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

{"sheet":"세입세출결산총괄표","index":0,"n_rows":41,"n_cols":24,"rows_kept":41,"merged":[[1,7,1,16],[3,0,3,8],[3,9,3,23],[4,0,4,1],[4,2,4,4],[4,5,4,8],[4,9,4,13],[4,14,4,18],[4,19,4,23],[5,0,5,1],[5,2,5,4],[5,5,5,8],[5,9,5,13],[5,14,5,18],[5,19,5,23],[6,0,6,14],[6,15,6,23],[7,0,7,3],[7,4,7,14],[7,15,8,19],[7,20,7,23],[8,1,8,2],[8,4,8,7],[8,8,8,10],[8,12,8,14],[8,21,8,22],[9,1,9,2],[9,4,9,7],[9,8,9,10],[9,12,9,14],[9,15,9,19],[9,21,9,22],[11,0,11,21],[11,22,11,23],[12,0,12,5],[12,6,12,15],[12,16,12,21],[12,22,12,23],[13,0,13,5],[13,6,13,15],[13,16,13,21],[13,22,13,23],[14,0,14,5],[14,6,14,15],[14,16,14,21],[14,22,14,23],[15,0,15,5],[15,6,15,15],[15,16,15,21],[15,22,15,23],[16,0,16,5],[16,6,16,15],[16,16,16,21],[16,22,16,23],[17,0,17,5],[17,6,17,15],[17,16,17,21],[17,22,17,23],[18,0,18,5],[18,6,18,15],[18,16,18,21],[18,22,18,23],[19,0,19,15],[19,16,19,21],[19,22,19,23],[21,0,21,21],[21,22,21,23],[22,0,22,15],[22,16,22,21],[22,22,22,23],[25,0,25,8],[25,10,25,12],[25,18,25,23],[28,7,28,16],[30,0,30,15],[30,16,30,21],[30,22,30,23],[31,0,31,15],[31,16,31,21],[31,22,31,23],[32,0,32,15],[32,16,32,21],[32,22,32,23],[33,0,33,15],[33,16,33,21],[33,22,33,23],[34,0,34,15],[34,16,34,21],[34,22,34,23],[35,0,35,15],[35,16,35,21],[35,22,35,23],[36,0,36,15],[36,16,36,21],[36,22,36,23],[37,0,37,15],[37,16,37,21],[37,22,37,23],[40,0,40,8],[40,10,40,12],[40,18,40,23]]}
[]
[{"$nulls":7},"2021년도 학교회계 결산총괄표"]
[]
["□ 세입·세출 결산 총괄표",{"$nulls":8},"집행년월 : 2022년 03월                                                           (단위 : 원)"]
["예산액",null,"예산현액",null,null,"세입결산액(A)",{"$nulls":3},"세출결산액(B)",{"$nulls":4},"세계잉여금(A-B)",{"$nulls":4},"비고"]
["4,707,076,000",null,"4,707,076,000",null,null,"4,689,549,372",{"$nulls":3},"4,677,573,101",{"$nulls":4},"11,976,271"]
["□ 잉여금 처리현황",{"$nulls":14},"(단위 : 원)"]
["세계잉여금",{"$nulls":3},"다음연도 이월사업비",{"$nulls":10},"보조금반환\n확정액",{"$nulls":4},"순세계잉여금"]
["세입결산","세출결산",null,"차액","명시",{"$nulls":3},"사고",null,null,"계속비","소계",{"$nulls":7},"결산전 이입","결산 후 이월",null,"소계"]
["4,689,549,372","4,677,573,101",null,"11,976,271","0",{"$nulls":3},"746,670",null,null,"0","746,670",null,null,"0",{"$nulls":4},"12,000,000","-770,399",null,"11,229,601"]
[]
["□ 세입 결산 내역",{"$nulls":21},"(단위 : 원)"]
["장",{"$nulls":5},"관",{"$nulls":9},"결산액",{"$nulls":5},"구성비(%)"]
["이전수입",{"$nulls":5},"지방자치단체이전수입",{"$nulls":9},"26,425,000",{"$nulls":5},"0.6"]
[{"$nulls":6},"지방교육자치단체이전수입",{"$nulls":9},"4,467,888,020",{"$nulls":5},"95.3"]
[{"$nulls":6},"기타이전수입",{"$nulls":9},"37,000,000",{"$nulls":5},"0.8"]
["자체수입",{"$nulls":5},"학부모부담수입",{"$nulls":9},"105,417,340",{"$nulls":5},"2.2"]
[{"$nulls":6},"행정활동수입",{"$nulls":9},"22,143,700",{"$nulls":5},"0.5"]
["기타수입",{"$nulls":5},"전년도이월금",{"$nulls":9},"30,675,312",{"$nulls":5},"0.7"]
["합계",{"$nulls":15},"4,689,549,372",{"$nulls":5},"100"]
[]
["□ 세출 결산 내역",{"$nulls":21},"(단위 : 원)"]
["정책사업",{"$nulls":15},"결산액",{"$nulls":5},"구성비(%)"]
[]
[]
["안주혁 2022년 05월 19일 17시 31분 50초",{"$nulls":9},"1",{"$nulls":7},"경기도교육청 동화고등학교"]
[]
[]
[{"$nulls":7},"2021년도 학교회계 결산총괄표"]
[]
["인적자원 운용",{"$nulls":15},"3,440,936,360",{"$nulls":5},"73.6"]
["학생복지/교육격차 해소",{"$nulls":15},"336,269,980",{"$nulls":5},"7.2"]
["기본적 교육활동",{"$nulls":15},"142,736,250",{"$nulls":5},"3.1"]
["선택적 교육활동",{"$nulls":15},"70,859,400",{"$nulls":5},"1.5"]
["교육활동 지원",{"$nulls":15},"52,186,849",{"$nulls":5},"1.1"]
["학교 일반운영",{"$nulls":15},"393,438,372",{"$nulls":5},"8.4"]
["학교시설 확충",{"$nulls":15},"241,145,890",{"$nulls":5},"5.2"]
["합계",{"$nulls":15},"4,677,573,101",{"$nulls":5},"100"]
[]
[]
["안주혁 2022년 05월 19일 17시 31분 50초",{"$nulls":9},"2",{"$nulls":7},"경기도교육청 동화고등학교"]