{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["2013년도 세입결산서_1"],"not_rendered":{"images":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2013년도 세입결산서_1","index":0,"n_rows":65,"n_cols":10,"rows_kept":65,"merged":[[1,0,1,9],[3,0,3,9],[4,0,4,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,9],[37,0,37,4],[37,8,37,9],[39,0,39,9],[41,0,41,9],[42,0,42,3],[42,4,43,4],[42,5,43,5],[42,6,43,6],[42,7,43,9],[60,0,60,3],[60,7,60,9],[64,0,64,4],[64,8,64,9]],"flags":["formulas_cached_only"]}
[]
["2013학년도 세입결산서"]
[]
["(단위 : 원)"]
["과   목",{"$nulls":3},"예산액","예산현액","결산액","산출기초"]
["장","관","항","목"]
["1.이전수입",{"$nulls":3},481030000,481030000,481023850]
[null,"1.교육비특별회계이전수입",null,null,481030000,481030000,481023850]
[null,null,"1.교육비특별회계전입금수입",null,481030000,481030000,481023850]
[{"$nulls":3},"1.학교회계전입금",481030000,481030000,481023850]
[{"$nulls":7},"학교운영비전입금","=",301100000]
[{"$nulls":7},"목적사업비전입금","=",179923850]
["2.자체수입",{"$nulls":3},1179863000,1179863000,1164016140]
[null,"1.학부모부담수입",null,null,1172570000,1172570000,1156641690]
[null,null,"1.등록금",null,211176000,211176000,211005230]
[{"$nulls":3},"1.학교운영지원비",211176000,211176000,211005230]
[{"$nulls":7},"학교운영지원비","=",211005230]
[null,null,"2.수익자부담수입",null,961394000,961394000,945636460]
[{"$nulls":3},"1.급식비",607260000,607260000,607244710]
[{"$nulls":7},"급식비","=",607244710]
[{"$nulls":3},"2.방과후학교활동비",111275000,111275000,111273030]
[{"$nulls":7},"방과후학교활동비","=",111273030]
[{"$nulls":3},"3.현장체험학습비",80839000,80839000,80638600]
[{"$nulls":7},"현장체험학습비","=",80638600]
[{"$nulls":3},"4.수련활동비",19697000,19697000,19696400]
[{"$nulls":7},"수련활동비","=",19696400]
[{"$nulls":3},"5.졸업앨범대금",11361000,11361000,11360640]
[{"$nulls":7},"졸업앨범대금","=",11360640]
[{"$nulls":3},"6.교과서대금",85500000,85500000,69962610]
[{"$nulls":7},"교과서대금","=",69962610]
[{"$nulls":3},"7.기타수익자부담수입",45462000,45462000,45460470]
[{"$nulls":7},"기타수익자부담수입","=",45460470]
[null,"2.행정활동수입",null,null,7293000,7293000,7374450]
[null,null,"1.사용료및수수료",null,1599000,1599000,1599600]
[]
[]
[]
["1",{"$nulls":6},"발행일 : ","2014-04-25"]
[]
["2013학년도 세입결산서"]
[]
["(단위 : 원)"]
["과   목",{"$nulls":3},"예산액","예산현액","결산액","산출기초"]
["장","관","항","목"]
[{"$nulls":3},"1.사용료및수수료",1599000,1599000,1599600]
[{"$nulls":7},"사용료","=",1515000]
[{"$nulls":7},"수수료","=",84600]
[null,null,"2.기타행정활동수입",null,5694000,5694000,5774850]
[{"$nulls":3},"1.이자수입",1962000,1962000,2042100]
[{"$nulls":7},"이자수입","=",2042100]
[{"$nulls":3},"2.기타행정활동수입",3732000,3732000,3732750]
[{"$nulls":7},"기타행정활동수입","=",3732750]
["3.기타수입",{"$nulls":3},73418000,113673360,113673430]
[null,"1.전년도이월금",null,null,73418000,113673360,113673430]
[null,null,"1.순세계잉여금",null,73418000,73418000,73418070]
[{"$nulls":3},"1.순세계잉여금",73418000,73418000,73418070]
[{"$nulls":7},"순세계잉여금","=",73418070]
[null,null,"2.이월금",null,0,40255360,40255360]
[{"$nulls":3},"1.이월사업비",0,40255360,40255360]
[{"$nulls":7},"이월사업비","=",40255360]
["세입합계",{"$nulls":3},1734311000,1774566360,1758713420]
[]
[]
[]
["2",{"$nulls":6},"발행일 : ","2014-04-25"]