{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["현금 흐름","월별 수입","월별 지출액","차트 데이터"],"not_rendered":{"charts":1,"images":3,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"현금 흐름","index":0,"n_rows":14,"n_cols":6,"rows_kept":14}
[{"$nulls":5}," "]
[]
[null," 가족의 성씨"]
[null,"가족 예산"]
[null,{"$f":"\" 월의 경우 \" & TEXT(TODAY(),\"yyyy년 m월\")","v":" 월의 경우 2021년 9월"}]
[]
[]
[null,"현금 흐름 분석"]
[]
[]
[null," ","예상","실제","차이"]
[{"$f":"수입[[#Totals],[차이]]","v":300},"총 수입",{"$f":"수입[[#Totals],[예상]]","v":{"v":5700,"d":"₩5,700"}},{"$f":"수입[[#Totals],[실제]]","v":{"v":6000,"d":"₩6,000"}},{"$f":"A12","v":{"v":300,"d":"₩300"}}]
[{"$f":"경비[[#Totals],[차이]]","v":-52},"총 지출",{"$f":"경비[[#Totals],[예상]]","v":{"v":3603,"d":"₩3,603"}},{"$f":"경비[[#Totals],[실제]]","v":{"v":3655,"d":"₩3,655"}},{"$f":"A13","v":{"v":-52,"d":"(₩52)"}}]
[null,"총 현금",{"$f":"C12-C13","v":{"v":2097,"d":"₩2,097"}},{"$f":"D12-D13","v":{"v":2345,"d":"₩2,345"}},{"$f":"SUBTOTAL(109,현금흐름[차이])","v":{"v":248,"d":"₩248"}}]

{"sheet":"월별 수입","index":1,"n_rows":9,"n_cols":6,"rows_kept":9}
[{"$nulls":5}," "]
[null,"월별 수입"]
[]
[]
[null," ","예상","실제","차이"]
[null,"수입 1",{"v":4000,"d":"₩4,000.00"},{"v":4000,"d":"₩4,000.00"},{"$f":"수입[[#This Row],[실제]]-수입[[#This Row],[예상]]","v":{"v":0,"d":"₩0.00"}}]
[null,"수입 2",{"v":1400,"d":"₩1,400.00"},{"v":1500,"d":"₩1,500.00"},{"$f":"수입[[#This Row],[실제]]-수입[[#This Row],[예상]]","v":{"v":100,"d":"₩100.00"}}]
[null,"기타 수입",{"v":300,"d":"₩300.00"},{"v":500,"d":"₩500.00"},{"$f":"수입[[#This Row],[실제]]-수입[[#This Row],[예상]]","v":{"v":200,"d":"₩200.00"}}]
[null,"총 수입",{"$f":"SUBTOTAL(109,수입[예상])","v":{"v":5700,"d":"₩5,700.00"}},{"$f":"SUBTOTAL(109,수입[실제])","v":{"v":6000,"d":"₩6,000.00"}},{"$f":"SUBTOTAL(109,수입[차이])","v":{"v":300,"d":"₩300.00"}}]

{"sheet":"월별 지출액","index":2,"n_rows":26,"n_cols":6,"rows_kept":26}
[{"$nulls":5}," "]
[null,"월별 지출액"]
[]
[]
[null," ","예상","실제","차이"]
[null,"주거비",{"v":1500,"d":"₩1,500.00"},{"v":1500,"d":"₩1,500.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"식료품",{"v":250,"d":"₩250.00"},{"v":280,"d":"₩280.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":-30,"d":"(₩30.00)"}}]
[null,"전화",{"v":38,"d":"₩38.00"},{"v":38,"d":"₩38.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"전기/가스",{"v":65,"d":"₩65.00"},{"v":78,"d":"₩78.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":-13,"d":"(₩13.00)"}}]
[null,"상하수도/쓰레기",{"v":25,"d":"₩25.00"},{"v":21,"d":"₩21.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":4,"d":"₩4.00"}}]
[null,"케이블 TV",{"v":75,"d":"₩75.00"},{"v":83,"d":"₩83.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":-8,"d":"(₩8.00)"}}]
[null,"인터넷",{"v":60,"d":"₩60.00"},{"v":60,"d":"₩60.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"유지 보수/수리",{"v":0,"d":"₩0.00"},{"v":60,"d":"₩60.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":-60,"d":"(₩60.00)"}}]
[null,"육아",{"v":180,"d":"₩180.00"},{"v":150,"d":"₩150.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":30,"d":"₩30.00"}}]
[null,"등록금",{"v":250,"d":"₩250.00"},{"v":250,"d":"₩250.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"애완동물",{"v":75,"d":"₩75.00"},{"v":80,"d":"₩80.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":-5,"d":"(₩5.00)"}}]
[null,"교통비",{"v":280,"d":"₩280.00"},{"v":260,"d":"₩260.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":20,"d":"₩20.00"}}]
[null,"개인 관리",{"v":75,"d":"₩75.00"},{"v":65,"d":"₩65.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":10,"d":"₩10.00"}}]
[null,"보험",{"v":255,"d":"₩255.00"},{"v":255,"d":"₩255.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"신용 카드",{"v":100,"d":"₩100.00"},{"v":100,"d":"₩100.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"대출",{"v":0,"d":"₩0.00"},{"v":0,"d":"₩0.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"세금",{"v":0,"d":"₩0.00"},{"v":0,"d":"₩0.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"선물/기부",{"v":150,"d":"₩150.00"},{"v":150,"d":"₩150.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"저축",{"v":225,"d":"₩225.00"},{"v":225,"d":"₩225.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"기타",{"v":0,"d":"₩0.00"},{"v":0,"d":"₩0.00"},{"$f":"경비[[#This Row],[예상]]-경비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"요약",{"$f":"SUBTOTAL(109,경비[예상])","v":{"v":3603,"d":"₩3,603.00"}},{"$f":"SUBTOTAL(109,경비[실제])","v":{"v":3655,"d":"₩3,655.00"}},{"$f":"SUBTOTAL(109,경비[차이])","v":{"v":-52,"d":"(₩52.00)"}}]

{"sheet":"차트 데이터","index":3,"n_rows":7,"n_cols":4,"rows_kept":7,"hidden":true}
[]
[null,"차트 데이터"]
[]
[null,null,"예상","실제"]
[null,"월별 수입",{"$f":"수입[[#Totals],[예상]]","v":5700},{"$f":"수입[[#Totals],[실제]]","v":6000}]
[null,"월별 지출액",{"$f":"경비[[#Totals],[예상]]","v":3603},{"$f":"경비[[#Totals],[실제]]","v":3655}]
[null,"현금흐름",{"$f":"현금흐름[[#Totals],[예상]]","v":2097},{"$f":"현금흐름[[#Totals],[실제]]","v":2345}]