{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["월간 가계 지출 내역"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"월간 가계 지출 내역","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["월간 가계 지출 내역"]
[]
[null,"예상 비용 합계","실제 비용 합계","차액",null,"예상 월 수입"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195000,"d":"\\1,195,000"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236000,"d":"\\1,236,000"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41000,"d":"(\\41,000)"}},null,"수입 1",{"v":4000000,"d":"\\4,000,000"}]
[{"$nulls":5},"수입 2",{"v":1300000,"d":"\\1,300,000"}]
[null,"예상 비용","실제 비용","차액",null,"추가 수입",{"v":300000,"d":"\\300,000"}]
["주거비",{"$nulls":4},"월 수입 합계",{"$f":"SUM(G4:G6)","v":{"v":5600000,"d":"\\5,600,000"}}]
["대출금 또는 임대료",{"v":1000000,"d":"\\1,000,000"},{"v":1000000,"d":"\\1,000,000"},{"$f":"B8-C8","v":{"v":0,"d":"\\0"}}]
["대출금 또는 임대료 2",{"v":0,"d":"\\0"},{"v":0,"d":"\\0"},{"$f":"B9-C9","v":{"v":0,"d":"\\0"}},null,"실제 월 수입"]
["전화 요금",{"v":54000,"d":"\\54,000"},{"v":100000,"d":"\\100,000"},{"v":-46000,"d":"(\\46,000)"},null,"수입 1",{"v":4000000,"d":"\\4,000,000"}]
["전기 요금",{"v":44000,"d":"\\44,000"},{"v":56000,"d":"\\56,000"},{"v":-12000,"d":"(\\12,000)"},null,"수입 2",{"v":1300000,"d":"\\1,300,000"}]
["가스 요금",{"v":22000,"d":"\\22,000"},{"v":28000,"d":"\\28,000"},{"v":-6000,"d":"(\\6,000)"},null,"추가 수입",{"v":300000,"d":"\\300,000"}]
["상하수도 요금",{"v":8000,"d":"\\8,000"},{"v":8000,"d":"\\8,000"},{"v":0,"d":"\\0"},null,"월 수입 합계",{"$f":"SUM(G10:G12)","v":{"v":5600000,"d":"\\5,600,000"}}]
["케이블 TV 시청료",{"v":34000,"d":"\\34,000"},{"v":34000,"d":"\\34,000"},{"v":0,"d":"\\0"}]
["쓰레기 수거비",{"v":10000,"d":"\\10,000"},{"v":10000,"d":"\\10,000"},{"v":0,"d":"\\0"},null,"예상 잔액\n(예상 수입 - 지출)",{"$f":"G7-B4","v":{"v":4405000,"d":"\\4,405,000"}}]
["보수 관리비",{"v":23000,"d":"\\23,000"},{"v":0,"d":"\\0"},{"v":23000,"d":"\\23,000"}]
["집기",{"v":0,"d":"\\0"},{"v":0,"d":"\\0"},{"v":0,"d":"\\0"},null,"실제 잔액\n(실제 수입 - 지출)",{"$f":"G13-C4","v":{"v":4364000,"d":"\\4,364,000"}}]
["기타",{"v":0,"d":"\\0"},{"v":0,"d":"\\0"},{"v":0,"d":"\\0"}]
["소계",{"$f":"SUM(B8:B18)","v":{"v":1195000,"d":"\\1,195,000"}},{"$f":"SUM(C8:C18)","v":{"v":1236000,"d":"\\1,236,000"}},{"$f":"SUM(D8:D18)","v":{"v":-41000,"d":"(\\41,000)"}},null,"차액(실제 - 예상)",{"$f":"G17-G15","v":{"v":-41000,"d":"(\\41,000)"}}]
["교통비"]
["자동차 납입금 1",null,null,{"v":0,"d":"\\0"}]
["자동차 납입금 2",null,null,{"v":0,"d":"\\0"}]
["버스/택시 요금",null,null,{"v":0,"d":"\\0"}]
["보험료",null,null,{"v":0,"d":"\\0"}]
["면허세",null,null,{"v":0,"d":"\\0"}]
["연료비",null,null,{"v":0,"d":"\\0"},null,null,"예상 비용","실제 비용","차액"]
["정비",null,null,{"v":0,"d":"\\0"}]
["기타",null,null,{"v":0,"d":"\\0"},null,"문화 생활비"]
["소계",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"\\0"}},null,"비디오/DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"$0"}}]
["보험료",{"$nulls":4},"CD",null,null,{"$f":"G30-H30","v":{"v":0,"d":"$0"}}]
["주택 보험",null,null,{"v":0,"d":"\\0"},null,"영화",null,null,{"$f":"G31-H31","v":{"v":0,"d":"$0"}}]
["건강 보험",null,null,{"v":0,"d":"\\0"},null,"음악회",null,null,{"$f":"G32-H32","v":{"v":0,"d":"$0"}}]
["생명 보험",null,null,{"v":0,"d":"\\0"},null,"스포츠 관람",null,null,{"$f":"G33-H33","v":{"v":0,"d":"$0"}}]
["기타",null,null,{"v":0,"d":"\\0"},null,"라이브 극장",null,null,{"$f":"G34-H34","v":{"v":0,"d":"$0"}}]
["소계",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"\\0"}},null,"기타",null,null,{"v":0,"d":"$0"}]
["식비",{"$nulls":4},"소계",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"\\0"}}]
["부식",null,null,{"v":0,"d":"\\0"},null,"대부금"]
["외식비",null,null,{"v":0,"d":"\\0"},null,"개인 대출",null,null,{"v":0,"d":"$0"}]
["기타",null,null,{"v":0,"d":"\\0"},null,"학자금",null,null,{"v":0,"d":"$0"}]
["소계",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"\\0"}},null,"신용 카드",null,null,{"v":0,"d":"$0"}]
["자녀양육비",{"$nulls":4},"신용 카드",null,null,{"v":0,"d":"$0"}]
["의료비",null,null,{"v":0,"d":"\\0"},null,"신용 카드",null,null,{"v":0,"d":"$0"}]
["의복비",null,null,{"v":0,"d":"\\0"},null,"기타",null,null,{"v":0,"d":"$0"}]
["수업료",null,null,{"v":0,"d":"\\0"},null,"소계",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"\\0"}}]
["학습 준비물",null,null,{"v":0,"d":"\\0"},null,"세금"]
["학원비",null,null,{"v":0,"d":"\\0"},null,"소득세",null,null,{"v":0,"d":"$0"}]
["점심 식사비",null,null,{"v":0,"d":"\\0"},null,"부가가치세",null,null,{"v":0,"d":"$0"}]
["자녀양육비",null,null,{"v":0,"d":"\\0"},null,"주민세",null,null,{"v":0,"d":"$0"}]
["완구/게임",null,null,{"v":0,"d":"\\0"},null,"기타",null,null,{"v":0,"d":"$0"}]
["기타",null,null,{"v":0,"d":"\\0"},null,"소계",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"\\0"}}]
["소계",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"\\0"}},null,"저축 또는 투자"]
["애완동물",{"$nulls":4},"퇴직 연금",null,null,{"v":0,"d":"$0"}]
["식비",null,null,{"v":0,"d":"\\0"},null,"투자형 저축",null,null,{"v":0,"d":"$0"}]
["의료비",null,null,{"v":0,"d":"\\0"},null,"학자금",null,null,{"v":0,"d":"$0"}]
["훈련비",null,null,{"v":0,"d":"\\0"},null,"기타",null,null,{"v":0,"d":"$0"}]
["애견 장난감",null,null,{"v":0,"d":"\\0"},null,"소계",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"\\0"}}]
["기타",null,null,{"v":0,"d":"\\0"},null,"선물과 기부금"]
["소계",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"\\0"}},null,"자선 기부금 1",null,null,{"v":0,"d":"$0"}]
["개인 관리비",{"$nulls":4},"자선 기부금 2",null,null,{"v":0,"d":"$0"}]
["의료비",null,null,{"v":0,"d":"\\0"},null,"자선 기부금 3",null,null,{"v":0,"d":"$0"}]
["머리/손톱 관리비",null,null,{"v":0,"d":"\\0"},null,"소계",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"\\0"}}]
["의복비",null,null,{"v":0,"d":"\\0"},null,"법률비용"]
["드라이 크리닝",null,null,{"v":0,"d":"\\0"},null,"변호사",null,null,{"v":0,"d":"$0"}]
["헬스클럽",null,null,{"v":0,"d":"\\0"},null,"부양비",null,null,{"v":0,"d":"$0"}]
["학원비",null,null,{"v":0,"d":"\\0"},null,"벌금",null,null,{"v":0,"d":"$0"}]
["기타",null,null,{"v":0,"d":"\\0"},null,"기타",null,null,{"v":0,"d":"$0"}]
["소계",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"\\0"}},null,"소계",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"\\0"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"\\0"}}]