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

{"sheet":"경비 예산","index":0,"n_rows":47,"n_cols":7,"rows_kept":47,"merged":[[0,1,0,4],[0,5,0,6],[16,1,16,6],[47,1,47,6]]}
[null,"경비 예산",{"$nulls":3},"극동 무역, 2013"]
[]
[]
[null," 직원 예산"]
{"$rows_empty":7}
[null,"상태","직원","예산","실제","차액(\\)","차액(%)"]
[null,{"$f":"IFERROR(표_인건_비[[#This Row],[실제]]/표_인건_비[[#This Row],[예산]],\"\")","v":{"v":1.13,"d":"$1.13"}},"사무실",{"v":500000,"d":"₩500,000.00"},{"v":565000,"d":"₩565,000.00"},{"$f":"표_인건_비[[#This Row],[예산]]-표_인건_비[[#This Row],[실제]]","v":{"v":-65000,"d":"-₩65,000.00"}},{"$f":"IFERROR(표_인건_비[차액(\\)]/표_인건_비[예산],\"\")","v":{"v":-0.13,"d":"-13%"}}]
[null,{"$f":"IFERROR(표_인건_비[[#This Row],[실제]]/표_인건_비[[#This Row],[예산]],\"\")","v":{"v":1.2,"d":"$1.20"}},"상점",{"v":125000,"d":"₩125,000.00"},{"v":150000,"d":"₩150,000.00"},{"$f":"표_인건_비[[#This Row],[예산]]-표_인건_비[[#This Row],[실제]]","v":{"v":-25000,"d":"-₩25,000.00"}},{"$f":"IFERROR(표_인건_비[차액(\\)]/표_인건_비[예산],\"\")","v":{"v":-0.2,"d":"-20%"}}]
[null,{"$f":"IFERROR(표_인건_비[[#This Row],[실제]]/표_인건_비[[#This Row],[예산]],\"\")","v":{"v":1,"d":"$1.00"}},"판매원",{"v":100000,"d":"₩100,000.00"},{"v":100000,"d":"₩100,000.00"},{"$f":"표_인건_비[[#This Row],[예산]]-표_인건_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}},{"$f":"IFERROR(표_인건_비[차액(\\)]/표_인건_비[예산],\"\")","v":{"v":0,"d":"0%"}}]
[null,{"$f":"IFERROR(표_인건_비[[#This Row],[실제]]/표_인건_비[[#This Row],[예산]],\"\")","v":{"v":0.9,"d":"$0.90"}},"기타",{"v":100000,"d":"₩100,000.00"},{"v":90000,"d":"₩90,000.00"},{"$f":"표_인건_비[[#This Row],[예산]]-표_인건_비[[#This Row],[실제]]","v":{"v":10000,"d":"₩10,000.00"}},{"$f":"IFERROR(표_인건_비[차액(\\)]/표_인건_비[예산],\"\")","v":{"v":0.1,"d":"10%"}}]
[]
[]
[null," 운영 예산"]
{"$rows_empty":7}
[null,"상태","운영","예산","실제","차액(\\)","차액(%)"]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":{"v":0.98,"d":"$0.98"}},"광고",{"v":250000,"d":"₩250,000"},{"v":245000,"d":"₩245,000"},{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":5000,"d":"₩5,000"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":{"v":0.02,"d":"2%"}}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":{"v":1.2,"d":"$1.20"}},"부채",{"v":125000,"d":"₩125,000"},{"v":150000,"d":"₩150,000"},{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":-25000,"d":"(₩25,000)"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":{"v":-0.2,"d":"-20%"}}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":{"v":1,"d":"$1.00"}},"복리 후생",{"v":100000,"d":"₩100,000"},{"v":100000,"d":"₩100,000"},{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":{"v":0,"d":"0%"}}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":{"v":0.9,"d":"$0.90"}},"소모품",{"v":100000,"d":"₩100,000"},{"v":90000,"d":"₩90,000"},{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":10000,"d":"₩10,000"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":{"v":0.1,"d":"10%"}}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"우송 요금",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"임대 또는 대출",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"영업비",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"세금",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"전기, 가스, 수도",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"기타",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"보험",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"이자",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"전화 번호",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"유지 관리 및 수리",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"법무 수수료",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"감가 상각",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"배송",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"보관",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,{"$f":"IFERROR(표_운영_비[[#This Row],[실제]]/표_운영_비[[#This Row],[예산]],\"\")","v":""},"기타",null,null,{"$f":"표_운영_비[[#This Row],[예산]]-표_운영_비[[#This Row],[실제]]","v":{"v":0,"d":"₩0"}},{"$f":"IFERROR(표_운영_비[[#This Row],[차액(\\)]]/표_운영_비[[#This Row],[예산]],\"\")","v":""}]
[null,null,"총 경비",{"$f":"SUBTOTAL(109,표_운영_비[예산],표_인건_비[예산])","v":{"v":1400000,"d":"1,400,000"}},{"$f":"SUBTOTAL(109,표_운영_비[실제],표_인건_비[실제])","v":{"v":1490000,"d":"1,490,000"}},{"$f":"SUBTOTAL(109,표_운영_비[차액(\\)],표_인건_비[차액(\\)])","v":{"v":-90000,"d":"(90,000)"}},{"$f":"IFERROR(SUM(표_운영_비[[#Totals],[차액(\\)]]/표_운영_비[[#Totals],[예산]]),\"\")","v":{"v":-0.06428571428571428,"d":"-6%"}}]