{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["예산 요약","월별 수입","월별 경비","학기 경비"],"not_rendered":{"charts":1,"defined_names":18},"read":"whole","date_system":"1900"}

{"sheet":"예산 요약","index":0,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,1,0,4],[1,1,1,2],[1,4,9,4],[3,1,3,2]]}
[null,"내 대학 예산"]
[null,"수입 대비 지출 비율",null,null,"이 셀에는 월별 수입과 경비를 비교하는 묶은 세로 막대형 차트가 표시됩니다."]
[null,{"$f":"월별순경비/월별순수입","v":{"v":0.6436363636363637,"d":"64%"}}]
[null,{"$f":"월별순경비","v":1770}]
[null,"월별 순수입"]
[null,{"$f":"Total_MonthlyIncome","v":{"v":2750,"d":"₩2,750"}}]
[null,"월별 순경비"]
[null,{"$f":"Total_MonthlyExpenses+Total_SemesterExpenses","v":{"v":1770,"d":"₩1,770"}}]
[null,"잔액"]
[null,{"$f":"월별순수입-월별순경비","v":{"v":980,"d":"₩980"}}]

{"sheet":"월별 수입","index":1,"n_rows":8,"n_cols":3,"rows_kept":8,"merged":[[0,1,0,4]]}
[null,{"$f":"Workbook_Title","v":"내 대학 예산"}]
[null,"월별 수입"]
[null,"항목","금액"]
[null,"고정 수입",{"v":1500,"d":"₩1,500"}]
[null,"학자금 지원",{"v":500,"d":"₩500"}]
[null,"대출",{"v":500,"d":"₩500"}]
[null,"기타 수입",{"v":250,"d":"₩250"}]
[null,"요약",{"$f":"SUBTOTAL(109,월별수입[금액])","v":{"v":2750,"d":"₩2,750"}}]

{"sheet":"월별 경비","index":2,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[0,1,0,4]]}
[null,{"$f":"Workbook_Title","v":"내 대학 예산"}]
[null,"월별 경비"]
[null,"항목","금액"]
[null,"임대료",{"v":20,"d":"₩20"}]
[null,"공과금",{"v":50,"d":"₩50"}]
[null,"휴대폰",{"v":75,"d":"₩75"}]
[null,"식료품",{"v":250,"d":"₩250"}]
[null,"차량 유지비",{"v":50,"d":"₩50"}]
[null,"학자금 대출",{"v":500,"d":"₩500"}]
[null,"신용 카드",{"v":275,"d":"₩275"}]
[null,"보험",{"v":125,"d":"₩125"}]
[null,"미용",{"v":50,"d":"₩50"}]
[null,"여가비",{"v":0,"d":"₩0"}]
[null,"기타",{"v":0,"d":"₩0"}]
[null,"요약",{"$f":"SUBTOTAL(109,월별경비[금액])","v":{"v":1395,"d":"₩1,395"}}]

{"sheet":"학기 경비","index":3,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,1,0,5],[10,1,10,2]]}
[null,{"$f":"Workbook_Title","v":"내 대학 예산"}]
[null,"학기 경비 *"]
[null,"항목","금액","월별"]
[null,"등록금",{"v":750,"d":"₩750"},{"$f":"IFERROR(학기경비[[#This Row],[금액]]/4, \"\")","v":{"v":187.5,"d":"₩188"}}]
[null,"재료비",{"v":250,"d":"₩250"},{"$f":"IFERROR(학기경비[[#This Row],[금액]]/4, \"\")","v":{"v":62.5,"d":"₩63"}}]
[null,"도서",{"v":500,"d":"₩500"},{"$f":"IFERROR(학기경비[[#This Row],[금액]]/4, \"\")","v":{"v":125,"d":"₩125"}}]
[null,"예금",{"v":0,"d":"₩0"},{"$f":"IFERROR(학기경비[[#This Row],[금액]]/4, \"\")","v":{"v":0,"d":"₩0"}}]
[null,"교통비",{"v":0,"d":"₩0"},{"$f":"IFERROR(학기경비[[#This Row],[금액]]/4, \"\")","v":{"v":0,"d":"₩0"}}]
[null,"기타 비용",{"v":0,"d":"₩0"},{"$f":"IFERROR(학기경비[[#This Row],[금액]]/4, \"\")","v":{"v":0,"d":"₩0"}}]
[null,"요약",{"$f":"SUBTOTAL(109,학기경비[금액])","v":{"v":1500,"d":"₩1,500"}},{"$f":"SUBTOTAL(109,학기경비[월별])","v":{"v":375,"d":"₩375"}}]
[null,"* 4개월 1학기 기준"]