{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["月間予算レポート","1 か月の支出","追加データ"],"not_rendered":{"charts":1,"external_links":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"月間予算レポート","index":0,"n_rows":34,"n_cols":14,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"予算の概要",{"$nulls":7},"家計の概要"]
[null,"収支"]
[null,"収支見積","見積から支出を差し引いたもの",{"$nulls":3},{"$f":"D17-SUM(予算詳細[予算])","v":{"v":1585,"d":"¥1,585"}}]
[null,"収支実績 ","(実績から支出を差し引いたもの)",{"$nulls":3},{"$f":"D11-SUM(予算詳細[実費])","v":{"v":1740,"d":"¥1,740"}}]
[null,"差額","(実績から見積を差し引いたもの)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"¥155"}}]
[]
[null,"収入",{"$nulls":3},"支出",{"$nulls":3},"[ピボットテーブル] を右クリックして、[更新] をクリックします。"]
[null,"実績","収入 1",{"v":5800,"d":"¥5,800"},null,"実績",{"$f":"SUM(予算詳細[実費])","v":{"v":7860,"d":"¥7,860"}}]
[null,null,"収入 2",{"v":2300,"d":"¥2,300"},{"$nulls":6},"カテゴリ","予算 ","実費 ","差額 "]
[null,null,"臨時収入",{"v":1500,"d":"¥1,500"},{"$nulls":6},"ギフトまたは寄付",{"v":100,"d":"¥100"},{"v":125,"d":"¥125"},{"v":-25,"d":"(¥25)"}]
[null,null,"収入合計",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"¥9,600"}}]
[{"$nulls":10},"ペット費用",{"v":170,"d":"¥170"},{"v":100,"d":"¥100"},{"v":70,"d":"¥70"}]
[null,"見積",{"$nulls":3},"見積",{"$f":"SUM(予算詳細[予算])","v":{"v":7915,"d":"¥7,915"}}]
[null,null,"収入 1",{"v":6000,"d":"¥6,000"},{"$nulls":6},"ローン",{"v":200,"d":"¥200"},{"v":200,"d":"¥200"},{"v":0,"d":"¥0"}]
[null,null,"収入 2",{"v":1000,"d":"¥1,000"}]
[null,null,"臨時収入",{"v":2500,"d":"¥2,500"},{"$nulls":6},"娯楽",{"v":400,"d":"¥400"},{"v":358,"d":"¥358"},{"v":42,"d":"¥42"}]
[null,null,"収入合計",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"¥9,500"}}]
[{"$nulls":10},"交通費",{"v":1425,"d":"¥1,425"},{"v":1375,"d":"¥1,375"},{"v":50,"d":"¥50"}]
[]
[{"$nulls":10},"子供",{"v":140,"d":"¥140"},{"v":140,"d":"¥140"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":10},"住居費",{"v":2830,"d":"¥2,830"},{"v":2702,"d":"¥2,702"},{"v":128,"d":"¥128"}]
[]
[{"$nulls":10},"食費",{"v":1100,"d":"¥1,100"},{"v":1320,"d":"¥1,320"},{"v":-220,"d":"(¥220)"}]
[]
[{"$nulls":10},"税金",{"v":300,"d":"¥300"},{"v":300,"d":"¥300"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":10},"貯蓄または投資",{"v":200,"d":"¥200"},{"v":200,"d":"¥200"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":10},"日常生活関連費",{"v":150,"d":"¥150"},{"v":140,"d":"¥140"},{"v":10,"d":"¥10"}]
[]
[{"$nulls":10},"保険",{"v":900,"d":"¥900"},{"v":900,"d":"¥900"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":10},"Konačni zbir",{"v":7915,"d":"¥7,915"},{"v":7860,"d":"¥7,860"},{"v":55,"d":"¥55"}]

{"sheet":"1 か月の支出","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"1 か月の支出"]
[null,"内容","カテゴリ","予算","実費","差額","実費の概要"]
[null,"課外活動","子供",{"v":40,"d":"¥40"},{"v":40,"d":"¥40"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":40,"d":"¥40"}}]
[null,"医薬品","子供",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"学校用品","子供",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"授業料","子供",{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":100,"d":"¥100"}}]
[null,"コンサート","娯楽",{"v":50,"d":"¥50"},{"v":40,"d":"¥40"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":10,"d":"¥10"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":40,"d":"¥40"}}]
[null,"観劇","娯楽",{"v":200,"d":"¥200"},{"v":150,"d":"¥150"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":50,"d":"¥50"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":150,"d":"¥150"}}]
[null,"映画","娯楽",{"v":50,"d":"¥50"},{"v":28,"d":"¥28"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":22,"d":"¥22"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":28,"d":"¥28"}}]
[null,"音楽 (CD、ダウンロードなど)","娯楽",{"v":50,"d":"¥50"},{"v":30,"d":"¥30"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":20,"d":"¥20"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":30,"d":"¥30"}}]
[null,"スポーツ イベント","娯楽",{"v":0,"d":"¥0"},{"v":40,"d":"¥40"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":-40,"d":"(¥40)"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":40,"d":"¥40"}}]
[null,"ビデオ/DVD (購入)","娯楽",{"v":20,"d":"¥20"},{"v":50,"d":"¥50"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":-30,"d":"(¥30)"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":50,"d":"¥50"}}]
[null,"ビデオ/DVD (レンタル)","娯楽",{"v":30,"d":"¥30"},{"v":20,"d":"¥20"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":10,"d":"¥10"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":20,"d":"¥20"}}]
[null,"外食","食費",{"v":1000,"d":"¥1,000"},{"v":1200,"d":"¥1,200"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":-200,"d":"(¥200)"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":1200,"d":"¥1,200"}}]
[null,"食料品","食費",{"v":100,"d":"¥100"},{"v":120,"d":"¥120"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":-20,"d":"(¥20)"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":120,"d":"¥120"}}]
[null,"募金/寄付 1","ギフトまたは寄付",{"v":75,"d":"¥75"},{"v":100,"d":"¥100"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":-25,"d":"(¥25)"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":100,"d":"¥100"}}]
[null,"募金/寄付 2","ギフトまたは寄付",{"v":25,"d":"¥25"},{"v":25,"d":"¥25"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":25,"d":"¥25"}}]
[null,"ギフト 1","ギフトまたは寄付",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"ギフト 2","ギフトまたは寄付",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"ケーブル/BS/CS テレビ","住居費",{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":100,"d":"¥100"}}]
[null,"電気","住居費",{"v":45,"d":"¥45"},{"v":50,"d":"¥50"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":-5,"d":"(¥5)"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":50,"d":"¥50"}}]
[null,"ガス","住居費",{"v":300,"d":"¥300"},{"v":400,"d":"¥400"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":-100,"d":"(¥100)"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":400,"d":"¥400"}}]
[null,"ハウス クリーニング サービス","住居費",{"v":200,"d":"¥200"},null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":200,"d":"¥200"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"修繕費","住居費",{"v":200,"d":"¥200"},{"v":150,"d":"¥150"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":50,"d":"¥50"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":150,"d":"¥150"}}]
[null,"住宅ローン/家賃","住居費",{"v":1700,"d":"¥1,700"},{"v":1700,"d":"¥1,700"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":1700,"d":"¥1,700"}}]
[null,"ガス/燃料","住居費",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"オンライン/インターネット サービス","住居費",{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":100,"d":"¥100"}}]
[null,"電話 (携帯)","住居費",{"v":60,"d":"¥60"},{"v":60,"d":"¥60"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":60,"d":"¥60"}}]
[null,"電話 (自宅)","住居費",{"v":35,"d":"¥35"},{"v":39,"d":"¥39"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":-4,"d":"(¥4)"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":39,"d":"¥39"}}]
[null,"消耗品","住居費",{"v":40,"d":"¥40"},{"v":55,"d":"¥55"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":-15,"d":"(¥15)"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":55,"d":"¥55"}}]
[null,"ゴミ回収とリサイクル","住居費",{"v":25,"d":"¥25"},{"v":22,"d":"¥22"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":3,"d":"¥3"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":22,"d":"¥22"}}]
[null,"水道代","住居費",{"v":25,"d":"¥25"},{"v":26,"d":"¥26"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":-1,"d":"(¥1)"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":26,"d":"¥26"}}]
[null,"医療保険","保険",{"v":400,"d":"¥400"},{"v":400,"d":"¥400"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":400,"d":"¥400"}}]
[null,"住宅保険","保険",{"v":400,"d":"¥400"},{"v":400,"d":"¥400"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":400,"d":"¥400"}}]
[null,"生命保険","保険",{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":100,"d":"¥100"}}]
[null,"クレジット カード 1","ローン",{"v":200,"d":"¥200"},{"v":200,"d":"¥200"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":200,"d":"¥200"}}]
[null,"クレジット カード 2","ローン",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"クレジット カード 3","ローン",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"個人ローン","ローン",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"教育ローン","ローン",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"衣料品","日常生活関連費",{"v":150,"d":"¥150"},{"v":140,"d":"¥140"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":10,"d":"¥10"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":140,"d":"¥140"}}]
[null,"ドライ クリーニング","日常生活関連費",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"整髪/爪","日常生活関連費",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"スポーツ クラブ","日常生活関連費",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"医療","日常生活関連費",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"食費","ペット費用",{"v":150,"d":"¥150"},{"v":75,"d":"¥75"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":75,"d":"¥75"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":75,"d":"¥75"}}]
[null,"グルーミング代","ペット費用",{"v":20,"d":"¥20"},{"v":25,"d":"¥25"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":-5,"d":"(¥5)"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":25,"d":"¥25"}}]
[null,"獣医","ペット費用",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"おもちゃ","ペット費用",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"投資口座","貯蓄または投資",{"v":200,"d":"¥200"},{"v":200,"d":"¥200"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":200,"d":"¥200"}}]
[null,"年金口座","貯蓄または投資",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"国税","税金",{"v":300,"d":"¥300"},{"v":300,"d":"¥300"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":300,"d":"¥300"}}]
[null,"地方税","税金",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"都道府県税","税金",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"バス/タクシー代","交通費",{"v":100,"d":"¥100"},{"v":150,"d":"¥150"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":-50,"d":"(¥50)"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":150,"d":"¥150"}}]
[null,"ガソリン代","交通費",{"v":450,"d":"¥450"},{"v":400,"d":"¥400"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":50,"d":"¥50"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":400,"d":"¥400"}}]
[null,"保険","交通費",{"v":300,"d":"¥300"},{"v":300,"d":"¥300"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":300,"d":"¥300"}}]
[null,"自動車税 ","交通費",{"v":25,"d":"¥25"},{"v":25,"d":"¥25"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":25,"d":"¥25"}}]
[null,"修繕費","交通費",{"v":100,"d":"¥100"},{"v":50,"d":"¥50"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":50,"d":"¥50"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":50,"d":"¥50"}}]
[null,"駐車場代","交通費",null,null,{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}}]
[null,"車のローン","交通費",{"v":450,"d":"¥450"},{"v":450,"d":"¥450"},{"$f":"予算詳細[[#This Row],[予算]]-予算詳細[[#This Row],[実費]]","v":{"v":0,"d":"¥0"}},{"$f":"予算詳細[[#This Row],[実費]]","v":{"v":450,"d":"¥450"}}]
[null,"集計",null,{"$f":"SUBTOTAL(109,予算詳細[予算])","v":{"v":7915,"d":"¥7,915"}},{"$f":"SUBTOTAL(109,予算詳細[実費])","v":{"v":7860,"d":"¥7,860"}},{"$f":"SUBTOTAL(109,予算詳細[差額])","v":{"v":55,"d":"¥55"}}]

{"sheet":"追加データ","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"[予算の概要] グラフ用のピボットテーブル",null,null,"予算詳細カテゴリの参照リスト"]
[null,"カテゴリ","実費 ",null,"予算カテゴリ参照"]
[null,"日常生活関連費",140,null,"子供"]
[null,"娯楽",358,null,"娯楽"]
[null,"食費",1320,null,"食費"]
[null,"ギフトまたは寄付",125,null,"ギフトまたは寄付"]
[null,"住居費",2702,null,"住居費"]
[null,"保険",900,null,"保険"]
[null,"ローン",200,null,"ローン"]
[null,"子供",140,null,"日常生活関連費"]
[null,"ペット費用",100,null,"ペット費用"]
[null,"貯蓄または投資",200,null,"貯蓄または投資"]
[null,"税金",300,null,"税金"]
[null,"交通費",1375,null,"交通費"]
[null,"Konačni zbir",7860]