{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["서식4-1_인건비(정규직교원)","서식4-2_인건비(기간제교원)","서식4-3_인건비(사무직원)"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"서식4-1_인건비(정규직교원)","index":0,"n_rows":9,"n_cols":23,"rows_kept":9,"merged":[[0,0,0,2],[3,6,3,7],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,5,6,5],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[7,0,8,5],[7,19,8,19],[7,20,8,20],[7,21,8,21],[7,22,8,22]]}
["[서식 4-1]"]
["■ 인건비 소요액",{"$nulls":18},"구분","직","성명","날인/서명"]
[" 가. 교직원 인건비",{"$nulls":18},"검토자","행정실장",null,"(인)"]
["    1) 교원(개인별)",{"$nulls":5},"(금액단위 : 원)",{"$nulls":12},"작성자","담당자",null,"(인)"]
[]
["연번","현직급\n(직위)","성명","현직급\n임용일","근속\n년수","현\n호봉","봉급","정근수당","정근수당가산","성과상여금","대우공무원","가족수당","자녀학비보조","육아휴직","특수지근무","보전수당","교직수당","원로교사","전문상담교사 및 전문상담순회교사","연보수액계","직급보조비","총 계","교원분류\n(특수학교만 입력)"]
[{"$nulls":3},"퇴직일","승급월",null,"보직교사","특별수당","담임교사","실과교원","보건활동수당","겸직수당","시간외근무수당","관리업무수당","정액급식비","명절휴가비","연가보상비","기술정보수당"]
["소      계",{"$nulls":5},{"v":1781355100,"d":"1,781,355,100"},{"v":148220630,"d":"148,220,630"},{"v":43520000,"d":"43,520,000"},{"v":112026610,"d":"112,026,610"},0,{"v":24480000,"d":"24,480,000"},{"v":8290950,"d":"8,290,950"},0," ",{"v":960000,"d":"960,000"},{"v":93500000,"d":"93,500,000"},{"v":1050000,"d":"1,050,000"},{"v":240000,"d":"240,000"},{"v":2539691180,"d":"2,539,691,180"},{"v":7800000,"d":"7,800,000"},{"v":2547491180,"d":"2,547,491,180"}]
[{"$nulls":6},{"v":8400000,"d":"8,400,000"}," ",{"v":10400000,"d":"10,400,000"}," ",0," "," ",{"v":71055780,"d":"71,055,780"},{"v":6092870,"d":"6,092,870"},{"v":48620000,"d":"48,620,000"},{"v":181479240,"d":"181,479,240"},0," "]

{"sheet":"서식4-2_인건비(기간제교원)","index":1,"n_rows":37,"n_cols":23,"rows_kept":37,"merged":[[0,0,0,2],[3,6,3,7],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,5,6,5],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,5,8,5],[7,19,8,19],[7,20,8,20],[7,21,8,21],[7,22,8,22],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,5,10,5],[9,19,10,19],[9,20,10,20],[9,21,10,21],[9,22,10,22],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,5,12,5],[11,19,12,19],[11,20,12,20],[11,21,12,21],[11,22,12,22],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,5,14,5],[13,19,14,19],[13,20,14,20],[13,21,14,21],[13,22,14,22],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,5,16,5],[15,19,16,19],[15,20,16,20],[15,21,16,21],[15,22,16,22],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,5,18,5],[17,19,18,19],[17,20,18,20],[17,21,18,21],[17,22,18,22],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,5,20,5],[19,19,20,19],[19,20,20,20],[19,21,20,21],[19,22,20,22],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,5,22,5],[21,19,22,19],[21,20,22,20],[21,21,22,21],[21,22,22,22],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,5,24,5],[23,19,24,19],[23,20,24,20],[23,21,24,21],[23,22,24,22],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,5,26,5],[25,19,26,19],[25,20,26,20],[25,21,26,21],[25,22,26,22],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,5,28,5],[27,19,28,19],[27,20,28,20],[27,21,28,21],[27,22,28,22],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,5,30,5],[29,19,30,19],[29,20,30,20],[29,21,30,21],[29,22,30,22],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,5,32,5],[31,19,32,19],[31,20,32,20],[31,21,32,21],[31,22,32,22],[33,0,34,0],[33,1,34,1],[33,2,34,2],[33,5,34,5],[33,19,34,19],[33,20,34,20],[33,21,34,21],[33,22,34,22],[35,0,36,5],[35,19,36,19],[35,20,36,20],[35,21,36,21],[35,22,36,22]]}
["[서식 4-2]"]
["■ 인건비 소요액",{"$nulls":18},"구분","직","성명","날인/서명"]
[" 가. 교직원 인건비",{"$nulls":18},"검토자","행정실장",null,"(인)"]
["    1) 교원(개인별)",{"$nulls":5},"(금액단위 : 원)",{"$nulls":12},"작성자","담당자",null,"(인)"]
[]
["연번","현직급\n(직위)","성명","현직급\n임용일","근속\n년수","현\n호봉","봉급","정근수당","정근수당가산","성과상여금","대우공무원","가족수당","자녀학비보조","육아휴직","특수지근무","보전수당","교직수당","원로교사","퇴직금","연보수액계","직급보조비","총 계","교원분류\n(특수학교만 입력)"]
[{"$nulls":3},"퇴직일","승급월",null,"보직교사","특별수당","담임교사","실과교원","보건활동수당","겸직수당","시간외근무수당","관리업무수당","정액급식비","명절휴가비","연가보상비","기술정보수당","전문상담교사 및 전문상담순회교사"]
["1","기간제교","이현정","2017-03-01","13","22",{"v":38142600,"d":"38,142,600"},{"v":3191250,"d":"3,191,250"},{"v":720000,"d":"720,000"},{"v":2371150,"d":"2,371,150"},0,0,0,0,"",0,{"v":3000000,"d":"3,000,000"},0,{"v":4870860,"d":"4,870,860"},{"$f":"SUM(G8:S9)","v":{"v":59792320,"d":"59,792,320"}},null,{"$f":"T8+U8","v":{"v":59792320,"d":"59,792,320"}}]
["","","","","3","",0,"",0,"",{"v":360000,"d":"360,000"},"","",{"v":1746960,"d":"1,746,960"},0,{"v":1560000,"d":"1,560,000"},{"v":3829500,"d":"3,829,500"},0,""]
["2","기간제교","채지현","2019-02-28","11","20",0,0,0,{"v":2371150,"d":"2,371,150"},0,0,0,0,"",0,0,0,0,{"$f":"SUM(G10:S11)","v":{"v":2371150,"d":"2,371,150"}},null,{"$f":"T10+U10","v":{"v":2371150,"d":"2,371,150"}}]
["","","","","0","",0,"",0,"",0,"","",0,0,0,0,0,""]
["3","기간제교","박정렬","2013-03-01","10","19",{"v":34340600,"d":"34,340,600"},{"v":2873150,"d":"2,873,150"},{"v":720000,"d":"720,000"},{"v":2838380,"d":"2,838,380"},0,{"v":480000,"d":"480,000"},0,0,"",0,{"v":3000000,"d":"3,000,000"},0,{"v":5814380,"d":"5,814,380"},{"$f":"SUM(G12:S13)","v":{"v":56842740,"d":"56,842,740"}},null,{"$f":"T12+U12","v":{"v":56842740,"d":"56,842,740"}}]
["","","","","3","",0,"",0,"",0,"","",{"v":1768450,"d":"1,768,450"},0,{"v":1560000,"d":"1,560,000"},{"v":3447780,"d":"3,447,780"},0,""]
["4","기간제교","강현선","2016-03-01","9","18",{"v":33116600,"d":"33,116,600"},{"v":2493670,"d":"2,493,670"},{"v":600000,"d":"600,000"},{"v":2838380,"d":"2,838,380"},0,0,0,0,"",0,{"v":3000000,"d":"3,000,000"},0,{"v":4938990,"d":"4,938,990"},{"$f":"SUM(G14:S15)","v":{"v":54138790,"d":"54,138,790"}},null,{"$f":"T14+U14","v":{"v":54138790,"d":"54,138,790"}}]
["","","","","3","",0,"",{"v":650000,"d":"650,000"},"",0,"","",{"v":1616250,"d":"1,616,250"},0,{"v":1560000,"d":"1,560,000"},{"v":3324900,"d":"3,324,900"},0,""]
["5","기간제교","황차동","2019-02-28","9","18",0,0,0,{"v":2838380,"d":"2,838,380"},0,0,0,0,"",0,0,0,0,{"$f":"SUM(G16:S17)","v":{"v":3012330,"d":"3,012,330"}},null,{"$f":"T16+U16","v":{"v":3012330,"d":"3,012,330"}}]
["","","","","0","",0,"",0,"",0,"","",{"v":173950,"d":"173,950"},0,0,0,0,""]
["6","기간제교","김지훈","2019-03-01","8","17",{"v":31886600,"d":"31,886,600"},{"v":1780690,"d":"1,780,690"},{"v":600000,"d":"600,000"},0,0,{"v":480000,"d":"480,000"},0,0,"",0,{"v":3000000,"d":"3,000,000"},0,{"v":2736240,"d":"2,736,240"},{"$f":"SUM(G18:S19)","v":{"v":47460480,"d":"47,460,480"}},null,{"$f":"T18+U18","v":{"v":47460480,"d":"47,460,480"}}]
["","","","","0","",0,"",{"v":650000,"d":"650,000"},"",0,"","",{"v":1565530,"d":"1,565,530"},0,{"v":1560000,"d":"1,560,000"},{"v":3201420,"d":"3,201,420"},0,""]
["7","기간제교","차유경","2019-07-01","7","15",{"v":19701400,"d":"19,701,400"},{"v":869680,"d":"869,680"},{"v":400000,"d":"400,000"},0,0,0,0,0,"",0,{"v":2000000,"d":"2,000,000"},0,0,{"$f":"SUM(G20:S21)","v":{"v":28105790,"d":"28,105,790"}},null,{"$f":"T20+U20","v":{"v":28105790,"d":"28,105,790"}}]
["","","","","0","",0,"",0,"",0,"","",{"v":1130650,"d":"1,130,650"},0,{"v":1040000,"d":"1,040,000"},{"v":2964060,"d":"2,964,060"},0,""]
["8","기간제교","양은엽","2018-08-31","7","15",0,0,0,{"v":1010340,"d":"1,010,340"},0,0,0,0,"",0,0,0,0,{"$f":"SUM(G22:S23)","v":{"v":1010340,"d":"1,010,340"}},null,{"$f":"T22+U22","v":{"v":1010340,"d":"1,010,340"}}]
["","","","","0","",0,"",0,"",0,"","",0,0,0,0,0,""]
["9","기간제교","이혜경","2019-02-28","6","15",0,0,0,{"v":2371150,"d":"2,371,150"},0,0,0,0,"",0,0,0,0,{"$f":"SUM(G24:S25)","v":{"v":2371150,"d":"2,371,150"}},null,{"$f":"T24+U24","v":{"v":2371150,"d":"2,371,150"}}]
["","","","","0","",0,"",0,"",0,"","",0,0,0,0,0,""]
["10","기간제교","김보들","2019-02-28","3","12",0,0,0,{"v":2371150,"d":"2,371,150"},0,0,0,0,"",0,0,0,0,{"$f":"SUM(G26:S27)","v":{"v":2371150,"d":"2,371,150"}},null,{"$f":"T26+U26","v":{"v":2371150,"d":"2,371,150"}}]
["","","","","12","",0,"",0,"",0,"","",0,0,0,0,0,""]
["11","기간제교","박종화","2018-09-01","3","12",{"v":25967200,"d":"25,967,200"},{"v":651780,"d":"651,780"},0,{"v":1010340,"d":"1,010,340"},0,0,0,0,"",0,{"v":3000000,"d":"3,000,000"},0,{"v":3136240,"d":"3,136,240"},{"$f":"SUM(G28:S29)","v":{"v":40492460,"d":"40,492,460"}},null,{"$f":"T28+U28","v":{"v":40492460,"d":"40,492,460"}}]
["","","","","0","",0,"",{"v":650000,"d":"650,000"},"",0,"","",{"v":1909780,"d":"1,909,780"},0,{"v":1560000,"d":"1,560,000"},{"v":2607120,"d":"2,607,120"},0,""]
["12","기간제교","전종민","2020-01-01","2","11",{"v":21054000,"d":"21,054,000"},{"v":210540,"d":"210,540"},0,{"v":668120,"d":"668,120"},0,0,0,0,"",0,{"v":2500000,"d":"2,500,000"},0,{"v":2836240,"d":"2,836,240"},{"$f":"SUM(G30:S31)","v":{"v":31143990,"d":"31,143,990"}},null,{"$f":"T30+U30","v":{"v":31143990,"d":"31,143,990"}}]
["","","","","0","",0,"",0,"",0,"","",{"v":1311850,"d":"1,311,850"},0,{"v":1300000,"d":"1,300,000"},{"v":1263240,"d":"1,263,240"},0,""]
["13","기간제교","이은지","2019-03-01","0","9",{"v":24028800,"d":"24,028,800"},0,0,0,0,0,0,0,"",0,{"v":3000000,"d":"3,000,000"},0,{"v":3036240,"d":"3,036,240"},{"$f":"SUM(G32:S33)","v":{"v":36437870,"d":"36,437,870"}},null,{"$f":"T32+U32","v":{"v":36437870,"d":"36,437,870"}}]
["","","","","0","",0,"",{"v":650000,"d":"650,000"},"",0,"","",{"v":1750350,"d":"1,750,350"},0,{"v":1560000,"d":"1,560,000"},{"v":2412480,"d":"2,412,480"},0,""]
["14","기간제교","이다인","2019-08-20","0","9",{"v":11990400,"d":"11,990,400"},0,0,0,0,0,0,0,"",0,{"v":1500000,"d":"1,500,000"},0,0,{"$f":"SUM(G34:S35)","v":{"v":14835740,"d":"14,835,740"}},null,{"$f":"T34+U34","v":{"v":14835740,"d":"14,835,740"}}]
["","","","","0","",0,"",0,"",0,"","",{"v":565340,"d":"565,340"},0,{"v":780000,"d":"780,000"},0,0,""]
["소      계",{"$nulls":5},{"v":240228200,"d":"240,228,200"},{"v":12070760,"d":"12,070,760"},{"v":3040000,"d":"3,040,000"},{"v":20688540,"d":"20,688,540"},0,{"v":960000,"d":"960,000"},0,0," ",0,{"v":24000000,"d":"24,000,000"},0,{"v":27369190,"d":"27,369,190"},{"v":380386300,"d":"380,386,300"},null,{"v":380386300,"d":"380,386,300"}]
[{"$nulls":6},0," ",{"v":2600000,"d":"2,600,000"}," ",{"v":360000,"d":"360,000"}," "," ",{"v":13539110,"d":"13,539,110"},0,{"v":12480000,"d":"12,480,000"},{"v":23050500,"d":"23,050,500"},0," "]

{"sheet":"서식4-3_인건비(사무직원)","index":2,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[0,0,0,2],[3,6,3,7],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,5,6,5],[5,18,6,18],[5,19,6,19],[5,20,6,20],[7,0,8,5],[7,18,8,18],[7,19,8,19],[7,20,8,20]]}
["[서식 4-3]"]
["■ 인건비 소요액",{"$nulls":16},"구분","직","성명","날인/서명"]
[" 가. 사무직원 인건비",{"$nulls":16},"검토자","행정실장",null,"(인)"]
["    1) 사무직원(개인별)",{"$nulls":5},"(금액단위 : 원)",{"$nulls":10},"작성자","담당자",null,"(인)"]
[]
["연번","현직급\n(직위)","성명","현직급\n임용일","근속\n년수","현\n호봉","본봉","정근수당","장기근속수당","성과상여금","대우수당","가족수당","학비보조수당","육아휴직수당","","","","특수직무수당","연보수액계","직급보조비","총 계"]
[{"$nulls":3},"퇴직일","승급월",null,"","","학급담임수당","","보건활동수당","","시간외수당","","정액급식비","명절휴가비","연가보상비"]
["소      계",{"$nulls":5},{"v":108986100,"d":"108,986,100"},{"v":6673270,"d":"6,673,270"},{"v":1920000,"d":"1,920,000"},{"v":12155750,"d":"12,155,750"},0,{"v":2640000,"d":"2,640,000"},0,0," "," "," ",{"v":1440000,"d":"1,440,000"},{"v":166331690,"d":"166,331,690"},{"v":7200000,"d":"7,200,000"},{"v":173531690,"d":"173,531,690"}]
[{"$nulls":6}," "," ",0," ",0," ",{"v":13416260,"d":"13,416,260"}," ",{"v":6240000,"d":"6,240,000"},{"v":11079780,"d":"11,079,780"},{"v":1780530,"d":"1,780,530"}," "]