{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["20년상반기 결산"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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"}

{"sheet":"20년상반기 결산","index":0,"n_rows":45,"n_cols":11,"rows_kept":45,"cut":false,"hidden":false,"merged":[[1,0,3,10],[4,0,4,4],[4,5,4,9],[4,10,5,10],[5,1,5,4],[5,6,5,9]]}
["공고 제2020 -16 호"]
["2020년 상반기 주민학습문화센터\n프로그램 수강료 수입·지출내역 공고\n\n「대전광역시 대덕구 주민학습문화센터 설치 및 운영조례」 제10조 제6항의 규정에 따라 \n2020년 상반기 주민학습문화센터 프로그램 수강료 수입·지출내역을 공고합니다.\n\n2020년   7월  31일\n대전광역시 대덕구 비래동장\n"]
[]
[]
["수  입",{"$nulls":4},"지  출",{"$nulls":4},"잔액"]
["금액",{"$nulls":4},"금액","지출내역"]
[5174010,"`19년 하반기 이월금"]
[3495," 예금이자"]
[{"$nulls":5},{"$f":"SUM(J7:J15)","v":2660000},"매니저활동비"]
[{"$nulls":7},"(19. 12~'20. 6월분) ",null,2660000]
[null,"건강수지침",null,null,{"$f":"E12","v":40000},null,null," (380,000 x 7개월)"]
[null,20000,"x",2,{"$f":"B12*D12","v":40000}]
[]
[]
[null,"꽃차만들기",null,null,{"$f":"SUM(E16:E18)","v":60000}]
[null,20000,"x",3,{"$f":"B16*D16","v":60000}]
[{"$nulls":5},{"$f":"SUM(J16:J24)","v":0},"주민학습문화센터"]
[{"$nulls":6},"마을만들기 사업비"]
[null,"노래교실",null,null,{"$f":"SUM(E20:E23)","v":760000}]
[null,40000,"x",7,{"$f":"B20*D20","v":280000}]
[null,20000,"x",24,480000]
[]
[]
[null,"몸짱!요가",null,null,{"$f":"SUM(E25:E28)","v":820000}]
[{"$f":"E11+E15+E19+E24+E29+E34+E39","v":3680000},40000,"x",14,{"$f":"B25*D25","v":560000}]
[null,20000,"x",13,260000,{"$f":"SUM(J25:J34)","v":950000},"프로그램운영비"]
[]
[{"$nulls":7},"상반기 현수막5개 ",null,250000]
[null,"다이어트로빅",null,null,{"$f":"SUM(E30:E33)","v":1400000},null,null,"        (50,000 x 5개)"]
[null,40000,"x",31,{"$f":"B30*D30","v":1240000}]
[null,20000,"x",8,160000,null,null,"강의실 사용임대료 ",null,700000]
[]
[]
[null,"신나는 난타",null,null,{"$f":"SUM(E35:E36)","v":500000}]
[null,40000,"x",11,{"$f":"B35*D35","v":440000}]
[null,20000,"x",3,60000,{"$f":"SUM(J35:J40)","v":21960},"기타운영비"]
[]
[{"$nulls":7},"음악저작권료(1, 2월분)",null,21960]
[null,"신나는풍물",null,null,{"$f":"SUM(E40:E44)","v":100000}]
[null,20000,"x",5,{"$f":"B40*D40","v":100000}]
[]
[{"$nulls":5},{"$f":"SUM(J41:J44)","v":341160},"예비비"]
[]
[{"$nulls":7},"수강료반환및송금수수료",null,341160]
["수입합계 : ",{"$f":"A7+A8+A25","v":8857505},null,null,null,"지출합계 :",{"$f":"F9+F17+F26+F36+F42","v":3973120},{"$f":"F9+F17+F26+F36+F42","v":3973120},null,null,{"$f":"B45-H45","v":4884385}]