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

{"sheet":"월간 예산 보고서","index":0,"n_rows":34,"n_cols":13,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"예산 개요",{"$nulls":7},"예산 요약"]
[null,"잔액"]
[null,"예상 잔액","(예상 - 지출)",{"$nulls":3},{"$f":"D17-SUM(예산_상세[예상 비용])","v":{"v":1585000,"d":"₩1,585,000"}}]
[null,"실제 잔액 ","(실제 - 지출)",{"$nulls":3},{"$f":"D11-SUM(예산_상세[실제 비용])","v":{"v":1740000,"d":"₩1,740,000"}}]
[null,"차액","(실제 - 예상)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155000,"d":"₩155,000"}}]
[]
[null,"수입",{"$nulls":3},"지출",{"$nulls":3},"아래 피벗 테이블을 마우스 오른쪽 단추로 클릭한 다음 새로 고침 을 클릭해 업데이트하세요."]
[null,"실제","수입 1",{"v":5800000,"d":"₩5,800,000"},null,"실제",{"$f":"SUM(예산_상세[실제 비용])","v":{"v":7860000,"d":"₩7,860,000"}}]
[null,null,"수입 2",{"v":2300000,"d":"₩2,300,000"},{"$nulls":5},"범주","합계 : 예상 비용","합계 : 실제 비용","합계 : 차액"]
[null,null,"추가 수입",{"v":1500000,"d":"₩1,500,000"},{"$nulls":5},"양육",{"v":140000,"d":"₩140,000"},{"v":140000,"d":"₩140,000"},{"v":0,"d":"₩0"}]
[null,null,"총 수입",{"$f":"SUM(D8:D10)","v":{"v":9600000,"d":"₩9,600,000"}}]
[{"$nulls":9},"여가비",{"v":400000,"d":"₩400,000"},{"v":358000,"d":"₩358,000"},{"v":42000,"d":"₩42,000"}]
[null,"예상",{"$nulls":3},"예상",{"$f":"SUM(예산_상세[예상 비용])","v":{"v":7915000,"d":"₩7,915,000"}}]
[null,null,"수입 1",{"v":6000000,"d":"₩6,000,000"},{"$nulls":5},"식비",{"v":1100000,"d":"₩1,100,000"},{"v":1320000,"d":"₩1,320,000"},{"v":-220000,"d":"(₩220,000)"}]
[null,null,"수입 2",{"v":1000000,"d":"₩1,000,000"}]
[null,null,"추가 수입",{"v":2500000,"d":"₩2,500,000"},{"$nulls":5},"선물 및 자선 기부금",{"v":100000,"d":"₩100,000"},{"v":125000,"d":"₩125,000"},{"v":-25000,"d":"(₩25,000)"}]
[null,null,"총 수입",{"$f":"SUM(D14:D16)","v":{"v":9500000,"d":"₩9,500,000"}}]
[{"$nulls":9},"주거비",{"v":2830000,"d":"₩2,830,000"},{"v":2702000,"d":"₩2,702,000"},{"v":128000,"d":"₩128,000"}]
[]
[{"$nulls":9},"보험",{"v":900000,"d":"₩900,000"},{"v":900000,"d":"₩900,000"},{"v":0,"d":"₩0"}]
[]
[{"$nulls":9},"대출",{"v":200000,"d":"₩200,000"},{"v":200000,"d":"₩200,000"},{"v":0,"d":"₩0"}]
[]
[{"$nulls":9},"개인 관리",{"v":150000,"d":"₩150,000"},{"v":140000,"d":"₩140,000"},{"v":10000,"d":"₩10,000"}]
[]
[{"$nulls":9},"애완 동물",{"v":170000,"d":"₩170,000"},{"v":100000,"d":"₩100,000"},{"v":70000,"d":"₩70,000"}]
[]
[{"$nulls":9},"저축 또는 투자",{"v":200000,"d":"₩200,000"},{"v":200000,"d":"₩200,000"},{"v":0,"d":"₩0"}]
[]
[{"$nulls":9},"세금",{"v":300000,"d":"₩300,000"},{"v":300000,"d":"₩300,000"},{"v":0,"d":"₩0"}]
[]
[{"$nulls":9},"교통",{"v":1425000,"d":"₩1,425,000"},{"v":1375000,"d":"₩1,375,000"},{"v":50000,"d":"₩50,000"}]
[]
[{"$nulls":9},"총합계",{"v":7915000,"d":"₩7,915,000"},{"v":7860000,"d":"₩7,860,000"},{"v":55000,"d":"₩55,000"}]

{"sheet":"월간 지출","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"월간 지출"]
[null,"설명","범주","예상 비용","실제 비용","차액","실제 비용 개요"]
[null,"과외 활동","양육",{"v":40000,"d":"₩40,000"},{"v":40000,"d":"₩40,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":40000,"d":"$40,000"}}]
[null,"의료","양육",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"학용품","양육",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"수업료","양육",{"v":100000,"d":"₩100,000"},{"v":100000,"d":"₩100,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":100000,"d":"$100,000"}}]
[null,"공연","여가비",{"v":50000,"d":"₩50,000"},{"v":40000,"d":"₩40,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":10000,"d":"₩10,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":40000,"d":"$40,000"}}]
[null,"라이브 극장","여가비",{"v":200000,"d":"₩200,000"},{"v":150000,"d":"₩150,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":50000,"d":"₩50,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":150000,"d":"$150,000"}}]
[null,"영화","여가비",{"v":50000,"d":"₩50,000"},{"v":28000,"d":"₩28,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":22000,"d":"₩22,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":28000,"d":"$28,000"}}]
[null,"음악(CD, 다운로드 등)","여가비",{"v":50000,"d":"₩50,000"},{"v":30000,"d":"₩30,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":20000,"d":"₩20,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":30000,"d":"$30,000"}}]
[null,"운동 경기","여가비",{"v":0,"d":"₩0"},{"v":40000,"d":"₩40,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":-40000,"d":"-₩40,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":40000,"d":"$40,000"}}]
[null,"비디오/DVD(구입)","여가비",{"v":20000,"d":"₩20,000"},{"v":50000,"d":"₩50,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":-30000,"d":"-₩30,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":50000,"d":"$50,000"}}]
[null,"비디오/DVD(대여)","여가비",{"v":30000,"d":"₩30,000"},{"v":20000,"d":"₩20,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":10000,"d":"₩10,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":20000,"d":"$20,000"}}]
[null,"외식","식비",{"v":1000000,"d":"₩1,000,000"},{"v":1200000,"d":"₩1,200,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":-200000,"d":"-₩200,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":1200000,"d":"$1,200,000"}}]
[null,"식료품","식비",{"v":100000,"d":"₩100,000"},{"v":120000,"d":"₩120,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":-20000,"d":"-₩20,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":120000,"d":"$120,000"}}]
[null,"자선 기부금 1","선물 및 자선 기부금",{"v":75000,"d":"₩75,000"},{"v":100000,"d":"₩100,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":-25000,"d":"-₩25,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":100000,"d":"$100,000"}}]
[null,"자선 기부금 2","선물 및 자선 기부금",{"v":25000,"d":"₩25,000"},{"v":25000,"d":"₩25,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":25000,"d":"$25,000"}}]
[null,"선물 1","선물 및 자선 기부금",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"선물 2","선물 및 자선 기부금",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"케이블/위성","주거비",{"v":100000,"d":"₩100,000"},{"v":100000,"d":"₩100,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":100000,"d":"$100,000"}}]
[null,"전기","주거비",{"v":45000,"d":"₩45,000"},{"v":50000,"d":"₩50,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":-5000,"d":"-₩5,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":50000,"d":"$50,000"}}]
[null,"가스","주거비",{"v":300000,"d":"₩300,000"},{"v":400000,"d":"₩400,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":-100000,"d":"-₩100,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":400000,"d":"$400,000"}}]
[null,"집 청소 서비스","주거비",{"v":200000,"d":"₩200,000"},null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":200000,"d":"₩200,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"유지 관리","주거비",{"v":200000,"d":"₩200,000"},{"v":150000,"d":"₩150,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":50000,"d":"₩50,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":150000,"d":"$150,000"}}]
[null,"대출 또는 임대","주거비",{"v":1700000,"d":"₩1,700,000"},{"v":1700000,"d":"₩1,700,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":1700000,"d":"$1,700,000"}}]
[null,"가스/연료","주거비",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"온라인/인터넷 서비스","주거비",{"v":100000,"d":"₩100,000"},{"v":100000,"d":"₩100,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":100000,"d":"$100,000"}}]
[null,"휴대 전화","주거비",{"v":60000,"d":"₩60,000"},{"v":60000,"d":"₩60,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":60000,"d":"$60,000"}}]
[null,"집 전화","주거비",{"v":35000,"d":"₩35,000"},{"v":39000,"d":"₩39,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":-4000,"d":"-₩4,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":39000,"d":"$39,000"}}]
[null,"소모품","주거비",{"v":40000,"d":"₩40,000"},{"v":55000,"d":"₩55,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":-15000,"d":"-₩15,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":55000,"d":"$55,000"}}]
[null,"쓰레기 수거 및 재활용","주거비",{"v":25000,"d":"₩25,000"},{"v":22000,"d":"₩22,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":3000,"d":"₩3,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":22000,"d":"$22,000"}}]
[null,"상하수도 요금","주거비",{"v":25000,"d":"₩25,000"},{"v":26000,"d":"₩26,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":-1000,"d":"-₩1,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":26000,"d":"$26,000"}}]
[null,"건강","보험",{"v":400000,"d":"₩400,000"},{"v":400000,"d":"₩400,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":400000,"d":"$400,000"}}]
[null,"주택","보험",{"v":400000,"d":"₩400,000"},{"v":400000,"d":"₩400,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":400000,"d":"$400,000"}}]
[null,"생명","보험",{"v":100000,"d":"₩100,000"},{"v":100000,"d":"₩100,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":100000,"d":"$100,000"}}]
[null,"신용 카드 1","대출",{"v":200000,"d":"₩200,000"},{"v":200000,"d":"₩200,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":200000,"d":"$200,000"}}]
[null,"신용 카드 2","대출",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"신용 카드 3","대출",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"개인","대출",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"학자금","대출",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"의복","개인 관리",{"v":150000,"d":"₩150,000"},{"v":140000,"d":"₩140,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":10000,"d":"₩10,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":140000,"d":"$140,000"}}]
[null,"드라이클리닝","개인 관리",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"미용/손톱 관리","개인 관리",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"헬스 클럽","개인 관리",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"의료","개인 관리",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"식비","애완 동물",{"v":150000,"d":"₩150,000"},{"v":75000,"d":"₩75,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":75000,"d":"₩75,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":75000,"d":"$75,000"}}]
[null,"미용","애완 동물",{"v":20000,"d":"₩20,000"},{"v":25000,"d":"₩25,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":-5000,"d":"-₩5,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":25000,"d":"$25,000"}}]
[null,"의료","애완 동물",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"장난감","애완 동물",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"투자금","저축 또는 투자",{"v":200000,"d":"₩200,000"},{"v":200000,"d":"₩200,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":200000,"d":"$200,000"}}]
[null,"퇴직금","저축 또는 투자",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"국세","세금",{"v":300000,"d":"₩300,000"},{"v":300000,"d":"₩300,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":300000,"d":"$300,000"}}]
[null,"국세","세금",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"지방세","세금",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"버스/택시 요금","교통",{"v":100000,"d":"₩100,000"},{"v":150000,"d":"₩150,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":-50000,"d":"-₩50,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":150000,"d":"$150,000"}}]
[null,"연료","교통",{"v":450000,"d":"₩450,000"},{"v":400000,"d":"₩400,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":50000,"d":"₩50,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":400000,"d":"$400,000"}}]
[null,"보험","교통",{"v":300000,"d":"₩300,000"},{"v":300000,"d":"₩300,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":300000,"d":"$300,000"}}]
[null,"면허 ","교통",{"v":25000,"d":"₩25,000"},{"v":25000,"d":"₩25,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":25000,"d":"$25,000"}}]
[null,"유지 관리","교통",{"v":100000,"d":"₩100,000"},{"v":50000,"d":"₩50,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":50000,"d":"₩50,000"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":50000,"d":"$50,000"}}]
[null,"주차 요금","교통",null,null,{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"$0"}}]
[null,"차량 할부금","교통",{"v":450000,"d":"₩450,000"},{"v":450000,"d":"₩450,000"},{"$f":"예산_상세[[#This Row],[예상 비용]]-예산_상세[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"예산_상세[[#This Row],[실제 비용]]","v":{"v":450000,"d":"$450,000"}}]
[null,"합계",null,{"$f":"SUBTOTAL(109,예산_상세[예상 비용])","v":{"v":7915000,"d":"₩7,915,000"}},{"$f":"SUBTOTAL(109,예산_상세[실제 비용])","v":{"v":7860000,"d":"₩7,860,000"}},{"$f":"SUBTOTAL(109,예산_상세[차액])","v":{"v":55000,"d":"₩55,000"}}]

{"sheet":"추가 데이터","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"예산 개요 차트의 피벗 테이블",null,null,"예산 세부 정보 범주의 조회 목록"]
[null,"범주","합계 : 실제 비용",null,"예산 범주 조회"]
[null,"양육",140000,null,"양육"]
[null,"여가비",358000,null,"여가비"]
[null,"식비",1320000,null,"식비"]
[null,"선물 및 자선 기부금",125000,null,"선물 및 자선 기부금"]
[null,"주거비",2702000,null,"주거비"]
[null,"보험",900000,null,"보험"]
[null,"대출",200000,null,"대출"]
[null,"개인 관리",140000,null,"개인 관리"]
[null,"애완 동물",100000,null,"애완 동물"]
[null,"저축 또는 투자",200000,null,"저축 또는 투자"]
[null,"세금",300000,null,"세금"]
[null,"교통",1375000,null,"교통"]
[null,"총합계",7860000]