{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["세입","세출(정확한것)"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"세입","index":0,"n_rows":71,"n_cols":10,"rows_kept":71,"merged":[[1,8,1,9],[2,0,2,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,8],[2,9,3,9],[4,0,4,3],[5,0,6,0],[5,1,6,1],[5,2,5,3],[7,0,7,3],[8,0,17,0],[8,1,8,3],[9,1,17,1],[9,2,9,3],[10,2,11,2],[10,4,11,4],[10,5,11,5],[10,6,11,6],[10,7,11,7],[10,9,11,9],[12,2,12,3],[14,2,14,3],[15,2,16,2],[15,4,16,4],[15,5,16,5],[15,6,16,6],[15,7,16,7],[15,9,16,9],[17,2,17,3],[19,0,19,3],[20,0,27,0],[20,1,20,3],[21,1,27,1],[21,2,21,3],[22,2,23,2],[22,4,23,4],[22,5,23,5],[22,6,23,6],[22,7,23,7],[22,9,23,9],[24,2,24,3],[26,2,26,3],[28,0,28,3],[29,0,33,0],[29,1,29,3],[30,1,33,1],[30,2,30,3],[31,2,33,2],[31,4,33,4],[31,5,33,5],[31,6,33,6],[31,9,33,9],[34,0,34,3],[35,0,42,0],[35,1,35,3],[36,1,38,1],[36,2,36,3],[37,2,38,2],[37,3,38,3],[37,4,38,4],[37,5,38,5],[37,6,38,6],[37,9,38,9],[39,1,39,3],[40,1,42,1],[40,2,40,3],[41,2,42,2],[41,4,42,4],[41,5,42,5],[41,6,42,6],[41,9,42,9],[43,0,54,0],[43,1,43,3],[44,1,54,1],[44,2,44,3],[46,2,46,3],[47,2,50,2],[49,4,50,4],[49,5,50,5],[49,6,50,6],[49,7,50,7],[49,9,50,9],[51,2,51,3],[53,2,53,3],[55,0,55,3],[56,0,69,0],[56,1,56,3],[57,1,58,1],[57,2,57,3],[59,1,59,3],[60,1,61,1],[60,2,60,3],[62,1,62,3],[63,1,66,1],[63,2,63,3],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[64,6,65,6],[64,9,65,9],[66,2,66,3],[67,1,69,1],[67,2,69,2],[67,3,69,3],[67,4,69,4],[67,5,69,5],[67,6,69,6],[67,9,69,9],[70,0,70,3]],"flags":["formulas_cached_only"]}
["세입"]
[{"$nulls":8},"(단위 : 천원)"]
["과 목",{"$nulls":3},"2009예산액","2008예산액","비교증감","산출기초(단위:원)",null,"비고"]
["관","항","목","세목"]
["1. 사용료및수수료",{"$nulls":3},300,300,0]
[null,null,"1.증명료",null,300,300,0]
[{"$nulls":3},"01.증명료",300,300,0,"300 X 1000명 = ",{"v":300000,"d":"300,000"}]
["2. 전입금",{"$nulls":3},{"v":75000,"d":"75,000"},{"v":25500,"d":"25,500"},{"v":49500,"d":"49,500"}]
[null,"1. 법인전입금",null,null,{"v":75000,"d":"75,000"},{"v":25500,"d":"25,500"},{"v":49500,"d":"49,500"}]
[null,null,"1.건강보험부담금",null,{"v":38945,"d":"38,945"},{"v":19689,"d":"19,689"},{"v":19256,"d":"19,256"}]
[{"$nulls":3},"01.건강보험",{"v":38945,"d":"38,945"},{"v":19689,"d":"19,689"},{"v":19256,"d":"19,256"},"법인전입금"]
[{"$nulls":3},"부담금"]
[null,null,"2.연금부담금",null,{"v":30202,"d":"30,202"},0,{"v":30202,"d":"30,202"}]
[{"$nulls":3},"01.연금부담금",{"v":30202,"d":"30,202"},0,{"v":30202,"d":"30,202"},"법인전입금"]
[null,null,"3.재해보상부담금",null,{"v":5853,"d":"5,853"},{"v":5811,"d":"5,811"},42]
[{"$nulls":3},"01.재해보상",{"v":5853,"d":"5,853"},{"v":5811,"d":"5,811"},42,"법인전입금"]
[{"$nulls":3},"부담금"]
[null,null,"4.기타부담금",null,0,0,0]
[{"$nulls":3},"01.기타부담금",0,0,0]
["3. 원조보조금",{"$nulls":3},{"v":2623118,"d":"2,623,118"},{"v":3661630,"d":"3,661,630"},{"v":-1038512,"d":"-1,038,512 "}]
[null,"1. 국내보조금",null,null,{"v":2623118,"d":"2,623,118"},{"v":3661630,"d":"3,661,630"},{"v":-1038512,"d":"-1,038,512 "}]
[null,null,"1.재정결함지원금",null,{"v":2623118,"d":"2,623,118"},{"v":2744567,"d":"2,744,567"},{"v":-121449,"d":"-121,449 "}]
[{"$nulls":3},"01.재정결함",{"v":2623118,"d":"2,623,118"},{"v":2744567,"d":"2,744,567"},{"v":-121449,"d":"-121,449 "},"재정결함지원금"]
[{"$nulls":3},"지원금",null,null,"∆162,088,002"]
[null,null,"2.시도보조금",null,0,0,0]
[{"$nulls":3},"01.시도보조금",0,0,0]
[null,null,"3.원조보조금",null,0,{"v":917063,"d":"917,063"},{"v":-917063,"d":"-917,063 "}]
[{"$nulls":3},"01.원조보조금",0,{"v":917063,"d":"917,063"},{"v":-917063,"d":"-917,063 "}]
["4. 이월금",{"$nulls":3},{"v":268181,"d":"268,181"},{"v":102400,"d":"102,400"},{"v":165781,"d":"165,781"}]
[null,"1. 전년도이월금",null,null,{"v":268181,"d":"268,181"},{"v":102400,"d":"102,400"},{"v":165781,"d":"165,781"}]
[null,null,"1.전년도이월금",null,{"v":268181,"d":"268,181"},{"v":102400,"d":"102,400"},{"v":165781,"d":"165,781"}]
[{"$nulls":3},"01.전년도",{"v":268181,"d":"268,181"},{"v":102400,"d":"102,400"},{"v":165781,"d":"165,781"},"이월금",{"v":100000,"d":"100,000"}]
[{"$nulls":3},"이월금",{"$nulls":3},"시설이월",{"v":168181000,"d":"168,181,000"}]
[{"$nulls":5},{"v":261000000,"d":"261,000,000"},{"v":90930,"d":"90,930"}]
["6. 학교운영지원비",{"$nulls":3},{"v":583502,"d":"583,502"},{"v":569482,"d":"569,482"},{"v":14020,"d":"14,020"}]
[null,"1. 회비수입",null,null,{"v":158326,"d":"158,326"},{"v":182244,"d":"182,244"},{"v":-23918,"d":"-23,918 "}]
[null,null,"1.회비수입",null,{"v":158326,"d":"158,326"},{"v":182244,"d":"182,244"},{"v":-23918,"d":"-23,918 "}]
[{"$nulls":3},"01.회비수입",{"v":158326,"d":"158,326"},{"v":182244,"d":"182,244"},{"v":-23918,"d":"-23,918 "},"177,600 X 969 X 0.92=",{"v":158326000,"d":"158,326,000"}]
[{"$nulls":4},{"v":512341360,"d":"512,341,360"},{"v":494994000,"d":"494,994,000"}]
[null,"2. 과년도수입",null,null,{"v":1776,"d":"1,776"},888,888]
[null,null,"1.과년도회비수입",null,{"v":1776,"d":"1,776"},888,888]
[{"$nulls":3},"01.과년도",{"v":1776,"d":"1,776"},888,888,"44,400 X 40명 =",{"v":1776000,"d":"1,776,000"}]
[{"$nulls":3},"회비수입",{"v":3550650,"d":"3,550,650"},{"v":1393000,"d":"1,393,000"},{"v":2157650,"d":"2,157,650"}]
[null,"3.수익자부담교육비",null,null,{"v":423400,"d":"423,400"},{"v":386350,"d":"386,350"},{"v":37050,"d":"37,050"}]
[null,null,"1.특기적성교육비",null,{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},0]
[{"$nulls":3},"01.특기적성",{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},0,"10,000 X 2개월 X 70명=",{"v":1400000,"d":"1,400,000"}]
[null,null,"2.현장학습비",null,{"v":46000,"d":"46,000"},{"v":58150,"d":"58,150"},{"v":-12150,"d":"-12,150 "}]
[{"$nulls":3},"01.수학여행비",{"v":25000,"d":"25,000"},{"v":42750,"d":"42,750"},{"v":-17750,"d":"-17,750 "},"숙박 40,000\n             x 250명=\n차량 30,000 ",{"v":25000000,"d":"25,000,000"}]
[{"$nulls":3},"02.극기훈련비",{"v":21000,"d":"21,000"},{"v":15400,"d":"15,400"},{"v":5600,"d":"5,600"},"입장료 30,000\n숙박   40,000  x 300명\n차량   30,000 ",{"v":21000000,"d":"21,000,000"}]
[{"$nulls":3},"03.3학년",0,0,0]
[{"$nulls":3},"수련비"]
[null,null,"3.앨범비",null,{"v":16000,"d":"16,000"},{"v":10000,"d":"10,000"},{"v":6000,"d":"6,000"}]
[{"$nulls":3},"01.앨범비",{"v":16000,"d":"16,000"},{"v":10000,"d":"10,000"},{"v":6000,"d":"6,000"},"40,000 X 400명 =",{"v":16000000,"d":"16,000,000"}]
[null,null,"4.급식비",null,{"v":360000,"d":"360,000"},{"v":316800,"d":"316,800"},{"v":43200,"d":"43,200"}]
[{"$nulls":3},"01.급식비",{"v":360000,"d":"360,000"},{"v":316800,"d":"316,800"},{"v":43200,"d":"43,200"},"50,000 X 8개월 X 900명=",{"v":360000000,"d":"360,000,000"}]
["8. 잡수입",{"$nulls":3},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},0]
[null,"1. 예금이자",null,null,100,100,0]
[null,null,"1.예금이자",null,100,100,0]
[{"$nulls":3},"01.예금이자",100,100,0,"은행예금이자"]
[null,"2. 물품매각대",null,null,100,100,0]
[null,null,"1.물품매각대",null,100,100,0]
[{"$nulls":3},"01.물품매각대",100,100,0,"물품매각대"]
[null,"3. 잡수입",null,null,800,800,0]
[null,null,"1.임대료",null,300,300,0]
[{"$nulls":3},"01.임대료",300,300,0,"장소임대사용료",{"v":300000,"d":"300,000"}]
[{"$nulls":6},"∆14800005"]
[null,null,"2.잡수입",null,500,500,0]
[{"$nulls":3},"01.기타잡수입",500,500,0,"교생실습비",{"v":300000,"d":"300,000"}]
[{"$nulls":7},"기타잡수입",{"v":200000,"d":"200,000"}]
[{"$nulls":7},"합계",{"v":500000,"d":"500,000"}]
["세 입 합 계",{"$nulls":3},{"v":3551101,"d":"3,551,101"},{"v":4360312,"d":"4,360,312"},{"v":-809211,"d":"-809,211 "}]

{"sheet":"세출(정확한것)","index":1,"n_rows":235,"n_cols":13,"rows_kept":235,"merged":[[1,11,1,12],[2,0,2,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,11],[2,12,3,12],[4,0,4,3],[5,0,66,0],[5,1,5,3],[6,1,11,1],[6,2,6,3],[7,2,8,2],[9,2,9,3],[10,2,11,2],[12,1,12,3],[13,1,32,1],[13,2,13,3],[14,2,25,2],[18,4,19,4],[18,5,19,5],[18,6,19,6],[18,7,19,7],[18,12,19,12],[21,4,22,4],[21,5,22,5],[21,6,22,6],[21,7,22,7],[21,12,22,12],[26,2,26,3],[27,2,32,2],[27,4,28,4],[27,5,28,5],[27,6,28,6],[27,7,28,7],[27,12,28,12],[29,4,30,4],[29,5,30,5],[29,6,30,6],[29,7,30,7],[29,12,30,12],[33,1,33,3],[34,1,35,1],[34,2,34,3],[36,1,36,3],[37,1,45,1],[37,2,37,3],[38,2,39,2],[40,2,40,3],[41,2,42,2],[43,2,43,3],[44,2,45,2],[46,1,46,3],[47,1,60,1],[47,2,47,3],[48,2,49,2],[48,4,49,4],[48,5,49,5],[48,6,49,6],[48,7,49,7],[48,12,49,12],[50,2,51,2],[50,4,51,4],[50,5,51,5],[50,6,51,6],[50,7,51,7],[50,12,51,12],[52,2,52,3],[53,2,57,2],[58,2,58,3],[59,2,60,2],[61,1,61,3],[62,1,66,1],[62,2,62,3],[63,2,66,2],[67,0,67,3],[68,0,109,0],[68,1,68,3],[69,1,109,1],[69,2,69,3],[70,2,94,2],[70,4,79,4],[70,5,79,5],[70,6,79,6],[70,12,79,12],[80,3,94,3],[80,4,94,4],[80,5,94,5],[80,6,94,6],[80,12,94,12],[97,2,97,3],[98,2,109,2],[98,4,109,4],[98,5,109,5],[98,6,109,6],[98,12,109,12],[110,0,110,3],[111,0,119,0],[111,1,111,3],[112,1,119,1],[112,2,112,3],[113,2,119,2],[113,3,119,3],[113,4,119,4],[113,5,119,5],[113,6,119,6],[113,12,119,12],[120,0,120,3],[121,0,123,0],[121,1,121,3],[122,1,123,1],[122,2,122,3],[124,0,124,3],[125,0,233,0],[125,1,125,3],[126,1,129,1],[126,2,126,3],[127,2,129,2],[128,4,129,4],[128,5,129,5],[128,6,129,6],[128,7,129,7],[128,12,129,12],[130,1,130,3],[131,1,151,1],[131,2,131,3],[132,2,148,2],[132,3,141,3],[132,4,141,4],[132,5,141,5],[132,6,141,6],[132,12,141,12],[142,4,148,4],[142,5,148,5],[142,6,148,6],[142,12,148,12],[149,2,151,2],[149,3,151,3],[149,4,151,4],[149,5,151,5],[149,6,151,6],[149,12,151,12],[152,1,152,3],[153,1,170,1],[153,2,153,3],[154,2,155,2],[156,2,156,3],[157,2,158,2],[159,2,159,3],[160,2,165,2],[166,2,166,3],[168,2,168,3],[169,2,170,2],[169,4,170,4],[169,5,170,5],[169,6,170,6],[169,7,170,7],[169,12,170,12],[171,1,171,3],[172,1,214,1],[172,2,172,3],[173,2,188,2],[173,4,177,4],[173,5,177,5],[173,6,177,6],[173,12,177,12],[178,3,186,3],[178,4,186,4],[178,5,186,5],[178,6,186,6],[178,12,186,12],[189,2,189,3],[190,2,206,2],[190,3,206,3],[190,4,206,4],[190,5,206,5],[190,6,206,6],[190,12,206,12],[207,2,207,3],[208,2,214,2],[208,3,214,3],[208,4,214,4],[208,5,214,5],[208,6,214,6],[208,12,214,12],[215,1,215,3],[216,1,233,1],[216,2,216,3],[218,2,218,3],[219,2,226,2],[219,3,221,3],[219,4,221,4],[219,5,221,5],[219,6,221,6],[219,12,221,12],[222,3,224,3],[222,4,224,4],[222,5,224,5],[222,6,224,6],[222,12,224,12],[225,4,226,4],[225,5,226,5],[225,6,226,6],[225,12,226,12],[227,2,227,3],[229,2,229,3],[230,2,233,2],[230,3,233,3],[230,4,233,4],[230,5,233,5],[230,6,233,6],[230,12,233,12],[234,0,234,3]],"flags":["formulas_cached_only"]}
["세출"]
[{"$nulls":11},"(단위 : 천원)"]
["과 목",{"$nulls":3},"2009예산액","2008예산액","비교증감","산출기초(단위:원)",{"$nulls":4},"비고"]
["관","항","목","세목"]
["1. 인건비",{"$nulls":3},{"v":2685549,"d":"2,685,549"},{"v":2614992,"d":"2,614,992"},{"v":70557,"d":"70,557"}]
[null,"1. 봉급",null,null,{"v":1471389,"d":"1,471,389"},{"v":1427993,"d":"1,427,993"},{"v":43396,"d":"43,396"}]
[null,null,"1.교원봉급",null,{"v":1367868,"d":"1,367,868"},{"v":1327198,"d":"1,327,198"},{"v":40670,"d":"40,670"}]
[{"$nulls":3},"01.기본급",{"v":1263977,"d":"1,263,977"},{"v":1226935,"d":"1,226,935"},{"v":37042,"d":"37,042"},"별첨"]
[{"$nulls":3},"02.정근수당",{"v":103891,"d":"103,891"},{"v":100263,"d":"100,263"},{"v":3628,"d":"3,628"},"별첨"]
[null,null,"2.사무직원봉급",null,{"v":103521,"d":"103,521"},{"v":100795,"d":"100,795"},{"v":2726,"d":"2,726"}]
[{"$nulls":3},"01.기본급",{"v":95679,"d":"95,679"},{"v":93377,"d":"93,377"},{"v":2302,"d":"2,302"},"별첨"]
[{"$nulls":3},"02.정근수당",{"v":7842,"d":"7,842"},{"v":7418,"d":"7,418"},424,"별첨"]
[null,"2. 정액수당",null,null,{"v":281177,"d":"281,177"},{"v":280613,"d":"280,613"},564]
[null,null,"1.교원수당",null,{"v":268976,"d":"268,976"},{"v":266235,"d":"266,235"},{"v":2741,"d":"2,741"}]
[{"$nulls":3},"01.학비보조",{"v":11413,"d":"11,413"},{"v":11406,"d":"11,406"},7,"별첨"]
[{"$nulls":3},"02.정근수당",{"v":47560,"d":"47,560"},{"v":46850,"d":"46,850"},710,"별첨"]
[{"$nulls":3},"03.가족수당",{"v":31120,"d":"31,120"},{"v":31820,"d":"31,820"},{"v":-700,"d":"-700 "},"별첨"]
[{"$nulls":3},"04.관리업무",{"v":3573,"d":"3,573"},{"v":1769,"d":"1,769"},{"v":1804,"d":"1,804"},"별첨"]
[{"$nulls":3},"05.보직교사",{"v":10080,"d":"10,080"},{"v":10080,"d":"10,080"},0,"별첨"]
[{"$nulls":3},"수당"]
[{"$nulls":3},"06.담임수당",{"v":34320,"d":"34,320"},{"v":34320,"d":"34,320"},0,"별첨"]
[{"$nulls":3},"07.교원보전",0,30,{"v":-30,"d":"-30 "},"별첨"]
[{"$nulls":3},"수당"]
[{"$nulls":3},"08.교직수당",{"v":129000,"d":"129,000"},{"v":129000,"d":"129,000"},0,"별첨"]
[{"$nulls":3},"09.교직수당가산금",{"v":1550,"d":"1,550"},600,{"v":1490,"d":"1,490"},"별첨"]
[{"$nulls":3},"10.기타수당",360,360,0,"별첨"]
[null,null,"2.사무직원수당",null,{"v":12201,"d":"12,201"},{"v":14378,"d":"14,378"},{"v":-2177,"d":"-2,177 "}]
[{"$nulls":3},"01.학비보조",{"v":3691,"d":"3,691"},{"v":3690,"d":"3,690"},1,"별첨"]
[{"$nulls":3},"수당"]
[{"$nulls":3},"02.정근수당",{"v":4310,"d":"4,310"},{"v":4190,"d":"4,190"},120,"별첨"]
[{"$nulls":3},"가산금"]
[{"$nulls":3},"03.가족수당",{"v":4080,"d":"4,080"},{"v":4080,"d":"4,080"},0,"별첨"]
[{"$nulls":3},"04.기타수당",120,{"v":2418,"d":"2,418"},{"v":-2298,"d":"-2,298 "},"별첨"]
[null,"3. 퇴직금",null,null,{"v":7228,"d":"7,228"},{"v":6815,"d":"6,815"},413]
[null,null,"1.퇴직금",null,{"v":7228,"d":"7,228"},{"v":6815,"d":"6,815"},413]
[{"$nulls":3},"01.퇴직금",{"v":7228,"d":"7,228"},{"v":6815,"d":"6,815"},413,"별첨"]
[null,"4. 부담금",null,null,{"v":124276,"d":"124,276"},{"v":126550,"d":"126,550"},{"v":-2274,"d":"-2,274 "}]
[null,null,"1.건강보험부담금",null,{"v":38945,"d":"38,945"},{"v":39269,"d":"39,269"},{"v":-324,"d":"-324 "}]
[{"$nulls":3},"01.교원",{"v":36240,"d":"36,240"},{"v":36535,"d":"36,535"},{"v":-295,"d":"-295 "},"별첨"]
[{"$nulls":3},"02.사무직원",{"v":2705,"d":"2,705"},{"v":2734,"d":"2,734"},{"v":-29,"d":"-29 "},"별첨"]
[null,null,"2.연금부담금",null,{"v":79478,"d":"79,478"},{"v":81588,"d":"81,588"},{"v":-2110,"d":"-2,110 "}]
[{"$nulls":3},"01.교원",{"v":70364,"d":"70,364"},{"v":72714,"d":"72,714"},{"v":-2350,"d":"-2,350 "},"별첨"]
[{"$nulls":3},"02.사무직원",{"v":9114,"d":"9,114"},{"v":8874,"d":"8,874"},240,"별첨"]
[null,null,"3.재해보상부담금",null,{"v":5853,"d":"5,853"},{"v":5693,"d":"5,693"},160]
[{"$nulls":3},"01.교원",{"v":5438,"d":"5,438"},{"v":5693,"d":"5,693"},{"v":-255,"d":"-255 "},"별첨"]
[{"$nulls":3},"02.사무직원",415,0,415,"별첨"]
[null,"5. 기타제수당",null,null,{"v":724308,"d":"724,308"},{"v":708899,"d":"708,899"},{"v":15409,"d":"15,409"}]
[null,null,"1.초과근무수당",null,{"v":58758,"d":"58,758"},{"v":52658,"d":"52,658"},{"v":6100,"d":"6,100"}]
[{"$nulls":3},"01.교원초과",{"v":53670,"d":"53,670"},{"v":46638,"d":"46,638"},{"v":7032,"d":"7,032"},"별첨"]
[{"$nulls":3},"수당"]
[{"$nulls":3},"02.사무직원",{"v":5088,"d":"5,088"},{"v":6020,"d":"6,020"},{"v":-932,"d":"-932 "},"별첨"]
[{"$nulls":3},"초과수당"]
[null,null,"2.복리후생비",null,{"v":519256,"d":"519,256"},{"v":510865,"d":"510,865"},{"v":8391,"d":"8,391"}]
[{"$nulls":3},"01.정액급식비",{"v":74880,"d":"74,880"},{"v":74880,"d":"74,880"},0,"별첨"]
[{"$nulls":3},"02.가계지원비",{"v":227080,"d":"227,080"},{"v":220483,"d":"220,483"},{"v":6597,"d":"6,597"},"별첨"]
[{"$nulls":3},"03.명절휴가비",{"v":136608,"d":"136,608"},{"v":135306,"d":"135,306"},{"v":1302,"d":"1,302"},"별첨"]
[{"$nulls":3},"04.교통보조비",{"v":75360,"d":"75,360"},{"v":75000,"d":"75,000"},360,"별첨"]
[{"$nulls":3},"05.연가보상비",{"v":5328,"d":"5,328"},{"v":5196,"d":"5,196"},132,"별첨"]
[null,null,"3.기타수당",null,{"v":146294,"d":"146,294"},{"v":145376,"d":"145,376"},918]
[{"$nulls":3},"01.직급보조비",{"v":14460,"d":"14,460"},{"v":13560,"d":"13,560"},900,"별첨"]
[{"$nulls":3},"02.성과상여금",{"v":131834,"d":"131,834"},{"v":131816,"d":"131,816"},18,"별첨"]
[null,"6. 임시직",null,null,{"v":77171,"d":"77,171"},{"v":64122,"d":"64,122"},{"v":13049,"d":"13,049"}]
[null,null,"1.기간제급여",null,{"v":77171,"d":"77,171"},{"v":64122,"d":"64,122"},{"v":13049,"d":"13,049"}]
[{"$nulls":3},"01.급여",{"v":44815,"d":"44,815"},{"v":38790,"d":"38,790"},{"v":6025,"d":"6,025"},"별첨"]
[{"$nulls":3},"02.정근수당",768,454,314,"별첨"]
[{"$nulls":3},"03.정액수당",{"v":10260,"d":"10,260"},{"v":7922,"d":"7,922"},{"v":2338,"d":"2,338"},"별첨"]
[{"$nulls":3},"04.복리후생비",{"v":21328,"d":"21,328"},{"v":16956,"d":"16,956"},{"v":4372,"d":"4,372"},"별첨"]
["2. 관리운영비",{"$nulls":3},{"v":243050,"d":"243,050"},{"v":362290,"d":"362,290"},{"v":-119240,"d":"-119,240 "}]
[null,"1. 학교운영비",null,null,{"v":243050,"d":"243,050"},{"v":362290,"d":"362,290"},{"v":-119240,"d":"-119,240 "}]
[null,null,"1.공통운영비",null,{"v":197450,"d":"197,450"},{"v":206142,"d":"206,142"},{"v":-8692,"d":"-8,692 "}]
[{"$nulls":3},"01.공공요금",{"v":77400,"d":"77,400"},{"v":78400,"d":"78,400"},{"v":-1000,"d":"-1,000 "},"공공요금"]
[{"$nulls":3},"및",{"$nulls":3},"전기사용료"]
[{"$nulls":7},{"v":3200000,"d":"3,200,000"},"x","12월","=",{"v":38400000,"d":"38,400,000"}]
[{"$nulls":3},"제세공과금",{"$nulls":3},"상하수도사용료"]
[{"$nulls":7},{"v":2000000,"d":"2,000,000"},"x","12월",null,{"v":24000000,"d":"24,000,000"}]
[{"$nulls":7},"통신사용료"]
[{"$nulls":7},{"v":1000000,"d":"1,000,000"},"x","12월",null,{"v":12000000,"d":"12,000,000"}]
[{"$nulls":7},"제세공과금"]
[{"$nulls":7},{"v":250000,"d":"250,000"},"x","12월",null,{"v":3000000,"d":"3,000,000"}]
[{"$nulls":7},"합계",{"$nulls":3},{"v":77400000,"d":"77,400,000"}]
[{"$nulls":3},"02.기본운영비",{"v":88850,"d":"88,850"},{"v":96542,"d":"96,542"},{"v":-7692,"d":"-7,692 "},"일숙직수당"]
[{"$nulls":7},{"v":50000,"d":"50,000"},"x","356일","=",{"v":18250000,"d":"18,250,000"}]
[{"$nulls":7},"쓰레기수거"]
[{"$nulls":7},{"v":500000,"d":"500,000"},"x","12월","=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":7},"정화조관리비"]
[{"$nulls":7},{"v":500000,"d":"500,000"},"x","12월","=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":7},"실내소독"]
[{"$nulls":7},{"v":300000,"d":"300,000"},"x","12월","=",{"v":3600000,"d":"3,600,000"}]
[{"$nulls":7},"정수기관리비"]
[{"$nulls":7},{"v":500000,"d":"500,000"},"x","12월","=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":7},"난방연료비"]
[{"$nulls":7},{"v":5000000,"d":"5,000,000"},"x","12월","=",{"v":25000000,"d":"25,000,000"}]
[{"$nulls":7},"기본운영비"]
[{"$nulls":7},{"v":2000000,"d":"2,000,000"},"x","12월","=",{"v":24000000,"d":"24,000,000"}]
[{"$nulls":7},"합계",{"$nulls":3},{"v":88850000,"d":"88,850,000"}]
[{"$nulls":3},"03.업무추진비",{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},0,{"v":100000,"d":"100,000"},"x","12월","=",{"v":1200000,"d":"1,200,000"}]
[{"$nulls":3},"04.자산취득비",{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},0,"비품구입\n2,500,000","x","12월","=",{"v":30000000,"d":"30,000,000"}]
[null,null,"2.교수학습활동비",null,{"v":45600,"d":"45,600"},{"v":156148,"d":"156,148"},{"v":-110548,"d":"-110,548 "}]
[{"$nulls":3},"01.교수학습",{"v":45600,"d":"45,600"},{"v":156148,"d":"156,148"},{"v":-110548,"d":"-110,548 "},"도서구입"]
[{"$nulls":3},"활동비",{"$nulls":3},{"v":500000,"d":"500,000"},"x","12월","=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":7},"학습교재비"]
[{"$nulls":7},{"v":1000000,"d":"1,000,000"},"x","12월","=",{"v":12000000,"d":"12,000,000"}]
[{"$nulls":7},"연수자료구입"]
[{"$nulls":7},{"v":500000,"d":"500,000"},"x","12월","=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":7},"자료인쇄비"]
[{"$nulls":7},{"v":300000,"d":"300,000"},"x","12월","=",{"v":3600000,"d":"3,600,000"}]
[]
[{"$nulls":7},"사무용품비"]
[{"$nulls":7},{"v":1500000,"d":"1,500,000"},"x","12월","=",{"v":18000000,"d":"18,000,000"}]
[{"$nulls":7},"합계",{"$nulls":3},{"v":45600000,"d":"45,600,000"}]
["4. 재산조성비",{"$nulls":3},{"v":36000,"d":"36,000"},{"v":810548,"d":"810,548"},{"v":-774548,"d":"-774,548 "}]
[null,"1. 시설비",null,null,{"v":36000,"d":"36,000"},{"v":810548,"d":"810,548"},{"v":-774548,"d":"-774,548 "}]
[null,null,"1.시설비",null,{"v":36000,"d":"36,000"},{"v":810548,"d":"810,548"},{"v":-774548,"d":"-774,548 "}]
[{"$nulls":3},"01.시설비",{"v":36000,"d":"36,000"},{"v":810548,"d":"810,548"},{"v":-774548,"d":"-774,548 "},"교실수리비"]
[{"$nulls":7},{"v":2000000,"d":"2,000,000"},"x","12월","=",{"v":24000000,"d":"24,000,000"}]
[{"$nulls":7},"화장실수리비"]
[{"$nulls":7},{"v":500000,"d":"500,000"},"x","12월","=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":7},"전기보수비"]
[{"$nulls":7},{"v":500000,"d":"500,000"},"x","12월","=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":7},"합계",{"$nulls":3},{"v":36000000,"d":"36,000,000"}]
["5. 예비비",{"$nulls":3},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},0]
[null,"1. 예비비",null,null,{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},0]
[null,null,"1.예비비",null,{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},0]
[{"$nulls":3},"01.예비비",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},0,"예비비"]
["6. 학교운영지원비",{"$nulls":3},{"v":583502,"d":"583,502"},{"v":569482,"d":"569,482"},{"v":14020,"d":"14,020"}]
[null,"1. 교원연구비",null,null,{"v":30360,"d":"30,360"},{"v":30127,"d":"30,127"},233]
[null,null,"1.교원연구비",null,{"v":30360,"d":"30,360"},{"v":30127,"d":"30,127"},233]
[{"$nulls":3},"01.기본연구비",{"v":27600,"d":"27,600"},{"v":27388,"d":"27,388"},212,"별첨"]
[{"$nulls":3},"02.학생지도",{"v":2760,"d":"2,760"},{"v":2739,"d":"2,739"},21,"별첨"]
[{"$nulls":3},"연구비"]
[null,"2. 학생복리비",null,null,{"v":31600,"d":"31,600"},{"v":36150,"d":"36,150"},{"v":-4550,"d":"-4,550 "}]
[null,null,"1.학생복리비",null,{"v":31600,"d":"31,600"},{"v":36150,"d":"36,150"},{"v":-4550,"d":"-4,550 "}]
[{"$nulls":3},"01.학생복지비",{"v":18400,"d":"18,400"},{"v":22350,"d":"22,350"},{"v":-3950,"d":"-3,950 "},"학교안전공제회비",{"$nulls":3},{"v":1500000,"d":"1,500,000"}]
[]
[{"$nulls":7},"학생건강검진비"]
[{"$nulls":7},{"v":25000,"d":"25,000"},"x","500명","=",{"v":12500000,"d":"12,500,000"}]
[{"$nulls":7},"보건약품구입"]
[{"$nulls":7},{"v":1000000,"d":"1,000,000"},"x","2회","=",{"v":2000000,"d":"2,000,000"}]
[{"$nulls":7},"사무용품구입"]
[{"$nulls":7},{"v":200000,"d":"200,000"},"x","12월","=",{"v":2400000,"d":"2,400,000"}]
[{"$nulls":7},"합계",{"$nulls":3},{"v":18400000,"d":"18,400,000"}]
[]
[{"$nulls":3},"02.학생자치",{"v":7200,"d":"7,200"},{"v":7800,"d":"7,800"},{"v":-600,"d":"-600 "}]
[{"$nulls":3},"회비",{"$nulls":3},"자치회활동"]
[{"$nulls":7},{"v":500000,"d":"500,000"},"x","12월","=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":7},"동아리행사비"]
[{"$nulls":7},{"v":100000,"d":"100,000"},"x","12월","=",{"v":1200000,"d":"1,200,000"}]
[]
[{"$nulls":7},"합계",{"$nulls":3},{"v":7200000,"d":"7,200,000"}]
[{"$nulls":3},"03.체육진흥비",{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},0,"체육대회비",{"$nulls":3},{"v":2000000,"d":"2,000,000"}]
[{"$nulls":7},"운동부훈련및\n출전비",{"$nulls":3},{"v":4000000,"d":"4,000,000"}]
[{"$nulls":7},"합계",{"$nulls":3},{"v":6000000,"d":"6,000,000"}]
[null,"3. 인건비",null,null,{"v":29123,"d":"29,123"},{"v":28138,"d":"28,138"},985]
[null,null,"1.관리수당",null,{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},0]
[{"$nulls":3},"01.교원",0,0,0]
[{"$nulls":3},"02.일반직",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},0,"별첨"]
[null,null,"2.직책수당",null,{"v":1560,"d":"1,560"},{"v":1440,"d":"1,440"},120]
[{"$nulls":3},"01.교원",{"v":1320,"d":"1,320"},{"v":1200,"d":"1,200"},120,"별첨"]
[{"$nulls":3},"02.일반직",240,240,0,"별첨"]
[null,null,"3.학교회계수당",null,{"v":15063,"d":"15,063"},{"v":14098,"d":"14,098"},965]
[{"$nulls":3},"01.기본급",{"v":9485,"d":"9,485"},{"v":8759,"d":"8,759"},726,"별첨"]
[{"$nulls":3},"02.정근수당",41,0,41,"별첨"]
[{"$nulls":3},"03.정액수당",{"v":1560,"d":"1,560"},{"v":1560,"d":"1,560"},0,"별첨"]
[{"$nulls":3},"04.교통보조비",{"v":1440,"d":"1,440"},{"v":1440,"d":"1,440"},0,"별첨"]
[{"$nulls":3},"05.가계지원비",{"v":1584,"d":"1,584"},{"v":1463,"d":"1,463"},121,"별첨"]
[{"$nulls":3},"06.명절휴가비",953,876,77,"별첨"]
[null,null,"4.비정규직수당",null,{"v":8400,"d":"8,400"},{"v":8400,"d":"8,400"},0]
[{"$nulls":3},"01.전산보조",{"v":8400,"d":"8,400"},{"v":8400,"d":"8,400"},0,{"v":700000,"d":"700,000"},"x","12월","=",{"v":8400000,"d":"8,400,000"}]
[null,null,"5.퇴직급여",null,{"v":1100,"d":"1,100"},{"v":1200,"d":"1,200"},{"v":-100,"d":"-100 "}]
[{"$nulls":3},"01.학교회계",{"v":1100,"d":"1,100"},{"v":1200,"d":"1,200"},{"v":-100,"d":"-100 "},"별첨"]
[{"$nulls":3},"직원"]
[null,"4. 운영비",null,null,{"v":69019,"d":"69,019"},{"v":88717,"d":"88,717"},{"v":-19698,"d":"-19,698 "}]
[null,null,"1.일반운영비",null,{"v":33600,"d":"33,600"},{"v":54000,"d":"54,000"},{"v":-20400,"d":"-20,400 "}]
[{"$nulls":3},"01.공공요금",{"v":8400,"d":"8,400"},{"v":12000,"d":"12,000"},{"v":2400,"d":"2,400"},"공공요금"]
[{"$nulls":3},"및 \n제세공과금",{"$nulls":3},{"v":600000,"d":"600,000"},"x","12월","=",{"v":7200000,"d":"7,200,000"}]
[{"$nulls":7},"제세공과금"]
[{"$nulls":7},{"v":600000,"d":"600,000"},"x","12월","=",{"v":7200000,"d":"7,200,000"}]
[{"$nulls":7},"합계",{"$nulls":3},{"v":14400000,"d":"14,400,000"}]
[{"$nulls":3},"02.기본운영비",{"v":7200,"d":"7,200"},{"v":24000,"d":"24,000"},{"v":-4800,"d":"-4,800 "},"교직원출장여비"]
[{"$nulls":7},{"v":500000,"d":"500,000"},"x","12월","=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":7},"인쇄물소모품비"]
[{"$nulls":7},{"v":100000,"d":"100,000"},"x","12월","=",{"v":1200000,"d":"1,200,000"}]
[{"$nulls":7},"기본운영비"]
[{"$nulls":7},{"v":500000,"d":"500,000"},"x","12월","=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":7},"전산소모품비"]
[{"$nulls":7},{"v":500000,"d":"500,000"},"x","12월","=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":7},"합계",{"$nulls":3},{"v":19200000,"d":"19,200,000"}]
[{"$nulls":3},"03.업무추진비",{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},0,"경조사비\n500,000","x","12월","=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":3},"04.자산취득비",{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,"비품구입\n1,000,000","x","12월","=",{"v":12000000,"d":"12,000,000"}]
[null,null,"2.학교교육비",null,{"v":20200,"d":"20,200"},{"v":27800,"d":"27,800"},{"v":7619,"d":"7,619"}]
[{"$nulls":3},"01.학교교육비",{"v":20200,"d":"20,200"},{"v":27800,"d":"27,800"},{"v":-7600,"d":"-7,600 "}]
[{"$nulls":7},"연구교재구입"]
[{"$nulls":7},{"v":300000,"d":"300,000"},"x","12월","=",{"v":3600000,"d":"3,600,000"}]
[{"$nulls":7},"학급"]
[{"$nulls":7},{"v":100000,"d":"100,000"},"x","26학급","=",{"v":2600000,"d":"2,600,000"}]
[{"$nulls":7},"부서별연구과제비"]
[{"$nulls":7},{"v":100000,"d":"100,000"},"x","12월","=",{"v":1200000,"d":"1,200,000"}]
[{"$nulls":7},"가정과실습비"]
[{"$nulls":7},{"v":1000000,"d":"1,000,000"},"x","2회","=",{"v":2000000,"d":"2,000,000"}]
[{"$nulls":7},"과학과실습비"]
[{"$nulls":7},{"v":500000,"d":"500,000"},"x","12월","=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":7},"운동부코치지도비"]
[{"$nulls":7},{"v":200000,"d":"200,000"},"x","12월","=",{"v":2400000,"d":"2,400,000"}]
[{"$nulls":7},"학교운영비"]
[{"$nulls":7},{"v":200000,"d":"200,000"},"x","12월","=",{"v":2400000,"d":"2,400,000"}]
[]
[{"$nulls":7},"합계",{"$nulls":3},{"v":20200000,"d":"20,200,000"}]
[null,null,"3.시설비",null,{"v":15219,"d":"15,219"},{"v":6917,"d":"6,917"},{"v":8302,"d":"8,302"}]
[{"$nulls":3},"01.시설비",{"v":15219,"d":"15,219"},{"v":6917,"d":"6,917"},{"v":8302,"d":"8,302"},"냉난방보수비"]
[{"$nulls":7},{"v":500000,"d":"500,000"},"x","12월","=",{"v":6000000,"d":"6,000,000"}]
[{"$nulls":7},"시설물보수비"]
[{"$nulls":7},{"v":200000,"d":"200,000"},"x","12월","=",{"v":24000000,"d":"24,000,000"}]
[{"$nulls":7},"조경시설보수",{"$nulls":3},{"v":6819000,"d":"6,819,000"}]
[]
[{"$nulls":7},"합계",{"$nulls":3},{"v":15219000,"d":"15,219,000"}]
[null,"5.수익자부담교육비",null,null,{"v":423400,"d":"423,400"},{"v":386350,"d":"386,350"},{"v":37050,"d":"37,050"}]
[null,null,"1.특기적성교육비",null,{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},0]
[{"$nulls":3},"01.특기적성교육비",{"v":1400,"d":"1,400"},{"v":1400,"d":"1,400"},0,{"v":20000,"d":"20,000"},"x","70시간","=",{"v":1400000,"d":"1,400,000"}]
[null,null,"2.현장학습비",null,{"v":46000,"d":"46,000"},{"v":58150,"d":"58,150"},{"v":-12150,"d":"-12,150 "}]
[{"$nulls":3},"01.수학여행비",{"v":25000,"d":"25,000"},{"v":42750,"d":"42,750"},{"v":-17750,"d":"-17,750 "},"숙박  40,000"]
[{"$nulls":7},"차량  20,000","x","250명","=",{"v":25000000,"d":"25,000,000"}]
[{"$nulls":7},"입장료30,000"]
[{"$nulls":3},"02.극기훈련비",{"v":21000,"d":"21,000"},{"v":15400,"d":"15,400"},{"v":5600,"d":"5,600"},"숙박  40,000"]
[{"$nulls":8},"x","300명","=",{"v":21000000,"d":"21,000,000"}]
[{"$nulls":7},"차량  30,000"]
[{"$nulls":3},"03.3학년",0,0,0]
[{"$nulls":3},"수련비"]
[null,null,"3. 앨범비",null,{"v":16000,"d":"16,000"},{"v":10000,"d":"10,000"},{"v":6000,"d":"6,000"}]
[{"$nulls":3},"01.앨범비",{"v":16000,"d":"16,000"},{"v":10000,"d":"10,000"},{"v":6000,"d":"6,000"},"40,000 X 400명 ",null,"=",null,{"v":16000000,"d":"16,000,000"}]
[null,null,"4.급식비",null,{"v":360000,"d":"360,000"},{"v":316800,"d":"316,800"},{"v":43200,"d":"43,200"}]
[{"$nulls":3},"01.급식비",{"v":360000,"d":"360,000"},{"v":316800,"d":"316,800"},{"v":43200,"d":"43,200"},"부식비",{"$nulls":3},{"v":220000000,"d":"220,000,000"}]
[{"$nulls":7},"인건비",{"$nulls":3},{"v":80500000,"d":"80,500,000"}]
[{"$nulls":7},"관리비",{"$nulls":3},{"v":59500000,"d":"59,500,000"}]
[{"$nulls":7},"합계",{"$nulls":3},{"v":360000000,"d":"360,000,000"}]
["세 출 합 계",{"$nulls":3},{"v":3551101,"d":"3,551,101"},{"v":4360312,"d":"4,360,312"},{"v":-809211,"d":"-809,211 "}]