{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":8,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":40,"n_cols":9,"rows_kept":40,"merged":[[4,1,8,1],[4,2,8,2],[4,3,8,3],[4,4,8,4],[4,5,8,5],[9,1,13,1],[9,2,13,2],[9,3,13,3],[9,4,13,4],[9,5,13,5],[14,1,18,1],[14,2,18,2],[14,3,18,3],[14,4,18,4],[14,5,18,5],[19,1,23,1],[19,2,23,2],[19,3,23,3],[19,4,23,4],[19,5,23,5],[24,1,28,1],[24,2,28,2],[24,3,28,3],[24,4,28,4],[24,5,28,5],[29,1,33,1],[29,2,33,2],[29,3,33,3],[29,4,33,4],[29,5,33,5],[34,1,38,1],[34,2,38,2],[34,3,38,3],[34,4,38,4],[34,5,38,5],[39,1,43,1],[39,2,43,2],[39,3,43,3],[39,4,43,4],[39,5,43,5]]}
[]
[null,"ボーナス運用表"]
[{"$nulls":6},"（金額単位:万円）"]
[null,"年度","月","ボーナス（手取）","ボーナス　積立額","支出後残高","支出予定（内容）","支出予定額","支出予定　　時期"]
[null,2011,7,60,{"$f":"D5","v":60},{"$f":"IF(E5=\"\",\"\",E5-SUM(H5:H9))","v":0},"旅行",30,"8月"]
[{"$nulls":6},"結婚記念プレゼント",10,"11月"]
[{"$nulls":6},"誕生日祝い",20,"11月"]
[]
[]
[null,2011,12,60,{"$f":"IF(D10=\"\",\"\",F5+D10)","v":60},{"$f":"IF(E10=\"\",\"\",E10-SUM(H10:H14))","v":50},"親戚へのお年玉",10,"1月"]
[]
[]
[]
[]
[null,2012,7,null,{"$f":"IF(D15=\"\",\"\",F10+D15)","v":""},{"$f":"IF(E15=\"\",\"\",E15-SUM(H15:H19))","v":""}]
[]
[]
[]
[]
[null,2012,12,null,{"$f":"IF(D20=\"\",\"\",F15+D20)","v":""},{"$f":"IF(E20=\"\",\"\",E20-SUM(H20:H24))","v":""}]
[]
[]
[]
[]
[null,2013,7,null,{"$f":"IF(D25=\"\",\"\",F20+D25)","v":""},{"$f":"IF(E25=\"\",\"\",E25-SUM(H25:H29))","v":""}]
[]
[]
[]
[]
[null,2013,12,null,{"$f":"IF(D30=\"\",\"\",F25+D30)","v":""},{"$f":"IF(E30=\"\",\"\",E30-SUM(H30:H34))","v":""}]
[]
[]
[]
[]
[null,2014,7,null,{"$f":"IF(D35=\"\",\"\",F30+D35)","v":""},{"$f":"IF(E35=\"\",\"\",E35-SUM(H35:H39))","v":""}]
[]
[]
[]
[]
[null,2014,12,null,{"$f":"IF(D40=\"\",\"\",F35+D40)","v":""},{"$f":"IF(E40=\"\",\"\",E40-SUM(H40:H44))","v":""}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}