{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["使い方","シミュレーション","教育費","参考資料１"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":10,"comments":1,"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":"使い方","index":0,"n_rows":40,"n_cols":3,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["これであなたもひとり立ち"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"©金融経済教育推進機構2024"]
[null,null,"授業での使用を除き、無断転載を禁じます。"]

{"sheet":"シミュレーション","index":1,"n_rows":41,"n_cols":102,"rows_kept":41,"cut":false,"hidden":false,"merged":[[36,51,36,56],[1,4,1,5],[8,45,8,50],[9,45,9,50],[10,45,10,50],[13,44,13,50],[30,47,30,54],[32,70,32,75],[33,70,33,75],[34,70,34,75],[34,51,34,56],[35,51,35,56],[19,95,19,100],[20,95,20,100],[21,95,21,100],[20,78,20,84],[18,22,18,27],[26,85,26,89],[27,85,27,89],[28,85,28,89],[7,64,7,69],[8,64,8,69],[9,64,9,69],[12,57,12,64],[28,63,28,69]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"１ヶ月当たり",null,null,null,null,null,null,"円",null,null,null,null,null,null,null,null,null,null,null,"１年で（×12）",{"$f":"BM8*12","v":0},null,null,null,null,null,"円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1年で（×12）",{"$f":"AT9*12","v":0},null,null,null,null,null,"円",null,null,null,null,null,null,null,null,null,null,null,"18年で（×18）",{"$f":"BM9*18","v":0},null,null,null,null,null,"円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18年で（×18）",{"$f":"AT10*18","v":0},null,null,null,null,null,"円"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT11","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"１ヶ月当たり",null,null,null,null,null,null,"円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CR22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"１年で（×12）",{"$f":"CR20*12","v":0},null,null,null,null,null,"円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18年で（×18）",{"$f":"CR21*18","v":0},null,null,null,null,null,"円"]
[]
[]
["小計１",100000]
["小計４",852768]
["小計６",1750464]
["小計９",3645864]
["小計10",871992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS35","v":0}]
[]
["小計２",{"$f":"AT11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ37","v":0}]
["小計３",{"$f":"BM10","v":0}]
["小計５",{"$f":"CR22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"１ヶ月当たり",null,null,null,null,null,null,"円"]
["小計７",{"$f":"BS35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1年で（×12）",{"$f":"BS33*12","v":0},null,null,null,null,null,"円"]
["小計８",{"$f":"AZ37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"１ヶ月当たり",null,null,null,null,null,null,"円",null,null,null,null,null,null,null,null,null,null,null,"18年で（×18）",{"$f":"BS34*18","v":0},null,null,null,null,null,"円"]
["小計１１",{"$f":"教育費!J14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1年で（×12）",{"$f":"AZ35*12","v":0},null,null,null,null,null,"円"]
["１～11の合計",{"$f":"SUM(B25:B36)","v":7221088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18年で（×18）",{"$f":"AZ36*18","v":0},null,null,null,null,null,"円"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"文部科学省「子供の学習費調査」令和3年度"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"総務省「家計調査」（二人以上の世帯のうち勤労者世帯）2020年平均"]

{"sheet":"教育費","index":2,"n_rows":20,"n_cols":20,"rows_kept":20,"cut":false,"hidden":false,"merged":[[19,14,19,18],[4,13,19,13],[4,14,4,15],[5,4,10,4],[5,5,5,6],[6,5,6,6],[7,5,7,6],[8,5,8,6],[9,5,9,6],[4,5,4,6],[10,5,10,9],[5,14,14,14],[15,14,18,14]]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,"月／年","単価","年数","合計",null,null,"家庭教育費","習い事・塾・家庭教師経費",null,"月／年","単価","年数","合計"]
[null,null,null,null,"学校教育費","3歳未満児（保育所）",null,null,null,null,{"$f":"IF($I6=\"\",\"\",IF(H6=\"月額\",12*I6*J6,I6*J6))","v":""},null,null,null,"習い事",null,null,null,null,{"$f":"IF($R6=\"\",\"\",IF(Q6=\"月額\",12*R6*S6,R6*S6))","v":""}]
[null,null,null,null,null,"3歳以上児（保育所・幼稚園）",null,null,null,null,{"$f":"IF($I7=\"\",\"\",IF(H7=\"月額\",12*I7*J7,I7*J7))","v":""},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"小学校",null,"年額",null,6,{"$f":"IF($I8=\"\",\"\",I8*J8)","v":""},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"中学校",null,"年額",null,3,{"$f":"IF($I9=\"\",\"\",I9*J9)","v":""},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"高等学校",null,"年額",null,null,{"$f":"IF($J10=\"\",\"\",I10*J10)","v":""},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"学校教育費総計",null,null,null,null,{"$f":"SUM(K6:K10)","v":0},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R12=\"\",\"\",IF(Q12=\"月額\",12*R12*S12,R12*S12))","v":""}]
[null,null,null,null,null,"学校教育費",null,"家庭教育費",null,"教育費合計",null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,{"$f":"K11","v":0},"+",{"$f":"T20","v":0},"＝",{"$f":"K11+T20","v":0},null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"塾・家庭教師",null,null,null,null,{"$f":"IF($R16=\"\",\"\",IF(Q16=\"月額\",12*R16*S16,R16*S16))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R17=\"\",\"\",IF(Q17=\"月額\",12*R17*S17,R17*S17))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R18=\"\",\"\",IF(Q18=\"月額\",12*R18*S18,R18*S18))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($R19=\"\",\"\",IF(Q19=\"月額\",12*R19*S19,R19*S19))","v":""}]
[null,null,"文部科学省「子供の学習費調査」令和3年度",null,null,null,null,null,null,null,null,null,null,null,"家庭教育費総計",null,null,null,null,{"$f":"SUM(T6:T19)","v":0}]

{"sheet":"参考資料１","index":3,"n_rows":37,"n_cols":18,"rows_kept":37,"cut":false,"hidden":false,"merged":[[5,25,7,25],[5,26,6,26],[13,3,13,5],[8,3,8,5],[11,3,11,5],[7,3,7,5],[12,3,12,5],[10,20,15,20],[10,11,11,12],[12,11,13,12],[14,12,15,12],[9,3,9,5],[10,3,10,5],[14,3,14,5],[15,3,15,5],[3,11,3,17],[5,14,5,17],[6,14,6,15],[6,16,6,17],[5,20,7,20],[5,11,8,13],[16,3,16,5],[9,11,9,13],[18,12,19,12],[20,12,20,13],[21,12,21,13],[22,12,22,13],[14,11,28,11],[23,12,23,13],[24,12,24,13],[25,12,25,13],[26,12,26,13],[27,12,27,13],[28,12,28,13],[16,12,17,12]]}
[]
[]
[]
[null,null,null,"資料1",null,null,null,null,null,null,"資料2","令和元年度　Ｎ市保育料徴収基準額表（月額）"]
[null,null,null,"高等学校（全日制）の学校教育費（単位：円・年額）",null,null,null,null,null,null,null,null,null,null,null,null,null,"（単位：円）"]
[null,null,null,null,null,"文部科学省「子供の学習費調査」（令和3年度）",null,null,null,null,null,"階層の定義",null,null,"保育料（月額）"]
[null,null,null,null,null,null,null,null,null,null,"階層",null,null,null,"3歳未満児",null,"3歳以上児"]
[null,null,null,"　学校教育費",null,null,"公立","私立","自分の学校",null,"区分",null,null,null,"保育","保育","保育","保育"]
[null,null,null,"合　計",null,null,{"$f":"SUM(G10:G22)","v":309261},{"$f":"SUM(H10:H22)","v":750362},{"$f":"IF($I10=\"\",\"\",SUM(I10:I17))","v":""},null,null,null,null,null,"標準時間","短時間","標準時間","短時間"]
[null,null,null,"入学金等",null,null,16143,71844,null,null,"A "," 生活保護世帯",null,null,0,0,0,0]
[null,null,null,"授業料",null,null,52120,288443,null,null,"B1 ","市民税非課税世帯",null,"ひとり親又は在宅障害児（者）のいる世帯等",0,0,0,0]
[null,null,null,"修学旅行費等",null,null,19556,26549,null,null,"B2 ",null,null,"それ以外",3400,3400,2500,2500]
[null,null,null,"学校納付金等",null,null,32805,115808,null,null,"C1","市民税均等割のみの世帯",null,"ひとり親又は在宅障害児（者）のいる世帯等",8500,8300,5900,5700]
[null,null,null,"図書・学用品・実習材料費等",null,null,53103,64259,null,null,"C2",null,null,"それ以外",9300,9100,6800,6600]
[null,null,null,"教科外活動費",null,null,39395,47013,null,null,"D1","市民税所得割  ","3,000 円未満　の世帯","ひとり親又は在宅障害児（者）のいる世帯等",11000,10800,8500,8300]
[null,null,null,"通学関係費",null,null,91169,129155,null,null,"D2",null,null,"それ以外",11900,11500,9300,9000]
[null,null,null,"その他",null,null,4970,7291,null,null,"D3",null,"3,000 円以上\n23,400円未満　の世帯","ひとり親又は在宅障害児（者）のいる世帯等",13500,13100,10000,9700]
[null,null,null,null,null,null,null,null,null,null,"D4",null,null,"それ以外",14800,14500,11000,10600]
[null,null,null,null,null,null,null,null,null,null,"D5",null,"23,400 円 以上\n37,800 円未満　の世帯","ひとり親又は在宅障害児（者）のいる世帯等",17000,16600,12000,11700]
[null,null,null,null,null,null,null,null,null,null,"D6",null,null,"それ以外",19100,18700,16500,16200]
[null,null,null,null,null,null,null,null,null,null,"D7",null,"37,800 円 以上　51,000 円未満　　の世帯",null,23300,23000,20800,20400]
[null,null,null,null,null,null,null,null,null,null,"D8",null,"51,000 円 以上　78,600 円未満　　の世帯",null,27600,27100,23300,22800]
[null,null,null,null,null,null,null,null,null,null,"D9",null,"78,600 円 以上　101,400 円未満　 の世帯",null,31400,30900,25000,24500]
[null,null,null,null,null,null,null,null,null,null,"D10",null,"101,400 円 以上　123,300 円未満　の世帯 ",null,35200,34700,26300,25800]
[null,null,null,null,null,null,null,null,null,null,"D11",null,"123,300 円 以上　168,300 円未満　の世帯 ",null,36900,36200,27200,26400]
[null,null,null,null,null,null,null,null,null,null,"D12",null,"168,300 円 以上　214,900 円未満　の世帯 ",null,38600,37900,28000,27200]
[null,null,null,null,null,null,null,null,null,null,"D13",null,"214,900 円 以上　255,100 円未満　の世帯 ",null,40300,39600,28900,28100]
[null,null,null,null,null,null,null,null,null,null,"D14",null,"255,100 円 以上　351,400 円未満　の世帯 ",null,42000,41000,29700,28700]
[null,null,null,null,null,null,null,null,null,null,"D15",null," 351,400 円 以上",null,43700,42400,30600,29200]
[]
[null,null,null,null,null,null,null,null,null,null,"出所：N市保育課"]
[null,null,null,null,null,null,null,null,null,null,"※3歳未満児とは当該年度の4月1日現在において、満3歳にならない児童のことを指します。そのため、年度途中に3歳になった場合でも"]
[null,null,null,null,null,null,null,null,null,null,"　 その年度は3歳未満児とします。"]
[null,null,null,null,null,null,null,null,null,null,"※16歳未満扶養親族がいる世帯の市民税所得割額については、【16歳未満の子どもの数×22,800円】を控除した金額、16歳以上19歳未満の"]
[null,null,null,null,null,null,null,null,null,null,"　　控除対象扶養親族がいる世帯の市民税所得割額については、【16歳以上19歳未満の子どもの数×15,000円】を控除した金額で保育料を"]
[null,null,null,null,null,null,null,null,null,null,"　　決定します。"]
[null,null,null,null,null,null,null,null,null,null,"※保育料徴収基準額は各市町村によって異なります。"]