{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":169,"n_cols":9,"rows_kept":169,"merged":[[7,0,8,0],[7,1,7,3],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,8,8],[38,0,39,0],[38,1,38,3],[38,4,39,4],[38,5,39,5],[38,6,39,6],[38,7,39,7],[38,8,39,8],[69,0,70,0],[69,1,69,3],[69,4,70,4],[69,5,70,5],[69,6,70,6],[69,7,70,7],[69,8,70,8],[100,0,101,0],[100,1,100,3],[100,4,101,4],[100,5,101,5],[100,6,101,6],[100,7,101,7],[100,8,101,8],[131,0,132,0],[131,1,131,3],[131,4,132,4],[131,5,132,5],[131,6,132,6],[131,7,132,7],[131,8,132,8],[162,0,163,0],[162,1,162,3],[162,4,163,4],[162,5,163,5],[162,6,163,6],[162,7,163,7],[162,8,163,8],[168,1,168,3]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"자금예산서"]
[]
[{"$nulls":6},"(단위 : 원)"]
["회 사 명 : [9100] 홀트아동복지회(학교보육)",{"$nulls":5},"출력구분 : 수입"]
["회계단위 : [3060] 홀트학교",{"$nulls":5},"전기기간 : 2019년 03월 ~ 2020년 02월"]
["프로젝트 : [3060] 홀트학교",{"$nulls":5},"당기기간 : 2020년 11월 ~ 2020년 11월"]
[]
["프로젝트","과목",null,null,"당기","전기","증감","산출근거","금액"]
[null,"관","항","목"]
["홀트학교","1.중앙정부이전수입",null,null,{"v":4500000,"d":"4,500,000"},{"v":4500000,"d":"4,500,000"}]
[null,null,"1.국고보조금",null,{"v":4500000,"d":"4,500,000"},{"v":4500000,"d":"4,500,000"}]
[{"$nulls":3},"1.국고보조금",{"v":4500000,"d":"4,500,000"},{"v":4500000,"d":"4,500,000"},null,"통합스포츠단 운영",{"v":4500000,"d":"4,500,000"}]
[null,"2.지방자치단체이전수입",null,null,{"v":325752000,"d":"325,752,000"},{"v":353612000,"d":"353,612,000"},{"v":-27860000,"d":"-27,860,000"}]
[null,null,"1.비법정이전수입",null,{"v":10892000,"d":"10,892,000"},{"v":353612000,"d":"353,612,000"},{"v":-342720000,"d":"-342,720,000"}]
[{"$nulls":3},"2.기초지방자치단체전입금",{"v":10892000,"d":"10,892,000"},{"v":353612000,"d":"353,612,000"},{"v":-342720000,"d":"-342,720,000"}]
[{"$nulls":4},{"v":7217000,"d":"7,217,000"},{"v":9724000,"d":"9,724,000"},{"v":-2507000,"d":"-2,507,000"},"우수농산물 지원 7,217,000원*1회=",{"v":7217000,"d":"7,217,000"}]
[]
[]
[]
[{"$nulls":5},{"v":340988000,"d":"340,988,000"},{"v":-340988000,"d":"-340,988,000"}]
[{"$nulls":4},{"v":3675000,"d":"3,675,000"},{"v":2900000,"d":"2,900,000"},{"v":775000,"d":"775,000"},"학교 과제교육사업 1,500,000원*1회=",{"v":1500000,"d":"1,500,000"}]
[{"$nulls":7},"교복 지원금 2,175,000원*1회=",{"v":2175000,"d":"2,175,000"}]
[null,null,"2.교육경비보조금",null,{"v":314860000,"d":"314,860,000"},null,{"v":314860000,"d":"314,860,000"}]
[{"$nulls":3},"1.기초지방자치단체전입금",{"v":314860000,"d":"314,860,000"},null,{"v":314860000,"d":"314,860,000"}]
[{"$nulls":4},{"v":314860000,"d":"314,860,000"},null,{"v":314860000,"d":"314,860,000"},"특수교육지도사 인건비 314,860,000원*1회=",{"v":314860000,"d":"314,860,000"}]
[null,"3.교육비특별회계이전수입",null,null,{"v":7350079000,"d":"7,350,079,000"},{"v":7094189000,"d":"7,094,189,000"},{"v":255890000,"d":"255,890,000"}]
[null,null,"1.교육비특별회계전입금수입",null,{"v":7350079000,"d":"7,350,079,000"},{"v":7094189000,"d":"7,094,189,000"},{"v":255890000,"d":"255,890,000"}]
[{"$nulls":3},"1.사립학교보조금수입",{"v":7350079000,"d":"7,350,079,000"},{"v":7094189000,"d":"7,094,189,000"},{"v":255890000,"d":"255,890,000"}]
[{"$nulls":4},{"v":43143000,"d":"43,143,000"},{"v":5156386000,"d":"5,156,386,000"},{"v":-5113243000,"d":"-5,113,243,000"},"인건비 재정결함보조금 43,143,000원*1회=",{"v":43143000,"d":"43,143,000"}]
[]
[]
[{"$nulls":4},"자금예산서"]
[]
[{"$nulls":6},"(단위 : 원)"]
["회 사 명 : [9100] 홀트아동복지회(학교보육)",{"$nulls":5},"출력구분 : 수입"]
["회계단위 : [3060] 홀트학교",{"$nulls":5},"전기기간 : 2019년 03월 ~ 2020년 02월"]
["프로젝트 : [3060] 홀트학교",{"$nulls":5},"당기기간 : 2020년 11월 ~ 2020년 11월"]
[]
["프로젝트","과목",null,null,"당기","전기","증감","산출근거","금액"]
[null,"관","항","목"]
["홀트학교",{"$nulls":3},{"v":-122859000,"d":"-122,859,000"},{"v":628191000,"d":"628,191,000"},{"v":-751050000,"d":"-751,050,000"},"운영비 재정결함보조금 -122,859,000원*1회=",{"v":-122859000,"d":"-122,859,000"}]
[{"$nulls":4},{"v":1343056000,"d":"1,343,056,000"},{"v":1309612000,"d":"1,309,612,000"},{"v":33444000,"d":"33,444,000"},"중도중복장애 진로직업교육과정 운영비 30,000,000원*1회=",{"v":30000000,"d":"30,000,000"}]
[{"$nulls":7},"진로직업특수교육지원센터 운영비 174,000,000원*1회=",{"v":174000000,"d":"174,000,000"}]
[{"$nulls":7},"사회복무요원 활동비 79,200,000원*1회=",{"v":79200000,"d":"79,200,000"}]
[{"$nulls":7},"특수교육지도사 인건비 129,000,000원*1회=",{"v":129000000,"d":"129,000,000"}]
[{"$nulls":7},"행정실무사 인건비 28,910,000원*1회=",{"v":28910000,"d":"28,910,000"}]
[{"$nulls":7},"장애인일자리사업 인건비 42,330,000원*1회=",{"v":42330000,"d":"42,330,000"}]
[{"$nulls":7},"학교예술교육활성화사업 10,000,000원*1회=",{"v":10000000,"d":"10,000,000"}]
[{"$nulls":7},"교육공무직원 처우개선비 158,365,000원*1회=",{"v":158365000,"d":"158,365,000"}]
[{"$nulls":7},"종일반 운영비 64,872,000원*1회=",{"v":64872000,"d":"64,872,000"}]
[{"$nulls":7},"종일반강사 처우개선비 13,959,000원*1회=",{"v":13959000,"d":"13,959,000"}]
[{"$nulls":7},"학생보호인력 운영비 6,000,000원*1회=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":7},"코로나바이러스감염증 예방물품 구입 920,000원*1회=",{"v":920000,"d":"920,000"}]
[{"$nulls":7},"예술교과중점학교 운영비 30,000,000원*1회=",{"v":30000000,"d":"30,000,000"}]
[{"$nulls":7},"공기정화장치 유지관리용역비 11,600,000원*1회=",{"v":11600000,"d":"11,600,000"}]
[{"$nulls":7},"고양혁신지구 운영비 21,000,000원*1회=",{"v":21000000,"d":"21,000,000"}]
[{"$nulls":7},"특수교육 공동체학교운영비 10,000,000원*1회=",{"v":10000000,"d":"10,000,000"}]
[{"$nulls":7},"특수학교 자유학년제 운영비 9,900,000원*1회=",{"v":9900000,"d":"9,900,000"}]
[{"$nulls":7},"코로나바이러스감염증 예방 소독비 1,700,000원*1회=",{"v":1700000,"d":"1,700,000"}]
[{"$nulls":7},"장애학생 문화예술 거점 교육기관 운영비 14,440,000원*1회=",{"v":14440000,"d":"14,440,000"}]
[]
[]
[{"$nulls":4},"자금예산서"]
[]
[{"$nulls":6},"(단위 : 원)"]
["회 사 명 : [9100] 홀트아동복지회(학교보육)",{"$nulls":5},"출력구분 : 수입"]
["회계단위 : [3060] 홀트학교",{"$nulls":5},"전기기간 : 2019년 03월 ~ 2020년 02월"]
["프로젝트 : [3060] 홀트학교",{"$nulls":5},"당기기간 : 2020년 11월 ~ 2020년 11월"]
[]
["프로젝트","과목",null,null,"당기","전기","증감","산출근거","금액"]
[null,"관","항","목"]
["홀트학교",{"$nulls":3},{"v":1343056000,"d":"1,343,056,000"},{"v":1309612000,"d":"1,309,612,000"},{"v":33444000,"d":"33,444,000"},"노후 통학버스 교체비 60,000,000원*1회=",{"v":60000000,"d":"60,000,000"}]
[{"$nulls":7},"시설물 정기안전점검 용역비 3,300,000원*1회=",{"v":3300000,"d":"3,300,000"}]
[{"$nulls":7},"방과후학교 운영비 122,040,000원*1회=",{"v":122040000,"d":"122,040,000"}]
[{"$nulls":7},"돌봄교실 운영비 2,084,000원*1회=",{"v":2084000,"d":"2,084,000"}]
[{"$nulls":7},"급식기구 구입비 15,534,000원*1회=",{"v":15534000,"d":"15,534,000"}]
[{"$nulls":7},"학교방역활동 강화사업 6,922,000원*1회=",{"v":6922000,"d":"6,922,000"}]
[{"$nulls":7},"LED조명 교체공사비 216,213,000원*1회=",{"v":216213000,"d":"216,213,000"}]
[{"$nulls":7},"특수교육대상학생 현장체험학습비 1,750,000원*1회=",{"v":1750000,"d":"1,750,000"}]
[{"$nulls":7},"특수학교 주제별 체험학습비 2,400,000원*1회=",{"v":2400000,"d":"2,400,000"}]
[{"$nulls":7},"장애학생 원격수업 운영비 9,960,000원*1회=",{"v":9960000,"d":"9,960,000"}]
[{"$nulls":7},"화장실 자동물내림장치 설치비 44,036,000원*1회=",{"v":44036000,"d":"44,036,000"}]
[{"$nulls":7},"아동특별돌봄 지원비 20,250,000원*1회=",{"v":20250000,"d":"20,250,000"}]
[{"$nulls":7},"보건교사 온라인 보수교육비 40,000원*1회=",{"v":40000,"d":"40,000"}]
[{"$nulls":7},"코로나감염증 방역물품 지원비 531,000원*1회=",{"v":531000,"d":"531,000"}]
[{"$nulls":7},"교원 PC 구입 지원비 1,800,000원*1회=",{"v":1800000,"d":"1,800,000"}]
[{"$nulls":4},{"v":84121000,"d":"84,121,000"},null,{"v":84121000,"d":"84,121,000"},"학교급식경비 지원 84,121,000원*1회=",{"v":84121000,"d":"84,121,000"}]
[{"$nulls":4},{"v":11534000,"d":"11,534,000"},null,{"v":11534000,"d":"11,534,000"},"교과용 도서구입비 11,534,000원*1회=",{"v":11534000,"d":"11,534,000"}]
[]
[{"$nulls":4},{"v":6525000,"d":"6,525,000"},null,{"v":6525000,"d":"6,525,000"},"중고등학교 신입생 교복구입비 6,525,000원*1회=",{"v":6525000,"d":"6,525,000"}]
[null,"4.기타이전수입",null,null,{"v":9914000,"d":"9,914,000"},{"v":136809000,"d":"136,809,000"},{"v":-126895000,"d":"-126,895,000"}]
[]
[]
[{"$nulls":4},"자금예산서"]
[]
[{"$nulls":6},"(단위 : 원)"]
["회 사 명 : [9100] 홀트아동복지회(학교보육)",{"$nulls":5},"출력구분 : 수입"]
["회계단위 : [3060] 홀트학교",{"$nulls":5},"전기기간 : 2019년 03월 ~ 2020년 02월"]
["프로젝트 : [3060] 홀트학교",{"$nulls":5},"당기기간 : 2020년 11월 ~ 2020년 11월"]
[]
["프로젝트","과목",null,null,"당기","전기","증감","산출근거","금액"]
[null,"관","항","목"]
["홀트학교",null,"1.사학법인이전수입",null,{"v":9500000,"d":"9,500,000"},{"v":15000000,"d":"15,000,000"},{"v":-5500000,"d":"-5,500,000"}]
[{"$nulls":3},"1.법인법정부담금",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":3},"2.법인이전수입",{"v":-2500000,"d":"-2,500,000"},{"v":14000000,"d":"14,000,000"},{"v":-16500000,"d":"-16,500,000"},"법인 전입금 -2,500,000원*1회=",{"v":-2500000,"d":"-2,500,000"}]
[null,null,"2.학교회계간이전수입",null,null,{"v":1500000,"d":"1,500,000"},{"v":-1500000,"d":"-1,500,000"}]
[{"$nulls":3},"3.다른학교이전수입",null,{"v":1500000,"d":"1,500,000"},{"v":-1500000,"d":"-1,500,000"}]
[null,null,"3.기타공공이전수입",null,{"v":414000,"d":"414,000"},{"v":120309000,"d":"120,309,000"},{"v":-119895000,"d":"-119,895,000"}]
[{"$nulls":3},"1.기타공공지원금",{"v":414000,"d":"414,000"},{"v":120309000,"d":"120,309,000"},{"v":-119895000,"d":"-119,895,000"}]
[{"$nulls":4},{"v":414000,"d":"414,000"},null,{"v":414000,"d":"414,000"},"오케스트라 동영상 사용 저작권료 414,000원*1회=",{"v":414000,"d":"414,000"}]
[null,"1.학부모부담수입",null,null,{"v":61458000,"d":"61,458,000"},{"v":142536000,"d":"142,536,000"},{"v":-81078000,"d":"-81,078,000"}]
[null,null,"2.수익자부담수입",null,{"v":61458000,"d":"61,458,000"},{"v":142536000,"d":"142,536,000"},{"v":-81078000,"d":"-81,078,000"}]
[{"$nulls":3},"1.급식비",{"v":56372000,"d":"56,372,000"},{"v":94979000,"d":"94,979,000"},{"v":-38607000,"d":"-38,607,000"}]
[{"$nulls":4},{"v":-54864000,"d":"-54,864,000"},{"v":94979000,"d":"94,979,000"},{"v":-149843000,"d":"-149,843,000"},"급식비 -54,864,000원*1회=",{"v":-54864000,"d":"-54,864,000"}]
[{"$nulls":3},"3.현장체험학습비",{"v":-42431000,"d":"-42,431,000"},{"v":28630000,"d":"28,630,000"},{"v":-71061000,"d":"-71,061,000"},"초등 수련활동 -2,100,000원*1회=",{"v":-2100000,"d":"-2,100,000"}]
[{"$nulls":7},"초등 나들이체험학습 -3,600,000원*1회=",{"v":-3600000,"d":"-3,600,000"}]
[{"$nulls":7},"중등 캠프 -4,200,000원*1회=",{"v":-4200000,"d":"-4,200,000"}]
[{"$nulls":7},"중등 나들이체험학습 -1,400,000원*1회=",{"v":-1400000,"d":"-1,400,000"}]
[{"$nulls":7},"고등 수련활동(수학여행) -9,271,000원*1회=",{"v":-9271000,"d":"-9,271,000"}]
[{"$nulls":7},"전공과 산업체견학 -860,000원*1회=",{"v":-860000,"d":"-860,000"}]
[{"$nulls":7},"전공과 병영체험 -2,800,000원*1회=",{"v":-2800000,"d":"-2,800,000"}]
[{"$nulls":7},"전공과 신입생 MT -4,200,000원*1회=",{"v":-4200000,"d":"-4,200,000"}]
[]
[]
[{"$nulls":4},"자금예산서"]
[]
[{"$nulls":6},"(단위 : 원)"]
["회 사 명 : [9100] 홀트아동복지회(학교보육)",{"$nulls":5},"출력구분 : 수입"]
["회계단위 : [3060] 홀트학교",{"$nulls":5},"전기기간 : 2019년 03월 ~ 2020년 02월"]
["프로젝트 : [3060] 홀트학교",{"$nulls":5},"당기기간 : 2020년 11월 ~ 2020년 11월"]
[]
["프로젝트","과목",null,null,"당기","전기","증감","산출근거","금액"]
[null,"관","항","목"]
["홀트학교",null,null,"3.현장체험학습비",{"v":1369000,"d":"1,369,000"},{"v":28630000,"d":"28,630,000"},{"v":-27261000,"d":"-27,261,000"},"전공과 가을 MT -7,000,000원*1회=",{"v":-7000000,"d":"-7,000,000"}]
[{"$nulls":7},"전공과 졸업 MT -7,000,000원*1회=",{"v":-7000000,"d":"-7,000,000"}]
[{"$nulls":3},"4.청소년단체활동비",null,{"v":3000000,"d":"3,000,000"},{"v":-3000000,"d":"-3,000,000"}]
[{"$nulls":3},"5.졸업앨범비",{"v":1937000,"d":"1,937,000"},{"v":1937000,"d":"1,937,000"}]
[{"$nulls":3},"7.기숙사비",{"v":-6000000,"d":"-6,000,000"},{"v":6910000,"d":"6,910,000"},{"v":-12910000,"d":"-12,910,000"},"기숙사비 -6,000,000원*1회=",{"v":-6000000,"d":"-6,000,000"}]
[{"$nulls":3},"8.교복구입비",null,{"v":6100000,"d":"6,100,000"},{"v":-6100000,"d":"-6,100,000"}]
[{"$nulls":3},"10.기타수익자부담수입",{"v":780000,"d":"780,000"},{"v":980000,"d":"980,000"},{"v":-200000,"d":"-200,000"}]
[{"$nulls":4},{"v":600000,"d":"600,000"},{"v":980000,"d":"980,000"},{"v":-380000,"d":"-380,000"},"대학교 교육실습생비 600,000원*1회=",{"v":600000,"d":"600,000"}]
[null,"3.행정활동수입",null,null,{"v":13000000,"d":"13,000,000"},{"v":10500000,"d":"10,500,000"},{"v":2500000,"d":"2,500,000"}]
[null,null,"1.사용료및수수료",null,{"v":6000000,"d":"6,000,000"},{"v":5000000,"d":"5,000,000"},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":3},"1.수용료및수수료",{"v":6000000,"d":"6,000,000"},{"v":5000000,"d":"5,000,000"},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":4},{"v":6000000,"d":"6,000,000"},{"v":5000000,"d":"5,000,000"},{"v":1000000,"d":"1,000,000"}]
[null,null,"2.자산수입",null,{"v":2000000,"d":"2,000,000"},{"v":500000,"d":"500,000"},{"v":1500000,"d":"1,500,000"}]
[{"$nulls":3},"1.자산매각대",{"v":2000000,"d":"2,000,000"},{"v":500000,"d":"500,000"},{"v":1500000,"d":"1,500,000"}]
[null,null,"5.기타행정활동수입",null,{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"}]
[{"$nulls":3},"2.이자수입",{"v":1000000,"d":"1,000,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"}]
[{"$nulls":3},"3.기타행정활동수입",{"v":4000000,"d":"4,000,000"},{"v":4500000,"d":"4,500,000"},{"v":-500000,"d":"-500,000"}]
[null,"1.전년도이월금",null,null,{"v":308021210,"d":"308,021,210"},{"v":100980000,"d":"100,980,000"},{"v":207041210,"d":"207,041,210"}]
[null,null,"1.이월사업비",null,{"v":87537210,"d":"87,537,210"},null,{"v":87537210,"d":"87,537,210"}]
[{"$nulls":3},"1.이월사업비",{"v":87537210,"d":"87,537,210"},null,{"v":87537210,"d":"87,537,210"},"명시이월비 ",{"v":87537210,"d":"87,537,210"}]
[]
[]
[{"$nulls":4},"자금예산서"]
[]
[{"$nulls":6},"(단위 : 원)"]
["회 사 명 : [9100] 홀트아동복지회(학교보육)",{"$nulls":5},"출력구분 : 수입"]
["회계단위 : [3060] 홀트학교",{"$nulls":5},"전기기간 : 2019년 03월 ~ 2020년 02월"]
["프로젝트 : [3060] 홀트학교",{"$nulls":5},"당기기간 : 2020년 11월 ~ 2020년 11월"]
[]
["프로젝트","과목",null,null,"당기","전기","증감","산출근거","금액"]
[null,"관","항","목"]
["홀트학교",null,"2.정산대상재원사용잔액",null,{"v":64557000,"d":"64,557,000"},{"v":57244000,"d":"57,244,000"},{"v":7313000,"d":"7,313,000"}]
[{"$nulls":3},"1.정산대상재원사용잔액",{"v":9557000,"d":"9,557,000"},{"v":57244000,"d":"57,244,000"},{"v":-47687000,"d":"-47,687,000"},"정산대상재원 사용잔액 9,557,000원*1회=",{"v":9557000,"d":"9,557,000"}]
[null,null,"3.순세계잉여금",null,{"v":155927000,"d":"155,927,000"},{"v":43736000,"d":"43,736,000"},{"v":112191000,"d":"112,191,000"}]
[{"$nulls":3},"1.순세계잉여금",{"v":110927000,"d":"110,927,000"},{"v":43736000,"d":"43,736,000"},{"v":67191000,"d":"67,191,000"},"순세계잉여금 110,927,000원*1회=",{"v":110927000,"d":"110,927,000"}]
["자금수입총계",{"$nulls":3},"8,072,724,210","7,843,126,000","229,598,210",null,"1,799,012,210"]