{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["요약","합계","수입","지출"],"not_rendered":{"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"요약","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"가족 월간 예산"]
[null,"요약"]
[null,"잔액","금액"]
[null,"예상 잔액(예상 소득에서 비용을 뺀 금액)",{"$f":"ProjectedIncome-ProjectedExpenses","v":{"v":1114,"d":"₩1,114"}}]
[null,"실제 잔액(실제 소득에서 비용을 뺀 금액)",{"$f":"ActualIncome-ActualExpenses","v":{"v":997,"d":"₩997"}}]
[null,"차액(실제 - 예상)",{"$f":"ActualBalance-ProjectedBalance","v":{"v":-117,"d":"(₩117)"}}]

{"sheet":"합계","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,{"$f":"통합문서_제목","v":"가족 월간 예산"}]
[null,"합계"]
[null,"합계","금액"]
[null,"총 예상 비용",{"$f":"ProjectedExpenses","v":{"v":4486,"d":"₩4,486"}}]
[null,"총 실제 비용",{"$f":"ActualExpenses","v":{"v":4603,"d":"₩4,603"}}]
[null,"총 차액",{"$f":"C4-C5","v":{"v":-117,"d":"(₩117)"}}]

{"sheet":"수입","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,1,0,4],[1,1,1,4]]}
[null,{"$f":"통합문서_제목","v":"가족 월간 예산"}]
[null,"수입"]
[null,"예상 수입","예상","실제","차액"]
[null,"수입 1",{"v":4000,"d":"₩4,000.00"},{"v":4000,"d":"₩4,000.00"},{"$f":"IncomeTable[[#This Row],[예상]]-IncomeTable[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"수입 2",{"v":1300,"d":"₩1,300.00"},{"v":1300,"d":"₩1,300.00"},{"$f":"IncomeTable[[#This Row],[예상]]-IncomeTable[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"추가 수입",{"v":300,"d":"₩300.00"},{"v":300,"d":"₩300.00"},{"$f":"IncomeTable[[#This Row],[예상]]-IncomeTable[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"월별 총 수입",{"$f":"SUBTOTAL(109,IncomeTable[예상])","v":{"v":5600,"d":"₩5,600.00"}},{"$f":"SUBTOTAL(109,IncomeTable[실제])","v":{"v":5600,"d":"₩5,600.00"}},{"$f":"SUBTOTAL(109,IncomeTable[차액])","v":{"v":0,"d":"₩0.00"}}]

{"sheet":"지출","index":3,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5]]}
[null,{"$f":"통합문서_제목","v":"가족 월간 예산"}]
[null,"지출"]
[]
[null,"범주","하위 범주","예상","실제","차액"]
[null,"주거비","담보 대출 또는 임대",{"v":1000,"d":"₩1,000.00"},{"v":1000,"d":"₩1,000.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"주거비","두 번째 담보 대출 또는 임대",{"v":0,"d":"₩0.00"},{"v":0,"d":"₩0.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"주거비","전화 번호",{"v":54,"d":"₩54.00"},{"v":100,"d":"₩100.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-46,"d":"(₩46.00)"}}]
[null,"주거비","전기",{"v":44,"d":"₩44.00"},{"v":56,"d":"₩56.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-12,"d":"(₩12.00)"}}]
[null,"주거비","가스",{"v":22,"d":"₩22.00"},{"v":28,"d":"₩28.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-6,"d":"(₩6.00)"}}]
[null,"주거비","상하수도",{"v":8,"d":"₩8.00"},{"v":8,"d":"₩8.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"주거비","케이블",{"v":34,"d":"₩34.00"},{"v":34,"d":"₩34.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"주거비","쓰레기 수거비",{"v":10,"d":"₩10.00"},{"v":10,"d":"₩10.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"주거비","유지 관리 또는 보수비",{"v":23,"d":"₩23.00"},{"v":0,"d":"₩0.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":23,"d":"₩23.00"}}]
[null,"주거비","소모품",{"v":0,"d":"₩0.00"},{"v":0,"d":"₩0.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"주거비","기타",{"v":0,"d":"₩0.00"},{"v":0,"d":"₩0.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"교통비","교통비 1",{"v":16,"d":"₩16.00"},{"v":66,"d":"₩66.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-50,"d":"(₩50.00)"}}]
[null,"교통비","교통비 2",{"v":35,"d":"₩35.00"},{"v":42,"d":"₩42.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-7,"d":"(₩7.00)"}}]
[null,"교통비","버스/택시 요금",{"v":1,"d":"₩1.00"},{"v":62,"d":"₩62.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-61,"d":"(₩61.00)"}}]
[null,"교통비","보험",{"v":91,"d":"₩91.00"},{"v":27,"d":"₩27.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":64,"d":"₩64.00"}}]
[null,"교통비","라이선싱",{"v":80,"d":"₩80.00"},{"v":89,"d":"₩89.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-9,"d":"(₩9.00)"}}]
[null,"교통비","연료",{"v":18,"d":"₩18.00"},{"v":93,"d":"₩93.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-75,"d":"(₩75.00)"}}]
[null,"교통비","유지 관리",{"v":34,"d":"₩34.00"},{"v":37,"d":"₩37.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-3,"d":"(₩3.00)"}}]
[null,"교통비","기타",{"v":83,"d":"₩83.00"},{"v":61,"d":"₩61.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":22,"d":"₩22.00"}}]
[null,"보험료","주택",{"v":48,"d":"₩48.00"},{"v":63,"d":"₩63.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-15,"d":"(₩15.00)"}}]
[null,"보험","건강",{"v":21,"d":"₩21.00"},{"v":44,"d":"₩44.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-23,"d":"(₩23.00)"}}]
[null,"보험","생명",{"v":35,"d":"₩35.00"},{"v":65,"d":"₩65.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-30,"d":"(₩30.00)"}}]
[null,"보험료","기타",{"v":14,"d":"₩14.00"},{"v":75,"d":"₩75.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-61,"d":"(₩61.00)"}}]
[null,"식비","식료품",{"v":79,"d":"₩79.00"},{"v":0,"d":"₩0.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":79,"d":"₩79.00"}}]
[null,"식비","외식",{"v":56,"d":"₩56.00"},{"v":50,"d":"₩50.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":6,"d":"₩6.00"}}]
[null,"식비","기타",{"v":96,"d":"₩96.00"},{"v":23,"d":"₩23.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":73,"d":"₩73.00"}}]
[null,"자녀 양육비","의료비",{"v":90,"d":"₩90.00"},{"v":90,"d":"₩90.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"자녀 양육비","의류",{"v":33,"d":"₩33.00"},{"v":30,"d":"₩30.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":3,"d":"₩3.00"}}]
[null,"자녀 양육비","수업료",{"v":86,"d":"₩86.00"},{"v":64,"d":"₩64.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":22,"d":"₩22.00"}}]
[null,"자녀 양육비","학용품",{"v":76,"d":"₩76.00"},{"v":2,"d":"₩2.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":74,"d":"₩74.00"}}]
[null,"자녀 양육비","협회비",{"v":60,"d":"₩60.00"},{"v":90,"d":"₩90.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-30,"d":"(₩30.00)"}}]
[null,"자녀 양육비","점심 비용",{"v":37,"d":"₩37.00"},{"v":60,"d":"₩60.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-23,"d":"(₩23.00)"}}]
[null,"자녀 양육비","보육",{"v":22,"d":"₩22.00"},{"v":70,"d":"₩70.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-48,"d":"(₩48.00)"}}]
[null,"자녀 양육비","장난감/게임",{"v":80,"d":"₩80.00"},{"v":21,"d":"₩21.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":59,"d":"₩59.00"}}]
[null,"자녀 양육비","기타",{"v":65,"d":"₩65.00"},{"v":20,"d":"₩20.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":45,"d":"₩45.00"}}]
[null,"애완 동물","식비",{"v":37,"d":"₩37.00"},{"v":34,"d":"₩34.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":3,"d":"₩3.00"}}]
[null,"반려동물","의료",{"v":74,"d":"₩74.00"},{"v":86,"d":"₩86.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-12,"d":"(₩12.00)"}}]
[null,"반려동물","미용",{"v":80,"d":"₩80.00"},{"v":92,"d":"₩92.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-12,"d":"(₩12.00)"}}]
[null,"반려동물","장난감",{"v":61,"d":"₩61.00"},{"v":22,"d":"₩22.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":39,"d":"₩39.00"}}]
[null,"반려동물","기타",{"v":83,"d":"₩83.00"},{"v":51,"d":"₩51.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":32,"d":"₩32.00"}}]
[null,"개인 관리","의료비",{"v":28,"d":"₩28.00"},{"v":10,"d":"₩10.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":18,"d":"₩18.00"}}]
[null,"개인 관리","머리/손톱 손질",{"v":25,"d":"₩25.00"},{"v":81,"d":"₩81.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-56,"d":"(₩56.00)"}}]
[null,"개인 관리","의류",{"v":59,"d":"₩59.00"},{"v":72,"d":"₩72.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-13,"d":"(₩13.00)"}}]
[null,"개인 관리","드라이 클리닝",{"v":89,"d":"₩89.00"},{"v":90,"d":"₩90.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-1,"d":"(₩1.00)"}}]
[null,"개인 관리","헬스 클럽",{"v":78,"d":"₩78.00"},{"v":48,"d":"₩48.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":30,"d":"₩30.00"}}]
[null,"개인 관리","협회비",{"v":6,"d":"₩6.00"},{"v":73,"d":"₩73.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-67,"d":"(₩67.00)"}}]
[null,"개인 관리","기타",{"v":80,"d":"₩80.00"},{"v":66,"d":"₩66.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":14,"d":"₩14.00"}}]
[null,"여가비","비디오/DVD",{"v":11,"d":"₩11.00"},{"v":29,"d":"₩29.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-18,"d":"(₩18.00)"}}]
[null,"여가비","CD",{"v":77,"d":"₩77.00"},{"v":32,"d":"₩32.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":45,"d":"₩45.00"}}]
[null,"여가비","영화",{"v":71,"d":"₩71.00"},{"v":43,"d":"₩43.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":28,"d":"₩28.00"}}]
[null,"여가비","콘서트",{"v":64,"d":"₩64.00"},{"v":21,"d":"₩21.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":43,"d":"₩43.00"}}]
[null,"여가비","스포츠 행사",{"v":47,"d":"₩47.00"},{"v":57,"d":"₩57.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-10,"d":"(₩10.00)"}}]
[null,"여가비","라이브 공연",{"v":28,"d":"₩28.00"},{"v":1,"d":"₩1.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":27,"d":"₩27.00"}}]
[null,"문화 생활비","기타",{"v":13,"d":"₩13.00"},{"v":42,"d":"₩42.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-29,"d":"(₩29.00)"}}]
[null,"대출","개인",{"v":65,"d":"₩65.00"},{"v":6,"d":"₩6.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":59,"d":"₩59.00"}}]
[null,"대출","학생",{"v":100,"d":"₩100.00"},{"v":36,"d":"₩36.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":64,"d":"₩64.00"}}]
[null,"대출","신용 카드",{"v":29,"d":"₩29.00"},{"v":69,"d":"₩69.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-40,"d":"(₩40.00)"}}]
[null,"대출","신용 카드",{"v":64,"d":"₩64.00"},{"v":3,"d":"₩3.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":61,"d":"₩61.00"}}]
[null,"대출","신용 카드",{"v":34,"d":"₩34.00"},{"v":35,"d":"₩35.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-1,"d":"(₩1.00)"}}]
[null,"대출","기타",{"v":38,"d":"₩38.00"},{"v":52,"d":"₩52.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-14,"d":"(₩14.00)"}}]
[null,"세금","국세",{"v":84,"d":"₩84.00"},{"v":36,"d":"₩36.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":48,"d":"₩48.00"}}]
[null,"세금","지방세",{"v":2,"d":"₩2.00"},{"v":83,"d":"₩83.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-81,"d":"(₩81.00)"}}]
[null,"세금","주민세",{"v":40,"d":"₩40.00"},{"v":20,"d":"₩20.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":20,"d":"₩20.00"}}]
[null,"세금","기타",{"v":35,"d":"₩35.00"},{"v":72,"d":"₩72.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-37,"d":"(₩37.00)"}}]
[null,"저축 또는 투자","퇴직금",{"v":34,"d":"₩34.00"},{"v":20,"d":"₩20.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":14,"d":"₩14.00"}}]
[null,"저축 또는 투자","투자금",{"v":68,"d":"₩68.00"},{"v":98,"d":"₩98.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-30,"d":"(₩30.00)"}}]
[null,"저축 또는 투자","대학",{"v":89,"d":"₩89.00"},{"v":68,"d":"₩68.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":21,"d":"₩21.00"}}]
[null,"저축 또는 투자","기타",{"v":82,"d":"₩82.00"},{"v":26,"d":"₩26.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":56,"d":"₩56.00"}}]
[null,"선물 및 기부","자선 기금 1",{"v":41,"d":"₩41.00"},{"v":85,"d":"₩85.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-44,"d":"(₩44.00)"}}]
[null,"선물 및 기부","자선 기금 2",{"v":0,"d":"₩0.00"},{"v":69,"d":"₩69.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-69,"d":"(₩69.00)"}}]
[null,"선물 및 기부","자선 기금 3",{"v":2,"d":"₩2.00"},{"v":57,"d":"₩57.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-55,"d":"(₩55.00)"}}]
[null,"법률 비용","변호사",{"v":7,"d":"₩7.00"},{"v":98,"d":"₩98.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-91,"d":"(₩91.00)"}}]
[null,"법률 비용","부양비",{"v":39,"d":"₩39.00"},{"v":85,"d":"₩85.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-46,"d":"(₩46.00)"}}]
[null,"법률 비용","선취 또는 재판 비용",{"v":78,"d":"₩78.00"},{"v":84,"d":"₩84.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":-6,"d":"(₩6.00)"}}]
[null,"법률 비용","기타",{"v":93,"d":"₩93.00"},{"v":71,"d":"₩71.00"},{"$f":"ExpendituresTable[[#This Row],[예상]]-ExpendituresTable[[#This Row],[실제]]","v":{"v":22,"d":"₩22.00"}}]
[null,"합계",{"$nulls":3},{"$f":"SUBTOTAL(109,ExpendituresTable[차액])","v":{"v":-75,"d":"(₩75.00)"}}]