{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["예산 개요","예산 요약","월별 지출","추가 데이터"],"not_rendered":{"charts":1,"images":4,"defined_names":7,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"예산 개요","index":0,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2]]}
[{"$nulls":7}," "]
[null,"잔액"]
[null,"예상 잔액",null,{"$f":"예상_수입-예상_지출","v":{"v":1585,"d":"₩1,585"}},null,"예상 - 지출"]
[null,"실제 잔액 ",null,{"$f":"실제_수입-실제_지출","v":{"v":1740,"d":"₩1,740"}},null,"실제 - 지출"]
[null,"차액",null,{"$f":"D4-D3","v":{"v":155,"d":"₩155"}},null,"실제 - 예상 "]
[null,"수입",{"$nulls":3},"지출"]
[null,null,"예상","실제",null,"예상","실제"]
[null,"수입 1",{"v":6000,"d":"₩6,000"},{"v":5800,"d":"₩5,800"},null,{"$f":"SUM(월별_지출_표[예상 비용])","v":{"v":7915,"d":"₩7,915"}},{"$f":"SUM(월별_지출_표[실제 비용])","v":{"v":7860,"d":"₩7,860"}}]
[null,"수입 2",{"v":1000,"d":"₩1,000"},{"v":2300,"d":"₩2,300"}]
[null,"추가 수입",{"v":2500,"d":"₩2,500"},{"v":1500,"d":"₩1,500"}]
[null,"총 수입",{"$f":"SUM(C8:C10)","v":{"v":9500,"d":"₩9,500"}},{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"₩9,600"}}]
[null,"실제 지출 분석 결과"]

{"sheet":"예산 요약","index":1,"n_rows":43,"n_cols":7,"rows_kept":43}
[null,"예산 요약",{"$nulls":4}," "]
[]
[null,"범주","예상 비용 ","실제 비용 ","차액 "]
[null,"개인 관리비",{"v":150,"d":"₩150"},{"v":140,"d":"₩140"},{"v":10,"d":"₩10"}]
[null,"드라이 클리닝",null,null,{"v":0,"d":"₩0"}]
[null,"머리/손톱 손질",null,null,{"v":0,"d":"₩0"}]
[null,"의료비",null,null,{"v":0,"d":"₩0"}]
[null,"의류",{"v":150,"d":"₩150"},{"v":140,"d":"₩140"},{"v":10,"d":"₩10"}]
[null,"헬스 클럽",null,null,{"v":0,"d":"₩0"}]
[null,"교통비",{"v":1425,"d":"₩1,425"},{"v":1375,"d":"₩1,375"},{"v":50,"d":"₩50"}]
[null,"버스/택시비",{"v":100,"d":"₩100"},{"v":150,"d":"₩150"},{"v":-50,"d":"(₩50)"}]
[null,"보험",{"v":300,"d":"₩300"},{"v":300,"d":"₩300"},{"v":0,"d":"₩0"}]
[null,"연료비",{"v":450,"d":"₩450"},{"v":400,"d":"₩400"},{"v":50,"d":"₩50"}]
[null,"운전면허 ",{"v":25,"d":"₩25"},{"v":25,"d":"₩25"},{"v":0,"d":"₩0"}]
[null,"유지 관리비",{"v":100,"d":"₩100"},{"v":50,"d":"₩50"},{"v":50,"d":"₩50"}]
[null,"주차비",null,null,{"v":0,"d":"₩0"}]
[null,"차량 비용",{"v":450,"d":"₩450"},{"v":450,"d":"₩450"},{"v":0,"d":"₩0"}]
[null,"대출",{"v":200,"d":"₩200"},{"v":200,"d":"₩200"},{"v":0,"d":"₩0"}]
[null,"보험",{"v":900,"d":"₩900"},{"v":900,"d":"₩900"},{"v":0,"d":"₩0"}]
[null,"선물 및 기부",{"v":100,"d":"₩100"},{"v":125,"d":"₩125"},{"v":-25,"d":"(₩25)"}]
[null,"세금",{"v":300,"d":"₩300"},{"v":300,"d":"₩300"},{"v":0,"d":"₩0"}]
[null,"식비",{"v":1100,"d":"₩1,100"},{"v":1320,"d":"₩1,320"},{"v":-220,"d":"(₩220)"}]
[null,"애완동물",{"v":170,"d":"₩170"},{"v":100,"d":"₩100"},{"v":70,"d":"₩70"}]
[null,"여가비",{"v":400,"d":"₩400"},{"v":358,"d":"₩358"},{"v":42,"d":"₩42"}]
[null,"자녀 양육비",{"v":140,"d":"₩140"},{"v":140,"d":"₩140"},{"v":0,"d":"₩0"}]
[null,"저축",{"v":200,"d":"₩200"},{"v":200,"d":"₩200"},{"v":0,"d":"₩0"}]
[null,"은퇴 계좌",null,null,{"v":0,"d":"₩0"}]
[null,"투자 계좌",{"v":200,"d":"₩200"},{"v":200,"d":"₩200"},{"v":0,"d":"₩0"}]
[null,"주거비",{"v":2830,"d":"₩2,830"},{"v":2702,"d":"₩2,702"},{"v":-72,"d":"(₩72)"}]
[null,"가스",{"v":300,"d":"₩300"},{"v":400,"d":"₩400"},{"v":-100,"d":"(₩100)"}]
[null,"담보 대출 또는 임대료",{"v":1700,"d":"₩1,700"},{"v":1700,"d":"₩1,700"},{"v":0,"d":"₩0"}]
[null,"상하수도",{"v":25,"d":"₩25"},{"v":26,"d":"₩26"},{"v":-1,"d":"(₩1)"}]
[null,"소모품",{"v":40,"d":"₩40"},{"v":55,"d":"₩55"},{"v":-15,"d":"(₩15)"}]
[null,"쓰레기 수거 및 재활용",{"v":25,"d":"₩25"},{"v":22,"d":"₩22"},{"v":3,"d":"₩3"}]
[null,"온라인/인터넷 서비스",{"v":100,"d":"₩100"},{"v":100,"d":"₩100"},{"v":0,"d":"₩0"}]
[null,"유지 관리비",{"v":200,"d":"₩200"},{"v":150,"d":"₩150"},{"v":50,"d":"₩50"}]
[null,"전기",{"v":45,"d":"₩45"},{"v":50,"d":"₩50"},{"v":-5,"d":"(₩5)"}]
[null,"전화(집)",{"v":35,"d":"₩35"},{"v":39,"d":"₩39"},{"v":-4,"d":"(₩4)"}]
[null,"전화(휴대폰)",{"v":60,"d":"₩60"},{"v":60,"d":"₩60"},{"v":0,"d":"₩0"}]
[null,"집 청소 용역",{"v":200,"d":"₩200"},null,{"v":0,"d":"₩0"}]
[null,"천연가스/석유",null,null,{"v":0,"d":"₩0"}]
[null,"케이블/위성",{"v":100,"d":"₩100"},{"v":100,"d":"₩100"},{"v":0,"d":"₩0"}]
[null,"총합계",{"v":7915,"d":"₩7,915"},{"v":7860,"d":"₩7,860"},{"v":-145,"d":"(₩145)"}]

{"sheet":"월별 지출","index":2,"n_rows":61,"n_cols":8,"rows_kept":61}
[{"$nulls":7}," "]
[null,"항목","범주","예상 비용","실제 비용","차액","실제 비용 개요"]
[null,"과외 활동비","자녀 양육비",{"v":40,"d":"₩40"},{"v":40,"d":"₩40"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":40}]
[null,"의료비","자녀 양육비",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"학용품","자녀 양육비",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"수업료","자녀 양육비",{"v":100,"d":"₩100"},{"v":100,"d":"₩100"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":100}]
[null,"콘서트","여가비",{"v":50,"d":"₩50"},{"v":40,"d":"₩40"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":10,"d":"₩10"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":40}]
[null,"라이브 공연","여가비",{"v":200,"d":"₩200"},{"v":150,"d":"₩150"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":50,"d":"₩50"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":150}]
[null,"영화","여가비",{"v":50,"d":"₩50"},{"v":28,"d":"₩28"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":22,"d":"₩22"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":28}]
[null,"음악(CD, 다운로드 등)","여가비",{"v":50,"d":"₩50"},{"v":30,"d":"₩30"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":20,"d":"₩20"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":30}]
[null,"스포츠 행사","여가비",{"v":0,"d":"₩0"},{"v":40,"d":"₩40"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":-40,"d":"₩40"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":40}]
[null,"비디오/DVD(구입)","여가비",{"v":20,"d":"₩20"},{"v":50,"d":"₩50"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":-30,"d":"₩30"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":50}]
[null,"비디오/DVD(대여)","여가비",{"v":30,"d":"₩30"},{"v":20,"d":"₩20"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":10,"d":"₩10"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":20}]
[null,"외식비","식비",{"v":1000,"d":"₩1,000"},{"v":1200,"d":"₩1,200"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":-200,"d":"₩200"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":1200}]
[null,"식료품","식비",{"v":100,"d":"₩100"},{"v":120,"d":"₩120"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":-20,"d":"₩20"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":120}]
[null,"기부금 1","선물 및 기부",{"v":75,"d":"₩75"},{"v":100,"d":"₩100"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":-25,"d":"₩25"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":100}]
[null,"기부금 2","선물 및 기부",{"v":25,"d":"₩25"},{"v":25,"d":"₩25"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":25}]
[null,"선물 1","선물 및 기부",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"선물 2","선물 및 기부",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"케이블/위성","주거비",{"v":100,"d":"₩100"},{"v":100,"d":"₩100"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":100}]
[null,"전기","주거비",{"v":45,"d":"₩45"},{"v":50,"d":"₩50"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":-5,"d":"₩5"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":50}]
[null,"가스","주거비",{"v":300,"d":"₩300"},{"v":400,"d":"₩400"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":-100,"d":"₩100"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":400}]
[null,"집 청소 용역","주거비",{"v":200,"d":"₩200"},null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"유지 관리비","주거비",{"v":200,"d":"₩200"},{"v":150,"d":"₩150"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":50,"d":"₩50"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":150}]
[null,"담보 대출 또는 임대료","주거비",{"v":1700,"d":"₩1,700"},{"v":1700,"d":"₩1,700"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":1700}]
[null,"천연가스/석유","주거비",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"온라인/인터넷 서비스","주거비",{"v":100,"d":"₩100"},{"v":100,"d":"₩100"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":100}]
[null,"전화(휴대폰)","주거비",{"v":60,"d":"₩60"},{"v":60,"d":"₩60"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":60}]
[null,"전화(집)","주거비",{"v":35,"d":"₩35"},{"v":39,"d":"₩39"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":-4,"d":"₩4"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":39}]
[null,"소모품","주거비",{"v":40,"d":"₩40"},{"v":55,"d":"₩55"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":-15,"d":"₩15"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":55}]
[null,"쓰레기 수거 및 재활용","주거비",{"v":25,"d":"₩25"},{"v":22,"d":"₩22"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":3,"d":"₩3"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":22}]
[null,"상하수도","주거비",{"v":25,"d":"₩25"},{"v":26,"d":"₩26"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":-1,"d":"₩1"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":26}]
[null,"건강","보험",{"v":400,"d":"₩400"},{"v":400,"d":"₩400"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":400}]
[null,"주택","보험",{"v":400,"d":"₩400"},{"v":400,"d":"₩400"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":400}]
[null,"생명","보험",{"v":100,"d":"₩100"},{"v":100,"d":"₩100"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":100}]
[null,"신용 카드 1","대출",{"v":200,"d":"₩200"},{"v":200,"d":"₩200"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":200}]
[null,"신용 카드 2","대출",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"신용 카드 3","대출",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"신용 대출","대출",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"학자금 대출","대출",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"의류","개인 관리비",{"v":150,"d":"₩150"},{"v":140,"d":"₩140"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":10,"d":"₩10"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":140}]
[null,"드라이 클리닝","개인 관리비",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"머리/손톱 손질","개인 관리비",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"헬스 클럽","개인 관리비",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"의료비","개인 관리비",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"식비","애완동물",{"v":150,"d":"₩150"},{"v":75,"d":"₩75"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":75,"d":"₩75"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":75}]
[null,"미용","애완동물",{"v":20,"d":"₩20"},{"v":25,"d":"₩25"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":-5,"d":"₩5"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":25}]
[null,"의료비","애완동물",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"장난감","애완동물",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"투자 계좌","저축",{"v":200,"d":"₩200"},{"v":200,"d":"₩200"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":200}]
[null,"은퇴 계좌","저축",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"국세","세금",{"v":300,"d":"₩300"},{"v":300,"d":"₩300"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":300}]
[null,"주민세","세금",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"지방세","세금",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"버스/택시비","교통비",{"v":100,"d":"₩100"},{"v":150,"d":"₩150"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":-50,"d":"₩50"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":150}]
[null,"연료비","교통비",{"v":450,"d":"₩450"},{"v":400,"d":"₩400"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":50,"d":"₩50"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":400}]
[null,"보험","교통비",{"v":300,"d":"₩300"},{"v":300,"d":"₩300"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":300}]
[null,"운전면허 ","교통비",{"v":25,"d":"₩25"},{"v":25,"d":"₩25"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":25}]
[null,"유지 관리비","교통비",{"v":100,"d":"₩100"},{"v":50,"d":"₩50"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":50,"d":"₩50"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":50}]
[null,"주차비","교통비",null,null,{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":""},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":0}]
[null,"차량 비용","교통비",{"v":450,"d":"₩450"},{"v":450,"d":"₩450"},{"$f":"IF(OR(월별_지출_표[[#This Row],[예상 비용]]=\"\",월별_지출_표[[#This Row],[실제 비용]]=\"\"),\"\",월별_지출_표[[#This Row],[예상 비용]]-월별_지출_표[[#This Row],[실제 비용]])","v":{"v":0,"d":"₩0"}},{"$f":"월별_지출_표[[#This Row],[실제 비용]]","v":450}]

{"sheet":"추가 데이터","index":3,"n_rows":17,"n_cols":6,"rows_kept":17}
[{"$nulls":5}," "]
[null,"예산 차트의 피벗 테이블",null,null,"범주 목록"]
[]
[null,"범주","비용",null,"범주를 추가하려면 아래에 입력 합니다."]
[null,"애완동물",{"v":100,"d":"₩100"},null,"자녀 양육비"]
[null,"선물 및 기부",{"v":125,"d":"₩125"},null,"여가비"]
[null,"개인 관리비",{"v":140,"d":"₩140"},null,"식비"]
[null,"자녀 양육비",{"v":140,"d":"₩140"},null,"선물 및 기부"]
[null,"대출",{"v":200,"d":"₩200"},null,"주거비"]
[null,"저축",{"v":200,"d":"₩200"},null,"보험"]
[null,"세금",{"v":300,"d":"₩300"},null,"대출"]
[null,"여가비",{"v":358,"d":"₩358"},null,"개인 관리비"]
[null,"보험",{"v":900,"d":"₩900"},null,"애완동물"]
[null,"식비",{"v":1320,"d":"₩1,320"},null,"저축"]
[null,"교통비",{"v":1375,"d":"₩1,375"},null,"세금"]
[null,"주거비",{"v":2702,"d":"₩2,702"},null,"교통비"]
[null,"총합계",{"v":7860,"d":"₩7,860"}]