{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["업무추진비 편성현황"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"업무추진비 편성현황","index":0,"n_rows":32,"n_cols":14,"rows_kept":32,"merged":[[1,1,1,9],[3,1,4,1],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[10,1,11,1],[10,2,10,8],[10,9,11,9]]}
[]
[null," 업무추진비 계상 한도(일반업무추진비) 및 편성현황"]
[null,{"$f":"IF(H6<=G6,TRUE)","v":true},{"$f":"IF(J6<=I6,TRUE)","v":true},{"$nulls":6},"(단위 : 천원)"]
[null,"학교명","교당(연액)","학급수","교직원(명)","학교운영위원(명)","일반업무추진비\n계상한도금액","일반업무추진비\n예산편성액","직책급업무추진비\n계상한도액","직책급업무추진비\n예산편성액"]
[null,null,"초",29,120,5]
[null,"홀트학교",{"$f":"VLOOKUP(C5,$M$13:$N$15,2,FALSE)","v":{"v":7000,"d":"7,000"}},{"$f":"D5*70","v":{"v":2030,"d":"2,030"}},{"$f":"E5*100","v":{"v":12000,"d":"12,000"}},{"$f":"F5*120","v":600},{"$f":"SUM(C6:F6)","v":{"v":21630,"d":"21,630"}},{"$f":"I32","v":{"v":21350,"d":"21,350"}},{"$f":"IF(D5<13,250,250+(D5-12)*4)*12","v":{"v":3816,"d":"3,816"}}]
[null,"※ 작성요령"]
[null,"． 빈칸에 해당되는 값을 입력하면 자동으로 예산액이 입력되며, 음영표시된 부분은 자동함수로 값이 반영되므로 셀서식 변경 금지"]
[]
[{"$nulls":9},"(단위 : 천원)"]
[null,"학교명","세출예산(일반업무추진비 편성현황)",{"$nulls":6},"비고"]
[null,null,"정책사업","단위사업","세부사업명","세부항목","원가통계비목","산출내역","편성액",{"$nulls":3},"학교급","교당"]
[null,"홀트학교","학교일반운영","학교기관운영","부서기본운영","교장실운영","일반업무추진비","학교경영자 배상 책임보험",400,{"$nulls":3},"초",7000]
[{"$nulls":7},"직원격려 및 경조사비",500,{"$nulls":3},"중",7000]
[{"$nulls":7},"교직원협의회",{"v":3600,"d":"3,600"},{"$nulls":3},"고",7000]
[{"$nulls":7},"교내외 행사 경비",{"v":2000,"d":"2,000"}]
[{"$nulls":7},"각종 협의회",{"v":4500,"d":"4,500"}]
[{"$nulls":7},"체육대회 경비",{"v":3500,"d":"3,500"}]
[{"$nulls":7},"커피 등 다과구입",{"v":1500,"d":"1,500"}]
[{"$nulls":7},"홍보물품구입 및 제작",{"v":2000,"d":"2,000"}]
[{"$nulls":7},"진로직업특수교육지원센터",800]
[{"$nulls":7},"50주년 홀트예술마당 평가회",700]
[{"$nulls":7},"학부모회 간식 및 급량비",600]
[{"$nulls":7},"워크숍 업무추진비",{"v":1250,"d":"1,250"}]
{"$rows_empty":7}
[null,"소계",{"$nulls":6},{"$f":"SUM(I13:I31)","v":{"v":21350,"d":"21,350"}}]