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

{"sheet":"출장 예산","index":0,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[0,1,0,6],[1,1,1,2],[1,3,1,4],[1,5,2,5],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4]]}
[null,"출장 예산"]
[null,"출장 예산 목표",null,{"v":2500,"d":"₩2,500.00"},null,null,{"$f":"D3","v":{"v":2369.3599999999997,"d":"₩2,369.36"}}]
[null,"출장 비용 합계",null,{"$f":"SUBTOTAL(9,데이터[금액])","v":{"v":2369.3599999999997,"d":"₩2,369.36"}},null,null,{"$f":"D2","v":{"v":2500,"d":"₩2,500.00"}}]
[null,{"$f":"IF(D2>D3,\"기준 예산 이내\",\"기준 예산 초과\")","v":"기준 예산 이내"},null,{"$f":"(D2-D3)","v":{"v":130.64000000000033,"d":"₩130.64"}}]
[null,"항목","설명","비용","수량","금액","메모"]
[null,"항공료","티켓",{"v":300,"d":"₩300.00"},1,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[비용]]","v":{"v":300,"d":"₩300.00"}}]
[null,"항공료","티켓",{"v":350,"d":"₩350.00"},1,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[비용]]","v":{"v":350,"d":"₩350.00"}}]
[null,"호텔","교실",{"v":125,"d":"₩125.00"},3,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[비용]]","v":{"v":375,"d":"₩375.00"}}]
[null,"호텔","교실",{"v":150,"d":"₩150.00"},3,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[비용]]","v":{"v":450,"d":"₩450.00"}}]
[null,"렌터카","일일 비용",{"v":52,"d":"₩52.00"},6,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[비용]]","v":{"v":312,"d":"₩312.00"}}]
[null,"가스","리터당 비용",{"v":1.74,"d":"₩1.74"},14,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[비용]]","v":{"v":24.36,"d":"₩24.36"}}]
[null,"여가비","금액",{"v":130,"d":"₩130.00"},1,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[비용]]","v":{"v":130,"d":"₩130.00"}}]
[null,"선물","금액",{"v":85,"d":"₩85.00"},1,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[비용]]","v":{"v":85,"d":"₩85.00"}}]
[null,"기타","금액",{"v":55,"d":"₩55.00"},1,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[비용]]","v":{"v":55,"d":"₩55.00"}}]
[null,"음식","일일 비용",{"v":48,"d":"₩48.00"},6,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[비용]]","v":{"v":288,"d":"₩288.00"}}]
[null,"요약",{"$nulls":3},{"$f":"SUBTOTAL(109,데이터[금액])","v":{"v":2369.3599999999997,"d":"₩2,369.36"}}]