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

{"sheet":"세입결산서","index":0,"n_rows":67,"n_cols":15,"rows_kept":67,"merged":[[1,5,1,8],[5,0,5,3],[5,4,6,6],[5,7,6,9],[5,10,6,10],[5,11,6,14],[7,4,7,6],[7,7,7,9],[7,11,7,14],[8,4,8,6],[8,7,8,9],[8,11,8,14],[9,4,9,6],[9,7,9,9],[9,11,9,14],[10,4,10,6],[10,7,10,9],[10,11,10,14],[11,4,11,6],[11,7,11,9],[11,11,11,14],[12,4,12,6],[12,7,12,9],[12,11,12,14],[13,4,13,6],[13,7,13,9],[13,11,13,14],[14,4,14,6],[14,7,14,9],[14,11,14,14],[15,4,15,6],[15,7,15,9],[15,11,15,14],[16,4,16,6],[16,7,16,9],[16,11,16,14],[17,4,17,6],[17,7,17,9],[17,11,17,14],[18,4,18,6],[18,7,18,9],[18,11,18,14],[19,4,19,6],[19,7,19,9],[19,11,19,14],[20,4,20,6],[20,7,20,9],[20,11,20,14],[21,4,21,6],[21,7,21,9],[21,11,21,14],[22,4,22,6],[22,7,22,9],[22,11,22,14],[23,4,23,6],[23,7,23,9],[23,11,23,14],[24,4,24,6],[24,7,24,9],[24,11,24,14],[27,6,27,7],[27,13,27,14],[29,5,29,8],[33,0,33,3],[33,4,34,6],[33,7,34,9],[33,10,34,10],[33,11,34,14],[35,4,35,6],[35,7,35,9],[35,11,35,14],[36,4,36,6],[36,7,36,9],[36,11,36,14],[37,4,37,6],[37,7,37,9],[37,11,37,14],[38,4,38,6],[38,7,38,9],[38,11,38,14],[39,4,39,6],[39,7,39,9],[39,11,39,14],[40,4,40,6],[40,7,40,9],[40,11,40,14],[41,4,41,6],[41,7,41,9],[41,11,41,14],[42,4,42,6],[42,7,42,9],[42,11,42,14],[43,4,43,6],[43,7,43,9],[43,11,43,14],[44,4,44,6],[44,7,44,9],[44,11,44,14],[45,4,45,6],[45,7,45,9],[45,11,45,14],[46,4,46,6],[46,7,46,9],[46,11,46,14],[47,4,47,6],[47,7,47,9],[47,11,47,14],[48,4,48,6],[48,7,48,9],[48,11,48,14],[49,4,49,6],[49,7,49,9],[49,11,49,14],[50,4,50,6],[50,7,50,9],[50,11,50,14],[51,4,51,6],[51,7,51,9],[51,11,51,14],[52,4,52,6],[52,7,52,9],[52,11,52,14],[55,6,55,7],[55,13,55,14],[57,5,57,8],[61,0,61,3],[61,4,62,6],[61,7,62,9],[61,10,62,10],[61,11,62,14],[63,4,63,6],[63,7,63,9],[63,11,63,14],[66,6,66,7],[66,13,66,14]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":5},"2012학년도 세입결산서"]
[]
[{"$nulls":14},"( 단위 : 원 )"]
[]
["과        목",{"$nulls":3},"예 산 액\n(A)",null,null,"예산현액\n(B)",null,null,"결 산 액\n(C)","차액\n(B-C)"]
["장","관","항","목"]
["1. 이전수입",{"$nulls":3},2009195000,null,null,2009195000,null,null,2000563600,8631400]
[" ","1. 지방자치단체이전수입",null,null,766000000,null,null,766000000,null,null,757370000,8630000]
[" "," ","1. 비법정이전수입",null,766000000,null,null,766000000,null,null,757370000,8630000]
[" "," "," ","1. 기초지방자치단체전입금",766000000,null,null,766000000,null,null,757370000,8630000]
[" ","2. 교육비특별회계이전수입",null,null,724663000,null,null,724663000,null,null,724661600,1400]
[" "," ","1. 교육비특별회계전입금수입",null,724663000,null,null,724663000,null,null,724661600,1400]
[" "," "," ","1. 사립학교보조금수입",724663000,null,null,724663000,null,null,724661600,1400]
[" ","3. 기타이전수입",null,null,518532000,null,null,518532000,null,null,518532000,0]
[" "," ","1. 사학법인이전수입",null,483000000,null,null,483000000,null,null,483000000,0]
[" "," "," ","1. 법인이전수입",483000000,null,null,483000000,null,null,483000000,0]
[" "," ","2. 민간이전수입",null,35532000,null,null,35532000,null,null,35532000,0]
[" "," "," ","1. 기타지원금",35532000,null,null,35532000,null,null,35532000,0]
["2. 자체수입",{"$nulls":3},14049081000,null,null,14049081000,null,null,13214480999,834600001]
[" ","1. 학부모부담수입",null,null,13546057000,null,null,13546057000,null,null,12734291637,811765363]
[" "," ","1. 등록금",null,5364505000,null,null,5364505000,null,null,5318813660,45691340]
[" "," "," ","1. 입학금",11045000,null,null,11045000,null,null,11044600,400]
[" "," "," ","2. 수업료",3623060000,null,null,3623060000,null,null,3588981990,34078010]
[" "," "," ","3. 학교운영지원비",1730400000,null,null,1730400000,null,null,1718787070,11612930]
[]
[]
[{"$nulls":6},"1/3",{"$nulls":5},"발행일 : ","2013-05-28"]
[]
[{"$nulls":5},"2012학년도 세입결산서"]
[]
[{"$nulls":14},"( 단위 : 원 )"]
[]
["과        목",{"$nulls":3},"예 산 액\n(A)",null,null,"예산현액\n(B)",null,null,"결 산 액\n(C)","차액\n(B-C)"]
["장","관","항","목"]
[" "," ","2. 수익자부담수입",null,8181552000,null,null,8181552000,null,null,7415477977,766074023]
[" "," "," ","1. 급식비",3610300000,null,null,3610300000,null,null,3349955690,260344310]
[" "," "," ","2. 방과후학교활동비",1273420000,null,null,1273420000,null,null,909613000,363807000]
[" "," "," ","3. 현장체험학습비",174053000,null,null,174053000,null,null,171323765,2729235]
[" "," "," ","4. 수련활동비",54224000,null,null,54224000,null,null,53610059,613941]
[" "," "," ","5. 졸업앨범대금",23558000,null,null,23558000,null,null,22748400,809600]
[" "," "," ","6. 교과서대금",43217000,null,null,43217000,null,null,43104970,112030]
[" "," "," ","7. 기숙사비",3002780000,null,null,3002780000,null,null,2865122093,137657907]
[" ","2. 행정활동수입",null,null,503024000,null,null,503024000,null,null,480189362,22834638]
[" "," ","1. 사용료및수수료",null,421050000,null,null,421050000,null,null,406223492,14826508]
[" "," "," ","1. 사용료및수수료",421050000,null,null,421050000,null,null,406223492,14826508]
[" "," ","2. 기타행정활동수입",null,81974000,null,null,81974000,null,null,73965870,8008130]
[" "," "," ","1. 이자수입",78000000,null,null,78000000,null,null,69777151,8222849]
[" "," "," ","2. 기타행정활동수입",3974000,null,null,3974000,null,null,4188719,-214719]
["3. 기타수입",{"$nulls":3},799270000,null,null,799270000,null,null,799269497,503]
[" ","1. 전년도이월금",null,null,799270000,null,null,799270000,null,null,799269497,503]
[" "," ","1. 순세계잉여금",null,799270000,null,null,799270000,null,null,799269497,503]
[" "," "," ","1. 순세계잉여금",799270000,null,null,799270000,null,null,799269497,503]
[]
[]
[{"$nulls":6},"2/3",{"$nulls":5},"발행일 : ","2013-05-28"]
[]
[{"$nulls":5},"2012학년도 세입결산서"]
[]
[{"$nulls":14},"( 단위 : 원 )"]
[]
["과        목",{"$nulls":3},"예 산 액\n(A)",null,null,"예산현액\n(B)",null,null,"결 산 액\n(C)","차액\n(B-C)"]
["장","관","항","목"]
["         세  입  합  계",{"$nulls":3},16857546000,null,null,16857546000,null,null,16014314096,843231904]
[]
[]
[{"$nulls":6},"3/3",{"$nulls":5},"발행일 : ","2013-05-28"]