{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Col"],"not_rendered":{"images":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Col","index":0,"n_rows":71,"n_cols":11,"rows_kept":71,"merged":[[1,0,1,10],[3,0,3,3],[3,5,3,10],[4,0,4,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,9],[4,10,5,10],[37,0,37,7],[37,9,37,10],[39,0,39,10],[41,0,41,3],[41,5,41,10],[42,0,42,4],[42,5,43,5],[42,6,43,6],[42,7,43,7],[42,8,43,9],[42,10,43,10],[66,0,66,4],[70,0,70,7],[70,9,70,10]],"flags":["formulas_cached_only"]}
[]
["2014학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경1회","(단위 : 천원)"]
["과   목",{"$nulls":4},"경정\n예산액","기정\n예산액","비교증감","산출기초(원)",null,"비고"]
["장","관","항","목","원가통계비목"]
["1.이전수입",{"$nulls":4},533786,351041,182745]
[null,"1.지방자치단체이전수입",{"$nulls":3},150000,0,150000]
[null,null,"1.비법정이전수입",null,null,150000,0,150000]
[{"$nulls":3},"1.기초지방자치단체전입금",null,150000,0,150000]
[{"$nulls":4},"1.학교교육과정운영지원사업보조금",150000,0,150000,"(성립전)2014년도 성남형 교육지원사업비 : 150,000,000원×1회=",150000000]
[null,"2.교육비특별회계이전수입",{"$nulls":3},383786,351041,32745]
[null,null,"1.교육비특별회계전입금수입",null,null,383786,351041,32745]
[{"$nulls":3},"1.학교회계전입금",null,383786,351041,32745]
[{"$nulls":4},"1.학교운영비전입금",303303,303303,0]
[{"$nulls":4},"2.목적사업비전입금",80483,47738,32745,"(성립전)원어민보조교사 인건비 : 3,971,000원 × 1교 =",3971000]
[{"$nulls":8},"(성립전)교육실무직원처우개선비 : 5,318,860원 × 1교 =",5319000]
[{"$nulls":8},"(성립전)배움터지킴이 인건비 : 4,000,000원 × 1교 =",4000000]
[{"$nulls":8},"(성립전)각급학교 장애인일자리사업 인건비 : 10,454,340원 × 1교 =",10455000]
[{"$nulls":8},"(성립전)수석교사 연구활동비 지원금 : 4,000,000원 × 1교 =",4000000]
[{"$nulls":8},"(성립전)혁신학교 클러스터 운영비 : 5,000,000원 × 1교 =",5000000]
["2.자체수입",{"$nulls":4},1457091,1444251,12840]
[null,"1.학부모부담수입",{"$nulls":3},1440341,1437501,2840]
[null,null,"1.등록금",null,null,211357,211357,0]
[{"$nulls":3},"1.학교운영지원비",null,211357,211357,0]
[{"$nulls":4},"1.학교운영지원비",211357,211357,0]
[null,null,"2.수익자부담수입",null,null,1228984,1226144,2840]
[{"$nulls":3},"1.급식비",null,777860,777860,0]
[{"$nulls":4},"1.급식비",777860,777860,0]
[{"$nulls":3},"2.방과후학교활동비",null,261468,259200,2268]
[{"$nulls":4},"1.방과후학교활동비",261468,259200,2268,"방과후학교 영작문 및 회화교실 : 35,000원×6회×10시간×1.08=",2268000]
[{"$nulls":3},"3.현장체험학습비",null,97500,97500,0]
[{"$nulls":4},"1.현장체험학습비",97500,97500,0]
[{"$nulls":3},"4.졸업앨범대금",null,12000,12000,0]
[]
[]
[]
["1",{"$nulls":7},"발행일 : ","2014-04-07"]
[]
["2014학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경1회","(단위 : 천원)"]
["과   목",{"$nulls":4},"경정\n예산액","기정\n예산액","비교증감","산출기초(원)",null,"비고"]
["장","관","항","목","원가통계비목"]
[{"$nulls":4},"1.졸업앨범대금",12000,12000,0]
[{"$nulls":3},"5.교과서대금",null,70188,70104,84]
[{"$nulls":4},"1.교과서대금",70188,70104,84,"지난년도 학생교과서 구입비 : 84,000원×1회=",84000]
[{"$nulls":3},"6.기타수익자부담수입",null,9968,9480,488]
[{"$nulls":4},"1.기타수익자부담수입",9968,9480,488,"(성립전)학생증제작 : 244명×2,000원",488000]
[null,"2.행정활동수입",{"$nulls":3},16750,6750,10000]
[null,null,"1.사용료및수수료",null,null,2000,2000,0]
[{"$nulls":3},"1.사용료및수수료",null,2000,2000,0]
[{"$nulls":4},"1.사용료",2000,2000,0]
[null,null,"2.보증금회수",null,null,10000,0,10000]
[{"$nulls":3},"1.보증금회수",null,10000,0,10000]
[{"$nulls":4},"1.보증금회수",10000,0,10000,"원어민주거임차보증금반환 : 10,000,000×1회=",10000000]
[null,null,"3.기타행정활동수입",null,null,4750,4750,0]
[{"$nulls":3},"1.이자수입",null,4000,4000,0]
[{"$nulls":4},"1.이자수입",4000,4000,0]
[{"$nulls":3},"2.기타행정활동수입",null,750,750,0]
[{"$nulls":4},"1.기타행정활동수입",750,750,0]
["3.기타수입",{"$nulls":4},8714,5000,3714]
[null,"1.전년도이월금",{"$nulls":3},8714,5000,3714]
[null,null,"1.순세계잉여금",null,null,8714,5000,3714]
[{"$nulls":3},"1.순세계잉여금",null,8714,5000,3714]
[{"$nulls":4},"1.순세계잉여금",8714,5000,3714,"순세계잉여금 : 3,714,000원×1회=",3714000]
["세입합계",{"$nulls":4},1999591,1800292,199299]
[]
[]
[]
["2",{"$nulls":7},"발행일 : ","2014-04-07"]