{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Col1"],"not_rendered":{"images":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Col1","index":0,"n_rows":28,"n_cols":17,"rows_kept":28,"merged":[[1,5,1,9],[3,0,3,1],[5,1,5,2],[5,4,5,5],[5,7,5,8],[5,9,5,10],[5,11,5,12],[5,13,5,15],[6,1,6,2],[6,4,6,5],[6,7,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,15],[7,1,7,2],[7,4,7,5],[7,7,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,15],[8,1,8,2],[8,4,8,5],[8,7,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,15],[9,1,9,2],[9,4,9,5],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,15],[10,1,10,2],[10,4,10,5],[10,7,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,15],[11,1,11,2],[11,4,11,5],[11,7,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,15],[12,1,12,2],[12,4,12,5],[12,7,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,15],[13,1,13,2],[13,4,13,5],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,15],[14,1,14,2],[14,4,14,5],[14,7,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,15],[15,1,15,2],[15,4,15,5],[15,7,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,15],[16,1,16,2],[16,4,16,5],[16,7,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,15],[17,1,17,2],[17,4,17,5],[17,7,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,15],[18,1,18,2],[18,4,18,5],[18,7,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,15],[19,1,19,2],[19,4,19,5],[19,7,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,15],[20,1,20,2],[20,4,20,5],[20,7,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,15],[21,1,21,2],[21,4,21,5],[21,7,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,15],[22,1,22,2],[22,4,22,5],[22,7,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,15],[23,0,23,5],[23,7,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,15],[27,6,27,7],[27,12,27,13],[27,14,27,16]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":5},"세입 예산 조서"]
[]
["회계연도 : 2013\n예산구분 : 추경1회\n기관코드 : 동화중학교"]
[]
["장","관",null,"항","목",null,"전년최종예산","구성비",null,"요구액",null,"구성비",null,"최종증감",null,null,"증감률"]
["이전수입","기타이전수입",null,"사학법인이전수입","법인법정부담금",null,90000000,"3%",null,91000000,null,"2%",null,1000000,null,null,"1%"]
[null,"교육비특별회계이전수입",null,"교육비특별회계전입금수입","사립학교보조금수입",null,3524360000,"81%",null,3468227000,null,"82%",null,-56133000,null,null,"-2%"]
[null,"지방자치단체이전수입",null,"비법정이전수입","기초지방자치단체전입금",null,59860000,"0%",null,7000000,null,"0%",null,-52860000,null,null,"-755%"]
[null,"기타이전수입",null,"학교회계간이전수입","학교발전기금전입금",null,0,"0%",null,16000000,null,"0%",null,16000000,null,null,"100%"]
[null,"기타이전수입",null,"민간이전수입","기타지원금",null,4500000,"0%",null,0,null,"0%",null,-4500000,null,null,"0%"]
["자체수입","학부모부담수입",null,"수익자부담수입","현장체험학습비",null,84273000,"2%",null,87899000,null,"2%",null,3626000,null,null,"4%"]
[null,"학부모부담수입",null,"수익자부담수입","방과후학교활동비",null,56638000,"0%",null,42000000,null,"1%",null,-14638000,null,null,"-35%"]
[null,"학부모부담수입",null,"수익자부담수입","급식비",null,442411000,"12%",null,430590000,null,"10%",null,-11821000,null,null,"-3%"]
[null,"학부모부담수입",null,"수익자부담수입","수련활동비",null,29539000,"1%",null,23460000,null,"1%",null,-6079000,null,null,"-26%"]
[null,"행정활동수입",null,"기타행정활동수입","기타행정활동수입",null,1300000,"0%",null,100000,null,"0%",null,-1200000,null,null,"-1,200%"]
[null,"학부모부담수입",null,"수익자부담수입","졸업앨범대금",null,11960000,"0%",null,11160000,null,"0%",null,-800000,null,null,"-7%"]
[null,"학부모부담수입",null,"수익자부담수입","기타수익자부담수입",null,15368000,"0%",null,26770000,null,"1%",null,11402000,null,null,"43%"]
[null,"행정활동수입",null,"사용료및수수료","사용료및수수료",null,880000,"0%",null,1100000,null,"0%",null,220000,null,null,"20%"]
[null,"행정활동수입",null,"보증금회수","보증금회수",null,1000000,"0%",null,0,null,"0%",null,-1000000,null,null,"0%"]
[null,"행정활동수입",null,"기타행정활동수입","이자수입",null,900000,"0%",null,720000,null,"0%",null,-180000,null,null,"-25%"]
["기타수입","전년도이월금",null,"순세계잉여금","순세계잉여금",null,49350000,"1%",null,37413000,null,"1%",null,-11937000,null,null,"-32%"]
[null,"전년도이월금",null,"이월금","이월사업비",null,0,"0%",null,0,null,"0%",null,0,null,null,"0%"]
["합    계",{"$nulls":5},4372339000,null,null,4243439000,{"$nulls":3},-128900000]
[]
[]
[]
[{"$nulls":6},"1/1",{"$nulls":5},"발행일 :",null,"2013-07-04"]