{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["使い方","シミュレーション","資料"],"not_rendered":{"charts":0,"images":7,"macros":1,"external_links":1,"defined_names":5,"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":39,"n_cols":4,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["これであなたもひとり立ち"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"©金融経済教育推進機構2024"]
[null,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":56,"n_cols":36,"rows_kept":56,"cut":false,"hidden":false,"merged":[[51,7,51,8],[48,15,48,16],[49,15,49,16],[50,15,50,16],[41,23,41,26],[42,23,42,26],[43,19,43,20],[43,24,43,25],[44,9,44,13],[43,33,43,34],[15,9,15,11],[16,9,16,11],[25,10,25,12],[20,10,20,11],[42,18,42,20],[41,18,41,21],[18,18,18,21],[29,18,29,21],[26,19,26,20],[40,9,40,11],[37,10,37,12],[43,9,43,13],[28,9,28,11],[29,9,29,11],[19,2,19,4],[34,2,34,4],[15,1,15,3],[22,1,22,3],[23,1,23,3],[5,27,5,29],[6,27,6,28],[9,27,9,28],[12,27,12,29],[35,19,35,20],[15,19,15,20],[6,18,6,24],[7,18,7,24],[5,18,5,21],[35,22,35,23],[15,22,15,23],[26,22,26,23],[17,27,17,28]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"合格から入学までにかかる費用",null,null,null,null,null,null,null,null,"学生生活にかかる費用"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"学校納付金",null,null,null,null,null,null,null,null,"授業料"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," 入学初年度の学校納付金は各学校によって違うので",null,null,null,null,null,null,null,null,"２年次以降の授業料",null,"　　　 ×","年　数"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," 最低限支払う金額を記入しよう。",null,null,null,null,null,null,null,null,null,null,"円　　×",null,"年"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," 入　学　金",null,null,null,null,"　円",null,null,"授　業　料　合 計",null,"（　Ｉ ",{"$f":"AC8*AE8","v":0},"）円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," 授　業　料　（　1年分　）",null,null,null,null,"　円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," 施　設　設　備　費",null,null,null,null,"　円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," 実　験　実　習　費",null,null,null,null,"　円",null,null,"仕送り（生活費）"]
[null,null,null,null,"受験から合格までにかかる費用",null,null,null,null,null,null,null,null,null,null,null,null,null,null," そ　の　他",null,null,null,null,"　円",null,null,null,null,"ワーク５参照"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"毎月の仕送り額"]
[null,"募集要項代",null,null,null,null,null,null,null,"受験旅費",null,null,null,null,null,null,null,null,null,"学校納付金合計",null,"（　Ｆ",{"$f":"X10+X11+X12+X13+X14","v":0},null,"）円",null,null,null,null,"円×１２ヶ月×",null,"年"]
[]
[null,null,null,"約",1000,"円　×　（",null,"）　校",null,null,"志望校の場所や日時・校数を考えて算出しよう",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"仕 送 り 合 計",null,"（　J",{"$f":"AC16*12*AE16","v":0},"）円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"住居関連費"]
[null,null,"募 集 要 項 代 合 計",null,null,"（　Ａ",{"$f":"G18*1000","v":0},"）円",null,null,"（例）","ＪＲ 新潟","東京","（19,220　　　　　　　　　　　　　）",null,"　　）円",null,null,null,"ワーク６・７参照"]
[null,null,null,null,null,null,null,null,null,null,"飛行機 羽田　",null,"福岡","（34,000　　　　　　　　　　　　　　　　）",null,"　　）円",null,null,null," 前　家　賃",null,null,null,null,"　円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," 礼　金　・　敷　金",null,null,null,null,"　円"]
[null,"受験料",null,null,null,null,null,null,null,"（",null,"）　　　　 　（",null,"）",null,"円",null,null,null," 仲　介　手　数　料",null,null,null,null,"　円"]
[null,null,null,null,null,null,null,null,null,"（",null,"）　　　　 　（",null,"）",null,"円",null,null,null," 新　生　活　費　用",null,null,null,null,"　円"]
[null,null,"大学入学共通テスト",null,null,null,null,"円",null,null,null,null,null,null,null,null,null,null,null," 引　越　 し　費　用",null,null,null,null,"　円"]
[null,null,"国立（2次）",null,null,null,null,null,null,null,"受 験 旅 費 合 計",null,null,"（　Ｃ",{"$f":"O23+O24","v":0},"）円"]
[null,null,null,"円　×",null,"校　＝",{"$f":"C27*E27","v":0},"円",null,null,null,null,null,null,null,null,null,null,null," 住居関連費合計",null,"（　Ｇ",{"$f":"X21+X22+X23+X24+X25","v":0},null,"）円"]
[null,null,"公立・私立"]
[null,null,null,"円　×",null,"校　＝",{"$f":"C29*E29","v":0},"円",null,"宿泊費"]
[null,null,"専門学校",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"その他の雑費"]
[null,null,null,"円　×",null,"校　＝",{"$f":"C31*E31","v":0},"円",null,null,"志望校の場所や日時・校数を考えて算出しよう"]
[null,null,"郵送料",null,null,null,null,null,null,null,"場所　（",null,"　）",null,null,null,null,null,null," ス　ー　ツ　代",null,null,null,null,"　円"]
[null,null,null,"円　×",null,"校　＝",{"$f":"C33*E33","v":0},"円",null,null,null,"円　×",null,"泊　＝",{"$f":"K33*M33","v":0},"円",null,null,null," 教　科　書　代",null,null,null,null,"　円"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," そ　の　他",null,null,null,null,"　円"]
[null,null,"受 験 料 合 計",null,null,"（　B　",{"$f":"G25+G27+G29+G31+G33","v":0},"）円",null,null,"場所　（",null,"　）"]
[null,null,null,null,null,null,null,null,null,null,null,"円　×",null,"泊　＝",{"$f":"K36*M36","v":0},"円",null,null,null,"雑　費　合　計",null,"（　Ｈ",{"$f":"X32+X33+X34","v":0},null,"）円"]
[]
[null,null,null,null,null,null,null,null,null,null,"宿 泊 費 合 計",null,null,"（　Ｄ",{"$f":"O33+O36","v":0},"）円"]
[]
[]
[null,null,null,null,null,null,null,null,null,"その他の雑費"]
[]
[null,null,null,null,null,null,null,null,null,"昼 食 代",null,"円　×",null,"日　＝",{"$f":"K43*M43","v":0},"円"]
[null,null,null,null,null,null,null,null,null,"雑 費 （ 携 帯 カ イ ロ･･･ｅｔｃ）",null,null,null,null,null,"円",null,null,null,null,null,"円",null,null,null,null,"円",null,null,null,"円",null,null,null,null,"円"]
[null,null,null,null,null,null,null,null,null,"小 遣 い",null,null,null,null,null,"円"]
[]
[null,null,null,null,null,null,null,null,null,null,"雑　費 合 計",null,null,"（ E",{"$f":"O43+O44+O45","v":0},"）円"]
[]
[]
[]
[{"$f":"G20+G35+O26+O38+O47","v":0}]
[{"$f":"W16+W27+W36","v":0}]
[{"$f":"AE10+AE18","v":0}]
[{"$f":"SUM(A51:A53)","v":0}]
[{"$f":"[1]シミュレーション!$B$37","v":7221088}]
[{"$f":"SUM(A54:A55)","v":7221088}]

{"sheet":"資料","index":2,"n_rows":129,"n_cols":20,"rows_kept":129,"cut":false,"hidden":false,"merged":[[110,12,111,12],[110,13,111,13],[111,16,111,17],[111,18,111,19],[110,7,111,7],[110,8,111,8],[110,10,111,10],[110,9,111,9],[110,11,111,11],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[110,6,111,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"出所：文部科学省ホームページ「令和3年度　私立大学入学者に係る初年度学生納付金 平均額（定員１人当たり）の調査結果について」より抜粋"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"出所：文部科学省ホームページ「令和3年度　私立大学入学者に係る初年度学生納付金 平均額（定員１人当たり）の調査結果について」より抜粋"]
[]
[]
[]
[null,null,"ひとり暮らしの生活費（１カ月平均、自宅外生＜寮生除く＞）",null,null,null,null,null,null,null,null,null,null,"（単位：円）"]
[null,null,null,"全国","北海道","東北","1都3県","北甲","東海","京都","北陸","阪神","中国四国","九州",null,null,"自宅生の１カ月の生活費",null,null,"単位（円）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"収　　入",null,"支　出"]
[null,null,"仕送り",67650,55370,57650,82630,51960,63110,68850,61910,70800,52400,60470,null,null,"合計",{"$f":"SUM(R114:R117)","v":64350},"合計",{"$f":"SUM(T114:T123)","v":63580}]
[null,null,"奨学金",20640,26670,27990,17340,29300,18790,19150,17560,18270,25580,22890,null,null,"小遣い",10980,"食費",11390]
[null,null,"アルバイト",32340,32850,25770,35690,31030,34270,34830,36110,36360,32510,33600,null,null,"奨学金",10220,"住居費",330]
[null,null,"定職＋その他",3670,3950,4610,6670,2390,3920,3550,3250,3030,3930,3290,null,null,"アルバイト",40910,"交通費",9340]
[null,null,"収入合計",124290,118830,116030,142340,{"$f":"SUM(H113:H116)","v":114680},120090,126380,118830,128460,114420,120250,null,null,"定職＋その他",2240,"教養娯楽費",13410]
[null,null,"食費",24130,22250,22320,26350,20430,22620,24600,23580,24400,21940,23430,null,null,null,null,"書籍費",1520]
[null,null,"住居費",53020,47000,48650,64380,47820,49780,53780,47630,54030,45860,49620,null,null,null,null,"勉学費",1290]
[null,null,"交通費",4210,3360,2840,6310,3620,3870,4760,3400,5720,2280,4220,null,null,null,null,"日常費",5720]
[null,null,"教養娯楽費",13270,12100,10740,13550,11950,12960,13760,12540,13300,12020,12510,null,null,null,null,"電話代",1710]
[null,null,"書籍費",1540,1530,1590,1730,1160,1470,1730,1510,1510,1290,1440,null,null,null,null,"その他",1920]
[null,null,"勉学費",1430,1210,1640,1610,1850,1430,1350,1520,1270,1410,1670,null,null,null,null,"貯金・繰越し",16950]
[null,null,"日常費",7430,7370,7680,7870,7490,7140,7510,7250,7740,7700,7480]
[null,null,"電話代",3460,3630,3780,4380,3280,3310,3570,3820,3450,3860,3500,null,null,"出所：全国大学生活協同組合連合会"]
[null,null,"その他",2170,2150,1940,2490,2350,1530,2090,2020,2480,2310,2060,null,null,"「CAMPUS LIFE DATA 2022」（2023年3月）より作成"]
[null,null,"貯金・繰越",12970,16690,13830,14370,15030,16320,12650,15030,14250,14310,13430]
[null,null,"合計",{"$f":"SUM(D118:D127)","v":123630},{"$f":"SUM(E118:E127)","v":117290},11530,143050,114980,120440,125800,118300,128150,112980,119360]
[null,null,"出所：全国大学生活協同組合連合会「CAMPUS LIFE DATA 2022」（2023年3月）より作成"]