{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["요약","지출"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"요약","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"개인 예산"]
[null,null,"1월","2월","3월","4월","5월","6월","7월","8월","9월","10월","11월","12월","연도"]
[null,"총 지출",{"$f":"경비[[#Totals],[1월]]","v":{"v":0,"d":"₩0"}},{"$f":"경비[[#Totals],[2월]]","v":{"v":0,"d":"₩0"}},{"$f":"경비[[#Totals],[3월]]","v":{"v":0,"d":"₩0"}},{"$f":"경비[[#Totals],[4월]]","v":{"v":0,"d":"₩0"}},{"$f":"경비[[#Totals],[5월]]","v":{"v":0,"d":"₩0"}},{"$f":"경비[[#Totals],[6월]]","v":{"v":0,"d":"₩0"}},{"$f":"경비[[#Totals],[7월]]","v":{"v":0,"d":"₩0"}},{"$f":"경비[[#Totals],[8월]]","v":{"v":0,"d":"₩0"}},{"$f":"경비[[#Totals],[9월]]","v":{"v":0,"d":"₩0"}},{"$f":"경비[[#Totals],[10월]]","v":{"v":0,"d":"₩0"}},{"$f":"경비[[#Totals],[11월]]","v":{"v":0,"d":"₩0"}},{"$f":"경비[[#Totals],[12월]]","v":{"v":0,"d":"₩0"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"₩0"}}]
[null,"부족/여분 현금",{"$f":"SUM(수입[[#Totals],[1월]]-C3)","v":{"v":0,"d":"₩0"}},{"$f":"SUM(수입[[#Totals],[2월]]-D3)","v":{"v":0,"d":"₩0"}},{"$f":"SUM(수입[[#Totals],[3월]]-E3)","v":{"v":0,"d":"₩0"}},{"$f":"SUM(수입[[#Totals],[4월]]-F3)","v":{"v":0,"d":"₩0"}},{"$f":"SUM(수입[[#Totals],[5월]]-G3)","v":{"v":0,"d":"₩0"}},{"$f":"SUM(수입[[#Totals],[6월]]-H3)","v":{"v":0,"d":"₩0"}},{"$f":"SUM(수입[[#Totals],[7월]]-I3)","v":{"v":0,"d":"₩0"}},{"$f":"SUM(수입[[#Totals],[8월]]-J3)","v":{"v":0,"d":"₩0"}},{"$f":"SUM(수입[[#Totals],[9월]]-K3)","v":{"v":0,"d":"₩0"}},{"$f":"SUM(수입[[#Totals],[10월]]-L3)","v":{"v":0,"d":"₩0"}},{"$f":"SUM(수입[[#Totals],[11월]]-M3)","v":{"v":0,"d":"₩0"}},{"$f":"SUM(수입[[#Totals],[12월]]-N3)","v":{"v":0,"d":"₩0"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"₩0"}}]
[null,"수입"]
[null,"범주","1월","2월","3월","4월","5월","6월","7월","8월","9월","10월","11월","12월","연도"]
[null,"급여",{"$nulls":12},{"$f":"SUM(수입[[#This Row],[1월]:[12월]])","v":{"v":0,"d":"₩0"}}]
[null,"이자/배당금",{"$nulls":12},{"$f":"SUM(수입[[#This Row],[1월]:[12월]])","v":{"v":0,"d":"₩0"}}]
[null,"기타",{"$nulls":12},{"$f":"SUM(수입[[#This Row],[1월]:[12월]])","v":{"v":0,"d":"₩0"}}]
[null,"합계",{"$f":"SUBTOTAL(109,수입[1월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,수입[2월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,수입[3월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,수입[4월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,수입[5월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,수입[6월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,수입[7월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,수입[8월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,수입[9월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,수입[10월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,수입[11월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,수입[12월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,수입[연도])","v":{"v":0,"d":"₩0"}}]

{"sheet":"지출","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"개인 예산"]
[null,"경비"]
[null,"범주","하위 범주","1월","2월","3월","4월","5월","6월","7월","8월","9월","10월","11월","12월","연도"]
[null,"집","담보 대출/임대료",{"$nulls":12},{"$f":"SUM(지출!$D4:$O4)","v":{"v":0,"d":"₩0"}}]
[null,"일상 생활","식료품 ",{"$nulls":12},{"$f":"SUM(지출!$D5:$O5)","v":{"v":0,"d":"₩0"}}]
[null,"교통비","가스/연료",{"$nulls":12},{"$f":"SUM(지출!$D6:$O6)","v":{"v":0,"d":"₩0"}}]
[null,"여가비","케이블 TV",{"$nulls":12},{"$f":"SUM(지출!$D7:$O7)","v":{"v":0,"d":"₩0"}}]
[null,"건강","헬스 클럽 기한",{"$nulls":12},{"$f":"SUM(지출!$D8:$O8)","v":{"v":0,"d":"₩0"}}]
[null,"휴가","항공료",{"$nulls":12},{"$f":"SUM(지출!$D9:$O9)","v":{"v":0,"d":"₩0"}}]
[null,"레크리에이션","헬스장 요금",{"$nulls":12},{"$f":"SUM(지출!$D10:$O10)","v":{"v":0,"d":"₩0"}}]
[null,"회비/구독","잡지",{"$nulls":12},{"$f":"SUM(지출!$D11:$O11)","v":{"v":0,"d":"₩0"}}]
[null,"합계",null,{"$f":"SUBTOTAL(109,경비[1월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,경비[2월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,경비[3월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,경비[4월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,경비[5월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,경비[6월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,경비[7월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,경비[8월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,경비[9월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,경비[10월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,경비[11월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,경비[12월])","v":{"v":0,"d":"₩0"}},{"$f":"SUBTOTAL(109,경비[연도])","v":{"v":0,"d":"₩0"}}]