{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["총괄표","2012학년도 세입예산 명세서","2012학년도 세출예산 명세서","적요"],"not_rendered":{"external_links":2,"defined_names":5},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"총괄표","index":0,"n_rows":14,"n_cols":8,"rows_kept":14,"merged":[[1,0,1,3],[1,4,1,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"(단위:원)"]
["세  입  예  산",{"$nulls":3},"세  출  예  산"]
["관   별","2012 추경예산","2012 본예산","증감률(%)","관   별","2012 추경예산","2012 본예산","증감률(%)"]
["1. 이전수입",{"v":691330000,"d":"691,330,000"},{"v":493000000,"d":"493,000,000"},{"v":1.402292089249493,"d":"140.23%"},"1. 인적자원운영",{"v":4637650000,"d":"4,637,650,000"},{"v":4483087000,"d":"4,483,087,000"},{"v":1.0344769128950655,"d":"103.45%"}]
["2. 자체수입",{"v":14049081000,"d":"14,049,081,000"},{"v":14015275000,"d":"14,015,275,000"},{"v":1.002412082531381,"d":"100.24%"},"2. 학생복지 등",{"v":6896139000,"d":"6,896,139,000"},{"v":6933460000,"d":"6,933,460,000"},{"v":0.9946172618000249,"d":"99.46%"}]
["3. 전년도이월금",{"v":799270000,"d":"799,270,000"},{"v":500000000,"d":"500,000,000"},{"v":1.59854,"d":"159.85%"},"3. 기본적교육활동",{"v":648515000,"d":"648,515,000"},{"v":629103000,"d":"629,103,000"},{"v":1.0308566323797534,"d":"103.09%"}]
[null,0,0,{"v":0,"d":"0.00%"},"4. 선택적교육활동",{"v":1555481000,"d":"1,555,481,000"},{"v":1431280000,"d":"1,431,280,000"},{"v":1.086776172377173,"d":"108.68%"}]
[null,0,0,{"v":0,"d":"0.00%"},"5. 교육활동지원",{"v":504908000,"d":"504,908,000"},{"v":518357000,"d":"518,357,000"},{"v":0.9740545608528485,"d":"97.41%"}]
[null,0,0,{"v":0,"d":"0.00%"},"6. 학교일반운영",{"v":879988000,"d":"879,988,000"},{"v":775988000,"d":"775,988,000"},{"v":1.1340226910725424,"d":"113.40%"}]
[null,0,0,{"v":0,"d":"0.00%"},"7. 학교시설확충",{"v":417000000,"d":"417,000,000"},{"v":237000000,"d":"237,000,000"},{"v":0,"d":"0.00%"}]
[null,0,0,{"v":0,"d":"0.00%"},"8. 예비비 및 기타",0,0,0]
[null,0,0,{"v":0,"d":"0.00%"},null,0,0,0]
[null,0,0,{"v":0,"d":"0.00%"},null,0,0,0]
["세 입 합 계",{"v":15539681000,"d":"15,539,681,000"},{"v":15008275000,"d":"15,008,275,000"},{"v":1.03540753351068,"d":"103.54%"},"세 출 합 계",{"v":15539681000,"d":"15,539,681,000"},{"v":15008275000,"d":"15,008,275,000"},{"v":1.03540753351068,"d":"103.54%"}]

{"sheet":"2012학년도 세입예산 명세서","index":1,"n_rows":126,"n_cols":12,"rows_kept":126,"merged":[[2,0,2,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[4,0,4,4],[5,1,5,4],[6,2,6,4],[7,3,7,4],[18,1,18,4],[19,2,19,4],[20,3,20,4],[22,3,22,4],[24,2,24,4],[25,3,25,4],[27,0,27,4],[28,1,28,4],[29,2,29,4],[30,3,30,4],[32,3,32,4],[37,3,37,4],[39,3,39,4],[44,3,44,4],[46,2,46,4],[47,3,47,4],[63,3,63,4],[68,3,68,4],[70,3,70,4],[75,3,75,4],[78,3,78,4],[81,3,81,4],[84,3,84,4],[100,1,100,4],[101,2,101,4],[102,3,102,4],[111,2,111,4],[112,3,112,4],[116,3,116,4],[120,0,120,4],[121,1,121,4],[122,2,122,4],[123,3,123,4],[125,0,125,4]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":9},"(단위:원)"]
["과목",{"$nulls":4},"산출내역","2012학년도 추경예산","2012학년도 본예산","증 △ 감","적요"]
["장","관","항","목","원가통계비목"]
["이전수입",{"$nulls":5},{"v":691330000,"d":"691,330,000"},{"v":493000000,"d":"493,000,000"},{"v":198330000,"d":"198,330,000"}]
[null,"지방자치단체이전수입",{"$nulls":4},{"v":16000000,"d":"16,000,000"},{"v":10000000,"d":"10,000,000"},{"v":6000000,"d":"6,000,000"}]
[null,null,"비법정이전수입",{"$nulls":3},{"v":16000000,"d":"16,000,000"},{"v":10000000,"d":"10,000,000"},{"v":6000000,"d":"6,000,000"}]
[{"$nulls":3},"기초지방자치단체전입금",null,null,{"v":16000000,"d":"16,000,000"},{"v":10000000,"d":"10,000,000"},{"v":6000000,"d":"6,000,000"}]
[{"$nulls":4},"기타지방자치단체보조금","학생 동아리 지원금",{"v":16000000,"d":"16,000,000"},{"v":10000000,"d":"10,000,000"},{"v":6000000,"d":"6,000,000"},"지자체 학생 동아리 지원금"]
[null,"교육비특별회계이전수입",{"$nulls":4},{"v":156798000,"d":"156,798,000"},0,{"v":156798000,"d":"156,798,000"}]
[null,null,"교육비특별회계전입금수입",{"$nulls":3},{"v":156798000,"d":"156,798,000"},0,{"v":156798000,"d":"156,798,000"}]
[{"$nulls":3},"사립학교보조금수입",null,null,{"v":156798000,"d":"156,798,000"},0,{"v":156798000,"d":"156,798,000"},"교육청 지원금"]
[{"$nulls":4},"목적사업비보조금","도비특별장학생 장학금",{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"}]
[{"$nulls":4},"목적사업비보조금","자기주도학습전형 운영경비",{"v":59650000,"d":"59,650,000"},0,{"v":59650000,"d":"59,650,000"},"입학사정관 인건비 및 운영비","인건비 35,000,000원 / 운영비 24,650,000원"]
[{"$nulls":4},"목적사업비보조금","교원자격 연수비",{"v":147000,"d":"147,000"},0,{"v":147000,"d":"147,000"}]
[{"$nulls":4},"목적사업비보조금","학교폭력예방교육비",{"v":120000,"d":"120,000"},0,{"v":120000,"d":"120,000"}]
[{"$nulls":4},"목적사업비보조금","사회적배려대상자 지원프로그램",{"v":51731000,"d":"51,731,000"},0,{"v":51731000,"d":"51,731,000"}]
[{"$nulls":4},"목적사업비보조금","특성화프로그램 운영비",{"v":45000000,"d":"45,000,000"},0,{"v":45000000,"d":"45,000,000"}]
[null,"기타이전수입",{"$nulls":4},{"v":518532000,"d":"518,532,000"},{"v":483000000,"d":"483,000,000"},{"v":35532000,"d":"35,532,000"}]
[null,null,"사학법인이전수입",{"$nulls":3},{"v":483000000,"d":"483,000,000"},{"v":483000000,"d":"483,000,000"},0]
[{"$nulls":3},"법인법정부담금",null,null,{"v":359576000,"d":"359,576,000"},{"v":311032000,"d":"311,032,000"},{"v":48544000,"d":"48,544,000"}]
[{"$nulls":4},"법인법정부담금","법인법정부담금",{"v":359576000,"d":"359,576,000"},{"v":311032000,"d":"311,032,000"},{"v":48544000,"d":"48,544,000"},"법정부담 전입금"]
[{"$nulls":3},"법인이전수입",null,null,{"v":123424000,"d":"123,424,000"},{"v":171968000,"d":"171,968,000"},{"v":-48544000,"d":"-48,544,000"}]
[{"$nulls":4},"법인이전수입","학교운영비",{"v":123424000,"d":"123,424,000"},{"v":171968000,"d":"171,968,000"},{"v":-48544000,"d":"-48,544,000"},"학교운영비"]
[null,null,"민간이전수입",{"$nulls":3},{"v":35532000,"d":"35,532,000"},0,{"v":35532000,"d":"35,532,000"}]
[{"$nulls":3},"기타지원금",null,null,{"v":35532000,"d":"35,532,000"},0,{"v":35532000,"d":"35,532,000"}]
[{"$nulls":4},"기타지원금","장학금",{"v":35532000,"d":"35,532,000"},0,{"v":35532000,"d":"35,532,000"},"삼성-동아 열린장학금"]
["자체수입",{"$nulls":5},{"v":14049081000,"d":"14,049,081,000"},{"v":14015275000,"d":"14,015,275,000"},{"v":33806000,"d":"33,806,000"}]
[null,"학부모부담수입",{"$nulls":4},{"v":13546057000,"d":"13,546,057,000"},{"v":13527619000,"d":"13,527,619,000"},{"v":18438000,"d":"18,438,000"}]
[null,null,"등록금",{"$nulls":3},{"v":5364505000,"d":"5,364,505,000"},{"v":5442950000,"d":"5,442,950,000"},{"v":-78445000,"d":"-78,445,000"}]
[{"$nulls":3},"입학금",null,null,{"v":11045000,"d":"11,045,000"},{"v":11550000,"d":"11,550,000"},{"v":-505000,"d":"-505,000"}]
[{"$nulls":4},"입학금","입학금",{"v":11045000,"d":"11,045,000"},{"v":11550000,"d":"11,550,000"},{"v":-505000,"d":"-505,000"},"343명*32,200원"]
[{"$nulls":3},"수업료",null,null,{"v":3589230000,"d":"3,589,230,000"},{"v":3652400000,"d":"3,652,400,000"},{"v":-63170000,"d":"-63,170,000"}]
[{"$nulls":4},"수업료","1분기 수업료",{"v":895530000,"d":"895,530,000"},{"v":913100000,"d":"913,100,000"},{"v":-17570000,"d":"-17,570,000"}]
[{"$nulls":4},"수업료","2분기 수업료",{"v":895940000,"d":"895,940,000"},{"v":913100000,"d":"913,100,000"},{"v":-17160000,"d":"-17,160,000"}]
[{"$nulls":4},"수업료","3분기 수업료",{"v":898880000,"d":"898,880,000"},{"v":913100000,"d":"913,100,000"},{"v":-14220000,"d":"-14,220,000"}]
[{"$nulls":4},"수업료","4분기 수업료",{"v":898880000,"d":"898,880,000"},{"v":913100000,"d":"913,100,000"},{"v":-14220000,"d":"-14,220,000"}]
[{"$nulls":3},"지난년도수업료",null,null,{"v":33830000,"d":"33,830,000"},0,{"v":33830000,"d":"33,830,000"}]
[{"$nulls":4},"지난년도수업료","지난년도수업료",{"v":33830000,"d":"33,830,000"},0,{"v":33830000,"d":"33,830,000"},"지난년도 이월수입"]
[{"$nulls":3},"학교운영지원비",null,null,{"v":1727590000,"d":"1,727,590,000"},{"v":1779000000,"d":"1,779,000,000"},{"v":-51410000,"d":"-51,410,000"}]
[{"$nulls":4},"학교운영지원비","1분기 학교운영지원비",{"v":429810000,"d":"429,810,000"},{"v":444750000,"d":"444,750,000"},{"v":-14940000,"d":"-14,940,000"}]
[{"$nulls":4},"학교운영지원비","2분기 학교운영지원비",{"v":430620000,"d":"430,620,000"},{"v":444750000,"d":"444,750,000"},{"v":-14130000,"d":"-14,130,000"}]
[{"$nulls":4},"학교운영지원비","3분기 학교운영지원비",{"v":433580000,"d":"433,580,000"},{"v":444750000,"d":"444,750,000"},{"v":-11170000,"d":"-11,170,000"}]
[{"$nulls":4},"학교운영지원비","4분기 학교운영지원비",{"v":433580000,"d":"433,580,000"},{"v":444750000,"d":"444,750,000"},{"v":-11170000,"d":"-11,170,000"}]
[{"$nulls":3},"학교운영지원비",null,null,{"v":2810000,"d":"2,810,000"},0,{"v":2810000,"d":"2,810,000"}]
[{"$nulls":4},"지난년도학교운영지원비","지난년도학교운영지원비",{"v":2810000,"d":"2,810,000"},0,{"v":2810000,"d":"2,810,000"},"지난년도 이월수입"]
[null,null,"수익자부담수입",{"$nulls":3},{"v":8181552000,"d":"8,181,552,000"},{"v":8084669000,"d":"8,084,669,000"},{"v":96883000,"d":"96,883,000"}]
[{"$nulls":3},"급식비",null,null,{"v":3610300000,"d":"3,610,300,000"},{"v":3922516000,"d":"3,922,516,000"},{"v":-312216000,"d":"-312,216,000"}]
[{"$nulls":4},"급식비","3월 급식비",{"v":361450000,"d":"361,450,000"},{"v":431745000,"d":"431,745,000"},{"v":-70295000,"d":"-70,295,000"}]
[{"$nulls":4},"급식비","4월 급식비",{"v":368980000,"d":"368,980,000"},{"v":412485000,"d":"412,485,000"},{"v":-43505000,"d":"-43,505,000"}]
[{"$nulls":4},"급식비","5월 급식비",{"v":347040000,"d":"347,040,000"},{"v":416765000,"d":"416,765,000"},{"v":-69725000,"d":"-69,725,000"}]
[{"$nulls":4},"급식비","6월 급식비",{"v":379000000,"d":"379,000,000"},{"v":416765000,"d":"416,765,000"},{"v":-37765000,"d":"-37,765,000"}]
[{"$nulls":4},"급식비","7월 급식비",{"v":163670000,"d":"163,670,000"},{"v":187785000,"d":"187,785,000"},{"v":-24115000,"d":"-24,115,000"}]
[{"$nulls":4},"급식비","여름방학 급식비",{"v":96890000,"d":"96,890,000"},{"v":82320000,"d":"82,320,000"},{"v":14570000,"d":"14,570,000"}]
[{"$nulls":4},"급식비","8월 급식비",{"v":237200000,"d":"237,200,000"},{"v":341865000,"d":"341,865,000"},{"v":-104665000,"d":"-104,665,000"}]
[{"$nulls":4},"급식비","9월 급식비",{"v":315110000,"d":"315,110,000"},{"v":385391000,"d":"385,391,000"},{"v":-70281000,"d":"-70,281,000"}]
[{"$nulls":4},"급식비","10월 급식비",{"v":394630000,"d":"394,630,000"},{"v":431745000,"d":"431,745,000"},{"v":-37115000,"d":"-37,115,000"}]
[{"$nulls":4},"급식비","11월 급식비",{"v":378100000,"d":"378,100,000"},{"v":363265000,"d":"363,265,000"},{"v":14835000,"d":"14,835,000"}]
[{"$nulls":4},"급식비","12월 급식비",{"v":267330000,"d":"267,330,000"},{"v":316110000,"d":"316,110,000"},{"v":-48780000,"d":"-48,780,000"}]
[{"$nulls":4},"급식비","겨울방학 급식비",{"v":142690000,"d":"142,690,000"},{"v":91000000,"d":"91,000,000"},{"v":51690000,"d":"51,690,000"}]
[{"$nulls":4},"급식비","1월 급식비",{"v":41390000,"d":"41,390,000"},0,{"v":41390000,"d":"41,390,000"},"학사일정 변경"]
[{"$nulls":4},"급식비","2월 급식비",{"v":79240000,"d":"79,240,000"},{"v":45275000,"d":"45,275,000"},{"v":33965000,"d":"33,965,000"}]
[{"$nulls":4},"지난년도급식비","지난년도급식비",{"v":37580000,"d":"37,580,000"},0,{"v":37580000,"d":"37,580,000"},"지난년도 이월수입"]
[{"$nulls":3},"방과후학교교육활동비",null,null,{"v":1236990000,"d":"1,236,990,000"},{"v":1100049000,"d":"1,100,049,000"},{"v":136941000,"d":"136,941,000"}]
[{"$nulls":4},"방과후학교교육활동비","1학기 특기적성비",{"v":479990000,"d":"479,990,000"},{"v":469409000,"d":"469,409,000"},{"v":10581000,"d":"10,581,000"}]
[{"$nulls":4},"방과후학교교육활동비","여름방학 특기적성비",{"v":109800000,"d":"109,800,000"},{"v":91000000,"d":"91,000,000"},{"v":18800000,"d":"18,800,000"}]
[{"$nulls":4},"방과후학교교육활동비","2학기 특기적성비",{"v":528500000,"d":"528,500,000"},{"v":487140000,"d":"487,140,000"},{"v":41360000,"d":"41,360,000"}]
[{"$nulls":4},"방과후학교교육활동비","겨울방학 특기적성비",{"v":118700000,"d":"118,700,000"},{"v":52500000,"d":"52,500,000"},{"v":66200000,"d":"66,200,000"}]
[{"$nulls":3},"방과후학교교육활동비",null,null,{"v":36430000,"d":"36,430,000"},0,{"v":36430000,"d":"36,430,000"}]
[{"$nulls":4},"지난년도방과후학교교육활동비","지난년도방과후학교교육활동비",{"v":36430000,"d":"36,430,000"},0,{"v":36430000,"d":"36,430,000"},"지난년도 이월수입"]
[{"$nulls":3},"현장체험학습비",null,null,{"v":174053000,"d":"174,053,000"},{"v":158510000,"d":"158,510,000"},{"v":15543000,"d":"15,543,000"}]
[{"$nulls":4},"현장체험학습비","1학년 수학여행비",{"v":138630000,"d":"138,630,000"},{"v":153510000,"d":"153,510,000"},{"v":-14880000,"d":"-14,880,000"}]
[{"$nulls":4},"현장체험학습비","1학년 현장체험학습비",{"v":11955000,"d":"11,955,000"},0,{"v":11955000,"d":"11,955,000"}]
[{"$nulls":4},"현장체험학습비","2학년 현장체험학습비",{"v":22527000,"d":"22,527,000"},{"v":5000000,"d":"5,000,000"},{"v":17527000,"d":"17,527,000"}]
[{"$nulls":4},"지난년도현장체험학습비","지난년도현장체험학습비",{"v":941000,"d":"941,000"},0,{"v":941000,"d":"941,000"},"지난년도 이월수입"]
[{"$nulls":3},"수련활동비",null,null,{"v":54224000,"d":"54,224,000"},{"v":60000000,"d":"60,000,000"},{"v":-5776000,"d":"-5,776,000"}]
[{"$nulls":4},"수련활동비","2학년 수련학습 활동비",{"v":54060000,"d":"54,060,000"},{"v":60000000,"d":"60,000,000"},{"v":-5940000,"d":"-5,940,000"}]
[{"$nulls":4},"지난년도수련활동비","지난년도수련활동비",{"v":164000,"d":"164,000"},0,{"v":164000,"d":"164,000"},"지난년도 이월수입"]
[{"$nulls":3},"졸업앨범대금",null,null,{"v":23558000,"d":"23,558,000"},{"v":24500000,"d":"24,500,000"},{"v":-942000,"d":"-942,000"}]
[{"$nulls":4},"졸업앨범대금","졸업앨범대금",{"v":23496000,"d":"23,496,000"},{"v":24500000,"d":"24,500,000"},{"v":-1004000,"d":"-1,004,000"},"356명*66,000원"]
[{"$nulls":4},"지난년도졸업앨범대금","지난년도졸업앨범대금",{"v":62000,"d":"62,000"},0,{"v":62000,"d":"62,000"},"지난년도 이월수입"]
[{"$nulls":3},"교과서대금",null,null,{"v":43217000,"d":"43,217,000"},{"v":56550000,"d":"56,550,000"},{"v":-13333000,"d":"-13,333,000"}]
[{"$nulls":4},"교과서대금","교과서대금",{"v":43110000,"d":"43,110,000"},{"v":56550000,"d":"56,550,000"},{"v":-13440000,"d":"-13,440,000"}]
[{"$nulls":4},"지난년도교과서대금","지난년도교과서대금",{"v":107000,"d":"107,000"},0,{"v":107000,"d":"107,000"},"지난년도 이월수입"]
[{"$nulls":3},"기숙사비",null,null,{"v":3002780000,"d":"3,002,780,000"},{"v":2762544000,"d":"2,762,544,000"},{"v":240236000,"d":"240,236,000"}]
[{"$nulls":4},"기숙사비","3월 기숙사비",{"v":304120000,"d":"304,120,000"},{"v":299600000,"d":"299,600,000"},{"v":4520000,"d":"4,520,000"}]
[{"$nulls":4},"기숙사비","4월 기숙사비",{"v":303790000,"d":"303,790,000"},{"v":299600000,"d":"299,600,000"},{"v":4190000,"d":"4,190,000"}]
[{"$nulls":4},"기숙사비","5월 기숙사비",{"v":303340000,"d":"303,340,000"},{"v":299600000,"d":"299,600,000"},{"v":3740000,"d":"3,740,000"}]
[{"$nulls":4},"기숙사비","6월 기숙사비",{"v":302780000,"d":"302,780,000"},{"v":299600000,"d":"299,600,000"},{"v":3180000,"d":"3,180,000"}]
[{"$nulls":4},"기숙사비","7월 기숙사비",{"v":126450000,"d":"126,450,000"},{"v":115966000,"d":"115,966,000"},{"v":10484000,"d":"10,484,000"}]
[{"$nulls":4},"기숙사비","여름방학 기숙사비",{"v":77900000,"d":"77,900,000"},{"v":53109000,"d":"53,109,000"},{"v":24791000,"d":"24,791,000"}]
[{"$nulls":4},"기숙사비","8월 기숙사비",{"v":195470000,"d":"195,470,000"},{"v":241606000,"d":"241,606,000"},{"v":-46136000,"d":"-46,136,000"}]
[{"$nulls":4},"기숙사비","9월 기숙사비",{"v":303800000,"d":"303,800,000"},{"v":299600000,"d":"299,600,000"},{"v":4200000,"d":"4,200,000"}]
[{"$nulls":4},"기숙사비","10월 기숙사비",{"v":303800000,"d":"303,800,000"},{"v":299600000,"d":"299,600,000"},{"v":4200000,"d":"4,200,000"}]
[{"$nulls":4},"기숙사비","11월 기숙사비",{"v":303800000,"d":"303,800,000"},{"v":259932000,"d":"259,932,000"},{"v":43868000,"d":"43,868,000"}]
[{"$nulls":4},"기숙사비","12월 기숙사비",{"v":234100000,"d":"234,100,000"},{"v":199973000,"d":"199,973,000"},{"v":34127000,"d":"34,127,000"}]
[{"$nulls":4},"기숙사비","겨울방학 기숙사비",{"v":101920000,"d":"101,920,000"},{"v":58708000,"d":"58,708,000"},{"v":43212000,"d":"43,212,000"}]
[{"$nulls":4},"기숙사비","1월 기숙사비",{"v":30200000,"d":"30,200,000"},0,{"v":30200000,"d":"30,200,000"},"학사일정 변경"]
[{"$nulls":4},"기숙사비","2월 기숙사비",{"v":65580000,"d":"65,580,000"},{"v":35650000,"d":"35,650,000"},{"v":29930000,"d":"29,930,000"}]
[{"$nulls":4},"지난년도기숙사비","지난년도기숙사비",{"v":45730000,"d":"45,730,000"},0,{"v":45730000,"d":"45,730,000"},"지난년도 이월수입"]
[null,"행정활동수입",{"$nulls":4},{"v":503024000,"d":"503,024,000"},{"v":487656000,"d":"487,656,000"},{"v":15368000,"d":"15,368,000"}]
[null,null,"사용료및수수료",{"$nulls":3},{"v":421050000,"d":"421,050,000"},{"v":407856000,"d":"407,856,000"},{"v":13194000,"d":"13,194,000"}]
[{"$nulls":3},"사용료및수수료",null,null,{"v":421050000,"d":"421,050,000"},{"v":407856000,"d":"407,856,000"},{"v":13194000,"d":"13,194,000"}]
[{"$nulls":4},"사용료","임대료 (기숙사 등)",{"v":166800000,"d":"166,800,000"},{"v":125000000,"d":"125,000,000"},{"v":41800000,"d":"41,800,000"},null,"기숙사 ",{"v":40000000,"d":"40,000,000"}]
[{"$nulls":4},"수수료","신입생 전형료",{"v":29500000,"d":"29,500,000"},{"v":39600000,"d":"39,600,000"},{"v":-10100000,"d":"-10,100,000"},null,"식당",{"v":50500000,"d":"50,500,000"}]
[{"$nulls":4},"수수료","전.편입 전형료",{"v":8000000,"d":"8,000,000"},{"v":11000000,"d":"11,000,000"},{"v":-3000000,"d":"-3,000,000"},null,"매점",{"v":72200000,"d":"72,200,000"}]
[{"$nulls":4},"수수료","제증명수수료",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},0,null,"세탁소",{"v":4100000,"d":"4,100,000"}]
[{"$nulls":4},"수수료","AP 시험비용",{"v":181630000,"d":"181,630,000"},{"v":156256000,"d":"156,256,000"},{"v":25374000,"d":"25,374,000"},null,null,{"v":166800000,"d":"166,800,000"}]
[{"$nulls":4},"수수료","시험비용",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0]
[{"$nulls":4},"수수료","모의고사비용",{"v":12000000,"d":"12,000,000"},{"v":35000000,"d":"35,000,000"},{"v":-23000000,"d":"-23,000,000"},"응시 횟수 감소"]
[{"$nulls":4},"수수료","영어토론대회 참가비",{"v":10920000,"d":"10,920,000"},{"v":28800000,"d":"28,800,000"},{"v":-17880000,"d":"-17,880,000"},"참가 인원 감소"]
[null,null,"기타행정활동수입",{"$nulls":3},{"v":81974000,"d":"81,974,000"},{"v":79800000,"d":"79,800,000"},{"v":2174000,"d":"2,174,000"}]
[{"$nulls":3},"이자수입",null,null,{"v":78000000,"d":"78,000,000"},{"v":78000000,"d":"78,000,000"},0]
[{"$nulls":4},"이자수입","정기예금",{"v":60000000,"d":"60,000,000"},{"v":60000000,"d":"60,000,000"},0]
[{"$nulls":4},"이자수입","일반예금",{"v":7000000,"d":"7,000,000"},{"v":7000000,"d":"7,000,000"},0]
[{"$nulls":4},"이자수입","법인세환급금",{"v":11000000,"d":"11,000,000"},{"v":11000000,"d":"11,000,000"},0]
[{"$nulls":3},"기타행정활동수입",null,null,{"v":3974000,"d":"3,974,000"},{"v":1800000,"d":"1,800,000"},{"v":2174000,"d":"2,174,000"}]
[{"$nulls":4},"기타행정활동수입","교생 교육실습비",{"v":600000,"d":"600,000"},{"v":1100000,"d":"1,100,000"},{"v":-500000,"d":"-500,000"}]
[{"$nulls":4},"기타행정활동수입","제증명 우편료 외",{"v":2100000,"d":"2,100,000"},{"v":700000,"d":"700,000"},{"v":1400000,"d":"1,400,000"},"출판물 저작권 사용료"]
[{"$nulls":4},"지난년도수입","지난년도수입",{"v":1274000,"d":"1,274,000"},0,{"v":1274000,"d":"1,274,000"},"시험비용 지난년도 이월수입"]
["기타수입",{"$nulls":5},{"v":799270000,"d":"799,270,000"},{"v":500000000,"d":"500,000,000"},{"v":299270000,"d":"299,270,000"}]
[null,"전년도이월금",{"$nulls":4},{"v":799270000,"d":"799,270,000"},{"v":500000000,"d":"500,000,000"},{"v":299270000,"d":"299,270,000"}]
[null,null,"이월금",{"$nulls":3},{"v":799270000,"d":"799,270,000"},{"v":500000000,"d":"500,000,000"},{"v":299270000,"d":"299,270,000"}]
[{"$nulls":3},"순세계잉여금",null,null,{"v":799270000,"d":"799,270,000"},{"v":500000000,"d":"500,000,000"},{"v":299270000,"d":"299,270,000"}]
[{"$nulls":4},"순세계잉여금","전년도이월금",{"v":799270000,"d":"799,270,000"},{"v":500000000,"d":"500,000,000"},{"v":299270000,"d":"299,270,000"}]
["합    계",{"$nulls":5},{"v":15539681000,"d":"15,539,681,000"},{"v":15008275000,"d":"15,008,275,000"},{"v":531406000,"d":"531,406,000"}]

{"sheet":"2012학년도 세출예산 명세서","index":2,"n_rows":426,"n_cols":11,"rows_kept":426,"merged":[[2,0,2,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[4,0,4,4],[5,1,5,4],[6,2,6,4],[7,3,7,4],[28,3,28,4],[33,1,33,4],[34,2,34,4],[35,3,35,4],[49,3,49,4],[54,1,54,4],[55,2,55,4],[56,3,56,4],[58,3,58,4],[65,3,65,4],[69,3,69,4],[76,3,76,4],[78,2,78,4],[79,3,79,4],[83,1,83,4],[84,2,84,4],[85,3,85,4],[90,2,90,4],[91,3,91,4],[105,2,105,4],[106,3,106,4],[108,0,108,4],[109,1,109,4],[110,2,110,4],[111,3,111,4],[113,1,113,4],[114,2,114,4],[115,3,115,4],[117,3,117,4],[124,3,124,4],[126,3,126,4],[156,3,156,4],[162,3,162,4],[164,1,164,4],[165,2,165,4],[166,3,166,4],[168,2,168,4],[169,3,169,4],[175,2,175,4],[176,3,176,4],[178,2,178,4],[179,3,179,4],[181,1,181,4],[182,2,182,4],[183,3,183,4],[184,9,185,9],[186,1,186,4],[187,2,187,4],[188,3,188,4],[192,1,192,4],[193,2,193,4],[194,3,194,4],[196,2,196,4],[197,3,197,4],[199,2,199,4],[200,3,200,4],[202,0,202,4],[203,1,203,4],[204,2,204,4],[205,3,205,4],[209,2,209,4],[210,3,210,4],[214,2,214,4],[215,3,215,4],[217,2,217,4],[218,3,218,4],[220,2,220,4],[221,3,221,4],[223,3,223,4],[225,2,225,4],[226,3,226,4],[235,1,235,4],[236,2,236,4],[237,3,237,4],[245,3,245,4],[248,2,248,4],[249,3,249,4],[253,2,253,4],[254,3,254,4],[262,0,262,4],[263,1,263,4],[264,2,264,4],[265,3,265,4],[271,3,271,4],[276,1,276,4],[277,2,277,4],[278,3,278,4],[284,1,284,4],[285,2,285,4],[286,3,286,4],[288,3,288,4],[290,3,290,4],[292,3,292,4],[299,3,299,4],[301,1,301,4],[302,2,302,4],[303,3,303,4],[309,3,309,4],[311,0,311,4],[312,1,312,4],[313,2,313,4],[314,3,314,4],[319,3,319,4],[321,3,321,4],[331,2,331,4],[332,3,332,4],[338,3,338,4],[340,1,340,4],[341,2,341,4],[342,3,342,4],[344,3,344,4],[351,3,351,4],[353,2,353,4],[354,3,354,4],[356,1,356,4],[357,2,357,4],[358,3,358,4],[360,0,360,4],[361,1,361,4],[362,2,362,4],[363,3,363,4],[374,1,374,4],[375,2,375,4],[376,3,376,4],[396,1,396,4],[397,2,397,4],[398,3,398,4],[400,3,400,4],[406,1,406,4],[407,2,407,4],[408,3,408,4],[411,2,411,4],[412,3,412,4],[414,1,414,4],[415,2,415,4],[416,3,416,4],[418,0,418,4],[419,1,419,4],[420,2,420,4],[421,3,421,4],[425,0,425,4]],"flags":["formulas_cached_only"]}
[" "]
[{"$nulls":9},"(단위:원)"]
["사업",{"$nulls":4},"산출내역","2012학년도 추경예산","2012학년도 본예산","증 △ 감","적요"]
["정책","단위","세부","항목","원가통계비목"]
["인적자원 운영",{"$nulls":5},{"v":4637650000,"d":"4,637,650,000"},{"v":4483087000,"d":"4,483,087,000"},{"v":154563000,"d":"154,563,000"}]
[null,"교원보수",{"$nulls":4},{"v":3539963000,"d":"3,539,963,000"},{"v":3539963000,"d":"3,539,963,000"},0]
[null,null,"교원 보수",{"$nulls":3},{"v":3539963000,"d":"3,539,963,000"},{"v":3539963000,"d":"3,539,963,000"},0]
[{"$nulls":3},"보수",null,null,{"v":3289403000,"d":"3,289,403,000"},{"v":3289403000,"d":"3,289,403,000"},0]
[{"$nulls":4},"봉급","봉급",{"v":1662633000,"d":"1,662,633,000"},{"v":1662633000,"d":"1,662,633,000"},0]
[{"$nulls":4},"정근수당","정근수당",{"v":137666000,"d":"137,666,000"},{"v":137666000,"d":"137,666,000"},0]
[{"$nulls":4},"정근수당","정근수당 가산금",{"v":43580000,"d":"43,580,000"},{"v":43580000,"d":"43,580,000"},0]
[{"$nulls":4},"성과상여금","성과상여금",{"v":154100000,"d":"154,100,000"},{"v":154100000,"d":"154,100,000"},0]
[{"$nulls":4},"가족수당","가족수당",{"v":41160000,"d":"41,160,000"},{"v":41160000,"d":"41,160,000"},0]
[{"$nulls":4},"자녀학비보조수당","자녀학비보조수당",{"v":19921000,"d":"19,921,000"},{"v":19921000,"d":"19,921,000"},0]
[{"$nulls":4},"육아휴직수당","육아휴직수당",{"v":11698000,"d":"11,698,000"},{"v":11698000,"d":"11,698,000"},0]
[{"$nulls":4},"교원보전수당","교원보전수당",{"v":910000,"d":"910,000"},{"v":910000,"d":"910,000"},0]
[{"$nulls":4},"교직수당","교직수당",{"v":146848000,"d":"146,848,000"},{"v":147000000,"d":"147,000,000"},{"v":-152000,"d":"-152,000"}]
[{"$nulls":4},"교직수당가산금2","보직수당",{"v":6720000,"d":"6,720,000"},{"v":6720000,"d":"6,720,000"},0]
[{"$nulls":4},"교직수당가산금4","담임수당",{"v":39600000,"d":"39,600,000"},{"v":39600000,"d":"39,600,000"},0]
[{"$nulls":4},"교직수당가산금6","보건활동수당",{"v":360000,"d":"360,000"},{"v":360000,"d":"360,000"},0]
[{"$nulls":4},"국제전문직위수당","국제화영재교육수당",{"v":665065000,"d":"665,065,000"},{"v":665065000,"d":"665,065,000"},0]
[{"$nulls":4},"시간외근무수당","초과근무수당 정액분",{"v":51122000,"d":"51,122,000"},{"v":51122000,"d":"51,122,000"},0]
[{"$nulls":4},"시간외근무수당","초과근무수당 초과분",{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},0]
[{"$nulls":4},"관리업무수당","관리업무수당",{"v":5500000,"d":"5,500,000"},{"v":5348000,"d":"5,348,000"},{"v":152000,"d":"152,000"}]
[{"$nulls":4},"교직수당가산금2","보직수당",{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"},0]
[{"$nulls":4},"직급보조비","직급보조비",{"v":3380000,"d":"3,380,000"},{"v":3380000,"d":"3,380,000"},0]
[{"$nulls":4},"정액급식비","정액급식비",{"v":76440000,"d":"76,440,000"},{"v":76440000,"d":"76,440,000"},0]
[{"$nulls":4},"명절휴가비","명절휴가비",{"v":167700000,"d":"167,700,000"},{"v":167700000,"d":"167,700,000"},0]
[{"$nulls":3},"법정부담금",null,null,{"v":250560000,"d":"250,560,000"},{"v":250560000,"d":"250,560,000"},0]
[{"$nulls":4},"교직원법정부담금","교원사학연금",{"v":172280000,"d":"172,280,000"},{"v":172280000,"d":"172,280,000"},0]
[{"$nulls":4},"교직원법정부담금","교원재해보상금",{"v":12960000,"d":"12,960,000"},{"v":12960000,"d":"12,960,000"},0]
[{"$nulls":4},"교직원법정부담금","교원건강보험료",{"v":61000000,"d":"61,000,000"},{"v":61000000,"d":"61,000,000"},0]
[{"$nulls":4},"교직원법정부담금","교원노인장기요양보험료",{"v":4320000,"d":"4,320,000"},{"v":4320000,"d":"4,320,000"},0]
[null,"직원보수",{"$nulls":4},{"v":284887000,"d":"284,887,000"},{"v":284887000,"d":"284,887,000"},0]
[null,null,"직원보수",{"$nulls":3},{"v":284887000,"d":"284,887,000"},{"v":284887000,"d":"284,887,000"},0]
[{"$nulls":3},"보수",null,null,{"v":257347000,"d":"257,347,000"},{"v":257347000,"d":"257,347,000"},0]
[{"$nulls":4},"봉급","봉급",{"v":129599000,"d":"129,599,000"},{"v":129599000,"d":"129,599,000"},0]
[{"$nulls":4},"정근수당","정근수당",{"v":10833000,"d":"10,833,000"},{"v":10833000,"d":"10,833,000"},0]
[{"$nulls":4},"정근수당","정근수당 가산금",{"v":3480000,"d":"3,480,000"},{"v":3480000,"d":"3,480,000"},0]
[{"$nulls":4},"성과상여금","성과상여금",{"v":13100000,"d":"13,100,000"},{"v":13100000,"d":"13,100,000"},0]
[{"$nulls":4},"가족수당","가족수당",{"v":3120000,"d":"3,120,000"},{"v":3120000,"d":"3,120,000"},0]
[{"$nulls":4},"자녀학비보조수당","자녀학비보조수당",{"v":3622000,"d":"3,622,000"},{"v":3622000,"d":"3,622,000"},0]
[{"$nulls":4},"국제전문직위수당","국제화영재교육수당",{"v":51840000,"d":"51,840,000"},{"v":51840000,"d":"51,840,000"},0]
[{"$nulls":4},"시간외근무수당","초과근무수당 정액분",{"v":4377000,"d":"4,377,000"},{"v":4377000,"d":"4,377,000"},0]
[{"$nulls":4},"직책수당","보직수당",{"v":7200000,"d":"7,200,000"},{"v":7200000,"d":"7,200,000"},0]
[{"$nulls":4},"정액급식비","정액급식비",{"v":6240000,"d":"6,240,000"},{"v":6240000,"d":"6,240,000"},0]
[{"$nulls":4},"명절휴가비","명절휴가비",{"v":13030000,"d":"13,030,000"},{"v":13030000,"d":"13,030,000"},0]
[{"$nulls":4},"연가보상비","연가보상비",{"v":3106000,"d":"3,106,000"},{"v":3106000,"d":"3,106,000"},0]
[{"$nulls":4},"직급보조비","직급보조비",{"v":7800000,"d":"7,800,000"},{"v":7800000,"d":"7,800,000"},0]
[{"$nulls":3},"법정부담금",null,null,{"v":27540000,"d":"27,540,000"},{"v":27540000,"d":"27,540,000"},0]
[{"$nulls":4},"교직원법정부담금","직원사학연금",{"v":21000000,"d":"21,000,000"},{"v":21000000,"d":"21,000,000"},0]
[{"$nulls":4},"교직원법정부담금","직원재해보상금",{"v":1520000,"d":"1,520,000"},{"v":1520000,"d":"1,520,000"},0]
[{"$nulls":4},"교직원법정부담금","직원건강보험료",{"v":4670000,"d":"4,670,000"},{"v":4670000,"d":"4,670,000"},0]
[{"$nulls":4},"교직원법정부담금","직원노인장기요양보험료",{"v":350000,"d":"350,000"},{"v":350000,"d":"350,000"},0]
[null,"교직원기타보수",{"$nulls":4},{"v":606853000,"d":"606,853,000"},{"v":498037000,"d":"498,037,000"},{"v":108816000,"d":"108,816,000"}]
[null,null,"교직원대체인건비",{"$nulls":3},{"v":567793000,"d":"567,793,000"},{"v":458977000,"d":"458,977,000"},{"v":108816000,"d":"108,816,000"}]
[{"$nulls":3},"기타직보수",null,null,{"v":374837000,"d":"374,837,000"},{"v":284837000,"d":"284,837,000"},{"v":90000000,"d":"90,000,000"}]
[{"$nulls":4},"계약직교원인건비","기간제교사 인건비",{"v":374837000,"d":"374,837,000"},{"v":284837000,"d":"284,837,000"},{"v":90000000,"d":"90,000,000"},"계약직 교원 3명 포함"]
[{"$nulls":3},"법정부담금",null,null,{"v":62826000,"d":"62,826,000"},{"v":45020000,"d":"45,020,000"},{"v":17806000,"d":"17,806,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 국민연금",{"v":16870000,"d":"16,870,000"},{"v":12820000,"d":"12,820,000"},{"v":4050000,"d":"4,050,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 건강보험료",{"v":6526000,"d":"6,526,000"},{"v":4960000,"d":"4,960,000"},{"v":1566000,"d":"1,566,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 산재보험료",{"v":2490000,"d":"2,490,000"},{"v":1600000,"d":"1,600,000"},{"v":890000,"d":"890,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 고용보험료",{"v":5260000,"d":"5,260,000"},{"v":1570000,"d":"1,570,000"},{"v":3690000,"d":"3,690,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 퇴직금",{"v":31240000,"d":"31,240,000"},{"v":23740000,"d":"23,740,000"},{"v":7500000,"d":"7,500,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 노인장기요양보험료",{"v":440000,"d":"440,000"},{"v":330000,"d":"330,000"},{"v":110000,"d":"110,000"}]
[{"$nulls":3},"기간제근로자보수",null,null,{"v":110055000,"d":"110,055,000"},{"v":110055000,"d":"110,055,000"},0]
[{"$nulls":4},"기간제근로자인건비","임시직 인건비",{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},0,"입학사정관 인건비(교육청 지원금)"]
[{"$nulls":4},"기간제근로자인건비","교무지원인건비",{"v":54825000,"d":"54,825,000"},{"v":54825000,"d":"54,825,000"},0]
[{"$nulls":4},"기간제근로자인건비","비정규직인건비",{"v":20230000,"d":"20,230,000"},{"v":20230000,"d":"20,230,000"},0]
[{"$nulls":3},"법정부담금",null,null,{"v":18650000,"d":"18,650,000"},{"v":17640000,"d":"17,640,000"},{"v":1010000,"d":"1,010,000"}]
[{"$nulls":4},"기간제법정부담금","국민연금",{"v":5020000,"d":"5,020,000"},{"v":5020000,"d":"5,020,000"},0]
[{"$nulls":4},"기간제법정부담금","건강보험료",{"v":1940000,"d":"1,940,000"},{"v":1940000,"d":"1,940,000"},0]
[{"$nulls":4},"기간제법정부담금","산재보험료",{"v":710000,"d":"710,000"},{"v":630000,"d":"630,000"},{"v":80000,"d":"80,000"}]
[{"$nulls":4},"기간제법정부담금","고용보험료",{"v":1550000,"d":"1,550,000"},{"v":620000,"d":"620,000"},{"v":930000,"d":"930,000"}]
[{"$nulls":4},"기간제법정부담금","퇴직급여",{"v":9300000,"d":"9,300,000"},{"v":9300000,"d":"9,300,000"},0]
[{"$nulls":4},"기간제법정부담금","노인장기요양보험료",{"v":130000,"d":"130,000"},{"v":130000,"d":"130,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":1425000,"d":"1,425,000"},{"v":1425000,"d":"1,425,000"},0]
[{"$nulls":4},"맞춤형복지비","선택적 복리후생지원",{"v":1425000,"d":"1,425,000"},{"v":1425000,"d":"1,425,000"},0]
[null,null,"학교운영지원비수당",{"$nulls":3},{"v":39060000,"d":"39,060,000"},{"v":39060000,"d":"39,060,000"},0]
[{"$nulls":3},"학교운영지원비수당",null,null,{"v":39060000,"d":"39,060,000"},{"v":39060000,"d":"39,060,000"},0]
[{"$nulls":4},"학교운영지원비수당","교원연구비",{"v":36360000,"d":"36,360,000"},{"v":36360000,"d":"36,360,000"},0,"교원수당"]
[{"$nulls":4},"직책수당","직책수당",{"v":240000,"d":"240,000"},{"v":240000,"d":"240,000"},0,"직원수당"]
[{"$nulls":4},"관리수당","관리수당",{"v":2460000,"d":"2,460,000"},{"v":2460000,"d":"2,460,000"},0,"직원수당"]
[null,"교직원 복지 및 역량강화",{"$nulls":4},{"v":205947000,"d":"205,947,000"},{"v":160200000,"d":"160,200,000"},{"v":45747000,"d":"45,747,000"}]
[null,null,"교직원연수",{"$nulls":3},{"v":34647000,"d":"34,647,000"},{"v":35200000,"d":"35,200,000"},{"v":-553000,"d":"-553,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":34647000,"d":"34,647,000"},{"v":35200000,"d":"35,200,000"},{"v":-553000,"d":"-553,000"}]
[{"$nulls":4},"교직원복지비","교직원 연수 운영경비",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[{"$nulls":4},"교직원복지비","자격연수 여비",{"v":147000,"d":"147,000"},0,{"v":147000,"d":"147,000"},"교육청 지원금"]
[{"$nulls":4},"교직원복지비","연수참가 경비 및 등록비",{"v":1500000,"d":"1,500,000"},{"v":200000,"d":"200,000"},{"v":1300000,"d":"1,300,000"}]
[{"$nulls":4},"여비","근거리출장비",{"v":13000000,"d":"13,000,000"},{"v":15000000,"d":"15,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[null,null,"교직원복지",{"$nulls":3},{"v":134000000,"d":"134,000,000"},{"v":88000000,"d":"88,000,000"},{"v":46000000,"d":"46,000,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":134000000,"d":"134,000,000"},{"v":88000000,"d":"88,000,000"},{"v":46000000,"d":"46,000,000"}]
[{"$nulls":4},"교직원복지비","교무학사부 운영경비",{"v":2000000,"d":"2,000,000"},{"v":2200000,"d":"2,200,000"},{"v":-200000,"d":"-200,000"}]
[{"$nulls":4},"교직원복지비","인성창의부 운영경비",{"v":1200000,"d":"1,200,000"},{"v":1600000,"d":"1,600,000"},{"v":-400000,"d":"-400,000"}]
[{"$nulls":4},"교직원복지비","기획연구부 운영경비",{"v":800000,"d":"800,000"},{"v":800000,"d":"800,000"},0]
[{"$nulls":4},"교직원복지비","국제부 운영경비",{"v":2600000,"d":"2,600,000"},{"v":2400000,"d":"2,400,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":4},"교직원복지비","입학홍보부 운영경비",{"v":1000000,"d":"1,000,000"},{"v":1400000,"d":"1,400,000"},{"v":-400000,"d":"-400,000"}]
[{"$nulls":4},"교직원복지비","1학년부 운영경비",{"v":1400000,"d":"1,400,000"},{"v":1200000,"d":"1,200,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":4},"교직원복지비","2학년부 운영경비",{"v":1400000,"d":"1,400,000"},{"v":1400000,"d":"1,400,000"},0]
[{"$nulls":4},"교직원복지비","3학년부 운영경비",{"v":1400000,"d":"1,400,000"},{"v":1400000,"d":"1,400,000"},0]
[{"$nulls":4},"교직원복지비","행정실 운영경비",{"v":2200000,"d":"2,200,000"},{"v":2600000,"d":"2,600,000"},{"v":-400000,"d":"-400,000"}]
[{"$nulls":4},"교직원복지비","기본특근매식비",{"v":28000000,"d":"28,000,000"},{"v":28000000,"d":"28,000,000"},0]
[{"$nulls":4},"교직원복지비","교직원건강검사진단비",{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},0]
[{"$nulls":4},"교직원복지비","문화체험활동비",{"v":47000000,"d":"47,000,000"},0,{"v":47000000,"d":"47,000,000"}]
[{"$nulls":4},"교직원복지비","교원 성과 포상금",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[null,null,"맞춤형복지",{"$nulls":3},{"v":37300000,"d":"37,300,000"},{"v":37000000,"d":"37,000,000"},{"v":300000,"d":"300,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":37300000,"d":"37,300,000"},{"v":37000000,"d":"37,000,000"},{"v":300000,"d":"300,000"}]
[{"$nulls":4},"맞춤형복지비","선택적 복리후생지원",{"v":37300000,"d":"37,300,000"},{"v":37000000,"d":"37,000,000"},{"v":300000,"d":"300,000"}]
["학생복지/교육격차 해소",{"$nulls":5},{"v":6896139000,"d":"6,896,139,000"},{"v":6933460000,"d":"6,933,460,000"},{"v":-37321000,"d":"-37,321,000"}]
[null,"급식 관리",{"$nulls":4},{"v":3572720000,"d":"3,572,720,000"},{"v":3922516000,"d":"3,922,516,000"},{"v":-349796000,"d":"-349,796,000"}]
[null,null,"위탁급식운영",{"$nulls":3},{"v":3572720000,"d":"3,572,720,000"},{"v":3922516000,"d":"3,922,516,000"},{"v":-349796000,"d":"-349,796,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":3572720000,"d":"3,572,720,000"},{"v":3922516000,"d":"3,922,516,000"},{"v":-349796000,"d":"-349,796,000"}]
[{"$nulls":4},"급식용식재료비","급식사업위탁용역비",{"v":3572720000,"d":"3,572,720,000"},{"v":3922516000,"d":"3,922,516,000"},{"v":-349796000,"d":"-349,796,000"}]
[null,"기숙사 관리",{"$nulls":4},{"v":2957050000,"d":"2,957,050,000"},{"v":2762544000,"d":"2,762,544,000"},{"v":194506000,"d":"194,506,000"}]
[null,null,"기숙사운영",{"$nulls":3},{"v":2957050000,"d":"2,957,050,000"},{"v":2762544000,"d":"2,762,544,000"},{"v":194506000,"d":"194,506,000"}]
[{"$nulls":3},"기간제근로자보수",null,null,{"v":476177000,"d":"476,177,000"},{"v":545009000,"d":"545,009,000"},{"v":-68832000,"d":"-68,832,000"}]
[{"$nulls":4},"기간제근로자인건비","생활지도교사 인건비",{"v":476177000,"d":"476,177,000"},{"v":545009000,"d":"545,009,000"},{"v":-68832000,"d":"-68,832,000"}]
[{"$nulls":3},"법정부담금",null,null,{"v":79678000,"d":"79,678,000"},{"v":86277000,"d":"86,277,000"},{"v":-6599000,"d":"-6,599,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 국민연금",{"v":21400000,"d":"21,400,000"},{"v":24520000,"d":"24,520,000"},{"v":-3120000,"d":"-3,120,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 건강보험료",{"v":8300000,"d":"8,300,000"},{"v":9590000,"d":"9,590,000"},{"v":-1290000,"d":"-1,290,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 산재보험료",{"v":3080000,"d":"3,080,000"},{"v":3090000,"d":"3,090,000"},{"v":-10000,"d":"-10,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 고용보험료",{"v":6680000,"d":"6,680,000"},{"v":3030000,"d":"3,030,000"},{"v":3650000,"d":"3,650,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 노인장기요양보험료",{"v":543000,"d":"543,000"},{"v":630000,"d":"630,000"},{"v":-87000,"d":"-87,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 퇴직급여",{"v":39675000,"d":"39,675,000"},{"v":45417000,"d":"45,417,000"},{"v":-5742000,"d":"-5,742,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":1325000,"d":"1,325,000"},{"v":1325000,"d":"1,325,000"},0]
[{"$nulls":4},"맞춤형복지비","선택적 복리후생지원",{"v":1325000,"d":"1,325,000"},{"v":1325000,"d":"1,325,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":2270570000,"d":"2,270,570,000"},{"v":1928533000,"d":"1,928,533,000"},{"v":342037000,"d":"342,037,000"}]
[{"$nulls":4},"일반수용비","기숙사 소모품 구입비",{"v":15000000,"d":"15,000,000"},{"v":5000000,"d":"5,000,000"},{"v":10000000,"d":"10,000,000"}]
[{"$nulls":4},"일반수용비","신입생 자료집 제작비",{"v":1000000,"d":"1,000,000"},{"v":2000000,"d":"2,000,000"},{"v":-1000000,"d":"-1,000,000"}]
[{"$nulls":4},"일반수용비","신문구독료",{"v":100000000,"d":"100,000,000"},{"v":90000000,"d":"90,000,000"},{"v":10000000,"d":"10,000,000"}]
[{"$nulls":4},"일반수용비","건물외벽청소비",0,{"v":3000000,"d":"3,000,000"},{"v":-3000000,"d":"-3,000,000"}]
[{"$nulls":4},"일반수용비","정수기 수질검사 수수료",{"v":3600000,"d":"3,600,000"},{"v":3600000,"d":"3,600,000"},0]
[{"$nulls":4},"일반수용비","기숙사 시설 안전검사비",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[{"$nulls":4},"일반수용비","기숙사 침구류 구입비",{"v":10000000,"d":"10,000,000"},{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"}]
[{"$nulls":4},"일반수용비","교복 및 침구류 린넨서비스 용역비",{"v":140000000,"d":"140,000,000"},{"v":100000000,"d":"100,000,000"},{"v":40000000,"d":"40,000,000"}]
[{"$nulls":4},"일반수용비","기숙사 시설물 수선비",{"v":180000000,"d":"180,000,000"},{"v":80133000,"d":"80,133,000"},{"v":99867000,"d":"99,867,000"},"EHP 수선비 외"]
[{"$nulls":4},"일반수용비","집기비품 수리비",{"v":10000000,"d":"10,000,000"},{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"}]
[{"$nulls":4},"일반수용비","기자재 수선비",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
[{"$nulls":4},"일반수용비","시설관리 소모품 구입비",{"v":55000000,"d":"55,000,000"},{"v":25000000,"d":"25,000,000"},{"v":30000000,"d":"30,000,000"}]
[{"$nulls":4},"일반수용비","정화조 관리위탁비",{"v":28000000,"d":"28,000,000"},{"v":5000000,"d":"5,000,000"},{"v":23000000,"d":"23,000,000"},"정화조 보수 공사비 포함"]
[{"$nulls":4},"일반수용비","정화조 슬러지 청소비",{"v":10000000,"d":"10,000,000"},{"v":15000000,"d":"15,000,000"},{"v":-5000000,"d":"-5,000,000"}]
[{"$nulls":4},"일반수용비","승강기 유지보수비",{"v":7200000,"d":"7,200,000"},{"v":7200000,"d":"7,200,000"},0]
[{"$nulls":4},"일반수용비","소방시설 관리위탁비",{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[{"$nulls":4},"일반수용비","기숙사 경비 용역비",{"v":96000000,"d":"96,000,000"},{"v":96000000,"d":"96,000,000"},0]
[{"$nulls":4},"일반수용비","기숙사 청소,설비 용역비",{"v":782000000,"d":"782,000,000"},{"v":774000000,"d":"774,000,000"},{"v":8000000,"d":"8,000,000"}]
[{"$nulls":4},"일반수용비","기숙사 소독용역비",{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[{"$nulls":4},"일반수용비","정수기 관리용역비",{"v":14000000,"d":"14,000,000"},{"v":14000000,"d":"14,000,000"},0]
[{"$nulls":4},"일반수용비","건조기 렌탈료",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[{"$nulls":4},"일반업무추진비","생활지도교 간담회비",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[{"$nulls":4},"일반업무추진비","용역직원 간담회비",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0]
[{"$nulls":4},"전기요금","전기요금",{"v":200000000,"d":"200,000,000"},{"v":160000000,"d":"160,000,000"},{"v":40000000,"d":"40,000,000"}]
[{"$nulls":4},"상하수도료","상수도 사용료",{"v":60000000,"d":"60,000,000"},{"v":120000000,"d":"120,000,000"},{"v":-60000000,"d":"-60,000,000"}]
[{"$nulls":4},"연료비","도시가스요금",{"v":473270000,"d":"473,270,000"},{"v":330000000,"d":"330,000,000"},{"v":143270000,"d":"143,270,000"}]
[{"$nulls":4},"기타공공요금","인터넷통신요금",{"v":45600000,"d":"45,600,000"},{"v":45600000,"d":"45,600,000"},0]
[{"$nulls":4},"기타공공요금","시설물분 환경개선부담금",{"v":3100000,"d":"3,100,000"},{"v":6000000,"d":"6,000,000"},{"v":-2900000,"d":"-2,900,000"}]
[{"$nulls":4},"여비","학생 병원 수송 근거리출장비",{"v":800000,"d":"800,000"},{"v":1000000,"d":"1,000,000"},{"v":-200000,"d":"-200,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":129300000,"d":"129,300,000"},{"v":198400000,"d":"198,400,000"},{"v":-69100000,"d":"-69,100,000"}]
[{"$nulls":4},"교육운영비","병원 수송 차량 임차료",{"v":29000000,"d":"29,000,000"},{"v":32400000,"d":"32,400,000"},{"v":-3400000,"d":"-3,400,000"}]
[{"$nulls":4},"교육운영비","귀가의 날 버스 임차료",{"v":90000000,"d":"90,000,000"},{"v":100000000,"d":"100,000,000"},{"v":-10000000,"d":"-10,000,000"}]
[{"$nulls":4},"학생복지비","기숙사 생활복 구입비",0,{"v":54500000,"d":"54,500,000"},{"v":-54500000,"d":"-54,500,000"}]
[{"$nulls":4},"학생복지비","약품구입비",{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[{"$nulls":4},"학생복지비","기숙사안전공제회비",{"v":4300000,"d":"4,300,000"},{"v":5500000,"d":"5,500,000"},{"v":-1200000,"d":"-1,200,000"}]
[{"$nulls":3},"비품구입비",null,null,0,{"v":3000000,"d":"3,000,000"},{"v":-3000000,"d":"-3,000,000"}]
[{"$nulls":4},"비품구입비","집기비품 구입비",0,{"v":3000000,"d":"3,000,000"},{"v":-3000000,"d":"-3,000,000"}]
[null,"보건 관리",{"$nulls":4},{"v":37350000,"d":"37,350,000"},{"v":37350000,"d":"37,350,000"},0]
[null,null,"학생안전관리",{"$nulls":3},{"v":4500000,"d":"4,500,000"},{"v":4500000,"d":"4,500,000"},0]
[{"$nulls":3},"교육운영비",null,null,{"v":4500000,"d":"4,500,000"},{"v":4500000,"d":"4,500,000"},0]
[{"$nulls":4},"학생복지비","학교안전공제회비",{"v":4500000,"d":"4,500,000"},{"v":4500000,"d":"4,500,000"},0]
[null,null,"학생환경위생관리",{"$nulls":3},{"v":14850000,"d":"14,850,000"},{"v":14850000,"d":"14,850,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":14850000,"d":"14,850,000"},{"v":14850000,"d":"14,850,000"},0]
[{"$nulls":4},"일반수용비","물탱크 청소비",{"v":1300000,"d":"1,300,000"},{"v":1300000,"d":"1,300,000"},0]
[{"$nulls":4},"일반수용비","정수기 관리용역비",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0]
[{"$nulls":4},"일반수용비","수질검사 수수료",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0]
[{"$nulls":4},"일반수용비","실내공기질 검사비",{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},0]
[{"$nulls":4},"여비","학교 위생교육 출장비",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0]
[null,null,"학생건강관리",{"$nulls":3},{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0]
[{"$nulls":3},"교육운영비",null,null,{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0]
[{"$nulls":4},"학생복지비","학생건강검사진단비",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0]
[null,null,"보건실운영",{"$nulls":3},{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[{"$nulls":3},"교육운영비",null,null,{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[{"$nulls":4},"학생복지비","보건실 약품구입비",{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[null,"교육격차 해소",{"$nulls":4},{"v":96731000,"d":"96,731,000"},0,{"v":96731000,"d":"96,731,000"}]
[null,null,"기타교육격차해소",{"$nulls":3},{"v":96731000,"d":"96,731,000"},0,{"v":96731000,"d":"96,731,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":96731000,"d":"96,731,000"},0,{"v":96731000,"d":"96,731,000"}]
[{"$nulls":4},"교육운영비","사회적배려대상자 지원프로그램",{"v":51731000,"d":"51,731,000"},0,{"v":51731000,"d":"51,731,000"},"교육청 지원금"]
[{"$nulls":4},"교육운영비","특성화프로그램 운영비",{"v":45000000,"d":"45,000,000"},0,{"v":45000000,"d":"45,000,000"}]
[null,"학생 장학 지원",{"$nulls":4},{"v":155682000,"d":"155,682,000"},{"v":120000000,"d":"120,000,000"},{"v":35682000,"d":"35,682,000"}]
[null,null,"학생장학금지원",{"$nulls":3},{"v":155682000,"d":"155,682,000"},{"v":120000000,"d":"120,000,000"},{"v":35682000,"d":"35,682,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":155682000,"d":"155,682,000"},{"v":120000000,"d":"120,000,000"},{"v":35682000,"d":"35,682,000"}]
[{"$nulls":4},"학생복지비","도비 장학금",{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},"교육청 지원금"]
[{"$nulls":4},"학생복지비","교내 장학금",{"v":120000000,"d":"120,000,000"},{"v":120000000,"d":"120,000,000"},0]
[{"$nulls":4},"학생복지비","교외 장학금",{"v":35532000,"d":"35,532,000"},0,{"v":35532000,"d":"35,532,000"},"삼성-동아 열린장학금"]
[null,"기타 학생복리 서비스",{"$nulls":4},{"v":76606000,"d":"76,606,000"},{"v":91050000,"d":"91,050,000"},{"v":-14444000,"d":"-14,444,000"}]
[null,null,"졸업앨범제작",{"$nulls":3},{"v":23496000,"d":"23,496,000"},{"v":24500000,"d":"24,500,000"},{"v":-1004000,"d":"-1,004,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":23496000,"d":"23,496,000"},{"v":24500000,"d":"24,500,000"},{"v":-1004000,"d":"-1,004,000"}]
[{"$nulls":4},"교육운영비","졸업앨범 제작비",{"v":23496000,"d":"23,496,000"},{"v":24500000,"d":"24,500,000"},{"v":-1004000,"d":"-1,004,000"}]
[null,null,"학생교과서구입",{"$nulls":3},{"v":43110000,"d":"43,110,000"},{"v":56550000,"d":"56,550,000"},{"v":-13440000,"d":"-13,440,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":43110000,"d":"43,110,000"},{"v":56550000,"d":"56,550,000"},{"v":-13440000,"d":"-13,440,000"}]
[{"$nulls":4},"교육운영비","학생용 교과서 구입비",{"v":43110000,"d":"43,110,000"},{"v":56550000,"d":"56,550,000"},{"v":-13440000,"d":"-13,440,000"}]
[null,null,"기타학생복지",{"$nulls":3},{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
[{"$nulls":3},"교육운영비",null,null,{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
[{"$nulls":4},"학생복지비","졸업가운 제작 및 보관",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
["기본적 교육활동",{"$nulls":5},{"v":648515000,"d":"648,515,000"},{"v":629103000,"d":"629,103,000"},{"v":19412000,"d":"19,412,000"}]
[null,"교과 활동",{"$nulls":4},{"v":327243000,"d":"327,243,000"},{"v":322493000,"d":"322,493,000"},{"v":4750000,"d":"4,750,000"}]
[null,null,"기본교수학습활동지원",{"$nulls":3},{"v":25500000,"d":"25,500,000"},{"v":23000000,"d":"23,000,000"},{"v":2500000,"d":"2,500,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":25500000,"d":"25,500,000"},{"v":23000000,"d":"23,000,000"},{"v":2500000,"d":"2,500,000"}]
[{"$nulls":4},"교육운영비","교구 소모품 구입비",{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},0]
[{"$nulls":4},"교육운영비","교육용 소모품 구입비",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0]
[{"$nulls":4},"교육운영비","교사용 지도서 및 교재 구입비",{"v":5500000,"d":"5,500,000"},{"v":3000000,"d":"3,000,000"},{"v":2500000,"d":"2,500,000"}]
[null,null,"과학교과활동",{"$nulls":3},{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
[{"$nulls":3},"교육운영비",null,null,{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
[{"$nulls":4},"교육운영비","과학 기자재 구입",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0]
[{"$nulls":4},"교육운영비","과학실 폐수 처리비",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":4},"운영수당","과학실험보조원인건비",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[null,null,"체육교과활동",{"$nulls":3},{"v":4000000,"d":"4,000,000"},{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":4000000,"d":"4,000,000"},{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"}]
[{"$nulls":4},"교육운영비","교구 구입비",{"v":4000000,"d":"4,000,000"},{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"}]
[null,null,"예술교과활동",{"$nulls":3},{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},0]
[{"$nulls":3},"교육운영비",null,null,{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},0]
[{"$nulls":4},"교육운영비","교구 구입 및 유지보수비",{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},0]
[null,null,"외국어교과활동",{"$nulls":3},{"v":274393000,"d":"274,393,000"},{"v":274393000,"d":"274,393,000"},0]
[{"$nulls":3},"기타직보수",null,null,{"v":258393000,"d":"258,393,000"},{"v":258393000,"d":"258,393,000"},0]
[{"$nulls":4},"계약직교원인건비","원어민강사 인건비",{"v":258393000,"d":"258,393,000"},{"v":258393000,"d":"258,393,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":16000000,"d":"16,000,000"},{"v":16000000,"d":"16,000,000"},0]
[{"$nulls":4},"여비","원어민 귀국 항공료",{"v":16000000,"d":"16,000,000"},{"v":16000000,"d":"16,000,000"},0,"강사 귀국항공료 지급"]
[null,null,"기타교과활동",{"$nulls":3},{"v":9350000,"d":"9,350,000"},{"v":9100000,"d":"9,100,000"},{"v":250000,"d":"250,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":9350000,"d":"9,350,000"},{"v":9100000,"d":"9,100,000"},{"v":250000,"d":"250,000"}]
[{"$nulls":4},"교육운영비","CA 수업물품 구입",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":4},"교육운영비","국어과 운영비",{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},0]
[{"$nulls":4},"교육운영비","영어과 운영비",{"v":1450000,"d":"1,450,000"},{"v":1400000,"d":"1,400,000"},{"v":50000,"d":"50,000"}]
[{"$nulls":4},"교육운영비","수학과 운영비",{"v":950000,"d":"950,000"},{"v":900000,"d":"900,000"},{"v":50000,"d":"50,000"}]
[{"$nulls":4},"교육운영비","사회과 운영비",{"v":1150000,"d":"1,150,000"},{"v":1100000,"d":"1,100,000"},{"v":50000,"d":"50,000"}]
[{"$nulls":4},"교육운영비","과학과 운영비",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0]
[{"$nulls":4},"교육운영비","외국어과 운영비",{"v":1600000,"d":"1,600,000"},{"v":1500000,"d":"1,500,000"},{"v":100000,"d":"100,000"}]
[{"$nulls":4},"교육운영비","예체능과 운영비",{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},0]
[null,"창의적 체험활동",{"$nulls":4},{"v":321272000,"d":"321,272,000"},{"v":306610000,"d":"306,610,000"},{"v":14662000,"d":"14,662,000"}]
[null,null,"자율활동",{"$nulls":3},{"v":262772000,"d":"262,772,000"},{"v":254110000,"d":"254,110,000"},{"v":8662000,"d":"8,662,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":255672000,"d":"255,672,000"},{"v":247010000,"d":"247,010,000"},{"v":8662000,"d":"8,662,000"}]
[{"$nulls":4},"교육운영비","입학식 및 졸업식 행사용품비",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":4},"교육운영비","입학식 및 졸업식 상품구입비",{"v":1500000,"d":"1,500,000"},{"v":1500000,"d":"1,500,000"},0]
[{"$nulls":4},"교육운영비","1학년 수학여행비",{"v":138630000,"d":"138,630,000"},{"v":153510000,"d":"153,510,000"},{"v":-14880000,"d":"-14,880,000"}]
[{"$nulls":4},"교육운영비","1학년 현장체험학습비",{"v":11955000,"d":"11,955,000"},0,{"v":11955000,"d":"11,955,000"}]
[{"$nulls":4},"교육운영비","2학년 현장체험학습비",{"v":22527000,"d":"22,527,000"},{"v":5000000,"d":"5,000,000"},{"v":17527000,"d":"17,527,000"}]
[{"$nulls":4},"교육운영비","2학년 수련학습 활동비",{"v":54060000,"d":"54,060,000"},{"v":60000000,"d":"60,000,000"},{"v":-5940000,"d":"-5,940,000"}]
[{"$nulls":4},"학생복지비","축제 및 체육대회 행사비",{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":7100000,"d":"7,100,000"},{"v":7100000,"d":"7,100,000"},0]
[{"$nulls":4},"여비","1학년 수학여행 인솔교사 여비 외",{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[{"$nulls":4},"여비","인솔교사 여비",{"v":1100000,"d":"1,100,000"},{"v":1100000,"d":"1,100,000"},0]
[null,null,"동아리활동",{"$nulls":3},{"v":33000000,"d":"33,000,000"},{"v":27000000,"d":"27,000,000"},{"v":6000000,"d":"6,000,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":33000000,"d":"33,000,000"},{"v":27000000,"d":"27,000,000"},{"v":6000000,"d":"6,000,000"}]
[{"$nulls":4},"학생복지비","동아리 지원비",{"v":19000000,"d":"19,000,000"},{"v":13000000,"d":"13,000,000"},{"v":6000000,"d":"6,000,000"},"외부 지원금 포함","외부지원금 16,000,000원 / 교비예산 3,000,000원"]
[{"$nulls":4},"학생복지비","학생회 지원비",{"v":9000000,"d":"9,000,000"},{"v":9000000,"d":"9,000,000"},0]
[{"$nulls":4},"학생복지비","교외대회 참가 지원비",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0]
[null,null,"진로활동",{"$nulls":3},{"v":25500000,"d":"25,500,000"},{"v":25500000,"d":"25,500,000"},0]
[{"$nulls":3},"일반수용비",null,null,{"v":25500000,"d":"25,500,000"},{"v":25500000,"d":"25,500,000"},0]
[{"$nulls":4},"교육운영비","학생 적성검사비",{"v":7000000,"d":"7,000,000"},{"v":7000000,"d":"7,000,000"},0]
[{"$nulls":4},"교육운영비","교육자료집 제작",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
[{"$nulls":4},"교육운영비","대학진학용 인쇄물 제작",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":4},"교육운영비","내신 산출용 프로그램 구입",{"v":3500000,"d":"3,500,000"},{"v":3500000,"d":"3,500,000"},0]
[{"$nulls":4},"교육운영비","해외대학 지원 프로그램사용료",{"v":1500000,"d":"1,500,000"},{"v":1500000,"d":"1,500,000"},0]
[{"$nulls":4},"교육운영비","졸업생 추수지도 간담회비",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0]
[{"$nulls":4},"교육운영비","논문지도 운영경비",{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},0]
["선택적 교육활동",{"$nulls":5},{"v":1555481000,"d":"1,555,481,000"},{"v":1431280000,"d":"1,431,280,000"},{"v":124201000,"d":"124,201,000"}]
[null,"방과후학교 운영",{"$nulls":4},{"v":1236990000,"d":"1,236,990,000"},{"v":1100049000,"d":"1,100,049,000"},{"v":136941000,"d":"136,941,000"}]
[null,null,"방과후학교운영",{"$nulls":3},{"v":1236990000,"d":"1,236,990,000"},{"v":1100049000,"d":"1,100,049,000"},{"v":136941000,"d":"136,941,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":1223990000,"d":"1,223,990,000"},{"v":1087049000,"d":"1,087,049,000"},{"v":136941000,"d":"136,941,000"}]
[{"$nulls":4},"운영수당","강사료",{"v":799590000,"d":"799,590,000"},{"v":685049000,"d":"685,049,000"},{"v":114541000,"d":"114,541,000"}]
[{"$nulls":4},"운영수당","1인 1악기 강사료",{"v":80000000,"d":"80,000,000"},{"v":80000000,"d":"80,000,000"},0]
[{"$nulls":4},"운영수당","1인 1체육 강사료",{"v":60000000,"d":"60,000,000"},{"v":60000000,"d":"60,000,000"},0]
[{"$nulls":4},"운영수당","영어 online-writing 첨삭비",{"v":250000000,"d":"250,000,000"},{"v":250000000,"d":"250,000,000"},0]
[{"$nulls":4},"전기요금","전기요금",{"v":34400000,"d":"34,400,000"},{"v":12000000,"d":"12,000,000"},{"v":22400000,"d":"22,400,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":13000000,"d":"13,000,000"},{"v":13000000,"d":"13,000,000"},0]
[{"$nulls":4},"교육운영비","사무용품 구입",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[{"$nulls":4},"교육운영비","ET 온라인 신청관리 프로그램 사용료",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0]
[{"$nulls":4},"교육운영비","ET 온라인 서버 및 소프트웨어 구입비",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0]
[{"$nulls":4},"교육운영비","1인 1체육 시설이용료",{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},0]
[null,"국제교육",{"$nulls":4},{"v":46500000,"d":"46,500,000"},{"v":46500000,"d":"46,500,000"},0]
[null,null,"국제교육운영",{"$nulls":3},{"v":46500000,"d":"46,500,000"},{"v":46500000,"d":"46,500,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":46500000,"d":"46,500,000"},{"v":46500000,"d":"46,500,000"},0]
[{"$nulls":4},"일반수용비","국제교류 운영경비",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0]
[{"$nulls":4},"일반수용비","OACAC회비 및 참가등록비",{"v":1500000,"d":"1,500,000"},{"v":1500000,"d":"1,500,000"},0]
[{"$nulls":4},"일반업무추진비","국내외 대학 진학협의회비",{"v":7000000,"d":"7,000,000"},{"v":7000000,"d":"7,000,000"},0]
[{"$nulls":4},"여비","국내대학방문 출장비",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":4},"여비","국외대학방문 출장비",{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},0]
[null,"독서활동",{"$nulls":4},{"v":50441000,"d":"50,441,000"},{"v":49175000,"d":"49,175,000"},{"v":1266000,"d":"1,266,000"}]
[null,null,"독서활동운영",{"$nulls":3},{"v":50441000,"d":"50,441,000"},{"v":49175000,"d":"49,175,000"},{"v":1266000,"d":"1,266,000"}]
[{"$nulls":3},"비품구입비",null,null,{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},0]
[{"$nulls":4},"도서구입비","도서구입비(장서)",{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},0]
[{"$nulls":3},"교육운영비",null,null,{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0]
[{"$nulls":4},"교육운영비","도서관 운영경비",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0]
[{"$nulls":3},"기간제근로자보수",null,null,{"v":20800000,"d":"20,800,000"},{"v":19750000,"d":"19,750,000"},{"v":1050000,"d":"1,050,000"}]
[{"$nulls":4},"기간제근로자인건비","사서교사 인건비",{"v":20800000,"d":"20,800,000"},{"v":19750000,"d":"19,750,000"},{"v":1050000,"d":"1,050,000"}]
[{"$nulls":3},"법정부담금",null,null,{"v":3391000,"d":"3,391,000"},{"v":3175000,"d":"3,175,000"},{"v":216000,"d":"216,000"}]
[{"$nulls":4},"기간제법정부담금","사서교사 국민연금부담금",{"v":900000,"d":"900,000"},{"v":900000,"d":"900,000"},0]
[{"$nulls":4},"기간제법정부담금","사서교사 건강보험부담금",{"v":365000,"d":"365,000"},{"v":350000,"d":"350,000"},{"v":15000,"d":"15,000"}]
[{"$nulls":4},"기간제법정부담금","사서교사 산업재해보험료",{"v":140000,"d":"140,000"},{"v":120000,"d":"120,000"},{"v":20000,"d":"20,000"}]
[{"$nulls":4},"기간제법정부담금","사서교사 고용보험부담금",{"v":291000,"d":"291,000"},{"v":110000,"d":"110,000"},{"v":181000,"d":"181,000"}]
[{"$nulls":4},"기간제법정부담금","사서교사 노인장기요양보험료",{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},0]
[{"$nulls":4},"기간제법정부담금","사서교사 퇴직급여",{"v":1670000,"d":"1,670,000"},{"v":1670000,"d":"1,670,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":250000,"d":"250,000"},{"v":250000,"d":"250,000"},0]
[{"$nulls":4},"맞춤형복지비","선택적 복리후생지원",{"v":250000,"d":"250,000"},{"v":250000,"d":"250,000"},0]
[null,"기타 선택적 교육활동",{"$nulls":4},{"v":221550000,"d":"221,550,000"},{"v":235556000,"d":"235,556,000"},{"v":-14006000,"d":"-14,006,000"}]
[null,null,"영재교육운영",{"$nulls":3},{"v":221550000,"d":"221,550,000"},{"v":235556000,"d":"235,556,000"},{"v":-14006000,"d":"-14,006,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":216550000,"d":"216,550,000"},{"v":232056000,"d":"232,056,000"},{"v":-15506000,"d":"-15,506,000"}]
[{"$nulls":4},"교육운영비","AP 시험비용",{"v":161630000,"d":"161,630,000"},{"v":140000000,"d":"140,000,000"},{"v":21630000,"d":"21,630,000"},"AP시험비용 수입 내 집행"]
[{"$nulls":4},"교육운영비","AP 시험 감독수당 및 운영비",{"v":20000000,"d":"20,000,000"},{"v":16256000,"d":"16,256,000"},{"v":3744000,"d":"3,744,000"},"AP시험비용 수입 내 집행"]
[{"$nulls":4},"교육운영비","시험비용",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0,"SAT 외"]
[{"$nulls":4},"교육운영비","모의고사비용",{"v":12000000,"d":"12,000,000"},{"v":35000000,"d":"35,000,000"},{"v":-23000000,"d":"-23,000,000"},"응시 횟수 감소"]
[{"$nulls":4},"교육운영비","영어토론대회 운영비",{"v":10920000,"d":"10,920,000"},{"v":28800000,"d":"28,800,000"},{"v":-17880000,"d":"-17,880,000"},"참가 인원 감소"]
[{"$nulls":3},"일반운영비",null,null,{"v":5000000,"d":"5,000,000"},{"v":3500000,"d":"3,500,000"},{"v":1500000,"d":"1,500,000"}]
[{"$nulls":4},"일반수용비","성교육 및 특별초청 강사료",{"v":5000000,"d":"5,000,000"},{"v":3500000,"d":"3,500,000"},{"v":1500000,"d":"1,500,000"},"성교육 및 외부명사 특강료"]
["교육활동 지원",{"$nulls":5},{"v":504908000,"d":"504,908,000"},{"v":518357000,"d":"518,357,000"},{"v":-13449000,"d":"-13,449,000"}]
[null,"교무업무 운영",{"$nulls":4},{"v":442600000,"d":"442,600,000"},{"v":457950000,"d":"457,950,000"},{"v":-15350000,"d":"-15,350,000"}]
[null,null,"교무학사운영",{"$nulls":3},{"v":354450000,"d":"354,450,000"},{"v":388350000,"d":"388,350,000"},{"v":-33900000,"d":"-33,900,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":13350000,"d":"13,350,000"},{"v":13350000,"d":"13,350,000"},0]
[{"$nulls":4},"교육운영비","교무수첩 및 출석부 구입비",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":4},"교육운영비","수업용 소모품 구입비",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
[{"$nulls":4},"교육운영비","교육과정 외 자료집 제작비",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0]
[{"$nulls":4},"교육운영비","시간표작성 프로그램",{"v":350000,"d":"350,000"},{"v":350000,"d":"350,000"},0]
[{"$nulls":3},"기타직보수",null,null,{"v":240000000,"d":"240,000,000"},{"v":240000000,"d":"240,000,000"},0]
[{"$nulls":4},"계약직교원인건비","시간강사료",{"v":240000000,"d":"240,000,000"},{"v":240000000,"d":"240,000,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":101100000,"d":"101,100,000"},{"v":135000000,"d":"135,000,000"},{"v":-33900000,"d":"-33,900,000"}]
[{"$nulls":4},"일반수용비","학교 기념품 제작비",{"v":40000000,"d":"40,000,000"},{"v":32000000,"d":"32,000,000"},{"v":8000000,"d":"8,000,000"}]
[{"$nulls":4},"일반수용비","교과 상징 제작비",{"v":6600000,"d":"6,600,000"},0,{"v":6600000,"d":"6,600,000"}]
[{"$nulls":4},"일반수용비","학교설명회 방문자 다과비",{"v":1500000,"d":"1,500,000"},{"v":7000000,"d":"7,000,000"},{"v":-5500000,"d":"-5,500,000"}]
[{"$nulls":4},"일반수용비","학교설명회 운영경비",{"v":20000000,"d":"20,000,000"},{"v":33000000,"d":"33,000,000"},{"v":-13000000,"d":"-13,000,000"}]
[{"$nulls":4},"일반수용비","HAFS 체험프로그램 운영경비",0,{"v":8000000,"d":"8,000,000"},{"v":-8000000,"d":"-8,000,000"}]
[{"$nulls":4},"일반수용비","입학요강 제작비",{"v":2500000,"d":"2,500,000"},{"v":5000000,"d":"5,000,000"},{"v":-2500000,"d":"-2,500,000"}]
[{"$nulls":4},"일반수용비","입학요강 인쇄비",{"v":3500000,"d":"3,500,000"},{"v":10000000,"d":"10,000,000"},{"v":-6500000,"d":"-6,500,000"}]
[{"$nulls":4},"일반수용비","홍보용 영문 브로셔",0,{"v":5000000,"d":"5,000,000"},{"v":-5000000,"d":"-5,000,000"}]
[{"$nulls":4},"일반수용비","홍보용 국문 브로셔",{"v":27000000,"d":"27,000,000"},{"v":35000000,"d":"35,000,000"},{"v":-8000000,"d":"-8,000,000"}]
[null,null,"교육과정평가",{"$nulls":3},{"v":88150000,"d":"88,150,000"},{"v":69600000,"d":"69,600,000"},{"v":18550000,"d":"18,550,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":85150000,"d":"85,150,000"},{"v":66600000,"d":"66,600,000"},{"v":18550000,"d":"18,550,000"}]
[{"$nulls":4},"교육운영비","신입생 입시 운영경비",{"v":54150000,"d":"54,150,000"},{"v":39600000,"d":"39,600,000"},{"v":14550000,"d":"14,550,000"},"전형료 수입 및 교육청 지원금"]
[{"$nulls":4},"교육운영비","전.편입 고사 운영경비",{"v":8000000,"d":"8,000,000"},{"v":11000000,"d":"11,000,000"},{"v":-3000000,"d":"-3,000,000"},"전형료 예산 내 집행"]
[{"$nulls":4},"교육운영비","시험지 인쇄용 소모품 구입",{"v":15000000,"d":"15,000,000"},{"v":8000000,"d":"8,000,000"},{"v":7000000,"d":"7,000,000"}]
[{"$nulls":4},"교육운영비","정기고사용OMR카드구입",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[{"$nulls":4},"교육운영비","성적우수자 시상품 구입",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[{"$nulls":4},"일반수용비","학부모시험감독 다과비",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[null,"학습지원실 운영",{"$nulls":4},{"v":42308000,"d":"42,308,000"},{"v":40407000,"d":"40,407,000"},{"v":1901000,"d":"1,901,000"}]
[null,null,"상담실운영",{"$nulls":3},{"v":29108000,"d":"29,108,000"},{"v":27207000,"d":"27,207,000"},{"v":1901000,"d":"1,901,000"}]
[{"$nulls":3},"기간제근로자보수",null,null,{"v":23000000,"d":"23,000,000"},{"v":21600000,"d":"21,600,000"},{"v":1400000,"d":"1,400,000"}]
[{"$nulls":4},"기간제근로자인건비","상담교사 인건비",{"v":23000000,"d":"23,000,000"},{"v":21600000,"d":"21,600,000"},{"v":1400000,"d":"1,400,000"}]
[{"$nulls":3},"법정부담금",null,null,{"v":3988000,"d":"3,988,000"},{"v":3607000,"d":"3,607,000"},{"v":381000,"d":"381,000"}]
[{"$nulls":4},"기간제법정부담금","상담교사 국민연금부담금",{"v":1080000,"d":"1,080,000"},{"v":980000,"d":"980,000"},{"v":100000,"d":"100,000"}]
[{"$nulls":4},"기간제법정부담금","상담교사 건강보험부담금",{"v":401000,"d":"401,000"},{"v":380000,"d":"380,000"},{"v":21000,"d":"21,000"}]
[{"$nulls":4},"기간제법정부담금","상담교사 산업재해보험료",{"v":150000,"d":"150,000"},{"v":122000,"d":"122,000"},{"v":28000,"d":"28,000"}]
[{"$nulls":4},"기간제법정부담금","상담교사 고용보험부담금",{"v":322000,"d":"322,000"},{"v":290000,"d":"290,000"},{"v":32000,"d":"32,000"}]
[{"$nulls":4},"기간제법정부담금","상담교사 노인장기요양보험료",{"v":35000,"d":"35,000"},{"v":35000,"d":"35,000"},0]
[{"$nulls":4},"기간제법정부담금","상담교사 퇴직급여",{"v":2000000,"d":"2,000,000"},{"v":1800000,"d":"1,800,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":2120000,"d":"2,120,000"},{"v":2000000,"d":"2,000,000"},{"v":120000,"d":"120,000"}]
[{"$nulls":4},"일반수용비","상담실 운영 경비",{"v":2120000,"d":"2,120,000"},{"v":2000000,"d":"2,000,000"},{"v":120000,"d":"120,000"},"교육청 지원금(학교폭력예방)"]
[null,null,"정보화실운영",{"$nulls":3},{"v":13200000,"d":"13,200,000"},{"v":13200000,"d":"13,200,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":13200000,"d":"13,200,000"},{"v":13200000,"d":"13,200,000"},0]
[{"$nulls":4},"일반수용비","홈페이지 리뉴얼 제작비",{"v":13200000,"d":"13,200,000"},{"v":13200000,"d":"13,200,000"},0,"홈페이지 리뉴얼 제작"]
[null,"교육여건 개선",{"$nulls":4},{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[null,null,"교육환경개선",{"$nulls":3},{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[{"$nulls":3},"비품구입비",null,null,{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[{"$nulls":4},"비품구입비","집기비품 구입비",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
["학교 일반운영",{"$nulls":5},{"v":879988000,"d":"879,988,000"},{"v":775988000,"d":"775,988,000"},{"v":104000000,"d":"104,000,000"}]
[null,"부서 기본 운영",{"$nulls":4},{"v":80968000,"d":"80,968,000"},{"v":68968000,"d":"68,968,000"},{"v":12000000,"d":"12,000,000"}]
[null,null,"부서기본운영",{"$nulls":3},{"v":80968000,"d":"80,968,000"},{"v":68968000,"d":"68,968,000"},{"v":12000000,"d":"12,000,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":80968000,"d":"80,968,000"},{"v":68968000,"d":"68,968,000"},{"v":12000000,"d":"12,000,000"}]
[{"$nulls":4},"일반수용비","부서 소모품 구입비",{"v":12000000,"d":"12,000,000"},{"v":7000000,"d":"7,000,000"},{"v":5000000,"d":"5,000,000"}]
[{"$nulls":4},"일반수용비","카렌다 제작비",{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[{"$nulls":4},"일반수용비","법률자문료",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0,"학교운영 관련 법률자문료"]
[{"$nulls":4},"일반수용비","교원 채용 운영비",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0,"법인 전입금"]
[{"$nulls":4},"일반수용비","각종 수수료",{"v":8000000,"d":"8,000,000"},{"v":1000000,"d":"1,000,000"},{"v":7000000,"d":"7,000,000"},"장애인고용 부담금 포함"]
[{"$nulls":4},"일반수용비","복사기 임대료",{"v":8580000,"d":"8,580,000"},{"v":8580000,"d":"8,580,000"},0]
[{"$nulls":4},"기타공공요금","신원보증보험료",{"v":240000,"d":"240,000"},{"v":240000,"d":"240,000"},0]
[{"$nulls":4},"직책급업무추진비","직책급 업무추진비",{"v":3648000,"d":"3,648,000"},{"v":3648000,"d":"3,648,000"},0]
[{"$nulls":4},"일반업무추진비","기관운영 업무추진비",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[{"$nulls":4},"일반업무추진비","보직교사 간담회비 외",{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},0,"보직교사 연수 운영"]
[null,"시설 장비 유지",{"$nulls":4},{"v":755220000,"d":"755,220,000"},{"v":663220000,"d":"663,220,000"},{"v":92000000,"d":"92,000,000"}]
[null,null,"학교시설장비유지",{"$nulls":3},{"v":755220000,"d":"755,220,000"},{"v":663220000,"d":"663,220,000"},{"v":92000000,"d":"92,000,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":755220000,"d":"755,220,000"},{"v":663220000,"d":"663,220,000"},{"v":92000000,"d":"92,000,000"}]
[{"$nulls":4},"일반수용비","시설물 수선비",{"v":150000000,"d":"150,000,000"},{"v":75000000,"d":"75,000,000"},{"v":75000000,"d":"75,000,000"},"EHP 유지보수비"]
[{"$nulls":4},"일반수용비","시설관리 소모품 구입비",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[{"$nulls":4},"일반수용비","기자재 수선비",{"v":56000000,"d":"56,000,000"},{"v":25000000,"d":"25,000,000"},{"v":31000000,"d":"31,000,000"}]
[{"$nulls":4},"일반수용비","학내망 유지보수비",{"v":13200000,"d":"13,200,000"},{"v":13200000,"d":"13,200,000"},0]
[{"$nulls":4},"일반수용비","네트워크장비 유지보수비",{"v":20000000,"d":"20,000,000"},{"v":18000000,"d":"18,000,000"},{"v":2000000,"d":"2,000,000"}]
[{"$nulls":4},"일반수용비","건물청소용역비",{"v":197400000,"d":"197,400,000"},{"v":194400000,"d":"194,400,000"},{"v":3000000,"d":"3,000,000"}]
[{"$nulls":4},"일반수용비","건물외벽청소비",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
[{"$nulls":4},"일반수용비","소방시설 관리위탁비",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[{"$nulls":4},"일반수용비","무인경비시스템유지비",{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"},0]
[{"$nulls":4},"일반수용비","폐기물 수거 비용",{"v":30000000,"d":"30,000,000"},{"v":19000000,"d":"19,000,000"},{"v":11000000,"d":"11,000,000"}]
[{"$nulls":4},"전기요금","전기요금",{"v":140000000,"d":"140,000,000"},{"v":120000000,"d":"120,000,000"},{"v":20000000,"d":"20,000,000"}]
[{"$nulls":4},"상하수도료","상수도 사용료",{"v":50000000,"d":"50,000,000"},{"v":100000000,"d":"100,000,000"},{"v":-50000000,"d":"-50,000,000"}]
[{"$nulls":4},"기타공공요금","인터넷통신요금",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
[{"$nulls":4},"기타공공요금","우편요금",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0]
[{"$nulls":4},"기타공공요금","전화요금",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
[{"$nulls":4},"기타공공요금","시설물분 환경개선부담금",{"v":4200000,"d":"4,200,000"},{"v":4200000,"d":"4,200,000"},0]
[{"$nulls":4},"기타공공요금","건물재난 복구회비",{"v":4300000,"d":"4,300,000"},{"v":4300000,"d":"4,300,000"},0]
[{"$nulls":4},"기타공공요금","기타제세",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":4},"여비","방화관리자 교육비",{"v":120000,"d":"120,000"},{"v":120000,"d":"120,000"},0]
[null,"일반행정 관리",{"$nulls":4},{"v":36200000,"d":"36,200,000"},{"v":36200000,"d":"36,200,000"},0]
[null,null,"일반행정사무관리",{"$nulls":3},{"v":36200000,"d":"36,200,000"},{"v":36200000,"d":"36,200,000"},0]
[{"$nulls":3},"비품구입비",null,null,{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":4},"비품구입비","사무용 집기 취득비",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":34200000,"d":"34,200,000"},{"v":34200000,"d":"34,200,000"},0]
[{"$nulls":4},"일반수용비","업무용 소모품 구입비",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[{"$nulls":4},"일반수용비","명함 제작비 ",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":4},"일반수용비","업무용 차량 임차료",{"v":16800000,"d":"16,800,000"},{"v":16800000,"d":"16,800,000"},0]
[{"$nulls":4},"일반수용비","업무용 차량 소모품비",{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},0]
[{"$nulls":4},"연료비","업무용 차량 유류비",{"v":8400000,"d":"8,400,000"},{"v":8400000,"d":"8,400,000"},0]
[null,"학교운영 협력",{"$nulls":4},{"v":4600000,"d":"4,600,000"},{"v":4600000,"d":"4,600,000"},0]
[null,null,"학교운영위원회운영",{"$nulls":3},{"v":3600000,"d":"3,600,000"},{"v":3600000,"d":"3,600,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":3600000,"d":"3,600,000"},{"v":3600000,"d":"3,600,000"},0]
[{"$nulls":4},"일반업무추진비","학교운영위원회 거마비",{"v":1600000,"d":"1,600,000"},{"v":1600000,"d":"1,600,000"},0]
[{"$nulls":4},"일반업무추진비","학교운영위원회 회의비",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[null,null,"유관기관협력",{"$nulls":3},{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0]
[{"$nulls":4},"일반업무추진비","유관기관 업무추진비",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0,"지역사회기관 협력"]
[null,"학부모 지원",{"$nulls":4},{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[null,null,"학부모지원",{"$nulls":3},{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[{"$nulls":4},"일반업무추진비","학부모 소위원회 회의비",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
["학교시설 확충",{"$nulls":5},{"v":417000000,"d":"417,000,000"},{"v":237000000,"d":"237,000,000"},{"v":180000000,"d":"180,000,000"}]
[null,"시설확충 및 개선",{"$nulls":4},{"v":417000000,"d":"417,000,000"},{"v":237000000,"d":"237,000,000"},{"v":180000000,"d":"180,000,000"}]
[null,null,"시설확충 및 개선",{"$nulls":3},{"v":417000000,"d":"417,000,000"},{"v":237000000,"d":"237,000,000"},{"v":180000000,"d":"180,000,000"}]
[{"$nulls":3},"시설비",null,null,{"v":417000000,"d":"417,000,000"},{"v":237000000,"d":"237,000,000"},{"v":180000000,"d":"180,000,000"}]
[{"$nulls":4},"시설비","정화조 배수로 연결공사비",{"v":242000000,"d":"242,000,000"},{"v":212000000,"d":"212,000,000"},{"v":30000000,"d":"30,000,000"}]
[{"$nulls":4},"시설비","정화조시설 폐쇄 공사비",{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"}]
[{"$nulls":4},"시설비","시설물 도색 작업비",{"v":150000000,"d":"150,000,000"},0,{"v":150000000,"d":"150,000,000"},"교실 도색 작업"]
["합    계",{"$nulls":5},{"v":15539681000,"d":"15,539,681,000"},{"v":15008275000,"d":"15,008,275,000"},{"v":531406000,"d":"531,406,000"}]

{"sheet":"적요","index":3,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[1,0,1,1],[1,2,1,3],[1,4,1,5],[16,0,16,1],[16,2,16,5],[19,0,19,1],[19,2,19,3],[19,4,19,5],[33,0,33,1],[33,2,33,5]],"flags":["formulas_cached_only"]}
["1. 세입 증감 내역"]
["지원금",null,"자체 재원",null,"정산 재원(수익자부담 외)"]
["지자체 지원금(동아리)",{"v":6000000,"d":"6,000,000"},"등록금",{"v":-78445000,"d":"-78,445,000"},"급식비",{"v":-349796000,"d":"-349,796,000"}]
["목적사업비보조금(교육청)",{"v":156798000,"d":"156,798,000"},"이월금(급식비)",{"v":37580000,"d":"37,580,000"},"방과후학교",{"v":136941000,"d":"136,941,000"}]
["기타지원금(장학금)",{"v":35532000,"d":"35,532,000"},"이월금(방과후학교)",{"v":36430000,"d":"36,430,000"},"현장체험비",{"v":14602000,"d":"14,602,000"}]
[null,null,"이월금(현장체험비)",{"v":941000,"d":"941,000"},"수련활동비",{"v":-5940000,"d":"-5,940,000"}]
[null,null,"이월금(수련활동비)",{"v":164000,"d":"164,000"},"졸업앨범비",{"v":-1004000,"d":"-1,004,000"}]
[null,null,"이월금(졸업앨범비)",{"v":62000,"d":"62,000"},"교과서대금",{"v":-13440000,"d":"-13,440,000"}]
[null,null,"이월금(교과서대금)",{"v":107000,"d":"107,000"},"기숙사비",{"v":194506000,"d":"194,506,000"}]
[null,null,"이월금(기숙사비)",{"v":45730000,"d":"45,730,000"},"수수료(시험비용)",{"v":-15506000,"d":"-15,506,000"}]
[null,null,"임대료",{"v":41800000,"d":"41,800,000"},"수수료(전형료)",{"v":-13100000,"d":"-13,100,000"}]
[null,null,"기타행정활동",{"v":900000,"d":"900,000"}]
[null,null,"이월금(시험비용)",{"v":1274000,"d":"1,274,000"}]
[null,null,"이월금",{"v":299270000,"d":"299,270,000"}]
[]
["계",{"v":198330000,"d":"198,330,000"},"계",{"v":385813000,"d":"385,813,000"},"계",{"v":-52737000,"d":"-52,737,000"}]
["합  계",null,{"v":531406000,"d":"531,406,000"}]
[]
["2. 세출 증감 내역"]
["지원금",null,"자체 재원",null,"정산 재원(수익자부담 외)"]
["교직원대체인건비(입학사정관)",{"v":35000000,"d":"35,000,000"},"교직원대체인건비",{"v":73816000,"d":"73,816,000"},"급식비",{"v":-349796000,"d":"-349,796,000"}]
["교직원연수",{"v":147000,"d":"147,000"},"교직원복지비",{"v":45600000,"d":"45,600,000"},"기숙사비",{"v":194506000,"d":"194,506,000"}]
["기타교육격차해소",{"v":96731000,"d":"96,731,000"},"교과활동비",{"v":4750000,"d":"4,750,000"},"졸업앨범비",{"v":-1004000,"d":"-1,004,000"}]
["학생장학금(목적사업비 포함)",{"v":35682000,"d":"35,682,000"},"독서활동운영",{"v":1266000,"d":"1,266,000"},"교과서대금",{"v":-13440000,"d":"-13,440,000"}]
["동아리 지원금",{"v":6000000,"d":"6,000,000"},"영재교육운영(특강료)",{"v":1500000,"d":"1,500,000"},"현장체험비",{"v":14602000,"d":"14,602,000"}]
["교육과정평가(입학전형)",{"v":24650000,"d":"24,650,000"},"교무학사(설명회 운영비)",{"v":-33900000,"d":"-33,900,000"},"수련활동비",{"v":-5940000,"d":"-5,940,000"}]
["학교폭력예방",{"v":120000,"d":"120,000"},"교육과정평가(인쇄소모품)",{"v":7000000,"d":"7,000,000"},"방과후학교",{"v":136941000,"d":"136,941,000"}]
[null,null,"상담실운영",{"v":1781000,"d":"1,781,000"},"영재교육운영(시험비용)",{"v":-15506000,"d":"-15,506,000"}]
[null,null,"부서기본운영",{"v":12000000,"d":"12,000,000"},"교육과정평가(입학전형)",{"v":-13100000,"d":"-13,100,000"}]
[null,null,"시설장비유지",{"v":92000000,"d":"92,000,000"}]
[null,null,"시설비",{"v":180000000,"d":"180,000,000"}]
[]
["계",{"v":198330000,"d":"198,330,000"},"계",{"v":385813000,"d":"385,813,000"},"계",{"v":-52737000,"d":"-52,737,000"}]
["합  계",null,{"v":531406000,"d":"531,406,000"}]