{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["Col","2014년도 세입결산서_1","2014년도 세출결산서_12","집행잔액조서","감사보고서","잔액증명서","Sheet3"],"not_rendered":{"images":2,"external_links":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Col","index":0,"n_rows":55,"n_cols":32,"rows_kept":55,"merged":[[1,13,1,21],[3,2,3,7],[3,31,4,31],[4,0,5,4],[4,5,5,11],[4,12,5,17],[4,18,5,22],[4,23,5,26],[5,27,5,32],[6,0,6,4],[6,5,6,11],[6,12,6,17],[6,18,6,22],[6,23,6,26],[6,27,6,32],[8,1,9,6],[9,31,10,31],[11,0,11,10],[11,11,11,20],[11,21,12,23],[11,24,11,32],[12,0,12,3],[12,4,12,5],[12,6,12,10],[12,11,12,13],[12,14,12,15],[12,16,12,18],[12,19,12,20],[12,24,12,25],[12,26,12,29],[12,30,12,32],[13,0,13,3],[13,4,13,5],[13,6,13,10],[13,11,13,13],[13,14,13,15],[13,16,13,18],[13,19,13,20],[13,21,13,23],[13,24,13,25],[13,26,13,29],[13,30,13,32],[15,3,15,8],[15,30,16,31],[17,0,17,32],[18,0,19,9],[18,10,19,16],[18,17,19,24],[18,25,18,32],[19,25,19,32],[20,0,22,9],[20,10,20,16],[20,17,20,24],[20,25,20,32],[21,10,21,16],[21,17,21,24],[21,25,21,32],[22,10,22,16],[22,17,22,24],[22,25,22,32],[23,0,23,9],[23,10,23,16],[23,17,23,24],[23,25,23,32],[24,0,25,9],[24,10,24,16],[24,17,24,24],[24,25,24,32],[25,10,25,16],[25,17,25,24],[25,25,25,32],[26,0,26,16],[26,17,26,24],[26,25,26,32],[30,28,31,28],[30,29,31,32],[31,15,32,19],[34,13,34,21],[36,30,37,31],[37,3,38,8],[39,0,39,32],[40,0,41,11],[40,12,41,22],[40,23,40,32],[41,23,41,32],[42,0,42,11],[42,12,42,22],[42,23,42,32],[43,0,43,11],[43,12,43,22],[43,23,43,32],[44,0,44,11],[44,12,44,22],[44,23,44,32],[45,0,45,11],[45,12,45,22],[45,23,45,32],[46,0,46,11],[46,12,46,22],[46,23,46,32],[47,0,47,11],[47,12,47,22],[47,23,47,32],[48,0,48,11],[48,12,48,22],[48,23,48,32],[49,0,49,11],[49,12,49,22],[49,23,49,32],[53,28,54,28],[53,29,54,32],[54,15,55,19]]}
[]
[{"$nulls":13},"2014학년도 학교회계 결산총괄표 "]
[]
[null,null,"1. 세입·세출 결산 총괄표",{"$nulls":28},"(단위: 원)"]
["예산액",{"$nulls":4},"예산현액",{"$nulls":6},"세입결산액",{"$nulls":5},"세출결산액",{"$nulls":4},"세계잉여금"]
[{"$nulls":27},"비고"]
[4065371000,{"$nulls":4},4076410751,{"$nulls":6},4077796268,{"$nulls":5},4025630870,{"$nulls":4},52165398]
[]
[null,"2. 잉여금 처리상황"]
[{"$nulls":31},"(단위: 원)"]
[]
["세계 잉여금",{"$nulls":10},"다음연도 이월사업비",{"$nulls":9},"보조금\n반환확정액",null,null,"순세계 잉여금"]
["세입결산",{"$nulls":3},"세출결산",null,"차액",{"$nulls":4},"명시",null,null,"사고",null,"계속비",null,null,"소계",{"$nulls":4},"결산전 이입",null,"결산후 이월",{"$nulls":3},"소계"]
[4077796268,{"$nulls":3},4025630870,null,52165398,{"$nulls":4},5165790,null,null,0,null,0,null,null,5165790,null,0,null,null,0,null,46999608,{"$nulls":3},46999608]
[]
[{"$nulls":3},"3-1. 세입 결산내역",{"$nulls":26},"(단위: 원)"]
[]
["세   입"]
["장",{"$nulls":9},"관",{"$nulls":6},"결산액"]
[{"$nulls":25},"구성비"]
["이전수입",{"$nulls":9},"지방자치단체이전수입",{"$nulls":6},"8,100,000",{"$nulls":7},{"v":0.2,"d":"0"}]
[{"$nulls":10},"교육비특별회계이전수입",{"$nulls":6},"3,560,093,700",{"$nulls":7},{"v":87.3,"d":"87"}]
[{"$nulls":10},"기타이전수입",{"$nulls":6},"92,500,000",{"$nulls":7},{"v":2.27,"d":"2"}]
["기타수입",{"$nulls":9},"전년도이월금",{"$nulls":6},"59,510,161",{"$nulls":7},{"v":1.46,"d":"1"}]
["자체수입",{"$nulls":9},"학부모부담수입",{"$nulls":6},"355,385,750",{"$nulls":7},{"v":8.72,"d":"9"}]
[{"$nulls":10},"행정활동수입",{"$nulls":6},"2,206,657",{"$nulls":7},{"v":0.05,"d":"0"}]
["합계",{"$nulls":16},4077796268,{"$nulls":7},"100"]
[]
[]
[]
[{"$nulls":28},"발행일 : ","2015-05-19"]
[{"$nulls":15},"1/2"]
[]
[]
[{"$nulls":13},"2014학년도 학교회계 결산총괄표 "]
[]
[{"$nulls":30},"(단위: 원)"]
[{"$nulls":3},"3-2. 세출 결산내역"]
[]
["세   출"]
["정책사업",{"$nulls":11},"결산액"]
[{"$nulls":23},"구성비"]
["인적자원 운용",{"$nulls":11},"2,832,868,860",{"$nulls":10},{"v":70.37,"d":"70"}]
["학생복지/교육격차 해소",{"$nulls":11},"532,654,000",{"$nulls":10},{"v":13.23,"d":"13"}]
["기본적 교육활동",{"$nulls":11},"65,803,860",{"$nulls":10},{"v":1.63,"d":"2"}]
["선택적 교육활동",{"$nulls":11},"123,406,830",{"$nulls":10},{"v":3.07,"d":"3"}]
["교육활동 지원",{"$nulls":11},"37,746,890",{"$nulls":10},{"v":0.94,"d":"1"}]
["학교 일반운영",{"$nulls":11},"293,850,430",{"$nulls":10},{"v":7.3,"d":"7"}]
["학교시설 확충",{"$nulls":11},"139,300,000",{"$nulls":10},{"v":3.46,"d":"3"}]
["합계",{"$nulls":11},4025630870,{"$nulls":10},"100"]
[]
[]
[]
[{"$nulls":28},"발행일 : ","2015-05-19"]
[{"$nulls":15},"2/2"]

{"sheet":"2014년도 세입결산서_1","index":1,"n_rows":66,"n_cols":10,"rows_kept":66,"merged":[[1,0,1,9],[3,0,3,9],[4,0,4,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,9],[37,0,37,4],[37,8,37,9],[39,0,39,9],[41,0,41,9],[42,0,42,3],[42,4,43,4],[42,5,43,5],[42,6,43,6],[42,7,43,9],[61,0,61,3],[61,7,61,9],[65,0,65,4],[65,8,65,9]]}
[]
["2014학년도 세입결산서"]
[]
["(단위 : 원)"]
["과   목",{"$nulls":3},"예산액","예산현액","결산액","산출기초"]
["장","관","항","목"]
["1.이전수입",{"$nulls":3},3659210000,3659210000,3660693700]
[null,"1.지방자치단체이전수입",null,null,8110000,8110000,8100000]
[null,null,"1.비법정이전수입",null,8110000,8110000,8100000]
[{"$nulls":3},"1.기초지방자치단체전입금",8110000,8110000,8100000]
[{"$nulls":7},"학교교육과정운영지원사업보조금","=",8100000]
[null,"2.교육비특별회계이전수입",null,null,3561850000,3561850000,3560093700]
[null,null,"1.교육비특별회계전입금수입",null,3561850000,3561850000,3560093700]
[{"$nulls":3},"1.사립학교보조금수입",3561850000,3561850000,3560093700]
[{"$nulls":7},"인건비재정결함보조금","=",2715237000]
[{"$nulls":7},"운영비재정결함보조금","=",387351000]
[{"$nulls":7},"목적사업비보조금","=",457505700]
[null,"3.기타이전수입",null,null,89250000,89250000,92500000]
[null,null,"1.사학법인이전수입",null,89250000,89250000,92500000]
[{"$nulls":3},"1.법인법정부담금",89250000,89250000,92500000]
[{"$nulls":7},"법인법정부담금","=",92500000]
["2.자체수입",{"$nulls":3},368748000,368748000,357592407]
[null,"1.학부모부담수입",null,null,361548000,361548000,355385750]
[null,null,"1.수익자부담수입",null,361548000,361548000,355385750]
[{"$nulls":3},"1.급식비",253400000,253400000,251994150]
[{"$nulls":7},"급식비","=",251994150]
[{"$nulls":3},"2.방과후학교활동비",82056000,82056000,77831100]
[{"$nulls":7},"방과후학교활동비","=",77831100]
[{"$nulls":3},"3.현장체험학습비",5102000,5102000,5102000]
[{"$nulls":7},"현장체험학습비","=",5102000]
[{"$nulls":3},"4.졸업앨범대금",10840000,10840000,10600000]
[{"$nulls":7},"졸업앨범대금","=",10600000]
[{"$nulls":3},"5.기타수익자부담수입",10150000,10150000,9858500]
[{"$nulls":7},"기타수익자부담수입","=",9858500]
[]
[]
[]
["1",{"$nulls":6},"발행일 : ","2015-05-19"]
[]
["2014학년도 세입결산서"]
[]
["(단위 : 원)"]
["과   목",{"$nulls":3},"예산액","예산현액","결산액","산출기초"]
["장","관","항","목"]
[null,"2.행정활동수입",null,null,7200000,7200000,2206657]
[null,null,"1.사용료및수수료",null,600000,600000,1144300]
[{"$nulls":3},"1.사용료및수수료",600000,600000,1144300]
[{"$nulls":7},"사용료","=",1144300]
[null,null,"2.기타행정활동수입",null,6600000,6600000,1062357]
[{"$nulls":3},"1.이자수입",6000000,6000000,862357]
[{"$nulls":7},"이자수입","=",862357]
[{"$nulls":3},"2.기타행정활동수입",600000,600000,200000]
[{"$nulls":7},"기타행정활동수입","=",200000]
["3.기타수입",{"$nulls":3},37413000,48452751,59510161]
[null,"1.전년도이월금",null,null,37413000,48452751,59510161]
[null,null,"1.순세계잉여금",null,37413000,37413000,48470410]
[{"$nulls":3},"1.순세계잉여금",37413000,37413000,48470410]
[{"$nulls":7},"순세계잉여금","=",48470410]
[null,null,"2.이월금",null,0,11039751,11039751]
[{"$nulls":3},"1.이월사업비",0,11039751,11039751]
[{"$nulls":7},"이월사업비","=",11039751]
["세입합계",{"$nulls":3},4065371000,4076410751,4077796268]
[]
[]
[]
["2",{"$nulls":6},"발행일 : ","2015-05-19"]

{"sheet":"2014년도 세출결산서_12","index":2,"n_rows":506,"n_cols":10,"rows_kept":506,"merged":[[1,0,1,9],[3,0,3,9],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,9],[38,0,38,3],[38,8,38,9],[40,0,40,9],[42,0,42,9],[43,0,43,2],[43,3,44,3],[43,4,44,4],[43,5,44,5],[43,6,44,9],[77,0,77,3],[77,8,77,9],[79,0,79,9],[81,0,81,9],[82,0,82,2],[82,3,83,3],[82,4,83,4],[82,5,83,5],[82,6,83,9],[116,0,116,3],[116,8,116,9],[118,0,118,9],[120,0,120,9],[121,0,121,2],[121,3,122,3],[121,4,122,4],[121,5,122,5],[121,6,122,9],[155,0,155,3],[155,8,155,9],[157,0,157,9],[159,0,159,9],[160,0,160,2],[160,3,161,3],[160,4,161,4],[160,5,161,5],[160,6,161,9],[194,0,194,3],[194,8,194,9],[196,0,196,9],[198,0,198,9],[199,0,199,2],[199,3,200,3],[199,4,200,4],[199,5,200,5],[199,6,200,9],[233,0,233,3],[233,8,233,9],[235,0,235,9],[237,0,237,9],[238,0,238,2],[238,3,239,3],[238,4,239,4],[238,5,239,5],[238,6,239,9],[272,0,272,3],[272,8,272,9],[274,0,274,9],[276,0,276,9],[277,0,277,2],[277,3,278,3],[277,4,278,4],[277,5,278,5],[277,6,278,9],[311,0,311,3],[311,8,311,9],[313,0,313,9],[315,0,315,9],[316,0,316,2],[316,3,317,3],[316,4,317,4],[316,5,317,5],[316,6,317,9],[350,0,350,3],[350,8,350,9],[352,0,352,9],[354,0,354,9],[355,0,355,2],[355,3,356,3],[355,4,356,4],[355,5,356,5],[355,6,356,9],[389,0,389,3],[389,8,389,9],[391,0,391,9],[393,0,393,9],[394,0,394,2],[394,3,395,3],[394,4,395,4],[394,5,395,5],[394,6,395,9],[428,0,428,3],[428,8,428,9],[430,0,430,9],[432,0,432,9],[433,0,433,2],[433,3,434,3],[433,4,434,4],[433,5,434,5],[433,6,434,9],[467,0,467,3],[467,8,467,9],[469,0,469,9],[471,0,471,9],[472,0,472,2],[472,3,473,3],[472,4,473,4],[472,5,473,5],[472,6,473,9],[500,0,500,2],[500,6,500,9],[505,0,505,3],[505,8,505,9]]}
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
["1.인적자원 운용",null,null,2840817000,2841567810,2832868860]
[null,"1.교직원 복지 및 역량강화",null,8060000,8810810,7205810]
[null,null,"1.교직원연수",7010000,7760810,6155810]
[{"$nulls":6},"1.교직원연수",null,"=",2155810]
[{"$nulls":7},"1.학교운영비","=",1010810]
[{"$nulls":7},"2.업무추진비","=",1145000]
[{"$nulls":6},"2.교직원복지",null,"=",4000000]
[{"$nulls":7},"1.학교운영비","=",4000000]
[null,null,"2.맞춤형복지",1050000,1050000,1050000]
[{"$nulls":6},"1.맞춤형복지",null,"=",1050000]
[{"$nulls":7},"1.학교운영비","=",1050000]
[null,"2.교원보수",null,2366466000,2365391530,2360172980]
[null,null,"1.교원보수",2366466000,2365391530,2360172980]
[{"$nulls":6},"1.기본급",null,"=",1635575230]
[{"$nulls":7},"1.인건비","=",1635575230]
[{"$nulls":6},"2.정액수당",null,"=",219336860]
[{"$nulls":7},"1.인건비","=",219336860]
[{"$nulls":6},"3.초과근무수당",null,"=",55812450]
[{"$nulls":7},"1.인건비","=",55812450]
[{"$nulls":6},"4.복리후생비",null,"=",205704060]
[{"$nulls":7},"1.인건비","=",205704060]
[{"$nulls":6},"5.기타수당",null,"=",113551520]
[{"$nulls":7},"1.인건비","=",113551520]
[{"$nulls":6},"6.부담금",null,"=",130192860]
[{"$nulls":7},"1.학교운영비","=",130192860]
[null,"3.직원보수",null,196678000,196678000,195028920]
[null,null,"1.직원보수",196678000,196678000,195028920]
[{"$nulls":6},"1.기본급",null,"=",124495490]
[]
[]
[]
[]
[{"$nulls":4},"1",null,null,"발행일 : ","2015-05-19"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.인건비","=",124495490]
[{"$nulls":6},"2.정액수당",null,"=",7287110]
[{"$nulls":7},"1.인건비","=",7287110]
[{"$nulls":6},"3.초과근무수당",null,"=",8043430]
[{"$nulls":7},"1.인건비","=",8043430]
[{"$nulls":6},"4.복리후생비",null,"=",22801590]
[{"$nulls":7},"1.인건비","=",22801590]
[{"$nulls":6},"5.기타수당",null,"=",18767340]
[{"$nulls":7},"1.인건비","=",18767340]
[{"$nulls":6},"6.부담금",null,"=",13633960]
[{"$nulls":7},"1.학교운영비","=",13633960]
[null,"4.교직원기타보수",null,269613000,270687470,270461150]
[null,null,"1.교원대체인건비",243213000,244287470,244061150]
[{"$nulls":6},"1.기본급",null,"=",137456640]
[{"$nulls":7},"1.인건비","=",137456640]
[{"$nulls":6},"2.정액수당",null,"=",26760000]
[{"$nulls":7},"1.인건비","=",26760000]
[{"$nulls":6},"3.초과근무수당",null,"=",6718560]
[{"$nulls":7},"1.인건비","=",6718560]
[{"$nulls":6},"4.복리후생비",null,"=",24195540]
[{"$nulls":7},"1.인건비","=",24195540]
[{"$nulls":6},"5.기타수당",null,"=",31409730]
[{"$nulls":7},"1.인건비","=",31409730]
[{"$nulls":6},"6.부담금",null,"=",17520680]
[{"$nulls":7},"1.학교운영비","=",17520680]
[null,null,"2.학교운영지원비수당",26400000,26400000,26400000]
[{"$nulls":6},"1.교원",null,"=",22440000]
[{"$nulls":7},"1.인건비","=",22440000]
[]
[]
[]
[]
[{"$nulls":4},"2",null,null,"발행일 : ","2015-05-19"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"2.기간제교원",null,"=",3960000]
[{"$nulls":7},"1.인건비","=",3960000]
["2.학생복지/교육격차 해소",null,null,535318000,539456780,532654000]
[null,"1.급식 관리",null,253400000,254529800,253123950]
[null,null,"1.학교급식 운영",253400000,254529800,253123950]
[{"$nulls":6},"1.학교급식",null,"=",253123950]
[{"$nulls":7},"1.예비비및기타","=",253123950]
[null,"2.보건 관리",null,10103000,10103000,10048980]
[null,null,"1.학생안전관리",2625000,2625000,2625000]
[{"$nulls":6},"1.학생안전공제회비",null,"=",2625000]
[{"$nulls":7},"1.학교운영비","=",2625000]
[null,null,"2.학생건강관리",6758000,6758000,6756580]
[{"$nulls":6},"1.학생건강검사",null,"=",6756580]
[{"$nulls":7},"1.학교운영비","=",6756580]
[null,null,"3.보건실운영",720000,720000,667400]
[{"$nulls":6},"1.약품구입",null,"=",403400]
[{"$nulls":7},"1.학교운영비","=",403400]
[{"$nulls":6},"2.일반운영비",null,"=",206000]
[{"$nulls":7},"1.학교운영비","=",206000]
[{"$nulls":6},"3.보건교사보수교육비",null,"=",58000]
[{"$nulls":7},"1.학교운영비","=",58000]
[null,"3.교육격차 해소",null,250253000,253261980,248196190]
[null,null,"1.지역공부방",17500000,18615200,18615200]
[{"$nulls":6},"1.2013년 지역공부방",null,"=",18615200]
[{"$nulls":7},"1.학교운영비","=",18615200]
[null,null,"2.급식비지원",224262000,225843780,221758350]
[{"$nulls":6},"1.무상급식",null,"=",221758350]
[{"$nulls":7},"1.학교운영비","=",221758350]
[]
[]
[]
[]
[{"$nulls":4},"3",null,null,"발행일 : ","2015-05-19"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[null,null,"3.방과후학교교육비지원",8491000,8803000,7822640]
[{"$nulls":6},"1.다문화방과후",null,"=",312000]
[{"$nulls":7},"1.학교운영비","=",312000]
[{"$nulls":6},"2.방과후학교 자유수강권",null,"=",7510640]
[{"$nulls":7},"1.학교운영비","=",7510640]
[null,"4.기타 학생복리 서비스",null,21562000,21562000,21284880]
[null,null,"1.기타학생복지",921000,921000,920510]
[{"$nulls":6},"1.학급운영비",null,"=",624510]
[{"$nulls":7},"1.학교운영비","=",624510]
[{"$nulls":6},"2.학년운영비",null,"=",296000]
[{"$nulls":7},"1.학교운영비","=",296000]
[null,null,"2.기타학생복지",723000,723000,722100]
[{"$nulls":6},"1.학급운영비",null,"=",612700]
[{"$nulls":7},"1.학교운영비","=",612700]
[{"$nulls":6},"2.멘토링지원비",null,"=",109400]
[{"$nulls":7},"1.학교운영비","=",109400]
[null,null,"3.졸업앨범제작",10840000,10840000,10600000]
[{"$nulls":6},"1.졸업앨범 제작",null,"=",10600000]
[{"$nulls":7},"1.학교운영비","=",10600000]
[null,null,"4.현장체험학습활동",5102000,5102000,5102000]
[{"$nulls":6},"1.수련활동",null,"=",5102000]
[{"$nulls":7},"1.학교운영비","=",5102000]
[null,null,"5.기타학생복지",974000,974000,973770]
[{"$nulls":6},"1.학급운영비",null,"=",714770]
[{"$nulls":7},"1.학교운영비","=",714770]
[{"$nulls":6},"2.학년운영비",null,"=",259000]
[{"$nulls":7},"1.학교운영비","=",259000]
[null,null,"6.학생증",3002000,3002000,2966500]
[]
[]
[]
[]
[{"$nulls":4},"4",null,null,"발행일 : ","2015-05-19"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.학생증",null,"=",2966500]
[{"$nulls":7},"1.학교운영비","=",2966500]
["3.기본적 교육활동",null,null,68972000,70460300,65803860]
[null,"1.교과 활동",null,42438000,42438000,40281200]
[null,null,"1.기타교과활동",750000,750000,240000]
[{"$nulls":6},"1.학년협의회",null,"=",240000]
[{"$nulls":7},"1.업무추진비","=",240000]
[null,null,"2.기본교수학습지원활동",1045000,1045000,1045000]
[{"$nulls":6},"1.기본교수학습지원활동",null,"=",1045000]
[{"$nulls":7},"1.학교운영비","=",1045000]
[null,null,"3.보결대상수업관리",6890000,6890000,6745000]
[{"$nulls":6},"1.강사수당",null,"=",6745000]
[{"$nulls":7},"1.학교운영비","=",6745000]
[null,null,"4.과학교과 활동",6998000,6998000,6997710]
[{"$nulls":6},"1.실험 소모품",null,"=",3994710]
[{"$nulls":7},"1.학교운영비","=",3994710]
[{"$nulls":6},"2.교구구입",null,"=",3003000]
[{"$nulls":7},"1.학교운영비","=",3003000]
[null,null,"5.기술가정교과활동",1000000,1000000,0]
[null,null,"6.교육활동",1744000,1744000,1743290]
[{"$nulls":6},"1.교육활동",null,"=",1500000]
[{"$nulls":7},"1.학교운영비","=",1500000]
[{"$nulls":6},"2.교육과정 평가",null,"=",243290]
[{"$nulls":7},"1.학교운영비","=",243290]
[null,null,"7.체육교과활동",1000000,1000000,1000000]
[{"$nulls":6},"1.체육교과 교육활동",null,"=",1000000]
[{"$nulls":7},"1.학교운영비","=",1000000]
[null,null,"8.음악교과활동",3088000,3088000,2588000]
[]
[]
[]
[]
[{"$nulls":4},"5",null,null,"발행일 : ","2015-05-19"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.음악교과활동",null,"=",2588000]
[{"$nulls":7},"1.학교운영비","=",2588000]
[null,null,"9.자율활동(성교육)",200000,200000,200000]
[{"$nulls":6},"1.성교육",null,"=",200000]
[{"$nulls":7},"1.학교운영비","=",200000]
[null,null,"10.영어교과활동",154000,154000,153500]
[{"$nulls":6},"1.영어교과활동",null,"=",153500]
[{"$nulls":7},"1.학교운영비","=",153500]
[null,null,"11.체육활동",1950000,1950000,1950000]
[{"$nulls":6},"1.체육활동",null,"=",1500000]
[{"$nulls":7},"1.학교운영비","=",1500000]
[{"$nulls":6},"2.교직원복지비",null,"=",450000]
[{"$nulls":7},"1.학교운영비","=",450000]
[null,null,"12.스포츠강사",6000000,6000000,6000000]
[{"$nulls":6},"1.스포츠강사",null,"=",6000000]
[{"$nulls":7},"1.인건비","=",4500000]
[{"$nulls":7},"2.학교운영비","=",1500000]
[null,null,"13.학교스포츠클럽",10000000,10000000,10000000]
[{"$nulls":6},"1.학교스포츠클럽",null,"=",10000000]
[{"$nulls":7},"1.학교운영비","=",10000000]
[null,null,"14.교육과정운영",1619000,1619000,1618700]
[{"$nulls":6},"1.2014 더불어 사는 민주시민 교과서 활용",null,"=",1118700]
[{"$nulls":7},"1.학교운영비","=",105000]
[{"$nulls":7},"2.비품구입비","=",1013700]
[{"$nulls":6},"2.국토사랑체험학습",null,"=",500000]
[{"$nulls":7},"1.학교운영비","=",500000]
[null,"2.창의적 체험활동",null,26534000,28022300,25522660]
[null,null,"1.동아리활동",98000,98000,51240]
[]
[]
[]
[]
[{"$nulls":4},"6",null,null,"발행일 : ","2015-05-19"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.동아리활동",null,"=",51240]
[{"$nulls":7},"1.학교운영비","=",51240]
[null,null,"2.학생회활동지원",4444000,4444000,4291100]
[{"$nulls":6},"1.학생회 운영",null,"=",994000]
[{"$nulls":7},"1.학교운영비","=",994000]
[{"$nulls":6},"2.학생회 수련회",null,"=",1987100]
[{"$nulls":7},"1.학교운영비","=",1987100]
[{"$nulls":6},"3.기타학생복지",null,"=",310000]
[{"$nulls":7},"1.학교운영비","=",310000]
[{"$nulls":6},"4.학생회활동지원",null,"=",1000000]
[{"$nulls":7},"1.학교운영비","=",1000000]
[null,null,"3.자율활동(예화제)",4500000,4500000,4499570]
[{"$nulls":6},"1.예화제 행사",null,"=",4499570]
[{"$nulls":7},"1.학교운영비","=",4499570]
[null,null,"4.자율활동(청소도구)",2152000,3640300,1701700]
[{"$nulls":6},"1.청소도구",null,"=",1701700]
[{"$nulls":7},"1.학교운영비","=",1701700]
[null,null,"5.자율활동(선교)",4420000,4420000,4419050]
[{"$nulls":6},"1.예배",null,"=",3919050]
[{"$nulls":7},"1.학교운영비","=",3919050]
[{"$nulls":6},"2.성가경연대회",null,"=",500000]
[{"$nulls":7},"1.학교운영비","=",500000]
[null,null,"6.인성교육활동",620000,620000,500000]
[{"$nulls":6},"1.인성교육활동",null,"=",300000]
[{"$nulls":7},"1.학교운영비","=",300000]
[{"$nulls":6},"2.교목실 운영비",null,"=",200000]
[{"$nulls":7},"1.학교운영비","=",200000]
[null,null,"7.자율활동(체육대회)",1800000,1800000,1800000]
[]
[]
[]
[]
[{"$nulls":4},"7",null,null,"발행일 : ","2015-05-19"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.체육대회운영",null,"=",1800000]
[{"$nulls":7},"1.학교운영비","=",1800000]
[null,null,"8.우수학교스포츠클럽",3000000,3000000,3000000]
[{"$nulls":6},"1.우수학교스포츠클럽",null,"=",3000000]
[{"$nulls":7},"1.학교운영비","=",3000000]
[null,null,"9.관악반캠프",3900000,3900000,3660000]
[{"$nulls":6},"1.관악반캠프",null,"=",3660000]
[{"$nulls":7},"1.학교운영비","=",3660000]
[null,null,"10.청소년스포츠동아리활동",1600000,1600000,1600000]
[{"$nulls":6},"1.청소년스포츠동아리활동 지원사업",null,"=",1600000]
[{"$nulls":7},"1.학교운영비","=",1600000]
["4.선택적 교육활동",null,null,128430000,128538511,123406830]
[null,"1.방과후학교 운영",null,18576000,18576000,16421100]
[null,null,"1.방과후학교 운영",18576000,18576000,16421100]
[{"$nulls":6},"1.방과후학교",null,"=",16421100]
[{"$nulls":7},"1.학교운영비","=",16421100]
[null,"2.직업교육",null,2200000,2200000,2200000]
[null,null,"1.진로체험교육",2200000,2200000,2200000]
[{"$nulls":6},"1.진로체험교육",null,"=",2200000]
[{"$nulls":7},"1.학교운영비","=",2200000]
[null,"3.교기육성",null,90189000,90192511,87773500]
[null,null,"1.운동부운영",14600000,14600000,14264600]
[{"$nulls":6},"1.태권도운영",null,"=",8664600]
[{"$nulls":7},"1.학교운영비","=",8664600]
[{"$nulls":6},"2.태권도운영지원금",null,"=",5600000]
[{"$nulls":7},"1.학교운영비","=",5600000]
[null,null,"2.기악부운영",3479000,3479000,3478900]
[{"$nulls":6},"1.관악부운영",null,"=",3478900]
[]
[]
[]
[]
[{"$nulls":4},"8",null,null,"발행일 : ","2015-05-19"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",3478900]
[null,null,"3.태권도방과후학교",39250000,39250000,37580000]
[{"$nulls":6},"1.태권도방과후학교",null,"=",37580000]
[{"$nulls":7},"1.학교운영비","=",37580000]
[null,null,"4.관악반수업",26350000,26350000,25950000]
[{"$nulls":6},"1.관악반수업료",null,"=",25950000]
[{"$nulls":7},"1.학교운영비","=",25950000]
[null,null,"5.남양주시지원 태권도부운영",6510000,6513511,6500000]
[{"$nulls":6},"1.남양주시지원 태권도부",null,"=",6500000]
[{"$nulls":7},"1.학교운영비","=",6500000]
[null,"4.기타 선택적 교육활동",null,8250000,8250000,7797230]
[null,null,"1.교육지원사업",2250000,2250000,1797230]
[{"$nulls":6},"1.기초학력향상을위한 배움동행멘토링",null,"=",1797230]
[{"$nulls":7},"1.학교운영비","=",1797230]
[null,null,"2.교육지원사업",3000000,3000000,3000000]
[{"$nulls":6},"1.꿈을찾아가는 중고생과학동아리운영",null,"=",3000000]
[{"$nulls":7},"1.학교운영비","=",3000000]
[null,null,"3.교육지원사업",3000000,3000000,3000000]
[{"$nulls":6},"1.학생진로성장을위한 창의적진로탐색프로그램 운영",null,"=",3000000]
[{"$nulls":7},"1.학교운영비","=",3000000]
[null,"5.독서활동",null,9215000,9320000,9215000]
[null,null,"1.독서활동운영",9215000,9320000,9215000]
[{"$nulls":6},"1.독서활동운영",null,"=",9215000]
[{"$nulls":7},"1.학교운영비","=",1215000]
[{"$nulls":7},"2.비품구입비","=",8000000]
["5.교육활동 지원",null,null,36270000,40723350,37746890]
[null,"1.교무업무 운영",null,9882000,10682000,8603420]
[null,null,"1.교무학사운영",2774000,2774000,2616720]
[]
[]
[]
[]
[{"$nulls":4},"9",null,null,"발행일 : ","2015-05-19"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.교사용 사무용품",null,"=",2616720]
[{"$nulls":7},"1.학교운영비","=",2616720]
[null,null,"2.교육활동홍보",1860000,1860000,1860000]
[{"$nulls":6},"1.탁상달력제작",null,"=",1860000]
[{"$nulls":7},"1.학교운영비","=",1860000]
[null,null,"3.소식지 발간",2500000,3300000,2160000]
[{"$nulls":6},"1.소식지 발간",null,"=",2160000]
[{"$nulls":7},"1.학교운영비","=",2160000]
[null,null,"4.방송실운영",1520000,1520000,914700]
[{"$nulls":6},"1.방송실운영",null,"=",914700]
[{"$nulls":7},"1.학교운영비","=",914700]
[null,null,"5.교무학사운영(졸업식)",300000,300000,140000]
[{"$nulls":6},"1.졸업식 상품비",null,"=",140000]
[{"$nulls":7},"1.학교운영비","=",140000]
[null,null,"6.원서대금",928000,928000,912000]
[{"$nulls":6},"1.원서대금",null,"=",912000]
[{"$nulls":7},"1.학교운영비","=",912000]
[null,"2.연구학교 운영",null,200000,200000,200000]
[null,null,"1.교생실습운영",200000,200000,200000]
[{"$nulls":6},"1.교생실습",null,"=",200000]
[{"$nulls":7},"1.학교운영비","=",200000]
[null,"3.학습지원실 운영",null,13741000,13941000,13043220]
[null,null,"1.학교상담실 운영",3650000,3650000,3650000]
[{"$nulls":6},"1.Wee클래스운영비",null,"=",1000000]
[{"$nulls":7},"1.학교운영비","=",1000000]
[{"$nulls":6},"2.또래상담프로그램",null,"=",500000]
[{"$nulls":7},"1.학교운영비","=",500000]
[{"$nulls":6},"3.학교상담실지원금",null,"=",1150000]
[]
[]
[]
[]
[{"$nulls":4},"10",null,null,"발행일 : ","2015-05-19"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",1150000]
[{"$nulls":6},"4.학업중단숙려제",null,"=",1000000]
[{"$nulls":7},"1.학교운영비","=",1000000]
[null,null,"2.학교상담실운영(진로)",160000,160000,160000]
[{"$nulls":6},"1.진로실 운영",null,"=",160000]
[{"$nulls":7},"1.학교운영비","=",160000]
[null,null,"3.전산시설유지보수",9931000,10131000,9233220]
[{"$nulls":6},"1.학교시설장비유지보수",null,"=",7903220]
[{"$nulls":7},"1.학교운영비","=",7903220]
[{"$nulls":6},"2.스마트디지털교과서",null,"=",200000]
[{"$nulls":7},"1.학교운영비","=",200000]
[{"$nulls":6},"3.교원용컴퓨터",null,"=",1130000]
[{"$nulls":7},"1.비품구입비","=",1130000]
[null,"4.교육여건 개선",null,447000,447000,446900]
[null,null,"1.교육환경개선",447000,447000,446900]
[{"$nulls":6},"1.교육환경개선",null,"=",446900]
[{"$nulls":7},"1.학교운영비","=",446900]
[null,"5.생활지도운영",null,12000000,15453350,15453350]
[null,null,"1.생활지도운영",8000000,11453350,11453350]
[{"$nulls":6},"1.학교폭력맞춤형대응",null,"=",4000000]
[{"$nulls":7},"1.학교운영비","=",4000000]
[{"$nulls":6},"2.학교폭력예방지원",null,"=",3453350]
[{"$nulls":7},"1.학교운영비","=",3453350]
[{"$nulls":6},"3.학교폭력예방선도학교",null,"=",4000000]
[{"$nulls":7},"1.학교운영비","=",4000000]
[null,null,"2.배움터지킴이",4000000,4000000,4000000]
[{"$nulls":6},"1.배움터지킴이운영",null,"=",4000000]
[{"$nulls":7},"1.인건비","=",4000000]
[]
[]
[]
[]
[{"$nulls":4},"11",null,null,"발행일 : ","2015-05-19"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
["6.학교 일반운영",null,null,316264000,316364000,293850430]
[null,"1.부서 기본 운영",null,34432000,34532000,27722780]
[null,null,"1.행정실운영",27778000,27878000,22481430]
[{"$nulls":6},"1.일반운영",null,"=",13814430]
[{"$nulls":7},"1.학교운영비","=",13444680]
[{"$nulls":7},"2.업무추진비","=",369750]
[{"$nulls":6},"2.출장여비지원",null,"=",8567000]
[{"$nulls":7},"1.학교운영비","=",8567000]
[{"$nulls":6},"3.도비특별장학금",null,"=",100000]
[{"$nulls":7},"1.학교운영비","=",100000]
[null,null,"2.교장실운영",5424000,5424000,4361250]
[{"$nulls":6},"1.업무추진비",null,"=",4361250]
[{"$nulls":7},"1.업무추진비","=",4361250]
[null,null,"3.부서기본운영",1230000,1230000,880100]
[{"$nulls":6},"1.부서운영비",null,"=",880100]
[{"$nulls":7},"1.업무추진비","=",880100]
[null,"2.시설 장비 유지",null,206425000,206425000,192854080]
[null,null,"1.학교시설장비유지",206425000,206425000,192854080]
[{"$nulls":6},"1.공공요금",null,"=",67204680]
[{"$nulls":7},"1.학교운영비","=",67204680]
[{"$nulls":6},"2.기타서비스",null,"=",47818430]
[{"$nulls":7},"1.학교운영비","=",47818430]
[{"$nulls":6},"3.시설물유지관리",null,"=",41262410]
[{"$nulls":7},"1.학교운영비","=",41262410]
[{"$nulls":6},"4.학교시설 경비관리",null,"=",14446090]
[{"$nulls":7},"1.학교운영비","=",14446090]
[{"$nulls":6},"5.학교시설개선",null,"=",22122470]
[{"$nulls":7},"1.학교운영비","=",22122470]
[]
[]
[]
[]
[{"$nulls":4},"12",null,null,"발행일 : ","2015-05-19"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[null,"3.일반행정 관리",null,74533000,74533000,72399570]
[null,null,"1.행정지원인력운용",69373000,69373000,67239570]
[{"$nulls":6},"1.행정보조원",null,"=",46295570]
[{"$nulls":7},"1.인건비","=",44521120]
[{"$nulls":7},"2.학교운영비","=",1774450]
[{"$nulls":6},"2.행정실무사",null,"=",20944000]
[{"$nulls":7},"1.인건비","=",20539000]
[{"$nulls":7},"2.학교운영비","=",405000]
[null,null,"2.교육실무직원 지원",5160000,5160000,5160000]
[{"$nulls":6},"1.처우개선비",null,"=",5160000]
[{"$nulls":7},"1.인건비","=",5160000]
[null,"4.학교운영 협력",null,726000,726000,726000]
[null,null,"1.학교운영위원회운영",726000,726000,726000]
[{"$nulls":6},"1.학교운영위원회운영",null,"=",726000]
[{"$nulls":7},"1.업무추진비","=",726000]
[null,"5.학부모 지원",null,148000,148000,148000]
[null,null,"1.학부모지원",148000,148000,148000]
[{"$nulls":6},"1.학부모지원활동",null,"=",148000]
[{"$nulls":7},"1.학교운영비","=",148000]
["7.학교시설 확충",null,null,139300000,139300000,139300000]
[null,"1.시설확충 및 개선",null,139300000,139300000,139300000]
[null,null,"1.시설확충 및 개선",139300000,139300000,139300000]
[{"$nulls":6},"1.출입문교체공사",null,"=",41000000]
[{"$nulls":7},"1.시설비","=",41000000]
[{"$nulls":6},"2.외벽방수공사",null,"=",98300000]
[{"$nulls":7},"1.시설비","=",98300000]
["세출합계",null,null,4065371000,4076410751,4025630870]
[]
[]
[]
[]
[{"$nulls":4},"13",null,null,"발행일 : ","2015-05-19"]

{"sheet":"집행잔액조서","index":3,"n_rows":24,"n_cols":9,"rows_kept":24,"merged":[[0,0,0,7],[2,0,2,1],[2,2,2,3],[4,0,4,1],[4,2,4,3],[6,0,6,1],[6,2,6,3],[10,0,11,0],[10,1,10,4],[10,5,11,5],[10,6,11,6],[10,7,11,7],[18,4,18,5],[19,0,21,0],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5]]}
["집 행 잔 액 조 서"]
[]
["1. 세입총액 : 일금",null,{"v":4077796268,"d":"4,077,796,268원"}]
[]
["2. 세출총액 : 일금",null,{"v":4025630870,"d":"4,025,630,870원"}]
[]
["3. 차인잔액 : 일금",null,{"$f":"C3-C5","v":{"v":52165398,"d":"52,165,398원"}},{"$nulls":5},{"$f":"C7=D24","v":true}]
[]
["ㅇ 잉여금 현황"]
[{"$nulls":7},"(단위 : 원)"]
["세계잉여금(A)","이  월  액(B)",{"$nulls":3},"적립금\n(법인비)\n©","순세계잉여금 (D=A-B-C)","비고"]
[null,"소계","명시이월","사고이월","계속비이월"]
[{"v":52165398,"d":"52,165,398"},{"$f":"SUM(C13:E13)","v":{"v":5165790,"d":"5,165,790"}},{"v":5165790,"d":"5,165,790"},0,0,0,{"$f":"A13-B13-F13","v":{"v":46999608,"d":"46,999,608"}}]
[]
[]
[]
["ㅇ 이월액 내역"]
[{"$nulls":6},"(단위 : 원)"]
["항 목","상세내역",null,"이월액","이월사유",null,"비고"]
["목적사업비보조금 이월","학교급식경비",null,{"v":4085430,"d":"4,085,430"},"집행잔액"]
[null,"도비특별장학금",null,{"v":100000,"d":"100,000"},"품의 지연"]
[null,"방과후학교자유수강권",null,{"v":980360,"d":"980,360"},"원인행위 지연"]
["집행잔액 이월",null,null,{"v":46999608,"d":"46,999,608"}]
["합   계(F)",null,null,{"$f":"SUM(D20:D23)","v":{"v":52165398,"d":"52,165,398"}}]

{"sheet":"감사보고서","index":4,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"잔액증명서","index":5,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Sheet3","index":6,"n_rows":0,"n_cols":0,"rows_kept":0}