{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["결산보고서","결산총괄"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"결산보고서","index":0,"n_rows":36,"n_cols":23,"rows_kept":36,"merged":[[1,7,1,9],[1,10,1,18],[3,16,3,21],[3,22,3,24],[5,2,5,10],[6,4,6,7],[6,8,6,13],[7,4,7,7],[7,8,7,13],[8,4,8,7],[8,8,8,13],[10,3,10,12],[12,3,12,17],[16,0,17,4],[17,22,18,24],[20,0,20,8],[20,9,20,14],[20,15,20,19],[20,20,20,24],[21,0,21,8],[21,9,21,14],[21,15,21,19],[21,20,21,24],[22,0,22,8],[22,9,22,14],[22,15,22,19],[22,20,22,24],[23,0,23,8],[23,9,23,14],[23,15,23,19],[23,20,23,24],[24,0,24,8],[24,9,24,14],[24,15,24,19],[24,20,24,24],[27,1,28,5],[28,22,29,24],[31,0,31,9],[31,10,31,14],[31,15,31,19],[31,20,31,24],[32,0,32,9],[32,10,32,14],[32,15,32,19],[32,20,32,24],[33,0,33,9],[33,10,33,14],[33,15,33,19],[33,20,33,24],[34,0,34,9],[34,10,34,14],[34,15,34,19],[34,20,34,24],[35,0,35,9],[35,10,35,14],[35,15,35,19],[35,20,35,24]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":7},"2014",null,null,"회계연도 발전기금 결산 보고서"]
[]
[{"$nulls":16},"운중고등학교",{"$nulls":5},"운영위원회"]
[]
[null,null,"1. 세입 세출 결산 총괄표"]
[{"$nulls":4},"가. 세입액 :",{"$nulls":3},"32,739,330 원"]
[{"$nulls":4},"나. 세출액 : ",{"$nulls":3},"17,656,760 원"]
[{"$nulls":4},"다. 잔  액 : ",{"$nulls":3},"15,082,570 원"]
[]
[{"$nulls":3},"2. 세입결산내역 : \"별첨\"과 같음"]
[]
[{"$nulls":3},"3. 세출결산내역(사업내역) : \"별첨\"과 같음"]
[]
[]
[]
["2. 세입 결산 내역"]
[{"$nulls":22},"(단위 : 원)"]
[]
[]
["사업명",{"$nulls":8},"이월금 및 이자수입",{"$nulls":5},"접수액",{"$nulls":4},"계"]
["교육용 기자재 구입 지원 변경(감액)",{"$nulls":8},"49,220",{"$nulls":5},"0",{"$nulls":4},"49,220"]
["학교교육시설 확충 지원 감소로 인한 변경",{"$nulls":8},"42,220",{"$nulls":5},"2,000,000",{"$nulls":4},"2,042,220"]
["학생복리비 추가 편성",{"$nulls":8},"1,850,490",{"$nulls":5},"28,797,400",{"$nulls":4},"30,647,890"]
["합 계",{"$nulls":8},"1,941,930",{"$nulls":5},"30,797,400",{"$nulls":4},"32,739,330"]
[]
[]
[null,"3. 세출 결산 내역"]
[{"$nulls":22},"(단위 : 원)"]
[]
[]
["사업명",{"$nulls":9},"세입액",{"$nulls":4},"세출내역",{"$nulls":4},"잔 액"]
["교육용 기자재 구입 지원 변경(감액)",{"$nulls":9},"49,220",{"$nulls":4},"0",{"$nulls":4},"49,220"]
["학교교육시설 확충 지원 감소로 인한 변경",{"$nulls":9},"2,042,220",{"$nulls":4},"0",{"$nulls":4},"2,042,220"]
["학생복리비 추가 편성",{"$nulls":9},"30,647,890",{"$nulls":4},"17,656,760",{"$nulls":4},"12,991,130"]
["합 계",{"$nulls":9},"32,739,330",{"$nulls":4},"17,656,760",{"$nulls":4},"15,082,570"]

{"sheet":"결산총괄","index":1,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[3,0,4,2],[3,3,3,8],[3,9,4,11],[3,12,4,14],[4,5,4,6],[4,7,4,8],[5,0,5,2],[5,5,5,6],[5,7,5,8],[5,9,5,11],[5,12,5,14],[6,0,6,2],[6,5,6,6],[6,7,6,8],[6,9,6,11],[6,12,6,14],[7,0,7,2],[7,5,7,6],[7,7,7,8],[7,9,7,11],[7,12,7,14],[8,0,8,2],[8,5,8,6],[8,7,8,8],[8,9,8,11],[8,12,8,14],[12,2,12,5]],"flags":["formulas_cached_only"]}
[]
[null,"발전기금 결산 총괄(사업별)"]
[]
["사 업 명",null,null,"수       입",{"$nulls":5},"지    출",null,null,"지출잔액"]
[{"$nulls":3},"이 월 액","이자수입","접 수 액",null,"소    계"]
["교육용 기자재 구입 지원 변경(감액)",null,null,"46,820","2,400","0",null,"49,220",null,"0",null,null,"49,220"]
["학교교육시설 확충 지원 감소로 인한 변경",null,null,"42,220","0","2,000,000",null,"2,042,220",null,"0",null,null,"2,042,220"]
["학생복리비 추가 편성",null,null,"1,850,490","0","28,797,400",null,"30,647,890",null,"17,656,760",null,null,"12,991,130"]
["합      계",null,null,"1,939,530","2,400","30,797,400",null,"32,739,330",null,"17,656,760",null,null,"15,082,570"]
[]
[]
[]
[null,null,"1/1",{"$nulls":7},"발행일 : ",null,null,"2015-03-23"]