{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["결혼식 예산","예산 세부 정보"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"결혼식 예산","index":0,"n_rows":16,"n_cols":16,"rows_kept":16,"merged":[[1,1,1,5]]}
[{"$nulls":6}," "]
[null,"LISHA + DANIEL\n관계 맺기"]
[{"$nulls":7}," "]
[]
[null,"범주","예상 비용","실제 비용","차이","예산 %",{"$nulls":3},"정렬 안 됨","예상 비용","실제 비용","예상 비용 - 순위 값","순위","#","정렬됨"]
[null,{"$f":"P6","v":"피로연"},{"$f":"VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,2,FALSE)","v":{"v":14500,"d":"₩14,500"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE))","v":{"v":12800,"d":"₩12,800"}},{"$f":"IF(OR(TBL_Summary[[#This Row],[예상 비용]]=\"\",TBL_Summary[[#This Row],[실제 비용]]=\"\"),\"\",TBL_Summary[[#This Row],[예상 비용]]-TBL_Summary[[#This Row],[실제 비용]])","v":{"v":1700,"d":"₩1,700"}},{"$f":"TBL_Summary[[#This Row],[예상 비용]]/SUM(TBL_Summary[예상 비용])","v":{"v":0.48739495798319327,"d":"48.7%"}},{"$nulls":3},"피로연",{"$f":"TBL_Reception[[#Totals],[예상]]","v":14500},{"$f":"TBL_Reception[[#Totals],[실제]]","v":12800},{"$f":"K6-O6/100","v":14499.99},{"$f":"_xlfn.RANK.AVG(M6,$M$6:$M$15)","v":1},1,{"$f":"INDEX(TBL_RankingData,MATCH(O6,$N$6:$N$15,0),1)","v":"피로연"}]
[null,{"$f":"P7","v":"복장"},{"$f":"VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,2,FALSE)","v":{"v":4000,"d":"₩4,000"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE))","v":{"v":2900,"d":"₩2,900"}},{"$f":"IF(OR(TBL_Summary[[#This Row],[예상 비용]]=\"\",TBL_Summary[[#This Row],[실제 비용]]=\"\"),\"\",TBL_Summary[[#This Row],[예상 비용]]-TBL_Summary[[#This Row],[실제 비용]])","v":{"v":1100,"d":"₩1,100"}},{"$f":"TBL_Summary[[#This Row],[예상 비용]]/SUM(TBL_Summary[예상 비용])","v":{"v":0.13445378151260504,"d":"13.4%"}},{"$nulls":3},"복장",{"$f":"TBL_Attire[[#Totals],[예상]]","v":4000},{"$f":"TBL_Attire[[#Totals],[실제]]","v":2900},{"$f":"K7-O7/100","v":3999.98},2,2,"복장"]
[null,"꽃과 장식",{"$f":"VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,2,FALSE)","v":{"v":3000,"d":"₩3,000"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[예상 비용]]=\"\",TBL_Summary[[#This Row],[실제 비용]]=\"\"),\"\",TBL_Summary[[#This Row],[예상 비용]]-TBL_Summary[[#This Row],[실제 비용]])","v":""},{"$f":"TBL_Summary[[#This Row],[예상 비용]]/SUM(TBL_Summary[예상 비용])","v":{"v":0.10084033613445378,"d":"10.1%"}},{"$nulls":3},"꽃과 장식",{"$f":"TBL_FlowersAndDecor[[#Totals],[예상]]","v":3000},{"$f":"TBL_FlowersAndDecor[[#Totals],[실제]]","v":0},2999.97,3,3,"꽃과 장식"]
[null,"사진 및 비디오",{"$f":"VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,2,FALSE)","v":{"v":2500,"d":"₩2,500"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[예상 비용]]=\"\",TBL_Summary[[#This Row],[실제 비용]]=\"\"),\"\",TBL_Summary[[#This Row],[예상 비용]]-TBL_Summary[[#This Row],[실제 비용]])","v":""},{"$f":"TBL_Summary[[#This Row],[예상 비용]]/SUM(TBL_Summary[예상 비용])","v":{"v":0.08403361344537816,"d":"8.4%"}},{"$nulls":3},"음악",{"$f":"TBL_Music[[#Totals],[예상]]","v":1800},{"$f":"TBL_Music[[#Totals],[실제]]","v":0},1799.96,5,4,"사진 및 비디오"]
[null,"음악",{"$f":"VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,2,FALSE)","v":{"v":1800,"d":"₩1,800"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[예상 비용]]=\"\",TBL_Summary[[#This Row],[실제 비용]]=\"\"),\"\",TBL_Summary[[#This Row],[예상 비용]]-TBL_Summary[[#This Row],[실제 비용]])","v":""},{"$f":"TBL_Summary[[#This Row],[예상 비용]]/SUM(TBL_Summary[예상 비용])","v":{"v":0.06050420168067227,"d":"6.1%"}},{"$nulls":3},"사진 및 비디오",{"$f":"TBL_PhotographsAndVideo[[#Totals],[예상]]","v":2500},{"$f":"TBL_PhotographsAndVideo[[#Totals],[실제]]","v":0},2499.95,4,5,"음악"]
[null,"경품과 선물",{"$f":"VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,2,FALSE)","v":{"v":1100,"d":"₩1,100"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[예상 비용]]=\"\",TBL_Summary[[#This Row],[실제 비용]]=\"\"),\"\",TBL_Summary[[#This Row],[예상 비용]]-TBL_Summary[[#This Row],[실제 비용]])","v":""},{"$f":"TBL_Summary[[#This Row],[예상 비용]]/SUM(TBL_Summary[예상 비용])","v":{"v":0.03697478991596639,"d":"3.7%"}},{"$nulls":3},"경품과 선물",{"$f":"TBL_FavorsAndGifts[[#Totals],[예상]]","v":1100},{"$f":"TBL_FavorsAndGifts[[#Totals],[실제]]","v":0},1099.94,6,6,"경품과 선물"]
[null,{"$f":"P12","v":"결혼 반지"},{"$f":"VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,2,FALSE)","v":{"v":1100,"d":"₩1,100"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[예상 비용]]=\"\",TBL_Summary[[#This Row],[실제 비용]]=\"\"),\"\",TBL_Summary[[#This Row],[예상 비용]]-TBL_Summary[[#This Row],[실제 비용]])","v":""},{"$f":"TBL_Summary[[#This Row],[예상 비용]]/SUM(TBL_Summary[예상 비용])","v":{"v":0.03697478991596639,"d":"3.7%"}},{"$nulls":3},"식",{"$f":"TBL_Ceremony[[#Totals],[예상]]","v":800},{"$f":"TBL_Ceremony[[#Totals],[실제]]","v":0},799.93,8,7,"결혼 반지"]
[null,"식",{"$f":"VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,2,FALSE)","v":{"v":800,"d":"₩800"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[예상 비용]]=\"\",TBL_Summary[[#This Row],[실제 비용]]=\"\"),\"\",TBL_Summary[[#This Row],[예상 비용]]-TBL_Summary[[#This Row],[실제 비용]])","v":""},{"$f":"TBL_Summary[[#This Row],[예상 비용]]/SUM(TBL_Summary[예상 비용])","v":{"v":0.02689075630252101,"d":"2.7%"}},{"$nulls":3},"문구용품",{"$f":"TBL_Stationery[[#Totals],[예상]]","v":500},{"$f":"TBL_Stationery[[#Totals],[실제]]","v":0},499.92,9,8,"식"]
[null,"문구용품",{"$f":"VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,2,FALSE)","v":{"v":500,"d":"₩500"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[예상 비용]]=\"\",TBL_Summary[[#This Row],[실제 비용]]=\"\"),\"\",TBL_Summary[[#This Row],[예상 비용]]-TBL_Summary[[#This Row],[실제 비용]])","v":""},{"$f":"TBL_Summary[[#This Row],[예상 비용]]/SUM(TBL_Summary[예상 비용])","v":{"v":0.01680672268907563,"d":"1.7%"}},{"$nulls":3},"결혼 반지",{"$f":"TBL_WeddingRings[[#Totals],[예상]]","v":1100},{"$f":"TBL_WeddingRings[[#Totals],[실제]]","v":0},1099.91,7,9,"문구용품"]
[null,"교통비",{"$f":"VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,2,FALSE)","v":{"v":450,"d":"₩450"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[범주]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[예상 비용]]=\"\",TBL_Summary[[#This Row],[실제 비용]]=\"\"),\"\",TBL_Summary[[#This Row],[예상 비용]]-TBL_Summary[[#This Row],[실제 비용]])","v":""},{"$f":"TBL_Summary[[#This Row],[예상 비용]]/SUM(TBL_Summary[예상 비용])","v":{"v":0.015126050420168067,"d":"1.5%"}},{"$nulls":3},"교통비",{"$f":"TBL_Transportation[[#Totals],[예상]]","v":450},{"$f":"TBL_Transportation[[#Totals],[실제]]","v":0},449.9,10,10,"교통비"]
[null,"요약",{"$f":"SUBTOTAL(109,TBL_Summary[예상 비용])","v":{"v":29750,"d":"₩29,750"}},{"$f":"SUBTOTAL(109,TBL_Summary[실제 비용])","v":{"v":15700,"d":"₩15,700"}},{"$f":"TBL_Summary[[#Totals],[예상 비용]]-TBL_Summary[[#Totals],[실제 비용]]","v":{"v":14050,"d":"₩14,050"}},{"$f":"SUBTOTAL(109,TBL_Summary[예산 %])","v":{"v":1,"d":"100%"}}]

{"sheet":"예산 세부 정보","index":1,"n_rows":91,"n_cols":6,"rows_kept":91}
[{"$nulls":5}," "]
[null,"예산 세부 정보"]
[]
[null,"피로연","예상","실제","차이"]
[null,"장소와 렌탈",{"v":8000,"d":"₩8,000.00"},{"v":7800,"d":"₩7,800.00"},{"$f":"IF(OR(TBL_Reception[[#This Row],[예상]]=\"\",TBL_Reception[[#This Row],[실제]]=\"\"),\"\",TBL_Reception[[#This Row],[예상]]-TBL_Reception[[#This Row],[실제]])","v":{"v":200,"d":"₩200.00"}}]
[null,"음식 및 서비스",{"v":4000,"d":"₩4,000.00"},{"v":4200,"d":"₩4,200.00"},{"$f":"IF(OR(TBL_Reception[[#This Row],[예상]]=\"\",TBL_Reception[[#This Row],[실제]]=\"\"),\"\",TBL_Reception[[#This Row],[예상]]-TBL_Reception[[#This Row],[실제]])","v":{"v":-200,"d":"(₩200.00)"}}]
[null,"음료",{"v":1000,"d":"₩1,000.00"},{"v":800,"d":"₩800.00"},{"$f":"IF(OR(TBL_Reception[[#This Row],[예상]]=\"\",TBL_Reception[[#This Row],[실제]]=\"\"),\"\",TBL_Reception[[#This Row],[예상]]-TBL_Reception[[#This Row],[실제]])","v":{"v":200,"d":"₩200.00"}}]
[null,"케이크",{"v":1000,"d":"₩1,000.00"},null,{"$f":"IF(OR(TBL_Reception[[#This Row],[예상]]=\"\",TBL_Reception[[#This Row],[실제]]=\"\"),\"\",TBL_Reception[[#This Row],[예상]]-TBL_Reception[[#This Row],[실제]])","v":""}]
[null,"잡비",{"v":500,"d":"₩500.00"},null,{"$f":"IF(OR(TBL_Reception[[#This Row],[예상]]=\"\",TBL_Reception[[#This Row],[실제]]=\"\"),\"\",TBL_Reception[[#This Row],[예상]]-TBL_Reception[[#This Row],[실제]])","v":""}]
[null,"피로연 합계",{"$f":"SUBTOTAL(109,TBL_Reception[예상])","v":{"v":14500,"d":"₩14,500.00"}},{"$f":"SUBTOTAL(109,TBL_Reception[실제])","v":{"v":12800,"d":"₩12,800.00"}},{"$f":"TBL_Reception[[#Totals],[예상]]-TBL_Reception[[#Totals],[실제]]","v":{"v":1700,"d":"₩1,700.00"}}]
[]
[]
[null,"복장","예상","실제","차이"]
[null,"턱시도, 수트 및/또는 드레스",{"v":3000,"d":"₩3,000.00"},{"v":2900,"d":"₩2,900.00"},{"$f":"IF(OR(TBL_Attire[[#This Row],[예상]]=\"\",TBL_Attire[[#This Row],[실제]]=\"\"),\"\",TBL_Attire[[#This Row],[예상]]-TBL_Attire[[#This Row],[실제]])","v":{"v":100,"d":"₩100.00"}}]
[null,"수선",{"v":100,"d":"₩100.00"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[예상]]=\"\",TBL_Attire[[#This Row],[실제]]=\"\"),\"\",TBL_Attire[[#This Row],[예상]]-TBL_Attire[[#This Row],[실제]])","v":""}]
[null,"머리장식 및 베일",{"v":200,"d":"₩200.00"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[예상]]=\"\",TBL_Attire[[#This Row],[실제]]=\"\"),\"\",TBL_Attire[[#This Row],[예상]]-TBL_Attire[[#This Row],[실제]])","v":""}]
[null,"액세서리",{"v":100,"d":"₩100.00"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[예상]]=\"\",TBL_Attire[[#This Row],[실제]]=\"\"),\"\",TBL_Attire[[#This Row],[예상]]-TBL_Attire[[#This Row],[실제]])","v":""}]
[null,"헤어 및 메이크업",{"v":500,"d":"₩500.00"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[예상]]=\"\",TBL_Attire[[#This Row],[실제]]=\"\"),\"\",TBL_Attire[[#This Row],[예상]]-TBL_Attire[[#This Row],[실제]])","v":""}]
[null,"잡비",{"v":100,"d":"₩100.00"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[예상]]=\"\",TBL_Attire[[#This Row],[실제]]=\"\"),\"\",TBL_Attire[[#This Row],[예상]]-TBL_Attire[[#This Row],[실제]])","v":""}]
[null,"복장 합계",{"$f":"SUBTOTAL(109,TBL_Attire[예상])","v":{"v":4000,"d":"₩4,000.00"}},{"$f":"SUBTOTAL(109,TBL_Attire[실제])","v":{"v":2900,"d":"₩2,900.00"}},{"$f":"TBL_Attire[[#Totals],[예상]]-TBL_Attire[[#Totals],[실제]]","v":{"v":1100,"d":"₩1,100.00"}}]
[]
[]
[null,"꽃과 장식","예상","실제","차이"]
[null,"식장 꽃꽃이",{"v":1000,"d":"₩1,000.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[예상]]=\"\",TBL_FlowersAndDecor[[#This Row],[실제]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[예상]]-TBL_FlowersAndDecor[[#This Row],[실제]])","v":""}]
[null,"꽃 소녀의 꽃봉오리 및 바구니",{"v":500,"d":"₩500.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[예상]]=\"\",TBL_FlowersAndDecor[[#This Row],[실제]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[예상]]-TBL_FlowersAndDecor[[#This Row],[실제]])","v":""}]
[null,"반지 베개",{"v":100,"d":"₩100.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[예상]]=\"\",TBL_FlowersAndDecor[[#This Row],[실제]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[예상]]-TBL_FlowersAndDecor[[#This Row],[실제]])","v":""}]
[null,"부케",{"v":500,"d":"₩500.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[예상]]=\"\",TBL_FlowersAndDecor[[#This Row],[실제]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[예상]]-TBL_FlowersAndDecor[[#This Row],[실제]])","v":""}]
[null,"부토니에르",{"v":100,"d":"₩100.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[예상]]=\"\",TBL_FlowersAndDecor[[#This Row],[실제]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[예상]]-TBL_FlowersAndDecor[[#This Row],[실제]])","v":""}]
[null,"코르사주",{"v":200,"d":"₩200.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[예상]]=\"\",TBL_FlowersAndDecor[[#This Row],[실제]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[예상]]-TBL_FlowersAndDecor[[#This Row],[실제]])","v":""}]
[null,"피로연 장식",{"v":300,"d":"₩300.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[예상]]=\"\",TBL_FlowersAndDecor[[#This Row],[실제]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[예상]]-TBL_FlowersAndDecor[[#This Row],[실제]])","v":""}]
[null,"조명",{"v":200,"d":"₩200.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[예상]]=\"\",TBL_FlowersAndDecor[[#This Row],[실제]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[예상]]-TBL_FlowersAndDecor[[#This Row],[실제]])","v":""}]
[null,"잡비",{"v":100,"d":"₩100.00"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[예상]]=\"\",TBL_FlowersAndDecor[[#This Row],[실제]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[예상]]-TBL_FlowersAndDecor[[#This Row],[실제]])","v":""}]
[null,"꽃과 장식 합계",{"$f":"SUBTOTAL(109,TBL_FlowersAndDecor[예상])","v":{"v":3000,"d":"₩3,000.00"}},{"$f":"SUBTOTAL(109,TBL_FlowersAndDecor[실제])","v":{"v":0,"d":"₩0.00"}},{"$f":"TBL_FlowersAndDecor[[#Totals],[예상]]-TBL_FlowersAndDecor[[#Totals],[실제]]","v":{"v":3000,"d":"₩3,000.00"}}]
[]
[]
[null,"음악","예상","실제","차이"]
[null,"축가 가수",{"v":700,"d":"₩700.00"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[예상]]=\"\",TBL_Music[[#This Row],[실제]]=\"\"),\"\",TBL_Music[[#This Row],[예상]]-TBL_Music[[#This Row],[실제]])","v":""}]
[null,"칵테일-타임 가수",{"v":300,"d":"₩300.00"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[예상]]=\"\",TBL_Music[[#This Row],[실제]]=\"\"),\"\",TBL_Music[[#This Row],[예상]]-TBL_Music[[#This Row],[실제]])","v":""}]
[null,"피로연 밴드, 디제이, 및 엔터테인먼트",{"v":200,"d":"₩200.00"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[예상]]=\"\",TBL_Music[[#This Row],[실제]]=\"\"),\"\",TBL_Music[[#This Row],[예상]]-TBL_Music[[#This Row],[실제]])","v":""}]
[null,"사운드-시스템 및 댄스-무대 렌탈",{"v":400,"d":"₩400.00"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[예상]]=\"\",TBL_Music[[#This Row],[실제]]=\"\"),\"\",TBL_Music[[#This Row],[예상]]-TBL_Music[[#This Row],[실제]])","v":""}]
[null,"잡비",{"v":200,"d":"₩200.00"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[예상]]=\"\",TBL_Music[[#This Row],[실제]]=\"\"),\"\",TBL_Music[[#This Row],[예상]]-TBL_Music[[#This Row],[실제]])","v":""}]
[null,"음악 합계",{"$f":"SUBTOTAL(109,TBL_Music[예상])","v":{"v":1800,"d":"₩1,800.00"}},{"$f":"SUBTOTAL(109,TBL_Music[실제])","v":{"v":0,"d":"₩0.00"}},{"$f":"TBL_Music[[#Totals],[예상]]-TBL_Music[[#Totals],[실제]]","v":{"v":1800,"d":"₩1,800.00"}}]
[]
[]
[null,"사진 및 비디오","예상","실제","차이"]
[null,"사진",{"v":1000,"d":"₩1,000.00"},null,{"$f":"IF(OR(TBL_PhotographsAndVideo[[#This Row],[예상]]=\"\",TBL_PhotographsAndVideo[[#This Row],[실제]]=\"\"),\"\",TBL_PhotographsAndVideo[[#This Row],[예상]]-TBL_PhotographsAndVideo[[#This Row],[실제]])","v":""}]
[null,"비디오",{"v":800,"d":"₩800.00"},null,{"$f":"IF(OR(TBL_PhotographsAndVideo[[#This Row],[예상]]=\"\",TBL_PhotographsAndVideo[[#This Row],[실제]]=\"\"),\"\",TBL_PhotographsAndVideo[[#This Row],[예상]]-TBL_PhotographsAndVideo[[#This Row],[실제]])","v":""}]
[null,"추가 인쇄 및 앨범",{"v":500,"d":"₩500.00"},null,{"$f":"IF(OR(TBL_PhotographsAndVideo[[#This Row],[예상]]=\"\",TBL_PhotographsAndVideo[[#This Row],[실제]]=\"\"),\"\",TBL_PhotographsAndVideo[[#This Row],[예상]]-TBL_PhotographsAndVideo[[#This Row],[실제]])","v":""}]
[null,"잡비",{"v":200,"d":"₩200.00"},null,{"$f":"IF(OR(TBL_PhotographsAndVideo[[#This Row],[예상]]=\"\",TBL_PhotographsAndVideo[[#This Row],[실제]]=\"\"),\"\",TBL_PhotographsAndVideo[[#This Row],[예상]]-TBL_PhotographsAndVideo[[#This Row],[실제]])","v":""}]
[null,"사진 및 비디오 합계",{"$f":"SUBTOTAL(109,TBL_PhotographsAndVideo[예상])","v":{"v":2500,"d":"₩2,500.00"}},{"$f":"SUBTOTAL(109,TBL_PhotographsAndVideo[실제])","v":{"v":0,"d":"₩0.00"}},{"$f":"TBL_PhotographsAndVideo[[#Totals],[예상]]-TBL_PhotographsAndVideo[[#Totals],[실제]]","v":{"v":2500,"d":"₩2,500.00"}}]
[]
[]
[null,"경품 및 선물","예상","실제","차이"]
[null,"웰컴 기프트",{"v":700,"d":"₩700.00"},null,{"$f":"IF(OR(TBL_FavorsAndGifts[[#This Row],[예상]]=\"\",TBL_FavorsAndGifts[[#This Row],[실제]]=\"\"),\"\",TBL_FavorsAndGifts[[#This Row],[예상]]-TBL_FavorsAndGifts[[#This Row],[실제]])","v":""}]
[null,"파티 선물",{"v":200,"d":"₩200.00"},null,{"$f":"IF(OR(TBL_FavorsAndGifts[[#This Row],[예상]]=\"\",TBL_FavorsAndGifts[[#This Row],[실제]]=\"\"),\"\",TBL_FavorsAndGifts[[#This Row],[예상]]-TBL_FavorsAndGifts[[#This Row],[실제]])","v":""}]
[null,"잡비",{"v":200,"d":"₩200.00"},null,{"$f":"IF(OR(TBL_FavorsAndGifts[[#This Row],[예상]]=\"\",TBL_FavorsAndGifts[[#This Row],[실제]]=\"\"),\"\",TBL_FavorsAndGifts[[#This Row],[예상]]-TBL_FavorsAndGifts[[#This Row],[실제]])","v":""}]
[null,"경품 및 선물 합계",{"$f":"SUBTOTAL(109,TBL_FavorsAndGifts[예상])","v":{"v":1100,"d":"₩1,100.00"}},{"$f":"SUBTOTAL(109,TBL_FavorsAndGifts[실제])","v":{"v":0,"d":"₩0.00"}},{"$f":"TBL_FavorsAndGifts[[#Totals],[예상]]-TBL_FavorsAndGifts[[#Totals],[실제]]","v":{"v":1100,"d":"₩1,100.00"}}]
[]
[]
[null,"예식","예상","실제","차이"]
[null,"장소 대관료",{"v":500,"d":"₩500.00"},null,{"$f":"IF(OR(TBL_Ceremony[[#This Row],[예상]]=\"\",TBL_Ceremony[[#This Row],[실제]]=\"\"),\"\",TBL_Ceremony[[#This Row],[예상]]-TBL_Ceremony[[#This Row],[실제]])","v":""}]
[null,"주례 비용 또는 교회 기부",{"v":200,"d":"₩200.00"},null,{"$f":"IF(OR(TBL_Ceremony[[#This Row],[예상]]=\"\",TBL_Ceremony[[#This Row],[실제]]=\"\"),\"\",TBL_Ceremony[[#This Row],[예상]]-TBL_Ceremony[[#This Row],[실제]])","v":""}]
[null,"잡비",{"v":100,"d":"₩100.00"},null,{"$f":"IF(OR(TBL_Ceremony[[#This Row],[예상]]=\"\",TBL_Ceremony[[#This Row],[실제]]=\"\"),\"\",TBL_Ceremony[[#This Row],[예상]]-TBL_Ceremony[[#This Row],[실제]])","v":""}]
[null,"전체 예식",{"$f":"SUBTOTAL(109,TBL_Ceremony[예상])","v":{"v":800,"d":"₩800.00"}},{"$f":"SUBTOTAL(109,TBL_Ceremony[실제])","v":{"v":0,"d":"₩0.00"}},{"$f":"TBL_Ceremony[[#Totals],[예상]]-TBL_Ceremony[[#Totals],[실제]]","v":{"v":800,"d":"₩800.00"}}]
[]
[]
[null,"편지지","예상","실제","차이"]
[null,"청첩장",{"v":50,"d":"₩50.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[예상]]=\"\",TBL_Stationery[[#This Row],[실제]]=\"\"),\"\",TBL_Stationery[[#This Row],[예상]]-TBL_Stationery[[#This Row],[실제]])","v":""}]
[null,"초대장 및 회신 요청",{"v":100,"d":"₩100.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[예상]]=\"\",TBL_Stationery[[#This Row],[실제]]=\"\"),\"\",TBL_Stationery[[#This Row],[예상]]-TBL_Stationery[[#This Row],[실제]])","v":""}]
[null,"식순",{"v":50,"d":"₩50.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[예상]]=\"\",TBL_Stationery[[#This Row],[실제]]=\"\"),\"\",TBL_Stationery[[#This Row],[예상]]-TBL_Stationery[[#This Row],[실제]])","v":""}]
[null,"좌석 및 장소 카드",{"v":50,"d":"₩50.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[예상]]=\"\",TBL_Stationery[[#This Row],[실제]]=\"\"),\"\",TBL_Stationery[[#This Row],[예상]]-TBL_Stationery[[#This Row],[실제]])","v":""}]
[null,"메뉴 카드",{"v":50,"d":"₩50.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[예상]]=\"\",TBL_Stationery[[#This Row],[실제]]=\"\"),\"\",TBL_Stationery[[#This Row],[예상]]-TBL_Stationery[[#This Row],[실제]])","v":""}]
[null,"감사장",{"v":50,"d":"₩50.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[예상]]=\"\",TBL_Stationery[[#This Row],[실제]]=\"\"),\"\",TBL_Stationery[[#This Row],[예상]]-TBL_Stationery[[#This Row],[실제]])","v":""}]
[null,"우편요금",{"v":50,"d":"₩50.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[예상]]=\"\",TBL_Stationery[[#This Row],[실제]]=\"\"),\"\",TBL_Stationery[[#This Row],[예상]]-TBL_Stationery[[#This Row],[실제]])","v":""}]
[null,"잡비",{"v":100,"d":"₩100.00"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[예상]]=\"\",TBL_Stationery[[#This Row],[실제]]=\"\"),\"\",TBL_Stationery[[#This Row],[예상]]-TBL_Stationery[[#This Row],[실제]])","v":""}]
[null,"편지지 합계",{"$f":"SUBTOTAL(109,TBL_Stationery[예상])","v":{"v":500,"d":"₩500.00"}},{"$f":"SUBTOTAL(109,TBL_Stationery[실제])","v":{"v":0,"d":"₩0.00"}},{"$f":"TBL_Stationery[[#Totals],[예상]]-TBL_Stationery[[#Totals],[실제]]","v":{"v":500,"d":"₩500.00"}}]
[]
[]
[null,"결혼 반지","예상","실제","차이"]
[null,"결혼 반지",{"v":1000,"d":"₩1,000.00"},null,{"$f":"IF(OR(TBL_WeddingRings[[#This Row],[예상]]=\"\",TBL_WeddingRings[[#This Row],[실제]]=\"\"),\"\",TBL_WeddingRings[[#This Row],[예상]]-TBL_WeddingRings[[#This Row],[실제]])","v":""}]
[null,"반지 액세서리",{"v":100,"d":"₩100.00"},null,{"$f":"IF(OR(TBL_WeddingRings[[#This Row],[예상]]=\"\",TBL_WeddingRings[[#This Row],[실제]]=\"\"),\"\",TBL_WeddingRings[[#This Row],[예상]]-TBL_WeddingRings[[#This Row],[실제]])","v":""}]
[null,"결혼 반지 합계",{"$f":"SUBTOTAL(109,TBL_WeddingRings[예상])","v":{"v":1100,"d":"₩1,100.00"}},{"$f":"SUBTOTAL(109,TBL_WeddingRings[실제])","v":{"v":0,"d":"₩0.00"}},{"$f":"TBL_WeddingRings[[#Totals],[예상]]-TBL_WeddingRings[[#Totals],[실제]]","v":{"v":1100,"d":"₩1,100.00"}}]
[]
[]
[null,"교통편  ","예상","실제","차이"]
[null,"메인 차량 렌탈",{"v":100,"d":"₩100.00"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[예상]]=\"\",TBL_Transportation[[#This Row],[실제]]=\"\"),\"\",TBL_Transportation[[#This Row],[예상]]-TBL_Transportation[[#This Row],[실제]])","v":""}]
[null,"게스트 차량 렌탈",{"v":100,"d":"₩100.00"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[예상]]=\"\",TBL_Transportation[[#This Row],[실제]]=\"\"),\"\",TBL_Transportation[[#This Row],[예상]]-TBL_Transportation[[#This Row],[실제]])","v":""}]
[null,"시외 게스트를 위한 교통편",{"v":100,"d":"₩100.00"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[예상]]=\"\",TBL_Transportation[[#This Row],[실제]]=\"\"),\"\",TBL_Transportation[[#This Row],[예상]]-TBL_Transportation[[#This Row],[실제]])","v":""}]
[null,"발렛 파킹",{"v":50,"d":"₩50.00"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[예상]]=\"\",TBL_Transportation[[#This Row],[실제]]=\"\"),\"\",TBL_Transportation[[#This Row],[예상]]-TBL_Transportation[[#This Row],[실제]])","v":""}]
[null,"잡비",{"v":100,"d":"₩100.00"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[예상]]=\"\",TBL_Transportation[[#This Row],[실제]]=\"\"),\"\",TBL_Transportation[[#This Row],[예상]]-TBL_Transportation[[#This Row],[실제]])","v":""}]
[null,"교통편 합계",{"$f":"SUBTOTAL(109,TBL_Transportation[예상])","v":{"v":450,"d":"₩450.00"}},{"$f":"SUBTOTAL(109,TBL_Transportation[실제])","v":{"v":0,"d":"₩0.00"}},{"$f":"TBL_Transportation[[#Totals],[예상]]-TBL_Transportation[[#Totals],[실제]]","v":{"v":450,"d":"₩450.00"}}]