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

{"sheet":"家計簿","index":0,"n_rows":15,"n_cols":15,"rows_kept":15,"merged":[[0,0,0,13],[10,0,10,13]]}
["支出"]
["カテゴリ","予算","1 月","2 月","3 月","4 月","5 月","6 月","7 月","8 月","9 月","10 月","11 月","12 月","傾向"]
["住宅ローン",{"v":110000,"d":"¥110,000"},{"v":110000,"d":"¥110,000"},{"v":110000,"d":"¥110,000"},{"v":110000,"d":"¥110,000"},{"v":110000,"d":"¥110,000"},{"v":110000,"d":"¥110,000"},{"v":110000,"d":"¥110,000"},{"v":110000,"d":"¥110,000"},{"v":110000,"d":"¥110,000"},{"v":110000,"d":"¥110,000"},{"v":110000,"d":"¥110,000"},{"v":110000,"d":"¥110,000"},{"v":110000,"d":"¥110,000"}]
["公共料金",{"v":30000,"d":"¥30,000"},{"v":30000,"d":"¥30,000"},{"v":29800,"d":"¥29,800"},{"v":27600,"d":"¥27,600"},{"v":25800,"d":"¥25,800"},{"v":22000,"d":"¥22,000"},{"v":20000,"d":"¥20,000"},{"v":30000,"d":"¥30,000"},{"v":29800,"d":"¥29,800"},{"v":27600,"d":"¥27,600"},{"v":25800,"d":"¥25,800"},{"v":22000,"d":"¥22,000"},{"v":20000,"d":"¥20,000"}]
["ケーブル テレビおよびインターネット",{"v":9000,"d":"¥9,000"},{"v":9000,"d":"¥9,000"},{"v":9000,"d":"¥9,000"},{"v":9000,"d":"¥9,000"},{"v":9000,"d":"¥9,000"},{"v":9000,"d":"¥9,000"},{"v":9000,"d":"¥9,000"},{"v":9000,"d":"¥9,000"},{"v":9000,"d":"¥9,000"},{"v":9000,"d":"¥9,000"},{"v":9000,"d":"¥9,000"},{"v":9000,"d":"¥9,000"},{"v":9000,"d":"¥9,000"}]
["食料品",{"v":35000,"d":"¥35,000"},{"v":38900,"d":"¥38,900"},{"v":35000,"d":"¥35,000"},{"v":33000,"d":"¥33,000"},{"v":37600,"d":"¥37,600"},{"v":44400,"d":"¥44,400"},{"v":43500,"d":"¥43,500"},{"v":46200,"d":"¥46,200"},{"v":35000,"d":"¥35,000"},{"v":33000,"d":"¥33,000"},{"v":37800,"d":"¥37,800"},{"v":44400,"d":"¥44,400"},{"v":43500,"d":"¥43,500"}]
["電話料金",{"v":10000,"d":"¥10,000"},{"v":14000,"d":"¥14,000"},{"v":5093,"d":"¥5,093"},{"v":12000,"d":"¥12,000"},{"v":8800,"d":"¥8,800"},{"v":8900,"d":"¥8,900"},{"v":10300,"d":"¥10,300"},{"v":14000,"d":"¥14,000"},{"v":5093,"d":"¥5,093"},{"v":7600,"d":"¥7,600"},{"v":8800,"d":"¥8,800"},{"v":8900,"d":"¥8,900"},{"v":10300,"d":"¥10,300"}]
["自動車ローン",{"v":45000,"d":"¥45,000"},{"v":45000,"d":"¥45,000"},{"v":45000,"d":"¥45,000"},{"v":45000,"d":"¥45,000"},{"v":45000,"d":"¥45,000"},{"v":45000,"d":"¥45,000"},{"v":45000,"d":"¥45,000"},{"v":45000,"d":"¥45,000"},{"v":100000,"d":"¥100,000"},{"v":45000,"d":"¥45,000"},{"v":45000,"d":"¥45,000"},{"v":45000,"d":"¥45,000"},{"v":45000,"d":"¥45,000"}]
["合計",{"$f":"SUBTOTAL(109,Table1[予算])","v":{"v":239000,"d":"¥239,000"}},{"$f":"SUBTOTAL(109,Table1[1 月])","v":{"v":246900,"d":"¥246,900"}},{"$f":"SUBTOTAL(109,Table1[2 月])","v":{"v":233893,"d":"¥233,893"}},{"$f":"SUBTOTAL(109,Table1[3 月])","v":{"v":236600,"d":"¥236,600"}},{"$f":"SUBTOTAL(109,Table1[4 月])","v":{"v":236200,"d":"¥236,200"}},{"$f":"SUBTOTAL(109,Table1[5 月])","v":{"v":239300,"d":"¥239,300"}},{"$f":"SUBTOTAL(109,Table1[6 月])","v":{"v":237800,"d":"¥237,800"}},{"$f":"SUBTOTAL(109,Table1[7 月])","v":{"v":254200,"d":"¥254,200"}},{"$f":"SUBTOTAL(109,Table1[8 月])","v":{"v":288893,"d":"¥288,893"}},{"$f":"SUBTOTAL(109,Table1[9 月])","v":{"v":232200,"d":"¥232,200"}},{"$f":"SUBTOTAL(109,Table1[10 月])","v":{"v":236400,"d":"¥236,400"}},{"$f":"SUBTOTAL(109,Table1[11 月])","v":{"v":239300,"d":"¥239,300"}},{"$f":"SUBTOTAL(109,Table1[12 月])","v":{"v":237800,"d":"¥237,800"}}]
[null,"未達/(超過)",{"$f":"SUM($B$9-C9)","v":{"v":-7900,"d":"(¥7,900)"}},{"$f":"SUM($B$9-D9)","v":{"v":5107,"d":"¥5,107"}},{"$f":"SUM($B$9-E9)","v":{"v":2400,"d":"¥2,400"}},{"$f":"SUM($B$9-F9)","v":{"v":2800,"d":"¥2,800"}},{"$f":"SUM($B$9-G9)","v":{"v":-300,"d":"(¥300)"}},{"v":1200,"d":"¥1,200"},{"v":-15200,"d":"(¥15,200)"},{"v":-49893,"d":"(¥49,893)"},{"v":6800,"d":"¥6,800"},{"v":2600,"d":"¥2,600"},{"v":-300,"d":"(¥300)"},{"v":1200,"d":"¥1,200"}]
["貯蓄"]
["カテゴリ","目標","1 月","2 月","3 月","4 月","5 月","6 月","7 月","8 月","9 月","10 月","11 月","12 月","実合計"]
["退職後用貯蓄",{"v":600000,"d":"¥600,000"},{"v":80000,"d":"¥80,000"},{"v":50000,"d":"¥50,000"},{"v":12000,"d":"¥12,000"},{"v":60000,"d":"¥60,000"},{"v":55000,"d":"¥55,000"},{"v":24000,"d":"¥24,000"},{"v":80000,"d":"¥80,000"},{"v":50000,"d":"¥50,000"},{"v":12000,"d":"¥12,000"},{"v":60000,"d":"¥60,000"},{"v":0,"d":"¥0"},{"v":24000,"d":"¥24,000"},{"$f":"SUM(Table2[[#This Row],[1 月]:[12 月]])","v":{"v":507000,"d":"¥507,000"}}]
["大学用貯蓄",{"v":300000,"d":"¥300,000"},{"v":20000,"d":"¥20,000"},{"v":25000,"d":"¥25,000"},{"v":12000,"d":"¥12,000"},{"v":30000,"d":"¥30,000"},{"v":25000,"d":"¥25,000"},{"v":15000,"d":"¥15,000"},{"v":20000,"d":"¥20,000"},{"v":25000,"d":"¥25,000"},{"v":12000,"d":"¥12,000"},{"v":30000,"d":"¥30,000"},{"v":25000,"d":"¥25,000"},{"v":15000,"d":"¥15,000"},{"$f":"SUM(Table2[[#This Row],[1 月]:[12 月]])","v":{"v":254000,"d":"¥254,000"}}]
["休暇用貯蓄",{"v":150000,"d":"¥150,000"},{"v":10000,"d":"¥10,000"},{"v":15000,"d":"¥15,000"},{"v":20000,"d":"¥20,000"},{"v":10000,"d":"¥10,000"},{"v":10000,"d":"¥10,000"},{"v":5000,"d":"¥5,000"},{"v":10000,"d":"¥10,000"},{"v":15000,"d":"¥15,000"},{"v":20000,"d":"¥20,000"},{"v":10000,"d":"¥10,000"},{"v":10000,"d":"¥10,000"},{"v":5000,"d":"¥5,000"},{"$f":"SUM(Table2[[#This Row],[1 月]:[12 月]])","v":{"v":140000,"d":"¥140,000"}}]