{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["세입세출예산서표지","총칙","총괄","세입예산명세서","세출예산명세서"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"세입세출예산서표지","index":0,"n_rows":6,"n_cols":7,"rows_kept":6,"merged":[[2,2,2,5],[3,1,3,6],[5,0,5,7]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":3},"2016","학년도"]
[null,"김포외국어고등학교","회계 세입 • 세출 예산서",{"$nulls":3},"(2016.09.22)"]
[null,"(2차추경예산)"]
[]
["김포외국어고등학교"]

{"sheet":"총칙","index":1,"n_rows":17,"n_cols":15,"rows_kept":17,"merged":[[1,0,1,16],[3,8,3,9],[5,4,7,5],[7,9,8,10],[7,11,8,14],[8,2,8,4],[8,5,8,8],[11,1,11,14],[16,7,17,9],[16,12,16,13],[16,14,16,16]],"flags":["formulas_cached_only"]}
[]
["김포외국어고등학교회계  세입·세출 예산서 "]
[]
[{"$nulls":8},"예산 총칙"]
[]
[{"$nulls":4},"추경2회"]
[null,null,"예산 구분 :"]
[{"$nulls":9},"예산액",null,{"v":9570240000,"d":"9,570,240,000"}]
[null,null,"예산확정일",null,null,"2016-09-22"]
[]
[]
[null,"제1조 2016학년도 김포외국어고등학교 교비회계(제2차 추가경정) 세입·세출예산총액은 세입·세출 각각 9,570,240,000원으로 하며 세입 · 세출의 명세는 “세입·세출예산서”와 같다.\n\n제2조 2016학년도 명시이월사업은 별첨 “명시이월비내역”과 같다.\n\n제3조 동일한 정책사업 내의 단위사업간 목, 동일한 단위사업 내의 세부사업간 목에 예산의 과부족이 있는 경우에는 「사학기관재무회계규칙」 제21조 제3항의 규정에 의하여 상호 전용할 수 있다. 단, 회계연도 경과후에는 예산을 전용할 수 없으며, 업무추진비에 충당하기 위하여 다른 비목에서 전용할 수 없다.  예산의  금액은 전용할 수 있다. \n\n제4조 국가 또는 지방자치단체 등으로부터 소요전액이 교부된 경비 또는 「초중등교육법」 제30조의2 제2항 제4호의 규정에 의한 경비(수익자부담금)와 관할청으로부터 목적이 지정되어 교부된 사업은 추가경정예산의 성립전에 이를 사용할 수 있으며, 이는 동일 회계연도내의 차기 추가경정예산에 계상하여야 한다. 다만, 목적지정 전입금, 보조금, 지원금이 교부된 이후 추가경정예산을 편성하지 못할 경우 이사회의 의결을 받은 것으로 간주처리하고 추후에 보고한다.\n\n제5조 ① 다음의 경비에 부족이 생겼을 때에는 비목 상호간 또는 타 비목으로부터 이용할 수 있다.\n      1. 교원 및 사무직원 인건비, 교원연구비, 관리 및 직책 수당, 겸직수당 \n      2. 학교회계직원보수, 비정규직보수, 강사료\n      3. 세금, 공과금, 반환금\n        ② 제1항에도 불구하고 세출예산 반환을 위한 이용은 학교운영위원회의 심의를 생략할 수 있다."]
[]
[]
[]
[]
[{"$nulls":7},"1",{"$nulls":4},"발행일 :",null,"2016-10-10"]

{"sheet":"총괄","index":2,"n_rows":20,"n_cols":21,"rows_kept":20,"merged":[[1,7,1,11],[3,0,3,1],[3,13,4,20],[5,0,6,2],[5,3,6,5],[5,6,6,12],[5,13,5,20],[6,13,6,16],[6,17,6,20],[7,0,7,2],[7,3,7,5],[7,6,7,12],[7,13,7,16],[7,17,7,20],[8,0,8,9],[8,10,8,20],[9,1,9,3],[9,5,9,8],[9,10,9,13],[9,15,9,19],[10,1,10,3],[10,5,10,8],[10,10,10,13],[10,15,10,19],[11,1,11,3],[11,5,11,8],[11,10,11,13],[11,15,11,19],[12,1,12,3],[12,5,12,8],[12,10,12,13],[12,15,12,19],[13,1,13,3],[13,5,13,8],[13,10,13,13],[13,15,13,19],[14,1,14,3],[14,5,14,8],[14,10,14,13],[14,15,14,19],[15,1,15,3],[15,5,15,8],[15,10,15,13],[15,15,15,19],[16,1,16,3],[16,5,16,8],[16,10,16,13],[16,15,16,19],[19,8,19,10],[19,16,19,17],[19,18,19,20]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":7},"세입 세출 예산 총괄"]
[]
["회계연도 : 2016\n예산구분 : 추경2회\n기관코드 : 김포외국어고등학교",{"$nulls":12},"(단위 : 천원)"]
[]
["예산구분",null,null,"경정예산액",null,null,"기정예산액",{"$nulls":6},"비교증감"]
[{"$nulls":13},"예산액",{"$nulls":3},"증감률"]
["추경2회",null,null,{"v":9570240,"d":"9,570,240"},null,null,{"v":8989734,"d":"8,989,734"},{"$nulls":6},{"v":580506,"d":"580,506"},{"$nulls":3},{"v":6.5,"d":"7"}]
["세입",{"$nulls":9},"세출"]
["장","관",null,null,"금회","누계",{"$nulls":3},"구성비","정책사업",{"$nulls":3},"금회","누계",{"$nulls":4},"구성비"]
["이전수입","중앙정부이전수입",null,null,{"v":1300,"d":"1,300"},{"v":2600,"d":"2,600"},{"$nulls":3},0,"인적자원 운용",{"$nulls":3},{"v":86297,"d":"86,297"},{"v":3193614,"d":"3,193,614"},{"$nulls":4},{"v":33.3,"d":"33"}]
["이전수입","지방자치단체이전수입",null,null,{"v":4801,"d":"4,801"},{"v":8731,"d":"8,731"},{"$nulls":3},0,"학생복지/교육격차 해소",{"$nulls":3},{"v":282777,"d":"282,777"},{"v":4039353,"d":"4,039,353"},{"$nulls":4},{"v":42.2,"d":"42"}]
["이전수입","교육비특별회계이전수입",null,null,{"v":420370,"d":"420,370"},{"v":433674,"d":"433,674"},{"$nulls":3},{"v":4.5,"d":"5"},"기본적 교육활동",{"$nulls":3},{"v":203665,"d":"203,665"},{"v":484821,"d":"484,821"},{"$nulls":4},5]
["이전수입","기타이전수입",null,null,{"v":1413,"d":"1,413"},{"v":49826,"d":"49,826"},{"$nulls":3},{"v":0.5,"d":"1"},"선택적 교육활동",{"$nulls":3},620,{"v":610745,"d":"610,745"},{"$nulls":4},{"v":6.3,"d":"6"}]
["자체수입","학부모부담수입",null,null,{"v":152622,"d":"152,622"},{"v":7888894,"d":"7,888,894"},{"$nulls":3},{"v":82.4,"d":"82"},"교육활동 지원",{"$nulls":3},{"v":7301,"d":"7,301"},{"v":230341,"d":"230,341"},{"$nulls":4},{"v":2.4,"d":"2"}]
["자체수입","행정활동수입",null,null,0,{"v":118510,"d":"118,510"},{"$nulls":3},{"v":1.2,"d":"1"},"학교 일반운영",{"$nulls":3},{"v":5226,"d":"5,226"},{"v":764346,"d":"764,346"},{"$nulls":4},{"v":7.9,"d":"8"}]
["기타수입","전년도이월금",null,null,0,{"v":1068005,"d":"1,068,005"},{"$nulls":3},{"v":11.1,"d":"11"},"학교시설 확충",{"$nulls":3},{"v":-5380,"d":"-5,380"},{"v":247020,"d":"247,020"},{"$nulls":4},{"v":2.5,"d":"3"}]
[]
[]
[{"$nulls":8},"1/1",{"$nulls":7},"발행일 :",null,"2016-10-10"]

{"sheet":"세입예산명세서","index":3,"n_rows":147,"n_cols":11,"rows_kept":147,"merged":[[1,0,1,10],[3,0,3,3],[3,5,3,10],[4,0,4,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,9],[4,10,5,10],[37,0,37,7],[37,9,37,10],[39,0,39,10],[41,0,41,3],[41,5,41,10],[42,0,42,4],[42,5,43,5],[42,6,43,6],[42,7,43,7],[42,8,43,9],[42,10,43,10],[75,0,75,7],[75,9,75,10],[77,0,77,10],[79,0,79,3],[79,5,79,10],[80,0,80,4],[80,5,81,5],[80,6,81,6],[80,7,81,7],[80,8,81,9],[80,10,81,10],[113,0,113,7],[113,9,113,10],[115,0,115,10],[117,0,117,3],[117,5,117,10],[118,0,118,4],[118,5,119,5],[118,6,119,6],[118,7,119,7],[118,8,119,9],[118,10,119,10],[142,0,142,4],[146,0,146,7],[146,9,146,10]],"flags":["formulas_cached_only"]}
[]
["2016학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["과   목",{"$nulls":4},"경정\n예산액","기정\n예산액","비교증감","산출기초(원)",null,"비고"]
["장","관","항","목","원가통계비목"]
["1.이전수입",{"$nulls":4},{"v":494831,"d":"494,831"},{"v":66947,"d":"66,947"},{"v":427884,"d":"427,884"}]
[null,"1.중앙정부이전수입",{"$nulls":3},{"v":2600,"d":"2,600"},{"v":1300,"d":"1,300"},{"v":1300,"d":"1,300"}]
[null,null,"1.국고보조금",null,null,{"v":2600,"d":"2,600"},{"v":1300,"d":"1,300"},{"v":1300,"d":"1,300"}]
[{"$nulls":3},"1.국고보조금",null,{"v":2600,"d":"2,600"},{"v":1300,"d":"1,300"},{"v":1300,"d":"1,300"}]
[{"$nulls":4},"1.국고보조금",{"v":2600,"d":"2,600"},{"v":1300,"d":"1,300"},{"v":1300,"d":"1,300"},"(성립전)제대군인 자녀 수업료 : 1,299,690원×1교=",{"v":1300000,"d":"1,300,000"}]
[null,"2.지방자치단체이전수입",{"$nulls":3},{"v":8731,"d":"8,731"},{"v":3930,"d":"3,930"},{"v":4801,"d":"4,801"}]
[null,null,"1.비법정이전수입",null,null,{"v":8731,"d":"8,731"},{"v":3930,"d":"3,930"},{"v":4801,"d":"4,801"}]
[{"$nulls":3},"1.기초지방자치단체전입금",null,{"v":8731,"d":"8,731"},{"v":3930,"d":"3,930"},{"v":4801,"d":"4,801"}]
[{"$nulls":4},"1.기타지방자치단체보조금",{"v":8731,"d":"8,731"},{"v":3930,"d":"3,930"},{"v":4801,"d":"4,801"},"(성립전)농업인자녀 학자금 : 1,299,690원×1교=",{"v":1300000,"d":"1,300,000"}]
[{"$nulls":8},"(성립전)농업인자녀 학자금 : 1,299,690원×1교=",{"v":1300000,"d":"1,300,000"}]
[{"$nulls":8},"(성립전)저소득 한부모가족 자녀 교육급여 : 259,940원×1교=",{"v":260000,"d":"260,000"}]
[{"$nulls":8},"(성립전)저소득 한부모가족 자녀 교육급여 : 259,940원×1교=",{"v":260000,"d":"260,000"}]
[{"$nulls":8},"(성립전)저소득 한부모가족 자녀 교육급여 : 617,000원×1교=",{"v":617000,"d":"617,000"}]
[{"$nulls":8},"(성립전)저소득 한부모가족 자녀 교육급여 : 259,940원×1교=",{"v":260000,"d":"260,000"}]
[{"$nulls":8},"(성립전)저소득 한부모가족 자녀 교육급여 : 283,140원+259,930원=",{"v":544000,"d":"544,000"}]
[{"$nulls":8},"(성립전)저소득 한부모가족 자녀 교육급여 : 259,940원×1교=",{"v":260000,"d":"260,000"}]
[null,"3.교육비특별회계이전수입",{"$nulls":3},{"v":433674,"d":"433,674"},{"v":13304,"d":"13,304"},{"v":420370,"d":"420,370"}]
[null,null,"1.교육비특별회계전입금수입",null,null,{"v":433674,"d":"433,674"},{"v":13304,"d":"13,304"},{"v":420370,"d":"420,370"}]
[{"$nulls":3},"1.사립학교보조금수입",null,{"v":433674,"d":"433,674"},{"v":13304,"d":"13,304"},{"v":420370,"d":"420,370"}]
[{"$nulls":4},"1.목적사업비보조금",{"v":433674,"d":"433,674"},{"v":13304,"d":"13,304"},{"v":420370,"d":"420,370"},"(성립전)2016년 급식교육공무직원 인건비 : (14,571,000원 × 1교) - 11,501,000원 =",{"v":3070000,"d":"3,070,000"}]
[{"$nulls":8},"(성립전)2016년 급식교육공무직원 인건비 : (17,641,000원 × 1교) - 14,571,000원 =",{"v":3070000,"d":"3,070,000"}]
[{"$nulls":8},"(성립전)2016년 급식교육공무직원 인건비 : (20,711,000원 × 1교) - 17,641,000원 =",{"v":3070000,"d":"3,070,000"}]
[{"$nulls":8},"(성립전)2016년 급식교육공무직원 인건비 : (23,781,000원 × 1교) - 20,711,000원 =",{"v":3070000,"d":"3,070,000"}]
[{"$nulls":8},"(성립전)2016년 급식교육공무직원 인건비 : (26,801,000원 × 1교) - 23,781,000원 =",{"v":3020000,"d":"3,020,000"}]
[{"$nulls":8},"(성립전)2016년 학교도서관 사서업무수당 : (40,000원 × 1교) - 20,000원 =",{"v":20000,"d":"20,000"}]
[{"$nulls":8},"(성립전)2016년 학교도서관 사서업무수당 : (60,000원 × 1교) - 40,000원 =",{"v":20000,"d":"20,000"}]
[{"$nulls":8},"(성립전)2016년 학교도서관 사서업무수당 : (80,000원 × 1교) - 60,000원 =",{"v":20000,"d":"20,000"}]
[{"$nulls":8},"(성립전)2016년 학교도서관 사서업무수당 : (100,000원 × 1교) - 80,000원 =",{"v":20000,"d":"20,000"}]
[]
[]
[]
["1",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["과   목",{"$nulls":4},"경정\n예산액","기정\n예산액","비교증감","산출기초(원)",null,"비고"]
["장","관","항","목","원가통계비목"]
[{"$nulls":8},"(성립전)2016년 학교도서관 사서업무수당 : (120,000원 × 1교) - 100,000원 =",{"v":20000,"d":"20,000"}]
[{"$nulls":8},"(성립전)교육급여 지원금 : 20,011,980원 × 1교 =",{"v":20012000,"d":"20,012,000"}]
[{"$nulls":8},"(성립전)역사교육 자료 지원비 : 300,000원 × 1교 =",{"v":300000,"d":"300,000"}]
[{"$nulls":8},"(성립전)Wee클래스 운영비 : 1,000,000원 × 1교 =",{"v":1000000,"d":"1,000,000"}]
[{"$nulls":8},"(성립전)학업중단숙려제 및 학업중단 예방 운영비 : 1,000,000원 × 1교 =",{"v":1000000,"d":"1,000,000"}]
[{"$nulls":8},"(성립전)사회통합전형대상자 미충원에 따른 운영비 : 77,961,000원 × 1교 =",{"v":77961000,"d":"77,961,000"}]
[{"$nulls":8},"(성립전)학교폭력예방지원 고화소 CCTV 설치 지원금 : 2,500,000원 × 1교 =",{"v":2500000,"d":"2,500,000"}]
[{"$nulls":8},"(성립전)학교민주시민 활성화 교육자료 지원금 : 101,500원 × 1교 =",{"v":102000,"d":"102,000"}]
[{"$nulls":8},"(성립전)사회통합전형 대상자 맞춤형 프로그램 운영비 : 18,000,000원 × 1교 =",{"v":18000000,"d":"18,000,000"}]
[{"$nulls":8},"(성립전)저소득층자녀 중식비 지원 : 15,624,000원 × 1교 =",{"v":15624000,"d":"15,624,000"}]
[{"$nulls":8},"(성립전)저소득층자녀 중식비 지원 : (21,042,000원 × 1교) - 15,624,000원 =",{"v":5418000,"d":"5,418,000"}]
[{"$nulls":8},"(성립전)저소득층자녀 중식비 지원 : (25,208,400원 × 1교) - 21,042,000원 =",{"v":4167000,"d":"4,167,000"}]
[{"$nulls":8},"(성립전)2016학년도 사회통합전형대상자 기숙사 사용료 : 42,035,410원 × 1교 =",{"v":42036000,"d":"42,036,000"}]
[{"$nulls":8},"(성립전)2016학년도 사회통합전형대상자 기숙사 사용료 : (83,081,000원 × 1교) - 42,036,000원 =",{"v":41045000,"d":"41,045,000"}]
[{"$nulls":8},"(성립전)2016학년도 저소득층 학생 교과서 구입비 : 1,044,000원 × 1교 =",{"v":1044000,"d":"1,044,000"}]
[{"$nulls":8},"(성립전)2016 방과후학교 자유수강권 교부금 : 550,000원 × 1교 =",{"v":550000,"d":"550,000"}]
[{"$nulls":8},"(성립전)2016 방과후학교 자유수강권 교부금 : (1,100,000원 × 1교) - 550,000원 =",{"v":550000,"d":"550,000"}]
[{"$nulls":8},"(성립전)2016 사회통합전형 방과후학교 교육비 : 6,851,000원 × 1교 =",{"v":6851000,"d":"6,851,000"}]
[{"$nulls":8},"(성립전)2016 사회통합전형 방과후학교 교육비 : (13,702,000원 × 1교) - 6,851,000원 =",{"v":6851000,"d":"6,851,000"}]
[{"$nulls":8},"(성립전)2016학년도 저소득층 자녀 학비지원금 : 59,275,910원 × 1교 =",{"v":59276000,"d":"59,276,000"}]
[{"$nulls":8},"(성립전)교육급여(입학금 및 수업료) 지원금 : 9,251,060원 × 1교 =",{"v":9252000,"d":"9,252,000"}]
[{"$nulls":8},"(성립전)사회통합전형교 기회균등대상자 체험학습비 : 2,000,000원 × 1교 =",{"v":2000000,"d":"2,000,000"}]
[{"$nulls":8},"(성립전)저소득층자녀 학비지원금 : 72,430,760원 × 1교 =",{"v":72431000,"d":"72,431,000"}]
[{"$nulls":8},"(성립전)교육환경개선사업(외부창문 안전난간 설치) 준공금 : 17,000,000원 × 1교 =",{"v":17000000,"d":"17,000,000"}]
[null,"4.기타이전수입",{"$nulls":3},{"v":49826,"d":"49,826"},{"v":48413,"d":"48,413"},{"v":1413,"d":"1,413"}]
[null,null,"1.사학법인이전수입",null,null,{"v":47000,"d":"47,000"},{"v":47000,"d":"47,000"},0]
[{"$nulls":3},"1.법인법정부담금",null,{"v":47000,"d":"47,000"},{"v":47000,"d":"47,000"},0]
[{"$nulls":4},"1.법인법정부담금",{"v":47000,"d":"47,000"},{"v":47000,"d":"47,000"},0]
[]
[]
[]
["2",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["과   목",{"$nulls":4},"경정\n예산액","기정\n예산액","비교증감","산출기초(원)",null,"비고"]
["장","관","항","목","원가통계비목"]
[null,null,"2.민간이전수입",null,null,{"v":2826,"d":"2,826"},{"v":1413,"d":"1,413"},{"v":1413,"d":"1,413"}]
[{"$nulls":3},"1.기타지원금",null,{"v":2826,"d":"2,826"},{"v":1413,"d":"1,413"},{"v":1413,"d":"1,413"}]
[{"$nulls":4},"1.기타지원금",{"v":2826,"d":"2,826"},{"v":1413,"d":"1,413"},{"v":1413,"d":"1,413"},"(성립전)근로복지공단 장학금 : 1,412,340원×1교=",{"v":1413000,"d":"1,413,000"}]
["2.자체수입",{"$nulls":4},{"v":8007404,"d":"8,007,404"},{"v":7854782,"d":"7,854,782"},{"v":152622,"d":"152,622"}]
[null,"1.학부모부담수입",{"$nulls":3},{"v":7888894,"d":"7,888,894"},{"v":7736272,"d":"7,736,272"},{"v":152622,"d":"152,622"}]
[null,null,"1.등록금",null,null,{"v":3460825,"d":"3,460,825"},{"v":3460825,"d":"3,460,825"},0]
[{"$nulls":3},"1.입학금",null,{"v":126000,"d":"126,000"},{"v":126000,"d":"126,000"},0]
[{"$nulls":4},"1.입학금",{"v":126000,"d":"126,000"},{"v":126000,"d":"126,000"},0]
[{"$nulls":3},"2.수업료",null,{"v":3064040,"d":"3,064,040"},{"v":3064040,"d":"3,064,040"},0]
[{"$nulls":4},"1.수업료",{"v":3062069,"d":"3,062,069"},{"v":3062069,"d":"3,062,069"},0]
[{"$nulls":4},"2.지난년도수업료",{"v":1971,"d":"1,971"},{"v":1971,"d":"1,971"},0]
[{"$nulls":3},"3.학교운영지원비",null,{"v":270785,"d":"270,785"},{"v":270785,"d":"270,785"},0]
[{"$nulls":4},"1.학교운영지원비",{"v":270690,"d":"270,690"},{"v":270690,"d":"270,690"},0]
[{"$nulls":4},"2.지난년도학교운영지원비",95,95,0]
[null,null,"2.수익자부담수입",null,null,{"v":4428069,"d":"4,428,069"},{"v":4275447,"d":"4,275,447"},{"v":152622,"d":"152,622"}]
[{"$nulls":3},"1.급식비",null,{"v":1924002,"d":"1,924,002"},{"v":1961601,"d":"1,961,601"},{"v":-37599,"d":"-37,599"}]
[{"$nulls":4},"1.급식비",{"v":1924002,"d":"1,924,002"},{"v":1961601,"d":"1,961,601"},{"v":-37599,"d":"-37,599"},"학생급식비 : (14,400원×406명×20식×11월)+(14,400원×197명×23식×8월)+(14,400원×197명×16식) - 1,882,599,000원 =",{"v":-29031000,"d":"-29,031,000"}]
[{"$nulls":8},"교직원 및 외부급식비 : (4,200원×75명×18식×12월) - 76,608,000원 =",{"v":-8568000,"d":"-8,568,000"}]
[{"$nulls":3},"2.방과후학교활동비",null,{"v":540034,"d":"540,034"},{"v":540034,"d":"540,034"},0]
[{"$nulls":4},"1.방과후학교활동비",{"v":540034,"d":"540,034"},{"v":540034,"d":"540,034"},0]
[{"$nulls":3},"3.현장체험학습비",null,{"v":101860,"d":"101,860"},{"v":17600,"d":"17,600"},{"v":84260,"d":"84,260"}]
[{"$nulls":4},"1.현장체험학습비",{"v":101860,"d":"101,860"},{"v":17600,"d":"17,600"},{"v":84260,"d":"84,260"},"(성립전)현장학습(2학년) : 400,000원×196명=",{"v":78400000,"d":"78,400,000"}]
[{"$nulls":8},"현장학습(2학년) : (403,000원×198명) - 78,400,000원 =",{"v":1394000,"d":"1,394,000"}]
[{"$nulls":8},"현장학습(1학년) : 22,000원×203명=",{"v":4466000,"d":"4,466,000"}]
[{"$nulls":3},"4.졸업앨범대금",null,{"v":21600,"d":"21,600"},{"v":21600,"d":"21,600"},0]
[{"$nulls":4},"1.졸업앨범대금",{"v":21600,"d":"21,600"},{"v":21600,"d":"21,600"},0]
[{"$nulls":3},"5.교과서대금",null,{"v":74880,"d":"74,880"},{"v":74880,"d":"74,880"},0]
[{"$nulls":4},"1.교과서대금",{"v":74880,"d":"74,880"},{"v":74880,"d":"74,880"},0]
[]
[]
[]
["3",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세입예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["과   목",{"$nulls":4},"경정\n예산액","기정\n예산액","비교증감","산출기초(원)",null,"비고"]
["장","관","항","목","원가통계비목"]
[{"$nulls":3},"6.기숙사비",null,{"v":1504961,"d":"1,504,961"},{"v":1512332,"d":"1,512,332"},{"v":-7371,"d":"-7,371"}]
[{"$nulls":4},"1.기숙사비",{"v":1504961,"d":"1,504,961"},{"v":1512332,"d":"1,512,332"},{"v":-7371,"d":"-7,371"},"기숙사비 : (273,000원×405명×9회)+(325,000원×196명×8회) - 1,512,056,000원 =",{"v":-7371000,"d":"-7,371,000"}]
[{"$nulls":3},"7.기타수익자부담수입",null,{"v":260732,"d":"260,732"},{"v":147400,"d":"147,400"},{"v":113332,"d":"113,332"}]
[{"$nulls":4},"1.기타수익자부담수입",{"v":260732,"d":"260,732"},{"v":147400,"d":"147,400"},{"v":113332,"d":"113,332"},"(성립전)1,2학년 진로.리더십캠프 : (250,000원×207명)+(250,000원×196명)=",{"v":100750000,"d":"100,750,000"}]
[{"$nulls":8},"(성립전)2학년 대학탐방 활동비 : (63,600원×167명)+(70,000원×28명)=",{"v":12582000,"d":"12,582,000"}]
[null,"2.행정활동수입",{"$nulls":3},{"v":118510,"d":"118,510"},{"v":118510,"d":"118,510"},0]
[null,null,"1.사용료및수수료",null,null,{"v":76737,"d":"76,737"},{"v":76737,"d":"76,737"},0]
[{"$nulls":3},"1.사용료및수수료",null,{"v":76737,"d":"76,737"},{"v":76737,"d":"76,737"},0]
[{"$nulls":4},"1.사용료",{"v":76737,"d":"76,737"},{"v":76737,"d":"76,737"},0]
[null,null,"2.자산수입",null,null,150,150,0]
[{"$nulls":3},"1.자산매각대",null,150,150,0]
[{"$nulls":4},"1.자산매각대",150,150,0]
[null,null,"3.기타행정활동수입",null,null,{"v":41623,"d":"41,623"},{"v":41623,"d":"41,623"},0]
[{"$nulls":3},"1.이자수입",null,{"v":37423,"d":"37,423"},{"v":37423,"d":"37,423"},0]
[{"$nulls":4},"1.이자수입",{"v":37423,"d":"37,423"},{"v":37423,"d":"37,423"},0]
[{"$nulls":3},"2.기타행정활동수입",null,{"v":4200,"d":"4,200"},{"v":4200,"d":"4,200"},0]
[{"$nulls":4},"1.기타행정활동수입",{"v":4200,"d":"4,200"},{"v":4200,"d":"4,200"},0]
["3.기타수입",{"$nulls":4},{"v":1068005,"d":"1,068,005"},{"v":1068005,"d":"1,068,005"},0]
[null,"1.전년도이월금",{"$nulls":3},{"v":1068005,"d":"1,068,005"},{"v":1068005,"d":"1,068,005"},0]
[null,null,"1.순세계잉여금",null,null,{"v":1068005,"d":"1,068,005"},{"v":1068005,"d":"1,068,005"},0]
[{"$nulls":3},"1.순세계잉여금",null,{"v":1068005,"d":"1,068,005"},{"v":1068005,"d":"1,068,005"},0]
[{"$nulls":4},"1.순세계잉여금",{"v":1068005,"d":"1,068,005"},{"v":1068005,"d":"1,068,005"},0]
["세입합계",{"$nulls":4},{"v":9570240,"d":"9,570,240"},{"v":8989734,"d":"8,989,734"},{"v":580506,"d":"580,506"}]
[]
[]
[]
["4",{"$nulls":7},"발행일 : ","2016-08-31"]

{"sheet":"세출예산명세서","index":4,"n_rows":700,"n_cols":10,"rows_kept":700,"merged":[[1,0,1,9],[3,0,3,3],[3,5,3,9],[4,0,4,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,9],[38,0,38,7],[40,0,40,9],[42,0,42,3],[42,5,42,9],[43,0,43,4],[43,5,44,5],[43,6,44,6],[43,7,44,7],[43,8,44,9],[77,0,77,7],[79,0,79,9],[81,0,81,3],[81,5,81,9],[82,0,82,4],[82,5,83,5],[82,6,83,6],[82,7,83,7],[82,8,83,9],[116,0,116,7],[118,0,118,9],[120,0,120,3],[120,5,120,9],[121,0,121,4],[121,5,122,5],[121,6,122,6],[121,7,122,7],[121,8,122,9],[155,0,155,7],[157,0,157,9],[159,0,159,3],[159,5,159,9],[160,0,160,4],[160,5,161,5],[160,6,161,6],[160,7,161,7],[160,8,161,9],[194,0,194,7],[196,0,196,9],[198,0,198,3],[198,5,198,9],[199,0,199,4],[199,5,200,5],[199,6,200,6],[199,7,200,7],[199,8,200,9],[233,0,233,7],[235,0,235,9],[237,0,237,3],[237,5,237,9],[238,0,238,4],[238,5,239,5],[238,6,239,6],[238,7,239,7],[238,8,239,9],[272,0,272,7],[274,0,274,9],[276,0,276,3],[276,5,276,9],[277,0,277,4],[277,5,278,5],[277,6,278,6],[277,7,278,7],[277,8,278,9],[311,0,311,7],[313,0,313,9],[315,0,315,3],[315,5,315,9],[316,0,316,4],[316,5,317,5],[316,6,317,6],[316,7,317,7],[316,8,317,9],[350,0,350,7],[352,0,352,9],[354,0,354,3],[354,5,354,9],[355,0,355,4],[355,5,356,5],[355,6,356,6],[355,7,356,7],[355,8,356,9],[389,0,389,7],[391,0,391,9],[393,0,393,3],[393,5,393,9],[394,0,394,4],[394,5,395,5],[394,6,395,6],[394,7,395,7],[394,8,395,9],[428,0,428,7],[430,0,430,9],[432,0,432,3],[432,5,432,9],[433,0,433,4],[433,5,434,5],[433,6,434,6],[433,7,434,7],[433,8,434,9],[467,0,467,7],[469,0,469,9],[471,0,471,3],[471,5,471,9],[472,0,472,4],[472,5,473,5],[472,6,473,6],[472,7,473,7],[472,8,473,9],[506,0,506,7],[508,0,508,9],[510,0,510,3],[510,5,510,9],[511,0,511,4],[511,5,512,5],[511,6,512,6],[511,7,512,7],[511,8,512,9],[545,0,545,7],[547,0,547,9],[549,0,549,3],[549,5,549,9],[550,0,550,4],[550,5,551,5],[550,6,551,6],[550,7,551,7],[550,8,551,9],[584,0,584,7],[586,0,586,9],[588,0,588,3],[588,5,588,9],[589,0,589,4],[589,5,590,5],[589,6,590,6],[589,7,590,7],[589,8,590,9],[623,0,623,7],[625,0,625,9],[627,0,627,3],[627,5,627,9],[628,0,628,4],[628,5,629,5],[628,6,629,6],[628,7,629,7],[628,8,629,9],[662,0,662,7],[664,0,664,9],[666,0,666,3],[666,5,666,9],[667,0,667,4],[667,5,668,5],[667,6,668,6],[667,7,668,7],[667,8,668,9],[694,0,694,4],[694,8,694,9],[699,0,699,7]],"flags":["formulas_cached_only"]}
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
["1.인적자원 운용",{"$nulls":4},{"v":3193614,"d":"3,193,614"},{"v":3107317,"d":"3,107,317"},{"v":86297,"d":"86,297"}]
[null,"1.교직원보수",{"$nulls":3},{"v":2451809,"d":"2,451,809"},{"v":2379578,"d":"2,379,578"},{"v":72231,"d":"72,231"}]
[null,null,"1.교원보수",null,null,{"v":2186398,"d":"2,186,398"},{"v":2134192,"d":"2,134,192"},{"v":52206,"d":"52,206"}]
[{"$nulls":3},"1.기본급",null,{"v":1329561,"d":"1,329,561"},{"v":1251600,"d":"1,251,600"},{"v":77961,"d":"77,961"}]
[{"$nulls":4},"1.봉급",{"v":1329561,"d":"1,329,561"},{"v":1251600,"d":"1,251,600"},{"v":77961,"d":"77,961"},"(성립전)사회통합전형대상자 미충원 운영비<도지원금>  77,961,000원×1교=",{"v":77961000,"d":"77,961,000"}]
[{"$nulls":3},"2.정액수당",null,{"v":294439,"d":"294,439"},{"v":294439,"d":"294,439"},0]
[{"$nulls":4},"1.정근수당",{"v":128240,"d":"128,240"},{"v":128240,"d":"128,240"},0,"  "]
[{"$nulls":4},"2.가족수당",{"v":21600,"d":"21,600"},{"v":21600,"d":"21,600"},0,"  "]
[{"$nulls":4},"3.자녀학비보조수당",{"v":3600,"d":"3,600"},{"v":3600,"d":"3,600"},0,"  "]
[{"$nulls":4},"4.교원보전수당",{"v":1320,"d":"1,320"},{"v":1320,"d":"1,320"},0,"  "]
[{"$nulls":4},"5.교직수당",{"v":98508,"d":"98,508"},{"v":98508,"d":"98,508"},0,"  "]
[{"$nulls":4},"6.교직수당가산금2",{"v":6720,"d":"6,720"},{"v":6720,"d":"6,720"},0,"  "]
[{"$nulls":4},"7.교직수당가산금4",{"v":29640,"d":"29,640"},{"v":29640,"d":"29,640"},0,"  "]
[{"$nulls":4},"8.교직수당가산금6",360,360,0,"  "]
[{"$nulls":4},"9.관리업무수당",{"v":4451,"d":"4,451"},{"v":4451,"d":"4,451"},0,"  "]
[{"$nulls":3},"3.부담금",null,{"v":142331,"d":"142,331"},{"v":142331,"d":"142,331"},0]
[{"$nulls":4},"1.교직원법정부담금",{"v":142331,"d":"142,331"},{"v":142331,"d":"142,331"},0,"  "]
[{"$nulls":3},"4.초과근무수당",null,{"v":77501,"d":"77,501"},{"v":77501,"d":"77,501"},0]
[{"$nulls":4},"1.시간외근무수당",{"v":77501,"d":"77,501"},{"v":77501,"d":"77,501"},0,"  "]
[{"$nulls":3},"5.복리후생비",null,{"v":190521,"d":"190,521"},{"v":190521,"d":"190,521"},0]
[{"$nulls":4},"1.육아휴직수당",{"v":10401,"d":"10,401"},{"v":10401,"d":"10,401"},0,"  "]
[{"$nulls":4},"2.정액급식비",{"v":51120,"d":"51,120"},{"v":51120,"d":"51,120"},0,"  "]
[{"$nulls":4},"3.명절휴가비",{"v":129000,"d":"129,000"},{"v":129000,"d":"129,000"},0,"  "]
[{"$nulls":3},"6.기타수당",null,{"v":152045,"d":"152,045"},{"v":177800,"d":"177,800"},{"v":-25755,"d":"-25,755"}]
[{"$nulls":4},"1.성과상여금",{"v":144245,"d":"144,245"},{"v":170000,"d":"170,000"},{"v":-25755,"d":"-25,755"},"성과상여금  (144,245,000원×1회) - 170,000,000원=",{"v":-25755000,"d":"-25,755,000"}]
[{"$nulls":4},"2.직급보조비",{"v":7800,"d":"7,800"},{"v":7800,"d":"7,800"},0,"  "]
[null,null,"2.직원보수",null,null,{"v":265411,"d":"265,411"},{"v":245386,"d":"245,386"},{"v":20025,"d":"20,025"}]
[{"$nulls":3},"1.기본급",null,{"v":156096,"d":"156,096"},{"v":140520,"d":"140,520"},{"v":15576,"d":"15,576"}]
[]
[]
[]
[]
["1",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"1.봉급",{"v":156096,"d":"156,096"},{"v":140520,"d":"140,520"},{"v":15576,"d":"15,576"},"기본급(6명)  (13,008,000원×12월) - 140,520,000원=",{"v":15576000,"d":"15,576,000"}]
[{"$nulls":3},"2.정액수당",null,{"v":17580,"d":"17,580"},{"v":17130,"d":"17,130"},450]
[{"$nulls":4},"1.정근수당",{"v":12780,"d":"12,780"},{"v":12330,"d":"12,330"},450,"정근수당가산금  (257,500원×12월) - 2,640,000원=",{"v":450000,"d":"450,000"}]
[{"$nulls":4},"2.가족수당",{"v":4800,"d":"4,800"},{"v":4800,"d":"4,800"},0,"  "]
[{"$nulls":3},"3.초과근무수당",null,{"v":10974,"d":"10,974"},{"v":10224,"d":"10,224"},750]
[{"$nulls":4},"1.시간외근무수당",{"v":10974,"d":"10,974"},{"v":10224,"d":"10,224"},750,"초과근무수당(정액)  (504,500원×12월) - 5,304,000원=",{"v":750000,"d":"750,000"}]
[{"$nulls":3},"4.복리후생비",null,{"v":31804,"d":"31,804"},{"v":28300,"d":"28,300"},{"v":3504,"d":"3,504"}]
[{"$nulls":4},"1.정액급식비",{"v":9204,"d":"9,204"},{"v":7800,"d":"7,800"},{"v":1404,"d":"1,404"},"정액급식비  (767,000원×12월) - 7,800,000원=",{"v":1404000,"d":"1,404,000"}]
[{"$nulls":4},"2.명절휴가비",{"v":16600,"d":"16,600"},{"v":14500,"d":"14,500"},{"v":2100,"d":"2,100"},"명절휴가비  (8,300,000원×2월) - 14,500,000원=",{"v":2100000,"d":"2,100,000"}]
[{"$nulls":4},"3.연가보상비",{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},0,"  "]
[{"$nulls":3},"5.기타수당",null,{"v":22586,"d":"22,586"},{"v":22841,"d":"22,841"},-255]
[{"$nulls":4},"1.성과상여금",{"v":14600,"d":"14,600"},{"v":14600,"d":"14,600"},0,"  "]
[{"$nulls":4},"2.대우공무원수당",0,{"v":1026,"d":"1,026"},{"v":-1026,"d":"-1,026"},"대우공무원수당  0원 - 1,026,000원=",{"v":-1026000,"d":"-1,026,000"}]
[{"$nulls":4},"3.직급보조비",{"v":7986,"d":"7,986"},{"v":7215,"d":"7,215"},771,"직급보조비  (665,500원×12월) - 7,215,000원=",{"v":771000,"d":"771,000"}]
[{"$nulls":3},"6.부담금",null,{"v":26371,"d":"26,371"},{"v":26371,"d":"26,371"},0]
[{"$nulls":4},"1.교직원법정부담금",{"v":26371,"d":"26,371"},{"v":26371,"d":"26,371"},0,"  "]
[null,"2.기타 교직원보수",{"$nulls":3},{"v":689165,"d":"689,165"},{"v":680249,"d":"680,249"},{"v":8916,"d":"8,916"}]
[null,null,"1.교직원대체인건비",null,null,{"v":655325,"d":"655,325"},{"v":647009,"d":"647,009"},{"v":8316,"d":"8,316"}]
[{"$nulls":3},"1.기간제교원인건비",null,{"v":655325,"d":"655,325"},{"v":647009,"d":"647,009"},{"v":8316,"d":"8,316"}]
[{"$nulls":4},"1.기간제교원인건비",{"v":599670,"d":"599,670"},{"v":591354,"d":"591,354"},{"v":8316,"d":"8,316"},"퇴직금  (51,140,000원×1년) - 49,400,000원=",{"v":1740000,"d":"1,740,000"}]
[{"$nulls":8},"기본급(기간제13명,강사1명)  (29,185,000원×12월) - 343,644,000원=",{"v":6576000,"d":"6,576,000"}]
[{"$nulls":4},"2.기간제교원법정부담금",{"v":55655,"d":"55,655"},{"v":55655,"d":"55,655"},0,"  "]
[null,null,"2.학교운영지원수당",null,null,{"v":33840,"d":"33,840"},{"v":33240,"d":"33,240"},600]
[{"$nulls":3},"1.교원",null,{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},0]
[{"$nulls":4},"1.학교운영지원수당",{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},0,"  "]
[{"$nulls":3},"2.행정직원",null,{"v":3840,"d":"3,840"},{"v":3240,"d":"3,240"},600]
[{"$nulls":4},"1.학교운영지원수당",{"v":3840,"d":"3,840"},{"v":3240,"d":"3,240"},600,"직원 관리수당  (300,000원×12월) - 3,000,000원=",{"v":600000,"d":"600,000"}]
[null,"3.교직원 복지 및 역량강화",{"$nulls":3},{"v":52640,"d":"52,640"},{"v":47490,"d":"47,490"},{"v":5150,"d":"5,150"}]
[]
[]
[]
[]
["2",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[null,null,"1.교직원연수",null,null,{"v":7200,"d":"7,200"},{"v":6600,"d":"6,600"},600]
[{"$nulls":3},"1.직무연수",null,{"v":6600,"d":"6,600"},{"v":6600,"d":"6,600"},0]
[{"$nulls":4},"1.여비",{"v":6600,"d":"6,600"},{"v":6600,"d":"6,600"},0,"  "]
[{"$nulls":3},"2.자격연수",null,600,0,600]
[{"$nulls":4},"1.여비",600,0,600,"자격연수여비  600,000원×1년=",{"v":600000,"d":"600,000"}]
[null,null,"2.교직원복지",null,null,{"v":45440,"d":"45,440"},{"v":40890,"d":"40,890"},{"v":4550,"d":"4,550"}]
[{"$nulls":3},"1.교직원워크샵",null,{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0]
[{"$nulls":4},"1.일반업무추진비",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,"  "]
[{"$nulls":3},"2.교직원맞춤형복지비",null,{"v":42880,"d":"42,880"},{"v":38330,"d":"38,330"},{"v":4550,"d":"4,550"}]
[{"$nulls":4},"1.맞춤형복지비",{"v":42880,"d":"42,880"},{"v":38330,"d":"38,330"},{"v":4550,"d":"4,550"},"기간제교원 맞춤형복지비  350,000원×13명=",{"v":4550000,"d":"4,550,000"}]
[{"$nulls":3},"3.특근매식비",null,560,560,0]
[{"$nulls":4},"1.교직원복지비",560,560,0,"  "]
["2.학생복지/교육격차 해소",{"$nulls":4},{"v":4039353,"d":"4,039,353"},{"v":3756576,"d":"3,756,576"},{"v":282777,"d":"282,777"}]
[null,"1.급식 관리",{"$nulls":3},{"v":1950803,"d":"1,950,803"},{"v":1973102,"d":"1,973,102"},{"v":-22299,"d":"-22,299"}]
[null,null,"1.학교급식운영",null,null,{"v":1950803,"d":"1,950,803"},{"v":1973102,"d":"1,973,102"},{"v":-22299,"d":"-22,299"}]
[{"$nulls":3},"1.영양사인건비",null,{"v":53004,"d":"53,004"},{"v":64197,"d":"64,197"},{"v":-11193,"d":"-11,193"}]
[{"$nulls":4},"1.무기계약직원인건비",{"v":48727,"d":"48,727"},{"v":59356,"d":"59,356"},{"v":-10629,"d":"-10,629"},"영양사인건비(3명)  (2,918,000원×12월) - 44,715,000원=",{"v":-9699000,"d":"-9,699,000"}]
[{"$nulls":8},"연차수당  0원 - 1,330,000원=",{"v":-1330000,"d":"-1,330,000"}]
[{"$nulls":8},"퇴직급여  (4,300,000원×1년) - 5,400,000원=",{"v":-1100000,"d":"-1,100,000"}]
[{"$nulls":8},"정기상여금  500,000원×3명=",{"v":1500000,"d":"1,500,000"}]
[{"$nulls":4},"2.무기계약직원법정부담금",{"v":4277,"d":"4,277"},{"v":4841,"d":"4,841"},-564,"국민연금기관부담금  (46,670,000원×4.5%) - 2,349,000원=",{"v":-248000,"d":"-248,000"}]
[{"$nulls":8},"건강보험기관부담금  (42,500,000원×3.06%)+(1,300,500원×6.55%) - 1,702,000원=",{"v":-316000,"d":"-316,000"}]
[{"$nulls":3},"2.조리실무사인건비",null,{"v":448818,"d":"448,818"},{"v":445667,"d":"445,667"},{"v":3151,"d":"3,151"}]
[{"$nulls":4},"1.무기계약직원인건비",{"v":385060,"d":"385,060"},{"v":377625,"d":"377,625"},{"v":7435,"d":"7,435"},"조리실무사인건비(16명)  (27,085,000원×12월) - 319,500,000원=",{"v":5520000,"d":"5,520,000"}]
[{"$nulls":8},"연차수당  (5,040,000×1년) - 8,025,000원=",{"v":-2985000,"d":"-2,985,000"}]
[{"$nulls":8},"퇴직금  (29,000,000원×1년) - 30,600,000원=",{"v":-1600000,"d":"-1,600,000"}]
[{"$nulls":8},"정기상여금  500,000원×13명=",{"v":6500000,"d":"6,500,000"}]
[{"$nulls":4},"2.기간제직원인건비",{"v":3000,"d":"3,000"},0,{"v":3000,"d":"3,000"},"조리실무사 대체인건비  3,000,000원×1년=",{"v":3000000,"d":"3,000,000"}]
[]
[]
[]
[]
["3",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"3.일반수용비",{"v":31600,"d":"31,600"},{"v":31600,"d":"31,600"},0,"  "]
[{"$nulls":4},"4.무기계약직원법정부담금",{"v":29158,"d":"29,158"},{"v":36442,"d":"36,442"},{"v":-7284,"d":"-7,284"},"국민연금기관부담금  (300,000,000원×4.5%) - 17,685,000원=",{"v":-4185000,"d":"-4,185,000"}]
[{"$nulls":8},"건강보험기관부담금  (335,100,000원×3.06%)+(10,254,060원×6.55%) - 12,814,000원=",{"v":-1888000,"d":"-1,888,000"}]
[{"$nulls":8},"고용보험기관부담금  (323,100,000원×0.9%) - 3,537,000원=",{"v":-629000,"d":"-629,000"}]
[{"$nulls":8},"산재보험기관부담금  (298,000,000원×0.612%) - 2,406,000원=",{"v":-582000,"d":"-582,000"}]
[{"$nulls":3},"3.교육공무직원맞춤형복지비",null,{"v":6150,"d":"6,150"},{"v":6009,"d":"6,009"},141]
[{"$nulls":4},"1.맞춤형복지비",{"v":6150,"d":"6,150"},{"v":6009,"d":"6,009"},141,"교육공무직원맞춤형복지비(급식실)  (6,150,000원×1년) - 6,009,000원=",{"v":141000,"d":"141,000"}]
[{"$nulls":3},"4.급식재료구입비",null,{"v":1275452,"d":"1,275,452"},{"v":1303468,"d":"1,303,468"},{"v":-28016,"d":"-28,016"}]
[{"$nulls":4},"1.급식용식재료비",{"v":1275452,"d":"1,275,452"},{"v":1303468,"d":"1,303,468"},{"v":-28016,"d":"-28,016"},"쌀  (6,341,000원×12월) - 78,000,000원=",{"v":-1908000,"d":"-1,908,000"}]
[{"$nulls":8},"수산물  (6,000,000원×12월) - 78,000,000원=",{"v":-6000000,"d":"-6,000,000"}]
[{"$nulls":8},"공산품  (51,615,660원×12월) - 627,388,000원=",{"v":-8000000,"d":"-8,000,000"}]
[{"$nulls":8},"김치류  (4,084,000원×12월) - 52,080,000원=",{"v":-3072000,"d":"-3,072,000"}]
[{"$nulls":8},"보조식  (4,667,000원×12월) - 65,040,000원=",{"v":-9036000,"d":"-9,036,000"}]
[{"$nulls":3},"5.급식운영비",null,{"v":140578,"d":"140,578"},{"v":142260,"d":"142,260"},{"v":-1682,"d":"-1,682"}]
[{"$nulls":4},"1.일반수용비",{"v":64314,"d":"64,314"},{"v":65994,"d":"65,994"},{"v":-1680,"d":"-1,680"},"급식실 잔반처리비  (700,000원×12월) - 9,600,000원=",{"v":-1200000,"d":"-1,200,000"}]
[{"$nulls":8},"냉난방기 관리용역비  (140,000원×4월)+(80,000원×8월) - 1,680,000원=",{"v":-480000,"d":"-480,000"}]
[{"$nulls":4},"2.전기요금",{"v":24935,"d":"24,935"},{"v":24935,"d":"24,935"},0,"  "]
[{"$nulls":4},"3.상하수도료",{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,"  "]
[{"$nulls":4},"4.연료비",{"v":36000,"d":"36,000"},{"v":36000,"d":"36,000"},0,"  "]
[{"$nulls":4},"5.기타공공요금",113,115,-2,"가스배상책임보험  (8,000원×1회) - 10,000원=",{"v":-2000,"d":"-2,000"}]
[{"$nulls":4},"6.여비",{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},0,"  "]
[{"$nulls":4},"7.교직원복지비",{"v":2016,"d":"2,016"},{"v":2016,"d":"2,016"},0,"  "]
[{"$nulls":4},"8.교육운영비",0,0,0,"  "]
[{"$nulls":3},"6.급식교육공무직인건비<도지원금>",null,{"v":26801,"d":"26,801"},{"v":11501,"d":"11,501"},{"v":15300,"d":"15,300"}]
[{"$nulls":4},"1.무기계약직원인건비",{"v":23870,"d":"23,870"},{"v":8570,"d":"8,570"},{"v":15300,"d":"15,300"},"(성립전)영양사,조리사 인건비  (1,797,000원+1,273,000원)=",{"v":3070000,"d":"3,070,000"}]
[{"$nulls":8},"(성립전)영양사,조리사 인건비  (1,797,000원+1,273,000원)=",{"v":3070000,"d":"3,070,000"}]
[{"$nulls":8},"(성립전)영양사,조리사 인건비  (1,797,000원+1,273,000원)=",{"v":3070000,"d":"3,070,000"}]
[{"$nulls":8},"(성립전)영양사,조리사 인건비  (1,797,000원+1,273,000원)=",{"v":3070000,"d":"3,070,000"}]
[]
[]
[]
[]
["4",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":8},"(성립전)영양사,조리사 인건비  1,797,000원+1,223,000원=",{"v":3020000,"d":"3,020,000"}]
[{"$nulls":4},"2.무기계약직원법정부담금",{"v":2931,"d":"2,931"},{"v":2931,"d":"2,931"},0,"  "]
[null,"2.기숙사 관리",{"$nulls":3},{"v":1504961,"d":"1,504,961"},{"v":1512332,"d":"1,512,332"},{"v":-7371,"d":"-7,371"}]
[null,null,"1.기숙사운영",null,null,{"v":1504961,"d":"1,504,961"},{"v":1512332,"d":"1,512,332"},{"v":-7371,"d":"-7,371"}]
[{"$nulls":3},"1.생활관지도교사인건비",null,{"v":485837,"d":"485,837"},{"v":483207,"d":"483,207"},{"v":2630,"d":"2,630"}]
[{"$nulls":4},"1.기간제직원인건비",{"v":447954,"d":"447,954"},{"v":445324,"d":"445,324"},{"v":2630,"d":"2,630"},"생활관지도교사 인건비(13명)  (32,186,000원×12월)- 383,602,000원=",{"v":2630000,"d":"2,630,000"}]
[{"$nulls":4},"2.기간제직원법정부담금",{"v":37883,"d":"37,883"},{"v":37883,"d":"37,883"},0,"  "]
[{"$nulls":3},"2.행정실무사(기숙행정)인건비",null,{"v":33819,"d":"33,819"},{"v":30979,"d":"30,979"},{"v":2840,"d":"2,840"}]
[{"$nulls":4},"1.무기계약직원인건비",{"v":31384,"d":"31,384"},{"v":28544,"d":"28,544"},{"v":2840,"d":"2,840"},"행정실무사 인건비(1명)  (2,058,500원×12월) - 22,958,000원=",{"v":1744000,"d":"1,744,000"}]
[{"$nulls":8},"시간외수당(초과)  (67,800원×12월) - 470,000원=",{"v":344000,"d":"344,000"}]
[{"$nulls":8},"연차수당  (660,920원×1년) - 509,000원=",{"v":152000,"d":"152,000"}]
[{"$nulls":8},"퇴직급여  (2,400,000원×1년) - 2,300,000원=",{"v":100000,"d":"100,000"}]
[{"$nulls":8},"정기상여금  500,000원×1회=",{"v":500000,"d":"500,000"}]
[{"$nulls":4},"2.무기계약직원법정부담금",{"v":2435,"d":"2,435"},{"v":2435,"d":"2,435"},0,"  "]
[{"$nulls":3},"3.시설관리원인건비",null,{"v":148716,"d":"148,716"},{"v":148066,"d":"148,066"},650]
[{"$nulls":4},"1.기간제직원인건비",{"v":138904,"d":"138,904"},{"v":136555,"d":"136,555"},{"v":2349,"d":"2,349"},"시설관리원 인건비(4명)  (9,340,000원×12월) - 110,444,000원=",{"v":1636000,"d":"1,636,000"}]
[{"$nulls":8},"연차수당  (3,060,000원×1년) - 3,407,000원=",{"v":-347000,"d":"-347,000"}]
[{"$nulls":8},"퇴직급여  (11,500,000원×1년) - 12,440,000원=",{"v":-940000,"d":"-940,000"}]
[{"$nulls":8},"정기상여금  500,000원×4명=",{"v":2000000,"d":"2,000,000"}]
[{"$nulls":4},"2.기간제직원법정부담금",{"v":9812,"d":"9,812"},{"v":11511,"d":"11,511"},{"v":-1699,"d":"-1,699"},"국민연금기관부담금  (86,356,000원×4.5%) - 5,586,000원=",{"v":-1699000,"d":"-1,699,000"}]
[{"$nulls":3},"4.교육공무직원맞춤형복지비",null,{"v":6300,"d":"6,300"},{"v":6300,"d":"6,300"},0]
[{"$nulls":4},"1.맞춤형복지비",{"v":6300,"d":"6,300"},{"v":6300,"d":"6,300"},0,"  "]
[{"$nulls":3},"5.기숙사시설관리용역",null,{"v":314460,"d":"314,460"},{"v":316470,"d":"316,470"},{"v":-2010,"d":"-2,010"}]
[{"$nulls":4},"1.일반수용비",{"v":314460,"d":"314,460"},{"v":316470,"d":"316,470"},{"v":-2010,"d":"-2,010"},"기숙사 청소위탁용역비  (18,950,000원×3월)+(18,810,000원×9월) - 227,400,000원=",{"v":-1260000,"d":"-1,260,000"}]
[{"$nulls":8},"경비 용역비  (3,910,000원×3월)+(3,880,000원×9월) - 46,920,000원=",{"v":-270000,"d":"-270,000"}]
[{"$nulls":8},"냉난방기 관리용역비  (510,000원×4월)+(450,000원×8월) - 6,120,000원=",{"v":-480000,"d":"-480,000"}]
[{"$nulls":3},"6.기숙사시설일반관리",null,{"v":56045,"d":"56,045"},{"v":64300,"d":"64,300"},{"v":-8255,"d":"-8,255"}]
[{"$nulls":4},"1.일반수용비",{"v":56045,"d":"56,045"},{"v":64300,"d":"64,300"},{"v":-8255,"d":"-8,255"},"건물유지관리 소모품구입 및 소규모수선  (3,628,750원×12월) - 51,800,000원=",{"v":-8255000,"d":"-8,255,000"}]
[]
[]
[]
[]
["5",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":3},"7.기숙사운영",null,{"v":459784,"d":"459,784"},{"v":463010,"d":"463,010"},{"v":-3226,"d":"-3,226"}]
[{"$nulls":4},"1.일반수용비",{"v":262596,"d":"262,596"},{"v":265479,"d":"265,479"},{"v":-2883,"d":"-2,883"},"학생생활복세탁비  (12,000,000원×1월)+(11,875,000원×11월) - 144,000,000원=",{"v":-1375000,"d":"-1,375,000"}]
[{"$nulls":8},"정기간행물 구독  (138,500원×12월) - 2,100,000원=",{"v":-438000,"d":"-438,000"}]
[{"$nulls":8},"신문구독(4종)  (370,000원×11월) - 5,500,000원=",{"v":-1430000,"d":"-1,430,000"}]
[{"$nulls":8},"생활관 모범학생 시상품  10,000원×3명×3개학년×4회=",{"v":360000,"d":"360,000"}]
[{"$nulls":4},"2.전기요금",{"v":55000,"d":"55,000"},{"v":55000,"d":"55,000"},0,"  "]
[{"$nulls":4},"3.상하수도료",{"v":44700,"d":"44,700"},{"v":44700,"d":"44,700"},0,"  "]
[{"$nulls":4},"4.연료비",{"v":84000,"d":"84,000"},{"v":84000,"d":"84,000"},0,"  "]
[{"$nulls":4},"5.기타공공요금",{"v":7288,"d":"7,288"},{"v":7631,"d":"7,631"},-343,"스쿨넷인터넷 이용료  (531,750원×1월)+(500,500원×11월) - 6,381,000원=",{"v":-343000,"d":"-343,000"}]
[{"$nulls":4},"6.여비",{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},0,"  "]
[{"$nulls":4},"7.비품구입비",{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,"  "]
[null,"3.보건 관리",{"$nulls":3},{"v":24835,"d":"24,835"},{"v":25009,"d":"25,009"},-174]
[null,null,"1.학생보건안전관리",null,null,{"v":17821,"d":"17,821"},{"v":17995,"d":"17,995"},-174]
[{"$nulls":3},"1.학생건강검사",null,{"v":6792,"d":"6,792"},{"v":6790,"d":"6,790"},2]
[{"$nulls":4},"1.학생복지비",{"v":6792,"d":"6,792"},{"v":6790,"d":"6,790"},2,"2,3학년 소변검사  (1,050원×392명) - 410,000원=",{"v":2000,"d":"2,000"}]
[{"$nulls":3},"2.학생보건교육",null,{"v":1100,"d":"1,100"},{"v":1100,"d":"1,100"},0]
[{"$nulls":4},"1.운영수당",600,600,0,"  "]
[{"$nulls":4},"2.교육운영비",500,500,0,"  "]
[{"$nulls":3},"3.보건실운영",null,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0]
[{"$nulls":4},"1.일반수용비",{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,"  "]
[{"$nulls":3},"4.학생건강증진사업",null,100,100,0]
[{"$nulls":4},"1.학생복지비",100,100,0,"  "]
[{"$nulls":3},"5.학교안전공제회비",null,{"v":4829,"d":"4,829"},{"v":5005,"d":"5,005"},-176]
[{"$nulls":4},"1.학생복지비",{"v":4829,"d":"4,829"},{"v":5005,"d":"5,005"},-176,"학교안전공제회비  (8,020원×602명) - 5,005,000원=",{"v":-176000,"d":"-176,000"}]
[null,null,"2.학교환경위생관리",null,null,{"v":7014,"d":"7,014"},{"v":7014,"d":"7,014"},0]
[{"$nulls":3},"1.먹는물관리",null,{"v":4264,"d":"4,264"},{"v":4264,"d":"4,264"},0]
[{"$nulls":4},"1.일반수용비",{"v":4264,"d":"4,264"},{"v":4264,"d":"4,264"},0,"  "]
[{"$nulls":3},"2.공기질측정",null,500,500,0]
[]
[]
[]
[]
["6",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"1.일반수용비",500,500,0,"  "]
[{"$nulls":3},"3.방역관리",null,{"v":2250,"d":"2,250"},{"v":2250,"d":"2,250"},0]
[{"$nulls":4},"1.일반수용비",{"v":2250,"d":"2,250"},{"v":2250,"d":"2,250"},0,"  "]
[null,"4.교육격차 해소",{"$nulls":3},{"v":316438,"d":"316,438"},{"v":5230,"d":"5,230"},{"v":311208,"d":"311,208"}]
[null,null,"1.학비지원",null,null,{"v":172302,"d":"172,302"},{"v":5230,"d":"5,230"},{"v":167072,"d":"167,072"}]
[{"$nulls":3},"1.교육급여 지원",null,{"v":29264,"d":"29,264"},0,{"v":29264,"d":"29,264"}]
[{"$nulls":4},"1.학생지원금",{"v":29264,"d":"29,264"},0,{"v":29264,"d":"29,264"},"(성립전)1분기 교육급여(입학금 및 수업료) 지원  20,011,980원×1교=",{"v":20012000,"d":"20,012,000"}]
[{"$nulls":8},"(성립전)2분기 교육급여(입학금 및 수업료) 지원  9,251,060원×1교=",{"v":9252000,"d":"9,252,000"}]
[{"$nulls":3},"2.농업인자녀 학자금 지원",null,{"v":5200,"d":"5,200"},{"v":2600,"d":"2,600"},{"v":2600,"d":"2,600"}]
[{"$nulls":4},"1.학생지원금",{"v":5200,"d":"5,200"},{"v":2600,"d":"2,600"},{"v":2600,"d":"2,600"},"(성립전)2분기 농업인자녀 학자금(고양시)  1,299,690원×1명=",{"v":1300000,"d":"1,300,000"}]
[{"$nulls":8},"(성립전)2분기 농업인자녀 학자금(고촌읍)  1,299,690원×1명=",{"v":1300000,"d":"1,300,000"}]
[{"$nulls":3},"3.한부모가족 자녀 교육급여",null,{"v":3531,"d":"3,531"},{"v":1330,"d":"1,330"},{"v":2201,"d":"2,201"}]
[{"$nulls":4},"1.학생지원금",{"v":3531,"d":"3,531"},{"v":1330,"d":"1,330"},{"v":2201,"d":"2,201"},"(성립전)1분기 한부모가족 자녀 교육급여(남동구청)  259,940원×1명=",{"v":260000,"d":"260,000"}]
[{"$nulls":8},"(성립전)1분기 한부모가족 자녀 교육급여(남양주)  259,940원×1명=",{"v":260000,"d":"260,000"}]
[{"$nulls":8},"(성립전)1분기 한부모가족 자녀 교육급여(덕양구)  379,930원×1명=",{"v":380000,"d":"380,000"}]
[{"$nulls":8},"(성립전)1분기 한부모가족 자녀 교육급여(양주시)  236,740원×1명=",{"v":237000,"d":"237,000"}]
[{"$nulls":8},"(성립전)2분기 한부모가족 자녀 교육급여(남양주)  259,940원×1명=",{"v":260000,"d":"260,000"}]
[{"$nulls":8},"(성립전)2분기 한부모가족 자녀 교육급여(양주시)  283,140원×1명=",{"v":284000,"d":"284,000"}]
[{"$nulls":8},"(성립전)2분기 한부모가족 자녀 교육급여(덕양구)  259,930원×1명=",{"v":260000,"d":"260,000"}]
[{"$nulls":8},"(성립전)2분기 한부모가족 자녀 교육급여(시흥시)  259,930원×1명=",{"v":260000,"d":"260,000"}]
[{"$nulls":3},"4.제대군인 자녀 수업료 국고보조금",null,{"v":2600,"d":"2,600"},{"v":1300,"d":"1,300"},{"v":1300,"d":"1,300"}]
[{"$nulls":4},"1.학생지원금",{"v":2600,"d":"2,600"},{"v":1300,"d":"1,300"},{"v":1300,"d":"1,300"},"(성립전)2분기 제대군인 자녀 수업료(인천보훈지청)  1,299,690원×1교=",{"v":1300000,"d":"1,300,000"}]
[{"$nulls":3},"5.저소득층자녀 학비 지원",null,{"v":131707,"d":"131,707"},0,{"v":131707,"d":"131,707"}]
[{"$nulls":4},"1.학생지원금",{"v":131707,"d":"131,707"},0,{"v":131707,"d":"131,707"},"(성립전)1분기 저소득층자녀 학비지원금  59,275,910원×1교=",{"v":59276000,"d":"59,276,000"}]
[{"$nulls":8},"(성립전)2분기 저소득층자녀 학비지원금  72,430,760원×1교=",{"v":72431000,"d":"72,431,000"}]
[null,null,"2.급식비지원",null,null,{"v":25209,"d":"25,209"},0,{"v":25209,"d":"25,209"}]
[{"$nulls":3},"1.저소득층자녀 급식비지원",null,{"v":25209,"d":"25,209"},0,{"v":25209,"d":"25,209"}]
[{"$nulls":4},"1.학생지원금",{"v":25209,"d":"25,209"},0,{"v":25209,"d":"25,209"},"(성립전)저소득층자녀 중식비 지원  15,624,000원×1교=",{"v":15624000,"d":"15,624,000"}]
[]
[]
[]
[]
["7",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":8},"(성립전)저소득층자녀 중식비 지원(6월)  5,418,000원×1교=",{"v":5418000,"d":"5,418,000"}]
[{"$nulls":8},"(성립전)저소득층자녀 중식비 지원(7월)  4,166,400원×1교=",{"v":4167000,"d":"4,167,000"}]
[null,null,"3.방과후학교교육비지원",null,null,{"v":14802,"d":"14,802"},0,{"v":14802,"d":"14,802"}]
[{"$nulls":3},"1.저소득층자녀 지원",null,{"v":1100,"d":"1,100"},0,{"v":1100,"d":"1,100"}]
[{"$nulls":4},"1.학생지원금",{"v":1100,"d":"1,100"},0,{"v":1100,"d":"1,100"},"(성립전)1차 방과후학교 자유수강권 교부금(6월)  550,000원×1교=",{"v":550000,"d":"550,000"}]
[{"$nulls":8},"(성립전)1차 방과후학교 자유수강권 교부금(7월)  550,000원×1교=",{"v":550000,"d":"550,000"}]
[{"$nulls":3},"2.사회통합전형대상자 지원",null,{"v":13702,"d":"13,702"},0,{"v":13702,"d":"13,702"}]
[{"$nulls":4},"1.학생지원금",{"v":13702,"d":"13,702"},0,{"v":13702,"d":"13,702"},"(성립전)1차 사회통합전형 방과후학교 교육비(6월)  6,851,000원×1교=",{"v":6851000,"d":"6,851,000"}]
[{"$nulls":8},"(성립전)1차 사회통합전형 방과후학교 교육비(7월)  6,851,000원×1교=",{"v":6851000,"d":"6,851,000"}]
[null,null,"4.현장체험학습비지원",null,null,{"v":2000,"d":"2,000"},0,{"v":2000,"d":"2,000"}]
[{"$nulls":3},"1.기회균등대상자 지원",null,{"v":2000,"d":"2,000"},0,{"v":2000,"d":"2,000"}]
[{"$nulls":4},"1.학생지원금",{"v":2000,"d":"2,000"},0,{"v":2000,"d":"2,000"},"(성립전)기회균등대상자 체험학습비 지원  2,000,000원×1교=",{"v":2000000,"d":"2,000,000"}]
[null,null,"5.교과서비지원",null,null,{"v":1044,"d":"1,044"},0,{"v":1044,"d":"1,044"}]
[{"$nulls":3},"1.저소득층자녀지원",null,{"v":1044,"d":"1,044"},0,{"v":1044,"d":"1,044"}]
[{"$nulls":4},"1.학생지원금",{"v":1044,"d":"1,044"},0,{"v":1044,"d":"1,044"},"(성립전)저소득층학생 교과서 구입비(1차)  1,044,000원×1교=",{"v":1044000,"d":"1,044,000"}]
[null,null,"6.기숙사비지원",null,null,{"v":83081,"d":"83,081"},0,{"v":83081,"d":"83,081"}]
[{"$nulls":3},"1.사회통합전형대상자지원",null,{"v":83081,"d":"83,081"},0,{"v":83081,"d":"83,081"}]
[{"$nulls":4},"1.학생지원금",{"v":83081,"d":"83,081"},0,{"v":83081,"d":"83,081"},"(성립전)사회통합전형대상자 기숙사 사용료(1분기)  42,035,410원×1교=",{"v":42036000,"d":"42,036,000"}]
[{"$nulls":8},"(성립전)사회통합전형대상자 기숙사 사용료(2분기)  41,045,000원×1교=",{"v":41045000,"d":"41,045,000"}]
[null,null,"7.기타 교육격차해소 지원",null,null,{"v":18000,"d":"18,000"},0,{"v":18000,"d":"18,000"}]
[{"$nulls":3},"1.사회통합전형 대상자 지원",null,{"v":18000,"d":"18,000"},0,{"v":18000,"d":"18,000"}]
[{"$nulls":4},"1.학생지원금",{"v":18000,"d":"18,000"},0,{"v":18000,"d":"18,000"},"(성립전)사회통합전형 대상자 맞춤형 프로그램 운영비  18,000,000원×1교=",{"v":18000000,"d":"18,000,000"}]
[null,"5.학생복지",{"$nulls":3},{"v":242316,"d":"242,316"},{"v":240903,"d":"240,903"},{"v":1413,"d":"1,413"}]
[null,null,"1.학생장학금운영",null,null,{"v":2826,"d":"2,826"},{"v":1413,"d":"1,413"},{"v":1413,"d":"1,413"}]
[{"$nulls":3},"1.근로복지공단 장학금",null,{"v":2826,"d":"2,826"},{"v":1413,"d":"1,413"},{"v":1413,"d":"1,413"}]
[{"$nulls":4},"1.학생복지비",{"v":2826,"d":"2,826"},{"v":1413,"d":"1,413"},{"v":1413,"d":"1,413"},"(성립전)2분기 근로복지공단 장학금  1,412,340원×1교=",{"v":1413000,"d":"1,413,000"}]
[null,null,"2.학생복지운영",null,null,{"v":239490,"d":"239,490"},{"v":239490,"d":"239,490"},0]
[{"$nulls":3},"1.졸업앨범제작",null,{"v":23600,"d":"23,600"},{"v":23600,"d":"23,600"},0]
[]
[]
[]
[]
["8",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"1.교육운영비",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,"  "]
[{"$nulls":4},"2.학생복지비",{"v":21600,"d":"21,600"},{"v":21600,"d":"21,600"},0,"  "]
[{"$nulls":3},"2.학생교과서구입",null,{"v":74880,"d":"74,880"},{"v":74880,"d":"74,880"},0]
[{"$nulls":4},"1.교육운영비",{"v":74880,"d":"74,880"},{"v":74880,"d":"74,880"},0,"  "]
[{"$nulls":3},"3.사진촬영비",null,{"v":7900,"d":"7,900"},{"v":7900,"d":"7,900"},0]
[{"$nulls":4},"1.학생복지비",{"v":7900,"d":"7,900"},{"v":7900,"d":"7,900"},0,"  "]
[{"$nulls":3},"4.학습플래너제작",null,{"v":1650,"d":"1,650"},{"v":1650,"d":"1,650"},0]
[{"$nulls":4},"1.학생복지비",{"v":1650,"d":"1,650"},{"v":1650,"d":"1,650"},0,"  "]
[{"$nulls":3},"5.학생증제작",null,960,960,0]
[{"$nulls":4},"1.학생복지비",960,960,0,"  "]
[{"$nulls":3},"6.통학차량운영",null,{"v":130500,"d":"130,500"},{"v":130500,"d":"130,500"},0]
[{"$nulls":4},"1.학생복지비",{"v":130500,"d":"130,500"},{"v":130500,"d":"130,500"},0,"  "]
["3.기본적 교육활동",{"$nulls":4},{"v":484821,"d":"484,821"},{"v":281156,"d":"281,156"},{"v":203665,"d":"203,665"}]
[null,"1.교과 활동",{"$nulls":3},{"v":220308,"d":"220,308"},{"v":220206,"d":"220,206"},102]
[null,null,"1.교과활동지원",null,null,{"v":4685,"d":"4,685"},{"v":4283,"d":"4,283"},402]
[{"$nulls":3},"1.학습준비물지원",null,{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},0]
[{"$nulls":4},"1.학습준비물",{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},0,"  "]
[{"$nulls":3},"2.교사용교과서(지도서)구입",null,{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0]
[{"$nulls":4},"1.교육운영비",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,"  "]
[{"$nulls":3},"3.민주시민 교과서 및 지도서 구입<도지원금>",null,{"v":1083,"d":"1,083"},{"v":1083,"d":"1,083"},0]
[{"$nulls":4},"1.교육운영비",{"v":1083,"d":"1,083"},{"v":1083,"d":"1,083"},0,"  "]
[{"$nulls":3},"4.역사교육 자료 지원비<도지원금>",null,300,0,300]
[{"$nulls":4},"1.교육운영비",300,0,300,"(성립전)역사교육 자료 지원비<도지원금>  300,000원×1교=",{"v":300000,"d":"300,000"}]
[{"$nulls":3},"5.학교민주시민교육 활성화 지원금<도지원금>",null,102,0,102]
[{"$nulls":4},"1.교육운영비",102,0,102,"(성립전)학교민주시민교육 활성화 교육자료 지원금  101,500원×1교=",{"v":102000,"d":"102,000"}]
[null,null,"2.과학 교과활동",null,null,{"v":5200,"d":"5,200"},{"v":5200,"d":"5,200"},0]
[{"$nulls":3},"1.과학교과운영",null,{"v":5200,"d":"5,200"},{"v":5200,"d":"5,200"},0]
[{"$nulls":4},"1.교육운영비",{"v":5200,"d":"5,200"},{"v":5200,"d":"5,200"},0,"  "]
[]
[]
[]
[]
["9",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[null,null,"3.체육 교과활동",null,null,{"v":5300,"d":"5,300"},{"v":5600,"d":"5,600"},-300]
[{"$nulls":3},"1.체육교과운영",null,{"v":5300,"d":"5,300"},{"v":5600,"d":"5,600"},-300]
[{"$nulls":4},"1.교육운영비",{"v":5300,"d":"5,300"},{"v":5600,"d":"5,600"},-300,"수업 및 학습용품 구입  (25,000원×148개) - 4,000,000원=",{"v":-300000,"d":"-300,000"}]
[null,null,"4.예술 교과활동",null,null,{"v":3735,"d":"3,735"},{"v":3735,"d":"3,735"},0]
[{"$nulls":3},"1.음악교과운영",null,{"v":3485,"d":"3,485"},{"v":3485,"d":"3,485"},0]
[{"$nulls":4},"1.교육운영비",{"v":3485,"d":"3,485"},{"v":3485,"d":"3,485"},0,"  "]
[{"$nulls":3},"2.미술교과운영",null,250,250,0]
[{"$nulls":4},"1.교육운영비",250,250,0,"  "]
[null,null,"5.외국어 교과활동",null,null,{"v":201388,"d":"201,388"},{"v":201388,"d":"201,388"},0]
[{"$nulls":3},"1.원어민보조교사인건비",null,{"v":199388,"d":"199,388"},{"v":199388,"d":"199,388"},0]
[{"$nulls":4},"1.기간제직원인건비",{"v":183430,"d":"183,430"},{"v":183430,"d":"183,430"},0,"  "]
[{"$nulls":4},"2.기간제직원법정부담금",{"v":15958,"d":"15,958"},{"v":15958,"d":"15,958"},0,"  "]
[{"$nulls":3},"2.원어민보조교사 운영비",null,{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0]
[{"$nulls":4},"1.일반수용비",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,"  "]
[null,"2.창의적 체험활동",{"$nulls":3},{"v":264513,"d":"264,513"},{"v":60950,"d":"60,950"},{"v":203563,"d":"203,563"}]
[null,null,"1.자율활동",null,null,{"v":14240,"d":"14,240"},{"v":14240,"d":"14,240"},0]
[{"$nulls":3},"1.학생회활동지원",null,{"v":2740,"d":"2,740"},{"v":2740,"d":"2,740"},0]
[{"$nulls":4},"1.학생복지비",{"v":1840,"d":"1,840"},{"v":1840,"d":"1,840"},0,"  "]
[{"$nulls":4},"2.일반업무추진비",700,700,0,"  "]
[{"$nulls":4},"3.비품구입비",200,200,0,"  "]
[{"$nulls":3},"2.교내합창대회",null,500,500,0]
[{"$nulls":4},"1.교육운영비",500,500,0,"  "]
[{"$nulls":3},"3.학급교육활동경비",null,{"v":2400,"d":"2,400"},{"v":2400,"d":"2,400"},0]
[{"$nulls":4},"1.교육운영비",{"v":2400,"d":"2,400"},{"v":2400,"d":"2,400"},0,"  "]
[{"$nulls":3},"4.경시대회",null,{"v":4200,"d":"4,200"},{"v":4200,"d":"4,200"},0]
[{"$nulls":4},"1.일반수용비",200,200,0,"  "]
[{"$nulls":4},"2.교육운영비",{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},0,"  "]
[{"$nulls":3},"5.축제운영비",null,{"v":2400,"d":"2,400"},{"v":2400,"d":"2,400"},0]
[]
[]
[]
[]
["10",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"1.교육운영비",{"v":2400,"d":"2,400"},{"v":2400,"d":"2,400"},0,"  "]
[{"$nulls":3},"6.학생홍보단 활동지원",null,{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0]
[{"$nulls":4},"1.교육운영비",500,500,0,"  "]
[{"$nulls":4},"2.학생복지비",750,750,0,"  "]
[{"$nulls":4},"3.일반업무추진비",750,750,0,"  "]
[null,null,"2.현장체험학습활동",null,null,{"v":110211,"d":"110,211"},{"v":20280,"d":"20,280"},{"v":89931,"d":"89,931"}]
[{"$nulls":3},"1.간부수련회",null,{"v":1280,"d":"1,280"},{"v":1280,"d":"1,280"},0]
[{"$nulls":4},"1.교육운영비",400,400,0,"  "]
[{"$nulls":4},"2.일반업무추진비",880,880,0,"  "]
[{"$nulls":3},"2.현장학습(3학년)",null,{"v":19000,"d":"19,000"},{"v":19000,"d":"19,000"},0]
[{"$nulls":4},"1.여비",{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},0,"  "]
[{"$nulls":4},"2.교육운영비",{"v":17800,"d":"17,800"},{"v":17800,"d":"17,800"},0,"  "]
[{"$nulls":3},"3.현장학습(2학년)",null,{"v":84793,"d":"84,793"},0,{"v":84793,"d":"84,793"}]
[{"$nulls":4},"1.일반수용비",160,0,160,"현수막 제작  80,000원×2개=",{"v":160000,"d":"160,000"}]
[{"$nulls":4},"2.여비",{"v":4639,"d":"4,639"},0,{"v":4639,"d":"4,639"},"사전답사 및 인솔교사 여비  (250,000원×4명)+(321,900원×10명)+(30,000원×14명)=",{"v":4639000,"d":"4,639,000"}]
[{"$nulls":4},"3.교육운영비",{"v":79994,"d":"79,994"},0,{"v":79994,"d":"79,994"},"2학년 체험학습비  (403,000원×198명) - 78,400,000원=",{"v":1394000,"d":"1,394,000"}]
[{"$nulls":8},"(성립전)2학년 체험학습비  400,000원×196명=",{"v":78400000,"d":"78,400,000"}]
[{"$nulls":8},"후기 독후감대회 도서상품권 구입  10,000원×10명=",{"v":100000,"d":"100,000"}]
[{"$nulls":8},"인솔교사 여행자보험료  10,000원×10명=",{"v":100000,"d":"100,000"}]
[{"$nulls":3},"4.현장학습(1학년)",null,{"v":5138,"d":"5,138"},0,{"v":5138,"d":"5,138"}]
[{"$nulls":4},"1.여비",320,0,320,"1학년 현장학습 인솔교사 여비  20,000원×16명=",{"v":320000,"d":"320,000"}]
[{"$nulls":4},"2.교육운영비",{"v":4818,"d":"4,818"},0,{"v":4818,"d":"4,818"},"인솔교사 교통비 및 여행자보험료  22,000원×16명=",{"v":352000,"d":"352,000"}]
[{"$nulls":8},"1학년 체험학습비  22,000원×203명=",{"v":4466000,"d":"4,466,000"}]
[null,null,"3.동아리활동",null,null,{"v":4495,"d":"4,495"},{"v":4195,"d":"4,195"},300]
[{"$nulls":3},"1.학교스포츠클럽활동",null,{"v":1245,"d":"1,245"},945,300]
[{"$nulls":4},"1.교육운영비",{"v":1245,"d":"1,245"},945,300,"학교스포츠클럽 시상품 구입비  300,000원×1회=",{"v":300000,"d":"300,000"}]
[{"$nulls":3},"2.동아리활동",null,{"v":3250,"d":"3,250"},{"v":3250,"d":"3,250"},0]
[{"$nulls":4},"1.학생복지비",{"v":3250,"d":"3,250"},{"v":3250,"d":"3,250"},0,"  "]
[]
[]
[]
[]
["11",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[null,null,"4.봉사활동",null,null,{"v":4900,"d":"4,900"},{"v":4900,"d":"4,900"},0]
[{"$nulls":3},"1.어르신공경의 날",null,{"v":4500,"d":"4,500"},{"v":4500,"d":"4,500"},0]
[{"$nulls":4},"1.일반수용비",{"v":1100,"d":"1,100"},{"v":1100,"d":"1,100"},0,"  "]
[{"$nulls":4},"2.교육운영비",100,100,0,"  "]
[{"$nulls":4},"3.일반업무추진비",{"v":3300,"d":"3,300"},{"v":3300,"d":"3,300"},0,"  "]
[{"$nulls":3},"2.학교봉사활동",null,400,400,0]
[{"$nulls":4},"1.일반수용비",400,400,0,"  "]
[null,null,"5.진로활동",null,null,{"v":130667,"d":"130,667"},{"v":17335,"d":"17,335"},{"v":113332,"d":"113,332"}]
[{"$nulls":3},"1.진로탐색특강",null,{"v":2900,"d":"2,900"},{"v":2900,"d":"2,900"},0]
[{"$nulls":4},"1.일반수용비",700,700,0,"  "]
[{"$nulls":4},"2.운영수당",{"v":2200,"d":"2,200"},{"v":2200,"d":"2,200"},0,"  "]
[{"$nulls":3},"2.포트폴리오경연대회",null,100,100,0]
[{"$nulls":4},"1.교육운영비",100,100,0,"  "]
[{"$nulls":3},"3.논문과제연구",null,220,220,0]
[{"$nulls":4},"1.교육운영비",100,100,0,"  "]
[{"$nulls":4},"2.일반업무추진비",120,120,0,"  "]
[{"$nulls":3},"4.진로체험활동",null,{"v":22182,"d":"22,182"},{"v":9600,"d":"9,600"},{"v":12582,"d":"12,582"}]
[{"$nulls":4},"1.교육운영비",{"v":22182,"d":"22,182"},{"v":9600,"d":"9,600"},{"v":12582,"d":"12,582"},"(성립전)2학년 대학탐방 활동비  (63,600원×167명)+(70,000원×28명)=",{"v":12582000,"d":"12,582,000"}]
[{"$nulls":3},"5.진로계획활동",null,600,600,0]
[{"$nulls":4},"1.일반업무추진비",600,600,0,"  "]
[{"$nulls":3},"6.진로교육활동",null,{"v":3915,"d":"3,915"},{"v":3915,"d":"3,915"},0]
[{"$nulls":4},"1.교육운영비",{"v":3915,"d":"3,915"},{"v":3915,"d":"3,915"},0,"  "]
[{"$nulls":3},"7.진로.리더십캠프 실시",null,{"v":100750,"d":"100,750"},0,{"v":100750,"d":"100,750"}]
[{"$nulls":4},"1.교육운영비",{"v":100750,"d":"100,750"},0,{"v":100750,"d":"100,750"},"(성립전)1,2학년 진로,리더십캠프  (250,000원×207명)+(250,000원×196명)=",{"v":100750000,"d":"100,750,000"}]
["4.선택적 교육활동",{"$nulls":4},{"v":610745,"d":"610,745"},{"v":610125,"d":"610,125"},620]
[null,"1.방과후학교 운영",{"$nulls":3},{"v":540034,"d":"540,034"},{"v":540034,"d":"540,034"},0]
[null,null,"1.방과후학교운영",null,null,{"v":540034,"d":"540,034"},{"v":540034,"d":"540,034"},0]
[{"$nulls":3},"1.방과후교육운영",null,{"v":540034,"d":"540,034"},{"v":540034,"d":"540,034"},0]
[]
[]
[]
[]
["12",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"1.일반수용비",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,"  "]
[{"$nulls":4},"2.운영수당",{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},0,"  "]
[{"$nulls":4},"3.전기요금",{"v":15600,"d":"15,600"},{"v":15600,"d":"15,600"},0,"  "]
[{"$nulls":4},"4.상하수도료",{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,"  "]
[{"$nulls":4},"5.교육운영비",{"v":10434,"d":"10,434"},{"v":10434,"d":"10,434"},0,"  "]
[null,"2.국제교육",{"$nulls":3},{"v":11200,"d":"11,200"},{"v":11200,"d":"11,200"},0]
[null,null,"1.국제교육운영",null,null,{"v":11200,"d":"11,200"},{"v":11200,"d":"11,200"},0]
[{"$nulls":3},"1.자매결연학교교류",null,{"v":11200,"d":"11,200"},{"v":11200,"d":"11,200"},0]
[{"$nulls":4},"1.일반수용비",{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},0,"  "]
[{"$nulls":4},"2.여비",{"v":8000,"d":"8,000"},{"v":8000,"d":"8,000"},0,"  "]
[{"$nulls":4},"3.일반업무추진비",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,"  "]
[null,"3.독서활동",{"$nulls":3},{"v":59511,"d":"59,511"},{"v":58891,"d":"58,891"},620]
[null,null,"1.독서활동운영",null,null,{"v":59511,"d":"59,511"},{"v":58891,"d":"58,891"},620]
[{"$nulls":3},"1.사서인건비",null,{"v":36311,"d":"36,311"},{"v":35691,"d":"35,691"},620]
[{"$nulls":4},"1.무기계약직원인건비",{"v":33570,"d":"33,570"},{"v":32950,"d":"32,950"},620,"시간외수당(정액)  (86,630원×12월) - 1,020,000원=",{"v":20000,"d":"20,000"}]
[{"$nulls":8},"(성립전)사서업무수당<도지원금>  20,000원×1교=",{"v":20000,"d":"20,000"}]
[{"$nulls":8},"(성립전)사서업무수당<도지원금>  20,000원×1교=",{"v":20000,"d":"20,000"}]
[{"$nulls":8},"(성립전)사서업무수당<도지원금>  20,000원×1교=",{"v":20000,"d":"20,000"}]
[{"$nulls":8},"(성립전)사서업무수당<도지원금>  20,000원×1교=",{"v":20000,"d":"20,000"}]
[{"$nulls":8},"(성립전)사서업무수당<도지원금>  20,000원×1명=",{"v":20000,"d":"20,000"}]
[{"$nulls":8},"정기상여금  500,000원×1회=",{"v":500000,"d":"500,000"}]
[{"$nulls":4},"2.무기계약직원법정부담금",{"v":2741,"d":"2,741"},{"v":2741,"d":"2,741"},0,"  "]
[{"$nulls":3},"2.도서구입",null,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0]
[{"$nulls":4},"1.도서구입비",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,"  "]
[{"$nulls":3},"3.도서관운영",null,{"v":3200,"d":"3,200"},{"v":3200,"d":"3,200"},0]
[{"$nulls":4},"1.일반수용비",600,600,0,"  "]
[{"$nulls":4},"2.교육운영비",600,600,0,"  "]
[{"$nulls":4},"3.비품구입비",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,"  "]
[]
[]
[]
[]
["13",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
["5.교육활동 지원",{"$nulls":4},{"v":230341,"d":"230,341"},{"v":223040,"d":"223,040"},{"v":7301,"d":"7,301"}]
[null,"1.교무업무 운영",{"$nulls":3},{"v":165191,"d":"165,191"},{"v":163790,"d":"163,790"},{"v":1401,"d":"1,401"}]
[null,null,"1.교무학사운영",null,null,{"v":165191,"d":"165,191"},{"v":163790,"d":"163,790"},{"v":1401,"d":"1,401"}]
[{"$nulls":3},"1.행정실무사(교무)인건비",null,{"v":31137,"d":"31,137"},{"v":30621,"d":"30,621"},516]
[{"$nulls":4},"1.무기계약직원인건비",{"v":28788,"d":"28,788"},{"v":28272,"d":"28,272"},516,"시간외수당(정액)  (78,300원×12월) - 924,000원=",{"v":16000,"d":"16,000"}]
[{"$nulls":8},"정기상여금  500,000원×1회=",{"v":500000,"d":"500,000"}]
[{"$nulls":4},"2.무기계약직원법정부담금",{"v":2349,"d":"2,349"},{"v":2349,"d":"2,349"},0,"  "]
[{"$nulls":3},"2.교무학사운영",null,{"v":2720,"d":"2,720"},{"v":2060,"d":"2,060"},660]
[{"$nulls":4},"1.일반수용비",{"v":2720,"d":"2,720"},{"v":2060,"d":"2,060"},660,"상장용지  (220원×6,000장) - 660,000원=",{"v":660000,"d":"660,000"}]
[{"$nulls":3},"3.교육활동홍보",null,{"v":73712,"d":"73,712"},{"v":73487,"d":"73,487"},225]
[{"$nulls":4},"1.일반수용비",{"v":59912,"d":"59,912"},{"v":59687,"d":"59,687"},225,"학교종이가방 제작  (1,100원×500개) - 325,000원=",{"v":225000,"d":"225,000"}]
[{"$nulls":4},"2.운영수당",{"v":13200,"d":"13,200"},{"v":13200,"d":"13,200"},0,"  "]
[{"$nulls":4},"3.일반업무추진비",600,600,0,"  "]
[{"$nulls":3},"4.입학식및졸업식",null,{"v":4850,"d":"4,850"},{"v":4850,"d":"4,850"},0]
[{"$nulls":4},"1.일반수용비",{"v":4700,"d":"4,700"},{"v":4700,"d":"4,700"},0,"  "]
[{"$nulls":4},"2.교육운영비",150,150,0,"  "]
[{"$nulls":3},"5.교육과정평가",null,650,650,0]
[{"$nulls":4},"1.일반업무추진비",650,650,0,"  "]
[{"$nulls":3},"6.입학전형",null,{"v":52122,"d":"52,122"},{"v":52122,"d":"52,122"},0]
[{"$nulls":4},"1.일반수용비",{"v":19422,"d":"19,422"},{"v":19422,"d":"19,422"},0,"  "]
[{"$nulls":4},"2.운영수당",{"v":32700,"d":"32,700"},{"v":32700,"d":"32,700"},0,"  "]
[null,"2.생활지도운영",{"$nulls":3},{"v":12540,"d":"12,540"},{"v":8040,"d":"8,040"},{"v":4500,"d":"4,500"}]
[null,null,"1.학생생활상담지도",null,null,{"v":8200,"d":"8,200"},{"v":6200,"d":"6,200"},{"v":2000,"d":"2,000"}]
[{"$nulls":3},"1.상담실운영비",null,{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0]
[{"$nulls":4},"1.일반수용비",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},0,"  "]
[{"$nulls":4},"2.일반업무추진비",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},0,"  "]
[{"$nulls":3},"2.치유프로그램운영비",null,600,600,0]
[{"$nulls":4},"1.학생복지비",600,600,0,"  "]
[]
[]
[]
[]
["14",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":3},"3.개인심리검사",null,600,600,0]
[{"$nulls":4},"1.교육운영비",600,600,0,"  "]
[{"$nulls":3},"4.집단심리검사",null,{"v":2700,"d":"2,700"},{"v":2700,"d":"2,700"},0]
[{"$nulls":4},"1.학생복지비",{"v":2700,"d":"2,700"},{"v":2700,"d":"2,700"},0,"  "]
[{"$nulls":3},"5.또래상담활동운영",null,300,300,0]
[{"$nulls":4},"1.학생복지비",300,300,0,"  "]
[{"$nulls":3},"6.Wee클래스 운영비<도지원금>",null,{"v":1000,"d":"1,000"},0,{"v":1000,"d":"1,000"}]
[{"$nulls":4},"1.학생복지비",{"v":1000,"d":"1,000"},0,{"v":1000,"d":"1,000"},"(성립전)Wee클래스 운영비  1,000,000원×1교=",{"v":1000000,"d":"1,000,000"}]
[{"$nulls":3},"7.학업중단 숙려제 및 예방사업 운영비<도지원금>",null,{"v":1000,"d":"1,000"},0,{"v":1000,"d":"1,000"}]
[{"$nulls":4},"1.학생복지비",{"v":1000,"d":"1,000"},0,{"v":1000,"d":"1,000"},"(성립전)학업중단 숙려제 및 예방사업 운영비  1,000,000원×1교=",{"v":1000000,"d":"1,000,000"}]
[null,null,"2.학교폭력예방",null,null,{"v":3340,"d":"3,340"},840,{"v":2500,"d":"2,500"}]
[{"$nulls":3},"1.학교폭력예방교육",null,840,840,0]
[{"$nulls":4},"1.운영수당",300,300,0,"  "]
[{"$nulls":4},"2.교육운영비",400,400,0,"  "]
[{"$nulls":4},"3.일반업무추진비",140,140,0,"  "]
[{"$nulls":3},"2.학교폭력예방지원<도지원금>",null,{"v":2500,"d":"2,500"},0,{"v":2500,"d":"2,500"}]
[{"$nulls":4},"1.일반수용비",{"v":2500,"d":"2,500"},0,{"v":2500,"d":"2,500"},"(성립전)학교폭력예방 고화소CCTV 설치  2,500,000원×1교=",{"v":2500000,"d":"2,500,000"}]
[null,null,"3.학생안전교육",null,null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},0]
[{"$nulls":3},"1.안전교육",null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},0]
[{"$nulls":4},"1.교육운영비",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},0,"  "]
[null,"3.학습지원실 운영",{"$nulls":3},{"v":15610,"d":"15,610"},{"v":14610,"d":"14,610"},{"v":1000,"d":"1,000"}]
[null,null,"1.방송실운영",null,null,{"v":1900,"d":"1,900"},900,{"v":1000,"d":"1,000"}]
[{"$nulls":3},"1.방송실운영",null,{"v":1900,"d":"1,900"},900,{"v":1000,"d":"1,000"}]
[{"$nulls":4},"1.일반수용비",600,600,0,"  "]
[{"$nulls":4},"2.교육운영비",300,300,0,"  "]
[{"$nulls":4},"3.비품구입비",{"v":1000,"d":"1,000"},0,{"v":1000,"d":"1,000"},"프로그램 타이머 구입  1,000,000원×1대=",{"v":1000000,"d":"1,000,000"}]
[null,null,"2.정보화실운영",null,null,{"v":13710,"d":"13,710"},{"v":13710,"d":"13,710"},0]
[{"$nulls":3},"1.학교정보화지원",null,{"v":2160,"d":"2,160"},{"v":2160,"d":"2,160"},0]
[]
[]
[]
[]
["15",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"1.일반수용비",60,60,0,"  "]
[{"$nulls":4},"2.교육운영비",{"v":2100,"d":"2,100"},{"v":2100,"d":"2,100"},0,"  "]
[{"$nulls":3},"2.정보화업무운영",null,700,700,0]
[{"$nulls":4},"1.일반수용비",700,700,0,"  "]
[{"$nulls":3},"3.S/W확충",null,{"v":2550,"d":"2,550"},{"v":2550,"d":"2,550"},0]
[{"$nulls":4},"1.일반수용비",550,550,0,"  "]
[{"$nulls":4},"2.기타자산취득비",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,"  "]
[{"$nulls":3},"4.PC유지보수",null,{"v":8300,"d":"8,300"},{"v":8300,"d":"8,300"},0]
[{"$nulls":4},"1.일반수용비",{"v":3300,"d":"3,300"},{"v":3300,"d":"3,300"},0,"  "]
[{"$nulls":4},"2.교육운영비",{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,"  "]
[null,"4.교육여건 개선",{"$nulls":3},{"v":37000,"d":"37,000"},{"v":36600,"d":"36,600"},400]
[null,null,"1.교육환경개선",null,null,{"v":37000,"d":"37,000"},{"v":36600,"d":"36,600"},400]
[{"$nulls":3},"1.교실환경개선",null,960,960,0]
[{"$nulls":4},"1.일반수용비",960,960,0,"  "]
[{"$nulls":3},"2.어학실여건개선",null,{"v":15640,"d":"15,640"},{"v":15640,"d":"15,640"},0]
[{"$nulls":4},"1.일반수용비",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,"  "]
[{"$nulls":4},"2.비품구입비",{"v":13640,"d":"13,640"},{"v":13640,"d":"13,640"},0,"  "]
[{"$nulls":3},"3.소규모수선",null,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0]
[{"$nulls":4},"1.일반수용비",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,"  "]
[{"$nulls":3},"4.교육연구환경개선",null,400,0,400]
[{"$nulls":4},"1.비품구입비",400,0,400,"학생부 검토용 와이드 모니터 구입  200,000원×2대=",{"v":400000,"d":"400,000"}]
["6.학교 일반운영",{"$nulls":4},{"v":764346,"d":"764,346"},{"v":759120,"d":"759,120"},{"v":5226,"d":"5,226"}]
[null,"1.학교기관 운영",{"$nulls":3},{"v":97286,"d":"97,286"},{"v":90702,"d":"90,702"},{"v":6584,"d":"6,584"}]
[null,null,"1.부서기본운영",null,null,{"v":62098,"d":"62,098"},{"v":56014,"d":"56,014"},{"v":6084,"d":"6,084"}]
[{"$nulls":3},"1.교장실운영",null,{"v":12732,"d":"12,732"},{"v":12732,"d":"12,732"},0]
[{"$nulls":4},"1.일반업무추진비",{"v":9300,"d":"9,300"},{"v":9300,"d":"9,300"},0,"  "]
[{"$nulls":4},"2.직책급업무추진비",{"v":3432,"d":"3,432"},{"v":3432,"d":"3,432"},0,"  "]
[{"$nulls":3},"2.교무실운영",null,{"v":6760,"d":"6,760"},{"v":6600,"d":"6,600"},160]
[]
[]
[]
[]
["16",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"1.일반수용비",{"v":4200,"d":"4,200"},{"v":4200,"d":"4,200"},0,"  "]
[{"$nulls":4},"2.일반업무추진비",{"v":2560,"d":"2,560"},{"v":2400,"d":"2,400"},160,"원어민교사 협의회비  (20,000원×12명×2회) - 320,000원=",{"v":160000,"d":"160,000"}]
[{"$nulls":3},"3.행정실운영",null,{"v":38676,"d":"38,676"},{"v":33252,"d":"33,252"},{"v":5424,"d":"5,424"}]
[{"$nulls":4},"1.일반수용비",{"v":8796,"d":"8,796"},{"v":8372,"d":"8,372"},424,"신문구독(1종)  (8,000원×12월) - 72,000원=",{"v":24000,"d":"24,000"}]
[{"$nulls":8},"사무용품 구입  (300,000원×4분기) - 800,000원=",{"v":400000,"d":"400,000"}]
[{"$nulls":4},"2.여비",{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},0,"  "]
[{"$nulls":4},"3.교직원복지비",400,400,0,"  "]
[{"$nulls":4},"4.일반업무추진비",{"v":2480,"d":"2,480"},{"v":2480,"d":"2,480"},0,"  "]
[{"$nulls":4},"5.비품구입비",{"v":15000,"d":"15,000"},{"v":10000,"d":"10,000"},{"v":5000,"d":"5,000"},"행정사무용 비품 구입  2,500,000원×2회=",{"v":5000000,"d":"5,000,000"}]
[{"$nulls":3},"4.일반행정사무관리운영",null,{"v":3930,"d":"3,930"},{"v":3430,"d":"3,430"},500]
[{"$nulls":4},"1.일반수용비",{"v":1800,"d":"1,800"},{"v":1300,"d":"1,300"},500,"전자계약 등 수수료  (425,000원×4분기) - 1,200,000원=",{"v":500000,"d":"500,000"}]
[{"$nulls":4},"2.기타공공요금",{"v":2130,"d":"2,130"},{"v":2130,"d":"2,130"},0,"  "]
[null,null,"2.행정지원인력운용",null,null,{"v":35188,"d":"35,188"},{"v":34688,"d":"34,688"},500]
[{"$nulls":3},"1.행정실무사(행정)인건비",null,{"v":35188,"d":"35,188"},{"v":34688,"d":"34,688"},500]
[{"$nulls":4},"1.무기계약직원인건비",{"v":32522,"d":"32,522"},{"v":32022,"d":"32,022"},500,"정기상여금  500,000원×1회=",{"v":500000,"d":"500,000"}]
[{"$nulls":4},"2.무기계약직원법정부담금",{"v":2666,"d":"2,666"},{"v":2666,"d":"2,666"},0,"  "]
[null,"2.시설 장비 유지",{"$nulls":3},{"v":661740,"d":"661,740"},{"v":663098,"d":"663,098"},{"v":-1358,"d":"-1,358"}]
[null,null,"1.학교시설장비유지",null,null,{"v":661740,"d":"661,740"},{"v":663098,"d":"663,098"},{"v":-1358,"d":"-1,358"}]
[{"$nulls":3},"1.공공요금및제세공과금",null,{"v":309056,"d":"309,056"},{"v":309324,"d":"309,324"},-268]
[{"$nulls":4},"1.전기요금",{"v":192000,"d":"192,000"},{"v":192000,"d":"192,000"},0,"  "]
[{"$nulls":4},"2.상하수도료",{"v":96000,"d":"96,000"},{"v":96000,"d":"96,000"},0,"  "]
[{"$nulls":4},"3.기타공공요금",{"v":21056,"d":"21,056"},{"v":21324,"d":"21,324"},-268,"NIS 인터넷전용선 이용료  (502,000원×1월)+(477,600원×11월) - 6,024,000원=",{"v":-268000,"d":"-268,000"}]
[{"$nulls":3},"2.시설관리용역",null,{"v":93011,"d":"93,011"},{"v":94101,"d":"94,101"},{"v":-1090,"d":"-1,090"}]
[{"$nulls":4},"1.일반수용비",{"v":93011,"d":"93,011"},{"v":94101,"d":"94,101"},{"v":-1090,"d":"-1,090"},"본관 청소위탁용역비  (5,960,000원×3월)+(5,910,000원×9월) - 71,520,000원=",{"v":-450000,"d":"-450,000"}]
[{"$nulls":8},"본관 냉난방기관리용역비  (780,000원×4월)+(700,000원×8월) - 9,360,000원=",{"v":-640000,"d":"-640,000"}]
[{"$nulls":3},"3.시설일반관리",null,{"v":180020,"d":"180,020"},{"v":180020,"d":"180,020"},0]
[{"$nulls":4},"1.일반수용비",{"v":128020,"d":"128,020"},{"v":128020,"d":"128,020"},0,"  "]
[{"$nulls":4},"2.비품구입비",{"v":52000,"d":"52,000"},{"v":52000,"d":"52,000"},0,"  "]
[]
[]
[]
[]
["17",{"$nulls":7},"발행일 : ","2016-08-31"]
[]
["2016학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"추경2회","(단위 : 천원)"]
["사업",{"$nulls":4},"경정\n예산액","기정\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":3},"4.연료비",null,{"v":62900,"d":"62,900"},{"v":62900,"d":"62,900"},0]
[{"$nulls":4},"1.연료비",{"v":62900,"d":"62,900"},{"v":62900,"d":"62,900"},0,"  "]
[{"$nulls":3},"5.화장실관리",null,{"v":16753,"d":"16,753"},{"v":16753,"d":"16,753"},0]
[{"$nulls":4},"1.일반수용비",{"v":16753,"d":"16,753"},{"v":16753,"d":"16,753"},0,"  "]
[null,"3.학교운영 협력",{"$nulls":3},{"v":5320,"d":"5,320"},{"v":5320,"d":"5,320"},0]
[null,null,"1.학교운영위원회운영",null,null,{"v":3320,"d":"3,320"},{"v":3320,"d":"3,320"},0]
[{"$nulls":3},"1.학교운영위원회운영",null,{"v":3320,"d":"3,320"},{"v":3320,"d":"3,320"},0]
[{"$nulls":4},"1.여비",{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},0,"  "]
[{"$nulls":4},"2.일반업무추진비",{"v":2120,"d":"2,120"},{"v":2120,"d":"2,120"},0,"  "]
[null,null,"2.학부모협력",null,null,{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0]
[{"$nulls":3},"1.학부모회운영",null,{"v":1700,"d":"1,700"},{"v":1700,"d":"1,700"},0]
[{"$nulls":4},"1.일반수용비",360,400,-40,"학부모회개최 행사용품 구입  (90,000원×4회) - 400,000원=",{"v":-40000,"d":"-40,000"}]
[{"$nulls":4},"2.일반업무추진비",{"v":1340,"d":"1,340"},{"v":1300,"d":"1,300"},40,"협의회비 및 다과  (260,000원×4회) - 1,000,000원=",{"v":40000,"d":"40,000"}]
[{"$nulls":3},"2.학부모시험감독운영",null,300,300,0]
[{"$nulls":4},"1.일반업무추진비",300,300,0,"  "]
["7.학교시설 확충",{"$nulls":4},{"v":247020,"d":"247,020"},{"v":252400,"d":"252,400"},{"v":-5380,"d":"-5,380"}]
[null,"1.시설확충 및 개선",{"$nulls":3},{"v":247020,"d":"247,020"},{"v":252400,"d":"252,400"},{"v":-5380,"d":"-5,380"}]
[null,null,"1.시설확충및개선",null,null,{"v":247020,"d":"247,020"},{"v":252400,"d":"252,400"},{"v":-5380,"d":"-5,380"}]
[{"$nulls":3},"1.창문안전난간설치",null,{"v":17020,"d":"17,020"},{"v":22400,"d":"22,400"},{"v":-5380,"d":"-5,380"}]
[{"$nulls":4},"1.시설비",{"v":17020,"d":"17,020"},{"v":22400,"d":"22,400"},{"v":-5380,"d":"-5,380"},"본관창문 안전난간 설치비  (20,000원×1식) - 22,400,000원=",{"v":-22380000,"d":"-22,380,000"}]
[{"$nulls":8},"(성립전)외부창문 안전난간 설치비<도지원금>  17,000,000원×1식=",{"v":17000000,"d":"17,000,000"}]
[{"$nulls":3},"2.방수공사",null,{"v":130000,"d":"130,000"},{"v":130000,"d":"130,000"},0]
[{"$nulls":4},"1.시설비",{"v":130000,"d":"130,000"},{"v":130000,"d":"130,000"},0,"  "]
[{"$nulls":3},"3.기타시설개선공사",null,{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0]
[{"$nulls":4},"1.시설비",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,"  "]
["세출합계",{"$nulls":4},{"v":9570240,"d":"9,570,240"},{"v":8989734,"d":"8,989,734"},{"v":580506,"d":"580,506"}]
[]
[]
[]
[]
["18",{"$nulls":7},"발행일 : ","2016-08-31"]