{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["2017년도 세입결산서_2"],"not_rendered":{"images":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2017년도 세입결산서_2","index":0,"n_rows":84,"n_cols":10,"rows_kept":84,"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],[75,0,75,4],[75,8,75,9],[77,0,77,9],[79,0,79,3],[79,7,79,9],[83,0,83,4],[83,8,83,9]],"flags":["formulas_cached_only"]}
[]
["2017학년도 세입결산서"]
[]
["(단위 : 원)"]
["과   목",{"$nulls":3},"예산액","예산현액","결산액","산출기초"]
["장","관","항","목"]
["1.이전수입",{"$nulls":3},4386322000,4386322000,4345350980]
[null,"1.지방자치단체이전수입",null,null,26630000,26630000,26630000]
[null,null,"1.비법정이전수입",null,26630000,26630000,26630000]
[{"$nulls":3},"1.기초지방자치단체전입금",26630000,26630000,26630000]
[{"$nulls":7},"학교교육과정운영지원사업보조금","=",26630000]
[null,"2.교육비특별회계이전수입",null,null,4296641000,4296641000,4254703990]
[null,null,"1.교육비특별회계전입금수입",null,4296641000,4296641000,4254703990]
[{"$nulls":3},"1.사립학교보조금수입",4296641000,4296641000,4254703990]
[{"$nulls":7},"인건비재정결함보조금","=",3131291000]
[{"$nulls":7},"운영비재정결함보조금","=",421717000]
[{"$nulls":7},"목적사업비보조금","=",701695990]
[null,"3.기타이전수입",null,null,63051000,63051000,64016990]
[null,null,"1.사학법인이전수입",null,62000000,62000000,63746990]
[{"$nulls":3},"1.법인법정부담금",62000000,62000000,62965990]
[{"$nulls":7},"법인법정부담금","=",62965990]
[{"$nulls":3},"2.법인이전수입",0,0,781000]
[{"$nulls":7},"법인이전수입","=",781000]
[null,null,"2.학교회계간이전수입",null,781000,781000,0]
[{"$nulls":3},"1.다른학교회계전입금",781000,781000,0]
[null,null,"3.민간이전수입",null,270000,270000,270000]
[{"$nulls":3},"1.기타지원금",270000,270000,270000]
[{"$nulls":7},"기타지원금","=",270000]
["2.자체수입",{"$nulls":3},474533000,474533000,474283648]
[null,"1.학부모부담수입",null,null,472463000,472463000,471973764]
[null,null,"1.수익자부담수입",null,472463000,472463000,471973764]
[{"$nulls":3},"1.급식비",358346000,358346000,358345264]
[{"$nulls":7},"급식비","=",358345264]
[{"$nulls":3},"2.방과후학교활동비",58360000,58360000,58000000]
[]
[]
[]
["1",{"$nulls":6},"발행일 : ","2018-04-18"]
[]
["2017학년도 세입결산서"]
[]
["(단위 : 원)"]
["과   목",{"$nulls":3},"예산액","예산현액","결산액","산출기초"]
["장","관","항","목"]
[{"$nulls":7},"방과후학교활동비","=",58000000]
[{"$nulls":3},"3.현장체험학습비",8912000,8912000,8817000]
[{"$nulls":7},"현장체험학습비","=",8817000]
[{"$nulls":3},"4.졸업앨범비",9492000,9492000,9492000]
[{"$nulls":7},"졸업앨범비","=",9492000]
[{"$nulls":3},"5.기타수익자부담수입",7603000,7603000,7569500]
[{"$nulls":7},"기타수익자부담수입","=",7569500]
[{"$nulls":3},"6.운동부운영비",29750000,29750000,29750000]
[{"$nulls":7},"운동부운영비","=",29750000]
[null,"2.행정활동수입",null,null,2070000,2070000,2309884]
[null,null,"1.사용료및수수료",null,930000,930000,843814]
[{"$nulls":3},"1.사용료및수수료",930000,930000,843814]
[{"$nulls":7},"사용료","=",843814]
[null,null,"2.자산수입",null,200000,200000,0]
[{"$nulls":3},"1.자산매각대",200000,200000,0]
[null,null,"3.기타행정활동수입",null,940000,940000,1466070]
[{"$nulls":3},"1.이자수입",840000,840000,1386370]
[{"$nulls":7},"이자수입","=",1386370]
[{"$nulls":3},"2.기타행정활동수입",100000,100000,79700]
[{"$nulls":7},"기타행정활동수입","=",79700]
["3.기타수입",{"$nulls":3},26464000,86346160,82766922]
[null,"1.전년도이월금",null,null,26464000,86346160,82766922]
[null,null,"1.순세계잉여금",null,26464000,26464000,22884762]
[{"$nulls":3},"1.순세계잉여금",26464000,26464000,22884762]
[{"$nulls":7},"순세계잉여금","=",22884762]
[null,null,"2.이월금",null,0,59882160,59882160]
[{"$nulls":3},"1.이월사업비",0,59882160,59882160]
[{"$nulls":7},"이월사업비","=",59882160]
[]
[]
[]
["2",{"$nulls":6},"발행일 : ","2018-04-18"]
[]
["2017학년도 세입결산서"]
[]
["세입합계",{"$nulls":3},4887319000,4947201160,4902401550]
[]
[]
[]
["3",{"$nulls":6},"발행일 : ","2018-04-18"]