{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["YTD 예산 요약","월간 지출 요약","항목별 지출","자선 사업 및 후원"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":7,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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","formulas":"cached_only"}

{"sheet":"YTD 예산 요약","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["2005 실제 금액 대 예산 YTD"]
[]
["G/L 코드","계정 이름","실제 금액","예산","남은 금액 \\","남은 금액 %"]
[]
[1000,"광고비",750750,100000000,99249250,0.9924925]
[]
[2000,"사무실 장비",0,100000000,100000000,1]
[]
[3000,"프린터",0,100000000,100000000,1]
[]
[4000,"서버 비용",0,100000000,100000000,1]
[]
[5000,"비품",0,50000000,50000000,1]
[]
[6000,"고객 경비",0,25000000,25000000,1]
[]
[7000,"컴퓨터",2500000,75000000,72500000,0.9666666666666667]
[]
[8000,"의료 계획",0,65000000,65000000,1]
[]
[9000,"건물 비용",0,125000000,125000000,1]
[]
[10000,"마케팅",0,100000000,100000000,1]
[]
[11000,"자선 사업",2500000,250000000,247500000,0.99]
[]
[12000,"후원금",1000000,50000000,49000000,0.98]
[]
[null,"합계",6750750,1140000000,1133249250,0.9940782894736843]

{"sheet":"월간 지출 요약","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,14]],"flags":["formulas_cached_only"]}
[]
["2005년 월간 지출"]
[]
["G/L 코드","계정 이름","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01",2005]
[]
[1000,"광고비",750750,0,0,0,0,0,0,0,0,0,0,0,750750]
[]
[2000,"사무실 장비",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3000,"프린터",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4000,"서버 비용",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5000,"비품",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6000,"고객 경비",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[7000,"컴퓨터",2500000,0,0,0,0,0,0,0,0,0,0,0,2500000]
[]
[8000,"의료 계획",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9000,"건물 비용",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[10000,"마케팅",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[11000,"자선 사업",0,2500000,0,0,0,0,0,0,0,0,0,0,2500000]
[]
[12000,"후원금",1000000,0,0,0,0,0,0,0,0,0,0,0,1000000]
[]
[null,"총계",4250750,2500000,0,0,0,0,0,0,0,0,0,0,6750750]

{"sheet":"항목별 지출","index":2,"n_rows":103,"n_cols":10,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["G/L 코드","송장 날짜","송장 번호","요청한 사람"," 수표 금액 ","수취인","수표 사용","배포 방법","파일 날짜","생성된 주요 필드"]
[1000,"2005-01-01",100,"지명환",750750,"통합 메신저 ","발송자","메일","2005-01-04","10002005-01"]
[7000,"2005-01-15",101,"유민수",2500000,"A. 국제 무역 ","데스크톱 컴퓨터 2대","신용","2005-01-20","70002005-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,"1900-01"]

{"sheet":"자선 사업 및 후원","index":3,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["G/L 코드","수표 요청이 시작된 날짜","요청한 사람"," 수표 금액 "," 전년도 성과 ","수취인","용도","서명한 사람","범주","배포 방법","파일 날짜","생성된 주요 필드"]
[12000,"2005-01-20","윤영미",1000000,0,"미술 대학교 ","장학금","김은희","미술","수표","2005-01-30","120002005-01"]
[11000,"2005-02-15","윤영미",2500000,0,"날개 완구점 ","커뮤니티","허지혜","커뮤니티","수표","2005-03-01","110002005-02"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]
[null,null,null,null,null,null,null,null,null,null,null,"1900-01"]