{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["세입결산서"],"read":"whole","date_system":"1900"}

{"sheet":"세입결산서","index":0,"n_rows":69,"n_cols":17,"rows_kept":69,"merged":[[1,5,1,11],[3,0,3,13],[3,14,3,16],[4,0,4,6],[4,7,5,7],[4,8,5,9],[4,10,5,12],[4,13,5,16],[5,2,5,3],[5,4,5,6],[6,2,6,3],[6,4,6,6],[6,8,6,9],[6,10,6,12],[6,13,6,14],[7,2,7,3],[7,4,7,6],[7,8,7,9],[7,10,7,12],[7,13,7,14],[8,2,8,3],[8,4,8,6],[8,8,8,9],[8,10,8,12],[8,13,8,14],[9,2,9,3],[9,4,9,6],[9,8,9,9],[9,10,9,12],[9,13,9,14],[10,2,10,3],[10,4,10,6],[10,8,10,9],[10,10,10,12],[10,13,10,14],[11,2,11,3],[11,4,11,6],[11,8,11,9],[11,10,11,12],[11,13,11,14],[12,2,12,3],[12,4,12,6],[12,8,12,9],[12,10,12,12],[12,13,12,14],[13,2,13,3],[13,4,13,6],[13,8,13,9],[13,10,13,12],[13,13,13,14],[14,2,14,3],[14,4,14,6],[14,8,14,9],[14,10,14,12],[14,13,14,14],[15,2,15,3],[15,4,15,6],[15,8,15,9],[15,10,15,12],[15,13,15,14],[16,2,16,3],[16,4,16,6],[16,8,16,9],[16,10,16,12],[16,13,16,14],[17,2,17,3],[17,4,17,6],[17,8,17,9],[17,10,17,12],[17,13,17,14],[18,2,18,3],[18,4,18,6],[18,8,18,9],[18,10,18,12],[18,13,18,14],[19,2,19,3],[19,4,19,6],[19,8,19,9],[19,10,19,12],[19,13,19,14],[20,2,20,3],[20,4,20,6],[20,8,20,9],[20,10,20,12],[20,13,20,14],[21,2,21,3],[21,4,21,6],[21,8,21,9],[21,10,21,12],[21,13,21,14],[22,2,22,3],[22,4,22,6],[22,8,22,9],[22,10,22,12],[22,13,22,14],[23,2,23,3],[23,4,23,6],[23,8,23,9],[23,10,23,12],[23,13,23,14],[24,2,24,3],[24,4,24,6],[24,8,24,9],[24,10,24,12],[24,13,24,14],[25,2,25,3],[25,4,25,6],[25,8,25,9],[25,10,25,12],[25,13,25,14],[26,2,26,3],[26,4,26,6],[26,8,26,9],[26,10,26,12],[26,13,26,14],[27,2,27,3],[27,4,27,6],[27,8,27,9],[27,10,27,12],[27,13,27,14],[28,2,28,3],[28,4,28,6],[28,8,28,9],[28,10,28,12],[28,13,28,14],[29,2,29,3],[29,4,29,6],[29,8,29,9],[29,10,29,12],[29,13,29,14],[30,2,30,3],[30,4,30,6],[30,8,30,9],[30,10,30,12],[30,13,30,14],[31,2,31,3],[31,4,31,6],[31,8,31,9],[31,10,31,12],[31,13,31,14],[32,2,32,3],[32,4,32,6],[32,8,32,9],[32,10,32,12],[32,13,32,14],[33,2,33,3],[33,4,33,6],[33,8,33,9],[33,10,33,12],[33,13,33,14],[36,0,36,2],[36,6,36,8],[36,11,36,16],[38,5,38,11],[40,0,40,13],[40,14,40,16],[41,0,41,6],[41,7,42,7],[41,8,42,9],[41,10,42,12],[41,13,42,16],[42,2,42,3],[42,4,42,6],[43,2,43,3],[43,4,43,6],[43,8,43,9],[43,10,43,12],[43,13,43,14],[44,2,44,3],[44,4,44,6],[44,8,44,9],[44,10,44,12],[44,13,44,14],[45,2,45,3],[45,4,45,6],[45,8,45,9],[45,10,45,12],[45,13,45,14],[46,2,46,3],[46,4,46,6],[46,8,46,9],[46,10,46,12],[46,13,46,14],[47,2,47,3],[47,4,47,6],[47,8,47,9],[47,10,47,12],[47,13,47,14],[48,2,48,3],[48,4,48,6],[48,8,48,9],[48,10,48,12],[48,13,48,14],[49,2,49,3],[49,4,49,6],[49,8,49,9],[49,10,49,12],[49,13,49,14],[50,2,50,3],[50,4,50,6],[50,8,50,9],[50,10,50,12],[50,13,50,14],[51,2,51,3],[51,4,51,6],[51,8,51,9],[51,10,51,12],[51,13,51,14],[52,2,52,3],[52,4,52,6],[52,8,52,9],[52,10,52,12],[52,13,52,14],[53,2,53,3],[53,4,53,6],[53,8,53,9],[53,10,53,12],[53,13,53,14],[54,2,54,3],[54,4,54,6],[54,8,54,9],[54,10,54,12],[54,13,54,14],[55,2,55,3],[55,4,55,6],[55,8,55,9],[55,10,55,12],[55,13,55,14],[56,2,56,3],[56,4,56,6],[56,8,56,9],[56,10,56,12],[56,13,56,14],[57,2,57,3],[57,4,57,6],[57,8,57,9],[57,10,57,12],[57,13,57,14],[58,2,58,3],[58,4,58,6],[58,8,58,9],[58,10,58,12],[58,13,58,14],[59,2,59,3],[59,4,59,6],[59,8,59,9],[59,10,59,12],[59,13,59,14],[60,2,60,3],[60,4,60,6],[60,8,60,9],[60,10,60,12],[60,13,60,14],[61,2,61,3],[61,4,61,6],[61,8,61,9],[61,10,61,12],[61,13,61,14],[62,2,62,3],[62,4,62,6],[62,8,62,9],[62,10,62,12],[62,13,62,14],[63,2,63,3],[63,4,63,6],[63,8,63,9],[63,10,63,12],[63,13,63,14],[64,2,64,3],[64,4,64,6],[64,8,64,9],[64,10,64,12],[64,13,64,14],[65,0,65,6],[65,8,65,9],[65,10,65,12],[65,13,65,16],[68,0,68,2],[68,6,68,8],[68,11,68,16]]}
[]
[{"$nulls":5},"2021 회계연도 세입결산서"]
[]
["회계연도 : 2021\t\t학 교 명 : 동화중학교\t\t집행년월 : 2022년03월",{"$nulls":13},"(단위 : 원)"]
["과목",{"$nulls":6},"예산액","예산현액",null,"결산액",null,null,"산출기초"]
["장","관","항",null,"목"]
["1. 이전수입",{"$nulls":6},"4,540,403,000","4,540,403,000",null,"4,531,313,020"]
[null,"1. 지방자치단체이전수입",{"$nulls":5},"26,425,000","26,425,000",null,"26,425,000"]
[null,null,"1. 비법정이전수입",{"$nulls":4},"15,075,000","15,075,000",null,"15,075,000"]
[{"$nulls":4},"1. 기초지방자치단체전입금",null,null,"15,075,000","15,075,000",null,"15,075,000"]
[{"$nulls":13},"기타법령근거보조금(기초)",null,"=","15,075,000"]
[null,null,"2. 교육경비보조금",{"$nulls":4},"11,350,000","11,350,000",null,"11,350,000"]
[{"$nulls":4},"1. 기초지방자치단체전입금",null,null,"11,350,000","11,350,000",null,"11,350,000"]
[{"$nulls":13},"학교교육과정운영지원사업보조금(기초)",null,"=","11,350,000"]
[null,"2. 지방교육자치단체이전수입",{"$nulls":5},"4,476,978,000","4,476,978,000",null,"4,467,888,020"]
[null,null,"1. 교육비특별회계전입금수입",{"$nulls":4},"4,476,978,000","4,476,978,000",null,"4,467,888,020"]
[{"$nulls":4},"1. 사립학교보조금수입",null,null,"4,476,978,000","4,476,978,000",null,"4,467,888,020"]
[{"$nulls":13},"인건비재정결함보조금",null,"=",{"v":3370840000,"d":"3,370,840,000"}]
[{"$nulls":13},"운영비재정결함보조금",null,"=",{"v":447820000,"d":"447,820,000"}]
[{"$nulls":13},"목적사업비보조금",null,"=",{"v":543188140,"d":"543,188,140"}]
[{"$nulls":13},"급식비지원금",null,"=",{"v":59614880,"d":"59,614,880"}]
[{"$nulls":13},"방과후학교활동비지원금",null,"=",{"v":1200000,"d":"1,200,000"}]
[{"$nulls":13},"교복구입지원금",null,"=",{"v":45225000,"d":"45,225,000"}]
[null,"3. 기타이전수입",{"$nulls":5},"37,000,000","37,000,000",null,"37,000,000"]
[null,null,"1. 사학법인이전수입",{"$nulls":4},"37,000,000","37,000,000",null,"37,000,000"]
[{"$nulls":4},"1. 법인법정부담금",null,null,"37,000,000","37,000,000",null,"37,000,000"]
[{"$nulls":13},"법인법정부담금",null,"=","37,000,000"]
["2. 자체수입",{"$nulls":6},"135,997,000","135,997,000",null,"127,561,040"]
[null,"1. 학부모부담수입",{"$nulls":5},"106,322,000","106,322,000",null,"105,417,340"]
[null,null,"1. 수익자부담수입",{"$nulls":4},"106,322,000","106,322,000",null,"105,417,340"]
[{"$nulls":4},"1. 급식비",null,null,"22,877,000","22,877,000",null,"22,460,460"]
[{"$nulls":13},"급식비",null,"=","22,460,460"]
[{"$nulls":4},"2. 방과후학교활동비",null,null,"18,450,000","18,450,000",null,"18,370,000"]
[{"$nulls":13},"방과후학교활동비",null,"=","18,370,000"]
[]
[]
["안주혁 2022년 04월 12일 16시 00분 56초",{"$nulls":5},"1/2",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[{"$nulls":5},"2021 회계연도 세입결산서"]
[]
["회계연도 : 2021\t\t학 교 명 : 동화중학교\t\t집행년월 : 2022년03월",{"$nulls":13},"(단위 : 원)"]
["과목",{"$nulls":6},"예산액","예산현액",null,"결산액",null,null,"산출기초"]
["장","관","항",null,"목"]
[{"$nulls":4},"3. 졸업앨범비",null,null,"13,238,000","13,238,000",null,"13,237,380"]
[{"$nulls":13},"졸업앨범비",null,"=","13,237,380"]
[{"$nulls":4},"4. 기타수익자부담수입",null,null,"4,110,000","4,110,000",null,"3,969,250"]
[{"$nulls":13},"기타수익자부담수입",null,"=","3,969,250"]
[{"$nulls":4},"5. 교복구입비",null,null,"804,000","804,000",null,"804,000"]
[{"$nulls":13},"교복구입비",null,"=","804,000"]
[{"$nulls":4},"6. 운동부운영비",null,null,"46,843,000","46,843,000",null,"46,576,250"]
[{"$nulls":13},"운동부운영비",null,"=","46,576,250"]
[null,"2. 행정활동수입",{"$nulls":5},"29,675,000","29,675,000",null,"22,143,700"]
[null,null,"1. 사용료및수수료",{"$nulls":4},"28,388,000","28,388,000",null,"20,935,986"]
[{"$nulls":4},"1. 사용료및수수료",null,null,"28,388,000","28,388,000",null,"20,935,986"]
[{"$nulls":13},"사용료",null,"=","20,935,986"]
[null,null,"2. 기타행정활동수입",{"$nulls":4},"1,287,000","1,287,000",null,"1,207,714"]
[{"$nulls":4},"1. 이자수입",null,null,"1,287,000","1,287,000",null,"1,207,714"]
[{"$nulls":13},"이자수입",null,"=","1,207,714"]
[{"$nulls":4},"2. 기타행정활동수입",null,null,"0","0",null,"0"]
[{"$nulls":13},"기타행정활동수입",null,"=","0"]
["3. 기타수입",{"$nulls":6},"30,676,000","30,676,000",null,"30,675,312"]
[null,"1. 전년도이월금",{"$nulls":5},"30,676,000","30,676,000",null,"30,675,312"]
[null,null,"1. 순세계잉여금",{"$nulls":4},"30,676,000","30,676,000",null,"30,675,312"]
[{"$nulls":4},"1. 순세계잉여금",null,null,"30,676,000","30,676,000",null,"30,675,312"]
[{"$nulls":13},"순세계잉여금",null,"=","30,675,312"]
["합 계",{"$nulls":6},"4,707,076,000","4,707,076,000",null,"4,689,549,372"]
[]
[]
["안주혁 2022년 04월 12일 16시 00분 56초",{"$nulls":5},"2/2",{"$nulls":4},"경기도교육청 동화고등학교"]