{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["정산내역","정산내역 (2)"],"read":"whole","date_system":"1900"}

{"sheet":"정산내역","index":0,"n_rows":20,"n_cols":9,"rows_kept":20,"merged":[[0,0,0,7],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,0,18,3]]}
["2023학년도 정기연주회(클래식전공) 정산내역"]
[]
["1. 징수액",null,6400000,"원"]
["2. 수납액",null,{"$f":"C3-C5","v":6400000},"원"]
["3. 미납액",null,0,"원","※ 불납결손 처리 없음."]
["4. 지출액",null,4040000,"원"]
["5. 과목경정요청금액",null,0,"원"]
[]
["* 최종수납액 ",null,{"$f":"C4","v":6400000},"원"]
["* 최종지출액",null,4040000,"원"]
["* 최종잔액",null,{"$f":"C9-C10","v":2360000},"원"]
[]
["<지출내역>"]
[]
["순번","항목",null,null,"예산","지출","잔액","비고"]
[1,"영상",null,null,2700000,2420000,{"$f":"E16-F16","v":280000},null,{"$f":"6875000","v":6875000}]
[2,"객원비",null,null,1000000,0,{"$f":"E17-F17","v":1000000},null,4350000]
[3,"지도비",null,null,2700000,1620000,{"$f":"E18-F18","v":1080000},null,3300000]
["합계",{"$nulls":3},{"$f":"SUM(E16:E18)","v":6400000},{"$f":"SUM(F16:F18)","v":4040000},{"$f":"SUM(G16:G18)","v":2360000}]
[{"$nulls":8},{"$f":"SUM(I16:I19)","v":14525000}]

{"sheet":"정산내역 (2)","index":1,"n_rows":19,"n_cols":9,"rows_kept":19,"merged":[[0,0,0,7],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,0,17,3]]}
["2023년도 정기연주회(실용음악전공) 정산내역"]
[]
["1. 징수액",null,3750000,"원"]
["2. 수납액",null,{"$f":"C3-C5","v":3750000},"원"]
["3. 미납액",null,0,"원","※ 불납결손 처리 없음."]
["4. 지출액",null,3720000,"원"]
["5. 과목경정요청금액",null,0,"원"]
[]
["* 최종수납액 ",null,{"$f":"C4","v":3750000},"원"]
["* 최종지출액",null,3720000,"원"]
["* 최종잔액",null,{"$f":"C9-C10","v":30000},"원"]
[]
["<지출내역>"]
[]
["순번","항목",null,null,"예산","지출","잔액","비고"]
[1,"편곡비",null,null,1000000,1000000,{"$f":"E16-F16","v":0},null,{"$f":"6875000","v":6875000}]
[3,"지도비",null,null,2750000,2720000,{"$f":"E17-F17","v":30000},null,3300000]
["합계",{"$nulls":3},{"$f":"SUM(E16:E17)","v":3750000},{"$f":"SUM(F16:F17)","v":3720000},{"$f":"SUM(G16:G17)","v":30000}]
[{"$nulls":8},{"$f":"SUM(I16:I18)","v":10175000}]