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

{"sheet":"세입예산명세서","index":0,"n_rows":104,"n_cols":17,"rows_kept":104,"merged":[[1,0,1,16],[3,0,3,4],[3,5,3,10],[3,11,3,16],[4,0,4,5],[4,6,5,6],[4,7,5,9],[4,10,5,10],[4,11,5,15],[4,16,5,16],[5,4,5,5],[6,0,6,5],[6,7,6,9],[6,11,6,13],[6,14,6,15],[7,1,7,5],[7,7,7,9],[7,11,7,13],[7,14,7,15],[8,2,8,5],[8,7,8,9],[8,11,8,13],[8,14,8,15],[9,3,9,5],[9,7,9,9],[9,11,9,13],[9,14,9,15],[10,4,10,5],[10,7,10,9],[10,11,10,13],[10,14,10,15],[11,1,11,5],[11,7,11,9],[11,11,11,13],[11,14,11,15],[12,2,12,5],[12,7,12,9],[12,11,12,13],[12,14,12,15],[13,3,13,5],[13,7,13,9],[13,11,13,13],[13,14,13,15],[14,4,14,5],[14,7,14,9],[14,11,14,13],[14,14,14,15],[15,4,15,5],[15,7,15,9],[15,11,15,13],[15,14,15,15],[16,4,16,5],[16,7,16,9],[16,11,16,13],[16,14,16,15],[17,4,17,5],[17,7,17,9],[17,11,17,13],[17,14,17,15],[18,4,18,5],[18,7,18,9],[18,11,18,13],[18,14,18,15],[19,4,19,5],[19,7,19,9],[19,11,19,13],[19,14,19,15],[20,4,20,5],[20,7,20,9],[20,11,20,13],[20,14,20,15],[21,4,21,5],[21,7,21,9],[21,11,21,13],[21,14,21,15],[22,4,22,5],[22,7,22,9],[22,11,22,13],[22,14,22,15],[23,4,23,5],[23,7,23,9],[23,11,23,13],[23,14,23,15],[24,4,24,5],[24,7,24,9],[24,11,24,13],[24,14,24,15],[25,1,25,5],[25,7,25,9],[25,11,25,13],[25,14,25,15],[26,2,26,5],[26,7,26,9],[26,11,26,13],[26,14,26,15],[27,3,27,5],[27,7,27,9],[27,11,27,13],[27,14,27,15],[28,4,28,5],[28,7,28,9],[28,11,28,13],[28,14,28,15],[29,2,29,5],[29,7,29,9],[29,11,29,13],[29,14,29,15],[30,3,30,5],[30,7,30,9],[30,11,30,13],[30,14,30,15],[31,4,31,5],[31,7,31,9],[31,11,31,13],[31,14,31,15],[32,0,32,5],[32,7,32,9],[32,11,32,13],[32,14,32,15],[33,1,33,5],[33,7,33,9],[33,11,33,13],[33,14,33,15],[36,0,36,7],[36,9,36,11],[36,13,36,16],[39,0,39,16],[41,0,41,4],[41,5,41,10],[41,11,41,16],[42,0,42,5],[42,6,43,6],[42,7,43,9],[42,10,43,10],[42,11,43,15],[42,16,43,16],[43,4,43,5],[44,2,44,5],[44,7,44,9],[44,11,44,13],[44,14,44,15],[45,3,45,5],[45,7,45,9],[45,11,45,13],[45,14,45,15],[46,4,46,5],[46,7,46,9],[46,11,46,13],[46,14,46,15],[47,3,47,5],[47,7,47,9],[47,11,47,13],[47,14,47,15],[48,4,48,5],[48,7,48,9],[48,11,48,13],[48,14,48,15],[49,4,49,5],[49,7,49,9],[49,11,49,13],[49,14,49,15],[50,3,50,5],[50,7,50,9],[50,11,50,13],[50,14,50,15],[51,4,51,5],[51,7,51,9],[51,11,51,13],[51,14,51,15],[52,2,52,5],[52,7,52,9],[52,11,52,13],[52,14,52,15],[53,3,53,5],[53,7,53,9],[53,11,53,13],[53,14,53,15],[54,4,54,5],[54,7,54,9],[54,11,54,13],[54,14,54,15],[55,3,55,5],[55,7,55,9],[55,11,55,13],[55,14,55,15],[56,4,56,5],[56,7,56,9],[56,11,56,13],[56,14,56,15],[57,3,57,5],[57,7,57,9],[57,11,57,13],[57,14,57,15],[58,4,58,5],[58,7,58,9],[58,11,58,13],[58,14,58,15],[59,4,59,5],[59,7,59,9],[59,11,59,13],[59,14,59,15],[60,3,60,5],[60,7,60,9],[60,11,60,13],[60,14,60,15],[61,4,61,5],[61,7,61,9],[61,11,61,13],[61,14,61,15],[62,3,62,5],[62,7,62,9],[62,11,62,13],[62,14,62,15],[63,4,63,5],[63,7,63,9],[63,11,63,13],[63,14,63,15],[64,3,64,5],[64,7,64,9],[64,11,64,13],[64,14,64,15],[65,4,65,5],[65,7,65,9],[65,11,65,13],[65,14,65,15],[66,3,66,5],[66,7,66,9],[66,11,66,13],[66,14,66,15],[67,4,67,5],[67,7,67,9],[67,11,67,13],[67,14,67,15],[68,4,68,5],[68,7,68,9],[68,11,68,13],[68,14,68,15],[69,4,69,5],[69,7,69,9],[69,11,69,13],[69,14,69,15],[70,3,70,5],[70,7,70,9],[70,11,70,13],[70,14,70,15],[71,4,71,5],[71,7,71,9],[71,11,71,13],[71,14,71,15],[74,0,74,7],[74,9,74,11],[74,13,74,16],[77,0,77,16],[79,0,79,4],[79,5,79,10],[79,11,79,16],[80,0,80,5],[80,6,81,6],[80,7,81,9],[80,10,81,10],[80,11,81,15],[80,16,81,16],[81,4,81,5],[82,1,82,5],[82,7,82,9],[82,11,82,13],[82,14,82,15],[83,2,83,5],[83,7,83,9],[83,11,83,13],[83,14,83,15],[84,3,84,5],[84,7,84,9],[84,11,84,13],[84,14,84,15],[85,4,85,5],[85,7,85,9],[85,11,85,13],[85,14,85,15],[86,4,86,5],[86,7,86,9],[86,11,86,13],[86,14,86,15],[87,2,87,5],[87,7,87,9],[87,11,87,13],[87,14,87,15],[88,3,88,5],[88,7,88,9],[88,11,88,13],[88,14,88,15],[89,4,89,5],[89,7,89,9],[89,11,89,13],[89,14,89,15],[90,3,90,5],[90,7,90,9],[90,11,90,13],[90,14,90,15],[91,4,91,5],[91,7,91,9],[91,11,91,13],[91,14,91,15],[92,0,92,5],[92,7,92,9],[92,11,92,13],[92,14,92,15],[93,1,93,5],[93,7,93,9],[93,11,93,13],[93,14,93,15],[94,2,94,5],[94,7,94,9],[94,11,94,13],[94,14,94,15],[95,3,95,5],[95,7,95,9],[95,11,95,13],[95,14,95,15],[96,4,96,5],[96,7,96,9],[96,11,96,13],[96,14,96,15],[97,2,97,5],[97,7,97,9],[97,11,97,13],[97,14,97,15],[98,3,98,5],[98,7,98,9],[98,11,98,13],[98,14,98,15],[99,4,99,5],[99,7,99,9],[99,11,99,13],[99,14,99,15],[100,0,100,5],[100,7,100,9],[100,11,100,14],[103,0,103,7],[103,9,103,11],[103,13,103,16]],"flags":["formulas_cached_only"]}
[]
["2021학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":4},"추경1회",{"$nulls":5},"(단위 : 천원)"]
["과   목",{"$nulls":5},"경정\n예산액","기정\n예산액",null,null,"비교증감","산출기초(원)",{"$nulls":4},"비고"]
["장","관","항","목","원가통계비목"]
["1.이전수입",{"$nulls":5},724071,415000,null,null,309071]
[null,"1.지방자치단체이전수입",{"$nulls":4},14025,0,null,null,14025]
[null,null,"1.교육경비보조금",{"$nulls":3},14025,0,null,null,14025]
[{"$nulls":3},"1.기초지방자치단체전입금",null,null,14025,0,null,null,14025]
[{"$nulls":4},"1.기타학교교육여건개선사업보조금(기초)",null,14025,0,null,null,14025,"(성립전_1추)의왕시 신입생 교복지원 사업 보조금 : 14,025,000원*1교 =",null,null,14025000]
[null,"2.지방교육자치단체이전수입",{"$nulls":4},292626,0,null,null,292626]
[null,null,"1.교육비특별회계전입금수입",{"$nulls":3},292626,0,null,null,292626]
[{"$nulls":3},"1.사립학교보조금수입",null,null,292626,0,null,null,292626]
[{"$nulls":4},"1.목적사업비보조금",null,250551,0,null,null,250551,"(성립전_1추)주도성 프로젝트 : 1,700,000원 * 1교 =",null,null,1700000]
[{"$nulls":11},"(성립전_1추)사회통합전형 프로그램 : 15,150,000원 * 1교 =",null,null,15150000]
[{"$nulls":11},"(성립전_1추)급식교육공무직원인건비 : 1,739,000원 * 1교 =",null,null,1739000]
[{"$nulls":11},"(성립전_1추)학교도서관사서업무수당 : 200,000원 * 1교 =",null,null,200000]
[{"$nulls":11},"(성립전_1추)공기정화장치임대및유지관리지원 : 8,415,000원 * 1교 =",null,null,8415000]
[{"$nulls":11},"(성립전_1추)교육청 특별교실증축공사 : 210,927,000원 * 1교 =",null,null,210927000]
[{"$nulls":11},"(성립전_1추)교육청 특별교실증축공사 : 6,650,000원 * 1교 =",null,null,6650000]
[{"$nulls":11},"(성립전_1추)코로나19 방역물품 : 2,970,000원 * 1교 =",null,null,2970000]
[{"$nulls":11},"(성립전_1추)학업중단예방 : 800,000원 * 1교 =",null,null,800000]
[{"$nulls":11},"(성립전_1추)학교내 대안교실 운영비 : 2,000,000원 * 1교 =",null,null,2000000]
[{"$nulls":4},"2.교복구입지원금",null,42075,0,null,null,42075,"(성립전_1추)고등학교 신입생 무상교복 지원 : 42,075,000원 * 1교 =",null,null,42075000]
[null,"3.기타이전수입",{"$nulls":4},417420,415000,null,null,2420]
[null,null,"1.사학법인이전수입",{"$nulls":3},415000,415000,null,null,0]
[{"$nulls":3},"1.법인법정부담금",null,null,415000,415000,null,null,0]
[{"$nulls":4},"1.법인법정부담금",null,415000,415000,null,null,0]
[null,null,"2.기타공공이전수입",{"$nulls":3},2420,0,null,null,2420]
[{"$nulls":3},"1.기타공공지원금",null,null,2420,0,null,null,2420]
[{"$nulls":4},"1.기타공공지원금",null,2420,0,null,null,2420,"(성립전_1추)2021년 1분기 장학금 : 1분기 * 2,420,000 =",null,null,2420000]
["2.자체수입",{"$nulls":5},11953268,11740956,null,null,212312]
[null,"1.학부모부담수입",{"$nulls":4},11792168,11579856,null,null,212312]
[]
[]
["김용기 2021년 05월 03일 14시 49분 17초",{"$nulls":8},"1",{"$nulls":3},"경기도교육청 경기외국어고등학교"]
[]
[]
["2021학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":4},"추경1회",{"$nulls":5},"(단위 : 천원)"]
["과   목",{"$nulls":5},"경정\n예산액","기정\n예산액",null,null,"비교증감","산출기초(원)",{"$nulls":4},"비고"]
["장","관","항","목","원가통계비목"]
[null,null,"1.등록금",{"$nulls":3},5863342,5862800,null,null,542]
[{"$nulls":3},"1.입학금",null,null,140000,140000,null,null,0]
[{"$nulls":4},"1.입학금",null,140000,140000,null,null,0]
[{"$nulls":3},"2.수업료",null,null,5290142,5289600,null,null,542]
[{"$nulls":4},"1.수업료",null,5289600,5289600,null,null,0]
[{"$nulls":4},"2.지난년도수업료",null,542,0,null,null,542,"과년도 수업료 : 541,230원*1교 =",null,null,542000]
[{"$nulls":3},"3.학교운영지원비",null,null,433200,433200,null,null,0]
[{"$nulls":4},"1.학교운영지원비",null,433200,433200,null,null,0]
[null,null,"2.수익자부담수입",{"$nulls":3},5928826,5717056,null,null,211770]
[{"$nulls":3},"1.급식비",null,null,2152972,2152816,null,null,156]
[{"$nulls":4},"1.급식비",null,2152972,2152816,null,null,156,"과년도학생급식비 : 6,500원 *24명 =",null,null,156000]
[{"$nulls":3},"2.방과후학교활동비",null,null,120000,120000,null,null,0]
[{"$nulls":4},"1.방과후학교활동비",null,120000,120000,null,null,0]
[{"$nulls":3},"3.현장체험학습비",null,null,360000,120000,null,null,240000]
[{"$nulls":4},"1.현장체험학습비",null,360000,120000,null,null,240000,"1학년 GVT : 200명*550,000 =",null,null,110000000]
[{"$nulls":11},"2학년 수학여행 : 200명*650,000 =",null,null,130000000]
[{"$nulls":3},"4.졸업앨범비",null,null,17000,17000,null,null,0]
[{"$nulls":4},"1.졸업앨범비",null,17000,17000,null,null,0]
[{"$nulls":3},"5.교과서비",null,null,51000,51000,null,null,0]
[{"$nulls":4},"1.교과서비",null,51000,51000,null,null,0]
[{"$nulls":3},"6.기숙사비",null,null,1967012,1966452,null,null,560]
[{"$nulls":4},"1.기숙사비",null,1967012,1966452,null,null,560,"과년도기숙사비 : 559,830원 *1명 =",null,null,560000]
[{"$nulls":3},"7.기타수익자부담수입",null,null,1200842,1229788,null,null,-28946]
[{"$nulls":4},"1.기타수익자부담수입",null,1200842,1229788,null,null,-28946,"학생신문대금 : (-5,000원*600명*10개월 ) =",null,null,-30000000]
[{"$nulls":11},"과년도IB수업료 : 1,048,200*1명 =",null,null,1049000]
[{"$nulls":11},"과년도 학생졸업가운세탁비 : 5,000원* 1명 =",null,null,5000]
[{"$nulls":3},"8.교복구입비",null,null,60000,60000,null,null,0]
[{"$nulls":4},"1.교복구입비",null,60000,60000,null,null,0]
[]
[]
["김용기 2021년 05월 03일 14시 49분 17초",{"$nulls":8},"2",{"$nulls":3},"경기도교육청 경기외국어고등학교"]
[]
[]
["2021학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":4},"추경1회",{"$nulls":5},"(단위 : 천원)"]
["과   목",{"$nulls":5},"경정\n예산액","기정\n예산액",null,null,"비교증감","산출기초(원)",{"$nulls":4},"비고"]
["장","관","항","목","원가통계비목"]
[null,"2.행정활동수입",{"$nulls":4},161100,161100,null,null,0]
[null,null,"1.사용료및수수료",{"$nulls":3},41100,41100,null,null,0]
[{"$nulls":3},"1.사용료및수수료",null,null,41100,41100,null,null,0]
[{"$nulls":4},"1.사용료",null,31500,31500,null,null,0]
[{"$nulls":4},"2.수수료",null,9600,9600,null,null,0]
[null,null,"2.기타행정활동수입",{"$nulls":3},120000,120000,null,null,0]
[{"$nulls":3},"1.이자수입",null,null,20000,20000,null,null,0]
[{"$nulls":4},"1.이자수입",null,20000,20000,null,null,0]
[{"$nulls":3},"2.기타행정활동수입",null,null,100000,100000,null,null,0]
[{"$nulls":4},"1.기타행정활동수입",null,100000,100000,null,null,0]
["3.기타수입",{"$nulls":5},144460,20000,null,null,124460]
[null,"1.전년도이월금",{"$nulls":4},144460,20000,null,null,124460]
[null,null,"1.순세계잉여금",{"$nulls":3},143695,20000,null,null,123695]
[{"$nulls":3},"1.순세계잉여금",null,null,143695,20000,null,null,123695]
[{"$nulls":4},"1.순세계잉여금",null,143695,20000,null,null,123695,"순세계잉여금 : 123,694,136*1교 =",null,null,123695000]
[null,null,"2.정산대상재원사용잔액",{"$nulls":3},765,0,null,null,765]
[{"$nulls":3},"1.정산대상재원사용잔액",null,null,765,0,null,null,765]
[{"$nulls":4},"1.정산대상재원사용잔액",null,765,0,null,null,765,"지자체 지원금 사용잔액 반환 : 764,829*1교 =",null,null,765000]
["세입합계",{"$nulls":5},12821799,12175956,null,null,645843]
[]
[]
["김용기 2021년 05월 03일 14시 49분 17초",{"$nulls":8},"3",{"$nulls":3},"경기도교육청 경기외국어고등학교"]