{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["표지","2012학년도 학교회계 결산총괄표","세입결산서","사업별 세입결산조서","세출결산서","세부사업별결산조서","명시이월조서"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"표지","index":0,"n_rows":12,"n_cols":6,"rows_kept":12,"merged":[[2,0,2,7],[3,0,3,7],[10,3,10,4],[11,0,11,7]]}
[]
[]
["2012학년도"]
["한솔고등학교회계세입·세출결산서"]
[]
[]
[]
[null,null,"□ 세입결산액 : ",null,{"v":2799354250,"d":"2,799,354,250"},"원"]
[null,null,"□ 세출결산액 : ",null,{"v":2748415130,"d":"2,748,415,130"},"원"]
[null,null,"□ 차인  잔액 : ",null,{"$f":"E8-E9","v":{"v":50939120,"d":"50,939,120"}},"원"]
[]
["한 솔 고 등 학 교"]

{"sheet":"2012학년도 학교회계 결산총괄표","index":1,"n_rows":49,"n_cols":32,"rows_kept":49,"merged":[[1,11,1,23],[3,2,3,7],[3,31,4,31],[4,0,5,4],[4,5,5,11],[4,12,5,17],[4,18,5,22],[4,23,5,26],[5,27,5,32],[6,0,6,4],[6,5,6,11],[6,12,6,17],[6,18,6,22],[6,23,6,26],[6,27,6,32],[8,1,9,6],[9,31,10,31],[11,0,11,10],[11,11,11,20],[11,21,12,23],[11,24,11,32],[12,0,12,3],[12,4,12,5],[12,6,12,10],[12,11,12,13],[12,14,12,15],[12,16,12,18],[12,19,12,20],[12,24,12,25],[12,26,12,29],[12,30,12,32],[13,0,13,3],[13,4,13,5],[13,6,13,10],[13,11,13,13],[13,14,13,15],[13,16,13,18],[13,19,13,20],[13,21,13,23],[13,24,13,25],[13,26,13,29],[13,30,13,32],[15,3,15,8],[15,30,16,31],[17,0,17,32],[18,0,19,9],[18,10,19,16],[18,17,19,24],[18,25,18,32],[19,25,19,32],[20,0,21,9],[20,10,20,16],[20,17,20,24],[20,25,20,32],[21,10,21,16],[21,17,21,24],[21,25,21,32],[22,0,23,9],[22,10,22,16],[22,17,22,24],[22,25,22,32],[23,10,23,16],[23,17,23,24],[23,25,23,32],[24,0,24,9],[24,10,24,16],[24,17,24,24],[24,25,24,32],[25,0,25,16],[25,17,25,24],[25,25,25,32],[29,28,30,28],[29,29,30,32],[30,15,31,19],[34,13,34,21],[36,30,37,31],[37,3,38,8],[39,0,39,32],[40,0,41,11],[40,12,41,22],[40,23,40,32],[41,23,41,32],[42,0,42,11],[42,12,42,22],[42,23,42,32],[43,0,43,11],[43,12,43,22],[43,23,43,32],[44,0,44,11],[44,12,44,22],[44,23,44,32],[45,0,45,11],[45,12,45,22],[45,23,45,32],[46,0,46,11],[46,12,46,22],[46,23,46,32],[47,0,47,11],[47,12,47,22],[47,23,47,32],[48,0,48,11],[48,12,48,22],[48,23,48,32]]}
[]
[{"$nulls":11},"2012학년도 학교회계 결산총괄표 "]
[]
[null,null,"1. 세입·세출 결산 총괄표",{"$nulls":28},"(단위: 원)"]
["예산액",{"$nulls":4},"예산현액",{"$nulls":6},"세입결산액",{"$nulls":5},"세출결산액",{"$nulls":4},"세계잉여금"]
[{"$nulls":27},"비고"]
[{"v":2789339000,"d":"2,789,339,000"},{"$nulls":4},{"v":2789339000,"d":"2,789,339,000"},{"$nulls":6},{"v":2799354250,"d":"2,799,354,250"},{"$nulls":5},{"v":2748415130,"d":"2,748,415,130"},{"$nulls":4},{"v":50939120,"d":"50,939,120"}]
[]
[null,"2. 잉여금 처리상황"]
[{"$nulls":31},"(단위: 원)"]
[]
["세계 잉여금",{"$nulls":10},"다음연도 이월사업비",{"$nulls":9},"보조금\n반환확정액",null,null,"순세계 잉여금"]
["세입결산",{"$nulls":3},"세출결산",null,"차액",{"$nulls":4},"명시",null,null,"사고",null,"계속비",null,null,"소계",{"$nulls":4},"결산전 이입",null,"결산후 이월",{"$nulls":3},"소계"]
[{"v":2799354250,"d":"2,799,354,250"},{"$nulls":3},{"v":2748415130,"d":"2,748,415,130"},null,{"v":50939120,"d":"50,939,120"},{"$nulls":4},{"v":13989560,"d":"13,989,560"},null,null,0,null,0,null,null,{"v":13989560,"d":"13,989,560"},null,{"v":7174910,"d":"7,174,910"},null,null,0,null,{"v":29774650,"d":"29,774,650"},{"$nulls":3},{"v":29774650,"d":"29,774,650"}]
[]
[{"$nulls":3},"3-1. 세입 결산내역",{"$nulls":26},"(단위: 원)"]
[]
["세   입"]
["장",{"$nulls":9},"관",{"$nulls":6},"결산액"]
[{"$nulls":25},"구성비"]
["이전수입",{"$nulls":9},"교육비특별회계이전수입",{"$nulls":6},{"v":909292790,"d":"909,292,790"},{"$nulls":7},{"v":32.48,"d":"32"}]
[{"$nulls":10},"기타이전수입",{"$nulls":6},{"v":8217040,"d":"8,217,040"},{"$nulls":7},{"v":0.29,"d":"0"}]
["자체수입",{"$nulls":9},"학부모부담수입",{"$nulls":6},{"v":1747427650,"d":"1,747,427,650"},{"$nulls":7},{"v":62.42,"d":"62"}]
[{"$nulls":10},"행정활동수입",{"$nulls":6},{"v":54177960,"d":"54,177,960"},{"$nulls":7},{"v":1.94,"d":"2"}]
["기타수입",{"$nulls":9},"전년도이월금",{"$nulls":6},{"v":80238810,"d":"80,238,810"},{"$nulls":7},{"v":2.87,"d":"3"}]
["합계",{"$nulls":16},{"v":2799354250,"d":"2,799,354,250"},{"$nulls":7},"100"]
[]
[]
[]
[{"$nulls":28},"발행일 : ","2013-04-09"]
[{"$nulls":15},"1/2"]
[]
[]
[]
[{"$nulls":13},"2012학년도 학교회계 결산총괄표 "]
[]
[{"$nulls":30},"(단위: 원)"]
[{"$nulls":3},"3-2. 세출 결산내역"]
[]
["세   출"]
["정책사업",{"$nulls":11},"결산액"]
[{"$nulls":23},"구성비"]
["인적자원 운용",{"$nulls":11},{"v":92049110,"d":"92,049,110"},{"$nulls":10},{"v":3.35,"d":"3"}]
["학생복지/교육격차 해소",{"$nulls":11},{"v":1280739390,"d":"1,280,739,390"},{"$nulls":10},{"v":46.6,"d":"47"}]
["기본적 교육활동",{"$nulls":11},{"v":438427740,"d":"438,427,740"},{"$nulls":10},{"v":15.95,"d":"16"}]
["선택적 교육활동",{"$nulls":11},{"v":264846490,"d":"264,846,490"},{"$nulls":10},{"v":9.64,"d":"10"}]
["교육활동 지원",{"$nulls":11},{"v":268600500,"d":"268,600,500"},{"$nulls":10},{"v":9.77,"d":"10"}]
["학교 일반운영",{"$nulls":11},{"v":403751900,"d":"403,751,900"},{"$nulls":10},{"v":14.69,"d":"15"}]
["합계",{"$nulls":11},{"v":2748415130,"d":"2,748,415,130"},{"$nulls":10},"100"]

{"sheet":"세입결산서","index":2,"n_rows":49,"n_cols":15,"rows_kept":49,"merged":[[1,4,1,9],[5,0,5,3],[5,4,6,6],[5,7,6,9],[5,10,6,10],[5,11,6,14],[7,4,7,6],[7,7,7,9],[7,11,7,14],[8,4,8,6],[8,7,8,9],[8,11,8,14],[9,4,9,6],[9,7,9,9],[9,11,9,14],[10,4,10,6],[10,7,10,9],[10,11,10,14],[11,4,11,6],[11,7,11,9],[11,11,11,14],[12,4,12,6],[12,7,12,9],[12,11,12,14],[13,4,13,6],[13,7,13,9],[13,11,13,14],[14,4,14,6],[14,7,14,9],[14,11,14,14],[15,4,15,6],[15,7,15,9],[15,11,15,14],[16,4,16,6],[16,7,16,9],[16,11,16,14],[17,4,17,6],[17,7,17,9],[17,11,17,14],[18,4,18,6],[18,7,18,9],[18,11,18,14],[19,4,19,6],[19,7,19,9],[19,11,19,14],[20,4,20,6],[20,7,20,9],[20,11,20,14],[21,4,21,6],[21,7,21,9],[21,11,21,14],[22,4,22,6],[22,7,22,9],[22,11,22,14],[23,4,23,6],[23,7,23,9],[23,11,23,14],[24,4,24,6],[24,7,24,9],[24,11,24,14],[27,6,27,7],[27,13,27,14],[29,5,29,8],[33,0,33,3],[33,4,34,6],[33,7,34,9],[33,10,34,10],[33,11,34,14],[35,4,35,6],[35,7,35,9],[35,11,35,14],[36,4,36,6],[36,7,36,9],[36,11,36,14],[37,4,37,6],[37,7,37,9],[37,11,37,14],[38,4,38,6],[38,7,38,9],[38,11,38,14],[39,4,39,6],[39,7,39,9],[39,11,39,14],[40,4,40,6],[40,7,40,9],[40,11,40,14],[41,4,41,6],[41,7,41,9],[41,11,41,14],[42,4,42,6],[42,7,42,9],[42,11,42,14],[43,4,43,6],[43,7,43,9],[43,11,43,14],[44,4,44,6],[44,7,44,9],[44,11,44,14],[45,4,45,6],[45,7,45,9],[45,11,45,14],[46,4,46,6],[46,7,46,9],[46,11,46,14],[47,4,47,6],[47,7,47,9],[47,11,47,14],[48,4,48,6],[48,7,48,9],[48,11,48,14]]}
[]
[{"$nulls":4},"2012학년도 세입결산서"]
[]
[{"$nulls":14},"( 단위 : 원 )"]
[]
["과        목",{"$nulls":3},"예 산 액\n(A)",null,null,"예산현액\n(B)",null,null,"결 산 액\n(C)","차액\n(B-C)"]
["장","관","항","목"]
["1. 이전수입",{"$nulls":3},{"v":456083000,"d":"456,083,000"},null,null,{"v":456083000,"d":"456,083,000"},null,null,{"v":158789760,"d":"158,789,760"},{"v":297293240,"d":"297,293,240"}]
[" ","1. 교육비특별회계이전수입",null,null,{"v":453483000,"d":"453,483,000"},null,null,{"v":453483000,"d":"453,483,000"},null,null,{"v":155773000,"d":"155,773,000"},{"v":297710000,"d":"297,710,000"}]
[" "," ","1. 교육비특별회계전입금수입",null,{"v":453483000,"d":"453,483,000"},null,null,{"v":453483000,"d":"453,483,000"},null,null,{"v":155773000,"d":"155,773,000"},{"v":297710000,"d":"297,710,000"}]
[" "," "," ","1. 학교회계전입금",{"v":453483000,"d":"453,483,000"},null,null,{"v":453483000,"d":"453,483,000"},null,null,{"v":155773000,"d":"155,773,000"},{"v":297710000,"d":"297,710,000"}]
[" ","2. 기타이전수입",null,null,{"v":2600000,"d":"2,600,000"},null,null,{"v":2600000,"d":"2,600,000"},null,null,{"v":3016760,"d":"3,016,760"},{"v":-416760,"d":"-416,760"}]
[" "," ","1. 민간이전수입",null,{"v":2600000,"d":"2,600,000"},null,null,{"v":2600000,"d":"2,600,000"},null,null,{"v":3016760,"d":"3,016,760"},{"v":-416760,"d":"-416,760"}]
[" "," "," ","1. 기타지원금",{"v":2600000,"d":"2,600,000"},null,null,{"v":2600000,"d":"2,600,000"},null,null,{"v":3016760,"d":"3,016,760"},{"v":-416760,"d":"-416,760"}]
["2. 자체수입",{"$nulls":3},{"v":1926006000,"d":"1,926,006,000"},null,null,{"v":1926006000,"d":"1,926,006,000"},null,null,{"v":365241010,"d":"365,241,010"},{"v":1560764990,"d":"1,560,764,990"}]
[" ","1. 학부모부담수입",null,null,{"v":1889406000,"d":"1,889,406,000"},null,null,{"v":1889406000,"d":"1,889,406,000"},null,null,{"v":363862400,"d":"363,862,400"},{"v":1525543600,"d":"1,525,543,600"}]
[" "," ","1. 등록금",null,{"v":354528000,"d":"354,528,000"},null,null,{"v":354528000,"d":"354,528,000"},null,null,{"v":81632770,"d":"81,632,770"},{"v":272895230,"d":"272,895,230"}]
[" "," "," ","1. 학교운영지원비",{"v":354528000,"d":"354,528,000"},null,null,{"v":354528000,"d":"354,528,000"},null,null,{"v":81632770,"d":"81,632,770"},{"v":272895230,"d":"272,895,230"}]
[" "," ","2. 수익자부담수입",null,{"v":1534878000,"d":"1,534,878,000"},null,null,{"v":1534878000,"d":"1,534,878,000"},null,null,{"v":282229630,"d":"282,229,630"},{"v":1252648370,"d":"1,252,648,370"}]
[" "," "," ","1. 급식비",{"v":1007148000,"d":"1,007,148,000"},null,null,{"v":1007148000,"d":"1,007,148,000"},null,null,{"v":119499800,"d":"119,499,800"},{"v":887648200,"d":"887,648,200"}]
[" "," "," ","2. 방과후학교활동비",{"v":234700000,"d":"234,700,000"},null,null,{"v":234700000,"d":"234,700,000"},null,null,{"v":18309630,"d":"18,309,630"},{"v":216390370,"d":"216,390,370"}]
[" "," "," ","3. 현장체험학습비",{"v":152076000,"d":"152,076,000"},null,null,{"v":152076000,"d":"152,076,000"},null,null,{"v":109408200,"d":"109,408,200"},{"v":42667800,"d":"42,667,800"}]
[" "," "," ","4. 수련활동비",{"v":32214000,"d":"32,214,000"},null,null,{"v":32214000,"d":"32,214,000"},null,null,{"v":35012000,"d":"35,012,000"},{"v":-2798000,"d":"-2,798,000"}]
[" "," "," ","5. 졸업앨범대금",{"v":16340000,"d":"16,340,000"},null,null,{"v":16340000,"d":"16,340,000"},null,null,0,{"v":16340000,"d":"16,340,000"}]
[" "," "," ","6. 교과서대금",{"v":90000000,"d":"90,000,000"},null,null,{"v":90000000,"d":"90,000,000"},null,null,0,{"v":90000000,"d":"90,000,000"}]
[]
[]
[{"$nulls":6},"1/2",{"$nulls":5},"발행일 : ","2013-04-09"]
[]
[{"$nulls":5},"2012학년도 세입결산서"]
[]
[{"$nulls":14},"( 단위 : 원 )"]
[]
["과        목",{"$nulls":3},"예 산 액\n(A)",null,null,"예산현액\n(B)",null,null,"결 산 액\n(C)","차액\n(B-C)"]
["장","관","항","목"]
[" "," "," ","7. 기타수익자부담수입",{"v":2400000,"d":"2,400,000"},null,null,{"v":2400000,"d":"2,400,000"},null,null,0,{"v":2400000,"d":"2,400,000"}]
[" ","2. 행정활동수입",null,null,{"v":36600000,"d":"36,600,000"},null,null,{"v":36600000,"d":"36,600,000"},null,null,{"v":1378610,"d":"1,378,610"},{"v":35221390,"d":"35,221,390"}]
[" "," ","1. 사용료및수수료",null,{"v":29600000,"d":"29,600,000"},null,null,{"v":29600000,"d":"29,600,000"},null,null,{"v":1289100,"d":"1,289,100"},{"v":28310900,"d":"28,310,900"}]
[" "," "," ","1. 사용료및수수료",{"v":29600000,"d":"29,600,000"},null,null,{"v":29600000,"d":"29,600,000"},null,null,{"v":1289100,"d":"1,289,100"},{"v":28310900,"d":"28,310,900"}]
[" "," ","2. 자산수입",null,{"v":400000,"d":"400,000"},null,null,{"v":400000,"d":"400,000"},null,null,0,{"v":400000,"d":"400,000"}]
[" "," "," ","1. 자산매각대",{"v":400000,"d":"400,000"},null,null,{"v":400000,"d":"400,000"},null,null,0,{"v":400000,"d":"400,000"}]
[" "," ","3. 기타행정활동수입",null,{"v":6600000,"d":"6,600,000"},null,null,{"v":6600000,"d":"6,600,000"},null,null,{"v":89510,"d":"89,510"},{"v":6510490,"d":"6,510,490"}]
[" "," "," ","1. 이자수입",{"v":4000000,"d":"4,000,000"},null,null,{"v":4000000,"d":"4,000,000"},null,null,{"v":77510,"d":"77,510"},{"v":3922490,"d":"3,922,490"}]
[" "," "," ","2. 기타행정활동수입",{"v":2600000,"d":"2,600,000"},null,null,{"v":2600000,"d":"2,600,000"},null,null,{"v":12000,"d":"12,000"},{"v":2588000,"d":"2,588,000"}]
["3. 기타수입",{"$nulls":3},{"v":45000000,"d":"45,000,000"},null,null,{"v":45000000,"d":"45,000,000"},null,null,{"v":80238810,"d":"80,238,810"},{"v":-35238810,"d":"-35,238,810"}]
[" ","1. 전년도이월금",null,null,{"v":45000000,"d":"45,000,000"},null,null,{"v":45000000,"d":"45,000,000"},null,null,{"v":80238810,"d":"80,238,810"},{"v":-35238810,"d":"-35,238,810"}]
[" "," ","1. 순세계잉여금",null,{"v":45000000,"d":"45,000,000"},null,null,{"v":45000000,"d":"45,000,000"},null,null,{"v":80238810,"d":"80,238,810"},{"v":-35238810,"d":"-35,238,810"}]
[" "," "," ","1. 순세계잉여금",{"v":45000000,"d":"45,000,000"},null,null,{"v":45000000,"d":"45,000,000"},null,null,{"v":80238810,"d":"80,238,810"},{"v":-35238810,"d":"-35,238,810"}]
["         세  입  합  계",{"$nulls":3},{"v":2427089000,"d":"2,427,089,000"},null,null,{"v":2427089000,"d":"2,427,089,000"},null,null,{"v":604269580,"d":"604,269,580"},{"v":1822819420,"d":"1,822,819,420"}]

{"sheet":"사업별 세입결산조서","index":3,"n_rows":43,"n_cols":16,"rows_kept":43,"merged":[[1,2,1,11],[4,3,4,4],[4,5,4,6],[4,7,4,8],[4,10,4,11],[4,12,4,13],[4,14,4,15],[5,0,5,2],[5,3,5,4],[5,5,5,6],[5,7,5,8],[5,10,5,11],[5,12,5,13],[5,14,5,15],[6,3,6,4],[6,5,6,6],[6,7,6,8],[6,10,6,11],[6,12,6,13],[6,14,6,15],[7,3,7,4],[7,5,7,6],[7,7,7,8],[7,10,7,11],[7,12,7,13],[7,14,7,15],[8,3,8,4],[8,5,8,6],[8,7,8,8],[8,10,8,11],[8,12,8,13],[8,14,8,15],[9,3,9,4],[9,5,9,6],[9,7,9,8],[9,10,9,11],[9,12,9,13],[9,14,9,15],[10,3,10,4],[10,5,10,6],[10,7,10,8],[10,10,10,11],[10,12,10,13],[10,14,10,15],[11,3,11,4],[11,5,11,6],[11,7,11,8],[11,10,11,11],[11,12,11,13],[11,14,11,15],[12,3,12,4],[12,5,12,6],[12,7,12,8],[12,10,12,11],[12,12,12,13],[12,14,12,15],[13,3,13,4],[13,5,13,6],[13,7,13,8],[13,10,13,11],[13,12,13,13],[13,14,13,15],[14,3,14,4],[14,5,14,6],[14,7,14,8],[14,10,14,11],[14,12,14,13],[14,14,14,15],[15,3,15,4],[15,5,15,6],[15,7,15,8],[15,10,15,11],[15,12,15,13],[15,14,15,15],[16,3,16,4],[16,5,16,6],[16,7,16,8],[16,10,16,11],[16,12,16,13],[16,14,16,15],[17,3,17,4],[17,5,17,6],[17,7,17,8],[17,10,17,11],[17,12,17,13],[17,14,17,15],[18,3,18,4],[18,5,18,6],[18,7,18,8],[18,10,18,11],[18,12,18,13],[18,14,18,15],[19,3,19,4],[19,5,19,6],[19,7,19,8],[19,10,19,11],[19,12,19,13],[19,14,19,15],[20,3,20,4],[20,5,20,6],[20,7,20,8],[20,10,20,11],[20,12,20,13],[20,14,20,15],[21,3,21,4],[21,5,21,6],[21,7,21,8],[21,10,21,11],[21,12,21,13],[21,14,21,15],[22,3,22,4],[22,5,22,6],[22,7,22,8],[22,10,22,11],[22,12,22,13],[22,14,22,15],[25,6,25,7],[25,13,25,15],[27,4,27,10],[30,3,30,4],[30,5,30,6],[30,7,30,8],[30,10,30,11],[30,12,30,13],[30,14,30,15],[31,0,31,2],[31,3,31,4],[31,5,31,6],[31,7,31,8],[31,10,31,11],[31,12,31,13],[31,14,31,15],[32,3,32,4],[32,5,32,6],[32,7,32,8],[32,10,32,11],[32,12,32,13],[32,14,32,15],[33,3,33,4],[33,5,33,6],[33,7,33,8],[33,10,33,11],[33,12,33,13],[33,14,33,15],[34,3,34,4],[34,5,34,6],[34,7,34,8],[34,10,34,11],[34,12,34,13],[34,14,34,15],[35,3,35,4],[35,5,35,6],[35,7,35,8],[35,10,35,11],[35,12,35,13],[35,14,35,15],[36,3,36,4],[36,5,36,6],[36,7,36,8],[36,10,36,11],[36,12,36,13],[36,14,36,15],[37,3,37,4],[37,5,37,6],[37,7,37,8],[37,10,37,11],[37,12,37,13],[37,14,37,15],[38,3,38,4],[38,5,38,6],[38,7,38,8],[38,10,38,11],[38,12,38,13],[38,14,38,15],[39,3,39,4],[39,5,39,6],[39,7,39,8],[39,10,39,11],[39,12,39,13],[39,14,39,15],[40,3,40,4],[40,5,40,6],[40,7,40,8],[40,10,40,11],[40,12,40,13],[40,14,40,15],[41,3,41,4],[41,5,41,6],[41,7,41,8],[41,10,41,11],[41,12,41,13],[41,14,41,15],[42,3,42,4],[42,5,42,6],[42,7,42,8],[42,10,42,11],[42,12,42,13],[42,14,42,15]]}
[]
[null,null,"2012년 사 업 별 세 입 결 산 조 서"]
[]
[{"$nulls":15},"( 단위 : 원 )"]
["정책사업","단위사업","세부사업","예 산 액",null,"이월 등 증감액",null,"예산현액",null,"징수결정액","수납액",null,"불납결손액",null,"미수납액"]
["합  계",null,null,{"v":2789339000,"d":"2,789,339,000"},null,0,null,{"v":2789339000,"d":"2,789,339,000"},null,{"v":2799354250,"d":"2,799,354,250"},{"v":2799354250,"d":"2,799,354,250"},null,0,null,0]
["인적자원 운용","교직원 복지 및 역량강화","교직원복지",{"v":23534000,"d":"23,534,000"},null,0,null,{"v":23534000,"d":"23,534,000"},null,{"v":23534000,"d":"23,534,000"},{"v":23534000,"d":"23,534,000"},null,0,null,0]
["인적자원 운용","교직원 복지 및 역량강화","맞춤형복지",{"v":4575000,"d":"4,575,000"},null,0,null,{"v":4575000,"d":"4,575,000"},null,{"v":4575000,"d":"4,575,000"},{"v":4575000,"d":"4,575,000"},null,0,null,0]
["인적자원 운용","교직원 복지 및 역량강화","중등교원자격연수비",{"v":936000,"d":"936,000"},null,0,null,{"v":936000,"d":"936,000"},null,{"v":936000,"d":"936,000"},{"v":936000,"d":"936,000"},null,0,null,0]
["학생복지/교육격차 해소","급식 관리","학교급식관리",{"v":978089000,"d":"978,089,000"},null,0,null,{"v":978089000,"d":"978,089,000"},null,{"v":977989200,"d":"977,989,200"},{"v":977989200,"d":"977,989,200"},null,0,null,0]
["학생복지/교육격차 해소","교육격차 해소","저소득층교과서지원",{"v":7650000,"d":"7,650,000"},null,0,null,{"v":7650000,"d":"7,650,000"},null,{"v":7650000,"d":"7,650,000"},{"v":7650000,"d":"7,650,000"},null,0,null,0]
["학생복지/교육격차 해소","교육격차 해소","저소득층자녀지원",{"v":144473000,"d":"144,473,000"},null,0,null,{"v":144473000,"d":"144,473,000"},null,{"v":144470290,"d":"144,470,290"},{"v":144470290,"d":"144,470,290"},null,0,null,0]
["학생복지/교육격차 해소","교육격차 해소","특수교육대상자지원",{"v":4731000,"d":"4,731,000"},null,0,null,{"v":4731000,"d":"4,731,000"},null,{"v":4731000,"d":"4,731,000"},{"v":4731000,"d":"4,731,000"},null,0,null,0]
["학생복지/교육격차 해소","학생 장학 지원","학생장학금지원",{"v":1818000,"d":"1,818,000"},null,0,null,{"v":1818000,"d":"1,818,000"},null,{"v":1817040,"d":"1,817,040"},{"v":1817040,"d":"1,817,040"},null,0,null,0]
["학생복지/교육격차 해소","기타 학생복리 서비스","졸업앨범 제작",{"v":16106000,"d":"16,106,000"},null,0,null,{"v":16106000,"d":"16,106,000"},null,{"v":16016400,"d":"16,016,400"},{"v":16016400,"d":"16,016,400"},null,0,null,0]
["학생복지/교육격차 해소","기타 학생복리 서비스","학생교과서구입",{"v":98840000,"d":"98,840,000"},null,0,null,{"v":98840000,"d":"98,840,000"},null,{"v":98292330,"d":"98,292,330"},{"v":98292330,"d":"98,292,330"},null,0,null,0]
["기본적 교육활동","교과 활동","사교육절감형 창의경영학교 운영",{"v":84400000,"d":"84,400,000"},null,0,null,{"v":84400000,"d":"84,400,000"},null,{"v":84400000,"d":"84,400,000"},{"v":84400000,"d":"84,400,000"},null,0,null,0]
["기본적 교육활동","교과 활동","외국어교과활동",{"v":75000000,"d":"75,000,000"},null,0,null,{"v":75000000,"d":"75,000,000"},null,{"v":75000000,"d":"75,000,000"},{"v":75000000,"d":"75,000,000"},null,0,null,0]
["기본적 교육활동","교과 활동","특수교육활동",{"v":665000,"d":"665,000"},null,0,null,{"v":665000,"d":"665,000"},null,{"v":665000,"d":"665,000"},{"v":665000,"d":"665,000"},null,0,null,0]
["기본적 교육활동","재량 활동","기본인성교육",{"v":20000000,"d":"20,000,000"},null,0,null,{"v":20000000,"d":"20,000,000"},null,{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},null,0,null,0]
["기본적 교육활동","창의적 체험활동","동아리활동",{"v":4670000,"d":"4,670,000"},null,0,null,{"v":4670000,"d":"4,670,000"},null,{"v":4670000,"d":"4,670,000"},{"v":4670000,"d":"4,670,000"},null,0,null,0]
["기본적 교육활동","창의적 체험활동","자율활동 (1학년부)",{"v":32013000,"d":"32,013,000"},null,0,null,{"v":32013000,"d":"32,013,000"},null,{"v":32011510,"d":"32,011,510"},{"v":32011510,"d":"32,011,510"},null,0,null,0]
["기본적 교육활동","창의적 체험활동","자율활동 (2학년부)",{"v":126003000,"d":"126,003,000"},null,0,null,{"v":126003000,"d":"126,003,000"},null,{"v":126000000,"d":"126,000,000"},{"v":126000000,"d":"126,000,000"},null,0,null,0]
[]
[]
[{"$nulls":6},"1/2",{"$nulls":6},"2013년04월09일 화"]
[]
[{"$nulls":4},"사 업 별 세 입 결 산 조 서"]
[]
[{"$nulls":15},"( 단위 : 원 )"]
["정책사업","단위사업","세부사업","예 산 액",null,"이월 등 증감액",null,"예산현액",null,"징수결정액","수납액",null,"불납결손액",null,"미수납액"]
["합  계",null,null,{"v":2789339000,"d":"2,789,339,000"},null,0,null,{"v":2789339000,"d":"2,789,339,000"},null,{"v":2799354250,"d":"2,799,354,250"},{"v":2799354250,"d":"2,799,354,250"},null,0,null,0]
["기본적 교육활동","창의적 체험활동","자율활동 (인문사회부)",{"v":110000,"d":"110,000"},null,0,null,{"v":110000,"d":"110,000"},null,{"v":110000,"d":"110,000"},{"v":110000,"d":"110,000"},null,0,null,0]
["선택적 교육활동","방과후학교 운영","방과후학교 운영",{"v":212069000,"d":"212,069,000"},null,0,null,{"v":212069000,"d":"212,069,000"},null,{"v":212068450,"d":"212,068,450"},{"v":212068450,"d":"212,068,450"},null,0,null,0]
["선택적 교육활동","평생교육","평생교육운영",0,null,0,null,0,null,0,0,null,0,null,0]
["선택적 교육활동","교기육성","운동부운영",{"v":13550000,"d":"13,550,000"},null,0,null,{"v":13550000,"d":"13,550,000"},null,{"v":13550000,"d":"13,550,000"},{"v":13550000,"d":"13,550,000"},null,0,null,0]
["선택적 교육활동","독서활동","독서활동운영",{"v":300000,"d":"300,000"},null,0,null,{"v":300000,"d":"300,000"},null,{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},null,0,null,0]
["교육활동 지원","교무업무 운영","교무학사운영 (학생자치부)",{"v":11120000,"d":"11,120,000"},null,0,null,{"v":11120000,"d":"11,120,000"},null,{"v":11120000,"d":"11,120,000"},{"v":11120000,"d":"11,120,000"},null,0,null,0]
["교육활동 지원","교무업무 운영","대학수학능력시험 관리 운영",{"v":14600000,"d":"14,600,000"},null,0,null,{"v":14600000,"d":"14,600,000"},null,{"v":14599500,"d":"14,599,500"},{"v":14599500,"d":"14,599,500"},null,0,null,0]
["교육활동 지원","학습지원실 운영","교육정보화실운영",{"v":2099000,"d":"2,099,000"},null,0,null,{"v":2099000,"d":"2,099,000"},null,{"v":2099000,"d":"2,099,000"},{"v":2099000,"d":"2,099,000"},null,0,null,0]
["교육활동 지원","학습지원실 운영","방송실운영",{"v":2000000,"d":"2,000,000"},null,0,null,{"v":2000000,"d":"2,000,000"},null,{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},null,0,null,0]
["교육활동 지원","교육여건 개선","교육환경개선",{"v":100000000,"d":"100,000,000"},null,0,null,{"v":100000000,"d":"100,000,000"},null,{"v":100000000,"d":"100,000,000"},{"v":100000000,"d":"100,000,000"},null,0,null,0]
["학교 재무활동","세입관리","세입사업   ",{"v":809988000,"d":"809,988,000"},null,0,null,{"v":809988000,"d":"809,988,000"},null,{"v":820749530,"d":"820,749,530"},{"v":820749530,"d":"820,749,530"},null,0,null,0]

{"sheet":"세출결산서","index":4,"n_rows":264,"n_cols":14,"rows_kept":264,"merged":[[1,4,1,9],[3,13,3,15],[4,0,4,3],[4,4,5,6],[4,7,5,9],[4,10,5,10],[4,11,5,14],[6,4,6,6],[6,7,6,9],[6,11,6,14],[7,4,7,6],[7,7,7,9],[7,11,7,14],[8,4,8,6],[8,7,8,9],[8,11,8,14],[9,4,9,6],[9,7,9,9],[9,11,9,14],[10,4,10,6],[10,7,10,9],[10,11,10,14],[11,4,11,6],[11,7,11,9],[11,11,11,14],[12,4,12,6],[12,7,12,9],[12,11,12,14],[13,4,13,6],[13,7,13,9],[13,11,13,14],[14,4,14,6],[14,7,14,9],[14,11,14,14],[15,4,15,6],[15,7,15,9],[15,11,15,14],[16,4,16,6],[16,7,16,9],[16,11,16,14],[17,4,17,6],[17,7,17,9],[17,11,17,14],[18,4,18,6],[18,7,18,9],[18,11,18,14],[19,4,19,6],[19,7,19,9],[19,11,19,14],[20,4,20,6],[20,7,20,9],[20,11,20,14],[21,4,21,6],[21,7,21,9],[21,11,21,14],[24,6,25,7],[24,12,25,13],[28,5,28,8],[30,13,30,15],[31,0,31,3],[31,4,32,6],[31,7,32,9],[31,10,32,10],[31,11,32,14],[33,4,33,6],[33,7,33,9],[33,11,33,14],[34,4,34,6],[34,7,34,9],[34,11,34,14],[35,4,35,6],[35,7,35,9],[35,11,35,14],[36,4,36,6],[36,7,36,9],[36,11,36,14],[37,4,37,6],[37,7,37,9],[37,11,37,14],[38,4,38,6],[38,7,38,9],[38,11,38,14],[39,4,39,6],[39,7,39,9],[39,11,39,14],[40,4,40,6],[40,7,40,9],[40,11,40,14],[41,4,41,6],[41,7,41,9],[41,11,41,14],[42,4,42,6],[42,7,42,9],[42,11,42,14],[43,4,43,6],[43,7,43,9],[43,11,43,14],[44,4,44,6],[44,7,44,9],[44,11,44,14],[45,4,45,6],[45,7,45,9],[45,11,45,14],[46,4,46,6],[46,7,46,9],[46,11,46,14],[47,4,47,6],[47,7,47,9],[47,11,47,14],[48,4,48,6],[48,7,48,9],[48,11,48,14],[51,6,52,7],[51,12,52,13],[55,5,55,8],[57,13,57,15],[58,0,58,3],[58,4,59,6],[58,7,59,9],[58,10,59,10],[58,11,59,14],[60,4,60,6],[60,7,60,9],[60,11,60,14],[61,4,61,6],[61,7,61,9],[61,11,61,14],[62,4,62,6],[62,7,62,9],[62,11,62,14],[63,4,63,6],[63,7,63,9],[63,11,63,14],[64,4,64,6],[64,7,64,9],[64,11,64,14],[65,4,65,6],[65,7,65,9],[65,11,65,14],[66,4,66,6],[66,7,66,9],[66,11,66,14],[67,4,67,6],[67,7,67,9],[67,11,67,14],[68,4,68,6],[68,7,68,9],[68,11,68,14],[69,4,69,6],[69,7,69,9],[69,11,69,14],[70,4,70,6],[70,7,70,9],[70,11,70,14],[71,4,71,6],[71,7,71,9],[71,11,71,14],[72,4,72,6],[72,7,72,9],[72,11,72,14],[73,4,73,6],[73,7,73,9],[73,11,73,14],[74,4,74,6],[74,7,74,9],[74,11,74,14],[75,4,75,6],[75,7,75,9],[75,11,75,14],[78,6,79,7],[78,12,79,13],[82,5,82,8],[84,13,84,15],[85,0,85,3],[85,4,86,6],[85,7,86,9],[85,10,86,10],[85,11,86,14],[87,4,87,6],[87,7,87,9],[87,11,87,14],[88,4,88,6],[88,7,88,9],[88,11,88,14],[89,4,89,6],[89,7,89,9],[89,11,89,14],[90,4,90,6],[90,7,90,9],[90,11,90,14],[91,4,91,6],[91,7,91,9],[91,11,91,14],[92,4,92,6],[92,7,92,9],[92,11,92,14],[93,4,93,6],[93,7,93,9],[93,11,93,14],[94,4,94,6],[94,7,94,9],[94,11,94,14],[95,4,95,6],[95,7,95,9],[95,11,95,14],[96,4,96,6],[96,7,96,9],[96,11,96,14],[97,4,97,6],[97,7,97,9],[97,11,97,14],[98,4,98,6],[98,7,98,9],[98,11,98,14],[99,4,99,6],[99,7,99,9],[99,11,99,14],[100,4,100,6],[100,7,100,9],[100,11,100,14],[101,4,101,6],[101,7,101,9],[101,11,101,14],[102,4,102,6],[102,7,102,9],[102,11,102,14],[105,6,106,7],[105,12,106,13],[109,5,109,8],[111,13,111,15],[112,0,112,3],[112,4,113,6],[112,7,113,9],[112,10,113,10],[112,11,113,14],[114,4,114,6],[114,7,114,9],[114,11,114,14],[115,4,115,6],[115,7,115,9],[115,11,115,14],[116,4,116,6],[116,7,116,9],[116,11,116,14],[117,4,117,6],[117,7,117,9],[117,11,117,14],[118,4,118,6],[118,7,118,9],[118,11,118,14],[119,4,119,6],[119,7,119,9],[119,11,119,14],[120,4,120,6],[120,7,120,9],[120,11,120,14],[121,4,121,6],[121,7,121,9],[121,11,121,14],[122,4,122,6],[122,7,122,9],[122,11,122,14],[123,4,123,6],[123,7,123,9],[123,11,123,14],[124,4,124,6],[124,7,124,9],[124,11,124,14],[125,4,125,6],[125,7,125,9],[125,11,125,14],[126,4,126,6],[126,7,126,9],[126,11,126,14],[127,4,127,6],[127,7,127,9],[127,11,127,14],[128,4,128,6],[128,7,128,9],[128,11,128,14],[129,4,129,6],[129,7,129,9],[129,11,129,14],[132,6,133,7],[132,12,133,13],[136,5,136,8],[138,13,138,15],[139,0,139,3],[139,4,140,6],[139,7,140,9],[139,10,140,10],[139,11,140,14],[141,4,141,6],[141,7,141,9],[141,11,141,14],[142,4,142,6],[142,7,142,9],[142,11,142,14],[143,4,143,6],[143,7,143,9],[143,11,143,14],[144,4,144,6],[144,7,144,9],[144,11,144,14],[145,4,145,6],[145,7,145,9],[145,11,145,14],[146,4,146,6],[146,7,146,9],[146,11,146,14],[147,4,147,6],[147,7,147,9],[147,11,147,14],[148,4,148,6],[148,7,148,9],[148,11,148,14],[149,4,149,6],[149,7,149,9],[149,11,149,14],[150,4,150,6],[150,7,150,9],[150,11,150,14],[151,4,151,6],[151,7,151,9],[151,11,151,14],[152,4,152,6],[152,7,152,9],[152,11,152,14],[153,4,153,6],[153,7,153,9],[153,11,153,14],[154,4,154,6],[154,7,154,9],[154,11,154,14],[155,4,155,6],[155,7,155,9],[155,11,155,14],[156,4,156,6],[156,7,156,9],[156,11,156,14],[159,6,160,7],[159,12,160,13],[163,5,163,8],[165,13,165,15],[166,0,166,3],[166,4,167,6],[166,7,167,9],[166,10,167,10],[166,11,167,14],[168,4,168,6],[168,7,168,9],[168,11,168,14],[169,4,169,6],[169,7,169,9],[169,11,169,14],[170,4,170,6],[170,7,170,9],[170,11,170,14],[171,4,171,6],[171,7,171,9],[171,11,171,14],[172,4,172,6],[172,7,172,9],[172,11,172,14],[173,4,173,6],[173,7,173,9],[173,11,173,14],[174,4,174,6],[174,7,174,9],[174,11,174,14],[175,4,175,6],[175,7,175,9],[175,11,175,14],[176,4,176,6],[176,7,176,9],[176,11,176,14],[177,4,177,6],[177,7,177,9],[177,11,177,14],[178,4,178,6],[178,7,178,9],[178,11,178,14],[179,4,179,6],[179,7,179,9],[179,11,179,14],[180,4,180,6],[180,7,180,9],[180,11,180,14],[181,4,181,6],[181,7,181,9],[181,11,181,14],[182,4,182,6],[182,7,182,9],[182,11,182,14],[183,4,183,6],[183,7,183,9],[183,11,183,14],[186,6,187,7],[186,12,187,13],[190,5,190,8],[192,13,192,15],[193,0,193,3],[193,4,194,6],[193,7,194,9],[193,10,194,10],[193,11,194,14],[195,4,195,6],[195,7,195,9],[195,11,195,14],[196,4,196,6],[196,7,196,9],[196,11,196,14],[197,4,197,6],[197,7,197,9],[197,11,197,14],[198,4,198,6],[198,7,198,9],[198,11,198,14],[199,4,199,6],[199,7,199,9],[199,11,199,14],[200,4,200,6],[200,7,200,9],[200,11,200,14],[201,4,201,6],[201,7,201,9],[201,11,201,14],[202,4,202,6],[202,7,202,9],[202,11,202,14],[203,4,203,6],[203,7,203,9],[203,11,203,14],[204,4,204,6],[204,7,204,9],[204,11,204,14],[205,4,205,6],[205,7,205,9],[205,11,205,14],[206,4,206,6],[206,7,206,9],[206,11,206,14],[207,4,207,6],[207,7,207,9],[207,11,207,14],[208,4,208,6],[208,7,208,9],[208,11,208,14],[209,4,209,6],[209,7,209,9],[209,11,209,14],[210,4,210,6],[210,7,210,9],[210,11,210,14],[213,6,214,7],[213,12,214,13],[217,5,217,8],[219,13,219,15],[220,0,220,3],[220,4,221,6],[220,7,221,9],[220,10,221,10],[220,11,221,14],[222,4,222,6],[222,7,222,9],[222,11,222,14],[223,4,223,6],[223,7,223,9],[223,11,223,14],[224,4,224,6],[224,7,224,9],[224,11,224,14],[225,4,225,6],[225,7,225,9],[225,11,225,14],[226,4,226,6],[226,7,226,9],[226,11,226,14],[227,4,227,6],[227,7,227,9],[227,11,227,14],[228,4,228,6],[228,7,228,9],[228,11,228,14],[229,4,229,6],[229,7,229,9],[229,11,229,14],[230,4,230,6],[230,7,230,9],[230,11,230,14],[231,4,231,6],[231,7,231,9],[231,11,231,14],[232,4,232,6],[232,7,232,9],[232,11,232,14],[233,4,233,6],[233,7,233,9],[233,11,233,14],[234,4,234,6],[234,7,234,9],[234,11,234,14],[235,4,235,6],[235,7,235,9],[235,11,235,14],[236,4,236,6],[236,7,236,9],[236,11,236,14],[237,4,237,6],[237,7,237,9],[237,11,237,14],[240,6,241,7],[240,12,241,13],[244,5,244,8],[246,13,246,15],[247,0,247,3],[247,4,248,6],[247,7,248,9],[247,10,248,10],[247,11,248,14],[249,4,249,6],[249,7,249,9],[249,11,249,14],[250,4,250,6],[250,7,250,9],[250,11,250,14],[251,4,251,6],[251,7,251,9],[251,11,251,14],[252,4,252,6],[252,7,252,9],[252,11,252,14],[253,4,253,6],[253,7,253,9],[253,11,253,14],[254,4,254,6],[254,7,254,9],[254,11,254,14],[255,4,255,6],[255,7,255,9],[255,11,255,14],[256,4,256,6],[256,7,256,9],[256,11,256,14],[257,4,257,6],[257,7,257,9],[257,11,257,14],[258,4,258,6],[258,7,258,9],[258,11,258,14],[259,4,259,6],[259,7,259,9],[259,11,259,14],[260,4,260,6],[260,7,260,9],[260,11,260,14],[261,4,261,6],[261,7,261,9],[261,11,261,14],[262,4,262,6],[262,7,262,9],[262,11,262,14],[263,4,263,6],[263,7,263,9],[263,11,263,14]]}
[]
[{"$nulls":4},"2012학년도 세출결산서"]
[]
[{"$nulls":13},"( 단위 : 원)"]
["과 목",{"$nulls":3},"예산액\n(A)",null,null,"예산현액\n(B)",null,null,"결산액\n(C)","\n차액\n(B-C)\n"]
["정책","단위","세부","목"]
["1. 인적자원 운용",{"$nulls":3},{"v":63880000,"d":"63,880,000"},null,null,{"v":63880000,"d":"63,880,000"},null,null,{"v":4645000,"d":"4,645,000"},{"v":59235000,"d":"59,235,000"}]
[" ","1. 교직원 복지 및 역량강화",null,null,{"v":5500000,"d":"5,500,000"},null,null,{"v":5500000,"d":"5,500,000"},null,null,0,{"v":5500000,"d":"5,500,000"}]
[" "," ","1. 교직원연수",null,{"v":4000000,"d":"4,000,000"},null,null,{"v":4000000,"d":"4,000,000"},null,null,0,{"v":4000000,"d":"4,000,000"}]
[" "," "," ","B10. 학교운영비",{"v":4000000,"d":"4,000,000"},null,null,{"v":4000000,"d":"4,000,000"},null,null,0,{"v":4000000,"d":"4,000,000"}]
[" "," ","2. 교직원복지",null,{"v":900000,"d":"900,000"},null,null,{"v":900000,"d":"900,000"},null,null,0,{"v":900000,"d":"900,000"}]
[" "," "," ","B10. 학교운영비",{"v":900000,"d":"900,000"},null,null,{"v":900000,"d":"900,000"},null,null,0,{"v":900000,"d":"900,000"}]
[" "," ","3. 교원능력개발평가",null,{"v":600000,"d":"600,000"},null,null,{"v":600000,"d":"600,000"},null,null,0,{"v":600000,"d":"600,000"}]
[" "," "," ","B10. 학교운영비",{"v":600000,"d":"600,000"},null,null,{"v":600000,"d":"600,000"},null,null,0,{"v":600000,"d":"600,000"}]
[" ","2. 교직원기타보수",null,null,{"v":58380000,"d":"58,380,000"},null,null,{"v":58380000,"d":"58,380,000"},null,null,{"v":4645000,"d":"4,645,000"},{"v":53735000,"d":"53,735,000"}]
[" "," ","1. 학교운영지원비수당",null,{"v":58380000,"d":"58,380,000"},null,null,{"v":58380000,"d":"58,380,000"},null,null,{"v":4645000,"d":"4,645,000"},{"v":53735000,"d":"53,735,000"}]
[" "," "," ","A10. 인건비",{"v":58380000,"d":"58,380,000"},null,null,{"v":58380000,"d":"58,380,000"},null,null,{"v":4645000,"d":"4,645,000"},{"v":53735000,"d":"53,735,000"}]
["2. 학생복지/교육격차 해소",{"$nulls":3},{"v":1199675000,"d":"1,199,675,000"},null,null,{"v":1199675000,"d":"1,199,675,000"},null,null,{"v":29986710,"d":"29,986,710"},{"v":1169688290,"d":"1,169,688,290"}]
[" ","1. 급식 관리",null,null,{"v":1054395000,"d":"1,054,395,000"},null,null,{"v":1054395000,"d":"1,054,395,000"},null,null,{"v":27453130,"d":"27,453,130"},{"v":1026941870,"d":"1,026,941,870"}]
[" "," ","1. 학교급식관리",null,{"v":1054395000,"d":"1,054,395,000"},null,null,{"v":1054395000,"d":"1,054,395,000"},null,null,{"v":27453130,"d":"27,453,130"},{"v":1026941870,"d":"1,026,941,870"}]
[" "," "," ","A10. 인건비",{"v":228068000,"d":"228,068,000"},null,null,{"v":228068000,"d":"228,068,000"},null,null,{"v":12589620,"d":"12,589,620"},{"v":215478380,"d":"215,478,380"}]
[" "," "," ","B10. 학교운영비",{"v":826327000,"d":"826,327,000"},null,null,{"v":826327000,"d":"826,327,000"},null,null,{"v":14863510,"d":"14,863,510"},{"v":811463490,"d":"811,463,490"}]
[]
[]
[{"$nulls":6},"1/10",{"$nulls":5},"2013-04-09"]
[]
[]
[]
[{"$nulls":5},"2012학년도 세출결산서"]
[]
[{"$nulls":13},"( 단위 : 원)"]
["과 목",{"$nulls":3},"예산액\n(A)",null,null,"예산현액\n(B)",null,null,"결산액\n(C)","\n차액\n(B-C)\n"]
["정책","단위","세부","목"]
[" ","2. 보건 관리",null,null,{"v":35890000,"d":"35,890,000"},null,null,{"v":35890000,"d":"35,890,000"},null,null,{"v":2038580,"d":"2,038,580"},{"v":33851420,"d":"33,851,420"}]
[" "," ","1. 학생건강관리",null,{"v":11560000,"d":"11,560,000"},null,null,{"v":11560000,"d":"11,560,000"},null,null,0,{"v":11560000,"d":"11,560,000"}]
[" "," "," ","B10. 학교운영비",{"v":11560000,"d":"11,560,000"},null,null,{"v":11560000,"d":"11,560,000"},null,null,0,{"v":11560000,"d":"11,560,000"}]
[" "," ","2. 보건실운영",null,{"v":3930000,"d":"3,930,000"},null,null,{"v":3930000,"d":"3,930,000"},null,null,{"v":1493080,"d":"1,493,080"},{"v":2436920,"d":"2,436,920"}]
[" "," "," ","B10. 학교운영비",{"v":3030000,"d":"3,030,000"},null,null,{"v":3030000,"d":"3,030,000"},null,null,{"v":899900,"d":"899,900"},{"v":2130100,"d":"2,130,100"}]
[" "," "," ","C20. 비품구입비",{"v":900000,"d":"900,000"},null,null,{"v":900000,"d":"900,000"},null,null,{"v":593180,"d":"593,180"},{"v":306820,"d":"306,820"}]
[" "," ","3. 학생안전관리",null,{"v":3720000,"d":"3,720,000"},null,null,{"v":3720000,"d":"3,720,000"},null,null,0,{"v":3720000,"d":"3,720,000"}]
[" "," "," ","B10. 학교운영비",{"v":3720000,"d":"3,720,000"},null,null,{"v":3720000,"d":"3,720,000"},null,null,0,{"v":3720000,"d":"3,720,000"}]
[" "," ","4. 학교환경위생관리",null,{"v":16680000,"d":"16,680,000"},null,null,{"v":16680000,"d":"16,680,000"},null,null,{"v":545500,"d":"545,500"},{"v":16134500,"d":"16,134,500"}]
[" "," "," ","B10. 학교운영비",{"v":16680000,"d":"16,680,000"},null,null,{"v":16680000,"d":"16,680,000"},null,null,{"v":545500,"d":"545,500"},{"v":16134500,"d":"16,134,500"}]
[" ","3. 기타 학생복리 서비스",null,null,{"v":109390000,"d":"109,390,000"},null,null,{"v":109390000,"d":"109,390,000"},null,null,{"v":495000,"d":"495,000"},{"v":108895000,"d":"108,895,000"}]
[" "," ","1. 졸업앨범 제작",null,{"v":16340000,"d":"16,340,000"},null,null,{"v":16340000,"d":"16,340,000"},null,null,0,{"v":16340000,"d":"16,340,000"}]
[" "," "," ","B10. 학교운영비",{"v":16340000,"d":"16,340,000"},null,null,{"v":16340000,"d":"16,340,000"},null,null,0,{"v":16340000,"d":"16,340,000"}]
[" "," ","2. 학생교과서구입",null,{"v":90000000,"d":"90,000,000"},null,null,{"v":90000000,"d":"90,000,000"},null,null,0,{"v":90000000,"d":"90,000,000"}]
[" "," "," ","B10. 학교운영비",{"v":90000000,"d":"90,000,000"},null,null,{"v":90000000,"d":"90,000,000"},null,null,0,{"v":90000000,"d":"90,000,000"}]
[" "," ","3. 기타학생복지",null,{"v":3050000,"d":"3,050,000"},null,null,{"v":3050000,"d":"3,050,000"},null,null,{"v":495000,"d":"495,000"},{"v":2555000,"d":"2,555,000"}]
[]
[]
[{"$nulls":6},"2/10",{"$nulls":5},"2013-04-09"]
[]
[]
[]
[{"$nulls":5},"2012학년도 세출결산서"]
[]
[{"$nulls":13},"( 단위 : 원)"]
["과 목",{"$nulls":3},"예산액\n(A)",null,null,"예산현액\n(B)",null,null,"결산액\n(C)","\n차액\n(B-C)\n"]
["정책","단위","세부","목"]
[" "," "," ","B10. 학교운영비",{"v":3050000,"d":"3,050,000"},null,null,{"v":3050000,"d":"3,050,000"},null,null,{"v":495000,"d":"495,000"},{"v":2555000,"d":"2,555,000"}]
["3. 기본적 교육활동",{"$nulls":3},{"v":367636000,"d":"367,636,000"},null,null,{"v":367636000,"d":"367,636,000"},null,null,{"v":22085350,"d":"22,085,350"},{"v":345550650,"d":"345,550,650"}]
[" ","1. 교과 활동",null,null,{"v":134189000,"d":"134,189,000"},null,null,{"v":134189000,"d":"134,189,000"},null,null,{"v":16983350,"d":"16,983,350"},{"v":117205650,"d":"117,205,650"}]
[" "," ","1. 과학교과활동",null,{"v":13800000,"d":"13,800,000"},null,null,{"v":13800000,"d":"13,800,000"},null,null,{"v":1807900,"d":"1,807,900"},{"v":11992100,"d":"11,992,100"}]
[" "," "," ","B10. 학교운영비",{"v":13800000,"d":"13,800,000"},null,null,{"v":13800000,"d":"13,800,000"},null,null,{"v":1807900,"d":"1,807,900"},{"v":11992100,"d":"11,992,100"}]
[" "," ","2. 체육교과활동",null,{"v":6500000,"d":"6,500,000"},null,null,{"v":6500000,"d":"6,500,000"},null,null,{"v":2229800,"d":"2,229,800"},{"v":4270200,"d":"4,270,200"}]
[" "," "," ","B10. 학교운영비",{"v":6500000,"d":"6,500,000"},null,null,{"v":6500000,"d":"6,500,000"},null,null,{"v":2229800,"d":"2,229,800"},{"v":4270200,"d":"4,270,200"}]
[" "," ","3. 음악교과활동",null,{"v":600000,"d":"600,000"},null,null,{"v":600000,"d":"600,000"},null,null,0,{"v":600000,"d":"600,000"}]
[" "," "," ","B10. 학교운영비",{"v":400000,"d":"400,000"},null,null,{"v":400000,"d":"400,000"},null,null,0,{"v":400000,"d":"400,000"}]
[" "," "," ","C20. 비품구입비",{"v":200000,"d":"200,000"},null,null,{"v":200000,"d":"200,000"},null,null,0,{"v":200000,"d":"200,000"}]
[" "," ","4. 기술교과활동",null,{"v":4880000,"d":"4,880,000"},null,null,{"v":4880000,"d":"4,880,000"},null,null,0,{"v":4880000,"d":"4,880,000"}]
[" "," "," ","B10. 학교운영비",{"v":4880000,"d":"4,880,000"},null,null,{"v":4880000,"d":"4,880,000"},null,null,0,{"v":4880000,"d":"4,880,000"}]
[" "," ","5. 가정교과활동",null,{"v":4900000,"d":"4,900,000"},null,null,{"v":4900000,"d":"4,900,000"},null,null,0,{"v":4900000,"d":"4,900,000"}]
[" "," "," ","B10. 학교운영비",{"v":4900000,"d":"4,900,000"},null,null,{"v":4900000,"d":"4,900,000"},null,null,0,{"v":4900000,"d":"4,900,000"}]
[" "," ","6. 미술교과활동",null,{"v":1500000,"d":"1,500,000"},null,null,{"v":1500000,"d":"1,500,000"},null,null,{"v":891000,"d":"891,000"},{"v":609000,"d":"609,000"}]
[" "," "," ","B10. 학교운영비",{"v":1500000,"d":"1,500,000"},null,null,{"v":1500000,"d":"1,500,000"},null,null,{"v":891000,"d":"891,000"},{"v":609000,"d":"609,000"}]
[]
[]
[{"$nulls":6},"3/10",{"$nulls":5},"2013-04-09"]
[]
[]
[]
[{"$nulls":5},"2012학년도 세출결산서"]
[]
[{"$nulls":13},"( 단위 : 원)"]
["과 목",{"$nulls":3},"예산액\n(A)",null,null,"예산현액\n(B)",null,null,"결산액\n(C)","\n차액\n(B-C)\n"]
["정책","단위","세부","목"]
[" "," ","7. 외국어교과활동",null,{"v":75800000,"d":"75,800,000"},null,null,{"v":75800000,"d":"75,800,000"},null,null,{"v":6443580,"d":"6,443,580"},{"v":69356420,"d":"69,356,420"}]
[" "," "," ","A10. 인건비",{"v":48100000,"d":"48,100,000"},null,null,{"v":48100000,"d":"48,100,000"},null,null,{"v":3700000,"d":"3,700,000"},{"v":44400000,"d":"44,400,000"}]
[" "," "," ","B10. 학교운영비",{"v":22800000,"d":"22,800,000"},null,null,{"v":22800000,"d":"22,800,000"},null,null,{"v":2743580,"d":"2,743,580"},{"v":20056420,"d":"20,056,420"}]
[" "," "," ","C10. 시설비",{"v":4900000,"d":"4,900,000"},null,null,{"v":4900000,"d":"4,900,000"},null,null,0,{"v":4900000,"d":"4,900,000"}]
[" "," ","8. 컴퓨터과 교과활동",null,{"v":7500000,"d":"7,500,000"},null,null,{"v":7500000,"d":"7,500,000"},null,null,0,{"v":7500000,"d":"7,500,000"}]
[" "," "," ","B10. 학교운영비",{"v":2500000,"d":"2,500,000"},null,null,{"v":2500000,"d":"2,500,000"},null,null,0,{"v":2500000,"d":"2,500,000"}]
[" "," "," ","C20. 비품구입비",{"v":5000000,"d":"5,000,000"},null,null,{"v":5000000,"d":"5,000,000"},null,null,0,{"v":5000000,"d":"5,000,000"}]
[" "," ","9. 특수교육활동",null,{"v":9813000,"d":"9,813,000"},null,null,{"v":9813000,"d":"9,813,000"},null,null,{"v":159000,"d":"159,000"},{"v":9654000,"d":"9,654,000"}]
[" "," "," ","B10. 학교운영비",{"v":9813000,"d":"9,813,000"},null,null,{"v":9813000,"d":"9,813,000"},null,null,{"v":159000,"d":"159,000"},{"v":9654000,"d":"9,654,000"}]
[" "," ","10. 기본교수학습활동지원",null,{"v":5400000,"d":"5,400,000"},null,null,{"v":5400000,"d":"5,400,000"},null,null,{"v":5452070,"d":"5,452,070"},{"v":-52070,"d":"-52,070"}]
[" "," "," ","B10. 학교운영비",{"v":5400000,"d":"5,400,000"},null,null,{"v":5400000,"d":"5,400,000"},null,null,{"v":5452070,"d":"5,452,070"},{"v":-52070,"d":"-52,070"}]
[" "," ","11. 학력신장",null,{"v":2560000,"d":"2,560,000"},null,null,{"v":2560000,"d":"2,560,000"},null,null,0,{"v":2560000,"d":"2,560,000"}]
[" "," "," ","B10. 학교운영비",{"v":2560000,"d":"2,560,000"},null,null,{"v":2560000,"d":"2,560,000"},null,null,0,{"v":2560000,"d":"2,560,000"}]
[" "," ","12. 기타교과활동",null,{"v":936000,"d":"936,000"},null,null,{"v":936000,"d":"936,000"},null,null,0,{"v":936000,"d":"936,000"}]
[" "," "," ","B10. 학교운영비",{"v":936000,"d":"936,000"},null,null,{"v":936000,"d":"936,000"},null,null,0,{"v":936000,"d":"936,000"}]
[" ","2. 창의적 체험활동",null,null,{"v":233447000,"d":"233,447,000"},null,null,{"v":233447000,"d":"233,447,000"},null,null,{"v":5102000,"d":"5,102,000"},{"v":228345000,"d":"228,345,000"}]
[]
[]
[{"$nulls":6},"4/10",{"$nulls":5},"2013-04-09"]
[]
[]
[]
[{"$nulls":5},"2012학년도 세출결산서"]
[]
[{"$nulls":13},"( 단위 : 원)"]
["과 목",{"$nulls":3},"예산액\n(A)",null,null,"예산현액\n(B)",null,null,"결산액\n(C)","\n차액\n(B-C)\n"]
["정책","단위","세부","목"]
[" "," ","1. 환경정리활동",null,{"v":1500000,"d":"1,500,000"},null,null,{"v":1500000,"d":"1,500,000"},null,null,{"v":1224000,"d":"1,224,000"},{"v":276000,"d":"276,000"}]
[" "," "," ","B10. 학교운영비",{"v":1500000,"d":"1,500,000"},null,null,{"v":1500000,"d":"1,500,000"},null,null,{"v":1224000,"d":"1,224,000"},{"v":276000,"d":"276,000"}]
[" "," ","2. 학교청소활동",null,{"v":5000000,"d":"5,000,000"},null,null,{"v":5000000,"d":"5,000,000"},null,null,{"v":3184400,"d":"3,184,400"},{"v":1815600,"d":"1,815,600"}]
[" "," "," ","B10. 학교운영비",{"v":5000000,"d":"5,000,000"},null,null,{"v":5000000,"d":"5,000,000"},null,null,{"v":3184400,"d":"3,184,400"},{"v":1815600,"d":"1,815,600"}]
[" "," ","3. 학생보건교육",null,{"v":200000,"d":"200,000"},null,null,{"v":200000,"d":"200,000"},null,null,0,{"v":200000,"d":"200,000"}]
[" "," "," ","B10. 학교운영비",{"v":200000,"d":"200,000"},null,null,{"v":200000,"d":"200,000"},null,null,0,{"v":200000,"d":"200,000"}]
[" "," ","4. 기본인성교육",null,{"v":1800000,"d":"1,800,000"},null,null,{"v":1800000,"d":"1,800,000"},null,null,0,{"v":1800000,"d":"1,800,000"}]
[" "," "," ","B10. 학교운영비",{"v":1800000,"d":"1,800,000"},null,null,{"v":1800000,"d":"1,800,000"},null,null,0,{"v":1800000,"d":"1,800,000"}]
[" "," ","5. 자율활동 (2학년부)",null,{"v":152226000,"d":"152,226,000"},null,null,{"v":152226000,"d":"152,226,000"},null,null,0,{"v":152226000,"d":"152,226,000"}]
[" "," "," ","B10. 학교운영비",{"v":152226000,"d":"152,226,000"},null,null,{"v":152226000,"d":"152,226,000"},null,null,0,{"v":152226000,"d":"152,226,000"}]
[" "," ","6. 동아리활동",null,{"v":12750000,"d":"12,750,000"},null,null,{"v":12750000,"d":"12,750,000"},null,null,{"v":93600,"d":"93,600"},{"v":12656400,"d":"12,656,400"}]
[" "," "," ","B10. 학교운영비",{"v":12750000,"d":"12,750,000"},null,null,{"v":12750000,"d":"12,750,000"},null,null,{"v":93600,"d":"93,600"},{"v":12656400,"d":"12,656,400"}]
[" "," ","7. 자율활동 (1학년부)",null,{"v":34214000,"d":"34,214,000"},null,null,{"v":34214000,"d":"34,214,000"},null,null,0,{"v":34214000,"d":"34,214,000"}]
[" "," "," ","B10. 학교운영비",{"v":34214000,"d":"34,214,000"},null,null,{"v":34214000,"d":"34,214,000"},null,null,0,{"v":34214000,"d":"34,214,000"}]
[" "," ","8. 자율활동 (교무기획부)",null,{"v":3350000,"d":"3,350,000"},null,null,{"v":3350000,"d":"3,350,000"},null,null,0,{"v":3350000,"d":"3,350,000"}]
[" "," "," ","B10. 학교운영비",{"v":3350000,"d":"3,350,000"},null,null,{"v":3350000,"d":"3,350,000"},null,null,0,{"v":3350000,"d":"3,350,000"}]
[]
[]
[{"$nulls":6},"5/10",{"$nulls":5},"2013-04-09"]
[]
[]
[]
[{"$nulls":5},"2012학년도 세출결산서"]
[]
[{"$nulls":13},"( 단위 : 원)"]
["과 목",{"$nulls":3},"예산액\n(A)",null,null,"예산현액\n(B)",null,null,"결산액\n(C)","\n차액\n(B-C)\n"]
["정책","단위","세부","목"]
[" "," ","9. 자율활동 (학생자치부)",null,{"v":8052000,"d":"8,052,000"},null,null,{"v":8052000,"d":"8,052,000"},null,null,0,{"v":8052000,"d":"8,052,000"}]
[" "," "," ","B10. 학교운영비",{"v":8052000,"d":"8,052,000"},null,null,{"v":8052000,"d":"8,052,000"},null,null,0,{"v":8052000,"d":"8,052,000"}]
[" "," ","10. 자율활동 (예체능부)",null,{"v":3100000,"d":"3,100,000"},null,null,{"v":3100000,"d":"3,100,000"},null,null,0,{"v":3100000,"d":"3,100,000"}]
[" "," "," ","B10. 학교운영비",{"v":3100000,"d":"3,100,000"},null,null,{"v":3100000,"d":"3,100,000"},null,null,0,{"v":3100000,"d":"3,100,000"}]
[" "," ","11. 자율활동 (인문사회부)",null,{"v":3880000,"d":"3,880,000"},null,null,{"v":3880000,"d":"3,880,000"},null,null,0,{"v":3880000,"d":"3,880,000"}]
[" "," "," ","B10. 학교운영비",{"v":3880000,"d":"3,880,000"},null,null,{"v":3880000,"d":"3,880,000"},null,null,0,{"v":3880000,"d":"3,880,000"}]
[" "," ","12. 진로활동",null,{"v":7375000,"d":"7,375,000"},null,null,{"v":7375000,"d":"7,375,000"},null,null,{"v":600000,"d":"600,000"},{"v":6775000,"d":"6,775,000"}]
[" "," "," ","B10. 학교운영비",{"v":7375000,"d":"7,375,000"},null,null,{"v":7375000,"d":"7,375,000"},null,null,{"v":600000,"d":"600,000"},{"v":6775000,"d":"6,775,000"}]
["4. 선택적 교육활동",{"$nulls":3},{"v":266530000,"d":"266,530,000"},null,null,{"v":266530000,"d":"266,530,000"},null,null,{"v":3616500,"d":"3,616,500"},{"v":262913500,"d":"262,913,500"}]
[" ","1. 방과후학교 운영",null,null,{"v":225030000,"d":"225,030,000"},null,null,{"v":225030000,"d":"225,030,000"},null,null,0,{"v":225030000,"d":"225,030,000"}]
[" "," ","1. 방과후학교 운영",null,{"v":225030000,"d":"225,030,000"},null,null,{"v":225030000,"d":"225,030,000"},null,null,0,{"v":225030000,"d":"225,030,000"}]
[" "," "," ","B10. 학교운영비",{"v":225030000,"d":"225,030,000"},null,null,{"v":225030000,"d":"225,030,000"},null,null,0,{"v":225030000,"d":"225,030,000"}]
[" ","2. 평생교육",null,null,{"v":2700000,"d":"2,700,000"},null,null,{"v":2700000,"d":"2,700,000"},null,null,0,{"v":2700000,"d":"2,700,000"}]
[" "," ","1. 평생교육운영",null,{"v":2700000,"d":"2,700,000"},null,null,{"v":2700000,"d":"2,700,000"},null,null,0,{"v":2700000,"d":"2,700,000"}]
[" "," "," ","B10. 학교운영비",{"v":2700000,"d":"2,700,000"},null,null,{"v":2700000,"d":"2,700,000"},null,null,0,{"v":2700000,"d":"2,700,000"}]
[" ","3. 교기육성",null,null,{"v":20800000,"d":"20,800,000"},null,null,{"v":20800000,"d":"20,800,000"},null,null,{"v":3240000,"d":"3,240,000"},{"v":17560000,"d":"17,560,000"}]
[]
[]
[{"$nulls":6},"6/10",{"$nulls":5},"2013-04-09"]
[]
[]
[]
[{"$nulls":5},"2012학년도 세출결산서"]
[]
[{"$nulls":13},"( 단위 : 원)"]
["과 목",{"$nulls":3},"예산액\n(A)",null,null,"예산현액\n(B)",null,null,"결산액\n(C)","\n차액\n(B-C)\n"]
["정책","단위","세부","목"]
[" "," ","1. 운동부운영",null,{"v":20800000,"d":"20,800,000"},null,null,{"v":20800000,"d":"20,800,000"},null,null,{"v":3240000,"d":"3,240,000"},{"v":17560000,"d":"17,560,000"}]
[" "," "," ","B10. 학교운영비",{"v":10800000,"d":"10,800,000"},null,null,{"v":10800000,"d":"10,800,000"},null,null,{"v":680000,"d":"680,000"},{"v":10120000,"d":"10,120,000"}]
[" "," "," ","C20. 비품구입비",{"v":10000000,"d":"10,000,000"},null,null,{"v":10000000,"d":"10,000,000"},null,null,{"v":2560000,"d":"2,560,000"},{"v":7440000,"d":"7,440,000"}]
[" ","4. 독서활동",null,null,{"v":18000000,"d":"18,000,000"},null,null,{"v":18000000,"d":"18,000,000"},null,null,{"v":376500,"d":"376,500"},{"v":17623500,"d":"17,623,500"}]
[" "," ","1. 독서활동운영",null,{"v":18000000,"d":"18,000,000"},null,null,{"v":18000000,"d":"18,000,000"},null,null,{"v":376500,"d":"376,500"},{"v":17623500,"d":"17,623,500"}]
[" "," "," ","B10. 학교운영비",{"v":6000000,"d":"6,000,000"},null,null,{"v":6000000,"d":"6,000,000"},null,null,{"v":302600,"d":"302,600"},{"v":5697400,"d":"5,697,400"}]
[" "," "," ","C20. 비품구입비",{"v":12000000,"d":"12,000,000"},null,null,{"v":12000000,"d":"12,000,000"},null,null,{"v":73900,"d":"73,900"},{"v":11926100,"d":"11,926,100"}]
["5. 교육활동 지원",{"$nulls":3},{"v":126749000,"d":"126,749,000"},null,null,{"v":126749000,"d":"126,749,000"},null,null,{"v":8282270,"d":"8,282,270"},{"v":118466730,"d":"118,466,730"}]
[" ","1. 교무업무 운영",null,null,{"v":80209000,"d":"80,209,000"},null,null,{"v":80209000,"d":"80,209,000"},null,null,{"v":5428470,"d":"5,428,470"},{"v":74780530,"d":"74,780,530"}]
[" "," ","1. 학교홍보",null,{"v":15500000,"d":"15,500,000"},null,null,{"v":15500000,"d":"15,500,000"},null,null,0,{"v":15500000,"d":"15,500,000"}]
[" "," "," ","B10. 학교운영비",{"v":15500000,"d":"15,500,000"},null,null,{"v":15500000,"d":"15,500,000"},null,null,0,{"v":15500000,"d":"15,500,000"}]
[" "," ","2. 교육과정운영",null,{"v":6100000,"d":"6,100,000"},null,null,{"v":6100000,"d":"6,100,000"},null,null,{"v":1122000,"d":"1,122,000"},{"v":4978000,"d":"4,978,000"}]
[" "," "," ","B10. 학교운영비",{"v":6100000,"d":"6,100,000"},null,null,{"v":6100000,"d":"6,100,000"},null,null,{"v":1122000,"d":"1,122,000"},{"v":4978000,"d":"4,978,000"}]
[" "," ","3. 교무학사운영 (교무기획부)",null,{"v":4500000,"d":"4,500,000"},null,null,{"v":4500000,"d":"4,500,000"},null,null,{"v":113000,"d":"113,000"},{"v":4387000,"d":"4,387,000"}]
[" "," "," ","B10. 학교운영비",{"v":4500000,"d":"4,500,000"},null,null,{"v":4500000,"d":"4,500,000"},null,null,{"v":113000,"d":"113,000"},{"v":4387000,"d":"4,387,000"}]
[" "," ","4. 교무학사운영 (학생자치부)",null,{"v":9900000,"d":"9,900,000"},null,null,{"v":9900000,"d":"9,900,000"},null,null,{"v":1178000,"d":"1,178,000"},{"v":8722000,"d":"8,722,000"}]
[]
[]
[{"$nulls":6},"7/10",{"$nulls":5},"2013-04-09"]
[]
[]
[]
[{"$nulls":5},"2012학년도 세출결산서"]
[]
[{"$nulls":13},"( 단위 : 원)"]
["과 목",{"$nulls":3},"예산액\n(A)",null,null,"예산현액\n(B)",null,null,"결산액\n(C)","\n차액\n(B-C)\n"]
["정책","단위","세부","목"]
[" "," "," ","A10. 인건비",{"v":6000000,"d":"6,000,000"},null,null,{"v":6000000,"d":"6,000,000"},null,null,{"v":600000,"d":"600,000"},{"v":5400000,"d":"5,400,000"}]
[" "," "," ","B10. 학교운영비",{"v":3900000,"d":"3,900,000"},null,null,{"v":3900000,"d":"3,900,000"},null,null,{"v":578000,"d":"578,000"},{"v":3322000,"d":"3,322,000"}]
[" "," ","5. 교무학사운영 (행정실)",null,{"v":41109000,"d":"41,109,000"},null,null,{"v":41109000,"d":"41,109,000"},null,null,{"v":3015470,"d":"3,015,470"},{"v":38093530,"d":"38,093,530"}]
[" "," "," ","A10. 인건비",{"v":37509000,"d":"37,509,000"},null,null,{"v":37509000,"d":"37,509,000"},null,null,{"v":2767920,"d":"2,767,920"},{"v":34741080,"d":"34,741,080"}]
[" "," "," ","B10. 학교운영비",{"v":3600000,"d":"3,600,000"},null,null,{"v":3600000,"d":"3,600,000"},null,null,{"v":247550,"d":"247,550"},{"v":3352450,"d":"3,352,450"}]
[" "," ","6. 교육과정평가",null,{"v":2600000,"d":"2,600,000"},null,null,{"v":2600000,"d":"2,600,000"},null,null,0,{"v":2600000,"d":"2,600,000"}]
[" "," "," ","B10. 학교운영비",{"v":2600000,"d":"2,600,000"},null,null,{"v":2600000,"d":"2,600,000"},null,null,0,{"v":2600000,"d":"2,600,000"}]
[" "," ","7. 학교평가",null,{"v":500000,"d":"500,000"},null,null,{"v":500000,"d":"500,000"},null,null,0,{"v":500000,"d":"500,000"}]
[" "," "," ","B10. 학교운영비",{"v":500000,"d":"500,000"},null,null,{"v":500000,"d":"500,000"},null,null,0,{"v":500000,"d":"500,000"}]
[" ","2. 학습지원실 운영",null,null,{"v":46540000,"d":"46,540,000"},null,null,{"v":46540000,"d":"46,540,000"},null,null,{"v":2853800,"d":"2,853,800"},{"v":43686200,"d":"43,686,200"}]
[" "," ","1. 방송실운영",null,{"v":1300000,"d":"1,300,000"},null,null,{"v":1300000,"d":"1,300,000"},null,null,0,{"v":1300000,"d":"1,300,000"}]
[" "," "," ","B10. 학교운영비",{"v":1300000,"d":"1,300,000"},null,null,{"v":1300000,"d":"1,300,000"},null,null,0,{"v":1300000,"d":"1,300,000"}]
[" "," ","2. 교육정보화실운영",null,{"v":45240000,"d":"45,240,000"},null,null,{"v":45240000,"d":"45,240,000"},null,null,{"v":2853800,"d":"2,853,800"},{"v":42386200,"d":"42,386,200"}]
[" "," "," ","B10. 학교운영비",{"v":21560000,"d":"21,560,000"},null,null,{"v":21560000,"d":"21,560,000"},null,null,{"v":2853800,"d":"2,853,800"},{"v":18706200,"d":"18,706,200"}]
[" "," "," ","C20. 비품구입비",{"v":23680000,"d":"23,680,000"},null,null,{"v":23680000,"d":"23,680,000"},null,null,0,{"v":23680000,"d":"23,680,000"}]
["6. 학교 일반운영",{"$nulls":3},{"v":402619000,"d":"402,619,000"},null,null,{"v":402619000,"d":"402,619,000"},null,null,{"v":25015550,"d":"25,015,550"},{"v":377603450,"d":"377,603,450"}]
[]
[]
[{"$nulls":6},"8/10",{"$nulls":5},"2013-04-09"]
[]
[]
[]
[{"$nulls":5},"2012학년도 세출결산서"]
[]
[{"$nulls":13},"( 단위 : 원)"]
["과 목",{"$nulls":3},"예산액\n(A)",null,null,"예산현액\n(B)",null,null,"결산액\n(C)","\n차액\n(B-C)\n"]
["정책","단위","세부","목"]
[" ","1. 부서 기본 운영",null,null,{"v":67250000,"d":"67,250,000"},null,null,{"v":67250000,"d":"67,250,000"},null,null,{"v":4368640,"d":"4,368,640"},{"v":62881360,"d":"62,881,360"}]
[" "," ","1. 교장실 운영",null,{"v":17400000,"d":"17,400,000"},null,null,{"v":17400000,"d":"17,400,000"},null,null,{"v":1067620,"d":"1,067,620"},{"v":16332380,"d":"16,332,380"}]
[" "," "," ","B10. 학교운영비",{"v":17400000,"d":"17,400,000"},null,null,{"v":17400000,"d":"17,400,000"},null,null,{"v":1067620,"d":"1,067,620"},{"v":16332380,"d":"16,332,380"}]
[" "," ","2. 행정실 운영",null,{"v":44350000,"d":"44,350,000"},null,null,{"v":44350000,"d":"44,350,000"},null,null,{"v":2187020,"d":"2,187,020"},{"v":42162980,"d":"42,162,980"}]
[" "," "," ","B10. 학교운영비",{"v":44350000,"d":"44,350,000"},null,null,{"v":44350000,"d":"44,350,000"},null,null,{"v":2187020,"d":"2,187,020"},{"v":42162980,"d":"42,162,980"}]
[" "," ","3. 2학년부운영",null,{"v":500000,"d":"500,000"},null,null,{"v":500000,"d":"500,000"},null,null,0,{"v":500000,"d":"500,000"}]
[" "," "," ","B10. 학교운영비",{"v":500000,"d":"500,000"},null,null,{"v":500000,"d":"500,000"},null,null,0,{"v":500000,"d":"500,000"}]
[" "," ","4. 1학년부운영",null,{"v":500000,"d":"500,000"},null,null,{"v":500000,"d":"500,000"},null,null,0,{"v":500000,"d":"500,000"}]
[" "," "," ","B10. 학교운영비",{"v":500000,"d":"500,000"},null,null,{"v":500000,"d":"500,000"},null,null,0,{"v":500000,"d":"500,000"}]
[" "," ","5. 진학지도부운영",null,{"v":500000,"d":"500,000"},null,null,{"v":500000,"d":"500,000"},null,null,0,{"v":500000,"d":"500,000"}]
[" "," "," ","B10. 학교운영비",{"v":500000,"d":"500,000"},null,null,{"v":500000,"d":"500,000"},null,null,0,{"v":500000,"d":"500,000"}]
[" "," ","6. 진로상담부운영",null,{"v":4000000,"d":"4,000,000"},null,null,{"v":4000000,"d":"4,000,000"},null,null,{"v":1114000,"d":"1,114,000"},{"v":2886000,"d":"2,886,000"}]
[" "," "," ","B10. 학교운영비",{"v":4000000,"d":"4,000,000"},null,null,{"v":4000000,"d":"4,000,000"},null,null,{"v":1114000,"d":"1,114,000"},{"v":2886000,"d":"2,886,000"}]
[" ","2. 시설 장비 유지",null,null,{"v":254339000,"d":"254,339,000"},null,null,{"v":254339000,"d":"254,339,000"},null,null,{"v":16410820,"d":"16,410,820"},{"v":237928180,"d":"237,928,180"}]
[" "," ","1. 학교시설장비유지",null,{"v":254339000,"d":"254,339,000"},null,null,{"v":254339000,"d":"254,339,000"},null,null,{"v":16410820,"d":"16,410,820"},{"v":237928180,"d":"237,928,180"}]
[" "," "," ","A10. 인건비",{"v":28920000,"d":"28,920,000"},null,null,{"v":28920000,"d":"28,920,000"},null,null,{"v":2370610,"d":"2,370,610"},{"v":26549390,"d":"26,549,390"}]
[]
[]
[{"$nulls":6},"9/10",{"$nulls":5},"2013-04-09"]
[]
[]
[]
[{"$nulls":5},"2012학년도 세출결산서"]
[]
[{"$nulls":13},"( 단위 : 원)"]
["과 목",{"$nulls":3},"예산액\n(A)",null,null,"예산현액\n(B)",null,null,"결산액\n(C)","\n차액\n(B-C)\n"]
["정책","단위","세부","목"]
[" "," "," ","B10. 학교운영비",{"v":225419000,"d":"225,419,000"},null,null,{"v":225419000,"d":"225,419,000"},null,null,{"v":14040210,"d":"14,040,210"},{"v":211378790,"d":"211,378,790"}]
[" ","3. 일반행정 관리",null,null,{"v":78530000,"d":"78,530,000"},null,null,{"v":78530000,"d":"78,530,000"},null,null,{"v":3966090,"d":"3,966,090"},{"v":74563910,"d":"74,563,910"}]
[" "," ","1. 행정지원인력운용",null,{"v":44902000,"d":"44,902,000"},null,null,{"v":44902000,"d":"44,902,000"},null,null,{"v":3236590,"d":"3,236,590"},{"v":41665410,"d":"41,665,410"}]
[" "," "," ","A10. 인건비",{"v":38182000,"d":"38,182,000"},null,null,{"v":38182000,"d":"38,182,000"},null,null,{"v":2767920,"d":"2,767,920"},{"v":35414080,"d":"35,414,080"}]
[" "," "," ","B10. 학교운영비",{"v":6720000,"d":"6,720,000"},null,null,{"v":6720000,"d":"6,720,000"},null,null,{"v":468670,"d":"468,670"},{"v":6251330,"d":"6,251,330"}]
[" "," ","2. 일반행정사무관리",null,{"v":33628000,"d":"33,628,000"},null,null,{"v":33628000,"d":"33,628,000"},null,null,{"v":729500,"d":"729,500"},{"v":32898500,"d":"32,898,500"}]
[" "," "," ","B10. 학교운영비",{"v":28628000,"d":"28,628,000"},null,null,{"v":28628000,"d":"28,628,000"},null,null,{"v":729500,"d":"729,500"},{"v":27898500,"d":"27,898,500"}]
[" "," "," ","C20. 비품구입비",{"v":5000000,"d":"5,000,000"},null,null,{"v":5000000,"d":"5,000,000"},null,null,0,{"v":5000000,"d":"5,000,000"}]
[" ","4. 학교운영 협력",null,null,{"v":1500000,"d":"1,500,000"},null,null,{"v":1500000,"d":"1,500,000"},null,null,{"v":270000,"d":"270,000"},{"v":1230000,"d":"1,230,000"}]
[" "," ","1. 학교운영위원회 운영",null,{"v":1500000,"d":"1,500,000"},null,null,{"v":1500000,"d":"1,500,000"},null,null,{"v":270000,"d":"270,000"},{"v":1230000,"d":"1,230,000"}]
[" "," "," ","B10. 학교운영비",{"v":1500000,"d":"1,500,000"},null,null,{"v":1500000,"d":"1,500,000"},null,null,{"v":270000,"d":"270,000"},{"v":1230000,"d":"1,230,000"}]
[" ","5. 학부모 지원",null,null,{"v":1000000,"d":"1,000,000"},null,null,{"v":1000000,"d":"1,000,000"},null,null,0,{"v":1000000,"d":"1,000,000"}]
[" "," ","1. 학부모지원",null,{"v":1000000,"d":"1,000,000"},null,null,{"v":1000000,"d":"1,000,000"},null,null,0,{"v":1000000,"d":"1,000,000"}]
[" "," "," ","B10. 학교운영비",{"v":1000000,"d":"1,000,000"},null,null,{"v":1000000,"d":"1,000,000"},null,null,0,{"v":1000000,"d":"1,000,000"}]
["세  출  합  계",{"$nulls":3},{"v":2427089000,"d":"2,427,089,000"},null,null,{"v":2427089000,"d":"2,427,089,000"},null,null,{"v":93631380,"d":"93,631,380"},{"v":2333457620,"d":"2,333,457,620"}]

{"sheet":"세부사업별결산조서","index":5,"n_rows":128,"n_cols":16,"rows_kept":128,"merged":[[1,2,1,9],[4,3,4,5],[4,7,4,9],[4,11,4,13],[4,14,4,16],[5,0,5,2],[5,3,5,5],[5,7,5,9],[5,11,5,13],[5,14,5,16],[6,3,6,5],[6,7,6,9],[6,11,6,13],[6,14,6,16],[7,0,18,0],[7,3,7,5],[7,7,7,9],[7,11,7,13],[7,14,7,16],[8,1,11,1],[8,3,8,5],[8,7,8,9],[8,11,8,13],[8,14,8,16],[9,3,9,5],[9,7,9,9],[9,11,9,13],[9,14,9,16],[10,3,10,5],[10,7,10,9],[10,11,10,13],[10,14,10,16],[11,3,11,5],[11,7,11,9],[11,11,11,13],[11,14,11,16],[12,1,14,1],[12,3,12,5],[12,7,12,9],[12,11,12,13],[12,14,12,16],[13,3,13,5],[13,7,13,9],[13,11,13,13],[13,14,13,16],[14,3,14,5],[14,7,14,9],[14,11,14,13],[14,14,14,16],[15,1,17,1],[15,3,15,5],[15,7,15,9],[15,11,15,13],[15,14,15,16],[16,3,16,5],[16,7,16,9],[16,11,16,13],[16,14,16,16],[17,3,17,5],[17,7,17,9],[17,11,17,13],[17,14,17,16],[18,3,18,5],[18,7,18,9],[18,11,18,13],[18,14,18,16],[19,0,20,0],[19,1,20,1],[19,3,19,5],[19,7,19,9],[19,11,19,13],[19,14,19,16],[20,3,20,5],[20,7,20,9],[20,11,20,13],[20,14,20,16],[24,12,25,12],[24,13,25,16],[25,5,26,8],[29,4,29,7],[32,3,32,5],[32,7,32,9],[32,11,32,13],[32,14,32,16],[33,0,33,2],[33,3,33,5],[33,7,33,9],[33,11,33,13],[33,14,33,16],[34,0,48,0],[34,1,44,1],[34,3,34,5],[34,7,34,9],[34,11,34,13],[34,14,34,16],[35,3,35,5],[35,7,35,9],[35,11,35,13],[35,14,35,16],[36,3,36,5],[36,7,36,9],[36,11,36,13],[36,14,36,16],[37,3,37,5],[37,7,37,9],[37,11,37,13],[37,14,37,16],[38,3,38,5],[38,7,38,9],[38,11,38,13],[38,14,38,16],[39,3,39,5],[39,7,39,9],[39,11,39,13],[39,14,39,16],[40,3,40,5],[40,7,40,9],[40,11,40,13],[40,14,40,16],[41,3,41,5],[41,7,41,9],[41,11,41,13],[41,14,41,16],[42,3,42,5],[42,7,42,9],[42,11,42,13],[42,14,42,16],[43,3,43,5],[43,7,43,9],[43,11,43,13],[43,14,43,16],[44,3,44,5],[44,7,44,9],[44,11,44,13],[44,14,44,16],[45,1,48,1],[45,3,45,5],[45,7,45,9],[45,11,45,13],[45,14,45,16],[46,3,46,5],[46,7,46,9],[46,11,46,13],[46,14,46,16],[47,3,47,5],[47,7,47,9],[47,11,47,13],[47,14,47,16],[48,3,48,5],[48,7,48,9],[48,11,48,13],[48,14,48,16],[52,12,53,12],[52,13,53,16],[53,5,54,8],[57,4,57,7],[60,3,60,5],[60,7,60,9],[60,11,60,13],[60,14,60,16],[61,0,61,2],[61,3,61,5],[61,7,61,9],[61,11,61,13],[61,14,61,16],[62,0,69,0],[62,1,69,1],[62,3,62,5],[62,7,62,9],[62,11,62,13],[62,14,62,16],[63,3,63,5],[63,7,63,9],[63,11,63,13],[63,14,63,16],[64,3,64,5],[64,7,64,9],[64,11,64,13],[64,14,64,16],[65,3,65,5],[65,7,65,9],[65,11,65,13],[65,14,65,16],[66,3,66,5],[66,7,66,9],[66,11,66,13],[66,14,66,16],[67,3,67,5],[67,7,67,9],[67,11,67,13],[67,14,67,16],[68,3,68,5],[68,7,68,9],[68,11,68,13],[68,14,68,16],[69,3,69,5],[69,7,69,9],[69,11,69,13],[69,14,69,16],[70,0,76,0],[70,1,76,1],[70,3,70,5],[70,7,70,9],[70,11,70,13],[70,14,70,16],[71,3,71,5],[71,7,71,9],[71,11,71,13],[71,14,71,16],[72,3,72,5],[72,7,72,9],[72,11,72,13],[72,14,72,16],[73,3,73,5],[73,7,73,9],[73,11,73,13],[73,14,73,16],[74,3,74,5],[74,7,74,9],[74,11,74,13],[74,14,74,16],[75,3,75,5],[75,7,75,9],[75,11,75,13],[75,14,75,16],[76,3,76,5],[76,7,76,9],[76,11,76,13],[76,14,76,16],[80,12,81,12],[80,13,81,16],[81,5,82,8],[85,4,85,7],[88,3,88,5],[88,7,88,9],[88,11,88,13],[88,14,88,16],[89,0,89,2],[89,3,89,5],[89,7,89,9],[89,11,89,13],[89,14,89,16],[90,0,93,0],[90,3,90,5],[90,7,90,9],[90,11,90,13],[90,14,90,16],[91,1,92,1],[91,3,91,5],[91,7,91,9],[91,11,91,13],[91,14,91,16],[92,3,92,5],[92,7,92,9],[92,11,92,13],[92,14,92,16],[93,3,93,5],[93,7,93,9],[93,11,93,13],[93,14,93,16],[94,0,97,0],[94,3,94,5],[94,7,94,9],[94,11,94,13],[94,14,94,16],[95,3,95,5],[95,7,95,9],[95,11,95,13],[95,14,95,16],[96,3,96,5],[96,7,96,9],[96,11,96,13],[96,14,96,16],[97,3,97,5],[97,7,97,9],[97,11,97,13],[97,14,97,16],[98,0,104,0],[98,1,103,1],[98,3,98,5],[98,7,98,9],[98,11,98,13],[98,14,98,16],[99,3,99,5],[99,7,99,9],[99,11,99,13],[99,14,99,16],[100,3,100,5],[100,7,100,9],[100,11,100,13],[100,14,100,16],[101,3,101,5],[101,7,101,9],[101,11,101,13],[101,14,101,16],[102,3,102,5],[102,7,102,9],[102,11,102,13],[102,14,102,16],[103,3,103,5],[103,7,103,9],[103,11,103,13],[103,14,103,16],[104,3,104,5],[104,7,104,9],[104,11,104,13],[104,14,104,16],[108,12,109,12],[108,13,109,16],[109,5,110,8],[113,4,113,7],[116,3,116,5],[116,7,116,9],[116,11,116,13],[116,14,116,16],[117,0,117,2],[117,3,117,5],[117,7,117,9],[117,11,117,13],[117,14,117,16],[118,0,121,0],[118,3,118,5],[118,7,118,9],[118,11,118,13],[118,14,118,16],[119,1,120,1],[119,3,119,5],[119,7,119,9],[119,11,119,13],[119,14,119,16],[120,3,120,5],[120,7,120,9],[120,11,120,13],[120,14,120,16],[121,3,121,5],[121,7,121,9],[121,11,121,13],[121,14,121,16],[122,0,127,0],[122,3,122,5],[122,7,122,9],[122,11,122,13],[122,14,122,16],[123,1,127,1],[123,3,123,5],[123,7,123,9],[123,11,123,13],[123,14,123,16],[124,3,124,5],[124,7,124,9],[124,11,124,13],[124,14,124,16],[125,3,125,5],[125,7,125,9],[125,11,125,13],[125,14,125,16],[126,3,126,5],[126,7,126,9],[126,11,126,13],[126,14,126,16],[127,3,127,5],[127,7,127,9],[127,11,127,13],[127,14,127,16]]}
[]
[null,null,"2012년 세부사업별 결산조서"]
[]
[{"$nulls":15},"(단위 : 원)"]
["정책사업","단위사업","세부사업","예산액",null,null,"이월 등 증감액","예산현액",null,null,"지출액","이월액",null,null,"불용액"]
["합    계",null,null,{"v":2789339000,"d":"2,789,339,000"},null,null,0,{"v":2789339000,"d":"2,789,339,000"},null,null,{"v":2748415130,"d":"2,748,415,130"},{"v":13989560,"d":"13,989,560"},null,null,{"v":26934310,"d":"26,934,310"}]
["학교 재무활동","세입관리","세입사업   ",0,null,null,0,0,null,null,0,0,null,null,0]
["학생복지/교육격차 해소","급식 관리","학교급식관리",{"v":982816000,"d":"982,816,000"},null,null,0,{"v":982816000,"d":"982,816,000"},null,null,{"v":979988640,"d":"979,988,640"},0,null,null,{"v":2827360,"d":"2,827,360"}]
[null,"보건 관리","학생건강관리",{"v":10760000,"d":"10,760,000"},null,null,0,{"v":10760000,"d":"10,760,000"},null,null,{"v":10706660,"d":"10,706,660"},0,null,null,{"v":53340,"d":"53,340"}]
[null,null,"보건실운영",{"v":3930000,"d":"3,930,000"},null,null,0,{"v":3930000,"d":"3,930,000"},null,null,{"v":3768250,"d":"3,768,250"},0,null,null,{"v":161750,"d":"161,750"}]
[null,null,"학생안전관리",{"v":3370000,"d":"3,370,000"},null,null,0,{"v":3370000,"d":"3,370,000"},null,null,{"v":3262000,"d":"3,262,000"},0,null,null,{"v":108000,"d":"108,000"}]
[null,null,"학교환경위생관리",{"v":11880000,"d":"11,880,000"},null,null,0,{"v":11880000,"d":"11,880,000"},null,null,{"v":11812970,"d":"11,812,970"},0,null,null,{"v":67030,"d":"67,030"}]
[null,"기타 학생복리 서비스","졸업앨범 제작",{"v":16106000,"d":"16,106,000"},null,null,0,{"v":16106000,"d":"16,106,000"},null,null,{"v":16016400,"d":"16,016,400"},0,null,null,{"v":89600,"d":"89,600"}]
[null,null,"학생교과서구입",{"v":98840000,"d":"98,840,000"},null,null,0,{"v":98840000,"d":"98,840,000"},null,null,{"v":98292330,"d":"98,292,330"},0,null,null,{"v":547670,"d":"547,670"}]
[null,null,"기타학생복지",{"v":3050000,"d":"3,050,000"},null,null,0,{"v":3050000,"d":"3,050,000"},null,null,{"v":495000,"d":"495,000"},0,null,null,{"v":2555000,"d":"2,555,000"}]
[null,"교육격차 해소","특수교육대상자지원",{"v":5341000,"d":"5,341,000"},null,null,0,{"v":5341000,"d":"5,341,000"},null,null,{"v":5040700,"d":"5,040,700"},0,null,null,{"v":300300,"d":"300,300"}]
[null,null,"저소득층자녀지원",{"v":144797000,"d":"144,797,000"},null,null,0,{"v":144797000,"d":"144,797,000"},null,null,{"v":144331440,"d":"144,331,440"},0,null,null,{"v":465560,"d":"465,560"}]
[null,null,"저소득층교과서지원",{"v":7650000,"d":"7,650,000"},null,null,0,{"v":7650000,"d":"7,650,000"},null,null,{"v":5207960,"d":"5,207,960"},0,null,null,{"v":2442040,"d":"2,442,040"}]
[null,"학생 장학 지원","학생장학금지원",{"v":1818000,"d":"1,818,000"},null,null,0,{"v":1818000,"d":"1,818,000"},null,null,{"v":1817040,"d":"1,817,040"},0,null,null,960]
["기본적 교육활동","교과 활동","과학교과활동",{"v":13800000,"d":"13,800,000"},null,null,0,{"v":13800000,"d":"13,800,000"},null,null,{"v":13740660,"d":"13,740,660"},0,null,null,{"v":59340,"d":"59,340"}]
[null,null,"체육교과활동",{"v":6500000,"d":"6,500,000"},null,null,0,{"v":6500000,"d":"6,500,000"},null,null,{"v":6330690,"d":"6,330,690"},0,null,null,{"v":169310,"d":"169,310"}]
[]
[]
[]
[{"$nulls":12},"발행일 : ","2013-04-09"]
[{"$nulls":5},"1/5"]
[]
[]
[]
[{"$nulls":4},"세부사업별결산조서"]
[]
[{"$nulls":15},"(단위 : 원)"]
["정책사업","단위사업","세부사업","예산액",null,null,"이월 등 증감액","예산현액",null,null,"지출액","이월액",null,null,"불용액"]
["합    계",null,null,{"v":2789339000,"d":"2,789,339,000"},null,null,0,{"v":2789339000,"d":"2,789,339,000"},null,null,{"v":2748415130,"d":"2,748,415,130"},{"v":13989560,"d":"13,989,560"},null,null,{"v":26934310,"d":"26,934,310"}]
["기본적 교육활동","교과 활동","음악교과활동",{"v":2100000,"d":"2,100,000"},null,null,0,{"v":2100000,"d":"2,100,000"},null,null,{"v":2084450,"d":"2,084,450"},0,null,null,{"v":15550,"d":"15,550"}]
[null,null,"기술교과활동",{"v":4480000,"d":"4,480,000"},null,null,0,{"v":4480000,"d":"4,480,000"},null,null,{"v":4449420,"d":"4,449,420"},0,null,null,{"v":30580,"d":"30,580"}]
[null,null,"가정교과활동",{"v":4900000,"d":"4,900,000"},null,null,0,{"v":4900000,"d":"4,900,000"},null,null,{"v":4821540,"d":"4,821,540"},0,null,null,{"v":78460,"d":"78,460"}]
[null,null,"미술교과활동",{"v":2500000,"d":"2,500,000"},null,null,0,{"v":2500000,"d":"2,500,000"},null,null,{"v":2487550,"d":"2,487,550"},0,null,null,{"v":12450,"d":"12,450"}]
[null,null,"외국어교과활동",{"v":92390000,"d":"92,390,000"},null,null,0,{"v":92390000,"d":"92,390,000"},null,null,{"v":79246720,"d":"79,246,720"},{"v":10945800,"d":"10,945,800"},null,null,{"v":2197480,"d":"2,197,480"}]
[null,null,"컴퓨터과 교과활동",{"v":6700000,"d":"6,700,000"},null,null,0,{"v":6700000,"d":"6,700,000"},null,null,{"v":6668470,"d":"6,668,470"},0,null,null,{"v":31530,"d":"31,530"}]
[null,null,"특수교육활동",{"v":9879000,"d":"9,879,000"},null,null,0,{"v":9879000,"d":"9,879,000"},null,null,{"v":9877030,"d":"9,877,030"},0,null,null,{"v":1970,"d":"1,970"}]
[null,null,"기본교수학습활동지원",{"v":6600000,"d":"6,600,000"},null,null,0,{"v":6600000,"d":"6,600,000"},null,null,{"v":6282070,"d":"6,282,070"},0,null,null,{"v":317930,"d":"317,930"}]
[null,null,"학력신장",{"v":2560000,"d":"2,560,000"},null,null,0,{"v":2560000,"d":"2,560,000"},null,null,{"v":2170000,"d":"2,170,000"},0,null,null,{"v":390000,"d":"390,000"}]
[null,null,"기타교과활동",{"v":936000,"d":"936,000"},null,null,0,{"v":936000,"d":"936,000"},null,null,{"v":936000,"d":"936,000"},0,null,null,0]
[null,null,"사교육절감형 창의경영학교 운영",{"v":84400000,"d":"84,400,000"},null,null,0,{"v":84400000,"d":"84,400,000"},null,null,{"v":84375300,"d":"84,375,300"},0,null,null,{"v":24700,"d":"24,700"}]
[null,"창의적 체험활동","환경정리활동",{"v":1500000,"d":"1,500,000"},null,null,0,{"v":1500000,"d":"1,500,000"},null,null,{"v":1488000,"d":"1,488,000"},0,null,null,{"v":12000,"d":"12,000"}]
[null,null,"학교청소활동",{"v":6000000,"d":"6,000,000"},null,null,0,{"v":6000000,"d":"6,000,000"},null,null,{"v":5879400,"d":"5,879,400"},0,null,null,{"v":120600,"d":"120,600"}]
[null,null,"학생보건교육",0,null,null,0,0,null,null,0,0,null,null,0]
[null,null,"기본인성교육",{"v":21800000,"d":"21,800,000"},null,null,0,{"v":21800000,"d":"21,800,000"},null,null,{"v":18526240,"d":"18,526,240"},{"v":3043760,"d":"3,043,760"},null,null,{"v":230000,"d":"230,000"}]
[]
[]
[]
[{"$nulls":12},"발행일 : ","2013-04-09"]
[{"$nulls":5},"2/5"]
[]
[]
[]
[{"$nulls":4},"세부사업별결산조서"]
[]
[{"$nulls":15},"(단위 : 원)"]
["정책사업","단위사업","세부사업","예산액",null,null,"이월 등 증감액","예산현액",null,null,"지출액","이월액",null,null,"불용액"]
["합    계",null,null,{"v":2789339000,"d":"2,789,339,000"},null,null,0,{"v":2789339000,"d":"2,789,339,000"},null,null,{"v":2748415130,"d":"2,748,415,130"},{"v":13989560,"d":"13,989,560"},null,null,{"v":26934310,"d":"26,934,310"}]
["기본적 교육활동","창의적 체험활동","자율활동 (2학년부)",{"v":126123000,"d":"126,123,000"},null,null,0,{"v":126123000,"d":"126,123,000"},null,null,{"v":126120000,"d":"126,120,000"},0,null,null,{"v":3000,"d":"3,000"}]
[null,null,"동아리활동",{"v":5420000,"d":"5,420,000"},null,null,0,{"v":5420000,"d":"5,420,000"},null,null,{"v":5227280,"d":"5,227,280"},0,null,null,{"v":192720,"d":"192,720"}]
[null,null,"자율활동 (1학년부)",{"v":34013000,"d":"34,013,000"},null,null,0,{"v":34013000,"d":"34,013,000"},null,null,{"v":33961510,"d":"33,961,510"},0,null,null,{"v":51490,"d":"51,490"}]
[null,null,"자율활동 (교무기획부)",{"v":3350000,"d":"3,350,000"},null,null,0,{"v":3350000,"d":"3,350,000"},null,null,{"v":3065000,"d":"3,065,000"},0,null,null,{"v":285000,"d":"285,000"}]
[null,null,"자율활동 (학생자치부)",{"v":10312000,"d":"10,312,000"},null,null,0,{"v":10312000,"d":"10,312,000"},null,null,{"v":10189190,"d":"10,189,190"},0,null,null,{"v":122810,"d":"122,810"}]
[null,null,"자율활동 (예체능부)",{"v":3100000,"d":"3,100,000"},null,null,0,{"v":3100000,"d":"3,100,000"},null,null,{"v":3068200,"d":"3,068,200"},0,null,null,{"v":31800,"d":"31,800"}]
[null,null,"자율활동 (인문사회부)",{"v":3570000,"d":"3,570,000"},null,null,0,{"v":3570000,"d":"3,570,000"},null,null,{"v":3247120,"d":"3,247,120"},0,null,null,{"v":322880,"d":"322,880"}]
[null,null,"진로활동",{"v":4675000,"d":"4,675,000"},null,null,0,{"v":4675000,"d":"4,675,000"},null,null,{"v":4185900,"d":"4,185,900"},0,null,null,{"v":489100,"d":"489,100"}]
["교육활동 지원","교무업무 운영","학교홍보",{"v":15000000,"d":"15,000,000"},null,null,0,{"v":15000000,"d":"15,000,000"},null,null,{"v":15000000,"d":"15,000,000"},0,null,null,0]
[null,null,"교육과정운영",{"v":6100000,"d":"6,100,000"},null,null,0,{"v":6100000,"d":"6,100,000"},null,null,{"v":5835080,"d":"5,835,080"},0,null,null,{"v":264920,"d":"264,920"}]
[null,null,"교무학사운영 (교무기획부)",{"v":4500000,"d":"4,500,000"},null,null,0,{"v":4500000,"d":"4,500,000"},null,null,{"v":4243290,"d":"4,243,290"},0,null,null,{"v":256710,"d":"256,710"}]
[null,null,"교무학사운영 (학생자치부)",{"v":12720000,"d":"12,720,000"},null,null,0,{"v":12720000,"d":"12,720,000"},null,null,{"v":12405690,"d":"12,405,690"},0,null,null,{"v":314310,"d":"314,310"}]
[null,null,"교무학사운영 (행정실)",{"v":40309000,"d":"40,309,000"},null,null,0,{"v":40309000,"d":"40,309,000"},null,null,{"v":40309000,"d":"40,309,000"},0,null,null,0]
[null,null,"교육과정평가",{"v":3300000,"d":"3,300,000"},null,null,0,{"v":3300000,"d":"3,300,000"},null,null,{"v":3296720,"d":"3,296,720"},0,null,null,{"v":3280,"d":"3,280"}]
[null,null,"학교평가",{"v":500000,"d":"500,000"},null,null,0,{"v":500000,"d":"500,000"},null,null,{"v":500000,"d":"500,000"},0,null,null,0]
[]
[]
[]
[{"$nulls":12},"발행일 : ","2013-04-09"]
[{"$nulls":5},"3/5"]
[]
[]
[]
[{"$nulls":4},"세부사업별결산조서"]
[]
[{"$nulls":15},"(단위 : 원)"]
["정책사업","단위사업","세부사업","예산액",null,null,"이월 등 증감액","예산현액",null,null,"지출액","이월액",null,null,"불용액"]
["합    계",null,null,{"v":2789339000,"d":"2,789,339,000"},null,null,0,{"v":2789339000,"d":"2,789,339,000"},null,null,{"v":2748415130,"d":"2,748,415,130"},{"v":13989560,"d":"13,989,560"},null,null,{"v":26934310,"d":"26,934,310"}]
["교육활동 지원","교무업무 운영","대학수학능력시험 관리 운영",{"v":14600000,"d":"14,600,000"},null,null,0,{"v":14600000,"d":"14,600,000"},null,null,{"v":14600000,"d":"14,600,000"},0,null,null,0]
[null,"학습지원실 운영","방송실운영",{"v":8100000,"d":"8,100,000"},null,null,0,{"v":8100000,"d":"8,100,000"},null,null,{"v":7464530,"d":"7,464,530"},0,null,null,{"v":635470,"d":"635,470"}]
[null,null,"교육정보화실운영",{"v":51447000,"d":"51,447,000"},null,null,0,{"v":51447000,"d":"51,447,000"},null,null,{"v":50528200,"d":"50,528,200"},0,null,null,{"v":918800,"d":"918,800"}]
[null,"교육여건 개선","교육환경개선",{"v":115600000,"d":"115,600,000"},null,null,0,{"v":115600000,"d":"115,600,000"},null,null,{"v":114417990,"d":"114,417,990"},0,null,null,{"v":1182010,"d":"1,182,010"}]
["선택적 교육활동","방과후학교 운영","방과후학교 운영",{"v":212509000,"d":"212,509,000"},null,null,0,{"v":212509000,"d":"212,509,000"},null,null,{"v":212508450,"d":"212,508,450"},0,null,null,550]
[null,"교기육성","운동부운영",{"v":34350000,"d":"34,350,000"},null,null,0,{"v":34350000,"d":"34,350,000"},null,null,{"v":34245700,"d":"34,245,700"},0,null,null,{"v":104300,"d":"104,300"}]
[null,"평생교육","평생교육운영",{"v":300000,"d":"300,000"},null,null,0,{"v":300000,"d":"300,000"},null,null,{"v":253700,"d":"253,700"},0,null,null,{"v":46300,"d":"46,300"}]
[null,"독서활동","독서활동운영",{"v":18000000,"d":"18,000,000"},null,null,0,{"v":18000000,"d":"18,000,000"},null,null,{"v":17838640,"d":"17,838,640"},0,null,null,{"v":161360,"d":"161,360"}]
["학교 일반운영","부서 기본 운영","교장실 운영",{"v":17400000,"d":"17,400,000"},null,null,0,{"v":17400000,"d":"17,400,000"},null,null,{"v":17393540,"d":"17,393,540"},0,null,null,{"v":6460,"d":"6,460"}]
[null,null,"행정실 운영",{"v":49350000,"d":"49,350,000"},null,null,0,{"v":49350000,"d":"49,350,000"},null,null,{"v":49164820,"d":"49,164,820"},0,null,null,{"v":185180,"d":"185,180"}]
[null,null,"2학년부운영",0,null,null,0,0,null,null,0,0,null,null,0]
[null,null,"1학년부운영",0,null,null,0,0,null,null,0,0,null,null,0]
[null,null,"진학지도부운영",{"v":630000,"d":"630,000"},null,null,0,{"v":630000,"d":"630,000"},null,null,{"v":630000,"d":"630,000"},0,null,null,0]
[null,null,"진로상담부운영",{"v":6967000,"d":"6,967,000"},null,null,0,{"v":6967000,"d":"6,967,000"},null,null,{"v":6315020,"d":"6,315,020"},0,null,null,{"v":651980,"d":"651,980"}]
[null,"학교운영 협력","학교운영위원회 운영",{"v":1500000,"d":"1,500,000"},null,null,0,{"v":1500000,"d":"1,500,000"},null,null,{"v":1495410,"d":"1,495,410"},0,null,null,{"v":4590,"d":"4,590"}]
[]
[]
[]
[{"$nulls":12},"발행일 : ","2013-04-09"]
[{"$nulls":5},"4/5"]
[]
[]
[]
[{"$nulls":4},"세부사업별결산조서"]
[]
[{"$nulls":15},"(단위 : 원)"]
["정책사업","단위사업","세부사업","예산액",null,null,"이월 등 증감액","예산현액",null,null,"지출액","이월액",null,null,"불용액"]
["합    계",null,null,{"v":2789339000,"d":"2,789,339,000"},null,null,0,{"v":2789339000,"d":"2,789,339,000"},null,null,{"v":2748415130,"d":"2,748,415,130"},{"v":13989560,"d":"13,989,560"},null,null,{"v":26934310,"d":"26,934,310"}]
["학교 일반운영","시설 장비 유지","학교시설장비유지",{"v":245495000,"d":"245,495,000"},null,null,0,{"v":245495000,"d":"245,495,000"},null,null,{"v":243394060,"d":"243,394,060"},0,null,null,{"v":2100940,"d":"2,100,940"}]
[null,"일반행정 관리","행정지원인력운용",{"v":46102000,"d":"46,102,000"},null,null,0,{"v":46102000,"d":"46,102,000"},null,null,{"v":46102000,"d":"46,102,000"},0,null,null,0]
[null,null,"일반행정사무관리",{"v":39944000,"d":"39,944,000"},null,null,0,{"v":39944000,"d":"39,944,000"},null,null,{"v":38110120,"d":"38,110,120"},0,null,null,{"v":1833880,"d":"1,833,880"}]
[null,"학부모 지원","학부모지원",{"v":1200000,"d":"1,200,000"},null,null,0,{"v":1200000,"d":"1,200,000"},null,null,{"v":1146930,"d":"1,146,930"},0,null,null,{"v":53070,"d":"53,070"}]
["인적자원 운용","교직원기타보수","학교운영지원비수당",{"v":58380000,"d":"58,380,000"},null,null,0,{"v":58380000,"d":"58,380,000"},null,null,{"v":56274670,"d":"56,274,670"},0,null,null,{"v":2105330,"d":"2,105,330"}]
[null,"교직원 복지 및 역량강화","교직원연수",{"v":4000000,"d":"4,000,000"},null,null,0,{"v":4000000,"d":"4,000,000"},null,null,{"v":3988400,"d":"3,988,400"},0,null,null,{"v":11600,"d":"11,600"}]
[null,null,"교직원복지",{"v":26434000,"d":"26,434,000"},null,null,0,{"v":26434000,"d":"26,434,000"},null,null,{"v":25715640,"d":"25,715,640"},0,null,null,{"v":718360,"d":"718,360"}]
[null,null,"교원능력개발평가",{"v":600000,"d":"600,000"},null,null,0,{"v":600000,"d":"600,000"},null,null,{"v":184400,"d":"184,400"},0,null,null,{"v":415600,"d":"415,600"}]
[null,null,"맞춤형복지",{"v":5100000,"d":"5,100,000"},null,null,0,{"v":5100000,"d":"5,100,000"},null,null,{"v":4950000,"d":"4,950,000"},0,null,null,{"v":150000,"d":"150,000"}]
[null,null,"중등교원자격연수비",{"v":936000,"d":"936,000"},null,null,0,{"v":936000,"d":"936,000"},null,null,{"v":936000,"d":"936,000"},0,null,null,0]

{"sheet":"명시이월조서","index":6,"n_rows":12,"n_cols":17,"rows_kept":12,"merged":[[1,2,1,10],[2,6,2,7],[3,16,3,17],[4,3,4,4],[4,5,4,6],[4,8,4,9],[4,12,4,14],[4,15,4,16],[5,3,5,4],[5,5,5,6],[5,8,5,9],[5,12,5,14],[5,15,5,16],[6,3,6,4],[6,5,6,6],[6,8,6,9],[6,12,6,14],[6,15,6,16],[10,13,11,13],[10,14,11,16],[11,6,12,8]]}
[]
[null,null,"다음연도 이월액 조서\n"]
[{"$nulls":6},"(명시이월)"]
[{"$nulls":16},"(단위 : 원)"]
["정책사업","단위사업","세부사업","예산액",null,"이월\n증감액",null,"예산현액","원인\n행위액",null,"지출액","다음연도\n이월액","불용액",null,null,"비고\n(사유)"]
["기본적 교육활동","창의적 체험활동","기본인성교육",{"v":21800000,"d":"21,800,000"},null,0,null,{"v":21800000,"d":"21,800,000"},{"v":18526240,"d":"18,526,240"},null,{"v":18526240,"d":"18,526,240"},{"v":3043760,"d":"3,043,760"},{"v":230000,"d":"230,000"},null,null,"기타"]
["기본적 교육활동","교과 활동","외국어교과활동",{"v":92390000,"d":"92,390,000"},null,0,null,{"v":92390000,"d":"92,390,000"},{"v":79246720,"d":"79,246,720"},null,{"v":79246720,"d":"79,246,720"},{"v":10945800,"d":"10,945,800"},{"v":2197480,"d":"2,197,480"},null,null,"기타"]
[]
[]
[]
[{"$nulls":13},"발행일 : ","2013-04-09"]
[{"$nulls":6},"1/1"]