{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["세입세출예산총괄"],"read":"whole","date_system":"1900"}

{"sheet":"세입세출예산총괄","index":0,"n_rows":18,"n_cols":18,"rows_kept":18,"merged":[[1,4,1,10],[3,0,3,8],[3,9,3,17],[4,0,5,0],[4,1,4,4],[4,5,5,8],[4,9,4,17],[5,2,5,4],[5,9,5,11],[5,13,5,15],[5,16,5,17],[6,2,6,4],[6,5,6,8],[6,9,6,11],[6,13,6,15],[6,16,6,17],[7,0,7,8],[7,9,7,17],[8,1,8,2],[8,3,8,7],[8,9,8,14],[8,15,8,16],[9,1,9,2],[9,3,9,7],[9,9,9,14],[9,15,9,16],[10,1,10,2],[10,3,10,7],[10,9,10,14],[10,15,10,16],[11,1,11,2],[11,3,11,7],[11,9,11,14],[11,15,11,16],[12,1,12,2],[12,3,12,7],[12,9,12,14],[12,15,12,16],[13,1,13,2],[13,3,13,7],[13,9,13,14],[13,15,13,16],[14,9,14,14],[14,15,14,16],[17,0,17,5],[17,7,17,9],[17,14,17,18]]}
[]
[{"$nulls":4},"세입 세출 예산 총괄"]
[]
["회계연도 : 2023\n예산구분 : 본예산\n학 교 명 : 동화중학교",{"$nulls":8},"(단위 : 천원)"]
["예산구분","전년예산액",{"$nulls":3},"예산액",{"$nulls":3},"비교증감"]
[null,"본예산","최종예산",{"$nulls":6},"본예산",null,null,"증감률(%)","최종예산",null,null,"증감률(%)"]
["본예산","3,980,414","6,650,661",null,null,"4,105,704",{"$nulls":3},"125,290",null,null,"3.1","-2,544,957",null,null,"-38.3"]
["세입",{"$nulls":8},"세출"]
["장","관",null,"누계예산",{"$nulls":4},"구성비(%)","정책사업",{"$nulls":5},"누계예산",null,"구성비(%)"]
["이전수입","지방교육행정기관이전수입",null,"3,954,411",{"$nulls":4},"96.3","인적자원 운용",{"$nulls":5},"3,532,705",null,"86"]
["이전수입","기타이전수입",null,"28,889",{"$nulls":4},"0.7","학생복지/교육격차 해소",{"$nulls":5},"75,002",null,"1.8"]
["자체수입","학부모부담수입",null,"82,302",{"$nulls":4},"2","기본적 교육활동",{"$nulls":5},"102,400",null,"2.4"]
["자체수입","행정활동수입",null,"25,102",{"$nulls":4},"0.6","선택적 교육활동",{"$nulls":5},"31,610",null,"0.7"]
["기타수입","전년도이월금",null,"15,000",{"$nulls":4},"0.3","교육활동 지원",{"$nulls":5},"56,100",null,"1.3"]
[{"$nulls":9},"학교 일반운영",{"$nulls":5},"307,887",null,"7.4"]
[]
[]
["안주혁 2023년 02월 21일 16시 09분 24초",{"$nulls":6},"1",{"$nulls":6},"경기도교육청 동화고등학교"]