{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["2018년도 세입결산서_1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2018년도 세입결산서_1","index":0,"n_rows":74,"n_cols":10,"rows_kept":74,"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],[69,0,69,3],[69,7,69,9],[73,0,73,4],[73,8,73,9]],"flags":["formulas_cached_only"]}
[]
["2018학년도 세입결산서"]
[]
["(단위 : 원)"]
["과   목",{"$nulls":3},"예산액","예산현액","결산액","산출기초"]
["장","관","항","목"]
["1.이전수입",{"$nulls":3},4761414000,4761414000,4762902290]
[null,"1.지방자치단체이전수입",null,null,93130000,93130000,93130000]
[null,null,"1.비법정이전수입",null,93130000,93130000,93130000]
[{"$nulls":3},"1.기초지방자치단체전입금",93130000,93130000,93130000]
[{"$nulls":7},"교육시설(환경)개선사업보조금","=",80280000]
[{"$nulls":7},"학교교육과정운영지원사업보조금","=",12850000]
[null,"2.교육비특별회계이전수입",null,null,4628384000,4628384000,4628381080]
[null,null,"1.교육비특별회계전입금수입",null,4628384000,4628384000,4628381080]
[{"$nulls":3},"1.사립학교보조금수입",4628384000,4628384000,4628381080]
[{"$nulls":7},"인건비재정결함보조금","=",3131006000]
[{"$nulls":7},"운영비재정결함보조금","=",444577000]
[{"$nulls":7},"목적사업비보조금","=",1052798080]
[null,"3.기타이전수입",null,null,39900000,39900000,41391210]
[null,null,"1.사학법인이전수입",null,39900000,39900000,41391210]
[{"$nulls":3},"1.법인법정부담금",38650000,38650000,40141210]
[{"$nulls":7},"법인법정부담금","=",40141210]
[{"$nulls":3},"2.법인이전수입",1250000,1250000,1250000]
[{"$nulls":7},"법인이전수입","=",1250000]
["2.자체수입",{"$nulls":3},523431000,523431000,513255345]
[null,"1.학부모부담수입",null,null,516983000,516983000,507547820]
[null,null,"1.수익자부담수입",null,516983000,516983000,507547820]
[{"$nulls":3},"1.급식비",309667000,309667000,311286370]
[{"$nulls":7},"급식비","=",311286370]
[{"$nulls":3},"2.방과후학교활동비",48885000,48885000,48885000]
[{"$nulls":7},"방과후학교활동비","=",48885000]
[{"$nulls":3},"3.현장체험학습비",117837000,117837000,116502880]
[{"$nulls":7},"현장체험학습비","=",116502880]
[{"$nulls":3},"4.졸업앨범비",9742000,9742000,9697320]
[]
[]
[]
["1",{"$nulls":6},"발행일 : ","2019-04-15"]
[]
["2018학년도 세입결산서"]
[]
["(단위 : 원)"]
["과   목",{"$nulls":3},"예산액","예산현액","결산액","산출기초"]
["장","관","항","목"]
[{"$nulls":7},"졸업앨범비","=",9697320]
[{"$nulls":3},"5.기타수익자부담수입",6852000,6852000,6851250]
[{"$nulls":7},"기타수익자부담수입","=",6851250]
[{"$nulls":3},"6.운동부운영비",24000000,24000000,14325000]
[{"$nulls":7},"운동부운영비","=",14325000]
[null,"2.행정활동수입",null,null,6448000,6448000,5707525]
[null,null,"1.사용료및수수료",null,2250000,2250000,2857640]
[{"$nulls":3},"1.사용료및수수료",2250000,2250000,2857640]
[{"$nulls":7},"사용료","=",2117640]
[{"$nulls":7},"수수료","=",740000]
[null,null,"2.자산수입",null,100000,100000,0]
[{"$nulls":3},"1.자산매각대",100000,100000,0]
[null,null,"3.기타행정활동수입",null,4098000,4098000,2849885]
[{"$nulls":3},"1.이자수입",3998000,3998000,2699885]
[{"$nulls":7},"이자수입","=",2699885]
[{"$nulls":3},"2.기타행정활동수입",100000,100000,150000]
[{"$nulls":7},"기타행정활동수입","=",150000]
["3.기타수입",{"$nulls":3},46705000,54734599,54735235]
[null,"1.전년도이월금",null,null,46705000,54734599,54735235]
[null,null,"1.순세계잉여금",null,46705000,46705000,46705636]
[{"$nulls":3},"1.순세계잉여금",46705000,46705000,46705636]
[{"$nulls":7},"순세계잉여금","=",46705636]
[null,null,"2.이월금",null,0,8029599,8029599]
[{"$nulls":3},"1.이월사업비",0,8029599,8029599]
[{"$nulls":7},"이월사업비","=",8029599]
["세입합계",{"$nulls":3},5331550000,5339579599,5330892870]
[]
[]
[]
["2",{"$nulls":6},"발행일 : ","2019-04-15"]