{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["총괄표","2013학년도 세입예산 명세서","2013학년도 세출예산 명세서"],"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","2013 본예산","2012 예산","증감률(%)","관   별","2013 본예산","2012 예산","증감률(%)"]
["1. 이전수입",{"v":5464000000,"d":"5,464,000,000"},{"v":2009193000,"d":"2,009,193,000"},{"v":2.7194998190815913,"d":"271.95%"},"1. 인적자원운영",{"v":4690253000,"d":"4,690,253,000"},{"v":4637858000,"d":"4,637,858,000"},{"v":1.0112972410970755,"d":"101.13%"}]
["2. 자체수입",{"v":13971345000,"d":"13,971,345,000"},{"v":14049081000,"d":"14,049,081,000"},{"v":0.9944668266913687,"d":"99.45%"},"2. 학생복지 등",{"v":6660972000,"d":"6,660,972,000"},{"v":7462664000,"d":"7,462,664,000"},{"v":0.8925729471405921,"d":"89.26%"}]
["3. 전년도이월금",{"v":2017000000,"d":"2,017,000,000"},{"v":799270000,"d":"799,270,000"},{"v":2.5235527418769625,"d":"252.36%"},"3. 기본적교육활동",{"v":659055000,"d":"659,055,000"},{"v":648515000,"d":"648,515,000"},{"v":1.0162525153620194,"d":"101.63%"}]
[null,0,0,{"v":0,"d":"0.00%"},"4. 선택적교육활동",{"v":1546436000,"d":"1,546,436,000"},{"v":1555481000,"d":"1,555,481,000"},{"v":0.9941850784419739,"d":"99.42%"}]
[null,0,0,{"v":0,"d":"0.00%"},"5. 교육활동지원",{"v":431127000,"d":"431,127,000"},{"v":506038000,"d":"506,038,000"},{"v":0.8519656626577451,"d":"85.20%"}]
[null,0,0,{"v":0,"d":"0.00%"},"6. 학교일반운영",{"v":827502000,"d":"827,502,000"},{"v":879988000,"d":"879,988,000"},{"v":0.9403560048546117,"d":"94.04%"}]
[null,0,0,{"v":0,"d":"0.00%"},"7. 학교시설확충",{"v":6637000000,"d":"6,637,000,000"},{"v":1167000000,"d":"1,167,000,000"},{"v":5.687232219365895,"d":"568.72%"}]
[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":21452345000,"d":"21,452,345,000"},{"v":16857544000,"d":"16,857,544,000"},{"v":1.2725664545203026,"d":"127.26%"},"세 출 합 계",{"v":21452345000,"d":"21,452,345,000"},{"v":16857544000,"d":"16,857,544,000"},{"v":1.2725664545203026,"d":"127.26%"}]

{"sheet":"2013학년도 세입예산 명세서","index":1,"n_rows":143,"n_cols":11,"rows_kept":143,"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],[13,9,28,9],[29,1,29,4],[30,2,30,4],[31,3,31,4],[33,3,33,4],[35,2,35,4],[36,3,36,4],[38,2,38,4],[39,3,39,4],[41,0,41,4],[42,1,42,4],[43,2,43,4],[44,3,44,4],[46,3,46,4],[51,3,51,4],[53,3,53,4],[58,3,58,4],[60,2,60,4],[61,3,61,4],[77,3,77,4],[82,3,82,4],[84,3,84,4],[89,3,89,4],[92,3,92,4],[95,3,95,4],[98,3,98,4],[114,1,114,4],[115,2,115,4],[116,3,116,4],[125,2,125,4],[126,3,126,4],[130,3,130,4],[134,0,134,4],[135,1,135,4],[136,2,136,4],[137,3,137,4],[139,2,139,4],[140,3,140,4],[142,0,142,4]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":9},"(단위:원)"]
["과목",{"$nulls":4},"산출내역","2013학년도 본예산","2012학년도 예산","증 △ 감","적요"]
["장","관","항","목","원가통계비목"]
["이전수입",{"$nulls":5},{"v":5464000000,"d":"5,464,000,000"},{"v":2009193000,"d":"2,009,193,000"},{"v":3454807000,"d":"3,454,807,000"}]
[null,"지방자치단체이전수입",{"$nulls":4},0,{"v":766000000,"d":"766,000,000"},{"v":-766000000,"d":"-766,000,000"}]
[null,null,"비법정이전수입",{"$nulls":3},0,{"v":766000000,"d":"766,000,000"},{"v":-766000000,"d":"-766,000,000"}]
[{"$nulls":3},"기초지방자치단체전입금",null,null,0,{"v":766000000,"d":"766,000,000"},{"v":-766000000,"d":"-766,000,000"}]
[{"$nulls":4},"기타지방자치단체보조금","학생 동아리 지원금",0,{"v":16000000,"d":"16,000,000"},{"v":-16000000,"d":"-16,000,000"},"지자체 학생 동아리 지원금"]
[{"$nulls":4},"교육시설개선사업보조금","교육경비 지원금",0,{"v":750000000,"d":"750,000,000"},{"v":-750000000,"d":"-750,000,000"},"용인시 지원금(다목적관 증축비)"]
[null,"교육비특별회계이전수입",{"$nulls":4},0,{"v":724661000,"d":"724,661,000"},{"v":-724661000,"d":"-724,661,000"}]
[null,null,"교육비특별회계전입금수입",{"$nulls":3},0,{"v":724661000,"d":"724,661,000"},{"v":-724661000,"d":"-724,661,000"}]
[{"$nulls":3},"사립학교보조금수입",null,null,0,{"v":724661000,"d":"724,661,000"},{"v":-724661000,"d":"-724,661,000"},"교육청 지원금"]
[{"$nulls":4},"목적사업비보조금","도비특별장학생 장학금",0,{"v":150000,"d":"150,000"},{"v":-150000,"d":"-150,000"},"지원금 수입은 별도의    예산편성을 하지 않음      (예결산 지침)"]
[{"$nulls":4},"목적사업비보조금","자기주도학습전형 운영경비",0,{"v":59650000,"d":"59,650,000"},{"v":-59650000,"d":"-59,650,000"}]
[{"$nulls":4},"목적사업비보조금","교원자격 연수비",0,{"v":355000,"d":"355,000"},{"v":-355000,"d":"-355,000"}]
[{"$nulls":4},"목적사업비보조금","학교폭력예방교육비",0,{"v":120000,"d":"120,000"},{"v":-120000,"d":"-120,000"}]
[{"$nulls":4},"목적사업비보조금","사회적배려대상자 지원프로그램",0,{"v":51731000,"d":"51,731,000"},{"v":-51731000,"d":"-51,731,000"}]
[{"$nulls":4},"목적사업비보조금","특성화프로그램 운영비",0,{"v":45000000,"d":"45,000,000"},{"v":-45000000,"d":"-45,000,000"}]
[{"$nulls":4},"목적사업비보조금","교육정보인프라구축",0,{"v":1130000,"d":"1,130,000"},{"v":-1130000,"d":"-1,130,000"}]
[{"$nulls":4},"목적사업비보조금","특수교육대상학생교통비",0,{"v":159000,"d":"159,000"},{"v":-159000,"d":"-159,000"}]
[{"$nulls":4},"목적사업비보조금","저소득층자녀학비",0,{"v":251586000,"d":"251,586,000"},{"v":-251586000,"d":"-251,586,000"}]
[{"$nulls":4},"목적사업비보조금","사회적배려대상자학비",0,{"v":7406000,"d":"7,406,000"},{"v":-7406000,"d":"-7,406,000"}]
[{"$nulls":4},"목적사업비보조금","사회적배려대상자기숙사비",0,{"v":158270000,"d":"158,270,000"},{"v":-158270000,"d":"-158,270,000"}]
[{"$nulls":4},"목적사업비보조금","저소득층자녀중식비",0,{"v":49238000,"d":"49,238,000"},{"v":-49238000,"d":"-49,238,000"}]
[{"$nulls":4},"목적사업비보조금","사회적배려대상자방과후교육비",0,{"v":75840000,"d":"75,840,000"},{"v":-75840000,"d":"-75,840,000"}]
[{"$nulls":4},"목적사업비보조금","방과후학교자유수강권",0,{"v":2400000,"d":"2,400,000"},{"v":-2400000,"d":"-2,400,000"}]
[{"$nulls":4},"목적사업비보조금","교과서무상지원",0,{"v":4254000,"d":"4,254,000"},{"v":-4254000,"d":"-4,254,000"}]
[{"$nulls":4},"목적사업비보조금","사회적배려대상자체험학습비",0,{"v":17372000,"d":"17,372,000"},{"v":-17372000,"d":"-17,372,000"}]
[null,"기타이전수입",{"$nulls":4},{"v":5464000000,"d":"5,464,000,000"},{"v":518532000,"d":"518,532,000"},{"v":4945468000,"d":"4,945,468,000"}]
[null,null,"사학법인이전수입",{"$nulls":3},{"v":5223000000,"d":"5,223,000,000"},{"v":483000000,"d":"483,000,000"},{"v":4740000000,"d":"4,740,000,000"}]
[{"$nulls":3},"법인법정부담금",null,null,{"v":322269000,"d":"322,269,000"},{"v":359576000,"d":"359,576,000"},{"v":-37307000,"d":"-37,307,000"}]
[{"$nulls":4},"법인법정부담금","법인법정부담금",{"v":322269000,"d":"322,269,000"},{"v":359576000,"d":"359,576,000"},{"v":-37307000,"d":"-37,307,000"},"법정부담 전입금"]
[{"$nulls":3},"법인이전수입",null,null,{"v":4900731000,"d":"4,900,731,000"},{"v":123424000,"d":"123,424,000"},{"v":4777307000,"d":"4,777,307,000"}]
[{"$nulls":4},"법인이전수입","학교운영비",{"v":4900731000,"d":"4,900,731,000"},{"v":123424000,"d":"123,424,000"},{"v":4777307000,"d":"4,777,307,000"},"다목적 신축공사비 45억 포함"]
[null,null,"학교회계간이전수입",{"$nulls":3},{"v":241000000,"d":"241,000,000"},0,{"v":241000000,"d":"241,000,000"}]
[{"$nulls":3},"학교발전기금전입금",null,null,{"v":241000000,"d":"241,000,000"},0,{"v":241000000,"d":"241,000,000"}]
[{"$nulls":4},"학교발전기금전입금","학교발전기금전입금",{"v":241000000,"d":"241,000,000"},0,{"v":241000000,"d":"241,000,000"},"교육시설용"]
[null,null,"민간이전수입",{"$nulls":3},0,{"v":35532000,"d":"35,532,000"},{"v":-35532000,"d":"-35,532,000"}]
[{"$nulls":3},"기타지원금",null,null,0,{"v":35532000,"d":"35,532,000"},{"v":-35532000,"d":"-35,532,000"}]
[{"$nulls":4},"기타지원금","장학금",0,{"v":35532000,"d":"35,532,000"},{"v":-35532000,"d":"-35,532,000"},"외부장학금"]
["자체수입",{"$nulls":5},{"v":13971345000,"d":"13,971,345,000"},{"v":14049081000,"d":"14,049,081,000"},{"v":-77736000,"d":"-77,736,000"}]
[null,"학부모부담수입",{"$nulls":4},{"v":13516195000,"d":"13,516,195,000"},{"v":13546057000,"d":"13,546,057,000"},{"v":-29862000,"d":"-29,862,000"}]
[null,null,"등록금",{"$nulls":3},{"v":5524192000,"d":"5,524,192,000"},{"v":5364505000,"d":"5,364,505,000"},{"v":159687000,"d":"159,687,000"}]
[{"$nulls":3},"입학금",null,null,{"v":11496000,"d":"11,496,000"},{"v":11045000,"d":"11,045,000"},{"v":451000,"d":"451,000"}]
[{"$nulls":4},"입학금","입학금",{"v":11496000,"d":"11,496,000"},{"v":11045000,"d":"11,045,000"},{"v":451000,"d":"451,000"},"32,200원*346명","등록금 면제대상자 46명 (국가유공자자녀)"]
[{"$nulls":3},"수업료",null,null,{"v":2844700000,"d":"2,844,700,000"},{"v":3589230000,"d":"3,589,230,000"},{"v":-744530000,"d":"-744,530,000"},null,"1학년 11명"]
[{"$nulls":4},"수업료","1분기 수업료",{"v":711175000,"d":"711,175,000"},{"v":895530000,"d":"895,530,000"},{"v":-184355000,"d":"-184,355,000"},"685,800원*1,037명","2학년 19명"]
[{"$nulls":4},"수업료","2분기 수업료",{"v":711175000,"d":"711,175,000"},{"v":895940000,"d":"895,940,000"},{"v":-184765000,"d":"-184,765,000"},"685,800원*1,037명","3학년 16명"]
[{"$nulls":4},"수업료","3분기 수업료",{"v":711175000,"d":"711,175,000"},{"v":898880000,"d":"898,880,000"},{"v":-187705000,"d":"-187,705,000"},"685,800원*1,037명"]
[{"$nulls":4},"수업료","4분기 수업료",{"v":711175000,"d":"711,175,000"},{"v":898880000,"d":"898,880,000"},{"v":-187705000,"d":"-187,705,000"},"685,800원*1,037명"]
[{"$nulls":3},"지난년도수업료",null,null,0,{"v":33830000,"d":"33,830,000"},{"v":-33830000,"d":"-33,830,000"}]
[{"$nulls":4},"지난년도수업료","지난년도수업료",0,{"v":33830000,"d":"33,830,000"},{"v":-33830000,"d":"-33,830,000"}]
[{"$nulls":3},"학교운영지원비",null,null,{"v":2667996000,"d":"2,667,996,000"},{"v":1727590000,"d":"1,727,590,000"},{"v":940406000,"d":"940,406,000"}]
[{"$nulls":4},"학교운영지원비","1분기 학교운영지원비",{"v":666999000,"d":"666,999,000"},{"v":429810000,"d":"429,810,000"},{"v":237189000,"d":"237,189,000"},"643,200원*1,037명"]
[{"$nulls":4},"학교운영지원비","2분기 학교운영지원비",{"v":666999000,"d":"666,999,000"},{"v":430620000,"d":"430,620,000"},{"v":236379000,"d":"236,379,000"},"643,200원*1,037명"]
[{"$nulls":4},"학교운영지원비","3분기 학교운영지원비",{"v":666999000,"d":"666,999,000"},{"v":433580000,"d":"433,580,000"},{"v":233419000,"d":"233,419,000"},"643,200원*1,037명"]
[{"$nulls":4},"학교운영지원비","4분기 학교운영지원비",{"v":666999000,"d":"666,999,000"},{"v":433580000,"d":"433,580,000"},{"v":233419000,"d":"233,419,000"},"643,200원*1,037명"]
[{"$nulls":3},"학교운영지원비",null,null,0,{"v":2810000,"d":"2,810,000"},{"v":-2810000,"d":"-2,810,000"}]
[{"$nulls":4},"지난년도학교운영지원비","지난년도학교운영지원비",0,{"v":2810000,"d":"2,810,000"},{"v":-2810000,"d":"-2,810,000"}]
[null,null,"수익자부담수입",{"$nulls":3},{"v":7992003000,"d":"7,992,003,000"},{"v":8181552000,"d":"8,181,552,000"},{"v":-189549000,"d":"-189,549,000"}]
[{"$nulls":3},"급식비",null,null,{"v":3549556000,"d":"3,549,556,000"},{"v":3610300000,"d":"3,610,300,000"},{"v":-60744000,"d":"-60,744,000"}]
[{"$nulls":4},"급식비","3월 급식비",{"v":361181000,"d":"361,181,000"},{"v":361450000,"d":"361,450,000"},{"v":-269000,"d":"-269,000"}]
[{"$nulls":4},"급식비","4월 급식비",{"v":376343000,"d":"376,343,000"},{"v":368980000,"d":"368,980,000"},{"v":7363000,"d":"7,363,000"}]
[{"$nulls":4},"급식비","5월 급식비",{"v":376343000,"d":"376,343,000"},{"v":347040000,"d":"347,040,000"},{"v":29303000,"d":"29,303,000"}]
[{"$nulls":4},"급식비","6월 급식비",{"v":361181000,"d":"361,181,000"},{"v":379000000,"d":"379,000,000"},{"v":-17819000,"d":"-17,819,000"}]
[{"$nulls":4},"급식비","7월 급식비",{"v":250715000,"d":"250,715,000"},{"v":163670000,"d":"163,670,000"},{"v":87045000,"d":"87,045,000"}]
[{"$nulls":4},"급식비","여름방학 급식비",{"v":132300000,"d":"132,300,000"},{"v":96890000,"d":"96,890,000"},{"v":35410000,"d":"35,410,000"}]
[{"$nulls":4},"급식비","8월 급식비",{"v":181944000,"d":"181,944,000"},{"v":237200000,"d":"237,200,000"},{"v":-55256000,"d":"-55,256,000"}]
[{"$nulls":4},"급식비","9월 급식비",{"v":311363000,"d":"311,363,000"},{"v":315110000,"d":"315,110,000"},{"v":-3747000,"d":"-3,747,000"}]
[{"$nulls":4},"급식비","10월 급식비",{"v":391505000,"d":"391,505,000"},{"v":394630000,"d":"394,630,000"},{"v":-3125000,"d":"-3,125,000"}]
[{"$nulls":4},"급식비","11월 급식비",{"v":361181000,"d":"361,181,000"},{"v":378100000,"d":"378,100,000"},{"v":-16919000,"d":"-16,919,000"}]
[{"$nulls":4},"급식비","12월 급식비",{"v":267480000,"d":"267,480,000"},{"v":267330000,"d":"267,330,000"},{"v":150000,"d":"150,000"}]
[{"$nulls":4},"급식비","겨울방학 급식비",{"v":132300000,"d":"132,300,000"},{"v":142690000,"d":"142,690,000"},{"v":-10390000,"d":"-10,390,000"}]
[{"$nulls":4},"급식비","1월 급식비",0,{"v":41390000,"d":"41,390,000"},{"v":-41390000,"d":"-41,390,000"}]
[{"$nulls":4},"급식비","2월 급식비",{"v":45720000,"d":"45,720,000"},{"v":79240000,"d":"79,240,000"},{"v":-33520000,"d":"-33,520,000"}]
[{"$nulls":4},"지난년도급식비","지난년도급식비",0,{"v":37580000,"d":"37,580,000"},{"v":-37580000,"d":"-37,580,000"}]
[{"$nulls":3},"방과후학교교육활동비",null,null,{"v":1228641000,"d":"1,228,641,000"},{"v":1236990000,"d":"1,236,990,000"},{"v":-8349000,"d":"-8,349,000"}]
[{"$nulls":4},"방과후학교교육활동비","1학기 특기적성비",{"v":499578000,"d":"499,578,000"},{"v":479990000,"d":"479,990,000"},{"v":19588000,"d":"19,588,000"}]
[{"$nulls":4},"방과후학교교육활동비","여름방학 특기적성비",{"v":121500000,"d":"121,500,000"},{"v":109800000,"d":"109,800,000"},{"v":11700000,"d":"11,700,000"}]
[{"$nulls":4},"방과후학교교육활동비","2학기 특기적성비",{"v":491463000,"d":"491,463,000"},{"v":528500000,"d":"528,500,000"},{"v":-37037000,"d":"-37,037,000"}]
[{"$nulls":4},"방과후학교교육활동비","겨울방학 특기적성비",{"v":116100000,"d":"116,100,000"},{"v":118700000,"d":"118,700,000"},{"v":-2600000,"d":"-2,600,000"}]
[{"$nulls":3},"방과후학교교육활동비",null,null,0,{"v":36430000,"d":"36,430,000"},{"v":-36430000,"d":"-36,430,000"}]
[{"$nulls":4},"지난년도방과후학교교육활동비","지난년도방과후학교교육활동비",0,{"v":36430000,"d":"36,430,000"},{"v":-36430000,"d":"-36,430,000"}]
[{"$nulls":3},"현장체험학습비",null,null,{"v":200340000,"d":"200,340,000"},{"v":174053000,"d":"174,053,000"},{"v":26287000,"d":"26,287,000"}]
[{"$nulls":4},"현장체험학습비","1학년 수학여행비",{"v":157080000,"d":"157,080,000"},{"v":138630000,"d":"138,630,000"},{"v":18450000,"d":"18,450,000"}]
[{"$nulls":4},"현장체험학습비","1학년 현장체험학습비",{"v":17850000,"d":"17,850,000"},{"v":11955000,"d":"11,955,000"},{"v":5895000,"d":"5,895,000"}]
[{"$nulls":4},"현장체험학습비","2학년 현장체험학습비",{"v":25410000,"d":"25,410,000"},{"v":22527000,"d":"22,527,000"},{"v":2883000,"d":"2,883,000"}]
[{"$nulls":4},"지난년도현장체험학습비","지난년도현장체험학습비",0,{"v":941000,"d":"941,000"},{"v":-941000,"d":"-941,000"}]
[{"$nulls":3},"수련활동비",null,null,{"v":72600000,"d":"72,600,000"},{"v":54224000,"d":"54,224,000"},{"v":18376000,"d":"18,376,000"}]
[{"$nulls":4},"수련활동비","2학년 수련학습 활동비",{"v":72600000,"d":"72,600,000"},{"v":54060000,"d":"54,060,000"},{"v":18540000,"d":"18,540,000"}]
[{"$nulls":4},"지난년도수련활동비","지난년도수련활동비",0,{"v":164000,"d":"164,000"},{"v":-164000,"d":"-164,000"}]
[{"$nulls":3},"졸업앨범대금",null,null,{"v":24684000,"d":"24,684,000"},{"v":23558000,"d":"23,558,000"},{"v":1126000,"d":"1,126,000"}]
[{"$nulls":4},"졸업앨범대금","졸업앨범대금",{"v":24684000,"d":"24,684,000"},{"v":23496000,"d":"23,496,000"},{"v":1188000,"d":"1,188,000"}]
[{"$nulls":4},"지난년도졸업앨범대금","지난년도졸업앨범대금",0,{"v":62000,"d":"62,000"},{"v":-62000,"d":"-62,000"}]
[{"$nulls":3},"교과서대금",null,null,{"v":54150000,"d":"54,150,000"},{"v":43217000,"d":"43,217,000"},{"v":10933000,"d":"10,933,000"}]
[{"$nulls":4},"교과서대금","교과서대금",{"v":54150000,"d":"54,150,000"},{"v":43110000,"d":"43,110,000"},{"v":11040000,"d":"11,040,000"}]
[{"$nulls":4},"지난년도교과서대금","지난년도교과서대금",0,{"v":107000,"d":"107,000"},{"v":-107000,"d":"-107,000"}]
[{"$nulls":3},"기숙사비",null,null,{"v":2862032000,"d":"2,862,032,000"},{"v":3002780000,"d":"3,002,780,000"},{"v":-140748000,"d":"-140,748,000"}]
[{"$nulls":4},"기숙사비","3월 기숙사비",{"v":303240000,"d":"303,240,000"},{"v":304120000,"d":"304,120,000"},{"v":-880000,"d":"-880,000"}]
[{"$nulls":4},"기숙사비","4월 기숙사비",{"v":303240000,"d":"303,240,000"},{"v":303790000,"d":"303,790,000"},{"v":-550000,"d":"-550,000"}]
[{"$nulls":4},"기숙사비","5월 기숙사비",{"v":303240000,"d":"303,240,000"},{"v":303340000,"d":"303,340,000"},{"v":-100000,"d":"-100,000"}]
[{"$nulls":4},"기숙사비","6월 기숙사비",{"v":303240000,"d":"303,240,000"},{"v":302780000,"d":"302,780,000"},{"v":460000,"d":"460,000"}]
[{"$nulls":4},"기숙사비","7월 기숙사비",{"v":185854000,"d":"185,854,000"},{"v":126450000,"d":"126,450,000"},{"v":59404000,"d":"59,404,000"}]
[{"$nulls":4},"기숙사비","여름방학 기숙사비",{"v":85352000,"d":"85,352,000"},{"v":77900000,"d":"77,900,000"},{"v":7452000,"d":"7,452,000"}]
[{"$nulls":4},"기숙사비","8월 기숙사비",{"v":136946000,"d":"136,946,000"},{"v":195470000,"d":"195,470,000"},{"v":-58524000,"d":"-58,524,000"}]
[{"$nulls":4},"기숙사비","9월 기숙사비",{"v":303240000,"d":"303,240,000"},{"v":303800000,"d":"303,800,000"},{"v":-560000,"d":"-560,000"}]
[{"$nulls":4},"기숙사비","10월 기숙사비",{"v":303240000,"d":"303,240,000"},{"v":303800000,"d":"303,800,000"},{"v":-560000,"d":"-560,000"}]
[{"$nulls":4},"기숙사비","11월 기숙사비",{"v":303240000,"d":"303,240,000"},{"v":303800000,"d":"303,800,000"},{"v":-560000,"d":"-560,000"}]
[{"$nulls":4},"기숙사비","12월 기숙사비",{"v":201600000,"d":"201,600,000"},{"v":234100000,"d":"234,100,000"},{"v":-32500000,"d":"-32,500,000"}]
[{"$nulls":4},"기숙사비","겨울방학 기숙사비",{"v":86400000,"d":"86,400,000"},{"v":101920000,"d":"101,920,000"},{"v":-15520000,"d":"-15,520,000"}]
[{"$nulls":4},"기숙사비","1월 기숙사비",0,{"v":30200000,"d":"30,200,000"},{"v":-30200000,"d":"-30,200,000"}]
[{"$nulls":4},"기숙사비","2월 기숙사비",{"v":43200000,"d":"43,200,000"},{"v":65580000,"d":"65,580,000"},{"v":-22380000,"d":"-22,380,000"}]
[{"$nulls":4},"지난년도기숙사비","지난년도기숙사비",0,{"v":45730000,"d":"45,730,000"},{"v":-45730000,"d":"-45,730,000"}]
[null,"행정활동수입",{"$nulls":4},{"v":455150000,"d":"455,150,000"},{"v":503024000,"d":"503,024,000"},{"v":-47874000,"d":"-47,874,000"}]
[null,null,"사용료및수수료",{"$nulls":3},{"v":421050000,"d":"421,050,000"},{"v":421050000,"d":"421,050,000"},0]
[{"$nulls":3},"사용료및수수료",null,null,{"v":421050000,"d":"421,050,000"},{"v":421050000,"d":"421,050,000"},0]
[{"$nulls":4},"사용료","임대료 (기숙사 등)",{"v":166800000,"d":"166,800,000"},{"v":166800000,"d":"166,800,000"},0]
[{"$nulls":4},"수수료","신입생 전형료",{"v":29500000,"d":"29,500,000"},{"v":29500000,"d":"29,500,000"},0]
[{"$nulls":4},"수수료","전.편입 전형료",{"v":8000000,"d":"8,000,000"},{"v":8000000,"d":"8,000,000"},0]
[{"$nulls":4},"수수료","제증명수수료",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},0]
[{"$nulls":4},"수수료","AP 시험비용",{"v":181630000,"d":"181,630,000"},{"v":181630000,"d":"181,630,000"},0]
[{"$nulls":4},"수수료","시험비용",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0]
[{"$nulls":4},"수수료","모의고사비용",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0]
[{"$nulls":4},"수수료","영어토론대회 참가비",{"v":10920000,"d":"10,920,000"},{"v":10920000,"d":"10,920,000"},0]
[null,null,"기타행정활동수입",{"$nulls":3},{"v":34100000,"d":"34,100,000"},{"v":81974000,"d":"81,974,000"},{"v":-47874000,"d":"-47,874,000"}]
[{"$nulls":3},"이자수입",null,null,{"v":33000000,"d":"33,000,000"},{"v":78000000,"d":"78,000,000"},{"v":-45000000,"d":"-45,000,000"}]
[{"$nulls":4},"이자수입","정기예금",{"v":15000000,"d":"15,000,000"},{"v":60000000,"d":"60,000,000"},{"v":-45000000,"d":"-45,000,000"}]
[{"$nulls":4},"이자수입","일반예금",{"v":7000000,"d":"7,000,000"},{"v":7000000,"d":"7,000,000"},0]
[{"$nulls":4},"이자수입","법인세환급금",{"v":11000000,"d":"11,000,000"},{"v":11000000,"d":"11,000,000"},0]
[{"$nulls":3},"기타행정활동수입",null,null,{"v":1100000,"d":"1,100,000"},{"v":3974000,"d":"3,974,000"},{"v":-2874000,"d":"-2,874,000"}]
[{"$nulls":4},"기타행정활동수입","교생 교육실습비",{"v":600000,"d":"600,000"},{"v":600000,"d":"600,000"},0]
[{"$nulls":4},"기타행정활동수입","제증명 우편료 외",{"v":500000,"d":"500,000"},{"v":2100000,"d":"2,100,000"},{"v":-1600000,"d":"-1,600,000"}]
[{"$nulls":4},"지난년도수입","지난년도수입",0,{"v":1274000,"d":"1,274,000"},{"v":-1274000,"d":"-1,274,000"}]
["기타수입",{"$nulls":5},{"v":2017000000,"d":"2,017,000,000"},{"v":799270000,"d":"799,270,000"},{"v":1217730000,"d":"1,217,730,000"}]
[null,"전년도이월금",{"$nulls":4},{"v":2017000000,"d":"2,017,000,000"},{"v":799270000,"d":"799,270,000"},{"v":1217730000,"d":"1,217,730,000"}]
[null,null,"순세계잉여금",{"$nulls":3},{"v":1267000000,"d":"1,267,000,000"},{"v":799270000,"d":"799,270,000"},{"v":467730000,"d":"467,730,000"}]
[{"$nulls":3},"순세계잉여금",null,null,{"v":1267000000,"d":"1,267,000,000"},{"v":799270000,"d":"799,270,000"},{"v":467730000,"d":"467,730,000"}]
[{"$nulls":4},"순세계잉여금","전년도이월금",{"v":1267000000,"d":"1,267,000,000"},{"v":799270000,"d":"799,270,000"},{"v":467730000,"d":"467,730,000"},"시설비 4.17억 포함"]
[null,null,"이월금",{"$nulls":3},{"v":750000000,"d":"750,000,000"},0,{"v":750000000,"d":"750,000,000"}]
[{"$nulls":3},"이월금",null,null,{"v":750000000,"d":"750,000,000"},0,{"v":750000000,"d":"750,000,000"}]
[{"$nulls":4},"이월사업비","명시이월",{"v":750000000,"d":"750,000,000"},0,{"v":750000000,"d":"750,000,000"},"용인시 교육경비 지원금(다목적관 증축)"]
["합    계",{"$nulls":5},{"v":21452345000,"d":"21,452,345,000"},{"v":16857544000,"d":"16,857,544,000"},{"v":4594801000,"d":"4,594,801,000"}]

{"sheet":"2013학년도 세출예산 명세서","index":2,"n_rows":445,"n_cols":10,"rows_kept":445,"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],[59,3,59,4],[66,3,66,4],[70,3,70,4],[77,3,77,4],[79,2,79,4],[80,3,80,4],[84,1,84,4],[85,2,85,4],[86,3,86,4],[91,2,91,4],[92,3,92,4],[106,2,106,4],[107,3,107,4],[109,0,109,4],[110,1,110,4],[111,2,111,4],[112,3,112,4],[114,1,114,4],[115,2,115,4],[116,3,116,4],[118,3,118,4],[125,3,125,4],[128,3,128,4],[158,3,158,4],[163,1,163,4],[164,2,164,4],[165,3,165,4],[167,2,167,4],[168,3,168,4],[174,2,174,4],[175,3,175,4],[177,2,177,4],[178,3,178,4],[180,1,180,4],[181,2,181,4],[182,3,182,4],[183,9,184,9],[185,2,185,4],[186,3,186,4],[186,9,194,9],[195,2,195,4],[196,3,196,4],[198,1,198,4],[199,2,199,4],[200,3,200,4],[204,1,204,4],[205,2,205,4],[206,3,206,4],[208,2,208,4],[209,3,209,4],[211,2,211,4],[212,3,212,4],[214,0,214,4],[215,1,215,4],[216,2,216,4],[217,3,217,4],[221,2,221,4],[222,3,222,4],[226,2,226,4],[227,3,227,4],[229,2,229,4],[230,3,230,4],[232,2,232,4],[233,3,233,4],[235,3,235,4],[237,2,237,4],[238,3,238,4],[247,1,247,4],[248,2,248,4],[249,3,249,4],[257,3,257,4],[260,2,260,4],[261,3,261,4],[265,2,265,4],[266,3,266,4],[274,0,274,4],[275,1,275,4],[276,2,276,4],[277,3,277,4],[283,3,283,4],[288,1,288,4],[289,2,289,4],[290,3,290,4],[296,1,296,4],[297,2,297,4],[298,3,298,4],[300,3,300,4],[302,3,302,4],[304,3,304,4],[311,3,311,4],[313,1,313,4],[314,2,314,4],[315,3,315,4],[321,3,321,4],[323,0,323,4],[324,1,324,4],[325,2,325,4],[326,3,326,4],[332,3,332,4],[334,3,334,4],[342,2,342,4],[343,3,343,4],[349,3,349,4],[351,1,351,4],[352,2,352,4],[353,3,353,4],[355,2,355,4],[356,3,356,4],[358,3,358,4],[365,3,365,4],[367,2,367,4],[368,3,368,4],[371,1,371,4],[372,2,372,4],[373,3,373,4],[375,3,375,4],[377,0,377,4],[378,1,378,4],[379,2,379,4],[380,3,380,4],[391,1,391,4],[392,2,392,4],[393,3,393,4],[414,1,414,4],[415,2,415,4],[416,3,416,4],[418,3,418,4],[424,1,424,4],[425,2,425,4],[426,3,426,4],[429,2,429,4],[430,3,430,4],[432,1,432,4],[433,2,433,4],[434,3,434,4],[436,0,436,4],[437,1,437,4],[438,2,438,4],[439,3,439,4],[444,0,444,4]],"flags":["formulas_cached_only"]}
[" "]
[{"$nulls":9},"(단위:원)"]
["사업",{"$nulls":4},"산출내역","2013학년도 본예산","2012학년도 예산","증 △ 감","적요"]
["정책","단위","세부","항목","원가통계비목"]
["인적자원 운영",{"$nulls":5},{"v":4690253000,"d":"4,690,253,000"},{"v":4637858000,"d":"4,637,858,000"},{"v":52395000,"d":"52,395,000"}]
[null,"교원보수",{"$nulls":4},{"v":3696389000,"d":"3,696,389,000"},{"v":3539963000,"d":"3,539,963,000"},{"v":156426000,"d":"156,426,000"}]
[null,null,"교원 보수",{"$nulls":3},{"v":3696389000,"d":"3,696,389,000"},{"v":3539963000,"d":"3,539,963,000"},{"v":156426000,"d":"156,426,000"}]
[{"$nulls":3},"보수",null,null,{"v":3474897000,"d":"3,474,897,000"},{"v":3289403000,"d":"3,289,403,000"},{"v":185494000,"d":"185,494,000"}]
[{"$nulls":4},"봉급","봉급",{"v":1775979000,"d":"1,775,979,000"},{"v":1662633000,"d":"1,662,633,000"},{"v":113346000,"d":"113,346,000"}]
[{"$nulls":4},"정근수당","정근수당",{"v":144794000,"d":"144,794,000"},{"v":137666000,"d":"137,666,000"},{"v":7128000,"d":"7,128,000"}]
[{"$nulls":4},"정근수당","정근수당 가산금",{"v":50110000,"d":"50,110,000"},{"v":43580000,"d":"43,580,000"},{"v":6530000,"d":"6,530,000"}]
[{"$nulls":4},"성과상여금","성과상여금",{"v":160110000,"d":"160,110,000"},{"v":154100000,"d":"154,100,000"},{"v":6010000,"d":"6,010,000"}]
[{"$nulls":4},"가족수당","가족수당",{"v":40580000,"d":"40,580,000"},{"v":41160000,"d":"41,160,000"},{"v":-580000,"d":"-580,000"}]
[{"$nulls":4},"자녀학비보조수당","자녀학비보조수당",{"v":15243000,"d":"15,243,000"},{"v":19921000,"d":"19,921,000"},{"v":-4678000,"d":"-4,678,000"}]
[{"$nulls":4},"육아휴직수당","육아휴직수당",{"v":9347000,"d":"9,347,000"},{"v":11698000,"d":"11,698,000"},{"v":-2351000,"d":"-2,351,000"}]
[{"$nulls":4},"교원보전수당","교원보전수당",{"v":840000,"d":"840,000"},{"v":910000,"d":"910,000"},{"v":-70000,"d":"-70,000"}]
[{"$nulls":4},"교직수당","교직수당",{"v":150000000,"d":"150,000,000"},{"v":146848000,"d":"146,848,000"},{"v":3152000,"d":"3,152,000"}]
[{"$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]
[{"$nulls":4},"국제전문직위수당","국제화영재교육수당",{"v":710392000,"d":"710,392,000"},{"v":665065000,"d":"665,065,000"},{"v":45327000,"d":"45,327,000"}]
[{"$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":5500000,"d":"5,500,000"},0]
[{"$nulls":4},"교직수당가산금2","보직수당",{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"},0]
[{"$nulls":4},"직급보조비","직급보조비",{"v":2400000,"d":"2,400,000"},{"v":3380000,"d":"3,380,000"},{"v":-980000,"d":"-980,000"}]
[{"$nulls":4},"정액급식비","정액급식비",{"v":78000000,"d":"78,000,000"},{"v":76440000,"d":"76,440,000"},{"v":1560000,"d":"1,560,000"}]
[{"$nulls":4},"명절휴가비","명절휴가비",{"v":178800000,"d":"178,800,000"},{"v":167700000,"d":"167,700,000"},{"v":11100000,"d":"11,100,000"}]
[{"$nulls":3},"법정부담금",null,null,{"v":221492000,"d":"221,492,000"},{"v":250560000,"d":"250,560,000"},{"v":-29068000,"d":"-29,068,000"}]
[{"$nulls":4},"교직원법정부담금","교원사학연금",{"v":144341000,"d":"144,341,000"},{"v":172280000,"d":"172,280,000"},{"v":-27939000,"d":"-27,939,000"}]
[{"$nulls":4},"교직원법정부담금","교원재해보상금",{"v":11142000,"d":"11,142,000"},{"v":12960000,"d":"12,960,000"},{"v":-1818000,"d":"-1,818,000"}]
[{"$nulls":4},"교직원법정부담금","교원건강보험료",{"v":61951000,"d":"61,951,000"},{"v":61000000,"d":"61,000,000"},{"v":951000,"d":"951,000"}]
[{"$nulls":4},"교직원법정부담금","교원노인장기요양보험료",{"v":4058000,"d":"4,058,000"},{"v":4320000,"d":"4,320,000"},{"v":-262000,"d":"-262,000"}]
[null,"직원보수",{"$nulls":4},{"v":343097000,"d":"343,097,000"},{"v":284887000,"d":"284,887,000"},{"v":58210000,"d":"58,210,000"}]
[null,null,"직원보수",{"$nulls":3},{"v":343097000,"d":"343,097,000"},{"v":284887000,"d":"284,887,000"},{"v":58210000,"d":"58,210,000"}]
[{"$nulls":3},"보수",null,null,{"v":313909000,"d":"313,909,000"},{"v":257347000,"d":"257,347,000"},{"v":56562000,"d":"56,562,000"}]
[{"$nulls":4},"봉급","봉급",{"v":157425000,"d":"157,425,000"},{"v":129599000,"d":"129,599,000"},{"v":27826000,"d":"27,826,000"}]
[{"$nulls":4},"정근수당","정근수당",{"v":13173000,"d":"13,173,000"},{"v":10833000,"d":"10,833,000"},{"v":2340000,"d":"2,340,000"}]
[{"$nulls":4},"정근수당","정근수당 가산금",{"v":4010000,"d":"4,010,000"},{"v":3480000,"d":"3,480,000"},{"v":530000,"d":"530,000"}]
[{"$nulls":4},"성과상여금","성과상여금",{"v":15469000,"d":"15,469,000"},{"v":13100000,"d":"13,100,000"},{"v":2369000,"d":"2,369,000"}]
[{"$nulls":4},"가족수당","가족수당",{"v":3800000,"d":"3,800,000"},{"v":3120000,"d":"3,120,000"},{"v":680000,"d":"680,000"}]
[{"$nulls":4},"자녀학비보조수당","자녀학비보조수당",{"v":3574000,"d":"3,574,000"},{"v":3622000,"d":"3,622,000"},{"v":-48000,"d":"-48,000"}]
[{"$nulls":4},"국제전문직위수당","국제화영재교육수당",{"v":62970000,"d":"62,970,000"},{"v":51840000,"d":"51,840,000"},{"v":11130000,"d":"11,130,000"}]
[{"$nulls":4},"시간외근무수당","초과근무수당 정액분",{"v":5571000,"d":"5,571,000"},{"v":4377000,"d":"4,377,000"},{"v":1194000,"d":"1,194,000"}]
[{"$nulls":4},"직책수당","보직수당",{"v":7200000,"d":"7,200,000"},{"v":7200000,"d":"7,200,000"},0]
[{"$nulls":4},"정액급식비","정액급식비",{"v":7800000,"d":"7,800,000"},{"v":6240000,"d":"6,240,000"},{"v":1560000,"d":"1,560,000"}]
[{"$nulls":4},"명절휴가비","명절휴가비",{"v":15844000,"d":"15,844,000"},{"v":13030000,"d":"13,030,000"},{"v":2814000,"d":"2,814,000"}]
[{"$nulls":4},"연가보상비","연가보상비",{"v":7593000,"d":"7,593,000"},{"v":3106000,"d":"3,106,000"},{"v":4487000,"d":"4,487,000"}]
[{"$nulls":4},"직급보조비","직급보조비",{"v":9480000,"d":"9,480,000"},{"v":7800000,"d":"7,800,000"},{"v":1680000,"d":"1,680,000"}]
[{"$nulls":3},"법정부담금",null,null,{"v":29188000,"d":"29,188,000"},{"v":27540000,"d":"27,540,000"},{"v":1648000,"d":"1,648,000"}]
[{"$nulls":4},"교직원법정부담금","직원사학연금",{"v":22205000,"d":"22,205,000"},{"v":21000000,"d":"21,000,000"},{"v":1205000,"d":"1,205,000"}]
[{"$nulls":4},"교직원법정부담금","직원재해보상금",{"v":1009000,"d":"1,009,000"},{"v":1520000,"d":"1,520,000"},{"v":-511000,"d":"-511,000"}]
[{"$nulls":4},"교직원법정부담금","직원건강보험료",{"v":5606000,"d":"5,606,000"},{"v":4670000,"d":"4,670,000"},{"v":936000,"d":"936,000"}]
[{"$nulls":4},"교직원법정부담금","직원노인장기요양보험료",{"v":368000,"d":"368,000"},{"v":350000,"d":"350,000"},{"v":18000,"d":"18,000"}]
[null,"교직원기타보수",{"$nulls":4},{"v":503378000,"d":"503,378,000"},{"v":606853000,"d":"606,853,000"},{"v":-103550000,"d":"-103,550,000"}]
[null,null,"교직원대체인건비",{"$nulls":3},{"v":462998000,"d":"462,998,000"},{"v":567793000,"d":"567,793,000"},{"v":-104870000,"d":"-104,870,000"}]
[{"$nulls":3},"기타직보수",null,null,{"v":362987000,"d":"362,987,000"},{"v":374837000,"d":"374,837,000"},{"v":-11850000,"d":"-11,850,000"}]
[{"$nulls":4},"계약직교원인건비","기간제교사 인건비",{"v":243717000,"d":"243,717,000"},{"v":374837000,"d":"374,837,000"},{"v":-131120000,"d":"-131,120,000"}]
[{"$nulls":4},"무기계약근로자인건비","무기계약직 인건비",{"v":119270000,"d":"119,270,000"},0,{"v":119270000,"d":"119,270,000"},"기간제근로자->무기계약근로자 전환"]
[{"$nulls":3},"법정부담금",null,null,{"v":60585000,"d":"60,585,000"},{"v":62826000,"d":"62,826,000"},{"v":-2241000,"d":"-2,241,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 국민연금",{"v":16335000,"d":"16,335,000"},{"v":16870000,"d":"16,870,000"},{"v":-535000,"d":"-535,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 건강보험료",{"v":6414000,"d":"6,414,000"},{"v":6526000,"d":"6,526,000"},{"v":-112000,"d":"-112,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 산재보험료",{"v":2084000,"d":"2,084,000"},{"v":2490000,"d":"2,490,000"},{"v":-406000,"d":"-406,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 고용보험료",{"v":5082000,"d":"5,082,000"},{"v":5260000,"d":"5,260,000"},{"v":-178000,"d":"-178,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 퇴직금",{"v":30249000,"d":"30,249,000"},{"v":31240000,"d":"31,240,000"},{"v":-991000,"d":"-991,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 노인장기요양보험료",{"v":421000,"d":"421,000"},{"v":440000,"d":"440,000"},{"v":-19000,"d":"-19,000"}]
[{"$nulls":3},"기간제근로자보수",null,null,{"v":35000000,"d":"35,000,000"},{"v":110055000,"d":"110,055,000"},{"v":-75055000,"d":"-75,055,000"}]
[{"$nulls":4},"기간제근로자인건비","임시직 인건비",{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},0]
[{"$nulls":4},"기간제근로자인건비","교무지원인건비",0,{"v":54825000,"d":"54,825,000"},{"v":-54825000,"d":"-54,825,000"},"무기계약근로자 전환"]
[{"$nulls":4},"기간제근로자인건비","비정규직인건비",0,{"v":20230000,"d":"20,230,000"},{"v":-20230000,"d":"-20,230,000"},"무기계약근로자 전환"]
[{"$nulls":3},"법정부담금",null,null,{"v":2926000,"d":"2,926,000"},{"v":18650000,"d":"18,650,000"},{"v":-15724000,"d":"-15,724,000"}]
[{"$nulls":4},"기간제법정부담금","국민연금",{"v":1575000,"d":"1,575,000"},{"v":5020000,"d":"5,020,000"},{"v":-3445000,"d":"-3,445,000"}]
[{"$nulls":4},"기간제법정부담금","건강보험료",{"v":619000,"d":"619,000"},{"v":1940000,"d":"1,940,000"},{"v":-1321000,"d":"-1,321,000"}]
[{"$nulls":4},"기간제법정부담금","산재보험료",{"v":201000,"d":"201,000"},{"v":710000,"d":"710,000"},{"v":-509000,"d":"-509,000"}]
[{"$nulls":4},"기간제법정부담금","고용보험료",{"v":490000,"d":"490,000"},{"v":1550000,"d":"1,550,000"},{"v":-1060000,"d":"-1,060,000"}]
[{"$nulls":4},"기간제법정부담금","퇴직급여",0,{"v":9300000,"d":"9,300,000"},{"v":-9300000,"d":"-9,300,000"}]
[{"$nulls":4},"기간제법정부담금","노인장기요양보험료",{"v":41000,"d":"41,000"},{"v":130000,"d":"130,000"},{"v":-89000,"d":"-89,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":1500000,"d":"1,500,000"},{"v":1425000,"d":"1,425,000"},{"v":75000,"d":"75,000"}]
[{"$nulls":4},"맞춤형복지비","선택적 복리후생지원",{"v":1500000,"d":"1,500,000"},{"v":1425000,"d":"1,425,000"},{"v":75000,"d":"75,000"}]
[null,null,"학교운영지원비수당",{"$nulls":3},{"v":40380000,"d":"40,380,000"},{"v":39060000,"d":"39,060,000"},{"v":1320000,"d":"1,320,000"}]
[{"$nulls":3},"학교운영지원비수당",null,null,{"v":40380000,"d":"40,380,000"},{"v":39060000,"d":"39,060,000"},{"v":1320000,"d":"1,320,000"}]
[{"$nulls":4},"학교운영지원비수당","교원연구비",{"v":36000000,"d":"36,000,000"},{"v":36360000,"d":"36,360,000"},{"v":-360000,"d":"-360,000"},"교원수당"]
[{"$nulls":4},"직책수당","직책수당",{"v":1320000,"d":"1,320,000"},{"v":240000,"d":"240,000"},{"v":1080000,"d":"1,080,000"},"교직원수당"]
[{"$nulls":4},"관리수당","관리수당",{"v":3060000,"d":"3,060,000"},{"v":2460000,"d":"2,460,000"},{"v":600000,"d":"600,000"},"직원수당"]
[null,"교직원 복지 및 역량강화",{"$nulls":4},{"v":147389000,"d":"147,389,000"},{"v":206155000,"d":"206,155,000"},{"v":-58766000,"d":"-58,766,000"}]
[null,null,"교직원연수",{"$nulls":3},{"v":34500000,"d":"34,500,000"},{"v":34855000,"d":"34,855,000"},{"v":-355000,"d":"-355,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":34500000,"d":"34,500,000"},{"v":34855000,"d":"34,855,000"},{"v":-355000,"d":"-355,000"}]
[{"$nulls":4},"교직원복지비","교직원 연수 운영경비",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[{"$nulls":4},"교직원복지비","자격연수 여비",0,{"v":355000,"d":"355,000"},{"v":-355000,"d":"-355,000"},"교육청 지원금"]
[{"$nulls":4},"교직원복지비","연수참가 경비 및 등록비",{"v":1500000,"d":"1,500,000"},{"v":1500000,"d":"1,500,000"},0]
[{"$nulls":4},"여비","근거리출장비",{"v":13000000,"d":"13,000,000"},{"v":13000000,"d":"13,000,000"},0]
[null,null,"교직원복지",{"$nulls":3},{"v":72000000,"d":"72,000,000"},{"v":134000000,"d":"134,000,000"},{"v":-62000000,"d":"-62,000,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":72000000,"d":"72,000,000"},{"v":134000000,"d":"134,000,000"},{"v":-62000000,"d":"-62,000,000"}]
[{"$nulls":4},"교직원복지비","교무학사부 운영경비",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":4},"교직원복지비","인성창의부 운영경비",{"v":1200000,"d":"1,200,000"},{"v":1200000,"d":"1,200,000"},0]
[{"$nulls":4},"교직원복지비","기획연구부 운영경비",{"v":800000,"d":"800,000"},{"v":800000,"d":"800,000"},0]
[{"$nulls":4},"교직원복지비","국제부 운영경비",{"v":2600000,"d":"2,600,000"},{"v":2600000,"d":"2,600,000"},0]
[{"$nulls":4},"교직원복지비","입학홍보부 운영경비",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0]
[{"$nulls":4},"교직원복지비","1학년부 운영경비",{"v":1400000,"d":"1,400,000"},{"v":1400000,"d":"1,400,000"},0]
[{"$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":2400000,"d":"2,400,000"},{"v":2200000,"d":"2,200,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":4},"교직원복지비","기본특근매식비",{"v":10000000,"d":"10,000,000"},{"v":28000000,"d":"28,000,000"},{"v":-18000000,"d":"-18,000,000"}]
[{"$nulls":4},"교직원복지비","교직원건강검사진단비",{"v":27800000,"d":"27,800,000"},{"v":25000000,"d":"25,000,000"},{"v":2800000,"d":"2,800,000"}]
[{"$nulls":4},"교직원복지비","문화체험활동비",0,{"v":47000000,"d":"47,000,000"},{"v":-47000000,"d":"-47,000,000"}]
[{"$nulls":4},"교직원복지비","교원 성과 포상금",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[null,null,"맞춤형복지",{"$nulls":3},{"v":40889000,"d":"40,889,000"},{"v":37300000,"d":"37,300,000"},{"v":3589000,"d":"3,589,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":40889000,"d":"40,889,000"},{"v":37300000,"d":"37,300,000"},{"v":3589000,"d":"3,589,000"}]
[{"$nulls":4},"맞춤형복지비","선택적 복리후생지원",{"v":40889000,"d":"40,889,000"},{"v":37300000,"d":"37,300,000"},{"v":3589000,"d":"3,589,000"}]
["학생복지/교육격차 해소",{"$nulls":5},{"v":6660972000,"d":"6,660,972,000"},{"v":7462664000,"d":"7,462,664,000"},{"v":-801692000,"d":"-801,692,000"}]
[null,"급식 관리",{"$nulls":4},{"v":3549556000,"d":"3,549,556,000"},{"v":3572720000,"d":"3,572,720,000"},{"v":-23164000,"d":"-23,164,000"}]
[null,null,"위탁급식운영",{"$nulls":3},{"v":3549556000,"d":"3,549,556,000"},{"v":3572720000,"d":"3,572,720,000"},{"v":-23164000,"d":"-23,164,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":3549556000,"d":"3,549,556,000"},{"v":3572720000,"d":"3,572,720,000"},{"v":-23164000,"d":"-23,164,000"}]
[{"$nulls":4},"급식용식재료비","급식사업위탁용역비",{"v":3549556000,"d":"3,549,556,000"},{"v":3572720000,"d":"3,572,720,000"},{"v":-23164000,"d":"-23,164,000"}]
[null,"기숙사 관리",{"$nulls":4},{"v":2862032000,"d":"2,862,032,000"},{"v":2957050000,"d":"2,957,050,000"},{"v":-95018000,"d":"-95,018,000"}]
[null,null,"기숙사운영",{"$nulls":3},{"v":2862032000,"d":"2,862,032,000"},{"v":2957050000,"d":"2,957,050,000"},{"v":-95018000,"d":"-95,018,000"}]
[{"$nulls":3},"기간제근로자보수",null,null,{"v":494748000,"d":"494,748,000"},{"v":476177000,"d":"476,177,000"},{"v":18571000,"d":"18,571,000"}]
[{"$nulls":4},"기간제근로자인건비","생활지도교사 인건비",{"v":494748000,"d":"494,748,000"},{"v":476177000,"d":"476,177,000"},{"v":18571000,"d":"18,571,000"}]
[{"$nulls":3},"법정부담금",null,null,{"v":82576000,"d":"82,576,000"},{"v":79678000,"d":"79,678,000"},{"v":2898000,"d":"2,898,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 국민연금",{"v":22264000,"d":"22,264,000"},{"v":21400000,"d":"21,400,000"},{"v":864000,"d":"864,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 건강보험료",{"v":8743000,"d":"8,743,000"},{"v":8300000,"d":"8,300,000"},{"v":443000,"d":"443,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 산재보험료",{"v":2840000,"d":"2,840,000"},{"v":3080000,"d":"3,080,000"},{"v":-240000,"d":"-240,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 고용보험료",{"v":6927000,"d":"6,927,000"},{"v":6680000,"d":"6,680,000"},{"v":247000,"d":"247,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 노인장기요양보험료",{"v":573000,"d":"573,000"},{"v":543000,"d":"543,000"},{"v":30000,"d":"30,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 퇴직급여",{"v":41229000,"d":"41,229,000"},{"v":39675000,"d":"39,675,000"},{"v":1554000,"d":"1,554,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":7700000,"d":"7,700,000"},{"v":1325000,"d":"1,325,000"},{"v":6375000,"d":"6,375,000"}]
[{"$nulls":4},"맞춤형복지비","선택적 복리후생지원",{"v":3300000,"d":"3,300,000"},{"v":1325000,"d":"1,325,000"},{"v":1975000,"d":"1,975,000"}]
[{"$nulls":4},"교직원복지비","교직원건강검사진단비",{"v":4400000,"d":"4,400,000"},0,{"v":4400000,"d":"4,400,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":2147708000,"d":"2,147,708,000"},{"v":2270570000,"d":"2,270,570,000"},{"v":-122862000,"d":"-122,862,000"}]
[{"$nulls":4},"일반수용비","기숙사 소모품 구입비",{"v":5000000,"d":"5,000,000"},{"v":15000000,"d":"15,000,000"},{"v":-10000000,"d":"-10,000,000"}]
[{"$nulls":4},"일반수용비","신입생 자료집 제작비",0,{"v":1000000,"d":"1,000,000"},{"v":-1000000,"d":"-1,000,000"}]
[{"$nulls":4},"일반수용비","신문구독료",{"v":100000000,"d":"100,000,000"},{"v":100000000,"d":"100,000,000"},0]
[{"$nulls":4},"일반수용비","정수기 수질검사 수수료",{"v":3600000,"d":"3,600,000"},{"v":3600000,"d":"3,600,000"},0]
[{"$nulls":4},"일반수용비","기숙사 시설 안전검사비",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[{"$nulls":4},"일반수용비","기숙사 침구류 구입비",{"v":5000000,"d":"5,000,000"},{"v":10000000,"d":"10,000,000"},{"v":-5000000,"d":"-5,000,000"}]
[{"$nulls":4},"일반수용비","교복 및 침구류 린넨서비스 용역비",{"v":140000000,"d":"140,000,000"},{"v":140000000,"d":"140,000,000"},0]
[{"$nulls":4},"일반수용비","기숙사 시설물 수선비",{"v":50000000,"d":"50,000,000"},{"v":180000000,"d":"180,000,000"},{"v":-130000000,"d":"-130,000,000"}]
[{"$nulls":4},"일반수용비","집기비품 수리비",{"v":3000000,"d":"3,000,000"},{"v":10000000,"d":"10,000,000"},{"v":-7000000,"d":"-7,000,000"}]
[{"$nulls":4},"일반수용비","기자재 수선비",{"v":5000000,"d":"5,000,000"},{"v":10000000,"d":"10,000,000"},{"v":-5000000,"d":"-5,000,000"}]
[{"$nulls":4},"일반수용비","영상정보처리장치 유지보수비",{"v":7260000,"d":"7,260,000"},0,{"v":7260000,"d":"7,260,000"},"CCTV 4대 교체"]
[{"$nulls":4},"일반수용비","시설관리 소모품 구입비",{"v":50000000,"d":"50,000,000"},{"v":55000000,"d":"55,000,000"},{"v":-5000000,"d":"-5,000,000"}]
[{"$nulls":4},"일반수용비","정화조 관리위탁비",{"v":27720000,"d":"27,720,000"},{"v":28000000,"d":"28,000,000"},{"v":-280000,"d":"-280,000"}]
[{"$nulls":4},"일반수용비","정화조 슬러지 청소비",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
[{"$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":103200000,"d":"103,200,000"},{"v":96000000,"d":"96,000,000"},{"v":7200000,"d":"7,200,000"}]
[{"$nulls":4},"일반수용비","기숙사 청소,설비 용역비",{"v":804078000,"d":"804,078,000"},{"v":782000000,"d":"782,000,000"},{"v":22078000,"d":"22,078,000"}]
[{"$nulls":4},"일반수용비","기숙사 소독용역비",{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[{"$nulls":4},"일반수용비","정수기 렌탈료",{"v":14000000,"d":"14,000,000"},{"v":14000000,"d":"14,000,000"},0]
[{"$nulls":4},"일반수용비","세탁기, 건조기 렌탈료",{"v":8880000,"d":"8,880,000"},{"v":3000000,"d":"3,000,000"},{"v":5880000,"d":"5,880,000"}]
[{"$nulls":4},"일반업무추진비","생활지도교 간담회비",{"v":2000000,"d":"2,000,000"},{"v":3000000,"d":"3,000,000"},{"v":-1000000,"d":"-1,000,000"}]
[{"$nulls":4},"일반업무추진비","용역직원 간담회비",{"v":4000000,"d":"4,000,000"},{"v":5000000,"d":"5,000,000"},{"v":-1000000,"d":"-1,000,000"}]
[{"$nulls":4},"전기요금","전기요금",{"v":200000000,"d":"200,000,000"},{"v":200000000,"d":"200,000,000"},0]
[{"$nulls":4},"상하수도료","상수도 사용료",{"v":60000000,"d":"60,000,000"},{"v":60000000,"d":"60,000,000"},0]
[{"$nulls":4},"연료비","도시가스요금",{"v":473270000,"d":"473,270,000"},{"v":473270000,"d":"473,270,000"},0]
[{"$nulls":4},"기타공공요금","인터넷통신요금",{"v":45600000,"d":"45,600,000"},{"v":45600000,"d":"45,600,000"},0]
[{"$nulls":4},"기타공공요금","시설물분 환경개선부담금",{"v":3100000,"d":"3,100,000"},{"v":3100000,"d":"3,100,000"},0]
[{"$nulls":4},"여비","학생 병원 수송 근거리출장비",{"v":800000,"d":"800,000"},{"v":800000,"d":"800,000"},0]
[{"$nulls":3},"교육운영비",null,null,{"v":129300000,"d":"129,300,000"},{"v":129300000,"d":"129,300,000"},0]
[{"$nulls":4},"교육운영비","병원 수송 차량 임차료",{"v":29000000,"d":"29,000,000"},{"v":29000000,"d":"29,000,000"},0]
[{"$nulls":4},"교육운영비","귀가의 날 버스 임차료",{"v":90000000,"d":"90,000,000"},{"v":90000000,"d":"90,000,000"},0]
[{"$nulls":4},"학생복지비","약품구입비",{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[{"$nulls":4},"학생복지비","기숙사안전공제회비",{"v":4300000,"d":"4,300,000"},{"v":4300000,"d":"4,300,000"},0]
[null,"보건 관리",{"$nulls":4},{"v":38550000,"d":"38,550,000"},{"v":37350000,"d":"37,350,000"},{"v":1200000,"d":"1,200,000"}]
[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":16050000,"d":"16,050,000"},{"v":14850000,"d":"14,850,000"},{"v":1200000,"d":"1,200,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":16050000,"d":"16,050,000"},{"v":14850000,"d":"14,850,000"},{"v":1200000,"d":"1,200,000"}]
[{"$nulls":4},"일반수용비","물탱크 청소비",{"v":1300000,"d":"1,300,000"},{"v":1300000,"d":"1,300,000"},0]
[{"$nulls":4},"일반수용비","정수기 렌탈료",{"v":13200000,"d":"13,200,000"},{"v":12000000,"d":"12,000,000"},{"v":1200000,"d":"1,200,000"}]
[{"$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",{"$nulls":4},0,{"v":663256000,"d":"663,256,000"},{"v":-663256000,"d":"-663,256,000"}]
[null,null,"기타교육격차해소",{"$nulls":3},0,{"v":96731000,"d":"96,731,000"},{"v":-96731000,"d":"-96,731,000"}]
[{"$nulls":3},"교육운영비",null,null,0,{"v":96731000,"d":"96,731,000"},{"v":-96731000,"d":"-96,731,000"}]
[{"$nulls":4},"교육운영비","사회적배려대상자 지원프로그램",0,{"v":51731000,"d":"51,731,000"},{"v":-51731000,"d":"-51,731,000"},"교육청 지원금"]
[{"$nulls":4},"교육운영비","특성화프로그램 운영비",0,{"v":45000000,"d":"45,000,000"},{"v":-45000000,"d":"-45,000,000"}]
[null,null,"저소득층자녀지원",{"$nulls":3},0,{"v":566366000,"d":"566,366,000"},{"v":-566366000,"d":"-566,366,000"}]
[{"$nulls":3},"교육운영비",null,null,0,{"v":566366000,"d":"566,366,000"},{"v":-566366000,"d":"-566,366,000"},"교육청 지원금"]
[{"$nulls":4},"학생복지비","저소득층자녀학비",0,{"v":251586000,"d":"251,586,000"},{"v":-251586000,"d":"-251,586,000"}]
[{"$nulls":4},"학생복지비","사회적배려대상자학비",0,{"v":7406000,"d":"7,406,000"},{"v":-7406000,"d":"-7,406,000"}]
[{"$nulls":4},"학생복지비","사회적배려대상자기숙사비",0,{"v":158270000,"d":"158,270,000"},{"v":-158270000,"d":"-158,270,000"}]
[{"$nulls":4},"학생복지비","저소득층자녀중식비",0,{"v":49238000,"d":"49,238,000"},{"v":-49238000,"d":"-49,238,000"}]
[{"$nulls":4},"학생복지비","사회적배려대상자방과후교육비",0,{"v":75840000,"d":"75,840,000"},{"v":-75840000,"d":"-75,840,000"}]
[{"$nulls":4},"학생복지비","방과후학교자유수강권",0,{"v":2400000,"d":"2,400,000"},{"v":-2400000,"d":"-2,400,000"}]
[{"$nulls":4},"학생복지비","교과서무상지원",0,{"v":4254000,"d":"4,254,000"},{"v":-4254000,"d":"-4,254,000"}]
[{"$nulls":4},"학생복지비","사회적배려대상자체험학습비",0,{"v":17372000,"d":"17,372,000"},{"v":-17372000,"d":"-17,372,000"}]
[null,null,"특수교육대상자지원",{"$nulls":3},0,{"v":159000,"d":"159,000"},{"v":-159000,"d":"-159,000"}]
[{"$nulls":3},"교육운영비",null,null,0,{"v":159000,"d":"159,000"},{"v":-159000,"d":"-159,000"}]
[{"$nulls":4},"학생복지비","특수교육대상학생교통비",0,{"v":159000,"d":"159,000"},{"v":-159000,"d":"-159,000"},"교육청 지원금"]
[null,"학생 장학 지원",{"$nulls":4},{"v":120000000,"d":"120,000,000"},{"v":155682000,"d":"155,682,000"},{"v":-35682000,"d":"-35,682,000"}]
[null,null,"학생장학금지원",{"$nulls":3},{"v":120000000,"d":"120,000,000"},{"v":155682000,"d":"155,682,000"},{"v":-35682000,"d":"-35,682,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":120000000,"d":"120,000,000"},{"v":155682000,"d":"155,682,000"},{"v":-35682000,"d":"-35,682,000"}]
[{"$nulls":4},"학생복지비","도비 장학금",0,{"v":150000,"d":"150,000"},{"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",0,{"v":35532000,"d":"35,532,000"},{"v":-35532000,"d":"-35,532,000"},"외부 장학금"]
[null,"기타 학생복리 서비스",{"$nulls":4},{"v":90834000,"d":"90,834,000"},{"v":76606000,"d":"76,606,000"},{"v":14228000,"d":"14,228,000"}]
[null,null,"졸업앨범제작",{"$nulls":3},{"v":24684000,"d":"24,684,000"},{"v":23496000,"d":"23,496,000"},{"v":1188000,"d":"1,188,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":24684000,"d":"24,684,000"},{"v":23496000,"d":"23,496,000"},{"v":1188000,"d":"1,188,000"}]
[{"$nulls":4},"교육운영비","졸업앨범 제작비",{"v":24684000,"d":"24,684,000"},{"v":23496000,"d":"23,496,000"},{"v":1188000,"d":"1,188,000"}]
[null,null,"학생교과서구입",{"$nulls":3},{"v":54150000,"d":"54,150,000"},{"v":43110000,"d":"43,110,000"},{"v":11040000,"d":"11,040,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":54150000,"d":"54,150,000"},{"v":43110000,"d":"43,110,000"},{"v":11040000,"d":"11,040,000"}]
[{"$nulls":4},"교육운영비","학생용 교과서 구입비",{"v":54150000,"d":"54,150,000"},{"v":43110000,"d":"43,110,000"},{"v":11040000,"d":"11,040,000"}]
[null,null,"기타학생복지",{"$nulls":3},{"v":12000000,"d":"12,000,000"},{"v":10000000,"d":"10,000,000"},{"v":2000000,"d":"2,000,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":12000000,"d":"12,000,000"},{"v":10000000,"d":"10,000,000"},{"v":2000000,"d":"2,000,000"}]
[{"$nulls":4},"학생복지비","졸업가운 제작 및 보관",{"v":12000000,"d":"12,000,000"},{"v":10000000,"d":"10,000,000"},{"v":2000000,"d":"2,000,000"},"계열별 후드 제작"]
["기본적 교육활동",{"$nulls":5},{"v":659055000,"d":"659,055,000"},{"v":648515000,"d":"648,515,000"},{"v":10540000,"d":"10,540,000"}]
[null,"교과 활동",{"$nulls":4},{"v":299015000,"d":"299,015,000"},{"v":327243000,"d":"327,243,000"},{"v":-28228000,"d":"-28,228,000"}]
[null,null,"기본교수학습활동지원",{"$nulls":3},{"v":15500000,"d":"15,500,000"},{"v":25500000,"d":"25,500,000"},{"v":-10000000,"d":"-10,000,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":15500000,"d":"15,500,000"},{"v":25500000,"d":"25,500,000"},{"v":-10000000,"d":"-10,000,000"}]
[{"$nulls":4},"교육운영비","교구 소모품 구입비",{"v":5000000,"d":"5,000,000"},{"v":15000000,"d":"15,000,000"},{"v":-10000000,"d":"-10,000,000"}]
[{"$nulls":4},"교육운영비","교육용 소모품 구입비",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0]
[{"$nulls":4},"교육운영비","교사용 지도서 및 교재 구입비",{"v":5500000,"d":"5,500,000"},{"v":5500000,"d":"5,500,000"},0]
[null,null,"과학교과활동",{"$nulls":3},{"v":7000000,"d":"7,000,000"},{"v":10000000,"d":"10,000,000"},{"v":-3000000,"d":"-3,000,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":7000000,"d":"7,000,000"},{"v":10000000,"d":"10,000,000"},{"v":-3000000,"d":"-3,000,000"}]
[{"$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",0,{"v":3000000,"d":"3,000,000"},{"v":-3000000,"d":"-3,000,000"}]
[null,null,"체육교과활동",{"$nulls":3},{"v":2000000,"d":"2,000,000"},{"v":4000000,"d":"4,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":2000000,"d":"2,000,000"},{"v":4000000,"d":"4,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[{"$nulls":4},"교육운영비","교구 구입비",{"v":2000000,"d":"2,000,000"},{"v":4000000,"d":"4,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[null,null,"예술교과활동",{"$nulls":3},{"v":2000000,"d":"2,000,000"},{"v":4000000,"d":"4,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":2000000,"d":"2,000,000"},{"v":4000000,"d":"4,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[{"$nulls":4},"교육운영비","교구 구입 및 유지보수비",{"v":2000000,"d":"2,000,000"},{"v":4000000,"d":"4,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[null,null,"외국어교과활동",{"$nulls":3},{"v":263315000,"d":"263,315,000"},{"v":274393000,"d":"274,393,000"},{"v":-11078000,"d":"-11,078,000"}]
[{"$nulls":3},"기타직보수",null,null,{"v":253315000,"d":"253,315,000"},{"v":258393000,"d":"258,393,000"},{"v":-5078000,"d":"-5,078,000"}]
[{"$nulls":4},"계약직교원인건비","원어민강사 인건비",{"v":253315000,"d":"253,315,000"},{"v":258393000,"d":"258,393,000"},{"v":-5078000,"d":"-5,078,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":10000000,"d":"10,000,000"},{"v":16000000,"d":"16,000,000"},{"v":-6000000,"d":"-6,000,000"}]
[{"$nulls":4},"여비","원어민 귀국 항공료",{"v":10000000,"d":"10,000,000"},{"v":16000000,"d":"16,000,000"},{"v":-6000000,"d":"-6,000,000"},"강사 귀국항공료 지급"]
[null,null,"기타교과활동",{"$nulls":3},{"v":9200000,"d":"9,200,000"},{"v":9350000,"d":"9,350,000"},{"v":-150000,"d":"-150,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":9200000,"d":"9,200,000"},{"v":9350000,"d":"9,350,000"},{"v":-150000,"d":"-150,000"}]
[{"$nulls":4},"교육운영비","CA 수업물품 구입",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":4},"교육운영비","국어과 운영비",{"v":800000,"d":"800,000"},{"v":700000,"d":"700,000"},{"v":100000,"d":"100,000"}]
[{"$nulls":4},"교육운영비","영어과 운영비",{"v":1500000,"d":"1,500,000"},{"v":1450000,"d":"1,450,000"},{"v":50000,"d":"50,000"}]
[{"$nulls":4},"교육운영비","수학과 운영비",{"v":1000000,"d":"1,000,000"},{"v":950000,"d":"950,000"},{"v":50000,"d":"50,000"}]
[{"$nulls":4},"교육운영비","사회과 운영비",{"v":1300000,"d":"1,300,000"},{"v":1150000,"d":"1,150,000"},{"v":150000,"d":"150,000"}]
[{"$nulls":4},"교육운영비","과학과 운영비",{"v":1300000,"d":"1,300,000"},{"v":1000000,"d":"1,000,000"},{"v":300000,"d":"300,000"}]
[{"$nulls":4},"교육운영비","외국어과 운영비",{"v":800000,"d":"800,000"},{"v":1600000,"d":"1,600,000"},{"v":-800000,"d":"-800,000"}]
[{"$nulls":4},"교육운영비","예체능과 운영비",{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},0]
[null,"창의적 체험활동",{"$nulls":4},{"v":360040000,"d":"360,040,000"},{"v":321272000,"d":"321,272,000"},{"v":38768000,"d":"38,768,000"}]
[null,null,"자율활동",{"$nulls":3},{"v":308540000,"d":"308,540,000"},{"v":262772000,"d":"262,772,000"},{"v":45768000,"d":"45,768,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":301440000,"d":"301,440,000"},{"v":255672000,"d":"255,672,000"},{"v":45768000,"d":"45,768,000"}]
[{"$nulls":4},"교육운영비","입학식 및 졸업식 행사용품비",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":4},"교육운영비","입학식 및 졸업식 상품구입비",{"v":1500000,"d":"1,500,000"},{"v":1500000,"d":"1,500,000"},0]
[{"$nulls":4},"교육운영비","1학년 수학여행비",{"v":157080000,"d":"157,080,000"},{"v":138630000,"d":"138,630,000"},{"v":18450000,"d":"18,450,000"}]
[{"$nulls":4},"교육운영비","1학년 현장체험학습비",{"v":17850000,"d":"17,850,000"},{"v":11955000,"d":"11,955,000"},{"v":5895000,"d":"5,895,000"}]
[{"$nulls":4},"교육운영비","2학년 현장체험학습비",{"v":25410000,"d":"25,410,000"},{"v":22527000,"d":"22,527,000"},{"v":2883000,"d":"2,883,000"}]
[{"$nulls":4},"교육운영비","2학년 수련학습 활동비",{"v":72600000,"d":"72,600,000"},{"v":54060000,"d":"54,060,000"},{"v":18540000,"d":"18,540,000"}]
[{"$nulls":4},"학생복지비","축제 및 체육대회 행사비",{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},0]
[{"$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",{"$nulls":3},{"v":26000000,"d":"26,000,000"},{"v":33000000,"d":"33,000,000"},{"v":-7000000,"d":"-7,000,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":26000000,"d":"26,000,000"},{"v":33000000,"d":"33,000,000"},{"v":-7000000,"d":"-7,000,000"}]
[{"$nulls":4},"학생복지비","동아리 지원비",{"v":12000000,"d":"12,000,000"},{"v":19000000,"d":"19,000,000"},{"v":-7000000,"d":"-7,000,000"}]
[{"$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",{"$nulls":5},{"v":1546436000,"d":"1,546,436,000"},{"v":1555481000,"d":"1,555,481,000"},{"v":-9095000,"d":"-9,095,000"}]
[null,"방과후학교 운영",{"$nulls":4},{"v":1228641000,"d":"1,228,641,000"},{"v":1236990000,"d":"1,236,990,000"},{"v":-8349000,"d":"-8,349,000"}]
[null,null,"방과후학교운영",{"$nulls":3},{"v":1228641000,"d":"1,228,641,000"},{"v":1236990000,"d":"1,236,990,000"},{"v":-8349000,"d":"-8,349,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":1215641000,"d":"1,215,641,000"},{"v":1223990000,"d":"1,223,990,000"},{"v":-8349000,"d":"-8,349,000"}]
[{"$nulls":4},"운영수당","강사료",{"v":785641000,"d":"785,641,000"},{"v":799590000,"d":"799,590,000"},{"v":-13949000,"d":"-13,949,000"}]
[{"$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]
[{"$nulls":4},"전기요금","전기요금",{"v":40000000,"d":"40,000,000"},{"v":34400000,"d":"34,400,000"},{"v":5600000,"d":"5,600,000"}]
[{"$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 운영경비",{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},0,"시설사용료 및 차량운행비"]
[null,"국제교육",{"$nulls":4},{"v":41500000,"d":"41,500,000"},{"v":46500000,"d":"46,500,000"},{"v":-5000000,"d":"-5,000,000"}]
[null,null,"국제교육운영",{"$nulls":3},{"v":41500000,"d":"41,500,000"},{"v":46500000,"d":"46,500,000"},{"v":-5000000,"d":"-5,000,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":41500000,"d":"41,500,000"},{"v":46500000,"d":"46,500,000"},{"v":-5000000,"d":"-5,000,000"}]
[{"$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":3000000,"d":"3,000,000"},{"v":7000000,"d":"7,000,000"},{"v":-4000000,"d":"-4,000,000"}]
[{"$nulls":4},"여비","국내대학방문 출장비",{"v":6000000,"d":"6,000,000"},{"v":2000000,"d":"2,000,000"},{"v":4000000,"d":"4,000,000"}]
[{"$nulls":4},"여비","국외대학방문 출장비",{"v":30000000,"d":"30,000,000"},{"v":35000000,"d":"35,000,000"},{"v":-5000000,"d":"-5,000,000"}]
[null,"독서활동",{"$nulls":4},{"v":54745000,"d":"54,745,000"},{"v":50441000,"d":"50,441,000"},{"v":4254000,"d":"4,254,000"}]
[null,null,"독서활동운영",{"$nulls":3},{"v":54745000,"d":"54,745,000"},{"v":50441000,"d":"50,441,000"},{"v":4254000,"d":"4,254,000"}]
[{"$nulls":3},"비품구입비",null,null,{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},0]
[{"$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]
[{"$nulls":3},"기간제근로자보수",null,null,{"v":24374000,"d":"24,374,000"},{"v":20800000,"d":"20,800,000"},{"v":3574000,"d":"3,574,000"}]
[{"$nulls":4},"기간제근로자인건비","사서교사 인건비",{"v":24374000,"d":"24,374,000"},{"v":20800000,"d":"20,800,000"},{"v":3574000,"d":"3,574,000"}]
[{"$nulls":3},"법정부담금",null,null,{"v":4071000,"d":"4,071,000"},{"v":3391000,"d":"3,391,000"},{"v":680000,"d":"680,000"}]
[{"$nulls":4},"기간제법정부담금","사서교사 국민연금부담금",{"v":1097000,"d":"1,097,000"},{"v":900000,"d":"900,000"},{"v":197000,"d":"197,000"}]
[{"$nulls":4},"기간제법정부담금","사서교사 건강보험부담금",{"v":431000,"d":"431,000"},{"v":365000,"d":"365,000"},{"v":66000,"d":"66,000"}]
[{"$nulls":4},"기간제법정부담금","사서교사 산업재해보험료",{"v":140000,"d":"140,000"},{"v":140000,"d":"140,000"},0]
[{"$nulls":4},"기간제법정부담금","사서교사 고용보험부담금",{"v":342000,"d":"342,000"},{"v":291000,"d":"291,000"},{"v":51000,"d":"51,000"}]
[{"$nulls":4},"기간제법정부담금","사서교사 노인장기요양보험료",{"v":29000,"d":"29,000"},{"v":25000,"d":"25,000"},{"v":4000,"d":"4,000"}]
[{"$nulls":4},"기간제법정부담금","사서교사 퇴직급여",{"v":2032000,"d":"2,032,000"},{"v":1670000,"d":"1,670,000"},{"v":362000,"d":"362,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":300000,"d":"300,000"},{"v":250000,"d":"250,000"},{"v":50000,"d":"50,000"}]
[{"$nulls":4},"맞춤형복지비","선택적 복리후생지원",{"v":300000,"d":"300,000"},{"v":250000,"d":"250,000"},{"v":50000,"d":"50,000"}]
[null,"기타 선택적 교육활동",{"$nulls":4},{"v":221550000,"d":"221,550,000"},{"v":221550000,"d":"221,550,000"},0]
[null,null,"영재교육운영",{"$nulls":3},{"v":221550000,"d":"221,550,000"},{"v":221550000,"d":"221,550,000"},0]
[{"$nulls":3},"교육운영비",null,null,{"v":216550000,"d":"216,550,000"},{"v":216550000,"d":"216,550,000"},0]
[{"$nulls":4},"교육운영비","AP 시험비용",{"v":161630000,"d":"161,630,000"},{"v":161630000,"d":"161,630,000"},0]
[{"$nulls":4},"교육운영비","AP 시험 감독수당 및 운영비",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[{"$nulls":4},"교육운영비","시험비용",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0]
[{"$nulls":4},"교육운영비","모의고사비용",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0]
[{"$nulls":4},"교육운영비","영어토론대회 운영비",{"v":10920000,"d":"10,920,000"},{"v":10920000,"d":"10,920,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0]
[{"$nulls":4},"일반수용비","성교육 및 특별초청 강사료",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0,"성교육 및 외부명사 특강료"]
["교육활동 지원",{"$nulls":5},{"v":431127000,"d":"431,127,000"},{"v":506038000,"d":"506,038,000"},{"v":-74911000,"d":"-74,911,000"}]
[null,"교무업무 운영",{"$nulls":4},{"v":381350000,"d":"381,350,000"},{"v":442600000,"d":"442,600,000"},{"v":-61250000,"d":"-61,250,000"}]
[null,null,"교무학사운영",{"$nulls":3},{"v":320850000,"d":"320,850,000"},{"v":354450000,"d":"354,450,000"},{"v":-33600000,"d":"-33,600,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":28350000,"d":"28,350,000"},{"v":13350000,"d":"13,350,000"},{"v":15000000,"d":"15,000,000"}]
[{"$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"}]
[{"$nulls":4},"교육운영비","시간표작성 프로그램",{"v":350000,"d":"350,000"},{"v":350000,"d":"350,000"},0]
[{"$nulls":4},"교육운영비","과정별 자사고 교육협력",{"v":15000000,"d":"15,000,000"},0,{"v":15000000,"d":"15,000,000"},"본교, 민사, 하나 교육협력"]
[{"$nulls":3},"기타직보수",null,null,{"v":210000000,"d":"210,000,000"},{"v":240000000,"d":"240,000,000"},{"v":-30000000,"d":"-30,000,000"}]
[{"$nulls":4},"계약직교원인건비","시간강사료",{"v":210000000,"d":"210,000,000"},{"v":240000000,"d":"240,000,000"},{"v":-30000000,"d":"-30,000,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":82500000,"d":"82,500,000"},{"v":101100000,"d":"101,100,000"},{"v":-18600000,"d":"-18,600,000"}]
[{"$nulls":4},"일반수용비","학교 기념품 제작비",{"v":20000000,"d":"20,000,000"},{"v":40000000,"d":"40,000,000"},{"v":-20000000,"d":"-20,000,000"}]
[{"$nulls":4},"일반수용비","교과 상징 제작비",0,{"v":6600000,"d":"6,600,000"},{"v":-6600000,"d":"-6,600,000"}]
[{"$nulls":4},"일반수용비","학교설명회 방문자 다과비",{"v":1500000,"d":"1,500,000"},{"v":1500000,"d":"1,500,000"},0]
[{"$nulls":4},"일반수용비","학교설명회 운영경비",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[{"$nulls":4},"일반수용비","입학요강 제작비",{"v":5000000,"d":"5,000,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"}]
[{"$nulls":4},"일반수용비","입학요강 인쇄비",{"v":7000000,"d":"7,000,000"},{"v":3500000,"d":"3,500,000"},{"v":3500000,"d":"3,500,000"}]
[{"$nulls":4},"일반수용비","홍보용 국문 브로셔",{"v":29000000,"d":"29,000,000"},{"v":27000000,"d":"27,000,000"},{"v":2000000,"d":"2,000,000"}]
[null,null,"교육과정평가",{"$nulls":3},{"v":60500000,"d":"60,500,000"},{"v":88150000,"d":"88,150,000"},{"v":-27650000,"d":"-27,650,000"}]
[{"$nulls":3},"교육운영비",null,null,{"v":57500000,"d":"57,500,000"},{"v":85150000,"d":"85,150,000"},{"v":-27650000,"d":"-27,650,000"}]
[{"$nulls":4},"교육운영비","신입생 입시 운영경비",{"v":29500000,"d":"29,500,000"},{"v":54150000,"d":"54,150,000"},{"v":-24650000,"d":"-24,650,000"}]
[{"$nulls":4},"교육운영비","전.편입 고사 운영경비",{"v":8000000,"d":"8,000,000"},{"v":8000000,"d":"8,000,000"},0]
[{"$nulls":4},"교육운영비","시험지 인쇄용 소모품 구입",{"v":12000000,"d":"12,000,000"},{"v":15000000,"d":"15,000,000"},{"v":-3000000,"d":"-3,000,000"}]
[{"$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":37777000,"d":"37,777,000"},{"v":42308000,"d":"42,308,000"},{"v":-4531000,"d":"-4,531,000"}]
[null,null,"방송실운영",{"$nulls":3},{"v":7000000,"d":"7,000,000"},0,{"v":7000000,"d":"7,000,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":7000000,"d":"7,000,000"},0,{"v":7000000,"d":"7,000,000"}]
[{"$nulls":4},"일반운영비","기자재 수선비",{"v":7000000,"d":"7,000,000"},0,{"v":7000000,"d":"7,000,000"},"방송,음향 장비 수선비"]
[null,null,"상담실운영",{"$nulls":3},{"v":30007000,"d":"30,007,000"},{"v":29108000,"d":"29,108,000"},{"v":899000,"d":"899,000"}]
[{"$nulls":3},"기간제근로자보수",null,null,{"v":24000000,"d":"24,000,000"},{"v":23000000,"d":"23,000,000"},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":4},"기간제근로자인건비","상담교사 인건비",{"v":24000000,"d":"24,000,000"},{"v":23000000,"d":"23,000,000"},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":3},"법정부담금",null,null,{"v":4007000,"d":"4,007,000"},{"v":3988000,"d":"3,988,000"},{"v":19000,"d":"19,000"}]
[{"$nulls":4},"기간제법정부담금","상담교사 국민연금부담금",{"v":1080000,"d":"1,080,000"},{"v":1080000,"d":"1,080,000"},0,{"v":1080000,"d":"1,080,000"}]
[{"$nulls":4},"기간제법정부담금","상담교사 건강보험부담금",{"v":425000,"d":"425,000"},{"v":401000,"d":"401,000"},{"v":24000,"d":"24,000"},{"v":424079.99999999994,"d":"424,080"}]
[{"$nulls":4},"기간제법정부담금","상담교사 산업재해보험료",{"v":138000,"d":"138,000"},{"v":150000,"d":"150,000"},{"v":-12000,"d":"-12,000"},{"v":137760,"d":"137,760"}]
[{"$nulls":4},"기간제법정부담금","상담교사 고용보험부담금",{"v":336000,"d":"336,000"},{"v":322000,"d":"322,000"},{"v":14000,"d":"14,000"},{"v":336000,"d":"336,000"}]
[{"$nulls":4},"기간제법정부담금","상담교사 노인장기요양보험료",{"v":28000,"d":"28,000"},{"v":35000,"d":"35,000"},{"v":-7000,"d":"-7,000"},{"v":27837.5,"d":"27,838"}]
[{"$nulls":4},"기간제법정부담금","상담교사 퇴직급여",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"v":2000000,"d":"2,000,000"},{"v":2120000,"d":"2,120,000"},{"v":-120000,"d":"-120,000"}]
[{"$nulls":4},"일반수용비","상담실 운영 경비",{"v":2000000,"d":"2,000,000"},{"v":2120000,"d":"2,120,000"},{"v":-120000,"d":"-120,000"},"학교폭력예방교육비 등"]
[null,null,"정보화실운영",{"$nulls":3},{"v":770000,"d":"770,000"},{"v":13200000,"d":"13,200,000"},{"v":-12430000,"d":"-12,430,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":770000,"d":"770,000"},{"v":13200000,"d":"13,200,000"},{"v":-12430000,"d":"-12,430,000"}]
[{"$nulls":4},"일반수용비","홈페이지 리뉴얼 제작비",0,{"v":13200000,"d":"13,200,000"},{"v":-13200000,"d":"-13,200,000"}]
[{"$nulls":4},"일반수용비","홈페이지서버 유지보수비",{"v":770000,"d":"770,000"},0,{"v":770000,"d":"770,000"}]
[null,"교육여건 개선",{"$nulls":4},{"v":12000000,"d":"12,000,000"},{"v":21130000,"d":"21,130,000"},{"v":-9130000,"d":"-9,130,000"}]
[null,null,"교육환경개선",{"$nulls":3},{"v":12000000,"d":"12,000,000"},{"v":21130000,"d":"21,130,000"},{"v":-9130000,"d":"-9,130,000"}]
[{"$nulls":3},"비품구입비",null,null,0,{"v":21130000,"d":"21,130,000"},{"v":-21130000,"d":"-21,130,000"}]
[{"$nulls":4},"비품구입비","집기비품 구입비",0,{"v":21130000,"d":"21,130,000"},{"v":-21130000,"d":"-21,130,000"}]
[{"$nulls":3},"일반수용비",null,null,{"v":12000000,"d":"12,000,000"},0,{"v":12000000,"d":"12,000,000"}]
[{"$nulls":4},"일반수용비","기자재 수선비",{"v":12000000,"d":"12,000,000"},0,{"v":12000000,"d":"12,000,000"},"교실 프로젝터 수선비"]
["학교 일반운영",{"$nulls":5},{"v":827502000,"d":"827,502,000"},{"v":879988000,"d":"879,988,000"},{"v":-52486000,"d":"-52,486,000"}]
[null,"부서 기본 운영",{"$nulls":4},{"v":112488000,"d":"112,488,000"},{"v":80968000,"d":"80,968,000"},{"v":31520000,"d":"31,520,000"}]
[null,null,"부서기본운영",{"$nulls":3},{"v":112488000,"d":"112,488,000"},{"v":80968000,"d":"80,968,000"},{"v":31520000,"d":"31,520,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":112488000,"d":"112,488,000"},{"v":80968000,"d":"80,968,000"},{"v":31520000,"d":"31,520,000"}]
[{"$nulls":4},"일반수용비","부서 소모품 구입비",{"v":8000000,"d":"8,000,000"},{"v":12000000,"d":"12,000,000"},{"v":-4000000,"d":"-4,000,000"}]
[{"$nulls":4},"일반수용비","카렌다 제작비",{"v":11000000,"d":"11,000,000"},{"v":6000000,"d":"6,000,000"},{"v":5000000,"d":"5,000,000"}]
[{"$nulls":4},"일반수용비","법률자문료",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
[{"$nulls":4},"일반수용비","교원 채용 운영비",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0,"법인 전입금"]
[{"$nulls":4},"일반수용비","각종 수수료",{"v":40000000,"d":"40,000,000"},{"v":8000000,"d":"8,000,000"},{"v":32000000,"d":"32,000,000"},"장애인고용 부담금, 국유지 대부료 외 포함"]
[{"$nulls":4},"일반수용비","복사기 임대료",{"v":8580000,"d":"8,580,000"},{"v":8580000,"d":"8,580,000"},0]
[{"$nulls":4},"기타공공요금","신원보증보험료",{"v":260000,"d":"260,000"},{"v":240000,"d":"240,000"},{"v":20000,"d":"20,000"}]
[{"$nulls":4},"직책급업무추진비","직책급 업무추진비",{"v":3648000,"d":"3,648,000"},{"v":3648000,"d":"3,648,000"},0]
[{"$nulls":4},"일반업무추진비","기관운영 업무추진비",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[{"$nulls":4},"일반업무추진비","보직교사 간담회비 외",{"v":1000000,"d":"1,000,000"},{"v":2500000,"d":"2,500,000"},{"v":-1500000,"d":"-1,500,000"},"보직교사 연수 운영"]
[null,"시설 장비 유지",{"$nulls":4},{"v":673214000,"d":"673,214,000"},{"v":755220000,"d":"755,220,000"},{"v":-82006000,"d":"-82,006,000"}]
[null,null,"학교시설장비유지",{"$nulls":3},{"v":673214000,"d":"673,214,000"},{"v":755220000,"d":"755,220,000"},{"v":-82006000,"d":"-82,006,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":673214000,"d":"673,214,000"},{"v":755220000,"d":"755,220,000"},{"v":-82006000,"d":"-82,006,000"}]
[{"$nulls":4},"일반수용비","시설물 수선비",{"v":120000000,"d":"120,000,000"},{"v":150000000,"d":"150,000,000"},{"v":-30000000,"d":"-30,000,000"}]
[{"$nulls":4},"일반수용비","시설관리 소모품 구입비",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[{"$nulls":4},"일반수용비","기자재 수선비",{"v":20000000,"d":"20,000,000"},{"v":56000000,"d":"56,000,000"},{"v":-36000000,"d":"-36,000,000"}]
[{"$nulls":4},"일반수용비","학내망 유지보수비",{"v":13200000,"d":"13,200,000"},{"v":13200000,"d":"13,200,000"},0]
[{"$nulls":4},"일반수용비","네트워크장비 유지보수비",{"v":5500000,"d":"5,500,000"},{"v":20000000,"d":"20,000,000"},{"v":-14500000,"d":"-14,500,000"}]
[{"$nulls":4},"일반수용비","영상정보처리장치 유지보수비",{"v":3630000,"d":"3,630,000"},0,{"v":3630000,"d":"3,630,000"},"CCTV 2대 교체"]
[{"$nulls":4},"일반수용비","건물청소용역비",{"v":205200000,"d":"205,200,000"},{"v":197400000,"d":"197,400,000"},{"v":7800000,"d":"7,800,000"}]
[{"$nulls":4},"일반수용비","건물외벽청소비",0,{"v":10000000,"d":"10,000,000"},{"v":-10000000,"d":"-10,000,000"}]
[{"$nulls":4},"일반수용비","소방시설 관리위탁비",0,{"v":3000000,"d":"3,000,000"},{"v":-3000000,"d":"-3,000,000"}]
[{"$nulls":4},"일반수용비","무인경비시스템유지비",{"v":24000000,"d":"24,000,000"},{"v":30000000,"d":"30,000,000"},{"v":-6000000,"d":"-6,000,000"}]
[{"$nulls":4},"일반수용비","폐기물 수거 비용",{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"},0]
[{"$nulls":4},"전기요금","전기요금",{"v":152464000,"d":"152,464,000"},{"v":140000000,"d":"140,000,000"},{"v":12464000,"d":"12,464,000"}]
[{"$nulls":4},"상하수도료","상수도 사용료",{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},0]
[{"$nulls":4},"기타공공요금","인터넷통신요금",{"v":6600000,"d":"6,600,000"},{"v":10000000,"d":"10,000,000"},{"v":-3400000,"d":"-3,400,000"}]
[{"$nulls":4},"기타공공요금","우편요금",{"v":3000000,"d":"3,000,000"},{"v":5000000,"d":"5,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[{"$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]
[{"$nulls":4},"기타공공요금","기타제세",{"v":1000000,"d":"1,000,000"},{"v":2000000,"d":"2,000,000"},{"v":-1000000,"d":"-1,000,000"}]
[{"$nulls":4},"여비","방화관리자 교육비",{"v":120000,"d":"120,000"},{"v":120000,"d":"120,000"},0]
[null,"일반행정 관리",{"$nulls":4},{"v":34200000,"d":"34,200,000"},{"v":36200000,"d":"36,200,000"},{"v":-2000000,"d":"-2,000,000"}]
[null,null,"일반행정사무관리",{"$nulls":3},{"v":34200000,"d":"34,200,000"},{"v":36200000,"d":"36,200,000"},{"v":-2000000,"d":"-2,000,000"}]
[{"$nulls":3},"비품구입비",null,null,0,{"v":2000000,"d":"2,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[{"$nulls":4},"비품구입비","사무용 집기 취득비",0,{"v":2000000,"d":"2,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[{"$nulls":3},"일반운영비",null,null,{"v":34200000,"d":"34,200,000"},{"v":34200000,"d":"34,200,000"},0]
[{"$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",{"$nulls":5},{"v":6637000000,"d":"6,637,000,000"},{"v":1167000000,"d":"1,167,000,000"},{"v":5470000000,"d":"5,470,000,000"}]
[null,"시설확충 및 개선",{"$nulls":4},{"v":6637000000,"d":"6,637,000,000"},{"v":1167000000,"d":"1,167,000,000"},{"v":5470000000,"d":"5,470,000,000"}]
[null,null,"시설확충 및 개선",{"$nulls":3},{"v":6637000000,"d":"6,637,000,000"},{"v":1167000000,"d":"1,167,000,000"},{"v":5470000000,"d":"5,470,000,000"}]
[{"$nulls":3},"시설비",null,null,{"v":6637000000,"d":"6,637,000,000"},{"v":1167000000,"d":"1,167,000,000"},{"v":5470000000,"d":"5,470,000,000"}]
[{"$nulls":4},"시설비","다목적관 신축공사비",{"v":6200000000,"d":"6,200,000,000"},{"v":750000000,"d":"750,000,000"},{"v":5450000000,"d":"5,450,000,000"}]
[{"$nulls":4},"시설비","정화조 배수로 연결공사비",{"v":242000000,"d":"242,000,000"},{"v":242000000,"d":"242,000,000"},0]
[{"$nulls":4},"시설비","정화조시설 폐쇄 공사비",{"v":45000000,"d":"45,000,000"},{"v":25000000,"d":"25,000,000"},{"v":20000000,"d":"20,000,000"},"폐쇄 오수 위탁처리비 포함"]
[{"$nulls":4},"시설비","시설물 도색 작업비",{"v":150000000,"d":"150,000,000"},{"v":150000000,"d":"150,000,000"},0,"교실 도색 작업"]
["합    계",{"$nulls":5},{"v":21452345000,"d":"21,452,345,000"},{"v":16857544000,"d":"16,857,544,000"},{"v":4594751000,"d":"4,594,751,000"}]