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

{"sheet":"세입예산명세서","index":0,"n_rows":65,"n_cols":17,"rows_kept":65,"merged":[[1,0,1,16],[3,0,3,4],[3,5,3,10],[3,11,3,16],[4,0,4,5],[4,6,5,6],[4,7,5,9],[4,10,5,10],[4,11,5,15],[4,16,5,16],[5,4,5,5],[6,0,6,5],[6,7,6,9],[6,11,6,13],[6,14,6,15],[7,1,7,5],[7,7,7,9],[7,11,7,13],[7,14,7,15],[8,2,8,5],[8,7,8,9],[8,11,8,13],[8,14,8,15],[9,3,9,5],[9,7,9,9],[9,11,9,13],[9,14,9,15],[10,4,10,5],[10,7,10,9],[10,11,10,13],[10,14,10,15],[11,4,11,5],[11,7,11,9],[11,11,11,13],[11,14,11,15],[12,1,12,5],[12,7,12,9],[12,11,12,13],[12,14,12,15],[13,2,13,5],[13,7,13,9],[13,11,13,13],[13,14,13,15],[14,3,14,5],[14,7,14,9],[14,11,14,13],[14,14,14,15],[15,4,15,5],[15,7,15,9],[15,11,15,13],[15,14,15,15],[16,0,16,5],[16,7,16,9],[16,11,16,13],[16,14,16,15],[17,1,17,5],[17,7,17,9],[17,11,17,13],[17,14,17,15],[18,2,18,5],[18,7,18,9],[18,11,18,13],[18,14,18,15],[19,3,19,5],[19,7,19,9],[19,11,19,13],[19,14,19,15],[20,4,20,5],[20,7,20,9],[20,11,20,13],[20,14,20,15],[21,4,21,5],[21,7,21,9],[21,11,21,13],[21,14,21,15],[22,3,22,5],[22,7,22,9],[22,11,22,13],[22,14,22,15],[23,4,23,5],[23,7,23,9],[23,11,23,13],[23,14,23,15],[24,4,24,5],[24,7,24,9],[24,11,24,13],[24,14,24,15],[25,3,25,5],[25,7,25,9],[25,11,25,13],[25,14,25,15],[26,4,26,5],[26,7,26,9],[26,11,26,13],[26,14,26,15],[27,3,27,5],[27,7,27,9],[27,11,27,13],[27,14,27,15],[28,4,28,5],[28,7,28,9],[28,11,28,13],[28,14,28,15],[29,1,29,5],[29,7,29,9],[29,11,29,13],[29,14,29,15],[30,2,30,5],[30,7,30,9],[30,11,30,13],[30,14,30,15],[31,3,31,5],[31,7,31,9],[31,11,31,13],[31,14,31,15],[32,4,32,5],[32,7,32,9],[32,11,32,13],[32,14,32,15],[33,4,33,5],[33,7,33,9],[33,11,33,13],[33,14,33,15],[36,0,36,7],[36,9,36,11],[36,13,36,16],[39,0,39,16],[41,0,41,4],[41,5,41,10],[41,11,41,16],[42,0,42,5],[42,6,43,6],[42,7,43,9],[42,10,43,10],[42,11,43,15],[42,16,43,16],[43,4,43,5],[44,4,44,5],[44,7,44,9],[44,11,44,13],[44,14,44,15],[45,4,45,5],[45,7,45,9],[45,11,45,13],[45,14,45,15],[46,4,46,5],[46,7,46,9],[46,11,46,13],[46,14,46,15],[47,2,47,5],[47,7,47,9],[47,11,47,13],[47,14,47,15],[48,3,48,5],[48,7,48,9],[48,11,48,13],[48,14,48,15],[49,4,49,5],[49,7,49,9],[49,11,49,13],[49,14,49,15],[50,2,50,5],[50,7,50,9],[50,11,50,13],[50,14,50,15],[51,3,51,5],[51,7,51,9],[51,11,51,13],[51,14,51,15],[52,4,52,5],[52,7,52,9],[52,11,52,13],[52,14,52,15],[53,4,53,5],[53,7,53,9],[53,11,53,13],[53,14,53,15],[54,3,54,5],[54,7,54,9],[54,11,54,13],[54,14,54,15],[55,4,55,5],[55,7,55,9],[55,11,55,13],[55,14,55,15],[56,0,56,5],[56,7,56,9],[56,11,56,13],[56,14,56,15],[57,1,57,5],[57,7,57,9],[57,11,57,13],[57,14,57,15],[58,2,58,5],[58,7,58,9],[58,11,58,13],[58,14,58,15],[59,3,59,5],[59,7,59,9],[59,11,59,13],[59,14,59,15],[60,4,60,5],[60,7,60,9],[60,11,60,13],[60,14,60,15],[61,0,61,5],[61,7,61,9],[61,11,61,14],[64,0,64,7],[64,9,64,11],[64,13,64,16]],"flags":["formulas_cached_only"]}
[]
["2020학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":4},"본예산",{"$nulls":5},"(단위 : 천원)"]
["과   목",{"$nulls":5},"예산액","전년도\n예산액",null,null,"비교증감","산출기초(원)",{"$nulls":4},"비고"]
["장","관","항","목","원가통계비목"]
["1.이전수입",{"$nulls":5},3977109,3784037,null,null,193072]
[null,"1.지방교육자치단체이전수입",{"$nulls":4},3933159,3744037,null,null,189122]
[null,null,"1.교육비특별회계전입금수입",{"$nulls":3},3933159,3744037,null,null,189122]
[{"$nulls":3},"1.사립학교보조금수입",null,null,3933159,3744037,null,null,189122]
[{"$nulls":4},"1.인건비재정결함보조금",null,3465057,3265544,null,null,199513,"인건비재정결함 : 3,465,057,000원 * 1교 =",null,null,3465057000]
[{"$nulls":4},"2.운영비재정결함보조금",null,468102,478493,null,null,-10391,"운영비재정결함 : 468,102,000원 * 1교 =",null,null,468102000]
[null,"2.기타이전수입",{"$nulls":4},43950,40000,null,null,3950]
[null,null,"1.사학법인이전수입",{"$nulls":3},43950,40000,null,null,3950]
[{"$nulls":3},"1.법인법정부담금",null,null,43950,40000,null,null,3950]
[{"$nulls":4},"1.법인법정부담금",null,43950,40000,null,null,3950,"건강보험부담금 : 43,950,000원 =",null,null,43950000]
["2.자체수입",{"$nulls":5},480862,453694,null,null,27168]
[null,"1.학부모부담수입",{"$nulls":4},446196,447772,null,null,-1576]
[null,null,"1.수익자부담수입",{"$nulls":3},446196,447772,null,null,-1576]
[{"$nulls":3},"1.급식비",null,null,362249,307778,null,null,54471]
[{"$nulls":4},"1.급식비",null,362249,307778,null,null,54471,"학생무상급식비 : 4,450원*628명*180일*0.65 =",null,null,326969000]
[{"$nulls":11},"교직원급식비 : 4,900원*40명*180일 =",null,null,35280000]
[{"$nulls":3},"2.방과후학교활동비",null,null,14850,19440,null,null,-4590]
[{"$nulls":4},"1.방과후학교활동비",null,14850,19440,null,null,-4590,"방과후학교 1학기 : 30,000원*강사8명*11시간*3차 =",null,null,7920000]
[{"$nulls":11},"방과후학교 2학기 : 30,000원*강사7명*11시간*3차 =",null,null,6930000]
[{"$nulls":3},"3.현장체험학습비",null,null,58250,110940,null,null,-52690]
[{"$nulls":4},"1.현장체험학습비",null,58250,110940,null,null,-52690,"수학여행 : 250,000원*233명 =",null,null,58250000]
[{"$nulls":3},"4.졸업앨범비",null,null,10847,9614,null,null,1233]
[{"$nulls":4},"1.졸업앨범비",null,10847,9614,null,null,1233,"졸업앨범비 : 56,200원*193명 =",null,null,10847000]
[null,"2.행정활동수입",{"$nulls":4},34666,5922,null,null,28744]
[null,null,"1.사용료및수수료",{"$nulls":3},28934,2090,null,null,26844]
[{"$nulls":3},"1.사용료및수수료",null,null,28934,2090,null,null,26844]
[{"$nulls":4},"1.사용료",null,28144,1300,null,null,26844,"시설사용료 : 800,000원 =",null,null,800000]
[{"$nulls":11},"수용비 : 7,344,000원 =",null,null,7344000]
[]
[]
["박덕환 2020년 02월 19일 17시 35분 00초",{"$nulls":8},"1",{"$nulls":3},"경기도교육청 동화중학교"]
[]
[]
["2020학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":4},"본예산",{"$nulls":5},"(단위 : 천원)"]
["과   목",{"$nulls":5},"예산액","전년도\n예산액",null,null,"비교증감","산출기초(원)",{"$nulls":4},"비고"]
["장","관","항","목","원가통계비목"]
[{"$nulls":11},"길가에교회 사용료 : 20,000,000원 =",null,null,20000000]
[{"$nulls":4},"2.수수료",null,790,790,null,null,0,"수수료 : 50,000원 =",null,null,50000]
[{"$nulls":11},"수험료 : 740,000원 =",null,null,740000]
[null,null,"2.자산수입",{"$nulls":3},100,100,null,null,0]
[{"$nulls":3},"1.자산매각대",null,null,100,100,null,null,0]
[{"$nulls":4},"1.자산매각대",null,100,100,null,null,0,"자산매각대금 : 100,000원 =",null,null,100000]
[null,null,"3.기타행정활동수입",{"$nulls":3},5632,3732,null,null,1900]
[{"$nulls":3},"1.이자수입",null,null,3632,3632,null,null,0]
[{"$nulls":4},"1.이자수입",null,3632,3632,null,null,0,"교비회계예금이자 : 3,171,000원 =",null,null,3171000]
[{"$nulls":11},"법인세환급금 : 461,000원 =",null,null,461000]
[{"$nulls":3},"2.기타행정활동수입",null,null,2000,100,null,null,1900]
[{"$nulls":4},"1.기타행정활동수입",null,2000,100,null,null,1900,"기타제수입 : 2,000,000원 =",null,null,2000000]
["3.기타수입",{"$nulls":5},25000,18000,null,null,7000]
[null,"1.전년도이월금",{"$nulls":4},25000,18000,null,null,7000]
[null,null,"1.순세계잉여금",{"$nulls":3},25000,18000,null,null,7000]
[{"$nulls":3},"1.순세계잉여금",null,null,25000,18000,null,null,7000]
[{"$nulls":4},"1.순세계잉여금",null,25000,18000,null,null,7000,"순세계잉여금 : 25,000,000원 =",null,null,25000000]
["세입합계",{"$nulls":5},4482971,4255731,null,null,227240]
[]
[]
["박덕환 2020년 02월 19일 17시 35분 00초",{"$nulls":8},"2",{"$nulls":3},"경기도교육청 동화중학교"]