{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["月間家計簿"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"月間家計簿","index":0,"n_rows":68,"n_cols":9,"rows_kept":68,"merged":[[0,0,0,6],[2,0,2,1],[2,5,2,6],[8,5,8,6],[18,0,18,3],[27,5,27,8],[29,0,29,3],[36,0,36,3],[37,5,37,8],[42,0,42,3],[44,5,44,8],[54,0,54,3],[54,5,54,8],[61,0,61,3],[62,5,62,8]]}
["月間家計簿"]
[]
["見積コスト合計",null,"実コスト合計","差額合計",null,"見積月収"]
[null,{"$f":"Housing[[#Totals],[見積コスト]]+Transportation[[#Totals],[見積コスト]]+Insurance[[#Totals],[見積コスト]]+Food[[#Totals],[見積コスト]]+Children[[#Totals],[見積コスト]]+Legal[[#Totals],[見積コスト]]+Savings[[#Totals],[見積コスト]]+Loans[[#Totals],[見積コスト]]+Entertainment[[#Totals],[見積コスト]]+Taxes[[#Totals],[見積コスト]]+PersonalCare[[#Totals],[見積コスト]]+Pets[[#Totals],[見積コスト]]+Gifts[[#Totals],[見積コスト]]","v":{"v":120300,"d":"¥120,300"}},{"$f":"Housing[[#Totals],[実コスト]]+Transportation[[#Totals],[実コスト]]+Insurance[[#Totals],[実コスト]]+Food[[#Totals],[実コスト]]+Children[[#Totals],[実コスト]]+Legal[[#Totals],[実コスト]]+Savings[[#Totals],[実コスト]]+Loans[[#Totals],[実コスト]]+Entertainment[[#Totals],[実コスト]]+Taxes[[#Totals],[実コスト]]+PersonalCare[[#Totals],[実コスト]]+Pets[[#Totals],[実コスト]]+Gifts[[#Totals],[実コスト]]","v":{"v":131700,"d":"¥131,700"}},{"$f":"Housing[[#Totals],[差額]]+Transportation[[#Totals],[差額]]+Insurance[[#Totals],[差額]]+Food[[#Totals],[差額]]+Children[[#Totals],[差額]]+Legal[[#Totals],[差額]]+Savings[[#Totals],[差額]]+Loans[[#Totals],[差額]]+Entertainment[[#Totals],[差額]]+Taxes[[#Totals],[差額]]+PersonalCare[[#Totals],[差額]]+Pets[[#Totals],[差額]]+Gifts[[#Totals],[差額]]","v":{"v":-11400,"d":"(¥11,400)"}},null,"収入 1",{"v":400000,"d":"¥400,000"}]
[{"$nulls":5},"収入 2",{"v":120000,"d":"¥120,000"}]
["住居","見積コスト","実コスト","差額",null,"臨時収入",{"v":30000,"d":"¥30,000"}]
["住宅ローン/家賃",{"v":100000,"d":"¥100,000"},{"v":100000,"d":"¥100,000"},{"$f":"Housing[見積コスト]-Housing[実コスト]","v":{"v":0,"d":"¥0"}},null,"月収合計",{"$f":"SUM(G4:G6)","v":{"v":550000,"d":"¥550,000"}}]
["2 つ目のローン/家賃",{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"$f":"Housing[見積コスト]-Housing[実コスト]","v":{"v":0,"d":"¥0"}}]
["電話代",{"v":6200,"d":"¥6,200"},{"v":10000,"d":"¥10,000"},{"$f":"Housing[見積コスト]-Housing[実コスト]","v":{"v":-3800,"d":"(¥3,800)"}},null,"実月収"]
["電気代",{"v":4400,"d":"¥4,400"},{"v":12500,"d":"¥12,500"},{"$f":"Housing[見積コスト]-Housing[実コスト]","v":{"v":-8100,"d":"(¥8,100)"}},null,"収入 1",{"v":400000,"d":"¥400,000"}]
["ガス代",{"v":2200,"d":"¥2,200"},{"v":3500,"d":"¥3,500"},{"$f":"Housing[見積コスト]-Housing[実コスト]","v":{"v":-1300,"d":"(¥1,300)"}},null,"収入 2",{"v":120000,"d":"¥120,000"}]
["水道代",{"v":800,"d":"¥800"},{"v":800,"d":"¥800"},{"$f":"Housing[見積コスト]-Housing[実コスト]","v":{"v":0,"d":"¥0"}},null,"臨時収入",{"v":30000,"d":"¥30,000"}]
["受信料",{"v":3400,"d":"¥3,400"},{"v":3900,"d":"¥3,900"},{"$f":"Housing[見積コスト]-Housing[実コスト]","v":{"v":-500,"d":"(¥500)"}},null,"月収合計",{"$f":"SUM(G10:G12)","v":{"v":550000,"d":"¥550,000"}}]
["粗大ごみ処理代",{"v":1000,"d":"¥1,000"},{"v":1000,"d":"¥1,000"},{"$f":"Housing[見積コスト]-Housing[実コスト]","v":{"v":0,"d":"¥0"}}]
["保守/修繕費",{"v":2300,"d":"¥2,300"},{"v":0,"d":"¥0"},{"$f":"Housing[見積コスト]-Housing[実コスト]","v":{"v":2300,"d":"¥2,300"}},null,"見積残高\n",{"$f":"SUM(G7-B4)","v":{"v":429700,"d":"¥429,700"}}]
["消耗品費",{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"$f":"Housing[見積コスト]-Housing[実コスト]","v":{"v":0,"d":"¥0"}},null,"実残高",{"$f":"SUM(G13-C4)","v":{"v":418300,"d":"¥418,300"}}]
["その他",{"v":0,"d":"¥0"},{"v":0,"d":"¥0"},{"$f":"Housing[見積コスト]-Housing[実コスト]","v":{"v":0,"d":"¥0"}},null,"差額",{"$f":"SUM(G16-G15)","v":{"v":-11400,"d":"(¥11,400)"}}]
["合計",{"$f":"SUBTOTAL(109,Housing[見積コスト])","v":{"v":120300,"d":"¥120,300"}},{"$f":"SUBTOTAL(109,Housing[実コスト])","v":{"v":131700,"d":"¥131,700"}},{"$f":"SUBTOTAL(109,Housing[差額])","v":{"v":-11400,"d":"(¥11,400)"}}]
[]
["交通","見積コスト","実コスト","差額",null,"ローン","見積コスト","実コスト","差額"]
["車両費 1",null,null,{"$f":"Transportation[見積コスト]-Transportation[実コスト]","v":{"v":0,"d":"¥0"}},null,"個人ローン",null,null,{"$f":"Loans[見積コスト]-Loans[実コスト]","v":{"v":0,"d":"¥0"}}]
["車両費 2",null,null,{"$f":"Transportation[見積コスト]-Transportation[実コスト]","v":{"v":0,"d":"¥0"}},null,"学生ローン",null,null,{"$f":"Loans[見積コスト]-Loans[実コスト]","v":{"v":0,"d":"¥0"}}]
["バス/タクシー代",null,null,{"$f":"Transportation[見積コスト]-Transportation[実コスト]","v":{"v":0,"d":"¥0"}},null,"クレジット カード",null,null,{"$f":"Loans[見積コスト]-Loans[実コスト]","v":{"v":0,"d":"¥0"}}]
["保険",null,null,{"$f":"Transportation[見積コスト]-Transportation[実コスト]","v":{"v":0,"d":"¥0"}},null,"クレジット カード",null,null,{"$f":"Loans[見積コスト]-Loans[実コスト]","v":{"v":0,"d":"¥0"}}]
["免許費",null,null,{"$f":"Transportation[見積コスト]-Transportation[実コスト]","v":{"v":0,"d":"¥0"}},null,"クレジット カード",null,null,{"$f":"Loans[見積コスト]-Loans[実コスト]","v":{"v":0,"d":"¥0"}}]
["燃料費",null,null,{"$f":"Transportation[見積コスト]-Transportation[実コスト]","v":{"v":0,"d":"¥0"}},null,"その他",null,null,{"$f":"Loans[見積コスト]-Loans[実コスト]","v":{"v":0,"d":"¥0"}}]
["整備代",null,null,{"$f":"Transportation[見積コスト]-Transportation[実コスト]","v":{"v":0,"d":"¥0"}},null,"合計",{"$f":"SUBTOTAL(109,Loans[見積コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Loans[実コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Loans[差額])","v":{"v":0,"d":"¥0"}}]
["その他",null,null,{"$f":"Transportation[見積コスト]-Transportation[実コスト]","v":{"v":0,"d":"¥0"}}]
["合計",{"$f":"SUBTOTAL(109,Transportation[見積コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Transportation[実コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Transportation[差額])","v":{"v":0,"d":"¥0"}},null,"娯楽","見積コスト","実コスト","差額"]
[{"$nulls":5},"ビデオ/DVD",null,null,{"$f":"Entertainment[見積コスト]-Entertainment[実コスト]","v":{"v":0,"d":"¥0"}}]
["保険","見積コスト","実コスト","差額",null,"CD",null,null,{"$f":"Entertainment[見積コスト]-Entertainment[実コスト]","v":{"v":0,"d":"¥0"}}]
["住宅保険",null,null,{"$f":"Insurance[見積コスト]-Insurance[実コスト]","v":{"v":0,"d":"¥0"}},null,"映画",null,null,{"$f":"Entertainment[見積コスト]-Entertainment[実コスト]","v":{"v":0,"d":"¥0"}}]
["医療保険",null,null,{"$f":"Insurance[見積コスト]-Insurance[実コスト]","v":{"v":0,"d":"¥0"}},null,"コンサート",null,null,{"$f":"Entertainment[見積コスト]-Entertainment[実コスト]","v":{"v":0,"d":"¥0"}}]
["生命保険",null,null,{"$f":"Insurance[見積コスト]-Insurance[実コスト]","v":{"v":0,"d":"¥0"}},null,"スポーツ イベント",null,null,{"$f":"Entertainment[見積コスト]-Entertainment[実コスト]","v":{"v":0,"d":"¥0"}}]
["その他",null,null,{"$f":"Insurance[見積コスト]-Insurance[実コスト]","v":{"v":0,"d":"¥0"}},null,"観劇",null,null,{"$f":"Entertainment[見積コスト]-Entertainment[実コスト]","v":{"v":0,"d":"¥0"}}]
["合計",{"$f":"SUBTOTAL(109,Insurance[見積コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Insurance[実コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Insurance[差額])","v":{"v":0,"d":"¥0"}},null,"その他",null,null,{"$f":"Entertainment[見積コスト]-Entertainment[実コスト]","v":{"v":0,"d":"¥0"}}]
[{"$nulls":5},"合計",{"$f":"SUBTOTAL(109,Entertainment[見積コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Entertainment[実コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Entertainment[差額])","v":{"v":0,"d":"¥0"}}]
["食費","見積コスト","実コスト","差額"]
["食料品",null,null,{"$f":"Food[見積コスト]-Food[実コスト]","v":{"v":0,"d":"¥0"}},null,"税","見積コスト","実コスト","差額"]
["外食",null,null,{"$f":"Food[見積コスト]-Food[実コスト]","v":{"v":0,"d":"¥0"}},null,"国税",null,null,{"$f":"Taxes[見積コスト]-Taxes[実コスト]","v":{"v":0,"d":"¥0"}}]
["その他",null,null,{"$f":"Food[見積コスト]-Food[実コスト]","v":{"v":0,"d":"¥0"}},null,"都道府県税",null,null,{"$f":"Taxes[見積コスト]-Taxes[実コスト]","v":{"v":0,"d":"¥0"}}]
["合計",{"$f":"SUBTOTAL(109,Food[見積コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Food[実コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Food[差額])","v":{"v":0,"d":"¥0"}},null,"区市町村税",null,null,{"$f":"Taxes[見積コスト]-Taxes[実コスト]","v":{"v":0,"d":"¥0"}}]
[{"$nulls":5},"その他",null,null,{"$f":"Taxes[見積コスト]-Taxes[実コスト]","v":{"v":0,"d":"¥0"}}]
["子供","見積コスト","実コスト","差額",null,"合計",{"$f":"SUBTOTAL(109,Taxes[見積コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Taxes[実コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Taxes[差額])","v":{"v":0,"d":"¥0"}}]
["医療費",null,null,{"$f":"Children[見積コスト]-Children[実コスト]","v":{"v":0,"d":"¥0"}}]
["衣料品費",null,null,{"$f":"Children[見積コスト]-Children[実コスト]","v":{"v":0,"d":"¥0"}},null,"パーソナル ケア","見積コスト","実コスト","差額"]
["授業料",null,null,{"$f":"Children[見積コスト]-Children[実コスト]","v":{"v":0,"d":"¥0"}},null,"医療費",null,null,{"$f":"PersonalCare[見積コスト]-PersonalCare[実コスト]","v":{"v":0,"d":"¥0"}}]
["学校用品",null,null,{"$f":"Children[見積コスト]-Children[実コスト]","v":{"v":0,"d":"¥0"}},null,"整髪/ネイル代",null,null,{"$f":"PersonalCare[見積コスト]-PersonalCare[実コスト]","v":{"v":0,"d":"¥0"}}]
["会費または手数料",null,null,{"$f":"Children[見積コスト]-Children[実コスト]","v":{"v":0,"d":"¥0"}},null,"衣料品費",null,null,{"$f":"PersonalCare[見積コスト]-PersonalCare[実コスト]","v":{"v":0,"d":"¥0"}}]
["昼食代",null,null,{"$f":"Children[見積コスト]-Children[実コスト]","v":{"v":0,"d":"¥0"}},null,"ドライ クリーニング代",null,null,{"$f":"PersonalCare[見積コスト]-PersonalCare[実コスト]","v":{"v":0,"d":"¥0"}}]
["児童ケア",null,null,{"$f":"Children[見積コスト]-Children[実コスト]","v":{"v":0,"d":"¥0"}},null,"ヘルス クラブ利用費",null,null,{"$f":"PersonalCare[見積コスト]-PersonalCare[実コスト]","v":{"v":0,"d":"¥0"}}]
["玩具/ゲーム",null,null,{"$f":"Children[見積コスト]-Children[実コスト]","v":{"v":0,"d":"¥0"}},null,"会費/手数料",null,null,{"$f":"PersonalCare[見積コスト]-PersonalCare[実コスト]","v":{"v":0,"d":"¥0"}}]
["その他",null,null,{"$f":"Children[見積コスト]-Children[実コスト]","v":{"v":0,"d":"¥0"}},null,"その他",null,null,{"$f":"PersonalCare[見積コスト]-PersonalCare[実コスト]","v":{"v":0,"d":"¥0"}}]
["合計",{"$f":"SUBTOTAL(109,Children[見積コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Children[実コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Children[差額])","v":{"v":0,"d":"¥0"}},null,"合計",{"$f":"SUBTOTAL(109,PersonalCare[見積コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,PersonalCare[実コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,PersonalCare[差額])","v":{"v":0,"d":"¥0"}}]
[]
["法律","見積コスト","実コスト","差額",null,"ペット","見積コスト","実コスト","差額"]
["弁護士料",null,null,{"$f":"Legal[見積コスト]-Legal[実コスト]","v":{"v":0,"d":"¥0"}},null,"食費",null,null,{"$f":"Pets[見積コスト]-Pets[実コスト]","v":{"v":0,"d":"¥0"}}]
["慰謝料/養育費",null,null,{"$f":"Legal[見積コスト]-Legal[実コスト]","v":{"v":0,"d":"¥0"}},null,"医療費",null,null,{"$f":"Pets[見積コスト]-Pets[実コスト]","v":{"v":0,"d":"¥0"}}]
["返済額",null,null,{"$f":"Legal[見積コスト]-Legal[実コスト]","v":{"v":0,"d":"¥0"}},null,"グルーミング代",null,null,{"$f":"Pets[見積コスト]-Pets[実コスト]","v":{"v":0,"d":"¥0"}}]
["その他",null,null,{"$f":"Legal[見積コスト]-Legal[実コスト]","v":{"v":0,"d":"¥0"}},null,"玩具",null,null,{"$f":"Pets[見積コスト]-Pets[実コスト]","v":{"v":0,"d":"¥0"}}]
["合計",{"$f":"SUBTOTAL(109,Legal[見積コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Legal[実コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Legal[差額])","v":{"v":0,"d":"¥0"}},null,"その他",null,null,{"$f":"Pets[見積コスト]-Pets[実コスト]","v":{"v":0,"d":"¥0"}}]
[{"$nulls":5},"合計",{"$f":"SUBTOTAL(109,Pets[見積コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Pets[実コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Pets[差額])","v":{"v":0,"d":"¥0"}}]
["貯蓄/投資","見積コスト","実コスト","差額"]
["年金口座",null,null,{"$f":"Savings[見積コスト]-Savings[実コスト]","v":{"v":0,"d":"¥0"}},null,"贈答および寄付","見積コスト","実コスト","差額"]
["投資口座",null,null,{"$f":"Savings[見積コスト]-Savings[実コスト]","v":{"v":0,"d":"¥0"}},null,"募金/寄付 1",null,null,{"$f":"Gifts[見積コスト]-Gifts[実コスト]","v":{"v":0,"d":"¥0"}}]
["進学資金",null,null,{"$f":"Savings[見積コスト]-Savings[実コスト]","v":{"v":0,"d":"¥0"}},null,"募金/寄付 2",null,null,{"$f":"Gifts[見積コスト]-Gifts[実コスト]","v":{"v":0,"d":"¥0"}}]
["その他",null,null,{"$f":"Savings[見積コスト]-Savings[実コスト]","v":{"v":0,"d":"¥0"}},null,"募金/寄付 3",null,null,{"$f":"Gifts[見積コスト]-Gifts[実コスト]","v":{"v":0,"d":"¥0"}}]
["合計",{"$f":"SUBTOTAL(109,Savings[見積コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Savings[実コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Savings[差額])","v":{"v":0,"d":"¥0"}},null,"合計",{"$f":"SUBTOTAL(109,Gifts[見積コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Gifts[実コスト])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,Gifts[差額])","v":{"v":0,"d":"¥0"}}]