{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["2017년도 세출결산서_12"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2017년도 세출결산서_12","index":0,"n_rows":483,"n_cols":10,"rows_kept":483,"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],[311,0,311,3],[311,8,311,9],[313,0,313,9],[315,0,315,9],[316,0,316,2],[316,3,317,3],[316,4,317,4],[316,5,317,5],[316,6,317,9],[350,0,350,3],[350,8,350,9],[352,0,352,9],[354,0,354,9],[355,0,355,2],[355,3,356,3],[355,4,356,4],[355,5,356,5],[355,6,356,9],[389,0,389,3],[389,8,389,9],[391,0,391,9],[393,0,393,9],[394,0,394,2],[394,3,395,3],[394,4,395,4],[394,5,395,5],[394,6,395,9],[428,0,428,3],[428,8,428,9],[430,0,430,9],[432,0,432,9],[433,0,433,2],[433,3,434,3],[433,4,434,4],[433,5,434,5],[433,6,434,9],[467,0,467,3],[467,8,467,9],[469,0,469,9],[471,0,471,9],[472,0,472,2],[472,3,473,3],[472,4,473,4],[472,5,473,5],[472,6,473,9],[477,0,477,2],[477,6,477,9],[482,0,482,3],[482,8,482,9]],"flags":["formulas_cached_only"]}
[]
["2017학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
["1.인적자원 운용",null,null,3348824000,3348824000,3341732830]
[null,"1.교직원 복지 및 역량강화",null,5814000,5814000,5806400]
[null,null,"1.교직원연수",1614000,1614000,1613650]
[{"$nulls":6},"1.직무연수비",null,"=",1613650]
[{"$nulls":7},"1.학교운영비","=",1613650]
[null,null,"2.교직원복지",4200000,4200000,4192750]
[{"$nulls":6},"1.교직원문화행사",null,"=",4192750]
[{"$nulls":7},"1.업무추진비","=",4192750]
[null,"2.교직원보수",null,2879318000,2879318000,2875173570]
[null,null,"1.사립학교 교원보수",2674588000,2674588000,2671093670]
[{"$nulls":6},"1.기본급",null,"=",1655419000]
[{"$nulls":7},"1.인건비","=",1655419000]
[{"$nulls":6},"2.수당",null,"=",509883850]
[{"$nulls":7},"1.인건비","=",509883850]
[{"$nulls":6},"3.복리후생비",null,"=",214781580]
[{"$nulls":7},"1.인건비","=",214781580]
[{"$nulls":6},"4.기타수당",null,"=",12946990]
[{"$nulls":7},"1.인건비","=",12946990]
[{"$nulls":6},"5.부담금",null,"=",157243250]
[{"$nulls":7},"1.학교운영비","=",157243250]
[{"$nulls":6},"6.명예퇴직수당",null,"=",120819000]
[{"$nulls":7},"1.인건비","=",120819000]
[null,null,"2.사립학교 직원보수",204730000,204730000,204079900]
[{"$nulls":6},"1.기본급",null,"=",112183200]
[{"$nulls":7},"1.인건비","=",112183200]
[{"$nulls":6},"2.수당",null,"=",46278830]
[{"$nulls":7},"1.인건비","=",46278830]
[{"$nulls":6},"3.복리후생비",null,"=",17659920]
[]
[]
[]
[]
[{"$nulls":4},"1",null,null,"발행일 : ","2018-04-18"]
[]
["2017학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.인건비","=",17659920]
[{"$nulls":6},"4.기타수당",null,"=",10694300]
[{"$nulls":7},"1.인건비","=",10694300]
[{"$nulls":6},"5.부담금",null,"=",17263650]
[{"$nulls":7},"1.학교운영비","=",17263650]
[null,"3.기타 교직원보수",null,463692000,463692000,460752860]
[null,null,"1.교직원대체인건비",437292000,437292000,434521410]
[{"$nulls":6},"1.기본급",null,"=",251568450]
[{"$nulls":7},"1.인건비","=",251568450]
[{"$nulls":6},"2.수당",null,"=",86186450]
[{"$nulls":7},"1.인건비","=",86186450]
[{"$nulls":6},"3.복리후생비",null,"=",39622210]
[{"$nulls":7},"1.인건비","=",39622210]
[{"$nulls":6},"4.기타수당",null,"=",24313650]
[{"$nulls":7},"1.인건비","=",24313650]
[{"$nulls":6},"5.부담금",null,"=",32830650]
[{"$nulls":7},"1.학교운영비","=",32830650]
[null,null,"2.학교운영지원수당",26400000,26400000,26231450]
[{"$nulls":6},"1.교원연구비",null,"=",26231450]
[{"$nulls":7},"1.인건비","=",26231450]
["2.학생복지/교육격차 해소",null,null,742251000,747202350,739318350]
[null,"1.급식 관리",null,358346000,358346000,358345264]
[null,null,"1.학교급식운영",358346000,358346000,358345264]
[{"$nulls":6},"1.학교급식운영",null,"=",358345264]
[{"$nulls":7},"1.예비비및기타","=",358345264]
[null,"2.보건 관리",null,18314000,18314000,18088420]
[null,null,"1.학생및교직원보건안전관리",18314000,18314000,18088420]
[{"$nulls":6},"1.건강교실 운영",null,"=",1013860]
[]
[]
[]
[]
[{"$nulls":4},"2",null,null,"발행일 : ","2018-04-18"]
[]
["2017학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",1013860]
[{"$nulls":6},"2.보건실운영",null,"=",2681880]
[{"$nulls":7},"1.학교운영비","=",2681880]
[{"$nulls":6},"3.학교안전공제회비",null,"=",4719600]
[{"$nulls":7},"1.학교운영비","=",4719600]
[{"$nulls":6},"4.학생건강검사",null,"=",6575080]
[{"$nulls":7},"1.학교운영비","=",6575080]
[{"$nulls":6},"5.보건교사직무연수",null,"=",98000]
[{"$nulls":7},"1.학교운영비","=",98000]
[{"$nulls":6},"6.흡연예방실천학교",null,"=",1000000]
[{"$nulls":7},"1.학교운영비","=",1000000]
[{"$nulls":6},"7.흡연예방실천학교 국고",null,"=",2000000]
[{"$nulls":7},"1.학교운영비","=",2000000]
[null,"3.교육격차 해소",null,351599000,356550350,348892716]
[null,null,"1.학비지원",200000,200000,0]
[null,null,"2.급식비지원",332709000,336810350,329352716]
[{"$nulls":6},"1.무상급식비",null,"=",329239864]
[{"$nulls":7},"1.학교운영비","=",329239864]
[{"$nulls":6},"2.대안교육 장기위탁과정학생 급식비",null,"=",112852]
[{"$nulls":7},"1.학교운영비","=",112852]
[null,null,"3.방과후학교활동비지원",18690000,19540000,19540000]
[{"$nulls":6},"1.방과후학교 자유수강권",null,"=",8660000]
[{"$nulls":7},"1.학교운영비","=",8660000]
[{"$nulls":6},"2.공부의신",null,"=",10880000]
[{"$nulls":7},"1.학교운영비","=",10880000]
[null,"4.학생복지",null,13992000,13992000,13991950]
[null,null,"1.학생복지운영",13992000,13992000,13991950]
[{"$nulls":6},"1.예화제",null,"=",4499950]
[]
[]
[]
[]
[{"$nulls":4},"3",null,null,"발행일 : ","2018-04-18"]
[]
["2017학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",4499950]
[{"$nulls":6},"2.졸업앨범제작",null,"=",9492000]
[{"$nulls":7},"1.학교운영비","=",9492000]
["3.기본적 교육활동",null,null,131777000,133138940,116254900]
[null,"1.교과 활동",null,78242000,78242000,63910490]
[null,null,"1.교과활동지원",18322000,18322000,16313230]
[{"$nulls":6},"1.보충과정운영",null,"=",1036610]
[{"$nulls":7},"1.학교운영비","=",1036610]
[{"$nulls":6},"2.교육과정운영",null,"=",660000]
[{"$nulls":7},"1.학교운영비","=",660000]
[{"$nulls":6},"3.보결수업관리",null,"=",1247420]
[{"$nulls":7},"1.학교운영비","=",1247420]
[{"$nulls":6},"4.신입생 검사비",null,"=",672000]
[{"$nulls":7},"1.학교운영비","=",672000]
[{"$nulls":6},"5.학교공개의날 운영비",null,"=",301670]
[{"$nulls":7},"1.학교운영비","=",301670]
[{"$nulls":6},"6.학생교과서구입",null,"=",72600]
[{"$nulls":7},"1.학교운영비","=",72600]
[{"$nulls":6},"7.혁신공감학교-공동체",null,"=",5109310]
[{"$nulls":7},"1.학교운영비","=",5109310]
[{"$nulls":6},"8.혁신공감학교-창의적교육과정",null,"=",2592190]
[{"$nulls":7},"1.학교운영비","=",2592190]
[{"$nulls":6},"9.혁신공감학교-자율선택과제",null,"=",3300000]
[{"$nulls":7},"1.학교운영비","=",3300000]
[{"$nulls":6},"10.교생실습",null,"=",301430]
[{"$nulls":7},"1.학교운영비","=",301430]
[{"$nulls":6},"11.온누리팀",null,"=",750000]
[{"$nulls":7},"1.학교운영비","=",750000]
[]
[]
[]
[]
[{"$nulls":4},"4",null,null,"발행일 : ","2018-04-18"]
[]
["2017학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"12.경기교육종단연구",null,"=",270000]
[{"$nulls":7},"1.학교운영비","=",270000]
[null,null,"2.국어교과활동",600000,600000,500000]
[{"$nulls":6},"1.도덕 교과활동",null,"=",300000]
[{"$nulls":7},"1.학교운영비","=",300000]
[{"$nulls":6},"2.한문 교과활동",null,"=",200000]
[{"$nulls":7},"1.학교운영비","=",200000]
[null,null,"3.수학교과활동",300000,300000,84500]
[{"$nulls":6},"1.교육과정 운영",null,"=",84500]
[{"$nulls":7},"1.학교운영비","=",84500]
[null,null,"4.과학교과활동",9300000,9300000,8489220]
[{"$nulls":6},"1.과학의 날 행사 운영",null,"=",295100]
[{"$nulls":7},"1.학교운영비","=",295100]
[{"$nulls":6},"2.교구구입",null,"=",4489740]
[{"$nulls":7},"1.학교운영비","=",4489740]
[{"$nulls":6},"3.실험 재료",null,"=",3494380]
[{"$nulls":7},"1.학교운영비","=",3494380]
[{"$nulls":6},"4.기술가정교과활동",null,"=",210000]
[{"$nulls":7},"1.학교운영비","=",210000]
[null,null,"5.체육교과활동",47975000,47975000,37214340]
[{"$nulls":6},"1.교과운영",null,"=",4900000]
[{"$nulls":7},"1.학교운영비","=",4900000]
[{"$nulls":6},"2.체육대회",null,"=",999500]
[{"$nulls":7},"1.학교운영비","=",999500]
[{"$nulls":6},"3.체육대회 평가회",null,"=",300000]
[{"$nulls":7},"1.업무추진비","=",300000]
[{"$nulls":6},"4.스포츠강사",null,"=",4375000]
[{"$nulls":7},"1.학교운영비","=",4375000]
[]
[]
[]
[]
[{"$nulls":4},"5",null,null,"발행일 : ","2018-04-18"]
[]
["2017학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"5.학교스포츠클럽 지원",null,"=",2100000]
[{"$nulls":7},"1.학교운영비","=",2100000]
[{"$nulls":6},"6.토요스포츠데이",null,"=",1800000]
[{"$nulls":7},"1.학교운영비","=",1800000]
[{"$nulls":6},"7.청소년스포츠동아리",null,"=",2000000]
[{"$nulls":7},"1.학교운영비","=",2000000]
[{"$nulls":6},"8.평창 동계올림픽 패럴림픽 학생 진로체험학습",null,"=",20739840]
[{"$nulls":7},"1.학교운영비","=",20739840]
[null,null,"6.예술교과활동",1000000,1000000,672000]
[{"$nulls":6},"1.음악교과활동",null,"=",672000]
[{"$nulls":7},"1.학교운영비","=",672000]
[null,null,"7.외국어교과활동",745000,745000,637200]
[{"$nulls":6},"1.영어전용실운영비",null,"=",278000]
[{"$nulls":7},"1.학교운영비","=",278000]
[{"$nulls":6},"2.외국어교과 운영",null,"=",192400]
[{"$nulls":7},"1.학교운영비","=",192400]
[{"$nulls":6},"3.외국어대회",null,"=",166800]
[{"$nulls":7},"1.학교운영비","=",166800]
[null,"2.창의적 체험활동",null,53535000,54896940,52344410]
[null,null,"1.자율활동",3100000,3976190,2533390]
[{"$nulls":6},"1.1학년 학급운영비",null,"=",544100]
[{"$nulls":7},"1.학교운영비","=",544100]
[{"$nulls":6},"2.2학년 학급운영비",null,"=",613680]
[{"$nulls":7},"1.학교운영비","=",613680]
[{"$nulls":6},"3.3학년 학급운영비",null,"=",535420]
[{"$nulls":7},"1.학교운영비","=",535420]
[{"$nulls":6},"4.혁신공감학교",null,"=",840190]
[{"$nulls":7},"1.학교운영비","=",840190]
[]
[]
[]
[]
[{"$nulls":4},"6",null,null,"발행일 : ","2018-04-18"]
[]
["2017학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[null,null,"2.현장체험학습활동",8912000,8912000,8873000]
[{"$nulls":6},"1.1학년 현장체험비",null,"=",2240000]
[{"$nulls":7},"1.학교운영비","=",2240000]
[{"$nulls":6},"2.2학년 현장체험비",null,"=",4449000]
[{"$nulls":7},"1.학교운영비","=",4449000]
[{"$nulls":6},"3.3학년 현장체험비",null,"=",2184000]
[{"$nulls":7},"1.학교운영비","=",2184000]
[null,null,"3.동아리활동",39623000,39623000,39260870]
[{"$nulls":6},"1.동아리활동운영",null,"=",621870]
[{"$nulls":7},"1.학교운영비","=",621870]
[{"$nulls":6},"2.선교 동아리활동운영",null,"=",5100000]
[{"$nulls":7},"1.학교운영비","=",5100000]
[{"$nulls":6},"3.명찰대금",null,"=",3779000]
[{"$nulls":7},"1.학교운영비","=",3779000]
[{"$nulls":6},"4.자유학기제",null,"=",2500000]
[{"$nulls":7},"1.학교운영비","=",2500000]
[{"$nulls":6},"5.자유학년제",null,"=",26000000]
[{"$nulls":7},"1.학교운영비","=",26000000]
[{"$nulls":6},"6.병원코디네이터 자격증시험",null,"=",1260000]
[{"$nulls":7},"1.학교운영비","=",1260000]
[null,null,"4.진로활동",1900000,2385750,1677150]
[{"$nulls":6},"1.졸업식 운영비",null,"=",131000]
[{"$nulls":7},"1.학교운영비","=",131000]
[{"$nulls":6},"2.진로상담실운영",null,"=",1546150]
[{"$nulls":7},"1.학교운영비","=",1546150]
["4.선택적 교육활동",null,null,139343000,139343000,135246750]
[null,"1.방과후학교 운영",null,26400000,26400000,26040000]
[null,null,"1.방과후학교운영",26400000,26400000,26040000]
[]
[]
[]
[]
[{"$nulls":4},"7",null,null,"발행일 : ","2018-04-18"]
[]
["2017학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.교과프로그램",null,"=",26040000]
[{"$nulls":7},"1.학교운영비","=",26040000]
[null,"2.교기육성",null,96072000,96072000,93571620]
[null,null,"1.교기운영",96072000,96072000,93571620]
[{"$nulls":6},"1.태권도부운영",null,"=",7999620]
[{"$nulls":7},"1.학교운영비","=",7999620]
[{"$nulls":6},"2.관악부운영",null,"=",5082000]
[{"$nulls":7},"1.학교운영비","=",3132000]
[{"$nulls":7},"2.비품구입비","=",1950000]
[{"$nulls":6},"3.교육청지원 태권도부",null,"=",3500000]
[{"$nulls":7},"1.학교운영비","=",3500000]
[{"$nulls":6},"4.태권도방과후",null,"=",29750000]
[{"$nulls":7},"1.학교운영비","=",29750000]
[{"$nulls":6},"5.학교운동경기부 국고",null,"=",4500000]
[{"$nulls":7},"1.학교운영비","=",4500000]
[{"$nulls":6},"6.관악반",null,"=",34240000]
[{"$nulls":7},"1.학교운영비","=",34240000]
[{"$nulls":6},"7.학교운동경기부",null,"=",8500000]
[{"$nulls":7},"1.학교운영비","=",8500000]
[null,"3.기타 선택적 교육활동",null,6561000,6561000,6560000]
[null,null,"1.기타선택적교육운영",6561000,6561000,6560000]
[{"$nulls":6},"1.멘토링 사업비",null,"=",300000]
[{"$nulls":7},"1.학교운영비","=",300000]
[{"$nulls":6},"2.선교교육활동",null,"=",5760000]
[{"$nulls":7},"1.학교운영비","=",5760000]
[{"$nulls":6},"3.성가경연대회",null,"=",500000]
[{"$nulls":7},"1.학교운영비","=",500000]
[null,"4.독서활동",null,10310000,10310000,9075130]
[]
[]
[]
[]
[{"$nulls":4},"8",null,null,"발행일 : ","2018-04-18"]
[]
["2017학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[null,null,"1.독서활동운영",10310000,10310000,9075130]
[{"$nulls":6},"1.교과서구입",null,"=",1057500]
[{"$nulls":7},"1.학교운영비","=",1057500]
[{"$nulls":6},"2.도서관운영",null,"=",8017630]
[{"$nulls":7},"1.학교운영비","=",293500]
[{"$nulls":7},"2.비품구입비","=",7724130]
["5.교육활동 지원",null,null,45413000,46073430,32932175]
[null,"1.교무업무 운영",null,7693000,8353430,4588695]
[null,null,"1.교무학사운영",7693000,8353430,4588695]
[{"$nulls":6},"1.교무실사무용품구입",null,"=",2102175]
[{"$nulls":7},"1.학교운영비","=",2102175]
[{"$nulls":6},"2.교무학사운영비",null,"=",1498910]
[{"$nulls":7},"1.학교운영비","=",1498910]
[{"$nulls":6},"3.교육과정운영계획서",null,"=",165000]
[{"$nulls":7},"1.학교운영비","=",165000]
[{"$nulls":6},"4.교육활동지원",null,"=",822610]
[{"$nulls":7},"1.학교운영비","=",822610]
[null,"2.학습지원실 운영",null,8399000,8399000,6291690]
[null,null,"1.방송실운영",2899000,2899000,2898380]
[{"$nulls":6},"1.방송실 운영",null,"=",2898380]
[{"$nulls":7},"1.학교운영비","=",2898380]
[null,null,"2.정보화실운영",5500000,5500000,3393310]
[{"$nulls":6},"1.컴퓨터실운영",null,"=",917400]
[{"$nulls":7},"1.학교운영비","=",917400]
[{"$nulls":6},"2.봉사활동",null,"=",2475910]
[{"$nulls":7},"1.학교운영비","=",2475910]
[null,"3.교육여건 개선",null,13800000,13800000,9226000]
[null,null,"1.교육환경개선",13800000,13800000,9226000]
[]
[]
[]
[]
[{"$nulls":4},"9",null,null,"발행일 : ","2018-04-18"]
[]
["2017학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.교실환경개선",null,"=",7483000]
[{"$nulls":7},"1.학교운영비","=",5698000]
[{"$nulls":7},"2.비품구입비","=",1785000]
[{"$nulls":6},"2.연구부환경개선",null,"=",743000]
[{"$nulls":7},"1.학교운영비","=",743000]
[{"$nulls":6},"3.교무부환경개선",null,"=",1000000]
[{"$nulls":7},"1.비품구입비","=",1000000]
[null,"4.생활지도운영",null,15521000,15521000,12825790]
[null,null,"1.학생생활상담지도",3000000,3000000,3000000]
[{"$nulls":6},"1.상담실운영비",null,"=",1000000]
[{"$nulls":7},"1.학교운영비","=",1000000]
[{"$nulls":6},"2.학업중단숙려제",null,"=",1000000]
[{"$nulls":7},"1.학교운영비","=",1000000]
[{"$nulls":6},"3.Wee클래스",null,"=",1000000]
[{"$nulls":7},"1.학교운영비","=",1000000]
[null,null,"2.학교폭력예방",9921000,9921000,9825790]
[{"$nulls":6},"1.학교폭력예방",null,"=",705240]
[{"$nulls":7},"1.학교운영비","=",705240]
[{"$nulls":6},"2.학생회임원수련회비",null,"=",1507160]
[{"$nulls":7},"1.학교운영비","=",1507160]
[{"$nulls":6},"3.학생회활동지원",null,"=",1013390]
[{"$nulls":7},"1.학교운영비","=",1013390]
[{"$nulls":6},"4.CCTV 설치 보수비",null,"=",2000000]
[{"$nulls":7},"1.학교운영비","=",2000000]
[{"$nulls":6},"5.학생보호인력",null,"=",4000000]
[{"$nulls":7},"1.인건비","=",4000000]
[{"$nulls":6},"6.보호관찰",null,"=",600000]
[{"$nulls":7},"1.학교운영비","=",600000]
[]
[]
[]
[]
[{"$nulls":4},"10",null,null,"발행일 : ","2018-04-18"]
[]
["2017학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[null,null,"3.학생안전교육",2600000,2600000,0]
["6.학교 일반운영",null,null,327105000,328599440,312685510]
[null,"1.시설 장비 유지",null,220248000,220248000,211120060]
[null,null,"1.학교시설장비유지",220248000,220248000,211120060]
[{"$nulls":6},"1.공공요금",null,"=",64239400]
[{"$nulls":7},"1.학교운영비","=",64239400]
[{"$nulls":6},"2.연료비",null,"=",11977660]
[{"$nulls":7},"1.학교운영비","=",11977660]
[{"$nulls":6},"3.시설일반관리",null,"=",66709200]
[{"$nulls":7},"1.학교운영비","=",66709200]
[{"$nulls":6},"4.화장실관리",null,"=",17424000]
[{"$nulls":7},"1.학교운영비","=",17424000]
[{"$nulls":6},"5.당직관리",null,"=",18743530]
[{"$nulls":7},"1.학교운영비","=",18743530]
[{"$nulls":6},"6.서비스요금",null,"=",3244460]
[{"$nulls":7},"1.학교운영비","=",3244460]
[{"$nulls":6},"7.일반행정사무관리",null,"=",14220480]
[{"$nulls":7},"1.학교운영비","=",14220480]
[{"$nulls":6},"8.행정실운영",null,"=",8884640]
[{"$nulls":7},"1.학교운영비","=",8884640]
[{"$nulls":6},"9.부서지원",null,"=",5676690]
[{"$nulls":7},"1.학교운영비","=",5676690]
[null,"2.학교운영 협력",null,1690000,1690000,1180000]
[null,null,"1.학교운영위원회운영",540000,540000,180000]
[{"$nulls":6},"1.학교운영위원회운영",null,"=",180000]
[{"$nulls":7},"1.업무추진비","=",180000]
[null,null,"2.학부모협력",1150000,1150000,1000000]
[{"$nulls":6},"1.학부모회운영",null,"=",1000000]
[]
[]
[]
[]
[{"$nulls":4},"11",null,null,"발행일 : ","2018-04-18"]
[]
["2017학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",1000000]
[null,"3.학교기관 운영",null,105167000,106661440,100385450]
[null,null,"1.부서기본운영",9124000,9124000,8085280]
[{"$nulls":6},"1.교육관련 협의회비",null,"=",2080500]
[{"$nulls":7},"1.업무추진비","=",2080500]
[{"$nulls":6},"2.교장실운영",null,"=",5536780]
[{"$nulls":7},"1.업무추진비","=",5536780]
[{"$nulls":6},"3.학교운영위원회",null,"=",468000]
[{"$nulls":7},"1.업무추진비","=",468000]
[null,null,"2.행정지원인력운용",96043000,97537440,92300170]
[{"$nulls":6},"1.행정보조원 인건비",null,"=",50075730]
[{"$nulls":7},"1.인건비","=",44742600]
[{"$nulls":7},"2.학교운영비","=",5333130]
[{"$nulls":6},"2.행정실무사 인건비",null,"=",25594440]
[{"$nulls":7},"1.인건비","=",21925090]
[{"$nulls":7},"2.학교운영비","=",3669350]
[{"$nulls":6},"3.처우개선비",null,"=",16630000]
[{"$nulls":7},"1.인건비","=",16630000]
["7.학교시설 확충",null,null,152606000,204020000,169495800]
[null,"1.시설확충 및 개선",null,152606000,204020000,169495800]
[null,null,"1.시설확충및개선",152606000,204020000,169495800]
[{"$nulls":6},"1.안전난간개선",null,"=",52195000]
[{"$nulls":7},"1.시설비","=",52195000]
[{"$nulls":6},"2.학생책걸상교체",null,"=",58800000]
[{"$nulls":7},"1.시설비","=",58800000]
[{"$nulls":6},"3.도서관 환경개선",null,"=",43259800]
[{"$nulls":7},"1.시설비","=",43259800]
[{"$nulls":6},"4.장애인 편의시설 확충",null,"=",6645000]
[]
[]
[]
[]
[{"$nulls":4},"12",null,null,"발행일 : ","2018-04-18"]
[]
["2017학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.시설비","=",6645000]
[{"$nulls":6},"5.정밀점검결과",null,"=",8596000]
[{"$nulls":7},"1.시설비","=",8596000]
["세출합계",null,null,4887319000,4947201160,4847666315]
[]
[]
[]
[]
[{"$nulls":4},"13",null,null,"발행일 : ","2018-04-18"]