{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["使い方","ｼﾐｭﾚｰｼｮﾝ"],"not_rendered":{"charts":0,"images":4,"macros":1,"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":"使い方","index":0,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["これであなたもひとり立ち"]

{"sheet":"ｼﾐｭﾚｰｼｮﾝ","index":1,"n_rows":26,"n_cols":20,"rows_kept":26,"cut":false,"hidden":false,"merged":[[10,15,10,19],[1,5,9,12],[1,14,9,19],[19,8,19,12],[21,8,21,12],[11,8,11,13],[12,8,12,13],[13,8,13,11],[14,8,14,9],[21,14,21,17],[11,5,22,5],[22,6,22,7],[22,11,22,12],[19,14,19,17],[11,14,11,18],[12,14,12,18],[20,6,20,7],[23,11,23,12],[21,6,21,7],[11,6,11,7],[12,6,12,7],[15,6,15,7],[16,6,16,7],[17,6,17,7],[18,6,18,7],[19,6,19,7],[16,9,16,11],[15,9,15,11],[17,9,17,11],[18,9,18,11],[20,9,20,11]]}
[]
[null,null,null,null,null,"物件Ａの図",null,null,null,null,null,null,null,null,"物件Ｃの図"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"（出典）アットホーム（株）の情報に加筆修正"]
[null,null,null,null,null,"選んだ物件の特徴と経費","物　　　　件",null,"Ａ",null,null,null,null,null,"Ｂ",null,null,null,null,"Ｃ　（記入例）"]
[null,null,null,null,null,null,null,null,"亀有　歩９分",null,null,null,null,null,"自分で選択",null,null,null,null,"高津　歩１２分"]
[null,null,null,null,null,null,"①構造・専有面積",null,"軽 量 鉄 骨   ・",null,null,null,null,"㎡",null,null,null,null,"㎡"," 木　　　造　　　・　２２　　㎡"]
[null,null,null,null,null,null,"②築年数と窓方位",null,"築",null,null,"年　・",null,null,"築",null,"　 年・",null,null,"　築５２年　　・　　北　東\n　（２０２４年　算出）"]
[null,null,null,null,null,null,"③家賃（月額）",null,63000,{"$f":"IF(OR(M16=I16,M16=\"\"), \"\",\"正しくありません\")","v":""},null,null,null,"円",null,null,null,null,"円","５６，０００円"]
[null,null,null,null,null,null,"④管理費、\n　 共益費等（月額）     ",null,2000,{"$f":"IF(OR(M17=I17,M17=\"\"), \"\",\"正しくありません\")","v":""},null,null,null,"円",null,null,null,null,"円","１，０００円"]
[null,null,null,null,null,null,"⑤礼　　　　金",null,0,{"$f":"IF(OR(M18=I18,M18=\"\"), \"\",\"正しくありません\")","v":""},null,null,null,"円",null,null,null,null,"円","５６，０００円"]
[null,null,null,null,null,null,"⑥敷　　　　金",null,63000,{"$f":"IF(OR(M19=I19,M19=\"\"), \"\",\"正しくありません\")","v":""},null,null,null,"円",null,null,null,null,"円","１１２，０００円"]
[null,null,null,null,null,null,"⑦仲介手数料\n　（消費税含む）",null,{"$f":"M16*0.5*1.1","v":0},null,null,null,null,"円",{"$f":"R16*0.5*1.1","v":0},null,null,null,"円","３０，８００円"]
[null,null,null,null,null,null,"⑧保険（２年）",null,20000,{"$f":"IF(OR(M21=I21,M21=\"\"), \"\",\"正しくありません\")","v":""},null,null,null,"円",null,null,null,null,"円","１９，０００円"]
[null,null,null,null,null,null,"⑨契約時合計",null,{"$f":"M16+M17+M18+M19+I20+M21","v":0},null,null,null,null,"円",{"$f":"R16+R17+R18+R19+O20+R21","v":0},null,null,null,"円","２７４，８００円"]
[null,null,null,null,null,null,"⑩（　　）年間では",null,"(",null,")年間",{"$f":"IF(J23=\"\",\"\",(M16+M17)*12*J23+M18+M19+I20+M21*J23*0.5+(M16+I20)*H26)","v":""},null,"円","(",null,")年間",{"$f":"IF(P23=\"\",\"\",(R16+R17)*12*P23+R18+R19+O20+R21*P23*0.5+(R16+O20)*R26)","v":""},"円","（４）年間　３，０５９，６００円"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"ROUND(J23/2,0)-1","v":-1},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P23/2,0)-1","v":-1}]