{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["相談時家計表","家計計画表","支払い計画表","Config"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":12,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"相談時家計表","index":0,"n_rows":55,"n_cols":9,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,7,0,8],[1,4,1,7],[3,4,3,6],[3,9,3,10],[4,7,6,7],[39,4,39,6],[7,4,7,6],[17,0,17,1],[17,7,18,7],[18,0,20,0],[19,2,20,2],[19,4,19,6],[8,7,9,7],[10,7,12,7],[14,0,14,2],[14,7,16,7],[16,0,16,1],[44,4,44,6],[42,7,43,7],[43,0,43,1],[21,0,23,0],[21,7,25,7],[22,2,23,2],[24,0,25,0],[24,2,25,2],[26,0,26,1],[26,4,26,6],[27,4,27,6],[28,7,33,7],[31,0,31,1],[34,4,34,6],[35,0,35,1],[35,7,38,7],[40,0,40,1],[40,7,41,7],[54,8,55,8],[45,0,46,1],[45,2,46,2],[47,7,48,7],[48,0,48,2],[51,8,52,8],[52,3,53,3],[52,4,53,6],[52,7,53,7],[49,0,55,2],[54,3,55,3],[54,4,55,6],[54,7,55,7],[44,0,44,1]]}
["相談時家計表",null,"    年　月分",null,null,null,null,"相談日　　　年　　月　　日"]
["相談者氏名",null,null,null,"支　　出",null,null,null,"備　考"]
["担当相談員名",null,null,null,"費　　目",null,"金額（円）","小計（円）"]
[null,null,null,null,"住居費",null,null,{"$f":"H5","v":0}]
["世帯基本情報","世帯人員計・・・・・・・",{"$f":"SUM(C6,C8:C13)","v":0},null,"家賃",null,null,{"$f":"SUM(G5:G7)","v":0}]
["【内訳】","成人・・・・・・・・・・",0,null,"管理費・町内会費"]
[null,"うち高齢者・・・・・・",0,null,"更新費・町内会費・維持修理費"]
[null,"未成年(下記以外)・・・・",0,null,"基本生活費",null,null,{"$f":"H9+H11+H14+H15+H18","v":0}]
[null,"大学生等・・・・・・・・",0,null,"食費・外食費",null,null,{"$f":"SUM(G9:G10)","v":0}]
[null,"高校生・・・・・・・・・",0,null,"配食サービス　・外食費（月一）"]
[null,"中学生・・・・・・・・・",0,null,"電気代",null,null,{"$f":"SUM(G11:G13)","v":0}]
[null,"小学生・・・・・・・・・",0,null,"ガス代"]
[null,"未就学児・・・・・・・・",0,null,"水道代"]
[null,null,null,null,"灯油代",null,null,{"$f":"SUM(G14)","v":0}]
["収　　入",null,null,null,"台所用品等雑貨",null,null,{"$f":"SUM(G15:G17)","v":0}]
["名義人","費　　　目","金額（円）",null,"散髪・美容院・化粧品"]
[null,null,null,null,"下着・被服費"]
["基本収入",null,{"$f":"SUM(C19:C26)","v":0},null,"医療費（月数回）",null,null,{"$f":"G18+G19","v":0}]
["本人","給与  （　　　　　　　）",null,null,"介護負担費・医療費（月一）"]
[null,"年金　（　　　　　　）",null,null,"通信費・車両費",null,null,{"$f":"H21+H22","v":0}]
[null,"年金　（　　　　　　）",null,null,"携帯電話/固定電話・ネット",null,null,{"$f":"G21","v":0}]
["配偶者（　　　）","給与　（　　　　　　）",null,null,"ガソリン代 ",null,null,{"$f":"SUM(G22:G26)","v":0}]
[null,"年金　（　　　　　　）",null,null,"駐車場代"]
[null,"給与  （　　　　　　　）",null,null,"車検・車修理代・車税"]
["同居者（　　　）","給与  （　　　　　　　）",null,null,"パスカード等交通費"]
[null,"年金　（　　　　　　）",null,null,"切符・タクシーの交通費"]
["臨時収入・賞与",null,{"$f":"SUM(C28:C31)","v":0},null,"教育等費用"]
["本人","（　賞与　年間     万　）",null,null,"教養・娯楽費用",null,null,{"$f":"H29","v":0}]
[null,null,null,null,"新聞・本・雑誌等",null,null,{"$f":"SUM(G29:G34)","v":0}]
["配偶者","（　賞与　年間     万　）",null,null,"互助会費・福祉会費・募金等"]
[null,null,null,null,"ＮＨＫ視聴料金（月一）"]
["援助収入や手当等の収入（毎月）",null,{"$f":"SUM(C33:C35)","v":0},null,"法事・布施・香典・祝儀等"]
[null,"援助（　　　　　　　）",null,null,"趣味・娯楽・文化・ＮＨＫ（２ヶ月一）"]
[null,"援助（　　　　　　　）",null,null,"ペットの費用（　　　　　　　　　　）"]
[null,"生活保護費",null,null,"その他",null,null,{"$f":"H36","v":0}]
["援助収入や手当等の収入（毎月以外）",null,{"$f":"SUM(C37:C40)","v":0},null,"酒代・飲食交際費",null,null,{"$f":"SUM(G36:G39)","v":0}]
[null,"家賃土地等賃貸収入",null,null,"小遣い・たばこ代（　　　）"]
[null,"給与以外の不定期収入",null,null,"子・孫費用・その他（　　　　　　　　　　）"]
[null,"生活保護費",null,null,"水購入・サプリメント購入"]
[null,null,null,null,"税金・保険",null,null,{"$f":"H41+H43","v":0}]
["借入金",null,{"$f":"SUM(C42:C44)","v":0},null,"介護保険・国保・住民税(月一）",null,null,{"$f":"SUM(G41:G42)","v":0}]
["借入金","（　　　　　　　　　）",null,null,"税金（固資産税）（住民税２ヶ月一）"]
["借入金","（　　　　　　　　　）",null,null,"年払い保険（車任意・火災・他）",null,null,{"$f":"SUM(G43:G44)","v":0}]
[null,null,null,null,"月払い保険（　　　　　　　　　　　）",null,null,null,"返済金以外"]
["預貯金取崩し",null,null,null,"返済金",null,null,{"$f":"H46+H47+H48+H50+H51","v":0},{"$f":"H4+H8+H20+H27+H28+H35+H40","v":0}]
["当月の収入合計",null,{"$f":"C18+C32+C36+C45","v":0},null,"住宅ローン・車ローン",null,null,{"$f":"SUM(G46:G46)","v":0}]
[null,null,null,null,"借金返済（　　　　　　　　 ）",null,null,{"$f":"SUM(G47:G47)","v":0}]
[null,null,null,null,"滞納税金・社会保険料等",null,null,{"$f":"SUM(G48:G49)","v":0}]
["《メモ欄》",null,null,null,"滞納生活費（家賃・光熱水費等）"]
[null,null,null,null,"個人からの借金・その他",null,null,{"$f":"SUM(G50:G50)","v":0}]
[null,null,null,null,"家計再生のための新規借入の返済",null,null,{"$f":"SUM(G51)","v":0}]
[null,null,null,null,"預貯金預入れ"]
[null,null,null,null,"当月の支出合計",null,null,{"$f":"I45+H45+H52","v":0}]
[]
[null,null,null,null,"翌月への繰越金",null,null,{"$f":"C46-H53","v":0}]

{"sheet":"家計計画表","index":1,"n_rows":55,"n_cols":9,"rows_kept":55,"cut":false,"hidden":false,"merged":[[26,4,26,6],[34,4,34,6],[45,0,46,1],[45,2,46,2],[40,0,40,1],[44,0,44,1],[44,4,44,6],[54,3,55,3],[52,3,53,3],[48,0,48,2],[54,4,55,6],[54,7,55,7],[49,0,55,2],[54,8,55,8],[47,7,48,7],[51,8,52,8],[52,4,53,6],[52,7,53,7],[21,7,25,7],[21,0,23,0],[22,2,23,2],[19,4,19,6],[42,7,43,7],[43,0,43,1],[26,0,26,1],[28,7,33,7],[35,0,35,1],[35,7,38,7],[40,7,41,7],[27,4,27,6],[39,4,39,6],[24,0,25,0],[31,0,31,1],[24,2,25,2],[3,9,3,10],[4,7,6,7],[8,7,9,7],[10,7,12,7],[17,0,17,1],[17,7,18,7],[18,0,20,0],[19,2,20,2],[0,7,0,8],[14,0,14,2],[14,7,16,7],[16,0,16,1],[3,4,3,6],[7,4,7,6],[1,4,1,7]]}
["家計計画表",null,"    年　月分",null,null,null,null,"相談日　　　年　　月　　日"]
["相談者氏名",null,null,null,"支　　出",null,null,null,"備　考"]
["担当相談員名",null,null,null,"費　　目",null,"金額（円）","小計（円）"]
[null,null,null,null,"住居費",null,null,{"$f":"H5","v":0}]
["世帯基本情報","世帯人員計・・・・・・・",{"$f":"SUM(C6,C8:C13)","v":0},null,{"$f":"IF(相談時家計表!E5=0,\"\",相談時家計表!E5)","v":"家賃"},null,null,{"$f":"SUM(G5:G7)","v":0}]
["【内訳】","成人・・・・・・・・・・",0,null,{"$f":"IF(相談時家計表!E6=0,\"\",相談時家計表!E6)","v":"管理費・町内会費"}]
[null,"うち高齢者・・・・・・",0,null,{"$f":"IF(相談時家計表!E7=0,\"\",相談時家計表!E7)","v":"更新費・町内会費・維持修理費"}]
[null,"未成年(下記以外)・・・・",0,null,"基本生活費",null,null,{"$f":"H9+H11+H14+H15+H18","v":0}]
[null,"大学生等・・・・・・・・",0,null,{"$f":"IF(相談時家計表!E9=0,\"\",相談時家計表!E9)","v":"食費・外食費"},null,null,{"$f":"SUM(G9:G10)","v":0}]
[null,"高校生・・・・・・・・・",0,null,{"$f":"IF(相談時家計表!E10=0,\"\",相談時家計表!E10)","v":"配食サービス　・外食費（月一）"}]
[null,"中学生・・・・・・・・・",0,null,{"$f":"IF(相談時家計表!E11=0,\"\",相談時家計表!E11)","v":"電気代"},null,null,{"$f":"SUM(G11:G13)","v":0}]
[null,"小学生・・・・・・・・・",0,null,{"$f":"IF(相談時家計表!E12=0,\"\",相談時家計表!E12)","v":"ガス代"}]
[null,"未就学児・・・・・・・・",0,null,{"$f":"IF(相談時家計表!E13=0,\"\",相談時家計表!E13)","v":"水道代"}]
[null,null,null,null,{"$f":"IF(相談時家計表!E14=0,\"\",相談時家計表!E14)","v":"灯油代"},null,null,{"$f":"SUM(G14)","v":0}]
["収　　入",null,null,null,{"$f":"IF(相談時家計表!E15=0,\"\",相談時家計表!E15)","v":"台所用品等雑貨"},null,null,{"$f":"SUM(G15:G17)","v":0}]
["名義人","費　　　目","金額（円）",null,{"$f":"IF(相談時家計表!E16=0,\"\",相談時家計表!E16)","v":"散髪・美容院・化粧品"}]
[{"$f":"IF(相談時家計表!A17=0,\"\",相談時家計表!A17)","v":""},null,null,null,{"$f":"IF(相談時家計表!E17=0,\"\",相談時家計表!E17)","v":"下着・被服費"}]
["基本収入",null,{"$f":"SUM(C19:C26)","v":0},null,{"$f":"IF(相談時家計表!E18=0,\"\",相談時家計表!E18)","v":"医療費（月数回）"},null,null,{"$f":"G18+G19","v":0}]
[{"$f":"IF(相談時家計表!A19=0,\"\",相談時家計表!A19)","v":"本人"},{"$f":"IF(相談時家計表!B19=0,\"\",相談時家計表!B19)","v":"給与  （　　　　　　　）"},null,null,{"$f":"IF(相談時家計表!E19=0,\"\",相談時家計表!E19)","v":"介護負担費・医療費（月一）"}]
[{"$f":"IF(相談時家計表!A20=0,\"\",相談時家計表!A20)","v":""},{"$f":"IF(相談時家計表!B20=0,\"\",相談時家計表!B20)","v":"年金　（　　　　　　）"},null,null,"通信費・車両費",null,null,{"$f":"H21+H22","v":0}]
[{"$f":"IF(相談時家計表!A21=0,\"\",相談時家計表!A21)","v":""},{"$f":"IF(相談時家計表!B21=0,\"\",相談時家計表!B21)","v":"年金　（　　　　　　）"},null,null,{"$f":"IF(相談時家計表!E21=0,\"\",相談時家計表!E21)","v":"携帯電話/固定電話・ネット"},null,null,{"$f":"G21","v":0}]
[{"$f":"IF(相談時家計表!A22=0,\"\",相談時家計表!A22)","v":"配偶者（　　　）"},{"$f":"IF(相談時家計表!B22=0,\"\",相談時家計表!B22)","v":"給与　（　　　　　　）"},null,null,{"$f":"IF(相談時家計表!E22=0,\"\",相談時家計表!E22)","v":"ガソリン代 "},null,null,{"$f":"SUM(G22:G26)","v":0}]
[{"$f":"IF(相談時家計表!A23=0,\"\",相談時家計表!A23)","v":""},{"$f":"IF(相談時家計表!B23=0,\"\",相談時家計表!B23)","v":"年金　（　　　　　　）"},null,null,{"$f":"IF(相談時家計表!E23=0,\"\",相談時家計表!E23)","v":"駐車場代"}]
[{"$f":"IF(相談時家計表!A24=0,\"\",相談時家計表!A24)","v":""},{"$f":"IF(相談時家計表!B24=0,\"\",相談時家計表!B24)","v":"給与  （　　　　　　　）"},null,null,{"$f":"IF(相談時家計表!E24=0,\"\",相談時家計表!E24)","v":"車検・車修理代・車税"}]
[{"$f":"IF(相談時家計表!A25=0,\"\",相談時家計表!A25)","v":"同居者（　　　）"},{"$f":"IF(相談時家計表!B25=0,\"\",相談時家計表!B25)","v":"給与  （　　　　　　　）"},null,null,{"$f":"IF(相談時家計表!E25=0,\"\",相談時家計表!E25)","v":"パスカード等交通費"}]
[{"$f":"IF(相談時家計表!A26=0,\"\",相談時家計表!A26)","v":""},{"$f":"IF(相談時家計表!B26=0,\"\",相談時家計表!B26)","v":"年金　（　　　　　　）"},null,null,{"$f":"IF(相談時家計表!E26=0,\"\",相談時家計表!E26)","v":"切符・タクシーの交通費"}]
["臨時収入・賞与",null,{"$f":"SUM(C28:C31)","v":0},null,"教育等費用"]
[{"$f":"IF(相談時家計表!A28=0,\"\",相談時家計表!A28)","v":"本人"},{"$f":"IF(相談時家計表!B28=0,\"\",相談時家計表!B28)","v":"（　賞与　年間     万　）"},null,null,"教養・娯楽費用",null,null,{"$f":"H29","v":0}]
[{"$f":"IF(相談時家計表!A29=0,\"\",相談時家計表!A29)","v":""},{"$f":"IF(相談時家計表!B29=0,\"\",相談時家計表!B29)","v":""},null,null,{"$f":"IF(相談時家計表!E29=0,\"\",相談時家計表!E29)","v":"新聞・本・雑誌等"},null,null,{"$f":"SUM(G29:G34)","v":0}]
[{"$f":"IF(相談時家計表!A30=0,\"\",相談時家計表!A30)","v":"配偶者"},{"$f":"IF(相談時家計表!B30=0,\"\",相談時家計表!B30)","v":"（　賞与　年間     万　）"},null,null,{"$f":"IF(相談時家計表!E30=0,\"\",相談時家計表!E30)","v":"互助会費・福祉会費・募金等"}]
[{"$f":"IF(相談時家計表!A31=0,\"\",相談時家計表!A31)","v":""},{"$f":"IF(相談時家計表!B31=0,\"\",相談時家計表!B31)","v":""},null,null,{"$f":"IF(相談時家計表!E31=0,\"\",相談時家計表!E31)","v":"ＮＨＫ視聴料金（月一）"}]
["援助収入や手当等の収入（毎月）",null,{"$f":"SUM(C33:C35)","v":0},null,{"$f":"IF(相談時家計表!E32=0,\"\",相談時家計表!E32)","v":"法事・布施・香典・祝儀等"}]
[{"$f":"IF(相談時家計表!A33=0,\"\",相談時家計表!A33)","v":""},{"$f":"IF(相談時家計表!B33=0,\"\",相談時家計表!B33)","v":"援助（　　　　　　　）"},null,null,{"$f":"IF(相談時家計表!E33=0,\"\",相談時家計表!E33)","v":"趣味・娯楽・文化・ＮＨＫ（２ヶ月一）"}]
[{"$f":"IF(相談時家計表!A34=0,\"\",相談時家計表!A34)","v":""},{"$f":"IF(相談時家計表!B34=0,\"\",相談時家計表!B34)","v":"援助（　　　　　　　）"},null,null,{"$f":"IF(相談時家計表!E34=0,\"\",相談時家計表!E34)","v":"ペットの費用（　　　　　　　　　　）"}]
[{"$f":"IF(相談時家計表!A35=0,\"\",相談時家計表!A35)","v":""},{"$f":"IF(相談時家計表!B35=0,\"\",相談時家計表!B35)","v":"生活保護費"},null,null,"その他",null,null,{"$f":"H36","v":0}]
["援助収入や手当等の収入（毎月以外）",null,{"$f":"SUM(C37:C40)","v":0},null,{"$f":"IF(相談時家計表!E36=0,\"\",相談時家計表!E36)","v":"酒代・飲食交際費"},null,null,{"$f":"SUM(G36:G39)","v":0}]
[{"$f":"IF(相談時家計表!A37=0,\"\",相談時家計表!A37)","v":""},{"$f":"IF(相談時家計表!B37=0,\"\",相談時家計表!B37)","v":"家賃土地等賃貸収入"},null,null,{"$f":"IF(相談時家計表!E37=0,\"\",相談時家計表!E37)","v":"小遣い・たばこ代（　　　）"}]
[{"$f":"IF(相談時家計表!A38=0,\"\",相談時家計表!A38)","v":""},{"$f":"IF(相談時家計表!B38=0,\"\",相談時家計表!B38)","v":"給与以外の不定期収入"},null,null,{"$f":"IF(相談時家計表!E38=0,\"\",相談時家計表!E38)","v":"子・孫費用・その他（　　　　　　　　　　）"}]
[{"$f":"IF(相談時家計表!A39=0,\"\",相談時家計表!A39)","v":""},{"$f":"IF(相談時家計表!B39=0,\"\",相談時家計表!B39)","v":"生活保護費"},null,null,{"$f":"IF(相談時家計表!E39=0,\"\",相談時家計表!E39)","v":"水購入・サプリメント購入"}]
[{"$f":"IF(相談時家計表!A40=0,\"\",相談時家計表!A40)","v":""},{"$f":"IF(相談時家計表!B40=0,\"\",相談時家計表!B40)","v":""},null,null,"税金・保険",null,null,{"$f":"H41+H43","v":0}]
["借入金",null,{"$f":"SUM(C42:C44)","v":0},null,{"$f":"IF(相談時家計表!E41=0,\"\",相談時家計表!E41)","v":"介護保険・国保・住民税(月一）"},null,null,{"$f":"SUM(G41:G42)","v":0}]
[{"$f":"IF(相談時家計表!A42=0,\"\",相談時家計表!A42)","v":"借入金"},{"$f":"IF(相談時家計表!B42=0,\"\",相談時家計表!B42)","v":"（　　　　　　　　　）"},null,null,{"$f":"IF(相談時家計表!E42=0,\"\",相談時家計表!E42)","v":"税金（固資産税）（住民税２ヶ月一）"}]
[{"$f":"IF(相談時家計表!A43=0,\"\",相談時家計表!A43)","v":"借入金"},{"$f":"IF(相談時家計表!B43=0,\"\",相談時家計表!B43)","v":"（　　　　　　　　　）"},null,null,{"$f":"IF(相談時家計表!E43=0,\"\",相談時家計表!E43)","v":"年払い保険（車任意・火災・他）"},null,null,{"$f":"SUM(G43:G44)","v":0}]
[{"$f":"IF(相談時家計表!A44=0,\"\",相談時家計表!A44)","v":""},null,null,null,{"$f":"IF(相談時家計表!E44=0,\"\",相談時家計表!E44)","v":"月払い保険（　　　　　　　　　　　）"},null,null,null,"返済金以外"]
["預貯金取崩し",null,null,null,"返済金",null,null,{"$f":"H46+H47+H48+H50+H51","v":0},{"$f":"H4+H8+H20+H27+H28+H35+H40","v":0}]
["当月の収入合計",null,{"$f":"C18+C32+C36+C45","v":0},null,{"$f":"IF(相談時家計表!E46=0,\"\",相談時家計表!E46)","v":"住宅ローン・車ローン"},null,null,{"$f":"SUM(G46:G46)","v":0}]
[null,null,null,null,{"$f":"IF(相談時家計表!E47=0,\"\",相談時家計表!E47)","v":"借金返済（　　　　　　　　 ）"},null,null,{"$f":"SUM(G47:G47)","v":0}]
[null,null,null,null,{"$f":"IF(相談時家計表!E48=0,\"\",相談時家計表!E48)","v":"滞納税金・社会保険料等"},null,null,{"$f":"SUM(G48:G49)","v":0}]
["《メモ欄》",null,null,null,{"$f":"IF(相談時家計表!E49=0,\"\",相談時家計表!E49)","v":"滞納生活費（家賃・光熱水費等）"}]
[null,null,null,null,{"$f":"IF(相談時家計表!E50=0,\"\",相談時家計表!E50)","v":"個人からの借金・その他"},null,null,{"$f":"SUM(G50:G50)","v":0}]
[null,null,null,null,{"$f":"IF(相談時家計表!E51=0,\"\",相談時家計表!E51)","v":"家計再生のための新規借入の返済"},null,null,{"$f":"SUM(G51)","v":0}]
[null,null,null,null,"預貯金預入れ"]
[null,null,null,null,"当月の支出合計",null,null,{"$f":"I45+H45+H52","v":0}]
[]
[null,null,null,null,"翌月への繰越金",null,null,{"$f":"C46-H53","v":0}]

{"sheet":"支払い計画表","index":2,"n_rows":40,"n_cols":8,"rows_kept":40,"cut":false,"hidden":false,"merged":[[40,0,62,7],[39,0,39,7],[0,2,0,6],[1,6,1,7],[26,4,26,7],[26,0,26,1],[3,7,5,7],[20,0,25,0],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[4,0,5,1],[4,2,5,2],[7,0,17,0],[18,0,18,1],[18,4,18,6],[6,0,6,3],[19,0,19,3],[35,0,35,1],[36,0,36,1],[36,4,37,7],[37,0,37,1],[35,6,35,7],[35,4,35,5],[27,0,27,3],[28,6,28,7],[29,6,29,7],[30,6,30,7],[31,6,31,7],[28,0,34,0],[34,6,34,7],[34,4,34,5],[27,4,27,7],[32,6,32,7],[33,6,33,7],[28,4,28,5],[29,4,29,5],[30,4,30,5],[31,4,31,5],[32,4,32,5],[33,4,33,5]]}
[null,null,{"$f":"\"（\" & 家計計画表!B2&\")様　支払い計画表\"","v":"（)様　支払い計画表"}]
[{"$f":"\"家計相談員（\" & 家計計画表!B3&\"）\"","v":"家計相談員（）"},null,null,null,null,null,{"$f":"家計計画表!H1","v":"相談日　　　年　　月　　日"}]
[]
[null,null,"（円）","支払い区分","口座引落","振込み","袋仕分","気をつけたいこと"]
["月の収入合計",null,{"$f":"家計計画表!C46","v":0}]
[]
["支払いが月1回"]
[null,"家賃など住まいの費用",{"$f":"家計計画表!G5+家計計画表!G6","v":0}]
[null,"配食サービス・外食費",{"$f":"家計計画表!G10","v":0}]
[null,"電気・ガス・水道・灯油代など",{"$f":"家計計画表!G11+家計計画表!G12+家計計画表!G13+家計計画表!G14","v":0}]
[null,"介護の負担金・医療費",{"$f":"家計計画表!G19","v":0}]
[null,"電話や通信の代金",{"$f":"家計計画表!G21","v":0}]
[null,"駐車場代",{"$f":"家計計画表!G23","v":0}]
[null,"新聞代・互助会費等・ＮＨＫ",{"$f":"家計計画表!G29+家計計画表!G30+家計計画表!G31","v":0}]
[null,"水やサプリメント購入代",{"$f":"家計計画表!G39","v":0}]
[null,"介護保険料・住民税等納付金",{"$f":"家計計画表!G41","v":0}]
[null,"車や医療や生命など保険料",{"$f":"家計計画表!G44","v":0}]
[null,"返済金",{"$f":"家計計画表!H45","v":0}]
["支払の月計（Ａ）",null,{"$f":"SUM(C8:C18)","v":0}]
["支払いが数か月又は年に１回"]
[null,"更新費など住まいの費用",{"$f":"家計計画表!G7","v":0}]
[null,"散髪・美容や被服・下着代",{"$f":"家計計画表!G16+家計計画表!G17","v":0}]
[null,"パスカード購入代",{"$f":"家計計画表!G25","v":0}]
[null,"冠婚葬祭・趣味・ＮＨＫなど",{"$f":"家計計画表!F32+家計計画表!G32+家計計画表!G33","v":0}]
[null,"固定資産税・住民税・年払保険料",{"$f":"家計計画表!G42+家計計画表!G43","v":0}]
[null,"車検など、積立するお金",{"$f":"家計計画表!G24+家計計画表!H52","v":0}]
["支払いの月計（Ｂ）",null,{"$f":"SUM(C21:C26)","v":0}]
["支払いが、たびたび",null,null,null,"週当たり（C÷５週）"]
[null,"食事の費用",{"$f":"家計計画表!G9","v":0},null,{"$f":"C29/5","v":0}]
[null,"台所用品や洗剤など日用雑貨",{"$f":"家計計画表!G15","v":0},null,0]
[null,"通院や薬代など医療費",{"$f":"家計計画表!G18","v":0},null,0]
[null,"ガソリン・切符・タクシー等交通費",{"$f":"家計計画表!G22+家計計画表!G26","v":0},null,0]
[null,"お小遣い（酒・たばこ含む）",{"$f":"家計計画表!G36+家計計画表!G37","v":0},null,0]
[null,"子や孫の費用・ペット費用",{"$f":"家計計画表!G34+家計計画表!G38","v":0},null,0]
[null,"その他",null,null,0]
["支払いの月計（Ｃ）",null,{"$f":"SUM(C29:C35)","v":0},null,0]
["支払いの合計（Ａ＋Ｂ＋Ｃ）",null,{"$f":"C19+C27+C36","v":0}]
["翌月へのくりこし",null,{"$f":"C5-C37","v":0}]
[]
["<<メモ欄>>"]

{"sheet":"Config","index":3,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["非表示","メモ上","下端","メモ欄行","メモ欄","メモ欄枠"]
[0,41,36,{"$f":"C2-B2","v":-5}]
[1,41,38,{"$f":"C3-B3","v":-3}]
[2,41,41,0,{"$f":"\"A\"&B4&\":H\"&C4","v":"A41:H41"},{"$f":"\"A\"&B4-1&\":H\"&C4","v":"A40:H41"}]
[3,41,42,1,"A41:H42","A40:H42"]
[4,41,43,2,"A41:H43","A40:H43"]
[5,41,44,3,"A41:H44","A40:H44"]
[6,41,45,4,"A41:H45","A40:H45"]
[7,41,46,5,"A41:H46","A40:H46"]
[8,41,47,6,"A41:H47","A40:H47"]
[9,41,48,7,"A41:H48","A40:H48"]
[10,41,49,8,"A41:H49","A40:H49"]
[11,41,50,9,"A41:H50","A40:H50"]
[12,41,51,10,"A41:H51","A40:H51"]
[13,41,52,11,"A41:H52","A40:H52"]
[14,41,53,12,"A41:H53","A40:H53"]
[15,41,54,13,"A41:H54","A40:H54"]
[16,41,55,14,"A41:H55","A40:H55"]
[17,41,56,15,"A41:H56","A40:H56"]
[18,41,57,16,"A41:H57","A40:H57"]
[19,41,58,17,"A41:H58","A40:H58"]
[20,41,59,18,"A41:H59","A40:H59"]
[21,41,60,19,"A41:H60","A40:H60"]
[22,41,61,20,"A41:H61","A40:H61"]
[23,41,62,21,"A41:H62","A40:H62"]
[24,41,63,22,"A41:H63","A40:H63"]