,"定休","休日","つつじヶ丘",2008]
[null,null,null,null,null,null,3,"出勤",null,"雨",null,null,null,null,"出勤","休日診療","矢野口",2009]
[null,null,null,null,null,null,4,"出勤",null,"晴れ→くもり",null,null,null,null,null,null,"神岡本町",2010]
[null,null,null,null,null,null,5,"出勤",null,"晴れ→雨",null,null,null,null,null,null,"高輪",2011]
[null,null,null,null,null,null,6,"出勤",null,"くもり→晴れ",null,null,null,null,null,null,"向陽台",2012]
[null,null,null,null,null,null,7,"出勤",null,"くもり→雨",null,null,null,null,null,null,"永山",2013]
[null,null,null,null,null,null,null,null,null,"雨→晴れ",null,null,null,null,null,null,"大丸",2014]
[null,null,null,null,null,"※","その月だけの休日や休日診療の予定は各月の「定休・祝日」欄の下段の『店舗別休日』欄に入力して下さい。",null,null,"雨→くもり",null,null,null,null,null,null,"調布南口",2015]
[null,null,null,null,null,null,null,null,null,"雪",null,null,null,null,null,null,"白金高輪",2016]
[null,null,null,null,null,null,null,null,null,"雷",null,null,null,null,null,null,"薬局ネクストファーマシー",2017]
[null,null,null,null,null,null,null,null,null,"台風",null,null,null,null,null,null,"東つつじヶ丘",2018]
[null,null,null,null,null,null,null,null,null,"雹",null,null,null,null,null,null,"新店①",2019]
[null,null,null,null,null,null,null,null,null,"雪→晴れ",null,null,null,null,null,null,"新店②",2020]
[null,null,null,null,null,null,null,null,null,"晴れ→雪",null,null,null,null,null,null,"新店③",2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"新店④",2022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032]
[null,"～2006","2007"]
[null,null,null,"月","日","何週","曜日","春分・秋分",null,"関数で作る祝日","祝日",null,"Work(当月1日の曜日）"]
[null,null,"元日",1,1,null,null,null,null,{"$f":"IF(AND(F32=\"\",H32=\"\"),DATE(年,D32,E32),IF(F32<>\"\",DATE(年,D32,IF(M32<=2,3-M32+(F32-1)*7,3-M32+(F32-0)*7)),DATE(年,D32,INT(E32+H32*(年-1980)-INT((年-1980)/4)))))","v":"2021-01-01"},{"$f":"C32","v":"元日"},null,{"$f":"IF(F32<>\"\",WEEKDAY(DATE(年,D32,1)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(WEEKDAY(J32+1)=2,J32+1,J32)","v":"2021-01-01"},{"$f":"IF(AND(J33<>J32,WEEKDAY(J33)=2),\"振替休日\",\"\")","v":""},null,""]
[null,null,"成人の日",1,null,2,"月曜日",null,null,{"$f":"IF(AND(F34=\"\",H34=\"\"),DATE(年,D34,E34),IF(F34<>\"\",DATE(年,D34,IF(M34<=2,3-M34+(F34-1)*7,3-M34+(F34-0)*7)),DATE(年,D34,INT(E34+H34*(年-1980)-INT((年-1980)/4)))))","v":"2021-01-11"},{"$f":"C34","v":"成人の日"},null,6]
[null,null,"建国記念の日",2,11,null,null,null,null,{"$f":"IF(AND(F35=\"\",H35=\"\"),DATE(年,D35,E35),IF(F35<>\"\",DATE(年,D35,IF(M35<=2,3-M35+(F35-1)*7,3-M35+(F35-0)*7)),DATE(年,D35,INT(E35+H35*(年-1980)-INT((年-1980)/4)))))","v":"2021-02-11"},{"$f":"C35","v":"建国記念の日"},null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(WEEKDAY(J35+1)=2,J35+1,J35)","v":"2021-02-11"},{"$f":"IF(AND(J36<>J35,WEEKDAY(J36)=2),\"振替休日\",\"\")","v":""},null,""]
[null,null,"天皇誕生日",2,23,null,null,null,null,{"$f":"IF(AND(F37=\"\",H37=\"\"),DATE(年,D37,E37),IF(F37<>\"\",DATE(年,D37,IF(M37<=2,3-M37+(F37-1)*7,3-M37+(F37-0)*7)),DATE(年,D37,INT(E37+H37*(年-1980)-INT((年-1980)/4)))))","v":"2021-02-23"},{"$f":"C37","v":"天皇誕生日"},null,{"$f":"IF(F37<>\"\",WEEKDAY(DATE(年,D37,1)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(WEEKDAY(J37+1)=2,J37+1,J37)","v":"2021-02-23"},{"$f":"IF(AND(J38<>J37,WEEKDAY(J38)=2),\"振替休日\",\"\")","v":""},null,{"$f":"IF(F38<>\"\",WEEKDAY(DATE(年,D38,1)),\"\")","v":""}]
[null,null,"春分の日",3,20.8431,null,null,0.24219399999999999,null,{"$f":"IF(AND(F39=\"\",H39=\"\"),DATE(年,D39,E39),IF(F39<>\"\",DATE(年,D39,IF(M39<=2,3-M39+(F39-1)*7,3-M39+(F39-0)*7)),DATE(年,D39,INT(E39+H39*(年-1980)-INT((年-1980)/4)))))","v":"2021-03-20"},{"$f":"C39","v":"春分の日"},null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(WEEKDAY(J39+1)=2,J39+1,J39)","v":"2021-03-20"},{"$f":"IF(AND(J40<>J39,WEEKDAY(J40)=2),\"振替休日\",\"\")","v":""},null,""]
[null,"みどりの日","昭和の日",4,29,null,null,null,null,{"$f":"IF(AND(F41=\"\",H41=\"\"),DATE(年,D41,E41),IF(F41<>\"\",DATE(年,D41,IF(M41<=2,3-M41+(F41-1)*7,3-M41+(F41-0)*7)),DATE(年,D41,INT(E41+H41*(年-1980)-INT((年-1980)/4)))))","v":"2021-04-29"},{"$f":"C41","v":"昭和の日"},null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(WEEKDAY(J41+1)=2,J41+1,J41)","v":"2021-04-29"},{"$f":"IF(AND(J42<>J41,WEEKDAY(J42)=2),\"振替休日\",\"\")","v":""},null,""]
[null,null,"憲法記念日",5,3,null,null,null,null,{"$f":"IF(AND(F43=\"\",H43=\"\"),DATE(年,D43,E43),IF(F43<>\"\",DATE(年,D43,IF(M43<=2,3-M43+(F43-1)*7,3-M43+(F43-0)*7)),DATE(年,D43,INT(E43+H43*(年-1980)-INT((年-1980)/4)))))","v":"2021-05-03"},{"$f":"C43","v":"憲法記念日"},null,""]
[null,"国民の祝日","みどりの日",5,4,null,null,null,null,{"$f":"IF(AND(F44=\"\",H44=\"\"),DATE(年,D44,E44),IF(F44<>\"\",DATE(年,D44,IF(M44<=2,3-M44+(F44-1)*7,3-M44+(F44-0)*7)),DATE(年,D44,INT(E44+H44*(年-1980)-INT((年-1980)/4)))))","v":"2021-05-04"},{"$f":"C44","v":"みどりの日"},null,""]
[null,null,"こどもの日",5,5,null,null,null,null,{"$f":"IF(AND(F45=\"\",H45=\"\"),DATE(年,D45,E45),IF(F45<>\"\",DATE(年,D45,IF(M45<=2,3-M45+(F45-1)*7,3-M45+(F45-0)*7)),DATE(年,D45,INT(E45+H45*(年-1980)-INT((年-1980)/4)))))","v":"2021-05-05"},{"$f":"C45","v":"こどもの日"},null,""]
[null,null,null,null,null,null,null,null,"3連休用→",{"$f":"IF(OR(WEEKDAY(J43)=1,WEEKDAY(J44)=1,WEEKDAY(J45)=1),J45+1,J45)","v":"2021-05-05"},{"$f":"IF(J46<>J45,\"振替休日\",\"\")","v":""}]
[null,null,"海の日",7,22,null,null,null,null,{"$f":"IF(AND(F47=\"\",H47=\"\"),DATE(年,D47,E47),IF(F47<>\"\",DATE(年,D47,IF(M47<=2,3-M47+(F47-1)*7,3-M47+(F47-0)*7)),DATE(年,D47,INT(E47+H47*(年-1980)-INT((年-1980)/4)))))","v":"2021-07-22"},{"$f":"C47","v":"海の日"},null,""]
[null,null,"山の日",8,8,null,null,null,null,{"$f":"IF(AND(F48=\"\",H48=\"\"),DATE(年,D48,E48),IF(F48<>\"\",DATE(年,D48,IF(M48<=2,3-M48+(F48-1)*7,3-M48+(F48-0)*7)),DATE(年,D48,INT(E48+H48*(年-1980)-INT((年-1980)/4)))))","v":"2021-08-08"},{"$f":"C48","v":"山の日"},null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(WEEKDAY(J48+1)=2,J48+1,J48)","v":"2021-08-09"},{"$f":"IF(AND(J49<>J48,WEEKDAY(J49)=2),\"振替休日\",\"\")","v":"振替休日"}]
[null,null,"敬老の日",9,15,3,"月曜日",null,null,{"$f":"DATE(年,9,IF(WEEKDAY(DATE(年,9,1))<=2,17-WEEKDAY(DATE(年,9,1)),17+7-WEEKDAY(DATE(年,9,1))))","v":"2021-09-20"},{"$f":"C50","v":"敬老の日"},null,4]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J50+1=J52-1,J52-1,J50)","v":"2021-09-20"},{"$f":"IF(J51<>J50,\"国民の休日\",\"\")","v":""},null,""]
[null,null,"秋分の日",9,23.248799999999999,null,null,0.24219399999999999,null,{"$f":"IF(AND(F52=\"\",H52=\"\"),DATE(年,D52,E52),IF(F52<>\"\",DATE(年,D52,IF(M52<=2,3-M52+(F52-1)*7,3-M52+(F52-0)*7)),DATE(年,D52,INT(E52+H52*(年-1980)-INT((年-1980)/4)))))","v":"2021-09-23"},{"$f":"C52","v":"秋分の日"},null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(WEEKDAY(J52+1)=2,J52+1,J52)","v":"2021-09-23"},{"$f":"IF(AND(J53<>J52,WEEKDAY(J53)=2),\"振替休日\",\"\")","v":""},null,""]
[null,"体育の日","スポーツの日",7,23,null,null,null,null,{"$f":"IF(AND(F54=\"\",H54=\"\"),DATE(年,D54,E54),IF(F54<>\"\",DATE(年,D54,IF(M54<=2,3-M54+(F54-1)*7,3-M54+(F54-0)*7)),DATE(年,D54,INT(E54+H54*(年-1980)-INT((年-1980)/4)))))","v":"2021-07-23"},{"$f":"C54","v":"スポーツの日"},null,""]
[null,null,"文化の日",11,3,null,null,null,null,{"$f":"IF(AND(F55=\"\",H55=\"\"),DATE(年,D55,E55),IF(F55<>\"\",DATE(年,D55,IF(M55<=2,3-M55+(F55-1)*7,3-M55+(F55-0)*7)),DATE(年,D55,INT(E55+H55*(年-1980)-INT((年-1980)/4)))))","v":"2021-11-03"},{"$f":"C55","v":"文化の日"},null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(WEEKDAY(J55+1)=2,J55+1,J55)","v":"2021-11-03"},{"$f":"IF(AND(J56<>J55,WEEKDAY(J56)=2),\"振替休日\",\"\")","v":""},null,""]
[null,null,"勤労感謝の日",11,23,null,null,null,null,{"$f":"IF(AND(F57=\"\",H57=\"\"),DATE(年,D57,E57),IF(F57<>\"\",DATE(年,D57,IF(M57<=2,3-M57+(F57-1)*7,3-M57+(F57-0)*7)),DATE(年,D57,INT(E57+H57*(年-1980)-INT((年-1980)/4)))))","v":"2021-11-23"},{"$f":"C57","v":"勤労感謝の日"},null,""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(WEEKDAY(J57+1)=2,J57+1,J57)","v":"2021-11-23"},{"$f":"IF(AND(J58<>J57,WEEKDAY(J58)=2),\"振替休日\",\"\")","v":""},null,""]
[]
[]
[null,"2021年以降に戻すもの"]
[null,null,"海の日",7,null,3,"月曜日",null,null,{"$f":"DATE(年,7,IF(WEEKDAY(DATE(年,7,1))<=2,17-WEEKDAY(DATE(年,7,1)),17+7-WEEKDAY(DATE(年,7,1))))","v":"2021-07-19"},{"$f":"C62","v":"海の日"}]
[null,null,"山の日",8,11,null,null,null,null,{"$f":"IF(AND(F63=\"\",H63=\"\"),DATE(年,D63,E63),IF(F63<>\"\",DATE(年,D63,IF(M63<=2,3-M63+(F63-1)*7,3-M63+(F63-0)*7)),DATE(年,D63,INT(E63+H63*(年-1980)-INT((年-1980)/4)))))","v":"2021-08-11"},{"$f":"C63","v":"山の日"}]
[null,"体育の日","スポーツの日",10,null,2,"月曜日",null,null,{"$f":"IF(AND(F64=\"\",H64=\"\"),DATE(年,D64,E64),IF(F64<>\"\",DATE(年,D64,IF(M64<=2,3-M64+(F64-1)*7,3-M64+(F64-0)*7)),DATE(年,D64,INT(E64+H64*(年-1980)-INT((年-1980)/4)))))","v":"2021-10-10"},{"$f":"C64","v":"スポーツの日"}]

{"sheet":"1月","index":1,"n_rows":97,"n_cols":33,"rows_kept":97,"cut":false,"hidden":false,"merged":[[37,18,37,23],[38,21,38,22],[39,18,39,20],[39,21,39,22],[38,18,38,20],[44,18,44,23],[42,21,42,22],[40,21,40,22],[40,18,40,20],[52,12,52,13],[41,18,41,20],[41,21,41,22],[42,18,42,20],[52,14,52,15],[50,21,50,22],[51,12,51,13],[51,21,51,22],[51,18,51,20],[50,18,50,20],[51,14,51,15],[49,12,49,13],[50,12,50,13],[50,14,50,15],[48,18,48,20],[49,21,49,22],[49,14,49,15],[49,18,49,20],[45,18,45,20],[45,21,45,22],[47,18,47,20],[47,21,47,22],[48,21,48,22],[46,21,46,22],[48,12,48,13],[48,14,48,15],[47,14,47,15],[42,14,42,15],[43,14,43,15],[45,14,45,15],[44,14,44,15],[47,6,47,8],[47,12,47,13],[43,12,43,13],[45,6,45,8],[43,6,43,8],[41,14,41,15],[45,12,45,13],[41,2,41,3],[46,18,46,20],[46,14,46,15],[42,12,42,13],[44,12,44,13],[41,12,41,13],[46,6,46,8],[46,12,46,13],[46,9,46,10],[41,6,41,8],[46,2,46,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[42,2,42,3],[49,6,49,8],[48,6,48,8],[52,6,52,8],[50,6,50,8],[51,6,51,8],[38,9,38,10],[47,9,47,10],[40,9,40,10],[51,9,51,10],[41,9,41,10],[48,9,48,10],[52,9,52,10],[44,9,44,10],[49,9,49,10],[39,9,39,10],[50,9,50,10],[42,6,42,8],[42,9,42,10],[44,6,44,8],[45,9,45,10],[43,9,43,10],[55,2,55,3],[51,2,51,3],[52,2,52,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[54,2,54,3],[50,2,50,3],[53,2,53,3],[0,6,0,7],[38,2,38,3],[39,2,39,3],[40,2,40,3],[38,6,38,8],[39,6,39,8],[40,6,40,8],[37,6,37,16],[39,12,39,13],[38,12,38,13],[38,14,38,15],[40,12,40,13],[40,14,40,15],[39,14,39,15],[57,6,57,8],[55,9,55,10],[57,9,57,10],[53,6,53,8],[56,6,56,8],[56,9,56,10],[54,6,54,8],[54,9,54,10],[53,14,53,15],[53,12,53,13],[55,12,55,13],[54,12,54,13],[54,14,54,15],[53,9,53,10],[57,12,57,13],[57,14,57,15],[55,14,55,15],[56,12,56,13],[56,14,56,15],[55,6,55,8]]}
[null,{"$f":"CONCATENATE(\"店舗：\",店名・西暦年!$C$2)","v":"店舗：つつじヶ丘"},{"$f":"年","v":2021},"年",1,"月",{"$f":"C2","v":44197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※列末に次月の日が表示される場合、データを入力しないでください。"]
[null,"日   付",{"$f":"DATE(C1,$E$1,1)","v":"2021-01-01"},{"$f":"C2+1","v":"2021-01-02"},"2021-01-03","2021-01-04","2021-01-05","2021-01-06","2021-01-07","2021-01-08","2021-01-09","2021-01-10","2021-01-11","2021-01-12","2021-01-13","2021-01-14","2021-01-15","2021-01-16","2021-01-17","2021-01-18","2021-01-19","2021-01-20","2021-01-21","2021-01-22","2021-01-23","2021-01-24","2021-01-25","2021-01-26","2021-01-27","2021-01-28",{"$f":"IF(AD2=\"\",\"\",IF(MONTH(AD2+1)=$E$1,AD2+1,\"\"))","v":"2021-01-29"},{"$f":"IF(AE2=\"\",\"\",IF(MONTH(AE2+1)=$E$1,AE2+1,\"\"))","v":"2021-01-30"},{"$f":"IF(AF2=\"\",\"\",IF(MONTH(AF2+1)=$E$1,AF2+1,\"\"))","v":"2021-01-31"}]
[null,"(曜日)",{"$f":"IF(C2=\"\",\"\",C2)","v":44197},{"$f":"IF(D2=\"\",\"\",D2)","v":44198},44199,44200,44201,44202,44203,44204,44205,44206,44207,44208,44209,44210,44211,44212,44213,44214,44215,44216,44217,44218,44219,44220,44221,44222,44223,44224,44225,44226,44227]
[null,"（定休 ・ 祝日）",{"$f":"IF(C2=\"\",\"\",IF(ISERROR(VLOOKUP(C2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(C2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(D2=\"\",\"\",IF(ISERROR(VLOOKUP(D2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(D2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(E2=\"\",\"\",IF(ISERROR(VLOOKUP(E2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(E2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(F2=\"\",\"\",IF(ISERROR(VLOOKUP(F2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(F2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(G2=\"\",\"\",IF(ISERROR(VLOOKUP(G2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(G2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(H2=\"\",\"\",IF(ISERROR(VLOOKUP(H2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(H2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(I2=\"\",\"\",IF(ISERROR(VLOOKUP(I2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(I2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(J2=\"\",\"\",IF(ISERROR(VLOOKUP(J2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(J2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(K2=\"\",\"\",IF(ISERROR(VLOOKUP(K2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(K2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(L2=\"\",\"\",IF(ISERROR(VLOOKUP(L2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(L2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(M2=\"\",\"\",IF(ISERROR(VLOOKUP(M2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(M2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(N2=\"\",\"\",IF(ISERROR(VLOOKUP(N2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(N2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(O2=\"\",\"\",IF(ISERROR(VLOOKUP(O2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(O2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(P2=\"\",\"\",IF(ISERROR(VLOOKUP(P2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(P2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Q2=\"\",\"\",IF(ISERROR(VLOOKUP(Q2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Q2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(R2=\"\",\"\",IF(ISERROR(VLOOKUP(R2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(R2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(S2=\"\",\"\",IF(ISERROR(VLOOKUP(S2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(S2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(T2=\"\",\"\",IF(ISERROR(VLOOKUP(T2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(T2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(U2=\"\",\"\",IF(ISERROR(VLOOKUP(U2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(U2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(V2=\"\",\"\",IF(ISERROR(VLOOKUP(V2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(V2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(W2=\"\",\"\",IF(ISERROR(VLOOKUP(W2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(W2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(X2=\"\",\"\",IF(ISERROR(VLOOKUP(X2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(X2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Y2=\"\",\"\",IF(ISERROR(VLOOKUP(Y2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Y2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Z2=\"\",\"\",IF(ISERROR(VLOOKUP(Z2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Z2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(AA2=\"\",\"\",IF(ISERROR(VLOOKUP(AA2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AA2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AB2=\"\",\"\",IF(ISERROR(VLOOKUP(AB2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AB2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AC2=\"\",\"\",IF(ISERROR(VLOOKUP(AC2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AC2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AD2=\"\",\"\",IF(ISERROR(VLOOKUP(AD2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AD2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AE2=\"\",\"\",IF(ISERROR(VLOOKUP(AE2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AE2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AF2=\"\",\"\",IF(ISERROR(VLOOKUP(AF2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AF2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AG2=\"\",\"\",IF(ISERROR(VLOOKUP(AG2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AG2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"}]
[null,"（店舗別休日）"]
[null,"天気"]
[null,"薬剤師数（社員）"]
[null,"薬剤師数（パート）"]
[null,"事務員数"]
[null,"処方箋枚数"]
[null,"保険点数／１日受付合計"]
[null,"レセコン入金額／調剤窓口負担分"]
[null,"未収金"]
[null,"過領収"]
[null,"本日外入金"]
[null,"返金"]
[null,"本日の調剤収入",{"$f":"IF(SUM(C12:C16)>0,C12-C13+C14+C15-C16,\"\")","v":""},"","","","","","","",{"$f":"IF(SUM(K12:K16)>0,K12-K13+K14+K15-K16,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(AE12:AE16)>0,AE12-AE13+AE14+AE15-AE16,\"\")","v":""},{"$f":"IF(SUM(AF12:AF16)>0,AF12-AF13+AF14+AF15-AF16,\"\")","v":""},{"$f":"IF(SUM(AG12:AG16)>0,AG12-AG13+AG14+AG15-AG16,\"\")","v":""}]
[null,"保険請求報酬金額",{"$f":"IF(C11=\"\",\"\",IF(C12=\"\",C11*10,C11*10-C12))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"調剤医薬品仕入金額（卸経由）・税抜"]
[null,"調剤医薬品仕入金額（卸経由）・税込"]
[null,"調剤医薬品仕入分薬価（卸経由分）・非課税"]
[null,"調剤医薬品仕入分薬価（他店から移動）・非課税"]
[null,"調剤医薬品仕入金額（他店から移動）・税抜"]
[null,"調剤医薬品仕入金額（他店から移動）・税込"]
[null,"ＯＴＣ売上（消費税）"]
[null,"ＯＴＣ売上（税込）"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税込",{"$f":"IF(C27=\"\",\"\",IF(C27=0,0,ROUND(C27*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金額（卸経由）・税込"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税込",{"$f":"IF(C31=\"\",\"\",IF(C31=0,0,ROUND(C31*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税込"]
[]
[]
[]
[null,"店舗月間営業実績",null,null,null,null,"　　調剤医薬品 　　　　　　　　　　　／　　　　　　　　　OTC商品",null,null,null,null,null,null,null,null,null,null,null,"　　　店舗月間諸経費一覧"]
[null,"【営業日】日数",{"$f":"COUNTA(C10:AG10)","v":0},null,{"$f":"IF($C$39=0,\"日\",CONCATENATE(\"日  (休業日数\",TEXT($G$95-$C$39,0),\"日）\"))","v":"日"},null,"【仕入】卸経由",null,null,null,null,"円 税抜",null,null,{"$f":"SUM($C29:$AG29)","v":0},null,"円 税抜",null,"【家賃】",null,null,0,null,"円"]
[null,"【処方箋】受付総数",{"$f":"SUM(C10:AG10)","v":0},null,"枚",null,null,null,null,null,null,"円 税込",null,null,{"$f":"SUM($C30:$AG30)","v":0},null,"円 税込",null,"【人件費】",null,null,0,null,"円"]
[null,"　　　　　　平均枚数",{"$f":"IF($C$39=0,0,C40/$C$39)","v":0},null,"枚/日",null,"　　　　社内店舗から移動",null,null,{"$f":"SUM($C23:$AG23)","v":0},null,"円 税抜",null,null,{"$f":"SUM($C33:$AG33)","v":0},null,"円 税抜",null,"【光熱費】",null,null,0,null,"円"]
[null,"【スタッフ平均】薬剤師（社員)",{"$f":"IF($C$39=0,0,SUM(C7:AG7)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J41=0,0,ROUND(J41*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O41=0,0,ROUND(O41*1.05,1))","v":0},null,"円 税込",null,"【通信】",null,null,0,null,"円"]
[null,"　　　　　　　　 　薬剤師（パート)",{"$f":"IF($C$39=0,0,SUM(C8:AG8)/$C$39)","v":0},null,"人/日",null,"【卸売】社内他店へ移動",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"【他・諸経費】",null,null,0,null,"円"]
[null,"　　　　　　　　　 事務員",{"$f":"IF($C$39=0,0,SUM(C9:AG9)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J43=0,0,ROUND(J43*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O43=0,0,ROUND(O43*1.05,1))","v":0},null,"円 税込"]
[null,"　　　　　　　　　 スタッフ",{"$f":"SUM(C42:D44)","v":0},null,"人/日",null,"【仕入商品薬価】",null,null,{"$f":"SUM($C21:$AG21)+SUM($C22:$AG22)","v":0},null,"円非課税","【仕入商品売値】",null,{"$f":"SUM($C27:$AG27)+SUM($C31:$AG31)","v":0},null,"円 税抜",null,"月間営業収支総計"]
[null,"【点　数】保険点数合計（社保国保合計）",{"$f":"SUM($C11:$AG11)","v":0},null,"点/月",null,null,null,null,"(空欄)",null,"円 税込",null,null,{"$f":"IF(O45=0,0,ROUND(O45*1.05,1))","v":0},null,"円 税込",null,"【収入】調剤報酬（10割）",null,null,{"$f":"C52+C53","v":0},null,"円 見込"]
[null,"　　　　 　調剤窓口負担分",{"$f":"SUM($C12:$AG12)/10","v":0},null,"点/月",null,"【値引率】税別計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J39+J41-J43)/J$45)*100  )","v":0},null,"％","【利益率】",null,{"$f":"IF(O45=0, 0, (1-(O39+O41-O43)/O45)*100  )","v":0},null,"％",null,"　　　　 OTC",null,null,{"$f":"O50","v":0},null,"円"]
[null,"【金　銭】未収金",{"$f":"SUM($C13:$AG13)","v":0},null,"円/月",null,"　　　　　　　　　　　税込計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J40+J42-J44)/J$45)*100  )","v":0},null,"％",null,null,{"$f":"IF(O46=0, 0, (1-(O40+O42-O44)/O46)*100  )","v":0},null,"％",null,"　　　　雑収入",null,null,0,null,"円"]
[null,"　　　　　過領収",{"$f":"SUM(C14:AG14)","v":0},null,"円/月",null,"【販売・使用額】",null,null,0,null,"円 税抜","【売上】",null,{"$f":"SUM($C26:$AG26)-SUM($C25:$AG25)","v":0},null,"円 税抜",null,"【支払】仕入商品代",null,null,{"$f":"J40+O40+J42+O42-J44-O44","v":0},null,"円"]
[null,"　　　　　本日外入金",{"$f":"SUM(C15:AG15)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J49=0,0,ROUND(J49*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"SUM($C26:$AG26)","v":0},null,"円 税込",null,"　　　　諸経費",null,null,{"$f":"SUM(V39:W43)","v":0},null,"円"]
[null,"　　　　　返金",{"$f":"SUM(C16:AG16)","v":0},null,"円/月",null,"【販売・使用商品薬価】",null,null,0,null,"円 税抜","【売上商品定価】",null,null,null,"円 税抜",null,"【利益】税込",null,null,{"$f":"SUM(V46:V48)-SUM(V49:V50)","v":0},null,"円"]
[null,"　　　　　調剤収入合計（窓口支払額）",{"$f":"SUM(C17:AG17)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J51=0,0,ROUND(J51*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O51=0,0,ROUND(O51*1.05,1))","v":0},null,"円 税込",null,"【利益率/粗利益】",null,null,{"$f":"IF(SUM(V46:V48)=0,0,V51/SUM(V46:V48)*100)","v":0},null,"％"]
[null,"　　　　　保険請求金額合計（レセプト請求）",{"$f":"SUM(C18:AG18)","v":0},null,"円/月",null,"【在庫商品金額 】",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"※上段枠『店舗休日』から『保険請求報酬金額』までの１４項目（水色塗りつぶしの欄）を営業日毎に入力して下さい。"]
[null,"　　　　　保険請求分内薬剤売上額（税別）",null,null,"円/月",null,null,null,null,{"$f":"IF(J53=0,0,ROUND(J53*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O53=0,0,ROUND(O53*1.05,1))","v":0},null,"円 税込",null,"※下段枠『調剤仕入合計（税抜）』（水色塗りつぶしの欄）は、翌月初旬に合計を入力して下さい。"]
[null,"　　　　　調剤仕入（税抜）合計",{"$f":"J39+J41-J43","v":0},null,"円/月",null,"【商品消化率】当月循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月末に翌月の日付が表示される場合、データは入力しなで下さい。"]
[null,"【仕入％】調剤収入に対する仕入割合",{"$f":"IF(C52+C53=0,0,C55/(C52+C53))*100","v":0},null,"％",null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※休業日の処方箋枚数は空白にして下さい。（その枠で営業日をカウントしている為）"]
[null,null,null,null,null,null,"　　　　　　　　　総合循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月間営業記録は自動計算されます。"]
[null,null,null,null,null,null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※翌月１０日までに本部事務所へメールして下さい。"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"[Work]"]
[null,null,{"$f":"IF(店名・西暦年!P5=\"\",\"\",店名・西暦年!P5)","v":"休日"},{"$f":"IF(店名・西暦年!J3=\"\",\"\",店名・西暦年!J3)","v":""},28]
[null,null,{"$f":"IF(店名・西暦年!P6=\"\",\"\",店名・西暦年!P6)","v":"休日診療"},{"$f":"IF(店名・西暦年!J4=\"\",\"\",店名・西暦年!J4)","v":"晴れ"},29]
[null,null,{"$f":"IF(店名・西暦年!P7=\"\",\"\",店名・西暦年!P7)","v":""},{"$f":"IF(店名・西暦年!J5=\"\",\"\",店名・西暦年!J5)","v":"くもり"},30]
[null,null,null,{"$f":"IF(店名・西暦年!J6=\"\",\"\",店名・西暦年!J6)","v":"雨"},31]
[null,null,null,{"$f":"IF(店名・西暦年!J7=\"\",\"\",店名・西暦年!J7)","v":"晴れ→くもり"}]
[null,null,null,{"$f":"IF(店名・西暦年!J8=\"\",\"\",店名・西暦年!J8)","v":"晴れ→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J9=\"\",\"\",店名・西暦年!J9)","v":"くもり→晴れ"}]
[null,null,null,{"$f":"IF(店名・西暦年!J10=\"\",\"\",店名・西暦年!J10)","v":"くもり→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J11=\"\",\"\",店名・西暦年!J11)","v":"雨→晴れ"},null,{"$f":"IF(AD2=\"\",\"\",AD2)","v":"2021-01-28"}]
[null,null,null,{"$f":"IF(店名・西暦年!J12=\"\",\"\",店名・西暦年!J12)","v":"雨→くもり"},null,{"$f":"IF(AE2=\"\",\"\",AE2)","v":"2021-01-29"}]
[null,null,null,{"$f":"IF(店名・西暦年!J13=\"\",\"\",店名・西暦年!J13)","v":"雪"},null,{"$f":"IF(AF2=\"\",\"\",AF2)","v":"2021-01-30"}]
[null,null,null,{"$f":"IF(店名・西暦年!J14=\"\",\"\",店名・西暦年!J14)","v":"雷"},null,{"$f":"IF(AG2=\"\",\"\",AG2)","v":"2021-01-31"}]
[null,null,null,{"$f":"IF(店名・西暦年!J15=\"\",\"\",店名・西暦年!J15)","v":"台風"}]
[null,null,null,{"$f":"IF(店名・西暦年!J16=\"\",\"\",店名・西暦年!J16)","v":"雹"}]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,"当月末日"]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,{"$f":"IF(F89=\"\",28,IF(F90=\"\",29,IF(F91=\"\",30,31)))","v":31}]
[null,null,null,{"$f":"IF(店名・西暦年!J18=\"\",\"\",店名・西暦年!J18)","v":"晴れ→雪"}]
[null,null,null,{"$f":"IF(店名・西暦年!J19=\"\",\"\",店名・西暦年!J19)","v":""}]

{"sheet":"2月","index":2,"n_rows":97,"n_cols":33,"rows_kept":97,"cut":false,"hidden":false,"merged":[[57,12,57,13],[57,14,57,15],[55,14,55,15],[53,14,53,15],[53,12,53,13],[55,12,55,13],[54,12,54,13],[54,14,54,15],[56,12,56,13],[56,14,56,15],[57,6,57,8],[55,9,55,10],[57,9,57,10],[53,6,53,8],[56,6,56,8],[56,9,56,10],[55,6,55,8],[54,6,54,8],[54,9,54,10],[53,9,53,10],[41,9,41,10],[39,9,39,10],[42,9,42,10],[0,6,0,7],[40,14,40,15],[39,14,39,15],[45,12,45,13],[43,12,43,13],[43,14,43,15],[45,14,45,15],[44,14,44,15],[42,12,42,13],[44,12,44,13],[41,12,41,13],[41,14,41,15],[43,9,43,10],[38,2,38,3],[39,2,39,3],[40,2,40,3],[38,6,38,8],[39,6,39,8],[40,6,40,8],[37,6,37,16],[39,12,39,13],[38,14,38,15],[38,12,38,13],[40,12,40,13],[38,9,38,10],[40,9,40,10],[55,2,55,3],[51,2,51,3],[52,2,52,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[54,2,54,3],[50,2,50,3],[53,2,53,3],[44,2,44,3],[45,2,45,3],[41,2,41,3],[47,6,47,8],[45,6,45,8],[46,2,46,3],[46,6,46,8],[41,6,41,8],[43,2,43,3],[42,2,42,3],[43,6,43,8],[42,6,42,8],[44,6,44,8],[48,6,48,8],[48,9,48,10],[52,9,52,10],[44,9,44,10],[49,9,49,10],[46,9,46,10],[50,9,50,10],[51,9,51,10],[47,9,47,10],[45,9,45,10],[52,6,52,8],[50,6,50,8],[51,6,51,8],[49,6,49,8],[51,12,51,13],[51,21,51,22],[51,18,51,20],[50,18,50,20],[51,14,51,15],[52,14,52,15],[50,21,50,22],[42,14,42,15],[49,21,49,22],[45,21,45,22],[48,21,48,22],[46,12,46,13],[49,12,49,13],[52,12,52,13],[50,14,50,15],[50,12,50,13],[46,18,46,20],[47,18,47,20],[47,21,47,22],[49,14,49,15],[46,14,46,15],[48,12,48,13],[48,18,48,20],[49,18,49,20],[46,21,46,22],[48,14,48,15],[47,14,47,15],[47,12,47,13],[37,18,37,23],[38,21,38,22],[39,18,39,20],[39,21,39,22],[38,18,38,20],[40,18,40,20],[40,21,40,22],[45,18,45,20],[41,18,41,20],[41,21,41,22],[42,18,42,20],[44,18,44,23],[42,21,42,22]]}
[null,{"$f":"CONCATENATE(\"店舗：\",店名・西暦年!$C$2)","v":"店舗：つつじヶ丘"},{"$f":"年","v":2021},"年",2,"月",{"$f":"C2","v":44228},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※列末に次月の日が表示される場合、データを入力しないでください。"]
[null,"日   付",{"$f":"DATE(C1,$E$1,1)","v":"2021-02-01"},{"$f":"C2+1","v":"2021-02-02"},"2021-02-03","2021-02-04","2021-02-05","2021-02-06","2021-02-07","2021-02-08","2021-02-09","2021-02-10","2021-02-11","2021-02-12","2021-02-13","2021-02-14","2021-02-15","2021-02-16","2021-02-17","2021-02-18","2021-02-19","2021-02-20","2021-02-21","2021-02-22","2021-02-23","2021-02-24","2021-02-25","2021-02-26","2021-02-27","2021-02-28",{"$f":"IF(AD2=\"\",\"\",IF(MONTH(AD2+1)=$E$1,AD2+1,\"\"))","v":""},{"$f":"IF(AE2=\"\",\"\",IF(MONTH(AE2+1)=$E$1,AE2+1,\"\"))","v":""},{"$f":"IF(AF2=\"\",\"\",IF(MONTH(AF2+1)=$E$1,AF2+1,\"\"))","v":""}]
[null,"(曜日)",{"$f":"IF(C2=\"\",\"\",C2)","v":44228},44229,44230,44231,44232,44233,44234,44235,44236,44237,44238,44239,44240,44241,44242,44243,44244,44245,44246,44247,44248,44249,44250,44251,44252,44253,44254,44255,"","",""]
[null,"（定休 ・ 祝日）",{"$f":"IF(C2=\"\",\"\",IF(ISERROR(VLOOKUP(C2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(C2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(D2=\"\",\"\",IF(ISERROR(VLOOKUP(D2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(D2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(E2=\"\",\"\",IF(ISERROR(VLOOKUP(E2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(E2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(F2=\"\",\"\",IF(ISERROR(VLOOKUP(F2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(F2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(G2=\"\",\"\",IF(ISERROR(VLOOKUP(G2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(G2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(H2=\"\",\"\",IF(ISERROR(VLOOKUP(H2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(H2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(I2=\"\",\"\",IF(ISERROR(VLOOKUP(I2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(I2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(J2=\"\",\"\",IF(ISERROR(VLOOKUP(J2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(J2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(K2=\"\",\"\",IF(ISERROR(VLOOKUP(K2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(K2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(L2=\"\",\"\",IF(ISERROR(VLOOKUP(L2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(L2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(M2=\"\",\"\",IF(ISERROR(VLOOKUP(M2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(M2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(N2=\"\",\"\",IF(ISERROR(VLOOKUP(N2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(N2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(O2=\"\",\"\",IF(ISERROR(VLOOKUP(O2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(O2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(P2=\"\",\"\",IF(ISERROR(VLOOKUP(P2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(P2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(Q2=\"\",\"\",IF(ISERROR(VLOOKUP(Q2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Q2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(R2=\"\",\"\",IF(ISERROR(VLOOKUP(R2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(R2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(S2=\"\",\"\",IF(ISERROR(VLOOKUP(S2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(S2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(T2=\"\",\"\",IF(ISERROR(VLOOKUP(T2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(T2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(U2=\"\",\"\",IF(ISERROR(VLOOKUP(U2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(U2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(V2=\"\",\"\",IF(ISERROR(VLOOKUP(V2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(V2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(W2=\"\",\"\",IF(ISERROR(VLOOKUP(W2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(W2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(X2=\"\",\"\",IF(ISERROR(VLOOKUP(X2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(X2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Y2=\"\",\"\",IF(ISERROR(VLOOKUP(Y2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Y2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(Z2=\"\",\"\",IF(ISERROR(VLOOKUP(Z2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Z2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AA2=\"\",\"\",IF(ISERROR(VLOOKUP(AA2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AA2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AB2=\"\",\"\",IF(ISERROR(VLOOKUP(AB2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AB2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AC2=\"\",\"\",IF(ISERROR(VLOOKUP(AC2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AC2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AD2=\"\",\"\",IF(ISERROR(VLOOKUP(AD2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AD2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(AE2=\"\",\"\",IF(ISERROR(VLOOKUP(AE2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AE2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AF2=\"\",\"\",IF(ISERROR(VLOOKUP(AF2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AF2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AG2=\"\",\"\",IF(ISERROR(VLOOKUP(AG2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AG2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""}]
[null,"（店舗別休日）"]
[null,"天気"]
[null,"薬剤師数（社員）"]
[null,"薬剤師数（パート）"]
[null,"事務員数"]
[null,"処方箋枚数"]
[null,"保険点数／１日受付合計"]
[null,"レセコン入金額／調剤窓口負担分"]
[null,"未収金"]
[null,"過領収"]
[null,"本日外入金"]
[null,"返金"]
[null,"本日の調剤収入",{"$f":"IF(SUM(C12:C16)>0,C12-C13+C14+C15-C16,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"保険請求報酬金額",{"$f":"IF(C11=\"\",\"\",IF(C12=\"\",C11*10,C11*10-C12))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"調剤医薬品仕入金額（卸経由）・税抜"]
[null,"調剤医薬品仕入金額（卸経由）・税込"]
[null,"調剤医薬品仕入分薬価（卸経由分）・非課税"]
[null,"調剤医薬品仕入分薬価（他店から移動）・非課税"]
[null,"調剤医薬品仕入金額（他店から移動）・税抜"]
[null,"調剤医薬品仕入金額（他店から移動）・税込"]
[null,"ＯＴＣ売上（消費税）"]
[null,"ＯＴＣ売上（税込）"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税込",{"$f":"IF(C27=\"\",\"\",IF(C27=0,0,ROUND(C27*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金額（卸経由）・税込"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税込",{"$f":"IF(C31=\"\",\"\",IF(C31=0,0,ROUND(C31*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税込"]
[]
[]
[]
[null,"店舗月間営業実績",null,null,null,null,"　　調剤医薬品 　　　　　　　　　　　／　　　　　　　　　OTC商品",null,null,null,null,null,null,null,null,null,null,null,"　　　店舗月間諸経費一覧"]
[null,"【営業日】日数",{"$f":"COUNTA(C10:AG10)","v":0},null,{"$f":"IF($C$39=0,\"日\",CONCATENATE(\"日  (休業日数\",TEXT($G$95-$C$39,0),\"日）\"))","v":"日"},null,"【仕入】卸経由",null,null,null,null,"円 税抜",null,null,{"$f":"SUM($C29:$AG29)","v":0},null,"円 税抜",null,"【家賃】",null,null,0,null,"円"]
[null,"【処方箋】受付総数",{"$f":"SUM(C10:AG10)","v":0},null,"枚",null,null,null,null,null,null,"円 税込",null,null,{"$f":"SUM($C30:$AG30)","v":0},null,"円 税込",null,"【人件費】",null,null,0,null,"円"]
[null,"　　　　　　平均枚数",{"$f":"IF($C$39=0,0,C40/$C$39)","v":0},null,"枚/日",null,"　　　　社内店舗から移動",null,null,{"$f":"SUM($C23:$AG23)","v":0},null,"円 税抜",null,null,{"$f":"SUM($C33:$AG33)","v":0},null,"円 税抜",null,"【光熱費】",null,null,0,null,"円"]
[null,"【スタッフ平均】薬剤師（社員)",{"$f":"IF($C$39=0,0,SUM(C7:AG7)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J41=0,0,ROUND(J41*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O41=0,0,ROUND(O41*1.05,1))","v":0},null,"円 税込",null,"【通信】",null,null,0,null,"円"]
[null,"　　　　　　　　 　薬剤師（パート)",{"$f":"IF($C$39=0,0,SUM(C8:AG8)/$C$39)","v":0},null,"人/日",null,"【卸売】社内他店へ移動",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"【他・諸経費】",null,null,0,null,"円"]
[null,"　　　　　　　　　 事務員",{"$f":"IF($C$39=0,0,SUM(C9:AG9)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J43=0,0,ROUND(J43*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O43=0,0,ROUND(O43*1.05,1))","v":0},null,"円 税込"]
[null,"　　　　　　　　　 スタッフ",{"$f":"SUM(C42:D44)","v":0},null,"人/日",null,"【仕入商品薬価】",null,null,{"$f":"SUM($C21:$AG21)+SUM($C22:$AG22)","v":0},null,"円非課税","【仕入商品売値】",null,{"$f":"SUM($C27:$AG27)+SUM($C31:$AG31)","v":0},null,"円 税抜",null,"月間営業収支総計"]
[null,"【点　数】保険点数合計（社保国保合計）",{"$f":"SUM($C11:$AG11)","v":0},null,"点/月",null,null,null,null,"(空欄)",null,"円 税込",null,null,{"$f":"IF(O45=0,0,ROUND(O45*1.05,1))","v":0},null,"円 税込",null,"【収入】調剤報酬（10割）",null,null,{"$f":"C52+C53","v":0},null,"円 見込"]
[null,"　　　　 　調剤窓口負担分",{"$f":"SUM($C12:$AG12)/10","v":0},null,"点/月",null,"【値引率】税別計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J39+J41-J43)/J$45)*100  )","v":0},null,"％","【利益率】",null,{"$f":"IF(O45=0, 0, (1-(O39+O41-O43)/O45)*100  )","v":0},null,"％",null,"　　　　 OTC",null,null,{"$f":"O50","v":0},null,"円"]
[null,"【金　銭】未収金",{"$f":"SUM($C13:$AG13)","v":0},null,"円/月",null,"　　　　　　　　　　　税込計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J40+J42-J44)/J$45)*100  )","v":0},null,"％",null,null,{"$f":"IF(O46=0, 0, (1-(O40+O42-O44)/O46)*100  )","v":0},null,"％",null,"　　　　雑収入",null,null,0,null,"円"]
[null,"　　　　　過領収",{"$f":"SUM(C14:AG14)","v":0},null,"円/月",null,"【販売・使用額】",null,null,0,null,"円 税抜","【売上】",null,{"$f":"SUM($C26:$AG26)-SUM($C25:$AG25)","v":0},null,"円 税抜",null,"【支払】仕入商品代",null,null,{"$f":"J40+O40+J42+O42-J44-O44","v":0},null,"円"]
[null,"　　　　　本日外入金",{"$f":"SUM(C15:AG15)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J49=0,0,ROUND(J49*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"SUM($C26:$AG26)","v":0},null,"円 税込",null,"　　　　諸経費",null,null,{"$f":"SUM(V39:W43)","v":0},null,"円"]
[null,"　　　　　返金",{"$f":"SUM(C16:AG16)","v":0},null,"円/月",null,"【販売・使用商品薬価】",null,null,0,null,"円 税抜","【売上商品定価】",null,null,null,"円 税抜",null,"【利益】税込",null,null,{"$f":"SUM(V46:V48)-SUM(V49:V50)","v":0},null,"円"]
[null,"　　　　　調剤収入合計（窓口支払額）",{"$f":"SUM(C17:AG17)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J51=0,0,ROUND(J51*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O51=0,0,ROUND(O51*1.05,1))","v":0},null,"円 税込",null,"【利益率/粗利益】",null,null,{"$f":"IF(SUM(V46:V48)=0,0,V51/SUM(V46:V48)*100)","v":0},null,"％"]
[null,"　　　　　保険請求金額合計（レセプト請求）",{"$f":"SUM(C18:AG18)","v":0},null,"円/月",null,"【在庫商品金額 】",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"※上段枠『店舗休日』から『保険請求報酬金額』までの１４項目（水色塗りつぶしの欄）を営業日毎に入力して下さい。"]
[null,"　　　　　保険請求分内薬剤売上額（税別）",null,null,"円/月",null,null,null,null,{"$f":"IF(J53=0,0,ROUND(J53*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O53=0,0,ROUND(O53*1.05,1))","v":0},null,"円 税込",null,"※下段枠『調剤仕入合計（税抜）』（水色塗りつぶしの欄）は、翌月初旬に合計を入力して下さい。"]
[null,"　　　　　調剤仕入（税抜）合計",{"$f":"J39+J41-J43","v":0},null,"円/月",null,"【商品消化率】当月循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月末に翌月の日付が表示される場合、データは入力しなで下さい。"]
[null,"【仕入％】調剤収入に対する仕入割合",{"$f":"IF(C52+C53=0,0,C55/(C52+C53))*100","v":0},null,"％",null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※休業日の処方箋枚数は空白にして下さい。（その枠で営業日をカウントしている為）"]
[null,null,null,null,null,null,"　　　　　　　　　総合循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月間営業記録は自動計算されます。"]
[null,null,null,null,null,null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※翌月１０日までに本部事務所へメールして下さい。"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"[Work]"]
[null,null,{"$f":"IF(店名・西暦年!P5=\"\",\"\",店名・西暦年!P5)","v":"休日"},{"$f":"IF(店名・西暦年!J3=\"\",\"\",店名・西暦年!J3)","v":""},28]
[null,null,{"$f":"IF(店名・西暦年!P6=\"\",\"\",店名・西暦年!P6)","v":"休日診療"},{"$f":"IF(店名・西暦年!J4=\"\",\"\",店名・西暦年!J4)","v":"晴れ"},29]
[null,null,{"$f":"IF(店名・西暦年!P7=\"\",\"\",店名・西暦年!P7)","v":""},{"$f":"IF(店名・西暦年!J5=\"\",\"\",店名・西暦年!J5)","v":"くもり"},30]
[null,null,null,{"$f":"IF(店名・西暦年!J6=\"\",\"\",店名・西暦年!J6)","v":"雨"},31]
[null,null,null,{"$f":"IF(店名・西暦年!J7=\"\",\"\",店名・西暦年!J7)","v":"晴れ→くもり"}]
[null,null,null,{"$f":"IF(店名・西暦年!J8=\"\",\"\",店名・西暦年!J8)","v":"晴れ→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J9=\"\",\"\",店名・西暦年!J9)","v":"くもり→晴れ"}]
[null,null,null,{"$f":"IF(店名・西暦年!J10=\"\",\"\",店名・西暦年!J10)","v":"くもり→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J11=\"\",\"\",店名・西暦年!J11)","v":"雨→晴れ"},null,{"$f":"IF(AD2=\"\",\"\",AD2)","v":"2021-02-28"}]
[null,null,null,{"$f":"IF(店名・西暦年!J12=\"\",\"\",店名・西暦年!J12)","v":"雨→くもり"},null,{"$f":"IF(AE2=\"\",\"\",AE2)","v":""}]
[null,null,null,{"$f":"IF(店名・西暦年!J13=\"\",\"\",店名・西暦年!J13)","v":"雪"},null,{"$f":"IF(AF2=\"\",\"\",AF2)","v":""}]
[null,null,null,{"$f":"IF(店名・西暦年!J14=\"\",\"\",店名・西暦年!J14)","v":"雷"},null,{"$f":"IF(AG2=\"\",\"\",AG2)","v":""}]
[null,null,null,{"$f":"IF(店名・西暦年!J15=\"\",\"\",店名・西暦年!J15)","v":"台風"}]
[null,null,null,{"$f":"IF(店名・西暦年!J16=\"\",\"\",店名・西暦年!J16)","v":"雹"}]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,"当月末日"]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,{"$f":"IF(F89=\"\",28,IF(F90=\"\",29,IF(F91=\"\",30,31)))","v":28}]
[null,null,null,{"$f":"IF(店名・西暦年!J18=\"\",\"\",店名・西暦年!J18)","v":"晴れ→雪"}]
[null,null,null,{"$f":"IF(店名・西暦年!J19=\"\",\"\",店名・西暦年!J19)","v":""}]

{"sheet":"3月","index":3,"n_rows":97,"n_cols":33,"rows_kept":97,"cut":false,"hidden":false,"merged":[[57,12,57,13],[57,14,57,15],[55,14,55,15],[53,14,53,15],[53,12,53,13],[55,12,55,13],[54,12,54,13],[54,14,54,15],[56,12,56,13],[56,14,56,15],[57,6,57,8],[55,9,55,10],[57,9,57,10],[53,6,53,8],[56,6,56,8],[56,9,56,10],[55,6,55,8],[54,6,54,8],[54,9,54,10],[53,9,53,10],[41,9,41,10],[39,9,39,10],[42,9,42,10],[0,6,0,7],[40,14,40,15],[39,14,39,15],[45,12,45,13],[43,12,43,13],[43,14,43,15],[45,14,45,15],[44,14,44,15],[42,12,42,13],[44,12,44,13],[41,12,41,13],[41,14,41,15],[43,9,43,10],[38,2,38,3],[39,2,39,3],[40,2,40,3],[38,6,38,8],[39,6,39,8],[40,6,40,8],[37,6,37,16],[39,12,39,13],[38,14,38,15],[38,12,38,13],[40,12,40,13],[38,9,38,10],[40,9,40,10],[55,2,55,3],[51,2,51,3],[52,2,52,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[54,2,54,3],[50,2,50,3],[53,2,53,3],[44,2,44,3],[45,2,45,3],[41,2,41,3],[47,6,47,8],[45,6,45,8],[46,2,46,3],[46,6,46,8],[41,6,41,8],[43,2,43,3],[42,2,42,3],[43,6,43,8],[42,6,42,8],[44,6,44,8],[48,6,48,8],[48,9,48,10],[52,9,52,10],[44,9,44,10],[49,9,49,10],[46,9,46,10],[50,9,50,10],[51,9,51,10],[47,9,47,10],[45,9,45,10],[52,6,52,8],[50,6,50,8],[51,6,51,8],[49,6,49,8],[51,12,51,13],[51,21,51,22],[51,18,51,20],[50,18,50,20],[51,14,51,15],[52,14,52,15],[50,21,50,22],[42,14,42,15],[49,21,49,22],[45,21,45,22],[48,21,48,22],[46,12,46,13],[49,12,49,13],[52,12,52,13],[50,14,50,15],[50,12,50,13],[46,18,46,20],[47,18,47,20],[47,21,47,22],[49,14,49,15],[46,14,46,15],[48,12,48,13],[48,18,48,20],[49,18,49,20],[46,21,46,22],[48,14,48,15],[47,14,47,15],[47,12,47,13],[37,18,37,23],[38,21,38,22],[39,18,39,20],[39,21,39,22],[38,18,38,20],[40,18,40,20],[40,21,40,22],[45,18,45,20],[41,18,41,20],[41,21,41,22],[42,18,42,20],[44,18,44,23],[42,21,42,22]]}
[null,{"$f":"CONCATENATE(\"店舗：\",店名・西暦年!$C$2)","v":"店舗：つつじヶ丘"},{"$f":"年","v":2021},"年",3,"月",{"$f":"C2","v":44256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※列末に次月の日が表示される場合、データを入力しないでください。"]
[null,"日   付",{"$f":"DATE(C1,$E$1,1)","v":"2021-03-01"},{"$f":"C2+1","v":"2021-03-02"},"2021-03-03","2021-03-04","2021-03-05","2021-03-06","2021-03-07","2021-03-08","2021-03-09","2021-03-10","2021-03-11","2021-03-12","2021-03-13","2021-03-14","2021-03-15","2021-03-16","2021-03-17","2021-03-18","2021-03-19","2021-03-20","2021-03-21","2021-03-22","2021-03-23","2021-03-24","2021-03-25","2021-03-26","2021-03-27","2021-03-28",{"$f":"IF(AD2=\"\",\"\",IF(MONTH(AD2+1)=$E$1,AD2+1,\"\"))","v":"2021-03-29"},{"$f":"IF(AE2=\"\",\"\",IF(MONTH(AE2+1)=$E$1,AE2+1,\"\"))","v":"2021-03-30"},{"$f":"IF(AF2=\"\",\"\",IF(MONTH(AF2+1)=$E$1,AF2+1,\"\"))","v":"2021-03-31"}]
[null,"(曜日)",{"$f":"IF(C2=\"\",\"\",C2)","v":44256},44257,44258,44259,44260,44261,44262,44263,44264,44265,44266,44267,44268,44269,44270,44271,44272,44273,44274,44275,44276,44277,44278,44279,44280,44281,44282,44283,44284,44285,44286]
[null,"（定休 ・ 祝日）",{"$f":"IF(C2=\"\",\"\",IF(ISERROR(VLOOKUP(C2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(C2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(D2=\"\",\"\",IF(ISERROR(VLOOKUP(D2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(D2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(E2=\"\",\"\",IF(ISERROR(VLOOKUP(E2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(E2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(F2=\"\",\"\",IF(ISERROR(VLOOKUP(F2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(F2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(G2=\"\",\"\",IF(ISERROR(VLOOKUP(G2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(G2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(H2=\"\",\"\",IF(ISERROR(VLOOKUP(H2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(H2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(I2=\"\",\"\",IF(ISERROR(VLOOKUP(I2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(I2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(J2=\"\",\"\",IF(ISERROR(VLOOKUP(J2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(J2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(K2=\"\",\"\",IF(ISERROR(VLOOKUP(K2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(K2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(L2=\"\",\"\",IF(ISERROR(VLOOKUP(L2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(L2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(M2=\"\",\"\",IF(ISERROR(VLOOKUP(M2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(M2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(N2=\"\",\"\",IF(ISERROR(VLOOKUP(N2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(N2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(O2=\"\",\"\",IF(ISERROR(VLOOKUP(O2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(O2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(P2=\"\",\"\",IF(ISERROR(VLOOKUP(P2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(P2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(Q2=\"\",\"\",IF(ISERROR(VLOOKUP(Q2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Q2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(R2=\"\",\"\",IF(ISERROR(VLOOKUP(R2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(R2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(S2=\"\",\"\",IF(ISERROR(VLOOKUP(S2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(S2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(T2=\"\",\"\",IF(ISERROR(VLOOKUP(T2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(T2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(U2=\"\",\"\",IF(ISERROR(VLOOKUP(U2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(U2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(V2=\"\",\"\",IF(ISERROR(VLOOKUP(V2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(V2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(W2=\"\",\"\",IF(ISERROR(VLOOKUP(W2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(W2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(X2=\"\",\"\",IF(ISERROR(VLOOKUP(X2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(X2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Y2=\"\",\"\",IF(ISERROR(VLOOKUP(Y2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Y2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Z2=\"\",\"\",IF(ISERROR(VLOOKUP(Z2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Z2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AA2=\"\",\"\",IF(ISERROR(VLOOKUP(AA2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AA2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AB2=\"\",\"\",IF(ISERROR(VLOOKUP(AB2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AB2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AC2=\"\",\"\",IF(ISERROR(VLOOKUP(AC2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AC2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AD2=\"\",\"\",IF(ISERROR(VLOOKUP(AD2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AD2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(AE2=\"\",\"\",IF(ISERROR(VLOOKUP(AE2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AE2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AF2=\"\",\"\",IF(ISERROR(VLOOKUP(AF2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AF2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AG2=\"\",\"\",IF(ISERROR(VLOOKUP(AG2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AG2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""}]
[null,"（店舗別休日）"]
[null,"天気"]
[null,"薬剤師数（社員）"]
[null,"薬剤師数（パート）"]
[null,"事務員数"]
[null,"処方箋枚数"]
[null,"保険点数／１日受付合計"]
[null,"レセコン入金額／調剤窓口負担分"]
[null,"未収金"]
[null,"過領収"]
[null,"本日外入金"]
[null,"返金"]
[null,"本日の調剤収入",{"$f":"IF(SUM(C12:C16)>0,C12-C13+C14+C15-C16,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"保険請求報酬金額",{"$f":"IF(C11=\"\",\"\",IF(C12=\"\",C11*10,C11*10-C12))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"調剤医薬品仕入金額（卸経由）・税抜"]
[null,"調剤医薬品仕入金額（卸経由）・税込"]
[null,"調剤医薬品仕入分薬価（卸経由分）・非課税"]
[null,"調剤医薬品仕入分薬価（他店から移動）・非課税"]
[null,"調剤医薬品仕入金額（他店から移動）・税抜"]
[null,"調剤医薬品仕入金額（他店から移動）・税込"]
[null,"ＯＴＣ売上（消費税）"]
[null,"ＯＴＣ売上（税込）"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税込",{"$f":"IF(C27=\"\",\"\",IF(C27=0,0,ROUND(C27*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金額（卸経由）・税込"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税込",{"$f":"IF(C31=\"\",\"\",IF(C31=0,0,ROUND(C31*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税込"]
[]
[]
[]
[null,"店舗月間営業実績",null,null,null,null,"　　調剤医薬品 　　　　　　　　　　　／　　　　　　　　　OTC商品",null,null,null,null,null,null,null,null,null,null,null,"　　　店舗月間諸経費一覧"]
[null,"【営業日】日数",{"$f":"COUNTA(C10:AG10)","v":0},null,{"$f":"IF($C$39=0,\"日\",CONCATENATE(\"日  (休業日数\",TEXT($G$95-$C$39,0),\"日）\"))","v":"日"},null,"【仕入】卸経由",null,null,null,null,"円 税抜",null,null,{"$f":"SUM($C29:$AG29)","v":0},null,"円 税抜",null,"【家賃】",null,null,0,null,"円"]
[null,"【処方箋】受付総数",{"$f":"SUM(C10:AG10)","v":0},null,"枚",null,null,null,null,null,null,"円 税込",null,null,{"$f":"SUM($C30:$AG30)","v":0},null,"円 税込",null,"【人件費】",null,null,0,null,"円"]
[null,"　　　　　　平均枚数",{"$f":"IF($C$39=0,0,C40/$C$39)","v":0},null,"枚/日",null,"　　　　社内店舗から移動",null,null,{"$f":"SUM($C23:$AG23)","v":0},null,"円 税抜",null,null,{"$f":"SUM($C33:$AG33)","v":0},null,"円 税抜",null,"【光熱費】",null,null,0,null,"円"]
[null,"【スタッフ平均】薬剤師（社員)",{"$f":"IF($C$39=0,0,SUM(C7:AG7)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J41=0,0,ROUND(J41*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O41=0,0,ROUND(O41*1.05,1))","v":0},null,"円 税込",null,"【通信】",null,null,0,null,"円"]
[null,"　　　　　　　　 　薬剤師（パート)",{"$f":"IF($C$39=0,0,SUM(C8:AG8)/$C$39)","v":0},null,"人/日",null,"【卸売】社内他店へ移動",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"【他・諸経費】",null,null,0,null,"円"]
[null,"　　　　　　　　　 事務員",{"$f":"IF($C$39=0,0,SUM(C9:AG9)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J43=0,0,ROUND(J43*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O43=0,0,ROUND(O43*1.05,1))","v":0},null,"円 税込"]
[null,"　　　　　　　　　 スタッフ",{"$f":"SUM(C42:D44)","v":0},null,"人/日",null,"【仕入商品薬価】",null,null,{"$f":"SUM($C21:$AG21)+SUM($C22:$AG22)","v":0},null,"円非課税","【仕入商品売値】",null,{"$f":"SUM($C27:$AG27)+SUM($C31:$AG31)","v":0},null,"円 税抜",null,"月間営業収支総計"]
[null,"【点　数】保険点数合計（社保国保合計）",{"$f":"SUM($C11:$AG11)","v":0},null,"点/月",null,null,null,null,"(空欄)",null,"円 税込",null,null,{"$f":"IF(O45=0,0,ROUND(O45*1.05,1))","v":0},null,"円 税込",null,"【収入】調剤報酬（10割）",null,null,{"$f":"C52+C53","v":0},null,"円 見込"]
[null,"　　　　 　調剤窓口負担分",{"$f":"SUM($C12:$AG12)/10","v":0},null,"点/月",null,"【値引率】税別計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J39+J41-J43)/J$45)*100  )","v":0},null,"％","【利益率】",null,{"$f":"IF(O45=0, 0, (1-(O39+O41-O43)/O45)*100  )","v":0},null,"％",null,"　　　　 OTC",null,null,{"$f":"O50","v":0},null,"円"]
[null,"【金　銭】未収金",{"$f":"SUM($C13:$AG13)","v":0},null,"円/月",null,"　　　　　　　　　　　税込計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J40+J42-J44)/J$45)*100  )","v":0},null,"％",null,null,{"$f":"IF(O46=0, 0, (1-(O40+O42-O44)/O46)*100  )","v":0},null,"％",null,"　　　　雑収入",null,null,0,null,"円"]
[null,"　　　　　過領収",{"$f":"SUM(C14:AG14)","v":0},null,"円/月",null,"【販売・使用額】",null,null,0,null,"円 税抜","【売上】",null,{"$f":"SUM($C26:$AG26)-SUM($C25:$AG25)","v":0},null,"円 税抜",null,"【支払】仕入商品代",null,null,{"$f":"J40+O40+J42+O42-J44-O44","v":0},null,"円"]
[null,"　　　　　本日外入金",{"$f":"SUM(C15:AG15)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J49=0,0,ROUND(J49*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"SUM($C26:$AG26)","v":0},null,"円 税込",null,"　　　　諸経費",null,null,{"$f":"SUM(V39:W43)","v":0},null,"円"]
[null,"　　　　　返金",{"$f":"SUM(C16:AG16)","v":0},null,"円/月",null,"【販売・使用商品薬価】",null,null,0,null,"円 税抜","【売上商品定価】",null,null,null,"円 税抜",null,"【利益】税込",null,null,{"$f":"SUM(V46:V48)-SUM(V49:V50)","v":0},null,"円"]
[null,"　　　　　調剤収入合計（窓口支払額）",{"$f":"SUM(C17:AG17)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J51=0,0,ROUND(J51*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O51=0,0,ROUND(O51*1.05,1))","v":0},null,"円 税込",null,"【利益率/粗利益】",null,null,{"$f":"IF(SUM(V46:V48)=0,0,V51/SUM(V46:V48)*100)","v":0},null,"％"]
[null,"　　　　　保険請求金額合計（レセプト請求）",{"$f":"SUM(C18:AG18)","v":0},null,"円/月",null,"【在庫商品金額 】",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"※上段枠『店舗休日』から『保険請求報酬金額』までの１４項目（水色塗りつぶしの欄）を営業日毎に入力して下さい。"]
[null,"　　　　　保険請求分内薬剤売上額（税別）",null,null,"円/月",null,null,null,null,{"$f":"IF(J53=0,0,ROUND(J53*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O53=0,0,ROUND(O53*1.05,1))","v":0},null,"円 税込",null,"※下段枠『調剤仕入合計（税抜）』（水色塗りつぶしの欄）は、翌月初旬に合計を入力して下さい。"]
[null,"　　　　　調剤仕入（税抜）合計",{"$f":"J39+J41-J43","v":0},null,"円/月",null,"【商品消化率】当月循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月末に翌月の日付が表示される場合、データは入力しなで下さい。"]
[null,"【仕入％】調剤収入に対する仕入割合",{"$f":"IF(C52+C53=0,0,C55/(C52+C53))*100","v":0},null,"％",null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※休業日の処方箋枚数は空白にして下さい。（その枠で営業日をカウントしている為）"]
[null,null,null,null,null,null,"　　　　　　　　　総合循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月間営業記録は自動計算されます。"]
[null,null,null,null,null,null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※翌月１０日までに本部事務所へメールして下さい。"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"[Work]"]
[null,null,{"$f":"IF(店名・西暦年!P5=\"\",\"\",店名・西暦年!P5)","v":"休日"},{"$f":"IF(店名・西暦年!J3=\"\",\"\",店名・西暦年!J3)","v":""},28]
[null,null,{"$f":"IF(店名・西暦年!P6=\"\",\"\",店名・西暦年!P6)","v":"休日診療"},{"$f":"IF(店名・西暦年!J4=\"\",\"\",店名・西暦年!J4)","v":"晴れ"},29]
[null,null,{"$f":"IF(店名・西暦年!P7=\"\",\"\",店名・西暦年!P7)","v":""},{"$f":"IF(店名・西暦年!J5=\"\",\"\",店名・西暦年!J5)","v":"くもり"},30]
[null,null,null,{"$f":"IF(店名・西暦年!J6=\"\",\"\",店名・西暦年!J6)","v":"雨"},31]
[null,null,null,{"$f":"IF(店名・西暦年!J7=\"\",\"\",店名・西暦年!J7)","v":"晴れ→くもり"}]
[null,null,null,{"$f":"IF(店名・西暦年!J8=\"\",\"\",店名・西暦年!J8)","v":"晴れ→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J9=\"\",\"\",店名・西暦年!J9)","v":"くもり→晴れ"}]
[null,null,null,{"$f":"IF(店名・西暦年!J10=\"\",\"\",店名・西暦年!J10)","v":"くもり→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J11=\"\",\"\",店名・西暦年!J11)","v":"雨→晴れ"},null,{"$f":"IF(AD2=\"\",\"\",AD2)","v":"2021-03-28"}]
[null,null,null,{"$f":"IF(店名・西暦年!J12=\"\",\"\",店名・西暦年!J12)","v":"雨→くもり"},null,{"$f":"IF(AE2=\"\",\"\",AE2)","v":"2021-03-29"}]
[null,null,null,{"$f":"IF(店名・西暦年!J13=\"\",\"\",店名・西暦年!J13)","v":"雪"},null,{"$f":"IF(AF2=\"\",\"\",AF2)","v":"2021-03-30"}]
[null,null,null,{"$f":"IF(店名・西暦年!J14=\"\",\"\",店名・西暦年!J14)","v":"雷"},null,{"$f":"IF(AG2=\"\",\"\",AG2)","v":"2021-03-31"}]
[null,null,null,{"$f":"IF(店名・西暦年!J15=\"\",\"\",店名・西暦年!J15)","v":"台風"}]
[null,null,null,{"$f":"IF(店名・西暦年!J16=\"\",\"\",店名・西暦年!J16)","v":"雹"}]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,"当月末日"]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,{"$f":"IF(F89=\"\",28,IF(F90=\"\",29,IF(F91=\"\",30,31)))","v":31}]
[null,null,null,{"$f":"IF(店名・西暦年!J18=\"\",\"\",店名・西暦年!J18)","v":"晴れ→雪"}]
[null,null,null,{"$f":"IF(店名・西暦年!J19=\"\",\"\",店名・西暦年!J19)","v":""}]

{"sheet":"4月","index":4,"n_rows":97,"n_cols":33,"rows_kept":97,"cut":false,"hidden":false,"merged":[[57,12,57,13],[57,14,57,15],[55,14,55,15],[53,14,53,15],[53,12,53,13],[55,12,55,13],[54,12,54,13],[54,14,54,15],[56,12,56,13],[56,14,56,15],[57,6,57,8],[55,9,55,10],[57,9,57,10],[53,6,53,8],[56,6,56,8],[56,9,56,10],[55,6,55,8],[54,6,54,8],[54,9,54,10],[53,9,53,10],[41,9,41,10],[39,9,39,10],[42,9,42,10],[0,6,0,7],[40,14,40,15],[39,14,39,15],[45,12,45,13],[43,12,43,13],[43,14,43,15],[45,14,45,15],[44,14,44,15],[42,12,42,13],[44,12,44,13],[41,12,41,13],[41,14,41,15],[43,9,43,10],[38,2,38,3],[39,2,39,3],[40,2,40,3],[38,6,38,8],[39,6,39,8],[40,6,40,8],[37,6,37,16],[39,12,39,13],[38,14,38,15],[38,12,38,13],[40,12,40,13],[38,9,38,10],[40,9,40,10],[55,2,55,3],[51,2,51,3],[52,2,52,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[54,2,54,3],[50,2,50,3],[53,2,53,3],[44,2,44,3],[45,2,45,3],[41,2,41,3],[47,6,47,8],[45,6,45,8],[46,2,46,3],[46,6,46,8],[41,6,41,8],[43,2,43,3],[42,2,42,3],[43,6,43,8],[42,6,42,8],[44,6,44,8],[48,6,48,8],[48,9,48,10],[52,9,52,10],[44,9,44,10],[49,9,49,10],[46,9,46,10],[50,9,50,10],[51,9,51,10],[47,9,47,10],[45,9,45,10],[52,6,52,8],[50,6,50,8],[51,6,51,8],[49,6,49,8],[51,12,51,13],[51,21,51,22],[51,18,51,20],[50,18,50,20],[51,14,51,15],[52,14,52,15],[50,21,50,22],[42,14,42,15],[49,21,49,22],[45,21,45,22],[48,21,48,22],[46,12,46,13],[49,12,49,13],[52,12,52,13],[50,14,50,15],[50,12,50,13],[46,18,46,20],[47,18,47,20],[47,21,47,22],[49,14,49,15],[46,14,46,15],[48,12,48,13],[48,18,48,20],[49,18,49,20],[46,21,46,22],[48,14,48,15],[47,14,47,15],[47,12,47,13],[37,18,37,23],[38,21,38,22],[39,18,39,20],[39,21,39,22],[38,18,38,20],[40,18,40,20],[40,21,40,22],[45,18,45,20],[41,18,41,20],[41,21,41,22],[42,18,42,20],[44,18,44,23],[42,21,42,22]]}
[null,{"$f":"CONCATENATE(\"店舗：\",店名・西暦年!$C$2)","v":"店舗：つつじヶ丘"},{"$f":"年","v":2021},"年",4,"月",{"$f":"C2","v":44287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※列末に次月の日が表示される場合、データを入力しないでください。"]
[null,"日   付",{"$f":"DATE(C1,$E$1,1)","v":"2021-04-01"},{"$f":"C2+1","v":"2021-04-02"},"2021-04-03","2021-04-04","2021-04-05","2021-04-06","2021-04-07","2021-04-08","2021-04-09","2021-04-10","2021-04-11","2021-04-12","2021-04-13","2021-04-14","2021-04-15","2021-04-16","2021-04-17","2021-04-18","2021-04-19","2021-04-20","2021-04-21","2021-04-22","2021-04-23","2021-04-24","2021-04-25","2021-04-26","2021-04-27","2021-04-28",{"$f":"IF(AD2=\"\",\"\",IF(MONTH(AD2+1)=$E$1,AD2+1,\"\"))","v":"2021-04-29"},{"$f":"IF(AE2=\"\",\"\",IF(MONTH(AE2+1)=$E$1,AE2+1,\"\"))","v":"2021-04-30"},{"$f":"IF(AF2=\"\",\"\",IF(MONTH(AF2+1)=$E$1,AF2+1,\"\"))","v":""}]
[null,"(曜日)",{"$f":"IF(C2=\"\",\"\",C2)","v":44287},44288,44289,44290,44291,44292,44293,44294,44295,44296,44297,44298,44299,44300,44301,44302,44303,44304,44305,44306,44307,44308,44309,44310,44311,44312,44313,44314,44315,44316,""]
[null,"（定休 ・ 祝日）",{"$f":"IF(C2=\"\",\"\",IF(ISERROR(VLOOKUP(C2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(C2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(D2=\"\",\"\",IF(ISERROR(VLOOKUP(D2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(D2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(E2=\"\",\"\",IF(ISERROR(VLOOKUP(E2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(E2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(F2=\"\",\"\",IF(ISERROR(VLOOKUP(F2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(F2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(G2=\"\",\"\",IF(ISERROR(VLOOKUP(G2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(G2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(H2=\"\",\"\",IF(ISERROR(VLOOKUP(H2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(H2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(I2=\"\",\"\",IF(ISERROR(VLOOKUP(I2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(I2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(J2=\"\",\"\",IF(ISERROR(VLOOKUP(J2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(J2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(K2=\"\",\"\",IF(ISERROR(VLOOKUP(K2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(K2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(L2=\"\",\"\",IF(ISERROR(VLOOKUP(L2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(L2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(M2=\"\",\"\",IF(ISERROR(VLOOKUP(M2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(M2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(N2=\"\",\"\",IF(ISERROR(VLOOKUP(N2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(N2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(O2=\"\",\"\",IF(ISERROR(VLOOKUP(O2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(O2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(P2=\"\",\"\",IF(ISERROR(VLOOKUP(P2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(P2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Q2=\"\",\"\",IF(ISERROR(VLOOKUP(Q2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Q2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(R2=\"\",\"\",IF(ISERROR(VLOOKUP(R2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(R2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(S2=\"\",\"\",IF(ISERROR(VLOOKUP(S2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(S2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(T2=\"\",\"\",IF(ISERROR(VLOOKUP(T2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(T2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(U2=\"\",\"\",IF(ISERROR(VLOOKUP(U2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(U2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(V2=\"\",\"\",IF(ISERROR(VLOOKUP(V2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(V2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(W2=\"\",\"\",IF(ISERROR(VLOOKUP(W2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(W2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(X2=\"\",\"\",IF(ISERROR(VLOOKUP(X2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(X2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Y2=\"\",\"\",IF(ISERROR(VLOOKUP(Y2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Y2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Z2=\"\",\"\",IF(ISERROR(VLOOKUP(Z2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Z2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AA2=\"\",\"\",IF(ISERROR(VLOOKUP(AA2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AA2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(AB2=\"\",\"\",IF(ISERROR(VLOOKUP(AB2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AB2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AC2=\"\",\"\",IF(ISERROR(VLOOKUP(AC2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AC2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AD2=\"\",\"\",IF(ISERROR(VLOOKUP(AD2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AD2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AE2=\"\",\"\",IF(ISERROR(VLOOKUP(AE2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AE2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(AF2=\"\",\"\",IF(ISERROR(VLOOKUP(AF2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AF2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AG2=\"\",\"\",IF(ISERROR(VLOOKUP(AG2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AG2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""}]
[null,"（店舗別休日）"]
[null,"天気"]
[null,"薬剤師数（社員）"]
[null,"薬剤師数（パート）"]
[null,"事務員数"]
[null,"処方箋枚数"]
[null,"保険点数／１日受付合計"]
[null,"レセコン入金額／調剤窓口負担分"]
[null,"未収金"]
[null,"過領収"]
[null,"本日外入金"]
[null,"返金"]
[null,"本日の調剤収入",{"$f":"IF(SUM(C12:C16)>0,C12-C13+C14+C15-C16,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"保険請求報酬金額",{"$f":"IF(C11=\"\",\"\",IF(C12=\"\",C11*10,C11*10-C12))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"調剤医薬品仕入金額（卸経由）・税抜"]
[null,"調剤医薬品仕入金額（卸経由）・税込"]
[null,"調剤医薬品仕入分薬価（卸経由分）・非課税"]
[null,"調剤医薬品仕入分薬価（他店から移動）・非課税"]
[null,"調剤医薬品仕入金額（他店から移動）・税抜"]
[null,"調剤医薬品仕入金額（他店から移動）・税込"]
[null,"ＯＴＣ売上（消費税）"]
[null,"ＯＴＣ売上（税込）"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税込",{"$f":"IF(C27=\"\",\"\",IF(C27=0,0,ROUND(C27*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金額（卸経由）・税込"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税込",{"$f":"IF(C31=\"\",\"\",IF(C31=0,0,ROUND(C31*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税込"]
[]
[]
[]
[null,"店舗月間営業実績",null,null,null,null,"　　調剤医薬品 　　　　　　　　　　　／　　　　　　　　　OTC商品",null,null,null,null,null,null,null,null,null,null,null,"　　　店舗月間諸経費一覧"]
[null,"【営業日】日数",{"$f":"COUNTA(C10:AG10)","v":0},null,{"$f":"IF($C$39=0,\"日\",CONCATENATE(\"日  (休業日数\",TEXT($G$95-$C$39,0),\"日）\"))","v":"日"},null,"【仕入】卸経由",null,null,null,null,"円 税抜",null,null,{"$f":"SUM($C29:$AG29)","v":0},null,"円 税抜",null,"【家賃】",null,null,0,null,"円"]
[null,"【処方箋】受付総数",{"$f":"SUM(C10:AG10)","v":0},null,"枚",null,null,null,null,null,null,"円 税込",null,null,{"$f":"SUM($C30:$AG30)","v":0},null,"円 税込",null,"【人件費】",null,null,0,null,"円"]
[null,"　　　　　　平均枚数",{"$f":"IF($C$39=0,0,C40/$C$39)","v":0},null,"枚/日",null,"　　　　社内店舗から移動",null,null,{"$f":"SUM($C23:$AG23)","v":0},null,"円 税抜",null,null,{"$f":"SUM($C33:$AG33)","v":0},null,"円 税抜",null,"【光熱費】",null,null,0,null,"円"]
[null,"【スタッフ平均】薬剤師（社員)",{"$f":"IF($C$39=0,0,SUM(C7:AG7)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J41=0,0,ROUND(J41*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O41=0,0,ROUND(O41*1.05,1))","v":0},null,"円 税込",null,"【通信】",null,null,0,null,"円"]
[null,"　　　　　　　　 　薬剤師（パート)",{"$f":"IF($C$39=0,0,SUM(C8:AG8)/$C$39)","v":0},null,"人/日",null,"【卸売】社内他店へ移動",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"【他・諸経費】",null,null,0,null,"円"]
[null,"　　　　　　　　　 事務員",{"$f":"IF($C$39=0,0,SUM(C9:AG9)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J43=0,0,ROUND(J43*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O43=0,0,ROUND(O43*1.05,1))","v":0},null,"円 税込"]
[null,"　　　　　　　　　 スタッフ",{"$f":"SUM(C42:D44)","v":0},null,"人/日",null,"【仕入商品薬価】",null,null,{"$f":"SUM($C21:$AG21)+SUM($C22:$AG22)","v":0},null,"円非課税","【仕入商品売値】",null,{"$f":"SUM($C27:$AG27)+SUM($C31:$AG31)","v":0},null,"円 税抜",null,"月間営業収支総計"]
[null,"【点　数】保険点数合計（社保国保合計）",{"$f":"SUM($C11:$AG11)","v":0},null,"点/月",null,null,null,null,"(空欄)",null,"円 税込",null,null,{"$f":"IF(O45=0,0,ROUND(O45*1.05,1))","v":0},null,"円 税込",null,"【収入】調剤報酬（10割）",null,null,{"$f":"C52+C53","v":0},null,"円 見込"]
[null,"　　　　 　調剤窓口負担分",{"$f":"SUM($C12:$AG12)/10","v":0},null,"点/月",null,"【値引率】税別計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J39+J41-J43)/J$45)*100  )","v":0},null,"％","【利益率】",null,{"$f":"IF(O45=0, 0, (1-(O39+O41-O43)/O45)*100  )","v":0},null,"％",null,"　　　　 OTC",null,null,{"$f":"O50","v":0},null,"円"]
[null,"【金　銭】未収金",{"$f":"SUM($C13:$AG13)","v":0},null,"円/月",null,"　　　　　　　　　　　税込計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J40+J42-J44)/J$45)*100  )","v":0},null,"％",null,null,{"$f":"IF(O46=0, 0, (1-(O40+O42-O44)/O46)*100  )","v":0},null,"％",null,"　　　　雑収入",null,null,0,null,"円"]
[null,"　　　　　過領収",{"$f":"SUM(C14:AG14)","v":0},null,"円/月",null,"【販売・使用額】",null,null,0,null,"円 税抜","【売上】",null,{"$f":"SUM($C26:$AG26)-SUM($C25:$AG25)","v":0},null,"円 税抜",null,"【支払】仕入商品代",null,null,{"$f":"J40+O40+J42+O42-J44-O44","v":0},null,"円"]
[null,"　　　　　本日外入金",{"$f":"SUM(C15:AG15)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J49=0,0,ROUND(J49*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"SUM($C26:$AG26)","v":0},null,"円 税込",null,"　　　　諸経費",null,null,{"$f":"SUM(V39:W43)","v":0},null,"円"]
[null,"　　　　　返金",{"$f":"SUM(C16:AG16)","v":0},null,"円/月",null,"【販売・使用商品薬価】",null,null,0,null,"円 税抜","【売上商品定価】",null,null,null,"円 税抜",null,"【利益】税込",null,null,{"$f":"SUM(V46:V48)-SUM(V49:V50)","v":0},null,"円"]
[null,"　　　　　調剤収入合計（窓口支払額）",{"$f":"SUM(C17:AG17)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J51=0,0,ROUND(J51*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O51=0,0,ROUND(O51*1.05,1))","v":0},null,"円 税込",null,"【利益率/粗利益】",null,null,{"$f":"IF(SUM(V46:V48)=0,0,V51/SUM(V46:V48)*100)","v":0},null,"％"]
[null,"　　　　　保険請求金額合計（レセプト請求）",{"$f":"SUM(C18:AG18)","v":0},null,"円/月",null,"【在庫商品金額 】",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"※上段枠『店舗休日』から『保険請求報酬金額』までの１４項目（水色塗りつぶしの欄）を営業日毎に入力して下さい。"]
[null,"　　　　　保険請求分内薬剤売上額（税別）",null,null,"円/月",null,null,null,null,{"$f":"IF(J53=0,0,ROUND(J53*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O53=0,0,ROUND(O53*1.05,1))","v":0},null,"円 税込",null,"※下段枠『調剤仕入合計（税抜）』（水色塗りつぶしの欄）は、翌月初旬に合計を入力して下さい。"]
[null,"　　　　　調剤仕入（税抜）合計",{"$f":"J39+J41-J43","v":0},null,"円/月",null,"【商品消化率】当月循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月末に翌月の日付が表示される場合、データは入力しなで下さい。"]
[null,"【仕入％】調剤収入に対する仕入割合",{"$f":"IF(C52+C53=0,0,C55/(C52+C53))*100","v":0},null,"％",null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※休業日の処方箋枚数は空白にして下さい。（その枠で営業日をカウントしている為）"]
[null,null,null,null,null,null,"　　　　　　　　　総合循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月間営業記録は自動計算されます。"]
[null,null,null,null,null,null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※翌月１０日までに本部事務所へメールして下さい。"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"[Work]"]
[null,null,{"$f":"IF(店名・西暦年!P5=\"\",\"\",店名・西暦年!P5)","v":"休日"},{"$f":"IF(店名・西暦年!J3=\"\",\"\",店名・西暦年!J3)","v":""},28]
[null,null,{"$f":"IF(店名・西暦年!P6=\"\",\"\",店名・西暦年!P6)","v":"休日診療"},{"$f":"IF(店名・西暦年!J4=\"\",\"\",店名・西暦年!J4)","v":"晴れ"},29]
[null,null,{"$f":"IF(店名・西暦年!P7=\"\",\"\",店名・西暦年!P7)","v":""},{"$f":"IF(店名・西暦年!J5=\"\",\"\",店名・西暦年!J5)","v":"くもり"},30]
[null,null,null,{"$f":"IF(店名・西暦年!J6=\"\",\"\",店名・西暦年!J6)","v":"雨"},31]
[null,null,null,{"$f":"IF(店名・西暦年!J7=\"\",\"\",店名・西暦年!J7)","v":"晴れ→くもり"}]
[null,null,null,{"$f":"IF(店名・西暦年!J8=\"\",\"\",店名・西暦年!J8)","v":"晴れ→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J9=\"\",\"\",店名・西暦年!J9)","v":"くもり→晴れ"}]
[null,null,null,{"$f":"IF(店名・西暦年!J10=\"\",\"\",店名・西暦年!J10)","v":"くもり→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J11=\"\",\"\",店名・西暦年!J11)","v":"雨→晴れ"},null,{"$f":"IF(AD2=\"\",\"\",AD2)","v":"2021-04-28"}]
[null,null,null,{"$f":"IF(店名・西暦年!J12=\"\",\"\",店名・西暦年!J12)","v":"雨→くもり"},null,{"$f":"IF(AE2=\"\",\"\",AE2)","v":"2021-04-29"}]
[null,null,null,{"$f":"IF(店名・西暦年!J13=\"\",\"\",店名・西暦年!J13)","v":"雪"},null,{"$f":"IF(AF2=\"\",\"\",AF2)","v":"2021-04-30"}]
[null,null,null,{"$f":"IF(店名・西暦年!J14=\"\",\"\",店名・西暦年!J14)","v":"雷"},null,{"$f":"IF(AG2=\"\",\"\",AG2)","v":""}]
[null,null,null,{"$f":"IF(店名・西暦年!J15=\"\",\"\",店名・西暦年!J15)","v":"台風"}]
[null,null,null,{"$f":"IF(店名・西暦年!J16=\"\",\"\",店名・西暦年!J16)","v":"雹"}]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,"当月末日"]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,{"$f":"IF(F89=\"\",28,IF(F90=\"\",29,IF(F91=\"\",30,31)))","v":30}]
[null,null,null,{"$f":"IF(店名・西暦年!J18=\"\",\"\",店名・西暦年!J18)","v":"晴れ→雪"}]
[null,null,null,{"$f":"IF(店名・西暦年!J19=\"\",\"\",店名・西暦年!J19)","v":""}]

{"sheet":"5月","index":5,"n_rows":97,"n_cols":33,"rows_kept":97,"cut":false,"hidden":false,"merged":[[57,12,57,13],[57,14,57,15],[55,14,55,15],[53,14,53,15],[53,12,53,13],[55,12,55,13],[54,12,54,13],[54,14,54,15],[56,12,56,13],[56,14,56,15],[57,6,57,8],[55,9,55,10],[57,9,57,10],[53,6,53,8],[56,6,56,8],[56,9,56,10],[55,6,55,8],[54,6,54,8],[54,9,54,10],[53,9,53,10],[41,9,41,10],[39,9,39,10],[42,9,42,10],[0,6,0,7],[40,14,40,15],[39,14,39,15],[45,12,45,13],[43,12,43,13],[43,14,43,15],[45,14,45,15],[44,14,44,15],[42,12,42,13],[44,12,44,13],[41,12,41,13],[41,14,41,15],[43,9,43,10],[38,2,38,3],[39,2,39,3],[40,2,40,3],[38,6,38,8],[39,6,39,8],[40,6,40,8],[37,6,37,16],[39,12,39,13],[38,14,38,15],[38,12,38,13],[40,12,40,13],[38,9,38,10],[40,9,40,10],[55,2,55,3],[51,2,51,3],[52,2,52,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[54,2,54,3],[50,2,50,3],[53,2,53,3],[44,2,44,3],[45,2,45,3],[41,2,41,3],[47,6,47,8],[45,6,45,8],[46,2,46,3],[46,6,46,8],[41,6,41,8],[43,2,43,3],[42,2,42,3],[43,6,43,8],[42,6,42,8],[44,6,44,8],[48,6,48,8],[48,9,48,10],[52,9,52,10],[44,9,44,10],[49,9,49,10],[46,9,46,10],[50,9,50,10],[51,9,51,10],[47,9,47,10],[45,9,45,10],[52,6,52,8],[50,6,50,8],[51,6,51,8],[49,6,49,8],[51,12,51,13],[51,21,51,22],[51,18,51,20],[50,18,50,20],[51,14,51,15],[52,14,52,15],[50,21,50,22],[42,14,42,15],[49,21,49,22],[45,21,45,22],[48,21,48,22],[46,12,46,13],[49,12,49,13],[52,12,52,13],[50,14,50,15],[50,12,50,13],[46,18,46,20],[47,18,47,20],[47,21,47,22],[49,14,49,15],[46,14,46,15],[48,12,48,13],[48,18,48,20],[49,18,49,20],[46,21,46,22],[48,14,48,15],[47,14,47,15],[47,12,47,13],[37,18,37,23],[38,21,38,22],[39,18,39,20],[39,21,39,22],[38,18,38,20],[40,18,40,20],[40,21,40,22],[45,18,45,20],[41,18,41,20],[41,21,41,22],[42,18,42,20],[44,18,44,23],[42,21,42,22]]}
[null,{"$f":"CONCATENATE(\"店舗：\",店名・西暦年!$C$2)","v":"店舗：つつじヶ丘"},{"$f":"年","v":2021},"年",5,"月",{"$f":"C2","v":44317},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※列末に次月の日が表示される場合、データを入力しないでください。"]
[null,"日   付",{"$f":"DATE(C1,$E$1,1)","v":"2021-05-01"},{"$f":"C2+1","v":"2021-05-02"},"2021-05-03","2021-05-04","2021-05-05","2021-05-06","2021-05-07","2021-05-08","2021-05-09","2021-05-10","2021-05-11","2021-05-12","2021-05-13","2021-05-14","2021-05-15","2021-05-16","2021-05-17","2021-05-18","2021-05-19","2021-05-20","2021-05-21","2021-05-22","2021-05-23","2021-05-24","2021-05-25","2021-05-26","2021-05-27","2021-05-28",{"$f":"IF(AD2=\"\",\"\",IF(MONTH(AD2+1)=$E$1,AD2+1,\"\"))","v":"2021-05-29"},{"$f":"IF(AE2=\"\",\"\",IF(MONTH(AE2+1)=$E$1,AE2+1,\"\"))","v":"2021-05-30"},{"$f":"IF(AF2=\"\",\"\",IF(MONTH(AF2+1)=$E$1,AF2+1,\"\"))","v":"2021-05-31"}]
[null,"(曜日)",{"$f":"IF(C2=\"\",\"\",C2)","v":44317},44318,44319,44320,44321,44322,44323,44324,44325,44326,44327,44328,44329,44330,44331,44332,44333,44334,44335,44336,44337,44338,44339,44340,44341,44342,44343,44344,44345,44346,44347]
[null,"（定休 ・ 祝日）",{"$f":"IF(C2=\"\",\"\",IF(ISERROR(VLOOKUP(C2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(C2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(D2=\"\",\"\",IF(ISERROR(VLOOKUP(D2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(D2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(E2=\"\",\"\",IF(ISERROR(VLOOKUP(E2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(E2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(F2=\"\",\"\",IF(ISERROR(VLOOKUP(F2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(F2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(G2=\"\",\"\",IF(ISERROR(VLOOKUP(G2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(G2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(H2=\"\",\"\",IF(ISERROR(VLOOKUP(H2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(H2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(I2=\"\",\"\",IF(ISERROR(VLOOKUP(I2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(I2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(J2=\"\",\"\",IF(ISERROR(VLOOKUP(J2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(J2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(K2=\"\",\"\",IF(ISERROR(VLOOKUP(K2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(K2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(L2=\"\",\"\",IF(ISERROR(VLOOKUP(L2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(L2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(M2=\"\",\"\",IF(ISERROR(VLOOKUP(M2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(M2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(N2=\"\",\"\",IF(ISERROR(VLOOKUP(N2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(N2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(O2=\"\",\"\",IF(ISERROR(VLOOKUP(O2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(O2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(P2=\"\",\"\",IF(ISERROR(VLOOKUP(P2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(P2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Q2=\"\",\"\",IF(ISERROR(VLOOKUP(Q2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Q2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(R2=\"\",\"\",IF(ISERROR(VLOOKUP(R2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(R2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(S2=\"\",\"\",IF(ISERROR(VLOOKUP(S2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(S2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(T2=\"\",\"\",IF(ISERROR(VLOOKUP(T2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(T2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(U2=\"\",\"\",IF(ISERROR(VLOOKUP(U2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(U2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(V2=\"\",\"\",IF(ISERROR(VLOOKUP(V2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(V2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(W2=\"\",\"\",IF(ISERROR(VLOOKUP(W2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(W2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(X2=\"\",\"\",IF(ISERROR(VLOOKUP(X2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(X2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Y2=\"\",\"\",IF(ISERROR(VLOOKUP(Y2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Y2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(Z2=\"\",\"\",IF(ISERROR(VLOOKUP(Z2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Z2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AA2=\"\",\"\",IF(ISERROR(VLOOKUP(AA2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AA2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AB2=\"\",\"\",IF(ISERROR(VLOOKUP(AB2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AB2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AC2=\"\",\"\",IF(ISERROR(VLOOKUP(AC2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AC2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AD2=\"\",\"\",IF(ISERROR(VLOOKUP(AD2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AD2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AE2=\"\",\"\",IF(ISERROR(VLOOKUP(AE2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AE2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AF2=\"\",\"\",IF(ISERROR(VLOOKUP(AF2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AF2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(AG2=\"\",\"\",IF(ISERROR(VLOOKUP(AG2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AG2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""}]
[null,"（店舗別休日）"]
[null,"天気"]
[null,"薬剤師数（社員）"]
[null,"薬剤師数（パート）"]
[null,"事務員数"]
[null,"処方箋枚数"]
[null,"保険点数／１日受付合計"]
[null,"レセコン入金額／調剤窓口負担分"]
[null,"未収金"]
[null,"過領収"]
[null,"本日外入金"]
[null,"返金"]
[null,"本日の調剤収入",{"$f":"IF(SUM(C12:C16)>0,C12-C13+C14+C15-C16,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"保険請求報酬金額",{"$f":"IF(C11=\"\",\"\",IF(C12=\"\",C11*10,C11*10-C12))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"調剤医薬品仕入金額（卸経由）・税抜"]
[null,"調剤医薬品仕入金額（卸経由）・税込"]
[null,"調剤医薬品仕入分薬価（卸経由分）・非課税"]
[null,"調剤医薬品仕入分薬価（他店から移動）・非課税"]
[null,"調剤医薬品仕入金額（他店から移動）・税抜"]
[null,"調剤医薬品仕入金額（他店から移動）・税込"]
[null,"ＯＴＣ売上（消費税）"]
[null,"ＯＴＣ売上（税込）"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税込",{"$f":"IF(C27=\"\",\"\",IF(C27=0,0,ROUND(C27*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金額（卸経由）・税込"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税込",{"$f":"IF(C31=\"\",\"\",IF(C31=0,0,ROUND(C31*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税込"]
[]
[]
[]
[null,"店舗月間営業実績",null,null,null,null,"　　調剤医薬品 　　　　　　　　　　　／　　　　　　　　　OTC商品",null,null,null,null,null,null,null,null,null,null,null,"　　　店舗月間諸経費一覧"]
[null,"【営業日】日数",{"$f":"COUNTA(C10:AG10)","v":0},null,{"$f":"IF($C$39=0,\"日\",CONCATENATE(\"日  (休業日数\",TEXT($G$95-$C$39,0),\"日）\"))","v":"日"},null,"【仕入】卸経由",null,null,null,null,"円 税抜",null,null,{"$f":"SUM($C29:$AG29)","v":0},null,"円 税抜",null,"【家賃】",null,null,0,null,"円"]
[null,"【処方箋】受付総数",{"$f":"SUM(C10:AG10)","v":0},null,"枚",null,null,null,null,null,null,"円 税込",null,null,{"$f":"SUM($C30:$AG30)","v":0},null,"円 税込",null,"【人件費】",null,null,0,null,"円"]
[null,"　　　　　　平均枚数",{"$f":"IF($C$39=0,0,C40/$C$39)","v":0},null,"枚/日",null,"　　　　社内店舗から移動",null,null,{"$f":"SUM($C23:$AG23)","v":0},null,"円 税抜",null,null,{"$f":"SUM($C33:$AG33)","v":0},null,"円 税抜",null,"【光熱費】",null,null,0,null,"円"]
[null,"【スタッフ平均】薬剤師（社員)",{"$f":"IF($C$39=0,0,SUM(C7:AG7)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J41=0,0,ROUND(J41*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O41=0,0,ROUND(O41*1.05,1))","v":0},null,"円 税込",null,"【通信】",null,null,0,null,"円"]
[null,"　　　　　　　　 　薬剤師（パート)",{"$f":"IF($C$39=0,0,SUM(C8:AG8)/$C$39)","v":0},null,"人/日",null,"【卸売】社内他店へ移動",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"【他・諸経費】",null,null,0,null,"円"]
[null,"　　　　　　　　　 事務員",{"$f":"IF($C$39=0,0,SUM(C9:AG9)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J43=0,0,ROUND(J43*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O43=0,0,ROUND(O43*1.05,1))","v":0},null,"円 税込"]
[null,"　　　　　　　　　 スタッフ",{"$f":"SUM(C42:D44)","v":0},null,"人/日",null,"【仕入商品薬価】",null,null,{"$f":"SUM($C21:$AG21)+SUM($C22:$AG22)","v":0},null,"円非課税","【仕入商品売値】",null,{"$f":"SUM($C27:$AG27)+SUM($C31:$AG31)","v":0},null,"円 税抜",null,"月間営業収支総計"]
[null,"【点　数】保険点数合計（社保国保合計）",{"$f":"SUM($C11:$AG11)","v":0},null,"点/月",null,null,null,null,"(空欄)",null,"円 税込",null,null,{"$f":"IF(O45=0,0,ROUND(O45*1.05,1))","v":0},null,"円 税込",null,"【収入】調剤報酬（10割）",null,null,{"$f":"C52+C53","v":0},null,"円 見込"]
[null,"　　　　 　調剤窓口負担分",{"$f":"SUM($C12:$AG12)/10","v":0},null,"点/月",null,"【値引率】税別計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J39+J41-J43)/J$45)*100  )","v":0},null,"％","【利益率】",null,{"$f":"IF(O45=0, 0, (1-(O39+O41-O43)/O45)*100  )","v":0},null,"％",null,"　　　　 OTC",null,null,{"$f":"O50","v":0},null,"円"]
[null,"【金　銭】未収金",{"$f":"SUM($C13:$AG13)","v":0},null,"円/月",null,"　　　　　　　　　　　税込計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J40+J42-J44)/J$45)*100  )","v":0},null,"％",null,null,{"$f":"IF(O46=0, 0, (1-(O40+O42-O44)/O46)*100  )","v":0},null,"％",null,"　　　　雑収入",null,null,0,null,"円"]
[null,"　　　　　過領収",{"$f":"SUM(C14:AG14)","v":0},null,"円/月",null,"【販売・使用額】",null,null,0,null,"円 税抜","【売上】",null,{"$f":"SUM($C26:$AG26)-SUM($C25:$AG25)","v":0},null,"円 税抜",null,"【支払】仕入商品代",null,null,{"$f":"J40+O40+J42+O42-J44-O44","v":0},null,"円"]
[null,"　　　　　本日外入金",{"$f":"SUM(C15:AG15)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J49=0,0,ROUND(J49*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"SUM($C26:$AG26)","v":0},null,"円 税込",null,"　　　　諸経費",null,null,{"$f":"SUM(V39:W43)","v":0},null,"円"]
[null,"　　　　　返金",{"$f":"SUM(C16:AG16)","v":0},null,"円/月",null,"【販売・使用商品薬価】",null,null,0,null,"円 税抜","【売上商品定価】",null,null,null,"円 税抜",null,"【利益】税込",null,null,{"$f":"SUM(V46:V48)-SUM(V49:V50)","v":0},null,"円"]
[null,"　　　　　調剤収入合計（窓口支払額）",{"$f":"SUM(C17:AG17)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J51=0,0,ROUND(J51*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O51=0,0,ROUND(O51*1.05,1))","v":0},null,"円 税込",null,"【利益率/粗利益】",null,null,{"$f":"IF(SUM(V46:V48)=0,0,V51/SUM(V46:V48)*100)","v":0},null,"％"]
[null,"　　　　　保険請求金額合計（レセプト請求）",{"$f":"SUM(C18:AG18)","v":0},null,"円/月",null,"【在庫商品金額 】",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"※上段枠『店舗休日』から『保険請求報酬金額』までの１４項目（水色塗りつぶしの欄）を営業日毎に入力して下さい。"]
[null,"　　　　　保険請求分内薬剤売上額（税別）",null,null,"円/月",null,null,null,null,{"$f":"IF(J53=0,0,ROUND(J53*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O53=0,0,ROUND(O53*1.05,1))","v":0},null,"円 税込",null,"※下段枠『調剤仕入合計（税抜）』（水色塗りつぶしの欄）は、翌月初旬に合計を入力して下さい。"]
[null,"　　　　　調剤仕入（税抜）合計",{"$f":"J39+J41-J43","v":0},null,"円/月",null,"【商品消化率】当月循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月末に翌月の日付が表示される場合、データは入力しなで下さい。"]
[null,"【仕入％】調剤収入に対する仕入割合",{"$f":"IF(C52+C53=0,0,C55/(C52+C53))*100","v":0},null,"％",null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※休業日の処方箋枚数は空白にして下さい。（その枠で営業日をカウントしている為）"]
[null,null,null,null,null,null,"　　　　　　　　　総合循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月間営業記録は自動計算されます。"]
[null,null,null,null,null,null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※翌月１０日までに本部事務所へメールして下さい。"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"[Work]"]
[null,null,{"$f":"IF(店名・西暦年!P5=\"\",\"\",店名・西暦年!P5)","v":"休日"},{"$f":"IF(店名・西暦年!J3=\"\",\"\",店名・西暦年!J3)","v":""},28]
[null,null,{"$f":"IF(店名・西暦年!P6=\"\",\"\",店名・西暦年!P6)","v":"休日診療"},{"$f":"IF(店名・西暦年!J4=\"\",\"\",店名・西暦年!J4)","v":"晴れ"},29]
[null,null,{"$f":"IF(店名・西暦年!P7=\"\",\"\",店名・西暦年!P7)","v":""},{"$f":"IF(店名・西暦年!J5=\"\",\"\",店名・西暦年!J5)","v":"くもり"},30]
[null,null,null,{"$f":"IF(店名・西暦年!J6=\"\",\"\",店名・西暦年!J6)","v":"雨"},31]
[null,null,null,{"$f":"IF(店名・西暦年!J7=\"\",\"\",店名・西暦年!J7)","v":"晴れ→くもり"}]
[null,null,null,{"$f":"IF(店名・西暦年!J8=\"\",\"\",店名・西暦年!J8)","v":"晴れ→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J9=\"\",\"\",店名・西暦年!J9)","v":"くもり→晴れ"}]
[null,null,null,{"$f":"IF(店名・西暦年!J10=\"\",\"\",店名・西暦年!J10)","v":"くもり→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J11=\"\",\"\",店名・西暦年!J11)","v":"雨→晴れ"},null,{"$f":"IF(AD2=\"\",\"\",AD2)","v":"2021-05-28"}]
[null,null,null,{"$f":"IF(店名・西暦年!J12=\"\",\"\",店名・西暦年!J12)","v":"雨→くもり"},null,{"$f":"IF(AE2=\"\",\"\",AE2)","v":"2021-05-29"}]
[null,null,null,{"$f":"IF(店名・西暦年!J13=\"\",\"\",店名・西暦年!J13)","v":"雪"},null,{"$f":"IF(AF2=\"\",\"\",AF2)","v":"2021-05-30"}]
[null,null,null,{"$f":"IF(店名・西暦年!J14=\"\",\"\",店名・西暦年!J14)","v":"雷"},null,{"$f":"IF(AG2=\"\",\"\",AG2)","v":"2021-05-31"}]
[null,null,null,{"$f":"IF(店名・西暦年!J15=\"\",\"\",店名・西暦年!J15)","v":"台風"}]
[null,null,null,{"$f":"IF(店名・西暦年!J16=\"\",\"\",店名・西暦年!J16)","v":"雹"}]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,"当月末日"]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,{"$f":"IF(F89=\"\",28,IF(F90=\"\",29,IF(F91=\"\",30,31)))","v":31}]
[null,null,null,{"$f":"IF(店名・西暦年!J18=\"\",\"\",店名・西暦年!J18)","v":"晴れ→雪"}]
[null,null,null,{"$f":"IF(店名・西暦年!J19=\"\",\"\",店名・西暦年!J19)","v":""}]

{"sheet":"6月","index":6,"n_rows":97,"n_cols":33,"rows_kept":97,"cut":false,"hidden":false,"merged":[[57,12,57,13],[57,14,57,15],[55,14,55,15],[53,14,53,15],[53,12,53,13],[55,12,55,13],[54,12,54,13],[54,14,54,15],[56,12,56,13],[56,14,56,15],[57,6,57,8],[55,9,55,10],[57,9,57,10],[53,6,53,8],[56,6,56,8],[56,9,56,10],[55,6,55,8],[54,6,54,8],[54,9,54,10],[53,9,53,10],[41,9,41,10],[39,9,39,10],[42,9,42,10],[0,6,0,7],[40,14,40,15],[39,14,39,15],[45,12,45,13],[43,12,43,13],[43,14,43,15],[45,14,45,15],[44,14,44,15],[42,12,42,13],[44,12,44,13],[41,12,41,13],[41,14,41,15],[43,9,43,10],[38,2,38,3],[39,2,39,3],[40,2,40,3],[38,6,38,8],[39,6,39,8],[40,6,40,8],[37,6,37,16],[39,12,39,13],[38,14,38,15],[38,12,38,13],[40,12,40,13],[38,9,38,10],[40,9,40,10],[55,2,55,3],[51,2,51,3],[52,2,52,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[54,2,54,3],[50,2,50,3],[53,2,53,3],[44,2,44,3],[45,2,45,3],[41,2,41,3],[47,6,47,8],[45,6,45,8],[46,2,46,3],[46,6,46,8],[41,6,41,8],[43,2,43,3],[42,2,42,3],[43,6,43,8],[42,6,42,8],[44,6,44,8],[48,6,48,8],[48,9,48,10],[52,9,52,10],[44,9,44,10],[49,9,49,10],[46,9,46,10],[50,9,50,10],[51,9,51,10],[47,9,47,10],[45,9,45,10],[52,6,52,8],[50,6,50,8],[51,6,51,8],[49,6,49,8],[51,12,51,13],[51,21,51,22],[51,18,51,20],[50,18,50,20],[51,14,51,15],[52,14,52,15],[50,21,50,22],[42,14,42,15],[49,21,49,22],[45,21,45,22],[48,21,48,22],[46,12,46,13],[49,12,49,13],[52,12,52,13],[50,14,50,15],[50,12,50,13],[46,18,46,20],[47,18,47,20],[47,21,47,22],[49,14,49,15],[46,14,46,15],[48,12,48,13],[48,18,48,20],[49,18,49,20],[46,21,46,22],[48,14,48,15],[47,14,47,15],[47,12,47,13],[37,18,37,23],[38,21,38,22],[39,18,39,20],[39,21,39,22],[38,18,38,20],[40,18,40,20],[40,21,40,22],[45,18,45,20],[41,18,41,20],[41,21,41,22],[42,18,42,20],[44,18,44,23],[42,21,42,22]]}
[null,{"$f":"CONCATENATE(\"店舗：\",店名・西暦年!$C$2)","v":"店舗：つつじヶ丘"},{"$f":"年","v":2021},"年",6,"月",{"$f":"C2","v":44348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※列末に次月の日が表示される場合、データを入力しないでください。"]
[null,"日   付",{"$f":"DATE(C1,$E$1,1)","v":"2021-06-01"},{"$f":"C2+1","v":"2021-06-02"},"2021-06-03","2021-06-04","2021-06-05","2021-06-06","2021-06-07","2021-06-08","2021-06-09","2021-06-10","2021-06-11","2021-06-12","2021-06-13","2021-06-14","2021-06-15","2021-06-16","2021-06-17","2021-06-18","2021-06-19","2021-06-20","2021-06-21","2021-06-22","2021-06-23","2021-06-24","2021-06-25","2021-06-26","2021-06-27","2021-06-28",{"$f":"IF(AD2=\"\",\"\",IF(MONTH(AD2+1)=$E$1,AD2+1,\"\"))","v":"2021-06-29"},{"$f":"IF(AE2=\"\",\"\",IF(MONTH(AE2+1)=$E$1,AE2+1,\"\"))","v":"2021-06-30"},{"$f":"IF(AF2=\"\",\"\",IF(MONTH(AF2+1)=$E$1,AF2+1,\"\"))","v":""}]
[null,"(曜日)",{"$f":"IF(C2=\"\",\"\",C2)","v":44348},44349,44350,44351,44352,44353,44354,44355,44356,44357,44358,44359,44360,44361,44362,44363,44364,44365,44366,44367,44368,44369,44370,44371,44372,44373,44374,44375,44376,44377,""]
[null,"（定休 ・ 祝日）",{"$f":"IF(C2=\"\",\"\",IF(ISERROR(VLOOKUP(C2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(C2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(D2=\"\",\"\",IF(ISERROR(VLOOKUP(D2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(D2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(E2=\"\",\"\",IF(ISERROR(VLOOKUP(E2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(E2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(F2=\"\",\"\",IF(ISERROR(VLOOKUP(F2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(F2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(G2=\"\",\"\",IF(ISERROR(VLOOKUP(G2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(G2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(H2=\"\",\"\",IF(ISERROR(VLOOKUP(H2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(H2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(I2=\"\",\"\",IF(ISERROR(VLOOKUP(I2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(I2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(J2=\"\",\"\",IF(ISERROR(VLOOKUP(J2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(J2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(K2=\"\",\"\",IF(ISERROR(VLOOKUP(K2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(K2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(L2=\"\",\"\",IF(ISERROR(VLOOKUP(L2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(L2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(M2=\"\",\"\",IF(ISERROR(VLOOKUP(M2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(M2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(N2=\"\",\"\",IF(ISERROR(VLOOKUP(N2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(N2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(O2=\"\",\"\",IF(ISERROR(VLOOKUP(O2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(O2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(P2=\"\",\"\",IF(ISERROR(VLOOKUP(P2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(P2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Q2=\"\",\"\",IF(ISERROR(VLOOKUP(Q2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Q2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(R2=\"\",\"\",IF(ISERROR(VLOOKUP(R2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(R2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(S2=\"\",\"\",IF(ISERROR(VLOOKUP(S2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(S2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(T2=\"\",\"\",IF(ISERROR(VLOOKUP(T2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(T2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(U2=\"\",\"\",IF(ISERROR(VLOOKUP(U2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(U2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(V2=\"\",\"\",IF(ISERROR(VLOOKUP(V2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(V2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(W2=\"\",\"\",IF(ISERROR(VLOOKUP(W2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(W2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(X2=\"\",\"\",IF(ISERROR(VLOOKUP(X2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(X2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Y2=\"\",\"\",IF(ISERROR(VLOOKUP(Y2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Y2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Z2=\"\",\"\",IF(ISERROR(VLOOKUP(Z2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Z2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AA2=\"\",\"\",IF(ISERROR(VLOOKUP(AA2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AA2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AB2=\"\",\"\",IF(ISERROR(VLOOKUP(AB2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AB2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AC2=\"\",\"\",IF(ISERROR(VLOOKUP(AC2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AC2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(AD2=\"\",\"\",IF(ISERROR(VLOOKUP(AD2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AD2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AE2=\"\",\"\",IF(ISERROR(VLOOKUP(AE2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AE2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AF2=\"\",\"\",IF(ISERROR(VLOOKUP(AF2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AF2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AG2=\"\",\"\",IF(ISERROR(VLOOKUP(AG2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AG2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""}]
[null,"（店舗別休日）"]
[null,"天気"]
[null,"薬剤師数（社員）"]
[null,"薬剤師数（パート）"]
[null,"事務員数"]
[null,"処方箋枚数"]
[null,"保険点数／１日受付合計"]
[null,"レセコン入金額／調剤窓口負担分"]
[null,"未収金"]
[null,"過領収"]
[null,"本日外入金"]
[null,"返金"]
[null,"本日の調剤収入",{"$f":"IF(SUM(C12:C16)>0,C12-C13+C14+C15-C16,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"保険請求報酬金額",{"$f":"IF(C11=\"\",\"\",IF(C12=\"\",C11*10,C11*10-C12))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"調剤医薬品仕入金額（卸経由）・税抜"]
[null,"調剤医薬品仕入金額（卸経由）・税込"]
[null,"調剤医薬品仕入分薬価（卸経由分）・非課税"]
[null,"調剤医薬品仕入分薬価（他店から移動）・非課税"]
[null,"調剤医薬品仕入金額（他店から移動）・税抜"]
[null,"調剤医薬品仕入金額（他店から移動）・税込"]
[null,"ＯＴＣ売上（消費税）"]
[null,"ＯＴＣ売上（税込）"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税込",{"$f":"IF(C27=\"\",\"\",IF(C27=0,0,ROUND(C27*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金額（卸経由）・税込"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税込",{"$f":"IF(C31=\"\",\"\",IF(C31=0,0,ROUND(C31*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税込"]
[]
[]
[]
[null,"店舗月間営業実績",null,null,null,null,"　　調剤医薬品 　　　　　　　　　　　／　　　　　　　　　OTC商品",null,null,null,null,null,null,null,null,null,null,null,"　　　店舗月間諸経費一覧"]
[null,"【営業日】日数",{"$f":"COUNTA(C10:AG10)","v":0},null,{"$f":"IF($C$39=0,\"日\",CONCATENATE(\"日  (休業日数\",TEXT($G$95-$C$39,0),\"日）\"))","v":"日"},null,"【仕入】卸経由",null,null,null,null,"円 税抜",null,null,{"$f":"SUM($C29:$AG29)","v":0},null,"円 税抜",null,"【家賃】",null,null,0,null,"円"]
[null,"【処方箋】受付総数",{"$f":"SUM(C10:AG10)","v":0},null,"枚",null,null,null,null,null,null,"円 税込",null,null,{"$f":"SUM($C30:$AG30)","v":0},null,"円 税込",null,"【人件費】",null,null,0,null,"円"]
[null,"　　　　　　平均枚数",{"$f":"IF($C$39=0,0,C40/$C$39)","v":0},null,"枚/日",null,"　　　　社内店舗から移動",null,null,{"$f":"SUM($C23:$AG23)","v":0},null,"円 税抜",null,null,{"$f":"SUM($C33:$AG33)","v":0},null,"円 税抜",null,"【光熱費】",null,null,0,null,"円"]
[null,"【スタッフ平均】薬剤師（社員)",{"$f":"IF($C$39=0,0,SUM(C7:AG7)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J41=0,0,ROUND(J41*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O41=0,0,ROUND(O41*1.05,1))","v":0},null,"円 税込",null,"【通信】",null,null,0,null,"円"]
[null,"　　　　　　　　 　薬剤師（パート)",{"$f":"IF($C$39=0,0,SUM(C8:AG8)/$C$39)","v":0},null,"人/日",null,"【卸売】社内他店へ移動",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"【他・諸経費】",null,null,0,null,"円"]
[null,"　　　　　　　　　 事務員",{"$f":"IF($C$39=0,0,SUM(C9:AG9)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J43=0,0,ROUND(J43*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O43=0,0,ROUND(O43*1.05,1))","v":0},null,"円 税込"]
[null,"　　　　　　　　　 スタッフ",{"$f":"SUM(C42:D44)","v":0},null,"人/日",null,"【仕入商品薬価】",null,null,{"$f":"SUM($C21:$AG21)+SUM($C22:$AG22)","v":0},null,"円非課税","【仕入商品売値】",null,{"$f":"SUM($C27:$AG27)+SUM($C31:$AG31)","v":0},null,"円 税抜",null,"月間営業収支総計"]
[null,"【点　数】保険点数合計（社保国保合計）",{"$f":"SUM($C11:$AG11)","v":0},null,"点/月",null,null,null,null,"(空欄)",null,"円 税込",null,null,{"$f":"IF(O45=0,0,ROUND(O45*1.05,1))","v":0},null,"円 税込",null,"【収入】調剤報酬（10割）",null,null,{"$f":"C52+C53","v":0},null,"円 見込"]
[null,"　　　　 　調剤窓口負担分",{"$f":"SUM($C12:$AG12)/10","v":0},null,"点/月",null,"【値引率】税別計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J39+J41-J43)/J$45)*100  )","v":0},null,"％","【利益率】",null,{"$f":"IF(O45=0, 0, (1-(O39+O41-O43)/O45)*100  )","v":0},null,"％",null,"　　　　 OTC",null,null,{"$f":"O50","v":0},null,"円"]
[null,"【金　銭】未収金",{"$f":"SUM($C13:$AG13)","v":0},null,"円/月",null,"　　　　　　　　　　　税込計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J40+J42-J44)/J$45)*100  )","v":0},null,"％",null,null,{"$f":"IF(O46=0, 0, (1-(O40+O42-O44)/O46)*100  )","v":0},null,"％",null,"　　　　雑収入",null,null,0,null,"円"]
[null,"　　　　　過領収",{"$f":"SUM(C14:AG14)","v":0},null,"円/月",null,"【販売・使用額】",null,null,0,null,"円 税抜","【売上】",null,{"$f":"SUM($C26:$AG26)-SUM($C25:$AG25)","v":0},null,"円 税抜",null,"【支払】仕入商品代",null,null,{"$f":"J40+O40+J42+O42-J44-O44","v":0},null,"円"]
[null,"　　　　　本日外入金",{"$f":"SUM(C15:AG15)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J49=0,0,ROUND(J49*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"SUM($C26:$AG26)","v":0},null,"円 税込",null,"　　　　諸経費",null,null,{"$f":"SUM(V39:W43)","v":0},null,"円"]
[null,"　　　　　返金",{"$f":"SUM(C16:AG16)","v":0},null,"円/月",null,"【販売・使用商品薬価】",null,null,0,null,"円 税抜","【売上商品定価】",null,null,null,"円 税抜",null,"【利益】税込",null,null,{"$f":"SUM(V46:V48)-SUM(V49:V50)","v":0},null,"円"]
[null,"　　　　　調剤収入合計（窓口支払額）",{"$f":"SUM(C17:AG17)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J51=0,0,ROUND(J51*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O51=0,0,ROUND(O51*1.05,1))","v":0},null,"円 税込",null,"【利益率/粗利益】",null,null,{"$f":"IF(SUM(V46:V48)=0,0,V51/SUM(V46:V48)*100)","v":0},null,"％"]
[null,"　　　　　保険請求金額合計（レセプト請求）",{"$f":"SUM(C18:AG18)","v":0},null,"円/月",null,"【在庫商品金額 】",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"※上段枠『店舗休日』から『保険請求報酬金額』までの１４項目（水色塗りつぶしの欄）を営業日毎に入力して下さい。"]
[null,"　　　　　保険請求分内薬剤売上額（税別）",null,null,"円/月",null,null,null,null,{"$f":"IF(J53=0,0,ROUND(J53*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O53=0,0,ROUND(O53*1.05,1))","v":0},null,"円 税込",null,"※下段枠『調剤仕入合計（税抜）』（水色塗りつぶしの欄）は、翌月初旬に合計を入力して下さい。"]
[null,"　　　　　調剤仕入（税抜）合計",{"$f":"J39+J41-J43","v":0},null,"円/月",null,"【商品消化率】当月循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月末に翌月の日付が表示される場合、データは入力しなで下さい。"]
[null,"【仕入％】調剤収入に対する仕入割合",{"$f":"IF(C52+C53=0,0,C55/(C52+C53))*100","v":0},null,"％",null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※休業日の処方箋枚数は空白にして下さい。（その枠で営業日をカウントしている為）"]
[null,"〔備考〕※価格交渉による当月値引額",null,null,null,null,"　　　　　　　　　総合循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月間営業記録は自動計算されます。"]
[null,"合計4895190円",null,null,null,null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※翌月１０日までに本部事務所へメールして下さい。"]
[null,"内訳：メディセオ4895190円引"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"[Work]"]
[null,null,{"$f":"IF(店名・西暦年!P5=\"\",\"\",店名・西暦年!P5)","v":"休日"},{"$f":"IF(店名・西暦年!J3=\"\",\"\",店名・西暦年!J3)","v":""},28]
[null,null,{"$f":"IF(店名・西暦年!P6=\"\",\"\",店名・西暦年!P6)","v":"休日診療"},{"$f":"IF(店名・西暦年!J4=\"\",\"\",店名・西暦年!J4)","v":"晴れ"},29]
[null,null,{"$f":"IF(店名・西暦年!P7=\"\",\"\",店名・西暦年!P7)","v":""},{"$f":"IF(店名・西暦年!J5=\"\",\"\",店名・西暦年!J5)","v":"くもり"},30]
[null,null,null,{"$f":"IF(店名・西暦年!J6=\"\",\"\",店名・西暦年!J6)","v":"雨"},31]
[null,null,null,{"$f":"IF(店名・西暦年!J7=\"\",\"\",店名・西暦年!J7)","v":"晴れ→くもり"}]
[null,null,null,{"$f":"IF(店名・西暦年!J8=\"\",\"\",店名・西暦年!J8)","v":"晴れ→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J9=\"\",\"\",店名・西暦年!J9)","v":"くもり→晴れ"}]
[null,null,null,{"$f":"IF(店名・西暦年!J10=\"\",\"\",店名・西暦年!J10)","v":"くもり→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J11=\"\",\"\",店名・西暦年!J11)","v":"雨→晴れ"},null,{"$f":"IF(AD2=\"\",\"\",AD2)","v":"2021-06-28"}]
[null,null,null,{"$f":"IF(店名・西暦年!J12=\"\",\"\",店名・西暦年!J12)","v":"雨→くもり"},null,{"$f":"IF(AE2=\"\",\"\",AE2)","v":"2021-06-29"}]
[null,null,null,{"$f":"IF(店名・西暦年!J13=\"\",\"\",店名・西暦年!J13)","v":"雪"},null,{"$f":"IF(AF2=\"\",\"\",AF2)","v":"2021-06-30"}]
[null,null,null,{"$f":"IF(店名・西暦年!J14=\"\",\"\",店名・西暦年!J14)","v":"雷"},null,{"$f":"IF(AG2=\"\",\"\",AG2)","v":""}]
[null,null,null,{"$f":"IF(店名・西暦年!J15=\"\",\"\",店名・西暦年!J15)","v":"台風"}]
[null,null,null,{"$f":"IF(店名・西暦年!J16=\"\",\"\",店名・西暦年!J16)","v":"雹"}]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,"当月末日"]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,{"$f":"IF(F89=\"\",28,IF(F90=\"\",29,IF(F91=\"\",30,31)))","v":30}]
[null,null,null,{"$f":"IF(店名・西暦年!J18=\"\",\"\",店名・西暦年!J18)","v":"晴れ→雪"}]
[null,null,null,{"$f":"IF(店名・西暦年!J19=\"\",\"\",店名・西暦年!J19)","v":""}]

{"sheet":"7月","index":7,"n_rows":97,"n_cols":33,"rows_kept":97,"cut":false,"hidden":false,"merged":[[57,12,57,13],[57,14,57,15],[55,14,55,15],[53,14,53,15],[53,12,53,13],[55,12,55,13],[54,12,54,13],[54,14,54,15],[56,12,56,13],[56,14,56,15],[57,6,57,8],[55,9,55,10],[57,9,57,10],[53,6,53,8],[56,6,56,8],[56,9,56,10],[55,6,55,8],[54,6,54,8],[54,9,54,10],[53,9,53,10],[41,9,41,10],[39,9,39,10],[42,9,42,10],[0,6,0,7],[40,14,40,15],[39,14,39,15],[45,12,45,13],[43,12,43,13],[43,14,43,15],[45,14,45,15],[44,14,44,15],[42,12,42,13],[44,12,44,13],[41,12,41,13],[41,14,41,15],[43,9,43,10],[38,2,38,3],[39,2,39,3],[40,2,40,3],[38,6,38,8],[39,6,39,8],[40,6,40,8],[37,6,37,16],[39,12,39,13],[38,14,38,15],[38,12,38,13],[40,12,40,13],[38,9,38,10],[40,9,40,10],[55,2,55,3],[51,2,51,3],[52,2,52,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[54,2,54,3],[50,2,50,3],[53,2,53,3],[44,2,44,3],[45,2,45,3],[41,2,41,3],[47,6,47,8],[45,6,45,8],[46,2,46,3],[46,6,46,8],[41,6,41,8],[43,2,43,3],[42,2,42,3],[43,6,43,8],[42,6,42,8],[44,6,44,8],[48,6,48,8],[48,9,48,10],[52,9,52,10],[44,9,44,10],[49,9,49,10],[46,9,46,10],[50,9,50,10],[51,9,51,10],[47,9,47,10],[45,9,45,10],[52,6,52,8],[50,6,50,8],[51,6,51,8],[49,6,49,8],[51,12,51,13],[51,21,51,22],[51,18,51,20],[50,18,50,20],[51,14,51,15],[52,14,52,15],[50,21,50,22],[42,14,42,15],[49,21,49,22],[45,21,45,22],[48,21,48,22],[46,12,46,13],[49,12,49,13],[52,12,52,13],[50,14,50,15],[50,12,50,13],[46,18,46,20],[47,18,47,20],[47,21,47,22],[49,14,49,15],[46,14,46,15],[48,12,48,13],[48,18,48,20],[49,18,49,20],[46,21,46,22],[48,14,48,15],[47,14,47,15],[47,12,47,13],[37,18,37,23],[38,21,38,22],[39,18,39,20],[39,21,39,22],[38,18,38,20],[40,18,40,20],[40,21,40,22],[45,18,45,20],[41,18,41,20],[41,21,41,22],[42,18,42,20],[44,18,44,23],[42,21,42,22]]}
[null,{"$f":"CONCATENATE(\"店舗：\",店名・西暦年!$C$2)","v":"店舗：つつじヶ丘"},{"$f":"年","v":2021},"年",7,"月",{"$f":"C2","v":44378},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※列末に次月の日が表示される場合、データを入力しないでください。"]
[null,"日   付",{"$f":"DATE(C1,$E$1,1)","v":"2021-07-01"},{"$f":"C2+1","v":"2021-07-02"},"2021-07-03","2021-07-04","2021-07-05","2021-07-06","2021-07-07","2021-07-08","2021-07-09","2021-07-10","2021-07-11","2021-07-12","2021-07-13","2021-07-14","2021-07-15","2021-07-16","2021-07-17","2021-07-18","2021-07-19","2021-07-20","2021-07-21","2021-07-22","2021-07-23","2021-07-24","2021-07-25","2021-07-26","2021-07-27","2021-07-28",{"$f":"IF(AD2=\"\",\"\",IF(MONTH(AD2+1)=$E$1,AD2+1,\"\"))","v":"2021-07-29"},{"$f":"IF(AE2=\"\",\"\",IF(MONTH(AE2+1)=$E$1,AE2+1,\"\"))","v":"2021-07-30"},{"$f":"IF(AF2=\"\",\"\",IF(MONTH(AF2+1)=$E$1,AF2+1,\"\"))","v":"2021-07-31"}]
[null,"(曜日)",{"$f":"IF(C2=\"\",\"\",C2)","v":44378},44379,44380,44381,44382,44383,44384,44385,44386,44387,44388,44389,44390,44391,44392,44393,44394,44395,44396,44397,44398,44399,44400,44401,44402,44403,44404,44405,44406,44407,44408]
[null,"（定休 ・ 祝日）",{"$f":"IF(C2=\"\",\"\",IF(ISERROR(VLOOKUP(C2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(C2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(D2=\"\",\"\",IF(ISERROR(VLOOKUP(D2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(D2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(E2=\"\",\"\",IF(ISERROR(VLOOKUP(E2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(E2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(F2=\"\",\"\",IF(ISERROR(VLOOKUP(F2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(F2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(G2=\"\",\"\",IF(ISERROR(VLOOKUP(G2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(G2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(H2=\"\",\"\",IF(ISERROR(VLOOKUP(H2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(H2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(I2=\"\",\"\",IF(ISERROR(VLOOKUP(I2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(I2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(J2=\"\",\"\",IF(ISERROR(VLOOKUP(J2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(J2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(K2=\"\",\"\",IF(ISERROR(VLOOKUP(K2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(K2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(L2=\"\",\"\",IF(ISERROR(VLOOKUP(L2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(L2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(M2=\"\",\"\",IF(ISERROR(VLOOKUP(M2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(M2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(N2=\"\",\"\",IF(ISERROR(VLOOKUP(N2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(N2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(O2=\"\",\"\",IF(ISERROR(VLOOKUP(O2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(O2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(P2=\"\",\"\",IF(ISERROR(VLOOKUP(P2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(P2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Q2=\"\",\"\",IF(ISERROR(VLOOKUP(Q2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Q2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(R2=\"\",\"\",IF(ISERROR(VLOOKUP(R2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(R2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(S2=\"\",\"\",IF(ISERROR(VLOOKUP(S2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(S2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(T2=\"\",\"\",IF(ISERROR(VLOOKUP(T2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(T2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(U2=\"\",\"\",IF(ISERROR(VLOOKUP(U2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(U2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(V2=\"\",\"\",IF(ISERROR(VLOOKUP(V2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(V2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(W2=\"\",\"\",IF(ISERROR(VLOOKUP(W2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(W2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(X2=\"\",\"\",IF(ISERROR(VLOOKUP(X2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(X2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(Y2=\"\",\"\",IF(ISERROR(VLOOKUP(Y2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Y2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(Z2=\"\",\"\",IF(ISERROR(VLOOKUP(Z2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Z2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AA2=\"\",\"\",IF(ISERROR(VLOOKUP(AA2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AA2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(AB2=\"\",\"\",IF(ISERROR(VLOOKUP(AB2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AB2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AC2=\"\",\"\",IF(ISERROR(VLOOKUP(AC2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AC2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AD2=\"\",\"\",IF(ISERROR(VLOOKUP(AD2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AD2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AE2=\"\",\"\",IF(ISERROR(VLOOKUP(AE2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AE2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AF2=\"\",\"\",IF(ISERROR(VLOOKUP(AF2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AF2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AG2=\"\",\"\",IF(ISERROR(VLOOKUP(AG2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AG2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""}]
[null,"（店舗別休日）"]
[null,"天気"]
[null,"薬剤師数（社員）"]
[null,"薬剤師数（パート）"]
[null,"事務員数"]
[null,"処方箋枚数"]
[null,"保険点数／１日受付合計"]
[null,"レセコン入金額／調剤窓口負担分"]
[null,"未収金"]
[null,"過領収"]
[null,"本日外入金"]
[null,"返金"]
[null,"本日の調剤収入",{"$f":"IF(SUM(C12:C16)>0,C12-C13+C14+C15-C16,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"保険請求報酬金額",{"$f":"IF(C11=\"\",\"\",IF(C12=\"\",C11*10,C11*10-C12))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"調剤医薬品仕入金額（卸経由）・税抜"]
[null,"調剤医薬品仕入金額（卸経由）・税込"]
[null,"調剤医薬品仕入分薬価（卸経由分）・非課税"]
[null,"調剤医薬品仕入分薬価（他店から移動）・非課税"]
[null,"調剤医薬品仕入金額（他店から移動）・税抜"]
[null,"調剤医薬品仕入金額（他店から移動）・税込"]
[null,"ＯＴＣ売上（消費税）"]
[null,"ＯＴＣ売上（税込）"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税込",{"$f":"IF(C27=\"\",\"\",IF(C27=0,0,ROUND(C27*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金額（卸経由）・税込"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税込",{"$f":"IF(C31=\"\",\"\",IF(C31=0,0,ROUND(C31*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税込"]
[]
[]
[]
[null,"店舗月間営業実績",null,null,null,null,"　　調剤医薬品 　　　　　　　　　　　／　　　　　　　　　OTC商品",null,null,null,null,null,null,null,null,null,null,null,"　　　店舗月間諸経費一覧"]
[null,"【営業日】日数",{"$f":"COUNTA(C10:AG10)","v":0},null,{"$f":"IF($C$39=0,\"日\",CONCATENATE(\"日  (休業日数\",TEXT($G$95-$C$39,0),\"日）\"))","v":"日"},null,"【仕入】卸経由",null,null,null,null,"円 税抜",null,null,{"$f":"SUM($C29:$AG29)","v":0},null,"円 税抜",null,"【家賃】",null,null,0,null,"円"]
[null,"【処方箋】受付総数",{"$f":"SUM(C10:AG10)","v":0},null,"枚",null,null,null,null,null,null,"円 税込",null,null,{"$f":"SUM($C30:$AG30)","v":0},null,"円 税込",null,"【人件費】",null,null,0,null,"円"]
[null,"　　　　　　平均枚数",{"$f":"IF($C$39=0,0,C40/$C$39)","v":0},null,"枚/日",null,"　　　　社内店舗から移動",null,null,{"$f":"SUM($C23:$AG23)","v":0},null,"円 税抜",null,null,{"$f":"SUM($C33:$AG33)","v":0},null,"円 税抜",null,"【光熱費】",null,null,0,null,"円"]
[null,"【スタッフ平均】薬剤師（社員)",{"$f":"IF($C$39=0,0,SUM(C7:AG7)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J41=0,0,ROUND(J41*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O41=0,0,ROUND(O41*1.05,1))","v":0},null,"円 税込",null,"【通信】",null,null,0,null,"円"]
[null,"　　　　　　　　 　薬剤師（パート)",{"$f":"IF($C$39=0,0,SUM(C8:AG8)/$C$39)","v":0},null,"人/日",null,"【卸売】社内他店へ移動",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"【他・諸経費】",null,null,0,null,"円"]
[null,"　　　　　　　　　 事務員",{"$f":"IF($C$39=0,0,SUM(C9:AG9)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J43=0,0,ROUND(J43*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O43=0,0,ROUND(O43*1.05,1))","v":0},null,"円 税込"]
[null,"　　　　　　　　　 スタッフ",{"$f":"SUM(C42:D44)","v":0},null,"人/日",null,"【仕入商品薬価】",null,null,{"$f":"SUM($C21:$AG21)+SUM($C22:$AG22)","v":0},null,"円非課税","【仕入商品売値】",null,{"$f":"SUM($C27:$AG27)+SUM($C31:$AG31)","v":0},null,"円 税抜",null,"月間営業収支総計"]
[null,"【点　数】保険点数合計（社保国保合計）",{"$f":"SUM($C11:$AG11)","v":0},null,"点/月",null,null,null,null,"(空欄)",null,"円 税込",null,null,{"$f":"IF(O45=0,0,ROUND(O45*1.05,1))","v":0},null,"円 税込",null,"【収入】調剤報酬（10割）",null,null,{"$f":"C52+C53","v":0},null,"円 見込"]
[null,"　　　　 　調剤窓口負担分",{"$f":"SUM($C12:$AG12)/10","v":0},null,"点/月",null,"【値引率】税別計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J39+J41-J43)/J$45)*100  )","v":0},null,"％","【利益率】",null,{"$f":"IF(O45=0, 0, (1-(O39+O41-O43)/O45)*100  )","v":0},null,"％",null,"　　　　 OTC",null,null,{"$f":"O50","v":0},null,"円"]
[null,"【金　銭】未収金",{"$f":"SUM($C13:$AG13)","v":0},null,"円/月",null,"　　　　　　　　　　　税込計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J40+J42-J44)/J$45)*100  )","v":0},null,"％",null,null,{"$f":"IF(O46=0, 0, (1-(O40+O42-O44)/O46)*100  )","v":0},null,"％",null,"　　　　雑収入",null,null,0,null,"円"]
[null,"　　　　　過領収",{"$f":"SUM(C14:AG14)","v":0},null,"円/月",null,"【販売・使用額】",null,null,0,null,"円 税抜","【売上】",null,{"$f":"SUM($C26:$AG26)-SUM($C25:$AG25)","v":0},null,"円 税抜",null,"【支払】仕入商品代",null,null,{"$f":"J40+O40+J42+O42-J44-O44","v":0},null,"円"]
[null,"　　　　　本日外入金",{"$f":"SUM(C15:AG15)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J49=0,0,ROUND(J49*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"SUM($C26:$AG26)","v":0},null,"円 税込",null,"　　　　諸経費",null,null,{"$f":"SUM(V39:W43)","v":0},null,"円"]
[null,"　　　　　返金",{"$f":"SUM(C16:AG16)","v":0},null,"円/月",null,"【販売・使用商品薬価】",null,null,0,null,"円 税抜","【売上商品定価】",null,null,null,"円 税抜",null,"【利益】税込",null,null,{"$f":"SUM(V46:V48)-SUM(V49:V50)","v":0},null,"円"]
[null,"　　　　　調剤収入合計（窓口支払額）",{"$f":"SUM(C17:AG17)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J51=0,0,ROUND(J51*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O51=0,0,ROUND(O51*1.05,1))","v":0},null,"円 税込",null,"【利益率/粗利益】",null,null,{"$f":"IF(SUM(V46:V48)=0,0,V51/SUM(V46:V48)*100)","v":0},null,"％"]
[null,"　　　　　保険請求金額合計（レセプト請求）",{"$f":"SUM(C18:AG18)","v":0},null,"円/月",null,"【在庫商品金額 】",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"※上段枠『店舗休日』から『保険請求報酬金額』までの１４項目（水色塗りつぶしの欄）を営業日毎に入力して下さい。"]
[null,"　　　　　保険請求分内薬剤売上額（税別）",null,null,"円/月",null,null,null,null,{"$f":"IF(J53=0,0,ROUND(J53*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O53=0,0,ROUND(O53*1.05,1))","v":0},null,"円 税込",null,"※下段枠『調剤仕入合計（税抜）』（水色塗りつぶしの欄）は、翌月初旬に合計を入力して下さい。"]
[null,"　　　　　調剤仕入（税抜）合計",{"$f":"J39+J41-J43","v":0},null,"円/月",null,"【商品消化率】当月循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月末に翌月の日付が表示される場合、データは入力しなで下さい。"]
[null,"【仕入％】調剤収入に対する仕入割合",{"$f":"IF(C52+C53=0,0,C55/(C52+C53))*100","v":0},null,"％",null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※休業日の処方箋枚数は空白にして下さい。（その枠で営業日をカウントしている為）"]
[null,"〔備考〕※価格交渉による当月値引額",null,null,null,null,"　　　　　　　　　総合循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月間営業記録は自動計算されます。"]
[null,"合計229552円",null,null,null,null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※翌月１０日までに本部事務所へメールして下さい。"]
[null,"内訳：酒井薬品229552円引"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"[Work]"]
[null,null,{"$f":"IF(店名・西暦年!P5=\"\",\"\",店名・西暦年!P5)","v":"休日"},{"$f":"IF(店名・西暦年!J3=\"\",\"\",店名・西暦年!J3)","v":""},28]
[null,null,{"$f":"IF(店名・西暦年!P6=\"\",\"\",店名・西暦年!P6)","v":"休日診療"},{"$f":"IF(店名・西暦年!J4=\"\",\"\",店名・西暦年!J4)","v":"晴れ"},29]
[null,null,{"$f":"IF(店名・西暦年!P7=\"\",\"\",店名・西暦年!P7)","v":""},{"$f":"IF(店名・西暦年!J5=\"\",\"\",店名・西暦年!J5)","v":"くもり"},30]
[null,null,null,{"$f":"IF(店名・西暦年!J6=\"\",\"\",店名・西暦年!J6)","v":"雨"},31]
[null,null,null,{"$f":"IF(店名・西暦年!J7=\"\",\"\",店名・西暦年!J7)","v":"晴れ→くもり"}]
[null,null,null,{"$f":"IF(店名・西暦年!J8=\"\",\"\",店名・西暦年!J8)","v":"晴れ→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J9=\"\",\"\",店名・西暦年!J9)","v":"くもり→晴れ"}]
[null,null,null,{"$f":"IF(店名・西暦年!J10=\"\",\"\",店名・西暦年!J10)","v":"くもり→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J11=\"\",\"\",店名・西暦年!J11)","v":"雨→晴れ"},null,{"$f":"IF(AD2=\"\",\"\",AD2)","v":"2021-07-28"}]
[null,null,null,{"$f":"IF(店名・西暦年!J12=\"\",\"\",店名・西暦年!J12)","v":"雨→くもり"},null,{"$f":"IF(AE2=\"\",\"\",AE2)","v":"2021-07-29"}]
[null,null,null,{"$f":"IF(店名・西暦年!J13=\"\",\"\",店名・西暦年!J13)","v":"雪"},null,{"$f":"IF(AF2=\"\",\"\",AF2)","v":"2021-07-30"}]
[null,null,null,{"$f":"IF(店名・西暦年!J14=\"\",\"\",店名・西暦年!J14)","v":"雷"},null,{"$f":"IF(AG2=\"\",\"\",AG2)","v":"2021-07-31"}]
[null,null,null,{"$f":"IF(店名・西暦年!J15=\"\",\"\",店名・西暦年!J15)","v":"台風"}]
[null,null,null,{"$f":"IF(店名・西暦年!J16=\"\",\"\",店名・西暦年!J16)","v":"雹"}]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,"当月末日"]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,{"$f":"IF(F89=\"\",28,IF(F90=\"\",29,IF(F91=\"\",30,31)))","v":31}]
[null,null,null,{"$f":"IF(店名・西暦年!J18=\"\",\"\",店名・西暦年!J18)","v":"晴れ→雪"}]
[null,null,null,{"$f":"IF(店名・西暦年!J19=\"\",\"\",店名・西暦年!J19)","v":""}]

{"sheet":"8月","index":8,"n_rows":97,"n_cols":33,"rows_kept":97,"cut":false,"hidden":false,"merged":[[57,12,57,13],[57,14,57,15],[55,14,55,15],[53,14,53,15],[53,12,53,13],[55,12,55,13],[54,12,54,13],[54,14,54,15],[56,12,56,13],[56,14,56,15],[57,6,57,8],[55,9,55,10],[57,9,57,10],[53,6,53,8],[56,6,56,8],[56,9,56,10],[55,6,55,8],[54,6,54,8],[54,9,54,10],[53,9,53,10],[41,9,41,10],[39,9,39,10],[42,9,42,10],[0,6,0,7],[40,14,40,15],[39,14,39,15],[45,12,45,13],[43,12,43,13],[43,14,43,15],[45,14,45,15],[44,14,44,15],[42,12,42,13],[44,12,44,13],[41,12,41,13],[41,14,41,15],[43,9,43,10],[38,2,38,3],[39,2,39,3],[40,2,40,3],[38,6,38,8],[39,6,39,8],[40,6,40,8],[37,6,37,16],[39,12,39,13],[38,14,38,15],[38,12,38,13],[40,12,40,13],[38,9,38,10],[40,9,40,10],[55,2,55,3],[51,2,51,3],[52,2,52,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[54,2,54,3],[50,2,50,3],[53,2,53,3],[44,2,44,3],[45,2,45,3],[41,2,41,3],[47,6,47,8],[45,6,45,8],[46,2,46,3],[46,6,46,8],[41,6,41,8],[43,2,43,3],[42,2,42,3],[43,6,43,8],[42,6,42,8],[44,6,44,8],[48,6,48,8],[48,9,48,10],[52,9,52,10],[44,9,44,10],[49,9,49,10],[46,9,46,10],[50,9,50,10],[51,9,51,10],[47,9,47,10],[45,9,45,10],[52,6,52,8],[50,6,50,8],[51,6,51,8],[49,6,49,8],[51,12,51,13],[51,21,51,22],[51,18,51,20],[50,18,50,20],[51,14,51,15],[52,14,52,15],[50,21,50,22],[42,14,42,15],[49,21,49,22],[45,21,45,22],[48,21,48,22],[46,12,46,13],[49,12,49,13],[52,12,52,13],[50,14,50,15],[50,12,50,13],[46,18,46,20],[47,18,47,20],[47,21,47,22],[49,14,49,15],[46,14,46,15],[48,12,48,13],[48,18,48,20],[49,18,49,20],[46,21,46,22],[48,14,48,15],[47,14,47,15],[47,12,47,13],[37,18,37,23],[38,21,38,22],[39,18,39,20],[39,21,39,22],[38,18,38,20],[40,18,40,20],[40,21,40,22],[45,18,45,20],[41,18,41,20],[41,21,41,22],[42,18,42,20],[44,18,44,23],[42,21,42,22]]}
[null,{"$f":"CONCATENATE(\"店舗：\",店名・西暦年!$C$2)","v":"店舗：つつじヶ丘"},{"$f":"年","v":2021},"年",8,"月",{"$f":"C2","v":44409},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※列末に次月の日が表示される場合、データを入力しないでください。"]
[null,"日   付",{"$f":"DATE(C1,$E$1,1)","v":"2021-08-01"},{"$f":"C2+1","v":"2021-08-02"},"2021-08-03","2021-08-04","2021-08-05","2021-08-06","2021-08-07","2021-08-08","2021-08-09","2021-08-10","2021-08-11","2021-08-12","2021-08-13","2021-08-14","2021-08-15","2021-08-16","2021-08-17","2021-08-18","2021-08-19","2021-08-20","2021-08-21","2021-08-22","2021-08-23","2021-08-24","2021-08-25","2021-08-26","2021-08-27","2021-08-28",{"$f":"IF(AD2=\"\",\"\",IF(MONTH(AD2+1)=$E$1,AD2+1,\"\"))","v":"2021-08-29"},{"$f":"IF(AE2=\"\",\"\",IF(MONTH(AE2+1)=$E$1,AE2+1,\"\"))","v":"2021-08-30"},{"$f":"IF(AF2=\"\",\"\",IF(MONTH(AF2+1)=$E$1,AF2+1,\"\"))","v":"2021-08-31"}]
[null,"(曜日)",{"$f":"IF(C2=\"\",\"\",C2)","v":44409},44410,44411,44412,44413,44414,44415,44416,44417,44418,44419,44420,44421,44422,44423,44424,44425,44426,44427,44428,44429,44430,44431,44432,44433,44434,44435,44436,44437,44438,44439]
[null,"（定休 ・ 祝日）",{"$f":"IF(C2=\"\",\"\",IF(ISERROR(VLOOKUP(C2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(C2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(D2=\"\",\"\",IF(ISERROR(VLOOKUP(D2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(D2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(E2=\"\",\"\",IF(ISERROR(VLOOKUP(E2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(E2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(F2=\"\",\"\",IF(ISERROR(VLOOKUP(F2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(F2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(G2=\"\",\"\",IF(ISERROR(VLOOKUP(G2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(G2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(H2=\"\",\"\",IF(ISERROR(VLOOKUP(H2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(H2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(I2=\"\",\"\",IF(ISERROR(VLOOKUP(I2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(I2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(J2=\"\",\"\",IF(ISERROR(VLOOKUP(J2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(J2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(K2=\"\",\"\",IF(ISERROR(VLOOKUP(K2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(K2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(L2=\"\",\"\",IF(ISERROR(VLOOKUP(L2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(L2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(M2=\"\",\"\",IF(ISERROR(VLOOKUP(M2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(M2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(N2=\"\",\"\",IF(ISERROR(VLOOKUP(N2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(N2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(O2=\"\",\"\",IF(ISERROR(VLOOKUP(O2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(O2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(P2=\"\",\"\",IF(ISERROR(VLOOKUP(P2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(P2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Q2=\"\",\"\",IF(ISERROR(VLOOKUP(Q2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Q2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(R2=\"\",\"\",IF(ISERROR(VLOOKUP(R2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(R2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(S2=\"\",\"\",IF(ISERROR(VLOOKUP(S2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(S2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(T2=\"\",\"\",IF(ISERROR(VLOOKUP(T2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(T2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(U2=\"\",\"\",IF(ISERROR(VLOOKUP(U2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(U2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(V2=\"\",\"\",IF(ISERROR(VLOOKUP(V2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(V2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(W2=\"\",\"\",IF(ISERROR(VLOOKUP(W2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(W2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(X2=\"\",\"\",IF(ISERROR(VLOOKUP(X2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(X2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(Y2=\"\",\"\",IF(ISERROR(VLOOKUP(Y2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Y2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Z2=\"\",\"\",IF(ISERROR(VLOOKUP(Z2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Z2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AA2=\"\",\"\",IF(ISERROR(VLOOKUP(AA2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AA2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AB2=\"\",\"\",IF(ISERROR(VLOOKUP(AB2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AB2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AC2=\"\",\"\",IF(ISERROR(VLOOKUP(AC2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AC2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AD2=\"\",\"\",IF(ISERROR(VLOOKUP(AD2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AD2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AE2=\"\",\"\",IF(ISERROR(VLOOKUP(AE2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AE2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(AF2=\"\",\"\",IF(ISERROR(VLOOKUP(AF2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AF2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AG2=\"\",\"\",IF(ISERROR(VLOOKUP(AG2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AG2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""}]
[null,"（店舗別休日）"]
[null,"天気"]
[null,"薬剤師数（社員）"]
[null,"薬剤師数（パート）"]
[null,"事務員数"]
[null,"処方箋枚数"]
[null,"保険点数／１日受付合計"]
[null,"レセコン入金額／調剤窓口負担分"]
[null,"未収金"]
[null,"過領収"]
[null,"本日外入金"]
[null,"返金"]
[null,"本日の調剤収入",{"$f":"IF(SUM(C12:C16)>0,C12-C13+C14+C15-C16,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"保険請求報酬金額",{"$f":"IF(C11=\"\",\"\",IF(C12=\"\",C11*10,C11*10-C12))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"調剤医薬品仕入金額（卸経由）・税抜"]
[null,"調剤医薬品仕入金額（卸経由）・税込"]
[null,"調剤医薬品仕入分薬価（卸経由分）・非課税"]
[null,"調剤医薬品仕入分薬価（他店から移動）・非課税"]
[null,"調剤医薬品仕入金額（他店から移動）・税抜"]
[null,"調剤医薬品仕入金額（他店から移動）・税込"]
[null,"ＯＴＣ売上（消費税）"]
[null,"ＯＴＣ売上（税込）"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税込",{"$f":"IF(C27=\"\",\"\",IF(C27=0,0,ROUND(C27*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金額（卸経由）・税込"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税込",{"$f":"IF(C31=\"\",\"\",IF(C31=0,0,ROUND(C31*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税込"]
[]
[]
[]
[null,"店舗月間営業実績",null,null,null,null,"　　調剤医薬品 　　　　　　　　　　　／　　　　　　　　　OTC商品",null,null,null,null,null,null,null,null,null,null,null,"　　　店舗月間諸経費一覧"]
[null,"【営業日】日数",{"$f":"COUNTA(C10:AG10)","v":0},null,{"$f":"IF($C$39=0,\"日\",CONCATENATE(\"日  (休業日数\",TEXT($G$95-$C$39,0),\"日）\"))","v":"日"},null,"【仕入】卸経由",null,null,null,null,"円 税抜",null,null,{"$f":"SUM($C29:$AG29)","v":0},null,"円 税抜",null,"【家賃】",null,null,0,null,"円"]
[null,"【処方箋】受付総数",{"$f":"SUM(C10:AG10)","v":0},null,"枚",null,null,null,null,null,null,"円 税込",null,null,{"$f":"SUM($C30:$AG30)","v":0},null,"円 税込",null,"【人件費】",null,null,0,null,"円"]
[null,"　　　　　　平均枚数",{"$f":"IF($C$39=0,0,C40/$C$39)","v":0},null,"枚/日",null,"　　　　社内店舗から移動",null,null,{"$f":"SUM($C23:$AG23)","v":0},null,"円 税抜",null,null,{"$f":"SUM($C33:$AG33)","v":0},null,"円 税抜",null,"【光熱費】",null,null,0,null,"円"]
[null,"【スタッフ平均】薬剤師（社員)",{"$f":"IF($C$39=0,0,SUM(C7:AG7)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J41=0,0,ROUND(J41*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O41=0,0,ROUND(O41*1.05,1))","v":0},null,"円 税込",null,"【通信】",null,null,0,null,"円"]
[null,"　　　　　　　　 　薬剤師（パート)",{"$f":"IF($C$39=0,0,SUM(C8:AG8)/$C$39)","v":0},null,"人/日",null,"【卸売】社内他店へ移動",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"【他・諸経費】",null,null,0,null,"円"]
[null,"　　　　　　　　　 事務員",{"$f":"IF($C$39=0,0,SUM(C9:AG9)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J43=0,0,ROUND(J43*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O43=0,0,ROUND(O43*1.05,1))","v":0},null,"円 税込"]
[null,"　　　　　　　　　 スタッフ",{"$f":"SUM(C42:D44)","v":0},null,"人/日",null,"【仕入商品薬価】",null,null,{"$f":"SUM($C21:$AG21)+SUM($C22:$AG22)","v":0},null,"円非課税","【仕入商品売値】",null,{"$f":"SUM($C27:$AG27)+SUM($C31:$AG31)","v":0},null,"円 税抜",null,"月間営業収支総計"]
[null,"【点　数】保険点数合計（社保国保合計）",{"$f":"SUM($C11:$AG11)","v":0},null,"点/月",null,null,null,null,"(空欄)",null,"円 税込",null,null,{"$f":"IF(O45=0,0,ROUND(O45*1.05,1))","v":0},null,"円 税込",null,"【収入】調剤報酬（10割）",null,null,{"$f":"C52+C53","v":0},null,"円 見込"]
[null,"　　　　 　調剤窓口負担分",{"$f":"SUM($C12:$AG12)/10","v":0},null,"点/月",null,"【値引率】税別計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J39+J41-J43)/J$45)*100  )","v":0},null,"％","【利益率】",null,{"$f":"IF(O45=0, 0, (1-(O39+O41-O43)/O45)*100  )","v":0},null,"％",null,"　　　　 OTC",null,null,{"$f":"O50","v":0},null,"円"]
[null,"【金　銭】未収金",{"$f":"SUM($C13:$AG13)","v":0},null,"円/月",null,"　　　　　　　　　　　税込計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J40+J42-J44)/J$45)*100  )","v":0},null,"％",null,null,{"$f":"IF(O46=0, 0, (1-(O40+O42-O44)/O46)*100  )","v":0},null,"％",null,"　　　　雑収入",null,null,0,null,"円"]
[null,"　　　　　過領収",{"$f":"SUM(C14:AG14)","v":0},null,"円/月",null,"【販売・使用額】",null,null,0,null,"円 税抜","【売上】",null,{"$f":"SUM($C26:$AG26)-SUM($C25:$AG25)","v":0},null,"円 税抜",null,"【支払】仕入商品代",null,null,{"$f":"J40+O40+J42+O42-J44-O44","v":0},null,"円"]
[null,"　　　　　本日外入金",{"$f":"SUM(C15:AG15)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J49=0,0,ROUND(J49*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"SUM($C26:$AG26)","v":0},null,"円 税込",null,"　　　　諸経費",null,null,{"$f":"SUM(V39:W43)","v":0},null,"円"]
[null,"　　　　　返金",{"$f":"SUM(C16:AG16)","v":0},null,"円/月",null,"【販売・使用商品薬価】",null,null,0,null,"円 税抜","【売上商品定価】",null,null,null,"円 税抜",null,"【利益】税込",null,null,{"$f":"SUM(V46:V48)-SUM(V49:V50)","v":0},null,"円"]
[null,"　　　　　調剤収入合計（窓口支払額）",{"$f":"SUM(C17:AG17)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J51=0,0,ROUND(J51*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O51=0,0,ROUND(O51*1.05,1))","v":0},null,"円 税込",null,"【利益率/粗利益】",null,null,{"$f":"IF(SUM(V46:V48)=0,0,V51/SUM(V46:V48)*100)","v":0},null,"％"]
[null,"　　　　　保険請求金額合計（レセプト請求）",{"$f":"SUM(C18:AG18)","v":0},null,"円/月",null,"【在庫商品金額 】",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"※上段枠『店舗休日』から『保険請求報酬金額』までの１４項目（水色塗りつぶしの欄）を営業日毎に入力して下さい。"]
[null,"　　　　　保険請求分内薬剤売上額（税別）",null,null,"円/月",null,null,null,null,{"$f":"IF(J53=0,0,ROUND(J53*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O53=0,0,ROUND(O53*1.05,1))","v":0},null,"円 税込",null,"※下段枠『調剤仕入合計（税抜）』（水色塗りつぶしの欄）は、翌月初旬に合計を入力して下さい。"]
[null,"　　　　　調剤仕入（税抜）合計",{"$f":"J39+J41-J43","v":0},null,"円/月",null,"【商品消化率】当月循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月末に翌月の日付が表示される場合、データは入力しなで下さい。"]
[null,"【仕入％】調剤収入に対する仕入割合",{"$f":"IF(C52+C53=0,0,C55/(C52+C53))*100","v":0},null,"％",null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※休業日の処方箋枚数は空白にして下さい。（その枠で営業日をカウントしている為）"]
[null,"〔備考〕※価格交渉による当月値引額",null,null,null,null,"　　　　　　　　　総合循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月間営業記録は自動計算されます。"]
[null,"合計79944円",null,null,null,null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※翌月１０日までに本部事務所へメールして下さい。"]
[null,"内訳：ｱﾙﾌﾚｯｻ263663円引"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"[Work]"]
[null,null,{"$f":"IF(店名・西暦年!P5=\"\",\"\",店名・西暦年!P5)","v":"休日"},{"$f":"IF(店名・西暦年!J3=\"\",\"\",店名・西暦年!J3)","v":""},28]
[null,null,{"$f":"IF(店名・西暦年!P6=\"\",\"\",店名・西暦年!P6)","v":"休日診療"},{"$f":"IF(店名・西暦年!J4=\"\",\"\",店名・西暦年!J4)","v":"晴れ"},29]
[null,null,{"$f":"IF(店名・西暦年!P7=\"\",\"\",店名・西暦年!P7)","v":""},{"$f":"IF(店名・西暦年!J5=\"\",\"\",店名・西暦年!J5)","v":"くもり"},30]
[null,null,null,{"$f":"IF(店名・西暦年!J6=\"\",\"\",店名・西暦年!J6)","v":"雨"},31]
[null,null,null,{"$f":"IF(店名・西暦年!J7=\"\",\"\",店名・西暦年!J7)","v":"晴れ→くもり"}]
[null,null,null,{"$f":"IF(店名・西暦年!J8=\"\",\"\",店名・西暦年!J8)","v":"晴れ→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J9=\"\",\"\",店名・西暦年!J9)","v":"くもり→晴れ"}]
[null,null,null,{"$f":"IF(店名・西暦年!J10=\"\",\"\",店名・西暦年!J10)","v":"くもり→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J11=\"\",\"\",店名・西暦年!J11)","v":"雨→晴れ"},null,{"$f":"IF(AD2=\"\",\"\",AD2)","v":"2021-08-28"}]
[null,null,null,{"$f":"IF(店名・西暦年!J12=\"\",\"\",店名・西暦年!J12)","v":"雨→くもり"},null,{"$f":"IF(AE2=\"\",\"\",AE2)","v":"2021-08-29"}]
[null,null,null,{"$f":"IF(店名・西暦年!J13=\"\",\"\",店名・西暦年!J13)","v":"雪"},null,{"$f":"IF(AF2=\"\",\"\",AF2)","v":"2021-08-30"}]
[null,null,null,{"$f":"IF(店名・西暦年!J14=\"\",\"\",店名・西暦年!J14)","v":"雷"},null,{"$f":"IF(AG2=\"\",\"\",AG2)","v":"2021-08-31"}]
[null,null,null,{"$f":"IF(店名・西暦年!J15=\"\",\"\",店名・西暦年!J15)","v":"台風"}]
[null,null,null,{"$f":"IF(店名・西暦年!J16=\"\",\"\",店名・西暦年!J16)","v":"雹"}]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,"当月末日"]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,{"$f":"IF(F89=\"\",28,IF(F90=\"\",29,IF(F91=\"\",30,31)))","v":31}]
[null,null,null,{"$f":"IF(店名・西暦年!J18=\"\",\"\",店名・西暦年!J18)","v":"晴れ→雪"}]
[null,null,null,{"$f":"IF(店名・西暦年!J19=\"\",\"\",店名・西暦年!J19)","v":""}]

{"sheet":"9月","index":9,"n_rows":97,"n_cols":33,"rows_kept":97,"cut":false,"hidden":false,"merged":[[57,12,57,13],[57,14,57,15],[55,14,55,15],[53,14,53,15],[53,12,53,13],[55,12,55,13],[54,12,54,13],[54,14,54,15],[56,12,56,13],[56,14,56,15],[57,6,57,8],[55,9,55,10],[57,9,57,10],[53,6,53,8],[56,6,56,8],[56,9,56,10],[55,6,55,8],[54,6,54,8],[54,9,54,10],[53,9,53,10],[41,9,41,10],[39,9,39,10],[42,9,42,10],[0,6,0,7],[40,14,40,15],[39,14,39,15],[45,12,45,13],[43,12,43,13],[43,14,43,15],[45,14,45,15],[44,14,44,15],[42,12,42,13],[44,12,44,13],[41,12,41,13],[41,14,41,15],[43,9,43,10],[38,2,38,3],[39,2,39,3],[40,2,40,3],[38,6,38,8],[39,6,39,8],[40,6,40,8],[37,6,37,16],[39,12,39,13],[38,14,38,15],[38,12,38,13],[40,12,40,13],[38,9,38,10],[40,9,40,10],[55,2,55,3],[51,2,51,3],[52,2,52,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[54,2,54,3],[50,2,50,3],[53,2,53,3],[44,2,44,3],[45,2,45,3],[41,2,41,3],[47,6,47,8],[45,6,45,8],[46,2,46,3],[46,6,46,8],[41,6,41,8],[43,2,43,3],[42,2,42,3],[43,6,43,8],[42,6,42,8],[44,6,44,8],[48,6,48,8],[48,9,48,10],[52,9,52,10],[44,9,44,10],[49,9,49,10],[46,9,46,10],[50,9,50,10],[51,9,51,10],[47,9,47,10],[45,9,45,10],[52,6,52,8],[50,6,50,8],[51,6,51,8],[49,6,49,8],[51,12,51,13],[51,21,51,22],[51,18,51,20],[50,18,50,20],[51,14,51,15],[52,14,52,15],[50,21,50,22],[42,14,42,15],[49,21,49,22],[45,21,45,22],[48,21,48,22],[46,12,46,13],[49,12,49,13],[52,12,52,13],[50,14,50,15],[50,12,50,13],[46,18,46,20],[47,18,47,20],[47,21,47,22],[49,14,49,15],[46,14,46,15],[48,12,48,13],[48,18,48,20],[49,18,49,20],[46,21,46,22],[48,14,48,15],[47,14,47,15],[47,12,47,13],[37,18,37,23],[38,21,38,22],[39,18,39,20],[39,21,39,22],[38,18,38,20],[40,18,40,20],[40,21,40,22],[45,18,45,20],[41,18,41,20],[41,21,41,22],[42,18,42,20],[44,18,44,23],[42,21,42,22]]}
[null,{"$f":"CONCATENATE(\"店舗：\",店名・西暦年!$C$2)","v":"店舗：つつじヶ丘"},{"$f":"年","v":2021},"年",9,"月",{"$f":"C2","v":44440},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※列末に次月の日が表示される場合、データを入力しないでください。"]
[null,"日   付",{"$f":"DATE(C1,$E$1,1)","v":"2021-09-01"},{"$f":"C2+1","v":"2021-09-02"},"2021-09-03","2021-09-04","2021-09-05","2021-09-06","2021-09-07","2021-09-08","2021-09-09","2021-09-10","2021-09-11","2021-09-12","2021-09-13","2021-09-14","2021-09-15","2021-09-16","2021-09-17","2021-09-18","2021-09-19","2021-09-20","2021-09-21","2021-09-22","2021-09-23","2021-09-24","2021-09-25","2021-09-26","2021-09-27","2021-09-28",{"$f":"IF(AD2=\"\",\"\",IF(MONTH(AD2+1)=$E$1,AD2+1,\"\"))","v":"2021-09-29"},{"$f":"IF(AE2=\"\",\"\",IF(MONTH(AE2+1)=$E$1,AE2+1,\"\"))","v":"2021-09-30"},{"$f":"IF(AF2=\"\",\"\",IF(MONTH(AF2+1)=$E$1,AF2+1,\"\"))","v":""}]
[null,"(曜日)",{"$f":"IF(C2=\"\",\"\",C2)","v":44440},44441,44442,44443,44444,44445,44446,44447,44448,44449,44450,44451,44452,44453,44454,44455,44456,44457,44458,44459,44460,44461,44462,44463,44464,44465,44466,44467,44468,44469,""]
[null,"（定休 ・ 祝日）",{"$f":"IF(C2=\"\",\"\",IF(ISERROR(VLOOKUP(C2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(C2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(D2=\"\",\"\",IF(ISERROR(VLOOKUP(D2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(D2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(E2=\"\",\"\",IF(ISERROR(VLOOKUP(E2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(E2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(F2=\"\",\"\",IF(ISERROR(VLOOKUP(F2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(F2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(G2=\"\",\"\",IF(ISERROR(VLOOKUP(G2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(G2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(H2=\"\",\"\",IF(ISERROR(VLOOKUP(H2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(H2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(I2=\"\",\"\",IF(ISERROR(VLOOKUP(I2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(I2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(J2=\"\",\"\",IF(ISERROR(VLOOKUP(J2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(J2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(K2=\"\",\"\",IF(ISERROR(VLOOKUP(K2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(K2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(L2=\"\",\"\",IF(ISERROR(VLOOKUP(L2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(L2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(M2=\"\",\"\",IF(ISERROR(VLOOKUP(M2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(M2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(N2=\"\",\"\",IF(ISERROR(VLOOKUP(N2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(N2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(O2=\"\",\"\",IF(ISERROR(VLOOKUP(O2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(O2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(P2=\"\",\"\",IF(ISERROR(VLOOKUP(P2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(P2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Q2=\"\",\"\",IF(ISERROR(VLOOKUP(Q2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Q2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(R2=\"\",\"\",IF(ISERROR(VLOOKUP(R2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(R2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(S2=\"\",\"\",IF(ISERROR(VLOOKUP(S2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(S2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(T2=\"\",\"\",IF(ISERROR(VLOOKUP(T2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(T2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(U2=\"\",\"\",IF(ISERROR(VLOOKUP(U2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(U2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(V2=\"\",\"\",IF(ISERROR(VLOOKUP(V2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(V2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(W2=\"\",\"\",IF(ISERROR(VLOOKUP(W2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(W2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(X2=\"\",\"\",IF(ISERROR(VLOOKUP(X2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(X2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Y2=\"\",\"\",IF(ISERROR(VLOOKUP(Y2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Y2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(Z2=\"\",\"\",IF(ISERROR(VLOOKUP(Z2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Z2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AA2=\"\",\"\",IF(ISERROR(VLOOKUP(AA2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AA2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AB2=\"\",\"\",IF(ISERROR(VLOOKUP(AB2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AB2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(AC2=\"\",\"\",IF(ISERROR(VLOOKUP(AC2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AC2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AD2=\"\",\"\",IF(ISERROR(VLOOKUP(AD2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AD2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AE2=\"\",\"\",IF(ISERROR(VLOOKUP(AE2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AE2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AF2=\"\",\"\",IF(ISERROR(VLOOKUP(AF2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AF2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AG2=\"\",\"\",IF(ISERROR(VLOOKUP(AG2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AG2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""}]
[null,"（店舗別休日）"]
[null,"天気"]
[null,"薬剤師数（社員）"]
[null,"薬剤師数（パート）"]
[null,"事務員数"]
[null,"処方箋枚数"]
[null,"保険点数／１日受付合計"]
[null,"レセコン入金額／調剤窓口負担分"]
[null,"未収金"]
[null,"過領収"]
[null,"本日外入金"]
[null,"返金"]
[null,"本日の調剤収入",{"$f":"IF(SUM(C12:C16)>0,C12-C13+C14+C15-C16,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"保険請求報酬金額",{"$f":"IF(C11=\"\",\"\",IF(C12=\"\",C11*10,C11*10-C12))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"調剤医薬品仕入金額（卸経由）・税抜"]
[null,"調剤医薬品仕入金額（卸経由）・税込"]
[null,"調剤医薬品仕入分薬価（卸経由分）・非課税"]
[null,"調剤医薬品仕入分薬価（他店から移動）・非課税"]
[null,"調剤医薬品仕入金額（他店から移動）・税抜"]
[null,"調剤医薬品仕入金額（他店から移動）・税込"]
[null,"ＯＴＣ売上（消費税）"]
[null,"ＯＴＣ売上（税込）"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税込",{"$f":"IF(C27=\"\",\"\",IF(C27=0,0,ROUND(C27*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金額（卸経由）・税込"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税込",{"$f":"IF(C31=\"\",\"\",IF(C31=0,0,ROUND(C31*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税込"]
[]
[]
[]
[null,"店舗月間営業実績",null,null,null,null,"　　調剤医薬品 　　　　　　　　　　　／　　　　　　　　　OTC商品",null,null,null,null,null,null,null,null,null,null,null,"　　　店舗月間諸経費一覧"]
[null,"【営業日】日数",{"$f":"COUNTA(C10:AG10)","v":0},null,{"$f":"IF($C$39=0,\"日\",CONCATENATE(\"日  (休業日数\",TEXT($G$95-$C$39,0),\"日）\"))","v":"日"},null,"【仕入】卸経由",null,null,null,null,"円 税抜",null,null,{"$f":"SUM($C29:$AG29)","v":0},null,"円 税抜",null,"【家賃】",null,null,0,null,"円"]
[null,"【処方箋】受付総数",{"$f":"SUM(C10:AG10)","v":0},null,"枚",null,null,null,null,null,null,"円 税込",null,null,{"$f":"SUM($C30:$AG30)","v":0},null,"円 税込",null,"【人件費】",null,null,0,null,"円"]
[null,"　　　　　　平均枚数",{"$f":"IF($C$39=0,0,C40/$C$39)","v":0},null,"枚/日",null,"　　　　社内店舗から移動",null,null,{"$f":"SUM($C23:$AG23)","v":0},null,"円 税抜",null,null,{"$f":"SUM($C33:$AG33)","v":0},null,"円 税抜",null,"【光熱費】",null,null,0,null,"円"]
[null,"【スタッフ平均】薬剤師（社員)",{"$f":"IF($C$39=0,0,SUM(C7:AG7)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J41=0,0,ROUND(J41*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O41=0,0,ROUND(O41*1.05,1))","v":0},null,"円 税込",null,"【通信】",null,null,0,null,"円"]
[null,"　　　　　　　　 　薬剤師（パート)",{"$f":"IF($C$39=0,0,SUM(C8:AG8)/$C$39)","v":0},null,"人/日",null,"【卸売】社内他店へ移動",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"【他・諸経費】",null,null,0,null,"円"]
[null,"　　　　　　　　　 事務員",{"$f":"IF($C$39=0,0,SUM(C9:AG9)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J43=0,0,ROUND(J43*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O43=0,0,ROUND(O43*1.05,1))","v":0},null,"円 税込"]
[null,"　　　　　　　　　 スタッフ",{"$f":"SUM(C42:D44)","v":0},null,"人/日",null,"【仕入商品薬価】",null,null,{"$f":"SUM($C21:$AG21)+SUM($C22:$AG22)","v":0},null,"円非課税","【仕入商品売値】",null,{"$f":"SUM($C27:$AG27)+SUM($C31:$AG31)","v":0},null,"円 税抜",null,"月間営業収支総計"]
[null,"【点　数】保険点数合計（社保国保合計）",{"$f":"SUM($C11:$AG11)","v":0},null,"点/月",null,null,null,null,"(空欄)",null,"円 税込",null,null,{"$f":"IF(O45=0,0,ROUND(O45*1.05,1))","v":0},null,"円 税込",null,"【収入】調剤報酬（10割）",null,null,{"$f":"C52+C53","v":0},null,"円 見込"]
[null,"　　　　 　調剤窓口負担分",{"$f":"SUM($C12:$AG12)/10","v":0},null,"点/月",null,"【値引率】税別計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J39+J41-J43)/J$45)*100  )","v":0},null,"％","【利益率】",null,{"$f":"IF(O45=0, 0, (1-(O39+O41-O43)/O45)*100  )","v":0},null,"％",null,"　　　　 OTC",null,null,{"$f":"O50","v":0},null,"円"]
[null,"【金　銭】未収金",{"$f":"SUM($C13:$AG13)","v":0},null,"円/月",null,"　　　　　　　　　　　税込計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J40+J42-J44)/J$45)*100  )","v":0},null,"％",null,null,{"$f":"IF(O46=0, 0, (1-(O40+O42-O44)/O46)*100  )","v":0},null,"％",null,"　　　　雑収入",null,null,0,null,"円"]
[null,"　　　　　過領収",{"$f":"SUM(C14:AG14)","v":0},null,"円/月",null,"【販売・使用額】",null,null,0,null,"円 税抜","【売上】",null,{"$f":"SUM($C26:$AG26)-SUM($C25:$AG25)","v":0},null,"円 税抜",null,"【支払】仕入商品代",null,null,{"$f":"J40+O40+J42+O42-J44-O44","v":0},null,"円"]
[null,"　　　　　本日外入金",{"$f":"SUM(C15:AG15)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J49=0,0,ROUND(J49*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"SUM($C26:$AG26)","v":0},null,"円 税込",null,"　　　　諸経費",null,null,{"$f":"SUM(V39:W43)","v":0},null,"円"]
[null,"　　　　　返金",{"$f":"SUM(C16:AG16)","v":0},null,"円/月",null,"【販売・使用商品薬価】",null,null,0,null,"円 税抜","【売上商品定価】",null,null,null,"円 税抜",null,"【利益】税込",null,null,{"$f":"SUM(V46:V48)-SUM(V49:V50)","v":0},null,"円"]
[null,"　　　　　調剤収入合計（窓口支払額）",{"$f":"SUM(C17:AG17)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J51=0,0,ROUND(J51*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O51=0,0,ROUND(O51*1.05,1))","v":0},null,"円 税込",null,"【利益率/粗利益】",null,null,{"$f":"IF(SUM(V46:V48)=0,0,V51/SUM(V46:V48)*100)","v":0},null,"％"]
[null,"　　　　　保険請求金額合計（レセプト請求）",{"$f":"SUM(C18:AG18)","v":0},null,"円/月",null,"【在庫商品金額 】",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"※上段枠『店舗休日』から『保険請求報酬金額』までの１４項目（水色塗りつぶしの欄）を営業日毎に入力して下さい。"]
[null,"　　　　　保険請求分内薬剤売上額（税別）",null,null,"円/月",null,null,null,null,{"$f":"IF(J53=0,0,ROUND(J53*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O53=0,0,ROUND(O53*1.05,1))","v":0},null,"円 税込",null,"※下段枠『調剤仕入合計（税抜）』（水色塗りつぶしの欄）は、翌月初旬に合計を入力して下さい。"]
[null,"　　　　　調剤仕入（税抜）合計",{"$f":"J39+J41-J43","v":0},null,"円/月",null,"【商品消化率】当月循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月末に翌月の日付が表示される場合、データは入力しなで下さい。"]
[null,"【仕入％】調剤収入に対する仕入割合",{"$f":"IF(C52+C53=0,0,C55/(C52+C53))*100","v":0},null,"％",null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※休業日の処方箋枚数は空白にして下さい。（その枠で営業日をカウントしている為）"]
[null,null,null,null,null,null,"　　　　　　　　　総合循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月間営業記録は自動計算されます。"]
[null,null,null,null,null,null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※翌月１０日までに本部事務所へメールして下さい。"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"[Work]"]
[null,null,{"$f":"IF(店名・西暦年!P5=\"\",\"\",店名・西暦年!P5)","v":"休日"},{"$f":"IF(店名・西暦年!J3=\"\",\"\",店名・西暦年!J3)","v":""},28]
[null,null,{"$f":"IF(店名・西暦年!P6=\"\",\"\",店名・西暦年!P6)","v":"休日診療"},{"$f":"IF(店名・西暦年!J4=\"\",\"\",店名・西暦年!J4)","v":"晴れ"},29]
[null,null,{"$f":"IF(店名・西暦年!P7=\"\",\"\",店名・西暦年!P7)","v":""},{"$f":"IF(店名・西暦年!J5=\"\",\"\",店名・西暦年!J5)","v":"くもり"},30]
[null,null,null,{"$f":"IF(店名・西暦年!J6=\"\",\"\",店名・西暦年!J6)","v":"雨"},31]
[null,null,null,{"$f":"IF(店名・西暦年!J7=\"\",\"\",店名・西暦年!J7)","v":"晴れ→くもり"}]
[null,null,null,{"$f":"IF(店名・西暦年!J8=\"\",\"\",店名・西暦年!J8)","v":"晴れ→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J9=\"\",\"\",店名・西暦年!J9)","v":"くもり→晴れ"}]
[null,null,null,{"$f":"IF(店名・西暦年!J10=\"\",\"\",店名・西暦年!J10)","v":"くもり→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J11=\"\",\"\",店名・西暦年!J11)","v":"雨→晴れ"},null,{"$f":"IF(AD2=\"\",\"\",AD2)","v":"2021-09-28"}]
[null,null,null,{"$f":"IF(店名・西暦年!J12=\"\",\"\",店名・西暦年!J12)","v":"雨→くもり"},null,{"$f":"IF(AE2=\"\",\"\",AE2)","v":"2021-09-29"}]
[null,null,null,{"$f":"IF(店名・西暦年!J13=\"\",\"\",店名・西暦年!J13)","v":"雪"},null,{"$f":"IF(AF2=\"\",\"\",AF2)","v":"2021-09-30"}]
[null,null,null,{"$f":"IF(店名・西暦年!J14=\"\",\"\",店名・西暦年!J14)","v":"雷"},null,{"$f":"IF(AG2=\"\",\"\",AG2)","v":""}]
[null,null,null,{"$f":"IF(店名・西暦年!J15=\"\",\"\",店名・西暦年!J15)","v":"台風"}]
[null,null,null,{"$f":"IF(店名・西暦年!J16=\"\",\"\",店名・西暦年!J16)","v":"雹"}]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,"当月末日"]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,{"$f":"IF(F89=\"\",28,IF(F90=\"\",29,IF(F91=\"\",30,31)))","v":30}]
[null,null,null,{"$f":"IF(店名・西暦年!J18=\"\",\"\",店名・西暦年!J18)","v":"晴れ→雪"}]
[null,null,null,{"$f":"IF(店名・西暦年!J19=\"\",\"\",店名・西暦年!J19)","v":""}]

{"sheet":"10月","index":10,"n_rows":97,"n_cols":33,"rows_kept":97,"cut":false,"hidden":false,"merged":[[57,12,57,13],[57,14,57,15],[55,14,55,15],[53,14,53,15],[53,12,53,13],[55,12,55,13],[54,12,54,13],[54,14,54,15],[56,12,56,13],[56,14,56,15],[57,6,57,8],[55,9,55,10],[57,9,57,10],[53,6,53,8],[56,6,56,8],[56,9,56,10],[55,6,55,8],[54,6,54,8],[54,9,54,10],[53,9,53,10],[41,9,41,10],[39,9,39,10],[42,9,42,10],[0,6,0,7],[40,14,40,15],[39,14,39,15],[45,12,45,13],[43,12,43,13],[43,14,43,15],[45,14,45,15],[44,14,44,15],[42,12,42,13],[44,12,44,13],[41,12,41,13],[41,14,41,15],[43,9,43,10],[38,2,38,3],[39,2,39,3],[40,2,40,3],[38,6,38,8],[39,6,39,8],[40,6,40,8],[37,6,37,16],[39,12,39,13],[38,14,38,15],[38,12,38,13],[40,12,40,13],[38,9,38,10],[40,9,40,10],[55,2,55,3],[51,2,51,3],[52,2,52,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[54,2,54,3],[50,2,50,3],[53,2,53,3],[44,2,44,3],[45,2,45,3],[41,2,41,3],[47,6,47,8],[45,6,45,8],[46,2,46,3],[46,6,46,8],[41,6,41,8],[43,2,43,3],[42,2,42,3],[43,6,43,8],[42,6,42,8],[44,6,44,8],[48,6,48,8],[48,9,48,10],[52,9,52,10],[44,9,44,10],[49,9,49,10],[46,9,46,10],[50,9,50,10],[51,9,51,10],[47,9,47,10],[45,9,45,10],[52,6,52,8],[50,6,50,8],[51,6,51,8],[49,6,49,8],[51,12,51,13],[51,21,51,22],[51,18,51,20],[50,18,50,20],[51,14,51,15],[52,14,52,15],[50,21,50,22],[42,14,42,15],[49,21,49,22],[45,21,45,22],[48,21,48,22],[46,12,46,13],[49,12,49,13],[52,12,52,13],[50,14,50,15],[50,12,50,13],[46,18,46,20],[47,18,47,20],[47,21,47,22],[49,14,49,15],[46,14,46,15],[48,12,48,13],[48,18,48,20],[49,18,49,20],[46,21,46,22],[48,14,48,15],[47,14,47,15],[47,12,47,13],[37,18,37,23],[38,21,38,22],[39,18,39,20],[39,21,39,22],[38,18,38,20],[40,18,40,20],[40,21,40,22],[45,18,45,20],[41,18,41,20],[41,21,41,22],[42,18,42,20],[44,18,44,23],[42,21,42,22]]}
[null,{"$f":"CONCATENATE(\"店舗：\",店名・西暦年!$C$2)","v":"店舗：つつじヶ丘"},{"$f":"年","v":2021},"年",10,"月",{"$f":"C2","v":44470},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※列末に次月の日が表示される場合、データを入力しないでください。"]
[null,"日   付",{"$f":"DATE(C1,$E$1,1)","v":"2021-10-01"},{"$f":"C2+1","v":"2021-10-02"},"2021-10-03","2021-10-04","2021-10-05","2021-10-06","2021-10-07","2021-10-08","2021-10-09","2021-10-10","2021-10-11","2021-10-12","2021-10-13","2021-10-14","2021-10-15","2021-10-16","2021-10-17","2021-10-18","2021-10-19","2021-10-20","2021-10-21","2021-10-22","2021-10-23","2021-10-24","2021-10-25","2021-10-26","2021-10-27","2021-10-28",{"$f":"IF(AD2=\"\",\"\",IF(MONTH(AD2+1)=$E$1,AD2+1,\"\"))","v":"2021-10-29"},{"$f":"IF(AE2=\"\",\"\",IF(MONTH(AE2+1)=$E$1,AE2+1,\"\"))","v":"2021-10-30"},{"$f":"IF(AF2=\"\",\"\",IF(MONTH(AF2+1)=$E$1,AF2+1,\"\"))","v":"2021-10-31"}]
[null,"(曜日)",{"$f":"IF(C2=\"\",\"\",C2)","v":44470},44471,44472,44473,44474,44475,44476,44477,44478,44479,44480,44481,44482,44483,44484,44485,44486,44487,44488,44489,44490,44491,44492,44493,44494,44495,44496,44497,44498,44499,44500]
[null,"（定休 ・ 祝日）",{"$f":"IF(C2=\"\",\"\",IF(ISERROR(VLOOKUP(C2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(C2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(D2=\"\",\"\",IF(ISERROR(VLOOKUP(D2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(D2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(E2=\"\",\"\",IF(ISERROR(VLOOKUP(E2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(E2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(F2=\"\",\"\",IF(ISERROR(VLOOKUP(F2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(F2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(G2=\"\",\"\",IF(ISERROR(VLOOKUP(G2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(G2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(H2=\"\",\"\",IF(ISERROR(VLOOKUP(H2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(H2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(I2=\"\",\"\",IF(ISERROR(VLOOKUP(I2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(I2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(J2=\"\",\"\",IF(ISERROR(VLOOKUP(J2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(J2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(K2=\"\",\"\",IF(ISERROR(VLOOKUP(K2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(K2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(L2=\"\",\"\",IF(ISERROR(VLOOKUP(L2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(L2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(M2=\"\",\"\",IF(ISERROR(VLOOKUP(M2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(M2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(N2=\"\",\"\",IF(ISERROR(VLOOKUP(N2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(N2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(O2=\"\",\"\",IF(ISERROR(VLOOKUP(O2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(O2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(P2=\"\",\"\",IF(ISERROR(VLOOKUP(P2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(P2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Q2=\"\",\"\",IF(ISERROR(VLOOKUP(Q2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Q2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(R2=\"\",\"\",IF(ISERROR(VLOOKUP(R2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(R2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(S2=\"\",\"\",IF(ISERROR(VLOOKUP(S2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(S2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(T2=\"\",\"\",IF(ISERROR(VLOOKUP(T2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(T2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(U2=\"\",\"\",IF(ISERROR(VLOOKUP(U2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(U2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(V2=\"\",\"\",IF(ISERROR(VLOOKUP(V2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(V2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(W2=\"\",\"\",IF(ISERROR(VLOOKUP(W2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(W2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(X2=\"\",\"\",IF(ISERROR(VLOOKUP(X2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(X2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Y2=\"\",\"\",IF(ISERROR(VLOOKUP(Y2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Y2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Z2=\"\",\"\",IF(ISERROR(VLOOKUP(Z2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Z2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(AA2=\"\",\"\",IF(ISERROR(VLOOKUP(AA2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AA2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AB2=\"\",\"\",IF(ISERROR(VLOOKUP(AB2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AB2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AC2=\"\",\"\",IF(ISERROR(VLOOKUP(AC2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AC2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AD2=\"\",\"\",IF(ISERROR(VLOOKUP(AD2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AD2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AE2=\"\",\"\",IF(ISERROR(VLOOKUP(AE2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AE2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AF2=\"\",\"\",IF(ISERROR(VLOOKUP(AF2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AF2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AG2=\"\",\"\",IF(ISERROR(VLOOKUP(AG2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AG2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"}]
[null,"（店舗別休日）"]
[null,"天気"]
[null,"薬剤師数（社員）"]
[null,"薬剤師数（パート）"]
[null,"事務員数"]
[null,"処方箋枚数"]
[null,"保険点数／１日受付合計"]
[null,"レセコン入金額／調剤窓口負担分"]
[null,"未収金"]
[null,"過領収"]
[null,"本日外入金"]
[null,"返金"]
[null,"本日の調剤収入",{"$f":"IF(SUM(C12:C16)>0,C12-C13+C14+C15-C16,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"保険請求報酬金額",{"$f":"IF(C11=\"\",\"\",IF(C12=\"\",C11*10,C11*10-C12))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"調剤医薬品仕入金額（卸経由）・税抜"]
[null,"調剤医薬品仕入金額（卸経由）・税込"]
[null,"調剤医薬品仕入分薬価（卸経由分）・非課税"]
[null,"調剤医薬品仕入分薬価（他店から移動）・非課税"]
[null,"調剤医薬品仕入金額（他店から移動）・税抜"]
[null,"調剤医薬品仕入金額（他店から移動）・税込"]
[null,"ＯＴＣ売上（消費税）"]
[null,"ＯＴＣ売上（税込）"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税込",{"$f":"IF(C27=\"\",\"\",IF(C27=0,0,ROUND(C27*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金額（卸経由）・税込"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税込",{"$f":"IF(C31=\"\",\"\",IF(C31=0,0,ROUND(C31*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税込"]
[]
[]
[]
[null,"店舗月間営業実績",null,null,null,null,"　　調剤医薬品 　　　　　　　　　　　／　　　　　　　　　OTC商品",null,null,null,null,null,null,null,null,null,null,null,"　　　店舗月間諸経費一覧"]
[null,"【営業日】日数",{"$f":"COUNTA(C10:AG10)","v":0},null,{"$f":"IF($C$39=0,\"日\",CONCATENATE(\"日  (休業日数\",TEXT($G$95-$C$39,0),\"日）\"))","v":"日"},null,"【仕入】卸経由",null,null,null,null,"円 税抜",null,null,{"$f":"SUM($C29:$AG29)","v":0},null,"円 税抜",null,"【家賃】",null,null,0,null,"円"]
[null,"【処方箋】受付総数",{"$f":"SUM(C10:AG10)","v":0},null,"枚",null,null,null,null,null,null,"円 税込",null,null,{"$f":"SUM($C30:$AG30)","v":0},null,"円 税込",null,"【人件費】",null,null,0,null,"円"]
[null,"　　　　　　平均枚数",{"$f":"IF($C$39=0,0,C40/$C$39)","v":0},null,"枚/日",null,"　　　　社内店舗から移動",null,null,{"$f":"SUM($C23:$AG23)","v":0},null,"円 税抜",null,null,{"$f":"SUM($C33:$AG33)","v":0},null,"円 税抜",null,"【光熱費】",null,null,0,null,"円"]
[null,"【スタッフ平均】薬剤師（社員)",{"$f":"IF($C$39=0,0,SUM(C7:AG7)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J41=0,0,ROUND(J41*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O41=0,0,ROUND(O41*1.05,1))","v":0},null,"円 税込",null,"【通信】",null,null,0,null,"円"]
[null,"　　　　　　　　 　薬剤師（パート)",{"$f":"IF($C$39=0,0,SUM(C8:AG8)/$C$39)","v":0},null,"人/日",null,"【卸売】社内他店へ移動",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"【他・諸経費】",null,null,0,null,"円"]
[null,"　　　　　　　　　 事務員",{"$f":"IF($C$39=0,0,SUM(C9:AG9)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J43=0,0,ROUND(J43*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O43=0,0,ROUND(O43*1.05,1))","v":0},null,"円 税込"]
[null,"　　　　　　　　　 スタッフ",{"$f":"SUM(C42:D44)","v":0},null,"人/日",null,"【仕入商品薬価】",null,null,{"$f":"SUM($C21:$AG21)+SUM($C22:$AG22)","v":0},null,"円非課税","【仕入商品売値】",null,{"$f":"SUM($C27:$AG27)+SUM($C31:$AG31)","v":0},null,"円 税抜",null,"月間営業収支総計"]
[null,"【点　数】保険点数合計（社保国保合計）",{"$f":"SUM($C11:$AG11)","v":0},null,"点/月",null,null,null,null,"(空欄)",null,"円 税込",null,null,{"$f":"IF(O45=0,0,ROUND(O45*1.05,1))","v":0},null,"円 税込",null,"【収入】調剤報酬（10割）",null,null,{"$f":"C52+C53","v":0},null,"円 見込"]
[null,"　　　　 　調剤窓口負担分",{"$f":"SUM($C12:$AG12)/10","v":0},null,"点/月",null,"【値引率】税別計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J39+J41-J43)/J$45)*100  )","v":0},null,"％","【利益率】",null,{"$f":"IF(O45=0, 0, (1-(O39+O41-O43)/O45)*100  )","v":0},null,"％",null,"　　　　 OTC",null,null,{"$f":"O50","v":0},null,"円"]
[null,"【金　銭】未収金",{"$f":"SUM($C13:$AG13)","v":0},null,"円/月",null,"　　　　　　　　　　　税込計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J40+J42-J44)/J$45)*100  )","v":0},null,"％",null,null,{"$f":"IF(O46=0, 0, (1-(O40+O42-O44)/O46)*100  )","v":0},null,"％",null,"　　　　雑収入",null,null,0,null,"円"]
[null,"　　　　　過領収",{"$f":"SUM(C14:AG14)","v":0},null,"円/月",null,"【販売・使用額】",null,null,0,null,"円 税抜","【売上】",null,{"$f":"SUM($C26:$AG26)-SUM($C25:$AG25)","v":0},null,"円 税抜",null,"【支払】仕入商品代",null,null,{"$f":"J40+O40+J42+O42-J44-O44","v":0},null,"円"]
[null,"　　　　　本日外入金",{"$f":"SUM(C15:AG15)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J49=0,0,ROUND(J49*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"SUM($C26:$AG26)","v":0},null,"円 税込",null,"　　　　諸経費",null,null,{"$f":"SUM(V39:W43)","v":0},null,"円"]
[null,"　　　　　返金",{"$f":"SUM(C16:AG16)","v":0},null,"円/月",null,"【販売・使用商品薬価】",null,null,0,null,"円 税抜","【売上商品定価】",null,null,null,"円 税抜",null,"【利益】税込",null,null,{"$f":"SUM(V46:V48)-SUM(V49:V50)","v":0},null,"円"]
[null,"　　　　　調剤収入合計（窓口支払額）",{"$f":"SUM(C17:AG17)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J51=0,0,ROUND(J51*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O51=0,0,ROUND(O51*1.05,1))","v":0},null,"円 税込",null,"【利益率/粗利益】",null,null,{"$f":"IF(SUM(V46:V48)=0,0,V51/SUM(V46:V48)*100)","v":0},null,"％"]
[null,"　　　　　保険請求金額合計（レセプト請求）",{"$f":"SUM(C18:AG18)","v":0},null,"円/月",null,"【在庫商品金額 】",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"※上段枠『店舗休日』から『保険請求報酬金額』までの１４項目（水色塗りつぶしの欄）を営業日毎に入力して下さい。"]
[null,"　　　　　保険請求分内薬剤売上額（税別）",null,null,"円/月",null,null,null,null,{"$f":"IF(J53=0,0,ROUND(J53*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O53=0,0,ROUND(O53*1.05,1))","v":0},null,"円 税込",null,"※下段枠『調剤仕入合計（税抜）』（水色塗りつぶしの欄）は、翌月初旬に合計を入力して下さい。"]
[null,"　　　　　調剤仕入（税抜）合計",{"$f":"J39+J41-J43","v":0},null,"円/月",null,"【商品消化率】当月循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月末に翌月の日付が表示される場合、データは入力しなで下さい。"]
[null,"【仕入％】調剤収入に対する仕入割合",{"$f":"IF(C52+C53=0,0,C55/(C52+C53))*100","v":0},null,"％",null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※休業日の処方箋枚数は空白にして下さい。（その枠で営業日をカウントしている為）"]
[null,null,null,null,null,null,"　　　　　　　　　総合循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月間営業記録は自動計算されます。"]
[null,null,null,null,null,null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※翌月１０日までに本部事務所へメールして下さい。"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"[Work]"]
[null,null,{"$f":"IF(店名・西暦年!P5=\"\",\"\",店名・西暦年!P5)","v":"休日"},{"$f":"IF(店名・西暦年!J3=\"\",\"\",店名・西暦年!J3)","v":""},28]
[null,null,{"$f":"IF(店名・西暦年!P6=\"\",\"\",店名・西暦年!P6)","v":"休日診療"},{"$f":"IF(店名・西暦年!J4=\"\",\"\",店名・西暦年!J4)","v":"晴れ"},29]
[null,null,{"$f":"IF(店名・西暦年!P7=\"\",\"\",店名・西暦年!P7)","v":""},{"$f":"IF(店名・西暦年!J5=\"\",\"\",店名・西暦年!J5)","v":"くもり"},30]
[null,null,null,{"$f":"IF(店名・西暦年!J6=\"\",\"\",店名・西暦年!J6)","v":"雨"},31]
[null,null,null,{"$f":"IF(店名・西暦年!J7=\"\",\"\",店名・西暦年!J7)","v":"晴れ→くもり"}]
[null,null,null,{"$f":"IF(店名・西暦年!J8=\"\",\"\",店名・西暦年!J8)","v":"晴れ→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J9=\"\",\"\",店名・西暦年!J9)","v":"くもり→晴れ"}]
[null,null,null,{"$f":"IF(店名・西暦年!J10=\"\",\"\",店名・西暦年!J10)","v":"くもり→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J11=\"\",\"\",店名・西暦年!J11)","v":"雨→晴れ"},null,{"$f":"IF(AD2=\"\",\"\",AD2)","v":"2021-10-28"}]
[null,null,null,{"$f":"IF(店名・西暦年!J12=\"\",\"\",店名・西暦年!J12)","v":"雨→くもり"},null,{"$f":"IF(AE2=\"\",\"\",AE2)","v":"2021-10-29"}]
[null,null,null,{"$f":"IF(店名・西暦年!J13=\"\",\"\",店名・西暦年!J13)","v":"雪"},null,{"$f":"IF(AF2=\"\",\"\",AF2)","v":"2021-10-30"}]
[null,null,null,{"$f":"IF(店名・西暦年!J14=\"\",\"\",店名・西暦年!J14)","v":"雷"},null,{"$f":"IF(AG2=\"\",\"\",AG2)","v":"2021-10-31"}]
[null,null,null,{"$f":"IF(店名・西暦年!J15=\"\",\"\",店名・西暦年!J15)","v":"台風"}]
[null,null,null,{"$f":"IF(店名・西暦年!J16=\"\",\"\",店名・西暦年!J16)","v":"雹"}]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,"当月末日"]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,{"$f":"IF(F89=\"\",28,IF(F90=\"\",29,IF(F91=\"\",30,31)))","v":31}]
[null,null,null,{"$f":"IF(店名・西暦年!J18=\"\",\"\",店名・西暦年!J18)","v":"晴れ→雪"}]
[null,null,null,{"$f":"IF(店名・西暦年!J19=\"\",\"\",店名・西暦年!J19)","v":""}]

{"sheet":"11月","index":11,"n_rows":97,"n_cols":38,"rows_kept":97,"cut":false,"hidden":false,"merged":[[57,12,57,13],[57,14,57,15],[55,14,55,15],[53,14,53,15],[53,12,53,13],[55,12,55,13],[54,12,54,13],[54,14,54,15],[56,12,56,13],[56,14,56,15],[57,6,57,8],[55,9,55,10],[57,9,57,10],[53,6,53,8],[56,6,56,8],[56,9,56,10],[55,6,55,8],[54,6,54,8],[54,9,54,10],[53,9,53,10],[41,9,41,10],[39,9,39,10],[42,9,42,10],[0,6,0,7],[40,14,40,15],[39,14,39,15],[45,12,45,13],[43,12,43,13],[43,14,43,15],[45,14,45,15],[44,14,44,15],[42,12,42,13],[44,12,44,13],[41,12,41,13],[41,14,41,15],[43,9,43,10],[38,2,38,3],[39,2,39,3],[40,2,40,3],[38,6,38,8],[39,6,39,8],[40,6,40,8],[37,6,37,16],[39,12,39,13],[38,14,38,15],[38,12,38,13],[40,12,40,13],[38,9,38,10],[40,9,40,10],[55,2,55,3],[51,2,51,3],[52,2,52,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[54,2,54,3],[50,2,50,3],[53,2,53,3],[44,2,44,3],[45,2,45,3],[41,2,41,3],[47,6,47,8],[45,6,45,8],[46,2,46,3],[46,6,46,8],[41,6,41,8],[43,2,43,3],[42,2,42,3],[43,6,43,8],[42,6,42,8],[44,6,44,8],[48,6,48,8],[48,9,48,10],[52,9,52,10],[44,9,44,10],[49,9,49,10],[46,9,46,10],[50,9,50,10],[51,9,51,10],[47,9,47,10],[45,9,45,10],[52,6,52,8],[50,6,50,8],[51,6,51,8],[49,6,49,8],[51,12,51,13],[51,21,51,22],[51,18,51,20],[50,18,50,20],[51,14,51,15],[52,14,52,15],[50,21,50,22],[42,14,42,15],[49,21,49,22],[45,21,45,22],[48,21,48,22],[46,12,46,13],[49,12,49,13],[52,12,52,13],[50,14,50,15],[50,12,50,13],[46,18,46,20],[47,18,47,20],[47,21,47,22],[49,14,49,15],[46,14,46,15],[48,12,48,13],[48,18,48,20],[49,18,49,20],[46,21,46,22],[48,14,48,15],[47,14,47,15],[47,12,47,13],[37,18,37,23],[38,21,38,22],[39,18,39,20],[39,21,39,22],[38,18,38,20],[40,18,40,20],[40,21,40,22],[45,18,45,20],[41,18,41,20],[41,21,41,22],[42,18,42,20],[44,18,44,23],[42,21,42,22]]}
[null,{"$f":"CONCATENATE(\"店舗：\",店名・西暦年!$C$2)","v":"店舗：つつじヶ丘"},{"$f":"年","v":2021},"年",11,"月",{"$f":"C2","v":44501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※列末に次月の日が表示される場合、データを入力しないでください。"]
[null,"日   付",{"$f":"DATE(C1,$E$1,1)","v":"2021-11-01"},{"$f":"C2+1","v":"2021-11-02"},"2021-11-03","2021-11-04","2021-11-05","2021-11-06","2021-11-07","2021-11-08","2021-11-09","2021-11-10","2021-11-11","2021-11-12","2021-11-13","2021-11-14","2021-11-15","2021-11-16","2021-11-17","2021-11-18","2021-11-19","2021-11-20","2021-11-21","2021-11-22","2021-11-23","2021-11-24","2021-11-25","2021-11-26","2021-11-27","2021-11-28",{"$f":"IF(AD2=\"\",\"\",IF(MONTH(AD2+1)=$E$1,AD2+1,\"\"))","v":"2021-11-29"},{"$f":"IF(AE2=\"\",\"\",IF(MONTH(AE2+1)=$E$1,AE2+1,\"\"))","v":"2021-11-30"},{"$f":"IF(AF2=\"\",\"\",IF(MONTH(AF2+1)=$E$1,AF2+1,\"\"))","v":""}]
[null,"(曜日)",{"$f":"IF(C2=\"\",\"\",C2)","v":44501},44502,44503,44504,44505,44506,44507,44508,44509,44510,44511,44512,44513,44514,44515,44516,44517,44518,44519,44520,44521,44522,44523,44524,44525,44526,44527,44528,44529,44530,""]
[null,"（定休 ・ 祝日）",{"$f":"IF(C2=\"\",\"\",IF(ISERROR(VLOOKUP(C2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(C2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(D2=\"\",\"\",IF(ISERROR(VLOOKUP(D2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(D2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(E2=\"\",\"\",IF(ISERROR(VLOOKUP(E2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(E2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(F2=\"\",\"\",IF(ISERROR(VLOOKUP(F2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(F2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(G2=\"\",\"\",IF(ISERROR(VLOOKUP(G2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(G2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(H2=\"\",\"\",IF(ISERROR(VLOOKUP(H2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(H2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(I2=\"\",\"\",IF(ISERROR(VLOOKUP(I2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(I2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(J2=\"\",\"\",IF(ISERROR(VLOOKUP(J2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(J2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(K2=\"\",\"\",IF(ISERROR(VLOOKUP(K2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(K2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(L2=\"\",\"\",IF(ISERROR(VLOOKUP(L2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(L2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(M2=\"\",\"\",IF(ISERROR(VLOOKUP(M2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(M2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(N2=\"\",\"\",IF(ISERROR(VLOOKUP(N2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(N2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(O2=\"\",\"\",IF(ISERROR(VLOOKUP(O2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(O2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(P2=\"\",\"\",IF(ISERROR(VLOOKUP(P2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(P2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(Q2=\"\",\"\",IF(ISERROR(VLOOKUP(Q2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Q2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(R2=\"\",\"\",IF(ISERROR(VLOOKUP(R2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(R2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(S2=\"\",\"\",IF(ISERROR(VLOOKUP(S2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(S2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(T2=\"\",\"\",IF(ISERROR(VLOOKUP(T2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(T2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(U2=\"\",\"\",IF(ISERROR(VLOOKUP(U2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(U2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(V2=\"\",\"\",IF(ISERROR(VLOOKUP(V2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(V2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(W2=\"\",\"\",IF(ISERROR(VLOOKUP(W2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(W2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(X2=\"\",\"\",IF(ISERROR(VLOOKUP(X2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(X2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Y2=\"\",\"\",IF(ISERROR(VLOOKUP(Y2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Y2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"祝日"},{"$f":"IF(Z2=\"\",\"\",IF(ISERROR(VLOOKUP(Z2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Z2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AA2=\"\",\"\",IF(ISERROR(VLOOKUP(AA2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AA2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AB2=\"\",\"\",IF(ISERROR(VLOOKUP(AB2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AB2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AC2=\"\",\"\",IF(ISERROR(VLOOKUP(AC2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AC2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AD2=\"\",\"\",IF(ISERROR(VLOOKUP(AD2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AD2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(AE2=\"\",\"\",IF(ISERROR(VLOOKUP(AE2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AE2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AF2=\"\",\"\",IF(ISERROR(VLOOKUP(AF2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AF2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AG2=\"\",\"\",IF(ISERROR(VLOOKUP(AG2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AG2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""}]
[null,"（店舗別休日）"]
[null,"天気"]
[null,"薬剤師数（社員）"]
[null,"薬剤師数（パート）"]
[null,"事務員数"]
[null,"処方箋枚数",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,8]
[null,"保険点数／１日受付合計"]
[null,"レセコン入金額／調剤窓口負担分"]
[null,"未収金"]
[null,"過領収"]
[null,"本日外入金"]
[null,"返金"]
[null,"本日の調剤収入",{"$f":"IF(SUM(C12:C16)>0,C12-C13+C14+C15-C16,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"保険請求報酬金額",{"$f":"IF(C11=\"\",\"\",IF(C12=\"\",C11*10,C11*10-C12))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"調剤医薬品仕入金額（卸経由）・税抜"]
[null,"調剤医薬品仕入金額（卸経由）・税込"]
[null,"調剤医薬品仕入分薬価（卸経由分）・非課税"]
[null,"調剤医薬品仕入分薬価（他店から移動）・非課税"]
[null,"調剤医薬品仕入金額（他店から移動）・税抜"]
[null,"調剤医薬品仕入金額（他店から移動）・税込"]
[null,"ＯＴＣ売上（消費税）"]
[null,"ＯＴＣ売上（税込）"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税込",{"$f":"IF(C27=\"\",\"\",IF(C27=0,0,ROUND(C27*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金額（卸経由）・税込"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税込",{"$f":"IF(C31=\"\",\"\",IF(C31=0,0,ROUND(C31*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税込"]
[]
[]
[]
[null,"店舗月間営業実績",null,null,null,null,"　　調剤医薬品 　　　　　　　　　　　／　　　　　　　　　OTC商品",null,null,null,null,null,null,null,null,null,null,null,"　　　店舗月間諸経費一覧"]
[null,"【営業日】日数",{"$f":"COUNTA(C10:AG10)","v":0},null,{"$f":"IF($C$39=0,\"日\",CONCATENATE(\"日  (休業日数\",TEXT($G$95-$C$39,0),\"日）\"))","v":"日"},null,"【仕入】卸経由",null,null,null,null,"円 税抜",null,null,{"$f":"SUM($C29:$AG29)","v":0},null,"円 税抜",null,"【家賃】",null,null,0,null,"円"]
[null,"【処方箋】受付総数",{"$f":"SUM(C10:AG10)","v":0},null,"枚",null,null,null,null,null,null,"円 税込",null,null,{"$f":"SUM($C30:$AG30)","v":0},null,"円 税込",null,"【人件費】",null,null,0,null,"円"]
[null,"　　　　　　平均枚数",{"$f":"IF($C$39=0,0,C40/$C$39)","v":0},null,"枚/日",null,"　　　　社内店舗から移動",null,null,{"$f":"SUM($C23:$AG23)","v":0},null,"円 税抜",null,null,{"$f":"SUM($C33:$AG33)","v":0},null,"円 税抜",null,"【光熱費】",null,null,0,null,"円"]
[null,"【スタッフ平均】薬剤師（社員)",{"$f":"IF($C$39=0,0,SUM(C7:AG7)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J41=0,0,ROUND(J41*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O41=0,0,ROUND(O41*1.05,1))","v":0},null,"円 税込",null,"【通信】",null,null,0,null,"円"]
[null,"　　　　　　　　 　薬剤師（パート)",{"$f":"IF($C$39=0,0,SUM(C8:AG8)/$C$39)","v":0},null,"人/日",null,"【卸売】社内他店へ移動",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"【他・諸経費】",null,null,0,null,"円"]
[null,"　　　　　　　　　 事務員",{"$f":"IF($C$39=0,0,SUM(C9:AG9)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J43=0,0,ROUND(J43*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O43=0,0,ROUND(O43*1.05,1))","v":0},null,"円 税込"]
[null,"　　　　　　　　　 スタッフ",{"$f":"SUM(C42:D44)","v":0},null,"人/日",null,"【仕入商品薬価】",null,null,{"$f":"SUM($C21:$AG21)+SUM($C22:$AG22)","v":0},null,"円非課税","【仕入商品売値】",null,{"$f":"SUM($C27:$AG27)+SUM($C31:$AG31)","v":0},null,"円 税抜",null,"月間営業収支総計"]
[null,"【点　数】保険点数合計（社保国保合計）",{"$f":"SUM($C11:$AG11)","v":0},null,"点/月",null,null,null,null,"(空欄)",null,"円 税込",null,null,{"$f":"IF(O45=0,0,ROUND(O45*1.05,1))","v":0},null,"円 税込",null,"【収入】調剤報酬（10割）",null,null,{"$f":"C52+C53","v":0},null,"円 見込"]
[null,"　　　　 　調剤窓口負担分",{"$f":"SUM($C12:$AG12)/10","v":0},null,"点/月",null,"【値引率】税別計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J39+J41-J43)/J$45)*100  )","v":0},null,"％","【利益率】",null,{"$f":"IF(O45=0, 0, (1-(O39+O41-O43)/O45)*100  )","v":0},null,"％",null,"　　　　 OTC",null,null,{"$f":"O50","v":0},null,"円"]
[null,"【金　銭】未収金",{"$f":"SUM($C13:$AG13)","v":0},null,"円/月",null,"　　　　　　　　　　　税込計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J40+J42-J44)/J$45)*100  )","v":0},null,"％",null,null,{"$f":"IF(O46=0, 0, (1-(O40+O42-O44)/O46)*100  )","v":0},null,"％",null,"　　　　雑収入",null,null,0,null,"円"]
[null,"　　　　　過領収",{"$f":"SUM(C14:AG14)","v":0},null,"円/月",null,"【販売・使用額】",null,null,0,null,"円 税抜","【売上】",null,{"$f":"SUM($C26:$AG26)-SUM($C25:$AG25)","v":0},null,"円 税抜",null,"【支払】仕入商品代",null,null,{"$f":"J40+O40+J42+O42-J44-O44","v":0},null,"円"]
[null,"　　　　　本日外入金",{"$f":"SUM(C15:AG15)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J49=0,0,ROUND(J49*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"SUM($C26:$AG26)","v":0},null,"円 税込",null,"　　　　諸経費",null,null,{"$f":"SUM(V39:W43)","v":0},null,"円"]
[null,"　　　　　返金",{"$f":"SUM(C16:AG16)","v":0},null,"円/月",null,"【販売・使用商品薬価】",null,null,0,null,"円 税抜","【売上商品定価】",null,null,null,"円 税抜",null,"【利益】税込",null,null,{"$f":"SUM(V46:V48)-SUM(V49:V50)","v":0},null,"円"]
[null,"　　　　　調剤収入合計（窓口支払額）",{"$f":"SUM(C17:AG17)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J51=0,0,ROUND(J51*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O51=0,0,ROUND(O51*1.05,1))","v":0},null,"円 税込",null,"【利益率/粗利益】",null,null,{"$f":"IF(SUM(V46:V48)=0,0,V51/SUM(V46:V48)*100)","v":0},null,"％"]
[null,"　　　　　保険請求金額合計（レセプト請求）",{"$f":"SUM(C18:AG18)","v":0},null,"円/月",null,"【在庫商品金額 】",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"※上段枠『店舗休日』から『保険請求報酬金額』までの１４項目（水色塗りつぶしの欄）を営業日毎に入力して下さい。"]
[null,"　　　　　保険請求分内薬剤売上額（税別）",null,null,"円/月",null,null,null,null,{"$f":"IF(J53=0,0,ROUND(J53*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O53=0,0,ROUND(O53*1.05,1))","v":0},null,"円 税込",null,"※下段枠『調剤仕入合計（税抜）』（水色塗りつぶしの欄）は、翌月初旬に合計を入力して下さい。"]
[null,"　　　　　調剤仕入（税抜）合計",{"$f":"J39+J41-J43","v":0},null,"円/月",null,"【商品消化率】当月循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月末に翌月の日付が表示される場合、データは入力しなで下さい。"]
[null,"【仕入％】調剤収入に対する仕入割合",{"$f":"IF(C52+C53=0,0,C55/(C52+C53))*100","v":0},null,"％",null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※休業日の処方箋枚数は空白にして下さい。（その枠で営業日をカウントしている為）"]
[null,null,null,null,null,null,"　　　　　　　　　総合循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月間営業記録は自動計算されます。"]
[null,null,null,null,null,null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※翌月１０日までに本部事務所へメールして下さい。"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"[Work]"]
[null,null,{"$f":"IF(店名・西暦年!P5=\"\",\"\",店名・西暦年!P5)","v":"休日"},{"$f":"IF(店名・西暦年!J3=\"\",\"\",店名・西暦年!J3)","v":""},28]
[null,null,{"$f":"IF(店名・西暦年!P6=\"\",\"\",店名・西暦年!P6)","v":"休日診療"},{"$f":"IF(店名・西暦年!J4=\"\",\"\",店名・西暦年!J4)","v":"晴れ"},29]
[null,null,{"$f":"IF(店名・西暦年!P7=\"\",\"\",店名・西暦年!P7)","v":""},{"$f":"IF(店名・西暦年!J5=\"\",\"\",店名・西暦年!J5)","v":"くもり"},30]
[null,null,null,{"$f":"IF(店名・西暦年!J6=\"\",\"\",店名・西暦年!J6)","v":"雨"},31]
[null,null,null,{"$f":"IF(店名・西暦年!J7=\"\",\"\",店名・西暦年!J7)","v":"晴れ→くもり"}]
[null,null,null,{"$f":"IF(店名・西暦年!J8=\"\",\"\",店名・西暦年!J8)","v":"晴れ→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J9=\"\",\"\",店名・西暦年!J9)","v":"くもり→晴れ"}]
[null,null,null,{"$f":"IF(店名・西暦年!J10=\"\",\"\",店名・西暦年!J10)","v":"くもり→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J11=\"\",\"\",店名・西暦年!J11)","v":"雨→晴れ"},null,{"$f":"IF(AD2=\"\",\"\",AD2)","v":"2021-11-28"}]
[null,null,null,{"$f":"IF(店名・西暦年!J12=\"\",\"\",店名・西暦年!J12)","v":"雨→くもり"},null,{"$f":"IF(AE2=\"\",\"\",AE2)","v":"2021-11-29"}]
[null,null,null,{"$f":"IF(店名・西暦年!J13=\"\",\"\",店名・西暦年!J13)","v":"雪"},null,{"$f":"IF(AF2=\"\",\"\",AF2)","v":"2021-11-30"}]
[null,null,null,{"$f":"IF(店名・西暦年!J14=\"\",\"\",店名・西暦年!J14)","v":"雷"},null,{"$f":"IF(AG2=\"\",\"\",AG2)","v":""}]
[null,null,null,{"$f":"IF(店名・西暦年!J15=\"\",\"\",店名・西暦年!J15)","v":"台風"}]
[null,null,null,{"$f":"IF(店名・西暦年!J16=\"\",\"\",店名・西暦年!J16)","v":"雹"}]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,"当月末日"]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,{"$f":"IF(F89=\"\",28,IF(F90=\"\",29,IF(F91=\"\",30,31)))","v":30}]
[null,null,null,{"$f":"IF(店名・西暦年!J18=\"\",\"\",店名・西暦年!J18)","v":"晴れ→雪"}]
[null,null,null,{"$f":"IF(店名・西暦年!J19=\"\",\"\",店名・西暦年!J19)","v":""}]

{"sheet":"12月","index":12,"n_rows":97,"n_cols":33,"rows_kept":97,"cut":false,"hidden":false,"merged":[[57,12,57,13],[57,14,57,15],[55,14,55,15],[53,14,53,15],[53,12,53,13],[55,12,55,13],[54,12,54,13],[54,14,54,15],[56,12,56,13],[56,14,56,15],[57,6,57,8],[55,9,55,10],[57,9,57,10],[53,6,53,8],[56,6,56,8],[56,9,56,10],[55,6,55,8],[54,6,54,8],[54,9,54,10],[53,9,53,10],[41,9,41,10],[39,9,39,10],[42,9,42,10],[0,6,0,7],[40,14,40,15],[39,14,39,15],[45,12,45,13],[43,12,43,13],[43,14,43,15],[45,14,45,15],[44,14,44,15],[42,12,42,13],[44,12,44,13],[41,12,41,13],[41,14,41,15],[43,9,43,10],[38,2,38,3],[39,2,39,3],[40,2,40,3],[38,6,38,8],[39,6,39,8],[40,6,40,8],[37,6,37,16],[39,12,39,13],[38,14,38,15],[38,12,38,13],[40,12,40,13],[38,9,38,10],[40,9,40,10],[55,2,55,3],[51,2,51,3],[52,2,52,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[54,2,54,3],[50,2,50,3],[53,2,53,3],[44,2,44,3],[45,2,45,3],[41,2,41,3],[47,6,47,8],[45,6,45,8],[46,2,46,3],[46,6,46,8],[41,6,41,8],[43,2,43,3],[42,2,42,3],[43,6,43,8],[42,6,42,8],[44,6,44,8],[48,6,48,8],[48,9,48,10],[52,9,52,10],[44,9,44,10],[49,9,49,10],[46,9,46,10],[50,9,50,10],[51,9,51,10],[47,9,47,10],[45,9,45,10],[52,6,52,8],[50,6,50,8],[51,6,51,8],[49,6,49,8],[51,12,51,13],[51,21,51,22],[51,18,51,20],[50,18,50,20],[51,14,51,15],[52,14,52,15],[50,21,50,22],[42,14,42,15],[49,21,49,22],[45,21,45,22],[48,21,48,22],[46,12,46,13],[49,12,49,13],[52,12,52,13],[50,14,50,15],[50,12,50,13],[46,18,46,20],[47,18,47,20],[47,21,47,22],[49,14,49,15],[46,14,46,15],[48,12,48,13],[48,18,48,20],[49,18,49,20],[46,21,46,22],[48,14,48,15],[47,14,47,15],[47,12,47,13],[37,18,37,23],[38,21,38,22],[39,18,39,20],[39,21,39,22],[38,18,38,20],[40,18,40,20],[40,21,40,22],[45,18,45,20],[41,18,41,20],[41,21,41,22],[42,18,42,20],[44,18,44,23],[42,21,42,22]]}
[null,{"$f":"CONCATENATE(\"店舗：\",店名・西暦年!$C$2)","v":"店舗：つつじヶ丘"},{"$f":"年","v":2021},"年",12,"月",{"$f":"C2","v":44531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※列末に次月の日が表示される場合、データを入力しないでください。"]
[null,"日   付",{"$f":"DATE(C1,$E$1,1)","v":"2021-12-01"},{"$f":"C2+1","v":"2021-12-02"},"2021-12-03","2021-12-04","2021-12-05","2021-12-06","2021-12-07","2021-12-08","2021-12-09","2021-12-10","2021-12-11","2021-12-12","2021-12-13","2021-12-14","2021-12-15","2021-12-16","2021-12-17","2021-12-18","2021-12-19","2021-12-20","2021-12-21","2021-12-22","2021-12-23","2021-12-24","2021-12-25","2021-12-26","2021-12-27","2021-12-28",{"$f":"IF(AD2=\"\",\"\",IF(MONTH(AD2+1)=$E$1,AD2+1,\"\"))","v":"2021-12-29"},{"$f":"IF(AE2=\"\",\"\",IF(MONTH(AE2+1)=$E$1,AE2+1,\"\"))","v":"2021-12-30"},{"$f":"IF(AF2=\"\",\"\",IF(MONTH(AF2+1)=$E$1,AF2+1,\"\"))","v":"2021-12-31"}]
[null,"(曜日)",{"$f":"IF(C2=\"\",\"\",C2)","v":44531},44532,44533,44534,44535,44536,44537,44538,44539,44540,44541,44542,44543,44544,44545,44546,44547,44548,44549,44550,44551,44552,44553,44554,44555,44556,44557,44558,44559,44560,44561]
[null,"（定休 ・ 祝日）",{"$f":"IF(C2=\"\",\"\",IF(ISERROR(VLOOKUP(C2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(C2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(D2=\"\",\"\",IF(ISERROR(VLOOKUP(D2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(D2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(E2=\"\",\"\",IF(ISERROR(VLOOKUP(E2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(E2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(F2=\"\",\"\",IF(ISERROR(VLOOKUP(F2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(F2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(G2=\"\",\"\",IF(ISERROR(VLOOKUP(G2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(G2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(H2=\"\",\"\",IF(ISERROR(VLOOKUP(H2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(H2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(I2=\"\",\"\",IF(ISERROR(VLOOKUP(I2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(I2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(J2=\"\",\"\",IF(ISERROR(VLOOKUP(J2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(J2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(K2=\"\",\"\",IF(ISERROR(VLOOKUP(K2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(K2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(L2=\"\",\"\",IF(ISERROR(VLOOKUP(L2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(L2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(M2=\"\",\"\",IF(ISERROR(VLOOKUP(M2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(M2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(N2=\"\",\"\",IF(ISERROR(VLOOKUP(N2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(N2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(O2=\"\",\"\",IF(ISERROR(VLOOKUP(O2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(O2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(P2=\"\",\"\",IF(ISERROR(VLOOKUP(P2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(P2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Q2=\"\",\"\",IF(ISERROR(VLOOKUP(Q2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Q2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(R2=\"\",\"\",IF(ISERROR(VLOOKUP(R2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(R2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(S2=\"\",\"\",IF(ISERROR(VLOOKUP(S2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(S2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(T2=\"\",\"\",IF(ISERROR(VLOOKUP(T2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(T2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(U2=\"\",\"\",IF(ISERROR(VLOOKUP(U2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(U2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(V2=\"\",\"\",IF(ISERROR(VLOOKUP(V2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(V2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(W2=\"\",\"\",IF(ISERROR(VLOOKUP(W2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(W2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(X2=\"\",\"\",IF(ISERROR(VLOOKUP(X2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(X2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Y2=\"\",\"\",IF(ISERROR(VLOOKUP(Y2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Y2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(Z2=\"\",\"\",IF(ISERROR(VLOOKUP(Z2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(Z2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AA2=\"\",\"\",IF(ISERROR(VLOOKUP(AA2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AA2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AB2=\"\",\"\",IF(ISERROR(VLOOKUP(AB2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AB2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":"定休"},{"$f":"IF(AC2=\"\",\"\",IF(ISERROR(VLOOKUP(AC2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AC2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AD2=\"\",\"\",IF(ISERROR(VLOOKUP(AD2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AD2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AE2=\"\",\"\",IF(ISERROR(VLOOKUP(AE2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AE2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AF2=\"\",\"\",IF(ISERROR(VLOOKUP(AF2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AF2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""},{"$f":"IF(AG2=\"\",\"\",IF(ISERROR(VLOOKUP(AG2,店名・西暦年!$J$32:$K$58,2,FALSE)),IF(VLOOKUP(WEEKDAY(AG2),店名・西暦年!$G$4:$H$10,2)=店名・西暦年!$O$5,店名・西暦年!$O$5,\"\"),\"祝日\"))","v":""}]
[null,"（店舗別休日）"]
[null,"天気"]
[null,"薬剤師数（社員）"]
[null,"薬剤師数（パート）"]
[null,"事務員数"]
[null,"処方箋枚数"]
[null,"保険点数／１日受付合計"]
[null,"レセコン入金額／調剤窓口負担分"]
[null,"未収金"]
[null,"過領収"]
[null,"本日外入金"]
[null,"返金"]
[null,"本日の調剤収入",{"$f":"IF(SUM(C12:C16)>0,C12-C13+C14+C15-C16,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"保険請求報酬金額",{"$f":"IF(C11=\"\",\"\",IF(C12=\"\",C11*10,C11*10-C12))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"調剤医薬品仕入金額（卸経由）・税抜"]
[null,"調剤医薬品仕入金額（卸経由）・税込"]
[null,"調剤医薬品仕入分薬価（卸経由分）・非課税"]
[null,"調剤医薬品仕入分薬価（他店から移動）・非課税"]
[null,"調剤医薬品仕入金額（他店から移動）・税抜"]
[null,"調剤医薬品仕入金額（他店から移動）・税込"]
[null,"ＯＴＣ売上（消費税）"]
[null,"ＯＴＣ売上（税込）"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（卸経由）・税込",{"$f":"IF(C27=\"\",\"\",IF(C27=0,0,ROUND(C27*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（卸経由）・税抜"]
[null,"ＯＴＣ商品仕入金額（卸経由）・税込"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金分売値（他店から移動）・税込",{"$f":"IF(C31=\"\",\"\",IF(C31=0,0,ROUND(C31*1.05,1)))","v":""}]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税抜"]
[null,"ＯＴＣ商品仕入金額（他店から移動）・税込"]
[]
[]
[]
[null,"店舗月間営業実績",null,null,null,null,"　　調剤医薬品 　　　　　　　　　　　／　　　　　　　　　OTC商品",null,null,null,null,null,null,null,null,null,null,null,"　　　店舗月間諸経費一覧"]
[null,"【営業日】日数",{"$f":"COUNTA(C10:AG10)","v":0},null,{"$f":"IF($C$39=0,\"日\",CONCATENATE(\"日  (休業日数\",TEXT($G$95-$C$39,0),\"日）\"))","v":"日"},null,"【仕入】卸経由",null,null,null,null,"円 税抜",null,null,{"$f":"SUM($C29:$AG29)","v":0},null,"円 税抜",null,"【家賃】",null,null,0,null,"円"]
[null,"【処方箋】受付総数",{"$f":"SUM(C10:AG10)","v":0},null,"枚",null,null,null,null,null,null,"円 税込",null,null,{"$f":"SUM($C30:$AG30)","v":0},null,"円 税込",null,"【人件費】",null,null,0,null,"円"]
[null,"　　　　　　平均枚数",{"$f":"IF($C$39=0,0,C40/$C$39)","v":0},null,"枚/日",null,"　　　　社内店舗から移動",null,null,{"$f":"SUM($C23:$AG23)","v":0},null,"円 税抜",null,null,{"$f":"SUM($C33:$AG33)","v":0},null,"円 税抜",null,"【光熱費】",null,null,0,null,"円"]
[null,"【スタッフ平均】薬剤師（社員)",{"$f":"IF($C$39=0,0,SUM(C7:AG7)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J41=0,0,ROUND(J41*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O41=0,0,ROUND(O41*1.05,1))","v":0},null,"円 税込",null,"【通信】",null,null,0,null,"円"]
[null,"　　　　　　　　 　薬剤師（パート)",{"$f":"IF($C$39=0,0,SUM(C8:AG8)/$C$39)","v":0},null,"人/日",null,"【卸売】社内他店へ移動",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"【他・諸経費】",null,null,0,null,"円"]
[null,"　　　　　　　　　 事務員",{"$f":"IF($C$39=0,0,SUM(C9:AG9)/$C$39)","v":0},null,"人/日",null,null,null,null,{"$f":"IF(J43=0,0,ROUND(J43*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O43=0,0,ROUND(O43*1.05,1))","v":0},null,"円 税込"]
[null,"　　　　　　　　　 スタッフ",{"$f":"SUM(C42:D44)","v":0},null,"人/日",null,"【仕入商品薬価】",null,null,{"$f":"SUM($C21:$AG21)+SUM($C22:$AG22)","v":0},null,"円非課税","【仕入商品売値】",null,{"$f":"SUM($C27:$AG27)+SUM($C31:$AG31)","v":0},null,"円 税抜",null,"月間営業収支総計"]
[null,"【点　数】保険点数合計（社保国保合計）",{"$f":"SUM($C11:$AG11)","v":0},null,"点/月",null,null,null,null,"(空欄)",null,"円 税込",null,null,{"$f":"IF(O45=0,0,ROUND(O45*1.05,1))","v":0},null,"円 税込",null,"【収入】調剤報酬（10割）",null,null,{"$f":"C52+C53","v":0},null,"円 見込"]
[null,"　　　　 　調剤窓口負担分",{"$f":"SUM($C12:$AG12)/10","v":0},null,"点/月",null,"【値引率】税別計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J39+J41-J43)/J$45)*100  )","v":0},null,"％","【利益率】",null,{"$f":"IF(O45=0, 0, (1-(O39+O41-O43)/O45)*100  )","v":0},null,"％",null,"　　　　 OTC",null,null,{"$f":"O50","v":0},null,"円"]
[null,"【金　銭】未収金",{"$f":"SUM($C13:$AG13)","v":0},null,"円/月",null,"　　　　　　　　　　　税込計算",null,null,{"$f":"IF(J$45=0, 0, (1-(J40+J42-J44)/J$45)*100  )","v":0},null,"％",null,null,{"$f":"IF(O46=0, 0, (1-(O40+O42-O44)/O46)*100  )","v":0},null,"％",null,"　　　　雑収入",null,null,0,null,"円"]
[null,"　　　　　過領収",{"$f":"SUM(C14:AG14)","v":0},null,"円/月",null,"【販売・使用額】",null,null,0,null,"円 税抜","【売上】",null,{"$f":"SUM($C26:$AG26)-SUM($C25:$AG25)","v":0},null,"円 税抜",null,"【支払】仕入商品代",null,null,{"$f":"J40+O40+J42+O42-J44-O44","v":0},null,"円"]
[null,"　　　　　本日外入金",{"$f":"SUM(C15:AG15)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J49=0,0,ROUND(J49*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"SUM($C26:$AG26)","v":0},null,"円 税込",null,"　　　　諸経費",null,null,{"$f":"SUM(V39:W43)","v":0},null,"円"]
[null,"　　　　　返金",{"$f":"SUM(C16:AG16)","v":0},null,"円/月",null,"【販売・使用商品薬価】",null,null,0,null,"円 税抜","【売上商品定価】",null,null,null,"円 税抜",null,"【利益】税込",null,null,{"$f":"SUM(V46:V48)-SUM(V49:V50)","v":0},null,"円"]
[null,"　　　　　調剤収入合計（窓口支払額）",{"$f":"SUM(C17:AG17)","v":0},null,"円/月",null,null,null,null,{"$f":"IF(J51=0,0,ROUND(J51*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O51=0,0,ROUND(O51*1.05,1))","v":0},null,"円 税込",null,"【利益率/粗利益】",null,null,{"$f":"IF(SUM(V46:V48)=0,0,V51/SUM(V46:V48)*100)","v":0},null,"％"]
[null,"　　　　　保険請求金額合計（レセプト請求）",{"$f":"SUM(C18:AG18)","v":0},null,"円/月",null,"【在庫商品金額 】",null,null,0,null,"円 税抜",null,null,0,null,"円 税抜",null,"※上段枠『店舗休日』から『保険請求報酬金額』までの１４項目（水色塗りつぶしの欄）を営業日毎に入力して下さい。"]
[null,"　　　　　保険請求分内薬剤売上額（税別）",null,null,"円/月",null,null,null,null,{"$f":"IF(J53=0,0,ROUND(J53*1.05,1))","v":0},null,"円 税込",null,null,{"$f":"IF(O53=0,0,ROUND(O53*1.05,1))","v":0},null,"円 税込",null,"※下段枠『調剤仕入合計（税抜）』（水色塗りつぶしの欄）は、翌月初旬に合計を入力して下さい。"]
[null,"　　　　　調剤仕入（税抜）合計",{"$f":"J39+J41-J43","v":0},null,"円/月",null,"【商品消化率】当月循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月末に翌月の日付が表示される場合、データは入力しなで下さい。"]
[null,"【仕入％】調剤収入に対する仕入割合",{"$f":"IF(C52+C53=0,0,C55/(C52+C53))*100","v":0},null,"％",null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※休業日の処方箋枚数は空白にして下さい。（その枠で営業日をカウントしている為）"]
[null,null,null,null,null,null,"　　　　　　　　　総合循環",null,null,0,null,"％ 税抜",null,null,0,null,"％ 税抜",null,"※月間営業記録は自動計算されます。"]
[null,null,null,null,null,null,null,null,null,0,null,"％ 税込",null,null,0,null,"％ 税込",null,"※翌月１０日までに本部事務所へメールして下さい。"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"[Work]"]
[null,null,{"$f":"IF(店名・西暦年!P5=\"\",\"\",店名・西暦年!P5)","v":"休日"},{"$f":"IF(店名・西暦年!J3=\"\",\"\",店名・西暦年!J3)","v":""},28]
[null,null,{"$f":"IF(店名・西暦年!P6=\"\",\"\",店名・西暦年!P6)","v":"休日診療"},{"$f":"IF(店名・西暦年!J4=\"\",\"\",店名・西暦年!J4)","v":"晴れ"},29]
[null,null,{"$f":"IF(店名・西暦年!P7=\"\",\"\",店名・西暦年!P7)","v":""},{"$f":"IF(店名・西暦年!J5=\"\",\"\",店名・西暦年!J5)","v":"くもり"},30]
[null,null,null,{"$f":"IF(店名・西暦年!J6=\"\",\"\",店名・西暦年!J6)","v":"雨"},31]
[null,null,null,{"$f":"IF(店名・西暦年!J7=\"\",\"\",店名・西暦年!J7)","v":"晴れ→くもり"}]
[null,null,null,{"$f":"IF(店名・西暦年!J8=\"\",\"\",店名・西暦年!J8)","v":"晴れ→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J9=\"\",\"\",店名・西暦年!J9)","v":"くもり→晴れ"}]
[null,null,null,{"$f":"IF(店名・西暦年!J10=\"\",\"\",店名・西暦年!J10)","v":"くもり→雨"}]
[null,null,null,{"$f":"IF(店名・西暦年!J11=\"\",\"\",店名・西暦年!J11)","v":"雨→晴れ"},null,{"$f":"IF(AD2=\"\",\"\",AD2)","v":"2021-12-28"}]
[null,null,null,{"$f":"IF(店名・西暦年!J12=\"\",\"\",店名・西暦年!J12)","v":"雨→くもり"},null,{"$f":"IF(AE2=\"\",\"\",AE2)","v":"2021-12-29"}]
[null,null,null,{"$f":"IF(店名・西暦年!J13=\"\",\"\",店名・西暦年!J13)","v":"雪"},null,{"$f":"IF(AF2=\"\",\"\",AF2)","v":"2021-12-30"}]
[null,null,null,{"$f":"IF(店名・西暦年!J14=\"\",\"\",店名・西暦年!J14)","v":"雷"},null,{"$f":"IF(AG2=\"\",\"\",AG2)","v":"2021-12-31"}]
[null,null,null,{"$f":"IF(店名・西暦年!J15=\"\",\"\",店名・西暦年!J15)","v":"台風"}]
[null,null,null,{"$f":"IF(店名・西暦年!J16=\"\",\"\",店名・西暦年!J16)","v":"雹"}]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,"当月末日"]
[null,null,null,{"$f":"IF(店名・西暦年!J17=\"\",\"\",店名・西暦年!J17)","v":"雪→晴れ"},null,null,{"$f":"IF(F89=\"\",28,IF(F90=\"\",29,IF(F91=\"\",30,31)))","v":31}]
[null,null,null,{"$f":"IF(店名・西暦年!J18=\"\",\"\",店名・西暦年!J18)","v":"晴れ→雪"}]
[null,null,null,{"$f":"IF(店名・西暦年!J19=\"\",\"\",店名・西暦年!J19)","v":""}]