{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":15,"n_cols":11,"rows_kept":15,"merged":[[0,0,0,10],[4,0,5,0],[4,1,4,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
["2008학년도 교비회계 결산 조서"]
["동화중학교"]
[]
["세입결산조서"]
["과목","이월등 증감액",{"$nulls":4},"예산현액","징수결정액","수납액","불납결손액","미수납액"]
[null,"예산액","명시이월","사고이월","계속비이월","계",null,null,"수납액","불납결손액","미수납액"]
["증명료",{"v":300000,"d":"300,000"},{"$nulls":4},{"v":300000,"d":"300,000"},{"v":257400,"d":"257,400"},{"v":257400,"d":"257,400"}]
["전 입 금",{"v":25500000,"d":"25,500,000"},{"$nulls":4},{"v":25500000,"d":"25,500,000"},{"v":72000000,"d":"72,000,000"},{"v":72000000,"d":"72,000,000"}]
["원조\n보조금",{"v":3661630000,"d":"3,661,630,000"},{"$nulls":4},{"v":3661630000,"d":"3,661,630,000"},{"v":3705809600,"d":"3,705,809,600"},{"v":3705809600,"d":"3,705,809,600"}]
["이 월 금",{"v":102400000,"d":"102,400,000"},{"$nulls":4},{"v":102400000,"d":"102,400,000"},{"v":102416990,"d":"102,416,990"},{"v":102416990,"d":"102,416,990"}]
["회비수입",{"v":182244000,"d":"182,244,000"},{"$nulls":4},{"v":182244000,"d":"182,244,000"},{"v":174491530,"d":"174,491,530"},{"v":174491530,"d":"174,491,530"},{"v":133200,"d":"133,200"},{"v":7619270,"d":"7,619,270"}]
["과년도수입",{"v":888000,"d":"888,000"},{"$nulls":4},{"v":888000,"d":"888,000"},{"v":266400,"d":"266,400"},{"v":266400,"d":"266,400"},{"v":355200,"d":"355,200"},{"v":266400,"d":"266,400"}]
["수익자부담교육비",{"v":386350000,"d":"386,350,000"},{"$nulls":4},{"v":386350000,"d":"386,350,000"},{"v":311040000,"d":"311,040,000"},{"v":311040000,"d":"311,040,000"}]
["잡수입",{"v":1000000,"d":"1,000,000"},{"$nulls":4},{"v":1000000,"d":"1,000,000"},{"v":1627930,"d":"1,627,930"},{"v":1627930,"d":"1,627,930"}]
["세입합계",{"v":4360312000,"d":"4,360,312,000"},{"$nulls":4},{"v":4360312000,"d":"4,360,312,000"},{"v":4367909850,"d":"4,367,909,850"},{"v":4367909850,"d":"4,367,909,850"},{"v":488400,"d":"488,400"},{"v":7885670,"d":"7,885,670"}]

{"sheet":"Sheet2","index":1,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[2,0,3,0],[2,1,3,1],[2,2,2,8],[2,9,3,9],[2,10,3,10],[2,11,2,14],[2,15,3,15]],"flags":["formulas_cached_only"]}
["세출결산조서"]
[{"$nulls":15},"(단위 : 원)"]
["과목","예산","이월등 증감액",{"$nulls":6},"예산현액","지출액","다음연도 이월액",{"$nulls":3},"불용액"]
[null,"예산","명시이월","사고이월","계속비이월","이용","전용","예비비","계","예산현액","지출액","명시","사고","계속비","계","불용액"]
["인건비",{"v":2614992000,"d":"2,614,992,000"},{"$nulls":5},{"v":1222620,"d":"1,222,620"},null,{"v":2616214620,"d":"2,616,214,620"},{"v":2614915730,"d":"2,614,915,730"},{"$nulls":4},{"v":1298890,"d":"1,298,890"}]
["관리운영비",{"v":362290000,"d":"362,290,000"},{"$nulls":7},{"v":362290000,"d":"362,290,000"},{"v":305137550,"d":"305,137,550"},{"$nulls":4},{"v":57152450,"d":"57,152,450"}]
["재산조성비",{"v":810548000,"d":"810,548,000"},{"$nulls":7},810548000,658724950,{"$nulls":4},{"v":151823050,"d":"151,823,050"}]
["예비비",{"v":3000000,"d":"3,000,000"},{"$nulls":7},{"v":3000000,"d":"3,000,000"},{"v":1222620,"d":"1,222,620"},{"$nulls":4},{"v":1777380,"d":"1,777,380"}]
["학교운영\n지원비",{"v":569482000,"d":"569,482,000"},{"$nulls":7},{"v":569482000,"d":"569,482,000"},{"v":491600830,"d":"491,600,830"},{"$nulls":4},{"v":77881170,"d":"77,881,170"}]
["세출합계",{"v":4360312000,"d":"4,360,312,000"},{"$nulls":7},{"v":4361534620,"d":"4,361,534,620"},{"v":4071601680,"d":"4,071,601,680"},{"$nulls":4},{"v":289932940,"d":"289,932,940"}]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}