{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["세입예산서_1"],"not_rendered":{"images":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"세입예산서_1","index":0,"n_rows":71,"n_cols":11,"rows_kept":71,"merged":[[1,0,1,10],[2,0,2,3],[2,5,2,10],[3,0,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,9],[3,10,4,10],[36,0,36,7],[36,9,36,10],[38,0,38,10],[39,0,39,3],[39,5,39,10],[40,0,40,4],[40,5,41,5],[40,6,41,6],[40,7,41,7],[40,8,41,9],[40,10,41,10],[66,0,66,4],[70,0,70,7],[70,9,70,10]],"flags":["formulas_cached_only"]}
[]
["2014학년도 세입예산명세서"]
["예산구분 : ",{"$nulls":3},"추경4회","(단위 : 천원)"]
["과  목",{"$nulls":4},"경정\n예산액","기정\n예산액","비교증감","산출기초(원)",null,"비 고"]
["장","관","항","목","원가통계비목"]
["1.이전수입",{"$nulls":4},673089,656983,16106]
[null,"1.지방자치단체이전수입",{"$nulls":3},150000,150000,0]
[null,null,"1.비법정이전수입",null,null,150000,150000,0]
[{"$nulls":3},"1.기초지방자치단체전입금",null,150000,150000,0]
[{"$nulls":4},"1.학교교육과정운영지원사업보조금",150000,150000,0]
[null,"2.교육비특별회계이전수입",{"$nulls":3},523089,506983,16106]
[null,null,"1.교육비특별회계전입금수입",null,null,523089,506983,16106]
[{"$nulls":3},"1.학교회계전입금",null,523089,506983,16106]
[{"$nulls":4},"1.학교운영비전입금",303293,303293,0]
[{"$nulls":4},"2.목적사업비전입금",219796,203690,16106,"(성립전)교육실무직원처우개선비 : (11,527,000원 × 1교) - 9,327,000원 =",2200000]
[{"$nulls":8},"(성립전)교육실무직원처우개선비 : (12,766,000원 × 1교) - 11,527,000원 =",1239000]
[{"$nulls":8},"(성립전)교육실무직원처우개선비 : (13,991,000원 × 1교) - 12,766,000원 =",1225000]
[{"$nulls":8},"(성립전)교육실무직원처우개선비 : (14,433,000원 × 1교) - 13,991,000원 =",442000]
[{"$nulls":8},"(성립전)방과후학교 자유수강권 1차 운영비 지원 : (8,000,000원 × 1교) - 7,000,000원 =",1000000]
[{"$nulls":8},"(성립전)2014예술교육활성화사업비 : 10,000,000원 × 1교 =",10000000]
["2.자체수입",{"$nulls":4},1436237,1434363,1874]
[null,"1.학부모부담수입",{"$nulls":3},1418829,1416955,1874]
[null,null,"1.등록금",null,null,211357,211357,0]
[{"$nulls":3},"1.학교운영지원비",null,211357,211357,0]
[{"$nulls":4},"1.학교운영지원비",211357,211357,0]
[null,null,"2.수익자부담수입",null,null,1207472,1205598,1874]
[{"$nulls":3},"1.급식비",null,777860,777860,0]
[{"$nulls":4},"1.급식비",777860,777860,0]
[{"$nulls":3},"2.방과후학교활동비",null,261468,261468,0]
[{"$nulls":4},"1.방과후학교활동비",261468,261468,0]
[{"$nulls":3},"3.현장체험학습비",null,1874,0,1874]
[{"$nulls":4},"1.현장체험학습비",1874,0,1874,"(성립전)테마체험학습비 : 31,000원×60명=",1860000]
[{"$nulls":8},"(성립전)테마체험학습비 : 14,000원×1명=",14000]
[]
[]
[]
["1",{"$nulls":7},"발행일 : ","2014-10-31"]
[]
["2014학년도 세입예산명세서"]
["예산구분 : ",{"$nulls":3},"추경4회","(단위 : 천원)"]
["과  목",{"$nulls":4},"경정\n예산액","기정\n예산액","비교증감","산출기초(원)",null,"비 고"]
["장","관","항","목","원가통계비목"]
[{"$nulls":3},"4.졸업앨범대금",null,12000,12000,0]
[{"$nulls":4},"1.졸업앨범대금",12000,12000,0]
[{"$nulls":3},"5.교과서대금",null,140292,140292,0]
[{"$nulls":4},"1.교과서대금",140292,140292,0]
[{"$nulls":3},"6.기타수익자부담수입",null,13978,13978,0]
[{"$nulls":4},"1.기타수익자부담수입",13978,13978,0]
[null,"2.행정활동수입",{"$nulls":3},17408,17408,0]
[null,null,"1.사용료및수수료",null,null,2020,2020,0]
[{"$nulls":3},"1.사용료및수수료",null,2020,2020,0]
[{"$nulls":4},"1.사용료",2000,2000,0]
[{"$nulls":4},"2.수수료",20,20,0]
[null,null,"2.보증금회수",null,null,10138,10138,0]
[{"$nulls":3},"1.보증금회수",null,10138,10138,0]
[{"$nulls":4},"1.보증금회수",10138,10138,0]
[null,null,"3.기타행정활동수입",null,null,5250,5250,0]
[{"$nulls":3},"1.이자수입",null,4000,4000,0]
[{"$nulls":4},"1.이자수입",4000,4000,0]
[{"$nulls":3},"2.기타행정활동수입",null,1250,1250,0]
[{"$nulls":4},"1.기타행정활동수입",1250,1250,0]
["3.기타수입",{"$nulls":4},8714,8714,0]
[null,"1.전년도이월금",{"$nulls":3},8714,8714,0]
[null,null,"1.순세계잉여금",null,null,8714,8714,0]
[{"$nulls":3},"1.순세계잉여금",null,8714,8714,0]
[{"$nulls":4},"1.순세계잉여금",8714,8714,0]
["세입합계",{"$nulls":4},2118040,2100060,17980]
[]
[]
[]
["2",{"$nulls":7},"발행일 : ","2014-10-31"]