{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["대시보드","예산","설정","차트 데이터"],"not_rendered":{"charts":2,"images":2,"defined_names":42},"read":"whole","date_system":"1900"}

{"sheet":"대시보드","index":0,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[2,0,4,2],[6,0,8,2],[10,0,12,2]]}
[{"$nulls":13},{"$f":"BudgetName&\" 대화형 예산\"","v":"2012년 오태준님 가계 대화형 예산"}]
[]
[{"$f":"'차트 데이터'!C38","v":{"v":4000000,"d":"₩4,000,000"}}]
[]
[{"$nulls":3},"수입"]
[]
[{"$f":"'차트 데이터'!C39","v":{"v":5933000,"d":"₩5,933,000"}}]
[]
[{"$nulls":3},"지출"]
[]
[{"$f":"'차트 데이터'!D40& \"₩\"&'차트 데이터'!C40","v":"-₩1933000"}]
[]
[{"$nulls":3},"현금 흐름"]

{"sheet":"예산","index":1,"n_rows":131,"n_cols":16,"rows_kept":131,"merged":[[18,1,18,13],[27,1,27,13],[36,1,36,13],[45,1,45,13],[54,1,54,13],[61,1,61,13],[68,1,68,13],[75,1,75,13],[82,1,82,13],[89,1,89,13],[96,1,96,13],[103,1,103,13],[110,1,110,13],[117,1,117,13],[124,1,124,13]]}
[null,null,"1월","2월","3월","4월","5월","6월","7월","8월","9월","10월","11월","12월","연간","평균"]
[]
[]
[]
[null,"시작 잔고",{"v":1000000,"d":"1,000,000"}]
[null,"총 수입",{"$f":"SUM(tblIncome[jan])","v":{"v":4222000,"d":"4,222,000"}},{"$f":"SUM(tblIncome[feb])","v":{"v":9033000,"d":"9,033,000"}},{"$f":"SUM(tblIncome[mar])","v":{"v":4000000,"d":"4,000,000"}},{"$f":"SUM(tblIncome[apr])","v":{"v":4045000,"d":"4,045,000"}},{"$f":"SUM(tblIncome[may])","v":{"v":9000000,"d":"9,000,000"}},{"$f":"SUM(tblIncome[jun])","v":{"v":1525000,"d":"1,525,000"}},{"$f":"SUM(tblIncome[jul])","v":{"v":1500000,"d":"1,500,000"}},{"$f":"SUM(tblIncome[aug])","v":{"v":6500000,"d":"6,500,000"}},{"$f":"SUM(tblIncome[sep])","v":{"v":4000000,"d":"4,000,000"}},{"$f":"SUM(tblIncome[oct])","v":{"v":4000000,"d":"4,000,000"}},{"$f":"SUM(tblIncome[nov])","v":{"v":9000000,"d":"9,000,000"}},{"$f":"SUM(tblIncome[dec])","v":{"v":4000000,"d":"4,000,000"}},{"$f":"SUM(tblIncome[year])","v":{"v":60825000,"d":"60,825,000"}},{"$f":"O6/12","v":{"v":5068750,"d":"5,068,750"}}]
[null,"총 지출",{"$f":"SUM(tblExpenseCategory_01[jan],tblExpenseCategory_02[jan],tblExpenseCategory_03[jan],tblExpenseCategory_04[jan],tblExpenseCategory_05[jan],tblExpenseCategory_06[jan],tblExpenseCategory_07[jan],tblExpenseCategory_08[jan],tblExpenseCategory_09[jan],tblExpenseCategory_10[jan],tblExpenseCategory_11[jan],tblExpenseCategory_12[jan],tblExpenseCategory_13[jan],tblExpenseCategory_14[jan],tblExpenseCategory_15[jan])","v":{"v":7936000,"d":"7,936,000"}},{"$f":"SUM(tblExpenseCategory_01[feb],tblExpenseCategory_02[feb],tblExpenseCategory_03[feb],tblExpenseCategory_04[feb],tblExpenseCategory_05[feb],tblExpenseCategory_06[feb],tblExpenseCategory_07[feb],tblExpenseCategory_08[feb],tblExpenseCategory_09[feb],tblExpenseCategory_10[feb],tblExpenseCategory_11[feb],tblExpenseCategory_12[feb],tblExpenseCategory_13[feb],tblExpenseCategory_14[feb],tblExpenseCategory_15[feb])","v":{"v":5243000,"d":"5,243,000"}},{"$f":"SUM(tblExpenseCategory_01[mar],tblExpenseCategory_02[mar],tblExpenseCategory_03[mar],tblExpenseCategory_04[mar],tblExpenseCategory_05[mar],tblExpenseCategory_06[mar],tblExpenseCategory_07[mar],tblExpenseCategory_08[mar],tblExpenseCategory_09[mar],tblExpenseCategory_10[mar],tblExpenseCategory_11[mar],tblExpenseCategory_12[mar],tblExpenseCategory_13[mar],tblExpenseCategory_14[mar],tblExpenseCategory_15[mar])","v":{"v":5933000,"d":"5,933,000"}},{"$f":"SUM(tblExpenseCategory_01[apr],tblExpenseCategory_02[apr],tblExpenseCategory_03[apr],tblExpenseCategory_04[apr],tblExpenseCategory_05[apr],tblExpenseCategory_06[apr],tblExpenseCategory_07[apr],tblExpenseCategory_08[apr],tblExpenseCategory_09[apr],tblExpenseCategory_10[apr],tblExpenseCategory_11[apr],tblExpenseCategory_12[apr],tblExpenseCategory_13[apr],tblExpenseCategory_14[apr],tblExpenseCategory_15[apr])","v":{"v":5858000,"d":"5,858,000"}},{"$f":"SUM(tblExpenseCategory_01[may],tblExpenseCategory_02[may],tblExpenseCategory_03[may],tblExpenseCategory_04[may],tblExpenseCategory_05[may],tblExpenseCategory_06[may],tblExpenseCategory_07[may],tblExpenseCategory_08[may],tblExpenseCategory_09[may],tblExpenseCategory_10[may],tblExpenseCategory_11[may],tblExpenseCategory_12[may],tblExpenseCategory_13[may],tblExpenseCategory_14[may],tblExpenseCategory_15[may])","v":{"v":5468000,"d":"5,468,000"}},{"$f":"SUM(tblExpenseCategory_01[jun],tblExpenseCategory_02[jun],tblExpenseCategory_03[jun],tblExpenseCategory_04[jun],tblExpenseCategory_05[jun],tblExpenseCategory_06[jun],tblExpenseCategory_07[jun],tblExpenseCategory_08[jun],tblExpenseCategory_09[jun],tblExpenseCategory_10[jun],tblExpenseCategory_11[jun],tblExpenseCategory_12[jun],tblExpenseCategory_13[jun],tblExpenseCategory_14[jun],tblExpenseCategory_15[jun])","v":{"v":5118000,"d":"5,118,000"}},{"$f":"SUM(tblExpenseCategory_01[jul],tblExpenseCategory_02[jul],tblExpenseCategory_03[jul],tblExpenseCategory_04[jul],tblExpenseCategory_05[jul],tblExpenseCategory_06[jul],tblExpenseCategory_07[jul],tblExpenseCategory_08[jul],tblExpenseCategory_09[jul],tblExpenseCategory_10[jul],tblExpenseCategory_11[jul],tblExpenseCategory_12[jul],tblExpenseCategory_13[jul],tblExpenseCategory_14[jul],tblExpenseCategory_15[jul])","v":{"v":5743000,"d":"5,743,000"}},{"$f":"SUM(tblExpenseCategory_01[aug],tblExpenseCategory_02[aug],tblExpenseCategory_03[aug],tblExpenseCategory_04[aug],tblExpenseCategory_05[aug],tblExpenseCategory_06[aug],tblExpenseCategory_07[aug],tblExpenseCategory_08[aug],tblExpenseCategory_09[aug],tblExpenseCategory_10[aug],tblExpenseCategory_11[aug],tblExpenseCategory_12[aug],tblExpenseCategory_13[aug],tblExpenseCategory_14[aug],tblExpenseCategory_15[aug])","v":{"v":5353000,"d":"5,353,000"}},{"$f":"SUM(tblExpenseCategory_01[sep],tblExpenseCategory_02[sep],tblExpenseCategory_03[sep],tblExpenseCategory_04[sep],tblExpenseCategory_05[sep],tblExpenseCategory_06[sep],tblExpenseCategory_07[sep],tblExpenseCategory_08[sep],tblExpenseCategory_09[sep],tblExpenseCategory_10[sep],tblExpenseCategory_11[sep],tblExpenseCategory_12[sep],tblExpenseCategory_13[sep],tblExpenseCategory_14[sep],tblExpenseCategory_15[sep])","v":{"v":5983000,"d":"5,983,000"}},{"$f":"SUM(tblExpenseCategory_01[oct],tblExpenseCategory_02[oct],tblExpenseCategory_03[oct],tblExpenseCategory_04[oct],tblExpenseCategory_05[oct],tblExpenseCategory_06[oct],tblExpenseCategory_07[oct],tblExpenseCategory_08[oct],tblExpenseCategory_09[oct],tblExpenseCategory_10[oct],tblExpenseCategory_11[oct],tblExpenseCategory_12[oct],tblExpenseCategory_13[oct],tblExpenseCategory_14[oct],tblExpenseCategory_15[oct])","v":{"v":5943000,"d":"5,943,000"}},{"$f":"SUM(tblExpenseCategory_01[nov],tblExpenseCategory_02[nov],tblExpenseCategory_03[nov],tblExpenseCategory_04[nov],tblExpenseCategory_05[nov],tblExpenseCategory_06[nov],tblExpenseCategory_07[nov],tblExpenseCategory_08[nov],tblExpenseCategory_09[nov],tblExpenseCategory_10[nov],tblExpenseCategory_11[nov],tblExpenseCategory_12[nov],tblExpenseCategory_13[nov],tblExpenseCategory_14[nov],tblExpenseCategory_15[nov])","v":{"v":5058000,"d":"5,058,000"}},{"$f":"SUM(tblExpenseCategory_01[dec],tblExpenseCategory_02[dec],tblExpenseCategory_03[dec],tblExpenseCategory_04[dec],tblExpenseCategory_05[dec],tblExpenseCategory_06[dec],tblExpenseCategory_07[dec],tblExpenseCategory_08[dec],tblExpenseCategory_09[dec],tblExpenseCategory_10[dec],tblExpenseCategory_11[dec],tblExpenseCategory_12[dec],tblExpenseCategory_13[dec],tblExpenseCategory_14[dec],tblExpenseCategory_15[dec])","v":{"v":4958000,"d":"4,958,000"}},{"$f":"SUM(tblExpenseCategory_01[year],tblExpenseCategory_02[year],tblExpenseCategory_03[year],tblExpenseCategory_04[year],tblExpenseCategory_05[year],tblExpenseCategory_06[year],tblExpenseCategory_07[year],tblExpenseCategory_08[year],tblExpenseCategory_09[year],tblExpenseCategory_10[year],tblExpenseCategory_11[year],tblExpenseCategory_12[year],tblExpenseCategory_13[year],tblExpenseCategory_14[year],tblExpenseCategory_15[year])","v":{"v":68594000,"d":"68,594,000"}},{"$f":"O7/12","v":{"v":5716166.666666667,"d":"5,716,167"}}]
[null,"순이익",{"$f":"C6-C7","v":{"v":-3714000,"d":"-3,714,000"}},{"$f":"D6-D7","v":{"v":3790000,"d":"3,790,000"}},{"v":-1933000,"d":"-1,933,000"},{"v":-1813000,"d":"-1,813,000"},{"v":3532000,"d":"3,532,000"},{"v":-3593000,"d":"-3,593,000"},{"v":-4243000,"d":"-4,243,000"},{"v":1147000,"d":"1,147,000"},{"v":-1983000,"d":"-1,983,000"},{"v":-1943000,"d":"-1,943,000"},{"v":3942000,"d":"3,942,000"},{"v":-958000,"d":"-958,000"},{"v":-7769000,"d":"-7,769,000"},{"$f":"O8/12","v":{"v":-647416.6666666666,"d":"-647,417"}}]
[null,"현금 흐름 합계",{"$f":"C5+C6-C7","v":{"v":-2714000,"d":"-2,714,000"}},{"$f":"C9+D6-D7","v":{"v":1076000,"d":"1,076,000"}},{"$f":"D9+E6-E7","v":{"v":-857000,"d":"-857,000"}},{"v":-2670000,"d":"-2,670,000"},{"v":862000,"d":"862,000"},{"v":-2731000,"d":"-2,731,000"},{"v":-6974000,"d":"-6,974,000"},{"v":-5827000,"d":"-5,827,000"},{"v":-7810000,"d":"-7,810,000"},{"v":-9753000,"d":"-9,753,000"},{"v":-5811000,"d":"-5,811,000"},{"v":-6769000,"d":"-6,769,000"}]
[]
[]
[null,"수입"]
[null,"급여 및 보너스",{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},{"$f":"SUM(tblIncome[[#This Row],[jan]:[dec]])","v":{"v":39000000,"d":"39,000,000"}},{"$f":"tblIncome[[#This Row],[year]]/12","v":{"v":3250000,"d":"3,250,000"}}]
[null,"이자 소득",{"v":222000,"d":"222,000"},{"v":33000,"d":"33,000"},null,{"v":45000,"d":"45,000"},null,{"v":25000,"d":"25,000"},{"$nulls":6},{"$f":"SUM(tblIncome[[#This Row],[jan]:[dec]])","v":{"v":325000,"d":"325,000"}},{"$f":"tblIncome[[#This Row],[year]]/12","v":{"v":27083.333333333332,"d":"27,083"}}]
[null,"배당금",null,{"v":5000000,"d":"5,000,000"},null,null,{"v":5000000,"d":"5,000,000"},null,null,{"v":5000000,"d":"5,000,000"},null,null,{"v":5000000,"d":"5,000,000"},null,{"$f":"SUM(tblIncome[[#This Row],[jan]:[dec]])","v":{"v":20000000,"d":"20,000,000"}},{"$f":"tblIncome[[#This Row],[year]]/12","v":{"v":1666666.6666666667,"d":"1,666,667"}}]
[null,"환불/배상",{"$nulls":5},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"$nulls":4},{"$f":"SUM(tblIncome[[#This Row],[jan]:[dec]])","v":{"v":1500000,"d":"1,500,000"}},{"$f":"tblIncome[[#This Row],[year]]/12","v":{"v":125000,"d":"125,000"}}]
[null,"기타",{"$nulls":12},{"$f":"SUM(tblIncome[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblIncome[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(B12&\" 합계\")","v":"수입 합계"},{"$f":"SUM(tblIncome[jan])","v":{"v":4222000,"d":"4,222,000"}},{"$f":"SUM(tblIncome[feb])","v":{"v":9033000,"d":"9,033,000"}},{"$f":"SUM(tblIncome[mar])","v":{"v":4000000,"d":"4,000,000"}},{"$f":"SUM(tblIncome[apr])","v":{"v":4045000,"d":"4,045,000"}},{"$f":"SUM(tblIncome[may])","v":{"v":9000000,"d":"9,000,000"}},{"$f":"SUM(tblIncome[jun])","v":{"v":1525000,"d":"1,525,000"}},{"$f":"SUM(tblIncome[jul])","v":{"v":1500000,"d":"1,500,000"}},{"$f":"SUM(tblIncome[aug])","v":{"v":6500000,"d":"6,500,000"}},{"$f":"SUM(tblIncome[sep])","v":{"v":4000000,"d":"4,000,000"}},{"$f":"SUM(tblIncome[oct])","v":{"v":4000000,"d":"4,000,000"}},{"$f":"SUM(tblIncome[nov])","v":{"v":9000000,"d":"9,000,000"}},{"$f":"SUM(tblIncome[dec])","v":{"v":4000000,"d":"4,000,000"}},{"$f":"SUM(tblIncome[year])","v":{"v":60825000,"d":"60,825,000"}},{"$f":"tblIncome[[#Totals],[year]]/12","v":{"v":5068750,"d":"5,068,750"}}]
[]
[]
[null,"주거"]
[null,"담보 대출/임대료",{"v":850000,"d":"850,000"},{"v":850000,"d":"850,000"},{"v":850000,"d":"850,000"},{"v":850000,"d":"850,000"},{"v":850000,"d":"850,000"},{"v":850000,"d":"850,000"},{"v":850000,"d":"850,000"},{"v":850000,"d":"850,000"},{"v":850000,"d":"850,000"},{"v":850000,"d":"850,000"},{"v":900000,"d":"900,000"},{"v":900000,"d":"900,000"},{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[dec]])","v":{"v":10300000,"d":"10,300,000"}},{"$f":"tblExpenseCategory_01[[#This Row],[year]]/12","v":{"v":858333.3333333334,"d":"858,333"}}]
[null,"전기",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":175000,"d":"175,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":175000,"d":"175,000"},{"v":225000,"d":"225,000"},{"v":275000,"d":"275,000"},{"v":200000,"d":"200,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[dec]])","v":{"v":2200000,"d":"2,200,000"}},{"$f":"tblExpenseCategory_01[[#This Row],[year]]/12","v":{"v":183333.33333333334,"d":"183,333"}}]
[null,"전화",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[dec]])","v":{"v":800000,"d":"800,000"}},{"$f":"tblExpenseCategory_01[[#This Row],[year]]/12","v":{"v":66666.66666666667,"d":"66,667"}}]
[null,"케이블/위성",{"v":69000,"d":"69,000"},{"v":69000,"d":"69,000"},{"v":69000,"d":"69,000"},{"v":69000,"d":"69,000"},{"v":69000,"d":"69,000"},{"v":69000,"d":"69,000"},{"v":69000,"d":"69,000"},{"v":69000,"d":"69,000"},{"v":69000,"d":"69,000"},{"v":69000,"d":"69,000"},{"v":69000,"d":"69,000"},{"v":69000,"d":"69,000"},{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[dec]])","v":{"v":828000,"d":"828,000"}},{"$f":"tblExpenseCategory_01[[#This Row],[year]]/12","v":{"v":69000,"d":"69,000"}}]
[null,"인터넷",{"v":39000,"d":"39,000"},{"v":39000,"d":"39,000"},{"v":39000,"d":"39,000"},{"v":39000,"d":"39,000"},{"v":39000,"d":"39,000"},{"v":39000,"d":"39,000"},{"v":39000,"d":"39,000"},{"v":39000,"d":"39,000"},{"v":39000,"d":"39,000"},{"v":39000,"d":"39,000"},{"v":39000,"d":"39,000"},{"v":39000,"d":"39,000"},{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[dec]])","v":{"v":468000,"d":"468,000"}},{"$f":"tblExpenseCategory_01[[#This Row],[year]]/12","v":{"v":39000,"d":"39,000"}}]
[null,{"$f":"UPPER(B21&\" 합계\")","v":"주거 합계"},{"$f":"SUM(tblExpenseCategory_01[jan])","v":{"v":1208000,"d":"1,208,000"}},{"$f":"SUM(tblExpenseCategory_01[feb])","v":{"v":1208000,"d":"1,208,000"}},{"$f":"SUM(tblExpenseCategory_01[mar])","v":{"v":1233000,"d":"1,233,000"}},{"$f":"SUM(tblExpenseCategory_01[apr])","v":{"v":1208000,"d":"1,208,000"}},{"$f":"SUM(tblExpenseCategory_01[may])","v":{"v":1158000,"d":"1,158,000"}},{"$f":"SUM(tblExpenseCategory_01[jun])","v":{"v":1183000,"d":"1,183,000"}},{"$f":"SUM(tblExpenseCategory_01[jul])","v":{"v":1283000,"d":"1,283,000"}},{"$f":"SUM(tblExpenseCategory_01[aug])","v":{"v":1333000,"d":"1,333,000"}},{"$f":"SUM(tblExpenseCategory_01[sep])","v":{"v":1208000,"d":"1,208,000"}},{"$f":"SUM(tblExpenseCategory_01[oct])","v":{"v":1158000,"d":"1,158,000"}},{"$f":"SUM(tblExpenseCategory_01[nov])","v":{"v":1208000,"d":"1,208,000"}},{"$f":"SUM(tblExpenseCategory_01[dec])","v":{"v":1208000,"d":"1,208,000"}},{"$f":"SUM(tblExpenseCategory_01[year])","v":{"v":14596000,"d":"14,596,000"}},{"$f":"tblExpenseCategory_01[[#Totals],[year]]/12","v":{"v":1216333.3333333333,"d":"1,216,333"}}]
[]
[]
[null,"생활"]
[null,"식료품",{"v":345000,"d":"345,000"},{"v":250000,"d":"250,000"},{"v":200000,"d":"200,000"},{"v":400000,"d":"400,000"},{"v":350000,"d":"350,000"},{"v":250000,"d":"250,000"},{"v":400000,"d":"400,000"},{"v":350000,"d":"350,000"},{"v":250000,"d":"250,000"},{"v":400000,"d":"400,000"},{"v":350000,"d":"350,000"},{"v":250000,"d":"250,000"},{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[dec]])","v":{"v":3795000,"d":"3,795,000"}},{"$f":"tblExpenseCategory_02[[#This Row],[year]]/12","v":{"v":316250,"d":"316,250"}}]
[null,"의복",{"v":300000,"d":"300,000"},null,null,{"v":300000,"d":"300,000"},null,null,{"v":300000,"d":"300,000"},null,null,{"v":300000,"d":"300,000"},null,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[dec]])","v":{"v":1200000,"d":"1,200,000"}},{"$f":"tblExpenseCategory_02[[#This Row],[year]]/12","v":{"v":100000,"d":"100,000"}}]
[null,"외식",{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":300000,"d":"300,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":200000,"d":"200,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"v":125000,"d":"125,000"},{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[dec]])","v":{"v":1750000,"d":"1,750,000"}},{"$f":"tblExpenseCategory_02[[#This Row],[year]]/12","v":{"v":145833.33333333334,"d":"145,833"}}]
[null,"미용",{"v":25000,"d":"25,000"},null,{"v":50000,"d":"50,000"},null,{"v":25000,"d":"25,000"},null,{"v":50000,"d":"50,000"},null,{"v":25000,"d":"25,000"},null,{"v":100000,"d":"100,000"},null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[dec]])","v":{"v":275000,"d":"275,000"}},{"$f":"tblExpenseCategory_02[[#This Row],[year]]/12","v":{"v":22916.666666666668,"d":"22,917"}}]
[null,"기타",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_02[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(B30&\" 합계\")","v":"생활 합계"},{"$f":"SUM(tblExpenseCategory_02[jan])","v":{"v":795000,"d":"795,000"}},{"$f":"SUM(tblExpenseCategory_02[feb])","v":{"v":375000,"d":"375,000"}},{"$f":"SUM(tblExpenseCategory_02[mar])","v":{"v":550000,"d":"550,000"}},{"$f":"SUM(tblExpenseCategory_02[apr])","v":{"v":825000,"d":"825,000"}},{"$f":"SUM(tblExpenseCategory_02[may])","v":{"v":500000,"d":"500,000"}},{"$f":"SUM(tblExpenseCategory_02[jun])","v":{"v":450000,"d":"450,000"}},{"$f":"SUM(tblExpenseCategory_02[jul])","v":{"v":875000,"d":"875,000"}},{"$f":"SUM(tblExpenseCategory_02[aug])","v":{"v":475000,"d":"475,000"}},{"$f":"SUM(tblExpenseCategory_02[sep])","v":{"v":400000,"d":"400,000"}},{"$f":"SUM(tblExpenseCategory_02[oct])","v":{"v":825000,"d":"825,000"}},{"$f":"SUM(tblExpenseCategory_02[nov])","v":{"v":575000,"d":"575,000"}},{"$f":"SUM(tblExpenseCategory_02[dec])","v":{"v":375000,"d":"375,000"}},{"$f":"SUM(tblExpenseCategory_02[year])","v":{"v":7020000,"d":"7,020,000"}},{"$f":"tblExpenseCategory_02[[#Totals],[year]]/12","v":{"v":585000,"d":"585,000"}}]
[]
[]
[null,"양육"]
[null,"학용품",{"v":123000,"d":"123,000"},null,{"v":100000,"d":"100,000"},{"$nulls":4},{"v":345000,"d":"345,000"},{"$nulls":4},{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[dec]])","v":{"v":568000,"d":"568,000"}},{"$f":"tblExpenseCategory_03[[#This Row],[year]]/12","v":{"v":47333.333333333336,"d":"47,333"}}]
[null,"의복",null,{"v":100000,"d":"100,000"},null,null,{"v":100000,"d":"100,000"},{"$nulls":3},{"v":100000,"d":"100,000"},null,null,{"v":100000,"d":"100,000"},{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[dec]])","v":{"v":400000,"d":"400,000"}},{"$f":"tblExpenseCategory_03[[#This Row],[year]]/12","v":{"v":33333.333333333336,"d":"33,333"}}]
[null,"학교 급식",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},null,null,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[dec]])","v":{"v":500000,"d":"500,000"}},{"$f":"tblExpenseCategory_03[[#This Row],[year]]/12","v":{"v":41666.666666666664,"d":"41,667"}}]
[null,"의료",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[dec]])","v":{"v":2400000,"d":"2,400,000"}},{"$f":"tblExpenseCategory_03[[#This Row],[year]]/12","v":{"v":200000,"d":"200,000"}}]
[null,"기타",{"v":2000000,"d":"2,000,000"},{"v":150000,"d":"150,000"},{"$nulls":3},{"v":200000,"d":"200,000"},{"$nulls":3},{"v":100000,"d":"100,000"},null,null,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[dec]])","v":{"v":2450000,"d":"2,450,000"}},{"$f":"tblExpenseCategory_03[[#This Row],[year]]/12","v":{"v":204166.66666666666,"d":"204,167"}}]
[null,{"$f":"UPPER(B39&\" 합계\")","v":"양육 합계"},{"$f":"SUM(tblExpenseCategory_03[jan])","v":{"v":2373000,"d":"2,373,000"}},{"$f":"SUM(tblExpenseCategory_03[feb])","v":{"v":500000,"d":"500,000"}},{"$f":"SUM(tblExpenseCategory_03[mar])","v":{"v":350000,"d":"350,000"}},{"$f":"SUM(tblExpenseCategory_03[apr])","v":{"v":250000,"d":"250,000"}},{"$f":"SUM(tblExpenseCategory_03[may])","v":{"v":350000,"d":"350,000"}},{"$f":"SUM(tblExpenseCategory_03[jun])","v":{"v":450000,"d":"450,000"}},{"$f":"SUM(tblExpenseCategory_03[jul])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_03[aug])","v":{"v":545000,"d":"545,000"}},{"$f":"SUM(tblExpenseCategory_03[sep])","v":{"v":350000,"d":"350,000"}},{"$f":"SUM(tblExpenseCategory_03[oct])","v":{"v":350000,"d":"350,000"}},{"$f":"SUM(tblExpenseCategory_03[nov])","v":{"v":250000,"d":"250,000"}},{"$f":"SUM(tblExpenseCategory_03[dec])","v":{"v":350000,"d":"350,000"}},{"$f":"SUM(tblExpenseCategory_03[year])","v":{"v":6318000,"d":"6,318,000"}},{"$f":"tblExpenseCategory_03[[#Totals],[year]]/12","v":{"v":526500,"d":"526,500"}}]
[]
[]
[null,"교통"]
[null,"자동차 할부",{"v":600000,"d":"600,000"},{"v":600000,"d":"600,000"},{"v":600000,"d":"600,000"},{"v":600000,"d":"600,000"},{"v":600000,"d":"600,000"},{"v":600000,"d":"600,000"},{"v":600000,"d":"600,000"},{"v":600000,"d":"600,000"},{"v":600000,"d":"600,000"},{"v":600000,"d":"600,000"},{"v":600000,"d":"600,000"},{"v":600000,"d":"600,000"},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[dec]])","v":{"v":7200000,"d":"7,200,000"}},{"$f":"tblExpenseCategory_04[[#This Row],[year]]/12","v":{"v":600000,"d":"600,000"}}]
[null,"연료",{"v":325000,"d":"325,000"},{"v":325000,"d":"325,000"},{"v":325000,"d":"325,000"},{"v":325000,"d":"325,000"},{"v":325000,"d":"325,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":325000,"d":"325,000"},{"v":325000,"d":"325,000"},{"v":325000,"d":"325,000"},{"v":325000,"d":"325,000"},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[dec]])","v":{"v":4425000,"d":"4,425,000"}},{"$f":"tblExpenseCategory_04[[#This Row],[year]]/12","v":{"v":368750,"d":"368,750"}}]
[null,"수리",null,{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"},null,null,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[dec]])","v":{"v":500000,"d":"500,000"}},{"$f":"tblExpenseCategory_04[[#This Row],[year]]/12","v":{"v":41666.666666666664,"d":"41,667"}}]
[null,"등록/면허증",{"v":185000,"d":"185,000"},{"$nulls":7},{"v":225000,"d":"225,000"},{"$nulls":3},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[dec]])","v":{"v":410000,"d":"410,000"}},{"$f":"tblExpenseCategory_04[[#This Row],[year]]/12","v":{"v":34166.666666666664,"d":"34,167"}}]
[null,"기타",{"$nulls":4},{"v":400000,"d":"400,000"},{"$nulls":7},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[dec]])","v":{"v":400000,"d":"400,000"}},{"$f":"tblExpenseCategory_04[[#This Row],[year]]/12","v":{"v":33333.333333333336,"d":"33,333"}}]
[null,{"$f":"UPPER(B48&\" 합계\")","v":"교통 합계"},{"$f":"SUM(tblExpenseCategory_04[jan])","v":{"v":1110000,"d":"1,110,000"}},{"$f":"SUM(tblExpenseCategory_04[feb])","v":{"v":1025000,"d":"1,025,000"}},{"$f":"SUM(tblExpenseCategory_04[mar])","v":{"v":925000,"d":"925,000"}},{"$f":"SUM(tblExpenseCategory_04[apr])","v":{"v":1025000,"d":"1,025,000"}},{"$f":"SUM(tblExpenseCategory_04[may])","v":{"v":1325000,"d":"1,325,000"}},{"$f":"SUM(tblExpenseCategory_04[jun])","v":{"v":1200000,"d":"1,200,000"}},{"$f":"SUM(tblExpenseCategory_04[jul])","v":{"v":1100000,"d":"1,100,000"}},{"$f":"SUM(tblExpenseCategory_04[aug])","v":{"v":1200000,"d":"1,200,000"}},{"$f":"SUM(tblExpenseCategory_04[sep])","v":{"v":1150000,"d":"1,150,000"}},{"$f":"SUM(tblExpenseCategory_04[oct])","v":{"v":1025000,"d":"1,025,000"}},{"$f":"SUM(tblExpenseCategory_04[nov])","v":{"v":925000,"d":"925,000"}},{"$f":"SUM(tblExpenseCategory_04[dec])","v":{"v":925000,"d":"925,000"}},{"$f":"SUM(tblExpenseCategory_04[year])","v":{"v":12935000,"d":"12,935,000"}},{"$f":"tblExpenseCategory_04[[#Totals],[year]]/12","v":{"v":1077916.6666666667,"d":"1,077,917"}}]
[]
[]
[null,"건강"]
[null,"병원/치과",null,{"v":35000,"d":"35,000"},null,null,{"v":35000,"d":"35,000"},{"v":35000,"d":"35,000"},{"v":35000,"d":"35,000"},null,null,{"v":35000,"d":"35,000"},null,null,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[jan]:[dec]])","v":{"v":175000,"d":"175,000"}},{"$f":"tblExpenseCategory_05[[#This Row],[year]]/12","v":{"v":14583.333333333334,"d":"14,583"}}]
[null,"의약품/약물",{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"$f":"SUM(tblExpenseCategory_05[[#This Row],[jan]:[dec]])","v":{"v":300000,"d":"300,000"}},{"$f":"tblExpenseCategory_05[[#This Row],[year]]/12","v":{"v":25000,"d":"25,000"}}]
[null,"기타",null,null,{"v":150000,"d":"150,000"},{"$nulls":5},{"v":150000,"d":"150,000"},{"$nulls":3},{"$f":"SUM(tblExpenseCategory_05[[#This Row],[jan]:[dec]])","v":{"v":300000,"d":"300,000"}},{"$f":"tblExpenseCategory_05[[#This Row],[year]]/12","v":{"v":25000,"d":"25,000"}}]
[null,{"$f":"UPPER(B57&\" 합계\")","v":"건강 합계"},{"$f":"SUM(tblExpenseCategory_05[jan])","v":{"v":25000,"d":"25,000"}},{"$f":"SUM(tblExpenseCategory_05[feb])","v":{"v":60000,"d":"60,000"}},{"$f":"SUM(tblExpenseCategory_05[mar])","v":{"v":175000,"d":"175,000"}},{"$f":"SUM(tblExpenseCategory_05[apr])","v":{"v":25000,"d":"25,000"}},{"$f":"SUM(tblExpenseCategory_05[may])","v":{"v":60000,"d":"60,000"}},{"$f":"SUM(tblExpenseCategory_05[jun])","v":{"v":60000,"d":"60,000"}},{"$f":"SUM(tblExpenseCategory_05[jul])","v":{"v":60000,"d":"60,000"}},{"$f":"SUM(tblExpenseCategory_05[aug])","v":{"v":25000,"d":"25,000"}},{"$f":"SUM(tblExpenseCategory_05[sep])","v":{"v":175000,"d":"175,000"}},{"$f":"SUM(tblExpenseCategory_05[oct])","v":{"v":60000,"d":"60,000"}},{"$f":"SUM(tblExpenseCategory_05[nov])","v":{"v":25000,"d":"25,000"}},{"$f":"SUM(tblExpenseCategory_05[dec])","v":{"v":25000,"d":"25,000"}},{"$f":"SUM(tblExpenseCategory_05[year])","v":{"v":775000,"d":"775,000"}},{"$f":"tblExpenseCategory_05[[#Totals],[year]]/12","v":{"v":64583.333333333336,"d":"64,583"}}]
[]
[]
[null,"보험"]
[null,"자동차 보험",{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"$f":"SUM(tblExpenseCategory_06[[#This Row],[jan]:[dec]])","v":{"v":1800000,"d":"1,800,000"}},{"$f":"tblExpenseCategory_06[[#This Row],[year]]/12","v":{"v":150000,"d":"150,000"}}]
[null,"건강",{"v":675000,"d":"675,000"},{"v":675000,"d":"675,000"},{"v":675000,"d":"675,000"},{"v":675000,"d":"675,000"},{"v":675000,"d":"675,000"},{"v":675000,"d":"675,000"},{"v":675000,"d":"675,000"},{"v":675000,"d":"675,000"},{"v":675000,"d":"675,000"},{"v":675000,"d":"675,000"},{"v":675000,"d":"675,000"},{"v":675000,"d":"675,000"},{"$f":"SUM(tblExpenseCategory_06[[#This Row],[jan]:[dec]])","v":{"v":8100000,"d":"8,100,000"}},{"$f":"tblExpenseCategory_06[[#This Row],[year]]/12","v":{"v":675000,"d":"675,000"}}]
[null,"생명 보험",{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"v":150000,"d":"150,000"},{"$f":"SUM(tblExpenseCategory_06[[#This Row],[jan]:[dec]])","v":{"v":1800000,"d":"1,800,000"}},{"$f":"tblExpenseCategory_06[[#This Row],[year]]/12","v":{"v":150000,"d":"150,000"}}]
[null,{"$f":"UPPER(B64&\" 합계\")","v":"보험 합계"},{"$f":"SUM(tblExpenseCategory_06[jan])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[feb])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[mar])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[apr])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[may])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[jun])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[jul])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[aug])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[sep])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[oct])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[nov])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[dec])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[year])","v":{"v":11700000,"d":"11,700,000"}},{"$f":"tblExpenseCategory_06[[#Totals],[year]]/12","v":{"v":975000,"d":"975,000"}}]
[]
[]
[null,"교육"]
[null,"등록금",null,null,{"v":400000,"d":"400,000"},{"$nulls":5},{"v":400000,"d":"400,000"},{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[jan]:[dec]])","v":{"v":800000,"d":"800,000"}},{"$f":"tblExpenseCategory_07[[#This Row],[year]]/12","v":{"v":66666.66666666667,"d":"66,667"}}]
[null,"교재",null,null,{"v":225000,"d":"225,000"},{"$nulls":5},{"v":225000,"d":"225,000"},{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[jan]:[dec]])","v":{"v":450000,"d":"450,000"}},{"$f":"tblExpenseCategory_07[[#This Row],[year]]/12","v":{"v":37500,"d":"37,500"}}]
[null,"기타",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_07[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(B71&\" 합계\")","v":"교육 합계"},{"$f":"SUM(tblExpenseCategory_07[jan])","v":0},{"$f":"SUM(tblExpenseCategory_07[feb])","v":0},{"$f":"SUM(tblExpenseCategory_07[mar])","v":{"v":625000,"d":"625,000"}},{"$f":"SUM(tblExpenseCategory_07[apr])","v":0},{"$f":"SUM(tblExpenseCategory_07[may])","v":0},{"$f":"SUM(tblExpenseCategory_07[jun])","v":0},{"$f":"SUM(tblExpenseCategory_07[jul])","v":0},{"$f":"SUM(tblExpenseCategory_07[aug])","v":0},{"$f":"SUM(tblExpenseCategory_07[sep])","v":{"v":625000,"d":"625,000"}},{"$f":"SUM(tblExpenseCategory_07[oct])","v":0},{"$f":"SUM(tblExpenseCategory_07[nov])","v":0},{"$f":"SUM(tblExpenseCategory_07[dec])","v":0},{"$f":"SUM(tblExpenseCategory_07[year])","v":{"v":1250000,"d":"1,250,000"}},{"$f":"tblExpenseCategory_07[[#Totals],[year]]/12","v":{"v":104166.66666666667,"d":"104,167"}}]
[]
[]
[null,"기부"]
[null,"선물",null,{"v":100000,"d":"100,000"},{"$nulls":3},{"v":100000,"d":"100,000"},{"$nulls":3},{"v":100000,"d":"100,000"},null,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[jan]:[dec]])","v":{"v":300000,"d":"300,000"}},{"$f":"tblExpenseCategory_08[[#This Row],[year]]/12","v":{"v":25000,"d":"25,000"}}]
[null,"자선 기부",null,null,{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"},null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[jan]:[dec]])","v":{"v":500000,"d":"500,000"}},{"$f":"tblExpenseCategory_08[[#This Row],[year]]/12","v":{"v":41666.666666666664,"d":"41,667"}}]
[null,"기타",{"$nulls":3},{"v":100000,"d":"100,000"},{"$nulls":3},{"v":100000,"d":"100,000"},{"$nulls":3},{"v":100000,"d":"100,000"},{"$f":"SUM(tblExpenseCategory_08[[#This Row],[jan]:[dec]])","v":{"v":300000,"d":"300,000"}},{"$f":"tblExpenseCategory_08[[#This Row],[year]]/12","v":{"v":25000,"d":"25,000"}}]
[null,{"$f":"UPPER(B78&\" 합계\")","v":"기부 합계"},{"$f":"SUM(tblExpenseCategory_08[jan])","v":0},{"$f":"SUM(tblExpenseCategory_08[feb])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[mar])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[apr])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[may])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[jun])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[jul])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[aug])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[sep])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[oct])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[nov])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[dec])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[year])","v":{"v":1100000,"d":"1,100,000"}},{"$f":"tblExpenseCategory_08[[#Totals],[year]]/12","v":{"v":91666.66666666667,"d":"91,667"}}]
[]
[]
[null,"저축"]
[null,"비상금",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"$nulls":3},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"$f":"SUM(tblExpenseCategory_09[[#This Row],[jan]:[dec]])","v":{"v":900000,"d":"900,000"}},{"$f":"tblExpenseCategory_09[[#This Row],[year]]/12","v":{"v":75000,"d":"75,000"}}]
[null,"연금",{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"$f":"SUM(tblExpenseCategory_09[[#This Row],[jan]:[dec]])","v":{"v":6000000,"d":"6,000,000"}},{"$f":"tblExpenseCategory_09[[#This Row],[year]]/12","v":{"v":500000,"d":"500,000"}}]
[null,"적금",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"$nulls":3},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},{"$f":"SUM(tblExpenseCategory_09[[#This Row],[jan]:[dec]])","v":{"v":1800000,"d":"1,800,000"}},{"$f":"tblExpenseCategory_09[[#This Row],[year]]/12","v":{"v":150000,"d":"150,000"}}]
[null,{"$f":"UPPER(B85&\" 합계\")","v":"저축 합계"},{"$f":"SUM(tblExpenseCategory_09[jan])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[feb])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[mar])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[apr])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[may])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[jun])","v":{"v":500000,"d":"500,000"}},{"$f":"SUM(tblExpenseCategory_09[jul])","v":{"v":500000,"d":"500,000"}},{"$f":"SUM(tblExpenseCategory_09[aug])","v":{"v":500000,"d":"500,000"}},{"$f":"SUM(tblExpenseCategory_09[sep])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[oct])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[nov])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[dec])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[year])","v":{"v":8700000,"d":"8,700,000"}},{"$f":"tblExpenseCategory_09[[#Totals],[year]]/12","v":{"v":725000,"d":"725,000"}}]
[]
[]
[null,"채무"]
[null,"신용 카드 1",{"v":145000,"d":"145,000"},{"v":145000,"d":"145,000"},{"v":145000,"d":"145,000"},{"v":145000,"d":"145,000"},{"v":145000,"d":"145,000"},{"v":145000,"d":"145,000"},{"v":145000,"d":"145,000"},{"v":145000,"d":"145,000"},{"v":145000,"d":"145,000"},{"v":145000,"d":"145,000"},{"v":145000,"d":"145,000"},{"v":145000,"d":"145,000"},{"$f":"SUM(tblExpenseCategory_10[[#This Row],[jan]:[dec]])","v":{"v":1740000,"d":"1,740,000"}},{"$f":"tblExpenseCategory_10[[#This Row],[year]]/12","v":{"v":145000,"d":"145,000"}}]
[null,"국세",{"v":450000,"d":"450,000"},null,null,{"v":450000,"d":"450,000"},null,null,{"v":450000,"d":"450,000"},null,null,{"v":450000,"d":"450,000"},null,null,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[jan]:[dec]])","v":{"v":1800000,"d":"1,800,000"}},{"$f":"tblExpenseCategory_10[[#This Row],[year]]/12","v":{"v":150000,"d":"150,000"}}]
[null,"학자금 대출",{"v":55000,"d":"55,000"},{"v":55000,"d":"55,000"},{"v":55000,"d":"55,000"},{"v":55000,"d":"55,000"},{"v":55000,"d":"55,000"},{"v":55000,"d":"55,000"},{"v":55000,"d":"55,000"},{"v":55000,"d":"55,000"},{"v":55000,"d":"55,000"},{"v":55000,"d":"55,000"},{"v":55000,"d":"55,000"},{"v":55000,"d":"55,000"},{"$f":"SUM(tblExpenseCategory_10[[#This Row],[jan]:[dec]])","v":{"v":660000,"d":"660,000"}},{"$f":"tblExpenseCategory_10[[#This Row],[year]]/12","v":{"v":55000,"d":"55,000"}}]
[null,{"$f":"UPPER(B92&\" 합계\")","v":"채무 합계"},{"$f":"SUM(tblExpenseCategory_10[jan])","v":{"v":650000,"d":"650,000"}},{"$f":"SUM(tblExpenseCategory_10[feb])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[mar])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[apr])","v":{"v":650000,"d":"650,000"}},{"$f":"SUM(tblExpenseCategory_10[may])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[jun])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[jul])","v":{"v":650000,"d":"650,000"}},{"$f":"SUM(tblExpenseCategory_10[aug])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[sep])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[oct])","v":{"v":650000,"d":"650,000"}},{"$f":"SUM(tblExpenseCategory_10[nov])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[dec])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[year])","v":{"v":4200000,"d":"4,200,000"}},{"$f":"tblExpenseCategory_10[[#Totals],[year]]/12","v":{"v":350000,"d":"350,000"}}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(B99&\" 합계\")","v":"  합계"},{"$f":"SUM(tblExpenseCategory_11[jan])","v":0},{"$f":"SUM(tblExpenseCategory_11[feb])","v":0},{"$f":"SUM(tblExpenseCategory_11[mar])","v":0},{"$f":"SUM(tblExpenseCategory_11[apr])","v":0},{"$f":"SUM(tblExpenseCategory_11[may])","v":0},{"$f":"SUM(tblExpenseCategory_11[jun])","v":0},{"$f":"SUM(tblExpenseCategory_11[jul])","v":0},{"$f":"SUM(tblExpenseCategory_11[aug])","v":0},{"$f":"SUM(tblExpenseCategory_11[sep])","v":0},{"$f":"SUM(tblExpenseCategory_11[oct])","v":0},{"$f":"SUM(tblExpenseCategory_11[nov])","v":0},{"$f":"SUM(tblExpenseCategory_11[dec])","v":0},{"$f":"SUM(tblExpenseCategory_11[year])","v":0},{"$f":"tblExpenseCategory_11[[#Totals],[year]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(B106&\" 합계\")","v":"  합계"},{"$f":"SUM(tblExpenseCategory_12[jan])","v":0},{"$f":"SUM(tblExpenseCategory_12[feb])","v":0},{"$f":"SUM(tblExpenseCategory_12[mar])","v":0},{"$f":"SUM(tblExpenseCategory_12[apr])","v":0},{"$f":"SUM(tblExpenseCategory_12[may])","v":0},{"$f":"SUM(tblExpenseCategory_12[jun])","v":0},{"$f":"SUM(tblExpenseCategory_12[jul])","v":0},{"$f":"SUM(tblExpenseCategory_12[aug])","v":0},{"$f":"SUM(tblExpenseCategory_12[sep])","v":0},{"$f":"SUM(tblExpenseCategory_12[oct])","v":0},{"$f":"SUM(tblExpenseCategory_12[nov])","v":0},{"$f":"SUM(tblExpenseCategory_12[dec])","v":0},{"$f":"SUM(tblExpenseCategory_12[year])","v":0},{"$f":"tblExpenseCategory_12[[#Totals],[year]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(B113&\" 합계\")","v":"  합계"},{"$f":"SUM(tblExpenseCategory_13[jan])","v":0},{"$f":"SUM(tblExpenseCategory_13[feb])","v":0},{"$f":"SUM(tblExpenseCategory_13[mar])","v":0},{"$f":"SUM(tblExpenseCategory_13[apr])","v":0},{"$f":"SUM(tblExpenseCategory_13[may])","v":0},{"$f":"SUM(tblExpenseCategory_13[jun])","v":0},{"$f":"SUM(tblExpenseCategory_13[jul])","v":0},{"$f":"SUM(tblExpenseCategory_13[aug])","v":0},{"$f":"SUM(tblExpenseCategory_13[sep])","v":0},{"$f":"SUM(tblExpenseCategory_13[oct])","v":0},{"$f":"SUM(tblExpenseCategory_13[nov])","v":0},{"$f":"SUM(tblExpenseCategory_13[dec])","v":0},{"$f":"SUM(tblExpenseCategory_13[year])","v":0},{"$f":"tblExpenseCategory_13[[#Totals],[year]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(B120&\" 합계\")","v":"  합계"},{"$f":"SUM(tblExpenseCategory_14[jan])","v":0},{"$f":"SUM(tblExpenseCategory_14[feb])","v":0},{"$f":"SUM(tblExpenseCategory_14[mar])","v":0},{"$f":"SUM(tblExpenseCategory_14[apr])","v":0},{"$f":"SUM(tblExpenseCategory_14[may])","v":0},{"$f":"SUM(tblExpenseCategory_14[jun])","v":0},{"$f":"SUM(tblExpenseCategory_14[jul])","v":0},{"$f":"SUM(tblExpenseCategory_14[aug])","v":0},{"$f":"SUM(tblExpenseCategory_14[sep])","v":0},{"$f":"SUM(tblExpenseCategory_14[oct])","v":0},{"$f":"SUM(tblExpenseCategory_14[nov])","v":0},{"$f":"SUM(tblExpenseCategory_14[dec])","v":0},{"$f":"SUM(tblExpenseCategory_14[year])","v":0},{"$f":"tblExpenseCategory_14[[#Totals],[year]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(B127&\" 합계\")","v":"  합계"},{"$f":"SUM(tblExpenseCategory_15[jan])","v":0},{"$f":"SUM(tblExpenseCategory_15[feb])","v":0},{"$f":"SUM(tblExpenseCategory_15[mar])","v":0},{"$f":"SUM(tblExpenseCategory_15[apr])","v":0},{"$f":"SUM(tblExpenseCategory_15[may])","v":0},{"$f":"SUM(tblExpenseCategory_15[jun])","v":0},{"$f":"SUM(tblExpenseCategory_15[jul])","v":0},{"$f":"SUM(tblExpenseCategory_15[aug])","v":0},{"$f":"SUM(tblExpenseCategory_15[sep])","v":0},{"$f":"SUM(tblExpenseCategory_15[oct])","v":0},{"$f":"SUM(tblExpenseCategory_15[nov])","v":0},{"$f":"SUM(tblExpenseCategory_15[dec])","v":0},{"$f":"SUM(tblExpenseCategory_15[year])","v":0},{"$f":"tblExpenseCategory_15[[#Totals],[year]]/12","v":0}]

{"sheet":"설정","index":2,"n_rows":59,"n_cols":10,"rows_kept":59}
[null,"2012년 오태준님 가계"]
[null,"수입",null,"지출"]
[null,"급여 및 보너스",null," "]
[null,"이자 소득",null,"주거",null,"주거",null,"생활",null,"양육"]
[null,"배당금",null,"생활",null,"담보 대출/임대료",null,"식료품",null,"의료"]
[null,"선물",null,"양육",null,"전기",null,"개인용품",null,"의복"]
[null,"환불/배상",null,"교통",null,"가스/연료",null,"의복",null,"학교 등록금"]
[null,"적금",null,"건강",null,"상/하수도/쓰레기",null,"청소 서비스",null,"학교 급식"]
[null,"기타",null,"보험",null,"전화",null,"외식",null,"학용품"]
[{"$nulls":3},"교육",null,"케이블/위성",null,"세탁",null,"탁아"]
[{"$nulls":3},"기부",null,"인터넷",null,"미용",null,"장난감/게임"]
[{"$nulls":3},"저축",null,"가구/가전",null,"기타",null,"기타"]
[{"$nulls":3},"채무",null,"원예"]
[{"$nulls":3},"여가",null,"가정용품"]
[{"$nulls":3},"애완 동물",null,"유지 관리"]
[{"$nulls":3},"구독",null,"개조"]
[{"$nulls":3},"휴가",null,"기타"]
[{"$nulls":3},"기타"]
[]
[{"$nulls":5},"교통",null,"건강",null,"보험"]
[{"$nulls":5},"자동차 할부",null,"병원/치과",null,"자동차 보험"]
[{"$nulls":5},"연료",null,"의약품/약물",null,"건강"]
[{"$nulls":5},"버스/택시/지하철 요금",null,"헬스 클럽 회비",null,"주택/임대 보험"]
[{"$nulls":5},"수리",null,"응급 서비스",null,"생명 보험"]
[{"$nulls":5},"등록/면허증",null,"기타",null,"기타"]
[{"$nulls":5},"기타"]
[]
[]
[{"$nulls":5},"교육",null,"기부",null,"저축"]
[{"$nulls":5},"등록금",null,"선물",null,"비상금"]
[{"$nulls":5},"교재",null,"자선 기부",null,"적금"]
[{"$nulls":5},"음악 교습",null,"종교 단체 기부",null,"연금"]
[{"$nulls":5},"기타",null,"기타",null,"투자"]
[{"$nulls":9},"학자금"]
[{"$nulls":9},"기타"]
[]
[]
[{"$nulls":5},"채무",null,"여가",null,"애완 동물"]
[{"$nulls":5},"학자금 대출",null,"비디오/DVD",null,"사료"]
[{"$nulls":5},"기타 대출",null,"음악",null,"의료"]
[{"$nulls":5},"신용 카드 1",null,"게임",null,"장난감/용품"]
[{"$nulls":5},"신용 카드 2",null,"임대",null,"기타"]
[{"$nulls":5},"신용 카드 3",null,"영화/극장"]
[{"$nulls":5},"위자료/양육비",null,"콘서트/경기"]
[{"$nulls":5},"지방세",null,"교재"]
[{"$nulls":5},"재산세",null,"취미"]
[{"$nulls":5},"국세",null,"필름/사진"]
[{"$nulls":5},"관리비",null,"스포츠"]
[{"$nulls":5},"법적 비용",null,"실외 활동"]
[{"$nulls":5},"기타",null,"장난감/장비"]
[{"$nulls":7},"기타"]
[]
[{"$nulls":5},"구독",null,"휴가",null,"기타"]
[{"$nulls":5},"신문",null,"여행",null,"은행 수수료"]
[{"$nulls":5},"잡지",null,"숙박",null,"우편 요금"]
[{"$nulls":5},"회비",null,"사료",null,"기타"]
[{"$nulls":5},"클럽 회원권",null,"렌터카"]
[{"$nulls":5},"기타",null,"여가"]
[{"$nulls":7},"기타"]

{"sheet":"차트 데이터","index":3,"n_rows":40,"n_cols":16,"rows_kept":40,"hidden":true}
[null,"1월","2월","3월","4월","5월","6월","7월","8월","9월","10월","11월","12월","연간","평균"]
[]
[]
[null,"기간",3]
[]
[null,null,"1월","2월","3월","4월","5월","6월","7월","8월","9월","10월","11월","12월","연간","평균"]
[null,{"$f":"LOWER(예산!B127)","v":" "},{"$f":"SUM(tblExpenseCategory_15[jan])","v":0},{"$f":"SUM(tblExpenseCategory_15[feb])","v":0},{"$f":"SUM(tblExpenseCategory_15[mar])","v":0},{"$f":"SUM(tblExpenseCategory_15[apr])","v":0},{"$f":"SUM(tblExpenseCategory_15[may])","v":0},{"$f":"SUM(tblExpenseCategory_15[jun])","v":0},{"$f":"SUM(tblExpenseCategory_15[jul])","v":0},{"$f":"SUM(tblExpenseCategory_15[aug])","v":0},{"$f":"SUM(tblExpenseCategory_15[sep])","v":0},{"$f":"SUM(tblExpenseCategory_15[oct])","v":0},{"$f":"SUM(tblExpenseCategory_15[nov])","v":0},{"$f":"SUM(tblExpenseCategory_15[dec])","v":0},{"$f":"SUM(tblExpenseCategory_15[year])","v":0},{"$f":"SUM(tblExpenseCategory_15[avg])","v":0}]
[null,{"$f":"LOWER(예산!B120)","v":" "},{"$f":"SUM(tblExpenseCategory_14[jan])","v":0},{"$f":"SUM(tblExpenseCategory_14[feb])","v":0},{"$f":"SUM(tblExpenseCategory_14[mar])","v":0},{"$f":"SUM(tblExpenseCategory_14[apr])","v":0},{"$f":"SUM(tblExpenseCategory_14[may])","v":0},{"$f":"SUM(tblExpenseCategory_14[jun])","v":0},{"$f":"SUM(tblExpenseCategory_14[jul])","v":0},{"$f":"SUM(tblExpenseCategory_14[aug])","v":0},{"$f":"SUM(tblExpenseCategory_14[sep])","v":0},{"$f":"SUM(tblExpenseCategory_14[oct])","v":0},{"$f":"SUM(tblExpenseCategory_14[nov])","v":0},{"$f":"SUM(tblExpenseCategory_14[dec])","v":0},{"$f":"SUM(tblExpenseCategory_14[year])","v":0},{"$f":"SUM(tblExpenseCategory_14[avg])","v":0}]
[null,{"$f":"LOWER(예산!B113)","v":" "},{"$f":"SUM(tblExpenseCategory_13[jan])","v":0},{"$f":"SUM(tblExpenseCategory_13[feb])","v":0},{"$f":"SUM(tblExpenseCategory_13[mar])","v":0},{"$f":"SUM(tblExpenseCategory_13[apr])","v":0},{"$f":"SUM(tblExpenseCategory_13[may])","v":0},{"$f":"SUM(tblExpenseCategory_13[jun])","v":0},{"$f":"SUM(tblExpenseCategory_13[jul])","v":0},{"$f":"SUM(tblExpenseCategory_13[aug])","v":0},{"$f":"SUM(tblExpenseCategory_13[sep])","v":0},{"$f":"SUM(tblExpenseCategory_13[oct])","v":0},{"$f":"SUM(tblExpenseCategory_13[nov])","v":0},{"$f":"SUM(tblExpenseCategory_13[dec])","v":0},{"$f":"SUM(tblExpenseCategory_13[year])","v":0},{"$f":"SUM(tblExpenseCategory_13[avg])","v":0}]
[null,{"$f":"LOWER(예산!B106)","v":" "},{"$f":"SUM(tblExpenseCategory_12[jan])","v":0},{"$f":"SUM(tblExpenseCategory_12[feb])","v":0},{"$f":"SUM(tblExpenseCategory_12[mar])","v":0},{"$f":"SUM(tblExpenseCategory_12[apr])","v":0},{"$f":"SUM(tblExpenseCategory_12[may])","v":0},{"$f":"SUM(tblExpenseCategory_12[jun])","v":0},{"$f":"SUM(tblExpenseCategory_12[jul])","v":0},{"$f":"SUM(tblExpenseCategory_12[aug])","v":0},{"$f":"SUM(tblExpenseCategory_12[sep])","v":0},{"$f":"SUM(tblExpenseCategory_12[oct])","v":0},{"$f":"SUM(tblExpenseCategory_12[nov])","v":0},{"$f":"SUM(tblExpenseCategory_12[dec])","v":0},{"$f":"SUM(tblExpenseCategory_12[year])","v":0},{"$f":"SUM(tblExpenseCategory_12[avg])","v":0}]
[null,{"$f":"LOWER(예산!B99)","v":" "},{"$f":"SUM(tblExpenseCategory_11[jan])","v":0},{"$f":"SUM(tblExpenseCategory_11[feb])","v":0},{"$f":"SUM(tblExpenseCategory_11[mar])","v":0},{"$f":"SUM(tblExpenseCategory_11[apr])","v":0},{"$f":"SUM(tblExpenseCategory_11[may])","v":0},{"$f":"SUM(tblExpenseCategory_11[jun])","v":0},{"$f":"SUM(tblExpenseCategory_11[jul])","v":0},{"$f":"SUM(tblExpenseCategory_11[aug])","v":0},{"$f":"SUM(tblExpenseCategory_11[sep])","v":0},{"$f":"SUM(tblExpenseCategory_11[oct])","v":0},{"$f":"SUM(tblExpenseCategory_11[nov])","v":0},{"$f":"SUM(tblExpenseCategory_11[dec])","v":0},{"$f":"SUM(tblExpenseCategory_11[year])","v":0},{"$f":"SUM(tblExpenseCategory_11[avg])","v":0}]
[null,{"$f":"LOWER(예산!B92)","v":"채무"},{"$f":"SUM(tblExpenseCategory_10[jan])","v":{"v":650000,"d":"650,000"}},{"$f":"SUM(tblExpenseCategory_10[feb])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[mar])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[apr])","v":{"v":650000,"d":"650,000"}},{"$f":"SUM(tblExpenseCategory_10[may])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[jun])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[jul])","v":{"v":650000,"d":"650,000"}},{"$f":"SUM(tblExpenseCategory_10[aug])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[sep])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[oct])","v":{"v":650000,"d":"650,000"}},{"$f":"SUM(tblExpenseCategory_10[nov])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[dec])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_10[year])","v":{"v":4200000,"d":"4,200,000"}},{"$f":"SUM(tblExpenseCategory_10[avg])","v":{"v":350000,"d":"350,000"}}]
[null,{"$f":"LOWER(예산!B85)","v":"저축"},{"$f":"SUM(tblExpenseCategory_09[jan])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[feb])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[mar])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[apr])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[may])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[jun])","v":{"v":500000,"d":"500,000"}},{"$f":"SUM(tblExpenseCategory_09[jul])","v":{"v":500000,"d":"500,000"}},{"$f":"SUM(tblExpenseCategory_09[aug])","v":{"v":500000,"d":"500,000"}},{"$f":"SUM(tblExpenseCategory_09[sep])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[oct])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[nov])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[dec])","v":{"v":800000,"d":"800,000"}},{"$f":"SUM(tblExpenseCategory_09[year])","v":{"v":8700000,"d":"8,700,000"}},{"$f":"SUM(tblExpenseCategory_09[avg])","v":{"v":725000,"d":"725,000"}}]
[null,{"$f":"LOWER(예산!B78)","v":"기부"},{"$f":"SUM(tblExpenseCategory_08[jan])","v":0},{"$f":"SUM(tblExpenseCategory_08[feb])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[mar])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[apr])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[may])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[jun])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[jul])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[aug])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[sep])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[oct])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[nov])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[dec])","v":{"v":100000,"d":"100,000"}},{"$f":"SUM(tblExpenseCategory_08[year])","v":{"v":1100000,"d":"1,100,000"}},{"$f":"SUM(tblExpenseCategory_08[avg])","v":{"v":91666.66666666666,"d":"91,667"}}]
[null,{"$f":"LOWER(예산!B71)","v":"교육"},{"$f":"SUM(tblExpenseCategory_07[jan])","v":0},{"$f":"SUM(tblExpenseCategory_07[feb])","v":0},{"$f":"SUM(tblExpenseCategory_07[mar])","v":{"v":625000,"d":"625,000"}},{"$f":"SUM(tblExpenseCategory_07[apr])","v":0},{"$f":"SUM(tblExpenseCategory_07[may])","v":0},{"$f":"SUM(tblExpenseCategory_07[jun])","v":0},{"$f":"SUM(tblExpenseCategory_07[jul])","v":0},{"$f":"SUM(tblExpenseCategory_07[aug])","v":0},{"$f":"SUM(tblExpenseCategory_07[sep])","v":{"v":625000,"d":"625,000"}},{"$f":"SUM(tblExpenseCategory_07[oct])","v":0},{"$f":"SUM(tblExpenseCategory_07[nov])","v":0},{"$f":"SUM(tblExpenseCategory_07[dec])","v":0},{"$f":"SUM(tblExpenseCategory_07[year])","v":{"v":1250000,"d":"1,250,000"}},{"$f":"SUM(tblExpenseCategory_07[avg])","v":{"v":104166.66666666667,"d":"104,167"}}]
[null,{"$f":"LOWER(예산!B64)","v":"보험"},{"$f":"SUM(tblExpenseCategory_06[jan])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[feb])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[mar])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[apr])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[may])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[jun])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[jul])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[aug])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[sep])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[oct])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[nov])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[dec])","v":{"v":975000,"d":"975,000"}},{"$f":"SUM(tblExpenseCategory_06[year])","v":{"v":11700000,"d":"11,700,000"}},{"$f":"SUM(tblExpenseCategory_06[avg])","v":{"v":975000,"d":"975,000"}}]
[null,{"$f":"LOWER(예산!B57)","v":"건강"},{"$f":"SUM(tblExpenseCategory_05[jan])","v":{"v":25000,"d":"25,000"}},{"$f":"SUM(tblExpenseCategory_05[feb])","v":{"v":60000,"d":"60,000"}},{"$f":"SUM(tblExpenseCategory_05[mar])","v":{"v":175000,"d":"175,000"}},{"$f":"SUM(tblExpenseCategory_05[apr])","v":{"v":25000,"d":"25,000"}},{"$f":"SUM(tblExpenseCategory_05[may])","v":{"v":60000,"d":"60,000"}},{"$f":"SUM(tblExpenseCategory_05[jun])","v":{"v":60000,"d":"60,000"}},{"$f":"SUM(tblExpenseCategory_05[jul])","v":{"v":60000,"d":"60,000"}},{"$f":"SUM(tblExpenseCategory_05[aug])","v":{"v":25000,"d":"25,000"}},{"$f":"SUM(tblExpenseCategory_05[sep])","v":{"v":175000,"d":"175,000"}},{"$f":"SUM(tblExpenseCategory_05[oct])","v":{"v":60000,"d":"60,000"}},{"$f":"SUM(tblExpenseCategory_05[nov])","v":{"v":25000,"d":"25,000"}},{"$f":"SUM(tblExpenseCategory_05[dec])","v":{"v":25000,"d":"25,000"}},{"$f":"SUM(tblExpenseCategory_05[year])","v":{"v":775000,"d":"775,000"}},{"$f":"SUM(tblExpenseCategory_05[avg])","v":{"v":64583.333333333336,"d":"64,583"}}]
[null,{"$f":"LOWER(예산!B48)","v":"교통"},{"$f":"SUM(tblExpenseCategory_04[jan])","v":{"v":1110000,"d":"1,110,000"}},{"$f":"SUM(tblExpenseCategory_04[feb])","v":{"v":1025000,"d":"1,025,000"}},{"$f":"SUM(tblExpenseCategory_04[mar])","v":{"v":925000,"d":"925,000"}},{"$f":"SUM(tblExpenseCategory_04[apr])","v":{"v":1025000,"d":"1,025,000"}},{"$f":"SUM(tblExpenseCategory_04[may])","v":{"v":1325000,"d":"1,325,000"}},{"$f":"SUM(tblExpenseCategory_04[jun])","v":{"v":1200000,"d":"1,200,000"}},{"$f":"SUM(tblExpenseCategory_04[jul])","v":{"v":1100000,"d":"1,100,000"}},{"$f":"SUM(tblExpenseCategory_04[aug])","v":{"v":1200000,"d":"1,200,000"}},{"$f":"SUM(tblExpenseCategory_04[sep])","v":{"v":1150000,"d":"1,150,000"}},{"$f":"SUM(tblExpenseCategory_04[oct])","v":{"v":1025000,"d":"1,025,000"}},{"$f":"SUM(tblExpenseCategory_04[nov])","v":{"v":925000,"d":"925,000"}},{"$f":"SUM(tblExpenseCategory_04[dec])","v":{"v":925000,"d":"925,000"}},{"$f":"SUM(tblExpenseCategory_04[year])","v":{"v":12935000,"d":"12,935,000"}},{"$f":"SUM(tblExpenseCategory_04[avg])","v":{"v":1077916.6666666665,"d":"1,077,917"}}]
[null,{"$f":"LOWER(예산!B39)","v":"양육"},{"$f":"SUM(tblExpenseCategory_03[jan])","v":{"v":2373000,"d":"2,373,000"}},{"$f":"SUM(tblExpenseCategory_03[feb])","v":{"v":500000,"d":"500,000"}},{"$f":"SUM(tblExpenseCategory_03[mar])","v":{"v":350000,"d":"350,000"}},{"$f":"SUM(tblExpenseCategory_03[apr])","v":{"v":250000,"d":"250,000"}},{"$f":"SUM(tblExpenseCategory_03[may])","v":{"v":350000,"d":"350,000"}},{"$f":"SUM(tblExpenseCategory_03[jun])","v":{"v":450000,"d":"450,000"}},{"$f":"SUM(tblExpenseCategory_03[jul])","v":{"v":200000,"d":"200,000"}},{"$f":"SUM(tblExpenseCategory_03[aug])","v":{"v":545000,"d":"545,000"}},{"$f":"SUM(tblExpenseCategory_03[sep])","v":{"v":350000,"d":"350,000"}},{"$f":"SUM(tblExpenseCategory_03[oct])","v":{"v":350000,"d":"350,000"}},{"$f":"SUM(tblExpenseCategory_03[nov])","v":{"v":250000,"d":"250,000"}},{"$f":"SUM(tblExpenseCategory_03[dec])","v":{"v":350000,"d":"350,000"}},{"$f":"SUM(tblExpenseCategory_03[year])","v":{"v":6318000,"d":"6,318,000"}},{"$f":"SUM(tblExpenseCategory_03[avg])","v":{"v":526500,"d":"526,500"}}]
[null,{"$f":"LOWER(예산!B30)","v":"생활"},{"$f":"SUM(tblExpenseCategory_02[jan])","v":{"v":795000,"d":"795,000"}},{"$f":"SUM(tblExpenseCategory_02[feb])","v":{"v":375000,"d":"375,000"}},{"$f":"SUM(tblExpenseCategory_02[mar])","v":{"v":550000,"d":"550,000"}},{"$f":"SUM(tblExpenseCategory_02[apr])","v":{"v":825000,"d":"825,000"}},{"$f":"SUM(tblExpenseCategory_02[may])","v":{"v":500000,"d":"500,000"}},{"$f":"SUM(tblExpenseCategory_02[jun])","v":{"v":450000,"d":"450,000"}},{"$f":"SUM(tblExpenseCategory_02[jul])","v":{"v":875000,"d":"875,000"}},{"$f":"SUM(tblExpenseCategory_02[aug])","v":{"v":475000,"d":"475,000"}},{"$f":"SUM(tblExpenseCategory_02[sep])","v":{"v":400000,"d":"400,000"}},{"$f":"SUM(tblExpenseCategory_02[oct])","v":{"v":825000,"d":"825,000"}},{"$f":"SUM(tblExpenseCategory_02[nov])","v":{"v":575000,"d":"575,000"}},{"$f":"SUM(tblExpenseCategory_02[dec])","v":{"v":375000,"d":"375,000"}},{"$f":"SUM(tblExpenseCategory_02[year])","v":{"v":7020000,"d":"7,020,000"}},{"$f":"SUM(tblExpenseCategory_02[avg])","v":{"v":585000,"d":"585,000"}}]
[null,{"$f":"LOWER(예산!B21)","v":"주거"},{"$f":"SUM(tblExpenseCategory_01[jan])","v":{"v":1208000,"d":"1,208,000"}},{"$f":"SUM(tblExpenseCategory_01[feb])","v":{"v":1208000,"d":"1,208,000"}},{"$f":"SUM(tblExpenseCategory_01[mar])","v":{"v":1233000,"d":"1,233,000"}},{"$f":"SUM(tblExpenseCategory_01[apr])","v":{"v":1208000,"d":"1,208,000"}},{"$f":"SUM(tblExpenseCategory_01[may])","v":{"v":1158000,"d":"1,158,000"}},{"$f":"SUM(tblExpenseCategory_01[jun])","v":{"v":1183000,"d":"1,183,000"}},{"$f":"SUM(tblExpenseCategory_01[jul])","v":{"v":1283000,"d":"1,283,000"}},{"$f":"SUM(tblExpenseCategory_01[aug])","v":{"v":1333000,"d":"1,333,000"}},{"$f":"SUM(tblExpenseCategory_01[sep])","v":{"v":1208000,"d":"1,208,000"}},{"$f":"SUM(tblExpenseCategory_01[oct])","v":{"v":1158000,"d":"1,158,000"}},{"$f":"SUM(tblExpenseCategory_01[nov])","v":{"v":1208000,"d":"1,208,000"}},{"$f":"SUM(tblExpenseCategory_01[dec])","v":{"v":1208000,"d":"1,208,000"}},{"$f":"SUM(tblExpenseCategory_01[year])","v":{"v":14596000,"d":"14,596,000"}},{"$f":"SUM(tblExpenseCategory_01[avg])","v":{"v":1216333.3333333335,"d":"1,216,333"}}]
[]
[]
[]
[]
[null,"누적 현금 흐름",{"$f":"SUM(예산!$C$8:C$8)","v":{"v":-3714000,"d":"-3,714,000"}},{"$f":"SUM(예산!$C$8:D$8)","v":{"v":76000,"d":"76,000"}},{"$f":"SUM(예산!$C$8:E$8)","v":{"v":-1857000,"d":"-1,857,000"}},{"$f":"SUM(예산!$C$8:F$8)","v":{"v":-3670000,"d":"-3,670,000"}},{"$f":"SUM(예산!$C$8:G$8)","v":{"v":-138000,"d":"-138,000"}},{"$f":"SUM(예산!$C$8:H$8)","v":{"v":-3731000,"d":"-3,731,000"}},{"$f":"SUM(예산!$C$8:I$8)","v":{"v":-7974000,"d":"-7,974,000"}},{"$f":"SUM(예산!$C$8:J$8)","v":{"v":-6827000,"d":"-6,827,000"}},{"$f":"SUM(예산!$C$8:K$8)","v":{"v":-8810000,"d":"-8,810,000"}},{"$f":"SUM(예산!$C$8:L$8)","v":{"v":-10753000,"d":"-10,753,000"}},{"$f":"SUM(예산!$C$8:M$8)","v":{"v":-6811000,"d":"-6,811,000"}},{"$f":"SUM(예산!$C$8:N$8)","v":{"v":-7769000,"d":"-7,769,000"}},{"$f":"SUM(예산!$C$8:O$8)","v":{"v":-15538000,"d":"-15,538,000"}}]
[]
[null,"연간 현금 흐름(양)",{"$f":"IF(예산!C$8<0,NA(),IF(period+2<>COLUMN(예산!C$8),NA(),예산!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!D$8<0,NA(),IF(period+2<>COLUMN(예산!D$8),NA(),예산!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!E$8<0,NA(),IF(period+2<>COLUMN(예산!E$8),NA(),예산!E$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!F$8<0,NA(),IF(period+2<>COLUMN(예산!F$8),NA(),예산!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!G$8<0,NA(),IF(period+2<>COLUMN(예산!G$8),NA(),예산!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!H$8<0,NA(),IF(period+2<>COLUMN(예산!H$8),NA(),예산!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!I$8<0,NA(),IF(period+2<>COLUMN(예산!I$8),NA(),예산!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!J$8<0,NA(),IF(period+2<>COLUMN(예산!J$8),NA(),예산!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!K$8<0,NA(),IF(period+2<>COLUMN(예산!K$8),NA(),예산!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!L$8<0,NA(),IF(period+2<>COLUMN(예산!L$8),NA(),예산!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!M$8<0,NA(),IF(period+2<>COLUMN(예산!M$8),NA(),예산!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!N$8<0,NA(),IF(period+2<>COLUMN(예산!N$8),NA(),예산!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!O$8<0,NA(),IF(period+2<>COLUMN(예산!O$8),NA(),예산!O$8))","v":{"$error":"#N/A"}}]
[null,"연간 현금 흐름(음)",{"$f":"IF(예산!C$8>=0,NA(),IF(period+2<>COLUMN(예산!C$8),NA(),예산!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!D$8>=0,NA(),IF(period+2<>COLUMN(예산!D$8),NA(),예산!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!E$8>=0,NA(),IF(period+2<>COLUMN(예산!E$8),NA(),예산!E$8))","v":{"v":-1933000,"d":"-1,933,000"}},{"$f":"IF(예산!F$8>=0,NA(),IF(period+2<>COLUMN(예산!F$8),NA(),예산!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!G$8>=0,NA(),IF(period+2<>COLUMN(예산!G$8),NA(),예산!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!H$8>=0,NA(),IF(period+2<>COLUMN(예산!H$8),NA(),예산!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!I$8>=0,NA(),IF(period+2<>COLUMN(예산!I$8),NA(),예산!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!J$8>=0,NA(),IF(period+2<>COLUMN(예산!J$8),NA(),예산!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!K$8>=0,NA(),IF(period+2<>COLUMN(예산!K$8),NA(),예산!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!L$8>=0,NA(),IF(period+2<>COLUMN(예산!L$8),NA(),예산!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!M$8>=0,NA(),IF(period+2<>COLUMN(예산!M$8),NA(),예산!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!N$8>=0,NA(),IF(period+2<>COLUMN(예산!N$8),NA(),예산!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(예산!O$8>=0,NA(),IF(period+2<>COLUMN(예산!O$8),NA(),예산!O$8))","v":{"$error":"#N/A"}}]
{"$rows_empty":7}
[null,{"$f":"LOWER(display_long_period)","v":"3월"}]
[null,{"$f":"display_long_period & \" 수입\"","v":"3월 수입"},{"$f":"INDEX(예산!$C$6:$P$6,,period)","v":{"v":4000000,"d":"$4,000,000"}}]
[null,{"$f":"display_long_period & \" 지출: \" & TEXT(INDEX(예산!$C$7:$P$7,,period),\"$#,##0\")","v":"3월 지출: $5,933,000"},{"$f":"INDEX(예산!$C$7:$P$7,,period)","v":{"v":5933000,"d":"$5,933,000"}}]
[null,{"$f":"display_long_period & \" 현금 흐름\"","v":"3월 현금 흐름"},{"$f":"ABS(INDEX(예산!$C$8:$P$8,,period))","v":{"v":1933000,"d":"$1,933,000"}},{"$f":"REPT(\"-\",INDEX(예산!$C$8:$P$8,,period)<0)","v":"-"}]