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

{"sheet":"비용","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"이벤트 예산 \n[이벤트 이름]"]
[{"$nulls":7},"비용"]
[]
[{"$nulls":7},"예상","실제"]
[null,null,"총 비용",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"₩1,145.00"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"₩395.00"}}]
[]
[null,null,"사이트","예상","실제",null,"다과","예상","실제"]
[null,null,"장소 임대비",{"v":500,"d":"₩500.00"},{"v":250,"d":"₩250.00"},null,"식비"]
[null,null,"사이트 담당자",{"v":400,"d":"₩400.00"},{"v":50,"d":"₩50.00"},null,"음료"]
[null,null,"장비",{"$nulls":3},"리넨"]
[null,null,"테이블 및 의자",{"$nulls":3},"스텝 및 사례금"]
[null,null,"요약",{"$f":"SUBTOTAL(109,표1[예상])","v":{"v":900,"d":"₩900.00"}},{"$f":"SUBTOTAL(109,표1[실제])","v":{"v":300,"d":"₩300.00"}},null,"요약",{"$f":"SUBTOTAL(109,표5[예상])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,표5[실제])","v":{"v":0,"d":"₩0.00"}}]
[]
[null,null,"장식","예상","실제",null,"프로그램","예상","실제"]
[null,null,"꽃",{"v":200,"d":"₩200.00"},{"v":50,"d":"₩50.00"},null,"공연자"]
[null,null,"촛불",{"$nulls":3},"스피커"]
[null,null,"조명",{"$nulls":3},"교통비"]
[null,null,"풍선",{"$nulls":3},"호텔"]
[null,null,"종이 용품",{"$nulls":3},"기타"]
[null,null,"요약",{"$f":"SUBTOTAL(109,표2[예상])","v":{"v":200,"d":"₩200.00"}},{"$f":"SUBTOTAL(109,표2[실제])","v":{"v":50,"d":"₩50.00"}},null,"요약",{"$f":"SUBTOTAL(109,표6[예상])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,표6[실제])","v":{"v":0,"d":"₩0.00"}}]
[]
[null,null,"홍보","예상","실제",null,"상품","예상","실제"]
[null,null,"그래픽 작업",{"v":45,"d":"₩45.00"},{"v":45,"d":"₩45.00"},null,"리본/감사패/트로피"]
[null,null,"복사/인쇄",{"$nulls":3},"선물"]
[null,null,"우편",{"$nulls":3},"요약",{"$f":"SUBTOTAL(109,표7[예상])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,표7[실제])","v":{"v":0,"d":"₩0.00"}}]
[null,null,"요약",{"$f":"SUBTOTAL(109,표3[예상])","v":{"v":45,"d":"₩45.00"}},{"$f":"SUBTOTAL(109,표3[실제])","v":{"v":45,"d":"₩45.00"}}]
[]
[null,null,"기타","예상","실제"]
[null,null,"전화 번호"]
[null,null,"교통비"]
[null,null,"사무용품"]
[null,null,"팩스 서비스"]
[null,null,"요약",{"$f":"SUBTOTAL(109,표4[예상])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,표4[실제])","v":{"v":0,"d":"₩0.00"}}]

{"sheet":"수입","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"이벤트 예산 \n[이벤트 이름]"]
[{"$nulls":5}," 수입"]
[]
[{"$nulls":5},"예상","실제"]
[null,"총 수입",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"₩1,936.00"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"₩1,831.00"}}]
[]
[null,"입장객"]
[null,"예상","실제",null,null,"예상","실제"]
[null,300,278,"성인 @",{"v":5,"d":"₩5.00"},{"$f":"B11*E11","v":{"v":1500,"d":"₩1,500.00"}},{"$f":"C11*E11","v":{"v":1390,"d":"₩1,390.00"}}]
[null,197,195,"아동 @",{"v":2,"d":"₩2.00"},{"$f":"B12*E12","v":{"v":394,"d":"₩394.00"}},{"$f":"C12*E12","v":{"v":390,"d":"₩390.00"}}]
[null,42,51,"기타 @",{"v":1,"d":"₩1.00"},{"$f":"B13*E13","v":{"v":42,"d":"₩42.00"}},{"$f":"C13*E13","v":{"v":51,"d":"₩51.00"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"₩1,936.00"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"₩1,831.00"}}]
[]
[null,"프로그램 내 광고"]
[null,"예상","실제",null,null,"예상","실제"]
[{"$nulls":3},"표지 @",null,{"$f":"B18*E18","v":{"v":0,"d":"₩0.00"}},{"$f":"C18*E18","v":{"v":0,"d":"₩0.00"}}]
[{"$nulls":3},"반 페이지 @",null,{"$f":"B19*E19","v":{"v":0,"d":"₩0.00"}},{"$f":"C19*E19","v":{"v":0,"d":"₩0.00"}}]
[{"$nulls":3},"1/4 페이지 @",null,{"$f":"B20*E20","v":{"v":0,"d":"₩0.00"}},{"$f":"C20*E20","v":{"v":0,"d":"₩0.00"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"₩0.00"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"₩0.00"}}]
[]
[null,"전시자/공급업체"]
[null,"예상","실제",null,null,"예상","실제"]
[{"$nulls":3},"대형 부스 @",null,{"$f":"B25*E25","v":{"v":0,"d":"₩0.00"}},{"$f":"C25*E25","v":{"v":0,"d":"₩0.00"}}]
[{"$nulls":3},"중형 부스 @",null,{"$f":"B26*E26","v":{"v":0,"d":"₩0.00"}},{"$f":"C26*E26","v":{"v":0,"d":"₩0.00"}}]
[{"$nulls":3},"소형 부스 @",null,{"$f":"B27*E27","v":{"v":0,"d":"₩0.00"}},{"$f":"C27*E27","v":{"v":0,"d":"₩0.00"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"₩0.00"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"₩0.00"}}]
[]
[null,"항목 판매"]
[null,"예상","실제",null,null,"예상","실제"]
[{"$nulls":3},"항목 @",null,{"$f":"B32*E32","v":{"v":0,"d":"₩0.00"}},{"$f":"C32*E32","v":{"v":0,"d":"₩0.00"}}]
[{"$nulls":3},"항목 @",null,{"$f":"B33*E33","v":{"v":0,"d":"₩0.00"}},{"$f":"C33*E33","v":{"v":0,"d":"₩0.00"}}]
[{"$nulls":3},"항목 @",null,{"$f":"B34*E34","v":{"v":0,"d":"₩0.00"}},{"$f":"C34*E34","v":{"v":0,"d":"₩0.00"}}]
[{"$nulls":3},"항목 @",null,{"$f":"B35*E35","v":{"v":0,"d":"₩0.00"}},{"$f":"C35*E35","v":{"v":0,"d":"₩0.00"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"₩0.00"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"₩0.00"}}]

{"sheet":"요약","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"이벤트 예산 \n[이벤트 이름]"]
[{"$nulls":5},"손익 요약"]
[]
[{"$nulls":5},"예상","실제"]
[null,"수입 합계",{"$nulls":3},{"$f":"수입!F7","v":{"v":1936,"d":"₩1,936.00"}},{"$f":"수입!G7","v":{"v":1831,"d":"₩1,831.00"}}]
[null,"총 지출",{"$nulls":3},{"$f":"비용!H7","v":{"v":1145,"d":"₩1,145.00"}},{"$f":"비용!I7","v":{"v":395,"d":"₩395.00"}}]
[null,"총 이익(또는 손실)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"₩791.00"}},{"$f":"G7-G8","v":{"v":1436,"d":"₩1,436.00"}}]