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

{"sheet":"세입예산서","index":0,"n_rows":73,"n_cols":11,"rows_kept":73,"merged":[[1,0,1,10],[2,0,2,3],[2,5,2,10],[3,0,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,9],[3,10,4,10],[36,0,36,7],[36,9,36,10],[38,0,38,10],[39,0,39,3],[39,5,39,10],[40,0,40,4],[40,5,41,5],[40,6,41,6],[40,7,41,7],[40,8,41,9],[40,10,41,10],[68,0,68,4],[72,0,72,7],[72,9,72,10]],"flags":["formulas_cached_only"]}
[]
["2013학년도 세입예산명세서"]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["과  목",{"$nulls":4},"예산액","전년도\n예산액","비교증감","산출기초(원)",null,"비 고"]
["장","관","항","목","원가통계비목"]
["1.이전수입",{"$nulls":4},4826616,4665594,161022]
[null,"1.교육비특별회계이전수입",{"$nulls":3},4804616,4643594,161022]
[null,null,"1.교육비특별회계전입금수입",null,null,4804616,4643594,161022]
[{"$nulls":3},"1.사립학교보조금수입",null,4804616,4643594,161022]
[{"$nulls":4},"1.인건비재정결함보조금",4312611,0,0,"2013년 재정결함 인건비 보조금 : 4,312,611,000원 × 1교 =",4312611000]
[{"$nulls":4},"2.운영비재정결함보조금",492005,0,0,"2013년 재정결함 운영비 보조금 : 492,005,000원 × 1교 =",492005000]
[null,"2.기타이전수입",{"$nulls":3},22000,22000,0]
[null,null,"1.사학법인이전수입",null,null,22000,22000,0]
[{"$nulls":3},"1.법인법정부담금",null,1000,1000,0]
[{"$nulls":4},"1.법인법정부담금",1000,0,0,"건강보험부담금 : 1,000,000원×1회=",1000000]
[{"$nulls":3},"2.법인이전수입",null,21000,21000,0]
[{"$nulls":4},"1.법인이전수입",21000,0,0,"법인목적사업비 : 21,000,000원×1회=",21000000]
["2.자체수입",{"$nulls":4},158767,147548,11219]
[null,"1.학부모부담수입",{"$nulls":3},129807,122338,7469]
[null,null,"1.수익자부담수입",null,null,129807,122338,7469]
[{"$nulls":3},"1.급식비",null,70787,59943,10844]
[{"$nulls":4},"1.급식비",70787,0,0,"급식식품비 : 6,451,700원×10월=",64517000]
[{"$nulls":8},"급식운영비 : 627,000원×10월=",6270000]
[{"$nulls":3},"2.현장체험학습비",null,18200,20180,-1980]
[{"$nulls":4},"1.현장체험학습비",18200,0,0,"전공과학생 사업체견학 : 15,000원×28명×4회=",1680000]
[{"$nulls":8},"전공과 수학여행 : 500,000원×14명=",7000000]
[{"$nulls":8},"중,고등학교 수학여행 : 280,000원×34명=",9520000]
[{"$nulls":3},"3.수련활동비",null,19180,23030,-3850]
[{"$nulls":4},"1.수련활동비",19180,0,0,"전공과 수련활동 : 120,000원×28명×3회=",10080000]
[{"$nulls":8},"초등캠프 : 60,000원×80명=",4800000]
[{"$nulls":8},"재활수영교실 : 12,000원×200명=",2400000]
[{"$nulls":8},"걷기대회 : 9,500원×200명=",1900000]
[{"$nulls":3},"4.청소년단체활동비",null,5400,3600,1800]
[]
[]
[]
["1",{"$nulls":7},"발행일 : ","2013-01-31"]
[]
["2013학년도 세입예산명세서"]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["과  목",{"$nulls":4},"예산액","전년도\n예산액","비교증감","산출기초(원)",null,"비 고"]
["장","관","항","목","원가통계비목"]
[{"$nulls":4},"1.청소년단체활동비",5400,0,0,"풍물동아리활동 : 50,000원×24명×2회=",2400000]
[{"$nulls":8},"음악캠프 : 50,000원×30명×2회=",3000000]
[{"$nulls":3},"5.졸업앨범대금",null,840,585,255]
[{"$nulls":4},"1.졸업앨범대금",840,0,0,"전공과 졸업앨범 : 60,000원×14명=",840000]
[{"$nulls":3},"6.기숙사비",null,15000,15000,0]
[{"$nulls":4},"1.기숙사비",15000,0,0,"기숙사운영비 : 100,000원×15명×10월=",15000000]
[{"$nulls":3},"7.기타수익자부담수입",null,400,0,400]
[{"$nulls":4},"1.기타수익자부담수입",400,0,0,"교육실습 지도비 : 100,000원×4명=",400000]
[null,"2.행정활동수입",{"$nulls":3},28960,25210,3750]
[null,null,"1.사용료및수수료",null,null,5160,3360,1800]
[{"$nulls":3},"1.사용료및수수료",null,5160,3360,1800]
[{"$nulls":4},"1.사용료",4800,0,0,"교실,운동장,체육관 등 사용료 수입 : 400,000원×12월=",4800000]
[{"$nulls":4},"2.수수료",360,0,0,"제증명수수료 : 30,000원×12월=",360000]
[null,null,"2.자산수입",null,null,5000,3000,2000]
[{"$nulls":3},"1.자산매각대",null,5000,3000,2000]
[{"$nulls":4},"1.자산매각대",5000,0,0,"자산매각수입 : 500,000원×10회=",5000000]
[null,null,"3.기타행정활동수입",null,null,18800,18850,-50]
[{"$nulls":3},"1.이자수입",null,800,850,-50]
[{"$nulls":4},"1.이자수입",800,0,0,"학교회계이자 : 200,000원×4회=",800000]
[{"$nulls":3},"2.기타행정활동수입",null,18000,18000,0]
[{"$nulls":4},"1.기타행정활동수입",18000,0,0,"기타행정활동수입 : 1,500,000원×12월=",18000000]
["3.기타수입",{"$nulls":4},174756,326398,-151642]
[null,"1.전년도이월금",{"$nulls":3},174756,326398,-151642]
[null,null,"1.순세계잉여금",null,null,174756,326398,-151642]
[{"$nulls":3},"1.순세계잉여금",null,174756,326398,-151642]
[{"$nulls":4},"1.순세계잉여금",174756,0,0,"전년도순세계잉여금 이월액 : 174,756,000원×1회=",174756000]
["세입합계",{"$nulls":4},5160139,5139540,20599]
[]
[]
[]
["2",{"$nulls":7},"발행일 : ","2013-01-31"]