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

{"sheet":"출장 예산안","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,7]]}
["      출장 예산안"]
[]
[]
[null,"출장 예산",{"v":1900000,"d":"\\1,900,000"}]
[{"$nulls":7},"      합계"]
[null,"항공료","총 티켓 비용",{"v":200000,"d":"\\200,000"},"수량",1,"장",{"$f":"(D6*F6)","v":{"v":200000,"d":"\\200,000"}}]
[{"$nulls":3},{"v":275000,"d":"\\275,000"},"수량",1,"장",{"$f":"(D7*F7)","v":{"v":275000,"d":"\\275,000"}}]
[{"$nulls":3},{"v":0,"d":"\\0"},"수량",0,"장",{"v":0,"d":"\\0"}]
[null,"숙박비","1박당 비용",{"v":75000,"d":"\\75,000"},"수량",3,"박",{"v":225000,"d":"\\225,000"}]
[{"$nulls":3},{"v":82000,"d":"\\82,000"},"수량",3,"박",{"v":246000,"d":"\\246,000"}]
[{"$nulls":3},{"v":0,"d":"\\0"},"수량",0,"박",{"v":0,"d":"\\0"}]
[null,"식대","하루당 비용",{"v":48000,"d":"\\48,000"},"수량",6,"일",{"v":288000,"d":"\\288,000"}]
[null,"차량 임대","하루당 비용",{"v":52000,"d":"\\52,000"},"수량",6,"일",{"v":312000,"d":"\\312,000"}]
[null,"연료비","리터당 비용",{"v":1740,"d":"\\1,740"},"수량",14,"리터",{"v":24360,"d":"\\24,360"}]
[null,"접대","금액",{"v":130000,"d":"\\130,000"},{"$nulls":3},{"$f":"(D15)","v":{"v":130000,"d":"\\130,000"}}]
[null,"선물","금액",{"v":85000,"d":"\\85,000"},{"$nulls":3},{"$f":"(D16)","v":{"v":85000,"d":"\\85,000"}}]
[null,"기타","금액",{"v":55000,"d":"\\55,000"},{"$nulls":3},{"$f":"(D17)","v":{"v":55000,"d":"\\55,000"}}]
[{"$nulls":4},"총 출장 비용",null,null,{"$f":"SUM(H6:H17)","v":{"v":1840360,"d":"\\1,840,360"}}]
[{"$nulls":4},{"$f":"IF(C4>H18,\"예산 미달 금액\",\"예산 초과 금액\")","v":"예산 미달 금액"},null,null,{"$f":"(C4-H18)","v":{"v":59640,"d":"\\59,640"}}]