{"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":68,"n_cols":11,"rows_kept":68,"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],[63,0,63,4],[67,0,67,7],[67,9,67,10]],"flags":["formulas_cached_only"]}
[]
["2014학년도 세입예산명세서"]
["예산구분 : ",{"$nulls":3},"추경7회","(단위 : 천원)"]
["과  목",{"$nulls":4},"경정\n예산액","기정\n예산액","비교증감","산출기초(원)",null,"비 고"]
["장","관","항","목","원가통계비목"]
["1.이전수입",{"$nulls":4},710490,707000,3490]
[null,"1.지방자치단체이전수입",{"$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",{"$nulls":3},560490,557000,3490]
[null,null,"1.교육비특별회계전입금수입",null,null,560490,557000,3490]
[{"$nulls":3},"1.학교회계전입금",null,560490,557000,3490]
[{"$nulls":4},"1.학교운영비전입금",309349,309349,0]
[{"$nulls":4},"2.목적사업비전입금",251141,247651,3490,"(성립전)교육실무직원 처우개선비 : (4,780,000원 × 1교) - 1,290,000원 =",3490000]
["2.자체수입",{"$nulls":4},1116186,1168110,-51924]
[null,"1.학부모부담수입",{"$nulls":3},1096662,1148998,-52336]
[null,null,"1.등록금",null,null,207781,207755,26]
[{"$nulls":3},"1.학교운영지원비",null,207781,207755,26]
[{"$nulls":4},"1.학교운영지원비",207781,207755,26,"학교운영지원비 : 26,000원×1회=",26000]
[null,null,"2.수익자부담수입",null,null,888881,941243,-52362]
[{"$nulls":3},"1.급식비",null,684224,684194,30]
[{"$nulls":4},"1.급식비",684224,684194,30,"(성립전)교직원 중식비 : 30,000원×1회=",30000]
[{"$nulls":3},"2.방과후학교활동비",null,94645,90526,4119]
[{"$nulls":4},"1.방과후학교활동비",94645,90526,4119,"(성립전)1학년 방과후학교 활동 : 6,500,000원×1회=",6500000]
[{"$nulls":8},"1학년 방과후학교 활동 : -3,726,000원×1회=",-3726000]
[{"$nulls":8},"(성립전)2학년 방과후학교 활동 : 2,000,000원×1회=",2000000]
[{"$nulls":8},"2학년 방과후학교 활동 : -655,000원×1회=",-655000]
[{"$nulls":3},"3.현장체험학습비",null,1870,1870,0]
[{"$nulls":4},"1.현장체험학습비",1870,1870,0]
[{"$nulls":3},"4.졸업앨범대금",null,11102,11102,0]
[{"$nulls":4},"1.졸업앨범대금",11102,11102,0]
[{"$nulls":3},"5.교과서대금",null,60794,60794,0]
[]
[]
[]
["1",{"$nulls":7},"발행일 : ","2015-03-25"]
[]
["2014학년도 세입예산명세서"]
["예산구분 : ",{"$nulls":3},"추경7회","(단위 : 천원)"]
["과  목",{"$nulls":4},"경정\n예산액","기정\n예산액","비교증감","산출기초(원)",null,"비 고"]
["장","관","항","목","원가통계비목"]
[{"$nulls":4},"1.교과서대금",60794,60794,0]
[{"$nulls":3},"6.기타수익자부담수입",null,36246,92757,-56511]
[{"$nulls":4},"1.기타수익자부담수입",36246,92757,-56511,"교복구입비 : 189,000원×(-299명)=",-56511000]
[null,"2.행정활동수입",{"$nulls":3},19524,19112,412]
[null,null,"1.사용료및수수료",null,null,5720,5720,0]
[{"$nulls":3},"1.사용료및수수료",null,5720,5720,0]
[{"$nulls":4},"1.사용료",5700,5700,0]
[{"$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,3666,3254,412]
[{"$nulls":3},"1.이자수입",null,1244,1244,0]
[{"$nulls":4},"1.이자수입",1244,1244,0]
[{"$nulls":3},"2.기타행정활동수입",null,2422,2010,412]
[{"$nulls":4},"1.기타행정활동수입",2422,2010,412,"기타 잡수입 : 412,000원×1회=",412000]
["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",{"$nulls":4},1835390,1883824,-48434]
[]
[]
[]
["2",{"$nulls":7},"발행일 : ","2015-03-25"]