{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["2016학년도 수학여행 정산서"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2016학년도 수학여행 정산서","index":0,"n_rows":27,"n_cols":8,"rows_kept":27,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,7],[4,0,4,7],[5,0,5,3],[5,4,5,7],[26,0,26,2],[26,4,26,6]],"flags":["formulas_cached_only"]}
["2016학년도 수학여행 정산서"]
["1. 기     간 : 2016.10.26.~2016.10.28.(2박3일)"]
["2. 행사장소 : 제주도 일원"]
["3. 참석인원 :  317명(교사 12명, 학생 305명)"]
["4. 정산내역현황"]
["수입현황",{"$nulls":3},"지출현황"]
["학과명","인원수","1인금액","총금액","지출내용","인원수","1인금액","총금액"]
["연영과",80,{"v":349630,"d":"349,630"},{"v":27970400,"d":"27,970,400"},"항공료",317,{"v":174000,"d":"174,000"},{"v":55158000,"d":"55,158,000"}]
["교사",3,{"v":340490,"d":"340,490"},{"v":1021470,"d":"1,021,470"},"버스",319,{"v":30090,"d":"30,090"},{"v":9598710,"d":"9,598,710"}]
["소계",83,null,{"v":28991870,"d":"28,991,870"},"입장료",309,null,{"v":16436700,"d":"16,436,700"}]
["사진과",33,{"v":356330,"d":"356,330"},{"v":11758890,"d":"11,758,890"},"연영과",81,{"v":54400,"d":"54,400"},{"v":4406400,"d":"4,406,400"}]
["교사",2,{"v":345190,"d":"345,190"},{"v":690380,"d":"690,380"},"사진과",33,{"v":61100,"d":"61,100"},{"v":2012300,"d":"2,012,300"}]
["소계",35,null,{"v":12449270,"d":"12,449,270"},"무용과",35,{"v":66800,"d":"66,800"},{"v":2338000,"d":"2,338,000"}]
["무용과",35,{"v":362030,"d":"362,030"},{"v":12671050,"d":"12,671,050"},"미술과",80,{"v":51500,"d":"51,500"},{"v":4120000,"d":"4,120,000"}]
["교사",1,{"v":352890,"d":"352,890"},{"v":352890,"d":"352,890"},"문창과",40,{"v":44500,"d":"44,500"},{"v":1780000,"d":"1,780,000"}]
["소계",36,null,{"v":13023940,"d":"13,023,940"},"음악과",40,{"v":44500,"d":"44,500"},{"v":1780000,"d":"1,780,000"}]
["미술과",80,{"v":346730,"d":"346,730"},{"v":27738400,"d":"27,738,400"},"숙식비",309,{"v":60000,"d":"60,000"},{"v":18540000,"d":"18,540,000"}]
["교사",3,{"v":337590,"d":"337,590"},{"v":1012770,"d":"1,012,770"},"식대",309,{"v":15000,"d":"15,000"},{"v":4635000,"d":"4,635,000"}]
["소계",83,null,{"v":28751170,"d":"28,751,170"},"레크레이션",307,{"v":1620,"d":"1,620"},{"v":497340,"d":"497,340"}]
["문창과",40,{"v":339730,"d":"339,730"},{"v":13589200,"d":"13,589,200"},"여행자보험",317,{"v":2000,"d":"2,000"},{"v":634000,"d":"634,000"}]
["교사",1,{"v":330590,"d":"330,590"},{"v":330590,"d":"330,590"},"안전요원및",307,{"v":7520,"d":"7,520"},{"v":2308640,"d":"2,308,640"}]
["소계",41,null,{"v":13919790,"d":"13,919,790"},"수수료",317,{"v":5000,"d":"5,000"},{"v":1585000,"d":"1,585,000"}]
["음악과",39,{"v":339730,"d":"339,730"},{"v":13249470,"d":"13,249,470"},"반환금",null,null,{"v":1653300,"d":"1,653,300"}]
["교사",2,{"v":330590,"d":"330,590"},{"v":661180,"d":"661,180"}]
["소계",41,null,{"v":13910650,"d":"13,910,650"}]
[]
["수입합계",null,null,{"v":111046690,"d":"111,046,690"},"지출합계",null,null,{"v":111046690,"d":"111,046,690"}]