{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["업무추진비총괄표"],"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":"업무추진비총괄표","index":0,"n_rows":16,"n_cols":8,"rows_kept":16,"cut":false,"hidden":false,"merged":[[15,1,15,2],[15,3,15,4],[15,5,15,6],[0,0,0,7],[1,0,1,7],[2,1,2,2],[2,3,2,4],[2,5,2,6]]}
["기관장 업무추진비 세부집행내역(2021년)"]
["2021.11.30. 기준"]
["집행월","업무협의",null,"정책협의,간담회등",null,"경조비",null,"월계"]
["1월",null,"(0건)",null,"(0건)",300000,"(6건)",{"$f":"SUM(B4,D4,F4)","v":300000}]
["2월",null,"(0건)",null,"(0건)",300000,"(6건)",{"$f":"SUM(B5,D5,F5)","v":300000}]
["3월",null,"(0건)",null,"(0건)",300000,"(6건)",{"$f":"SUM(B6,D6,F6)","v":300000}]
["4월",null,"(0건)",null,"(0건)",350000,"(7건)",350000]
["5월",null,"(0건)",null,"(0건)",350000,"(7건)",350000]
["6월",null,"(0건)",null,"(0건)",200000,"(4건)",200000]
["7월",849600,"(8건)",null,"(0건)",300000,"(6건)",1149600]
["8월",1423000,"(15건)",null,"(0건)",300000,"(6건)",1723000]
["9월",2839000,"(10건)",null,"(0건)",450000,"(9건)",{"$f":"SUM(B12,D12,F12)","v":3289000}]
["10월",3668000,"(17건)",null,"(0건)",350000,"(7건)",{"$f":"SUM(B13,D13,F13)","v":4018000}]
["11월",1281700,"(7건)",null,"(0건)",300000,"(6건)",{"$f":"SUM(B14,D14,F14)","v":1581700}]
["12월"]
["계",{"$f":"SUM(B4:B15)","v":10061300},null,{"$f":"SUM(D4:D15)","v":0},null,{"$f":"SUM(F4:F15)","v":3500000},null,{"$f":"SUM(H4:H15)","v":13561300}]