{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["計算シート"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":1,"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":"計算シート","index":0,"n_rows":47,"n_cols":8,"rows_kept":47,"cut":false,"hidden":false,"merged":[[2,0,2,1],[1,0,1,1],[0,0,0,5],[25,0,25,1],[25,2,25,3],[25,4,25,5],[36,0,36,1],[36,2,36,3],[36,4,36,5],[3,0,3,1],[3,2,3,3],[3,4,3,5],[14,0,14,1],[14,2,14,3],[14,4,14,5],[1,3,1,4],[2,3,2,4]]}
["年払い＆イベント費用計算シート"]
["↓ボーナスから取り分けるのは何円？",null,"１年間で総額",{"$f":"SUM(B14,D14,F14,B25,D25,F25,B36,D36,F36,B47,D47,F47)","v":310000},null,"円！"]
[100000,null,"1か月で約",{"$f":"IF(A3=\"\",ROUND(D2/12,0),ROUND((D2-A3)/12,0))","v":17500},null,"円取分け♪"]
["１月",null,"2月",null,"３月"]
["内容","金額","内容","金額","内容","金額"]
["お年玉",10000,"バレンタイン",null,"ひな祭り"]
[null,null,null,null,"卒業式"]
[null,null,null,null,"ホワイトデー"]
[null,null,null,null,"送別会"]
[]
[]
[]
[]
["合計",{"$f":"SUM(B6:B13)","v":10000},"合計",{"$f":"SUM(D6:D13)","v":0},"合計",{"$f":"SUM(F6:F13)","v":0}]
["4月",null,"5月",null,"6月"]
["内容","金額","内容","金額","内容","金額"]
["入学式",null,"ゴールデンウイーク",null,"衣替え",null,"感想はこちらから→","fp.maki@reservestock.jp"]
["学用品",null,"母の日",null,"父の日"]
["歓迎会",null,"自動車税",null,"住民税（年間）"]
["固定資産税（年間）"]
[]
[]
[]
[]
["合計",{"$f":"SUM(B17:B24)","v":0},"合計",{"$f":"SUM(D17:D24)","v":0},"合計",{"$f":"SUM(F17:F24)","v":0}]
["7月",null,"8月",null,"9月"]
["内容","金額","内容","金額","内容","金額"]
["夏休み",null,"夏休み",null,"運動会"]
[null,null,"帰省",null,"敬老の日"]
[null,null,"お祭り",null,"シルバーウィーク"]
[]
[]
[]
[]
[]
["合計",{"$f":"SUM(B28:B35)","v":0},"合計",{"$f":"SUM(D28:D35)","v":0},"合計",{"$f":"SUM(F28:F35)","v":0}]
["10月",null,"11月",null,"12月"]
["内容","金額","内容","金額","内容","金額"]
["衣替え",null,"七五三",null,"クリスマス"]
["ハロウィン",null,null,null,"冬休み"]
[null,null,null,null,"忘年会"]
[null,null,null,null,"帰省"]
[null,null,null,null,"大掃除道具"]
[null,null,null,null,"家電の修繕（年間）",200000]
[null,null,null,null,"急な出費（年間）",100000]
[]
["合計",{"$f":"SUM(B39:B46)","v":0},"合計",{"$f":"SUM(D39:D46)","v":0},"合計",{"$f":"SUM(F39:F46)","v":300000}]