{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["월별 수입","월별 저축","월별 지출","차트 데이터"],"not_rendered":{"charts":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"월별 수입","index":0,"n_rows":16,"n_cols":3,"rows_kept":16,"merged":[[2,1,9,1],[11,1,11,2]]}
[null,"예산"]
[null,"수입 대비 지출 비율(%)","요약"]
[null,"수입 대비 지출 비율(%) 원형 차트입니다. 아래 셀에서 백분율 값을 찾을 수 있습니다.","총 월별 수입"]
[null,null,{"$f":"SUM(수입[금액])","v":{"v":3750,"d":"₩3,750"}}]
[null,null,"총 월별 지출"]
[null,null,{"$f":"SUM(비용1[[#All],[금액]])","v":{"v":2058,"d":"₩2,058"}}]
[null,null,"총 월별 저축"]
[null,null,{"$f":"SUM(저축[[#All],[금액]])","v":{"v":550,"d":"₩550"}}]
[null,null,"현금 잔액"]
[null,null,{"$f":"총_월별_수입-총_월별_지출-총_월별_저축","v":{"v":1142,"d":"₩1,142"}}]
[null,{"$f":"MIN(총_월별_지출/총_월별_수입,1)","v":{"v":0.5488,"d":"55%"}}]
[null,"월별 수입"]
[null,"항목","금액"]
[null,"수입 출처 1",{"v":2500,"d":"₩2,500.00"}]
[null,"수입 출처 2",{"v":1000,"d":"₩1,000.00"}]
[null,"기타",{"v":250,"d":"₩250.00"}]

{"sheet":"월별 저축","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"예산제목","v":"예산"}]
[null,"월별 저축"]
[null,"날짜","금액"]
[null,"날짜",{"v":200,"d":"₩200.00"}]
[null,"날짜",{"v":250,"d":"₩250.00"}]
[null,"날짜",{"v":100,"d":"₩100.00"}]

{"sheet":"월별 지출","index":2,"n_rows":12,"n_cols":3,"rows_kept":12}
[null,{"$f":"예산제목","v":"예산"}]
[null,"월별 지출"]
[null,"항목","금액"]
[null,"임대료/대출",{"v":800,"d":"₩800.00"}]
[null,"전기",{"v":120,"d":"₩120.00"}]
[null,"가스",{"v":50,"d":"₩50.00"}]
[null,"휴대폰",{"v":45,"d":"₩45.00"}]
[null,"식료품",{"v":500,"d":"₩500.00"}]
[null,"차량 할부금",{"v":273,"d":"₩273.00"}]
[null,"신용 카드",{"v":120,"d":"₩120.00"}]
[null,"자동차 보험",{"v":50,"d":"₩50.00"}]
[null,"기타",{"v":100,"d":"₩100.00"}]

{"sheet":"차트 데이터","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true}
[null,"차트 데이터"]
[null,{"$f":"MIN(1-B3,1)","v":{"v":0.45120000000000005,"d":"45%"}}]
[null,{"$f":"MIN(총_월별_지출/총_월별_수입,1)","v":{"v":0.5488,"d":"55%"}}]
[null,{"$f":"(총_월별_지출/총_월별_수입)>1","v":false}]