{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["概要","経費"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"概要","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"個人予算表"]
[null,null,"1 月","2 月","3 月","4 月","5 月","6 月","7 月","8 月","9 月","10 月","11 月","12 月","年"]
[null,"経費合計",{"$f":"経費[[#Totals],[1 月]]","v":{"v":0,"d":"¥0"}},{"$f":"経費[[#Totals],[2 月]]","v":{"v":0,"d":"¥0"}},{"$f":"経費[[#Totals],[3 月]]","v":{"v":0,"d":"¥0"}},{"$f":"経費[[#Totals],[4 月]]","v":{"v":0,"d":"¥0"}},{"$f":"経費[[#Totals],[5 月]]","v":{"v":0,"d":"¥0"}},{"$f":"経費[[#Totals],[6 月]]","v":{"v":0,"d":"¥0"}},{"$f":"経費[[#Totals],[7 月]]","v":{"v":0,"d":"¥0"}},{"$f":"経費[[#Totals],[8 月]]","v":{"v":0,"d":"¥0"}},{"$f":"経費[[#Totals],[9 月]]","v":{"v":0,"d":"¥0"}},{"$f":"経費[[#Totals],[10 月]]","v":{"v":0,"d":"¥0"}},{"$f":"経費[[#Totals],[11 月]]","v":{"v":0,"d":"¥0"}},{"$f":"経費[[#Totals],[12 月]]","v":{"v":0,"d":"¥0"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"¥0"}}]
[null,"現金の不足/余剰",{"$f":"SUM(収入[[#Totals],[1 月]]-C3)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(収入[[#Totals],[2 月]]-D3)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(収入[[#Totals],[3 月]]-E3)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(収入[[#Totals],[4 月]]-F3)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(収入[[#Totals],[5 月]]-G3)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(収入[[#Totals],[6 月]]-H3)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(収入[[#Totals],[7 月]]-I3)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(収入[[#Totals],[8 月]]-J3)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(収入[[#Totals],[9 月]]-K3)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(収入[[#Totals],[10 月]]-L3)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(収入[[#Totals],[11 月]]-M3)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(収入[[#Totals],[12 月]]-N3)","v":{"v":0,"d":"¥0"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"¥0"}}]
[null,"収入"]
[null,"カテゴリ","1 月","2 月","3 月","4 月","5 月","6 月","7 月","8 月","9 月","10 月","11 月","12 月","年"]
[null,"給料",{"$nulls":12},{"$f":"SUM(収入[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"¥0"}}]
[null,"利息/配当金",{"$nulls":12},{"$f":"SUM(収入[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"¥0"}}]
[null,"雑収入",{"$nulls":12},{"$f":"SUM(収入[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"¥0"}}]
[null,"集計",{"$f":"SUBTOTAL(109,収入[1 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,収入[2 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,収入[3 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,収入[4 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,収入[5 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,収入[6 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,収入[7 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,収入[8 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,収入[9 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,収入[10 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,収入[11 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,収入[12 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,収入[年])","v":{"v":0,"d":"¥0"}}]

{"sheet":"経費","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"個人予算表"]
[null,"経費"]
[null,"カテゴリ","下位カテゴリ","1 月","2 月","3 月","4 月","5 月","6 月","7 月","8 月","9 月","10 月","11 月","12 月","年"]
[null,"自宅","住宅ローン/賃貸",{"$nulls":12},{"$f":"SUM(経費!$D4:$O4)","v":{"v":0,"d":"¥0"}}]
[null,"生活費","食料品 ",{"$nulls":12},{"$f":"SUM(経費!$D5:$O5)","v":{"v":0,"d":"¥0"}}]
[null,"交通費","光熱費",{"$nulls":12},{"$f":"SUM(経費!$D6:$O6)","v":{"v":0,"d":"¥0"}}]
[null,"娯楽","ケーブル TV",{"$nulls":12},{"$f":"SUM(経費!$D7:$O7)","v":{"v":0,"d":"¥0"}}]
[null,"医療保険","スポーツ クラブ会費",{"$nulls":12},{"$f":"SUM(経費!$D8:$O8)","v":{"v":0,"d":"¥0"}}]
[null,"休暇","航空運賃",{"$nulls":12},{"$f":"SUM(経費!$D9:$O9)","v":{"v":0,"d":"¥0"}}]
[null,"レジャー費","ジム費",{"$nulls":12},{"$f":"SUM(経費!$D10:$O10)","v":{"v":0,"d":"¥0"}}]
[null,"会費/購読","雑誌",{"$nulls":12},{"$f":"SUM(経費!$D11:$O11)","v":{"v":0,"d":"¥0"}}]
[null,"集計",null,{"$f":"SUBTOTAL(109,経費[1 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,経費[2 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,経費[3 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,経費[4 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,経費[5 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,経費[6 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,経費[7 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,経費[8 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,経費[9 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,経費[10 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,経費[11 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,経費[12 月])","v":{"v":0,"d":"¥0"}},{"$f":"SUBTOTAL(109,経費[年])","v":{"v":0,"d":"¥0"}}]