{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["예산서(세입,세출)_예시안"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"예산서(세입,세출)_예시안","index":0,"n_rows":64,"n_cols":10,"rows_kept":64,"merged":[[0,0,0,9],[1,0,1,9],[2,1,2,3],[2,4,3,4],[2,6,3,6],[2,7,3,8],[2,9,3,9],[4,1,4,3],[5,2,5,3],[7,9,9,9],[10,2,10,3],[12,1,12,3],[13,2,13,3],[16,1,16,3],[17,2,17,3],[19,1,19,3],[20,2,20,3],[23,2,23,3],[26,2,26,3],[29,1,29,3],[30,0,30,9],[31,0,31,9],[32,0,32,9],[33,0,33,9],[34,1,34,3],[34,4,35,4],[34,6,35,6],[34,7,35,8],[34,9,35,9],[36,1,36,3],[37,2,37,3],[39,1,39,3],[40,2,40,3],[45,1,45,3],[46,2,46,3],[49,2,49,3],[52,1,52,3],[53,2,53,3],[57,1,57,3],[58,2,58,3],[60,1,60,3],[61,2,61,3],[63,1,63,3],[64,0,64,9]],"flags":["formulas_cached_only"]}
["2021학년도 세입예산서"]
["(단위 : 천원)"]
["","과    목",null,null,"예산액","전년도","비교증△감","산 출 기 초(단위:원)",null,"과목해소 및 유의사항"]
["","관","항","목",null,"예산액"]
["","1.재산수입",null,null,{"v":3495,"d":"3,495"},{"v":5861,"d":"5,861"},{"v":-2366,"d":"△2,366"},"",null,""]
["","","1.기본재산수입",null,{"v":3495,"d":"3,495"},{"v":5861,"d":"5,861"},{"v":-2366,"d":"△2,366"},"",null,""]
["",null,null,"1.기본재산수입",{"v":3495,"d":"3,495"},{"v":5861,"d":"5,861"},{"v":-2366,"d":"△2,366"},"정기예금이자",{"v":2955572,"d":"2,955,572"}]
[{"$nulls":7},"법인세환급금(전년도)",{"v":538500,"d":"538,500"}]
[{"$nulls":7},"계",{"v":3494072,"d":"3,494,072"}]
[]
["","","2.재산매각대",null,0,0,0,"",null,""]
["",null,null,"1.재산매각대",0,0,0]
["","2.이월금",null,null,81,113,{"v":-32,"d":"△32"},"",null,""]
["","","1.전년도이월금",null,81,113,-32,"",null,""]
["",null,null,"1.전년도잉여금",81,113,{"v":-32,"d":"△32"}]
["",null,null,"2.이월사업비",0,0,0]
["","3.기부원조금",null,null,0,0,0]
["","","1.기부원조금",null,0,0,0]
["",null,null,"1.기부원조금",0,0,0]
["","4.잡수입",null,null,80,111,{"v":-31,"d":"△31"},"",null,""]
["","","1.잡수입",null,77,108,-31,"",null,""]
["",null,null,"1.잡수입",77,108,{"v":-31,"d":"△31"},null,null,""]
[""]
["","","2.예금이자",null,3,3,0,null,null,""]
["",null,null,"1.예금이자",3,3,0,null,null,""]
["",{"$nulls":8},""]
["","","3.물품매각대",null,0,0,0,null,null,""]
["",null,null,"1.불용물품매각대",0,0,0,null,null,""]
[""]
["","세 입 합 계",null,null,{"v":3656,"d":"3,656"},{"v":6085,"d":"6,085"},{"v":-2429,"d":"-2,429"},"",null,""]
[]
[]
["2021학년도 세출예산서"]
["(단위 : 천원)"]
["","과    목",null,null,"예산액","전년도","비교증△감","산 출 기 초(단위:원)",null,"과목해소 및 유의사항"]
["","관","항","목",null,"예산액"]
["","1.이사회비",null,null,0,0,0,"",null,""]
["","","1.이사회비",null,0,0,0,""]
["",null,null,"1.이사회운영비",0,0,0]
["","2.사무비",null,null,706,{"v":1892,"d":"1,892"},{"v":-1186,"d":"-1,186"},"",null,""]
["","","1.수용비",null,706,{"v":1892,"d":"1,892"},{"v":-1186,"d":"△1,186"},"",null,""]
["",null,null,"1.법인운영비",706,{"v":1892,"d":"1,892"},{"v":-1186,"d":"△1,186"},"자동차 보험료      300,000원x1년",{"v":300000,"d":"300,000"},"차량비"]
["",{"$nulls":6},"자동차 세금        150,000원×2회=",{"v":300000,"d":"300,000"},"차량비"]
[{"$nulls":7},"환경개선부담금        105830원×1회=",{"v":105830,"d":"105,830"},"차량비"]
[{"$nulls":7},"계",{"v":705830,"d":"705,830"}]
["","3.재산조성비",null,null,300,635,{"v":-335,"d":"△335"},"",null,""]
["","","1.시설비",null,0,0,0,"",null,""]
["",null,null,"1.재산매입비",0,0,0]
[]
["","","2.재산관리비",null,300,635,-335,"",null,""]
["",null,null,"1.공과보험료",300,635,{"v":-335,"d":"△335"},"재산세 ",{"v":300000,"d":"300,000"},"화재보험료 및 기타 공과금, 각종 세금"]
[""]
["","4.전출금",null,null,{"v":2600,"d":"2,600"},{"v":3478,"d":"3,478"},{"v":-878,"d":"△878"},"",null,""]
["","","1.전출금",null,{"v":2600,"d":"2,600"},{"v":3478,"d":"3,478"},-878,""]
["",null,null,"1.고등학교법인전출금",{"v":2600,"d":"2,600"},{"v":3478,"d":"3,478"},{"v":-878,"d":"△878"},"건강보험부담금 ",{"v":2061000,"d":"2,061,000"},"법정부담금 전출금"]
["",{"$nulls":6},"법인세환급금",{"v":538500,"d":"538,500"},"교비법인세환급금 전출금"]
["",{"$nulls":6},"계",{"v":2599500,"d":"2,599,500"},""]
["","9.잡지출",null,null,0,0,0,"",null,""]
["","","1.제지출",null,0,0,0,"",null,""]
["",null,null,"1.기타제지출",0,0,0,"",null,""]
["","10.예비비",null,null,50,80,{"v":-30,"d":"△30"},"",null,""]
["","","1.예비비",null,50,80,{"v":-30,"d":"△30"},"",null,""]
["",null,null,"1.예비비",50,80,{"v":-30,"d":"△30"},"예비비",{"v":50000,"d":"50,000"},""]
["","세 출 합 계",null,null,{"v":3656,"d":"3,656"},{"v":6085,"d":"6,085"},{"v":-2429,"d":"-2,429"},"",null,""]