{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["세입","세출"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"세입","index":0,"n_rows":42,"n_cols":13,"rows_kept":42,"merged":[[0,0,0,12],[2,0,2,12],[3,0,4,0],[3,1,4,1],[3,2,3,12],[4,5,4,7],[4,8,4,11],[5,1,5,12],[6,0,25,0],[7,1,7,11],[8,2,8,12],[9,1,11,1],[12,1,12,11],[13,2,13,12],[14,1,24,1],[14,2,16,2],[17,2,19,2],[21,2,23,2],[25,1,25,11],[26,0,26,11],[28,0,29,0],[30,0,30,11],[31,1,31,12],[32,0,34,0],[33,1,34,1],[35,0,35,11],[36,1,36,12],[37,0,39,0],[38,1,39,1],[40,0,40,11],[41,0,41,11]]}
["2017학년도 소주한국학교 세입 (본)예산서"]
[{"$nulls":12},"(단위 : RMB)"]
["세입"]
["항","목","산출기초"]
[null,null,"세목","내역","단가","인원(기간)",null,null,"횟수",{"$nulls":3},"금액"]
["학부모부담수입"]
[null,"입학금","입학금",null,{"v":6000,"d":"¥6,000.00"},"*",10,"명","*",1,"회","=",{"$f":"E7*G7*J7","v":{"v":60000,"d":"¥60,000.00"}}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M7)","v":{"v":60000,"d":"¥60,000.00"}}]
[null,"수업료"]
[null,null,"초등",null,{"$f":"25000","v":{"v":25000,"d":"¥25,000.00"}},"*",120,"명","*",1,"년","=",{"$f":"E10*G10*J10","v":{"v":3000000,"d":"¥3,000,000.00"}}]
[null,null,"중등",null,{"$f":"30000","v":{"v":30000,"d":"¥30,000.00"}},"*",72,"명","*",1,"년","=",{"$f":"E11*G11*J11","v":{"v":2160000,"d":"¥2,160,000.00"}}]
[null,null,"고등",null,{"$f":"35000","v":{"v":35000,"d":"¥35,000.00"}},"*",78,"명","*",1,"년","=",{"$f":"E12*G12*J12","v":{"v":2730000,"d":"¥2,730,000.00"}}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M10:M12)","v":{"v":7890000,"d":"¥7,890,000.00"}}]
[null,"수익자부담경비"]
[null,null,"수학여행","초등",{"v":2000,"d":"¥2,000.00"},"*",120,"명","*",1,"회","=",{"$f":"E15*G15*J15","v":{"v":240000,"d":"¥240,000.00"}}]
[{"$nulls":3},"중등",{"v":2000,"d":"¥2,000.00"},"*",72,"명","*",1,"회","=",{"$f":"E16*G16*J16","v":{"v":144000,"d":"¥144,000.00"}}]
[{"$nulls":3},"고등",{"v":2000,"d":"¥2,000.00"},"*",78,"명","*",1,"회","=",{"$f":"E17*G17*J17","v":{"v":156000,"d":"¥156,000.00"}}]
[null,null,"현장학습","초등",{"v":1000,"d":"¥1,000.00"},"*",120,"명","*",1,"회","=",{"v":120000,"d":"¥120,000.00"}]
[{"$nulls":3},"중등",{"v":1000,"d":"¥1,000.00"},"*",72,"명","*",1,"회","=",{"$f":"E19*G19*J19","v":{"v":72000,"d":"¥72,000.00"}}]
[{"$nulls":3},"고등",{"v":1000,"d":"¥1,000.00"},"*",78,"명","*",1,"회","=",{"$f":"E20*G20*J20","v":{"v":78000,"d":"¥78,000.00"}}]
[null,null,"급간식비","전교생",{"v":25,"d":"¥25.00"},"*",270,"명","*",175,"회","=",{"v":1181250,"d":"¥1,181,250.00"}]
[null,null,"방과후학교","초등",{"v":1000,"d":"¥1,000.00"},"*",120,"명","*",1,"년","=",{"v":120000,"d":"¥120,000.00"}]
[{"$nulls":3},"중등",{"v":1000,"d":"¥1,000.00"},"*",72,"명","*",1,"년","=",{"$f":"E23*G23*J23","v":{"v":72000,"d":"¥72,000.00"}}]
[{"$nulls":3},"고등",{"v":1000,"d":"¥1,000.00"},"*",78,"명","*",1,"년","=",{"$f":"E24*G24*J24","v":{"v":78000,"d":"¥78,000.00"}}]
[null,null,"통학버스비","전교생",{"v":41,"d":"¥41.00"},"*",240,"명","*",183,"일","=",{"v":1800720,"d":"¥1,800,720.00"}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M15:M25)","v":{"v":4061970,"d":"¥4,061,970.00"}}]
["계",{"$nulls":11},{"$f":"M8+M13+M26","v":{"v":12011970,"d":"¥12,011,970.00"}}]
["교육부지원금"]
[null,"교직원인건비","교직원인건비",null,{"v":2900000,"d":"¥2,900,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E29*G29*J29","v":{"v":2900000,"d":"¥2,900,000.00"}}]
[null,"운영비","학교운영비",null,{"v":1300000,"d":"¥1,300,000.00"},"*",1,"년","*",1,"회","=",{"v":1300000,"d":"¥1,300,000.00"}]
["계",{"$nulls":11},{"$f":"SUM(M29:M30)","v":{"v":4200000,"d":"¥4,200,000.00"}}]
["자체수입"]
[null,"사용료및수수료","제증명수수료",null,{"v":5,"d":"¥5.00"},"*",400,"명","*",2,"회","=",{"$f":"E33*G33*J33","v":{"v":4000,"d":"¥4,000.00"}}]
[null,"잡수입","예적금이자",null,{"v":2000,"d":"¥2,000.00"},"*",1,"년","*",20,"회","=",{"$f":"E34*G34*J34","v":{"v":40000,"d":"¥40,000.00"}}]
[null,null,"행정잡수입",null,{"v":500,"d":"¥500.00"},"*",1,"년","*",25,"회","=",{"$f":"E35*G35*J35","v":{"v":12500,"d":"¥12,500.00"}}]
["계",{"$nulls":11},{"$f":"SUM(M33:M35)","v":{"v":56500,"d":"¥56,500.00"}}]
["기타수입"]
[null,"과년도수입","과년도수입"]
[null,"이월금","순세계잉여금",null,{"v":1000000,"d":"¥1,000,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E39*G39*J39","v":{"v":1000000,"d":"¥1,000,000.00"}}]
[null,null,"계속비이월금",null,{"v":3000000,"d":"¥3,000,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E40*G40*J40","v":{"v":3000000,"d":"¥3,000,000.00"}}]
["계",{"$nulls":11},{"$f":"SUM(M39:M40)","v":{"v":4000000,"d":"¥4,000,000.00"}}]
["합계",{"$nulls":11},{"$f":"M27+M31+M36+M41","v":{"v":20268470,"d":"¥20,268,470.00"}}]

{"sheet":"세출","index":1,"n_rows":221,"n_cols":16384,"rows_kept":221,"merged":[[0,0,0,12],[2,0,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,12],[4,5,4,7],[4,8,4,11],[5,0,51,0],[5,1,28,1],[5,2,18,2],[19,2,23,2],[24,2,25,2],[29,1,29,11],[30,1,50,1],[30,2,36,2],[37,2,42,2],[43,2,45,2],[46,2,48,2],[51,1,51,11],[52,0,52,11],[53,0,193,0],[53,1,79,1],[53,2,57,2],[61,2,62,2],[64,2,68,2],[69,2,76,2],[78,2,79,2],[80,1,80,11],[81,1,176,1],[81,2,84,2],[85,2,90,2],[93,2,95,2],[96,2,98,2],[99,2,102,2],[103,2,106,2],[108,2,109,2],[110,2,113,2],[114,2,120,2],[121,2,128,2],[130,2,131,2],[132,2,133,2],[135,2,136,2],[141,2,145,2],[146,2,151,2],[152,2,157,2],[167,2,168,2],[171,2,172,2],[173,2,176,2],[177,1,177,11],[178,1,184,1],[179,2,182,2],[185,1,185,11],[186,1,192,1],[193,1,193,11],[194,0,194,11],[196,0,196,11],[197,1,198,1],[197,2,198,2],[205,0,213,0],[208,1,210,1],[208,2,210,2],[211,1,213,1],[211,2,213,2],[215,0,218,0]]}
["2017학년도 소주한국학교 세출 (본)예산서"]
[{"$nulls":12},"(단위 : RMB)"]
["세출"]
["항","목","세목","세부산출 내역"]
[{"$nulls":3},"내역","단가","인원(기간)",null,null,"횟수",{"$nulls":3},"금액"]
["1.인건비","1.교원","교원","기본급(교감)",{"v":14200,"d":"¥14,200.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"$f":"E6*G6*J6","v":{"v":170400,"d":"¥170,400.00"}}]
[{"$nulls":3},"기본급",{"v":13200,"d":"¥13,200.00"},"*",{"v":22,"d":"¥22.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"$f":"E7*G7*J7","v":{"v":3484800,"d":"¥3,484,800.00"}}]
[{"$nulls":3},"직책수당",{"v":3500,"d":"¥3,500.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":42000,"d":"¥42,000.00"}]
[{"$nulls":3},"경력수당",{"v":2000,"d":"¥2,000.00"},"*",{"v":22,"d":"¥22.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":528000,"d":"¥528,000.00"}]
[{"$nulls":3},"부장수당",{"v":1000,"d":"¥1,000.00"},"*",{"v":4,"d":"¥4.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":48000,"d":"¥48,000.00"}]
[{"$nulls":3},"담임수당",{"v":1000,"d":"¥1,000.00"},"*",{"v":14,"d":"¥14.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":168000,"d":"¥168,000.00"}]
[{"$nulls":3},"가족수당",{"v":400,"d":"¥400.00"},"*",{"v":23,"d":"¥23.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":110400,"d":"¥110,400.00"}]
[{"$nulls":3},"초과근무수당",{"v":500,"d":"¥500.00"},"*",{"v":23,"d":"¥23.00"},"명","*",{"v":10,"d":"¥10.00"},"월","=",{"v":115000,"d":"¥115,000.00"}]
[{"$nulls":3},"주택수당(교감)",{"v":5500,"d":"¥5,500.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":66000,"d":"¥66,000.00"}]
[{"$nulls":3},"주택수당",{"v":4500,"d":"¥4,500.00"},"*",{"v":22,"d":"¥22.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":1188000,"d":"¥1,188,000.00"}]
[{"$nulls":3},"항공료",{"v":3000,"d":"¥3,000.00"},"*",{"v":10,"d":"¥10.00"},"명","*",{"v":2,"d":"¥2.00"},"회","=",{"v":60000,"d":"¥60,000.00"}]
[{"$nulls":3},"초기정착비",{"v":2000,"d":"¥2,000.00"},"*",{"v":10,"d":"¥10.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":20000,"d":"¥20,000.00"}]
[{"$nulls":3},"근속장려금(교감)",{"v":14200,"d":"¥14,200.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":1,"d":"¥1.00"},"년","=",{"v":14200,"d":"¥14,200.00"}]
[{"$nulls":3},"근속장려금",{"v":13200,"d":"¥13,200.00"},"*",{"v":22,"d":"¥22.00"},"명","*",{"v":1,"d":"¥1.00"},"년","=",{"v":290400,"d":"¥290,400.00"}]
[null,null,"원어민(영어)","기본급",{"v":14100,"d":"¥14,100.00"},"*",{"v":2,"d":"¥2.00"},"명","*",{"v":12,"d":"¥12.00"},"회","=",{"v":338400,"d":"¥338,400.00"}]
[{"$nulls":3},"기본급",{"v":12500,"d":"¥12,500.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"회","=",{"v":150000,"d":"¥150,000.00"}]
[{"$nulls":3},"주택수당",{"v":4500,"d":"¥4,500.00"},"*",{"v":2,"d":"¥2.00"},"명","*",{"v":12,"d":"¥12.00"},"회","=",{"v":108000,"d":"¥108,000.00"}]
[{"$nulls":3},"항공료",{"v":5000,"d":"¥5,000.00"},"*",{"v":2,"d":"¥2.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":10000,"d":"¥10,000.00"}]
[{"$nulls":3},"근속장려금",{"v":14100,"d":"¥14,100.00"},"*",{"v":2,"d":"¥2.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":28200,"d":"¥28,200.00"}]
[null,null,"중국어강사","기본급",{"v":5000,"d":"¥5,000.00"},"*",{"v":5,"d":"¥5.00"},"명","*",{"v":12,"d":"¥12.00"},"회","=",{"v":300000,"d":"¥300,000.00"}]
[{"$nulls":3},"근속장려금",{"v":5000,"d":"¥5,000.00"},"*",{"v":5,"d":"¥5.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":25000,"d":"¥25,000.00"}]
[null,null,"시간강사","기본급",{"v":150,"d":"¥150.00"},"*",{"v":3,"d":"¥3.00"},"명","*",{"v":400,"d":"¥400.00"},"시간","=",{"v":180000,"d":"¥180,000.00"}]
[null,null,"교원비자수속","비자수속비",{"v":3000,"d":"¥3,000.00"},"*",{"v":15,"d":"¥15.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E28*G28*J28","v":{"v":45000,"d":"¥45,000.00"}}]
[null,null,"교원급식비","급식비",{"v":20,"d":"¥20.00"},"*",{"v":35,"d":"¥35.00"},"명","*",{"v":184,"d":"¥184.00"},"일","=",{"v":128800,"d":"¥128,800.00"}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M6:M29)","v":{"v":7618600,"d":"¥7,618,600.00"}}]
[null,"2.직원및계약교직원","행정실장","기본급",{"v":14200,"d":"¥14,200.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"$f":"E31*G31*J31","v":{"v":170400,"d":"¥170,400.00"}}]
[{"$nulls":3},"직책수당",{"v":3500,"d":"¥3,500.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"$f":"E32*G32*J32","v":{"v":42000,"d":"¥42,000.00"}}]
[{"$nulls":3},"가족수당",{"v":400,"d":"¥400.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":4800,"d":"¥4,800.00"}]
[{"$nulls":3},"경력수당",{"v":1900,"d":"¥1,900.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":22800,"d":"¥22,800.00"}]
[{"$nulls":3},"주택수당",{"v":5000,"d":"¥5,000.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":60000,"d":"¥60,000.00"}]
[{"$nulls":3},"초과근무수당",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":12000,"d":"¥12,000.00"}]
[{"$nulls":3},"근속장려금",{"v":14200,"d":"¥14,200.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":14200,"d":"¥14,200.00"}]
[null,null,"행정과장","기본급",{"v":13200,"d":"¥13,200.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"$f":"E38*G38*J38","v":{"v":158400,"d":"¥158,400.00"}}]
[{"$nulls":3},"직책수당",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"$f":"E39*G39*J39","v":{"v":12000,"d":"¥12,000.00"}}]
[{"$nulls":3},"가족수당",{"v":200,"d":"¥200.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":2400,"d":"¥2,400.00"}]
[{"$nulls":3},"주택수당",{"v":4500,"d":"¥4,500.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"$f":"E41*G41*J41","v":{"v":54000,"d":"¥54,000.00"}}]
[{"$nulls":3},"초과근무수당",{"v":500,"d":"¥500.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"$f":"E42*G42*J42","v":{"v":6000,"d":"¥6,000.00"}}]
[{"$nulls":3},"근속장려금",{"v":13200,"d":"¥13,200.00"},"*",{"v":1,"d":"¥1.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E43*G43*J43","v":{"v":13200,"d":"¥13,200.00"}}]
[null,null,"행정직원(한국)\n","기본급",{"v":10000,"d":"¥10,000.00"},"*",{"v":2,"d":"¥2.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"$f":"E44*G44*J44","v":{"v":240000,"d":"¥240,000.00"}}]
[{"$nulls":3},"초과근무수당",{"v":300,"d":"¥300.00"},"*",{"v":2,"d":"¥2.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":7200,"d":"¥7,200.00"}]
[{"$nulls":3},"근속장려금",{"v":10000,"d":"¥10,000.00"},"*",{"v":2,"d":"¥2.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":20000,"d":"¥20,000.00"}]
[null,null,"행정직원(중국)\n유치원보조교사,\n보건교사 추가","기본급",{"v":6000,"d":"¥6,000.00"},"*",{"v":6,"d":"¥6.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":432000,"d":"¥432,000.00"}]
[{"$nulls":3},"초과근무수당",{"v":500,"d":"¥500.00"},"*",{"v":6,"d":"¥6.00"},"명","*",{"v":12,"d":"¥12.00"},"월","=",{"v":36000,"d":"¥36,000.00"}]
[{"$nulls":3},"근속장려금",{"v":6000,"d":"¥6,000.00"},"*",{"v":6,"d":"¥6.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":36000,"d":"¥36,000.00"}]
[null,null,"교직원비자수속","비자수속비",{"v":3000,"d":"¥3,000.00"},"*",{"v":4,"d":"¥4.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":12000,"d":"¥12,000.00"}]
[null,null,"교직원급식비","급식비",{"v":20,"d":"¥20.00"},"*",{"v":10,"d":"¥10.00"},"명","*",{"v":240,"d":"¥240.00"},"일","=",{"v":48000,"d":"¥48,000.00"}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M31:M51)","v":{"v":1403400,"d":"¥1,403,400.00"}}]
["계",{"$nulls":11},{"$f":"M30+M52","v":{"v":9022000,"d":"¥9,022,000.00"}}]
["2.학교운영비","1.일반운영비","공통운영비","사무용품구입",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"$f":"E54*G54*J54","v":{"v":12000,"d":"¥12,000.00"}}]
[{"$nulls":3},"내빈접대물품구입",{"v":1500,"d":"¥1,500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"$f":"E55*G55*J55","v":{"v":18000,"d":"¥18,000.00"}}]
[{"$nulls":3},"관내여비",{"v":200,"d":"¥200.00"},"*",{"v":20,"d":"¥20.00"},"회","*",{"v":12,"d":"¥12.00"},"월","=",{"v":48000,"d":"¥48,000.00"}]
[{"$nulls":3},"관외여비",{"v":500,"d":"¥500.00"},"*",{"v":8,"d":"¥8.00"},"회","*",{"v":12,"d":"¥12.00"},"월","=",{"v":48000,"d":"¥48,000.00"}]
[{"$nulls":3},"국외여비",{"v":7000,"d":"¥7,000.00"},"*",{"v":3,"d":"¥3.00"},"명","*",{"v":5,"d":"¥5.00"},"회","=",{"v":105000,"d":"¥105,000.00"}]
[null,null,"전기시설관리","전기료",{"v":7000,"d":"¥7,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":84000,"d":"¥84,000.00"}]
[null,null,"상하수도관리","상하수도요금",{"v":5000,"d":"¥5,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":60000,"d":"¥60,000.00"}]
[null,null,"당직관리","당직용품구입",{"v":500,"d":"¥500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":6000,"d":"¥6,000.00"}]
[null,null,"정보통신관리","전화요금",{"v":1500,"d":"¥1,500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":18000,"d":"¥18,000.00"}]
[{"$nulls":3},"인터넷요금",{"v":3600,"d":"¥3,600.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":43200,"d":"¥43,200.00"}]
[null,null,"소방관리","소화기구입",{"v":200,"d":"¥200.00"},"*",{"v":50,"d":"¥50.00"},"개","*",{"v":1,"d":"¥1.00"},"년","=",{"v":10000,"d":"¥10,000.00"}]
[null,null,"학교시설용역관리","경비 및 청소 용역",{"v":30000,"d":"¥30,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":360000,"d":"¥360,000.00"}]
[{"$nulls":3},"조경 등 교정 관리용역",{"v":20000,"d":"¥20,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":240000,"d":"¥240,000.00"}]
[{"$nulls":3},"인터넷유지보수용역",{"v":3000,"d":"¥3,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"$f":"E67*G67*J67","v":{"v":36000,"d":"¥36,000.00"}}]
[{"$nulls":3},"복사기임대료",{"v":600,"d":"¥600.00"},"*",{"v":5,"d":"¥5.00"},"대","*",{"v":12,"d":"¥12.00"},"월","=",{"v":36000,"d":"¥36,000.00"}]
[{"$nulls":3},"쓰레기처리 용역",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":12000,"d":"¥12,000.00"}]
[null,null,"일반행정관리","복사용지구입",{"v":1200,"d":"¥1,200.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":14400,"d":"¥14,400.00"}]
[{"$nulls":3},"칠판소모품구입",{"v":500,"d":"¥500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":6000,"d":"¥6,000.00"}]
[{"$nulls":3},"프린터토너",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":12000,"d":"¥12,000.00"}]
[{"$nulls":3},"행정장비유지보수",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":12000,"d":"¥12,000.00"}]
[{"$nulls":3},"각종수수료",{"v":2000,"d":"¥2,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":2000,"d":"¥2,000.00"}]
[{"$nulls":3},"회계검사비",{"v":2500,"d":"¥2,500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"우편요금",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":12000,"d":"¥12,000.00"}]
[{"$nulls":3},"간행물비",{"v":500,"d":"¥500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":6000,"d":"¥6,000.00"}]
[null,null,"특근매식비","야간특근매식비",{"v":40,"d":"¥40.00"},"*",{"v":10,"d":"¥10.00"},"명","*",{"v":200,"d":"¥200.00"},"일","=",{"v":80000,"d":"¥80,000.00"}]
[null,null,"차량보조비","기사 및 관리 용역비",{"v":10000,"d":"¥10,000.00"},"*",{"v":1,"d":"¥1.00"},"대","*",{"v":12,"d":"¥12.00"},"월","=",{"v":120000,"d":"¥120,000.00"}]
[{"$nulls":3},"유류비 및 통행료 등",{"v":10000,"d":"¥10,000.00"},"*",{"v":1,"d":"¥1.00"},"대","*",{"v":12,"d":"¥12.00"},"월","=",{"v":120000,"d":"¥120,000.00"}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M54:M80)","v":{"v":1525600,"d":"¥1,525,600.00"}}]
[null,"2.교수학습활동비","교과활동(초)","체육교구 구입",{"v":3000,"d":"¥3,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"$f":"E82*G82*J82","v":{"v":6000,"d":"¥6,000.00"}}]
[{"$nulls":3},"미술교구 구입",{"v":2750,"d":"¥2,750.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E83*G83*J83","v":{"v":2750,"d":"¥2,750.00"}}]
[{"$nulls":3},"음악교구 구입",{"v":2000,"d":"¥2,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":2000,"d":"¥2,000.00"}]
[{"$nulls":3},"과학교구 구입",{"v":5000,"d":"¥5,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"v":10000,"d":"¥10,000.00"}]
[null,null,"교과활동(중)","체육교구 구입",{"v":2500,"d":"¥2,500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":4,"d":"¥4.00"},"회","=",{"$f":"E86*G86*J86","v":{"v":10000,"d":"¥10,000.00"}}]
[{"$nulls":3},"미술교구 구입",{"v":30,"d":"¥30.00"},"*",{"v":150,"d":"¥150.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E87*G87*J87","v":{"v":4500,"d":"¥4,500.00"}}]
[{"$nulls":3},"미술실비품 구입",{"v":300,"d":"¥300.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":5,"d":"¥5.00"},"회","=",{"v":1500,"d":"¥1,500.00"}]
[{"$nulls":3},"음악교구 구입",{"v":465,"d":"¥465.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":7,"d":"¥7.00"},"회","=",{"$f":"E89*G89*J89","v":{"v":3255,"d":"¥3,255.00"}}]
[{"$nulls":3},"과학교구 구입",{"v":2000,"d":"¥2,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"$f":"E90*G90*J90","v":{"v":4000,"d":"¥4,000.00"}}]
[{"$nulls":3},"과학기자재구입",{"v":10000,"d":"¥10,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"$f":"E91*G91*J91","v":{"v":20000,"d":"¥20,000.00"}}]
[null,null,"학급운영비(초)","학급운영비",{"v":100,"d":"¥100.00"},"*",{"v":6,"d":"¥6.00"},"반","*",{"v":10,"d":"¥10.00"},"월","=",{"v":6000,"d":"¥6,000.00"}]
[null,null,"학급운영비(중)","학급운영비",{"v":100,"d":"¥100.00"},"*",{"v":14,"d":"¥14.00"},"반","*",{"v":10,"d":"¥10.00"},"월","=",{"$f":"E93*G93*J93","v":{"v":14000,"d":"¥14,000.00"}}]
[null,null,"중국어교육(초)","중국어과자료구입",{"v":500,"d":"¥500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":3,"d":"¥3.00"},"회","=",{"v":1500,"d":"¥1,500.00"}]
[{"$nulls":3},"외국어페스티벌 물품 구입",{"v":2000,"d":"¥2,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":2000,"d":"¥2,000.00"}]
[{"$nulls":3},"중국어경시대회",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":1000,"d":"¥1,000.00"}]
[null,null,"중국어교육(중)","중국어과자료구입",{"v":500,"d":"¥500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"$f":"E97*G97*J97","v":{"v":1000,"d":"¥1,000.00"}}]
[{"$nulls":3},"외국어페스티벌 물품 구입",{"v":20,"d":"¥20.00"},"*",{"v":150,"d":"¥150.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":3000,"d":"¥3,000.00"}]
[{"$nulls":3},"중국어경시대회",{"v":600,"d":"¥600.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"v":1200,"d":"¥1,200.00"}]
[null,null,"영어교육(초)","헤드헌터소개비",{"v":5000,"d":"¥5,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"영어과 자료구입",{"v":500,"d":"¥500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":8,"d":"¥8.00"},"회","=",{"v":4000,"d":"¥4,000.00"}]
[{"$nulls":3},"외국어페스티벌 물품 구입",{"v":500,"d":"¥500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":4,"d":"¥4.00"},"회","=",{"v":2000,"d":"¥2,000.00"}]
[{"$nulls":3},"외국어경시대회",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":1000,"d":"¥1,000.00"}]
[null,null,"영어교육(중)","헤드헌터소개비",{"v":10000,"d":"¥10,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E104*G104*J104","v":{"v":10000,"d":"¥10,000.00"}}]
[{"$nulls":3},"영어과 자료구입",{"v":2500,"d":"¥2,500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":4,"d":"¥4.00"},"회","=",{"v":10000,"d":"¥10,000.00"}]
[{"$nulls":3},"외국어페스티벌 물품 구입",{"v":40,"d":"¥40.00"},"*",{"v":150,"d":"¥150.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":6000,"d":"¥6,000.00"}]
[{"$nulls":3},"외국어경시대회",{"v":20,"d":"¥20.00"},"*",{"v":150,"d":"¥150.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":3000,"d":"¥3,000.00"}]
[null,null,"동아리활동(초)","동아리 활동 경비",{"v":500,"d":"¥500.00"},"*",{"v":13,"d":"¥13.00"},"개","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E108*G108*J108","v":{"v":6500,"d":"¥6,500.00"}}]
[null,null,"동아리활동(중)","교지 편집",{"v":25000,"d":"¥25,000.00"},"*",{"v":1,"d":"¥1.00"},"회","*",{"v":1,"d":"¥1.00"},"년","=",{"v":25000,"d":"¥25,000.00"}]
[{"$nulls":3},"동아리 활동 경비",{"v":2000,"d":"¥2,000.00"},"*",{"v":20,"d":"¥20.00"},"개","*",{"v":1,"d":"¥1.00"},"회","=",{"v":40000,"d":"¥40,000.00"}]
[null,null,"특색사업(초)","태권도교육강사비",{"v":150,"d":"¥150.00"},"*",{"v":7,"d":"¥7.00"},"회","*",{"v":34,"d":"¥34.00"},"주","=",{"v":35700,"d":"¥35,700.00"}]
[{"$nulls":3},"태권도교구",{"v":5000,"d":"¥5,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"악기임대 및 음악교육",{"v":20000,"d":"¥20,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":4,"d":"¥4.00"},"회","=",{"v":80000,"d":"¥80,000.00"}]
[{"$nulls":3},"삼국지문집 제본비",{"v":100,"d":"¥100.00"},"*",{"v":150,"d":"¥150.00"},"장","*",{"v":1,"d":"¥1.00"},"회","=",{"v":15000,"d":"¥15,000.00"}]
[null,null,"각종 행사(초)","한글날행사 물품 구입",{"v":50,"d":"¥50.00"},"*",{"v":150,"d":"¥150.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":7500,"d":"¥7,500.00"}]
[{"$nulls":3},"과학의날 행사 물품 구입",{"v":5000,"d":"¥5,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"별빛뒤뜰야영물품 구입",{"v":10000,"d":"¥10,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":10000,"d":"¥10,000.00"}]
[{"$nulls":3},"체육대회운영비",{"v":6000,"d":"¥6,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E118*G118*J118","v":{"v":6000,"d":"¥6,000.00"}}]
[{"$nulls":3},"체육대회행사평가회비",{"v":100,"d":"¥100.00"},"*",{"v":15,"d":"¥15.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E119*G119*J119","v":{"v":1500,"d":"¥1,500.00"}}]
[{"$nulls":3},"학예회관련 물품 구입",{"v":3850,"d":"¥3,850.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":3850,"d":"¥3,850.00"}]
[{"$nulls":3},"학예회평가회비",{"v":150,"d":"¥150.00"},"*",{"v":16,"d":"¥16.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":2400,"d":"¥2,400.00"}]
[null,null,"각종 행사(중)","한글날기념백일장시상등",{"v":870,"d":"¥870.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E122*G122*J122","v":{"v":870,"d":"¥870.00"}}]
[{"$nulls":3},"과학의날 행사 물품 구입",{"v":10000,"d":"¥10,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E123*G123*J123","v":{"v":10000,"d":"¥10,000.00"}}]
[{"$nulls":3},"학예회관련 물품 구입",{"v":5000,"d":"¥5,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"학예회평가회비",{"v":150,"d":"¥150.00"},"*",{"v":25,"d":"¥25.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":3750,"d":"¥3,750.00"}]
[{"$nulls":3},"체육대회운영비",{"v":4000,"d":"¥4,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"$f":"E126*G126*J126","v":{"v":8000,"d":"¥8,000.00"}}]
[{"$nulls":3},"체육대회행사평가회비",{"v":150,"d":"¥150.00"},"*",{"v":25,"d":"¥25.00"},"명","*",{"v":2,"d":"¥2.00"},"회","=",{"$f":"E127*G127*J127","v":{"v":7500,"d":"¥7,500.00"}}]
[{"$nulls":3},"학교 간 경기운영비",{"v":10000,"d":"¥10,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"$f":"E128*G128*J128","v":{"v":20000,"d":"¥20,000.00"}}]
[{"$nulls":3},"S리그운영비",{"v":3000,"d":"¥3,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":4,"d":"¥4.00"},"회","=",{"$f":"E129*G129*J129","v":{"v":12000,"d":"¥12,000.00"}}]
[null,null,"환경정리(초)","교실게시물",{"v":500,"d":"¥500.00"},"*",{"v":6,"d":"¥6.00"},"실","*",{"v":2,"d":"¥2.00"},"회","=",{"$f":"E130*G130*J130","v":{"v":6000,"d":"¥6,000.00"}}]
[null,null,"환경정리(중)","특별실게시물",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"v":2000,"d":"¥2,000.00"}]
[{"$nulls":3},"교실게시물",{"v":500,"d":"¥500.00"},"*",{"v":6,"d":"¥6.00"},"실","*",{"v":2,"d":"¥2.00"},"회","=",{"$f":"E132*G132*J132","v":{"v":6000,"d":"¥6,000.00"}}]
[null,null,"입학식(초)","입학예비소집일 준비물품",{"v":100,"d":"¥100.00"},"*",{"v":20,"d":"¥20.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":2000,"d":"¥2,000.00"}]
[{"$nulls":3},"교육과정안내서",{"v":30,"d":"¥30.00"},"*",{"v":500,"d":"¥500.00"},"장","*",{"v":1,"d":"¥1.00"},"회","=",{"v":15000,"d":"¥15,000.00"}]
[null,null,"졸업식(초)","졸업식 상품",{"v":750,"d":"¥750.00"},"*",{"v":20,"d":"¥20.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E135*G135*J135","v":{"v":15000,"d":"¥15,000.00"}}]
[null,null,"졸업식(중)","졸업식 준비물품 구입",{"v":13000,"d":"¥13,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":13000,"d":"¥13,000.00"}]
[{"$nulls":3},"졸업식 상품",{"v":750,"d":"¥750.00"},"*",{"v":40,"d":"¥40.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":30000,"d":"¥30,000.00"}]
[null,null,"보건교육(초)","기자재구입",{"v":2000,"d":"¥2,000.00"},"*",{"v":3,"d":"¥3.00"},"대","*",{"v":1,"d":"¥1.00"},"회","=",{"v":6000,"d":"¥6,000.00"}]
[null,null,"보건교육(중)","보건교육",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"대","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E139*G139*J139","v":{"v":1000,"d":"¥1,000.00"}}]
[null,null,"안전교육(중)","안전교육",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"대","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E140*G140*J140","v":{"v":1000,"d":"¥1,000.00"}}]
[null,null,"교무학사운영(초)","사무용품구입",{"v":750,"d":"¥750.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"$f":"E141*G141*J141","v":{"v":1500,"d":"¥1,500.00"}}]
[null,null,"교무학사운영(중)","상장용지",{"v":5,"d":"¥5.00"},"*",{"v":200,"d":"¥200.00"},"장","*",{"v":5,"d":"¥5.00"},"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"사무용품구입",{"v":750,"d":"¥750.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":4,"d":"¥4.00"},"회","=",{"$f":"E143*G143*J143","v":{"v":3000,"d":"¥3,000.00"}}]
[{"$nulls":3},"홍보물품구입",{"v":2000,"d":"¥2,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":5,"d":"¥5.00"},"회","=",{"$f":"E144*G144*J144","v":{"v":10000,"d":"¥10,000.00"}}]
[{"$nulls":3},"시험물품구입비",{"v":100,"d":"¥100.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":16,"d":"¥16.00"},"회","=",{"$f":"E145*G145*J145","v":{"v":1600,"d":"¥1,600.00"}}]
[{"$nulls":3},"성적처리관련 물품구입",{"v":2500,"d":"¥2,500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":2500,"d":"¥2,500.00"}]
[null,null,"교육과정운영(초)","교육과정운영평가회비",{"v":50,"d":"¥50.00"},"*",{"v":10,"d":"¥10.00"},"명","*",{"v":10,"d":"¥10.00"},"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"학부모상담 등 다과 구입",{"v":10,"d":"¥10.00"},"*",{"v":100,"d":"¥100.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":1000,"d":"¥1,000.00"}]
[{"$nulls":3},"배려생물기르기",{"v":2000,"d":"¥2,000.00"},"*",{"v":6,"d":"¥6.00"},"학년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":12000,"d":"¥12,000.00"}]
[{"$nulls":3},"예절실운영",{"v":8000,"d":"¥8,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":8000,"d":"¥8,000.00"}]
[{"$nulls":3},"모범배지물품",{"v":4000,"d":"¥4,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":4000,"d":"¥4,000.00"}]
[{"$nulls":3},"학습준비물",{"v":300,"d":"¥300.00"},"*",{"v":150,"d":"¥150.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":45000,"d":"¥45,000.00"}]
[null,null,"교육과정운영(중)","슈퍼스터디",{"v":5000,"d":"¥5,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"v":10000,"d":"¥10,000.00"}]
[{"$nulls":3},"인턴쉽프로그램",{"v":1500,"d":"¥1,500.00"},"*",{"v":4,"d":"¥4.00"},"회","*",{"v":1,"d":"¥1.00"},"년","=",{"v":6000,"d":"¥6,000.00"}]
[{"$nulls":3},"인문고전문학기행",{"v":8500,"d":"¥8,500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"v":17000,"d":"¥17,000.00"}]
[{"$nulls":3},"매향학술대회",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"v":2000,"d":"¥2,000.00"}]
[{"$nulls":3},"사회과교구구입",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":4,"d":"¥4.00"},"회","=",{"v":4000,"d":"¥4,000.00"}]
[{"$nulls":3},"방송실운영",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":6,"d":"¥6.00"},"회","=",{"$f":"E158*G158*J158","v":{"v":6000,"d":"¥6,000.00"}}]
[{"$nulls":3},"학부모상담 등 다과 구입",{"v":500,"d":"¥500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":10,"d":"¥10.00"},"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"대학입시설명회",{"v":500,"d":"¥500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":10,"d":"¥10.00"},"회","=",{"$f":"E160*G160*J160","v":{"v":5000,"d":"¥5,000.00"}}]
[{"$nulls":3},"모의면접",{"v":250,"d":"¥250.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"$f":"E161*G161*J161","v":{"v":500,"d":"¥500.00"}}]
[{"$nulls":3},"12학년2학기프로그램",{"v":15000,"d":"¥15,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E162*G162*J162","v":{"v":15000,"d":"¥15,000.00"}}]
[{"$nulls":3},"진학지도및간담회",{"v":10000,"d":"¥10,000.00"},"*",{"v":2,"d":"¥2.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":20000,"d":"¥20,000.00"}]
[{"$nulls":3},"학교홍보용품 구입",{"v":2500,"d":"¥2,500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"교육과정관련물품구입",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":4,"d":"¥4.00"},"회","=",{"v":4000,"d":"¥4,000.00"}]
[{"$nulls":3},"명사초청 진로특강",{"v":5000,"d":"¥5,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"v":10000,"d":"¥10,000.00"}]
[null,null,"교직원연수(중)","연수비",{"v":200,"d":"¥200.00"},"*",{"v":40,"d":"¥40.00"},"명","*",{"v":5,"d":"¥5.00"},"회","=",{"v":40000,"d":"¥40,000.00"}]
[null,null,"현장체험학습(초)","대련한국학교 교류학습물품",{"v":300,"d":"¥300.00"},"*",{"v":20,"d":"¥20.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":6000,"d":"¥6,000.00"}]
[{"$nulls":3},"대련한국학교 인솔교사 지원비",{"v":4000,"d":"¥4,000.00"},"*",{"v":3,"d":"¥3.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":12000,"d":"¥12,000.00"}]
[null,null,"현장체험학습(중)","인솔교사 지원비 등",{"v":300,"d":"¥300.00"},"*",{"v":17,"d":"¥17.00"},"명","*",{"v":2,"d":"¥2.00"},"회","=",{"$f":"E170*G170*J170","v":{"v":10200,"d":"¥10,200.00"}}]
[null,null,"도서관운영(초)","윤독도서구입",{"v":3000,"d":"¥3,000.00"},"*",{"v":6,"d":"¥6.00"},"학급","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E171*G171*J171","v":{"v":18000,"d":"¥18,000.00"}}]
[null,null,"도서관운영(중)","도서구입",{"v":200,"d":"¥200.00"},"*",{"v":100,"d":"¥100.00"},"권","*",{"v":2,"d":"¥2.00"},"회","=",{"$f":"E172*G172*J172","v":{"v":40000,"d":"¥40,000.00"}}]
[{"$nulls":3},"도서관 소모품",{"v":5,"d":"¥5.00"},"*",{"v":2000,"d":"¥2,000.00"},"장","*",{"v":1,"d":"¥1.00"},"회","=",{"$f":"E173*G173*J173","v":{"v":10000,"d":"¥10,000.00"}}]
[null,null,"교육정보화운영(중)","전산소모품구입",{"v":500,"d":"¥500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":6000,"d":"¥6,000.00"}]
[{"$nulls":3},"프린터토너",{"v":500,"d":"¥500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":10,"d":"¥10.00"},"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"홈페이지유지보수비",{"v":5000,"d":"¥5,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"업무용S/W구입",{"v":2500,"d":"¥2,500.00"},"*",{"v":2,"d":"¥2.00"},"종","*",{"v":1,"d":"¥1.00"},"년","=",{"v":5000,"d":"¥5,000.00"}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M82:M177)","v":{"v":907575,"d":"¥907,575.00"}}]
[null,"3.학생복리비","보건관리","약품구입",{"v":1000,"d":"¥1,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":4,"d":"¥4.00"},"회","=",{"$f":"E179*G179*J179","v":{"v":4000,"d":"¥4,000.00"}}]
[null,null,"학생위생관리","정수기유지관리",{"v":400,"d":"¥400.00"},"*",{"v":9,"d":"¥9.00"},"대","*",{"v":10,"d":"¥10.00"},"회","=",{"$f":"E180*G180*J180","v":{"v":36000,"d":"¥36,000.00"}}]
[{"$nulls":3},"청소용품구입",{"v":2000,"d":"¥2,000.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":2,"d":"¥2.00"},"회","=",{"v":4000,"d":"¥4,000.00"}]
[{"$nulls":3},"화장실용품구입",{"v":500,"d":"¥500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":12,"d":"¥12.00"},"월","=",{"v":6000,"d":"¥6,000.00"}]
[{"$nulls":3},"안전공제회비",{"v":150,"d":"¥150.00"},"*",{"v":270,"d":"¥270.00"},"명","*",{"v":1,"d":"¥1.00"},"회","=",{"v":40500,"d":"¥40,500.00"}]
[null,null,"학생회(초)","학생회",{"v":500,"d":"¥500.00"},"*",{"v":2,"d":"¥2.00"},"학년","*",{"v":1,"d":"¥1.00"},"회","=",{"v":1000,"d":"¥1,000.00"}]
[null,null,"학생회(중)","대의원회",{"v":50,"d":"¥50.00"},"*",{"v":30,"d":"¥30.00"},"명","*",{"v":6,"d":"¥6.00"},"회","=",{"$f":"E185*G185*J185","v":{"v":9000,"d":"¥9,000.00"}}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M179:M185)","v":{"v":100500,"d":"¥100,500.00"}}]
[null,"4.업무추진비","학부모간담회","업무추진비",{"v":40,"d":"¥40.00"},"*",{"v":50,"d":"¥50.00"},"명","*",{"v":5,"d":"¥5.00"},"회","=",{"$f":"E187*G187*J187","v":{"v":10000,"d":"¥10,000.00"}}]
[null,null,"운영위원회운영","업무추진비",{"v":150,"d":"¥150.00"},"*",{"v":10,"d":"¥10.00"},"명","*",{"v":5,"d":"¥5.00"},"회","=",{"v":7500,"d":"¥7,500.00"}]
[null,null,"학부모회운영","업무추진비",{"v":40,"d":"¥40.00"},"*",{"v":50,"d":"¥50.00"},"명","*",{"v":5,"d":"¥5.00"},"회","=",{"v":10000,"d":"¥10,000.00"}]
[null,null,"교직원협의회","업무추진비",{"v":150,"d":"¥150.00"},"*",{"v":40,"d":"¥40.00"},"명","*",{"v":6,"d":"¥6.00"},"회","=",{"v":36000,"d":"¥36,000.00"}]
[null,null,"유관기관업무협의회","업무추진비",{"v":200,"d":"¥200.00"},"*",{"v":10,"d":"¥10.00"},"명","*",{"v":15,"d":"¥15.00"},"회","=",{"v":30000,"d":"¥30,000.00"}]
[null,null,"교사등기관련협의회","업무추진비",{"v":150,"d":"¥150.00"},"*",{"v":10,"d":"¥10.00"},"명","*",{"v":7,"d":"¥7.00"},"회","=",{"v":10500,"d":"¥10,500.00"}]
[null,null,"경조사비","업무추진비",{"v":500,"d":"¥500.00"},"*",{"v":1,"d":"¥1.00"},"년","*",{"v":10,"d":"¥10.00"},"회","=",{"v":5000,"d":"¥5,000.00"}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M187:M193)","v":{"v":109000,"d":"¥109,000.00"}}]
["계",{"$nulls":11},{"$f":"M81+M178+M186+M194","v":{"v":2642675,"d":"¥2,642,675.00"}},{"$nulls":16370},{"$f":"SUM(M195:XFC195)","v":{"v":2642675,"d":"¥2,642,675.00"}}]
["3.자산취득비","1.자산취득비","비품비","비품 구입",{"v":500000,"d":"¥500,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E196*G196*J196","v":{"v":500000,"d":"¥500,000.00"}}]
["계",{"$nulls":11},{"$f":"SUM(M196:M196)","v":{"v":500000,"d":"¥500,000.00"}}]
["4.시설(대수선)비","1.시설비","교사신축비","신축관련경비",{"v":2772000,"d":"¥2,772,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E198*J198","v":{"v":2772000,"d":"¥2,772,000.00"}}]
[{"$nulls":3},"감독관인건비",{"v":19000,"d":"¥19,000.00"},"*",1,"명","*",12,"월","=",{"v":228000,"d":"¥228,000.00"}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M198:M199)","v":{"v":3000000,"d":"¥3,000,000.00"}}]
[null,"2.대수선비","시설유지관리비","대규모시설보수비",{"v":1000000,"d":"¥1,000,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E201*G201*J201","v":{"v":1000000,"d":"¥1,000,000.00"}}]
[{"$nulls":3},"소규모수선 등 시설유지비",{"v":5965,"d":"¥5,965.00"},"*",1,"년","*",5,"회","=",{"$f":"E202*G202*J202","v":{"v":29825,"d":"¥29,825.00"}}]
[{"$nulls":3},"공구 등 시설유지물품구입",{"v":2000,"d":"¥2,000.00"},"*",1,"년","*",6,"회","=",{"v":12000,"d":"¥12,000.00"}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M201:M203)","v":{"v":1041825,"d":"¥1,041,825.00"}}]
["계",{"$nulls":11},{"$f":"SUM(M204,M200)","v":{"v":4041825,"d":"¥4,041,825.00"}}]
["5.수익자부담경비","1.수학여행비","수학여행","전교생",{"v":2000,"d":"¥2,000.00"},"*",270,"명","*",1,"회","=",{"$f":"E206*G206*J206","v":{"v":540000,"d":"¥540,000.00"}}]
[null,"2.현장학습비","현장학습","전교생",{"v":1000,"d":"¥1,000.00"},"*",270,"명","*",1,"회","=",{"$f":"E207*G207*J207","v":{"v":270000,"d":"¥270,000.00"}}]
[null,"3.학교급식비","급간식비","전교생",{"v":25,"d":"¥25.00"},"*",270,"명","*",175,"회","=",{"v":1181250,"d":"¥1,181,250.00"}]
[null,"4.방과후학교교육활동비","방과후학교","초등",{"v":1000,"d":"¥1,000.00"},"*",120,"명","*",1,"년","=",{"v":120000,"d":"¥120,000.00"}]
[{"$nulls":3},"중등",{"v":1000,"d":"¥1,000.00"},"*",72,"명","*",1,"년","=",{"v":72000,"d":"¥72,000.00"}]
[{"$nulls":3},"고등",{"v":1000,"d":"¥1,000.00"},"*",78,"명","*",1,"년","=",{"v":78000,"d":"¥78,000.00"}]
[null,"5.기타수익자부담경비","통학버스비","통학버스임차료",{"v":254120,"d":"¥254,120.00"},"*",{"v":6,"d":"¥6.00"},"대","*",{"v":1,"d":"¥1.00"},"년","=",{"v":1524720,"d":"¥1,524,720.00"}]
[{"$nulls":3},"버스기사 및 관리 용역비",{"v":8500,"d":"¥8,500.00"},"*",{"v":2,"d":"¥2.00"},"대","*",{"v":12,"d":"¥12.00"},"월","=",{"v":204000,"d":"¥204,000.00"}]
[{"$nulls":3},"유류비 및 유지관리비",{"v":3000,"d":"¥3,000.00"},"*",{"v":2,"d":"¥2.00"},"대","*",{"v":12,"d":"¥12.00"},"월","=",{"v":72000,"d":"¥72,000.00"}]
["계",{"$nulls":11},{"$f":"SUM(M206:M214)","v":{"v":4061970,"d":"¥4,061,970.00"}}]
["6.예비비및기타","1.예비비","예비비","예비비",{"$nulls":8},{"$f":"E216*J216","v":0}]
[null,"2.반환금","목적경비반환","목적경비반환",{"$nulls":8},{"$f":"E217*G217*J217","v":0}]
[null,"3.적립금","대규모사업적립금","적립금",{"$nulls":8},{"$f":"E218*G218*J218","v":0}]
[null,"4.환차손","환차손","환차손",{"$nulls":8},{"$f":"E219*G219*J219","v":0}]
["계",{"$nulls":11},{"$f":"SUM(M216:M219)","v":0}]
["합계",{"$nulls":11},{"$f":"M53+M195+M197+M205+M215+M220","v":{"v":20268470,"d":"¥20,268,470.00"}}]