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

{"sheet":"교육 클럽 예산","index":0,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[0,1,0,9],[1,5,2,6],[1,7,2,8],[3,5,3,8],[4,3,9,4],[4,7,9,9]]}
[null,"교육 클럽 예산"]
[null,"이동 비용:",{"v":5000,"d":"₩5,000"},null,null,"여전히 필요한 금액:",null,{"$f":"C2-(C3-C4)","v":{"v":760,"d":"₩760"}}]
[null,"수입:",{"$f":"SUM(YearlyRevenue[금액])","v":{"v":5550,"d":"₩5,550"}}]
[null,"지출:",{"$f":"SUM(YearlyExpenses[금액])","v":{"v":1310,"d":"₩1,310"}},null,null,{"$f":"IF(C3-C4<C2,C3-C4,C2)","v":4240}]
[]
[null,"연 수입","금액",null,null,"연 지출","금액"]
[null,"지불 완료",{"v":750,"d":"₩750"},null,null,"전단지",{"v":1000,"d":"₩1,000"}]
[null,"모금 행사",{"v":3500,"d":"₩3,500"},null,null,"광고",{"v":200,"d":"₩200"}]
[null,"기부",{"v":1000,"d":"₩1,000"},null,null,"장식",{"v":90,"d":"₩90"}]
[null,"기타",{"v":300,"d":"₩300"},null,null,"기타",{"v":20,"d":"₩20"}]