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

{"sheet":"세입세출예산총괄","index":0,"n_rows":19,"n_cols":19,"rows_kept":19,"merged":[[1,6,1,11],[3,0,3,12],[3,13,3,19],[4,0,5,1],[4,2,5,4],[4,5,5,12],[4,13,4,19],[5,13,5,16],[5,17,5,19],[6,0,6,1],[6,2,6,4],[6,5,6,12],[6,13,6,16],[6,17,6,19],[7,0,7,9],[7,10,7,19],[8,1,8,2],[8,4,8,8],[8,10,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[9,1,9,2],[9,4,9,8],[9,10,9,13],[9,14,9,15],[9,16,9,17],[9,18,9,19],[10,1,10,2],[10,4,10,8],[10,10,10,13],[10,14,10,15],[10,16,10,17],[10,18,10,19],[11,1,11,2],[11,4,11,8],[11,10,11,13],[11,14,11,15],[11,16,11,17],[11,18,11,19],[12,1,12,2],[12,4,12,8],[12,10,12,13],[12,14,12,15],[12,16,12,17],[12,18,12,19],[13,1,13,2],[13,4,13,8],[13,10,13,13],[13,14,13,15],[13,16,13,17],[13,18,13,19],[14,1,14,2],[14,4,14,8],[14,10,14,13],[14,14,14,15],[14,16,14,17],[14,18,14,19],[15,10,15,13],[15,14,15,15],[15,16,15,17],[15,18,15,19],[18,0,18,6],[18,8,18,10],[18,15,18,18]]}
[]
[{"$nulls":6},"세입 세출 예산 총괄"]
[]
["회계연도 : 2022\n예산구분 : 추경1회\n학 교 명 : 동화중학교",{"$nulls":12},"(단위 : 천원)"]
["예산구분",null,"경정예산액",null,null,"기정예산액",{"$nulls":7},"비교증감"]
[{"$nulls":13},"예산액",{"$nulls":3},"증감률(%)"]
["추경1회",null,"5,266,232",null,null,"3,980,414",{"$nulls":7},"1,285,818",{"$nulls":3},"32.3"]
["세입",{"$nulls":9},"세출"]
["장","관",null,"금회","누계",{"$nulls":4},"구성비(%)","정책사업",{"$nulls":3},"금회",null,"누계",null,"구성비(%)"]
["이전수입","지방자치단체이전수입",null,"35,040","35,040",{"$nulls":4},"0.6","인적자원 운용",{"$nulls":3},"57,044",null,"3,485,883",null,"66.1"]
["이전수입","지방교육행정기관이전수입",null,"1,134,735","4,982,964",{"$nulls":4},"94.6","학생복지/교육격차 해소",{"$nulls":3},"277,664",null,"356,547",null,"6.7"]
["이전수입","기타이전수입",null,"3,400","37,400",{"$nulls":4},"0.7","기본적 교육활동",{"$nulls":3},"139,207",null,"214,417",null,"4"]
["자체수입","학부모부담수입",null,"101,613","165,496",{"$nulls":4},"3.1","선택적 교육활동",{"$nulls":3},"67,851",null,"96,401",null,"1.8"]
["자체수입","행정활동수입",null,"11,800","34,102",{"$nulls":4},"0.6","교육활동 지원",{"$nulls":3},"7,517",null,"59,537",null,"1.1"]
["기타수입","전년도이월금",null,"-770","11,230",{"$nulls":4},"0.2","학교 일반운영",{"$nulls":3},"62,980",null,"379,892",null,"7.2"]
[{"$nulls":10},"학교시설 확충",{"$nulls":3},"673,555",null,"673,555",null,"12.7"]
[]
[]
["안주혁 2023년 01월 04일 14시 58분 54초",{"$nulls":7},"1",{"$nulls":6},"경기도교육청 동화고등학교"]