{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["비용","수입","손익 개요"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"비용","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["[행사명]의 행사 예산"]
["비용"]
[null,null,null,null,null,"예상 금액","실제 금액"]
["총 비용",null,null,null,null,700000,300000]
[]
[null,"예상 금액","실제 금액",null,null,"예상 금액","실제 금액"]
["행사장",null,null,null,"간식 준비"]
["장소 임대비",500000,null,null,"음식"]
["현장 요원",null,null,null,"음료"]
["장비",null,null,null,"테이블보"]
["테이블과 의자",null,null,null,"서비스 요원 비용과 팁"]
["합계",500000,0,null,"합계",0,0]
[]
["행사장 장식",null,null,null,"프로그램"]
["꽃",200000,300000,null,"공연 예술가"]
["양초",null,null,null,"발표자"]
["조명",null,null,null,"출장비"]
["풍선",null,null,null,"호텔"]
["지류 용품",null,null,null,"기타"]
["합계",200000,300000,null,"합계",0,0]
[]
["홍보",null,null,null,"포상 및 경품"]
["그래픽 작업",null,null,null,"리본/상패/트로피"]
["복사/인쇄",null,null,null,"선물"]
["발송 비용",null,null,null,"합계",0,0]
["합계",0,0]
[]
["기타"]
["전화"]
["운송비"]
["문구류"]
["팩스 이용료"]
["합계",0,0]

{"sheet":"수입","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["[행사명]의 행사 예산"]
["수입"]
[null,null,null,null,null,"예상 금액","실제 금액"]
["총 수입",null,null,null,null,1936000,1831000]
[]
["입장료"]
["예상 인원","실제 인원",null,null,null,"예상 금액","실제 금액"]
[300,278,"성인",5000,null,1500000,1390000]
[197,195,"어린이",2000,null,394000,390000]
[42,51,"기타",1000,null,42000,51000]
[null,null,null,null,null,1936000,1831000]
[]
[]
["프로그램 광고 수익"]
[null,null,"표지 광고",null,null,0,0]
[null,null,"1/2면 광고",null,null,0,0]
[null,null,"1/4면 광고",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["전시 참가비"]
[null,null,"대형 부스",null,null,0,0]
[null,null,"중형 부스",null,null,0,0]
[null,null,"소형 부스",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["판매 수익"]
[null,null,"항목 단가",null,null,0,0]
[null,null,"항목 단가",null,null,0,0]
[null,null,"항목 단가",null,null,0,0]
[null,null,"항목 단가",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"손익 개요","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["[행사명]의 행사 예산"]
["손익 개요"]
[]
[]
[null,"예상 금액","실제 금액"]
["총 수입",1936000,1831000]
["총 비용",700000,300000]
[]
["손해 또는 이익 총계",1236000,1531000]