{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["2024학년도","Sheet2","Sheet3"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"2024학년도","index":0,"n_rows":61,"n_cols":18,"rows_kept":61,"merged":[[0,0,0,9],[6,0,6,1],[11,0,11,1],[16,0,16,1],[21,0,21,1],[26,0,26,1],[31,0,31,1],[36,0,36,1],[41,0,41,1],[46,0,46,1],[51,0,51,1],[56,0,56,1]]}
["2024학년도 학비 내역"]
["구분","분기","교통비","급식비","수업료","급식비","교통비(무석)","교통비(소주)","소계(무석)","소계(소주)"]
["예비반(일반)","1분기",59,59,{"v":7000,"d":"7,000.00"},{"$f":"D3*26","v":{"v":1534,"d":"1,534.00"}},{"$f":"C3*40","v":{"v":2360,"d":"2,360.00"}},null,{"$f":"E3+F3+G3","v":{"v":10894,"d":"10,894.00"}}]
["예비반(일반)","2분기",29,29,{"v":7000,"d":"7,000.00"},{"$f":"D4*26","v":{"v":754,"d":"754.00"}},{"$f":"C4*40","v":{"v":1160,"d":"1,160.00"}},null,{"$f":"E4+F4+G4","v":{"v":8914,"d":"8,914.00"}}]
["예비반(일반)","3분기",65,65,{"v":7000,"d":"7,000.00"},{"$f":"D5*26","v":{"v":1690,"d":"1,690.00"}},{"$f":"C5*40","v":{"v":2600,"d":"2,600.00"}},null,{"$f":"E5+F5+G5","v":{"v":11290,"d":"11,290.00"}}]
["예비반(일반)","4분기",28,28,{"v":7000,"d":"7,000.00"},{"$f":"D6*26","v":{"v":728,"d":"728.00"}},{"$f":"C6*40","v":{"v":1120,"d":"1,120.00"}},null,{"$f":"E6+F6+G6","v":{"v":8848,"d":"8,848.00"}}]
["합계",null,{"$f":"SUM(C3:C6)","v":181},181,{"v":28000,"d":"28,000.00"},{"v":4706,"d":"4,706.00"},{"v":7240,"d":"7,240.00"},0,{"v":39946,"d":"39,946.00"},0]
["예비반(2형제)","1분기",59,59,{"$f":"E3*0.8","v":{"v":5600,"d":"5,600.00"}},{"$f":"D8*26","v":{"v":1534,"d":"1,534.00"}},{"$f":"C8*40","v":{"v":2360,"d":"2,360.00"}},null,{"$f":"E8+F8+G8","v":{"v":9494,"d":"9,494.00"}}]
["예비반(2형제)","2분기",29,29,{"$f":"E4*0.8","v":{"v":5600,"d":"5,600.00"}},{"$f":"D9*26","v":{"v":754,"d":"754.00"}},{"$f":"C9*40","v":{"v":1160,"d":"1,160.00"}},null,{"$f":"E9+F9+G9","v":{"v":7514,"d":"7,514.00"}}]
["예비반(2형제)","3분기",65,65,{"$f":"E5*0.8","v":{"v":5600,"d":"5,600.00"}},{"$f":"D10*26","v":{"v":1690,"d":"1,690.00"}},{"$f":"C10*40","v":{"v":2600,"d":"2,600.00"}},null,{"$f":"E10+F10+G10","v":{"v":9890,"d":"9,890.00"}}]
["예비반(2형제)","4분기",28,28,{"$f":"E6*0.8","v":{"v":5600,"d":"5,600.00"}},{"$f":"D11*26","v":{"v":728,"d":"728.00"}},{"$f":"C11*40","v":{"v":1120,"d":"1,120.00"}},null,{"$f":"E11+F11+G11","v":{"v":7448,"d":"7,448.00"}}]
["합계",null,{"$f":"SUM(C8:C11)","v":181},181,{"v":22400,"d":"22,400.00"},{"v":4706,"d":"4,706.00"},{"v":7240,"d":"7,240.00"},0,{"v":34346,"d":"34,346.00"},0]
["예비반(3형제)","1분기",59,59,{"$f":"E3*0.6","v":{"v":4200,"d":"4,200.00"}},{"$f":"D13*26","v":{"v":1534,"d":"1,534.00"}},{"$f":"C13*40","v":{"v":2360,"d":"2,360.00"}},null,{"$f":"E13+F13+G13","v":{"v":8094,"d":"8,094.00"}}]
["예비반(3형제)","2분기",29,29,{"$f":"E4*0.6","v":{"v":4200,"d":"4,200.00"}},{"$f":"D14*26","v":{"v":754,"d":"754.00"}},{"$f":"C14*40","v":{"v":1160,"d":"1,160.00"}},null,{"$f":"E14+F14+G14","v":{"v":6114,"d":"6,114.00"}}]
["예비반(3형제)","3분기",65,65,{"$f":"E5*0.6","v":{"v":4200,"d":"4,200.00"}},{"$f":"D15*26","v":{"v":1690,"d":"1,690.00"}},{"$f":"C15*40","v":{"v":2600,"d":"2,600.00"}},null,{"$f":"E15+F15+G15","v":{"v":8490,"d":"8,490.00"}}]
["예비반(3형제)","4분기",28,28,{"$f":"E6*0.6","v":{"v":4200,"d":"4,200.00"}},{"$f":"D16*26","v":{"v":728,"d":"728.00"}},{"$f":"C16*40","v":{"v":1120,"d":"1,120.00"}},null,{"$f":"E16+F16+G16","v":{"v":6048,"d":"6,048.00"}}]
["합계",null,{"$f":"SUM(C13:C16)","v":181},181,{"$f":"SUM(E13:E16)","v":{"v":16800,"d":"16,800.00"}},{"$f":"SUM(F13:F16)","v":{"v":4706,"d":"4,706.00"}},{"$f":"SUM(G13:G16)","v":{"v":7240,"d":"7,240.00"}},null,{"$f":"SUM(I13:I16)","v":{"v":28746,"d":"28,746.00"}},{"$nulls":8},""]
["초등부(일반)","1분기",59,59,{"v":6750,"d":"6,750.00"},{"$f":"D18*26","v":{"v":1534,"d":"1,534.00"}},{"$f":"C18*26","v":{"v":1534,"d":"1,534.00"}},null,{"$f":"E18+F18+G18","v":{"v":9818,"d":"9,818.00"}}]
["초등부(일반)","2분기",29,29,{"v":6750,"d":"6,750.00"},{"$f":"D19*26","v":{"v":754,"d":"754.00"}},{"$f":"C19*26","v":{"v":754,"d":"754.00"}},null,{"$f":"E19+F19+G19","v":{"v":8258,"d":"8,258.00"}}]
["초등부(일반)","3분기",65,65,{"v":6750,"d":"6,750.00"},{"$f":"D20*26","v":{"v":1690,"d":"1,690.00"}},{"$f":"C20*26","v":{"v":1690,"d":"1,690.00"}},null,{"$f":"E20+F20+G20","v":{"v":10130,"d":"10,130.00"}}]
["초등부(일반)","4분기",28,28,{"v":6750,"d":"6,750.00"},{"$f":"D21*26","v":{"v":728,"d":"728.00"}},{"$f":"C21*26","v":{"v":728,"d":"728.00"}},null,{"$f":"E21+F21+G21","v":{"v":8206,"d":"8,206.00"}}]
["합계",null,{"$f":"SUM(C18:C21)","v":181},181,{"v":27000,"d":"27,000.00"},{"v":4706,"d":"4,706.00"},{"v":4706,"d":"4,706.00"},0,{"v":36412,"d":"36,412.00"},0]
["초등부(2형제)","1분기",59,59,{"$f":"E18*0.8","v":{"v":5400,"d":"5,400.00"}},{"$f":"D23*26","v":{"v":1534,"d":"1,534.00"}},{"$f":"C23*26","v":{"v":1534,"d":"1,534.00"}},null,{"$f":"E23+F23+G23","v":{"v":8468,"d":"8,468.00"}}]
["초등부(2형제)","2분기",29,29,{"$f":"E19*0.8","v":{"v":5400,"d":"5,400.00"}},{"$f":"D24*26","v":{"v":754,"d":"754.00"}},{"$f":"C24*26","v":{"v":754,"d":"754.00"}},null,{"$f":"E24+F24+G24","v":{"v":6908,"d":"6,908.00"}}]
["초등부(2형제)","3분기",65,65,{"$f":"E20*0.8","v":{"v":5400,"d":"5,400.00"}},{"$f":"D25*26","v":{"v":1690,"d":"1,690.00"}},{"$f":"C25*26","v":{"v":1690,"d":"1,690.00"}},null,{"$f":"E25+F25+G25","v":{"v":8780,"d":"8,780.00"}}]
["초등부(2형제)","4분기",28,28,{"$f":"E21*0.8","v":{"v":5400,"d":"5,400.00"}},{"$f":"D26*26","v":{"v":728,"d":"728.00"}},{"$f":"C26*26","v":{"v":728,"d":"728.00"}},null,{"$f":"E26+F26+G26","v":{"v":6856,"d":"6,856.00"}}]
["합계",null,{"$f":"SUM(C23:C26)","v":181},181,{"v":21600,"d":"21,600.00"},{"v":4706,"d":"4,706.00"},{"v":4706,"d":"4,706.00"},0,{"v":31012,"d":"31,012.00"},0]
["초등부(3형제)","1분기",59,59,{"$f":"E18*0.6","v":{"v":4050,"d":"4,050.00"}},{"$f":"D28*26","v":{"v":1534,"d":"1,534.00"}},{"$f":"C28*26","v":{"v":1534,"d":"1,534.00"}},null,{"$f":"E28+F28+G28","v":{"v":7118,"d":"7,118.00"}}]
["초등부(3형제)","2분기",29,29,{"$f":"E19*0.6","v":{"v":4050,"d":"4,050.00"}},{"$f":"D29*26","v":{"v":754,"d":"754.00"}},{"$f":"C29*26","v":{"v":754,"d":"754.00"}},null,{"$f":"E29+F29+G29","v":{"v":5558,"d":"5,558.00"}}]
["초등부(3형제)","3분기",65,65,{"$f":"E20*0.6","v":{"v":4050,"d":"4,050.00"}},{"$f":"D30*26","v":{"v":1690,"d":"1,690.00"}},{"$f":"C30*26","v":{"v":1690,"d":"1,690.00"}},null,{"$f":"E30+F30+G30","v":{"v":7430,"d":"7,430.00"}}]
["초등부(3형제)","4분기",28,28,{"$f":"E21*0.6","v":{"v":4050,"d":"4,050.00"}},{"$f":"D31*26","v":{"v":728,"d":"728.00"}},{"$f":"C31*26","v":{"v":728,"d":"728.00"}},null,{"$f":"E31+F31+G31","v":{"v":5506,"d":"5,506.00"}}]
["합계",null,{"$f":"SUM(C28:C31)","v":181},181,{"$f":"SUM(E28:E31)","v":{"v":16200,"d":"16,200.00"}},{"$f":"SUM(F28:F31)","v":{"v":4706,"d":"4,706.00"}},{"$f":"SUM(G28:G31)","v":{"v":4706,"d":"4,706.00"}},null,{"$f":"SUM(I28:I31)","v":{"v":25612,"d":"25,612.00"}}]
["중등부(일반)","1분기",59,59,{"v":7250,"d":"7,250.00"},{"$f":"D33*28","v":{"v":1652,"d":"1,652.00"}},{"$f":"C33*26","v":{"v":1534,"d":"1,534.00"}},null,{"$f":"E33+F33+G33","v":{"v":10436,"d":"10,436.00"}}]
["중등부(일반)","2분기",29,29,{"v":7250,"d":"7,250.00"},{"$f":"D34*28","v":{"v":812,"d":"812.00"}},{"$f":"C34*26","v":{"v":754,"d":"754.00"}},null,{"$f":"E34+F34+G34","v":{"v":8816,"d":"8,816.00"}}]
["중등부(일반)","3분기",65,65,{"v":7250,"d":"7,250.00"},{"$f":"D35*28","v":{"v":1820,"d":"1,820.00"}},{"$f":"C35*26","v":{"v":1690,"d":"1,690.00"}},null,{"$f":"E35+F35+G35","v":{"v":10760,"d":"10,760.00"}}]
["중등부(일반)","4분기",28,28,{"v":7250,"d":"7,250.00"},{"$f":"D36*28","v":{"v":784,"d":"784.00"}},{"$f":"C36*26","v":{"v":728,"d":"728.00"}},null,{"$f":"E36+F36+G36","v":{"v":8762,"d":"8,762.00"}}]
["합계",null,{"$f":"SUM(C33:C36)","v":181},181,{"v":29000,"d":"29,000.00"},{"v":5068,"d":"5,068.00"},{"v":4706,"d":"4,706.00"},0,{"v":38774,"d":"38,774.00"},0]
["중등부(2형제)","1분기",59,59,{"$f":"E33*0.8","v":{"v":5800,"d":"5,800.00"}},{"$f":"D38*28","v":{"v":1652,"d":"1,652.00"}},{"$f":"C38*26","v":{"v":1534,"d":"1,534.00"}},null,{"$f":"E38+F38+G38","v":{"v":8986,"d":"8,986.00"}}]
["중등부(2형제)","2분기",29,29,{"$f":"E34*0.8","v":{"v":5800,"d":"5,800.00"}},{"$f":"D39*28","v":{"v":812,"d":"812.00"}},{"$f":"C39*23","v":{"v":667,"d":"667.00"}},null,{"$f":"E39+F39+G39","v":{"v":7279,"d":"7,279.00"}}]
["중등부(2형제)","3분기",65,65,{"$f":"E35*0.8","v":{"v":5800,"d":"5,800.00"}},{"$f":"D40*28","v":{"v":1820,"d":"1,820.00"}},{"$f":"C40*23","v":{"v":1495,"d":"1,495.00"}},null,{"$f":"E40+F40+G40","v":{"v":9115,"d":"9,115.00"}}]
["중등부(2형제)","4분기",28,28,{"$f":"E36*0.8","v":{"v":5800,"d":"5,800.00"}},{"$f":"D41*28","v":{"v":784,"d":"784.00"}},{"$f":"C41*23","v":{"v":644,"d":"644.00"}},null,{"$f":"E41+F41+G41","v":{"v":7228,"d":"7,228.00"}}]
["합계",null,{"$f":"SUM(C38:C41)","v":181},181,{"v":23200,"d":"23,200.00"},{"v":5068,"d":"5,068.00"},{"v":4340,"d":"4,340.00"},0,{"v":32608,"d":"32,608.00"},0]
["중등부(3형제)","1분기",59,59,{"$f":"E33*0.6","v":{"v":4350,"d":"4,350.00"}},{"$f":"D43*28","v":{"v":1652,"d":"1,652.00"}},{"$f":"C43*26","v":{"v":1534,"d":"1,534.00"}},null,{"$f":"E43+F43+G43","v":{"v":7536,"d":"7,536.00"}}]
["중등부(3형제)","2분기",29,29,{"$f":"E34*0.6","v":{"v":4350,"d":"4,350.00"}},{"v":812,"d":"812.00"},{"v":754,"d":"754.00"},null,{"v":5916,"d":"5,916.00"}]
["중등부(3형제)","3분기",65,65,{"$f":"E35*0.6","v":{"v":4350,"d":"4,350.00"}},{"v":1820,"d":"1,820.00"},{"v":1690,"d":"1,690.00"},null,{"v":7860,"d":"7,860.00"}]
["중등부(3형제)","4분기",28,28,{"$f":"E36*0.6","v":{"v":4350,"d":"4,350.00"}},{"v":784,"d":"784.00"},{"v":728,"d":"728.00"},null,{"v":5862,"d":"5,862.00"}]
["합계",null,{"$f":"SUM(C43:C46)","v":181},{"$f":"SUM(D43:D46)","v":181},{"$f":"SUM(E43:E46)","v":{"v":17400,"d":"17,400.00"}},{"$f":"SUM(F43:F46)","v":{"v":5068,"d":"5,068.00"}},{"$f":"SUM(G43:G46)","v":{"v":4706,"d":"4,706.00"}}]
["고등부(일반)","1분기",59,59,{"v":9250,"d":"9,250.00"},{"v":1652,"d":"1,652.00"},{"$f":"C48*26","v":{"v":1534,"d":"1,534.00"}},{"$f":"C48*55","v":{"v":3245,"d":"3,245.00"}},{"$f":"E48+F48+G48","v":{"v":12436,"d":"12,436.00"}},{"$f":"E48+F48+H48","v":{"v":14147,"d":"14,147.00"}}]
["고등부(일반)","2분기",29,29,{"v":9250,"d":"9,250.00"},{"$f":"D49*28","v":{"v":812,"d":"812.00"}},{"$f":"C49*26","v":{"v":754,"d":"754.00"}},{"$f":"C49*55","v":{"v":1595,"d":"1,595.00"}},{"$f":"E49+F49+G49","v":{"v":10816,"d":"10,816.00"}},{"$f":"E49+F49+H49","v":{"v":11657,"d":"11,657.00"}}]
["고등부(일반)","3분기",65,65,{"v":9250,"d":"9,250.00"},{"$f":"D50*28","v":{"v":1820,"d":"1,820.00"}},{"$f":"C50*26","v":{"v":1690,"d":"1,690.00"}},{"$f":"C50*55","v":{"v":3575,"d":"3,575.00"}},{"$f":"E50+F50+G50","v":{"v":12760,"d":"12,760.00"}},{"$f":"E50+F50+H50","v":{"v":14645,"d":"14,645.00"}}]
["고등부(일반)","4분기",28,28,{"v":9250,"d":"9,250.00"},{"$f":"D51*28","v":{"v":784,"d":"784.00"}},{"$f":"C51*26","v":{"v":728,"d":"728.00"}},{"$f":"C51*55","v":{"v":1540,"d":"1,540.00"}},{"$f":"E51+F51+G51","v":{"v":10762,"d":"10,762.00"}},{"$f":"E51+F51+H51","v":{"v":11574,"d":"11,574.00"}}]
["합계",null,{"$f":"SUM(C48:C51)","v":181},181,{"v":37000,"d":"37,000.00"},{"v":5068,"d":"5,068.00"},{"v":4706,"d":"4,706.00"},{"v":9955,"d":"9,955.00"},{"v":46774,"d":"46,774.00"},{"v":52023,"d":"52,023.00"}]
["고등부(2형제)","1분기",59,59,{"$f":"E48*0.8","v":{"v":7400,"d":"7,400.00"}},{"$f":"D53*28","v":{"v":1652,"d":"1,652.00"}},{"$f":"C53*26","v":{"v":1534,"d":"1,534.00"}},{"$f":"C53*55","v":{"v":3245,"d":"3,245.00"}},{"$f":"E53+F53+G53","v":{"v":10586,"d":"10,586.00"}},{"$f":"E53+F53+H53","v":{"v":12297,"d":"12,297.00"}}]
["고등부(2형제)","2분기",29,29,{"$f":"E49*0.8","v":{"v":7400,"d":"7,400.00"}},{"$f":"D54*28","v":{"v":812,"d":"812.00"}},{"$f":"C54*26","v":{"v":754,"d":"754.00"}},{"$f":"C54*55","v":{"v":1595,"d":"1,595.00"}},{"$f":"E54+F54+G54","v":{"v":8966,"d":"8,966.00"}},{"$f":"E54+F54+H54","v":{"v":9807,"d":"9,807.00"}}]
["고등부(2형제)","3분기",65,65,{"$f":"E50*0.8","v":{"v":7400,"d":"7,400.00"}},{"$f":"D55*28","v":{"v":1820,"d":"1,820.00"}},{"$f":"C55*26","v":{"v":1690,"d":"1,690.00"}},{"$f":"C55*55","v":{"v":3575,"d":"3,575.00"}},{"$f":"E55+F55+G55","v":{"v":10910,"d":"10,910.00"}},{"$f":"E55+F55+H55","v":{"v":12795,"d":"12,795.00"}}]
["고등부(2형제)","4분기",28,28,{"$f":"E51*0.8","v":{"v":7400,"d":"7,400.00"}},{"$f":"D56*28","v":{"v":784,"d":"784.00"}},{"$f":"C56*26","v":{"v":728,"d":"728.00"}},{"$f":"C56*55","v":{"v":1540,"d":"1,540.00"}},{"$f":"E56+F56+G56","v":{"v":8912,"d":"8,912.00"}},{"$f":"E56+F56+H56","v":{"v":9724,"d":"9,724.00"}}]
["합계",null,{"$f":"SUM(C53:C56)","v":181},181,{"v":29600,"d":"29,600.00"},{"v":5068,"d":"5,068.00"},{"v":4706,"d":"4,706.00"},{"v":9955,"d":"9,955.00"},{"v":39374,"d":"39,374.00"},{"v":44623,"d":"44,623.00"}]
["고등부(3형제)","1분기",60,60,{"$f":"E48*0.6","v":{"v":5550,"d":"5,550.00"}},{"$f":"D58*25","v":{"v":1500,"d":"1,500.00"}},{"$f":"C58*23","v":{"v":1380,"d":"1,380.00"}},{"$f":"C58*44","v":{"v":2640,"d":"2,640.00"}},{"$f":"E58+F58+G58","v":{"v":8430,"d":"8,430.00"}},{"$f":"E58+F58+H58","v":{"v":9690,"d":"9,690.00"}}]
["고등부(3형제)","2분기",28,28,{"$f":"E49*0.6","v":{"v":5550,"d":"5,550.00"}},{"$f":"D59*25","v":{"v":700,"d":"700.00"}},{"$f":"C59*23","v":{"v":644,"d":"644.00"}},{"$f":"C59*44","v":{"v":1232,"d":"1,232.00"}},{"$f":"E59+F59+G59","v":{"v":6894,"d":"6,894.00"}},{"$f":"E59+F59+H59","v":{"v":7482,"d":"7,482.00"}}]
["고등부(3형제)","3분기",66,66,{"$f":"E50*0.6","v":{"v":5550,"d":"5,550.00"}},{"$f":"D60*25","v":{"v":1650,"d":"1,650.00"}},{"$f":"C60*23","v":{"v":1518,"d":"1,518.00"}},{"$f":"C60*44","v":{"v":2904,"d":"2,904.00"}},{"$f":"E60+F60+G60","v":{"v":8718,"d":"8,718.00"}},{"$f":"E60+F60+H60","v":{"v":10104,"d":"10,104.00"}}]
["고등부(3형제)","4분기",29,29,{"$f":"E51*0.6","v":{"v":5550,"d":"5,550.00"}},{"$f":"D61*25","v":{"v":725,"d":"725.00"}},{"$f":"C61*23","v":{"v":667,"d":"667.00"}},{"$f":"C61*44","v":{"v":1276,"d":"1,276.00"}},{"$f":"E61+F61+G61","v":{"v":6942,"d":"6,942.00"}},{"$f":"E61+F61+H61","v":{"v":7551,"d":"7,551.00"}}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}