{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Monthly Money Plan"],"not_rendered":{"images":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Monthly Money Plan","index":0,"n_rows":62,"n_cols":7,"rows_kept":62,"merged":[[0,1,0,6]]}
[null,"Monthly Money Plan"]
[]
[null,"決算",null,"前月決算","今月決算","来月予算","比較 [決算-予算]"]
[]
[null,"収入",null,{"$f":"SUM(D14)","v":0},{"$f":"SUM(E14)","v":0},{"$f":"SUM(F14)","v":0},{"$f":"SUM(E5-F5)","v":0}]
[null,"支出",null,{"$f":"SUM(D62)","v":0},{"$f":"SUM(E62)","v":0},{"$f":"SUM(F62)","v":0},{"$f":"SUM(E6-F6)","v":0}]
[null,"差額",null,{"$f":"SUM(D5-D6)","v":0},{"$f":"SUM(E5-E6)","v":0},{"$f":"SUM(F5-F6)","v":0},{"$f":"SUM(E7-F7)","v":0}]
[]
[null,"収入"]
[]
[null,"定期収入",null,0,0,0,{"$f":"SUM(E11-F11)","v":0}]
[null,"その他収入",null,0,0,0,{"$f":"SUM(E12-F12)","v":0}]
[null,"先月残ったお金",null,0,{"$f":"SUM(D7)","v":0},{"$f":"SUM(E7)","v":0},{"$f":"SUM(E13-F13)","v":0}]
[null,"合計",null,{"$f":"SUM(D11:D13)","v":0},{"$f":"SUM(E11:E13)","v":0},{"$f":"SUM(F11:F13)","v":0},{"$f":"SUM(G11:G13)","v":0}]
[]
[null,"支出"]
[]
[null,"        食料品費",null,0,0,0,{"$f":"SUM(E18-F18)","v":0}]
[]
[null,"        住居費",null,0,0,0,{"$f":"SUM(E20-F20)","v":0}]
[{"$nulls":6},{"$f":"SUM(E21-F21)","v":0}]
[null,"        光熱首都費",null,0,0,0,0]
[{"$nulls":6},0]
[null,"        生活用品費",null,0,0,0,0]
[{"$nulls":6},0]
[null,"        衣類費",null,0,0,0,0]
[{"$nulls":6},0]
[null,"        美容",null,0,0,0,0]
[{"$nulls":6},0]
[null,"        育児",null,0,0,0,{"$f":"SUM(E30-F30)","v":0}]
[]
[null,"        教育費",null,0,0,0,{"$f":"SUM(E32-F32)","v":0}]
[]
[null,"        医療費",null,0,0,0,{"$f":"SUM(E34-F34)","v":0}]
[]
[null,"        文化生活費",null,0,0,0,{"$f":"SUM(E36-F36)","v":0}]
[]
[null,"        交通費",null,0,0,0,{"$f":"SUM(E38-F38)","v":0}]
[]
[null,"        通信費",null,0,0,0,{"$f":"SUM(E40-F40)","v":0}]
[]
[null,"        税金/公課金",null,0,0,0,{"$f":"SUM(E42-F42)","v":0}]
[]
[null,"        金融",null,0,0,0,{"$f":"SUM(E44-F44)","v":0}]
[]
[null,"        保険料",null,0,0,0,{"$f":"SUM(E46-F46)","v":0}]
[]
[null,"        慶弔会費",null,0,0,0,{"$f":"SUM(E48-F48)","v":0}]
[]
[null,"        小遣い",null,0,0,0,{"$f":"SUM(E50-F50)","v":0}]
[]
[null,"        車維持費",null,0,0,0,{"$f":"SUM(E52-F52)","v":0}]
[]
[null,"        雑支出",null,0,0,0,{"$f":"SUM(E54-F54)","v":0}]
[]
[{"$nulls":3},0,0,0,{"$f":"SUM(E56-F56)","v":0}]
[]
[{"$nulls":3},0,0,0,{"$f":"SUM(E58-F58)","v":0}]
[]
[{"$nulls":3},0,0,0,{"$f":"SUM(E60-F60)","v":0}]
[]
[null,"合計",null,{"$f":"SUM(D18:D60)","v":0},{"$f":"SUM(E18:E60)","v":0},{"$f":"SUM(F18:F60)","v":0},{"$f":"SUM(E62-F62)","v":0}]