{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["세입결산서"],"not_rendered":{"images":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"세입결산서","index":0,"n_rows":121,"n_cols":17,"rows_kept":121,"merged":[[1,5,1,11],[3,0,3,13],[3,14,3,16],[4,0,4,6],[4,7,5,7],[4,8,5,9],[4,10,5,12],[4,13,5,16],[5,2,5,3],[5,4,5,6],[6,2,6,3],[6,4,6,6],[6,8,6,9],[6,10,6,12],[6,13,6,14],[7,2,7,3],[7,4,7,6],[7,8,7,9],[7,10,7,12],[7,13,7,14],[8,2,8,3],[8,4,8,6],[8,8,8,9],[8,10,8,12],[8,13,8,14],[9,2,9,3],[9,4,9,6],[9,8,9,9],[9,10,9,12],[9,13,9,14],[10,2,10,3],[10,4,10,6],[10,8,10,9],[10,10,10,12],[10,13,10,14],[11,2,11,3],[11,4,11,6],[11,8,11,9],[11,10,11,12],[11,13,11,14],[12,2,12,3],[12,4,12,6],[12,8,12,9],[12,10,12,12],[12,13,12,14],[13,2,13,3],[13,4,13,6],[13,8,13,9],[13,10,13,12],[13,13,13,14],[14,2,14,3],[14,4,14,6],[14,8,14,9],[14,10,14,12],[14,13,14,14],[15,2,15,3],[15,4,15,6],[15,8,15,9],[15,10,15,12],[15,13,15,14],[16,2,16,3],[16,4,16,6],[16,8,16,9],[16,10,16,12],[16,13,16,14],[17,2,17,3],[17,4,17,6],[17,8,17,9],[17,10,17,12],[17,13,17,14],[18,2,18,3],[18,4,18,6],[18,8,18,9],[18,10,18,12],[18,13,18,14],[19,2,19,3],[19,4,19,6],[19,8,19,9],[19,10,19,12],[19,13,19,14],[20,2,20,3],[20,4,20,6],[20,8,20,9],[20,10,20,12],[20,13,20,14],[21,2,21,3],[21,4,21,6],[21,8,21,9],[21,10,21,12],[21,13,21,14],[22,2,22,3],[22,4,22,6],[22,8,22,9],[22,10,22,12],[22,13,22,14],[23,2,23,3],[23,4,23,6],[23,8,23,9],[23,10,23,12],[23,13,23,14],[24,2,24,3],[24,4,24,6],[24,8,24,9],[24,10,24,12],[24,13,24,14],[25,2,25,3],[25,4,25,6],[25,8,25,9],[25,10,25,12],[25,13,25,14],[26,2,26,3],[26,4,26,6],[26,8,26,9],[26,10,26,12],[26,13,26,14],[27,2,27,3],[27,4,27,6],[27,8,27,9],[27,10,27,12],[27,13,27,14],[28,2,28,3],[28,4,28,6],[28,8,28,9],[28,10,28,12],[28,13,28,14],[29,2,29,3],[29,4,29,6],[29,8,29,9],[29,10,29,12],[29,13,29,14],[30,2,30,3],[30,4,30,6],[30,8,30,9],[30,10,30,12],[30,13,30,14],[31,2,31,3],[31,4,31,6],[31,8,31,9],[31,10,31,12],[31,13,31,14],[32,2,32,3],[32,4,32,6],[32,8,32,9],[32,10,32,12],[32,13,32,14],[33,2,33,3],[33,4,33,6],[33,8,33,9],[33,10,33,12],[33,13,33,14],[36,0,36,2],[36,6,36,8],[36,11,36,16],[38,5,38,11],[40,0,40,13],[40,14,40,16],[41,0,41,6],[41,7,42,7],[41,8,42,9],[41,10,42,12],[41,13,42,16],[42,2,42,3],[42,4,42,6],[43,2,43,3],[43,4,43,6],[43,8,43,9],[43,10,43,12],[43,13,43,14],[44,2,44,3],[44,4,44,6],[44,8,44,9],[44,10,44,12],[44,13,44,14],[45,2,45,3],[45,4,45,6],[45,8,45,9],[45,10,45,12],[45,13,45,14],[46,2,46,3],[46,4,46,6],[46,8,46,9],[46,10,46,12],[46,13,46,14],[47,2,47,3],[47,4,47,6],[47,8,47,9],[47,10,47,12],[47,13,47,14],[48,2,48,3],[48,4,48,6],[48,8,48,9],[48,10,48,12],[48,13,48,14],[49,2,49,3],[49,4,49,6],[49,8,49,9],[49,10,49,12],[49,13,49,14],[50,2,50,3],[50,4,50,6],[50,8,50,9],[50,10,50,12],[50,13,50,14],[51,2,51,3],[51,4,51,6],[51,8,51,9],[51,10,51,12],[51,13,51,14],[52,2,52,3],[52,4,52,6],[52,8,52,9],[52,10,52,12],[52,13,52,14],[53,2,53,3],[53,4,53,6],[53,8,53,9],[53,10,53,12],[53,13,53,14],[54,2,54,3],[54,4,54,6],[54,8,54,9],[54,10,54,12],[54,13,54,14],[55,2,55,3],[55,4,55,6],[55,8,55,9],[55,10,55,12],[55,13,55,14],[56,2,56,3],[56,4,56,6],[56,8,56,9],[56,10,56,12],[56,13,56,14],[57,2,57,3],[57,4,57,6],[57,8,57,9],[57,10,57,12],[57,13,57,14],[58,2,58,3],[58,4,58,6],[58,8,58,9],[58,10,58,12],[58,13,58,14],[59,2,59,3],[59,4,59,6],[59,8,59,9],[59,10,59,12],[59,13,59,14],[60,2,60,3],[60,4,60,6],[60,8,60,9],[60,10,60,12],[60,13,60,14],[61,2,61,3],[61,4,61,6],[61,8,61,9],[61,10,61,12],[61,13,61,14],[62,2,62,3],[62,4,62,6],[62,8,62,9],[62,10,62,12],[62,13,62,14],[63,2,63,3],[63,4,63,6],[63,8,63,9],[63,10,63,12],[63,13,63,14],[64,2,64,3],[64,4,64,6],[64,8,64,9],[64,10,64,12],[64,13,64,14],[65,2,65,3],[65,4,65,6],[65,8,65,9],[65,10,65,12],[65,13,65,14],[66,2,66,3],[66,4,66,6],[66,8,66,9],[66,10,66,12],[66,13,66,14],[67,2,67,3],[67,4,67,6],[67,8,67,9],[67,10,67,12],[67,13,67,14],[68,2,68,3],[68,4,68,6],[68,8,68,9],[68,10,68,12],[68,13,68,14],[69,2,69,3],[69,4,69,6],[69,8,69,9],[69,10,69,12],[69,13,69,14],[70,2,70,3],[70,4,70,6],[70,8,70,9],[70,10,70,12],[70,13,70,14],[73,0,73,2],[73,6,73,8],[73,11,73,16],[75,5,75,11],[77,0,77,13],[77,14,77,16],[78,0,78,6],[78,7,79,7],[78,8,79,9],[78,10,79,12],[78,13,79,16],[79,2,79,3],[79,4,79,6],[80,2,80,3],[80,4,80,6],[80,8,80,9],[80,10,80,12],[80,13,80,14],[81,2,81,3],[81,4,81,6],[81,8,81,9],[81,10,81,12],[81,13,81,14],[82,2,82,3],[82,4,82,6],[82,8,82,9],[82,10,82,12],[82,13,82,14],[83,2,83,3],[83,4,83,6],[83,8,83,9],[83,10,83,12],[83,13,83,14],[84,2,84,3],[84,4,84,6],[84,8,84,9],[84,10,84,12],[84,13,84,14],[85,2,85,3],[85,4,85,6],[85,8,85,9],[85,10,85,12],[85,13,85,14],[86,2,86,3],[86,4,86,6],[86,8,86,9],[86,10,86,12],[86,13,86,14],[87,2,87,3],[87,4,87,6],[87,8,87,9],[87,10,87,12],[87,13,87,14],[88,2,88,3],[88,4,88,6],[88,8,88,9],[88,10,88,12],[88,13,88,14],[89,2,89,3],[89,4,89,6],[89,8,89,9],[89,10,89,12],[89,13,89,14],[90,2,90,3],[90,4,90,6],[90,8,90,9],[90,10,90,12],[90,13,90,14],[91,2,91,3],[91,4,91,6],[91,8,91,9],[91,10,91,12],[91,13,91,14],[92,2,92,3],[92,4,92,6],[92,8,92,9],[92,10,92,12],[92,13,92,14],[93,2,93,3],[93,4,93,6],[93,8,93,9],[93,10,93,12],[93,13,93,14],[94,2,94,3],[94,4,94,6],[94,8,94,9],[94,10,94,12],[94,13,94,14],[95,2,95,3],[95,4,95,6],[95,8,95,9],[95,10,95,12],[95,13,95,14],[96,2,96,3],[96,4,96,6],[96,8,96,9],[96,10,96,12],[96,13,96,14],[97,2,97,3],[97,4,97,6],[97,8,97,9],[97,10,97,12],[97,13,97,14],[98,2,98,3],[98,4,98,6],[98,8,98,9],[98,10,98,12],[98,13,98,14],[99,2,99,3],[99,4,99,6],[99,8,99,9],[99,10,99,12],[99,13,99,14],[100,2,100,3],[100,4,100,6],[100,8,100,9],[100,10,100,12],[100,13,100,14],[101,2,101,3],[101,4,101,6],[101,8,101,9],[101,10,101,12],[101,13,101,14],[102,2,102,3],[102,4,102,6],[102,8,102,9],[102,10,102,12],[102,13,102,14],[103,2,103,3],[103,4,103,6],[103,8,103,9],[103,10,103,12],[103,13,103,14],[104,2,104,3],[104,4,104,6],[104,8,104,9],[104,10,104,12],[104,13,104,14],[105,2,105,3],[105,4,105,6],[105,8,105,9],[105,10,105,12],[105,13,105,14],[106,2,106,3],[106,4,106,6],[106,8,106,9],[106,10,106,12],[106,13,106,14],[107,2,107,3],[107,4,107,6],[107,8,107,9],[107,10,107,12],[107,13,107,14],[110,0,110,2],[110,6,110,8],[110,11,110,16],[112,5,112,11],[114,0,114,13],[114,14,114,16],[115,0,115,6],[115,7,116,7],[115,8,116,9],[115,10,116,12],[115,13,116,16],[116,2,116,3],[116,4,116,6],[117,0,117,6],[117,8,117,9],[117,10,117,12],[117,13,117,16],[120,0,120,2],[120,6,120,8],[120,11,120,16]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":5},"2020 회계연도 세입결산서"]
[]
["회계연도 : 2020\t\t학 교 명 : 경기외국어고등학교\t\t집행년월 : 2021년03월",{"$nulls":13},"(단위 : 원)"]
["과목",{"$nulls":6},"예산액","예산현액",null,"결산액",null,null,"산출기초"]
["장","관","항",null,"목"]
["1. 이전수입",{"$nulls":6},2617451000,2617451000,null,2582696700]
[null,"1. 지방자치단체이전수입",{"$nulls":5},207053000,207053000,null,203751010]
[null,null,"1. 비법정이전수입",{"$nulls":4},85329000,85329000,null,82027280]
[{"$nulls":4},"1. 기초지방자치단체전입금",null,null,85329000,85329000,null,82027280]
[{"$nulls":13},"사회적배려대상자지원보조금(기초)",null,"=",2165000]
[{"$nulls":13},"급식비보조금(기초)",null,"=",77823280]
[{"$nulls":13},"기타법령근거보조금(기초)",null,"=",600000]
[{"$nulls":13},"자치법규근거보조금(기초)",null,"=",1439000]
[null,null,"2. 교육경비보조금",{"$nulls":4},121724000,121724000,null,121723730]
[{"$nulls":4},"1. 기초지방자치단체전입금",null,null,121724000,121724000,null,121723730]
[{"$nulls":13},"학교교육과정운영지원사업보조금(기초)",null,"=",31700000]
[{"$nulls":13},"기타학교교육여건개선사업보조금(기초)",null,"=",90023730]
[null,"2. 지방교육자치단체이전수입",{"$nulls":5},1760821000,1760821000,null,1725535340]
[null,null,"1. 교육비특별회계전입금수입",{"$nulls":4},1760821000,1760821000,null,1725535340]
[{"$nulls":4},"1. 사립학교보조금수입",null,null,1760821000,1760821000,null,1725535340]
[{"$nulls":13},"목적사업비보조금",null,"=",1007960750]
[{"$nulls":13},"입학금수업료지원금",null,"=",273870170]
[{"$nulls":13},"학교운영지원비지원금",null,"=",23538960]
[{"$nulls":13},"급식비지원금",null,"=",338663890]
[{"$nulls":13},"방과후학교활동비지원금",null,"=",4796800]
[{"$nulls":13},"교과서비지원금",null,"=",2211180]
[{"$nulls":13},"기숙사비지원금",null,"=",72693590]
[{"$nulls":13},"교복구입지원금",null,"=",1800000]
[null,"3. 기타이전수입",{"$nulls":5},649577000,649577000,null,653410350]
[null,null,"1. 사학법인이전수입",{"$nulls":4},637800000,637800000,null,641633350]
[{"$nulls":4},"1. 법인법정부담금",null,null,404800000,404800000,null,408633350]
[{"$nulls":13},"법인법정부담금",null,"=",408633350]
[{"$nulls":4},"2. 법인이전수입",null,null,233000000,233000000,null,233000000]
[]
[]
["김용기 2021년 05월 03일 14시 35분 05초",{"$nulls":5},"1/4",{"$nulls":4},"경기도교육청 경기외국어고등학교"]
[]
[{"$nulls":5},"2020 회계연도 세입결산서"]
[]
["회계연도 : 2020\t\t학 교 명 : 경기외국어고등학교\t\t집행년월 : 2021년03월",{"$nulls":13},"(단위 : 원)"]
["과목",{"$nulls":6},"예산액","예산현액",null,"결산액",null,null,"산출기초"]
["장","관","항",null,"목"]
[{"$nulls":13},"법인이전수입",null,"=",233000000]
[null,null,"2. 기타공공이전수입",{"$nulls":4},11777000,11777000,null,11777000]
[{"$nulls":4},"1. 기타공공지원금",null,null,11777000,11777000,null,11777000]
[{"$nulls":13},"기타공공지원금",null,"=",11777000]
["2. 자체수입",{"$nulls":6},9313228000,9313228000,null,9297068956]
[null,"1. 학부모부담수입",{"$nulls":5},9191470000,9191470000,null,9180978009]
[null,null,"1. 등록금",{"$nulls":4},5448392000,5448392000,null,5413358230]
[{"$nulls":4},"1. 입학금",null,null,135100000,135100000,null,135100000]
[{"$nulls":13},"입학금",null,"=",135100000]
[{"$nulls":4},"2. 수업료",null,null,4897178000,4897178000,null,4863440260]
[{"$nulls":13},"수업료",null,"=",4858949300]
[{"$nulls":13},"지난년도수업료",null,"=",4490960]
[{"$nulls":4},"3. 학교운영지원비",null,null,416114000,416114000,null,414817970]
[{"$nulls":13},"학교운영지원비",null,"=",414783720]
[{"$nulls":13},"지난년도학교운영지원비",null,"=",34250]
[null,null,"2. 수익자부담수입",{"$nulls":4},3743078000,3743078000,null,3767619779]
[{"$nulls":4},"1. 급식비",null,null,1033717000,1033717000,null,1059959495]
[{"$nulls":13},"급식비",null,"=",1059959495]
[{"$nulls":4},"2. 방과후학교활동비",null,null,122063000,122063000,null,120334310]
[{"$nulls":13},"방과후학교활동비",null,"=",120334310]
[{"$nulls":4},"3. 현장체험학습비",null,null,65000,65000,null,64077]
[{"$nulls":13},"현장체험학습비",null,"=",64077]
[{"$nulls":4},"4. 졸업앨범비",null,null,15559000,15559000,null,10241000]
[{"$nulls":13},"졸업앨범비",null,"=",10241000]
[{"$nulls":4},"5. 교과서비",null,null,44352000,44352000,null,44351250]
[{"$nulls":13},"교과서비",null,"=",44351250]
[{"$nulls":4},"6. 기숙사비",null,null,1378050000,1378050000,null,1387819210]
[{"$nulls":13},"기숙사비",null,"=",1387819210]
[]
[]
["김용기 2021년 05월 03일 14시 35분 05초",{"$nulls":5},"2/4",{"$nulls":4},"경기도교육청 경기외국어고등학교"]
[]
[{"$nulls":5},"2020 회계연도 세입결산서"]
[]
["회계연도 : 2020\t\t학 교 명 : 경기외국어고등학교\t\t집행년월 : 2021년03월",{"$nulls":13},"(단위 : 원)"]
["과목",{"$nulls":6},"예산액","예산현액",null,"결산액",null,null,"산출기초"]
["장","관","항",null,"목"]
[{"$nulls":4},"7. 기타수익자부담수입",null,null,1149272000,1149272000,null,1144850437]
[{"$nulls":13},"기타수익자부담수입",null,"=",1144850437]
[{"$nulls":4},"8. 교복구입비",null,null,0,0,null,0]
[{"$nulls":13},"교복구입비",null,"=",0]
[null,"2. 행정활동수입",{"$nulls":5},121758000,121758000,null,116090947]
[null,null,"1. 사용료및수수료",{"$nulls":4},40987000,40987000,null,40729370]
[{"$nulls":4},"1. 사용료및수수료",null,null,40987000,40987000,null,40729370]
[{"$nulls":13},"사용료",null,"=",32014370]
[{"$nulls":13},"수수료",null,"=",8715000]
[null,null,"2. 보증금회수",{"$nulls":4},20000000,20000000,null,20000000]
[{"$nulls":4},"1. 보증금회수",null,null,20000000,20000000,null,20000000]
[{"$nulls":13},"보증금회수",null,"=",20000000]
[null,null,"3. 기타행정활동수입",{"$nulls":4},60771000,60771000,null,55361577]
[{"$nulls":4},"1. 이자수입",null,null,20771000,20771000,null,13192739]
[{"$nulls":13},"이자수입",null,"=",13192739]
[{"$nulls":4},"2. 기타행정활동수입",null,null,40000000,40000000,null,42168838]
[{"$nulls":13},"기타행정활동수입",null,"=",42168838]
["3. 기타수입",{"$nulls":6},63791000,448411226,null,448408444]
[null,"1. 전년도이월금",{"$nulls":5},63791000,448411226,null,448408444]
[null,null,"1. 순세계잉여금",{"$nulls":4},53859000,53859000,null,53858696]
[{"$nulls":4},"1. 순세계잉여금",null,null,53859000,53859000,null,53858696]
[{"$nulls":13},"순세계잉여금",null,"=",53858696]
[null,null,"2. 정산대상재원사용잔액",{"$nulls":4},9932000,9932000,null,9929522]
[{"$nulls":4},"1. 정산대상재원사용잔액",null,null,9932000,9932000,null,9929522]
[{"$nulls":13},"정산대상재원사용잔액",null,"=",9929522]
[null,null,"3. 이월금",{"$nulls":4},0,384620226,null,384620226]
[{"$nulls":4},"1. 이월사업비",null,null,0,384620226,null,384620226]
[{"$nulls":13},"이월사업비",null,"=",384620226]
[]
[]
["김용기 2021년 05월 03일 14시 35분 05초",{"$nulls":5},"3/4",{"$nulls":4},"경기도교육청 경기외국어고등학교"]
[]
[{"$nulls":5},"2020 회계연도 세입결산서"]
[]
["회계연도 : 2020\t\t학 교 명 : 경기외국어고등학교\t\t집행년월 : 2021년03월",{"$nulls":13},"(단위 : 원)"]
["과목",{"$nulls":6},"예산액","예산현액",null,"결산액",null,null,"산출기초"]
["장","관","항",null,"목"]
["합 계",{"$nulls":6},11994470000,12379090226,null,12328174100]
[]
[]
["김용기 2021년 05월 03일 14시 35분 05초",{"$nulls":5},"4/4",{"$nulls":4},"경기도교육청 경기외국어고등학교"]