{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["sheet11"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"sheet11","index":0,"n_rows":23,"n_cols":8,"rows_kept":23,"merged":[[0,0,0,3],[0,4,1,4],[0,5,1,5],[0,6,1,6],[0,7,1,7],[22,1,22,3]],"flags":["formulas_cached_only"]}
["과           목",{"$nulls":3},"예산액(A)","예산현액(B)","결산액(C)","차액(B-C)"]
["장","관","항","목"]
["이전수입","중앙정부이전수입","국고보조금","국고보조금",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0]
["이전수입","지방자치단체이전수입","비법정이전수입","기초지방자치단체전입",{"v":287688000,"d":"287,688,000"},{"v":287688000,"d":"287,688,000"},{"v":287684800,"d":"287,684,800"},{"v":3200,"d":"3,200"}]
["이전수입","교육비특별회계이전수","교육비특별회계전입금","사립학교보조금수입",{"v":8363184000,"d":"8,363,184,000"},{"v":8363184000,"d":"8,363,184,000"},{"v":8351543570,"d":"8,351,543,570"},{"v":11640430,"d":"11,640,430"}]
["이전수입","기타이전수입","사학법인이전수입","법인법정부담금",{"v":4777000,"d":"4,777,000"},{"v":4777000,"d":"4,777,000"},{"v":4776430,"d":"4,776,430"},570]
["이전수입","기타이전수입","기타공공이전수입","기타공공지원금",{"v":16000000,"d":"16,000,000"},{"v":16000000,"d":"16,000,000"},{"v":16000000,"d":"16,000,000"},0]
["자체수입","학부모부담수입","등록금","입학금",{"v":4525000,"d":"4,525,000"},{"v":4525000,"d":"4,525,000"},{"v":4524100,"d":"4,524,100"},900]
["자체수입","학부모부담수입","등록금","수업료",{"v":1195740000,"d":"1,195,740,000"},{"v":1195740000,"d":"1,195,740,000"},{"v":1193281520,"d":"1,193,281,520"},{"v":2458480,"d":"2,458,480"}]
["자체수입","학부모부담수입","등록금","학교운영지원비",{"v":228577000,"d":"228,577,000"},{"v":228577000,"d":"228,577,000"},{"v":228576290,"d":"228,576,290"},710]
["자체수입","학부모부담수입","수익자부담수입","급식비",{"v":726768000,"d":"726,768,000"},{"v":726768000,"d":"726,768,000"},{"v":724180430,"d":"724,180,430"},{"v":2587570,"d":"2,587,570"}]
["자체수입","학부모부담수입","수익자부담수입","방과후학교활동비",{"v":116567000,"d":"116,567,000"},{"v":116567000,"d":"116,567,000"},{"v":116567000,"d":"116,567,000"},0]
["자체수입","학부모부담수입","수익자부담수입","현장체험학습비",{"v":199800000,"d":"199,800,000"},{"v":199800000,"d":"199,800,000"},{"v":199878100,"d":"199,878,100"},"-78,100"]
["자체수입","학부모부담수입","수익자부담수입","졸업앨범비",{"v":15140000,"d":"15,140,000"},{"v":15140000,"d":"15,140,000"},{"v":15139560,"d":"15,139,560"},440]
["자체수입","학부모부담수입","수익자부담수입","교과서비",{"v":23452000,"d":"23,452,000"},{"v":23452000,"d":"23,452,000"},{"v":23415220,"d":"23,415,220"},{"v":36780,"d":"36,780"}]
["자체수입","행정활동수입","사용료및수수료","사용료및수수료",{"v":36061000,"d":"36,061,000"},{"v":36061000,"d":"36,061,000"},{"v":36061900,"d":"36,061,900"},"-900"]
["자체수입","행정활동수입","자산수입","자산매각대",{"v":1750000,"d":"1,750,000"},{"v":1750000,"d":"1,750,000"},{"v":1749950,"d":"1,749,950"},50]
["자체수입","행정활동수입","기타행정활동수입","이자수입",{"v":4194000,"d":"4,194,000"},{"v":4194000,"d":"4,194,000"},{"v":4193945,"d":"4,193,945"},55]
["자체수입","행정활동수입","기타행정활동수입","기타행정활동수입",{"v":4237000,"d":"4,237,000"},{"v":4237000,"d":"4,237,000"},{"v":4236010,"d":"4,236,010"},990]
["기타수입","전년도이월금","순세계잉여금","순세계잉여금",{"v":10724000,"d":"10,724,000"},{"v":10724000,"d":"10,724,000"},{"v":10723515,"d":"10,723,515"},485]
["기타수입","전년도이월금","정산대상재원사용잔액","정산대상재원사용잔액",{"v":37710000,"d":"37,710,000"},{"v":37710000,"d":"37,710,000"},{"v":37710982,"d":"37,710,982"},"-982"]
["기타수입","전년도이월금","이월금","이월사업비",0,{"v":367964180,"d":"367,964,180"},{"v":367964180,"d":"367,964,180"},0]
[" ","합    계",null,null,{"v":11288894000,"d":"11,288,894,000"},{"v":11656858180,"d":"11,656,858,180"},{"v":11640207502,"d":"11,640,207,502"},{"v":16650678,"d":"16,650,678"}]