{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["月間収支レポート","1 か月の支出","追加データ"],"not_rendered":{"charts":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"月間収支レポート","index":0,"n_rows":34,"n_cols":13,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"予算の概要",{"$nulls":7},"収支の概要"]
[null,"残高"]
[null,"予定残高","(予定マイナス支出)",{"$nulls":3},{"$f":"D17-SUM(収支の明細[予定額])","v":{"v":158500,"d":"¥158,500"}}]
[null,"実際残高 ","(実際マイナス支出)",{"$nulls":3},{"$f":"D11-SUM(収支の明細[実際額])","v":{"v":174000,"d":"¥174,000"}}]
[null,"差額","(実際マイナス予定)",{"$nulls":3},{"$f":"G4-G3","v":{"v":15500,"d":"¥15,500"}}]
[]
[null,"収入",{"$nulls":3},"支出",{"$nulls":3},"更新するには、下記のピボットテーブルを右クリックして  [更新] をクリックします。"]
[null,"実際","収入 1",{"v":580000,"d":"¥580,000"},null,"実際",{"$f":"SUM(収支の明細[実際額])","v":{"v":786000,"d":"¥786,000"}}]
[null,null,"収入 2",{"v":230000,"d":"¥230,000"},{"$nulls":5},"項目","予定額,","実際額,","差額,"]
[null,null,"副収入",{"v":150000,"d":"¥150,000"},{"$nulls":5},"娯楽費",{"v":40000,"d":"¥40,000"},{"v":35800,"d":"¥35,800"},{"v":4200,"d":"¥4,200"}]
[null,null,"総収入",{"$f":"SUM(D8:D10)","v":{"v":960000,"d":"¥960,000"}}]
[{"$nulls":9},"食費",{"v":110000,"d":"¥110,000"},{"v":132000,"d":"¥132,000"},{"v":-22000,"d":"¥-22,000"}]
[null,"予定",{"$nulls":3},"予定",{"$f":"SUM(収支の明細[予定額])","v":{"v":791500,"d":"¥791,500"}}]
[null,null,"収入 1",{"v":600000,"d":"¥600,000"},{"$nulls":5},"贈答/寄付",{"v":10000,"d":"¥10,000"},{"v":12500,"d":"¥12,500"},{"v":-2500,"d":"¥-2,500"}]
[null,null,"収入 2",{"v":100000,"d":"¥100,000"}]
[null,null,"副収入",{"v":250000,"d":"¥250,000"},{"$nulls":5},"住居費",{"v":283000,"d":"¥283,000"},{"v":270200,"d":"¥270,200"},{"v":12800,"d":"¥12,800"}]
[null,null,"総収入",{"$f":"SUM(D14:D16)","v":{"v":950000,"d":"¥950,000"}}]
[{"$nulls":9},"保険料",{"v":90000,"d":"¥90,000"},{"v":90000,"d":"¥90,000"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":9},"借入金",{"v":20000,"d":"¥20,000"},{"v":20000,"d":"¥20,000"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":9},"日常生活関連費",{"v":15000,"d":"¥15,000"},{"v":14000,"d":"¥14,000"},{"v":1000,"d":"¥1,000"}]
[]
[{"$nulls":9},"ペット費用",{"v":17000,"d":"¥17,000"},{"v":10000,"d":"¥10,000"},{"v":7000,"d":"¥7,000"}]
[]
[{"$nulls":9},"貯蓄/投資",{"v":20000,"d":"¥20,000"},{"v":20000,"d":"¥20,000"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":9},"税金",{"v":30000,"d":"¥30,000"},{"v":30000,"d":"¥30,000"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":9},"交通費",{"v":142500,"d":"¥142,500"},{"v":137500,"d":"¥137,500"},{"v":5000,"d":"¥5,000"}]
[]
[{"$nulls":9},"養育費",{"v":14000,"d":"¥14,000"},{"v":14000,"d":"¥14,000"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":9},"総計",{"v":791500,"d":"¥791,500"},{"v":786000,"d":"¥786,000"},{"v":5500,"d":"¥5,500"}]

{"sheet":"1 か月の支出","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"1 か月の支出"]
[null,"説明","項目","予定額","実際額","差額","実際額の概要"]
[null,"課外活動","養育費",{"v":4000,"d":"¥4,000"},{"v":4000,"d":"¥4,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":4000,"d":"$4,000"}}]
[null,"医療","養育費",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"学用品","養育費",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"学費","養育費",{"v":10000,"d":"¥10,000"},{"v":10000,"d":"¥10,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":10000,"d":"$10,000"}}]
[null,"コンサート","娯楽費",{"v":5000,"d":"¥5,000"},{"v":4000,"d":"¥4,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":1000,"d":"¥1,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":4000,"d":"$4,000"}}]
[null,"観劇","娯楽費",{"v":20000,"d":"¥20,000"},{"v":15000,"d":"¥15,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":5000,"d":"¥5,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":15000,"d":"$15,000"}}]
[null,"映画","娯楽費",{"v":5000,"d":"¥5,000"},{"v":2800,"d":"¥2,800"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":2200,"d":"¥2,200"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":2800,"d":"$2,800"}}]
[null,"音楽 (CD、ダウンロードなど)","娯楽費",{"v":5000,"d":"¥5,000"},{"v":3000,"d":"¥3,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":2000,"d":"¥2,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":3000,"d":"$3,000"}}]
[null,"スポーツ イベント","娯楽費",{"v":0,"d":"¥0"},{"v":4000,"d":"¥4,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":-4000,"d":"¥-4,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":4000,"d":"$4,000"}}]
[null,"ビデオ/DVD (購入)","娯楽費",{"v":2000,"d":"¥2,000"},{"v":5000,"d":"¥5,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":-3000,"d":"¥-3,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":5000,"d":"$5,000"}}]
[null,"ビデオ/DVD (レンタル)","娯楽費",{"v":3000,"d":"¥3,000"},{"v":2000,"d":"¥2,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":1000,"d":"¥1,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":2000,"d":"$2,000"}}]
[null,"外食","食費",{"v":100000,"d":"¥100,000"},{"v":120000,"d":"¥120,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":-20000,"d":"¥-20,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":120000,"d":"$120,000"}}]
[null,"食料品","食費",{"v":10000,"d":"¥10,000"},{"v":12000,"d":"¥12,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":-2000,"d":"¥-2,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":12000,"d":"$12,000"}}]
[null,"寄付 1","贈答/寄付",{"v":7500,"d":"¥7,500"},{"v":10000,"d":"¥10,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":-2500,"d":"¥-2,500"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":10000,"d":"$10,000"}}]
[null,"寄付 2","贈答/寄付",{"v":2500,"d":"¥2,500"},{"v":2500,"d":"¥2,500"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":2500,"d":"$2,500"}}]
[null,"贈答 1","贈答/寄付",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"贈答 2","贈答/寄付",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"ケーブル テレビ/衛星放送","住居費",{"v":10000,"d":"¥10,000"},{"v":10000,"d":"¥10,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":10000,"d":"$10,000"}}]
[null,"電気","住居費",{"v":4500,"d":"¥4,500"},{"v":5000,"d":"¥5,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":-500,"d":"¥-500"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":5000,"d":"$5,000"}}]
[null,"ガス","住居費",{"v":30000,"d":"¥30,000"},{"v":40000,"d":"¥40,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":-10000,"d":"¥-10,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":40000,"d":"$40,000"}}]
[null,"ハウス クリーニング","住居費",{"v":20000,"d":"¥20,000"},null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":20000,"d":"¥20,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"修理","住居費",{"v":20000,"d":"¥20,000"},{"v":15000,"d":"¥15,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":5000,"d":"¥5,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":15000,"d":"$15,000"}}]
[null,"住宅ローン/家賃","住居費",{"v":170000,"d":"¥170,000"},{"v":170000,"d":"¥170,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":170000,"d":"$170,000"}}]
[null,"ガス/石油","住居費",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"オンライン/インターネット サービス","住居費",{"v":10000,"d":"¥10,000"},{"v":10000,"d":"¥10,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":10000,"d":"$10,000"}}]
[null,"電話 (携帯電話)","住居費",{"v":6000,"d":"¥6,000"},{"v":6000,"d":"¥6,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":6000,"d":"$6,000"}}]
[null,"電話 (固定電話)","住居費",{"v":3500,"d":"¥3,500"},{"v":3900,"d":"¥3,900"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":-400,"d":"¥-400"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":3900,"d":"$3,900"}}]
[null,"備品/用品","住居費",{"v":4000,"d":"¥4,000"},{"v":5500,"d":"¥5,500"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":-1500,"d":"¥-1,500"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":5500,"d":"$5,500"}}]
[null,"ごみ処理、リサイクル","住居費",{"v":2500,"d":"¥2,500"},{"v":2200,"d":"¥2,200"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":300,"d":"¥300"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":2200,"d":"$2,200"}}]
[null,"上下水道","住居費",{"v":2500,"d":"¥2,500"},{"v":2600,"d":"¥2,600"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":-100,"d":"¥-100"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":2600,"d":"$2,600"}}]
[null,"健康保険","保険料",{"v":40000,"d":"¥40,000"},{"v":40000,"d":"¥40,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":40000,"d":"$40,000"}}]
[null,"火災保険","保険料",{"v":40000,"d":"¥40,000"},{"v":40000,"d":"¥40,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":40000,"d":"$40,000"}}]
[null,"生命保険","保険料",{"v":10000,"d":"¥10,000"},{"v":10000,"d":"¥10,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":10000,"d":"$10,000"}}]
[null,"クレジット カード 1","借入金",{"v":20000,"d":"¥20,000"},{"v":20000,"d":"¥20,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":20000,"d":"$20,000"}}]
[null,"クレジット カード 2","借入金",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"クレジット カード 3","借入金",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"個人用","借入金",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"学生","借入金",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"服飾費","日常生活関連費",{"v":15000,"d":"¥15,000"},{"v":14000,"d":"¥14,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":1000,"d":"¥1,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":14000,"d":"$14,000"}}]
[null,"ドライ クリーニング","日常生活関連費",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"美容院/ネイル サロン","日常生活関連費",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"スポーツ クラブ","日常生活関連費",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"医療","日常生活関連費",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"食費","ペット費用",{"v":15000,"d":"¥15,000"},{"v":7500,"d":"¥7,500"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":7500,"d":"¥7,500"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":7500,"d":"$7,500"}}]
[null,"グルーミング","ペット費用",{"v":2000,"d":"¥2,000"},{"v":2500,"d":"¥2,500"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":-500,"d":"¥-500"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":2500,"d":"$2,500"}}]
[null,"医療","ペット費用",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"玩具","ペット費用",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"投資口座","貯蓄/投資",{"v":20000,"d":"¥20,000"},{"v":20000,"d":"¥20,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":20000,"d":"$20,000"}}]
[null,"年金口座","貯蓄/投資",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"国税","税金",{"v":30000,"d":"¥30,000"},{"v":30000,"d":"¥30,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":30000,"d":"$30,000"}}]
[null,"地方税","税金",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"都道府県税","税金",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"バス/タクシー料金","交通費",{"v":10000,"d":"¥10,000"},{"v":15000,"d":"¥15,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":-5000,"d":"¥-5,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":15000,"d":"$15,000"}}]
[null,"燃料費","交通費",{"v":45000,"d":"¥45,000"},{"v":40000,"d":"¥40,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":5000,"d":"¥5,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":40000,"d":"$40,000"}}]
[null,"保険料","交通費",{"v":30000,"d":"¥30,000"},{"v":30000,"d":"¥30,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":30000,"d":"$30,000"}}]
[null,"免許証 ","交通費",{"v":2500,"d":"¥2,500"},{"v":2500,"d":"¥2,500"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":2500,"d":"$2,500"}}]
[null,"修理","交通費",{"v":10000,"d":"¥10,000"},{"v":5000,"d":"¥5,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":5000,"d":"¥5,000"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":5000,"d":"$5,000"}}]
[null,"駐車料金","交通費",null,null,{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"$0"}}]
[null,"自動車の支払","交通費",{"v":45000,"d":"¥45,000"},{"v":45000,"d":"¥45,000"},{"$f":"収支の明細[[#This Row],[予定額]]-収支の明細[[#This Row],[実際額]]","v":{"v":0,"d":"¥0"}},{"$f":"収支の明細[[#This Row],[実際額]]","v":{"v":45000,"d":"$45,000"}}]
[null,"合計",null,{"$f":"SUBTOTAL(109,収支の明細[予定額])","v":{"v":791500,"d":"¥791,500"}},{"$f":"SUBTOTAL(109,収支の明細[実際額])","v":{"v":786000,"d":"¥786,000"}},{"$f":"SUBTOTAL(109,収支の明細[差額])","v":{"v":5500,"d":"¥5,500"}}]

{"sheet":"追加データ","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"収支の概要グラフ用ピボットテーブル",null,null,"収支明細の項目の検索リスト"]
[null,"項目","コスト",null,"収支項目の検索"]
[null,"養育費",14000,null,"養育費"]
[null,"娯楽費",35800,null,"娯楽費"]
[null,"食費",132000,null,"食費"]
[null,"贈答/寄付",12500,null,"贈答/寄付"]
[null,"住居費",270200,null,"住居費"]
[null,"保険料",90000,null,"保険料"]
[null,"借入金",20000,null,"借入金"]
[null,"日常生活関連費",14000,null,"日常生活関連費"]
[null,"ペット費用",10000,null,"ペット費用"]
[null,"貯蓄/投資",20000,null,"貯蓄/投資"]
[null,"税金",30000,null,"税金"]
[null,"交通費",137500,null,"交通費"]
[null,"総計",786000]