{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["총괄표","2012학년도 세입예산 명세서","2012학년도 세출예산 명세서"],"not_rendered":{"external_links":1,"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"총괄표","index":0,"n_rows":14,"n_cols":8,"rows_kept":14,"merged":[[1,0,1,3],[1,4,1,7],[15,4,15,7],[16,4,16,7],[17,4,17,7]]}
[{"$nulls":7},"(단위:원)"]
["세  입  예  산",{"$nulls":3},"세  출  예  산"]
["관   별","2012 예산","2011 예산","증감률(%)","관   별","2012 예산","2011 예산","증감률(%)"]
["1. 이전수입",{"$f":"'2012학년도 세입예산 명세서'!G5","v":{"v":493000000,"d":"493,000,000"}},{"$f":"'2012학년도 세입예산 명세서'!H5","v":{"v":354250000,"d":"354,250,000"}},{"$f":"B4/C4","v":{"v":1.3916725476358505,"d":"139.17%"}},"1. 인적자원운영",{"$f":"'2012학년도 세출예산 명세서'!G5","v":{"v":4483087000,"d":"4,483,087,000"}},{"$f":"'2012학년도 세출예산 명세서'!H5","v":{"v":4316951000,"d":"4,316,951,000"}},{"$f":"F4/G4","v":{"v":1.0384845693175577,"d":"103.85%"}}]
["2. 자체수입",{"$f":"'2012학년도 세입예산 명세서'!G24","v":{"v":14015275000,"d":"14,015,275,000"}},{"$f":"'2012학년도 세입예산 명세서'!H24","v":{"v":14439060000.387096,"d":"14,439,060,000"}},{"$f":"B5/C5","v":{"v":0.9706500976950206,"d":"97.07%"}},"2. 학생복지 등",{"$f":"'2012학년도 세출예산 명세서'!G108","v":{"v":6933460000,"d":"6,933,460,000"}},{"$f":"'2012학년도 세출예산 명세서'!H108","v":{"v":7220475000,"d":"7,220,475,000"}},{"v":0.96024984505867,"d":"96.02%"}]
["3. 전년도이월금",{"$f":"'2012학년도 세입예산 명세서'!G128","v":{"v":500000000,"d":"500,000,000"}},{"$f":"'2012학년도 세입예산 명세서'!H128","v":{"v":724300000,"d":"724,300,000"}},{"$f":"B6/C6","v":{"v":0.6903216899074969,"d":"69.03%"}},"3. 기본적교육활동",{"$f":"'2012학년도 세출예산 명세서'!G209","v":{"v":629103000,"d":"629,103,000"}},{"$f":"'2012학년도 세출예산 명세서'!H209","v":{"v":793690000,"d":"793,690,000"}},{"v":0.7926306240471721,"d":"79.26%"}]
[null,0,{"$f":"[1]세입예산!D35","v":0},{"$f":"B7-C7","v":{"v":0,"d":"0.00%"}},"4. 선택적교육활동",{"$f":"'2012학년도 세출예산 명세서'!G271","v":{"v":1431280000,"d":"1,431,280,000"}},{"$f":"'2012학년도 세출예산 명세서'!H271","v":{"v":1331972000,"d":"1,331,972,000"}},{"v":1.0745571228224016,"d":"107.46%"}]
[null,0,{"$f":"[1]세입예산!D38","v":0},{"v":0,"d":"0.00%"},"5. 교육활동지원",{"$f":"'2012학년도 세출예산 명세서'!G320","v":{"v":518357000,"d":"518,357,000"}},{"$f":"'2012학년도 세출예산 명세서'!H320","v":{"v":840624000,"d":"840,624,000"}},{"v":0.6166335959953558,"d":"61.66%"}]
[null,0,0,{"v":0,"d":"0.00%"},"6. 학교일반운영",{"$f":"'2012학년도 세출예산 명세서'!G373","v":{"v":775988000,"d":"775,988,000"}},{"$f":"'2012학년도 세출예산 명세서'!H373","v":{"v":833898000,"d":"833,898,000"}},{"v":0.9305550558941261,"d":"93.06%"}]
[null,0,0,{"v":0,"d":"0.00%"},"7. 학교시설확충",{"$f":"'2012학년도 세출예산 명세서'!G432","v":{"v":237000000,"d":"237,000,000"}},{"$f":"'2012학년도 세출예산 명세서'!H432","v":{"v":180000000,"d":"180,000,000"}},{"v":0,"d":"0.00%"}]
[null,0,0,{"v":0,"d":"0.00%"},"8. 예비비 및 기타",0,{"$f":"[1]세출예산!D768","v":0},{"$f":"F11-G11","v":0}]
[null,0,0,{"v":0,"d":"0.00%"},null,0,{"$f":"[1]세출예산!D771","v":0},{"$f":"F12-G12","v":0}]
[null,0,0,{"v":0,"d":"0.00%"},null,0,0,{"$f":"F13-G13","v":0}]
["세 입 합 계",{"$f":"SUM(B4:B13)","v":{"v":15008275000,"d":"15,008,275,000"}},{"$f":"SUM(C4:C13)","v":{"v":15517610000.387096,"d":"15,517,610,000"}},{"$f":"B14/C14","v":{"v":0.9671769685941075,"d":"96.72%"}},"세 출 합 계",{"$f":"SUM(F4:F13)","v":{"v":15008275000,"d":"15,008,275,000"}},{"$f":"SUM(G4:G13)","v":{"v":15517610000,"d":"15,517,610,000"}},{"$f":"F14/G14","v":{"v":0.9671769686182344,"d":"96.72%"}}]

{"sheet":"2012학년도 세입예산 명세서","index":1,"n_rows":133,"n_cols":10,"rows_kept":133,"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],[17,1,17,4],[18,2,18,4],[19,3,19,4],[21,3,21,4],[23,0,23,4],[24,1,24,4],[25,2,25,4],[26,3,26,4],[28,3,28,4],[33,3,33,4],[35,3,35,4],[40,3,40,4],[42,2,42,4],[43,3,43,4],[58,3,58,4],[63,3,63,4],[65,3,65,4],[69,3,69,4],[72,3,72,4],[74,3,74,4],[76,3,76,4],[91,1,91,4],[92,2,92,4],[93,3,93,4],[93,9,103,9],[95,3,95,4],[97,3,97,4],[104,1,104,4],[105,2,105,4],[106,3,106,4],[115,2,115,4],[116,3,116,4],[118,2,118,4],[119,3,119,4],[123,3,123,4],[127,0,127,4],[128,1,128,4],[129,2,129,4],[130,3,130,4],[132,0,132,4]]}
[]
[{"$nulls":9},"(단위:원)"]
["과목",{"$nulls":4},"산출내역","2012학년도 예산","2011학년도 예산","증 △ 감","적요"]
["장","관","항","목","원가통계비목"]
["이전수입",{"$nulls":5},{"$f":"G6+G18+G10","v":{"v":493000000,"d":"493,000,000"}},{"$f":"H6+H18+H10","v":{"v":354250000,"d":"354,250,000"}},{"v":138750000,"d":"138,750,000"}]
[null,"지방자치단체이전수입",{"$nulls":4},{"$f":"G7","v":{"v":10000000,"d":"10,000,000"}},{"$f":"H7","v":{"v":40000000,"d":"40,000,000"}},{"v":-30000000,"d":"-30,000,000"}]
[null,null,"비법정이전수입",{"$nulls":3},{"$f":"G8","v":{"v":10000000,"d":"10,000,000"}},{"$f":"H8","v":{"v":40000000,"d":"40,000,000"}},{"v":-30000000,"d":"-30,000,000"}]
[{"$nulls":3},"기초지방자치단체전입금",null,null,{"$f":"SUM(G9:G9)","v":{"v":10000000,"d":"10,000,000"}},{"$f":"SUM(H9:H9)","v":{"v":40000000,"d":"40,000,000"}},{"$f":"SUM(I9:I9)","v":{"v":-30000000,"d":"-30,000,000"}}]
[{"$nulls":4},"기타지방자치단체보조금","학생 동아리 지원금",{"v":10000000,"d":"10,000,000"},{"$f":"25000000+15000000","v":{"v":40000000,"d":"40,000,000"}},{"$f":"G9-H9","v":{"v":-30000000,"d":"-30,000,000"}},"지자체 학생 동아리 지원금"]
[null,"교육비특별회계이전수입",{"$nulls":4},{"$f":"G11","v":0},{"v":58750000,"d":"58,750,000"},{"v":-58750000,"d":"-58,750,000"}]
[null,null,"교육비특별회계전입금수입",{"$nulls":3},0,{"v":58750000,"d":"58,750,000"},{"v":-58750000,"d":"-58,750,000"}]
[{"$nulls":3},"사립학교보조금수입",null,null,{"$f":"SUM(G13:G17)","v":0},{"$f":"SUM(H13:H17)","v":{"v":58750000,"d":"58,750,000"}},{"v":-58750000,"d":"-58,750,000"}]
[{"$nulls":4},"목적사업비보조금","도비특별장학생 장학금",0,{"v":150000,"d":"150,000"},{"$f":"G13-H13","v":{"v":-150000,"d":"-150,000"}}]
[{"$nulls":4},"목적사업비보조금","자기주도학습전형 운영경비",0,{"$f":"35000000+21800000","v":{"v":56800000,"d":"56,800,000"}},{"$f":"G14-H14","v":{"v":-56800000,"d":"-56,800,000"}}]
[{"$nulls":4},"목적사업비보조금","교원자격 연수비",0,{"v":1100000,"d":"1,100,000"},{"v":-1100000,"d":"-1,100,000"}]
[{"$nulls":4},"목적사업비보조금","교원능력개발평가 운영비",0,{"v":200000,"d":"200,000"},{"v":-200000,"d":"-200,000"}]
[{"$nulls":4},"목적사업비보조금","학교스포츠클럽대회운영비",0,{"v":500000,"d":"500,000"},{"v":-500000,"d":"-500,000"}]
[null,"기타이전수입",{"$nulls":4},{"$f":"G19","v":{"v":483000000,"d":"483,000,000"}},{"$f":"H19","v":{"v":255500000,"d":"255,500,000"}},{"v":227500000,"d":"227,500,000"}]
[null,null,"사학법인이전수입",{"$nulls":3},{"$f":"G22+G20","v":{"v":483000000,"d":"483,000,000"}},{"$f":"H22+H20","v":{"v":255500000,"d":"255,500,000"}},{"$f":"I22+I20","v":{"v":227500000,"d":"227,500,000"}}]
[{"$nulls":3},"법인법정부담금",null,null,{"$f":"SUM(G21:G21)","v":{"v":311032000,"d":"311,032,000"}},{"$f":"SUM(H21:H21)","v":{"v":245500000,"d":"245,500,000"}},{"$f":"SUM(I21:I21)","v":{"v":65532000,"d":"65,532,000"}}]
[{"$nulls":4},"법인법정부담금","법인법정부담금",{"v":311032000,"d":"311,032,000"},{"$f":"233000000+12500000","v":{"v":245500000,"d":"245,500,000"}},{"$f":"G21-H21","v":{"v":65532000,"d":"65,532,000"}},"법정부담 전입금"]
[{"$nulls":3},"법인이전수입",null,null,{"$f":"G23","v":{"v":171968000,"d":"171,968,000"}},{"$f":"H23","v":{"v":10000000,"d":"10,000,000"}},{"v":161968000,"d":"161,968,000"}]
[{"$nulls":4},"법인이전수입","학교운영비",{"$f":"483000000-G21","v":{"v":171968000,"d":"171,968,000"}},{"v":10000000,"d":"10,000,000"},{"$f":"G23-H23","v":{"v":161968000,"d":"161,968,000"}},"학교운영비"]
["자체수입",{"$nulls":5},{"$f":"G25+G92+G105","v":{"v":14015275000,"d":"14,015,275,000"}},{"$f":"H25+H92+H105","v":{"v":14439060000.387096,"d":"14,439,060,000"}},{"v":-423785000.38709676,"d":"-423,785,000"}]
[null,"학부모부담수입",{"$nulls":4},{"$f":"G26+G43","v":{"v":13527619000,"d":"13,527,619,000"}},{"$f":"H26+H43","v":{"v":13319814000.387096,"d":"13,319,814,000"}},{"v":207804999.61290324,"d":"207,805,000"}]
[null,null,"등록금",{"$nulls":3},{"$f":"G27+G29+G35+G36+G41","v":{"v":5442950000,"d":"5,442,950,000"}},{"$f":"H27+H29+H35+H36+H41","v":{"v":5452410000,"d":"5,452,410,000"}},{"v":-9460000,"d":"-9,460,000"}]
[{"$nulls":3},"입학금",null,null,{"$f":"G28","v":{"v":11550000,"d":"11,550,000"}},{"$f":"H28","v":{"v":11550000,"d":"11,550,000"}},0]
[{"$nulls":4},"입학금","입학금",{"v":11550000,"d":"11,550,000"},{"v":11550000,"d":"11,550,000"},0]
[{"$nulls":3},"수업료",null,null,{"$f":"SUM(G30:G33)","v":{"v":3652400000,"d":"3,652,400,000"}},{"$f":"SUM(H30:H33)","v":{"v":4385400000,"d":"4,385,400,000"}},{"v":-733000000,"d":"-733,000,000"}]
[{"$nulls":4},"수업료","1분기 수업료",{"v":913100000,"d":"913,100,000"},{"v":1096350000,"d":"1,096,350,000"},{"v":-183250000,"d":"-183,250,000"}]
[{"$nulls":4},"수업료","2분기 수업료",{"v":913100000,"d":"913,100,000"},{"v":1096350000,"d":"1,096,350,000"},{"v":-183250000,"d":"-183,250,000"}]
[{"$nulls":4},"수업료","3분기 수업료",{"v":913100000,"d":"913,100,000"},{"v":1096350000,"d":"1,096,350,000"},{"v":-183250000,"d":"-183,250,000"}]
[{"$nulls":4},"수업료","4분기 수업료",{"v":913100000,"d":"913,100,000"},{"v":1096350000,"d":"1,096,350,000"},{"v":-183250000,"d":"-183,250,000"}]
[{"$nulls":3},"지난년도수업료",null,null,{"$f":"G35","v":0},{"$f":"H35","v":{"v":23310000,"d":"23,310,000"}},{"v":-23310000,"d":"-23,310,000"}]
[{"$nulls":4},"지난년도수업료","지난년도수업료",0,{"v":23310000,"d":"23,310,000"},{"v":-23310000,"d":"-23,310,000"},"지난년도 이월수입"]
[{"$nulls":3},"학교운영지원비",null,null,{"$f":"SUM(G37:G40)","v":{"v":1779000000,"d":"1,779,000,000"}},{"$f":"SUM(H37:H40)","v":{"v":1030720000,"d":"1,030,720,000"}},{"v":748280000,"d":"748,280,000"}]
[{"$nulls":4},"학교운영지원비","1분기 학교운영지원비",{"v":444750000,"d":"444,750,000"},{"v":257680000,"d":"257,680,000"},{"v":187070000,"d":"187,070,000"}]
[{"$nulls":4},"학교운영지원비","2분기 학교운영지원비",{"v":444750000,"d":"444,750,000"},{"v":257680000,"d":"257,680,000"},{"v":187070000,"d":"187,070,000"}]
[{"$nulls":4},"학교운영지원비","3분기 학교운영지원비",{"v":444750000,"d":"444,750,000"},{"v":257680000,"d":"257,680,000"},{"v":187070000,"d":"187,070,000"}]
[{"$nulls":4},"학교운영지원비","4분기 학교운영지원비",{"v":444750000,"d":"444,750,000"},{"v":257680000,"d":"257,680,000"},{"v":187070000,"d":"187,070,000"}]
[{"$nulls":3},"학교운영지원비",null,null,{"$f":"SUM(G42)","v":0},{"$f":"SUM(H42)","v":{"v":1430000,"d":"1,430,000"}},{"v":-1430000,"d":"-1,430,000"}]
[{"$nulls":4},"지난년도학교운영지원비","지난년도학교운영지원비",0,{"v":1430000,"d":"1,430,000"},{"v":-1430000,"d":"-1,430,000"},"지난년도 이월수입"]
[null,null,"수익자부담수입",{"$nulls":3},{"$f":"G44+G59+G64+G66+G70+G73+G75+G77","v":{"v":8084669000,"d":"8,084,669,000"}},{"$f":"H44+H59+H64+H66+H70+H73+H75+H77","v":{"v":7867404000.387096,"d":"7,867,404,000"}},{"v":217264999.61290324,"d":"217,265,000"}]
[{"$nulls":3},"급식비",null,null,{"$f":"SUM(G45:G58)","v":{"v":3922516000,"d":"3,922,516,000"}},{"$f":"SUM(H45:H58)","v":{"v":3596674000,"d":"3,596,674,000"}},{"v":325842000,"d":"325,842,000"}]
[{"$nulls":4},"급식비","3월 급식비",{"$f":"403500*1070","v":{"v":431745000,"d":"431,745,000"}},{"v":372844000,"d":"372,844,000"},{"v":58901000,"d":"58,901,000"}]
[{"$nulls":4},"급식비","4월 급식비",{"v":412485000,"d":"412,485,000"},{"v":364060000,"d":"364,060,000"},{"v":48425000,"d":"48,425,000"}]
[{"$nulls":4},"급식비","5월 급식비",{"v":416765000,"d":"416,765,000"},{"v":377140000,"d":"377,140,000"},{"v":39625000,"d":"39,625,000"}]
[{"$nulls":4},"급식비","6월 급식비",{"v":416765000,"d":"416,765,000"},{"v":364060000,"d":"364,060,000"},{"v":52705000,"d":"52,705,000"}]
[{"$nulls":4},"급식비","7월 급식비",{"v":187785000,"d":"187,785,000"},{"v":196200000,"d":"196,200,000"},{"v":-8415000,"d":"-8,415,000"}]
[{"$nulls":4},"급식비","여름방학 급식비",{"v":82320000,"d":"82,320,000"},{"v":180000000,"d":"180,000,000"},{"v":-97680000,"d":"-97,680,000"}]
[{"$nulls":4},"급식비","8월 급식비",{"v":341865000,"d":"341,865,000"},{"v":196200000,"d":"196,200,000"},{"v":145665000,"d":"145,665,000"}]
[{"$nulls":4},"급식비","9월 급식비",{"v":385391000,"d":"385,391,000"},{"v":337900000,"d":"337,900,000"},{"v":47491000,"d":"47,491,000"}]
[{"$nulls":4},"급식비","10월 급식비",{"v":431745000,"d":"431,745,000"},{"v":377140000,"d":"377,140,000"},{"v":54605000,"d":"54,605,000"}]
[{"$nulls":4},"급식비","11월 급식비",{"v":363265000,"d":"363,265,000"},{"v":364060000,"d":"364,060,000"},{"v":-795000,"d":"-795,000"}]
[{"$nulls":4},"급식비","12월 급식비",{"v":316110000,"d":"316,110,000"},{"v":300840000,"d":"300,840,000"},{"v":15270000,"d":"15,270,000"}]
[{"$nulls":4},"급식비","겨울방학 급식비",{"v":91000000,"d":"91,000,000"},{"v":105000000,"d":"105,000,000"},{"v":-14000000,"d":"-14,000,000"}]
[{"$nulls":4},"급식비","2월 급식비",{"v":45275000,"d":"45,275,000"},{"v":43320000,"d":"43,320,000"},{"v":1955000,"d":"1,955,000"}]
[{"$nulls":4},"지난년도급식비","지난년도급식비",0,{"v":17910000,"d":"17,910,000"},{"v":-17910000,"d":"-17,910,000"},"지난년도 이월수입"]
[{"$nulls":3},"방과후학교교육활동비",null,null,{"$f":"SUM(G60:G63)","v":{"v":1100049000,"d":"1,100,049,000"}},{"$f":"SUM(H60:H63)","v":{"v":1000000000,"d":"1,000,000,000"}},{"v":100049000,"d":"100,049,000"}]
[{"$nulls":4},"방과후학교교육활동비","1학기 특기적성비",{"v":469409000,"d":"469,409,000"},{"v":420000000,"d":"420,000,000"},{"$f":"G60-H60","v":{"v":49409000,"d":"49,409,000"}}]
[{"$nulls":4},"방과후학교교육활동비","여름방학 특기적성비",{"$f":"84000000+7000000","v":{"v":91000000,"d":"91,000,000"}},{"v":150000000,"d":"150,000,000"},{"$f":"G61-H61","v":{"v":-59000000,"d":"-59,000,000"}}]
[{"$nulls":4},"방과후학교교육활동비","2학기 특기적성비",{"v":487140000,"d":"487,140,000"},{"v":370000000,"d":"370,000,000"},{"v":117140000,"d":"117,140,000"}]
[{"$nulls":4},"방과후학교교육활동비","겨울방학 특기적성비",{"$f":"52000000+500000","v":{"v":52500000,"d":"52,500,000"}},{"v":60000000,"d":"60,000,000"},{"v":-7500000,"d":"-7,500,000"}]
[{"$nulls":3},"방과후학교교육활동비",null,null,{"$f":"SUM(G65)","v":0},{"$f":"SUM(H65)","v":{"v":9300000,"d":"9,300,000"}},{"v":-9300000,"d":"-9,300,000"}]
[{"$nulls":4},"지난년도방과후학교교육활동비","지난년도방과후학교교육활동비",0,{"v":9300000,"d":"9,300,000"},{"$f":"G65-H65","v":{"v":-9300000,"d":"-9,300,000"}},"지난년도 이월수입"]
[{"$nulls":3},"현장체험학습비",null,null,{"$f":"SUM(G67:G69)","v":{"v":158510000,"d":"158,510,000"}},{"$f":"SUM(H67:H69)","v":{"v":147270000,"d":"147,270,000"}},{"v":11240000,"d":"11,240,000"}]
[{"$nulls":4},"현장체험학습비","1학년 수학여행비",{"v":153510000,"d":"153,510,000"},{"v":141510000,"d":"141,510,000"},{"$f":"G67-H67","v":{"v":12000000,"d":"12,000,000"}},"357명*430,000원"]
[{"$nulls":4},"현장체험학습비","2학년 현장체험학습비",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},{"$f":"G68-H68","v":0},"2학년 현장체험학습 차량임차료"]
[{"$nulls":4},"지난년도현장체험학습비","지난년도현장체험학습비",0,{"v":760000,"d":"760,000"},{"v":-760000,"d":"-760,000"},"지난년도 이월수입"]
[{"$nulls":3},"수련활동비",null,null,{"$f":"SUM(G71:G72)","v":{"v":60000000,"d":"60,000,000"}},{"$f":"SUM(H71:H72)","v":{"v":57130000,"d":"57,130,000"}},{"v":2870000,"d":"2,870,000"}]
[{"$nulls":4},"수련활동비","2학년 수련학습 활동비",{"v":60000000,"d":"60,000,000"},{"v":57000000,"d":"57,000,000"},{"$f":"G71-H71","v":{"v":3000000,"d":"3,000,000"}},"수련회비 및 차량임차료"]
[{"$nulls":4},"지난년도수련활동비","지난년도수련활동비",0,{"v":130000,"d":"130,000"},{"$f":"G72-H72","v":{"v":-130000,"d":"-130,000"}},"지난년도 이월수입"]
[{"$nulls":3},"졸업앨범대금",null,null,{"$f":"SUM(G74)","v":{"v":24500000,"d":"24,500,000"}},{"$f":"SUM(H74)","v":{"v":23920000,"d":"23,920,000"}},{"v":580000,"d":"580,000"}]
[{"$nulls":4},"졸업앨범대금","졸업앨범대금",{"v":24500000,"d":"24,500,000"},{"$f":"65000*368","v":{"v":23920000,"d":"23,920,000"}},{"$f":"G74-H74","v":{"v":580000,"d":"580,000"}}]
[{"$nulls":3},"교과서대금",null,null,{"$f":"SUM(G76)","v":{"v":56550000,"d":"56,550,000"}},{"$f":"SUM(H76)","v":{"v":56550000,"d":"56,550,000"}},0]
[{"$nulls":4},"교과서대금","교과서대금",{"v":56550000,"d":"56,550,000"},{"v":56550000,"d":"56,550,000"},{"$f":"G76-H76","v":0}]
[{"$nulls":3},"기숙사비",null,null,{"$f":"SUM(G78:G91)","v":{"v":2762544000,"d":"2,762,544,000"}},{"$f":"SUM(H78:H91)","v":{"v":2976560000.3870964,"d":"2,976,560,000"}},{"v":-214016000.38709676,"d":"-214,016,000"}]
[{"$nulls":4},"기숙사비","3월 기숙사비",{"v":299600000,"d":"299,600,000"},{"v":305200000,"d":"305,200,000"},{"v":-5600000,"d":"-5,600,000"}]
[{"$nulls":4},"기숙사비","4월 기숙사비",{"v":299600000,"d":"299,600,000"},{"v":305200000,"d":"305,200,000"},{"v":-5600000,"d":"-5,600,000"}]
[{"$nulls":4},"기숙사비","5월 기숙사비",{"v":299600000,"d":"299,600,000"},{"v":305200000,"d":"305,200,000"},{"v":-5600000,"d":"-5,600,000"}]
[{"$nulls":4},"기숙사비","6월 기숙사비",{"v":299600000,"d":"299,600,000"},{"v":305200000,"d":"305,200,000"},{"v":-5600000,"d":"-5,600,000"}]
[{"$nulls":4},"기숙사비","7월 기숙사비",{"v":115966000,"d":"115,966,000"},{"v":147600000.3548387,"d":"147,600,000"},{"v":-31634000.3548387,"d":"-31,634,000"}]
[{"$nulls":4},"기숙사비","여름방학 기숙사비",{"v":53109000,"d":"53,109,000"},{"v":168000000,"d":"168,000,000"},{"v":-114891000,"d":"-114,891,000"}]
[{"$nulls":4},"기숙사비","8월 기숙사비",{"v":241606000,"d":"241,606,000"},{"v":147600000.3548387,"d":"147,600,000"},{"v":94005999.6451613,"d":"94,006,000"}]
[{"$nulls":4},"기숙사비","9월 기숙사비",{"v":299600000,"d":"299,600,000"},{"v":305200000,"d":"305,200,000"},{"v":-5600000,"d":"-5,600,000"}]
[{"$nulls":4},"기숙사비","10월 기숙사비",{"v":299600000,"d":"299,600,000"},{"v":305200000,"d":"305,200,000"},{"$f":"G86-H86","v":{"v":-5600000,"d":"-5,600,000"}}]
[{"$nulls":4},"기숙사비","11월 기숙사비",{"v":259932000,"d":"259,932,000"},{"v":305200000,"d":"305,200,000"},{"v":-45268000,"d":"-45,268,000"}]
[{"$nulls":4},"기숙사비","12월 기숙사비",{"v":199973000,"d":"199,973,000"},{"v":226399999.67741936,"d":"226,400,000"},{"v":-26426999.677419364,"d":"-26,427,000"}]
[{"$nulls":4},"기숙사비","겨울방학 기숙사비",{"v":58708000,"d":"58,708,000"},{"v":98000000,"d":"98,000,000"},{"v":-39292000,"d":"-39,292,000"}]
[{"$nulls":4},"기숙사비","2월 기숙사비",{"v":35650000,"d":"35,650,000"},{"v":36100000,"d":"36,100,000"},{"v":-450000,"d":"-450,000"}]
[{"$nulls":4},"지난년도기숙사비","지난년도기숙사비",0,{"v":16460000,"d":"16,460,000"},{"v":-16460000,"d":"-16,460,000"},"지난년도 이월수입"]
[null,"지원금수입",{"$nulls":4},{"$f":"G93","v":0},{"$f":"H93","v":{"v":394350000,"d":"394,350,000"}},{"v":-394350000,"d":"-394,350,000"}]
[null,null,"학부모부담지원금수입",{"$nulls":3},{"$f":"G94+G96+G98","v":0},{"$f":"H94+H96+H98","v":{"v":394350000,"d":"394,350,000"}},{"v":-394350000,"d":"-394,350,000"}]
[{"$nulls":3},"급식지원금수입",null,null,{"$f":"SUM(G95)","v":0},{"$f":"SUM(H95)","v":{"v":31500000,"d":"31,500,000"}},{"v":-31500000,"d":"-31,500,000"},"예산 편성 지침에 의거   예산 미편성(결산에 포함)"]
[{"$nulls":4},"급식지원금수입","저소득층 학교 급식비",0,{"v":31500000,"d":"31,500,000"},{"$f":"G95-H95","v":{"v":-31500000,"d":"-31,500,000"}}]
[{"$nulls":3},"방과후학교활동지원금수입",null,null,{"$f":"SUM(G97)","v":0},{"$f":"SUM(H97)","v":{"v":86600000,"d":"86,600,000"}},{"v":-86600000,"d":"-86,600,000"}]
[{"$nulls":4},"방과후학교활동지원금수입","사회적배려대상 방과후학교 교육비",0,{"v":86600000,"d":"86,600,000"},{"$f":"G97-H97","v":{"v":-86600000,"d":"-86,600,000"}}]
[{"$nulls":3},"기타학부모부담지원금수입",null,null,{"$f":"SUM(G99:G104)","v":0},{"$f":"SUM(H99:H104)","v":{"v":276250000,"d":"276,250,000"}},{"v":-276250000,"d":"-276,250,000"}]
[{"$nulls":4},"기타학부모부담지원금수입","저소득층 학비 지원금",0,{"v":160900000,"d":"160,900,000"},{"$f":"G99-H99","v":{"v":-160900000,"d":"-160,900,000"}}]
[{"$nulls":4},"기타학부모부담지원금수입","저소득층 정보화PC 지원금",0,{"v":1250000,"d":"1,250,000"},{"$f":"G100-H100","v":{"v":-1250000,"d":"-1,250,000"}}]
[{"$nulls":4},"기타학부모부담지원금수입","사회적배려대상 기숙사비",0,{"v":100600000,"d":"100,600,000"},{"v":-100600000,"d":"-100,600,000"}]
[{"$nulls":4},"기타학부모부담지원금수입","사회적배려대상 체험학습비",0,{"v":13320000,"d":"13,320,000"},{"v":-13320000,"d":"-13,320,000"}]
[{"$nulls":4},"기타학부모부담지원금수입","교과서 무상지원",0,{"v":120000,"d":"120,000"},{"v":-120000,"d":"-120,000"}]
[{"$nulls":4},"기타학부모부담지원금수입","특수교육대상학생 교통비",0,{"v":60000,"d":"60,000"},{"v":-60000,"d":"-60,000"}]
[null,"행정활동수입",{"$nulls":4},{"$f":"G106+G116+G119","v":{"v":487656000,"d":"487,656,000"}},{"$f":"H106+H116+H119","v":{"v":724896000,"d":"724,896,000"}},{"v":-237240000,"d":"-237,240,000"}]
[null,null,"사용료및수수료",{"$nulls":3},{"$f":"G107","v":{"v":407856000,"d":"407,856,000"}},{"$f":"H107","v":{"v":471556000,"d":"471,556,000"}},{"v":-63700000,"d":"-63,700,000"}]
[{"$nulls":3},"사용료및수수료",null,null,{"$f":"SUM(G108:G115)","v":{"v":407856000,"d":"407,856,000"}},{"$f":"SUM(H108:H115)","v":{"v":471556000,"d":"471,556,000"}},{"v":-63700000,"d":"-63,700,000"}]
[{"$nulls":4},"사용료","임대료 (기숙사 등)",{"v":125000000,"d":"125,000,000"},{"$f":"185700000+3000000","v":{"v":188700000,"d":"188,700,000"}},{"$f":"G108-H108","v":{"v":-63700000,"d":"-63,700,000"}},"기숙사 임대료 수입 감소"]
[{"$nulls":4},"수수료","신입생 전형료",{"$f":"25600000+14000000","v":{"v":39600000,"d":"39,600,000"}},{"$f":"25600000+14000000","v":{"v":39600000,"d":"39,600,000"}},{"$f":"G109-H109","v":0}]
[{"$nulls":4},"수수료","전.편입 전형료",{"v":11000000,"d":"11,000,000"},{"v":11000000,"d":"11,000,000"},0]
[{"$nulls":4},"수수료","제증명수수료",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},0]
[{"$nulls":4},"수수료","AP 시험비용",{"v":156256000,"d":"156,256,000"},{"$f":"155530000+726000","v":{"v":156256000,"d":"156,256,000"}},0]
[{"$nulls":4},"수수료","PSAT 시험비용",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0]
[{"$nulls":4},"수수료","모의고사비용",{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},0]
[{"$nulls":4},"수수료","영어토론대회 참가비",{"v":28800000,"d":"28,800,000"},{"v":28800000,"d":"28,800,000"},0]
[null,null,"자산수입",{"$nulls":3},{"$f":"G117","v":0},{"$f":"H117","v":{"v":17160000,"d":"17,160,000"}},{"v":-17160000,"d":"-17,160,000"}]
[{"$nulls":3},"자산매각대",null,null,{"$f":"SUM(G118)","v":0},{"$f":"SUM(H118)","v":{"v":17160000,"d":"17,160,000"}},{"v":-17160000,"d":"-17,160,000"}]
[{"$nulls":4},"자산매각대","불용품(PC) 매각수입",0,{"v":17160000,"d":"17,160,000"},{"$f":"G118-H118","v":{"v":-17160000,"d":"-17,160,000"}}]
[null,null,"기타행정활동수입",{"$nulls":3},{"$f":"G120+G124","v":{"v":79800000,"d":"79,800,000"}},{"$f":"H120+H124","v":{"v":236180000,"d":"236,180,000"}},{"v":-156380000,"d":"-156,380,000"}]
[{"$nulls":3},"이자수입",null,null,{"$f":"SUM(G121:G123)","v":{"v":78000000,"d":"78,000,000"}},{"$f":"SUM(H121:H123)","v":{"v":67000000,"d":"67,000,000"}},{"v":11000000,"d":"11,000,000"}]
[{"$nulls":4},"이자수입","정기예금",{"v":60000000,"d":"60,000,000"},{"v":60000000,"d":"60,000,000"},{"$f":"G121-H121","v":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"},0,{"v":11000000,"d":"11,000,000"},"법정부담 전입금 처리(교육청 지침)"]
[{"$nulls":3},"기타행정활동수입",null,null,{"$f":"SUM(G125:G127)","v":{"v":1800000,"d":"1,800,000"}},{"$f":"SUM(H125:H127)","v":{"v":169180000,"d":"169,180,000"}},{"v":-167380000,"d":"-167,380,000"}]
[{"$nulls":4},"기타행정활동수입","교생 교육실습비",{"v":1100000,"d":"1,100,000"},{"v":1100000,"d":"1,100,000"},0]
[{"$nulls":4},"기타행정활동수입","제증명 우편료 외",{"v":700000,"d":"700,000"},{"v":700000,"d":"700,000"},0]
[{"$nulls":4},"기타행정활동수입","상하수도요금",0,{"v":167380000,"d":"167,380,000"},{"v":-167380000,"d":"-167,380,000"}]
["기타수입",{"$nulls":5},{"$f":"G129+G194+G209+G217+G223","v":{"v":500000000,"d":"500,000,000"}},{"$f":"H129+H194+H209+H217+H223","v":{"v":724300000,"d":"724,300,000"}},{"v":-224300000,"d":"-224,300,000"}]
[null,"전년도이월금",{"$nulls":4},{"$f":"G130+G146+G172+G175+G178+G181+G188+G191","v":{"v":500000000,"d":"500,000,000"}},{"$f":"H130+H146+H172+H175+H178+H181+H188+H191","v":{"v":724300000,"d":"724,300,000"}},{"v":-224300000,"d":"-224,300,000"}]
[null,null,"이월금",{"$nulls":3},{"$f":"G131","v":{"v":500000000,"d":"500,000,000"}},{"$f":"H131","v":{"v":724300000,"d":"724,300,000"}},{"v":-224300000,"d":"-224,300,000"}]
[{"$nulls":3},"순세계잉여금",null,null,{"$f":"SUM(G132)","v":{"v":500000000,"d":"500,000,000"}},{"$f":"SUM(H132)","v":{"v":724300000,"d":"724,300,000"}},{"v":-224300000,"d":"-224,300,000"}]
[{"$nulls":4},"순세계잉여금","전년도이월금",{"v":500000000,"d":"500,000,000"},{"v":724300000,"d":"724,300,000"},{"$f":"G132-H132","v":{"v":-224300000,"d":"-224,300,000"}}]
["합    계",{"$nulls":5},{"$f":"G128+G24+G5","v":{"v":15008275000,"d":"15,008,275,000"}},{"$f":"H128+H24+H5","v":{"v":15517610000.387096,"d":"15,517,610,000"}},{"v":-509335000.38709676,"d":"(509,335,000)"}]

{"sheet":"2012학년도 세출예산 명세서","index":2,"n_rows":440,"n_cols":10,"rows_kept":440,"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],[104,2,104,4],[105,3,105,4],[107,0,107,4],[108,1,108,4],[109,2,109,4],[110,3,110,4],[112,1,112,4],[113,2,113,4],[114,3,114,4],[116,3,116,4],[123,3,123,4],[125,3,125,4],[155,3,155,4],[161,3,161,4],[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],[183,9,189,9],[190,2,190,4],[191,3,191,4],[193,1,193,4],[194,2,194,4],[195,3,195,4],[198,1,198,4],[199,2,199,4],[200,3,200,4],[202,2,202,4],[203,3,203,4],[205,2,205,4],[206,3,206,4],[208,0,208,4],[209,1,209,4],[210,2,210,4],[211,3,211,4],[215,2,215,4],[216,3,216,4],[220,2,220,4],[221,3,221,4],[223,2,223,4],[224,3,224,4],[226,2,226,4],[227,3,227,4],[229,3,229,4],[231,2,231,4],[232,3,232,4],[234,2,234,4],[235,3,235,4],[244,1,244,4],[245,2,245,4],[246,3,246,4],[253,3,253,4],[256,2,256,4],[257,3,257,4],[261,2,261,4],[262,3,262,4],[270,0,270,4],[271,1,271,4],[272,2,272,4],[273,3,273,4],[279,3,279,4],[284,1,284,4],[285,2,285,4],[286,3,286,4],[292,1,292,4],[293,2,293,4],[294,3,294,4],[296,3,296,4],[298,3,298,4],[300,3,300,4],[307,3,307,4],[309,1,309,4],[310,2,310,4],[311,3,311,4],[317,3,317,4],[319,0,319,4],[320,1,320,4],[321,2,321,4],[322,3,322,4],[327,3,327,4],[329,3,329,4],[339,2,339,4],[340,3,340,4],[346,3,346,4],[348,1,348,4],[349,2,349,4],[350,3,350,4],[352,2,352,4],[353,3,353,4],[355,3,355,4],[362,3,362,4],[364,2,364,4],[365,3,365,4],[367,1,367,4],[368,2,368,4],[369,3,369,4],[372,0,372,4],[373,1,373,4],[374,2,374,4],[375,3,375,4],[387,1,387,4],[388,2,388,4],[389,3,389,4],[409,1,409,4],[410,2,410,4],[411,3,411,4],[413,3,413,4],[419,1,419,4],[420,2,420,4],[421,3,421,4],[424,2,424,4],[425,3,425,4],[427,1,427,4],[428,2,428,4],[429,3,429,4],[431,0,431,4],[432,1,432,4],[433,2,433,4],[434,3,434,4],[439,0,439,4]]}
[" "]
[{"$nulls":9},"(단위:원)"]
["사업",{"$nulls":4},"산출내역","2012학년도 예산","2011학년도 예산","증 △ 감","적요"]
["정책","단위","세부","항목","원가통계비목"]
["인적자원 운영",{"$nulls":5},{"$f":"G6+G34+G55+G84","v":{"v":4483087000,"d":"4,483,087,000"}},{"$f":"H6+H34+H55+H84","v":{"v":4316951000,"d":"4,316,951,000"}},{"v":166136000,"d":"166,136,000"}]
[null,"교원보수",{"$nulls":4},{"$f":"G7","v":{"v":3539963000,"d":"3,539,963,000"}},{"$f":"H7","v":{"v":3440515000,"d":"3,440,515,000"}},{"v":99448000,"d":"99,448,000"}]
[null,null,"교원 보수",{"$nulls":3},{"$f":"G8+G29","v":{"v":3539963000,"d":"3,539,963,000"}},{"$f":"H8+H29","v":{"v":3440515000,"d":"3,440,515,000"}},{"v":99448000,"d":"99,448,000"}]
[{"$nulls":3},"보수",null,null,{"$f":"SUM(G9:G28)","v":{"v":3289403000,"d":"3,289,403,000"}},{"$f":"SUM(H9:H28)","v":{"v":3189955000,"d":"3,189,955,000"}},{"v":99448000,"d":"99,448,000"}]
[{"$nulls":4},"봉급","봉급",{"v":1662633000,"d":"1,662,633,000"},{"v":1595000000,"d":"1,595,000,000"},{"$f":"G9-H9","v":{"v":67633000,"d":"67,633,000"}}]
[{"$nulls":4},"정근수당","정근수당",{"v":137666000,"d":"137,666,000"},{"v":127000000,"d":"127,000,000"},{"v":10666000,"d":"10,666,000"}]
[{"$nulls":4},"정근수당","정근수당 가산금",{"v":43580000,"d":"43,580,000"},{"v":50000000,"d":"50,000,000"},{"v":-6420000,"d":"-6,420,000"}]
[{"$nulls":4},"성과상여금","성과상여금",{"v":154100000,"d":"154,100,000"},{"v":170000000,"d":"170,000,000"},{"v":-15900000,"d":"-15,900,000"}]
[{"$nulls":4},"가족수당","가족수당",{"v":41160000,"d":"41,160,000"},{"v":39240000,"d":"39,240,000"},{"v":1920000,"d":"1,920,000"}]
[{"$nulls":4},"자녀학비보조수당","자녀학비보조수당",{"v":19921000,"d":"19,921,000"},{"v":17100000,"d":"17,100,000"},{"v":2821000,"d":"2,821,000"}]
[{"$nulls":4},"육아휴직수당","육아휴직수당",{"v":11698000,"d":"11,698,000"},{"v":2375000,"d":"2,375,000"},{"v":9323000,"d":"9,323,000"}]
[{"$nulls":4},"교원보전수당","교원보전수당",{"v":910000,"d":"910,000"},{"v":960000,"d":"960,000"},{"v":-50000,"d":"-50,000"}]
[{"$nulls":4},"교직수당","교직수당",{"v":147000000,"d":"147,000,000"},{"v":153000000,"d":"153,000,000"},{"v":-6000000,"d":"-6,000,000"}]
[{"$nulls":4},"교직수당가산금2","보직수당",{"v":6720000,"d":"6,720,000"},{"v":6720000,"d":"6,720,000"},0]
[{"$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":638000000,"d":"638,000,000"},{"v":27065000,"d":"27,065,000"}]
[{"$nulls":4},"시간외근무수당","초과근무수당 정액분",{"v":51122000,"d":"51,122,000"},{"v":45500000,"d":"45,500,000"},{"v":5622000,"d":"5,622,000"}]
[{"$nulls":4},"시간외근무수당","초과근무수당 초과분",{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},0]
[{"$nulls":4},"관리업무수당","관리업무수당",{"v":5348000,"d":"5,348,000"},{"v":4800000,"d":"4,800,000"},{"v":548000,"d":"548,000"}]
[{"$nulls":4},"교직수당가산금2","보직수당",{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"},0]
[{"$nulls":4},"직급보조비","직급보조비",{"v":3380000,"d":"3,380,000"},{"v":7800000,"d":"7,800,000"},{"v":-4420000,"d":"-4,420,000"}]
[{"$nulls":4},"정액급식비","정액급식비",{"v":76440000,"d":"76,440,000"},{"v":78000000,"d":"78,000,000"},{"v":-1560000,"d":"-1,560,000"}]
[{"$nulls":4},"명절휴가비","명절휴가비",{"v":167700000,"d":"167,700,000"},{"v":159500000,"d":"159,500,000"},{"v":8200000,"d":"8,200,000"}]
[{"$nulls":3},"법정부담금",null,null,{"$f":"SUM(G30:G33)","v":{"v":250560000,"d":"250,560,000"}},{"$f":"SUM(H30:H33)","v":{"v":250560000,"d":"250,560,000"}},0]
[{"$nulls":4},"교직원법정부담금","교원사학연금",{"v":172280000,"d":"172,280,000"},{"v":172280000,"d":"172,280,000"},{"$f":"G30-H30","v":0}]
[{"$nulls":4},"교직원법정부담금","교원재해보상금",{"v":12960000,"d":"12,960,000"},{"v":12960000,"d":"12,960,000"},{"$f":"G31-H31","v":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",{"$nulls":4},{"$f":"G35","v":{"v":284887000,"d":"284,887,000"}},{"$f":"H35","v":{"v":273622000,"d":"273,622,000"}},{"v":11265000,"d":"11,265,000"}]
[null,null,"직원보수",{"$nulls":3},{"$f":"G36+G50","v":{"v":284887000,"d":"284,887,000"}},{"$f":"H36+H50","v":{"v":273622000,"d":"273,622,000"}},{"v":11265000,"d":"11,265,000"}]
[{"$nulls":3},"보수",null,null,{"$f":"SUM(G37:G49)","v":{"v":257347000,"d":"257,347,000"}},{"$f":"SUM(H37:H49)","v":{"v":246082000,"d":"246,082,000"}},{"v":11265000,"d":"11,265,000"}]
[{"$nulls":4},"봉급","봉급",{"v":129599000,"d":"129,599,000"},{"v":124200000,"d":"124,200,000"},{"$f":"G37-H37","v":{"v":5399000,"d":"5,399,000"}}]
[{"$nulls":4},"정근수당","정근수당",{"v":10833000,"d":"10,833,000"},{"v":11500000,"d":"11,500,000"},{"v":-667000,"d":"-667,000"}]
[{"$nulls":4},"정근수당","정근수당 가산금",{"v":3480000,"d":"3,480,000"},{"v":3750000,"d":"3,750,000"},{"v":-270000,"d":"-270,000"}]
[{"$nulls":4},"성과상여금","성과상여금",{"v":13100000,"d":"13,100,000"},{"v":7800000,"d":"7,800,000"},{"v":5300000,"d":"5,300,000"}]
[{"$nulls":4},"가족수당","가족수당",{"v":3120000,"d":"3,120,000"},{"v":3120000,"d":"3,120,000"},0]
[{"$nulls":4},"자녀학비보조수당","자녀학비보조수당",{"v":3622000,"d":"3,622,000"},{"v":2600000,"d":"2,600,000"},{"v":1022000,"d":"1,022,000"}]
[{"$nulls":4},"국제전문직위수당","국제화영재교육수당",{"v":51840000,"d":"51,840,000"},{"v":49680000,"d":"49,680,000"},{"v":2160000,"d":"2,160,000"}]
[{"$nulls":4},"시간외근무수당","초과근무수당 정액분",{"v":4377000,"d":"4,377,000"},{"v":4072000,"d":"4,072,000"},{"v":305000,"d":"305,000"}]
[{"$nulls":4},"직책수당","보직수당",{"v":7200000,"d":"7,200,000"},{"v":7200000,"d":"7,200,000"},0]
[{"$nulls":4},"정액급식비","정액급식비",{"v":6240000,"d":"6,240,000"},{"v":6240000,"d":"6,240,000"},0]
[{"$nulls":4},"명절휴가비","명절휴가비",{"v":13030000,"d":"13,030,000"},{"v":12420000,"d":"12,420,000"},{"v":610000,"d":"610,000"}]
[{"$nulls":4},"연가보상비","연가보상비",{"v":3106000,"d":"3,106,000"},{"v":5700000,"d":"5,700,000"},{"v":-2594000,"d":"-2,594,000"}]
[{"$nulls":4},"직급보조비","직급보조비",{"v":7800000,"d":"7,800,000"},{"v":7800000,"d":"7,800,000"},0]
[{"$nulls":3},"법정부담금",null,null,{"$f":"SUM(G51:G54)","v":{"v":27540000,"d":"27,540,000"}},{"$f":"SUM(H51:H54)","v":{"v":27540000,"d":"27,540,000"}},0]
[{"$nulls":4},"교직원법정부담금","직원사학연금",{"v":21000000,"d":"21,000,000"},{"v":21000000,"d":"21,000,000"},{"$f":"G51-H51","v":0}]
[{"$nulls":4},"교직원법정부담금","직원재해보상금",{"v":1520000,"d":"1,520,000"},{"v":1520000,"d":"1,520,000"},{"$f":"G52-H52","v":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",{"$nulls":4},{"$f":"G56+G79","v":{"v":498037000,"d":"498,037,000"}},{"$f":"H56+H79","v":{"v":445314000,"d":"445,314,000"}},{"v":52723000,"d":"52,723,000"}]
[null,null,"교직원대체인건비",{"$nulls":3},{"$f":"G57+G59+G66+G70","v":{"v":458977000,"d":"458,977,000"}},{"$f":"H57+H59+H66+H70","v":{"v":406114000,"d":"406,114,000"}},{"v":52863000,"d":"52,863,000"}]
[{"$nulls":3},"기타직보수",null,null,{"$f":"SUM(G58)","v":{"v":284837000,"d":"284,837,000"}},{"$f":"SUM(H58)","v":{"v":199000000,"d":"199,000,000"}},{"v":85837000,"d":"85,837,000"}]
[{"$nulls":4},"계약직교원인건비","기간제교사 인건비",{"v":284837000,"d":"284,837,000"},{"v":199000000,"d":"199,000,000"},{"$f":"G58-H58","v":{"v":85837000,"d":"85,837,000"}}]
[{"$nulls":3},"법정부담금",null,null,{"$f":"SUM(G60:G65)","v":{"v":45020000,"d":"45,020,000"}},{"$f":"SUM(H60:H65)","v":{"v":41870000,"d":"41,870,000"}},{"v":3150000,"d":"3,150,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 국민연금",{"v":12820000,"d":"12,820,000"},{"v":9000000,"d":"9,000,000"},{"$f":"G60-H60","v":{"v":3820000,"d":"3,820,000"}}]
[{"$nulls":4},"기타직법정부담금","기간제 건강보험료",{"v":4960000,"d":"4,960,000"},{"v":5300000,"d":"5,300,000"},{"v":-340000,"d":"-340,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 산재보험료",{"v":1600000,"d":"1,600,000"},{"v":2300000,"d":"2,300,000"},{"v":-700000,"d":"-700,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 고용보험료",{"v":1570000,"d":"1,570,000"},{"v":4800000,"d":"4,800,000"},{"v":-3230000,"d":"-3,230,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 퇴직금",{"v":23740000,"d":"23,740,000"},{"v":20100000,"d":"20,100,000"},{"v":3640000,"d":"3,640,000"}]
[{"$nulls":4},"기타직법정부담금","기간제 노인장기요양보험료",{"v":330000,"d":"330,000"},{"v":370000,"d":"370,000"},{"v":-40000,"d":"-40,000"}]
[{"$nulls":3},"기간제근로자보수",null,null,{"$f":"SUM(G67:G69)","v":{"v":111480000,"d":"111,480,000"}},{"$f":"SUM(H67:H69)","v":{"v":156380000,"d":"156,380,000"}},{"v":-44900000,"d":"-44,900,000"}]
[{"$nulls":4},"기간제근로자인건비","임시직 인건비",{"v":35000000,"d":"35,000,000"},{"v":46880000,"d":"46,880,000"},{"$f":"G67-H67","v":{"v":-11880000,"d":"-11,880,000"}}]
[{"$nulls":4},"기간제근로자인건비","교무지원인건비",{"$f":"54670000+1580000","v":{"v":56250000,"d":"56,250,000"}},{"v":90000000,"d":"90,000,000"},{"$f":"G68-H68","v":{"v":-33750000,"d":"-33,750,000"}}]
[{"$nulls":4},"기간제근로자인건비","비정규직인건비",{"v":20230000,"d":"20,230,000"},{"v":19500000,"d":"19,500,000"},{"v":730000,"d":"730,000"}]
[{"$nulls":3},"법정부담금",null,null,{"$f":"SUM(G71:G76)","v":{"v":17640000,"d":"17,640,000"}},{"$f":"SUM(H71:H76)","v":{"v":8864000,"d":"8,864,000"}},{"v":8776000,"d":"8,776,000"}]
[{"$nulls":4},"기간제법정부담금","국민연금",{"v":5020000,"d":"5,020,000"},{"v":2845000,"d":"2,845,000"},{"$f":"G71-H71","v":{"v":2175000,"d":"2,175,000"}}]
[{"$nulls":4},"기간제법정부담금","건강보험료",{"v":1940000,"d":"1,940,000"},{"v":1101000,"d":"1,101,000"},{"v":839000,"d":"839,000"}]
[{"$nulls":4},"기간제법정부담금","산재보험료",{"v":630000,"d":"630,000"},{"v":627000,"d":"627,000"},{"v":3000,"d":"3,000"}]
[{"$nulls":4},"기간제법정부담금","고용보험료",{"v":620000,"d":"620,000"},{"v":1395000,"d":"1,395,000"},{"v":-775000,"d":"-775,000"}]
[{"$nulls":4},"기간제법정부담금","퇴직급여",{"v":9300000,"d":"9,300,000"},{"v":2810000,"d":"2,810,000"},{"v":6490000,"d":"6,490,000"}]
[{"$nulls":4},"기간제법정부담금","노인장기요양보험료",{"v":130000,"d":"130,000"},{"v":86000,"d":"86,000"},{"v":44000,"d":"44,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G78)","v":{"v":1425000,"d":"1,425,000"}},{"$f":"SUM(H78)","v":0},{"$f":"SUM(I78)","v":{"v":1425000,"d":"1,425,000"}}]
[{"$nulls":4},"맞춤형복지비","선택적 복리후생지원",{"v":1425000,"d":"1,425,000"},0,{"$f":"G78-H78","v":{"v":1425000,"d":"1,425,000"}}]
[null,null,"학교운영지원비수당",{"$nulls":3},{"$f":"G80","v":{"v":39060000,"d":"39,060,000"}},{"$f":"H80","v":{"v":39200000,"d":"39,200,000"}},{"v":-140000,"d":"-140,000"}]
[{"$nulls":3},"학교운영지원비수당",null,null,{"$f":"SUM(G81:G83)","v":{"v":39060000,"d":"39,060,000"}},{"$f":"SUM(H81:H83)","v":{"v":39200000,"d":"39,200,000"}},{"v":-140000,"d":"-140,000"}]
[{"$nulls":4},"학교운영지원비수당","교원연구비",{"$f":"29400000+5880000+1080000","v":{"v":36360000,"d":"36,360,000"}},{"v":36500000,"d":"36,500,000"},{"$f":"G81-H81","v":{"v":-140000,"d":"-140,000"}},"교원수당"]
[{"$nulls":4},"직책수당","직책수당",{"v":240000,"d":"240,000"},{"v":240000,"d":"240,000"},{"$f":"G82-H82","v":0},"직원수당"]
[{"$nulls":4},"관리수당","관리수당",{"v":2460000,"d":"2,460,000"},{"v":2460000,"d":"2,460,000"},0,"직원수당"]
[null,"교직원 복지 및 역량강화",{"$nulls":4},{"$f":"G85+G91+G105","v":{"v":160200000,"d":"160,200,000"}},{"$f":"H85+H91+H105","v":{"v":157500000,"d":"157,500,000"}},{"v":2700000,"d":"2,700,000"}]
[null,null,"교직원연수",{"$nulls":3},{"$f":"G86","v":{"v":35200000,"d":"35,200,000"}},{"$f":"H86","v":{"v":36500000,"d":"36,500,000"}},{"v":-1300000,"d":"-1,300,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G87:G90)","v":{"v":35200000,"d":"35,200,000"}},{"$f":"SUM(H87:H90)","v":{"v":36500000,"d":"36,500,000"}},{"v":-1300000,"d":"-1,300,000"}]
[{"$nulls":4},"교직원복지비","교직원 연수 운영경비",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},{"$f":"G87-H87","v":0}]
[{"$nulls":4},"교직원복지비","자격연수 여비",0,{"v":1300000,"d":"1,300,000"},{"$f":"G88-H88","v":{"v":-1300000,"d":"-1,300,000"}}]
[{"$nulls":4},"교직원복지비","연수참가 경비 및 등록비",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},0]
[{"$nulls":4},"여비","근거리출장비",{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"},0]
[null,null,"교직원복지",{"$nulls":3},{"$f":"G92","v":{"v":88000000,"d":"88,000,000"}},{"$f":"H92","v":{"v":87000000,"d":"87,000,000"}},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G93:G104)","v":{"v":88000000,"d":"88,000,000"}},{"$f":"SUM(H93:H104)","v":{"v":87000000,"d":"87,000,000"}},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":4},"교직원복지비","교무학사부 운영경비",{"v":2200000,"d":"2,200,000"},{"v":2200000,"d":"2,200,000"},{"$f":"G93-H93","v":0}]
[{"$nulls":4},"교직원복지비","인성계발부 운영경비",{"v":1600000,"d":"1,600,000"},{"v":1600000,"d":"1,600,000"},0]
[{"$nulls":4},"교직원복지비","기획연구부 운영경비",{"v":800000,"d":"800,000"},{"v":800000,"d":"800,000"},0]
[{"$nulls":4},"교직원복지비","국제부 운영경비",{"v":2400000,"d":"2,400,000"},{"v":2400000,"d":"2,400,000"},0]
[{"$nulls":4},"교직원복지비","입학관리부 운영경비",{"v":1400000,"d":"1,400,000"},{"v":1400000,"d":"1,400,000"},0]
[{"$nulls":4},"교직원복지비","1학년부 운영경비",{"v":1200000,"d":"1,200,000"},{"v":1200000,"d":"1,200,000"},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]
[{"$nulls":4},"교직원복지비","행정실 운영경비",{"v":2600000,"d":"2,600,000"},{"v":2600000,"d":"2,600,000"},0]
[{"$nulls":4},"교직원복지비","기본특근매식비",{"v":28000000,"d":"28,000,000"},{"v":28000000,"d":"28,000,000"},0]
[{"$nulls":4},"교직원복지비","교직원건강검사진단비",{"v":25000000,"d":"25,000,000"},{"v":24000000,"d":"24,000,000"},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":4},"교직원복지비","교원 성과 포상금",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[null,null,"맞춤형복지",{"$nulls":3},{"$f":"G106","v":{"v":37000000,"d":"37,000,000"}},{"$f":"H106","v":{"v":34000000,"d":"34,000,000"}},{"v":3000000,"d":"3,000,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G107)","v":{"v":37000000,"d":"37,000,000"}},{"$f":"SUM(H107)","v":{"v":34000000,"d":"34,000,000"}},{"v":3000000,"d":"3,000,000"}]
[{"$nulls":4},"맞춤형복지비","선택적 복리후생지원",{"v":37000000,"d":"37,000,000"},{"v":34000000,"d":"34,000,000"},{"$f":"G107-H107","v":{"v":3000000,"d":"3,000,000"}}]
["학생복지/교육격차 해소",{"$nulls":5},{"$f":"G109+G113+G164+G181+G194+G199","v":{"v":6933460000,"d":"6,933,460,000"}},{"$f":"H109+H113+H164+H181+H194+H199","v":{"v":7220475000,"d":"7,220,475,000"}},{"v":-287015000,"d":"-287,015,000"}]
[null,"급식 관리",{"$nulls":4},{"$f":"G110","v":{"v":3922516000,"d":"3,922,516,000"}},{"$f":"H110","v":{"v":3578764000,"d":"3,578,764,000"}},{"v":343752000,"d":"343,752,000"}]
[null,null,"위탁급식운영",{"$nulls":3},{"$f":"G111","v":{"v":3922516000,"d":"3,922,516,000"}},{"v":3578764000,"d":"3,578,764,000"},{"v":343752000,"d":"343,752,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G112)","v":{"v":3922516000,"d":"3,922,516,000"}},{"$f":"SUM(H112)","v":{"v":3578764000,"d":"3,578,764,000"}},{"v":343752000,"d":"343,752,000"}]
[{"$nulls":4},"급식용식재료비","급식사업위탁용역비",{"v":3922516000,"d":"3,922,516,000"},{"v":3578764000,"d":"3,578,764,000"},{"$f":"G112-H112","v":{"v":343752000,"d":"343,752,000"}}]
[null,"기숙사 관리",{"$nulls":4},{"$f":"G114","v":{"v":2762544000,"d":"2,762,544,000"}},{"$f":"H114","v":{"v":2960100000,"d":"2,960,100,000"}},{"v":-197556000,"d":"-197,556,000"}]
[null,null,"기숙사운영",{"$nulls":3},{"$f":"G115+G117+G124+G126+G156+G162","v":{"v":2762544000,"d":"2,762,544,000"}},{"$f":"H115+H117+H124+H126+H156+H162","v":{"v":2960100000,"d":"2,960,100,000"}},{"v":-197556000,"d":"-197,556,000"}]
[{"$nulls":3},"기간제근로자보수",null,null,{"$f":"SUM(G116)","v":{"v":545009000,"d":"545,009,000"}},{"$f":"SUM(H116)","v":{"v":532030000,"d":"532,030,000"}},{"v":12979000,"d":"12,979,000"}]
[{"$nulls":4},"기간제근로자인건비","생활지도교사 인건비",{"$f":"550650000-641000-5000000","v":{"v":545009000,"d":"545,009,000"}},{"v":532030000,"d":"532,030,000"},{"$f":"G116-H116","v":{"v":12979000,"d":"12,979,000"}}]
[{"$nulls":3},"법정부담금",null,null,{"$f":"SUM(G118:G123)","v":{"v":86277000,"d":"86,277,000"}},{"$f":"SUM(H118:H123)","v":{"v":90570000,"d":"90,570,000"}},{"v":-4293000,"d":"-4,293,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 국민연금",{"v":24520000,"d":"24,520,000"},{"v":20000000,"d":"20,000,000"},{"$f":"G118-H118","v":{"v":4520000,"d":"4,520,000"}}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 건강보험료",{"v":9590000,"d":"9,590,000"},{"v":8100000,"d":"8,100,000"},{"v":1490000,"d":"1,490,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 산재보험료",{"v":3090000,"d":"3,090,000"},{"v":3950000,"d":"3,950,000"},{"v":-860000,"d":"-860,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 고용보험료",{"v":3030000,"d":"3,030,000"},{"v":7950000,"d":"7,950,000"},{"v":-4920000,"d":"-4,920,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 노인장기요양보험료",{"v":630000,"d":"630,000"},{"v":520000,"d":"520,000"},{"v":110000,"d":"110,000"}]
[{"$nulls":4},"기간제법정부담금","생활지도교사 퇴직급여",{"v":45417000,"d":"45,417,000"},{"v":50050000,"d":"50,050,000"},{"v":-4633000,"d":"-4,633,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G125)","v":{"v":1325000,"d":"1,325,000"}},{"$f":"SUM(H125)","v":0},{"v":1325000,"d":"1,325,000"}]
[{"$nulls":4},"맞춤형복지비","선택적 복리후생지원",{"v":1325000,"d":"1,325,000"},0,{"$f":"G125-H125","v":{"v":1325000,"d":"1,325,000"}}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G127:G155)","v":{"v":1928533000,"d":"1,928,533,000"}},{"$f":"SUM(H127:H155)","v":{"v":2139100000,"d":"2,139,100,000"}},{"v":-210567000,"d":"-210,567,000"}]
[{"$nulls":4},"일반수용비","기숙사 소모품 구입비",{"v":5000000,"d":"5,000,000"},{"v":10000000,"d":"10,000,000"},{"$f":"G127-H127","v":{"v":-5000000,"d":"-5,000,000"}}]
[{"$nulls":4},"일반수용비","신입생 자료집 제작비",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},{"$f":"G128-H128","v":0}]
[{"$nulls":4},"일반수용비","신문구독료",{"v":90000000,"d":"90,000,000"},{"v":90000000,"d":"90,000,000"},0]
[{"$nulls":4},"일반수용비","건물외벽청소비",{"v":3000000,"d":"3,000,000"},0,{"v":3000000,"d":"3,000,000"},"건물외벽청소비"]
[{"$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"}]
[{"$nulls":4},"일반수용비","교복 및 침구류 린넨서비스 용역비",{"v":100000000,"d":"100,000,000"},{"v":150000000,"d":"150,000,000"},{"v":-50000000,"d":"-50,000,000"}]
[{"$nulls":4},"일반수용비","기숙사 시설물 수선비",{"$f":"86000000-5867000","v":{"v":80133000,"d":"80,133,000"}},{"$f":"115000000+40000000","v":{"v":155000000,"d":"155,000,000"}},{"v":-74867000,"d":"-74,867,000"},"EHP 수선비 외"]
[{"$nulls":4},"일반수용비","집기비품 수리비",{"v":5000000,"d":"5,000,000"},{"v":10000000,"d":"10,000,000"},{"v":-5000000,"d":"-5,000,000"}]
[{"$nulls":4},"일반수용비","기자재 수선비",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
[{"$nulls":4},"일반수용비","시설관리 소모품 구입비",{"v":25000000,"d":"25,000,000"},{"v":70000000,"d":"70,000,000"},{"v":-45000000,"d":"-45,000,000"}]
[{"$nulls":4},"일반수용비","정화조 관리위탁비",{"v":5000000,"d":"5,000,000"},{"v":30000000,"d":"30,000,000"},{"v":-25000000,"d":"-25,000,000"}]
[{"$nulls":4},"일반수용비","정화조 슬러지 청소비",{"v":15000000,"d":"15,000,000"},{"v":10000000,"d":"10,000,000"},{"v":5000000,"d":"5,000,000"},"정화조 폐쇄 오수처리"]
[{"$nulls":4},"일반수용비","승강기 유지보수비",{"v":7200000,"d":"7,200,000"},{"v":8000000,"d":"8,000,000"},{"v":-800000,"d":"-800,000"}]
[{"$nulls":4},"일반수용비","소방시설 관리위탁비",{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[{"$nulls":4},"일반수용비","기숙사 경비 용역비",{"v":96000000,"d":"96,000,000"},{"v":96000000,"d":"96,000,000"},0]
[{"$nulls":4},"일반수용비","기숙사 청소,설비 용역비",{"v":774000000,"d":"774,000,000"},{"v":730000000,"d":"730,000,000"},{"v":44000000,"d":"44,000,000"}]
[{"$nulls":4},"일반수용비","기숙사 소독용역비",{"v":6000000,"d":"6,000,000"},{"v":7200000,"d":"7,200,000"},{"v":-1200000,"d":"-1,200,000"}]
[{"$nulls":4},"일반수용비","정수기 관리용역비",{"v":14000000,"d":"14,000,000"},{"v":16000000,"d":"16,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[{"$nulls":4},"일반수용비","건조기 렌탈료",{"v":3000000,"d":"3,000,000"},0,{"v":3000000,"d":"3,000,000"}]
[{"$nulls":4},"일반업무추진비","생활지도교 간당회비",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[{"$nulls":4},"일반업무추진비","용역직원 간담회비",{"v":5000000,"d":"5,000,000"},{"v":2000000,"d":"2,000,000"},{"v":3000000,"d":"3,000,000"},"용역직원 식대 포함"]
[{"$nulls":4},"전기요금","전기요금",{"v":160000000,"d":"160,000,000"},{"v":200000000,"d":"200,000,000"},{"v":-40000000,"d":"-40,000,000"}]
[{"$nulls":4},"상하수도료","상하수도 사용료",{"$f":"60000000*2","v":{"v":120000000,"d":"120,000,000"}},{"v":70000000,"d":"70,000,000"},{"v":50000000,"d":"50,000,000"}]
[{"$nulls":4},"연료비","도시가스요금",{"v":330000000,"d":"330,000,000"},{"$f":"226000000+154800000","v":{"v":380800000,"d":"380,800,000"}},{"v":-50800000,"d":"-50,800,000"}]
[{"$nulls":4},"기타공공요금","인터넷통신요금",{"$f":"3800000*12","v":{"v":45600000,"d":"45,600,000"}},{"v":60000000,"d":"60,000,000"},{"v":-14400000,"d":"-14,400,000"}]
[{"$nulls":4},"기타공공요금","시설물분 환경개선부담금",{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[{"$nulls":4},"여비","학생 병원 수송 근거리출장비",{"v":1000000,"d":"1,000,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G157:G161)","v":{"v":198400000,"d":"198,400,000"}},{"$f":"SUM(H157:H161)","v":{"v":198400000,"d":"198,400,000"}},0]
[{"$nulls":4},"교육운영비","병원 수송 차량 임차료",{"v":32400000,"d":"32,400,000"},{"v":32400000,"d":"32,400,000"},{"$f":"G157-H157","v":0}]
[{"$nulls":4},"교육운영비","귀가의 날 버스 임차료",{"v":100000000,"d":"100,000,000"},{"v":100000000,"d":"100,000,000"},0]
[{"$nulls":4},"학생복지비","기숙사 생활복 구입비",{"v":54500000,"d":"54,500,000"},{"$f":"1090*50000","v":{"v":54500000,"d":"54,500,000"}},0,"생활복 제작 1,090명*50,000원"]
[{"$nulls":4},"학생복지비","약품구입비",{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[{"$nulls":4},"학생복지비","기숙사안전공제회비",{"v":5500000,"d":"5,500,000"},{"v":5500000,"d":"5,500,000"},0]
[{"$nulls":3},"비품구입비",null,null,{"$f":"G163","v":{"v":3000000,"d":"3,000,000"}},{"$f":"H163","v":0},{"v":3000000,"d":"3,000,000"}]
[{"$nulls":4},"비품구입비","집기비품 구입비",{"v":3000000,"d":"3,000,000"},0,{"$f":"G163-H163","v":{"v":3000000,"d":"3,000,000"}}]
[null,"보건 관리",{"$nulls":4},{"$f":"G165+G168+G175+G178","v":{"v":37350000,"d":"37,350,000"}},{"$f":"H165+H168+H175+H178","v":{"v":37750000,"d":"37,750,000"}},{"v":-400000,"d":"-400,000"}]
[null,null,"학생안전관리",{"$nulls":3},{"$f":"G166","v":{"v":4500000,"d":"4,500,000"}},{"$f":"H166","v":{"v":3900000,"d":"3,900,000"}},{"v":600000,"d":"600,000"}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"G167","v":{"v":4500000,"d":"4,500,000"}},{"v":3900000,"d":"3,900,000"},{"v":600000,"d":"600,000"}]
[{"$nulls":4},"학생복지비","학교안전공제회비",{"v":4500000,"d":"4,500,000"},{"v":3900000,"d":"3,900,000"},{"$f":"G167-H167","v":{"v":600000,"d":"600,000"}}]
[null,null,"학생환경위생관리",{"$nulls":3},{"$f":"G169","v":{"v":14850000,"d":"14,850,000"}},{"$f":"H169","v":{"v":15850000,"d":"15,850,000"}},{"v":-1000000,"d":"-1,000,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G170:G174)","v":{"v":14850000,"d":"14,850,000"}},{"$f":"SUM(H170:H174)","v":{"v":15850000,"d":"15,850,000"}},{"v":-1000000,"d":"-1,000,000"}]
[{"$nulls":4},"일반수용비","물탱크 청소비",{"v":1300000,"d":"1,300,000"},{"v":1300000,"d":"1,300,000"},{"$f":"G170-H170","v":0}]
[{"$nulls":4},"일반수용비","정수기 관리용역비",{"v":12000000,"d":"12,000,000"},{"v":13000000,"d":"13,000,000"},{"$f":"G171-H171","v":{"v":-1000000,"d":"-1,000,000"}}]
[{"$nulls":4},"일반수용비","수질검사 수수료",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0]
[{"$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},{"$f":"G176","v":{"v":12000000,"d":"12,000,000"}},{"$f":"H176","v":{"v":12000000,"d":"12,000,000"}},0]
[{"$nulls":3},"교육운영비",null,null,{"$f":"G177","v":{"v":12000000,"d":"12,000,000"}},{"v":12000000,"d":"12,000,000"},0]
[{"$nulls":4},"학생복지비","학생건강검사진단비",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},{"$f":"G177-H177","v":0}]
[null,null,"보건실운영",{"$nulls":3},{"$f":"G179","v":{"v":6000000,"d":"6,000,000"}},{"$f":"H179","v":{"v":6000000,"d":"6,000,000"}},0]
[{"$nulls":3},"교육운영비",null,null,{"$f":"G180","v":{"v":6000000,"d":"6,000,000"}},{"v":6000000,"d":"6,000,000"},0]
[{"$nulls":4},"학생복지비","보건실 약품구입비",{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[null,"교육격차 해소",{"$nulls":4},{"$f":"G182+G191","v":0},{"$f":"H182+H191","v":{"v":394350000,"d":"394,350,000"}},{"v":-394350000,"d":"-394,350,000"}]
[null,null,"저소득층자녀지원",{"$nulls":3},{"$f":"G183","v":0},{"$f":"H183","v":{"v":394290000,"d":"394,290,000"}},{"v":-394290000,"d":"-394,290,000"}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G184:G190)","v":0},{"$f":"SUM(H184:H190)","v":{"v":394290000,"d":"394,290,000"}},{"v":-394290000,"d":"-394,290,000"}]
[{"$nulls":4},"학생복지비","저소득층자녀학비지원",0,{"v":160900000,"d":"160,900,000"},{"$f":"G184-H184","v":{"v":-160900000,"d":"-160,900,000"}},"예산 편성 지침에 의거   예산 미편성(결산에 포함)"]
[{"$nulls":4},"학생복지비","방과후학교교육활동비지원",0,{"v":86600000,"d":"86,600,000"},{"v":-86600000,"d":"-86,600,000"}]
[{"$nulls":4},"학생복지비","현장체험학습비",0,{"v":13320000,"d":"13,320,000"},{"v":-13320000,"d":"-13,320,000"}]
[{"$nulls":4},"학생복지비","교과서 무상지원",0,{"v":120000,"d":"120,000"},{"v":-120000,"d":"-120,000"}]
[{"$nulls":4},"학생복지비","저소득층자녀급식비지원",0,{"v":31500000,"d":"31,500,000"},{"v":-31500000,"d":"-31,500,000"}]
[{"$nulls":4},"학생복지비","저소득층자녀인터넷통신비",0,{"v":1250000,"d":"1,250,000"},{"v":-1250000,"d":"-1,250,000"}]
[{"$nulls":4},"학생복지비","저소득층자녀기숙사지원",0,{"v":100600000,"d":"100,600,000"},{"v":-100600000,"d":"-100,600,000"}]
[null,null,"특수교육대상자지원",{"$nulls":3},{"$f":"G192","v":0},{"$f":"H192","v":{"v":60000,"d":"60,000"}},{"v":-60000,"d":"-60,000"}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"G193","v":0},{"v":60000,"d":"60,000"},{"v":-60000,"d":"-60,000"}]
[{"$nulls":4},"학생복지비","교통비지원",0,{"v":60000,"d":"60,000"},{"$f":"G193-H193","v":{"v":-60000,"d":"-60,000"}}]
[null,"학생 장학 지원",{"$nulls":4},{"$f":"G195","v":{"v":120000000,"d":"120,000,000"}},{"$f":"H195","v":{"v":159041000,"d":"159,041,000"}},{"v":-39041000,"d":"-39,041,000"}]
[null,null,"학생장학금지원",{"$nulls":3},{"$f":"G196","v":{"v":120000000,"d":"120,000,000"}},{"v":159041000,"d":"159,041,000"},{"v":-39041000,"d":"-39,041,000"}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G197:G198)","v":{"v":120000000,"d":"120,000,000"}},{"$f":"SUM(H197:H198)","v":{"v":159041000,"d":"159,041,000"}},{"v":-39041000,"d":"-39,041,000"}]
[{"$nulls":4},"학생복지비","도비 장학금",0,{"v":150000,"d":"150,000"},{"$f":"G197-H197","v":{"v":-150000,"d":"-150,000"}}]
[{"$nulls":4},"학생복지비","교내 장학금",{"v":120000000,"d":"120,000,000"},{"$f":"120000000+25000000+6781000+7110000","v":{"v":158891000,"d":"158,891,000"}},{"$f":"G198-H198","v":{"v":-38891000,"d":"-38,891,000"}},"외부 장학금 제외"]
[null,"기타 학생복리 서비스",{"$nulls":4},{"$f":"G203+G200+G206","v":{"v":91050000,"d":"91,050,000"}},{"$f":"H203+H200+H206","v":{"v":90470000,"d":"90,470,000"}},{"v":580000,"d":"580,000"}]
[null,null,"졸업앨범제작",{"$nulls":3},{"$f":"G201","v":{"v":24500000,"d":"24,500,000"}},{"$f":"H201","v":{"v":23920000,"d":"23,920,000"}},{"v":580000,"d":"580,000"}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G202)","v":{"v":24500000,"d":"24,500,000"}},{"$f":"SUM(H202)","v":{"v":23920000,"d":"23,920,000"}},{"v":580000,"d":"580,000"}]
[{"$nulls":4},"교육운영비","졸업앨범 제작비",{"v":24500000,"d":"24,500,000"},{"v":23920000,"d":"23,920,000"},{"$f":"G202-H202","v":{"v":580000,"d":"580,000"}}]
[null,null,"학생교과서구입",{"$nulls":3},{"$f":"G204","v":{"v":56550000,"d":"56,550,000"}},{"$f":"H204","v":{"v":56550000,"d":"56,550,000"}},0]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G205)","v":{"v":56550000,"d":"56,550,000"}},{"$f":"SUM(H205)","v":{"v":56550000,"d":"56,550,000"}},0]
[{"$nulls":4},"교육운영비","학생용 교과서 구입비",{"v":56550000,"d":"56,550,000"},{"v":56550000,"d":"56,550,000"},0]
[null,null,"기타학생복지",{"$nulls":3},{"$f":"G207","v":{"v":10000000,"d":"10,000,000"}},{"$f":"H207","v":{"v":10000000,"d":"10,000,000"}},0]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G208)","v":{"v":10000000,"d":"10,000,000"}},{"$f":"SUM(H208)","v":{"v":10000000,"d":"10,000,000"}},0]
[{"$nulls":4},"학생복지비","졸업가운 제작 및 보관",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0]
["기본적 교육활동",{"$nulls":5},{"$f":"G210+G245","v":{"v":629103000,"d":"629,103,000"}},{"$f":"H210+H245","v":{"v":793690000,"d":"793,690,000"}},{"v":-164587000,"d":"-164,587,000"}]
[null,"교과 활동",{"$nulls":4},{"$f":"G211+G216+G221+G224+G227+G232+G235","v":{"v":322493000,"d":"322,493,000"}},{"$f":"H211+H216+H221+H224+H227+H232+H235","v":{"v":491580000,"d":"491,580,000"}},{"v":-169087000,"d":"-169,087,000"}]
[null,null,"기본교수학습활동지원",{"$nulls":3},{"$f":"G212","v":{"v":23000000,"d":"23,000,000"}},{"$f":"H212","v":{"v":43000000,"d":"43,000,000"}},{"v":-20000000,"d":"-20,000,000"}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G213:G215)","v":{"v":23000000,"d":"23,000,000"}},{"$f":"SUM(H213:H215)","v":{"v":43000000,"d":"43,000,000"}},{"v":-20000000,"d":"-20,000,000"}]
[{"$nulls":4},"교육운영비","교구 소모품 구입비",{"v":15000000,"d":"15,000,000"},{"v":30000000,"d":"30,000,000"},{"v":-15000000,"d":"-15,000,000"}]
[{"$nulls":4},"교육운영비","교육용 소모품 구입비",{"v":5000000,"d":"5,000,000"},{"v":10000000,"d":"10,000,000"},{"v":-5000000,"d":"-5,000,000"}]
[{"$nulls":4},"교육운영비","교사용 지도서 및 교재 구입비",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[null,null,"과학교과활동",{"$nulls":3},{"$f":"G217","v":{"v":10000000,"d":"10,000,000"}},{"$f":"H217","v":{"v":7000000,"d":"7,000,000"}},{"v":3000000,"d":"3,000,000"}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G218:G220)","v":{"v":10000000,"d":"10,000,000"}},{"$f":"SUM(H218:H220)","v":{"v":7000000,"d":"7,000,000"}},{"v":3000000,"d":"3,000,000"}]
[{"$nulls":4},"교육운영비","과학 기자재 구입",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},{"$f":"G218-H218","v":0},"과학수업 실험재료비"]
[{"$nulls":4},"교육운영비","과학실 폐수 처리비",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":4},"운영수당","과학실험보조원인건비",{"v":3000000,"d":"3,000,000"},0,{"v":3000000,"d":"3,000,000"}]
[null,null,"체육교과활동",{"$nulls":3},{"$f":"G222","v":{"v":2000000,"d":"2,000,000"}},{"$f":"H222","v":{"v":2000000,"d":"2,000,000"}},0]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G223)","v":{"v":2000000,"d":"2,000,000"}},{"$f":"SUM(H223)","v":{"v":2000000,"d":"2,000,000"}},0]
[{"$nulls":4},"교육운영비","교구 구입비",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[null,null,"예술교과활동",{"$nulls":3},{"$f":"G225","v":{"v":4000000,"d":"4,000,000"}},{"$f":"H225","v":{"v":4000000,"d":"4,000,000"}},0]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G226:G226)","v":{"v":4000000,"d":"4,000,000"}},{"$f":"SUM(H226:H226)","v":{"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},{"$f":"G228+G230","v":{"v":274393000,"d":"274,393,000"}},{"$f":"H228+H230","v":{"v":425080000,"d":"425,080,000"}},{"v":-150687000,"d":"-150,687,000"}]
[{"$nulls":3},"기타직보수",null,null,{"$f":"SUM(G229)","v":{"v":258393000,"d":"258,393,000"}},{"$f":"SUM(H229)","v":{"v":410080000,"d":"410,080,000"}},{"v":-151687000,"d":"-151,687,000"}]
[{"$nulls":4},"계약직교원인건비","원어민강사 인건비",{"$f":"253200000+5193000","v":{"v":258393000,"d":"258,393,000"}},{"v":410080000,"d":"410,080,000"},{"v":-151687000,"d":"-151,687,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G231)","v":{"v":16000000,"d":"16,000,000"}},{"$f":"SUM(H231)","v":{"v":15000000,"d":"15,000,000"}},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":4},"여비","원어민 귀국 항공료",{"v":16000000,"d":"16,000,000"},{"v":15000000,"d":"15,000,000"},{"$f":"G231-H231","v":{"v":1000000,"d":"1,000,000"}},"강사 귀국항공료 지급"]
[null,null,"특수교육 교과활동",{"$nulls":3},{"$f":"G233","v":0},{"$f":"H233","v":{"v":500000,"d":"500,000"}},{"v":-500000,"d":"-500,000"}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"G234","v":0},{"v":500000,"d":"500,000"},{"v":-500000,"d":"-500,000"}]
[{"$nulls":4},"교육운영비","보건수업물품 구입",0,{"v":500000,"d":"500,000"},{"$f":"G234-H234","v":{"v":-500000,"d":"-500,000"}}]
[null,null,"기타교과활동",{"$nulls":3},{"$f":"G236","v":{"v":9100000,"d":"9,100,000"}},{"$f":"H236","v":{"v":10000000,"d":"10,000,000"}},{"$f":"I236","v":{"v":-900000,"d":"-900,000"}}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G237:G244)","v":{"v":9100000,"d":"9,100,000"}},{"$f":"SUM(H237:H244)","v":{"v":10000000,"d":"10,000,000"}},{"$f":"SUM(I237:I244)","v":{"v":-900000,"d":"-900,000"}}]
[{"$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":1400000,"d":"1,400,000"},{"v":1700000,"d":"1,700,000"},{"v":-300000,"d":"-300,000"}]
[{"$nulls":4},"교육운영비","수학과 운영비",{"v":900000,"d":"900,000"},{"v":700000,"d":"700,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":4},"교육운영비","사회과 운영비",{"v":1100000,"d":"1,100,000"},{"v":1400000,"d":"1,400,000"},{"v":-300000,"d":"-300,000"}]
[{"$nulls":4},"교육운영비","과학과 운영비",{"v":1000000,"d":"1,000,000"},{"v":800000,"d":"800,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":4},"교육운영비","외국어과 운영비",{"v":1500000,"d":"1,500,000"},{"v":2200000,"d":"2,200,000"},{"v":-700000,"d":"-700,000"}]
[{"$nulls":4},"교육운영비","예체능과 운영비",{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},0]
[null,"창의적 체험활동",{"$nulls":4},{"$f":"G246+G257+G262","v":{"v":306610000,"d":"306,610,000"}},{"$f":"H246+H257+H262","v":{"v":302110000,"d":"302,110,000"}},{"v":4500000,"d":"4,500,000"}]
[null,null,"자율활동",{"$nulls":3},{"$f":"G247+G254","v":{"v":254110000,"d":"254,110,000"}},{"$f":"H247+H254","v":{"v":238110000,"d":"238,110,000"}},{"v":16000000,"d":"16,000,000"}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G248:G253)","v":{"v":247010000,"d":"247,010,000"}},{"$f":"SUM(H248:H253)","v":{"v":231510000,"d":"231,510,000"}},{"v":15500000,"d":"15,500,000"}]
[{"$nulls":4},"교육운영비","입학식 및 졸업식 행사용품비",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$nulls":4},"교육운영비","입학식 및 졸업식 상품구입비",{"v":1500000,"d":"1,500,000"},{"v":1000000,"d":"1,000,000"},{"v":500000,"d":"500,000"}]
[{"$nulls":4},"교육운영비","1학년 수학여행비",{"v":153510000,"d":"153,510,000"},{"v":141510000,"d":"141,510,000"},{"v":12000000,"d":"12,000,000"},"357명*473,000원"]
[{"$nulls":4},"교육운영비","2학년 현장체험학습 차량 임차료",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0]
[{"$nulls":4},"교육운영비","2학년 수련학습 활동비",{"v":60000000,"d":"60,000,000"},{"v":57000000,"d":"57,000,000"},{"v":3000000,"d":"3,000,000"},"수련학습비 및 차량 임차료"]
[{"$nulls":4},"학생복지비","축제 및 체육대회 행사비",{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G255:G256)","v":{"v":7100000,"d":"7,100,000"}},{"$f":"SUM(H255:H256)","v":{"v":6600000,"d":"6,600,000"}},{"v":500000,"d":"500,000"}]
[{"$nulls":4},"여비","1학년 수학여행 인솔교사 여비 외",{"v":6000000,"d":"6,000,000"},{"v":5500000,"d":"5,500,000"},{"$f":"G255-H255","v":{"v":500000,"d":"500,000"}}]
[{"$nulls":4},"여비","인솔교사 여비",{"v":1100000,"d":"1,100,000"},{"v":1100000,"d":"1,100,000"},{"$f":"G256-H256","v":0}]
[null,null,"동아리활동",{"$nulls":3},{"$f":"G258","v":{"v":27000000,"d":"27,000,000"}},{"$f":"H258","v":{"v":41000000,"d":"41,000,000"}},{"v":-14000000,"d":"-14,000,000"}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G259:G261)","v":{"v":27000000,"d":"27,000,000"}},{"$f":"SUM(H259:H261)","v":{"v":41000000,"d":"41,000,000"}},{"v":-14000000,"d":"-14,000,000"}]
[{"$nulls":4},"학생복지비","동아리 지원비",{"v":13000000,"d":"13,000,000"},{"$f":"12000000+15000000","v":{"v":27000000,"d":"27,000,000"}},{"v":-14000000,"d":"-14,000,000"}]
[{"$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},{"$f":"G263","v":{"v":25500000,"d":"25,500,000"}},{"$f":"H263","v":{"v":23000000,"d":"23,000,000"}},{"v":2500000,"d":"2,500,000"}]
[{"$nulls":3},"일반수용비",null,null,{"$f":"SUM(G264:G270)","v":{"v":25500000,"d":"25,500,000"}},{"$f":"SUM(H264:H270)","v":{"v":23000000,"d":"23,000,000"}},{"v":2500000,"d":"2,500,000"}]
[{"$nulls":4},"적성검사수수료","학생 적성검사비",{"v":7000000,"d":"7,000,000"},{"v":7000000,"d":"7,000,000"},0,"학생생활진로지도 활성"]
[{"$nulls":4},"교육운영비","교육자료집 제작",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0,"3,300,000원*3학년"]
[{"$nulls":4},"교육운영비","대학진학용 인쇄물 제작",{"v":2000000,"d":"2,000,000"},{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":4},"교육운영비","내신 산출용 프로그램 구입",{"v":3500000,"d":"3,500,000"},{"v":2500000,"d":"2,500,000"},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":4},"교육운영비","해외대학 지원 프로그램사용료",{"v":1500000,"d":"1,500,000"},{"v":1500000,"d":"1,500,000"},0]
[{"$nulls":4},"사업추진경비","졸업생 추수지도 간담회비",{"v":1000000,"d":"1,000,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"}]
[{"$nulls":4},"사업추진경비","논문지도 운영경비",{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},0]
["선택적 교육활동",{"$nulls":5},{"$f":"G272+G285+G293+G310","v":{"v":1431280000,"d":"1,431,280,000"}},{"$f":"H272+H285+H293+H310","v":{"v":1331972000,"d":"1,331,972,000"}},{"v":99308000,"d":"99,308,000"}]
[null,"방과후학교 운영",{"$nulls":4},{"$f":"G273","v":{"v":1100049000,"d":"1,100,049,000"}},{"$f":"H273","v":{"v":1000000000,"d":"1,000,000,000"}},{"v":100049000,"d":"100,049,000"}]
[null,null,"방과후학교운영",{"$nulls":3},{"$f":"G274+G280","v":{"v":1100049000,"d":"1,100,049,000"}},{"$f":"H274+H280","v":{"v":1000000000,"d":"1,000,000,000"}},{"v":100049000,"d":"100,049,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G275:G279)","v":{"v":1087049000,"d":"1,087,049,000"}},{"$f":"SUM(H275:H279)","v":{"v":987000000,"d":"987,000,000"}},{"v":100049000,"d":"100,049,000"}]
[{"$nulls":4},"운영수당","강사료",{"v":685049000,"d":"685,049,000"},{"v":605000000,"d":"605,000,000"},{"$f":"G275-H275","v":{"v":80049000,"d":"80,049,000"}}]
[{"$nulls":4},"운영수당","1인 1악기 강사료",{"v":80000000,"d":"80,000,000"},{"$f":"97000000-19000000","v":{"v":78000000,"d":"78,000,000"}},{"$f":"G276-H276","v":{"v":2000000,"d":"2,000,000"}}]
[{"$nulls":4},"운영수당","1인 1체육 강사료",{"v":60000000,"d":"60,000,000"},{"$f":"22000000+28000000","v":{"v":50000000,"d":"50,000,000"}},{"v":10000000,"d":"10,000,000"}]
[{"$nulls":4},"운영수당","영어 online-writing 첨삭비",{"v":250000000,"d":"250,000,000"},{"$f":"250000000-10000000","v":{"v":240000000,"d":"240,000,000"}},{"v":10000000,"d":"10,000,000"}]
[{"$nulls":4},"전기요금","전기요금",{"v":12000000,"d":"12,000,000"},{"v":14000000,"d":"14,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G281:G284)","v":{"v":13000000,"d":"13,000,000"}},{"$f":"SUM(H281:H284)","v":{"v":13000000,"d":"13,000,000"}},0]
[{"$nulls":4},"교육운영비","사무용품 구입",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},{"$f":"G281-H281","v":0}]
[{"$nulls":4},"교육운영비","ET 온라인 신청관리 프로그램 사용료",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},{"$f":"G282-H282","v":0}]
[{"$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},{"$f":"G286","v":{"v":46500000,"d":"46,500,000"}},{"$f":"H286","v":{"v":46500000,"d":"46,500,000"}},0]
[null,null,"국제교육운영",{"$nulls":3},{"$f":"G287","v":{"v":46500000,"d":"46,500,000"}},{"v":46500000,"d":"46,500,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G288:G292)","v":{"v":46500000,"d":"46,500,000"}},{"$f":"SUM(H288:H292)","v":{"v":46500000,"d":"46,500,000"}},0]
[{"$nulls":4},"일반수용비","국제교류 운영경비",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},{"$f":"G288-H288","v":0}]
[{"$nulls":4},"일반수용비","OACAC회비 및 참가등록비",{"v":1500000,"d":"1,500,000"},{"v":1500000,"d":"1,500,000"},{"$f":"G289-H289","v":0}]
[{"$nulls":4},"일반업무추진비","국내외 대학 진학협의회비",{"v":7000000,"d":"7,000,000"},{"v":7000000,"d":"7,000,000"},{"$f":"G290-H290","v":0}]
[{"$nulls":4},"여비","국내대학방문 출장비",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},{"$f":"G291-H291","v":0}]
[{"$nulls":4},"여비","국외대학방문 출장비",{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"$f":"G292-H292","v":0}]
[null,"독서활동",{"$nulls":4},{"$f":"G294","v":{"v":49175000,"d":"49,175,000"}},{"$f":"H294","v":{"v":49916000,"d":"49,916,000"}},{"v":-741000,"d":"-741,000"}]
[null,null,"독서활동운영",{"$nulls":3},{"$f":"G295+G297+G299+G301","v":{"v":49175000,"d":"49,175,000"}},{"$f":"H295+H297+H299+H301","v":{"v":49916000,"d":"49,916,000"}},{"v":-741000,"d":"-741,000"}]
[{"$nulls":3},"비품구입비",null,null,{"$f":"SUM(G296:G296)","v":{"v":25000000,"d":"25,000,000"}},{"$f":"SUM(H296:H296)","v":{"v":28000000,"d":"28,000,000"}},{"v":-3000000,"d":"-3,000,000"}]
[{"$nulls":4},"도서구입비","도서구입비(장서)",{"v":25000000,"d":"25,000,000"},{"v":28000000,"d":"28,000,000"},{"$f":"G296-H296","v":{"v":-3000000,"d":"-3,000,000"}}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"G298","v":{"v":1000000,"d":"1,000,000"}},{"$f":"H298","v":0},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":4},"교육운영비","도서관 운영경비",{"v":1000000,"d":"1,000,000"},0,{"$f":"G298-H298","v":{"v":1000000,"d":"1,000,000"}}]
[{"$nulls":3},"기간제근로자보수",null,null,{"$f":"SUM(G300)","v":{"v":20000000,"d":"20,000,000"}},{"$f":"SUM(H300)","v":{"v":19000000,"d":"19,000,000"}},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":4},"기간제근로자인건비","사서교사 인건비",{"v":20000000,"d":"20,000,000"},{"v":19000000,"d":"19,000,000"},{"$f":"G300-H300","v":{"v":1000000,"d":"1,000,000"}}]
[{"$nulls":3},"법정부담금",null,null,{"$f":"SUM(G302:G307)","v":{"v":3175000,"d":"3,175,000"}},{"$f":"SUM(H302:H307)","v":{"v":2916000,"d":"2,916,000"}},{"v":259000,"d":"259,000"}]
[{"$nulls":4},"기간제법정부담금","사서교사 국민연금부담금",{"v":900000,"d":"900,000"},{"v":855000,"d":"855,000"},{"$f":"G302-H302","v":{"v":45000,"d":"45,000"}}]
[{"$nulls":4},"기간제법정부담금","사서교사 건강보험부담금",{"v":350000,"d":"350,000"},{"v":299000,"d":"299,000"},{"v":51000,"d":"51,000"}]
[{"$nulls":4},"기간제법정부담금","사서교사 산업재해보험료",{"v":120000,"d":"120,000"},{"v":53000,"d":"53,000"},{"v":67000,"d":"67,000"}]
[{"$nulls":4},"기간제법정부담금","사서교사 고용보험부담금",{"v":110000,"d":"110,000"},{"v":105000,"d":"105,000"},{"v":5000,"d":"5,000"}]
[{"$nulls":4},"기간제법정부담금","사서교사 노인장기요양보험료",{"v":25000,"d":"25,000"},{"v":14000,"d":"14,000"},{"v":11000,"d":"11,000"}]
[{"$nulls":4},"기간제법정부담금","사서교사 퇴직급여",{"v":1670000,"d":"1,670,000"},{"v":1590000,"d":"1,590,000"},{"v":80000,"d":"80,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G309)","v":{"v":250000,"d":"250,000"}},{"$f":"SUM(H309)","v":0},{"v":250000,"d":"250,000"}]
[{"$nulls":4},"맞춤형복지비","선택적 복리후생지원",{"v":250000,"d":"250,000"},0,{"$f":"G309-H309","v":{"v":250000,"d":"250,000"}}]
[null,"기타 선택적 교육활동",{"$nulls":4},{"$f":"G311","v":{"v":235556000,"d":"235,556,000"}},{"$f":"H311","v":{"v":235556000,"d":"235,556,000"}},0]
[null,null,"영재교육운영",{"$nulls":3},{"$f":"G312+G318","v":{"v":235556000,"d":"235,556,000"}},{"$f":"H312+H318","v":{"v":235556000,"d":"235,556,000"}},0]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G313:G317)","v":{"v":232056000,"d":"232,056,000"}},{"$f":"SUM(H313:H317)","v":{"v":232056000,"d":"232,056,000"}},0]
[{"$nulls":4},"교육운영비","AP 시험비용",{"v":140000000,"d":"140,000,000"},{"v":140000000,"d":"140,000,000"},{"$f":"G313-H313","v":0}]
[{"$nulls":4},"교육운영비","AP 시험 감독수당 및 운영비",{"$f":"15530000+726000","v":{"v":16256000,"d":"16,256,000"}},{"$f":"15530000+726000","v":{"v":16256000,"d":"16,256,000"}},{"$f":"G314-H314","v":0}]
[{"$nulls":4},"교육운영비","PSAT  시험비용",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},{"$f":"G315-H315","v":0}]
[{"$nulls":4},"교육운영비","모의고사비용",{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},{"$f":"G316-H316","v":0}]
[{"$nulls":4},"교육운영비","영어토론대회 운영비",{"v":28800000,"d":"28,800,000"},{"v":28800000,"d":"28,800,000"},{"$f":"G317-H317","v":0}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G319)","v":{"v":3500000,"d":"3,500,000"}},{"$f":"SUM(H319)","v":{"v":3500000,"d":"3,500,000"}},0]
[{"$nulls":4},"일반수용비","성교육 및 특별초청 강사료",{"v":3500000,"d":"3,500,000"},{"v":3500000,"d":"3,500,000"},{"$f":"G319-H319","v":0},"성교육 및 외부명사 특강료"]
["교육활동 지원",{"$nulls":5},{"$f":"G321+G349+G368","v":{"v":518357000,"d":"518,357,000"}},{"$f":"H321+H349+H368","v":{"v":840624000,"d":"840,624,000"}},{"v":-322267000,"d":"-322,267,000"}]
[null,"교무업무 운영",{"$nulls":4},{"$f":"G322+G340","v":{"v":457950000,"d":"457,950,000"}},{"$f":"H322+H340","v":{"v":499472000,"d":"499,472,000"}},{"v":-41522000,"d":"-41,522,000"}]
[null,null,"교무학사운영",{"$nulls":3},{"$f":"G323+G328+G330","v":{"v":388350000,"d":"388,350,000"}},{"$f":"H323+H328+H330","v":{"v":399072000,"d":"399,072,000"}},{"v":-10722000,"d":"-10,722,000"}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G324:G327)","v":{"v":13350000,"d":"13,350,000"}},{"$f":"SUM(H324:H327)","v":{"v":12350000,"d":"12,350,000"}},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":4},"교육운영비","교무수첩 및 출석부 구입비",{"v":2000000,"d":"2,000,000"},{"v":1000000,"d":"1,000,000"},{"$f":"G324-H324","v":{"v":1000000,"d":"1,000,000"}},"교무수첩 구입"]
[{"$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]
[{"$nulls":3},"기타직보수",null,null,{"$f":"SUM(G329)","v":{"v":240000000,"d":"240,000,000"}},{"$f":"SUM(H329)","v":{"v":236722000,"d":"236,722,000"}},{"v":3278000,"d":"3,278,000"}]
[{"$nulls":4},"계약직교원인건비","시간강사료",{"v":240000000,"d":"240,000,000"},{"v":236722000,"d":"236,722,000"},{"v":3278000,"d":"3,278,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G331:G339)","v":{"v":135000000,"d":"135,000,000"}},{"$f":"SUM(H331:H339)","v":{"v":150000000,"d":"150,000,000"}},{"v":-15000000,"d":"-15,000,000"}]
[{"$nulls":4},"일반수용비","학교설명회 기념품 제작비",{"v":32000000,"d":"32,000,000"},{"v":25000000,"d":"25,000,000"},{"$f":"G331-H331","v":{"v":7000000,"d":"7,000,000"}}]
[{"$nulls":4},"일반수용비","홍보동영상 제작비",0,{"$f":"45000000","v":{"v":45000000,"d":"45,000,000"}},{"v":-45000000,"d":"-45,000,000"}]
[{"$nulls":4},"일반수용비","학교설명회 방문자 다과비",{"v":7000000,"d":"7,000,000"},{"v":3000000,"d":"3,000,000"},{"v":4000000,"d":"4,000,000"}]
[{"$nulls":4},"일반수용비","학교설명회 운영경비",{"v":33000000,"d":"33,000,000"},{"v":25000000,"d":"25,000,000"},{"v":8000000,"d":"8,000,000"}]
[{"$nulls":4},"일반수용비","HAFS 체험프로그램 운영경비",{"v":8000000,"d":"8,000,000"},{"v":5000000,"d":"5,000,000"},{"v":3000000,"d":"3,000,000"}]
[{"$nulls":4},"일반수용비","입학요강 제작비",{"v":5000000,"d":"5,000,000"},{"v":3000000,"d":"3,000,000"},{"v":2000000,"d":"2,000,000"}]
[{"$nulls":4},"일반수용비","입학요강 인쇄비",{"v":10000000,"d":"10,000,000"},{"v":8000000,"d":"8,000,000"},{"v":2000000,"d":"2,000,000"}]
[{"$nulls":4},"일반수용비","홍보용 영문 브로셔",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0]
[{"$nulls":4},"일반수용비","홍보용 국문 브로셔",{"v":35000000,"d":"35,000,000"},{"v":31000000,"d":"31,000,000"},{"v":4000000,"d":"4,000,000"}]
[null,null,"교육과정평가",{"$nulls":3},{"$f":"G341+G347","v":{"v":69600000,"d":"69,600,000"}},{"$f":"H341+H347","v":{"v":100400000,"d":"100,400,000"}},{"v":-30800000,"d":"-30,800,000"}]
[{"$nulls":3},"교육운영비",null,null,{"$f":"SUM(G342:G346)","v":{"v":66600000,"d":"66,600,000"}},{"$f":"SUM(H342:H346)","v":{"v":97400000,"d":"97,400,000"}},{"v":-30800000,"d":"-30,800,000"}]
[{"$nulls":4},"교육운영비","신입생 입시 운영경비",{"v":39600000,"d":"39,600,000"},{"$f":"39600000+21800000","v":{"v":61400000,"d":"61,400,000"}},{"$f":"G342-H342","v":{"v":-21800000,"d":"-21,800,000"}},"전형료 예산 내 집행"]
[{"$nulls":4},"교육운영비","전.편입 고사 운영경비",{"v":11000000,"d":"11,000,000"},{"v":11000000,"d":"11,000,000"},{"$f":"G343-H343","v":0},"전형료 예산 내 집행"]
[{"$nulls":4},"교육운영비","시험지 인쇄용 소모품 구입",{"v":8000000,"d":"8,000,000"},{"v":15000000,"d":"15,000,000"},{"v":-7000000,"d":"-7,000,000"}]
[{"$nulls":4},"교육운영비","정기고사용OMR카드구입",{"v":3000000,"d":"3,000,000"},{"v":5000000,"d":"5,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[{"$nulls":4},"교육운영비","성적우수자 시상품 구입",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G348)","v":{"v":3000000,"d":"3,000,000"}},{"$f":"SUM(H348)","v":{"v":3000000,"d":"3,000,000"}},0]
[{"$nulls":4},"일반수용비","학부모시험감독 다과비",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},{"$f":"G348-H348","v":0},"조식 지원"]
[null,"학습지원실 운영",{"$nulls":4},{"$f":"G350+G353+G365","v":{"v":40407000,"d":"40,407,000"}},{"$f":"H350+H353+H365","v":{"v":91152000,"d":"91,152,000"}},{"v":-50745000,"d":"-50,745,000"}]
[null,null,"방송실운영",{"$nulls":3},{"$f":"G351","v":0},{"$f":"H351","v":{"v":50000000,"d":"50,000,000"}},{"v":-50000000,"d":"-50,000,000"}]
[{"$nulls":3},"비품구입비",null,null,{"$f":"G352","v":0},{"v":50000000,"d":"50,000,000"},{"v":-50000000,"d":"-50,000,000"}]
[{"$nulls":4},"비품구입비","디지털방송시스템 도입",0,{"v":50000000,"d":"50,000,000"},{"$f":"G352-H352","v":{"v":-50000000,"d":"-50,000,000"}}]
[null,null,"상담실운영",{"$nulls":3},{"$f":"G354+G356+G363","v":{"v":27207000,"d":"27,207,000"}},{"$f":"H354+H356+H363","v":{"v":26152000,"d":"26,152,000"}},{"v":1055000,"d":"1,055,000"}]
[{"$nulls":3},"기간제근로자보수",null,null,{"$f":"SUM(G355)","v":{"v":21600000,"d":"21,600,000"}},{"$f":"SUM(H355)","v":{"v":21600000,"d":"21,600,000"}},0]
[{"$nulls":4},"기간제근로자인건비","상담교사 인건비",{"v":21600000,"d":"21,600,000"},{"v":21600000,"d":"21,600,000"},0]
[{"$nulls":3},"법정부담금",null,null,{"$f":"SUM(G357:G362)","v":{"v":3607000,"d":"3,607,000"}},{"$f":"SUM(H357:H362)","v":{"v":3552000,"d":"3,552,000"}},{"v":55000,"d":"55,000"}]
[{"$nulls":4},"기간제법정부담금","상담교사 국민연금부담금",{"v":980000,"d":"980,000"},{"v":980000,"d":"980,000"},0]
[{"$nulls":4},"기간제법정부담금","상담교사 건강보험부담금",{"v":380000,"d":"380,000"},{"v":330000,"d":"330,000"},{"v":50000,"d":"50,000"},"보험료 인상"]
[{"$nulls":4},"기간제법정부담금","상담교사 산업재해보험료",{"v":122000,"d":"122,000"},{"v":122000,"d":"122,000"},0]
[{"$nulls":4},"기간제법정부담금","상담교사 고용보험부담금",{"v":290000,"d":"290,000"},{"v":290000,"d":"290,000"},0]
[{"$nulls":4},"기간제법정부담금","상담교사 노인장기요양보험료",{"v":35000,"d":"35,000"},{"v":30000,"d":"30,000"},{"v":5000,"d":"5,000"},"보험료 인상"]
[{"$nulls":4},"기간제법정부담금","상담교사 퇴직급여",{"v":1800000,"d":"1,800,000"},{"v":1800000,"d":"1,800,000"},0]
[{"$nulls":3},"일반운영비",null,null,{"$f":"G364","v":{"v":2000000,"d":"2,000,000"}},{"$f":"H364","v":{"v":1000000,"d":"1,000,000"}},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":4},"일반수용비","상담실 운영 경비",{"v":2000000,"d":"2,000,000"},{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"}]
[null,null,"정보화실운영",{"$nulls":3},{"$f":"G366","v":{"v":13200000,"d":"13,200,000"}},{"$f":"H366","v":{"v":15000000,"d":"15,000,000"}},{"v":-1800000,"d":"-1,800,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"G367","v":{"v":13200000,"d":"13,200,000"}},{"v":15000000,"d":"15,000,000"},{"v":-1800000,"d":"-1,800,000"}]
[{"$nulls":4},"일반수용비","홈페이지 리뉴얼 제작비",{"v":13200000,"d":"13,200,000"},{"v":15000000,"d":"15,000,000"},{"$f":"G367-H367","v":{"v":-1800000,"d":"-1,800,000"}},"홈페이지 리뉴얼 제작"]
[null,"교육여건 개선",{"$nulls":4},{"$f":"G369","v":{"v":20000000,"d":"20,000,000"}},{"$f":"H369","v":{"v":250000000,"d":"250,000,000"}},{"v":-230000000,"d":"-230,000,000"}]
[null,null,"교육환경개선",{"$nulls":3},{"$f":"G370","v":{"v":20000000,"d":"20,000,000"}},{"v":250000000,"d":"250,000,000"},{"v":-230000000,"d":"-230,000,000"}]
[{"$nulls":3},"비품구입비",null,null,{"$f":"SUM(G371:G372)","v":{"v":20000000,"d":"20,000,000"}},{"$f":"SUM(H371:H372)","v":{"v":250000000,"d":"250,000,000"}},{"v":-230000000,"d":"-230,000,000"}]
[{"$nulls":4},"비품구입비","교실 및 특별실 PC 교체비",0,{"v":200000000,"d":"200,000,000"},{"v":-200000000,"d":"-200,000,000"}]
[{"$nulls":4},"비품구입비","집기비품 구입비",{"$f":"20000000","v":{"v":20000000,"d":"20,000,000"}},{"v":50000000,"d":"50,000,000"},{"v":-30000000,"d":"-30,000,000"}]
["학교 일반운영",{"$nulls":5},{"$f":"G374+G388+G410+G420+G428","v":{"v":775988000,"d":"775,988,000"}},{"$f":"H374+H388+H410+H420+H428","v":{"v":833898000,"d":"833,898,000"}},{"v":-57910000,"d":"-57,910,000"}]
[null,"부서 기본 운영",{"$nulls":4},{"$f":"G375","v":{"v":68968000,"d":"68,968,000"}},{"$f":"H375","v":{"v":77878000,"d":"77,878,000"}},{"v":-8910000,"d":"-8,910,000"}]
[null,null,"부서기본운영",{"$nulls":3},{"$f":"G376","v":{"v":68968000,"d":"68,968,000"}},{"v":77878000,"d":"77,878,000"},{"v":-8910000,"d":"-8,910,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G377:G387)","v":{"v":68968000,"d":"68,968,000"}},{"$f":"SUM(H377:H387)","v":{"v":77878000,"d":"77,878,000"}},{"v":-8910000,"d":"-8,910,000"}]
[{"$nulls":4},"일반수용비","부서 소모품 구입비",{"v":7000000,"d":"7,000,000"},{"v":7000000,"d":"7,000,000"},0]
[{"$nulls":4},"일반수용비","카렌다 제작비",{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"},0]
[{"$nulls":4},"일반수용비","법률자문료",{"v":10000000,"d":"10,000,000"},{"v":20000000,"d":"20,000,000"},{"v":-10000000,"d":"-10,000,000"},"학교운영 관련 법률자문료"]
[{"$nulls":4},"일반수용비","교원 채용 운영비",{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},0,"법인 전입금"]
[{"$nulls":4},"일반수용비","각종 수수료",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0]
[{"$nulls":4},"일반수용비","행정관리 소프트웨어 사용료",0,{"v":110000,"d":"110,000"},{"v":-110000,"d":"-110,000"}]
[{"$nulls":4},"일반수용비","복사기 임대료",{"v":8580000,"d":"8,580,000"},{"$f":"715000*12","v":{"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",{"$f":"304000*12","v":{"v":3648000,"d":"3,648,000"}},{"v":3648000,"d":"3,648,000"},0]
[{"$nulls":4},"일반업무추진비","기관운영 업무추진비",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0]
[{"$nulls":4},"일반업무추진비","보직교사 간담회비 외",{"v":2500000,"d":"2,500,000"},{"v":1300000,"d":"1,300,000"},{"v":1200000,"d":"1,200,000"},"보직교사 연수 운영"]
[null,"시설 장비 유지",{"$nulls":4},{"$f":"G389","v":{"v":663220000,"d":"663,220,000"}},{"$f":"H389","v":{"v":709620000,"d":"709,620,000"}},{"v":-46400000,"d":"-46,400,000"}]
[null,null,"학교시설장비유지",{"$nulls":3},{"$f":"G390","v":{"v":663220000,"d":"663,220,000"}},{"v":709620000,"d":"709,620,000"},{"v":-46400000,"d":"-46,400,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G391:G409)","v":{"v":663220000,"d":"663,220,000"}},{"$f":"SUM(H391:H409)","v":{"v":709620000,"d":"709,620,000"}},{"v":-46400000,"d":"-46,400,000"}]
[{"$nulls":4},"일반수용비","시설물 수선비",{"v":75000000,"d":"75,000,000"},{"v":120000000,"d":"120,000,000"},{"$f":"G391-H391","v":{"v":-45000000,"d":"-45,000,000"}},"EHP 유지보수비"]
[{"$nulls":4},"일반수용비","시설관리 소모품 구입비",{"v":20000000,"d":"20,000,000"},{"v":30000000,"d":"30,000,000"},{"$f":"G392-H392","v":{"v":-10000000,"d":"-10,000,000"}}]
[{"$nulls":4},"일반수용비","기자재 수선비",{"v":25000000,"d":"25,000,000"},{"v":20000000,"d":"20,000,000"},{"v":5000000,"d":"5,000,000"}]
[{"$nulls":4},"일반수용비","학내망 유지보수비",{"v":13200000,"d":"13,200,000"},{"v":22000000,"d":"22,000,000"},{"v":-8800000,"d":"-8,800,000"}]
[{"$nulls":4},"일반수용비","네트워크장비 유지보수비",{"v":18000000,"d":"18,000,000"},{"v":7000000,"d":"7,000,000"},{"v":11000000,"d":"11,000,000"}]
[{"$nulls":4},"일반수용비","건물청소용역비",{"v":194400000,"d":"194,400,000"},{"v":192000000,"d":"192,000,000"},{"v":2400000,"d":"2,400,000"}]
[{"$nulls":4},"일반수용비","건물외벽청소비",{"v":10000000,"d":"10,000,000"},0,{"v":10000000,"d":"10,000,000"}]
[{"$nulls":4},"일반수용비","소방시설 관리위탁비",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},0]
[{"$nulls":4},"일반수용비","무인경비시스템유지비",{"v":30000000,"d":"30,000,000"},{"v":35000000,"d":"35,000,000"},{"v":-5000000,"d":"-5,000,000"}]
[{"$nulls":4},"일반수용비","폐기물 수거 비용",{"v":19000000,"d":"19,000,000"},{"v":19000000,"d":"19,000,000"},0]
[{"$nulls":4},"전기요금","전기요금",{"$f":"120000000","v":{"v":120000000,"d":"120,000,000"}},{"v":140000000,"d":"140,000,000"},{"v":-20000000,"d":"-20,000,000"}]
[{"$nulls":4},"상하수도료","상하수도 사용료",{"$f":"50000000*2","v":{"v":100000000,"d":"100,000,000"}},{"v":80000000,"d":"80,000,000"},{"v":20000000,"d":"20,000,000"}]
[{"$nulls":4},"기타공공요금","인터넷통신요금",{"v":10000000,"d":"10,000,000"},{"v":12000000,"d":"12,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[{"$nulls":4},"기타공공요금","우편요금",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0]
[{"$nulls":4},"기타공공요금","전화요금",{"v":10000000,"d":"10,000,000"},{"v":14000000,"d":"14,000,000"},{"v":-4000000,"d":"-4,000,000"}]
[{"$nulls":4},"기타공공요금","시설물분 환경개선부담금",{"v":4200000,"d":"4,200,000"},{"v":4200000,"d":"4,200,000"},0]
[{"$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"},{"$f":"120000","v":{"v":120000,"d":"120,000"}},0]
[null,"일반행정 관리",{"$nulls":4},{"$f":"G411","v":{"v":36200000,"d":"36,200,000"}},{"$f":"H411","v":{"v":42800000,"d":"42,800,000"}},{"v":-6600000,"d":"-6,600,000"}]
[null,null,"일반행정사무관리",{"$nulls":3},{"$f":"G412+G414","v":{"v":36200000,"d":"36,200,000"}},{"$f":"H412+H414","v":{"v":42800000,"d":"42,800,000"}},{"v":-6600000,"d":"-6,600,000"}]
[{"$nulls":3},"비품구입비",null,null,{"$f":"SUM(G413)","v":{"v":2000000,"d":"2,000,000"}},{"$f":"SUM(H413)","v":{"v":5000000,"d":"5,000,000"}},{"v":-3000000,"d":"-3,000,000"}]
[{"$nulls":4},"비품구입비","사무용 집기 취득비",{"v":2000000,"d":"2,000,000"},{"v":5000000,"d":"5,000,000"},{"$f":"G413-H413","v":{"v":-3000000,"d":"-3,000,000"}}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G415:G419)","v":{"v":34200000,"d":"34,200,000"}},{"$f":"SUM(H415:H419)","v":{"v":37800000,"d":"37,800,000"}},{"v":-3600000,"d":"-3,600,000"}]
[{"$nulls":4},"일반수용비","업무용 소모품 구입비",{"v":3000000,"d":"3,000,000"},{"v":5000000,"d":"5,000,000"},{"v":-2000000,"d":"-2,000,000"}]
[{"$nulls":4},"일반수용비","명함 제작비 ",{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},0]
[{"$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":10000000,"d":"10,000,000"},{"v":-1600000,"d":"-1,600,000"}]
[null,"학교운영 협력",{"$nulls":4},{"$f":"G421+G425","v":{"v":4600000,"d":"4,600,000"}},{"$f":"H421+H425","v":{"v":3600000,"d":"3,600,000"}},{"v":1000000,"d":"1,000,000"}]
[null,null,"학교운영위원회운영",{"$nulls":3},{"$f":"G422","v":{"v":3600000,"d":"3,600,000"}},{"$f":"H422","v":{"v":2600000,"d":"2,600,000"}},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G423:G424)","v":{"v":3600000,"d":"3,600,000"}},{"$f":"SUM(H423:H424)","v":{"v":2600000,"d":"2,600,000"}},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":4},"일반업무추진비","학교운영위원회 거마비",{"v":1600000,"d":"1,600,000"},{"v":1600000,"d":"1,600,000"},{"$f":"G423-H423","v":0}]
[{"$nulls":4},"일반업무추진비","학교운영위원회 회의비",{"v":2000000,"d":"2,000,000"},{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"}]
[null,null,"유관기관협력",{"$nulls":3},{"$f":"G426","v":{"v":1000000,"d":"1,000,000"}},{"$f":"H426","v":{"v":1000000,"d":"1,000,000"}},0]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G427)","v":{"v":1000000,"d":"1,000,000"}},{"$f":"SUM(H427)","v":{"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},{"$f":"G429","v":{"v":3000000,"d":"3,000,000"}},{"$f":"H429","v":0},{"v":3000000,"d":"3,000,000"}]
[null,null,"학부모지원",{"$nulls":3},{"$f":"G430","v":{"v":3000000,"d":"3,000,000"}},0,{"v":3000000,"d":"3,000,000"}]
[{"$nulls":3},"일반운영비",null,null,{"$f":"SUM(G431)","v":{"v":3000000,"d":"3,000,000"}},{"$f":"SUM(H431)","v":0},{"v":3000000,"d":"3,000,000"}]
[{"$nulls":4},"일반업무추진비","학부모 소위원회 회의비",{"v":3000000,"d":"3,000,000"},0,{"$f":"G431-H431","v":{"v":3000000,"d":"3,000,000"}}]
["학교시설 확충",{"$nulls":5},{"$f":"G433","v":{"v":237000000,"d":"237,000,000"}},{"$f":"H433","v":{"v":180000000,"d":"180,000,000"}},{"v":57000000,"d":"57,000,000"}]
[null,"시설확충 및 개선",{"$nulls":4},{"$f":"G434","v":{"v":237000000,"d":"237,000,000"}},{"v":180000000,"d":"180,000,000"},{"v":57000000,"d":"57,000,000"}]
[null,null,"시설확충 및 개선",{"$nulls":3},{"$f":"G435","v":{"v":237000000,"d":"237,000,000"}},{"v":180000000,"d":"180,000,000"},{"v":57000000,"d":"57,000,000"}]
[{"$nulls":3},"시설비",null,null,{"$f":"SUM(G436:G439)","v":{"v":237000000,"d":"237,000,000"}},{"$f":"SUM(H436:H439)","v":{"v":180000000,"d":"180,000,000"}},{"v":57000000,"d":"57,000,000"}]
[{"$nulls":4},"시설비","테니스장 및 농구장 조명 공사비",0,{"v":26000000,"d":"26,000,000"},{"$f":"G436-H436","v":{"v":-26000000,"d":"-26,000,000"}}]
[{"$nulls":4},"시설비","지하주차장 바닥공사비",0,{"v":14000000,"d":"14,000,000"},{"v":-14000000,"d":"-14,000,000"}]
[{"$nulls":4},"시설비","정화조 배수로 연결공사비",{"v":212000000,"d":"212,000,000"},{"v":80000000,"d":"80,000,000"},{"v":132000000,"d":"132,000,000"},"용인시청 공사 지체로 인한 공사 지연"]
[{"$nulls":4},"시설비","정화조시설 폐쇄 공사비",{"v":25000000,"d":"25,000,000"},{"v":60000000,"d":"60,000,000"},{"$f":"G439-H439","v":{"v":-35000000,"d":"-35,000,000"}},"\""]
["합    계",{"$nulls":5},{"$f":"G432+G373+G320+G271+G209+G108+G5","v":{"v":15008275000,"d":"15,008,275,000"}},{"$f":"H432+H373+H320+H271+H209+H108+H5","v":{"v":15517610000,"d":"15,517,610,000"}},{"v":-509335000,"d":"(509,335,000)"}]