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

{"sheet":"세입세출예산총괄","index":0,"n_rows":18,"n_cols":18,"rows_kept":18,"merged":[[1,4,1,10],[3,0,3,8],[3,9,3,17],[4,0,5,0],[4,1,4,4],[4,5,5,8],[4,9,4,17],[5,2,5,4],[5,9,5,11],[5,13,5,15],[5,16,5,17],[6,2,6,4],[6,5,6,8],[6,9,6,11],[6,13,6,15],[6,16,6,17],[7,0,7,8],[7,9,7,17],[8,1,8,2],[8,3,8,7],[8,9,8,14],[8,15,8,16],[9,1,9,2],[9,3,9,7],[9,9,9,14],[9,15,9,16],[10,1,10,2],[10,3,10,7],[10,9,10,14],[10,15,10,16],[11,1,11,2],[11,3,11,7],[11,9,11,14],[11,15,11,16],[12,1,12,2],[12,3,12,7],[12,9,12,14],[12,15,12,16],[13,1,13,2],[13,3,13,7],[13,9,13,14],[13,15,13,16],[14,9,14,14],[14,15,14,16],[17,0,17,5],[17,7,17,9],[17,14,17,18]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":4},"세입 세출 예산 총괄"]
[]
["회계연도 : 2020\n예산구분 : 본예산\n학 교 명 : 동화중학교",{"$nulls":8},"(단위 : 천원)"]
["예산구분","전년예산액",{"$nulls":3},"예산액",{"$nulls":3},"비교증감"]
[null,"본예산","최종예산",{"$nulls":6},"본예산",null,null,"증감률(%)","최종예산",null,null,"증감률(%)"]
["본예산",4255731,5281342,null,null,4482971,{"$nulls":3},227240,null,null,{"v":5.3,"d":"5"},-798371,null,null,{"v":-15.1,"d":"-15"}]
["세입",{"$nulls":8},"세출"]
["장","관",null,"누계예산",{"$nulls":4},"구성비(%)","정책사업",{"$nulls":5},"누계예산",null,"구성비(%)"]
["기타수입","전년도이월금",null,25000,{"$nulls":4},{"v":0.5,"d":"1"},"교육활동 지원",{"$nulls":5},70620,null,{"v":1.5,"d":"2"}]
["이전수입","기타이전수입",null,43950,{"$nulls":4},{"v":0.9,"d":"1"},"기본적 교육활동",{"$nulls":5},123440,null,{"v":2.7,"d":"3"}]
["이전수입","지방교육자치단체이전수입",null,3933159,{"$nulls":4},{"v":87.7,"d":"88"},"선택적 교육활동",{"$nulls":5},39600,null,{"v":0.8,"d":"1"}]
["자체수입","학부모부담수입",null,446196,{"$nulls":4},{"v":9.9,"d":"10"},"인적자원 운용",{"$nulls":5},3544634,null,79]
["자체수입","행정활동수입",null,34666,{"$nulls":4},{"v":0.7,"d":"1"},"학교 일반운영",{"$nulls":5},311521,null,{"v":6.9,"d":"7"}]
[{"$nulls":9},"학생복지/교육격차 해소",{"$nulls":5},393156,null,{"v":8.7,"d":"9"}]
[]
[]
["박덕환 2020년 02월 19일 17시 34분 26초",{"$nulls":6},"1",{"$nulls":6},"경기도교육청 동화중학교"]