{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["월간 개인 지출 내역"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"월간 개인 지출 내역","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"merged":[[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],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[64,6,65,8],[64,9,65,9]]}
[]
[null,"월간 개인 지출 내역"]
[]
[]
[]
[null,"예상 월 수입","수입 1",null,{"v":4300000,"d":"\\4,300,000"},null,"예상 잔액   (예상 수입 - 지출)",null,null,{"$f":"E8-J61","v":{"v":3405000,"d":"\\3,405,000"}}]
[null,null,"추가 수입",null,{"v":300000,"d":"\\300,000"}]
[null,null,"월수입 합계",null,{"$f":"SUM(E6:E7)","v":{"v":4600000,"d":"\\4,600,000"}},null,"실제 잔액   (실제 수입 - 지출)",null,null,{"$f":"E12-J63","v":{"v":3064000,"d":"\\3,064,000"}}]
[]
[null,"실제 월 수입","수입 1",null,{"v":4000000,"d":"\\4,000,000"},null,"차액   (실제 - 예상)",null,null,{"$f":"J8-J6","v":{"v":-341000,"d":"(\\341,000)"}}]
[null,null,"추가 수입",null,{"v":300000,"d":"\\300,000"}]
[null,null,"월수입 합계",null,{"$f":"SUM(E10:E11)","v":{"v":4300000,"d":"\\4,300,000"}}]
[]
[null,"주거비","예상 비용 합계","실제 비용 합계","차액",null,"문화 생활비","예상 비용","실제 비용","차액"]
[null,"대부금 또는 임차료",{"v":1000000,"d":"\\1,000,000"},{"v":1000000,"d":"\\1,000,000"},{"$f":"C15-D15","v":{"v":0,"d":"\\0"}},null,"비디오/DVD",null,null,{"$f":"H15-I15","v":{"v":0,"d":"\\0"}}]
[null,"전화",{"v":54000,"d":"\\54,000"},{"v":100000,"d":"\\100,000"},{"v":-46000,"d":"(\\46,000)"},null,"CD",null,null,{"v":0,"d":"\\0"}]
[null,"전기료",{"v":44000,"d":"\\44,000"},{"v":56000,"d":"\\56,000"},{"v":-12000,"d":"(\\12,000)"},null,"영화",null,null,{"v":0,"d":"\\0"}]
[null,"가스요금",{"v":22000,"d":"\\22,000"},{"v":28000,"d":"\\28,000"},{"v":-6000,"d":"(\\6,000)"},null,"음악회",null,null,{"v":0,"d":"\\0"}]
[null,"상하수도 요금",{"v":8000,"d":"\\8,000"},{"v":8000,"d":"\\8,000"},{"v":0,"d":"\\0"},null,"스포츠 행사",null,null,{"v":0,"d":"\\0"}]
[null,"케이블 TV 시청료",{"v":34000,"d":"\\34,000"},{"v":34000,"d":"\\34,000"},{"v":0,"d":"\\0"},null,"라이브 극장",null,null,{"v":0,"d":"\\0"}]
[null,"쓰레기 수거비",{"v":10000,"d":"\\10,000"},{"v":10000,"d":"\\10,000"},{"v":0,"d":"\\0"},null,"기타",null,null,{"v":0,"d":"\\0"}]
[null,"보수 관리비",{"v":23000,"d":"\\23,000"},{"v":0,"d":"\\0"},{"v":23000,"d":"\\23,000"},null,"기타",null,null,{"v":0,"d":"\\0"}]
[null,"집기",{"v":0,"d":"\\0"},{"v":0,"d":"\\0"},{"v":0,"d":"\\0"},null,"기타",null,null,{"v":0,"d":"\\0"}]
[null,"기타",{"v":0,"d":"\\0"},{"v":0,"d":"\\0"},{"v":0,"d":"\\0"},null,"소계",{"$f":"SUM(H15:H23)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(I15:I23)","v":{"v":0,"d":"\\0"}},{"v":0,"d":"\\0"}]
[null,"소계",{"$f":"SUM(C15:C24)","v":{"v":1195000,"d":"\\1,195,000"}},{"$f":"SUM(D15:D24)","v":{"v":1236000,"d":"\\1,236,000"}},{"$f":"SUM(E15:E24)","v":{"v":-41000,"d":"(\\41,000)"}}]
[{"$nulls":6},"융자금","예상 비용","실제 비용","차액"]
[null,"교통비","예상 비용","실제 비용","차액",null,"개인",null,null,{"$f":"H27-I27","v":{"v":0,"d":"\\0"}}]
[null,"자동차 납부금",null,null,{"$f":"C28-D28","v":{"v":0,"d":"\\0"}},null,"학자금",null,null,{"v":0,"d":"\\0"}]
[null,"버스/택시요금",null,null,{"v":0,"d":"\\0"},null,"신용카드",null,null,{"v":0,"d":"\\0"}]
[null,"보험",null,null,{"v":0,"d":"\\0"},null,"신용카드",null,null,{"v":0,"d":"\\0"}]
[null,"면허세",null,null,{"v":0,"d":"\\0"},null,"신용카드",null,null,{"v":0,"d":"\\0"}]
[null,"연료",null,null,{"v":0,"d":"\\0"},null,"기타",null,null,{"v":0,"d":"\\0"}]
[null,"정비",null,null,{"v":0,"d":"\\0"},null,"소계",{"$f":"SUM(H27:H32)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(I27:I32)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(J27:J32)","v":{"v":0,"d":"\\0"}}]
[null,"기타",null,null,{"v":0,"d":"\\0"}]
[null,"소계",{"$f":"SUM(C28:C34)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(D28:D34)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(E28:E34)","v":{"v":0,"d":"\\0"}},null,"세금","예상 비용","실제 비용","차액"]
[{"$nulls":6},"연방",null,null,{"$f":"H36-I36","v":{"v":0,"d":"\\0"}}]
[null,"보험","예상 비용","실제 비용","차액",null,"주",null,null,{"$f":"H37-I37","v":{"v":0,"d":"\\0"}}]
[null,"주택 보험",null,null,{"$f":"C38-D38","v":{"v":0,"d":"\\0"}},null,"지역",null,null,{"$f":"H38-I38","v":{"v":0,"d":"\\0"}}]
[null,"건강 보험",null,null,{"$f":"C39-D39","v":{"v":0,"d":"\\0"}},null,"기타",null,null,{"$f":"H39-I39","v":{"v":0,"d":"\\0"}}]
[null,"생명 보험",null,null,{"$f":"C40-D40","v":{"v":0,"d":"\\0"}},null,"소계",{"$f":"SUM(H36:H39)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(I36:I39)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(J36:J39)","v":{"v":0,"d":"\\0"}}]
[null,"기타",null,null,{"$f":"C41-D41","v":{"v":0,"d":"\\0"}}]
[null,"소계",{"$f":"SUM(C38:C41)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(D38:D41)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(E38:E41)","v":{"v":0,"d":"\\0"}},null,"저축 또는 투자","예상 비용","실제 비용","차액"]
[{"$nulls":6},"퇴직 연금 계정",null,null,{"$f":"H43-I43","v":{"v":0,"d":"\\0"}}]
[null,"식비","예상 비용","실제 비용","차액",null,"투자 계정",null,null,{"$f":"H44-I44","v":{"v":0,"d":"\\0"}}]
[null,"부식",null,null,{"$f":"C45-D45","v":{"v":0,"d":"\\0"}},null,"기타",null,null,{"$f":"H45-I45","v":{"v":0,"d":"\\0"}}]
[null,"외식비",null,null,{"$f":"C46-D46","v":{"v":0,"d":"\\0"}},null,"소계",{"$f":"SUM(H43:H45)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(I43:I45)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(J43:J45)","v":{"v":0,"d":"\\0"}}]
[null,"기타",null,null,{"$f":"C47-D47","v":{"v":0,"d":"\\0"}}]
[null,"소계",{"$f":"SUM(C45:C47)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(D45:D47)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(E45:E47)","v":{"v":0,"d":"\\0"}},null,"선물과 기부금","예상 비용","실제 비용","차액"]
[{"$nulls":6},"자선 기부금 1",null,null,{"$f":"H49-I49","v":{"v":0,"d":"\\0"}}]
[null,"애완 동물","예상 비용","실제 비용","차액",null,"자선 기부금 2",null,null,{"$f":"H50-I50","v":{"v":0,"d":"\\0"}}]
[null,"식비",null,null,{"$f":"C51-D51","v":{"v":0,"d":"\\0"}},null,"자선 기부금 3",null,null,{"$f":"H51-I51","v":{"v":0,"d":"\\0"}}]
[null,"의료비",null,null,{"$f":"C52-D52","v":{"v":0,"d":"\\0"}},null,"소계",{"$f":"SUM(H49:H51)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(J49:J51)","v":{"v":0,"d":"\\0"}}]
[null,"미용 용품",null,null,{"$f":"C53-D53","v":{"v":0,"d":"\\0"}}]
[null,"애견 장난감",null,null,{"$f":"C54-D54","v":{"v":0,"d":"\\0"}},null,"법률비용","예상 비용","실제 비용","차액"]
[null,"기타",null,null,{"$f":"C55-D55","v":{"v":0,"d":"\\0"}},null,"변호사",null,null,{"$f":"H55-I55","v":{"v":0,"d":"\\0"}}]
[null,"소계",{"$f":"SUM(C51:C55)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(D51:D55)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(E51:E55)","v":{"v":0,"d":"\\0"}},null,"부양비",null,null,{"$f":"H56-I56","v":{"v":0,"d":"\\0"}}]
[{"$nulls":6},"담보 또는 채무 지불",null,null,{"$f":"H57-I57","v":{"v":0,"d":"\\0"}}]
[null,"개인 관리비","예상 비용","실제 비용","차액",null,"기타",null,null,{"$f":"H58-I58","v":{"v":0,"d":"\\0"}}]
[null,"의료비",null,null,{"$f":"C59-D59","v":{"v":0,"d":"\\0"}},null,"소계",{"$f":"SUM(H55:H58)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(I55:I58)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(J55:J58)","v":{"v":0,"d":"\\0"}}]
[null,"머리/손톱 관리비",null,null,{"v":0,"d":"\\0"}]
[null,"의복비",null,null,{"v":0,"d":"\\0"},null,"예상 비용 합계",null,null,{"$f":"SUM(C25,C35,C42,C48,C56,C66,H24,H33,H40,H46,H52,H59)","v":{"v":1195000,"d":"\\1,195,000"}}]
[null,"드라이크리닝",null,null,{"v":0,"d":"\\0"}]
[null,"헬스클럽",null,null,{"v":0,"d":"\\0"},null,"실제 비용 합계",null,null,{"$f":"SUM(D25,D35,D42,D48,D56,D66,I24,I33,I40,I46,I52,I59)","v":{"v":1236000,"d":"\\1,236,000"}}]
[null,"단체 요금",null,null,{"v":0,"d":"\\0"}]
[null,"기타",null,null,{"v":0,"d":"\\0"},null,"차액",null,null,{"$f":"SUM(E25,E35,E42,E48,E56,E66,J24,J33,J40,J46,J52,J59)","v":{"v":-41000,"d":"(\\41,000)"}}]
[null,"소계",{"$f":"SUM(C59:C65)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(D59:D65)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(E59:E65)","v":{"v":0,"d":"\\0"}}]