{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["연구비 사용 실적"],"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":"연구비 사용 실적","index":0,"n_rows":24,"n_cols":18,"rows_kept":24,"cut":false,"hidden":false,"merged":[[21,1,21,12],[6,1,20,1],[6,2,7,3],[6,17,7,17],[8,2,8,3],[9,2,19,2],[15,4,15,12],[16,4,16,12],[20,2,20,12],[0,1,1,17],[3,1,5,3],[3,4,5,4],[3,5,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17]]}
[null,"인공지능융합혁신인재양성사업 창의자율과제 연구비 사용 실적"]
[]
[{"$nulls":17},"금액(원)"]
[null,"예산항목",null,null,"구분","세부내역",{"$nulls":7},"금액(A)","사용금액(B)","사용잔액(C=A-B)","집행률(B/A×100)","비고"]
[]
[]
[null,"직접비","학생인건비",null,"석사 1명",100000,"원","x",12,"개월","x",1,"명=",{"$f":"F7*I7*L7","v":1200000},500000,{"$f":"N7-O7","v":700000},{"$f":"ROUND(O7/N7*100,-1)&\"%\"","v":"40%"},"바이오AI융합학과 학생은 센터에서 (석사70만원, 박사100만원)지원 합니다. 추가로 지원하시는 금액만 적어주세요"]
[{"$nulls":4},"박사 1명",100000,"원","x",12,"개월","x",1,"명=",{"$f":"F8*I8*L8","v":1200000},800000,{"$f":"N8-O8","v":400000},{"$f":"ROUND(O8/N8*100,-1)&\"%\"","v":"70%"}]
[null,null,"연구재료비",null,"*** 분석을 위한 시약 등",100000,"원","x",50,"개","x",null,"=",{"$f":"F9*I9","v":5000000},700000,4300000,{"$f":"ROUND(O9/N9*100,-1)&\"%\"","v":"10%"}]
[null,null,"연구활동비","국내여비","책임급",100000,"원","x",3,"명","x",3,"회=",{"$f":"F10*I10*L10","v":900000},900000,0,"100%"]
[null,null,null,"국외여비","학회참석(캐나다)",100000,"원","x",1,"명","x",1,"회=",{"$f":"F11*I11*L11","v":100000},50000,50000,"50%"]
[null,null,null,"시험분석료","*** 시험분석료 ",70000,"원","x",30,"건","x",1,"회=",2100000,1800000,300000,"90%"]
[null,null,null,"논문게재비","논문게재비",1000000,"원","x",1,"건","x",1,"회=",1000000,500000,500000,"50%"]
[null,null,null,"전문가활용비","자문료 or 강사료",300000,"원","x",1,"시간","x",1,"회=",300000,115000,185000,"40%"]
[null,null,null,"문헌구입비","국내서적",30000,"원","x",1,"권",null,null,"=",{"$f":"F15*I15","v":30000},10000,20000,"30%"]
[null,null,null,"소프트웨어구입비","*** 소프트웨어 구입(범용소프트웨어 불가)",{"$nulls":8},1000000,"-","-","-"]
[null,null,null,"기술정보수집비 외","*** 조사 용역",{"$nulls":8},1000000,"-","-","-"]
[null,null,null,"세미나개최 및 참가비","국내 학회참가비",100000,"원","x",3,"명","x",3,"회=",{"$f":"F18*I18*L18","v":900000},720000,180000,"80%"]
[null,null,null,"회의비","회의비",30000,"원","x",3,"명","x",3,"회=",{"$f":"F19*I19*L19","v":270000},180000,90000,"70%"]
[null,null,null,"사무용품비","사무용품비",500000,"원","x",1,"회",null,null,"=",{"$f":"F20*I20","v":500000},280000,220000,"60%"]
[null,null,"연구활동비 소계",{"$nulls":10},{"$f":"SUM(N10:N20)","v":8100000},{"$f":"SUM(O10:O20)","v":4555000},{"$f":"N21-O21","v":3545000},"60%"]
[null,"합계",{"$nulls":11},{"$f":"SUM(N7:N20)","v":15500000},{"$f":"SUM(O7:O20)","v":6555000},8945000,"40%"]
[]
[null,"* 붉은색 글씨(세부내역)를 수정하시면 금액이 자동으로 입력됩니다. "]