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

{"sheet":"Col1","index":0,"n_rows":20,"n_cols":21,"rows_kept":20,"merged":[[1,7,1,11],[3,0,3,1],[3,13,4,20],[5,0,6,2],[5,3,6,5],[5,6,6,12],[5,13,5,20],[6,13,6,16],[6,17,6,20],[7,0,7,2],[7,3,7,5],[7,6,7,12],[7,13,7,16],[7,17,7,20],[8,0,8,9],[8,10,8,20],[9,1,9,3],[9,5,9,8],[9,10,9,13],[9,15,9,19],[10,1,10,3],[10,5,10,8],[10,10,10,13],[10,15,10,19],[11,1,11,3],[11,5,11,8],[11,10,11,13],[11,15,11,19],[12,1,12,3],[12,5,12,8],[12,10,12,13],[12,15,12,19],[13,1,13,3],[13,5,13,8],[13,10,13,13],[13,15,13,19],[14,1,14,3],[14,5,14,8],[14,10,14,13],[14,15,14,19],[15,1,15,3],[15,5,15,8],[15,10,15,13],[15,15,15,19],[16,10,16,13],[16,15,16,19],[19,8,19,10],[19,16,19,17],[19,18,19,20]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":7},"세입 세출 예산 총괄"]
[]
["회계연도 : 2014\n예산구분 : 추경2회\n기관코드 : 동화중학교",{"$nulls":12},"(단위 : 천원)"]
[]
["예산구분",null,null,"경정예산액",null,null,"기정예산액",{"$nulls":6},"비교증감"]
[{"$nulls":13},"예산액",{"$nulls":3},"증감률"]
["추경2회",null,null,4064771,null,null,4159666,{"$nulls":6},-94895,{"$nulls":3},{"v":-2.3,"d":"-2"}]
["세입",{"$nulls":9},"세출"]
["장","관",null,null,"금회","누계",{"$nulls":3},"구성비","정책사업",{"$nulls":3},"금회","누계",{"$nulls":4},"구성비"]
["이전수입","지방자치단체이전수입",null,null,1600,8110,{"$nulls":3},{"v":0.1,"d":"0"},"인적자원 운용",{"$nulls":3},7081,2840817,{"$nulls":4},{"v":69.8,"d":"70"}]
["이전수입","교육비특별회계이전수입",null,null,100553,3561250,{"$nulls":3},{"v":87.6,"d":"88"},"학생복지/교육격차 해소",{"$nulls":3},-85238,535318,{"$nulls":4},{"v":13.1,"d":"13"}]
["이전수입","기타이전수입",null,null,0,89250,{"$nulls":3},{"v":2.1,"d":"2"},"기본적 교육활동",{"$nulls":3},-45419,68972,{"$nulls":4},{"v":1.6,"d":"2"}]
["자체수입","학부모부담수입",null,null,-197448,361548,{"$nulls":3},{"v":8.8,"d":"9"},"선택적 교육활동",{"$nulls":3},17850,128430,{"$nulls":4},{"v":3.1,"d":"3"}]
["자체수입","행정활동수입",null,null,400,7200,{"$nulls":3},{"v":0.1,"d":"0"},"교육활동 지원",{"$nulls":3},-10160,36270,{"$nulls":4},{"v":0.8,"d":"1"}]
["기타수입","전년도이월금",null,null,0,37413,{"$nulls":3},{"v":0.9,"d":"1"},"학교 일반운영",{"$nulls":3},28691,315664,{"$nulls":4},{"v":7.7,"d":"8"}]
[{"$nulls":10},"학교시설 확충",{"$nulls":3},-7700,139300,{"$nulls":4},{"v":3.4,"d":"3"}]
[]
[]
[{"$nulls":8},"1/1",{"$nulls":7},"발행일 :",null,"2015-04-24"]