{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["月間個人予算"],"read":"whole","date_system":"1900"}

{"sheet":"月間個人予算","index":0,"n_rows":64,"n_cols":10,"rows_kept":64,"merged":[[1,1,1,9],[2,1,2,9],[4,1,6,1],[4,2,4,3],[4,6,5,8],[4,9,5,9],[5,2,5,3],[6,2,6,3],[6,6,7,8],[6,9,7,9],[7,1,9,1],[7,2,7,3],[8,2,8,3],[8,6,9,8],[8,9,9,9],[9,2,9,3],[22,6,22,9],[23,1,23,4],[31,6,31,9],[33,1,33,4],[38,6,38,9],[40,1,40,4],[44,6,44,9],[46,1,46,4],[50,6,50,9],[54,1,54,4],[57,6,57,9],[58,6,59,8],[58,9,59,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9]]}
[]
[null,"月間個人予算"]
[]
[]
[null,"見積月収","収入 1",null,{"v":2500,"d":"¥2,500"},null,"予測残高 (予測収入から予測経費を減算)",null,null,{"$f":"E7-J59","v":{"v":940,"d":"¥940"}}]
[null,null,"臨時収入",null,{"v":500,"d":"¥500"}]
[null,null,"月収合計",null,{"$f":"SUM(E5:E6)","v":{"v":3000,"d":"¥3,000"}},null,"実績残高 (実績収入から実績経費を減算)",null,null,{"$f":"E10-J61","v":{"v":960,"d":"¥960"}}]
[null,"実月収","収入 1",null,{"v":2500,"d":"¥2,500"}]
[null,null,"臨時収入",null,{"v":500,"d":"¥500"},null,"差額 (実績から予測を減算)",null,null,{"$f":"J7-J5","v":{"v":20,"d":"¥20"}}]
[null,null,"月収合計",null,{"$f":"SUM(E8:E9)","v":{"v":3000,"d":"¥3,000"}}]
[]
[null,"住居費","予算","実費","差額",null,"娯楽","予算","実費","差額"]
[null,"住宅ローン/家賃",{"v":1500,"d":"¥1,500"},{"v":1400,"d":"¥1,400"},{"$f":"テーブル_1[[#This Row],[予算]]-テーブル_1[[#This Row],[実費]]","v":{"v":100,"d":"¥100"}},null,"ビデオ/DVD",{"v":0,"d":"¥0"},{"v":50,"d":"¥50"},{"$f":"テーブル_2[[#This Row],[予算]]-テーブル_2[[#This Row],[実費]]","v":{"v":-50,"d":"¥-50"}}]
[null,"電話番号",{"v":60,"d":"¥60"},{"v":100,"d":"¥100"},{"$f":"テーブル_1[[#This Row],[予算]]-テーブル_1[[#This Row],[実費]]","v":{"v":-40,"d":"¥-40"}},null,"CD",null,null,{"$f":"テーブル_2[[#This Row],[予算]]-テーブル_2[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"電気",{"v":50,"d":"¥50"},{"v":60,"d":"¥60"},{"$f":"テーブル_1[[#This Row],[予算]]-テーブル_1[[#This Row],[実費]]","v":{"v":-10,"d":"¥-10"}},null,"映画",null,null,{"$f":"テーブル_2[[#This Row],[予算]]-テーブル_2[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"ガス",{"v":200,"d":"¥200"},{"v":180,"d":"¥180"},{"$f":"テーブル_1[[#This Row],[予算]]-テーブル_1[[#This Row],[実費]]","v":{"v":20,"d":"¥20"}},null,"コンサート",null,null,{"$f":"テーブル_2[[#This Row],[予算]]-テーブル_2[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"水道代",null,null,{"$f":"テーブル_1[[#This Row],[予算]]-テーブル_1[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"スポーツ イベント",null,null,{"$f":"テーブル_2[[#This Row],[予算]]-テーブル_2[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"受信料",null,null,{"$f":"テーブル_1[[#This Row],[予算]]-テーブル_1[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"観劇",null,null,{"$f":"テーブル_2[[#This Row],[予算]]-テーブル_2[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"廃棄物除去",null,null,{"$f":"テーブル_1[[#This Row],[予算]]-テーブル_1[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"その他",null,null,{"$f":"テーブル_2[[#This Row],[予算]]-テーブル_2[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"保守/修繕費",null,null,{"$f":"テーブル_1[[#This Row],[予算]]-テーブル_1[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"その他",null,null,{"$f":"テーブル_2[[#This Row],[予算]]-テーブル_2[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"備品",null,null,{"$f":"テーブル_1[[#This Row],[予算]]-テーブル_1[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"その他",null,null,{"$f":"テーブル_2[[#This Row],[予算]]-テーブル_2[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"その他",null,null,{"$f":"テーブル_1[[#This Row],[予算]]-テーブル_1[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"集計",{"$f":"SUBTOTAL(109,テーブル_2[予算])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_2[実費])","v":{"v":50,"d":"¥50"}},{"$f":"SUBTOTAL(109,テーブル_2[差額])","v":{"v":-50,"d":"¥-50"}}]
[null,"集計",{"$f":"SUBTOTAL(109,テーブル_1[予算])","v":{"v":1810,"d":"¥1,810"}},{"$f":"SUBTOTAL(109,テーブル_1[実費])","v":{"v":1740,"d":"¥1,740"}},{"$f":"SUBTOTAL(109,テーブル_1[差額])","v":{"v":70,"d":"¥70"}}]
[{"$nulls":6},"ローン","予算","実費","差額"]
[null,"交通費","予算","実費","差額",null,"私用",null,null,{"$f":"テーブル_8[[#This Row],[予算]]-テーブル_8[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"車両費",{"v":250,"d":"¥250"},{"v":250,"d":"¥250"},{"$f":"テーブル_3[[#This Row],[予算]]-テーブル_3[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"学生",null,null,{"$f":"テーブル_8[[#This Row],[予算]]-テーブル_8[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"バス/タクシー代",null,null,{"$f":"テーブル_3[[#This Row],[予算]]-テーブル_3[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"クレジット カード",null,null,{"$f":"テーブル_8[[#This Row],[予算]]-テーブル_8[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"保険料",null,null,{"$f":"テーブル_3[[#This Row],[予算]]-テーブル_3[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"クレジット カード",null,null,{"$f":"テーブル_8[[#This Row],[予算]]-テーブル_8[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"免許",null,null,{"$f":"テーブル_3[[#This Row],[予算]]-テーブル_3[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"クレジット カード",null,null,{"$f":"テーブル_8[[#This Row],[予算]]-テーブル_8[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"燃料費",null,null,{"$f":"テーブル_3[[#This Row],[予算]]-テーブル_3[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"その他",null,null,{"$f":"テーブル_8[[#This Row],[予算]]-テーブル_8[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"整備代",null,null,{"$f":"テーブル_3[[#This Row],[予算]]-テーブル_3[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"集計",{"$f":"SUBTOTAL(109,テーブル_8[予算])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_8[実費])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_8[差額])","v":{"v":0,"d":"¥0"}}]
[null,"その他",null,null,{"$f":"テーブル_3[[#This Row],[予算]]-テーブル_3[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"集計",{"$f":"SUBTOTAL(109,テーブル_3[予算])","v":{"v":250,"d":"¥250"}},{"$f":"SUBTOTAL(109,テーブル_3[実費])","v":{"v":250,"d":"¥250"}},{"$f":"SUBTOTAL(109,テーブル_3[差額])","v":{"v":0,"d":"¥0"}},null,"税金","予算","実費","差額"]
[{"$nulls":6},"国",null,null,{"$f":"テーブル_9[[#This Row],[予算]]-テーブル_9[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"保険料","予算","実費","差額",null,"都道府県",null,null,{"$f":"テーブル_9[[#This Row],[予算]]-テーブル_9[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"自宅",null,null,{"$f":"テーブル_4[[#This Row],[予算]]-テーブル_4[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"市町村",null,null,{"$f":"テーブル_9[[#This Row],[予算]]-テーブル_9[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"医療保険",null,null,{"$f":"テーブル_4[[#This Row],[予算]]-テーブル_4[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"その他",null,null,{"$f":"テーブル_9[[#This Row],[予算]]-テーブル_9[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"生命保険",null,null,{"$f":"テーブル_4[[#This Row],[予算]]-テーブル_4[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"集計",{"$f":"SUBTOTAL(109,テーブル_9[予算])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_9[実費])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_9[差額])","v":{"v":0,"d":"¥0"}}]
[null,"その他",null,null,{"$f":"テーブル_4[[#This Row],[予算]]-テーブル_4[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"集計",{"$f":"SUBTOTAL(109,テーブル_4[予算])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_4[実費])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_4[差額])","v":{"v":0,"d":"¥0"}},null,"貯蓄または投資","予算","実費","差額"]
[{"$nulls":6},"年金口座",null,null,{"$f":"テーブル_10[[#This Row],[予算]]-テーブル_10[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"食費","予算","実費","差額",null,"投資口座",null,null,{"$f":"テーブル_10[[#This Row],[予算]]-テーブル_10[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"食料品",null,null,{"$f":"テーブル_5[[#This Row],[予算]]-テーブル_5[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"その他",null,null,{"$f":"テーブル_10[[#This Row],[予算]]-テーブル_10[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"外食",null,null,{"$f":"テーブル_5[[#This Row],[予算]]-テーブル_5[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"集計",{"$f":"SUBTOTAL(109,テーブル_10[予算])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_10[実費])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_10[差額])","v":{"v":0,"d":"¥0"}}]
[null,"その他",null,null,{"$f":"テーブル_5[[#This Row],[予算]]-テーブル_5[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"集計",{"$f":"SUBTOTAL(109,テーブル_5[予算])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_5[実費])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_5[差額])","v":{"v":0,"d":"¥0"}},null,"贈答および寄付","予算","実費","差額"]
[{"$nulls":6},"募金/寄付 1",null,null,{"$f":"テーブル_11[[#This Row],[予算]]-テーブル_11[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"ペット費用","予算","実費","差額",null,"募金/寄付 2",null,null,{"$f":"テーブル_11[[#This Row],[予算]]-テーブル_11[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"食費",null,null,{"$f":"テーブル_6[[#This Row],[予算]]-テーブル_6[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"募金/寄付 3",null,null,{"$f":"テーブル_11[[#This Row],[予算]]-テーブル_11[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"医療",null,null,{"$f":"テーブル_6[[#This Row],[予算]]-テーブル_6[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"集計",{"$f":"SUBTOTAL(109,テーブル_11[予算])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_11[実費])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_11[差額])","v":{"v":0,"d":"¥0"}}]
[null,"グルーミング代",null,null,{"$f":"テーブル_6[[#This Row],[予算]]-テーブル_6[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"おもちゃ",null,null,{"$f":"テーブル_6[[#This Row],[予算]]-テーブル_6[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"法律","予算","実費","差額"]
[null,"その他",null,null,{"$f":"テーブル_6[[#This Row],[予算]]-テーブル_6[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"弁護士",null,null,{"$f":"テーブル_12[[#This Row],[予算]]-テーブル_12[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"集計",{"$f":"SUBTOTAL(109,テーブル_6[予算])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_6[実費])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_6[差額])","v":{"v":0,"d":"¥0"}},null,"養育費",null,null,{"$f":"テーブル_12[[#This Row],[予算]]-テーブル_12[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[{"$nulls":6},"担保権/判決に基づく支払い",null,null,{"$f":"テーブル_12[[#This Row],[予算]]-テーブル_12[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"日常生活関連費","予算","実費","差額",null,"その他",null,null,{"$f":"テーブル_12[[#This Row],[予算]]-テーブル_12[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"医療",null,null,{"$f":"テーブル_7[[#This Row],[予算]]-テーブル_7[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"集計",{"$f":"SUBTOTAL(109,テーブル_12[予算])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_12[実費])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_12[差額])","v":{"v":0,"d":"¥0"}}]
[null,"整髪/爪",null,null,{"$f":"テーブル_7[[#This Row],[予算]]-テーブル_7[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"衣料品",null,null,{"$f":"テーブル_7[[#This Row],[予算]]-テーブル_7[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"予算合計",null,null,{"$f":"SUM(C23,C33,C40,C46,C54,C64,H22,H31,H38,H44,H50,H57)","v":{"v":2060,"d":"¥2,060"}}]
[null,"ドライ クリーニング",null,null,{"$f":"テーブル_7[[#This Row],[予算]]-テーブル_7[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"スポーツ クラブ",null,null,{"$f":"テーブル_7[[#This Row],[予算]]-テーブル_7[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"実費合計",null,null,{"$f":"SUM(D23,D33,D40,D46,D54,D64,I22,I31,I38,I44,I50,I57)","v":{"v":2040,"d":"¥2,040"}}]
[null,"会費または手数料",null,null,{"$f":"テーブル_7[[#This Row],[予算]]-テーブル_7[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"その他",null,null,{"$f":"テーブル_7[[#This Row],[予算]]-テーブル_7[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},null,"差額合計",null,null,{"$f":"SUM(E23,E33,E40,E46,E54,E64,J22,J31,J38,J44,J50,J57)","v":{"v":20,"d":"¥20"}}]
[null,"集計",{"$f":"SUBTOTAL(109,テーブル_7[予算])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_7[実費])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,テーブル_7[差額])","v":{"v":0,"d":"¥0"}}]