{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["예산총칙","세입세출예산총괄","세입예산명세서","세출예산명세서","인건비"],"not_rendered":{"external_links":2,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"예산총칙","index":0,"n_rows":16,"n_cols":15,"rows_kept":16,"merged":[[1,0,1,16],[3,9,3,10],[5,4,7,6],[7,10,8,13],[7,14,8,14],[8,2,8,4],[8,5,8,9],[11,1,11,14],[15,0,15,5],[15,8,16,11],[15,13,15,16]],"flags":["formulas_cached_only"]}
[]
["동화중학교 회계  세입·세출 예산서 "]
[]
[{"$nulls":9},"예산 총칙"]
[]
[{"$nulls":4},"추경1회"]
[null,null,"예산구분 :"]
[{"$nulls":10},"예산액",{"$nulls":3},4643103000]
[null,null,"예산확정일자",null,null,"2020-09-29"]
[]
[]
[null,"제1조 2020학년도 동화중학교 교비회계 세입·세출예산총액은 세입·세출 각각 4,643,103,000원으로 하며 세입 · 세출의 명세는 “세입·세출예산서”와 같다.\n\n제2조 2020학년도 명시이월사업은 별첨 “명시이월비내역”과 같다.\n\n제3조 동일한 정책사업 내의 단위사업간 목, 동일한 단위사업 내의 세부사업간 목에 예산의 과부족이 있는 경우에는 「사학기관재무.회계규칙」 제21조 제3항의 규정에 의하여 상호 전용할 수 있다. 단, 회계연도 경과후에는 예산을 전용할 수 없으며, 업무추진비에 충당하기 위하여 다른 비목에서 전용할 수 없다.  \n\n제4조 국가 또는 지방자치단체 등으로부터 소요전액이 교부된 경비 또는 「초.중등교육법」 제30조의2 제2항 제4호의 규정에 의한 경비(수익자부담금)와 관할청으로부터 목적이 지정되어 교부된 사업은 추가경정예산의 성립전에 이를 사용할 수 있으며, 이는 동일 회계연도내의 차기 추가경정예산에 계상하여야 한다. 다만, 목적지정 전입금, 보조금, 지원금이 교부된 이후 추가경정예산을 편성하지 못할 경우 이사회의 의결을 받은 것으로 간주처리하고 추후에 보고한다.\n\n제5조 다음의 경비에 부족이 생겼을 때에는 비목 상호간 또는 타 비목으로부터 이용할 수 있다.\n      1. 교원 및 사무직원 인건비, 교원연구비, 관리 및 직책 수당, 겸직수당 \n      2. 교육실무직원보수, 비정규직보수, 강사료\n      3. 세금, 공과금, 반환금"]
[]
[]
[]
["안주혁 2020년 10월 08일 15시 45분 44초",{"$nulls":7},"1",{"$nulls":4},"경기도교육청 동화고등학교"]

{"sheet":"세입세출예산총괄","index":1,"n_rows":19,"n_cols":19,"rows_kept":19,"merged":[[1,6,1,11],[3,0,3,12],[3,13,3,19],[4,0,5,1],[4,2,5,4],[4,5,5,12],[4,13,4,19],[5,13,5,16],[5,17,5,19],[6,0,6,1],[6,2,6,4],[6,5,6,12],[6,13,6,16],[6,17,6,19],[7,0,7,9],[7,10,7,19],[8,1,8,2],[8,4,8,8],[8,10,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[9,1,9,2],[9,4,9,8],[9,10,9,13],[9,14,9,15],[9,16,9,17],[9,18,9,19],[10,1,10,2],[10,4,10,8],[10,10,10,13],[10,14,10,15],[10,16,10,17],[10,18,10,19],[11,1,11,2],[11,4,11,8],[11,10,11,13],[11,14,11,15],[11,16,11,17],[11,18,11,19],[12,1,12,2],[12,4,12,8],[12,10,12,13],[12,14,12,15],[12,16,12,17],[12,18,12,19],[13,1,13,2],[13,4,13,8],[13,10,13,13],[13,14,13,15],[13,16,13,17],[13,18,13,19],[14,1,14,2],[14,4,14,8],[14,10,14,13],[14,14,14,15],[14,16,14,17],[14,18,14,19],[15,10,15,13],[15,14,15,15],[15,16,15,17],[15,18,15,19],[18,0,18,6],[18,8,18,10],[18,15,18,18]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":6},"세입 세출 예산 총괄"]
[]
["회계연도 : 2020\n예산구분 : 추경1회\n학 교 명 : 동화중학교",{"$nulls":12},"(단위 : 천원)"]
["예산구분",null,"경정예산액",null,null,"기정예산액",{"$nulls":7},"비교증감"]
[{"$nulls":13},"예산액",{"$nulls":3},"증감률(%)"]
["추경1회",null,4643103,null,null,4482971,{"$nulls":7},160132,{"$nulls":3},{"v":3.6,"d":"4"}]
["세입",{"$nulls":9},"세출"]
["장","관",null,"금회","누계",{"$nulls":4},"구성비(%)","정책사업",{"$nulls":3},"금회",null,"누계",null,"구성비(%)"]
["이전수입","지방자치단체이전수입",null,26800,26800,{"$nulls":4},{"v":0.5,"d":"1"},"인적자원 운용",{"$nulls":3},-109339,null,3435295,null,{"v":73.9,"d":"74"}]
["이전수입","지방교육자치단체이전수입",null,501671,4434830,{"$nulls":4},{"v":95.5,"d":"96"},"학생복지/교육격차 해소",{"$nulls":3},52862,null,446018,null,{"v":9.6,"d":"10"}]
["이전수입","기타이전수입",null,500,44450,{"$nulls":4},{"v":0.9,"d":"1"},"기본적 교육활동",{"$nulls":3},-14238,null,109202,null,{"v":2.3,"d":"2"}]
["자체수입","학부모부담수입",null,-366157,80039,{"$nulls":4},{"v":1.7,"d":"2"},"선택적 교육활동",{"$nulls":3},26371,null,65971,null,{"v":1.4,"d":"1"}]
["자체수입","행정활동수입",null,18513,53179,{"$nulls":4},{"v":1.1,"d":"1"},"교육활동 지원",{"$nulls":3},7940,null,78560,null,{"v":1.6,"d":"2"}]
["기타수입","전년도이월금",null,-21195,3805,{"$nulls":4},0,"학교 일반운영",{"$nulls":3},73085,null,384606,null,{"v":8.2,"d":"8"}]
[{"$nulls":10},"학교시설 확충",{"$nulls":3},123451,null,123451,null,{"v":2.6,"d":"3"}]
[]
[]
["안주혁 2020년 10월 08일 15시 47분 15초",{"$nulls":7},"1",{"$nulls":6},"경기도교육청 동화고등학교"]

{"sheet":"세입예산명세서","index":2,"n_rows":129,"n_cols":17,"rows_kept":129,"merged":[[1,0,1,16],[3,0,3,4],[3,5,3,10],[3,11,3,16],[4,0,4,5],[4,6,5,6],[4,7,5,9],[4,10,5,10],[4,11,5,15],[4,16,5,16],[5,4,5,5],[6,0,6,5],[6,7,6,9],[6,11,6,13],[6,14,6,15],[7,1,7,5],[7,7,7,9],[7,11,7,13],[7,14,7,15],[8,2,8,5],[8,7,8,9],[8,11,8,13],[8,14,8,15],[9,3,9,5],[9,7,9,9],[9,11,9,13],[9,14,9,15],[10,4,10,5],[10,7,10,9],[10,11,10,13],[10,14,10,15],[11,4,11,5],[11,7,11,9],[11,11,11,13],[11,14,11,15],[12,4,12,5],[12,7,12,9],[12,11,12,13],[12,14,12,15],[13,4,13,5],[13,7,13,9],[13,11,13,13],[13,14,13,15],[14,1,14,5],[14,7,14,9],[14,11,14,13],[14,14,14,15],[15,2,15,5],[15,7,15,9],[15,11,15,13],[15,14,15,15],[16,3,16,5],[16,7,16,9],[16,11,16,13],[16,14,16,15],[17,4,17,5],[17,7,17,9],[17,11,17,13],[17,14,17,15],[18,4,18,5],[18,7,18,9],[18,11,18,13],[18,14,18,15],[19,4,19,5],[19,7,19,9],[19,11,19,13],[19,14,19,15],[20,4,20,5],[20,7,20,9],[20,11,20,13],[20,14,20,15],[21,4,21,5],[21,7,21,9],[21,11,21,13],[21,14,21,15],[22,4,22,5],[22,7,22,9],[22,11,22,13],[22,14,22,15],[23,4,23,5],[23,7,23,9],[23,11,23,13],[23,14,23,15],[24,4,24,5],[24,7,24,9],[24,11,24,13],[24,14,24,15],[25,4,25,5],[25,7,25,9],[25,11,25,13],[25,14,25,15],[26,4,26,5],[26,7,26,9],[26,11,26,13],[26,14,26,15],[27,4,27,5],[27,7,27,9],[27,11,27,13],[27,14,27,15],[28,4,28,5],[28,7,28,9],[28,11,28,13],[28,14,28,15],[29,4,29,5],[29,7,29,9],[29,11,29,13],[29,14,29,15],[30,4,30,5],[30,7,30,9],[30,11,30,13],[30,14,30,15],[31,4,31,5],[31,7,31,9],[31,11,31,13],[31,14,31,15],[32,4,32,5],[32,7,32,9],[32,11,32,13],[32,14,32,15],[33,4,33,5],[33,7,33,9],[33,11,33,13],[33,14,33,15],[36,0,36,7],[36,9,36,11],[36,13,36,16],[39,0,39,16],[41,0,41,4],[41,5,41,10],[41,11,41,16],[42,0,42,5],[42,6,43,6],[42,7,43,9],[42,10,43,10],[42,11,43,15],[42,16,43,16],[43,4,43,5],[44,4,44,5],[44,7,44,9],[44,11,44,13],[44,14,44,15],[45,4,45,5],[45,7,45,9],[45,11,45,13],[45,14,45,15],[46,4,46,5],[46,7,46,9],[46,11,46,13],[46,14,46,15],[47,4,47,5],[47,7,47,9],[47,11,47,13],[47,14,47,15],[48,4,48,5],[48,7,48,9],[48,11,48,13],[48,14,48,15],[49,4,49,5],[49,7,49,9],[49,11,49,13],[49,14,49,15],[50,4,50,5],[50,7,50,9],[50,11,50,13],[50,14,50,15],[51,4,51,5],[51,7,51,9],[51,11,51,13],[51,14,51,15],[52,4,52,5],[52,7,52,9],[52,11,52,13],[52,14,52,15],[53,4,53,5],[53,7,53,9],[53,11,53,13],[53,14,53,15],[54,4,54,5],[54,7,54,9],[54,11,54,13],[54,14,54,15],[55,4,55,5],[55,7,55,9],[55,11,55,13],[55,14,55,15],[56,4,56,5],[56,7,56,9],[56,11,56,13],[56,14,56,15],[57,4,57,5],[57,7,57,9],[57,11,57,13],[57,14,57,15],[58,4,58,5],[58,7,58,9],[58,11,58,13],[58,14,58,15],[59,4,59,5],[59,7,59,9],[59,11,59,13],[59,14,59,15],[60,4,60,5],[60,7,60,9],[60,11,60,13],[60,14,60,15],[61,4,61,5],[61,7,61,9],[61,11,61,13],[61,14,61,15],[62,1,62,5],[62,7,62,9],[62,11,62,13],[62,14,62,15],[63,2,63,5],[63,7,63,9],[63,11,63,13],[63,14,63,15],[64,3,64,5],[64,7,64,9],[64,11,64,13],[64,14,64,15],[65,4,65,5],[65,7,65,9],[65,11,65,13],[65,14,65,15],[66,2,66,5],[66,7,66,9],[66,11,66,13],[66,14,66,15],[67,3,67,5],[67,7,67,9],[67,11,67,13],[67,14,67,15],[68,4,68,5],[68,7,68,9],[68,11,68,13],[68,14,68,15],[69,0,69,5],[69,7,69,9],[69,11,69,13],[69,14,69,15],[70,1,70,5],[70,7,70,9],[70,11,70,13],[70,14,70,15],[71,2,71,5],[71,7,71,9],[71,11,71,13],[71,14,71,15],[74,0,74,7],[74,9,74,11],[74,13,74,16],[77,0,77,16],[79,0,79,4],[79,5,79,10],[79,11,79,16],[80,0,80,5],[80,6,81,6],[80,7,81,9],[80,10,81,10],[80,11,81,15],[80,16,81,16],[81,4,81,5],[82,3,82,5],[82,7,82,9],[82,11,82,13],[82,14,82,15],[83,4,83,5],[83,7,83,9],[83,11,83,13],[83,14,83,15],[84,4,84,5],[84,7,84,9],[84,11,84,13],[84,14,84,15],[85,3,85,5],[85,7,85,9],[85,11,85,13],[85,14,85,15],[86,4,86,5],[86,7,86,9],[86,11,86,13],[86,14,86,15],[87,3,87,5],[87,7,87,9],[87,11,87,13],[87,14,87,15],[88,4,88,5],[88,7,88,9],[88,11,88,13],[88,14,88,15],[89,3,89,5],[89,7,89,9],[89,11,89,13],[89,14,89,15],[90,4,90,5],[90,7,90,9],[90,11,90,13],[90,14,90,15],[91,3,91,5],[91,7,91,9],[91,11,91,13],[91,14,91,15],[92,4,92,5],[92,7,92,9],[92,11,92,13],[92,14,92,15],[93,4,93,5],[93,7,93,9],[93,11,93,13],[93,14,93,15],[94,3,94,5],[94,7,94,9],[94,11,94,13],[94,14,94,15],[95,4,95,5],[95,7,95,9],[95,11,95,13],[95,14,95,15],[96,4,96,5],[96,7,96,9],[96,11,96,13],[96,14,96,15],[97,1,97,5],[97,7,97,9],[97,11,97,13],[97,14,97,15],[98,2,98,5],[98,7,98,9],[98,11,98,13],[98,14,98,15],[99,3,99,5],[99,7,99,9],[99,11,99,13],[99,14,99,15],[100,4,100,5],[100,7,100,9],[100,11,100,13],[100,14,100,15],[101,4,101,5],[101,7,101,9],[101,11,101,13],[101,14,101,15],[102,2,102,5],[102,7,102,9],[102,11,102,13],[102,14,102,15],[103,3,103,5],[103,7,103,9],[103,11,103,13],[103,14,103,15],[104,4,104,5],[104,7,104,9],[104,11,104,13],[104,14,104,15],[105,2,105,5],[105,7,105,9],[105,11,105,13],[105,14,105,15],[106,3,106,5],[106,7,106,9],[106,11,106,13],[106,14,106,15],[107,4,107,5],[107,7,107,9],[107,11,107,13],[107,14,107,15],[108,3,108,5],[108,7,108,9],[108,11,108,13],[108,14,108,15],[109,4,109,5],[109,7,109,9],[109,11,109,13],[109,14,109,15],[112,0,112,7],[112,9,112,11],[112,13,112,16],[115,0,115,16],[117,0,117,4],[117,5,117,10],[117,11,117,16],[118,0,118,5],[118,6,119,6],[118,7,119,9],[118,10,119,10],[118,11,119,15],[118,16,119,16],[119,4,119,5],[120,0,120,5],[120,7,120,9],[120,11,120,13],[120,14,120,15],[121,1,121,5],[121,7,121,9],[121,11,121,13],[121,14,121,15],[122,2,122,5],[122,7,122,9],[122,11,122,13],[122,14,122,15],[123,3,123,5],[123,7,123,9],[123,11,123,13],[123,14,123,15],[124,4,124,5],[124,7,124,9],[124,11,124,13],[124,14,124,15],[125,0,125,5],[125,7,125,9],[125,11,125,14],[128,0,128,7],[128,9,128,11],[128,13,128,16]],"flags":["formulas_cached_only"]}
[]
["2020학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":4},"추경1회",{"$nulls":5},"(단위 : 천원)"]
["과   목",{"$nulls":5},"경정\n예산액","기정\n예산액",null,null,"비교증감","산출기초(원)",{"$nulls":4},"비고"]
["장","관","항","목","원가통계비목"]
["1.이전수입",{"$nulls":5},4506080,3977109,null,null,528971]
[null,"1.지방자치단체이전수입",{"$nulls":4},26800,0,null,null,26800]
[null,null,"1.교육경비보조금",{"$nulls":3},26800,0,null,null,26800]
[{"$nulls":3},"1.기초지방자치단체전입금",null,null,26800,0,null,null,26800]
[{"$nulls":4},"1.학교교육과정운영지원사업보조금(기초)",null,26800,0,null,null,26800,"(성립전_1추)교복구입비지원(남양주시) : 15,600,000 =",null,null,15600000]
[{"$nulls":11},"(성립전_1추)학교운동부육성(남양주시) : 2,000,000 =",null,null,2000000]
[{"$nulls":11},"(성립전_1추)학교운동부육성(남양주시) : 6,200,000 =",null,null,6200000]
[{"$nulls":11},"(성립전_1추)학교밖더큰학교(남양주시) : 3,000,000 =",null,null,3000000]
[null,"2.지방교육자치단체이전수입",{"$nulls":4},4434830,3933159,null,null,501671]
[null,null,"1.교육비특별회계전입금수입",{"$nulls":3},4434830,3933159,null,null,501671]
[{"$nulls":3},"1.사립학교보조금수입",null,null,4434830,3933159,null,null,501671]
[{"$nulls":4},"1.인건비재정결함보조금",null,3355040,3465057,null,null,-110017,"인건비재정결함 : -110,017,000원 * 1교 =",null,null,-110017000]
[{"$nulls":4},"2.운영비재정결함보조금",null,452813,468102,null,null,-15289,"운영비재정결함 : -15,289,000원 * 1교 =",null,null,-15289000]
[{"$nulls":4},"3.목적사업비보조금",null,273777,0,null,null,273777,"(성립전_1추)코로나바이러스 예방지원 : 3,120,000원 * 1교 =",null,null,3120000]
[{"$nulls":11},"(성립전_1추)안전난간설치 : 9,525,000원 * 1교 =",null,null,9525000]
[{"$nulls":11},"(성립전_1추)공기정화장치 임대 및 유지 : 6,400,000원 * 1교 =",null,null,6400000]
[{"$nulls":11},"(성립전_1추)시설안전점검 용역지원 : 7,446,000원 * 1교 =",null,null,7446000]
[{"$nulls":11},"(성립전_1추)행정실무사 인건비 : 57,820,000원 * 1교 =",null,null,57820000]
[{"$nulls":11},"(성립전_1추)가족수당 : 1,680,000원 * 1교 =",null,null,1680000]
[{"$nulls":11},"(성립전_1추)정액급식비 및 근속수당 : 13,500,000원 * 1교 =",null,null,13500000]
[{"$nulls":11},"(성립전_1추)정기상여금 : 2,700,000원 * 1교 =",null,null,2700000]
[{"$nulls":11},"(성립전_1추)학생보호인력 : 6,000,000원 * 1교 =",null,null,6000000]
[{"$nulls":11},"(성립전_1추)학교운동부 훈련용품비 : 490,000원 * 1교 =",null,null,490000]
[{"$nulls":11},"(성립전_1추)스포츠클럽 시설이용료 : 500,000원 * 1교 =",null,null,500000]
[{"$nulls":11},"(성립전_1추)안전 및 훈련 장비비 : 300,000원 * 1교 =",null,null,300000]
[{"$nulls":11},"(성립전_1추)장애인편의시설 : 6,680,000원 * 1교 =",null,null,6680000]
[{"$nulls":11},"(성립전_1추)자유학기제 운영 : 24,000,000원 * 1교 =",null,null,24000000]
[{"$nulls":11},"(성립전_1추)학생주도성프로젝트 : 2,000,000원 * 1교 =",null,null,2000000]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 04초",{"$nulls":8},"1",{"$nulls":3},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":4},"추경1회",{"$nulls":5},"(단위 : 천원)"]
["과   목",{"$nulls":5},"경정\n예산액","기정\n예산액",null,null,"비교증감","산출기초(원)",{"$nulls":4},"비고"]
["장","관","항","목","원가통계비목"]
[{"$nulls":11},"(성립전_1추)스포츠클럽 활동지원 : 1,500,000원 * 1교 =",null,null,1500000]
[{"$nulls":11},"(성립전_1추)맞춤형복지 : 2,100,000원 * 1교 =",null,null,2100000]
[{"$nulls":11},"(성립전_1추)혁신공감학교운영 : 11,000,000원 * 1교 =",null,null,11000000]
[{"$nulls":11},"(성립전_1추)학업중단 예방사업 : 700,000원 * 1교 =",null,null,700000]
[{"$nulls":11},"(성립전_1추)흡연예방실천학교 : 3,000,000원 * 1교 =",null,null,3000000]
[{"$nulls":11},"(성립전_1추)코로나19 방역물품 구입 지원 : 1,200,000원 * 1교 =",null,null,1200000]
[{"$nulls":11},"(성립전_1추)영어교육격차해소 : 600,000원 * 1교 =",null,null,600000]
[{"$nulls":11},"(성립전_1추)순회교사여비 : 680,000원 * 1교 =",null,null,680000]
[{"$nulls":11},"(성립전_1추)학교운동부 지원금 : 1,000,000원 * 1교 =",null,null,1000000]
[{"$nulls":11},"(성립전_1추)방송시설개선 : 93,800,000원 * 1교 =",null,null,93800000]
[{"$nulls":11},"(성립전_1추)코로나19 방역활동비 : 2,596,000원 * 1교 =",null,null,2596000]
[{"$nulls":11},"(성립전_1추)탈의실개선사업 : 6,000,000원 * 1교 =",null,null,6000000]
[{"$nulls":11},"(성립전_1추)교원용 컴퓨터 구매지원 : 7,440,000원 * 1교 =",null,null,7440000]
[{"$nulls":4},"4.급식비지원금",null,304399,0,null,null,304399,"학교급식경비 : -14,220,000원 * 1교 =",null,null,-14220000]
[{"$nulls":11},"(성립전_1추)학교급식경비 : 283,256,000원 * 1교 =",null,null,283256000]
[{"$nulls":11},"(성립전_1추)학교급식경비 학생 가정 식재료 지원 사업 : 35,363,000원 * 1교 =",null,null,35363000]
[{"$nulls":4},"5.방과후학교활동비지원금",null,2001,0,null,null,2001,"(성립전_1추)방과후학교자유수강권 : 2,001,000원 * 1교 =",null,null,2001000]
[{"$nulls":4},"6.교복구입지원금",null,46800,0,null,null,46800,"(성립전_1추)교복공동구매활성화지원 : 46,800,000원 * 1교 =",null,null,46800000]
[null,"3.기타이전수입",{"$nulls":4},44450,43950,null,null,500]
[null,null,"1.사학법인이전수입",{"$nulls":3},43950,43950,null,null,0]
[{"$nulls":3},"1.법인법정부담금",null,null,43950,43950,null,null,0]
[{"$nulls":4},"1.법인법정부담금",null,43950,43950,null,null,0]
[null,null,"2.기타공공이전수입",{"$nulls":3},500,0,null,null,500]
[{"$nulls":3},"1.기타공공지원금",null,null,500,0,null,null,500]
[{"$nulls":4},"1.기타공공지원금",null,500,0,null,null,500,"(성립전_1추)대학교 교육실습생 지원 : 500,000 =",null,null,500000]
["2.자체수입",{"$nulls":5},133218,480862,null,null,-347644]
[null,"1.학부모부담수입",{"$nulls":4},80039,446196,null,null,-366157]
[null,null,"1.수익자부담수입",{"$nulls":3},80039,446196,null,null,-366157]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 04초",{"$nulls":8},"2",{"$nulls":3},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":4},"추경1회",{"$nulls":5},"(단위 : 천원)"]
["과   목",{"$nulls":5},"경정\n예산액","기정\n예산액",null,null,"비교증감","산출기초(원)",{"$nulls":4},"비고"]
["장","관","항","목","원가통계비목"]
[{"$nulls":3},"1.급식비",null,null,25280,362249,null,null,-336969]
[{"$nulls":4},"1.급식비",null,25280,362249,null,null,-336969,"학생무상급식비 : -326,969,000 =",null,null,-326969000]
[{"$nulls":11},"교직원급식비 : -10,000,000=",null,null,-10000000]
[{"$nulls":3},"2.방과후학교활동비",null,null,6930,14850,null,null,-7920]
[{"$nulls":4},"1.방과후학교활동비",null,6930,14850,null,null,-7920,"방과후학교 1학기 : -7,920,000 =",null,null,-7920000]
[{"$nulls":3},"3.현장체험학습비",null,null,4000,58250,null,null,-54250]
[{"$nulls":4},"1.현장체험학습비",null,4000,58250,null,null,-54250,"수학여행 : -54,250,000 =",null,null,-54250000]
[{"$nulls":3},"4.졸업앨범비",null,null,10847,10847,null,null,0]
[{"$nulls":4},"1.졸업앨범비",null,10847,10847,null,null,0]
[{"$nulls":3},"5.기타수익자부담수입",null,null,2982,0,null,null,2982]
[{"$nulls":4},"1.기타수익자부담수입",null,2982,0,null,null,2982,"(성립전_1추)명찰 및 학생증 : 1,932,000 =",null,null,1932000]
[{"$nulls":11},"(성립전_1추)사진촬영대금 : 1,050,000 =",null,null,1050000]
[{"$nulls":3},"6.운동부운영비",null,null,30000,0,null,null,30000]
[{"$nulls":4},"1.운동부운영비",null,30000,0,null,null,30000,"(성립전_1추)태권도방과후학교 : 40,000,000 =",null,null,40000000]
[{"$nulls":11},"태권도방과후학교 : 30,000,000-40,000,000 =",null,null,-10000000]
[null,"2.행정활동수입",{"$nulls":4},53179,34666,null,null,18513]
[null,null,"1.사용료및수수료",{"$nulls":3},43934,28934,null,null,15000]
[{"$nulls":3},"1.사용료및수수료",null,null,43934,28934,null,null,15000]
[{"$nulls":4},"1.사용료",null,43144,28144,null,null,15000,"수용비 : 15,000,000 =",null,null,15000000]
[{"$nulls":4},"2.수수료",null,790,790,null,null,0]
[null,null,"2.자산수입",{"$nulls":3},100,100,null,null,0]
[{"$nulls":3},"1.자산매각대",null,null,100,100,null,null,0]
[{"$nulls":4},"1.자산매각대",null,100,100,null,null,0]
[null,null,"3.기타행정활동수입",{"$nulls":3},9145,5632,null,null,3513]
[{"$nulls":3},"1.이자수입",null,null,3632,3632,null,null,0]
[{"$nulls":4},"1.이자수입",null,3632,3632,null,null,0]
[{"$nulls":3},"2.기타행정활동수입",null,null,5513,2000,null,null,3513]
[{"$nulls":4},"1.기타행정활동수입",null,5513,2000,null,null,3513,"기타제수입 : 4,912,410-2,000,000+600,000 =",null,null,3513000]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 04초",{"$nulls":8},"3",{"$nulls":3},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":4},"추경1회",{"$nulls":5},"(단위 : 천원)"]
["과   목",{"$nulls":5},"경정\n예산액","기정\n예산액",null,null,"비교증감","산출기초(원)",{"$nulls":4},"비고"]
["장","관","항","목","원가통계비목"]
["3.기타수입",{"$nulls":5},3805,25000,null,null,-21195]
[null,"1.전년도이월금",{"$nulls":4},3805,25000,null,null,-21195]
[null,null,"1.순세계잉여금",{"$nulls":3},3805,25000,null,null,-21195]
[{"$nulls":3},"1.순세계잉여금",null,null,3805,25000,null,null,-21195]
[{"$nulls":4},"1.순세계잉여금",null,3805,25000,null,null,-21195,"순세계잉여금 : 3,804,846-25,000,000 =",null,null,-21195000]
["세입합계",{"$nulls":5},4643103,4482971,null,null,160132]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 04초",{"$nulls":8},"4",{"$nulls":3},"경기도교육청 동화고등학교"]

{"sheet":"세출예산명세서","index":3,"n_rows":559,"n_cols":15,"rows_kept":559,"merged":[[94,5,94,8],[97,2,97,4],[97,5,97,8],[97,11,97,13],[98,3,98,4],[98,5,98,8],[98,11,98,13],[99,5,99,8],[99,11,99,13],[100,1,100,4],[100,5,100,8],[100,11,100,13],[101,2,101,4],[101,5,101,8],[101,11,101,13],[102,3,102,4],[102,5,102,8],[102,11,102,13],[103,5,103,8],[103,11,103,13],[104,3,104,4],[104,5,104,8],[104,11,104,13],[105,5,105,8],[105,11,105,13],[106,2,106,4],[106,5,106,8],[106,11,106,13],[107,3,107,4],[107,5,107,8],[107,11,107,13],[108,5,108,8],[108,11,108,13],[109,3,109,4],[109,5,109,8],[109,11,109,13],[112,0,112,6],[112,8,112,11],[112,13,112,14],[115,0,115,14],[117,0,117,2],[117,3,117,5],[117,6,117,10],[117,11,117,14],[118,0,118,4],[118,5,119,8],[118,9,119,9],[118,10,119,10],[118,11,119,14],[120,5,120,8],[120,11,120,13],[121,0,121,4],[121,5,121,8],[121,11,121,13],[122,1,122,4],[122,5,122,8],[122,11,122,13],[123,2,123,4],[123,5,123,8],[123,11,123,13],[124,3,124,4],[124,5,124,8],[124,11,124,13],[125,5,125,8],[125,11,125,13],[126,5,126,8],[126,11,126,13],[127,1,127,4],[127,5,127,8],[127,11,127,13],[128,2,128,4],[128,5,128,8],[128,11,128,13],[129,3,129,4],[129,5,129,8],[129,11,129,13],[130,5,130,8],[130,11,130,13],[131,3,131,4],[131,5,131,8],[131,11,131,13],[132,5,132,8],[132,11,132,13],[133,3,133,4],[133,5,133,8],[133,11,133,13],[134,5,134,8],[134,11,134,13],[135,5,135,8],[135,11,135,13],[136,5,136,8],[136,11,136,13],[137,3,137,4],[137,5,137,8],[137,11,137,13],[138,5,138,8],[138,11,138,13],[139,3,139,4],[139,5,139,8],[139,11,139,13],[140,5,140,8],[140,11,140,13],[141,3,141,4],[141,5,141,8],[141,11,141,13],[142,5,142,8],[142,11,142,13],[143,5,143,8],[143,11,143,13],[144,5,144,8],[144,11,144,13],[145,2,145,4],[145,5,145,8],[145,11,145,13],[146,3,146,4],[146,5,146,8],[146,11,146,13],[147,5,147,8],[147,11,147,13],[150,0,150,6],[150,8,150,11],[150,13,150,14],[153,0,153,14],[155,0,155,2],[155,3,155,5],[155,6,155,10],[155,11,155,14],[156,0,156,4],[156,5,157,8],[156,9,157,9],[156,10,157,10],[156,11,157,14],[158,3,158,4],[158,5,158,8],[158,11,158,13],[159,5,159,8],[159,11,159,13],[160,1,160,4],[160,5,160,8],[160,11,160,13],[161,2,161,4],[161,5,161,8],[161,11,161,13],[162,3,162,4],[162,5,162,8],[162,11,162,13],[163,5,163,8],[163,11,163,13],[164,5,164,8],[164,11,164,13],[165,5,165,8],[165,11,165,13],[166,1,166,4],[166,5,166,8],[166,11,166,13],[167,2,167,4],[167,5,167,8],[167,11,167,13],[168,3,168,4],[168,5,168,8],[168,11,168,13],[169,5,169,8],[169,11,169,13],[170,0,170,4],[170,5,170,8],[170,11,170,13],[171,1,171,4],[171,5,171,8],[171,11,171,13],[172,2,172,4],[172,5,172,8],[172,11,172,13],[173,3,173,4],[173,5,173,8],[173,11,173,13],[174,5,174,8],[174,11,174,13],[175,3,175,4],[175,5,175,8],[175,11,175,13],[176,5,176,8],[176,11,176,13],[177,5,177,8],[177,11,177,13],[178,3,178,4],[178,5,178,8],[178,11,178,13],[179,5,179,8],[179,11,179,13],[180,3,180,4],[180,5,180,8],[180,11,180,13],[181,5,181,8],[181,11,181,13],[182,3,182,4],[182,5,182,8],[182,11,182,13],[183,5,183,8],[183,11,183,13],[184,3,184,4],[184,5,184,8],[184,11,184,13],[185,5,185,8],[185,11,185,13],[188,0,188,6],[188,8,188,11],[188,13,188,14],[191,0,191,14],[193,0,193,2],[193,3,193,5],[193,6,193,10],[193,11,193,14],[194,0,194,4],[194,5,195,8],[194,9,195,9],[194,10,195,10],[194,11,195,14],[196,3,196,4],[196,5,196,8],[196,11,196,13],[197,5,197,8],[197,11,197,13],[198,5,198,8],[198,11,198,13],[199,3,199,4],[199,5,199,8],[199,11,199,13],[200,5,200,8],[200,11,200,13],[201,3,201,4],[201,5,201,8],[201,11,201,13],[202,5,202,8],[202,11,202,13],[203,5,203,8],[203,11,203,13],[204,5,204,8],[204,11,204,13],[205,3,205,4],[205,5,205,8],[205,11,205,13],[206,5,206,8],[206,11,206,13],[207,5,207,8],[207,11,207,13],[208,3,208,4],[208,5,208,8],[208,11,208,13],[209,5,209,8],[209,11,209,13],[210,5,210,8],[210,11,210,13],[211,3,211,4],[211,5,211,8],[211,11,211,13],[212,5,212,8],[212,11,212,13],[213,2,213,4],[213,5,213,8],[213,11,213,13],[214,3,214,4],[214,5,214,8],[214,11,214,13],[215,5,215,8],[215,11,215,13],[216,3,216,4],[216,5,216,8],[216,11,216,13],[217,5,217,8],[217,11,217,13],[218,2,218,4],[218,5,218,8],[218,11,218,13],[219,3,219,4],[219,5,219,8],[219,11,219,13],[220,5,220,8],[220,11,220,13],[221,3,221,4],[221,5,221,8],[221,11,221,13],[222,5,222,8],[222,11,222,13],[223,3,223,4],[223,5,223,8],[223,11,223,13],[226,0,226,6],[226,8,226,11],[226,13,226,14],[229,0,229,14],[231,0,231,2],[231,3,231,5],[231,6,231,10],[231,11,231,14],[232,0,232,4],[232,5,233,8],[232,9,233,9],[232,10,233,10],[232,11,233,14],[234,5,234,8],[234,11,234,13],[235,2,235,4],[235,5,235,8],[235,11,235,13],[236,3,236,4],[236,5,236,8],[236,11,236,13],[237,5,237,8],[237,11,237,13],[238,3,238,4],[238,5,238,8],[238,11,238,13],[239,5,239,8],[239,11,239,13],[240,5,240,8],[240,11,240,13],[241,3,241,4],[241,5,241,8],[241,11,241,13],[242,5,242,8],[242,11,242,13],[243,2,243,4],[243,5,243,8],[243,11,243,13],[244,3,244,4],[244,5,244,8],[244,11,244,13],[245,5,245,8],[245,11,245,13],[246,5,246,8],[246,11,246,13],[247,5,247,8],[247,11,247,13],[248,5,248,8],[248,11,248,13],[249,3,249,4],[249,5,249,8],[249,11,249,13],[250,5,250,8],[250,11,250,13],[251,3,251,4],[251,5,251,8],[251,11,251,13],[252,5,252,8],[252,11,252,13],[253,5,253,8],[253,11,253,13],[254,3,254,4],[254,5,254,8],[254,11,254,13],[255,5,255,8],[255,11,255,13],[256,2,256,4],[256,5,256,8],[256,11,256,13],[257,3,257,4],[257,5,257,8],[257,11,257,13],[258,5,258,8],[258,11,258,13],[259,3,259,4],[259,5,259,8],[259,11,259,13],[260,5,260,8],[260,11,260,13],[261,3,261,4],[261,5,261,8],[261,11,261,13],[264,0,264,6],[264,8,264,11],[264,13,264,14],[267,0,267,14],[269,0,269,2],[269,3,269,5],[269,6,269,10],[269,11,269,14],[270,0,270,4],[270,5,271,8],[270,9,271,9],[270,10,271,10],[270,11,271,14],[272,5,272,8],[272,11,272,13],[273,2,273,4],[273,5,273,8],[273,11,273,13],[274,3,274,4],[274,5,274,8],[274,11,274,13],[275,5,275,8],[275,11,275,13],[276,3,276,4],[276,5,276,8],[276,11,276,13],[277,5,277,8],[277,11,277,13],[278,3,278,4],[278,5,278,8],[278,11,278,13],[279,5,279,8],[279,11,279,13],[280,2,280,4],[280,5,280,8],[280,11,280,13],[281,3,281,4],[281,5,281,8],[281,11,281,13],[282,5,282,8],[282,11,282,13],[283,1,283,4],[283,5,283,8],[283,11,283,13],[284,2,284,4],[284,5,284,8],[284,11,284,13],[285,3,285,4],[285,5,285,8],[285,11,285,13],[286,5,286,8],[286,11,286,13],[287,5,287,8],[287,11,287,13],[288,5,288,8],[288,11,288,13],[289,3,289,4],[289,5,289,8],[289,11,289,13],[290,5,290,8],[290,11,290,13],[291,3,291,4],[291,5,291,8],[291,11,291,13],[292,5,292,8],[292,11,292,13],[293,3,293,4],[293,5,293,8],[293,11,293,13],[294,5,294,8],[294,11,294,13],[295,2,295,4],[295,5,295,8],[295,11,295,13],[296,3,296,4],[296,5,296,8],[296,11,296,13],[297,5,297,8],[297,11,297,13],[298,3,298,4],[298,5,298,8],[298,11,298,13],[299,5,299,8],[299,11,299,13],[302,0,302,6],[302,8,302,11],[302,13,302,14],[305,0,305,14],[307,0,307,2],[307,3,307,5],[307,6,307,10],[307,11,307,14],[308,0,308,4],[308,5,309,8],[308,9,309,9],[308,10,309,10],[308,11,309,14],[310,2,310,4],[310,5,310,8],[310,11,310,13],[311,3,311,4],[311,5,311,8],[311,11,311,13],[312,5,312,8],[312,11,312,13],[313,5,313,8],[313,11,313,13],[314,2,314,4],[314,5,314,8],[314,11,314,13],[315,3,315,4],[315,5,315,8],[315,11,315,13],[316,5,316,8],[316,11,316,13],[317,5,317,8],[317,11,317,13],[318,5,318,8],[318,11,318,13],[319,2,319,4],[319,5,319,8],[319,11,319,13],[320,3,320,4],[320,5,320,8],[320,11,320,13],[321,5,321,8],[321,11,321,13],[322,3,322,4],[322,5,322,8],[322,11,322,13],[323,5,323,8],[323,11,323,13],[324,3,324,4],[324,5,324,8],[324,11,324,13],[325,5,325,8],[325,11,325,13],[326,1,326,4],[326,5,326,8],[326,11,326,13],[327,2,327,4],[327,5,327,8],[327,11,327,13],[328,3,328,4],[328,5,328,8],[328,11,328,13],[329,5,329,8],[329,11,329,13],[330,0,330,4],[330,5,330,8],[330,11,330,13],[331,1,331,4],[331,5,331,8],[331,11,331,13],[332,2,332,4],[332,5,332,8],[332,11,332,13],[333,3,333,4],[333,5,333,8],[333,11,333,13],[334,5,334,8],[334,11,334,13],[335,3,335,4],[335,5,335,8],[335,11,335,13],[336,5,336,8],[336,11,336,13],[337,1,337,4],[337,5,337,8],[337,11,337,13],[340,0,340,6],[340,8,340,11],[340,13,340,14],[343,0,343,14],[345,0,345,2],[345,3,345,5],[345,6,345,10],[345,11,345,14],[346,0,346,4],[346,5,347,8],[346,9,347,9],[346,10,347,10],[346,11,347,14],[348,2,348,4],[348,5,348,8],[348,11,348,13],[349,3,349,4],[349,5,349,8],[349,11,349,13],[350,5,350,8],[350,11,350,13],[351,3,351,4],[351,5,351,8],[351,11,351,13],[352,5,352,8],[352,11,352,13],[353,5,353,8],[353,11,353,13],[354,3,354,4],[354,5,354,8],[354,11,354,13],[355,5,355,8],[355,11,355,13],[356,1,356,4],[356,5,356,8],[356,11,356,13],[357,2,357,4],[357,5,357,8],[357,11,357,13],[358,3,358,4],[358,5,358,8],[358,11,358,13],[359,5,359,8],[359,11,359,13],[360,5,360,8],[360,11,360,13],[361,5,361,8],[361,11,361,13],[362,5,362,8],[362,11,362,13],[363,5,363,8],[363,11,363,13],[364,1,364,4],[364,5,364,8],[364,11,364,13],[365,2,365,4],[365,5,365,8],[365,11,365,13],[366,3,366,4],[366,5,366,8],[366,11,366,13],[367,5,367,8],[367,11,367,13],[368,0,368,4],[368,5,368,8],[368,11,368,13],[369,1,369,4],[369,5,369,8],[369,11,369,13],[370,2,370,4],[370,5,370,8],[370,11,370,13],[371,3,371,4],[371,5,371,8],[371,11,371,13],[372,5,372,8],[372,11,372,13],[373,5,373,8],[373,11,373,13],[374,5,374,8],[374,11,374,13],[375,3,375,4],[375,5,375,8],[375,11,375,13],[378,0,378,6],[378,8,378,11],[378,13,378,14],[381,0,381,14],[383,0,383,2],[383,3,383,5],[383,6,383,10],[383,11,383,14],[384,0,384,4],[384,5,385,8],[384,9,385,9],[384,10,385,10],[384,11,385,14],[386,5,386,8],[386,11,386,13],[387,5,387,8],[387,11,387,13],[388,1,388,4],[388,5,388,8],[388,11,388,13],[389,2,389,4],[389,5,389,8],[389,11,389,13],[390,3,390,4],[390,5,390,8],[390,11,390,13],[391,5,391,8],[391,11,391,13],[392,5,392,8],[392,11,392,13],[393,3,393,4],[393,5,393,8],[393,11,393,13],[394,5,394,8],[394,11,394,13],[395,5,395,8],[395,11,395,13],[396,3,396,4],[396,5,396,8],[396,11,396,13],[397,5,397,8],[397,11,397,13],[398,5,398,8],[398,11,398,13],[399,2,399,4],[399,5,399,8],[399,11,399,13],[400,3,400,4],[400,5,400,8],[400,11,400,13],[401,5,401,8],[401,11,401,13],[402,3,402,4],[402,5,402,8],[402,11,402,13],[403,5,403,8],[403,11,403,13],[404,3,404,4],[404,5,404,8],[404,11,404,13],[405,5,405,8],[405,11,405,13],[406,2,406,4],[406,5,406,8],[406,11,406,13],[407,3,407,4],[407,5,407,8],[407,11,407,13],[408,5,408,8],[408,11,408,13],[409,1,409,4],[409,5,409,8],[409,11,409,13],[410,2,410,4],[410,5,410,8],[410,11,410,13],[411,3,411,4],[411,5,411,8],[411,11,411,13],[412,5,412,8],[412,11,412,13],[413,3,413,4],[413,5,413,8],[413,11,413,13],[416,0,416,6],[416,8,416,11],[416,13,416,14],[419,0,419,14],[421,0,421,2],[421,3,421,5],[421,6,421,10],[421,11,421,14],[422,0,422,4],[422,5,423,8],[422,9,423,9],[422,10,423,10],[422,11,423,14],[424,5,424,8],[424,11,424,13],[425,2,425,4],[425,5,425,8],[425,11,425,13],[426,3,426,4],[426,5,426,8],[426,11,426,13],[427,5,427,8],[427,11,427,13],[428,3,428,4],[428,5,428,8],[428,11,428,13],[429,5,429,8],[429,11,429,13],[430,5,430,8],[430,11,430,13],[431,3,431,4],[431,5,431,8],[431,11,431,13],[432,5,432,8],[432,11,432,13],[433,0,433,4],[433,5,433,8],[433,11,433,13],[434,1,434,4],[434,5,434,8],[434,11,434,13],[435,2,435,4],[435,5,435,8],[435,11,435,13],[436,3,436,4],[436,5,436,8],[436,11,436,13],[437,5,437,8],[437,11,437,13],[438,5,438,8],[438,11,438,13],[439,3,439,4],[439,5,439,8],[439,11,439,13],[440,5,440,8],[440,11,440,13],[441,3,441,4],[441,5,441,8],[441,11,441,13],[442,5,442,8],[442,11,442,13],[443,2,443,4],[443,5,443,8],[443,11,443,13],[444,3,444,4],[444,5,444,8],[444,11,444,13],[445,5,445,8],[445,11,445,13],[446,5,446,8],[446,11,446,13],[447,5,447,8],[447,11,447,13],[448,5,448,8],[448,11,448,13],[449,5,449,8],[449,11,449,13],[450,5,450,8],[450,11,450,13],[451,5,451,8],[451,11,451,13],[454,0,454,6],[454,8,454,11],[454,13,454,14],[457,0,457,14],[459,0,459,2],[459,3,459,5],[459,6,459,10],[459,11,459,14],[460,0,460,4],[460,5,461,8],[460,9,461,9],[460,10,461,10],[460,11,461,14],[462,3,462,4],[462,5,462,8],[462,11,462,13],[463,5,463,8],[463,11,463,13],[464,5,464,8],[464,11,464,13],[465,5,465,8],[465,11,465,13],[466,5,466,8],[466,11,466,13],[467,5,467,8],[467,11,467,13],[468,5,468,8],[468,11,468,13],[469,5,469,8],[469,11,469,13],[470,3,470,4],[470,5,470,8],[470,11,470,13],[471,5,471,8],[471,11,471,13],[472,5,472,8],[472,11,472,13],[473,5,473,8],[473,11,473,13],[474,5,474,8],[474,11,474,13],[475,5,475,8],[475,11,475,13],[476,1,476,4],[476,5,476,8],[476,11,476,13],[477,2,477,4],[477,5,477,8],[477,11,477,13],[478,3,478,4],[478,5,478,8],[478,11,478,13],[479,5,479,8],[479,11,479,13],[480,5,480,8],[480,11,480,13],[481,5,481,8],[481,11,481,13],[482,5,482,8],[482,11,482,13],[483,5,483,8],[483,11,483,13],[484,5,484,8],[484,11,484,13],[485,5,485,8],[485,11,485,13],[486,5,486,8],[486,11,486,13],[487,5,487,8],[487,11,487,13],[488,5,488,8],[488,11,488,13],[489,5,489,8],[489,11,489,13],[492,0,492,6],[492,8,492,11],[492,13,492,14],[495,0,495,14],[497,0,497,2],[497,3,497,5],[497,6,497,10],[497,11,497,14],[498,0,498,4],[498,5,499,8],[498,9,499,9],[498,10,499,10],[498,11,499,14],[500,3,500,4],[500,5,500,8],[500,11,500,13],[501,5,501,8],[501,11,501,13],[502,5,502,8],[502,11,502,13],[503,5,503,8],[503,11,503,13],[504,5,504,8],[504,11,504,13],[505,5,505,8],[505,11,505,13],[506,5,506,8],[506,11,506,13],[507,5,507,8],[507,11,507,13],[508,5,508,8],[508,11,508,13],[509,5,509,8],[509,11,509,13],[510,3,510,4],[510,5,510,8],[510,11,510,13],[511,5,511,8],[511,11,511,13],[512,3,512,4],[512,5,512,8],[512,11,512,13],[513,5,513,8],[513,11,513,13],[514,5,514,8],[514,11,514,13],[515,5,515,8],[515,11,515,13],[516,5,516,8],[516,11,516,13],[517,3,517,4],[517,5,517,8],[517,11,517,13],[518,5,518,8],[518,11,518,13],[519,5,519,8],[519,11,519,13],[520,3,520,4],[520,5,520,8],[520,11,520,13],[521,5,521,8],[521,11,521,13],[522,3,522,4],[522,5,522,8],[522,11,522,13],[523,5,523,8],[523,11,523,13],[524,3,524,4],[524,5,524,8],[524,11,524,13],[525,5,525,8],[525,11,525,13],[526,1,526,4],[526,5,526,8],[526,11,526,13],[527,2,527,4],[527,5,527,8],[527,11,527,13],[530,0,530,6],[530,8,530,11],[530,13,530,14],[533,0,533,14],[535,0,535,2],[535,3,535,5],[535,6,535,10],[535,11,535,14],[536,0,536,4],[536,5,537,8],[536,9,537,9],[536,10,537,10],[536,11,537,14],[538,3,538,4],[538,5,538,8],[538,11,538,13],[539,5,539,8],[539,11,539,13],[540,5,540,8],[540,11,540,13],[541,2,541,4],[541,5,541,8],[541,11,541,13],[542,3,542,4],[542,5,542,8],[542,11,542,13],[543,5,543,8],[543,11,543,13],[544,3,544,4],[544,5,544,8],[544,11,544,13],[545,5,545,8],[545,11,545,13],[546,0,546,4],[546,5,546,8],[546,11,546,13],[547,1,547,4],[547,5,547,8],[547,11,547,13],[548,2,548,4],[548,5,548,8],[548,11,548,13],[549,3,549,4],[549,5,549,8],[549,11,549,13],[550,5,550,8],[550,11,550,13],[551,5,551,8],[551,11,551,13],[552,5,552,8],[552,11,552,13],[553,5,553,8],[553,11,553,13],[554,5,554,8],[554,11,554,13],[555,0,555,4],[555,5,555,8],[555,11,555,14],[558,0,558,6],[558,8,558,11],[558,13,558,14]],"merged_total":1196,"flags":["formulas_cached_only","merged_cut"]}
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
["1.인적자원 운용",{"$nulls":4},3435295,{"$nulls":3},3544634,-109339]
[null,"1.교직원보수",{"$nulls":3},2750872,{"$nulls":3},3023024,-272152]
[null,null,"1.사립학교 교원보수",null,null,2612004,{"$nulls":3},2838478,-226474]
[{"$nulls":3},"1.기본급",null,1712667,{"$nulls":3},1862143,-149476]
[{"$nulls":4},"1.봉급",1712667,{"$nulls":3},1862143,-149476,"교원봉급 : 1,712,666,700-1,862,143,000 =",null,null,-149476000]
[{"$nulls":3},"2.정액수당",null,450968,{"$nulls":3},473375,-22407]
[{"$nulls":4},"1.정근수당",180519,{"$nulls":3},199160,-18641,"교원정근수당 : 139,688,600-154,620,000 =",null,null,-14931000]
[{"$nulls":11},"교원정근수당가산 : 40,830,000-44,540,000 =",null,null,-3710000]
[{"$nulls":4},"2.성과상여금",123234,{"$nulls":3},121875,1359,"교원성과상여금 : 123,233,860-121,875,000 =",null,null,1359000]
[{"$nulls":4},"3.가족수당",18240,{"$nulls":3},22380,-4140,"교원가족수당 : 18,240,000-22,380,000 =",null,null,-4140000]
[{"$nulls":4},"4.육아휴직수당",15555,{"$nulls":3},0,15555,"교원육아휴직수당 : 15,555,000 =",null,null,15555000]
[{"$nulls":4},"5.교원보전수당",960,{"$nulls":3},960,0]
[{"$nulls":4},"6.교직수당",83000,{"$nulls":3},93500,-10500,"교원교직수당 : 83,000,000-93,500,000 =",null,null,-10500000]
[{"$nulls":4},"7.교직수당가산금1",2100,{"$nulls":3},1900,200,"원로교사 : 2,100,000-1,900,000 =",null,null,200000]
[{"$nulls":4},"8.교직수당가산금2",8400,{"$nulls":3},8400,0]
[{"$nulls":4},"9.교직수당가산금4",18720,{"$nulls":3},24960,-6240,"교원담임수당 : 18,720,000-24,960,000 =",null,null,-6240000]
[{"$nulls":4},"10.교직수당가산금10",240,{"$nulls":3},240,0]
[{"$nulls":3},"3.초과근무수당",null,49162,{"$nulls":3},66179,-17017]
[{"$nulls":4},"1.시간외근무수당",49162,{"$nulls":3},66179,-17017,"교원시간외근무 : 49,161,390-66,179,000 =",null,null,-17017000]
[{"$nulls":3},"4.복리후생비",null,214398,{"$nulls":3},237224,-22826]
[{"$nulls":4},"1.정액급식비",46480,{"$nulls":3},48620,-2140,"교원정액급식비 : 46,480,000-48,620,000 =",null,null,-2140000]
[{"$nulls":4},"2.명절휴가비",167918,{"$nulls":3},188604,-20686,"교원명절휴가비 : 167,917,560-188,604,000 =",null,null,-20686000]
[{"$nulls":3},"5.기타수당",null,13357,{"$nulls":3},13187,170]
[{"$nulls":4},"1.관리업무수당",5557,{"$nulls":3},5387,170,"관리업무수당 : 5,556,840-5,387,000 =",null,null,170000]
[{"$nulls":4},"2.직급보조비",7800,{"$nulls":3},7800,0]
[{"$nulls":3},"6.법정부담금",null,171452,{"$nulls":3},186370,-14918]
[{"$nulls":4},"1.교직원법정부담금",171452,{"$nulls":3},186370,-14918,"교원사학연금 : 110,625,000-118,032,000 =",null,null,-7407000]
[{"$nulls":11},"교원재해보상부담금 : 8,259,000-9,421,000 =",null,null,-1162000]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"1",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":11},"교원건강보험 : 50,989,990-57,090,000 =",null,null,-6100000]
[{"$nulls":11},"교원장기요양보험 : 1,577,010-1,827,000 =",null,null,-249000]
[null,null,"2.사립학교 직원보수",null,null,138868,{"$nulls":3},184546,-45678]
[{"$nulls":3},"1.기본급",null,81150,{"$nulls":3},108705,-27555]
[{"$nulls":4},"1.봉급",81150,{"$nulls":3},108705,-27555,"직원봉급 : 81,149,540-108,705,000 =",null,null,-27555000]
[{"$nulls":3},"2.정액수당",null,17274,{"$nulls":3},20807,-3533]
[{"$nulls":4},"1.정근수당",8181,{"$nulls":3},6491,1690,"직원정근수당 : 6,300,510-5,211,000 =",null,null,1090000]
[{"$nulls":11},"직원 정근가산 : 1,880,000-1,280,000 =",null,null,600000]
[{"$nulls":4},"2.성과상여금",7283,{"$nulls":3},12156,-4873,"직원 성과상여금 : 7,282,030-12,156,000 =",null,null,-4873000]
[{"$nulls":4},"3.가족수당",720,{"$nulls":3},720,0]
[{"$nulls":4},"4.특수직무수당",1090,{"$nulls":3},1440,-350,"직원 특수직무수당 : 1,089,670-1,440,000 =",null,null,-350000]
[{"$nulls":3},"3.초과근무수당",null,4590,{"$nulls":3},9629,-5039]
[{"$nulls":4},"1.시간외근무수당",4590,{"$nulls":3},9629,-5039,"직원 시간외근무 : 4,589,110-9,629,000 =",null,null,-5039000]
[{"$nulls":3},"4.복리후생비",null,13456,{"$nulls":3},17229,-3773]
[{"$nulls":4},"1.정액급식비",5086,{"$nulls":3},6240,-1154,"직원 정액급식비 : 5,085,160-6,240,000 =",null,null,-1154000]
[{"$nulls":4},"2.명절휴가비",8370,{"$nulls":3},10989,-2619,"직원 명절휴가비 : 8,369,640-10,989,000 =",null,null,-2619000]
[{"$nulls":3},"5.기타수당",null,6999,{"$nulls":3},9634,-2635]
[{"$nulls":4},"1.연가보상비",1725,{"$nulls":3},2434,-709,"직원 연가보상비 : 1,724,300-2,434,000 =",null,null,-709000]
[{"$nulls":4},"2.직급보조비",5274,{"$nulls":3},7200,-1926,"직원 직급보조비 : 5,273,220-7,200,000 =",null,null,-1926000]
[{"$nulls":3},"6.법정부담금",null,15399,{"$nulls":3},18542,-3143]
[{"$nulls":4},"1.교직원법정부담금",15399,{"$nulls":3},18542,-3143,"직원 사학연금 : 11,840,000-14,355,000 =",null,null,-2515000]
[{"$nulls":11},"직원 재해보상부담금 : 762,000-653,000 =",null,null,109000]
[{"$nulls":11},"직원 건강보험 : 2,712,120-3,424,000 =",null,null,-711000]
[{"$nulls":11},"직원 장기요양보험 : 83,880-110,000 =",null,null,-26000]
[null,"2.기타 교직원보수",{"$nulls":3},674533,{"$nulls":3},512400,162133]
[null,null,"1.교직원대체인건비",null,null,648134,{"$nulls":3},486001,162133]
[{"$nulls":3},"1.교원대체인건비",null,648134,{"$nulls":3},486001,162133]
[{"$nulls":4},"1.기간제교원인건비",594569,{"$nulls":3},445537,149032,"기간제 봉급 : 372,230,320-277,569,000 =",null,null,94662000]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"2",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":11},"기간제 정근수당 : 17,214,330-15,043,000 =",null,null,2172000]
[{"$nulls":11},"기간제 성과상여금 : 20,991,780-21,974,000 =",null,null,-982000]
[{"$nulls":11},"기간제 가족수당 : 1,200,000-1,680,000 =",null,null,-480000]
[{"$nulls":11},"기간제 교직수당 : 36,991,930-26,500,000 =",null,null,10492000]
[{"$nulls":11},"기간제 정근수당가산 : 3,900,000-3,380,000 =",null,null,520000]
[{"$nulls":11},"기간제 담임수당 : 12,220,000-6,240,000 =",null,null,5980000]
[{"$nulls":11},"기간제 시간외근무 : 16,413,080-18,064,000 =",null,null,-1650000]
[{"$nulls":11},"기간제 정액급식비 : 20,715,480-13,780,000 =",null,null,6936000]
[{"$nulls":11},"기간제 명절휴가비 : 38,026,080-26,899,000 =",null,null,11128000]
[{"$nulls":11},"기간제 퇴직금 : 54,301,360-34,048,000 =",null,null,20254000]
[{"$nulls":4},"2.기간제교원법정부담금",53565,{"$nulls":3},40464,13101,"기간제 건강보험 : 17,545,360-13,697,000 =",null,null,3849000]
[{"$nulls":11},"기간제 장기요양보험 : 542,640-439,000 =",null,null,104000]
[{"$nulls":11},"기간제 국민연금 : 21,807,000-18,005,000 =",null,null,3802000]
[{"$nulls":11},"기간제 고용보험 : 8,656,000-5,602,000 =",null,null,3054000]
[{"$nulls":11},"기간제 산재보험 : 5,013,000-2,721,000 =",null,null,2292000]
[null,null,"2.학교운영지원수당",null,null,26399,{"$nulls":3},26399,0]
[{"$nulls":3},"1.교원연구비",null,26399,{"$nulls":3},26399,0]
[{"$nulls":4},"1.학교운영지원수당",26399,{"$nulls":3},26399,0]
[null,"3.교직원 복지 및 역량강화",{"$nulls":3},9890,{"$nulls":3},9210,680]
[null,null,"1.교직원연수",null,null,5210,{"$nulls":3},5210,0]
[{"$nulls":3},"1.직무연수",null,2960,{"$nulls":3},2960,0]
[{"$nulls":4},"1.교육운영비",2960,{"$nulls":3},2960,0]
[{"$nulls":3},"2.자율연수",null,2250,{"$nulls":3},2250,0]
[{"$nulls":4},"1.교육운영비",2250,{"$nulls":3},2250,0]
[null,null,"2.교직원복지",null,null,4680,{"$nulls":3},4000,680]
[{"$nulls":3},"1.교직원문화행사",null,4000,{"$nulls":3},4000,0]
[{"$nulls":4},"1.일반업무추진비",4000,{"$nulls":3},4000,0]
[{"$nulls":3},"2.기타교직원복지지원",null,680,{"$nulls":3},0,680]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"3",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"1.여비",680,{"$nulls":3},0,680,"(성립전_1추)중등순회교사 여비 : 680,000 =",null,null,680000]
["2.학생복지/교육격차 해소",{"$nulls":4},446018,{"$nulls":3},393156,52862]
[null,"1.급식 관리",{"$nulls":3},308536,{"$nulls":3},362249,-53713]
[null,null,"1.학교급식운영",null,null,308536,{"$nulls":3},362249,-53713]
[{"$nulls":3},"1.비조리교급식비",null,308536,{"$nulls":3},362249,-53713]
[{"$nulls":4},"1.전출금",308536,{"$nulls":3},362249,-53713,"조리교 전출 급식비 : -336,969,000 =",null,null,-336969000]
[{"$nulls":11},"(성립전_1추)학교급식 지원사업(교육청) : 283,256,000 =",null,null,283256000]
[null,"2.보건관리",{"$nulls":3},28872,{"$nulls":3},20060,8812]
[null,null,"1.[국고]학생및교직원보건안전관리",null,null,19876,{"$nulls":3},20060,-184]
[{"$nulls":3},"1.학교안전공제회비",null,5816,{"$nulls":3},5120,696]
[{"$nulls":4},"1.일반수용비",5816,{"$nulls":3},5120,696,"학교안전공제회비 : 695,700 =",null,null,696000]
[{"$nulls":3},"2.응급학생후송지원",null,300,{"$nulls":3},300,0]
[{"$nulls":4},"1.학생복지비",300,{"$nulls":3},300,0]
[{"$nulls":3},"3.학생건강검사",null,0,{"$nulls":3},8240,-8240]
[{"$nulls":4},"1.교육운영비",0,{"$nulls":3},8240,-8240,"건강검사수수료(1학년) : -6,200,000 =",null,null,-6200000]
[{"$nulls":11},"건강검사수수료(1학년 치과) : -1,600,000 =",null,null,-1600000]
[{"$nulls":11},"건강검사수수료(2,3학년) : -440,000 =",null,null,-440000]
[{"$nulls":3},"4.보건실운영",null,4640,{"$nulls":3},4600,40]
[{"$nulls":4},"1.학생복지비",4640,{"$nulls":3},4600,40,"보건실운영비 : 40,000 =",null,null,40000]
[{"$nulls":3},"5.교직원건강검사",null,500,{"$nulls":3},500,0]
[{"$nulls":4},"1.학생복지비",500,{"$nulls":3},500,0]
[{"$nulls":3},"6.[국고]기타보건안전관리",null,8620,{"$nulls":3},1300,7320]
[{"$nulls":4},"1.학생복지비",8620,{"$nulls":3},1300,7320,"(성립전_1추)코로나바이러스 예방 : 3,120,000 =",null,null,3120000]
[{"$nulls":11},"(성립전_1추)흡연예방실천학교(국고보조) : 3,000,000 =",null,null,3000000]
[{"$nulls":11},"(성립전_1추)코로나19 방역물품구입(교육청) : 1,200,000 =",null,null,1200000]
[null,null,"2.학교환경위생관리",null,null,8996,{"$nulls":3},0,8996]
[{"$nulls":3},"1.방역관리",null,2596,{"$nulls":3},0,2596]
[{"$nulls":4},"1.일반수용비",2596,{"$nulls":3},0,2596,"(성립전_1추)코로나19 방역활동비 : 2,596,000 =",null,null,2596000]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"4",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":3},"2.기타학교환경위생관리",null,6400,{"$nulls":3},0,6400]
[{"$nulls":4},"1.일반수용비",6400,{"$nulls":3},0,6400,"(성립전_1추)공기정화장치 임대 및 유지 : 6,400,000 =",null,null,6400000]
[null,"3.교육격차 해소",{"$nulls":3},97763,{"$nulls":3},0,97763]
[null,null,"1.기타 교육격차해소 지원",null,null,97763,{"$nulls":3},0,97763]
[{"$nulls":3},"1.기타 교육격차해소 지원",null,97763,{"$nulls":3},0,97763]
[{"$nulls":4},"1.학생지원금",97763,{"$nulls":3},0,97763,"(성립전_1추)교복공동구매(교육청) : 46,800,000 =",null,null,46800000]
[{"$nulls":11},"(성립전_1추)교복공동구매(남양주시) : 15,600,000 =",null,null,15600000]
[{"$nulls":11},"(성립전_1추)학교급식경비 학생 가정 식재료 지원 사업 : 35,362,740 =",null,null,35363000]
[null,"4.학생복지",{"$nulls":3},10847,{"$nulls":3},10847,0]
[null,null,"1.[국고]학생복지운영",null,null,10847,{"$nulls":3},10847,0]
[{"$nulls":3},"1.졸업앨범제작",null,10847,{"$nulls":3},10847,0]
[{"$nulls":4},"1.교육운영비",10847,{"$nulls":3},10847,0]
["3.기본적 교육활동",{"$nulls":4},109202,{"$nulls":3},123440,-14238]
[null,"1.교과 활동",{"$nulls":3},59700,{"$nulls":3},40750,18950]
[null,null,"1.교과활동지원",null,null,19600,{"$nulls":3},8000,11600]
[{"$nulls":3},"1.기초학력지도",null,5000,{"$nulls":3},5000,0]
[{"$nulls":4},"1.교육운영비",5000,{"$nulls":3},5000,0]
[{"$nulls":3},"2.교과협의회및연구회운영",null,1200,{"$nulls":3},2200,-1000]
[{"$nulls":4},"1.교육운영비",1200,{"$nulls":3},2200,-1000,"학교홍보자료제작 : -700,000 =",null,null,-700000]
[{"$nulls":11},"학교게시물 : -300,000 =",null,null,-300000]
[{"$nulls":3},"3.연구대회활동지원",null,100,{"$nulls":3},500,-400]
[{"$nulls":4},"1.교육운영비",100,{"$nulls":3},500,-400,"교육과정운영계획서 발간비(16부) : -400,000 =",null,null,-400000]
[{"$nulls":3},"4.학생주도성프로젝트활동지원",null,2000,{"$nulls":3},0,2000]
[{"$nulls":4},"1.교육운영비",2000,{"$nulls":3},0,2000,"(성립전_1추)학생주도성프로젝트 : 2,000,000 =",null,null,2000000]
[{"$nulls":3},"5.학교특색사업운영",null,900,{"$nulls":3},0,900]
[{"$nulls":4},"1.교육운영비",900,{"$nulls":3},0,900,"(성립전_1추)보이는라디오(혁신공감) : 900,000 =",null,null,900000]
[{"$nulls":3},"6.혁신학교운영",null,900,{"$nulls":3},0,900]
[{"$nulls":4},"1.교육운영비",900,{"$nulls":3},0,900,"(성립전_1추)인성(혁신공감) : 900,000 =",null,null,900000]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"5",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":3},"7.혁신공감학교운영",null,2450,{"$nulls":3},0,2450]
[{"$nulls":4},"1.교육운영비",2450,{"$nulls":3},0,2450,"(성립전_1추)즐거운수학(혁신공감) : 1,300,000 =",null,null,1300000]
[{"$nulls":11},"(성립전_1추)체험수학(혁신공감) : 1,150,000 =",null,null,1150000]
[{"$nulls":3},"8.기타혁신교육활동지원",null,900,{"$nulls":3},0,900]
[{"$nulls":4},"1.교육운영비",900,{"$nulls":3},0,900,"(성립전_1추)국어(혁신공감) : 900,000 =",null,null,900000]
[{"$nulls":3},"9.인성및예절교육",null,1900,{"$nulls":3},0,1900]
[{"$nulls":4},"1.교육운영비",1900,{"$nulls":3},0,1900,"(성립전_1추)동화FC(혁신공감) : 700,000 =",null,null,700000]
[{"$nulls":11},"(성립전_1추)코딩오락실(혁신공감) : 900,000 =",null,null,900000]
[{"$nulls":11},"(성립전_1추)한문오락실(혁신공감) : 300,000 =",null,null,300000]
[{"$nulls":3},"10.인문학교육",null,1800,{"$nulls":3},0,1800]
[{"$nulls":4},"1.교육운영비",1800,{"$nulls":3},0,1800,"(성립전_1추)중국문화(혁신공감) : 800,000 =",null,null,800000]
[{"$nulls":11},"(성립전_1추)영어독서(혁신공감) : 1,000,000 =",null,null,1000000]
[{"$nulls":3},"11.안전교육",null,2150,{"$nulls":3},0,2150]
[{"$nulls":4},"1.교육운영비",2150,{"$nulls":3},0,2150,"(성립전_1추)안전한학교(혁신공감) : 1,150,000 =",null,null,1150000]
[{"$nulls":11},"(성립전_1추)청문회(혁신공감) : 1,000,000 =",null,null,1000000]
[{"$nulls":3},"12.기타교과활동지원",null,300,{"$nulls":3},300,0]
[{"$nulls":4},"1.교육운영비",300,{"$nulls":3},300,0]
[null,null,"2.국어교과활동",null,null,500,{"$nulls":3},500,0]
[{"$nulls":3},"1.국어과교과활동",null,300,{"$nulls":3},300,0]
[{"$nulls":4},"1.교육운영비",300,{"$nulls":3},300,0]
[{"$nulls":3},"2.학습준비물지원",null,200,{"$nulls":3},200,0]
[{"$nulls":4},"1.교육운영비",200,{"$nulls":3},200,0]
[null,null,"3.사회교과활동",null,null,1600,{"$nulls":3},1600,0]
[{"$nulls":3},"1.사회교과활동",null,200,{"$nulls":3},200,0]
[{"$nulls":4},"1.교육운영비",200,{"$nulls":3},200,0]
[{"$nulls":3},"2.학습준비물지원",null,1200,{"$nulls":3},1200,0]
[{"$nulls":4},"1.교육운영비",1200,{"$nulls":3},1200,0]
[{"$nulls":3},"3.윤리(도덕)교과활동",null,200,{"$nulls":3},200,0]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"6",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"1.교육운영비",200,{"$nulls":3},200,0]
[null,null,"4.과학교과활동",null,null,9300,{"$nulls":3},9600,-300]
[{"$nulls":3},"1.과학교과활동",null,300,{"$nulls":3},600,-300]
[{"$nulls":4},"1.교육운영비",300,{"$nulls":3},600,-300,"과학의 날 행사 운영비 : -300,000 =",null,null,-300000]
[{"$nulls":3},"2.과학교재교구구입",null,5000,{"$nulls":3},5000,0]
[{"$nulls":4},"1.일반수용비",1000,{"$nulls":3},1000,0]
[{"$nulls":4},"2.교육운영비",4000,{"$nulls":3},4000,0]
[{"$nulls":3},"3.실험실습재료지원",null,4000,{"$nulls":3},4000,0]
[{"$nulls":4},"1.일반수용비",4000,{"$nulls":3},4000,0]
[null,null,"5.체육교과활동",null,null,16600,{"$nulls":3},9550,7050]
[{"$nulls":3},"1.체육교과활동",null,8800,{"$nulls":3},2700,6100]
[{"$nulls":4},"1.교육운영비",8800,{"$nulls":3},2700,6100,"교내체육대회 : -1,800,000 =",null,null,-1800000]
[{"$nulls":11},"체육대회 평가회 : -300,000 =",null,null,-300000]
[{"$nulls":11},"(성립전_1추)학교운동부육성(남양주시) : 6,200,000 =",null,null,6200000]
[{"$nulls":11},"(성립전_1추)학교운동부육성(남양주시) : 2,000,000 =",null,null,2000000]
[{"$nulls":3},"2.학습준비물지원",null,3000,{"$nulls":3},3000,0]
[{"$nulls":4},"1.교육운영비",3000,{"$nulls":3},3000,0]
[{"$nulls":3},"3.학생스포츠클럽운영",null,4800,{"$nulls":3},2800,2000]
[{"$nulls":4},"1.교육운영비",4800,{"$nulls":3},2800,2000,"(성립전_1추)스포츠클럽시설이용료(교육청지원) : 500,000 =",null,null,500000]
[{"$nulls":11},"(성립전_1추)학교스포츠클럽 활동지원(교육청) : 1,500,000 =",null,null,1500000]
[{"$nulls":3},"4.건강체력교실운영",null,0,{"$nulls":3},1050,-1050]
[{"$nulls":4},"1.교육운영비",0,{"$nulls":3},1050,-1050,"건강교실 운영비 : -1,050,000 =",null,null,-1050000]
[null,null,"6.예술교과활동",null,null,8900,{"$nulls":3},8900,0]
[{"$nulls":3},"1.음악교과운영",null,4900,{"$nulls":3},4900,0]
[{"$nulls":4},"1.교육운영비",4900,{"$nulls":3},4900,0]
[{"$nulls":3},"2.음악실운영",null,3000,{"$nulls":3},3000,0]
[{"$nulls":4},"1.교육운영비",3000,{"$nulls":3},3000,0]
[{"$nulls":3},"3.미술교과운영",null,1000,{"$nulls":3},1000,0]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"7",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"1.교육운영비",1000,{"$nulls":3},1000,0]
[null,null,"7.외국어교과활동",null,null,1100,{"$nulls":3},500,600]
[{"$nulls":3},"1.외국어교과활동",null,300,{"$nulls":3},300,0]
[{"$nulls":4},"1.교육운영비",300,{"$nulls":3},300,0]
[{"$nulls":3},"2.중국어교과운영",null,200,{"$nulls":3},200,0]
[{"$nulls":4},"1.교육운영비",200,{"$nulls":3},200,0]
[{"$nulls":3},"3.영어및외국어집중이수과정운영",null,600,{"$nulls":3},0,600]
[{"$nulls":4},"1.교육운영비",600,{"$nulls":3},0,600,"(성립전_1추)영어교육격차해소(교육청) : 600,000 =",null,null,600000]
[null,null,"8.선택교과활동",null,null,2100,{"$nulls":3},2100,0]
[{"$nulls":3},"1.선택교과활동",null,2100,{"$nulls":3},2100,0]
[{"$nulls":4},"1.교육운영비",2100,{"$nulls":3},2100,0]
[null,"2.창의적 체험활동",{"$nulls":3},25502,{"$nulls":3},82690,-57188]
[null,null,"1.자율활동",null,null,10682,{"$nulls":3},4700,5982]
[{"$nulls":3},"1.학생자치회활동운영",null,2982,{"$nulls":3},0,2982]
[{"$nulls":4},"1.학생복지비",2982,{"$nulls":3},0,2982,"(성립전_1추)명찰대금 : 1,393,000 =",null,null,1393000]
[{"$nulls":11},"(성립전_1추)학생증 : 539,000 =",null,null,539000]
[{"$nulls":11},"(성립전_1추)사진촬영대금 : 1,050,000 =",null,null,1050000]
[{"$nulls":3},"2.학급운영비",null,3800,{"$nulls":3},3800,0]
[{"$nulls":4},"1.교육운영비",3800,{"$nulls":3},3800,0]
[{"$nulls":3},"3.각종경시대회활동지원",null,900,{"$nulls":3},900,0]
[{"$nulls":4},"1.교육운영비",900,{"$nulls":3},900,0]
[{"$nulls":3},"4.기타자율활동",null,3000,{"$nulls":3},0,3000]
[{"$nulls":4},"1.교육운영비",3000,{"$nulls":3},0,3000,"(성립전_1추)학교밖더큰학교(남양주시지원) : 3,000,000 =",null,null,3000000]
[null,null,"2.현장체험학습활동",null,null,4000,{"$nulls":3},60570,-56570]
[{"$nulls":3},"1.수학여행",null,4000,{"$nulls":3},58250,-54250]
[{"$nulls":4},"1.교육운영비",4000,{"$nulls":3},58250,-54250,"수학여행 : -54,250,000 =",null,null,-54250000]
[{"$nulls":3},"2.수련활동",null,0,{"$nulls":3},2320,-2320]
[{"$nulls":4},"1.교육운영비",0,{"$nulls":3},2320,-2320,"2학년 교사비용 : -2,320,000 =",null,null,-2320000]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"8",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[null,null,"3.동아리활동",null,null,2000,{"$nulls":3},5000,-3000]
[{"$nulls":3},"1.동아리활동",null,2000,{"$nulls":3},5000,-3000]
[{"$nulls":4},"1.학생복지비",2000,{"$nulls":3},5000,-3000,"예화제 : -5,000,000 =",null,null,-5000000]
[{"$nulls":11},"동아리활동비 : 2,000,000 =",null,null,2000000]
[null,null,"4.봉사활동",null,null,8100,{"$nulls":3},10300,-2200]
[{"$nulls":3},"1.교내봉사활동지원",null,8100,{"$nulls":3},10300,-2200]
[{"$nulls":4},"1.교육운영비",8100,{"$nulls":3},10300,-2200,"아이노스찬양팀운영비 : -1,300,000 =",null,null,-1300000]
[{"$nulls":11},"루아흐봉사단운영비 : -500,000 =",null,null,-500000]
[{"$nulls":11},"선교부장 수련회비 : -400,000 =",null,null,-400000]
[null,null,"5.진로활동",null,null,720,{"$nulls":3},2120,-1400]
[{"$nulls":3},"1.진로계획활동",null,0,{"$nulls":3},400,-400]
[{"$nulls":4},"1.교육운영비",0,{"$nulls":3},400,-400,"3학년 멘토링 사업비 : -400,000 =",null,null,-400000]
[{"$nulls":3},"2.진로교과운영",null,420,{"$nulls":3},420,0]
[{"$nulls":4},"1.교육운영비",420,{"$nulls":3},420,0]
[{"$nulls":3},"3.진로진학상담활동",null,300,{"$nulls":3},1300,-1000]
[{"$nulls":4},"1.교육운영비",300,{"$nulls":3},1300,-1000,"진로진학상담부 행사운영비 : -1,000,000 =",null,null,-1000000]
[null,"3.자유학기(년) 활동",{"$nulls":3},24000,{"$nulls":3},0,24000]
[null,null,"1.자유학기(년)제활동",null,null,24000,{"$nulls":3},0,24000]
[{"$nulls":3},"1.자유학기제활동",null,24000,{"$nulls":3},0,24000]
[{"$nulls":4},"1.교육운영비",24000,{"$nulls":3},0,24000,"(성립전_1추)자유학기제 운영 : 24,000,000 =",null,null,24000000]
["4.선택적 교육활동",{"$nulls":4},65971,{"$nulls":3},39600,26371]
[null,"1.방과후학교 운영",{"$nulls":3},8931,{"$nulls":3},14850,-5919]
[null,null,"1.방과후학교운영",null,null,8931,{"$nulls":3},14850,-5919]
[{"$nulls":3},"1.교과프로그램운영",null,2001,{"$nulls":3},0,2001]
[{"$nulls":4},"1.학생지원금",2001,{"$nulls":3},0,2001,"(성립전_1추)자유수강권(2020년) : 2,001,000 =",null,null,2001000]
[{"$nulls":3},"2.방과후학교운영",null,6930,{"$nulls":3},14850,-7920]
[{"$nulls":4},"1.운영수당",6930,{"$nulls":3},14850,-7920,"1학기 : -7,920,000 =",null,null,-7920000]
[null,"2.독서활동",{"$nulls":3},15450,{"$nulls":3},15450,0]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"9",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[null,null,"1.독서활동운영",null,null,15450,{"$nulls":3},15450,0]
[{"$nulls":3},"1.도서구입",null,9600,{"$nulls":3},9600,0]
[{"$nulls":4},"1.교육운영비",9600,{"$nulls":3},9600,0]
[{"$nulls":3},"2.도서관운영",null,5350,{"$nulls":3},5350,0]
[{"$nulls":4},"1.일반수용비",2600,{"$nulls":3},2600,0]
[{"$nulls":4},"2.교육운영비",2750,{"$nulls":3},2750,0]
[{"$nulls":3},"3.독서관련행사운영",null,500,{"$nulls":3},500,0]
[{"$nulls":4},"1.교육운영비",500,{"$nulls":3},500,0]
[null,"3.교기육성",{"$nulls":3},41090,{"$nulls":3},9300,31790]
[null,null,"1.교기운영",null,null,41090,{"$nulls":3},9300,31790]
[{"$nulls":3},"1.기타운동부운영",null,41090,{"$nulls":3},9300,31790]
[{"$nulls":4},"1.운영수당",30000,{"$nulls":3},0,30000,"(성립전_1추)태권도방과후 강사수당 : 40,000,000 =",null,null,40000000]
[{"$nulls":11},"태권도방과후 강사수당 : -10,000,000 =",null,null,-10000000]
[{"$nulls":4},"2.교육운영비",11090,{"$nulls":3},9300,1790,"(성립전_1추)훈련용품비(교육청) : 490,000 =",null,null,490000]
[{"$nulls":11},"(성립전_1추)안전 및 훈련장비(교육청) : 300,000 =",null,null,300000]
[{"$nulls":11},"(성립전_1추)학교운동부지원금(교육청) : 1,000,000 =",null,null,1000000]
[null,"4.기타 선택적 교육활동",{"$nulls":3},500,{"$nulls":3},0,500]
[null,null,"1.기타선택적교육운영",null,null,500,{"$nulls":3},0,500]
[{"$nulls":3},"1.대학교 교육실습생 운영",null,500,{"$nulls":3},0,500]
[{"$nulls":4},"1.교육운영비",500,{"$nulls":3},0,500,"(성립전_1추)교육실습생 운영 : 500,000 =",null,null,500000]
["5.교육활동 지원",{"$nulls":4},78560,{"$nulls":3},70620,7940]
[null,"1.교무업무 운영",{"$nulls":3},13600,{"$nulls":3},15800,-2200]
[null,null,"1.교무학사운영",null,null,13600,{"$nulls":3},15800,-2200]
[{"$nulls":3},"1.교무학사운영",null,12200,{"$nulls":3},14200,-2000]
[{"$nulls":4},"1.운영수당",4000,{"$nulls":3},6000,-2000,"보결수업수당 : -300,000 =",null,null,-300000]
[{"$nulls":11},"강사수당 : -1,700,000 =",null,null,-1700000]
[{"$nulls":4},"2.교육운영비",8200,{"$nulls":3},8200,0]
[{"$nulls":3},"2.교내학력평가관리",null,1400,{"$nulls":3},1600,-200]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"10",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"1.일반수용비",300,{"$nulls":3},500,-200,"전산답안지구입비 : -200,000 =",null,null,-200000]
[{"$nulls":4},"2.교육운영비",1100,{"$nulls":3},1100,0]
[null,"2.생활지도운영",{"$nulls":3},19120,{"$nulls":3},16420,2700]
[null,null,"1.학생생활상담지도",null,null,8620,{"$nulls":3},10420,-1800]
[{"$nulls":3},"1.학생생활지도 운영",null,700,{"$nulls":3},3200,-2500]
[{"$nulls":4},"1.학생복지비",700,{"$nulls":3},3200,-2500,"학생자치회 수련회 : -1,600,000 =",null,null,-1600000]
[{"$nulls":11},"학생자치회 운영 : -900,000 =",null,null,-900000]
[{"$nulls":3},"2.상담실운영",null,6220,{"$nulls":3},6220,0]
[{"$nulls":4},"1.교육운영비",500,{"$nulls":3},500,0]
[{"$nulls":4},"2.학생복지비",5720,{"$nulls":3},5720,0]
[{"$nulls":3},"3.학생치유프로그램",null,1700,{"$nulls":3},1000,700]
[{"$nulls":4},"1.교육운영비",1000,{"$nulls":3},1000,0]
[{"$nulls":4},"2.학생복지비",700,{"$nulls":3},0,700,"(성립전_1추)학업중단 예방사업(교육청) : 700,000 =",null,null,700000]
[null,null,"2.학교폭력예방",null,null,9500,{"$nulls":3},3500,6000]
[{"$nulls":3},"1.안전한학교환경구축",null,6000,{"$nulls":3},0,6000]
[{"$nulls":4},"1.기간제직원인건비",6000,{"$nulls":3},0,6000,"(성립전_1추)학생보호인력(배움터지킴이) : 6,000,000 =",null,null,6000000]
[{"$nulls":3},"2.학교폭력예방지원",null,2000,{"$nulls":3},2000,0]
[{"$nulls":4},"1.학생복지비",2000,{"$nulls":3},2000,0]
[{"$nulls":3},"3.CCTV설치및관리",null,1500,{"$nulls":3},1500,0]
[{"$nulls":4},"1.학생복지비",1500,{"$nulls":3},1500,0]
[null,null,"3.학생안전교육",null,null,1000,{"$nulls":3},2500,-1500]
[{"$nulls":3},"1.안전교육",null,1000,{"$nulls":3},2500,-1500]
[{"$nulls":4},"1.학생복지비",1000,{"$nulls":3},2500,-1500,"안전교육활동, 각종 교육 강사비, 물품 등 : -1,500,000 =",null,null,-1500000]
[null,"3.학습지원실 운영",{"$nulls":3},45840,{"$nulls":3},38400,7440]
[null,null,"1.방송실운영",null,null,6700,{"$nulls":3},6700,0]
[{"$nulls":3},"1.방송시설유지관리",null,5500,{"$nulls":3},5500,0]
[{"$nulls":4},"1.교육운영비",5500,{"$nulls":3},5500,0]
[{"$nulls":3},"2.방송실운영",null,1200,{"$nulls":3},1200,0]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"11",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"1.교육운영비",1200,{"$nulls":3},1200,0]
[null,null,"2.[국고]정보화실운영",null,null,39140,{"$nulls":3},31700,7440]
[{"$nulls":3},"1.학내망관리",null,4800,{"$nulls":3},4800,0]
[{"$nulls":4},"1.학습준비물",4800,{"$nulls":3},4800,0]
[{"$nulls":3},"2.[국고]정보화기자재교체및관리",null,31840,{"$nulls":3},24400,7440]
[{"$nulls":4},"1.교육운영비",24400,{"$nulls":3},24400,0]
[{"$nulls":4},"2.비품구입비",7440,{"$nulls":3},0,7440,"(성립전_1추)교원용 컴퓨터 구매지원(국고) : 7,440,000 =",null,null,7440000]
[{"$nulls":3},"3.기타정보화실운영",null,2500,{"$nulls":3},2500,0]
[{"$nulls":4},"1.교육운영비",2500,{"$nulls":3},2500,0]
["6.학교 일반운영",{"$nulls":4},384606,{"$nulls":3},311521,73085]
[null,"1.학교기관 운영",{"$nulls":3},109146,{"$nulls":3},11028,98118]
[null,null,"1.부서기본운영",null,null,10848,{"$nulls":3},10548,300]
[{"$nulls":3},"1.교장실운영",null,6928,{"$nulls":3},6628,300]
[{"$nulls":4},"1.일반업무추진비",3640,{"$nulls":3},3340,300,"교장업무추진비 : 300,000 =",null,null,300000]
[{"$nulls":4},"2.직책급업무수행경비",3288,{"$nulls":3},3288,0]
[{"$nulls":3},"2.교무실운영",null,3230,{"$nulls":3},3230,0]
[{"$nulls":4},"1.일반업무추진비",3230,{"$nulls":3},3230,0]
[{"$nulls":3},"3.기타부서(실)운영",null,690,{"$nulls":3},690,0]
[{"$nulls":4},"1.일반업무추진비",690,{"$nulls":3},690,0]
[null,null,"2.행정지원인력운용",null,null,98298,{"$nulls":3},480,97818]
[{"$nulls":3},"1.행정실무사(행정)인건비",null,58300,{"$nulls":3},480,57820]
[{"$nulls":4},"1.기간제직원인건비",48476,{"$nulls":3},480,47996,"(성립전_1추)연봉월액 : 10,938,000*3+2,326,000 =",null,null,35140000]
[{"$nulls":11},"(성립전_1추)퇴직적립금 : 2,862,110*3 =",null,null,8587000]
[{"$nulls":11},"(성립전_1추)연차수당 : 1,423,000*3 =",null,null,4269000]
[{"$nulls":4},"2.기간제직원법정부담금",9824,{"$nulls":3},0,9824,"(성립전_1추)국민연금 : 1,047,600*4 =",null,null,4191000]
[{"$nulls":11},"(성립전_1추)건강보험 : 868,080*4 =",null,null,3473000]
[{"$nulls":11},"(성립전_1추)고용보험 : 342,920*4 =",null,null,1372000]
[{"$nulls":11},"(성립전_1추)산재보험 : 196,800*4 =",null,null,788000]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"12",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":3},"2.행정실무사(구육성회직)인건비",null,20018,{"$nulls":3},0,20018]
[{"$nulls":4},"1.기간제직원인건비",17857,{"$nulls":3},0,17857,"행정보조원 연봉 : 7,519,850+7,836,220 =",null,null,15357000]
[{"$nulls":11},"행정보조원 시간외근무수당 : 500,000 =",null,null,500000]
[{"$nulls":11},"행정보조원 퇴직금 : 2,000,000 =",null,null,2000000]
[{"$nulls":4},"2.기간제직원법정부담금",2161,{"$nulls":3},0,2161,"행정보조원 국민연금 : 463,900*2 =",null,null,928000]
[{"$nulls":11},"행정보조원 건강보험 : 387,900*2 =",null,null,776000]
[{"$nulls":11},"행정보조원 고용보험 : 156,420*2 =",null,null,313000]
[{"$nulls":11},"행정보조원 산재보험 : 144,000 =",null,null,144000]
[{"$nulls":3},"3.기타행정지원인력운용",null,19980,{"$nulls":3},0,19980]
[{"$nulls":4},"1.기간제직원인건비",17880,{"$nulls":3},0,17880,"(성립전_1추)가족수당 : 1,680,000 =",null,null,1680000]
[{"$nulls":11},"(성립전_1추)정액급식비 : 2,340,000*2 =",null,null,4680000]
[{"$nulls":11},"(성립전_1추)근속수당 : 4,410,000*2 =",null,null,8820000]
[{"$nulls":11},"(성립전_1추)정기상여금 : 2,700,000 =",null,null,2700000]
[{"$nulls":4},"2.맞춤형복지비",2100,{"$nulls":3},0,2100,"(성립전_1추)맞춤형복지비 : 2,100,000 =",null,null,2100000]
[null,"2.시설 장비 유지",{"$nulls":3},271960,{"$nulls":3},296493,-24533]
[null,null,"1.학교시설장비유지",null,null,271960,{"$nulls":3},296493,-24533]
[{"$nulls":3},"1.공공요금및제세공과금",null,69038,{"$nulls":3},88708,-19670]
[{"$nulls":4},"1.일반수용비",16166,{"$nulls":3},16730,-564,"전산소모품 : -3,000,000 =",null,null,-3000000]
[{"$nulls":11},"복사용지 : -700,000 =",null,null,-700000]
[{"$nulls":11},"인쇄실용지 : -650,000 =",null,null,-650000]
[{"$nulls":11},"행정실 소모품 : 731,450 =",null,null,732000]
[{"$nulls":11},"프로그램사용료 : 132,280 =",null,null,133000]
[{"$nulls":11},"문자서비스요금 : 2,920,580 =",null,null,2921000]
[{"$nulls":4},"2.전기요금",33000,{"$nulls":3},47636,-14636,"전기요금 : 33,000,000 - 47,636,000원 =",null,null,-14636000]
[{"$nulls":4},"3.상하수도료",5280,{"$nulls":3},8800,-3520,"상하수도료 : 5,280,000-8,800,000 =",null,null,-3520000]
[{"$nulls":4},"4.연료비",8350,{"$nulls":3},9300,-950,"냉난방용도시가스 : -500,000 =",null,null,-500000]
[{"$nulls":11},"기기유류비(등유비) : -450,000 =",null,null,-450000]
[{"$nulls":4},"5.기타공공요금",6242,{"$nulls":3},6242,0]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"13",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":3},"2.시설일반관리",null,122260,{"$nulls":3},113300,8960]
[{"$nulls":4},"1.일반수용비",108200,{"$nulls":3},86040,22160,"소모품구입비 : 10,640,250 =",null,null,10641000]
[{"$nulls":11},"시설물 수리비용 : -9,000,000 =",null,null,-9000000]
[{"$nulls":11},"소규모수선공사비 : 23,159,000 =",null,null,23159000]
[{"$nulls":11},"전기시설보수비 : -600,000 =",null,null,-600000]
[{"$nulls":11},"공구및관련자재구입 : -600,000 =",null,null,-600000]
[{"$nulls":11},"체육관소규모수선 : -1,440,000 =",null,null,-1440000]
[{"$nulls":4},"2.기타공공요금",1260,{"$nulls":3},3260,-2000,"장애인고용부담금 : -2,000,000 =",null,null,-2000000]
[{"$nulls":4},"3.여비",11600,{"$nulls":3},21600,-10000,"전 직원 여비 : -10,000,000 =",null,null,-10000000]
[{"$nulls":4},"4.교육운영비",1200,{"$nulls":3},2400,-1200,"교무실 행사 보조 : -1,200,000 =",null,null,-1200000]
[{"$nulls":3},"3.조경및수목관리",null,5602,{"$nulls":3},5602,0]
[{"$nulls":4},"1.일반수용비",5602,{"$nulls":3},5602,0]
[{"$nulls":3},"4.시설미화관리",null,37076,{"$nulls":3},45558,-8482]
[{"$nulls":4},"1.일반수용비",37076,{"$nulls":3},45558,-8482,"화장실청소용역 : 4,158,000 =",null,null,4158000]
[{"$nulls":11},"화장실소규모수선 : -1,020,000 =",null,null,-1020000]
[{"$nulls":11},"화장실소모품구입 : -7,000,000 =",null,null,-7000000]
[{"$nulls":11},"오수처리비 : -4,620,000 =",null,null,-4620000]
[{"$nulls":3},"5.당직관리",null,200,{"$nulls":3},4896,-4696]
[{"$nulls":4},"1.일반수용비",200,{"$nulls":3},4896,-4696,"무인기계경비용역료 : -3,696,000 =",null,null,-3696000]
[{"$nulls":11},"일숙직수당 : -1,000,000 =",null,null,-1000000]
[{"$nulls":3},"6.특수운영직군(시설당직원)인건비",null,26000,{"$nulls":3},24949,1051]
[{"$nulls":4},"1.기간제직원인건비",26000,{"$nulls":3},24949,1051,"시설당직원 인건비 : 1,051,000 =",null,null,1051000]
[{"$nulls":3},"7.시설관리용역",null,1584,{"$nulls":3},1320,264]
[{"$nulls":4},"1.일반수용비",1584,{"$nulls":3},1320,264,"소방안전관리용역 : 792,000-528,000 =",null,null,264000]
[{"$nulls":3},"8.시설안전점검",null,10200,{"$nulls":3},12160,-1960]
[{"$nulls":4},"1.일반수용비",10200,{"$nulls":3},12160,-1960,"각종 점검 및 검사 : -1,960,000 =",null,null,-1960000]
[null,"3.학교운영 협력",{"$nulls":3},3500,{"$nulls":3},4000,-500]
[null,null,"1.학교운영위원회운영",null,null,1000,{"$nulls":3},1500,-500]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"14",{"$nulls":4},"경기도교육청 동화고등학교"]
[]
[]
["2020학년도 세출예산명세서"]
[]
["예산구분 : ",null,null,"추경1회",{"$nulls":7},"(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액",{"$nulls":3},"기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":3},"1.학교운영위원회운영",null,1000,{"$nulls":3},1500,-500]
[{"$nulls":4},"1.교육운영비",640,{"$nulls":3},1140,-500,"학교운영위원회 운영 : -500,000 =",null,null,-500000]
[{"$nulls":4},"2.일반업무추진비",360,{"$nulls":3},360,0]
[null,null,"2.학부모협력",null,null,2500,{"$nulls":3},2500,0]
[{"$nulls":3},"1.학부모회운영",null,2000,{"$nulls":3},2000,0]
[{"$nulls":4},"1.교육운영비",2000,{"$nulls":3},2000,0]
[{"$nulls":3},"2.학부모교육및활동지원",null,500,{"$nulls":3},500,0]
[{"$nulls":4},"1.교육운영비",500,{"$nulls":3},500,0]
["7.학교시설 확충",{"$nulls":4},123451,{"$nulls":3},0,123451]
[null,"1.시설확충 및 개선",{"$nulls":3},123451,{"$nulls":3},0,123451]
[null,null,"1.시설확충및개선",null,null,123451,{"$nulls":3},0,123451]
[{"$nulls":3},"1.노후시설개선",null,123451,{"$nulls":3},0,123451]
[{"$nulls":4},"1.일반수용비",29651,{"$nulls":3},0,29651,"(성립전_1추)안전난간설치 : 9,525,000 =",null,null,9525000]
[{"$nulls":11},"(성립전_1추)장애인편의시설 : 6,680,000 =",null,null,6680000]
[{"$nulls":11},"(성립전_1추)시설안전점검 용역 : 7,446,000 =",null,null,7446000]
[{"$nulls":11},"(성립전_1추)탈의실개선사업 : 6,000,000 =",null,null,6000000]
[{"$nulls":4},"2.시설비",93800,{"$nulls":3},0,93800,"(성립전_1추)방송시설개선 : 93,800,000 =",null,null,93800000]
["세출합계",{"$nulls":4},4643103,{"$nulls":3},4482971,160132]
[]
[]
["안주혁 2020년 10월 08일 15시 48분 25초",{"$nulls":7},"15",{"$nulls":4},"경기도교육청 동화고등학교"]

{"sheet":"인건비","index":4,"n_rows":17,"n_cols":27,"rows_kept":17,"merged":[[0,0,0,2],[3,17,3,18],[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],[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],[11,0,12,5],[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],[13,24,14,24],[13,25,14,25],[13,26,14,26],[15,0,16,5],[15,24,16,24],[15,25,16,25],[15,26,16,26]],"flags":["formulas_cached_only"]}
[]
["■ 인건비 소요액",{"$nulls":18},"구분","직","성명","날인/서명"]
[{"$nulls":19},"검토자","행정실장","한성규","(인)"]
[{"$nulls":17},"(금액단위 : 원)",null,"작성자","담당자","안주혁","(인)"]
[]
["연번","현직급\n(직위)","성명","현직급\n임용일","근속\n년수","현\n호봉","봉급","정근수당","정근수당가산","성과상여금","대우공무원","가족수당","자녀학비보조","육아휴직","특수지근무","보전수당","교직수당","원로교사","전문상담교사 및 전문상담순회교사","연보수액계","직급보조비","총 계","교원분류\n(특수학교만 입력)"]
[{"$nulls":3},"퇴직일","승급월",null,"보직교사","특별수당","담임교사","실과교원","보건활동수당","겸직수당","시간외근무수당","관리업무수당","정액급식비","명절휴가비","연가보상비","기술정보수당"]
["교원",{"$nulls":5},{"v":1712666700,"d":"1,712,666,700"},{"v":139688600,"d":"139,688,600"},{"v":40830000,"d":"40,830,000"},{"v":123233860,"d":"123,233,860"},0,{"v":18240000,"d":"18,240,000"},0,{"v":15555000,"d":"15,555,000"}," ",{"v":960000,"d":"960,000"},{"v":83000000,"d":"83,000,000"},{"v":2100000,"d":"2,100,000"},{"v":240000,"d":"240,000"},{"v":2432749950,"d":"2,432,749,950"},{"v":7800000,"d":"7,800,000"},{"v":2440549950,"d":"2,440,549,950"}]
[{"$nulls":6},{"v":8400000,"d":"8,400,000"}," ",{"v":18720000,"d":"18,720,000"}," ",0," ",{"v":49161390,"d":"49,161,390"},{"v":5556840,"d":"5,556,840"},{"v":46480000,"d":"46,480,000"},{"v":167917560,"d":"167,917,560"},0,0," "]
["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)"]
[{"$nulls":3},"퇴직일","승급월",null,"보직교사","특별수당","담임교사","실과교원","보건활동수당","겸직수당","시간외근무수당","관리업무수당","정액급식비","명절휴가비","연가보상비","기술정보수당","전문상담교사 및 전문상담순회교사"]
["기간제교원",{"$nulls":5},{"v":372230320,"d":"372,230,320"},{"v":17214330,"d":"17,214,330"},{"v":3900000,"d":"3,900,000"},{"v":20991780,"d":"20,991,780"},0,{"v":1200000,"d":"1,200,000"},0,0," ",0,{"v":36991930,"d":"36,991,930"},0,{"v":54301360,"d":"54,301,360"},{"v":594564360,"d":"594,564,360"},null,{"v":594564360,"d":"594,564,360"}]
[{"$nulls":6},0," ",{"v":12220000,"d":"12,220,000"}," ",{"v":360000,"d":"360,000"}," ",{"v":16413080,"d":"16,413,080"},0,{"v":20715480,"d":"20,715,480"},{"v":38026080,"d":"38,026,080"},0,0,0]
["연번","현직급\n(직위)","성명","현직급\n임용일","근속\n년수","현\n호봉","봉급","정근수당","정근수당가산","성과상여금","업무대행수당","가족수당","자녀학비보조","육아휴직","특수지근무","시간외근무당","관리업무수당","정액급식비","명절휴가비","연가보상비","기술정보수당","대우공무원수당","위험근무수당","특수직무수당","연보수액계","직급보조비","총 계"]
[{"$nulls":3},"퇴직일","승급월"]
["사무직원",{"$nulls":5},{"v":81149540,"d":"81,149,540"},{"v":6300510,"d":"6,300,510"},{"v":1880000,"d":"1,880,000"},{"v":7282030,"d":"7,282,030"},0,{"v":720000,"d":"720,000"},0,0,0,{"v":4589110,"d":"4,589,110"},0,{"v":5085160,"d":"5,085,160"},{"v":8369640,"d":"8,369,640"},{"v":1724300,"d":"1,724,300"},0,0,0,{"v":1089670,"d":"1,089,670"},{"v":118189960,"d":"118,189,960"},{"v":5273220,"d":"5,273,220"},{"v":123463180,"d":"123,463,180"}]
[{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]