{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["표지","결산총괄표","2019년도 세입결산서_1","2019년도 세출결산서_13","감사보고서"],"not_rendered":{"images":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"표지","index":0,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[2,1,2,6],[3,1,3,6],[5,0,5,7]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":3},"2019","학년도"]
[null,"세입세출결산서"]
[]
[]
["동화고등학교"]

{"sheet":"결산총괄표","index":1,"n_rows":55,"n_cols":32,"rows_kept":55,"merged":[[1,13,1,21],[3,2,3,7],[3,31,4,31],[4,0,5,4],[4,5,5,11],[4,12,5,17],[4,18,5,22],[4,23,5,26],[5,27,5,32],[6,0,6,4],[6,5,6,11],[6,12,6,17],[6,18,6,22],[6,23,6,26],[6,27,6,32],[8,1,9,6],[9,31,10,31],[11,0,11,10],[11,11,11,20],[11,21,12,23],[11,24,11,32],[12,0,12,3],[12,4,12,5],[12,6,12,10],[12,11,12,13],[12,14,12,15],[12,16,12,18],[12,19,12,20],[12,24,12,25],[12,26,12,29],[12,30,12,32],[13,0,13,3],[13,4,13,5],[13,6,13,10],[13,11,13,13],[13,14,13,15],[13,16,13,18],[13,19,13,20],[13,21,13,23],[13,24,13,25],[13,26,13,29],[13,30,13,32],[15,3,15,8],[15,30,16,31],[17,0,17,32],[18,0,19,9],[18,10,19,16],[18,17,19,24],[18,25,18,32],[19,25,19,32],[20,0,22,9],[20,10,20,16],[20,17,20,24],[20,25,20,32],[21,10,21,16],[21,17,21,24],[21,25,21,32],[22,10,22,16],[22,17,22,24],[22,25,22,32],[23,0,23,9],[23,10,23,16],[23,17,23,24],[23,25,23,32],[24,0,25,9],[24,10,24,16],[24,17,24,24],[24,25,24,32],[25,10,25,16],[25,17,25,24],[25,25,25,32],[26,0,26,16],[26,17,26,24],[26,25,26,32],[30,28,31,28],[30,29,31,32],[31,15,32,19],[34,13,34,21],[36,30,37,31],[37,3,38,8],[39,0,39,32],[40,0,41,11],[40,12,41,22],[40,23,40,32],[41,23,41,32],[42,0,42,11],[42,12,42,22],[42,23,42,32],[43,0,43,11],[43,12,43,22],[43,23,43,32],[44,0,44,11],[44,12,44,22],[44,23,44,32],[45,0,45,11],[45,12,45,22],[45,23,45,32],[46,0,46,11],[46,12,46,22],[46,23,46,32],[47,0,47,11],[47,12,47,22],[47,23,47,32],[48,0,48,11],[48,12,48,22],[48,23,48,32],[49,0,49,11],[49,12,49,22],[49,23,49,32],[53,28,54,28],[53,29,54,32],[54,15,55,19]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":13},"2019학년도 학교회계 결산총괄표 "]
[]
[null,null,"1. 세입·세출 결산 총괄표",{"$nulls":28},"(단위: 원)"]
["예산액",{"$nulls":4},"예산현액",{"$nulls":6},"세입결산액",{"$nulls":5},"세출결산액",{"$nulls":4},"세계잉여금"]
[{"$nulls":27},"비고"]
[5395036000,{"$nulls":4},5828179894,{"$nulls":6},5823673820,{"$nulls":5},5759919166,{"$nulls":4},63754654]
[]
[null,"2. 잉여금 처리상황"]
[{"$nulls":31},"(단위: 원)"]
[]
["세계 잉여금",{"$nulls":10},"다음연도 이월사업비",{"$nulls":9},"보조금\n반환확정액",null,null,"순세계 잉여금"]
["세입결산",{"$nulls":3},"세출결산",null,"차액",{"$nulls":4},"명시",null,null,"사고",null,"계속비",null,null,"소계",{"$nulls":4},"결산전 이입",null,"결산후 이월",{"$nulls":3},"소계"]
[5823673820,{"$nulls":3},5759919166,null,63754654,{"$nulls":4},59949808,null,null,0,null,0,null,null,59949808,null,0,null,null,0,null,3804846,{"$nulls":3},3804846]
[]
[{"$nulls":3},"3-1. 세입 결산내역",{"$nulls":26},"(단위: 원)"]
[]
["세   입"]
["장",{"$nulls":9},"관",{"$nulls":6},"결산액"]
[{"$nulls":25},"구성비"]
["이전수입",{"$nulls":9},"지방자치단체이전수입",{"$nulls":6},"32,313,750",{"$nulls":7},{"v":0.55,"d":"1"}]
[{"$nulls":10},"교육비특별회계이전수입",{"$nulls":6},"4,743,507,440",{"$nulls":7},{"v":81.45,"d":"81"}]
[{"$nulls":10},"기타이전수입",{"$nulls":6},"44,077,850",{"$nulls":7},{"v":0.76,"d":"1"}]
["기타수입",{"$nulls":9},"전년도이월금",{"$nulls":6},"462,772,979",{"$nulls":7},{"v":7.95,"d":"8"}]
["자체수입",{"$nulls":9},"학부모부담수입",{"$nulls":6},"501,764,966",{"$nulls":7},{"v":8.62,"d":"9"}]
[{"$nulls":10},"행정활동수입",{"$nulls":6},"39,236,835",{"$nulls":7},{"v":0.67,"d":"1"}]
["합계",{"$nulls":16},5823673820,{"$nulls":7},"100"]
[]
[]
[]
[{"$nulls":28},"발행일 : ","2020-04-06"]
[{"$nulls":15},"1/2"]
[]
[]
[{"$nulls":13},"2019학년도 학교회계 결산총괄표 "]
[]
[{"$nulls":30},"(단위: 원)"]
[{"$nulls":3},"3-2. 세출 결산내역"]
[]
["세   출"]
["정책사업",{"$nulls":11},"결산액"]
[{"$nulls":23},"구성비"]
["인적자원 운용",{"$nulls":11},"3,370,918,830",{"$nulls":10},{"v":58.52,"d":"59"}]
["학생복지/교육격차 해소",{"$nulls":11},"735,811,812",{"$nulls":10},{"v":12.77,"d":"13"}]
["기본적 교육활동",{"$nulls":11},"240,190,103",{"$nulls":10},{"v":4.17,"d":"4"}]
["선택적 교육활동",{"$nulls":11},"84,601,770",{"$nulls":10},{"v":1.47,"d":"1"}]
["교육활동 지원",{"$nulls":11},"78,667,878",{"$nulls":10},{"v":1.37,"d":"1"}]
["학교 일반운영",{"$nulls":11},"415,224,833",{"$nulls":10},{"v":7.21,"d":"7"}]
["학교시설 확충",{"$nulls":11},"834,503,940",{"$nulls":10},{"v":14.49,"d":"14"}]
["합계",{"$nulls":11},5759919166,{"$nulls":10},"100"]
[]
[]
[]
[{"$nulls":28},"발행일 : ","2020-04-06"]
[{"$nulls":15},"2/2"]

{"sheet":"2019년도 세입결산서_1","index":2,"n_rows":75,"n_cols":10,"rows_kept":75,"merged":[[1,0,1,9],[3,0,3,9],[4,0,4,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,9],[37,0,37,4],[37,8,37,9],[39,0,39,9],[41,0,41,9],[42,0,42,3],[42,4,43,4],[42,5,43,5],[42,6,43,6],[42,7,43,9],[70,0,70,3],[70,7,70,9],[74,0,74,4],[74,8,74,9]],"flags":["formulas_cached_only"]}
[]
["2019학년도 세입결산서"]
[]
["(단위 : 원)"]
["과   목",{"$nulls":3},"예산액","예산현액","결산액","산출기초"]
["장","관","항","목"]
["1.이전수입",{"$nulls":3},4818103000,4818103000,4819899040]
[null,"1.지방자치단체이전수입",null,null,32314000,32314000,32313750]
[null,null,"1.교육경비보조금",null,32314000,32314000,32313750]
[{"$nulls":3},"1.기초지방자치단체전입금",32314000,32314000,32313750]
[{"$nulls":7},"학교교육과정운영지원사업보조금(기초)","=",32313750]
[null,"2.교육비특별회계이전수입",null,null,4743639000,4743639000,4743507440]
[null,null,"1.교육비특별회계전입금수입",null,4743639000,4743639000,4743507440]
[{"$nulls":3},"1.사립학교보조금수입",4743639000,4743639000,4743507440]
[{"$nulls":7},"인건비재정결함보조금","=",3296579000]
[{"$nulls":7},"운영비재정결함보조금","=",435204000]
[{"$nulls":7},"목적사업비보조금","=",1011724440]
[null,"3.기타이전수입",null,null,42150000,42150000,44077850]
[null,null,"1.사학법인이전수입",null,41550000,41550000,43477850]
[{"$nulls":3},"1.법인법정부담금",41550000,41550000,43477850]
[{"$nulls":7},"법인법정부담금","=",43477850]
[null,null,"2.기타공공이전수입",null,600000,600000,600000]
[{"$nulls":3},"1.기타공공지원금",600000,600000,600000]
[{"$nulls":7},"기타지원금","=",600000]
["2.자체수입",{"$nulls":3},547304000,547304000,541001801]
[null,"1.학부모부담수입",null,null,504492000,504492000,501764966]
[null,null,"1.수익자부담수입",null,504492000,504492000,501764966]
[{"$nulls":3},"1.급식비",329539000,329539000,327066806]
[{"$nulls":7},"급식비","=",327066806]
[{"$nulls":3},"2.방과후학교활동비",44630000,44630000,44630000]
[{"$nulls":7},"방과후학교활동비","=",44630000]
[{"$nulls":3},"3.현장체험학습비",70135000,70135000,70123000]
[{"$nulls":7},"현장체험학습비","=",70123000]
[{"$nulls":3},"4.청소년단체활동비",6440000,6440000,6440000]
[]
[]
[]
["1",{"$nulls":6},"발행일 : ","2020-04-06"]
[]
["2019학년도 세입결산서"]
[]
["(단위 : 원)"]
["과   목",{"$nulls":3},"예산액","예산현액","결산액","산출기초"]
["장","관","항","목"]
[{"$nulls":7},"청소년단체활동비","=",6440000]
[{"$nulls":3},"5.졸업앨범비",10816000,10816000,10815860]
[{"$nulls":7},"졸업앨범비","=",10815860]
[{"$nulls":3},"6.기타수익자부담수입",11432000,11432000,11439300]
[{"$nulls":7},"기타수익자부담수입","=",11439300]
[{"$nulls":3},"7.운동부운영비",31500000,31500000,31250000]
[{"$nulls":7},"운동부운영비","=",31250000]
[null,"2.행정활동수입",null,null,42812000,42812000,39236835]
[null,null,"1.사용료및수수료",null,29540000,29540000,21008547]
[{"$nulls":3},"1.사용료및수수료",29540000,29540000,21008547]
[{"$nulls":7},"사용료","=",21008547]
[null,null,"2.자산수입",null,100000,100000,0]
[{"$nulls":3},"1.자산매각대",100000,100000,0]
[null,null,"3.기타행정활동수입",null,13172000,13172000,18228288]
[{"$nulls":3},"1.이자수입",3632000,3632000,4101332]
[{"$nulls":7},"이자수입","=",4101332]
[{"$nulls":3},"2.기타행정활동수입",9540000,9540000,14126956]
[{"$nulls":7},"기타행정활동수입","=",14126956]
["3.기타수입",{"$nulls":3},29629000,462772894,462772979]
[null,"1.전년도이월금",null,null,29629000,462772894,462772979]
[null,null,"1.순세계잉여금",null,29629000,29629000,29629085]
[{"$nulls":3},"1.순세계잉여금",29629000,29629000,29629085]
[{"$nulls":7},"순세계잉여금","=",29629085]
[null,null,"2.이월금",null,0,433143894,433143894]
[{"$nulls":3},"1.이월사업비",0,433143894,433143894]
[{"$nulls":7},"이월사업비","=",433143894]
["세입합계",{"$nulls":3},5395036000,5828179894,5823673820]
[]
[]
[]
["2",{"$nulls":6},"발행일 : ","2020-04-06"]

{"sheet":"2019년도 세출결산서_13","index":3,"n_rows":539,"n_cols":10,"rows_kept":539,"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],[506,0,506,3],[506,8,506,9],[508,0,508,9],[510,0,510,9],[511,0,511,2],[511,3,512,3],[511,4,512,4],[511,5,512,5],[511,6,512,9],[533,0,533,2],[533,6,533,9],[538,0,538,3],[538,8,538,9]],"flags":["formulas_cached_only"]}
[]
["2019학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
["1.인적자원 운용",null,null,3373025000,3373025000,3370918830]
[null,"1.교직원 복지 및 역량강화",null,10183000,10183000,9969540]
[null,null,"1.교직원연수",3646000,3646000,3562890]
[{"$nulls":6},"1.기획위원연수",null,"=",2166990]
[{"$nulls":7},"1.학교운영비","=",2166990]
[{"$nulls":6},"2.직무연수",null,"=",1395900]
[{"$nulls":7},"1.학교운영비","=",1395900]
[null,null,"2.교직원복지",6537000,6537000,6406650]
[{"$nulls":6},"1.교직원문화행사",null,"=",3896650]
[{"$nulls":7},"1.업무추진비","=",3896650]
[{"$nulls":6},"2.중등순회",null,"=",2510000]
[{"$nulls":7},"1.학교운영비","=",2510000]
[null,"2.교직원보수",null,2900384000,2904433480,2902890980]
[null,null,"1.사립학교 교원보수",2719419000,2723468480,2723468480]
[{"$nulls":6},"1.기본급",null,"=",1781411370]
[{"$nulls":7},"1.인건비","=",1781411370]
[{"$nulls":6},"2.수당",null,"=",535096550]
[{"$nulls":7},"1.인건비","=",535096550]
[{"$nulls":6},"3.복리후생비",null,"=",228615850]
[{"$nulls":7},"1.인건비","=",228615850]
[{"$nulls":6},"4.기타수당",null,"=",13009030]
[{"$nulls":7},"1.인건비","=",13009030]
[{"$nulls":6},"5.부담금",null,"=",165335680]
[{"$nulls":7},"1.학교운영비","=",165335680]
[null,null,"2.사립학교 직원보수",180965000,180965000,179422500]
[{"$nulls":6},"1.기본급",null,"=",105038040]
[{"$nulls":7},"1.인건비","=",105038040]
[{"$nulls":6},"2.수당",null,"=",31616280]
[]
[]
[]
[]
[{"$nulls":4},"1",null,null,"발행일 : ","2020-04-06"]
[]
["2019학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.인건비","=",31616280]
[{"$nulls":6},"3.복리후생비",null,"=",17103990]
[{"$nulls":7},"1.인건비","=",17103990]
[{"$nulls":6},"4.기타수당",null,"=",8716770]
[{"$nulls":7},"1.인건비","=",8716770]
[{"$nulls":6},"5.부담금",null,"=",16947420]
[{"$nulls":7},"1.학교운영비","=",16947420]
[null,"3.기타 교직원보수",null,462458000,458408520,458058310]
[null,null,"1.교직원대체인건비",436206000,432156520,432039600]
[{"$nulls":6},"1.기본급",null,"=",251472180]
[{"$nulls":7},"1.인건비","=",251472180]
[{"$nulls":6},"2.수당",null,"=",81952070]
[{"$nulls":7},"1.인건비","=",81952070]
[{"$nulls":6},"3.복리후생비",null,"=",37725610]
[{"$nulls":7},"1.인건비","=",37725610]
[{"$nulls":6},"4.기타수당",null,"=",24881140]
[{"$nulls":7},"1.인건비","=",24881140]
[{"$nulls":6},"5.부담금",null,"=",36008600]
[{"$nulls":7},"1.학교운영비","=",36008600]
[null,null,"2.학교운영지원수당",26252000,26252000,26018710]
[{"$nulls":6},"1.교원연구비",null,"=",26018710]
[{"$nulls":7},"1.인건비","=",26018710]
["2.학생복지/교육격차 해소",null,null,692243000,750111894,735811812]
[null,"1.급식 관리",null,329539000,331158730,328686536]
[null,null,"1.학교급식운영",329539000,331158730,328686536]
[{"$nulls":6},"1.학교급식운영",null,"=",328686536]
[{"$nulls":7},"1.예비비및기타","=",328686536]
[null,"2.보건 관리",null,26741000,26741000,26481310]
[]
[]
[]
[]
[{"$nulls":4},"2",null,null,"발행일 : ","2020-04-06"]
[]
["2019학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[null,null,"1.학생및교직원보건안전관리",25141000,25141000,24881310]
[{"$nulls":6},"1.건강교실 운영",null,"=",1061250]
[{"$nulls":7},"1.학교운영비","=",1061250]
[{"$nulls":6},"2.교직원건강검사",null,"=",114000]
[{"$nulls":7},"1.학교운영비","=",114000]
[{"$nulls":6},"3.보건실운영",null,"=",7903780]
[{"$nulls":7},"1.학교운영비","=",7903780]
[{"$nulls":6},"4.학교안전공제회비",null,"=",4886800]
[{"$nulls":7},"1.학교운영비","=",4886800]
[{"$nulls":6},"5.학생건강검사",null,"=",6915480]
[{"$nulls":7},"1.학교운영비","=",6915480]
[{"$nulls":6},"6.흡연예방실천학교",null,"=",4000000]
[{"$nulls":7},"1.학교운영비","=",4000000]
[null,null,"2.학교환경위생관리",1600000,1600000,1600000]
[{"$nulls":6},"1.공기청정기",null,"=",1600000]
[{"$nulls":7},"1.학교운영비","=",1600000]
[null,"3.교육격차 해소",null,325147000,381396164,369828106]
[null,null,"1.학비지원",100000,100000,100000]
[{"$nulls":6},"1.도비특별장학금",null,"=",100000]
[{"$nulls":7},"1.학교운영비","=",100000]
[null,null,"2.급식비지원",297658000,302859164,291591356]
[{"$nulls":6},"1.무상급식비",null,"=",291591356]
[{"$nulls":7},"1.학교운영비","=",291591356]
[null,null,"3.방과후학교활동비지원",6075000,6180000,6060000]
[{"$nulls":6},"1.방과후학교자유수강권",null,"=",6060000]
[{"$nulls":7},"1.학교운영비","=",6060000]
[null,null,"4.현장체험학습비지원",720000,900000,720000]
[{"$nulls":6},"1.현장체험학습비지원",null,"=",720000]
[]
[]
[]
[]
[{"$nulls":4},"3",null,null,"발행일 : ","2020-04-06"]
[]
["2019학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",720000]
[null,null,"5.정보화비지원",2500000,2500000,2500000]
[{"$nulls":6},"1.ICT활용",null,"=",2500000]
[{"$nulls":7},"1.학교운영비","=",2500000]
[null,null,"6.교복구입비지원",18094000,68857000,68856750]
[{"$nulls":6},"1.교복구입비지원",null,"=",68856750]
[{"$nulls":7},"1.학교운영비","=",68856750]
[null,"4.학생복지",null,10816000,10816000,10815860]
[null,null,"1.학생복지운영",10816000,10816000,10815860]
[{"$nulls":6},"1.졸업앨범제작",null,"=",10815860]
[{"$nulls":7},"1.학교운영비","=",10815860]
["3.기본적 교육활동",null,null,240633000,240633000,240190103]
[null,"1.교과 활동",null,77493000,77493000,77157737]
[null,null,"1.교과활동지원",8527000,8527000,8527000]
[{"$nulls":6},"1.교육과정운영",null,"=",2665000]
[{"$nulls":7},"1.학교운영비","=",2665000]
[{"$nulls":6},"2.교육활동홍보",null,"=",1834890]
[{"$nulls":7},"1.학교운영비","=",1834890]
[{"$nulls":6},"3.기초기본학생지도",null,"=",997900]
[{"$nulls":7},"1.학교운영비","=",997900]
[{"$nulls":6},"4.전문적학습공동체",null,"=",3029210]
[{"$nulls":7},"1.학교운영비","=",3029210]
[null,null,"2.국어교과활동",495000,495000,495000]
[{"$nulls":6},"1.국어교과활동",null,"=",295000]
[{"$nulls":7},"1.학교운영비","=",295000]
[{"$nulls":6},"2.한문교과활동",null,"=",200000]
[{"$nulls":7},"1.학교운영비","=",200000]
[null,null,"3.사회교과활동",200000,200000,200000]
[]
[]
[]
[]
[{"$nulls":4},"4",null,null,"발행일 : ","2020-04-06"]
[]
["2019학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.도덕교과활동",null,"=",200000]
[{"$nulls":7},"1.학교운영비","=",200000]
[null,null,"4.수학교과활동",1180000,1180000,1052330]
[{"$nulls":6},"1.교과운영",null,"=",172330]
[{"$nulls":7},"1.학교운영비","=",172330]
[{"$nulls":6},"2.활동중심수학교육",null,"=",880000]
[{"$nulls":7},"1.학교운영비","=",880000]
[null,null,"5.과학교과활동",9301000,9301000,9195087]
[{"$nulls":6},"1.과학교과운영",null,"=",8194460]
[{"$nulls":7},"1.학교운영비","=",4194460]
[{"$nulls":7},"2.비품구입비","=",4000000]
[{"$nulls":6},"2.기술가정교과활동",null,"=",1000627]
[{"$nulls":7},"1.학교운영비","=",1000627]
[null,null,"6.체육교과활동",10925000,10925000,10909970]
[{"$nulls":6},"1.교과운영",null,"=",4885170]
[{"$nulls":7},"1.학교운영비","=",4885170]
[{"$nulls":6},"2.체육대회",null,"=",1799800]
[{"$nulls":7},"1.학교운영비","=",1499800]
[{"$nulls":7},"2.업무추진비","=",300000]
[{"$nulls":6},"3.체육활성화지원(교육청지원)",null,"=",2500000]
[{"$nulls":7},"1.학교운영비","=",2500000]
[{"$nulls":6},"4.스포츠강사",null,"=",125000]
[{"$nulls":7},"1.학교운영비","=",125000]
[{"$nulls":6},"5.청소년스포츠동아리",null,"=",1600000]
[{"$nulls":7},"1.학교운영비","=",1600000]
[null,null,"7.예술교과활동",42470000,42470000,42383350]
[{"$nulls":6},"1.음악교과활동",null,"=",481000]
[{"$nulls":7},"1.학교운영비","=",481000]
[]
[]
[]
[]
[{"$nulls":4},"5",null,null,"발행일 : ","2020-04-06"]
[]
["2019학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"2.미술교과활동",null,"=",929350]
[{"$nulls":7},"1.학교운영비","=",929350]
[{"$nulls":6},"3.음향장비구입",null,"=",3903000]
[{"$nulls":7},"1.비품구입비","=",3903000]
[{"$nulls":6},"4.오케스트라",null,"=",29180000]
[{"$nulls":7},"1.학교운영비","=",29180000]
[{"$nulls":6},"5.관악반캠프",null,"=",1890000]
[{"$nulls":7},"1.학교운영비","=",1890000]
[{"$nulls":6},"6.관악부운영",null,"=",6000000]
[{"$nulls":7},"1.학교운영비","=",3938000]
[{"$nulls":7},"2.비품구입비","=",2062000]
[null,null,"8.외국어교과활동",2000000,2000000,2000000]
[{"$nulls":6},"1.영어교과 활동",null,"=",307500]
[{"$nulls":7},"1.학교운영비","=",307500]
[{"$nulls":6},"2.중국어교과 활동",null,"=",192500]
[{"$nulls":7},"1.학교운영비","=",192500]
[{"$nulls":6},"3.외국어교과활동 지원",null,"=",1500000]
[{"$nulls":7},"1.학교운영비","=",1500000]
[null,null,"9.선택교과활동",2395000,2395000,2395000]
[{"$nulls":6},"1.활성화위원회",null,"=",600200]
[{"$nulls":7},"1.학교운영비","=",600200]
[{"$nulls":6},"2.2학년 기타수익자부담",null,"=",1794800]
[{"$nulls":7},"1.학교운영비","=",1794800]
[null,"2.창의적 체험활동",null,111700000,111700000,111592366]
[null,null,"1.자율활동",18378000,18378000,18301306]
[{"$nulls":6},"1.학급운영비 1학년",null,"=",1400000]
[{"$nulls":7},"1.학교운영비","=",1400000]
[{"$nulls":6},"2.학급운영비 2학년",null,"=",1260806]
[]
[]
[]
[]
[{"$nulls":4},"6",null,null,"발행일 : ","2020-04-06"]
[]
["2019학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",1260806]
[{"$nulls":6},"3.학급운영비 3학년",null,"=",1400000]
[{"$nulls":7},"1.학교운영비","=",1400000]
[{"$nulls":6},"4.교육과정 운영비",null,"=",500000]
[{"$nulls":7},"1.학교운영비","=",500000]
[{"$nulls":6},"5.자기이해활동",null,"=",935000]
[{"$nulls":7},"1.학교운영비","=",935000]
[{"$nulls":6},"6.명찰대금",null,"=",1840000]
[{"$nulls":7},"1.학교운영비","=",1840000]
[{"$nulls":6},"7.학생증",null,"=",632500]
[{"$nulls":7},"1.학교운영비","=",632500]
[{"$nulls":6},"8.사진대금",null,"=",1632000]
[{"$nulls":7},"1.학교운영비","=",1632000]
[{"$nulls":6},"9.우리고장 생생체험교육",null,"=",6500000]
[{"$nulls":7},"1.학교운영비","=",6500000]
[{"$nulls":6},"10.1학년 기타수익자부담",null,"=",2201000]
[{"$nulls":7},"1.학교운영비","=",2201000]
[null,null,"2.현장체험학습활동",69843000,69843000,69842700]
[{"$nulls":6},"1.현장체험학습(자체)",null,"=",2321700]
[{"$nulls":7},"1.학교운영비","=",2321700]
[{"$nulls":6},"2.1학년 현장체험활동",null,"=",3375000]
[{"$nulls":7},"1.학교운영비","=",3375000]
[{"$nulls":6},"3.2학년 현장체험활동",null,"=",1940000]
[{"$nulls":7},"1.학교운영비","=",1940000]
[{"$nulls":6},"4.2학년 수학여행",null,"=",62206000]
[{"$nulls":7},"1.학교운영비","=",62206000]
[null,null,"3.동아리활동",6996000,6996000,6965360]
[{"$nulls":6},"1.동아리활동운영",null,"=",1969360]
[]
[]
[]
[]
[{"$nulls":4},"7",null,null,"발행일 : ","2020-04-06"]
[]
["2019학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",1969360]
[{"$nulls":6},"2.축제",null,"=",4996000]
[{"$nulls":7},"1.학교운영비","=",4996000]
[null,null,"4.봉사활동",9800000,9800000,9800000]
[{"$nulls":6},"1.기도회",null,"=",298000]
[{"$nulls":7},"1.학교운영비","=",298000]
[{"$nulls":6},"2.선교 동아리활동운영",null,"=",4961880]
[{"$nulls":7},"1.학교운영비","=",4961880]
[{"$nulls":6},"3.선교교육활동",null,"=",3740120]
[{"$nulls":7},"1.학교운영비","=",3740120]
[{"$nulls":6},"4.성가경연대회",null,"=",800000]
[{"$nulls":7},"1.학교운영비","=",800000]
[null,null,"5.진로활동",6683000,6683000,6683000]
[{"$nulls":6},"1.교육과정 운영비",null,"=",328550]
[{"$nulls":7},"1.학교운영비","=",328550]
[{"$nulls":6},"2.졸업식",null,"=",250000]
[{"$nulls":7},"1.학교운영비","=",250000]
[{"$nulls":6},"3.진로계획활동",null,"=",393540]
[{"$nulls":7},"1.학교운영비","=",393540]
[{"$nulls":6},"4.진로상담실운영",null,"=",1671910]
[{"$nulls":7},"1.학교운영비","=",1671910]
[{"$nulls":6},"5.3학년 기타수익자부담",null,"=",1449000]
[{"$nulls":7},"1.학교운영비","=",1449000]
[{"$nulls":6},"6.진로체험학습",null,"=",2590000]
[{"$nulls":7},"1.학교운영비","=",2590000]
[null,"3.자유학기 활동",null,51440000,51440000,51440000]
[null,null,"1.자유학기제활동",51440000,51440000,51440000]
[{"$nulls":6},"1.자유학기제",null,"=",36000000]
[]
[]
[]
[]
[{"$nulls":4},"8",null,null,"발행일 : ","2020-04-06"]
[]
["2019학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",36000000]
[{"$nulls":6},"2.연계자유학기제",null,"=",9000000]
[{"$nulls":7},"1.학교운영비","=",9000000]
[{"$nulls":6},"3.자유학년제(수익자)",null,"=",6440000]
[{"$nulls":7},"1.학교운영비","=",6440000]
["4.선택적 교육활동",null,null,85345000,85345000,84601770]
[null,"1.방과후학교 운영",null,15450000,15450000,15450000]
[null,null,"1.방과후학교운영",15450000,15450000,15450000]
[{"$nulls":6},"1.교과프로그램",null,"=",15450000]
[{"$nulls":7},"1.학교운영비","=",15450000]
[null,"2.교기육성",null,49340000,49340000,49078650]
[null,null,"1.교기운영",42340000,42340000,42078650]
[{"$nulls":6},"1.태권도부운영",null,"=",8488650]
[{"$nulls":7},"1.학교운영비","=",8488650]
[{"$nulls":6},"2.태권도방과후학교",null,"=",31250000]
[{"$nulls":7},"1.학교운영비","=",31250000]
[{"$nulls":6},"3.학교운동부 지원금",null,"=",1840000]
[{"$nulls":7},"1.학교운영비","=",1840000]
[{"$nulls":6},"4.학교체육시설여건개선",null,"=",500000]
[{"$nulls":7},"1.학교운영비","=",500000]
[null,null,"2.국고보조교기운영",7000000,7000000,7000000]
[{"$nulls":6},"1.학교운동경기부",null,"=",7000000]
[{"$nulls":7},"1.학교운영비","=",7000000]
[null,"3.기타 선택적 교육활동",null,4000000,4000000,4000000]
[null,null,"1.창의교육운영",2000000,2000000,2000000]
[{"$nulls":6},"1.학생주도성프로젝트",null,"=",2000000]
[{"$nulls":7},"1.학교운영비","=",2000000]
[null,null,"2.기타선택적교육운영",2000000,2000000,2000000]
[]
[]
[]
[]
[{"$nulls":4},"9",null,null,"발행일 : ","2020-04-06"]
[]
["2019학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.교육협동조합 교육프로그램",null,"=",2000000]
[{"$nulls":7},"1.학교운영비","=",2000000]
[null,"4.독서활동",null,16555000,16555000,16073120]
[null,null,"1.독서활동운영",16555000,16555000,16073120]
[{"$nulls":6},"1.도서관운영",null,"=",14633120]
[{"$nulls":7},"1.학교운영비","=",5154050]
[{"$nulls":7},"2.비품구입비","=",9479070]
[{"$nulls":6},"2.학생교과서구입",null,"=",1440000]
[{"$nulls":7},"1.학교운영비","=",1440000]
["5.교육활동 지원",null,null,78794000,78794000,78667878]
[null,"1.교무업무 운영",null,15039000,15039000,14944000]
[null,null,"1.교무학사운영",15039000,15039000,14944000]
[{"$nulls":6},"1.교무실운영",null,"=",3745490]
[{"$nulls":7},"1.학교운영비","=",3745490]
[{"$nulls":6},"2.교무학사운영",null,"=",5615510]
[{"$nulls":7},"1.학교운영비","=",5615510]
[{"$nulls":6},"3.교육과정평가",null,"=",500000]
[{"$nulls":7},"1.학교운영비","=",500000]
[{"$nulls":6},"4.보결수업관리",null,"=",5083000]
[{"$nulls":7},"1.학교운영비","=",5083000]
[null,"2.연구학교 운영",null,11000000,11000000,11000000]
[null,null,"1.연구학교운영",11000000,11000000,11000000]
[{"$nulls":6},"1.학교문화",null,"=",4700000]
[{"$nulls":7},"1.학교운영비","=",4700000]
[{"$nulls":6},"2.창의적교육과정",null,"=",3450000]
[{"$nulls":7},"1.학교운영비","=",3450000]
[{"$nulls":6},"3.자율선택",null,"=",2850000]
[{"$nulls":7},"1.학교운영비","=",2850000]
[]
[]
[]
[]
[{"$nulls":4},"10",null,null,"발행일 : ","2020-04-06"]
[]
["2019학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[null,"3.학습지원실 운영",null,33855000,33855000,33853708]
[null,null,"1.방송실운영",5481000,5481000,5479708]
[{"$nulls":6},"1.방송실 운영",null,"=",1025620]
[{"$nulls":7},"1.학교운영비","=",1025620]
[{"$nulls":6},"2.방송장비구입",null,"=",4454088]
[{"$nulls":7},"1.비품구입비","=",4454088]
[null,null,"2.정보화실운영",28374000,28374000,28374000]
[{"$nulls":6},"1.컴퓨터실운영",null,"=",25874000]
[{"$nulls":7},"1.학교운영비","=",25874000]
[{"$nulls":6},"2.환경개선",null,"=",2500000]
[{"$nulls":7},"1.학교운영비","=",2500000]
[null,"4.생활지도운영",null,18900000,18900000,18870170]
[null,null,"1.학생생활상담지도",2800000,2800000,2800000]
[{"$nulls":6},"1.상담실운영비",null,"=",1300000]
[{"$nulls":7},"1.학교운영비","=",1300000]
[{"$nulls":6},"2.학업중단예방사업",null,"=",500000]
[{"$nulls":7},"1.학교운영비","=",500000]
[{"$nulls":6},"3.Wee클래스",null,"=",1000000]
[{"$nulls":7},"1.학교운영비","=",1000000]
[null,null,"2.학교폭력예방",14700000,14700000,14692470]
[{"$nulls":6},"1.안전한학교환경구축",null,"=",1600000]
[{"$nulls":7},"1.학교운영비","=",1600000]
[{"$nulls":6},"2.학교폭력관련연수지원",null,"=",948950]
[{"$nulls":7},"1.학교운영비","=",948950]
[{"$nulls":6},"3.학교폭력및맞춤형대응",null,"=",543850]
[{"$nulls":7},"1.학교운영비","=",543850]
[{"$nulls":6},"4.학생생활지도",null,"=",1407450]
[{"$nulls":7},"1.학교운영비","=",1407450]
[]
[]
[]
[]
[{"$nulls":4},"11",null,null,"발행일 : ","2020-04-06"]
[]
["2019학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"5.학생회 운영",null,"=",3192220]
[{"$nulls":7},"1.학교운영비","=",3192220]
[{"$nulls":6},"6.학생보호인력",null,"=",5200000]
[{"$nulls":7},"1.인건비","=",5200000]
[{"$nulls":6},"7.학교폭력예방교육 운영학교",null,"=",1800000]
[{"$nulls":7},"1.학교운영비","=",1800000]
[null,null,"3.학생안전교육",1400000,1400000,1377700]
[{"$nulls":6},"1.안전교육",null,"=",777700]
[{"$nulls":7},"1.학교운영비","=",777700]
[{"$nulls":6},"2.청예단",null,"=",600000]
[{"$nulls":7},"1.학교운영비","=",600000]
["6.학교 일반운영",null,null,417234000,417384000,415224833]
[null,"1.시설 장비 유지",null,291612000,291612000,290595203]
[null,null,"1.학교시설장비유지",291612000,291612000,290595203]
[{"$nulls":6},"1.공공요금",null,"=",65609360]
[{"$nulls":7},"1.학교운영비","=",65609360]
[{"$nulls":6},"2.연료비",null,"=",9493490]
[{"$nulls":7},"1.학교운영비","=",9493490]
[{"$nulls":6},"3.시설관리용역",null,"=",2904000]
[{"$nulls":7},"1.학교운영비","=",2904000]
[{"$nulls":6},"4.학교시설물 관리",null,"=",107662989]
[{"$nulls":7},"1.학교운영비","=",107662989]
[{"$nulls":6},"5.학교시설물 점검",null,"=",11345290]
[{"$nulls":7},"1.학교운영비","=",11345290]
[{"$nulls":6},"6.화장실관리",null,"=",27788000]
[{"$nulls":7},"1.학교운영비","=",27788000]
[{"$nulls":6},"7.시설당직원 인건비",null,"=",24645000]
[{"$nulls":7},"1.인건비","=",24645000]
[]
[]
[]
[]
[{"$nulls":4},"12",null,null,"발행일 : ","2020-04-06"]
[]
["2019학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"8.당직관리",null,"=",300000]
[{"$nulls":7},"1.학교운영비","=",300000]
[{"$nulls":6},"9.서비스요금",null,"=",7343930]
[{"$nulls":7},"1.학교운영비","=",7343930]
[{"$nulls":6},"10.기타",null,"=",15986160]
[{"$nulls":7},"1.학교운영비","=",15986160]
[{"$nulls":6},"11.일반행정사무관리",null,"=",6063100]
[{"$nulls":7},"1.학교운영비","=",6063100]
[{"$nulls":6},"12.행정실운영",null,"=",11453884]
[{"$nulls":7},"1.학교운영비","=",11453884]
[null,"2.학교운영 협력",null,4000000,4000000,3413210]
[null,null,"1.학교운영위원회운영",1500000,1500000,935710]
[{"$nulls":6},"1.학교운영위원회운영",null,"=",935710]
[{"$nulls":7},"1.학교운영비","=",578710]
[{"$nulls":7},"2.업무추진비","=",357000]
[null,null,"2.학부모협력",2500000,2500000,2477500]
[{"$nulls":6},"1.학부모회운영",null,"=",2477500]
[{"$nulls":7},"1.학교운영비","=",2477500]
[null,"3.학교기관 운영",null,121622000,121772000,121216420]
[null,null,"1.부서기본운영",8761000,8761000,8412280]
[{"$nulls":6},"1.교장실운영",null,"=",6619870]
[{"$nulls":7},"1.업무추진비","=",6619870]
[{"$nulls":6},"2.부서 협의회",null,"=",1113100]
[{"$nulls":7},"1.업무추진비","=",1113100]
[{"$nulls":6},"3.학년 협의회",null,"=",679310]
[{"$nulls":7},"1.업무추진비","=",679310]
[null,null,"2.행정지원인력운용",112861000,113011000,112804140]
[{"$nulls":6},"1.행정보조원 인건비",null,"=",458640]
[]
[]
[]
[]
[{"$nulls":4},"13",null,null,"발행일 : ","2020-04-06"]
[]
["2019학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.인건비","=",167190]
[{"$nulls":7},"2.학교운영비","=",291450]
[{"$nulls":6},"2.교육공무직원 처우개선비",null,"=",24037500]
[{"$nulls":7},"1.인건비","=",24037500]
[{"$nulls":6},"3.행정실무사(행정) 인건비",null,"=",88308000]
[{"$nulls":7},"1.인건비","=",78376000]
[{"$nulls":7},"2.학교운영비","=",9932000]
["7.학교시설 확충",null,null,507762000,882887000,834503940]
[null,"1.시설확충 및 개선",null,507762000,882887000,834503940]
[null,null,"1.시설확충및개선",507762000,882887000,834503940]
[{"$nulls":6},"1.석면제거",null,"=",219666000]
[{"$nulls":7},"1.시설비","=",219666000]
[{"$nulls":6},"2.교실LED조명",null,"=",272250080]
[{"$nulls":7},"1.시설비","=",272250080]
[{"$nulls":6},"3.공기정화장치",null,"=",1739000]
[{"$nulls":7},"1.학교운영비","=",1739000]
[{"$nulls":6},"4.시설물안전점검",null,"=",5748000]
[{"$nulls":7},"1.학교운영비","=",5748000]
[{"$nulls":6},"5.학교석면해체제거",null,"=",335100860]
[{"$nulls":7},"1.학교운영비","=",335100860]
["세출합계",null,null,5395036000,5828179894,5759919166]
[]
[]
[]
[]
[{"$nulls":4},"14",null,null,"발행일 : ","2020-04-06"]

{"sheet":"감사보고서","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}