{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":47,"n_cols":11,"rows_kept":47,"merged":[[1,0,1,9],[3,1,3,5],[3,7,3,10],[4,1,4,10],[5,0,6,0],[5,1,6,5],[5,7,5,10],[6,7,6,10],[8,1,8,5],[8,7,8,10],[9,1,9,5],[9,7,9,10],[12,0,13,0],[12,1,13,1],[12,2,13,2],[12,3,13,3],[12,4,13,4],[12,5,13,5],[12,6,13,6],[12,7,13,7],[12,8,13,8],[12,9,13,9],[12,10,13,10],[39,0,39,9],[41,1,41,6],[42,1,42,6],[43,1,43,6],[45,7,45,10]]}
["【별첨2】"]
["온라인몰 할인쿠폰 발행 행사 결과 보고서"]
[]
["업체명",{"$nulls":5},"대표자"]
["주   소"]
["행사담당자",{"$nulls":5},"연락처"]
[{"$nulls":6},"이메일"]
[]
["행사명",{"$nulls":5},"행사기간"]
["행사매출액",{"$nulls":5},"할인쿠폰\n지원액"]
[]
["세부 판매내역"]
["상품명","등급","판매단위\n(g)","정상가격","자체할인율\n적용가격","자조금\n할인율","판매가격","판매수량","매출액","최종할인율","지원요청액"]
[]
["예시) 자체할인율 20%, 자조금 쿠폰 할인율 등급별 적용, 판매수량 1,000개 기준"]
["ㅇㅇ한우 등심","1등급",300,{"v":45000,"d":"45,000"},{"$f":"D16*80%","v":{"v":36000,"d":"36,000"}},{"v":0.1,"d":"10%"},{"$f":"E16*(1-F16)","v":{"v":32400,"d":"32,400"}},{"v":1000,"d":"1,000"},{"$f":"G16*H16","v":{"v":32400000,"d":"32,400,000"}},{"$f":"G16/D16-1","v":{"v":-0.28,"d":"-28.0%"}},{"$f":"(E16-G16)*H16","v":{"v":3600000,"d":"3,600,000"}}]
["ㅇㅇ한우 등심","2등급",200,{"v":20000,"d":"20,000"},{"$f":"D17*80%","v":{"v":16000,"d":"16,000"}},{"v":0.2,"d":"20%"},{"$f":"E17*(1-F17)","v":{"v":12800,"d":"12,800"}},{"v":1000,"d":"1,000"},{"$f":"G17*H17","v":{"v":12800000,"d":"12,800,000"}},{"$f":"G17/D17-1","v":{"v":-0.36,"d":"-36.0%"}},{"$f":"(E17-G17)*H17","v":{"v":3200000,"d":"3,200,000"}}]
["ㅇㅇ한우 안심","1등급",300,{"v":60000,"d":"60,000"},{"$f":"D18*80%","v":{"v":48000,"d":"48,000"}},{"v":0.1,"d":"10%"},{"$f":"E18*(1-F18)","v":{"v":43200,"d":"43,200"}},{"v":1000,"d":"1,000"},{"$f":"G18*H18","v":{"v":43200000,"d":"43,200,000"}},{"$f":"G18/D18-1","v":{"v":-0.28,"d":"-28.0%"}},{"$f":"(E18-G18)*H18","v":{"v":4800000,"d":"4,800,000"}}]
["ㅇㅇ한우 부채살","2등급",300,{"v":42000,"d":"42,000"},{"$f":"D19*80%","v":{"v":33600,"d":"33,600"}},{"v":0.2,"d":"20%"},{"$f":"E19*(1-F19)","v":{"v":26880,"d":"26,880"}},{"v":1000,"d":"1,000"},{"$f":"G19*H19","v":{"v":26880000,"d":"26,880,000"}},{"$f":"G19/D19-1","v":{"v":-0.36,"d":"-36.0%"}},{"$f":"(E19-G19)*H19","v":{"v":6720000,"d":"6,720,000"}}]
["ㅇㅇ한우 국거리","2등급",300,{"v":15000,"d":"15,000"},{"$f":"D20*80%","v":{"v":12000,"d":"12,000"}},{"v":0.2,"d":"20%"},{"$f":"E20*(1-F20)","v":{"v":9600,"d":"9,600"}},{"v":1000,"d":"1,000"},{"$f":"G20*H20","v":{"v":9600000,"d":"9,600,000"}},{"$f":"G20/D20-1","v":{"v":-0.36,"d":"-36.0%"}},{"$f":"(E20-G20)*H20","v":{"v":2400000,"d":"2,400,000"}}]
{"$rows_empty":17}
["합계","-","-","-","-",null,"-",{"$f":"SUM(H16:H37)","v":{"v":5000,"d":"5,000"}},{"$f":"SUM(I16:I37)","v":{"v":124880000,"d":"124,880,000"}},"-",{"$f":"SUM(K16:K37)","v":{"v":20720000,"d":"20,720,000"}}]
[]
["상기 행사 매출실적은 사실과 틀림이 없음을 확인합니다."]
[]
["첨부자료","1. 매출실적 증빙자료"]
[null,"2. 행사 사진(온라인 화면 캡쳐, 홍보추진 내역 등)"]
[null,"3. 지원금에 대한 세금계산서 1부"]
[]
[{"$nulls":6},"업 체 명 :"]
[{"$nulls":6},"대 표 자 :                                            (인_)"]