{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["구간별 예산(18개 구간)"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"구간별 예산(18개 구간)","index":0,"n_rows":26,"n_cols":22,"rows_kept":26,"merged":[[0,1,1,4],[1,8,1,9],[12,1,12,20],[26,1,26,21]]}
[null,"회사 예산"]
[{"$nulls":6},"시작 날짜","2011-01-01","기간(일)",null,14,"종료 날짜",{"$f":"TEXT(T4,\"yyyy-mm-dd\")","v":"2012-08-26"}]
[]
[null,null,{"$f":"UPPER(TEXT(H2,\"dd-mmm\"))","v":"01-JAN"},{"$f":"UPPER(TEXT(C4+DayInterval,\"dd-mmm\"))","v":"15-JAN"},"29-JAN","12-FEB","26-FEB","11-MAR","25-MAR","08-APR","22-APR","06-MAY","20-MAY","03-JUN","17-JUN","01-JUL","15-JUL","29-JUL","12-AUG",{"$f":"UPPER(TEXT(S4+DayInterval,\"[$-412]dd-M\"))","v":"26-8"}]
[null,null,{"$f":"UPPER(TEXT(H2,\"[$-412]M월 d일\"))","v":"1월 1일"},{"$f":"UPPER(TEXT(C4+DayInterval,\"[$-412]M월 d일\"))","v":"1월 15일"},"1월 29일","2월 12일","2월 26일","3월 11일","3월 25일","4월 8일","4월 22일","5월 6일","5월 20일","6월 3일","6월 17일","7월 1일","7월 15일","7월 29일","8월 12일","8월 26일","합계 ","추세"]
[null,"순이익",{"$f":"IncomeTable[[#Totals],[Week 1]]-ExpensesTable[[#Totals],[Week 1]]","v":{"v":1750000,"d":"₩1,750,000"}},{"$f":"IncomeTable[[#Totals],[Week 2]]-ExpensesTable[[#Totals],[Week 2]]","v":{"v":2236000,"d":"₩2,236,000"}},{"$f":"IncomeTable[[#Totals],[Week 3]]-ExpensesTable[[#Totals],[Week 3]]","v":{"v":1442000,"d":"₩1,442,000"}},{"$f":"IncomeTable[[#Totals],[Week 4]]-ExpensesTable[[#Totals],[Week 4]]","v":{"v":2253000,"d":"₩2,253,000"}},{"$f":"IncomeTable[[#Totals],[Week 5]]-ExpensesTable[[#Totals],[Week 5]]","v":{"v":1533000,"d":"₩1,533,000"}},{"$f":"IncomeTable[[#Totals],[Week 6]]-ExpensesTable[[#Totals],[Week 6]]","v":{"v":1086000,"d":"₩1,086,000"}},{"$f":"IncomeTable[[#Totals],[Week 7]]-ExpensesTable[[#Totals],[Week 7]]","v":{"v":1594000,"d":"₩1,594,000"}},{"$f":"IncomeTable[[#Totals],[Week 8]]-ExpensesTable[[#Totals],[Week 8]]","v":0},{"$f":"IncomeTable[[#Totals],[Week 9]]-ExpensesTable[[#Totals],[Week 9]]","v":0},{"$f":"IncomeTable[[#Totals],[Week 10]]-ExpensesTable[[#Totals],[Week 10]]","v":0},{"$f":"IncomeTable[[#Totals],[Week 11]]-ExpensesTable[[#Totals],[Week 11]]","v":0},{"$f":"IncomeTable[[#Totals],[Week 12]]-ExpensesTable[[#Totals],[Week 12]]","v":0},{"$f":"IncomeTable[[#Totals],[Week 13]]-ExpensesTable[[#Totals],[Week 13]]","v":0},{"$f":"IncomeTable[[#Totals],[Week 14]]-ExpensesTable[[#Totals],[Week 14]]","v":0},{"$f":"IncomeTable[[#Totals],[Week 15]]-ExpensesTable[[#Totals],[Week 15]]","v":0},{"$f":"IncomeTable[[#Totals],[Week 16]]-ExpensesTable[[#Totals],[Week 16]]","v":0},{"$f":"IncomeTable[[#Totals],[Week 17]]-ExpensesTable[[#Totals],[Week 17]]","v":0},{"$f":"IncomeTable[[#Totals],[Week 18]]-ExpensesTable[[#Totals],[Week 18]]","v":0},{"$f":"IncomeTable[[#Totals],[Total]]-ExpensesTable[[#Totals],[Total]]","v":{"v":11894000,"d":"₩11,894,000"}}]
[]
["수입"]
[null,"수입 항목 1",{"v":3000000,"d":"₩3,000,000"},{"v":3500000,"d":"₩3,500,000"},{"v":2978000,"d":"₩2,978,000"},{"v":3384000,"d":"₩3,384,000"},{"v":2858000,"d":"₩2,858,000"},{"v":2809000,"d":"₩2,809,000"},{"v":3220000,"d":"₩3,220,000"},{"$nulls":11},{"$f":"SUM(IncomeTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":21749000,"d":"₩21,749,000"}}]
[null,"수입 항목 2",{"v":1150000,"d":"1,150,000 "},{"v":1200000,"d":"1,200,000 "},{"v":1144000,"d":"1,144,000 "},{"v":1400000,"d":"1,400,000 "},{"v":1358000,"d":"1,358,000 "},{"v":1154000,"d":"1,154,000 "},{"v":1245000,"d":"1,245,000 "},{"$nulls":11},{"$f":"SUM(IncomeTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":8651000,"d":"8,651,000 "}}]
[null,"수입 항목 3",{"v":300000,"d":"300,000 "},{"v":350000,"d":"350,000 "},{"v":392000,"d":"392,000 "},{"v":326000,"d":"326,000 "},{"v":381000,"d":"381,000 "},{"v":364000,"d":"364,000 "},{"v":315000,"d":"315,000 "},{"$nulls":11},{"$f":"SUM(IncomeTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":2428000,"d":"2,428,000 "}}]
[null,"총 수입",{"$f":"SUBTOTAL(109,IncomeTable[Week 1])","v":{"v":4450000,"d":"₩4,450,000"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 2])","v":{"v":5050000,"d":"₩5,050,000"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 3])","v":{"v":4514000,"d":"₩4,514,000"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 4])","v":{"v":5110000,"d":"₩5,110,000"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 5])","v":{"v":4597000,"d":"₩4,597,000"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 6])","v":{"v":4327000,"d":"₩4,327,000"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 7])","v":{"v":4780000,"d":"₩4,780,000"}},{"$f":"SUBTOTAL(109,IncomeTable[Week 8])","v":0},{"$f":"SUBTOTAL(109,IncomeTable[Week 9])","v":0},{"$f":"SUBTOTAL(109,IncomeTable[Week 10])","v":0},{"$f":"SUBTOTAL(109,IncomeTable[Week 11])","v":0},{"$f":"SUBTOTAL(109,IncomeTable[Week 12])","v":0},{"$f":"SUBTOTAL(109,IncomeTable[Week 13])","v":0},{"$f":"SUBTOTAL(109,IncomeTable[Week 14])","v":0},{"$f":"SUBTOTAL(109,IncomeTable[Week 15])","v":0},{"$f":"SUBTOTAL(109,IncomeTable[Week 16])","v":0},{"$f":"SUBTOTAL(109,IncomeTable[Week 17])","v":0},{"$f":"SUBTOTAL(109,IncomeTable[Week 18])","v":0},{"$f":"SUBTOTAL(109,IncomeTable[Total])","v":{"v":32828000,"d":"₩32,828,000"}}]
[]
["지출"]
[null,"급여",{"v":1500000,"d":"₩1,500,000"},{"v":1577000,"d":"₩1,577,000"},{"v":1823000,"d":"₩1,823,000"},{"v":1529000,"d":"₩1,529,000"},{"v":1759000,"d":"₩1,759,000"},{"v":1947000,"d":"₩1,947,000"},{"v":1875000,"d":"₩1,875,000"},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":12010000,"d":"₩12,010,000"}}]
[null,"임대",{"v":1000000,"d":"1,000,000 "},{"v":1000000,"d":"1,000,000 "},{"v":1000000,"d":"1,000,000 "},{"v":1000000,"d":"1,000,000 "},{"v":1000000,"d":"1,000,000 "},{"v":1000000,"d":"1,000,000 "},{"v":1000000,"d":"1,000,000 "},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":7000000,"d":"7,000,000 "}}]
[null,"전기",{"v":40000,"d":"40,000 "},{"v":43000,"d":"43,000 "},{"v":40000,"d":"40,000 "},{"v":42000,"d":"42,000 "},{"v":45000,"d":"45,000 "},{"v":40000,"d":"40,000 "},{"v":42000,"d":"42,000 "},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":292000,"d":"292,000 "}}]
[null,"전화",{"v":12000,"d":"12,000 "},{"v":11000,"d":"11,000 "},{"v":13000,"d":"13,000 "},{"v":14000,"d":"14,000 "},{"v":11000,"d":"11,000 "},{"v":15000,"d":"15,000 "},{"v":15000,"d":"15,000 "},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":91000,"d":"91,000 "}}]
[null,"인터넷",{"v":15000,"d":"15,000 "},{"v":15000,"d":"15,000 "},{"v":15000,"d":"15,000 "},{"v":15000,"d":"15,000 "},{"v":15000,"d":"15,000 "},{"v":15000,"d":"15,000 "},{"v":15000,"d":"15,000 "},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":105000,"d":"105,000 "}}]
[null,"수도",{"v":11000,"d":"11,000 "},{"v":10000,"d":"10,000 "},{"v":13000,"d":"13,000 "},{"v":10000,"d":"10,000 "},{"v":13000,"d":"13,000 "},{"v":10000,"d":"10,000 "},{"v":12000,"d":"12,000 "},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":79000,"d":"79,000 "}}]
[null,"가스",{"v":23000,"d":"23,000 "},{"v":27000,"d":"27,000 "},{"v":26000,"d":"26,000 "},{"v":27000,"d":"27,000 "},{"v":22000,"d":"22,000 "},{"v":29000,"d":"29,000 "},{"v":21000,"d":"21,000 "},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":175000,"d":"175,000 "}}]
[null,"쓰레기 수거비",{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"v":4000,"d":"4,000 "},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":28000,"d":"28,000 "}}]
[null,"케이블 TV",{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"v":10000,"d":"10,000 "},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":70000,"d":"70,000 "}}]
[null,"사무용품",{"v":25000,"d":"25,000 "},{"v":57000,"d":"57,000 "},{"v":68000,"d":"68,000 "},{"v":146000,"d":"146,000 "},{"v":125000,"d":"125,000 "},{"v":111000,"d":"111,000 "},{"v":132000,"d":"132,000 "},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":664000,"d":"664,000 "}}]
[null,"보험",{"v":60000,"d":"60,000 "},{"v":60000,"d":"60,000 "},{"v":60000,"d":"60,000 "},{"v":60000,"d":"60,000 "},{"v":60000,"d":"60,000 "},{"v":60000,"d":"60,000 "},{"v":60000,"d":"60,000 "},{"$nulls":11},{"$f":"SUM(ExpensesTable[[#This Row],[Week 1]:[Week 18]])","v":{"v":420000,"d":"420,000 "}}]
[null,"총 지출",{"$f":"SUBTOTAL(109,ExpensesTable[Week 1])","v":{"v":2700000,"d":"₩2,700,000"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 2])","v":{"v":2814000,"d":"₩2,814,000"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 3])","v":{"v":3072000,"d":"₩3,072,000"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 4])","v":{"v":2857000,"d":"₩2,857,000"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 5])","v":{"v":3064000,"d":"₩3,064,000"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 6])","v":{"v":3241000,"d":"₩3,241,000"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 7])","v":{"v":3186000,"d":"₩3,186,000"}},{"$f":"SUBTOTAL(109,ExpensesTable[Week 8])","v":0},{"$f":"SUBTOTAL(109,ExpensesTable[Week 9])","v":0},{"$f":"SUBTOTAL(109,ExpensesTable[Week 10])","v":0},{"$f":"SUBTOTAL(109,ExpensesTable[Week 11])","v":0},{"$f":"SUBTOTAL(109,ExpensesTable[Week 12])","v":0},{"$f":"SUBTOTAL(109,ExpensesTable[Week 13])","v":0},{"$f":"SUBTOTAL(109,ExpensesTable[Week 14])","v":0},{"$f":"SUBTOTAL(109,ExpensesTable[Week 15])","v":0},{"$f":"SUBTOTAL(109,ExpensesTable[Week 16])","v":0},{"$f":"SUBTOTAL(109,ExpensesTable[Week 17])","v":0},{"$f":"SUBTOTAL(109,ExpensesTable[Week 18])","v":0},{"$f":"SUBTOTAL(109,ExpensesTable[Total])","v":{"v":20934000,"d":"₩20,934,000"}}]