{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["월간 개인 지출 내역"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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","formulas":"cached_only"}

{"sheet":"월간 개인 지출 내역","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"cut":false,"hidden":false,"merged":[[64,6,65,8],[64,9,65,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9]],"flags":["formulas_cached_only"]}
[]
[null,"월간 개인 지출 내역"]
[]
[]
[]
[null,"예상 월 수입","수입 1",null,4300000,null,"예상 잔액   (예상 수입 - 지출)",null,null,3405000]
[null,null,"추가 수입",null,300000]
[null,null,"월수입 합계",null,4600000,null,"실제 잔액   (실제 수입 - 지출)",null,null,3064000]
[]
[null,"실제 월 수입","수입 1",null,4000000,null,"차액   (실제 - 예상)",null,null,-341000]
[null,null,"추가 수입",null,300000]
[null,null,"월수입 합계",null,4300000]
[]
[null,"주거비","예상 비용 합계","실제 비용 합계","차액",null,"문화 생활비","예상 비용","실제 비용","차액"]
[null,"대부금 또는 임차료",1000000,1000000,0,null,"비디오/DVD",null,null,0]
[null,"전화",54000,100000,-46000,null,"CD",null,null,0]
[null,"전기료",44000,56000,-12000,null,"영화",null,null,0]
[null,"가스요금",22000,28000,-6000,null,"음악회",null,null,0]
[null,"상하수도 요금",8000,8000,0,null,"스포츠 행사",null,null,0]
[null,"케이블 TV 시청료",34000,34000,0,null,"라이브 극장",null,null,0]
[null,"쓰레기 수거비",10000,10000,0,null,"기타",null,null,0]
[null,"보수 관리비",23000,0,23000,null,"기타",null,null,0]
[null,"집기",0,0,0,null,"기타",null,null,0]
[null,"기타",0,0,0,null,"소계",0,0,0]
[null,"소계",1195000,1236000,-41000]
[null,null,null,null,null,null,"융자금","예상 비용","실제 비용","차액"]
[null,"교통비","예상 비용","실제 비용","차액",null,"개인",null,null,0]
[null,"자동차 납부금",null,null,0,null,"학자금",null,null,0]
[null,"버스/택시요금",null,null,0,null,"신용카드",null,null,0]
[null,"보험",null,null,0,null,"신용카드",null,null,0]
[null,"면허세",null,null,0,null,"신용카드",null,null,0]
[null,"연료",null,null,0,null,"기타",null,null,0]
[null,"정비",null,null,0,null,"소계",0,0,0]
[null,"기타",null,null,0]
[null,"소계",0,0,0,null,"세금","예상 비용","실제 비용","차액"]
[null,null,null,null,null,null,"연방",null,null,0]
[null,"보험","예상 비용","실제 비용","차액",null,"주",null,null,0]
[null,"주택 보험",null,null,0,null,"지역",null,null,0]
[null,"건강 보험",null,null,0,null,"기타",null,null,0]
[null,"생명 보험",null,null,0,null,"소계",0,0,0]
[null,"기타",null,null,0]
[null,"소계",0,0,0,null,"저축 또는 투자","예상 비용","실제 비용","차액"]
[null,null,null,null,null,null,"퇴직 연금 계정",null,null,0]
[null,"식비","예상 비용","실제 비용","차액",null,"투자 계정",null,null,0]
[null,"부식",null,null,0,null,"기타",null,null,0]
[null,"외식비",null,null,0,null,"소계",0,0,0]
[null,"기타",null,null,0]
[null,"소계",0,0,0,null,"선물과 기부금","예상 비용","실제 비용","차액"]
[null,null,null,null,null,null,"자선 기부금 1",null,null,0]
[null,"애완 동물","예상 비용","실제 비용","차액",null,"자선 기부금 2",null,null,0]
[null,"식비",null,null,0,null,"자선 기부금 3",null,null,0]
[null,"의료비",null,null,0,null,"소계",0,0,0]
[null,"미용 용품",null,null,0]
[null,"애견 장난감",null,null,0,null,"법률비용","예상 비용","실제 비용","차액"]
[null,"기타",null,null,0,null,"변호사",null,null,0]
[null,"소계",0,0,0,null,"부양비",null,null,0]
[null,null,null,null,null,null,"담보 또는 채무 지불",null,null,0]
[null,"개인 관리비","예상 비용","실제 비용","차액",null,"기타",null,null,0]
[null,"의료비",null,null,0,null,"소계",0,0,0]
[null,"머리/손톱 관리비",null,null,0]
[null,"의복비",null,null,0,null,"예상 비용 합계",null,null,1195000]
[null,"드라이크리닝",null,null,0]
[null,"헬스클럽",null,null,0,null,"실제 비용 합계",null,null,1236000]
[null,"단체 요금",null,null,0]
[null,"기타",null,null,0,null,"차액",null,null,-41000]
[null,"소계",0,0,0]