{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["세입세출예산서표지","총괄","세입결산서","세출결산서","명시이월명세서","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"세입세출예산서표지","index":0,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[1,2,1,3],[2,1,2,2],[2,3,2,5],[3,1,3,6],[5,0,5,7]],"flags":["formulas_cached_only"]}
[]
[null,null,"2014",null,"학년도"]
[null,"운중고등학교",null,"회계 세입 • 세출 결산서"]
[]
[]
["운중고등학교"]

{"sheet":"총괄","index":1,"n_rows":53,"n_cols":32,"rows_kept":53,"merged":[[1,13,1,21],[3,2,3,7],[3,31,4,31],[4,0,5,4],[4,5,5,11],[4,12,5,17],[4,18,5,22],[4,23,5,26],[5,27,5,32],[6,0,6,4],[6,5,6,11],[6,12,6,17],[6,18,6,22],[6,23,6,26],[6,27,6,32],[8,1,9,6],[9,31,10,31],[11,0,11,10],[11,11,11,20],[11,21,12,23],[11,24,11,32],[12,0,12,3],[12,4,12,5],[12,6,12,10],[12,11,12,13],[12,14,12,15],[12,16,12,18],[12,19,12,20],[12,24,12,25],[12,26,12,29],[12,30,12,32],[13,0,13,3],[13,4,13,5],[13,6,13,10],[13,11,13,13],[13,14,13,15],[13,16,13,18],[13,19,13,20],[13,21,13,23],[13,24,13,25],[13,26,13,29],[13,30,13,32],[15,3,15,8],[15,30,16,31],[17,0,17,32],[18,0,19,9],[18,10,19,16],[18,17,19,24],[18,25,18,32],[19,25,19,32],[20,0,21,9],[20,10,20,16],[20,17,20,24],[20,25,20,32],[21,10,21,16],[21,17,21,24],[21,25,21,32],[22,0,22,9],[22,10,22,16],[22,17,22,24],[22,25,22,32],[23,0,24,9],[23,10,23,16],[23,17,23,24],[23,25,23,32],[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],[33,13,33,21],[35,30,36,31],[36,3,37,8],[38,0,38,32],[39,0,40,11],[39,12,40,22],[39,23,39,32],[40,23,40,32],[41,0,41,11],[41,12,41,22],[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],[51,28,52,28],[51,29,52,32],[52,15,53,19]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":13},"2014학년도 학교회계 결산총괄표 "]
[]
[null,null,"1. 세입·세출 결산 총괄표",{"$nulls":28},"(단위: 원)"]
["예산액",{"$nulls":4},"예산현액",{"$nulls":6},"세입결산액",{"$nulls":5},"세출결산액",{"$nulls":4},"세계잉여금"]
[{"$nulls":27},"비고"]
[1835390000,{"$nulls":4},1906056810,{"$nulls":6},1904976240,{"$nulls":5},1810634700,{"$nulls":4},94341540]
[]
[null,"2. 잉여금 처리상황"]
[{"$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"]
[1904976240,{"$nulls":3},1810634700,null,94341540,{"$nulls":4},60263480,null,null,0,null,0,null,null,60263480,null,9135070,null,null,0,null,24942990,{"$nulls":3},24942990]
[]
[{"$nulls":3},"3-1. 세입 결산내역",{"$nulls":26},"(단위: 원)"]
[]
["세   입"]
["장",{"$nulls":9},"관",{"$nulls":6},"결산액"]
[{"$nulls":25},"구성비"]
["이전수입",{"$nulls":9},"지방자치단체이전수입",{"$nulls":6},"150,000,000",{"$nulls":7},{"v":7.87,"d":"8"}]
[{"$nulls":10},"교육비특별회계이전수입",{"$nulls":6},"560,481,140",{"$nulls":7},{"v":29.42,"d":"29"}]
["기타수입",{"$nulls":9},"전년도이월금",{"$nulls":6},"79,380,150",{"$nulls":7},{"v":4.17,"d":"4"}]
["자체수입",{"$nulls":9},"행정활동수입",{"$nulls":6},"19,522,560",{"$nulls":7},{"v":1.02,"d":"1"}]
[{"$nulls":10},"학부모부담수입",{"$nulls":6},"1,095,592,390",{"$nulls":7},{"v":57.51,"d":"58"}]
["합계",{"$nulls":16},1904976240,{"$nulls":7},"100"]
[]
[]
[]
[{"$nulls":28},"발행일 : ","2015-03-23"]
[{"$nulls":15},"1/2"]
[]
[]
[{"$nulls":13},"2014학년도 학교회계 결산총괄표 "]
[]
[{"$nulls":30},"(단위: 원)"]
[{"$nulls":3},"3-2. 세출 결산내역"]
[]
["세   출"]
["정책사업",{"$nulls":11},"결산액"]
[{"$nulls":23},"구성비"]
["인적자원 운용",{"$nulls":11},"82,062,470",{"$nulls":10},{"v":4.53,"d":"5"}]
["학생복지/교육격차 해소",{"$nulls":11},"872,259,280",{"$nulls":10},{"v":48.17,"d":"48"}]
["기본적 교육활동",{"$nulls":11},"171,087,510",{"$nulls":10},{"v":9.45,"d":"9"}]
["선택적 교육활동",{"$nulls":11},"299,590,100",{"$nulls":10},{"v":16.55,"d":"17"}]
["교육활동 지원",{"$nulls":11},"52,138,830",{"$nulls":10},{"v":2.88,"d":"3"}]
["학교 일반운영",{"$nulls":11},"333,496,510",{"$nulls":10},{"v":18.42,"d":"18"}]
["합계",{"$nulls":11},1810634700,{"$nulls":10},"100"]
[]
[]
[]
[{"$nulls":28},"발행일 : ","2015-03-23"]
[{"$nulls":15},"2/2"]

{"sheet":"세입결산서","index":2,"n_rows":70,"n_cols":10,"rows_kept":70,"merged":[[1,0,1,9],[3,0,3,9],[4,0,4,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,9],[37,0,37,4],[37,8,37,9],[39,0,39,9],[41,0,41,9],[42,0,42,3],[42,4,43,4],[42,5,43,5],[42,6,43,6],[42,7,43,9],[65,0,65,3],[65,7,65,9],[69,0,69,4],[69,8,69,9]],"flags":["formulas_cached_only"]}
[]
["2014학년도 세입결산서"]
[]
["(단위 : 원)"]
["과   목",{"$nulls":3},"예산액","예산현액","결산액","산출기초"]
["장","관","항","목"]
["1.이전수입",{"$nulls":3},710490000,710490000,710481140]
[null,"1.지방자치단체이전수입",null,null,150000000,150000000,150000000]
[null,null,"1.비법정이전수입",null,150000000,150000000,150000000]
[{"$nulls":3},"1.기초지방자치단체전입금",150000000,150000000,150000000]
[{"$nulls":7},"학교교육과정운영지원사업보조금","=",150000000]
[null,"2.교육비특별회계이전수입",null,null,560490000,560490000,560481140]
[null,null,"1.교육비특별회계전입금수입",null,560490000,560490000,560481140]
[{"$nulls":3},"1.학교회계전입금",560490000,560490000,560481140]
[{"$nulls":7},"학교운영비전입금","=",309349000]
[{"$nulls":7},"목적사업비전입금","=",251132140]
["2.자체수입",{"$nulls":3},1116186000,1116186000,1115114950]
[null,"1.학부모부담수입",null,null,1096662000,1096662000,1095592390]
[null,null,"1.등록금",null,207781000,207781000,207780120]
[{"$nulls":3},"1.학교운영지원비",207781000,207781000,207780120]
[{"$nulls":7},"학교운영지원비","=",207780120]
[null,null,"2.수익자부담수입",null,888881000,888881000,887812270]
[{"$nulls":3},"1.급식비",684224000,684224000,684150180]
[{"$nulls":7},"급식비","=",684150180]
[{"$nulls":3},"2.방과후학교활동비",94645000,94645000,94100170]
[{"$nulls":7},"방과후학교활동비","=",94100170]
[{"$nulls":3},"3.현장체험학습비",1870000,1870000,1868760]
[{"$nulls":7},"현장체험학습비","=",1868760]
[{"$nulls":3},"4.졸업앨범대금",11102000,11102000,11101120]
[{"$nulls":7},"졸업앨범대금","=",11101120]
[{"$nulls":3},"5.교과서대금",60794000,60794000,60346690]
[{"$nulls":7},"교과서대금","=",60346690]
[{"$nulls":3},"6.기타수익자부담수입",36246000,36246000,36245350]
[{"$nulls":7},"기타수익자부담수입","=",36245350]
[]
[]
[]
["1",{"$nulls":6},"발행일 : ","2015-03-23"]
[]
["2014학년도 세입결산서"]
[]
["(단위 : 원)"]
["과   목",{"$nulls":3},"예산액","예산현액","결산액","산출기초"]
["장","관","항","목"]
[null,"2.행정활동수입",null,null,19524000,19524000,19522560]
[null,null,"1.사용료및수수료",null,5720000,5720000,5720000]
[{"$nulls":3},"1.사용료및수수료",5720000,5720000,5720000]
[{"$nulls":7},"사용료","=",5700000]
[{"$nulls":7},"수수료","=",20000]
[null,null,"2.보증금회수",null,10138000,10138000,10137280]
[{"$nulls":3},"1.보증금회수",10138000,10138000,10137280]
[{"$nulls":7},"보증금회수","=",10137280]
[null,null,"3.기타행정활동수입",null,3666000,3666000,3665280]
[{"$nulls":3},"1.이자수입",1244000,1244000,1243280]
[{"$nulls":7},"이자수입","=",1243280]
[{"$nulls":3},"2.기타행정활동수입",2422000,2422000,2422000]
[{"$nulls":7},"기타행정활동수입","=",2422000]
["3.기타수입",{"$nulls":3},8714000,79380810,79380150]
[null,"1.전년도이월금",null,null,8714000,79380810,79380150]
[null,null,"1.순세계잉여금",null,8714000,8714000,8713340]
[{"$nulls":3},"1.순세계잉여금",8714000,8714000,8713340]
[{"$nulls":7},"순세계잉여금","=",8713340]
[null,null,"2.이월금",null,0,70666810,70666810]
[{"$nulls":3},"1.이월사업비",0,70666810,70666810]
[{"$nulls":7},"이월사업비","=",70666810]
["세입합계",{"$nulls":3},1835390000,1906056810,1904976240]
[]
[]
[]
["2",{"$nulls":6},"발행일 : ","2015-03-23"]

{"sheet":"세출결산서","index":3,"n_rows":641,"n_cols":10,"rows_kept":641,"merged":[[1,0,1,9],[3,0,3,9],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,9],[38,0,38,3],[38,8,38,9],[40,0,40,9],[42,0,42,9],[43,0,43,2],[43,3,44,3],[43,4,44,4],[43,5,44,5],[43,6,44,9],[77,0,77,3],[77,8,77,9],[79,0,79,9],[81,0,81,9],[82,0,82,2],[82,3,83,3],[82,4,83,4],[82,5,83,5],[82,6,83,9],[116,0,116,3],[116,8,116,9],[118,0,118,9],[120,0,120,9],[121,0,121,2],[121,3,122,3],[121,4,122,4],[121,5,122,5],[121,6,122,9],[155,0,155,3],[155,8,155,9],[157,0,157,9],[159,0,159,9],[160,0,160,2],[160,3,161,3],[160,4,161,4],[160,5,161,5],[160,6,161,9],[194,0,194,3],[194,8,194,9],[196,0,196,9],[198,0,198,9],[199,0,199,2],[199,3,200,3],[199,4,200,4],[199,5,200,5],[199,6,200,9],[233,0,233,3],[233,8,233,9],[235,0,235,9],[237,0,237,9],[238,0,238,2],[238,3,239,3],[238,4,239,4],[238,5,239,5],[238,6,239,9],[272,0,272,3],[272,8,272,9],[274,0,274,9],[276,0,276,9],[277,0,277,2],[277,3,278,3],[277,4,278,4],[277,5,278,5],[277,6,278,9],[311,0,311,3],[311,8,311,9],[313,0,313,9],[315,0,315,9],[316,0,316,2],[316,3,317,3],[316,4,317,4],[316,5,317,5],[316,6,317,9],[350,0,350,3],[350,8,350,9],[352,0,352,9],[354,0,354,9],[355,0,355,2],[355,3,356,3],[355,4,356,4],[355,5,356,5],[355,6,356,9],[389,0,389,3],[389,8,389,9],[391,0,391,9],[393,0,393,9],[394,0,394,2],[394,3,395,3],[394,4,395,4],[394,5,395,5],[394,6,395,9],[428,0,428,3],[428,8,428,9],[430,0,430,9],[432,0,432,9],[433,0,433,2],[433,3,434,3],[433,4,434,4],[433,5,434,5],[433,6,434,9],[467,0,467,3],[467,8,467,9],[469,0,469,9],[471,0,471,9],[472,0,472,2],[472,3,473,3],[472,4,473,4],[472,5,473,5],[472,6,473,9],[506,0,506,3],[506,8,506,9],[508,0,508,9],[510,0,510,9],[511,0,511,2],[511,3,512,3],[511,4,512,4],[511,5,512,5],[511,6,512,9],[545,0,545,3],[545,8,545,9],[547,0,547,9],[549,0,549,9],[550,0,550,2],[550,3,551,3],[550,4,551,4],[550,5,551,5],[550,6,551,9],[584,0,584,3],[584,8,584,9],[586,0,586,9],[588,0,588,9],[589,0,589,2],[589,3,590,3],[589,4,590,4],[589,5,590,5],[589,6,590,9],[623,0,623,3],[623,8,623,9],[625,0,625,9],[627,0,627,9],[628,0,628,2],[628,3,629,3],[628,4,629,4],[628,5,629,5],[628,6,629,9],[635,0,635,2],[635,6,635,9],[640,0,640,3],[640,8,640,9]],"flags":["formulas_cached_only"]}
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
["1.인적자원 운용",null,null,82284000,82462510,82062470]
[null,"1.교직원 복지 및 역량강화",null,42084000,42262510,41915000]
[null,null,"1.교직원연수",13600000,13600000,13270830]
[{"$nulls":6},"1.교직원연수비지원",null,"=",9640890]
[{"$nulls":7},"1.학교운영비","=",9640890]
[{"$nulls":6},"2.NTTP배움과실천공동체 연수 지원(전입금)",null,"=",3599940]
[{"$nulls":7},"1.학교운영비","=",3599940]
[{"$nulls":6},"3.NTTP연수원학교 참가비(전입금)",null,"=",30000]
[{"$nulls":7},"1.학교운영비","=",30000]
[null,null,"2.교육실무직원 처우개선비",23484000,23662510,23645370]
[{"$nulls":6},"1.교육실무직원 처우개선비",null,"=",23645370]
[{"$nulls":7},"1.인건비","=",23645370]
[null,null,"3.혁신학교 클러스터 운영",5000000,5000000,4998800]
[{"$nulls":6},"1.혁신학교 클러스터 운영비(전입금)",null,"=",4998800]
[{"$nulls":7},"1.학교운영비","=",4998800]
[null,"2.교직원기타보수",null,40200000,40200000,40147470]
[null,null,"1.학교운영지원비수당",40200000,40200000,40147470]
[{"$nulls":6},"1.교원",null,"=",37137470]
[{"$nulls":7},"1.인건비","=",37137470]
[{"$nulls":6},"2.행정직직원",null,"=",3010000]
[{"$nulls":7},"1.인건비","=",3010000]
["2.학생복지/교육격차 해소",null,null,867760000,938006470,872259280]
[null,"1.급식 관리",null,689734000,689734000,689715980]
[null,null,"1.학교급식운영",689734000,689734000,689715980]
[{"$nulls":6},"1.급식교육실무직원 인건비",null,"=",158209810]
[{"$nulls":7},"1.인건비","=",144469090]
[{"$nulls":7},"2.학교운영비","=",13740720]
[{"$nulls":6},"2.조리종사원 대체 인력비",null,"=",382500]
[]
[]
[]
[]
[{"$nulls":4},"1",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.인건비","=",382500]
[{"$nulls":6},"3.급식용 식재료구입비",null,"=",454643770]
[{"$nulls":7},"1.학교운영비","=",454643770]
[{"$nulls":6},"4.급식운영비",null,"=",70969900]
[{"$nulls":7},"1.학교운영비","=",70969900]
[{"$nulls":6},"5.급식시설개선비(전입금)",null,"=",5510000]
[{"$nulls":7},"1.시설비","=",5510000]
[null,"2.보건 관리",null,22572000,22572000,21221820]
[null,null,"1.학생안전관리",4625000,4625000,4624800]
[{"$nulls":6},"1.학교안전공제회비",null,"=",2880000]
[{"$nulls":7},"1.학교운영비","=",2880000]
[{"$nulls":6},"2.금연 교육",null,"=",1744800]
[{"$nulls":7},"1.비품구입비","=",1744800]
[null,null,"2.보건실운영",6460000,6460000,5900940]
[{"$nulls":6},"1.보건실 약품구입",null,"=",2249150]
[{"$nulls":7},"1.학교운영비","=",2249150]
[{"$nulls":6},"2.응급처치 및 진단관련 기구 구입",null,"=",499000]
[{"$nulls":7},"1.학교운영비","=",499000]
[{"$nulls":6},"3.보건실비품 및 소모품 구입",null,"=",1812790]
[{"$nulls":7},"1.학교운영비","=",797700]
[{"$nulls":7},"2.비품구입비","=",1015090]
[{"$nulls":6},"4.보건실 침구 세탁비",null,"=",360000]
[{"$nulls":7},"1.학교운영비","=",360000]
[{"$nulls":6},"5.보건교육자료비",null,"=",500000]
[{"$nulls":7},"1.학교운영비","=",500000]
[{"$nulls":6},"6.보건교육외부강사초빙",null,"=",480000]
[{"$nulls":7},"1.학교운영비","=",480000]
[null,null,"3.학생건강관리",7670000,7670000,7300120]
[]
[]
[]
[]
[{"$nulls":4},"2",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.소변검사",null,"=",469260]
[{"$nulls":7},"1.학교운영비","=",469260]
[{"$nulls":6},"2.결핵검사",null,"=",1374000]
[{"$nulls":7},"1.학교운영비","=",1374000]
[{"$nulls":6},"3.건강검사",null,"=",5456860]
[{"$nulls":7},"1.학교운영비","=",5456860]
[null,null,"4.학교환경위생관리",3817000,3817000,3395960]
[{"$nulls":6},"1.정수기 수질검사",null,"=",616100]
[{"$nulls":7},"1.학교운영비","=",616100]
[{"$nulls":6},"2.환경정리활동",null,"=",2779860]
[{"$nulls":7},"1.학교운영비","=",2779860]
[null,"3.교육격차 해소",null,234000,234000,234000]
[null,null,"1.멘토링 운영",234000,234000,234000]
[{"$nulls":6},"1.2학년 멘토링 운영",null,"=",234000]
[{"$nulls":7},"1.학교운영비","=",234000]
[null,"4.학생 장학 지원",null,300000,300000,300000]
[null,null,"1.도비 특별장학금",300000,300000,300000]
[{"$nulls":6},"1.도비 특별장학금(전입금)",null,"=",300000]
[{"$nulls":7},"1.학교운영비","=",300000]
[null,"5.기타 학생복리 서비스",null,154920000,225166470,160787480]
[null,null,"1.졸업앨범제작",11102000,11102000,11101120]
[{"$nulls":6},"1.졸업앨범제작",null,"=",11101120]
[{"$nulls":7},"1.학교운영비","=",11101120]
[null,null,"2.학생교과서구입",64163000,134231720,73475620]
[{"$nulls":6},"1.학생용 교과서 구입",null,"=",72261120]
[{"$nulls":7},"1.학교운영비","=",72261120]
[{"$nulls":6},"2.2014 민주시민 교과서 구입(전입금)",null,"=",1214500]
[{"$nulls":7},"1.학교운영비","=",1214500]
[]
[]
[]
[]
[{"$nulls":4},"3",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[null,null,"3.저소득층 학비및 중식비지원",45953000,46130750,42509540]
[{"$nulls":6},"1.저소득층자녀 중식지원비",null,"=",32056700]
[{"$nulls":7},"1.학교운영비","=",32056700]
[{"$nulls":6},"2.저소득층자녀 학비지원비",null,"=",10452840]
[{"$nulls":7},"1.학교운영비","=",10452840]
[null,null,"4.기타학생복지",33702000,33702000,33701200]
[{"$nulls":6},"1.신입생 학생증 제작(수익자)",null,"=",400950]
[{"$nulls":7},"1.학교운영비","=",400950]
[{"$nulls":6},"2.2, 3학년 급식체크카드 발급",null,"=",261250]
[{"$nulls":7},"1.학교운영비","=",261250]
[{"$nulls":6},"3.교육연극 운영(전입금)",null,"=",3000000]
[{"$nulls":7},"1.학교운영비","=",3000000]
[{"$nulls":6},"4.학업중단숙려제 학업중단예방사업 운영비(전입금)",null,"=",1500000]
[{"$nulls":7},"1.학교운영비","=",1500000]
[{"$nulls":6},"5.교복구입비(수익자)",null,"=",28539000]
[{"$nulls":7},"1.학교운영비","=",28539000]
["3.기본적 교육활동",null,null,177572000,177813830,171087510]
[null,"1.교과 활동",null,133526000,133767830,128295910]
[null,null,"1.진로교육교과활동",3705000,3705000,3705000]
[{"$nulls":6},"1.진학지도",null,"=",2127000]
[{"$nulls":7},"1.학교운영비","=",1200000]
[{"$nulls":7},"2.비품구입비","=",927000]
[{"$nulls":6},"2.진학지도 워크숍",null,"=",600000]
[{"$nulls":7},"1.학교운영비","=",600000]
[{"$nulls":6},"3.멘토링 운영",null,"=",978000]
[{"$nulls":7},"1.학교운영비","=",978000]
[null,null,"2.과학교과활동",19172000,19172000,19170680]
[{"$nulls":6},"1.과학교구구입",null,"=",10790200]
[]
[]
[]
[]
[{"$nulls":4},"4",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",7257200]
[{"$nulls":7},"2.비품구입비","=",3533000]
[{"$nulls":6},"2.과학실험물품 구입",null,"=",8380480]
[{"$nulls":7},"1.학교운영비","=",8380480]
[null,null,"3.영어교과활동",18477000,18477000,18081330]
[{"$nulls":6},"1.영어교과활동",null,"=",2524700]
[{"$nulls":7},"1.학교운영비","=",2114700]
[{"$nulls":7},"2.비품구입비","=",410000]
[{"$nulls":6},"2.제2 외국어 교육활동비",null,"=",1942550]
[{"$nulls":7},"1.학교운영비","=",1942550]
[{"$nulls":6},"3.원어민운영비",null,"=",10448220]
[{"$nulls":7},"1.인건비","=",7973320]
[{"$nulls":7},"2.학교운영비","=",2474900]
[{"$nulls":6},"4.원어민 시간강사 운영",null,"=",3165860]
[{"$nulls":7},"1.인건비","=",2990580]
[{"$nulls":7},"2.학교운영비","=",175280]
[null,null,"4.특수교육교과활동",17776000,18017830,17863220]
[{"$nulls":6},"1.특수학급운영",null,"=",17863220]
[{"$nulls":7},"1.학교운영비","=",17223600]
[{"$nulls":7},"2.업무추진비","=",244420]
[{"$nulls":7},"3.비품구입비","=",395200]
[null,null,"5.음악교과활동",5130000,5130000,5129400]
[{"$nulls":6},"1.음악교과활동",null,"=",5129400]
[{"$nulls":7},"1.학교운영비","=",5129400]
[null,null,"6.기타교과활동",2440000,2440000,1970000]
[{"$nulls":6},"1.기타 교과활동",null,"=",1970000]
[{"$nulls":7},"1.학교운영비","=",1970000]
[null,null,"7.미술교과운영",5472000,5472000,5090660]
[]
[]
[]
[]
[{"$nulls":4},"5",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.예능대회",null,"=",5090660]
[{"$nulls":7},"1.학교운영비","=",2035280]
[{"$nulls":7},"2.비품구입비","=",3055380]
[null,null,"8.체육교과활동",2514000,2514000,2514000]
[{"$nulls":6},"1.체육교구구입",null,"=",1544000]
[{"$nulls":7},"1.학교운영비","=",1544000]
[{"$nulls":6},"2.건강체력교실 운영",null,"=",970000]
[{"$nulls":7},"1.학교운영비","=",144000]
[{"$nulls":7},"2.비품구입비","=",826000]
[null,null,"9.기본교수학습활동지원",5840000,5840000,2568520]
[{"$nulls":6},"1.교사용 교과서 구입",null,"=",2568520]
[{"$nulls":7},"1.학교운영비","=",2568520]
[null,null,"10.일반고 교육역량 강화(전입금)",53000000,53000000,52203100]
[{"$nulls":6},"1.수학과 수준별 교육과정 운영",null,"=",7809740]
[{"$nulls":7},"1.학교운영비","=",6445840]
[{"$nulls":7},"2.업무추진비","=",299500]
[{"$nulls":7},"3.비품구입비","=",1064400]
[{"$nulls":6},"2.기초학력 향상 교육과정 운영",null,"=",9357000]
[{"$nulls":7},"1.학교운영비","=",9357000]
[{"$nulls":6},"3.영어과 Basic Class 운영",null,"=",6996070]
[{"$nulls":7},"1.학교운영비","=",6396470]
[{"$nulls":7},"2.업무추진비","=",300000]
[{"$nulls":7},"3.비품구입비","=",299600]
[{"$nulls":6},"4.과학과 협력교사 수업 운영",null,"=",6451310]
[{"$nulls":7},"1.학교운영비","=",6211310]
[{"$nulls":7},"2.업무추진비","=",240000]
[{"$nulls":6},"5.사회교과 NIE 활용 프로그램",null,"=",2810410]
[{"$nulls":7},"1.학교운영비","=",2355850]
[]
[]
[]
[]
[{"$nulls":4},"6",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"2.업무추진비","=",240000]
[{"$nulls":7},"3.비품구입비","=",214560]
[{"$nulls":6},"6.3학년 수능 이후 프로그램 운영",null,"=",3596380]
[{"$nulls":7},"1.학교운영비","=",3596380]
[{"$nulls":6},"7.Wee Class 운영 활성화",null,"=",9505250]
[{"$nulls":7},"1.학교운영비","=",7679880]
[{"$nulls":7},"2.비품구입비","=",1825370]
[{"$nulls":6},"8.국어, 문학 교과 속 독서교육 심화 프로그램",null,"=",2275690]
[{"$nulls":7},"1.학교운영비","=",120000]
[{"$nulls":7},"2.업무추진비","=",237000]
[{"$nulls":7},"3.비품구입비","=",1918690]
[{"$nulls":6},"9.학생 동아리 멘토링 지원 프로그램 운영",null,"=",2834750]
[{"$nulls":7},"1.학교운영비","=",2627020]
[{"$nulls":7},"2.비품구입비","=",207730]
[{"$nulls":6},"10.교육활동 평가회 운영",null,"=",566500]
[{"$nulls":7},"1.업무추진비","=",566500]
[null,"2.창의적 체험활동",null,44046000,44046000,42791600]
[null,null,"1.진로활동",8986000,8986000,8964200]
[{"$nulls":6},"1.자기이해활동",null,"=",5246000]
[{"$nulls":7},"1.학교운영비","=",5246000]
[{"$nulls":6},"2.진로계획활동",null,"=",299880]
[{"$nulls":7},"1.학교운영비","=",299880]
[{"$nulls":6},"3.진로체험활동",null,"=",1120000]
[{"$nulls":7},"1.학교운영비","=",1120000]
[{"$nulls":6},"4.진로상담협의회비",null,"=",399930]
[{"$nulls":7},"1.업무추진비","=",399930]
[{"$nulls":6},"5.진로체험프로그램 운영(전입금)",null,"=",1898390]
[{"$nulls":7},"1.학교운영비","=",1898390]
[]
[]
[]
[]
[{"$nulls":4},"7",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[null,null,"2.동아리활동",1790000,1790000,1714350]
[{"$nulls":6},"1.동아리활동비 지원",null,"=",149550]
[{"$nulls":7},"1.학교운영비","=",149550]
[{"$nulls":6},"2.창의체험대회",null,"=",764800]
[{"$nulls":7},"1.학교운영비","=",764800]
[{"$nulls":6},"3.진로체험 동아리 운영(전입금)",null,"=",800000]
[{"$nulls":7},"1.학교운영비","=",800000]
[null,null,"3.봉사활동",1000000,1000000,619240]
[{"$nulls":6},"1.봉사활동지원",null,"=",619240]
[{"$nulls":7},"1.학교운영비","=",619240]
[null,null,"4.학생자치활동",4970000,4970000,4234780]
[{"$nulls":6},"1.학생회운영비",null,"=",1499780]
[{"$nulls":7},"1.학교운영비","=",1499780]
[{"$nulls":6},"2.학생간부수련회",null,"=",1200000]
[{"$nulls":7},"1.학교운영비","=",1200000]
[{"$nulls":6},"3.학생 봉사활동 운영",null,"=",535000]
[{"$nulls":7},"1.학교운영비","=",535000]
[{"$nulls":6},"4.학생자치활동 중심학교 운영(전입금)",null,"=",1000000]
[{"$nulls":7},"1.학교운영비","=",1000000]
[null,null,"5.수학여행",1870000,1870000,1868340]
[{"$nulls":6},"1.테마학습",null,"=",1868340]
[{"$nulls":7},"1.학교운영비","=",1868340]
[null,null,"6.인문사회경시대회",180000,180000,179500]
[{"$nulls":6},"1.인문사회경시대회",null,"=",179500]
[{"$nulls":7},"1.학교운영비","=",179500]
[null,null,"7.미술예능대회",132000,132000,131530]
[{"$nulls":6},"1.미술예능대회",null,"=",131530]
[{"$nulls":7},"1.학교운영비","=",131530]
[]
[]
[]
[]
[{"$nulls":4},"8",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[null,null,"8.학교스포츠클럽",1100000,1100000,1093410]
[{"$nulls":6},"1.학교스포츠클럽 운영비",null,"=",1093410]
[{"$nulls":7},"1.학교운영비","=",1093410]
[null,null,"9.교내체육대회",1820000,1820000,1820000]
[{"$nulls":6},"1.교내체육대회",null,"=",1820000]
[{"$nulls":7},"1.학교운영비","=",1820000]
[null,null,"10.봉사활동",6177000,6177000,6176400]
[{"$nulls":6},"1.봉사활동(수익자)",null,"=",6176400]
[{"$nulls":7},"1.학교운영비","=",6176400]
[null,null,"11.학급운영",300000,300000,295340]
[{"$nulls":6},"1.학급운영비",null,"=",295340]
[{"$nulls":7},"1.학교운영비","=",295340]
[null,null,"12.학급운영",800000,800000,788150]
[{"$nulls":6},"1.학급운영비",null,"=",788150]
[{"$nulls":7},"1.학교운영비","=",788150]
[null,null,"13.동아리활동",565000,565000,555700]
[{"$nulls":6},"1.4-H동아리 운영",null,"=",555700]
[{"$nulls":7},"1.학교운영비","=",555700]
[null,null,"14.과학행사",4356000,4356000,4351190]
[{"$nulls":6},"1.과학행사",null,"=",4351190]
[{"$nulls":7},"1.학교운영비","=",4351190]
[null,null,"15.예술교육활성화사업",10000000,10000000,9999470]
[{"$nulls":6},"1.예술교육활성화 사업(전입금)",null,"=",9999470]
[{"$nulls":7},"1.학교운영비","=",8975000]
[{"$nulls":7},"2.업무추진비","=",299930]
[{"$nulls":7},"3.비품구입비","=",724540]
["4.선택적 교육활동",null,null,303794000,303794000,299590100]
[null,"1.방과후학교 운영",null,102115000,102115000,98870740]
[]
[]
[]
[]
[{"$nulls":4},"9",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[null,null,"1.방과후학교운영",50774000,50774000,47543820]
[{"$nulls":6},"1.방과후학교교육활동",null,"=",47543820]
[{"$nulls":7},"1.학교운영비","=",47543820]
[null,null,"2.방과후학교 운영",23345000,23345000,23344340]
[{"$nulls":6},"1.방과후학교 운영",null,"=",23344340]
[{"$nulls":7},"1.학교운영비","=",23344340]
[null,null,"3.방과후학교 운영",27996000,27996000,27982580]
[{"$nulls":6},"1.3학년 방과후학교 운영",null,"=",27982580]
[{"$nulls":7},"1.학교운영비","=",27982580]
[null,"2.국제교육",null,1200000,1200000,1182420]
[null,null,"1.국제교육운영",1200000,1200000,1182420]
[{"$nulls":6},"1.국제교류활동(자매학교)",null,"=",1182420]
[{"$nulls":7},"1.학교운영비","=",1182420]
[null,"3.기타 선택적 교육활동",null,158462000,158462000,158232080]
[null,null,"1.교육지원사업",8462000,8462000,8250170]
[{"$nulls":6},"1.연수 지원",null,"=",2500000]
[{"$nulls":7},"1.학교운영비","=",2500000]
[{"$nulls":6},"2.영어 독서 교육",null,"=",3260170]
[{"$nulls":7},"1.학교운영비","=",1161280]
[{"$nulls":7},"2.비품구입비","=",2098890]
[{"$nulls":6},"3.문화예술체험 활성화 지원",null,"=",2490000]
[{"$nulls":7},"1.학교운영비","=",2490000]
[null,null,"2.성남형교육지원사업",150000000,150000000,149981910]
[{"$nulls":6},"1.교사 학습공동체 구축",null,"=",9438760]
[{"$nulls":7},"1.학교운영비","=",4645600]
[{"$nulls":7},"2.업무추진비","=",1799860]
[{"$nulls":7},"3.비품구입비","=",2993300]
[{"$nulls":6},"2.민주적 지역공동체 학교",null,"=",16497020]
[]
[]
[]
[]
[{"$nulls":4},"10",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",15497590]
[{"$nulls":7},"2.업무추진비","=",999430]
[{"$nulls":6},"3.행복한 교실, 평화 학교 만들기",null,"=",31178480]
[{"$nulls":7},"1.학교운영비","=",10581660]
[{"$nulls":7},"2.업무추진비","=",600000]
[{"$nulls":7},"3.시설비","=",11000000]
[{"$nulls":7},"4.비품구입비","=",8996820]
[{"$nulls":6},"4.교육과정의 다양화·특성화",null,"=",25467800]
[{"$nulls":7},"1.학교운영비","=",25467800]
[{"$nulls":6},"5.성과 보고회 개최",null,"=",1800000]
[{"$nulls":7},"1.학교운영비","=",1800000]
[{"$nulls":6},"6.독서프로그램 운영",null,"=",14999730]
[{"$nulls":7},"1.학교운영비","=",2318000]
[{"$nulls":7},"2.비품구입비","=",12681730]
[{"$nulls":6},"7.교외 멘토링을 통한 꿈 실현 프로그램 운영",null,"=",3911550]
[{"$nulls":7},"1.학교운영비","=",3911550]
[{"$nulls":6},"8.기초학력 미달 학생 학력향상 프로그램 운영",null,"=",4789440]
[{"$nulls":7},"1.학교운영비","=",4089900]
[{"$nulls":7},"2.업무추진비","=",699540]
[{"$nulls":6},"9.대입 면접 역량강화를 위한 모의면접",null,"=",2480000]
[{"$nulls":7},"1.학교운영비","=",1800000]
[{"$nulls":7},"2.업무추진비","=",200000]
[{"$nulls":7},"3.비품구입비","=",480000]
[{"$nulls":6},"10.대입 정보 이해를 위한 대학별 입시설명회",null,"=",3500000]
[{"$nulls":7},"1.학교운영비","=",2500000]
[{"$nulls":7},"2.업무추진비","=",1000000]
[{"$nulls":6},"11.국제교류 프로그램 운영",null,"=",3989440]
[{"$nulls":7},"1.학교운영비","=",2348000]
[]
[]
[]
[]
[{"$nulls":4},"11",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"2.업무추진비","=",1375520]
[{"$nulls":7},"3.비품구입비","=",265920]
[{"$nulls":6},"12.소수 선택과목의 맞춤형 교육과정",null,"=",7985360]
[{"$nulls":7},"1.학교운영비","=",7985360]
[{"$nulls":6},"13.업무도우미 인건비",null,"=",23944330]
[{"$nulls":7},"1.인건비","=",22195090]
[{"$nulls":7},"2.학교운영비","=",1749240]
[null,"4.독서활동",null,42017000,42017000,41304860]
[null,null,"1.독서활동운영",42017000,42017000,41304860]
[{"$nulls":6},"1.도서취득비",null,"=",12497130]
[{"$nulls":7},"1.비품구입비","=",12497130]
[{"$nulls":6},"2.도서실운영",null,"=",5895220]
[{"$nulls":7},"1.학교운영비","=",3186850]
[{"$nulls":7},"2.비품구입비","=",2708370]
[{"$nulls":6},"3.도서실 사서 인건비",null,"=",19947490]
[{"$nulls":7},"1.인건비","=",18220770]
[{"$nulls":7},"2.학교운영비","=",1726720]
[{"$nulls":6},"4.민주시민 교육자료 구입(전입금)",null,"=",105000]
[{"$nulls":7},"1.비품구입비","=",105000]
[{"$nulls":6},"5.독도 멀티미디어 교수학습 자료 구입(전입금)",null,"=",1000000]
[{"$nulls":7},"1.학교운영비","=",1000000]
[{"$nulls":6},"6.겨울방학 독서교실 운영비(전입금)",null,"=",273820]
[{"$nulls":7},"1.학교운영비","=",273820]
[{"$nulls":6},"7.작은 음악회 운영",null,"=",1586200]
[{"$nulls":7},"1.학교운영비","=",1586200]
["5.교육활동 지원",null,null,52199000,52199000,52138830]
[null,"1.교무업무 운영",null,21767000,21767000,21719650]
[null,null,"1.교육과정평가",3800000,3800000,3799320]
[]
[]
[]
[]
[{"$nulls":4},"12",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.교육과정평가",null,"=",3799320]
[{"$nulls":7},"1.학교운영비","=",3799320]
[null,null,"2.학교신문제작",1722000,1722000,1722000]
[{"$nulls":6},"1.학교신문 제작",null,"=",1722000]
[{"$nulls":7},"1.학교운영비","=",1722000]
[null,null,"3.교무학사운영",13218000,13218000,13196220]
[{"$nulls":6},"1.교무학사운영",null,"=",13196220]
[{"$nulls":7},"1.학교운영비","=",10773100]
[{"$nulls":7},"2.업무추진비","=",1698120]
[{"$nulls":7},"3.비품구입비","=",725000]
[null,null,"4.입학식(졸업식)행사",1467000,1467000,1443280]
[{"$nulls":6},"1.입학식행사",null,"=",177000]
[{"$nulls":7},"1.학교운영비","=",177000]
[{"$nulls":6},"2.졸업식행사",null,"=",1266280]
[{"$nulls":7},"1.학교운영비","=",1266280]
[null,null,"5.학교신문 제작",431000,431000,429830]
[{"$nulls":6},"1.학교신문 제작",null,"=",429830]
[{"$nulls":7},"1.학교운영비","=",429830]
[null,null,"6.교육과정평가",1129000,1129000,1129000]
[{"$nulls":6},"1.사설 모의고사 응시(수익자)",null,"=",1129000]
[{"$nulls":7},"1.학교운영비","=",1129000]
[null,"2.학습지원실 운영",null,30432000,30432000,30419180]
[null,null,"1.방송실운영",4075000,4075000,4070380]
[{"$nulls":6},"1.방송실운영",null,"=",4070380]
[{"$nulls":7},"1.학교운영비","=",3642900]
[{"$nulls":7},"2.비품구입비","=",427480]
[null,null,"2.정보화실운영",26357000,26357000,26348800]
[{"$nulls":6},"1.정부화실운영",null,"=",26348800]
[]
[]
[]
[]
[{"$nulls":4},"13",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",24082800]
[{"$nulls":7},"2.비품구입비","=",2266000]
["6.학교 일반운영",null,null,351781000,351781000,333496510]
[null,"1.부서 기본 운영",null,206179000,206179000,192841250]
[null,null,"1.교장실운영",16418000,16418000,15796160]
[{"$nulls":6},"1.교장실출장여비",null,"=",2251400]
[{"$nulls":7},"1.학교운영비","=",2251400]
[{"$nulls":6},"2.직책급 업무추진비",null,"=",3468000]
[{"$nulls":7},"1.업무추진비","=",3468000]
[{"$nulls":6},"3.대내외업무추진활동",null,"=",3223300]
[{"$nulls":7},"1.업무추진비","=",3223300]
[{"$nulls":6},"4.교직원협의회경비",null,"=",4883000]
[{"$nulls":7},"1.업무추진비","=",4883000]
[{"$nulls":6},"5.학교운영위원회경비",null,"=",1470460]
[{"$nulls":7},"1.업무추진비","=",1470460]
[{"$nulls":6},"6.기관장경조사비",null,"=",500000]
[{"$nulls":7},"1.업무추진비","=",500000]
[null,null,"2.행정실운영",133591000,133591000,121843610]
[{"$nulls":6},"1.전자금융수수료",null,"=",1701380]
[{"$nulls":7},"1.학교운영비","=",1701380]
[{"$nulls":6},"2.행정실일반운영",null,"=",15696700]
[{"$nulls":7},"1.학교운영비","=",1278220]
[{"$nulls":7},"2.비품구입비","=",14418480]
[{"$nulls":6},"3.행정실특근매식비",null,"=",608120]
[{"$nulls":7},"1.학교운영비","=",608120]
[{"$nulls":6},"4.행정실출장여비",null,"=",4658000]
[{"$nulls":7},"1.학교운영비","=",4658000]
[{"$nulls":6},"5.공공요금및제세",null,"=",75461870]
[]
[]
[]
[]
[{"$nulls":4},"14",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.학교운영비","=",75461870]
[{"$nulls":6},"6.시설일반관리비",null,"=",13113950]
[{"$nulls":7},"1.학교운영비","=",13113950]
[{"$nulls":6},"7.시설관리용역료",null,"=",10603590]
[{"$nulls":7},"1.학교운영비","=",10603590]
[null,null,"3.교무실운영",56170000,56170000,55201480]
[{"$nulls":6},"1.교무실출장여비",null,"=",21525860]
[{"$nulls":7},"1.학교운영비","=",21525860]
[{"$nulls":6},"2.교무실특근매식비",null,"=",9926480]
[{"$nulls":7},"1.학교운영비","=",9926480]
[{"$nulls":6},"3.교무실무사 인건비",null,"=",23749140]
[{"$nulls":7},"1.인건비","=",21935700]
[{"$nulls":7},"2.학교운영비","=",1813440]
[null,"2.일반행정 관리",null,143212000,143212000,138269290]
[null,null,"1.학교행정공통운영",43330000,43330000,39460510]
[{"$nulls":6},"1.수목 및 화훼관리",null,"=",610000]
[{"$nulls":7},"1.학교운영비","=",610000]
[{"$nulls":6},"2.행정장비소모품및유지보수",null,"=",18354020]
[{"$nulls":7},"1.학교운영비","=",18354020]
[{"$nulls":6},"3.간행물구독",null,"=",694000]
[{"$nulls":7},"1.학교운영비","=",694000]
[{"$nulls":6},"4.우편요금",null,"=",425200]
[{"$nulls":7},"1.학교운영비","=",425200]
[{"$nulls":6},"5.사무용소모품구입",null,"=",2625250]
[{"$nulls":7},"1.학교운영비","=",2625250]
[{"$nulls":6},"6.급식실시설개선비",null,"=",5667070]
[{"$nulls":7},"1.시설비","=",5667070]
[{"$nulls":6},"7.기타 시설보수공사",null,"=",11084970]
[]
[]
[]
[]
[{"$nulls":4},"15",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":7},"1.시설비","=",8547190]
[{"$nulls":7},"2.비품구입비","=",2537780]
[null,null,"2.행정지원인력운용",28411000,28411000,28363810]
[{"$nulls":6},"1.행정실무사 인건비",null,"=",24604700]
[{"$nulls":7},"1.인건비","=",22460400]
[{"$nulls":7},"2.학교운영비","=",2144300]
[{"$nulls":6},"2.공익근무요원보수",null,"=",3759110]
[{"$nulls":7},"1.인건비","=",3759110]
[null,null,"3.배움터지킴이 운영",4100000,4100000,4080000]
[{"$nulls":6},"1.배움터지킴이 인건비",null,"=",4080000]
[{"$nulls":7},"1.인건비","=",4080000]
[null,null,"4.교육지원인력운용",21406000,21406000,21094580]
[{"$nulls":6},"1.교무실무사 인건비(전입금)",null,"=",21094580]
[{"$nulls":7},"1.인건비","=",19268070]
[{"$nulls":7},"2.학교운영비","=",1826510]
[null,null,"5.급식지원인력운용",35308000,35308000,34614630]
[{"$nulls":6},"1.급식교육실무직원 인건비(전입금)",null,"=",28271070]
[{"$nulls":7},"1.인건비","=",25970100]
[{"$nulls":7},"2.학교운영비","=",2300970]
[{"$nulls":6},"2.장애인 급식보조 인건비(전입금)",null,"=",6343560]
[{"$nulls":7},"1.인건비","=",5786500]
[{"$nulls":7},"2.학교운영비","=",557060]
[null,null,"6.특수학급인력운용",10657000,10657000,10655760]
[{"$nulls":6},"1.장애인일자리사업 인건비(전입금)",null,"=",10655760]
[{"$nulls":7},"1.인건비","=",9813760]
[{"$nulls":7},"2.학교운영비","=",842000]
[null,"3.학부모 지원",null,2390000,2390000,2385970]
[null,null,"1.학부모회 운영",790000,790000,785970]
[]
[]
[]
[]
[{"$nulls":4},"16",null,null,"발행일 : ","2015-03-23"]
[]
["2014학년도 세출결산서"]
[]
["(단위 : 원)"]
["사업",null,null,"예산액","예산현액","결산액","산출기초"]
["정책","단위","세부"]
[{"$nulls":6},"1.학부모회 운영비",null,"=",785970]
[{"$nulls":7},"1.학교운영비","=",785970]
[null,null,"2.학부모회 운영",1600000,1600000,1600000]
[{"$nulls":6},"1.3학년 학부모회 운영",null,"=",1600000]
[{"$nulls":7},"1.학교운영비","=",1600000]
["세출합계",null,null,1835390000,1906056810,1810634700]
[]
[]
[]
[]
[{"$nulls":4},"17",null,null,"발행일 : ","2015-03-23"]

{"sheet":"명시이월명세서","index":4,"n_rows":11,"n_cols":17,"rows_kept":11,"merged":[[1,0,1,16],[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],[9,13,10,13],[9,14,10,16],[10,6,11,8]],"flags":["formulas_cached_only"]}
[]
["다음연도 이월액 조서(명시이월)"]
[]
[{"$nulls":16},"(단위 : 원)"]
["정책사업","단위사업","세부사업","예산액",null,"이월\n증감액",null,"예산현액","원인\n행위액",null,"지출액","다음연도\n이월액","불용액",null,null,"비고\n(사유)"]
["학생복지/교육격차 해소","기타 학생복리 서비스","학생교과서구입",64163000,null,70068720,null,134231720,73475620,null,73475620,60263480,492620,null,null,"계약이행지연"]
[]
[]
[]
[{"$nulls":13},"발행일 : ","2015-03-23"]
[{"$nulls":6},"1/1"]

{"sheet":"Sheet3","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}