{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["요약","월별 수입","월별 지출액"],"not_rendered":{"charts":1,"defined_names":8},"read":"whole","date_system":"1900"}

{"sheet":"요약","index":0,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[6,1,6,2]]}
[{"$nulls":3},{"$f":"YEAR(TODAY())","v":2022}]
[null,"간단한 월별 예산"]
[null,"지출한 수입 백분율"]
[]
[null,{"$f":"TotalMonthlyExpenses","v":2336},{"$f":"TotalMonthlyExpenses/TotalMonthlyIncome","v":{"v":0.584,"d":"58%"}}]
[]
[null,"요약"]
[null,"월별 총 수입",{"$f":"TotalMonthlyIncome","v":{"v":4000,"d":"₩4,000.00"}}]
[null,"월별 총 지출",{"$f":"TotalMonthlyExpenses","v":{"v":2336,"d":"₩2,336.00"}}]
[]
[null,"잔액",{"$f":"TotalMonthlyIncome-TotalMonthlyExpenses","v":{"v":1664,"d":"₩1,664.00"}}]

{"sheet":"월별 수입","index":1,"n_rows":7,"n_cols":3,"rows_kept":7,"merged":[[1,1,1,2]]}
[]
[null,"월별 수입"]
[null,"항목","금액"]
[null,"수입 1",{"v":2500,"d":"₩2,500.00"}]
[null,"수입 2",{"v":1000,"d":"₩1,000.00"}]
[null,"수입 3",{"v":250,"d":"₩250.00"}]
[null,"기타",{"v":250,"d":"₩250.00"}]

{"sheet":"월별 지출액","index":2,"n_rows":16,"n_cols":3,"rows_kept":16,"merged":[[1,1,1,2]]}
[]
[null,"월별 지출액"]
[null,"항목","금액"]
[null,"임대료/대출",{"v":800,"d":"₩800.00"}]
[null,"전기",{"v":120,"d":"₩120.00"}]
[null,"가스",{"v":50,"d":"₩50.00"}]
[null,"휴대폰",{"v":45,"d":"₩45.00"}]
[null,"식료품",{"v":500,"d":"₩500.00"}]
[null,"차량 할부금",{"v":273,"d":"₩273.00"}]
[null,"차량 유지비",{"v":120,"d":"₩120.00"}]
[null,"학자금 대출",{"v":50,"d":"₩50.00"}]
[null,"신용 카드",{"v":100,"d":"₩100.00"}]
[null,"자동차 보험",{"v":78,"d":"₩78.00"}]
[null,"개인 관리",{"v":50,"d":"₩50.00"}]
[null,"여가비",{"v":100,"d":"₩100.00"}]
[null,"잡비",{"v":50,"d":"₩50.00"}]