{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["예산 데이터 항목","예산 보고서 ","목록 데이터"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"예산 데이터 항목","index":0,"n_rows":33,"n_cols":8,"rows_kept":33}
[]
[{"$nulls":3},"학교 체육 대회 예산"]
[{"$nulls":3}," 데이터 항목"]
[]
[null,"날짜","항목 유형","비용 항목","예산 비용","실제 비용","초과/미만","차액"]
[null,"2012-06-03","비용","진행자",{"v":100000,"d":"100,000"},{"v":85000,"d":"₩85,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":15000,"d":"₩15,000"}}]
[null,"2012-06-03","비용","보안",{"v":250000,"d":"250,000"},{"v":215000,"d":"₩215,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":35000,"d":"₩35,000"}}]
[null,"2012-06-03","비용","행사 직원",{"v":200000,"d":"200,000"},{"v":210000,"d":"₩210,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":-10000,"d":"-₩10,000"}}]
[null,"2012-06-03","비용","비정규직 행사 직원",{"v":750000,"d":"750,000"},{"v":724000,"d":"₩724,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":26000,"d":"₩26,000"}}]
[null,"2012-06-03","비용","유니폼",{"v":670000,"d":"670,000"},{"v":733000,"d":"₩733,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":-63000,"d":"-₩63,000"}}]
[null,"2012-06-03","수익","입장료",{"v":710000,"d":"710,000"},{"v":750000,"d":"₩750,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":-40000,"d":"-₩40,000"}}]
[null,"2012-06-03","비용","비품(일반)",{"v":160000,"d":"160,000"},{"v":145000,"d":"₩145,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":15000,"d":"₩15,000"}}]
[null,"2012-06-03","비용","당일 견학",{"v":490000,"d":"490,000"},{"v":350000,"d":"₩350,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":140000,"d":"₩140,000"}}]
[null,"2012-06-03","비용","당일 견학",{"v":760000,"d":"760,000"},{"v":725000,"d":"₩725,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":35000,"d":"₩35,000"}}]
[null,"2012-06-03","비용","일반 용품",{"v":850000,"d":"850,000"},{"v":475000,"d":"₩475,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":375000,"d":"₩375,000"}}]
[null,"2012-06-03","비용","사무 용품",{"v":660000,"d":"660,000"},{"v":200000,"d":"₩200,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":460000,"d":"₩460,000"}}]
[null,"2012-06-03","비용","전출",{"v":860000,"d":"860,000"},{"v":350000,"d":"₩350,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":510000,"d":"₩510,000"}}]
[null,"2012-06-03","비용","잡비",{"v":150000,"d":"150,000"},{"v":144000,"d":"₩144,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":6000,"d":"₩6,000"}}]
[null,"2012-06-03","수익","게이트 지분",{"v":340000,"d":"340,000"},{"v":350000,"d":"₩350,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":-10000,"d":"-₩10,000"}}]
[null,"2012-06-03","수익","모금 행사",{"v":670000,"d":"670,000"},{"v":700000,"d":"₩700,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":-30000,"d":"-₩30,000"}}]
[null,"2012-06-03","수익","기부",{"v":720000,"d":"720,000"},{"v":800000,"d":"₩800,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":-80000,"d":"-₩80,000"}}]
[null,"2012-06-03","비용","수학 여행",{"v":880000,"d":"880,000"},{"v":750000,"d":"₩750,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":130000,"d":"₩130,000"}}]
[null,"2012-06-03","수익","기부",{"v":800000,"d":"800,000"},{"v":700000,"d":"₩700,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":100000,"d":"₩100,000"}}]
[null,"2012-06-03","수익","양도",{"v":720000,"d":"720,000"},{"v":700000,"d":"₩700,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":20000,"d":"₩20,000"}}]
[null,"2012-06-03","비용","개인교습 클리닉/전지 훈련",{"v":620000,"d":"620,000"},{"v":820000,"d":"₩820,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":-200000,"d":"-₩200,000"}}]
[null,"2012-06-03","수익","전입",{"v":880000,"d":"880,000"},{"v":875000,"d":"₩875,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":5000,"d":"₩5,000"}}]
[null,"2012-06-03","비용","유니폼",{"v":850000,"d":"850,000"},{"v":875000,"d":"₩875,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":-25000,"d":"-₩25,000"}}]
[null,"2012-06-03","비용","수학 여행",{"v":710000,"d":"710,000"},{"v":710000,"d":"₩710,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"2012-06-03","수익","잡비",{"v":950000,"d":"950,000"},{"v":949000,"d":"₩949,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":1000,"d":"₩1,000"}}]
[null,"2012-06-03","수익","모금 행사",{"v":720000,"d":"720,000"},{"v":725000,"d":"₩725,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":-5000,"d":"-₩5,000"}}]
[null,"2012-06-03","비용","수학 여행",{"v":580000,"d":"580,000"},{"v":569000,"d":"₩569,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":11000,"d":"₩11,000"}}]
[null,"2012-06-03","비용","사무 용품",{"v":570000,"d":"570,000"},{"v":550000,"d":"₩550,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":20000,"d":"₩20,000"}}]
[null,"2012-06-03","수익","입장료",{"v":670000,"d":"670,000"},{"v":650000,"d":"₩650,000"},{"$f":"--(BudgetTable[[#This Row],[차액]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[예산 비용]]-BudgetTable[[#This Row],[실제 비용]]","v":{"v":20000,"d":"₩20,000"}}]

{"sheet":"예산 보고서 ","index":1,"n_rows":28,"n_cols":5,"rows_kept":28}
[]
[null,null,"학교 체육 대회 예산"]
[null,null,"  요약"]
[]
[null,"비용 및 수익"," 예산 비용"," 실제 비용"," 차액"]
[null,"비용",{"v":10110000,"d":"₩10,110,000"},{"v":8630000,"d":"₩8,630,000"},{"v":1480000,"d":"₩1,480,000"}]
[null,"진행자",{"v":100000,"d":"₩100,000"},{"v":85000,"d":"₩85,000"},{"v":15000,"d":"₩15,000"}]
[null,"보안",{"v":250000,"d":"₩250,000"},{"v":215000,"d":"₩215,000"},{"v":35000,"d":"₩35,000"}]
[null,"행사 직원",{"v":200000,"d":"₩200,000"},{"v":210000,"d":"₩210,000"},{"v":-10000,"d":"(₩10,000)"}]
[null,"비정규직 행사 직원",{"v":750000,"d":"₩750,000"},{"v":724000,"d":"₩724,000"},{"v":26000,"d":"₩26,000"}]
[null,"유니폼",{"v":1520000,"d":"₩1,520,000"},{"v":1608000,"d":"₩1,608,000"},{"v":-88000,"d":"(₩88,000)"}]
[null,"비품(일반)",{"v":160000,"d":"₩160,000"},{"v":145000,"d":"₩145,000"},{"v":15000,"d":"₩15,000"}]
[null,"당일 견학",{"v":1250000,"d":"₩1,250,000"},{"v":1075000,"d":"₩1,075,000"},{"v":175000,"d":"₩175,000"}]
[null,"일반 용품",{"v":850000,"d":"₩850,000"},{"v":475000,"d":"₩475,000"},{"v":375000,"d":"₩375,000"}]
[null,"사무 용품",{"v":1230000,"d":"₩1,230,000"},{"v":750000,"d":"₩750,000"},{"v":480000,"d":"₩480,000"}]
[null,"전출",{"v":860000,"d":"₩860,000"},{"v":350000,"d":"₩350,000"},{"v":510000,"d":"₩510,000"}]
[null,"잡비",{"v":150000,"d":"₩150,000"},{"v":144000,"d":"₩144,000"},{"v":6000,"d":"₩6,000"}]
[null,"수학 여행",{"v":2170000,"d":"₩2,170,000"},{"v":2029000,"d":"₩2,029,000"},{"v":141000,"d":"₩141,000"}]
[null,"개인교습 클리닉/전지 훈련",{"v":620000,"d":"₩620,000"},{"v":820000,"d":"₩820,000"},{"v":-200000,"d":"(₩200,000)"}]
[null,"수익",{"v":7180000,"d":"₩7,180,000"},{"v":7199000,"d":"₩7,199,000"},{"v":-19000,"d":"(₩19,000)"}]
[null,"입장료",{"v":1380000,"d":"₩1,380,000"},{"v":1400000,"d":"₩1,400,000"},{"v":-20000,"d":"(₩20,000)"}]
[null,"잡비",{"v":950000,"d":"₩950,000"},{"v":949000,"d":"₩949,000"},{"v":1000,"d":"₩1,000"}]
[null,"게이트 지분",{"v":340000,"d":"₩340,000"},{"v":350000,"d":"₩350,000"},{"v":-10000,"d":"(₩10,000)"}]
[null,"모금 행사",{"v":1390000,"d":"₩1,390,000"},{"v":1425000,"d":"₩1,425,000"},{"v":-35000,"d":"(₩35,000)"}]
[null,"기부",{"v":1520000,"d":"₩1,520,000"},{"v":1500000,"d":"₩1,500,000"},{"v":20000,"d":"₩20,000"}]
[null,"양도",{"v":720000,"d":"₩720,000"},{"v":700000,"d":"₩700,000"},{"v":20000,"d":"₩20,000"}]
[null,"전입",{"v":880000,"d":"₩880,000"},{"v":875000,"d":"₩875,000"},{"v":5000,"d":"₩5,000"}]
[null,"총합계",{"v":17290000,"d":"₩17,290,000"},{"v":15829000,"d":"₩15,829,000"},{"v":1461000,"d":"₩1,461,000"}]

{"sheet":"목록 데이터","index":2,"n_rows":20,"n_cols":4,"rows_kept":20}
[]
[{"$nulls":3},"학교 체육 대회 예산"]
[{"$nulls":3}," 편집 목록"]
[]
[null,"수익 항목 목록",null,"비용 항목 목록"]
[null,"입장료",null,"진행자"]
[null,"게이트 지분",null,"보안"]
[null,"모금 행사",null,"행사 직원"]
[null,"기부",null,"비정규직 행사 직원"]
[null,"양도",null,"유니폼"]
[null,"전입",null,"현장 물품"]
[null,"잡비",null,"비품(일반)"]
[{"$nulls":3},"경기 전 식사"]
[{"$nulls":3},"당일 견학"]
[{"$nulls":3},"수학 여행"]
[{"$nulls":3},"개인교습 클리닉/전지 훈련"]
[{"$nulls":3},"일반 용품"]
[{"$nulls":3},"사무 용품"]
[{"$nulls":3},"전출"]
[{"$nulls":3},"잡비"]