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

{"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]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":13},"2017학년도 학교회계 결산총괄표 "]
[]
[null,null,"1. 세입·세출 결산 총괄표",{"$nulls":28},"(단위: 원)"]
["예산액",{"$nulls":4},"예산현액",{"$nulls":6},"세입결산액",{"$nulls":5},"세출결산액",{"$nulls":4},"세계잉여금"]
[{"$nulls":27},"비고"]
[4887319000,{"$nulls":4},4947201160,{"$nulls":6},4902401550,{"$nulls":5},4847666315,{"$nulls":4},54735235]
[]
[null,"2. 잉여금 처리상황"]
[{"$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"]
[4902401550,{"$nulls":3},4847666315,null,54735235,{"$nulls":4},7889214,null,null,140385,null,0,null,null,8029599,null,0,null,null,0,null,46705636,{"$nulls":3},46705636]
[]
[{"$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},"26,630,000",{"$nulls":7},{"v":0.54,"d":"1"}]
[{"$nulls":10},"교육비특별회계이전수입",{"$nulls":6},"4,254,703,990",{"$nulls":7},{"v":86.79,"d":"87"}]
[{"$nulls":10},"기타이전수입",{"$nulls":6},"64,016,990",{"$nulls":7},{"v":1.31,"d":"1"}]
["기타수입",{"$nulls":9},"전년도이월금",{"$nulls":6},"82,766,922",{"$nulls":7},{"v":1.69,"d":"2"}]
["자체수입",{"$nulls":9},"학부모부담수입",{"$nulls":6},"471,973,764",{"$nulls":7},{"v":9.63,"d":"10"}]
[{"$nulls":10},"행정활동수입",{"$nulls":6},"2,309,884",{"$nulls":7},{"v":0.05,"d":"0"}]
["합계",{"$nulls":16},4902401550,{"$nulls":7},"100"]
[]
[]
[]
[{"$nulls":28},"발행일 : ","2018-05-23"]
[{"$nulls":15},"1/2"]
[]
[]
[{"$nulls":13},"2017학년도 학교회계 결산총괄표 "]
[]
[{"$nulls":30},"(단위: 원)"]
[{"$nulls":3},"3-2. 세출 결산내역"]
[]
["세   출"]
["정책사업",{"$nulls":11},"결산액"]
[{"$nulls":23},"구성비"]
["인적자원 운용",{"$nulls":11},"3,341,732,830",{"$nulls":10},{"v":68.93,"d":"69"}]
["학생복지/교육격차 해소",{"$nulls":11},"739,318,350",{"$nulls":10},{"v":15.25,"d":"15"}]
["기본적 교육활동",{"$nulls":11},"116,254,900",{"$nulls":10},{"v":2.4,"d":"2"}]
["선택적 교육활동",{"$nulls":11},"135,246,750",{"$nulls":10},{"v":2.79,"d":"3"}]
["교육활동 지원",{"$nulls":11},"32,932,175",{"$nulls":10},{"v":0.68,"d":"1"}]
["학교 일반운영",{"$nulls":11},"312,685,510",{"$nulls":10},{"v":6.45,"d":"6"}]
["학교시설 확충",{"$nulls":11},"169,495,800",{"$nulls":10},{"v":3.5,"d":"4"}]
["합계",{"$nulls":11},4847666315,{"$nulls":10},"100"]
[]
[]
[]
[{"$nulls":28},"발행일 : ","2018-05-23"]
[{"$nulls":15},"2/2"]