{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["가정 예산"],"not_rendered":{"charts":1,"images":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"가정 예산","index":0,"n_rows":15,"n_cols":15,"rows_kept":15,"merged":[[0,0,0,13],[10,0,10,13]]}
["지출"]
["범주","예산","1월","2월","3월","4월","5월","6월","7월","8월","9월","10월","11월","12월","추세"]
["담보 대출금",{"v":1100000,"d":"₩1,100,000"},{"v":1100000,"d":"₩1,100,000"},{"v":1100000,"d":"₩1,100,000"},{"v":1100000,"d":"₩1,100,000"},{"v":1100000,"d":"₩1,100,000"},{"v":1100000,"d":"₩1,100,000"},{"v":1100000,"d":"₩1,100,000"},{"v":1100000,"d":"₩1,100,000"},{"v":1100000,"d":"₩1,100,000"},{"v":1100000,"d":"₩1,100,000"},{"v":1100000,"d":"₩1,100,000"},{"v":1100000,"d":"₩1,100,000"},{"v":1100000,"d":"₩1,100,000"}]
["공과금",{"v":300000,"d":"₩300,000"},{"v":300000,"d":"₩300,000"},{"v":298000,"d":"₩298,000"},{"v":276000,"d":"₩276,000"},{"v":258000,"d":"₩258,000"},{"v":220000,"d":"₩220,000"},{"v":200000,"d":"₩200,000"},{"v":300000,"d":"₩300,000"},{"v":298000,"d":"₩298,000"},{"v":276000,"d":"₩276,000"},{"v":258000,"d":"₩258,000"},{"v":220000,"d":"₩220,000"},{"v":200000,"d":"₩200,000"}]
["케이블 및 인터넷 요금",{"v":90000,"d":"₩90,000"},{"v":90000,"d":"₩90,000"},{"v":90000,"d":"₩90,000"},{"v":90000,"d":"₩90,000"},{"v":90000,"d":"₩90,000"},{"v":90000,"d":"₩90,000"},{"v":90000,"d":"₩90,000"},{"v":90000,"d":"₩90,000"},{"v":90000,"d":"₩90,000"},{"v":90000,"d":"₩90,000"},{"v":90000,"d":"₩90,000"},{"v":90000,"d":"₩90,000"},{"v":90000,"d":"₩90,000"}]
["식료품 비용",{"v":350000,"d":"₩350,000"},{"v":389000,"d":"₩389,000"},{"v":350000,"d":"₩350,000"},{"v":330000,"d":"₩330,000"},{"v":376000,"d":"₩376,000"},{"v":444000,"d":"₩444,000"},{"v":435000,"d":"₩435,000"},{"v":462000,"d":"₩462,000"},{"v":350000,"d":"₩350,000"},{"v":330000,"d":"₩330,000"},{"v":378000,"d":"₩378,000"},{"v":444000,"d":"₩444,000"},{"v":435000,"d":"₩435,000"}]
["전화 요금",{"v":100000,"d":"₩100,000"},{"v":140000,"d":"₩140,000"},{"v":50930,"d":"₩50,930"},{"v":120000,"d":"₩120,000"},{"v":88000,"d":"₩88,000"},{"v":89000,"d":"₩89,000"},{"v":103000,"d":"₩103,000"},{"v":140000,"d":"₩140,000"},{"v":50930,"d":"₩50,930"},{"v":76000,"d":"₩76,000"},{"v":88000,"d":"₩88,000"},{"v":89000,"d":"₩89,000"},{"v":103000,"d":"₩103,000"}]
["자동차 할부금",{"v":450000,"d":"₩450,000"},{"v":450000,"d":"₩450,000"},{"v":450000,"d":"₩450,000"},{"v":450000,"d":"₩450,000"},{"v":450000,"d":"₩450,000"},{"v":450000,"d":"₩450,000"},{"v":450000,"d":"₩450,000"},{"v":450000,"d":"₩450,000"},{"v":1000000,"d":"₩1,000,000"},{"v":450000,"d":"₩450,000"},{"v":450000,"d":"₩450,000"},{"v":450000,"d":"₩450,000"},{"v":450000,"d":"₩450,000"}]
["합계",{"$f":"SUBTOTAL(109,Table1[예산])","v":{"v":2390000,"d":"₩2,390,000"}},{"$f":"SUBTOTAL(109,Table1[1월])","v":{"v":2469000,"d":"₩2,469,000"}},{"$f":"SUBTOTAL(109,Table1[2월])","v":{"v":2338930,"d":"₩2,338,930"}},{"$f":"SUBTOTAL(109,Table1[3월])","v":{"v":2366000,"d":"₩2,366,000"}},{"$f":"SUBTOTAL(109,Table1[4월])","v":{"v":2362000,"d":"₩2,362,000"}},{"$f":"SUBTOTAL(109,Table1[5월])","v":{"v":2393000,"d":"₩2,393,000"}},{"$f":"SUBTOTAL(109,Table1[6월])","v":{"v":2378000,"d":"₩2,378,000"}},{"$f":"SUBTOTAL(109,Table1[7월])","v":{"v":2542000,"d":"₩2,542,000"}},{"$f":"SUBTOTAL(109,Table1[8월])","v":{"v":2888930,"d":"₩2,888,930"}},{"$f":"SUBTOTAL(109,Table1[9월])","v":{"v":2322000,"d":"₩2,322,000"}},{"$f":"SUBTOTAL(109,Table1[10월])","v":{"v":2364000,"d":"₩2,364,000"}},{"$f":"SUBTOTAL(109,Table1[11월])","v":{"v":2393000,"d":"₩2,393,000"}},{"$f":"SUBTOTAL(109,Table1[12월])","v":{"v":2378000,"d":"₩2,378,000"}}]
[null,"미만/(초과)",{"$f":"SUM($B$9-C9)","v":{"v":-79000,"d":"(₩79,000)"}},{"v":51070,"d":"₩51,070"},{"v":24000,"d":"₩24,000"},{"v":28000,"d":"₩28,000"},{"v":-3000,"d":"(₩3,000)"},{"v":12000,"d":"₩12,000"},{"v":-152000,"d":"(₩152,000)"},{"v":-498930,"d":"(₩498,930)"},{"v":68000,"d":"₩68,000"},{"v":26000,"d":"₩26,000"},{"v":-3000,"d":"(₩3,000)"},{"$f":"SUM($B$9-N9)","v":{"v":12000,"d":"₩12,000"}}]
["저축"]
["범주","목표","1월","2월","3월","4월","5월","6월","7월","8월","9월","10월","11월","12월","실제 합계"]
["노후 자금 저축",{"v":6000000,"d":"₩6,000,000"},{"v":800000,"d":"₩800,000"},{"v":500000,"d":"₩500,000"},{"v":120000,"d":"₩120,000"},{"v":600000,"d":"₩600,000"},{"v":550000,"d":"₩550,000"},{"v":240000,"d":"₩240,000"},{"v":800000,"d":"₩800,000"},{"v":500000,"d":"₩500,000"},{"v":120000,"d":"₩120,000"},{"v":600000,"d":"₩600,000"},{"v":0,"d":"₩0"},{"v":240000,"d":"₩240,000"},{"$f":"SUM(Table2[[#This Row],[1월]:[12월]])","v":{"v":5070000,"d":"₩5,070,000"}}]
["대학 자금 저축",{"v":3000000,"d":"₩3,000,000"},{"v":200000,"d":"₩200,000"},{"v":250000,"d":"₩250,000"},{"v":120000,"d":"₩120,000"},{"v":300000,"d":"₩300,000"},{"v":250000,"d":"₩250,000"},{"v":150000,"d":"₩150,000"},{"v":200000,"d":"₩200,000"},{"v":250000,"d":"₩250,000"},{"v":120000,"d":"₩120,000"},{"v":300000,"d":"₩300,000"},{"v":250000,"d":"₩250,000"},{"v":150000,"d":"₩150,000"},{"$f":"SUM(Table2[[#This Row],[1월]:[12월]])","v":{"v":2540000,"d":"₩2,540,000"}}]
["여행 자금 저축",{"v":1500000,"d":"₩1,500,000"},{"v":100000,"d":"₩100,000"},{"v":150000,"d":"₩150,000"},{"v":200000,"d":"₩200,000"},{"v":100000,"d":"₩100,000"},{"v":100000,"d":"₩100,000"},{"v":50000,"d":"₩50,000"},{"v":100000,"d":"₩100,000"},{"v":150000,"d":"₩150,000"},{"v":200000,"d":"₩200,000"},{"v":100000,"d":"₩100,000"},{"v":100000,"d":"₩100,000"},{"v":50000,"d":"₩50,000"},{"$f":"SUM(Table2[[#This Row],[1월]:[12월]])","v":{"v":1400000,"d":"₩1,400,000"}}]