file:[content types].xml  file: rels/.rels  file:xl/ rels/workbook.xml.rels  file:xl/workbook.xml  감사보고서!$b$4:$e$27  결산보고서!$b$4:$bd$68  궁금해요!$b$2:$am$85  동호회수입지출내역!$b$2:$i$17  예산서!$b$3:$g$42  운영위원회수입지출내역!$b$2:$i$30  월중회계보고서!$b$2:$e$69  추가경정예산!$b$3:$g$42  캐롬회원등급표!$h$1:$r$18  탈퇴회원정보!$b$1:$j$8  협찬금내역!$b$2:$d$64  회비납부현황공개용!$b$2:$q$93  회원등록신청서!$b$2:$k$27  회원별 월별 회비납부현황!$b$2:$t$96  
회원전화번호부!#ref!
회원주소록!$b$2:$j$84  궁금해요!$2:$2  동호회수입지출내역!$2:$5  운영위원회수입지출내역!$2:$5  추가경정예산!$3:$3  협찬금내역!$2:$5  회비납부현황공개용!$2:$6  회원별 월별 회비납부현황!$2:$6  회원주소록!$2:$4  참조!$a$2:$a$10  월중회계보고서!$c$12  월중회계보고서!$d$12  동호회수입지출내역!$o$5  월중회계보고서!$e$11  동호회수입지출내역!$aa$5  동호회수입지출내역!$x$5  #n/a  #n/a  #n/a  참조!$g$2:$g$20  회원별 월별 회비납부현황!$y$4  추가경정예산!$c$1  참조!$b$2:$b$12  월중회계보고서!$c$43  월중회계보고서!$d$43  운영위원회수입지출내역!$p$5  월중회계보고서!$e$42  운영위원회수입지출내역!$ac$5  운영위원회수입지출내역!$z$5  회원별 월별 회비납부현황!$aa$4  동호회수입지출내역!$l$5  회원전화번호부!$d$1  회원별 월별 회비납부현황!$w$4  협찬금내역!$c$61  협찬금내역!$b$61  회원별 월별 회비납부현황!$ab$4  동호회수입지출내역!$m$5  
file:xl/worksheets/sheet4.xml
85  75  84  76  77  74  83  65  86  93  193  87  61  80  88  89  90  122  226  92  61  80  k$5/운영위수입합계 1  
0.xxxx.xx.xxxxxx.xx.xx
l$5/운영위수입합계 1  0  m$5/운영위수입합계 1  
0.xxxx.xx.xxxxxx.xx.xx
n$5/운영위수입합계 1  0  o$5/운영위수입합계 1  
8.0248215234950463e-5
sum(k4:o4)  1  t$5/운영위지출합계 2  
0.10632811793914841
0  0  
0.25858998282800894
9.5695306145233583e-2
0.53938659308760906
sum(t4:y4)  1  69  70  71  72  73  74  6  sumif(표4[구분],$k$3,표4[수입])  5943947  sumif(표4[구분],$l$3,표4[수입])  0  sumif(표4[구분],$m$3,표4[수입])  984   sumif(표4[구분],$n$3,표4[수입])  0  sumif(표4[구분],$o$3,표4[수입])  556  sum(k5:o5)  6928503  sumif(표4[구분],$t$3,표4[지출])  2 00  sumif(표4[구분],$u$3,표4[지출])  0  sumif(표4[구분],$v$3,표4[지출])  0  sumif(표4[구분],$w$3,표4[지출])  486400  sumif(표4[구분],$x$3,표4[지출])  18 0  sumif(표4[구분],$y$3,표4[지출])  1014570  sum(t5:y5)  1880970  p5-z5  5047533  43831  65  130  5943947  if(or($g5잔액,$d6),$e6-$f6,$g5$e6-$f6)  5943947  1  
sumproduct((month(표4[일자]) $j6) * (표4[구분] $k$3), 표4[수입])
5943947  
sumproduct((month(표4[일자]) $j6) * (표4[구분] $l$3), 표4[수입])
0  
sumproduct((month(표4[일자]) $j6) * (표4[구분] $m$3), 표4[수입])
458   
sumproduct((month(표4[일자]) $j6) * (표4[구분] $n$3), 표4[수입])
0  
sumproduct((month(표4[일자]) $j6) * (표4[구분] $o$3), 표4[수입])
0  sum(k6:o6)  6401947  
if(and($k60,$l60,$m60,$n60,$o60),0,sum($p$6:$p6))
6401947  1  
sumproduct((month(표4[일자]) $j6) * (표4[구분] $t$3), 표4[지출])   (이하 생략)