{"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":67,"n_cols":11,"rows_kept":67,"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],[62,0,62,4],[66,0,66,7],[66,9,66,10]],"flags":["formulas_cached_only"]}
[]
["세입예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["과   목",{"$nulls":4},"예산액","전년도\n예산액","비교증감","산출기초(원)",null,"비고"]
["장","관","항","목","원가통계비목"]
["1.이전수입",{"$nulls":4},219548,528775,-309227]
[null,"1.교육비특별회계이전수입",{"$nulls":3},219548,289396,-69848]
[null,null,"1.학교회계전입금수입",null,null,219548,289396,-69848]
[{"$nulls":3},"1.기본운영비전입금",null,219548,195638,23910]
[{"$nulls":4},"1.기본운영비전입금",219548,0,0,"학교기본운영비 : 207,041,000원 × 1교 =",207041000]
[{"$nulls":8},"급식실(조리사)인건비 배정 : 12,507,000원 × 1교 =",12507000]
[{"$nulls":3},"2.목적사업비전입금",null,0,93758,-93758]
[null,"2.학교회계간이전수입",{"$nulls":3},0,239379,-239379]
[null,null,"1.다른학교이전수입",null,null,0,239379,-239379]
[{"$nulls":3},"1.다른학교회계전입금",null,0,239379,-239379]
["2.자체수입",{"$nulls":4},961044,551105,409939]
[null,"1.교수-학습활동수입",{"$nulls":3},958744,550165,408579]
[null,null,"1.기본적교육수입",null,null,135606,70905,64701]
[{"$nulls":3},"1.학교운영지원비",null,135606,70905,64701]
[{"$nulls":4},"1.학교운영지원비",135606,0,0,"학교운영지원비 : 73,860원 × 510명 × 4분기 × 90% =",135606000]
[null,null,"2.선택적교육수입",null,null,823138,479260,343878]
[{"$nulls":3},"1.기숙사및급식",null,541800,246966,294834]
[{"$nulls":4},"1.급식비",541800,0,0,"학생중식비 : 520명 × 3,500원 × 180일 =",327600000]
[{"$nulls":8},"학생석식비 : 300명 × 3,500원 × 180일 =",189000000]
[{"$nulls":8},"교직원 중식비 : 40명 × 3,500원 × 180일 =",25200000]
[{"$nulls":3},"2.단체활동에관한수입",null,255838,221460,34378]
[{"$nulls":4},"1.현장체험학습비",79158,0,0,"2학년 수학여행 참가경비 : 334,000원 × 237명 =",79158000]
[{"$nulls":4},"2.수련활동비",28280,0,0,"1학년 수련활동 참가경비 : 101,000원 × 280명 =",28280000]
[{"$nulls":4},"3.청소년단체활동비",4400,0,0,"한국청소년 연맹활동비 : 200명 × 22,000원 =",4400000]
[{"$nulls":4},"4.방과후학교교육활동비",144000,0,0,"1학년 방과후학교 교육활동비 : 12텀 × 40,000원 × 150명 =",72000000]
[{"$nulls":8},"2학년 방과후학교 교육활동비 : 12텀 × 40,000원 × 150명 =",72000000]
[{"$nulls":3},"3.기타선택적교육수입",null,25500,10834,14666]
[{"$nulls":4},"1.교과서대금",25500,0,0,"학생용 교과서 구입 : 50,000원 × 510명 =",25500000]
[]
[]
[]
["1",{"$nulls":7},"발행일 : ","2011-02-14"]
[]
["세입예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["과   목",{"$nulls":4},"예산액","전년도\n예산액","비교증감","산출기초(원)",null,"비고"]
["장","관","항","목","원가통계비목"]
[null,"2.행정활동수입",{"$nulls":3},60,340,-280]
[null,null,"1.사용료및수수료수입",null,null,60,340,-280]
[{"$nulls":3},"1.사용료수입",null,0,250,-250]
[{"$nulls":3},"2.수수료수입",null,60,90,-30]
[{"$nulls":4},"1.제증명수수료",60,0,0,"제증명 수수료 : 300원 × 200건 =",60000]
[null,"3.이자수입",{"$nulls":3},2000,500,1500]
[null,null,"1.이자수입",null,null,2000,500,1500]
[{"$nulls":3},"1.이자수입",null,2000,500,1500]
[{"$nulls":4},"1.기타예금이자",2000,0,0,"학교회계 예금이자 : 200,000,000원 × 1% =",2000000]
[null,"4.잡수입",{"$nulls":3},240,100,140]
[null,null,"1.잡수입",null,null,240,100,140]
[{"$nulls":3},"1.기타잡수입",null,240,100,140]
[{"$nulls":4},"1.기타잡수입",240,0,0,"폐식용유 매각대금 : 60,000원 × 4회 =",240000]
["3.기타",{"$nulls":4},3000,0,3000]
[null,"1.전년도이월금",{"$nulls":3},3000,0,3000]
[null,null,"1.순세계잉여금",null,null,3000,0,3000]
[{"$nulls":3},"1.순세계잉여금",null,3000,0,3000]
[{"$nulls":4},"1.순세계잉여금",3000,0,0,"2010학년도 이월금 : 3,000,000원 =",3000000]
["세입합계",{"$nulls":4},1183592,1079880,103712]
[]
[]
[]
["2",{"$nulls":7},"발행일 : ","2011-02-14"]