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

{"sheet":"연말연시 예산 계획표","index":0,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[1,1,7,4],[9,1,9,4],[9,8,9,11],[19,1,19,4],[19,8,19,11],[30,1,30,4],[30,8,30,11]]}
[]
[null,"연말연시 \n예산 계획표"]
[]
[{"$nulls":8},"연말연시 예산",null,{"$f":"SUM(선물[예산],포장[예산],(여행[예산],(식사[예산],(여가비[예산],기타[예산]))))","v":{"v":750,"d":"₩750.00"}}]
[{"$nulls":8},"실제 경비",null,{"$f":"SUM((선물[실제],(포장[실제],(여행[실제],(식사[실제],(여가비[실제],(기타[실제])))))))","v":{"v":820,"d":"₩820.00"}}]
[]
[{"$nulls":8},"차이(예산 초과/미만)",null,{"$f":"SUM(K4-K5)","v":{"v":-70,"d":"(₩70.00)"}}]
[]
[]
[null,"선물",{"$nulls":6},"연말연시 식사"]
[null,"항목","예산","실제","차액",{"$nulls":3},"항목","예산","실제","차액"]
[null,"가족",{"v":500,"d":"₩500.00"},{"v":495,"d":"₩495.00"},{"$f":"선물[[#This Row],[예산]]-선물[[#This Row],[실제]]","v":{"v":5,"d":"₩5.00"}},{"$nulls":3},"식료품",null,null,{"$f":"식사[[#This Row],[예산]]-식사[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"친구",{"v":250,"d":"₩250.00"},{"v":325,"d":"₩325.00"},{"$f":"선물[[#This Row],[예산]]-선물[[#This Row],[실제]]","v":{"v":-75,"d":"-₩75.00"}},{"$nulls":3},"주류",null,null,{"$f":"식사[[#This Row],[예산]]-식사[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"동료",null,null,{"$f":"선물[[#This Row],[예산]]-선물[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}},{"$nulls":3},"장식",null,null,{"$f":"식사[[#This Row],[예산]]-식사[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"선생님, 시터 등",null,null,{"$f":"선물[[#This Row],[예산]]-선물[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}},{"$nulls":3},"기타(행을 추가하려면 이 행의 마지막 열을 탭합니다)",null,null,{"$f":"식사[[#This Row],[예산]]-식사[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"자선 기부",null,null,{"$f":"선물[[#This Row],[예산]]-선물[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}},{"$nulls":3},"요약",{"$f":"SUBTOTAL(109,식사[예산])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,식사[실제])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,식사[차액])","v":{"v":0,"d":"₩0.00"}}]
[null,"기타(행을 추가하려면 이 행의 마지막 열을 탭합니다)",null,null,{"$f":"선물[[#This Row],[예산]]-선물[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"요약",{"$f":"SUBTOTAL(109,선물[예산])","v":{"v":750,"d":"₩750.00"}},{"$f":"SUBTOTAL(109,선물[실제])","v":{"v":820,"d":"₩820.00"}},{"$f":"SUBTOTAL(109,선물[차액])","v":{"v":-70,"d":"-₩70.00"}}]
[]
[null,"포장",{"$nulls":6},"여가비"]
[null,"항목","예산","실제","차액",{"$nulls":3},"항목","예산","실제","차액"]
[null,"선물 포장",null,null,{"$f":"포장[[#This Row],[예산]]-포장[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}},{"$nulls":3},"파티 스텝(바텐더, 케이터링 업체 직원, 청소 도우미 등)",null,null,{"$f":"여가비[[#This Row],[예산]]-여가비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"태그",null,null,{"$f":"포장[[#This Row],[예산]]-포장[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}},{"$nulls":3},"장식",null,null,{"$f":"여가비[[#This Row],[예산]]-여가비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"소모품(리본, 테이프 등)",null,null,{"$f":"포장[[#This Row],[예산]]-포장[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}},{"$nulls":3},"음식 및 음료",null,null,{"$f":"여가비[[#This Row],[예산]]-여가비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"상자",null,null,{"$f":"포장[[#This Row],[예산]]-포장[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}},{"$nulls":3},"의류",null,null,{"$f":"여가비[[#This Row],[예산]]-여가비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"우편",null,null,{"$f":"포장[[#This Row],[예산]]-포장[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}},{"$nulls":3},"티켓",null,null,{"$f":"여가비[[#This Row],[예산]]-여가비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"기타(행을 추가하려면 이 행의 마지막 열을 탭합니다)",null,null,{"$f":"포장[[#This Row],[예산]]-포장[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}},{"$nulls":3},"외식",null,null,{"$f":"여가비[[#This Row],[예산]]-여가비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"요약",{"$f":"SUBTOTAL(109,포장[예산])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,포장[실제])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,포장[차액])","v":{"v":0,"d":"₩0.00"}},{"$nulls":3},"기타(행을 추가하려면 이 행의 마지막 열을 탭합니다)",null,null,{"$f":"여가비[[#This Row],[예산]]-여가비[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[{"$nulls":8},"요약",{"$f":"SUBTOTAL(109,여가비[예산])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,여가비[실제])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,여가비[차액])","v":{"v":0,"d":"₩0.00"}}]
[]
[null,"교통비",{"$nulls":6},"기타"]
[null,"항목","예산","실제","차액",{"$nulls":3},"항목","예산","실제","차액"]
[null,"항공료",null,null,{"$f":"여행[[#This Row],[예산]]-여행[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}},{"$nulls":3},"연말연시 사진",null,null,{"$f":"기타[[#This Row],[예산]]-기타[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"숙박",null,null,{"$f":"여행[[#This Row],[예산]]-여행[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}},{"$nulls":3},"가스 ",null,null,{"$f":"기타[[#This Row],[예산]]-기타[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"교통비",null,null,{"$f":"여행[[#This Row],[예산]]-여행[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}},{"$nulls":3},"기타(행을 추가하려면 이 행의 마지막 열을 탭합니다)",null,null,{"$f":"기타[[#This Row],[예산]]-기타[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}}]
[null,"기타(행을 추가하려면 이 행의 마지막 열을 탭합니다)",null,null,{"$f":"여행[[#This Row],[예산]]-여행[[#This Row],[실제]]","v":{"v":0,"d":"₩0.00"}},{"$nulls":3},"요약",{"$f":"SUBTOTAL(109,기타[예산])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,기타[실제])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,기타[차액])","v":{"v":0,"d":"₩0.00"}}]
[null,"요약",{"$f":"SUBTOTAL(109,여행[예산])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,여행[실제])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,여행[차액])","v":{"v":0,"d":"₩0.00"}}]