{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["월간 예산 보고서","월별 경비","추가 데이터"],"not_rendered":{"charts":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"월간 예산 보고서","index":0,"n_rows":34,"n_cols":14,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"예산 개요",{"$nulls":7},"예산 요약"]
[null,"잔액"]
[null,"예상 잔액","(예상-지출)",{"$nulls":3},{"$f":"D17-SUM(BudgetDetails[예상 비용])","v":{"v":1585,"d":"₩1,585"}}]
[null,"실제 잔액 ","(실제-지출)",{"$nulls":3},{"$f":"D11-SUM(BudgetDetails[실제 비용])","v":{"v":1740,"d":"₩1,740"}}]
[null,"차액","(실제-예상)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"₩155"}}]
[]
[null,"수입",{"$nulls":3},"비용",{"$nulls":3},"예산 요약 아래의 피벗 테이블을 마우스 오른쪽 단추로 클릭한 다음 새로 고침을 클릭하여 업데이트"]
[null,"실제","수입 1",{"v":5800,"d":"₩5,800"},null,"실제",{"$f":"SUM(BudgetDetails[실제 비용])","v":{"v":7860,"d":"₩7,860"}}]
[null,null,"수입 2",{"v":2300,"d":"₩2,300"},{"$nulls":6},"범주","예상 비용 ","실제 비용 ","차액 "]
[null,null,"기타 수입",{"v":1500,"d":"₩1,500"},{"$nulls":6},"개인 관리비",{"v":150,"d":"₩150"},{"v":140,"d":"₩140"},{"v":10,"d":"₩10"}]
[null,null,"수입 합계",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"₩9,600"}}]
[{"$nulls":10},"교통비",{"v":1425,"d":"₩1,425"},{"v":1375,"d":"₩1,375"},{"v":50,"d":"₩50"}]
[null,"예상",{"$nulls":3},"예상",{"$f":"SUM(BudgetDetails[예상 비용])","v":{"v":7915,"d":"₩7,915"}}]
[null,null,"수입 1",{"v":6000,"d":"₩6,000"},{"$nulls":6},"대출",{"v":200,"d":"₩200"},{"v":200,"d":"₩200"},{"v":0,"d":"₩0"}]
[null,null,"수입 2",{"v":1000,"d":"₩1,000"}]
[null,null,"기타 수입",{"v":2500,"d":"₩2,500"},{"$nulls":6},"반려동물",{"v":170,"d":"₩170"},{"v":100,"d":"₩100"},{"v":70,"d":"₩70"}]
[null,null,"수입 합계",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"₩9,500"}}]
[{"$nulls":10},"보험",{"v":900,"d":"₩900"},{"v":900,"d":"₩900"},{"v":0,"d":"₩0"}]
[]
[{"$nulls":10},"선물 및 기부",{"v":100,"d":"₩100"},{"v":125,"d":"₩125"},{"v":-25,"d":"(₩25)"}]
[]
[{"$nulls":10},"세금",{"v":300,"d":"₩300"},{"v":300,"d":"₩300"},{"v":0,"d":"₩0"}]
[]
[{"$nulls":10},"식비",{"v":1100,"d":"₩1,100"},{"v":1320,"d":"₩1,320"},{"v":-220,"d":"(₩220)"}]
[]
[{"$nulls":10},"여가비",{"v":400,"d":"₩400"},{"v":358,"d":"₩358"},{"v":42,"d":"₩42"}]
[]
[{"$nulls":10},"자녀 양육비",{"v":140,"d":"₩140"},{"v":140,"d":"₩140"},{"v":0,"d":"₩0"}]
[]
[{"$nulls":10},"저축 또는 투자",{"v":200,"d":"₩200"},{"v":200,"d":"₩200"},{"v":0,"d":"₩0"}]
[]
[{"$nulls":10},"주거비",{"v":2830,"d":"₩2,830"},{"v":2702,"d":"₩2,702"},{"v":128,"d":"₩128"}]
[]
[{"$nulls":10},"총합계",{"v":7915,"d":"₩7,915"},{"v":7860,"d":"₩7,860"},{"v":55,"d":"₩55"}]

{"sheet":"월별 경비","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"월별 경비"]
[null,"설명","범주","예상 비용","실제 비용","차액","실제 비용 개요"]
[null,"과외 활동","자녀 양육비",{"v":40,"d":"₩40"},{"v":40,"d":"₩40"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":40,"d":"₩40"}}]
[null,"의료비","자녀 양육비",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"학용품","자녀 양육비",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"수업료","자녀 양육비",{"v":100,"d":"₩100"},{"v":100,"d":"₩100"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":100,"d":"₩100"}}]
[null,"콘서트","여가비",{"v":50,"d":"₩50"},{"v":40,"d":"₩40"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":10,"d":"₩10"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":40,"d":"₩40"}}]
[null,"라이브 공연","여가비",{"v":200,"d":"₩200"},{"v":150,"d":"₩150"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":50,"d":"₩50"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":150,"d":"₩150"}}]
[null,"영화","여가비",{"v":50,"d":"₩50"},{"v":28,"d":"₩28"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":22,"d":"₩22"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":28,"d":"₩28"}}]
[null,"음악(CD, 다운로드 등)","여가비",{"v":50,"d":"₩50"},{"v":30,"d":"₩30"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":20,"d":"₩20"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":30,"d":"₩30"}}]
[null,"스포츠 행사","여가비",{"v":0,"d":"₩0"},{"v":40,"d":"₩40"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":-40,"d":"(₩40)"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":40,"d":"₩40"}}]
[null,"비디오/DVD(구입)","여가비",{"v":20,"d":"₩20"},{"v":50,"d":"₩50"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":-30,"d":"(₩30)"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":50,"d":"₩50"}}]
[null,"비디오/DVD(대여)","여가비",{"v":30,"d":"₩30"},{"v":20,"d":"₩20"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":10,"d":"₩10"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":20,"d":"₩20"}}]
[null,"외식","식비",{"v":1000,"d":"₩1,000"},{"v":1200,"d":"₩1,200"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":-200,"d":"(₩200)"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":1200,"d":"₩1,200"}}]
[null,"식료품","식비",{"v":100,"d":"₩100"},{"v":120,"d":"₩120"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":-20,"d":"(₩20)"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":120,"d":"₩120"}}]
[null,"기부금 1","선물 및 기부",{"v":75,"d":"₩75"},{"v":100,"d":"₩100"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":-25,"d":"(₩25)"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":100,"d":"₩100"}}]
[null,"기부금 2","선물 및 기부",{"v":25,"d":"₩25"},{"v":25,"d":"₩25"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":25,"d":"₩25"}}]
[null,"선물 1","선물 및 기부",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"선물 2","선물 및 기부",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"케이블/위성","주거비",{"v":100,"d":"₩100"},{"v":100,"d":"₩100"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":100,"d":"₩100"}}]
[null,"전기","주거비",{"v":45,"d":"₩45"},{"v":50,"d":"₩50"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":-5,"d":"(₩5)"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":50,"d":"₩50"}}]
[null,"가스","주거비",{"v":300,"d":"₩300"},{"v":400,"d":"₩400"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":-100,"d":"(₩100)"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":400,"d":"₩400"}}]
[null,"집 청소 용역","주거비",{"v":200,"d":"₩200"},null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":200,"d":"₩200"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"유지 관리","주거비",{"v":200,"d":"₩200"},{"v":150,"d":"₩150"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":50,"d":"₩50"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":150,"d":"₩150"}}]
[null,"담보 대출 또는 임대료","주거비",{"v":1700,"d":"₩1,700"},{"v":1700,"d":"₩1,700"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":1700,"d":"₩1,700"}}]
[null,"천연가스/석유","주거비",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"온라인/인터넷 서비스","주거비",{"v":100,"d":"₩100"},{"v":100,"d":"₩100"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":100,"d":"₩100"}}]
[null,"전화(휴대폰)","주거비",{"v":60,"d":"₩60"},{"v":60,"d":"₩60"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":60,"d":"₩60"}}]
[null,"전화(집)","주거비",{"v":35,"d":"₩35"},{"v":39,"d":"₩39"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":-4,"d":"(₩4)"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":39,"d":"₩39"}}]
[null,"소모품","주거비",{"v":40,"d":"₩40"},{"v":55,"d":"₩55"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":-15,"d":"(₩15)"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":55,"d":"₩55"}}]
[null,"쓰레기 수거 및 재활용","주거비",{"v":25,"d":"₩25"},{"v":22,"d":"₩22"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":3,"d":"₩3"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":22,"d":"₩22"}}]
[null,"상하수도","주거비",{"v":25,"d":"₩25"},{"v":26,"d":"₩26"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":-1,"d":"(₩1)"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":26,"d":"₩26"}}]
[null,"건강","보험",{"v":400,"d":"₩400"},{"v":400,"d":"₩400"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":400,"d":"₩400"}}]
[null,"주택","보험",{"v":400,"d":"₩400"},{"v":400,"d":"₩400"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":400,"d":"₩400"}}]
[null,"생명","보험",{"v":100,"d":"₩100"},{"v":100,"d":"₩100"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":100,"d":"₩100"}}]
[null,"신용 카드 1","대출",{"v":200,"d":"₩200"},{"v":200,"d":"₩200"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":200,"d":"₩200"}}]
[null,"신용 카드 2","대출",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"신용 카드 3","대출",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"신용 대출","대출",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"학자금 대출","대출",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"의류","개인 관리비",{"v":150,"d":"₩150"},{"v":140,"d":"₩140"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":10,"d":"₩10"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":140,"d":"₩140"}}]
[null,"드라이 클리닝","개인 관리비",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"머리/손톱 손질","개인 관리비",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"헬스 클럽","개인 관리비",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"의료비","개인 관리비",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"식비","반려동물",{"v":150,"d":"₩150"},{"v":75,"d":"₩75"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":75,"d":"₩75"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":75,"d":"₩75"}}]
[null,"미용","반려동물",{"v":20,"d":"₩20"},{"v":25,"d":"₩25"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":-5,"d":"(₩5)"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":25,"d":"₩25"}}]
[null,"의료비","반려동물",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"장난감","반려동물",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"투자 계좌","저축 또는 투자",{"v":200,"d":"₩200"},{"v":200,"d":"₩200"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":200,"d":"₩200"}}]
[null,"퇴직금 계좌","저축 또는 투자",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"국세","세금",{"v":300,"d":"₩300"},{"v":300,"d":"₩300"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":300,"d":"₩300"}}]
[null,"주민세","세금",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"지방세","세금",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"버스/택시 요금","교통비",{"v":100,"d":"₩100"},{"v":150,"d":"₩150"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":-50,"d":"(₩50)"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":150,"d":"₩150"}}]
[null,"연료","교통비",{"v":450,"d":"₩450"},{"v":400,"d":"₩400"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":50,"d":"₩50"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":400,"d":"₩400"}}]
[null,"보험","교통비",{"v":300,"d":"₩300"},{"v":300,"d":"₩300"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":300,"d":"₩300"}}]
[null,"운전면허 ","교통비",{"v":25,"d":"₩25"},{"v":25,"d":"₩25"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":25,"d":"₩25"}}]
[null,"유지 관리","교통비",{"v":100,"d":"₩100"},{"v":50,"d":"₩50"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":50,"d":"₩50"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":50,"d":"₩50"}}]
[null,"주차료","교통비",null,null,{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"자동차 할부금","교통비",{"v":450,"d":"₩450"},{"v":450,"d":"₩450"},{"$f":"BudgetDetails[[#This Row],[예상 비용]]-BudgetDetails[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"BudgetDetails[[#This Row],[실제 비용]]","v":{"v":450,"d":"₩450"}}]
[null,"요약",null,{"$f":"SUBTOTAL(109,BudgetDetails[예상 비용])","v":{"v":7915,"d":"₩7,915"}},{"$f":"SUBTOTAL(109,BudgetDetails[실제 비용])","v":{"v":7860,"d":"₩7,860"}},{"$f":"SUBTOTAL(109,BudgetDetails[차액])","v":{"v":55,"d":"₩55"}}]

{"sheet":"추가 데이터","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"예산 개요 차트의 피벗 테이블",null,null,"예산 세부 정보 범주의 조회 목록"]
[null,"범주","비용",null,"예산 범주 조회"]
[null,"개인 관리비",140,null,"개인 관리비"]
[null,"여가비",358,null,"교통비"]
[null,"식비",1320,null,"대출"]
[null,"선물 및 기부",125,null,"반려동물"]
[null,"주거비",2702,null,"보험"]
[null,"보험",900,null,"선물 및 기부"]
[null,"대출",200,null,"세금"]
[null,"자녀 양육비",140,null,"식비"]
[null,"반려동물",100,null,"여가비"]
[null,"저축 또는 투자",200,null,"자녀 양육비"]
[null,"세금",300,null,"저축 또는 투자"]
[null,"교통비",1375,null,"주거비"]
[null,"총합계",7860]