{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["2012년도 세출결산서"],"not_rendered":{"images":16},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2012년도 세출결산서","index":0,"n_rows":300,"n_cols":10,"rows_kept":300,"merged":[[1,0,1,9],[3,0,3,9],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,9],[38,0,38,3],[38,8,38,9],[40,0,40,9],[42,0,42,9],[43,0,43,2],[43,3,44,3],[43,4,44,4],[43,5,44,5],[43,6,44,9],[77,0,77,3],[77,8,77,9],[79,0,79,9],[81,0,81,9],[82,0,82,2],[82,3,83,3],[82,4,83,4],[82,5,83,5],[82,6,83,9],[116,0,116,3],[116,8,116,9],[118,0,118,9],[120,0,120,9],[121,0,121,2],[121,3,122,3],[121,4,122,4],[121,5,122,5],[121,6,122,9],[155,0,155,3],[155,8,155,9],[157,0,157,9],[159,0,159,9],[160,0,160,2],[160,3,161,3],[160,4,161,4],[160,5,161,5],[160,6,161,9],[194,0,194,3],[194,8,194,9],[196,0,196,9],[198,0,198,9],[199,0,199,2],[199,3,200,3],[199,4,200,4],[199,5,200,5],[199,6,200,9],[233,0,233,3],[233,8,233,9],[235,0,235,9],[237,0,237,9],[238,0,238,2],[238,3,239,3],[238,4,239,4],[238,5,239,5],[238,6,239,9],[272,0,272,3],[272,8,272,9],[274,0,274,9],[276,0,276,9],[277,0,277,2],[277,3,278,3],[277,4,278,4],[277,5,278,5],[277,6,278,9],[294,0,294,2],[294,6,294,9],[299,0,299,3],[299,8,299,9]],"flags":["formulas_cached_only"]}
[]
["2012학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
["1.인적자원 운용",null,null,4637858000,4637858000,4217391186]
[null,"1.교직원 복지 및 역량강화",null,206155000,206155000,145841308]
[null,null,"1.교직원연수",34855000,34855000,24685092]
[{"$nulls":6},"1.일반운영비",null,"=",24685092]
[{"$nulls":7},"1.학교운영비","=",24685092]
[null,null,"2.교직원복지",134000000,134000000,92806382]
[{"$nulls":6},"1.일반운영비",null,"=",92806382]
[{"$nulls":7},"1.학교운영비","=",92806382]
[null,null,"3.맞춤형복지",37300000,37300000,28349834]
[{"$nulls":6},"1.일반운영비",null,"=",28349834]
[{"$nulls":7},"1.학교운영비","=",28349834]
[null,"2.교원보수",null,3539963000,3539963000,3224776426]
[null,null,"1.교원 보수",3539963000,3539963000,3224776426]
[{"$nulls":6},"1.교원 보수",null,"=",3029748440]
[{"$nulls":7},"1.인건비","=",3029748440]
[{"$nulls":6},"2.법정부담금",null,"=",195027986]
[{"$nulls":7},"1.학교운영비","=",195027986]
[null,"3.직원보수",null,284887000,284887000,282961644]
[null,null,"1.직원 보수",284887000,284887000,282961644]
[{"$nulls":6},"1.직원 보수",null,"=",260356050]
[{"$nulls":7},"1.인건비","=",260356050]
[{"$nulls":6},"2.법정부담금",null,"=",22605594]
[{"$nulls":7},"1.학교운영비","=",22605594]
[null,"4.교직원기타보수",null,606853000,606853000,563811808]
[null,null,"1.교직원대체인건비",567793000,567793000,527778918]
[{"$nulls":6},"1.기타직보수",null,"=",349845460]
[{"$nulls":7},"1.인건비","=",349845460]
[{"$nulls":6},"2.법정부담금",null,"=",58175855]
[]
[]
[]
[]
[{"$nulls":4},"1",null,null,"발행일 : ","2013-05-27"]
[]
["2012학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",58175855]
[{"$nulls":6},"3.기간제근로자보수",null,"=",118557603]
[{"$nulls":7},"1.인건비","=",118557603]
[{"$nulls":6},"4.일반운영비",null,"=",1200000]
[{"$nulls":7},"1.학교운영비","=",1200000]
[null,null,"2.학교운영지원비수당",39060000,39060000,36032890]
[{"$nulls":6},"1.학교운영지원비수당",null,"=",36032890]
[{"$nulls":7},"1.인건비","=",36032890]
["2.학생복지/교육격차 해소",null,null,7546145000,7546145000,7198446527]
[null,"1.급식 관리",null,3610300000,3610300000,3350565500]
[null,null,"1.위탁급식운영",3610300000,3610300000,3350565500]
[{"$nulls":6},"1.일반운영비",null,"=",3350565500]
[{"$nulls":7},"1.학교운영비","=",3350565500]
[null,"2.기숙사 관리",null,3002780000,3002780000,2948893356]
[null,null,"1.기숙사운영",3002780000,3002780000,2948893356]
[{"$nulls":6},"1.기간제근로자보수",null,"=",471986520]
[{"$nulls":7},"1.인건비","=",471986520]
[{"$nulls":6},"2.법정부담금",null,"=",46622509]
[{"$nulls":7},"1.학교운영비","=",46622509]
[{"$nulls":6},"3.일반운영비",null,"=",2309922883]
[{"$nulls":7},"1.학교운영비","=",2309922883]
[{"$nulls":6},"4.교육운영비",null,"=",120361444]
[{"$nulls":7},"1.학교운영비","=",120361444]
[null,"3.보건 관리",null,37350000,37350000,29029250]
[null,null,"1.학생안전관리",4500000,4500000,3040800]
[{"$nulls":6},"1.교육운영비",null,"=",3040800]
[{"$nulls":7},"1.학교운영비","=",3040800]
[null,null,"2.학생환경위생관리",14850000,14850000,11654000]
[]
[]
[]
[]
[{"$nulls":4},"2",null,null,"발행일 : ","2013-05-27"]
[]
["2012학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.일반운영비",null,"=",11654000]
[{"$nulls":7},"1.학교운영비","=",11654000]
[null,null,"3.학생건강관리",12000000,12000000,10272750]
[{"$nulls":6},"1.교육운영비",null,"=",10272750]
[{"$nulls":7},"1.학교운영비","=",10272750]
[null,null,"4.보건실운영",6000000,6000000,4061700]
[{"$nulls":6},"1.교육운영비",null,"=",4061700]
[{"$nulls":7},"1.학교운영비","=",4061700]
[null,"4.교육격차 해소",null,663258000,663258000,656445941]
[null,null,"1.저소득층자녀지원",566368000,566368000,565417338]
[{"$nulls":6},"1.저소득층자녀지원",null,"=",565417338]
[{"$nulls":7},"1.학교운영비","=",565417338]
[null,null,"2.특수교육대상자지원",159000,159000,159000]
[{"$nulls":6},"1.특수교육대상자지원",null,"=",159000]
[{"$nulls":7},"1.학교운영비","=",159000]
[null,null,"3.기타교육격차해소",96731000,96731000,90869603]
[{"$nulls":6},"1.기타교육격차해소",null,"=",90869603]
[{"$nulls":7},"1.학교운영비","=",90869603]
[null,"5.학생 장학 지원",null,155682000,155682000,139882000]
[null,null,"1.학생장학금지원",155682000,155682000,139882000]
[{"$nulls":6},"1.교육운영비",null,"=",139882000]
[{"$nulls":7},"1.학교운영비","=",139882000]
[null,"6.기타 학생복리 서비스",null,76775000,76775000,73630480]
[null,null,"1.졸업앨범제작",23558000,23558000,22748400]
[{"$nulls":6},"1.교육운영비",null,"=",22748400]
[{"$nulls":7},"1.학교운영비","=",22748400]
[null,null,"2.학생교과서구입",43217000,43217000,43104970]
[{"$nulls":6},"1.교육운영비",null,"=",43104970]
[]
[]
[]
[]
[{"$nulls":4},"3",null,null,"발행일 : ","2013-05-27"]
[]
["2012학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",43104970]
[null,null,"3.기타학생복지",10000000,10000000,7777110]
[{"$nulls":6},"1.교육운영비",null,"=",7777110]
[{"$nulls":7},"1.학교운영비","=",7777110]
["3.기본적 교육활동",null,null,649620000,649620000,588470331]
[null,"1.교과 활동",null,327243000,327243000,283777455]
[null,null,"1.기본교수학습활동지원",25500000,25500000,18185260]
[{"$nulls":6},"1.교육운영비",null,"=",18185260]
[{"$nulls":7},"1.학교운영비","=",18185260]
[null,null,"2.과학교과활동",10000000,10000000,6238060]
[{"$nulls":6},"1.교육운영비",null,"=",6238060]
[{"$nulls":7},"1.학교운영비","=",6238060]
[null,null,"3.체육교과활동",4000000,4000000,288600]
[{"$nulls":6},"1.교육운영비",null,"=",288600]
[{"$nulls":7},"1.학교운영비","=",288600]
[null,null,"4.예술교과활동",4000000,4000000,3381600]
[{"$nulls":6},"1.교육운영비",null,"=",3381600]
[{"$nulls":7},"1.학교운영비","=",3381600]
[null,null,"5.외국어교과활동",274393000,274393000,249127855]
[{"$nulls":6},"1.기타직보수",null,"=",245149939]
[{"$nulls":7},"1.인건비","=",245149939]
[{"$nulls":6},"2.일반운영비",null,"=",3977916]
[{"$nulls":7},"1.학교운영비","=",3977916]
[null,null,"6.기타교과활동",9350000,9350000,6556080]
[{"$nulls":6},"1.교육운영비",null,"=",6556080]
[{"$nulls":7},"1.학교운영비","=",6556080]
[null,"2.창의적 체험활동",null,322377000,322377000,304692876]
[null,null,"1.자율활동",263877000,263877000,254669050]
[]
[]
[]
[]
[{"$nulls":4},"4",null,null,"발행일 : ","2013-05-27"]
[]
["2012학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.교육운영비",null,"=",249525970]
[{"$nulls":7},"1.학교운영비","=",249525970]
[{"$nulls":6},"2.일반운영비",null,"=",5143080]
[{"$nulls":7},"1.학교운영비","=",5143080]
[null,null,"2.동아리활동",33000000,33000000,27868900]
[{"$nulls":6},"1.교육운영비",null,"=",27868900]
[{"$nulls":7},"1.학교운영비","=",27868900]
[null,null,"3.진로활동",25500000,25500000,22154926]
[{"$nulls":6},"1.일반수용비",null,"=",22154926]
[{"$nulls":7},"1.학교운영비","=",22154926]
["4.선택적 교육활동",null,null,1591911000,1591911000,1173129880]
[null,"1.방과후학교 운영",null,1273420000,1273420000,909613000]
[null,null,"1.방과후학교운영",1273420000,1273420000,909613000]
[{"$nulls":6},"1.일반운영비",null,"=",902955000]
[{"$nulls":7},"1.학교운영비","=",902955000]
[{"$nulls":6},"2.교육운영비",null,"=",6658000]
[{"$nulls":7},"1.학교운영비","=",6658000]
[null,"2.국제교육",null,46500000,46500000,14865070]
[null,null,"1.국제교육운영",46500000,46500000,14865070]
[{"$nulls":6},"1.일반운영비",null,"=",14865070]
[{"$nulls":7},"1.학교운영비","=",14865070]
[null,"3.기타 선택적 교육활동",null,221550000,221550000,207887382]
[null,null,"1.영재교육운영",221550000,221550000,207887382]
[{"$nulls":6},"1.교육운영비",null,"=",204210882]
[{"$nulls":7},"1.학교운영비","=",204210882]
[{"$nulls":6},"2.일반운영비",null,"=",3676500]
[{"$nulls":7},"1.학교운영비","=",3676500]
[null,"4.독서활동",null,50441000,50441000,40764428]
[]
[]
[]
[]
[{"$nulls":4},"5",null,null,"발행일 : ","2013-05-27"]
[]
["2012학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[null,null,"1.독서활동운영",50441000,50441000,40764428]
[{"$nulls":6},"1.비품구입비",null,"=",17498628]
[{"$nulls":7},"1.비품구입비","=",17498628]
[{"$nulls":6},"2.교육운영비",null,"=",922500]
[{"$nulls":7},"1.학교운영비","=",922500]
[{"$nulls":6},"3.기간제근로자보수",null,"=",20723340]
[{"$nulls":7},"1.인건비","=",20723340]
[{"$nulls":6},"4.법정부담금",null,"=",1494960]
[{"$nulls":7},"1.학교운영비","=",1494960]
[{"$nulls":6},"5.일반운영비",null,"=",125000]
[{"$nulls":7},"1.학교운영비","=",125000]
["5.교육활동 지원",null,null,506038000,506038000,444137654]
[null,"1.교무업무 운영",null,442600000,442600000,387156745]
[null,null,"1.교무학사운영",354450000,354450000,300086250]
[{"$nulls":6},"1.교육운영비",null,"=",10309890]
[{"$nulls":7},"1.학교운영비","=",10309890]
[{"$nulls":6},"2.기타직보수",null,"=",205445000]
[{"$nulls":7},"1.인건비","=",205445000]
[{"$nulls":6},"3.일반운영비",null,"=",84331360]
[{"$nulls":7},"1.학교운영비","=",84331360]
[null,null,"2.교육과정평가",88150000,88150000,87070495]
[{"$nulls":6},"1.교육운영비",null,"=",84980365]
[{"$nulls":7},"1.학교운영비","=",84980365]
[{"$nulls":6},"2.일반운영비",null,"=",2090130]
[{"$nulls":7},"1.학교운영비","=",2090130]
[null,"2.학습지원실 운영",null,42308000,42308000,37873909]
[null,null,"1.상담실운영",29108000,29108000,24673909]
[{"$nulls":6},"1.기간제근로자보수",null,"=",22157620]
[]
[]
[]
[]
[{"$nulls":4},"6",null,null,"발행일 : ","2013-05-27"]
[]
["2012학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.인건비","=",22157620]
[{"$nulls":6},"2.법정부담금",null,"=",1906979]
[{"$nulls":7},"1.학교운영비","=",1906979]
[{"$nulls":6},"3.일반운영비",null,"=",609310]
[{"$nulls":7},"1.학교운영비","=",609310]
[null,null,"2.정보화실운영",13200000,13200000,13200000]
[{"$nulls":6},"1.일반운영비",null,"=",13200000]
[{"$nulls":7},"1.학교운영비","=",13200000]
[null,"3.교육여건 개선",null,21130000,21130000,19107000]
[null,null,"1.교육환경개선",21130000,21130000,19107000]
[{"$nulls":6},"1.비품구입비",null,"=",19107000]
[{"$nulls":7},"1.비품구입비","=",19107000]
["6.학교 일반운영",null,null,879988000,879988000,722672020]
[null,"1.부서 기본 운영",null,80968000,80968000,73574627]
[null,null,"1.부서기본운영",80968000,80968000,73574627]
[{"$nulls":6},"1.일반운영비",null,"=",73574627]
[{"$nulls":7},"1.학교운영비","=",73574627]
[null,"2.시설 장비 유지",null,755220000,755220000,623308062]
[null,null,"1.학교시설장비유지",755220000,755220000,623308062]
[{"$nulls":6},"1.일반운영비",null,"=",623308062]
[{"$nulls":7},"1.학교운영비","=",623308062]
[null,"3.일반행정 관리",null,36200000,36200000,22808131]
[null,null,"1.일반행정사무관리",36200000,36200000,22808131]
[{"$nulls":6},"1.비품구입비",null,"=",679650]
[{"$nulls":7},"1.비품구입비","=",679650]
[{"$nulls":6},"2.일반운영비",null,"=",22128481]
[{"$nulls":7},"1.학교운영비","=",22128481]
[null,"4.학교운영 협력",null,4600000,4600000,2120800]
[]
[]
[]
[]
[{"$nulls":4},"7",null,null,"발행일 : ","2013-05-27"]
[]
["2012학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[null,null,"1.학교운영위원회운영",3600000,3600000,2089300]
[{"$nulls":6},"1.일반운영비",null,"=",2089300]
[{"$nulls":7},"1.학교운영비","=",2089300]
[null,null,"2.유관기관협력",1000000,1000000,31500]
[{"$nulls":6},"1.일반운영비",null,"=",31500]
[{"$nulls":7},"1.학교운영비","=",31500]
[null,"5.학부모 지원",null,3000000,3000000,860400]
[null,null,"1.학부모지원",3000000,3000000,860400]
[{"$nulls":6},"1.일반운영비",null,"=",860400]
[{"$nulls":7},"1.학교운영비","=",860400]
["7.학교시설 확충",null,null,1045986000,1045986000,14000000]
[null,"1.시설확충 및 개선",null,1045986000,1045986000,14000000]
[null,null,"1.시설확충 및 개선",1045986000,1045986000,14000000]
[{"$nulls":6},"1.시설비",null,"=",14000000]
[{"$nulls":7},"1.시설비","=",14000000]
["세출합계",null,null,16857546000,16857546000,14358247598]
[]
[]
[]
[]
[{"$nulls":4},"8",null,null,"발행일 : ","2013-05-27"]