{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["가족 예산"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"가족 예산","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"박민수 가족 예산"]
[null,"연도:",2013]
[]
[null,"보유 현금","1월","2월","3월","4월","5월","6월","7월","8월","9월","10월","11월","12월","YTD TOTAL","TREND"]
[null,"월간 현금",{"$f":"tblIncome[[#Totals],[1월]]-tblExpenses[[#Totals],[1월]]","v":{"v":1220000,"d":"₩1,220,000"}},{"$f":"tblIncome[[#Totals],[2월]]-tblExpenses[[#Totals],[2월]]","v":{"v":1587000,"d":"₩1,587,000"}},{"$f":"tblIncome[[#Totals],[3월]]-tblExpenses[[#Totals],[3월]]","v":{"v":1174000,"d":"₩1,174,000"}},{"$f":"tblIncome[[#Totals],[4월]]-tblExpenses[[#Totals],[4월]]","v":{"v":1445000,"d":"₩1,445,000"}},{"$f":"tblIncome[[#Totals],[5월]]-tblExpenses[[#Totals],[5월]]","v":{"v":1391000,"d":"₩1,391,000"}},{"$f":"tblIncome[[#Totals],[6월]]-tblExpenses[[#Totals],[6월]]","v":{"v":1434000,"d":"₩1,434,000"}},{"$f":"tblIncome[[#Totals],[7월]]-tblExpenses[[#Totals],[7월]]","v":{"v":1085000,"d":"₩1,085,000"}},{"$f":"tblIncome[[#Totals],[8월]]-tblExpenses[[#Totals],[8월]]","v":{"v":1181000,"d":"₩1,181,000"}},{"$f":"tblIncome[[#Totals],[9월]]-tblExpenses[[#Totals],[9월]]","v":{"v":1445000,"d":"₩1,445,000"}},{"$f":"tblIncome[[#Totals],[10월]]-tblExpenses[[#Totals],[10월]]","v":{"v":1466000,"d":"₩1,466,000"}},{"$f":"tblIncome[[#Totals],[11월]]-tblExpenses[[#Totals],[11월]]","v":0},{"$f":"tblIncome[[#Totals],[12월]]-tblExpenses[[#Totals],[12월]]","v":0},{"$f":"tblIncome[[#Totals],[YTD TOTAL]]-tblExpenses[[#Totals],[YTD TOTAL]]","v":{"v":13428000,"d":"₩13,428,000"}}]
[]
[null,"수입 유형","1월","2월","3월","4월","5월","6월","7월","8월","9월","10월","11월","12월","YTD TOTAL","TREND"]
[null,"수입 1",{"v":4000000,"d":"₩4,000,000"},{"v":4410000,"d":"₩4,410,000"},{"v":4019000,"d":"₩4,019,000"},{"v":4263000,"d":"₩4,263,000"},{"v":4123000,"d":"₩4,123,000"},{"v":4308000,"d":"₩4,308,000"},{"v":4162000,"d":"₩4,162,000"},{"v":4165000,"d":"₩4,165,000"},{"v":4248000,"d":"₩4,248,000"},{"v":4324000,"d":"₩4,324,000"},null,null,{"$f":"SUM(tblIncome[[#This Row],[1월]:[12월]])","v":{"v":42022000,"d":"₩42,022,000"}}]
[null,"수입 2",{"v":275000,"d":"₩275,000"},{"v":296000,"d":"₩296,000"},{"v":251000,"d":"₩251,000"},{"v":269000,"d":"₩269,000"},{"v":252000,"d":"₩252,000"},{"v":252000,"d":"₩252,000"},{"v":262000,"d":"₩262,000"},{"v":258000,"d":"₩258,000"},{"v":296000,"d":"₩296,000"},{"v":270000,"d":"₩270,000"},null,null,{"$f":"SUM(tblIncome[[#This Row],[1월]:[12월]])","v":{"v":2681000,"d":"₩2,681,000"}}]
[null,"기타 수입",{"v":500000,"d":"₩500,000"},{"v":507000,"d":"₩507,000"},{"v":551000,"d":"₩551,000"},{"v":556000,"d":"₩556,000"},{"v":588000,"d":"₩588,000"},{"v":534000,"d":"₩534,000"},{"v":533000,"d":"₩533,000"},{"v":585000,"d":"₩585,000"},{"v":560000,"d":"₩560,000"},{"v":520000,"d":"₩520,000"},null,null,{"$f":"SUM(tblIncome[[#This Row],[1월]:[12월]])","v":{"v":5434000,"d":"₩5,434,000"}}]
[null,"총 수입",{"$f":"SUBTOTAL(109,tblIncome[1월])","v":{"v":4775000,"d":"₩4,775,000"}},{"$f":"SUBTOTAL(109,tblIncome[2월])","v":{"v":5213000,"d":"₩5,213,000"}},{"$f":"SUBTOTAL(109,tblIncome[3월])","v":{"v":4821000,"d":"₩4,821,000"}},{"$f":"SUBTOTAL(109,tblIncome[4월])","v":{"v":5088000,"d":"₩5,088,000"}},{"$f":"SUBTOTAL(109,tblIncome[5월])","v":{"v":4963000,"d":"₩4,963,000"}},{"$f":"SUBTOTAL(109,tblIncome[6월])","v":{"v":5094000,"d":"₩5,094,000"}},{"$f":"SUBTOTAL(109,tblIncome[7월])","v":{"v":4957000,"d":"₩4,957,000"}},{"$f":"SUBTOTAL(109,tblIncome[8월])","v":{"v":5008000,"d":"₩5,008,000"}},{"$f":"SUBTOTAL(109,tblIncome[9월])","v":{"v":5104000,"d":"₩5,104,000"}},{"$f":"SUBTOTAL(109,tblIncome[10월])","v":{"v":5114000,"d":"₩5,114,000"}},{"$f":"SUBTOTAL(109,tblIncome[11월])","v":0},{"$f":"SUBTOTAL(109,tblIncome[12월])","v":0},{"$f":"SUBTOTAL(109,tblIncome[YTD TOTAL])","v":{"v":50137000,"d":"₩50,137,000"}}]
[]
[null,"지출","1월","2월","3월","4월","5월","6월","7월","8월","9월","10월","11월","12월","YTD TOTAL","TREND"]
[null,"주거",{"v":1500000,"d":"₩1,500,000"},{"v":1500000,"d":"₩1,500,000"},{"v":1500000,"d":"₩1,500,000"},{"v":1500000,"d":"₩1,500,000"},{"v":1500000,"d":"₩1,500,000"},{"v":1500000,"d":"₩1,500,000"},{"v":1500000,"d":"₩1,500,000"},{"v":1500000,"d":"₩1,500,000"},{"v":1500000,"d":"₩1,500,000"},{"v":1500000,"d":"₩1,500,000"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[1월]:[12월]])","v":{"v":15000000,"d":"₩15,000,000"}}]
[null,"식비",{"v":250000,"d":"₩250,000"},{"v":331000,"d":"₩331,000"},{"v":299000,"d":"₩299,000"},{"v":333000,"d":"₩333,000"},{"v":324000,"d":"₩324,000"},{"v":313000,"d":"₩313,000"},{"v":338000,"d":"₩338,000"},{"v":225000,"d":"₩225,000"},{"v":258000,"d":"₩258,000"},{"v":322000,"d":"₩322,000"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[1월]:[12월]])","v":{"v":2993000,"d":"₩2,993,000"}}]
[null,"차량 할부금",{"v":345000,"d":"₩345,000"},{"v":345000,"d":"₩345,000"},{"v":345000,"d":"₩345,000"},{"v":345000,"d":"₩345,000"},{"v":345000,"d":"₩345,000"},{"v":345000,"d":"₩345,000"},{"v":345000,"d":"₩345,000"},{"v":345000,"d":"₩345,000"},{"v":345000,"d":"₩345,000"},{"v":345000,"d":"₩345,000"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[1월]:[12월]])","v":{"v":3450000,"d":"₩3,450,000"}}]
[null,"보험",{"v":120000,"d":"₩120,000"},{"v":120000,"d":"₩120,000"},{"v":120000,"d":"₩120,000"},{"v":120000,"d":"₩120,000"},{"v":120000,"d":"₩120,000"},{"v":120000,"d":"₩120,000"},{"v":120000,"d":"₩120,000"},{"v":120000,"d":"₩120,000"},{"v":120000,"d":"₩120,000"},{"v":120000,"d":"₩120,000"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[1월]:[12월]])","v":{"v":1200000,"d":"₩1,200,000"}}]
[null,"집 전화",{"v":50000,"d":"₩50,000"},{"v":50000,"d":"₩50,000"},{"v":50000,"d":"₩50,000"},{"v":50000,"d":"₩50,000"},{"v":50000,"d":"₩50,000"},{"v":50000,"d":"₩50,000"},{"v":50000,"d":"₩50,000"},{"v":50000,"d":"₩50,000"},{"v":50000,"d":"₩50,000"},{"v":50000,"d":"₩50,000"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[1월]:[12월]])","v":{"v":500000,"d":"₩500,000"}}]
[null,"휴대폰",{"v":72000,"d":"₩72,000"},{"v":70000,"d":"₩70,000"},{"v":80000,"d":"₩80,000"},{"v":70000,"d":"₩70,000"},{"v":75000,"d":"₩75,000"},{"v":80000,"d":"₩80,000"},{"v":90000,"d":"₩90,000"},{"v":73000,"d":"₩73,000"},{"v":75000,"d":"₩75,000"},{"v":70000,"d":"₩70,000"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[1월]:[12월]])","v":{"v":755000,"d":"₩755,000"}}]
[null,"케이블 TV",{"v":60000,"d":"₩60,000"},{"v":63000,"d":"₩63,000"},{"v":65000,"d":"₩65,000"},{"v":60000,"d":"₩60,000"},{"v":65000,"d":"₩65,000"},{"v":60000,"d":"₩60,000"},{"v":63000,"d":"₩63,000"},{"v":60000,"d":"₩60,000"},{"v":63000,"d":"₩63,000"},{"v":60000,"d":"₩60,000"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[1월]:[12월]])","v":{"v":619000,"d":"₩619,000"}}]
[null,"인터넷",{"v":45000,"d":"₩45,000"},{"v":45000,"d":"₩45,000"},{"v":45000,"d":"₩45,000"},{"v":45000,"d":"₩45,000"},{"v":45000,"d":"₩45,000"},{"v":45000,"d":"₩45,000"},{"v":45000,"d":"₩45,000"},{"v":45000,"d":"₩45,000"},{"v":45000,"d":"₩45,000"},{"v":45000,"d":"₩45,000"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[1월]:[12월]])","v":{"v":450000,"d":"₩450,000"}}]
[null,"전기",{"v":155000,"d":"₩155,000"},{"v":155000,"d":"₩155,000"},{"v":158000,"d":"₩158,000"},{"v":160000,"d":"₩160,000"},{"v":165000,"d":"₩165,000"},{"v":200000,"d":"₩200,000"},{"v":340000,"d":"₩340,000"},{"v":350000,"d":"₩350,000"},{"v":240000,"d":"₩240,000"},{"v":180000,"d":"₩180,000"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[1월]:[12월]])","v":{"v":2103000,"d":"₩2,103,000"}}]
[null,"수도",{"v":35000,"d":"₩35,000"},{"v":35000,"d":"₩35,000"},{"v":37000,"d":"₩37,000"},{"v":39000,"d":"₩39,000"},{"v":45000,"d":"₩45,000"},{"v":42000,"d":"₩42,000"},{"v":42000,"d":"₩42,000"},{"v":36000,"d":"₩36,000"},{"v":38000,"d":"₩38,000"},{"v":40000,"d":"₩40,000"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[1월]:[12월]])","v":{"v":389000,"d":"₩389,000"}}]
[null,"가스",{"v":50000,"d":"₩50,000"},{"v":45000,"d":"₩45,000"},{"v":40000,"d":"₩40,000"},{"v":40000,"d":"₩40,000"},{"v":42000,"d":"₩42,000"},{"v":50000,"d":"₩50,000"},{"v":55000,"d":"₩55,000"},{"v":40000,"d":"₩40,000"},{"v":43000,"d":"₩43,000"},{"v":30000,"d":"₩30,000"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[1월]:[12월]])","v":{"v":435000,"d":"₩435,000"}}]
[null,"여가",{"v":123000,"d":"₩123,000"},{"v":92000,"d":"₩92,000"},{"v":58000,"d":"₩58,000"},{"v":131000,"d":"₩131,000"},{"v":46000,"d":"₩46,000"},{"v":105000,"d":"₩105,000"},{"v":84000,"d":"₩84,000"},{"v":108000,"d":"₩108,000"},{"v":132000,"d":"₩132,000"},{"v":136000,"d":"₩136,000"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[1월]:[12월]])","v":{"v":1015000,"d":"₩1,015,000"}}]
[null,"수업료",{"v":550000,"d":"₩550,000"},{"v":550000,"d":"₩550,000"},{"v":550000,"d":"₩550,000"},{"v":550000,"d":"₩550,000"},{"v":550000,"d":"₩550,000"},{"v":550000,"d":"₩550,000"},{"v":550000,"d":"₩550,000"},{"v":550000,"d":"₩550,000"},{"v":550000,"d":"₩550,000"},{"v":550000,"d":"₩550,000"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[1월]:[12월]])","v":{"v":5500000,"d":"₩5,500,000"}}]
[null,"저축",{"v":200000,"d":"₩200,000"},{"v":225000,"d":"₩225,000"},{"v":300000,"d":"₩300,000"},{"v":200000,"d":"₩200,000"},{"v":200000,"d":"₩200,000"},{"v":200000,"d":"₩200,000"},{"v":250000,"d":"₩250,000"},{"v":325000,"d":"₩325,000"},{"v":200000,"d":"₩200,000"},{"v":200000,"d":"₩200,000"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[1월]:[12월]])","v":{"v":2300000,"d":"₩2,300,000"}}]
[null,"총 지출",{"$f":"SUBTOTAL(109,tblExpenses[1월])","v":{"v":3555000,"d":"₩3,555,000"}},{"$f":"SUBTOTAL(109,tblExpenses[2월])","v":{"v":3626000,"d":"₩3,626,000"}},{"$f":"SUBTOTAL(109,tblExpenses[3월])","v":{"v":3647000,"d":"₩3,647,000"}},{"$f":"SUBTOTAL(109,tblExpenses[4월])","v":{"v":3643000,"d":"₩3,643,000"}},{"$f":"SUBTOTAL(109,tblExpenses[5월])","v":{"v":3572000,"d":"₩3,572,000"}},{"$f":"SUBTOTAL(109,tblExpenses[6월])","v":{"v":3660000,"d":"₩3,660,000"}},{"$f":"SUBTOTAL(109,tblExpenses[7월])","v":{"v":3872000,"d":"₩3,872,000"}},{"$f":"SUBTOTAL(109,tblExpenses[8월])","v":{"v":3827000,"d":"₩3,827,000"}},{"$f":"SUBTOTAL(109,tblExpenses[9월])","v":{"v":3659000,"d":"₩3,659,000"}},{"$f":"SUBTOTAL(109,tblExpenses[10월])","v":{"v":3648000,"d":"₩3,648,000"}},{"$f":"SUBTOTAL(109,tblExpenses[11월])","v":0},{"$f":"SUBTOTAL(109,tblExpenses[12월])","v":0},{"$f":"SUBTOTAL(109,tblExpenses[YTD TOTAL])","v":{"v":36709000,"d":"₩36,709,000"}}]