{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"Sheet1","index":0,"n_rows":41,"n_cols":4,"rows_kept":41,"cut":false,"hidden":false,"merged":[[21,0,21,1],[21,2,21,3],[2,0,2,1],[20,0,20,1],[0,0,0,3],[3,0,3,1],[3,2,3,3]]}
["わが家の終活バランスシート"]
[]
["現",null,"在","（単位：万円）"]
["資産（実勢価格）",null,"負債（維持管理・除却・対策費）"]
["▪建物価格(付属物)",null,"▪固定資産税〈年額〉"]
["▪土地価格（　　　㎡）",null,"▪維持管理費〈年額〉"]
[null,null,"（ライフライン・外注等）"]
[null,null,"▪解体費用（　　　㎡）"]
[null,null,"▪建物内荷物片付け費"]
[null,null,"▪将来発生費用"]
[null,null,"①相続費用"]
[null,null,"②測量費用"]
[null,null,"③ライフライン最終費用"]
[null,null,"④仏壇・神棚処理費用"]
[null,null,"⑤その他"]
["合計",{"$f":"SUM(B5:B15)","v":0},"合計",{"$f":"SUM(D5:D15)","v":0}]
["▪売却予定価格",null,"▪支払実額・想定額",{"$f":"D16","v":0}]
["▪過払・持出し額",{"$f":"IF(0>=(D17-B17),0,\"(-) \"&(D17-B17))","v":0},"▪手許余剰額",{"$f":"IF(0<=(D17-B17),0,\"(+) \"&(ABS(D17-B17)))","v":0}]
["合計",{"$f":"IF(B18=0,B17,B17+(ABS(B17-D17)))","v":0},"合計",{"$f":"IF(D18=0,D17,D17+(ABS(B17-D17)))","v":0}]
[]
[5,null,"年後","（単位：万円）"]
["資産（実勢価格）",null,"負債（維持管理・除却・対策費）"]
["▪建物価格(付属物)",null,"▪固定資産税〈年額〉",{"$f":"D5*A21","v":0}]
["▪土地価格（　　　㎡）",null,"▪維持管理費〈年額〉",{"$f":"D6*A21","v":0}]
[null,null,"（ライフライン・外注等）"]
[null,null,"▪解体費用（　　　㎡）"]
[null,null,"▪建物内荷物片付け費"]
[null,null,"▪将来発生費用"]
[null,null,"①相続費用"]
[null,null,"②測量費用"]
[null,null,"③ライフライン最終費用"]
[null,null,"④仏壇・神棚処理費用"]
[null,null,"⑤その他"]
["合計",{"$f":"SUM(B23:B33)","v":0},"合計",{"$f":"SUM(D23:D33)","v":0}]
["▪売却予定価格",null,"▪支払実額・想定額",{"$f":"D34","v":0}]
["▪過払・持出し額",{"$f":"IF(0>=(D35-B35),0,\"(-) \"&(D35-B35))","v":0},"▪手許余剰額",{"$f":"IF(0<=(D35-B35),0,\"(+) \"&(ABS(D35-B35)))","v":0}]
["合計",{"$f":"IF(B36=0,B35,B35+(ABS(B35-D35)))","v":0},"合計",{"$f":"IF(D36=0,D35,D35+(ABS(B35-D35)))","v":0}]
[]
["※売却予定価格は市場流通性他等々の要素で下落価格設定あり。"]
["※支払額の時点で実質支出が発生しなかったケースもあります。"]
["※会計法上の貸借対照表（バランスシート）ではありません。"]