{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["개인 순 가치","자산","부채"],"not_rendered":{"charts":2,"images":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"개인 순 가치","index":0,"n_rows":21,"n_cols":25,"rows_kept":21,"merged":[[3,2,4,7]]}
[{"$nulls":14}," "]
[{"$nulls":16},"현금 및 현금성 자산",{"$f":"SUMIF(TBL_Assets[범주],'개인 순 가치'!Q2,TBL_Assets[값])+ROW(Q2)/10000","v":42500.0002},{"$f":"_xlfn.RANK.EQ(R2,$R$2:$R$6,0)","v":5},null,{"$f":"INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),1)","v":"현금 및 현금성 자산"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),2),2)","v":42500},null,"자산 합계",{"$f":"SUM(TBL_Assets[값])","v":1923500}]
[null,null," 개인 순 가치",{"$nulls":13},"재산",{"$f":"SUMIF(TBL_Assets[범주],'개인 순 가치'!Q3,TBL_Assets[값])+ROW(Q3)/10000","v":1205000.0003},{"$f":"_xlfn.RANK.EQ(R3,$R$2:$R$6,0)","v":1},null,{"$f":"INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),1)","v":"퇴직 저축"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),2),2)","v":98000},null,"부채 합계",{"$f":"SUM(TBL_Debts[값])","v":652500}]
[null,null,{"$f":"F6-F8","v":{"v":1271000,"d":"₩1,271,000"}},{"$nulls":6},"자산과 부채 비교",{"$nulls":6},"투자",{"$f":"SUMIF(TBL_Assets[범주],'개인 순 가치'!Q4,TBL_Assets[값])+ROW(Q4)/10000","v":475000.0004},{"$f":"_xlfn.RANK.EQ(R4,$R$2:$R$6,0)","v":2},null,{"$f":"INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),1)","v":"생명 보험"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),2),2)","v":103000}]
[{"$nulls":16},"퇴직 저축",{"$f":"SUMIF(TBL_Assets[범주],'개인 순 가치'!Q5,TBL_Assets[값])+ROW(Q5)/10000","v":98000.0005},{"$f":"_xlfn.RANK.EQ(R5,$R$2:$R$6,0)","v":4},null,{"$f":"INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),1)","v":"투자"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),2),2)","v":475000}]
[{"$nulls":4},"자산 합계",{"$f":"SUM(TBL_Assets[값])","v":{"v":1923500,"d":"₩1,923,500"}},{"$nulls":10},"생명 보험",{"$f":"SUMIF(TBL_Assets[범주],'개인 순 가치'!Q6,TBL_Assets[값])+ROW(Q6)/10000","v":103000.0006},{"$f":"_xlfn.RANK.EQ(R6,$R$2:$R$6,0)","v":3},null,{"$f":"INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),1)","v":"재산"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),2),2)","v":1205000}]
[]
[{"$nulls":4},"부채 합계",{"$f":"SUM(TBL_Debts[값])","v":{"v":652500,"d":"₩652,500"}}]
[]
[]
[]
[{"$nulls":3},"자산 요약"]
[{"$nulls":10},{"$f":"U6","v":"재산"},{"$f":"V6","v":{"v":1205000,"d":"₩1,205,000"}}]
[]
[{"$nulls":10},{"$f":"U5","v":"투자"},{"$f":"V5","v":{"v":475000,"d":"₩475,000"}}]
[]
[{"$nulls":10},{"$f":"U4","v":"생명 보험"},{"$f":"V4","v":{"v":103000,"d":"₩103,000"}}]
[]
[{"$nulls":10},{"$f":"U3","v":"퇴직 저축"},{"$f":"V3","v":{"v":98000,"d":"₩98,000"}}]
[]
[{"$nulls":10},{"$f":"U2","v":"현금 및 현금성 자산"},{"$f":"V2","v":{"v":42500,"d":"₩42,500"}}]

{"sheet":"자산","index":1,"n_rows":25,"n_cols":5,"rows_kept":25}
[{"$nulls":4}," "]
[null,"자산"]
[]
[null,"범주","항목","값"]
[null,"재산","집",{"v":560000,"d":"₩560,000.00"}]
[null,"재산","기타",{"v":255000,"d":"₩255,000.00"}]
[null,"퇴직 저축","퇴직금",{"v":98000,"d":"₩98,000.00"}]
[null,"투자","주식",{"v":53000,"d":"₩53,000.00"}]
[null,"투자","채권",{"v":25000,"d":"₩25,000.00"}]
[null,"투자","뮤추얼 펀드",{"v":33000,"d":"₩33,000.00"}]
[null,"투자","CD",{"v":74000,"d":"₩74,000.00"}]
[null,"투자","금",{"v":20000,"d":"₩20,000.00"}]
[null,"투자","트러스트 펀드",{"v":250000,"d":"₩250,000.00"}]
[null,"생명 보험","건강 저축 계좌",{"v":18000,"d":"₩18,000.00"}]
[null,"생명 보험","생명 보험 증권의 액면가",{"v":85000,"d":"₩85,000.00"}]
[null,"투자","기타",{"v":20000,"d":"₩20,000.00"}]
[null,"현금 및 현금성 자산","당좌 예금",{"v":35500,"d":"₩35,500.00"}]
[null,"현금 및 현금성 자산","저축 예금",{"v":5000,"d":"₩5,000.00"}]
[null,"현금 및 현금성 자산","기타",{"v":2000,"d":"₩2,000.00"}]
[null,"재산","자동차",{"v":55000,"d":"₩55,000.00"}]
[null,"재산","기타 차량",{"v":85000,"d":"₩85,000.00"}]
[null,"재산","가구",{"v":100000,"d":"₩100,000.00"}]
[null,"재산","수집품",{"v":50000,"d":"₩50,000.00"}]
[null,"재산","보석류",{"v":60000,"d":"₩60,000.00"}]
[null,"재산","기타 사치품",{"v":40000,"d":"₩40,000.00"}]

{"sheet":"부채","index":2,"n_rows":14,"n_cols":4,"rows_kept":14}
[{"$nulls":3}," "]
[null,"부채"]
[]
[null,"범주","값"]
[null,"담보 대출",{"v":400000,"d":"₩400,000.00"}]
[null,"주택 담보 대출",{"v":50000,"d":"₩50,000.00"}]
[null,"자동차 대출",{"v":30000,"d":"₩30,000.00"}]
[null,"개인 대출",{"v":12500,"d":"₩12,500.00"}]
[null,"신용 카드",{"v":65000,"d":"₩65,000.00"}]
[null,"학자금 대출",{"v":10000,"d":"₩10,000.00"}]
[null,"투자 대출",{"v":20000,"d":"₩20,000.00"}]
[null,"생명 보험 대출",{"v":5000,"d":"₩5,000.00"}]
[null,"기타 할부 대출",{"v":10000,"d":"₩10,000.00"}]
[null,"기타 부채",{"v":50000,"d":"₩50,000.00"}]