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

{"sheet":"요약","index":0,"n_rows":58,"n_cols":7,"rows_kept":58,"merged":[[0,0,0,6],[3,0,33,0],[3,1,33,1],[3,2,33,2],[34,0,34,1],[34,4,34,5],[35,0,43,0],[44,0,44,1],[44,4,44,5],[45,0,49,0],[45,4,46,4],[45,5,46,5],[45,6,46,6],[50,0,50,1],[50,4,50,5],[51,4,56,4],[51,5,56,5],[51,6,56,6],[52,0,52,1],[53,0,55,0],[56,0,56,1],[57,4,57,5]],"flags":["formulas_cached_only"]}
[" 2020회계연도 본예산(안) 요약사항"]
["■ 세입",{"$nulls":3},"■ 세출"]
["구   분","내        역","금액",null,"세부사업","세부항목","금액"]
["학교운영비","학교기본운영비 전입금",{"v":819763000,"d":"819,763,000"},null,"교무학사운영",null,{"v":18281000,"d":"18,281,000"}]
[{"$nulls":4},"기타 학습지원실 운영",null,{"v":200266000,"d":"200,266,000"}]
[{"$nulls":4},"방송실운영",null,{"v":200000,"d":"200,000"}]
[{"$nulls":4},"정보화실운영",null,{"v":20424000,"d":"20,424,000"}]
[{"$nulls":4},"학교폭력예방",null,{"v":3950000,"d":"3,950,000"}]
[{"$nulls":4},"학생생활상담지도",null,{"v":1450000,"d":"1,450,000"}]
[{"$nulls":4},"과학교과활동",null,{"v":7030000,"d":"7,030,000"}]
[{"$nulls":4},"교과활동지원",null,{"v":4800000,"d":"4,800,000"}]
[{"$nulls":4},"국어교과활동",null,{"v":500000,"d":"500,000"}]
[{"$nulls":4},"예술교과활동",null,{"v":205016000,"d":"205,016,000"}]
[{"$nulls":4},"외국어교과활동",null,{"v":1600000,"d":"1,600,000"}]
[{"$nulls":4},"전문교과활동",null,{"v":33732000,"d":"33,732,000"}]
[{"$nulls":4},"정보교과활동",null,{"v":2500000,"d":"2,500,000"}]
[{"$nulls":4},"체육교과활동",null,{"v":2700000,"d":"2,700,000"}]
[{"$nulls":4},"동아리활동",null,{"v":2200000,"d":"2,200,000"}]
[{"$nulls":4},"봉사활동",null,{"v":700000,"d":"700,000"}]
[{"$nulls":4},"자율활동",null,{"v":4900000,"d":"4,900,000"}]
[{"$nulls":4},"진로활동",null,{"v":1840000,"d":"1,840,000"}]
[{"$nulls":4},"창의교육운영",null,{"v":56000000,"d":"56,000,000"}]
[{"$nulls":4},"독서활동운영",null,{"v":4800000,"d":"4,800,000"}]
[{"$nulls":4},"교직원연수",null,{"v":3100000,"d":"3,100,000"}]
[{"$nulls":4},"학교운영지원수당",null,{"v":34560000,"d":"34,560,000"}]
[{"$nulls":4},"학교시설장비유지",null,{"v":142725000,"d":"142,725,000"}]
[{"$nulls":4},"학교운영위원회운영",null,{"v":2280000,"d":"2,280,000"}]
[{"$nulls":4},"학부모협력",null,{"v":1000000,"d":"1,000,000"}]
[{"$nulls":4},"부서기본운영",null,{"v":63398000,"d":"63,398,000"}]
[{"$nulls":4},"행정지원인력운용",null,{"v":9190000,"d":"9,190,000"}]
[{"$nulls":4},"학교급식운영",null,{"v":3000000,"d":"3,000,000"}]
[{"$nulls":4},"학교환경위생관리",null,{"v":10154000,"d":"10,154,000"}]
[{"$nulls":4},"학생및교직원보건안전관리",null,{"v":21451000,"d":"21,451,000"}]
[{"$nulls":4},"학생복지운영",null,{"v":816000,"d":"816,000"}]
["소  계",null,{"v":819763000,"d":"819,763,000"},null,"소  계",null,{"v":864563000,"d":"864,563,000"}]
["수익자부담수입","조식 위탁급식비 5,000원*230명*188일",{"v":216200000,"d":"216,200,000"},null,"학교급식운영","조식 위탁급식비 5,000원*230명*188일",{"v":216200000,"d":"216,200,000"}]
[null,"석식 위탁급식비 5,000원*250명*171일",{"v":213750000,"d":"213,750,000"},null,"학교급식운영","석식 위탁급식비 5,000원*250명*171일",{"v":213750000,"d":"213,750,000"}]
[null,"교직원 중식비 4,950원*185일*53명",{"v":48535000,"d":"48,535,000"},null,"학교급식운영","교직원 중식비 4,950원*185일*53명",{"v":48535000,"d":"48,535,000"}]
[null,"기숙사비 458,732,000원*1교",{"v":458732000,"d":"458,732,000"},null,"기숙사운영","기숙사비 458,732,000원*1교",{"v":458732000,"d":"458,732,000"}]
[null,"미술과 전문교과 행사비 65,000,000원*1교",{"v":65000000,"d":"65,000,000"},null,"전문교과활동","미술과 전문교과 행사비 65,000,000원*1교",{"v":65000000,"d":"65,000,000"}]
[null,"음악과 전문교과 행사비 65,000,000원*1교",{"v":65000000,"d":"65,000,000"},null,"전문교과활동","음악과 전문교과 행사비 65,000,000원*1교",{"v":65000000,"d":"65,000,000"}]
[null,"만화애니메이션과 전문교과 행사비 22,980,000원*1교",{"v":22980000,"d":"22,980,000"},null,"전문교과활동","만화애니메이션과 전문교과 행사비 22,980,000원*1교",{"v":22980000,"d":"22,980,000"}]
[null,"연극영화과 전문교과 행사비 36,456,000원*1교",{"v":36456000,"d":"36,456,000"},null,"전문교과활동","연극영화과 전문교과 행사비 36,456,000원*1교",{"v":36456000,"d":"36,456,000"}]
[null,"신입생 하복 구입비 87,000원*240명",{"v":20880000,"d":"20,880,000"},null,"학생복지운영","신입생 하복 구입비 87,000원*240명",{"v":20880000,"d":"20,880,000"}]
["소  계",null,{"v":1147533000,"d":"1,147,533,000"},null,"소  계",null,{"v":1147533000,"d":"1,147,533,000"}]
["사용료및수수료","아트홀 대관 사용료 370,000원*100회",{"v":37000000,"d":"37,000,000"},null,"학교운영비 편성 사업에 병합 사용"]
[null,"운동장 등 사용료 50,000원*10회",{"v":500000,"d":"500,000"}]
[null,"전국중학생예술경연대회 참가비 26,100,000원*1교",{"v":26100000,"d":"26,100,000"},null,"창의교육운영","전국중학생예술경연대회 26,100,000원*1교",{"v":26100000,"d":"26,100,000"}]
[null,"신입학전형료 32,000,000원*1교",{"v":32000000,"d":"32,000,000"},null,"교무학사운영","신입학전형 운영비 32,000,000원*1교",{"v":32000000,"d":"32,000,000"}]
[null,"전편입학 전형료 2,000,000원*1교",{"v":2000000,"d":"2,000,000"},null,"교무학사운영","전편입학전형 운영비 2,000,000원*1교",{"v":2000000,"d":"2,000,000"}]
["소  계",null,{"v":97600000,"d":"97,600,000"},null,"소  계",null,{"v":60100000,"d":"60,100,000"}]
["자산수입","불용물품 매각대금 600,000원*2회",{"v":1200000,"d":"1,200,000"},null,"학교운영비 편성 사업에 병합 사용"]
["소  계",null,{"v":1200000,"d":"1,200,000"}]
["기타행정활동수입","이자수입 750,000원*4회",{"v":3000000,"d":"3,000,000"}]
[null,"법인신용카드 포인트 세입처리 100,000원*1회",{"v":100000,"d":"100,000"}]
[null,"폐품 매각대금 250,000원*12월",{"v":3000000,"d":"3,000,000"}]
["소  계",null,{"v":6100000,"d":"6,100,000"}]
["총  계",null,{"v":2072196000,"d":"2,072,196,000"},null,"총  계",null,{"v":2072196000,"d":"2,072,196,000"}]