{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["세입","세출","Sheet2","Sheet1"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"세입","index":0,"n_rows":42,"n_cols":14,"rows_kept":42,"merged":[[0,0,0,12],[0,13,4,14],[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],[6,0,23,0],[7,1,7,11],[8,2,8,12],[9,1,12,1],[13,1,13,11],[14,2,14,12],[15,1,22,1],[15,2,17,2],[19,2,21,2],[23,1,23,11],[24,0,24,11],[26,0,27,0],[28,0,28,11],[29,0,34,0],[29,1,29,12],[30,1,32,1],[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]]}
["2018학년도 소주한국학교 세입 (본)예산서",{"$nulls":12},"전교생 : 310명 예상(유20, 초110, 중90, 고90)\n교직원자녀 : 20명 예상"]
[{"$nulls":12},"(단위 : RMB)"]
["세입"]
["항","목","산출기초"]
[null,null,"세목","내역","단가","인원(기간)",null,null,"횟수",{"$nulls":3},"금액"]
["학부모부담수입"]
[null,"입학금","입학금",null,{"v":8000,"d":"¥8,000.00"},"*",20,"명","*",1,"회","=",{"$f":"E7*G7*J7","v":{"v":160000,"d":"¥160,000.00"}}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M7)","v":{"v":160000,"d":"¥160,000.00"}}]
[null,"수업료"]
[null,null,"유치원",null,{"v":25800,"d":"¥25,800.00"},"*",20,"명","*",1,"년","=",{"$f":"E10*G10*J10","v":{"v":516000,"d":"¥516,000.00"}}]
[null,null,"초등",null,{"v":25800,"d":"¥25,800.00"},"*",100,"명","*",1,"년","=",{"$f":"E11*G11*J11","v":{"v":2580000,"d":"¥2,580,000.00"}}]
[null,null,"중등",null,{"v":30900,"d":"¥30,900.00"},"*",85,"명","*",1,"년","=",{"$f":"E12*G12*J12","v":{"v":2626500,"d":"¥2,626,500.00"}}]
[null,null,"고등",null,{"v":36100,"d":"¥36,100.00"},"*",85,"명","*",1,"년","=",{"$f":"E13*G13*J13","v":{"v":3068500,"d":"¥3,068,500.00"}}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M10:M13)","v":{"v":8791000,"d":"¥8,791,000.00"}}]
[null,"수익자부담경비"]
[null,null,"현장학습","초등",{"v":1000,"d":"¥1,000.00"},"*",110,"명","*",1,"회","=",{"$f":"E16*G16*J16","v":{"v":110000,"d":"¥110,000.00"}}]
[{"$nulls":3},"중등",{"v":1000,"d":"¥1,000.00"},"*",90,"명","*",1,"회","=",{"$f":"E17*G17*J17","v":{"v":90000,"d":"¥90,000.00"}}]
[{"$nulls":3},"고등",{"v":1000,"d":"¥1,000.00"},"*",90,"명","*",1,"회","=",{"$f":"E18*G18*J18","v":{"v":90000,"d":"¥90,000.00"}}]
[null,null,"급간식비","전교생",{"v":25,"d":"¥25.00"},"*",310,"명","*",175,"회","=",{"v":1356250,"d":"¥1,356,250.00"}]
[null,null,"방과후학교","초등",{"v":1000,"d":"¥1,000.00"},"*",110,"명","*",1,"년","=",{"v":110000,"d":"¥110,000.00"}]
[{"$nulls":3},"중등",{"v":1000,"d":"¥1,000.00"},"*",80,"명","*",1,"년","=",{"$f":"E21*G21*J21","v":{"v":80000,"d":"¥80,000.00"}}]
[{"$nulls":3},"고등",{"v":1000,"d":"¥1,000.00"},"*",80,"명","*",1,"년","=",{"$f":"E22*G22*J22","v":{"v":80000,"d":"¥80,000.00"}}]
[null,null,"통학버스비","전교생",{"v":44,"d":"¥44.00"},"*",260,"명","*",183,"일","=",{"v":2093520,"d":"¥2,093,520.00"}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M16:M23)","v":{"v":4009770,"d":"¥4,009,770.00"}}]
["계",{"$nulls":11},{"$f":"M8+M14+M24","v":{"v":12960770,"d":"¥12,960,770.00"}}]
["교육부지원금"]
[null,"교직원인건비","교직원인건비",null,{"v":2600000,"d":"¥2,600,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E27*G27*J27","v":{"v":2600000,"d":"¥2,600,000.00"}}]
[null,"운영비","학교운영비",null,{"v":1600000,"d":"¥1,600,000.00"},"*",1,"년","*",1,"회","=",{"v":1600000,"d":"¥1,600,000.00"}]
["계",{"$nulls":11},{"$f":"SUM(M27:M28)","v":{"v":4200000,"d":"¥4,200,000.00"}}]
["자체수입"]
[null,"사용료및수수료","편입학시험전형료",null,{"v":300,"d":"¥300.00"},"*",8,"명","*",4,"회","=",{"$f":"E31*G31*J31","v":{"v":9600,"d":"¥9,600.00"}}]
[null,null,"시설사용료",null,{"v":4000,"d":"¥4,000.00"},"*",1,"년","*",5,"회","=",{"v":20000,"d":"¥20,000.00"}]
[null,null,"제증명수수료",null,{"v":5,"d":"¥5.00"},"*",400,"명","*",10,"회","=",{"$f":"E33*G33*J33","v":{"v":20000,"d":"¥20,000.00"}}]
[null,"잡수입","예적금이자",null,{"v":2000,"d":"¥2,000.00"},"*",1,"년","*",40,"회","=",{"$f":"E34*G34*J34","v":{"v":80000,"d":"¥80,000.00"}}]
[null,null,"행정잡수입",null,{"v":2000,"d":"¥2,000.00"},"*",1,"년","*",25,"회","=",{"$f":"E35*G35*J35","v":{"v":50000,"d":"¥50,000.00"}}]
["계",{"$nulls":11},{"$f":"SUM(M31:M35)","v":{"v":179600,"d":"¥179,600.00"}}]
["기타수입"]
[null,"과년도수입","과년도수입",null,{"v":150000,"d":"¥150,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E38*G38*J38","v":{"v":150000,"d":"¥150,000.00"}}]
[null,"이월금","순세계잉여금",null,{"v":2000000,"d":"¥2,000,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E39*G39*J39","v":{"v":2000000,"d":"¥2,000,000.00"}}]
[null,null,"계속비이월금",null,{"v":6300000,"d":"¥6,300,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E40*G40*J40","v":{"v":6300000,"d":"¥6,300,000.00"}}]
["계",{"$nulls":11},{"$f":"SUM(M38:M40)","v":{"v":8450000,"d":"¥8,450,000.00"}}]
["합계",{"$nulls":11},{"$f":"M25+M29+M36+M41","v":{"v":25790370,"d":"¥25,790,370.00"}}]

{"sheet":"세출","index":1,"n_rows":247,"n_cols":16384,"rows_kept":247,"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],[5,0,56,0],[5,1,31,1],[5,2,19,2],[20,2,23,2],[24,2,27,2],[28,2,29,2],[32,1,32,11],[33,1,55,1],[33,2,39,2],[40,2,45,2],[46,2,48,2],[49,2,53,2],[56,1,56,11],[57,0,57,11],[58,0,221,0],[58,1,85,1],[58,2,62,2],[65,2,66,2],[68,2,74,2],[75,2,82,2],[84,2,85,2],[86,1,86,11],[87,1,202,1],[87,2,90,2],[91,2,94,2],[95,2,100,2],[104,2,106,2],[107,2,109,2],[110,2,113,2],[114,2,119,2],[120,2,121,2],[122,2,123,2],[124,2,127,2],[129,2,132,2],[133,2,139,2],[140,2,149,2],[152,2,153,2],[154,2,156,2],[159,2,160,2],[164,2,168,2],[170,2,174,2],[175,2,186,2],[187,2,189,2],[190,2,192,2],[195,2,197,2],[198,2,202,2],[203,1,203,11],[204,1,211,1],[205,2,209,2],[212,1,212,11],[213,1,220,1],[221,1,221,11],[222,0,222,11],[224,0,224,11],[232,0,239,0],[234,1,236,1],[234,2,236,2],[237,1,239,1],[237,2,239,2],[241,0,244,0]]}
["2018학년도 소주한국학교 세출 (본)예산서"]
[{"$nulls":12},"(단위 : RMB)"]
["세출"]
["항","목","세목","세부산출 내역"]
[{"$nulls":3},"내역","단가","인원(기간)",null,null,"횟수",{"$nulls":3},"금액"]
["1.인건비","1.교원","교원","기본급(교감)",{"v":14600,"d":"¥14,600.00"},"*",1,"명","*",13,"월","=",{"$f":"E6*G6*J6","v":{"v":189800,"d":"¥189,800.00"}}]
[{"$nulls":3},"기본급",{"v":13600,"d":"¥13,600.00"},"*",27,"명","*",13,"월","=",{"$f":"E7*G7*J7","v":{"v":4773600,"d":"¥4,773,600.00"}}]
[{"$nulls":3},"개인소득세",{"v":30000,"d":"¥30,000.00"},"*",4,"명","*",1,"년","=",{"$f":"E8*G8*J8","v":{"v":120000,"d":"¥120,000.00"}}]
[{"$nulls":3},"직책수당",{"v":3500,"d":"¥3,500.00"},"*",1,"명","*",12,"월","=",{"v":42000,"d":"¥42,000.00"}]
[{"$nulls":3},"경력수당",{"v":2000,"d":"¥2,000.00"},"*",27,"명","*",12,"월","=",{"v":648000,"d":"¥648,000.00"}]
[{"$nulls":3},"부장수당",{"v":1000,"d":"¥1,000.00"},"*",6,"명","*",12,"월","=",{"v":72000,"d":"¥72,000.00"}]
[{"$nulls":3},"담임수당",{"v":1000,"d":"¥1,000.00"},"*",19,"명","*",12,"월","=",{"v":228000,"d":"¥228,000.00"}]
[{"$nulls":3},"가족수당",{"v":400,"d":"¥400.00"},"*",23,"명","*",12,"월","=",{"v":110400,"d":"¥110,400.00"}]
[{"$nulls":3},"초과근무수당",{"v":500,"d":"¥500.00"},"*",27,"명","*",10,"월","=",{"v":135000,"d":"¥135,000.00"}]
[{"$nulls":3},"주택수당(교감)",{"v":5500,"d":"¥5,500.00"},"*",1,"명","*",12,"월","=",{"v":66000,"d":"¥66,000.00"}]
[{"$nulls":3},"주택수당",{"v":4500,"d":"¥4,500.00"},"*",27,"명","*",12,"월","=",{"v":1458000,"d":"¥1,458,000.00"}]
[{"$nulls":3},"항공료",{"v":3000,"d":"¥3,000.00"},"*",10,"명","*",2,"회","=",{"v":60000,"d":"¥60,000.00"}]
[{"$nulls":3},"초기정착비",{"v":2000,"d":"¥2,000.00"},"*",10,"명","*",1,"회","=",{"v":20000,"d":"¥20,000.00"}]
[{"$nulls":3},"근속장려금(교감)",{"v":14600,"d":"¥14,600.00"},"*",1,"명","*",1,"년","=",{"v":14600,"d":"¥14,600.00"}]
[{"$nulls":3},"근속장려금",{"v":13600,"d":"¥13,600.00"},"*",27,"명","*",1,"년","=",{"v":367200,"d":"¥367,200.00"}]
[null,null,"원어민(영어)","기본급",{"v":17700,"d":"¥17,700.00"},"*",3,"명","*",12,"월","=",{"v":637200,"d":"¥637,200.00"}]
[{"$nulls":3},"개인소득세",{"v":20000,"d":"¥20,000.00"},"*",3,"명","*",1,"년","=",{"$f":"E22*G22*J22","v":{"v":60000,"d":"¥60,000.00"}}]
[{"$nulls":3},"항공료",{"v":5000,"d":"¥5,000.00"},"*",3,"명","*",1,"회","=",{"v":15000,"d":"¥15,000.00"}]
[{"$nulls":3},"근속장려금",{"v":14100,"d":"¥14,100.00"},"*",3,"명","*",1,"회","=",{"v":42300,"d":"¥42,300.00"}]
[null,null,"중국어강사","기본급",{"v":5000,"d":"¥5,000.00"},"*",5,"명","*",13,"월","=",{"v":325000,"d":"¥325,000.00"}]
[{"$nulls":3},"개인소득세",{"v":400,"d":"¥400.00"},"*",5,"명","*",1,"년","=",{"v":2000,"d":"¥2,000.00"}]
[{"$nulls":3},"사회보험,주택공적금,경제보상금",{"v":32000,"d":"¥32,000.00"},"*",5,"명","*",1,"년","=",{"v":160000,"d":"¥160,000.00"}]
[{"$nulls":3},"근속장려금",{"v":5000,"d":"¥5,000.00"},"*",5,"명","*",1,"회","=",{"v":25000,"d":"¥25,000.00"}]
[null,null,"시간강사","기본급",{"v":150,"d":"¥150.00"},"*",1,"명","*",600,"시간","=",{"v":90000,"d":"¥90,000.00"}]
[{"$nulls":3},"개인소득세",{"v":3000,"d":"¥3,000.00"},"*",1,"명","*",1,"년","=",{"$f":"E30*G30*J30","v":{"v":3000,"d":"¥3,000.00"}}]
[null,null,"교원비자수속","비자수속비",{"v":3000,"d":"¥3,000.00"},"*",15,"명","*",1,"회","=",{"$f":"E31*G31*J31","v":{"v":45000,"d":"¥45,000.00"}}]
[null,null,"교원급식비","급식비",{"v":20,"d":"¥20.00"},"*",27,"명","*",183,"일","=",{"v":98820,"d":"¥98,820.00"}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M6:M32)","v":{"v":9807920,"d":"¥9,807,920.00"}}]
[null,"2.직원및계약교직원","행정실장","기본급",{"v":14600,"d":"¥14,600.00"},"*",1,"명","*",13,"월","=",{"$f":"E34*G34*J34","v":{"v":189800,"d":"¥189,800.00"}}]
[{"$nulls":3},"직책수당",{"v":3500,"d":"¥3,500.00"},"*",1,"명","*",12,"월","=",{"$f":"E35*G35*J35","v":{"v":42000,"d":"¥42,000.00"}}]
[{"$nulls":3},"가족수당",{"v":400,"d":"¥400.00"},"*",1,"명","*",12,"월","=",{"v":4800,"d":"¥4,800.00"}]
[{"$nulls":3},"경력수당",{"v":1900,"d":"¥1,900.00"},"*",1,"명","*",12,"월","=",{"v":22800,"d":"¥22,800.00"}]
[{"$nulls":3},"주택수당",{"v":5000,"d":"¥5,000.00"},"*",1,"명","*",12,"월","=",{"v":60000,"d":"¥60,000.00"}]
[{"$nulls":3},"초과근무수당",{"v":1000,"d":"¥1,000.00"},"*",1,"명","*",12,"월","=",{"v":12000,"d":"¥12,000.00"}]
[{"$nulls":3},"근속장려금",{"v":14600,"d":"¥14,600.00"},"*",1,"명","*",1,"회","=",{"v":14600,"d":"¥14,600.00"}]
[null,null,"행정부장","기본급",{"v":13600,"d":"¥13,600.00"},"*",1,"명","*",13,"월","=",{"$f":"E41*G41*J41","v":{"v":176800,"d":"¥176,800.00"}}]
[{"$nulls":3},"직책수당",{"v":1000,"d":"¥1,000.00"},"*",1,"명","*",12,"월","=",{"$f":"E42*G42*J42","v":{"v":12000,"d":"¥12,000.00"}}]
[{"$nulls":3},"경력수당",{"v":1200,"d":"¥1,200.00"},"*",1,"명","*",12,"월","=",{"v":14400,"d":"¥14,400.00"}]
[{"$nulls":3},"주택수당",{"v":4500,"d":"¥4,500.00"},"*",1,"명","*",12,"월","=",{"$f":"E44*G44*J44","v":{"v":54000,"d":"¥54,000.00"}}]
[{"$nulls":3},"초과근무수당",{"v":500,"d":"¥500.00"},"*",1,"명","*",12,"월","=",{"$f":"E45*G45*J45","v":{"v":6000,"d":"¥6,000.00"}}]
[{"$nulls":3},"근속장려금",{"v":13600,"d":"¥13,600.00"},"*",1,"명","*",1,"회","=",{"$f":"E46*G46*J46","v":{"v":13600,"d":"¥13,600.00"}}]
[null,null,"행정직원(한국)\n사서 등\n","기본급",{"v":10000,"d":"¥10,000.00"},"*",2,"명","*",13,"월","=",{"$f":"E47*G47*J47","v":{"v":260000,"d":"¥260,000.00"}}]
[{"$nulls":3},"초과근무수당",{"v":300,"d":"¥300.00"},"*",2,"명","*",12,"월","=",{"v":7200,"d":"¥7,200.00"}]
[{"$nulls":3},"근속장려금",{"v":10000,"d":"¥10,000.00"},"*",2,"명","*",1,"회","=",{"v":20000,"d":"¥20,000.00"}]
[null,null,"행정직원(중국)\n보건교사 추가","기본급",{"v":6000,"d":"¥6,000.00"},"*",8,"명","*",13,"월","=",{"v":624000,"d":"¥624,000.00"}]
[{"$nulls":3},"개인소득세",{"v":500,"d":"¥500.00"},"*",8,"명","*",1,"년","=",{"$f":"E51*G51*J51","v":{"v":4000,"d":"¥4,000.00"}}]
[{"$nulls":3},"사회보험,주택공적금,경제보상금",{"v":32500,"d":"¥32,500.00"},"*",8,"명","*",1,"년","=",{"v":260000,"d":"¥260,000.00"}]
[{"$nulls":3},"초과근무수당",{"v":500,"d":"¥500.00"},"*",8,"명","*",12,"월","=",{"v":48000,"d":"¥48,000.00"}]
[{"$nulls":3},"근속장려금",{"v":6000,"d":"¥6,000.00"},"*",8,"명","*",1,"회","=",{"v":48000,"d":"¥48,000.00"}]
[null,null,"교직원비자수속","비자수속비",{"v":3000,"d":"¥3,000.00"},"*",2,"명","*",1,"회","=",{"v":6000,"d":"¥6,000.00"}]
[null,null,"교직원급식비","급식비",{"v":20,"d":"¥20.00"},"*",10,"명","*",240,"일","=",{"v":48000,"d":"¥48,000.00"}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M34:M56)","v":{"v":1948000,"d":"¥1,948,000.00"}}]
["계",{"$nulls":11},{"$f":"M33+M57","v":{"v":11755920,"d":"¥11,755,920.00"}}]
["2.학교운영비","1.일반운영비","공통운영비","사무용품구입",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",12,"월","=",{"$f":"E59*G59*J59","v":{"v":12000,"d":"¥12,000.00"}}]
[{"$nulls":3},"내빈접대물품구입",{"v":1500,"d":"¥1,500.00"},"*",1,"년","*",12,"월","=",{"$f":"E60*G60*J60","v":{"v":18000,"d":"¥18,000.00"}}]
[{"$nulls":3},"관내여비",{"v":100,"d":"¥100.00"},"*",20,"회","*",12,"월","=",{"v":24000,"d":"¥24,000.00"}]
[{"$nulls":3},"관외여비",{"v":500,"d":"¥500.00"},"*",8,"회","*",12,"월","=",{"v":48000,"d":"¥48,000.00"}]
[{"$nulls":3},"국외여비",{"v":5000,"d":"¥5,000.00"},"*",4,"명","*",5,"회","=",{"v":100000,"d":"¥100,000.00"}]
[null,null,"전기시설관리","전기료",{"v":10000,"d":"¥10,000.00"},"*",1,"년","*",12,"월","=",{"v":120000,"d":"¥120,000.00"}]
[null,null,"상하수도관리","상하수도요금",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",12,"월","=",{"v":60000,"d":"¥60,000.00"}]
[null,null,"정보통신관리","전화요금",{"v":1500,"d":"¥1,500.00"},"*",1,"년","*",12,"월","=",{"v":18000,"d":"¥18,000.00"}]
[{"$nulls":3},"인터넷요금",{"v":3600,"d":"¥3,600.00"},"*",1,"년","*",12,"월","=",{"v":43200,"d":"¥43,200.00"}]
[null,null,"소방관리","소화기구입",{"v":200,"d":"¥200.00"},"*",50,"개","*",1,"년","=",{"v":10000,"d":"¥10,000.00"}]
[null,null,"학교시설용역관리","경비 및 청소 용역",{"v":35000,"d":"¥35,000.00"},"*",1,"년","*",12,"월","=",{"v":420000,"d":"¥420,000.00"}]
[{"$nulls":3},"소방용역",{"v":10000,"d":"¥10,000.00"},"*",1,"년","*",12,"월","=",{"$f":"E70*G70*J70","v":{"v":120000,"d":"¥120,000.00"}}]
[{"$nulls":3},"방역소득",{"v":2500,"d":"¥2,500.00"},"*",1,"년","*",12,"월","=",{"$f":"E71*G71*J71","v":{"v":30000,"d":"¥30,000.00"}}]
[{"$nulls":3},"조경 등 교정 관리용역",{"v":10000,"d":"¥10,000.00"},"*",1,"년","*",12,"월","=",{"v":120000,"d":"¥120,000.00"}]
[{"$nulls":3},"인터넷유지보수용역",{"v":3000,"d":"¥3,000.00"},"*",1,"년","*",12,"월","=",{"$f":"E73*G73*J73","v":{"v":36000,"d":"¥36,000.00"}}]
[{"$nulls":3},"복사기임대료",{"v":800,"d":"¥800.00"},"*",5,"대","*",12,"월","=",{"v":48000,"d":"¥48,000.00"}]
[{"$nulls":3},"쓰레기처리 용역",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",12,"월","=",{"v":12000,"d":"¥12,000.00"}]
[null,null,"일반행정관리","복사용지구입",{"v":1200,"d":"¥1,200.00"},"*",1,"년","*",12,"월","=",{"v":14400,"d":"¥14,400.00"}]
[{"$nulls":3},"칠판소모품구입",{"v":500,"d":"¥500.00"},"*",1,"년","*",12,"월","=",{"v":6000,"d":"¥6,000.00"}]
[{"$nulls":3},"프린터토너",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",12,"월","=",{"v":12000,"d":"¥12,000.00"}]
[{"$nulls":3},"행정장비유지보수",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",12,"월","=",{"v":12000,"d":"¥12,000.00"}]
[{"$nulls":3},"각종수수료",{"v":2000,"d":"¥2,000.00"},"*",1,"년","*",1,"회","=",{"v":2000,"d":"¥2,000.00"}]
[{"$nulls":3},"회계검사비",{"v":2500,"d":"¥2,500.00"},"*",1,"년","*",2,"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"우편요금",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",12,"월","=",{"v":12000,"d":"¥12,000.00"}]
[{"$nulls":3},"간행물비",{"v":500,"d":"¥500.00"},"*",1,"년","*",12,"월","=",{"v":6000,"d":"¥6,000.00"}]
[null,null,"특근매식비","야간특근매식비",{"v":40,"d":"¥40.00"},"*",10,"명","*",200,"일","=",{"v":80000,"d":"¥80,000.00"}]
[null,null,"차량보조비","기사 및 관리 용역비",{"v":10000,"d":"¥10,000.00"},"*",1,"대","*",12,"월","=",{"v":120000,"d":"¥120,000.00"}]
[{"$nulls":3},"유류비 및 통행료 등",{"v":3000,"d":"¥3,000.00"},"*",4,"대","*",12,"월","=",{"v":144000,"d":"¥144,000.00"}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M59:M86)","v":{"v":1652600,"d":"¥1,652,600.00"}}]
[null,"2.교수학습활동비","교과활동(유)","자유선택활동교재교구",{"v":3000,"d":"¥3,000.00"},"*",1,"년","*",2,"회","=",{"$f":"E88*G88*J88","v":{"v":6000,"d":"¥6,000.00"}}]
[{"$nulls":3},"미술교재교구",{"v":100,"d":"¥100.00"},"*",20,"명","*",2,"회","=",{"v":4000,"d":"¥4,000.00"}]
[{"$nulls":3},"중국어교재교구",{"v":150,"d":"¥150.00"},"*",20,"명","*",1,"회","=",{"$f":"E90*G90*J90","v":{"v":3000,"d":"¥3,000.00"}}]
[{"$nulls":3},"영어교재교구",{"v":200,"d":"¥200.00"},"*",20,"명","*",1,"회","=",{"v":4000,"d":"¥4,000.00"}]
[null,null,"교과활동(초)","체육교구 구입",{"v":2500,"d":"¥2,500.00"},"*",1,"년","*",2,"회","=",{"$f":"E92*G92*J92","v":{"v":5000,"d":"¥5,000.00"}}]
[{"$nulls":3},"미술교구 구입",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",5,"회","=",{"$f":"E93*G93*J93","v":{"v":5000,"d":"¥5,000.00"}}]
[{"$nulls":3},"음악교구 구입",{"v":500,"d":"¥500.00"},"*",1,"년","*",7,"회","=",{"v":3500,"d":"¥3,500.00"}]
[{"$nulls":3},"과학교구 구입",{"v":3500,"d":"¥3,500.00"},"*",1,"년","*",2,"회","=",{"v":7000,"d":"¥7,000.00"}]
[null,null,"교과활동(중)","체육교구 구입",{"v":2000,"d":"¥2,000.00"},"*",1,"년","*",3,"회","=",{"$f":"E96*G96*J96","v":{"v":6000,"d":"¥6,000.00"}}]
[{"$nulls":3},"사회과교구 구입",{"v":2000,"d":"¥2,000.00"},"*",1,"년","*",2,"회","=",{"$f":"E97*G97*J97","v":{"v":4000,"d":"¥4,000.00"}}]
[{"$nulls":3},"수학과교구 구입",{"v":2000,"d":"¥2,000.00"},"*",1,"년","*",2,"회","=",{"$f":"E98*G98*J98","v":{"v":4000,"d":"¥4,000.00"}}]
[{"$nulls":3},"음악교구 구입",{"v":4500,"d":"¥4,500.00"},"*",1,"년","*",2,"회","=",{"$f":"E99*G99*J99","v":{"v":9000,"d":"¥9,000.00"}}]
[{"$nulls":3},"과학교구 구입",{"v":3500,"d":"¥3,500.00"},"*",1,"년","*",2,"회","=",{"$f":"E100*G100*J100","v":{"v":7000,"d":"¥7,000.00"}}]
[{"$nulls":3},"과학기자재구입",{"v":2000,"d":"¥2,000.00"},"*",1,"년","*",5,"회","=",{"$f":"E101*G101*J101","v":{"v":10000,"d":"¥10,000.00"}}]
[null,null,"학급운영비(유)","학급운영비",{"v":500,"d":"¥500.00"},"*",1,"년","*",2,"회","=",{"$f":"E102*G102*J102","v":{"v":1000,"d":"¥1,000.00"}}]
[null,null,"학급운영비(초)","학급운영비",{"v":100,"d":"¥100.00"},"*",7,"반","*",10,"월","=",{"v":7000,"d":"¥7,000.00"}]
[null,null,"학급운영비(중)","학급운영비",{"v":100,"d":"¥100.00"},"*",12,"반","*",10,"월","=",{"$f":"E104*G104*J104","v":{"v":12000,"d":"¥12,000.00"}}]
[null,null,"중국어교육(초)","중국어과자료구입",{"v":500,"d":"¥500.00"},"*",1,"년","*",3,"회","=",{"v":1500,"d":"¥1,500.00"}]
[{"$nulls":3},"외국어페스티벌 물품 구입",{"v":2000,"d":"¥2,000.00"},"*",1,"년","*",1,"회","=",{"v":2000,"d":"¥2,000.00"}]
[{"$nulls":3},"중국어경시대회",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",1,"회","=",{"v":1000,"d":"¥1,000.00"}]
[null,null,"중국어교육(중)","중국어과자료구입",{"v":500,"d":"¥500.00"},"*",1,"년","*",2,"회","=",{"$f":"E108*G108*J108","v":{"v":1000,"d":"¥1,000.00"}}]
[{"$nulls":3},"외국어페스티벌 물품 구입",{"v":20,"d":"¥20.00"},"*",150,"명","*",1,"회","=",{"v":3000,"d":"¥3,000.00"}]
[{"$nulls":3},"중국어경시대회",{"v":600,"d":"¥600.00"},"*",1,"년","*",2,"회","=",{"v":1200,"d":"¥1,200.00"}]
[null,null,"영어교육(초)","헤드헌터소개비",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",1,"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"영어과 자료구입",{"v":500,"d":"¥500.00"},"*",1,"년","*",8,"회","=",{"v":4000,"d":"¥4,000.00"}]
[{"$nulls":3},"외국어페스티벌 물품 구입",{"v":800,"d":"¥800.00"},"*",1,"년","*",7,"교시","=",{"v":5600,"d":"¥5,600.00"}]
[{"$nulls":3},"외국어경시대회",{"v":800,"d":"¥800.00"},"*",1,"년","*",4,"명","=",{"v":3200,"d":"¥3,200.00"}]
[null,null,"영어교육(중)","원어민교사 채용경비 ",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E115*G115*J115","v":{"v":5000,"d":"¥5,000.00"}}]
[{"$nulls":3},"영어과 자료구입",{"v":2500,"d":"¥2,500.00"},"*",1,"년","*",4,"회","=",{"v":10000,"d":"¥10,000.00"}]
[{"$nulls":3},"교재구입",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E117*G117*J117","v":{"v":5000,"d":"¥5,000.00"}}]
[{"$nulls":3},"외국어페스티벌 물품 구입",{"v":40,"d":"¥40.00"},"*",150,"명","*",1,"회","=",{"v":6000,"d":"¥6,000.00"}]
[{"$nulls":3},"외국어신문발간",{"v":40,"d":"¥40.00"},"*",300,"명","*",1,"회","=",{"$f":"E119*G119*J119","v":{"v":12000,"d":"¥12,000.00"}}]
[{"$nulls":3},"외국어경시대회",{"v":20,"d":"¥20.00"},"*",150,"명","*",1,"회","=",{"v":3000,"d":"¥3,000.00"}]
[null,null,"동아리활동(초)","태권도,합창부,사물놀이",{"v":2500,"d":"¥2,500.00"},"*",1,"년","*",2,"회","=",{"$f":"E121*G121*J121","v":{"v":5000,"d":"¥5,000.00"}}]
[{"$nulls":3},"동아리 활동 경비",{"v":250,"d":"¥250.00"},"*",15,"개","*",2,"학기","=",{"$f":"E122*G122*J122","v":{"v":7500,"d":"¥7,500.00"}}]
[null,null,"동아리활동(중)","교지 편집",{"v":25000,"d":"¥25,000.00"},"*",1,"회","*",1,"년","=",{"v":25000,"d":"¥25,000.00"}]
[{"$nulls":3},"동아리 활동 경비",{"v":1500,"d":"¥1,500.00"},"*",20,"개","*",1,"회","=",{"v":30000,"d":"¥30,000.00"}]
[null,null,"특색사업(유)","태권도교구",{"v":3000,"d":"¥3,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E125*G125*J125","v":{"v":3000,"d":"¥3,000.00"}}]
[{"$nulls":3},"자연체험활동",{"v":100,"d":"¥100.00"},"*",2,"회","*",20,"명","=",{"$f":"E126*G126*J126","v":{"v":4000,"d":"¥4,000.00"}}]
[{"$nulls":3},"유초연계교육교재교구구입",{"v":100,"d":"¥100.00"},"*",2,"회","*",20,"명","=",{"$f":"E127*G127*J127","v":{"v":4000,"d":"¥4,000.00"}}]
[{"$nulls":3},"독서프로그램물품구입",{"v":50,"d":"¥50.00"},"*",2,"회","*",20,"명","=",{"$f":"E128*G128*J128","v":{"v":2000,"d":"¥2,000.00"}}]
[null,null,"특색사업(초)","태권도교구",{"v":3000,"d":"¥3,000.00"},"*",1,"년","*",1,"회","=",{"v":3000,"d":"¥3,000.00"}]
[null,null,"각종 행사(유)","어린이날행사물품",{"v":50,"d":"¥50.00"},"*",20,"명","*",1,"년","=",{"$f":"E130*G130*J130","v":{"v":1000,"d":"¥1,000.00"}}]
[{"$nulls":3},"물총놀이",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",1,"회","=",{"v":1000,"d":"¥1,000.00"}]
[{"$nulls":3},"산타행사물품",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",1,"회","=",{"v":1000,"d":"¥1,000.00"}]
[{"$nulls":3},"학예회 행사 물품",{"v":2000,"d":"¥2,000.00"},"*",1,"년","*",1,"회","=",{"v":2000,"d":"¥2,000.00"}]
[null,null,"각종 행사(초)","한글날행사 물품 구입",{"v":50,"d":"¥50.00"},"*",150,"명","*",1,"회","=",{"v":7500,"d":"¥7,500.00"}]
[{"$nulls":3},"과학의날 행사 물품 구입",{"v":700,"d":"¥700.00"},"*",7,"학급","*",1,"회","=",{"v":4900,"d":"¥4,900.00"}]
[{"$nulls":3},"별빛뒤뜰야영물품 구입",{"v":10000,"d":"¥10,000.00"},"*",1,"년","*",1,"회","=",{"v":10000,"d":"¥10,000.00"}]
[{"$nulls":3},"체육대회운영비",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E137*G137*J137","v":{"v":5000,"d":"¥5,000.00"}}]
[{"$nulls":3},"체육대회행사평가회비",{"v":150,"d":"¥150.00"},"*",20,"명","*",1,"회","=",{"$f":"E138*G138*J138","v":{"v":3000,"d":"¥3,000.00"}}]
[{"$nulls":3},"학예회관련 물품 구입",{"v":8500,"d":"¥8,500.00"},"*",1,"년","*",1,"회","=",{"v":8500,"d":"¥8,500.00"}]
[{"$nulls":3},"학예회평가회비",{"v":150,"d":"¥150.00"},"*",20,"명","*",1,"회","=",{"v":3000,"d":"¥3,000.00"}]
[null,null,"각종 행사(중)","국어과대회운영비",{"v":25,"d":"¥25.00"},"*",200,"명","*",1,"회","=",{"$f":"E141*G141*J141","v":{"v":5000,"d":"¥5,000.00"}}]
[{"$nulls":3},"과학의날 행사 물품 구입",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E142*G142*J142","v":{"v":5000,"d":"¥5,000.00"}}]
[{"$nulls":3},"별빛뒤뜰야영물품 구입",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",2,"회","=",{"$f":"E143*G143*J143","v":{"v":10000,"d":"¥10,000.00"}}]
[{"$nulls":3},"진로페스티벌",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E144*G144*J144","v":{"v":5000,"d":"¥5,000.00"}}]
[{"$nulls":3},"학예회관련 물품 구입",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",1,"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"학예회평가회비",{"v":150,"d":"¥150.00"},"*",25,"명","*",1,"회","=",{"v":3750,"d":"¥3,750.00"}]
[{"$nulls":3},"체육대회운영비",{"v":3000,"d":"¥3,000.00"},"*",1,"년","*",2,"회","=",{"$f":"E147*G147*J147","v":{"v":6000,"d":"¥6,000.00"}}]
[{"$nulls":3},"체육대회행사평가회비",{"v":150,"d":"¥150.00"},"*",25,"명","*",2,"회","=",{"$f":"E148*G148*J148","v":{"v":7500,"d":"¥7,500.00"}}]
[{"$nulls":3},"학교 간 경기운영비",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",2,"회","=",{"$f":"E149*G149*J149","v":{"v":10000,"d":"¥10,000.00"}}]
[{"$nulls":3},"교내스포츠대회",{"v":2500,"d":"¥2,500.00"},"*",1,"년","*",4,"회","=",{"$f":"E150*G150*J150","v":{"v":10000,"d":"¥10,000.00"}}]
[null,null,"환경정리(유)","교실게시물",{"v":500,"d":"¥500.00"},"*",1,"년","*",2,"회","=",{"$f":"E151*G151*J151","v":{"v":1000,"d":"¥1,000.00"}}]
[null,null,"환경정리(초)","교실게시물",{"v":500,"d":"¥500.00"},"*",7,"실","*",2,"회","=",{"$f":"E152*G152*J152","v":{"v":7000,"d":"¥7,000.00"}}]
[null,null,"입학식(유)","입학일준비물품",{"v":150,"d":"¥150.00"},"*",20,"명","*",1,"회","=",{"$f":"E153*G153*J153","v":{"v":3000,"d":"¥3,000.00"}}]
[{"$nulls":3},"입학식교육과정안내서",{"v":30,"d":"¥30.00"},"*",50,"부","*",1,"회","=",{"v":1500,"d":"¥1,500.00"}]
[null,null,"입학식(초)","입학예비소집일 준비물품",{"v":100,"d":"¥100.00"},"*",25,"명","*",1,"회","=",{"v":2500,"d":"¥2,500.00"}]
[{"$nulls":3},"입학초 적응활동교재비",{"v":40,"d":"¥40.00"},"*",25,"명","*",1,"회","=",{"$f":"E156*G156*J156","v":{"v":1000,"d":"¥1,000.00"}}]
[{"$nulls":3},"교육과정안내서",{"v":30,"d":"¥30.00"},"*",500,"장","*",1,"회","=",{"v":15000,"d":"¥15,000.00"}]
[null,null,"졸업식(유)","졸업,수료식 물품",{"v":150,"d":"¥150.00"},"*",20,"명","*",1,"회","=",{"v":3000,"d":"¥3,000.00"}]
[null,null,"졸업식(초)","졸업식 상품",{"v":500,"d":"¥500.00"},"*",20,"명","*",1,"회","=",{"$f":"E159*G159*J159","v":{"v":10000,"d":"¥10,000.00"}}]
[null,null,"졸업식(중)","졸업식 준비물품 구입",{"v":13000,"d":"¥13,000.00"},"*",1,"년","*",1,"회","=",{"v":13000,"d":"¥13,000.00"}]
[{"$nulls":3},"졸업식 상품",{"v":500,"d":"¥500.00"},"*",40,"명","*",1,"회","=",{"v":20000,"d":"¥20,000.00"}]
[null,null,"보건교육(중)","보건교육",{"v":1000,"d":"¥1,000.00"},"*",1,"대","*",1,"회","=",{"$f":"E162*G162*J162","v":{"v":1000,"d":"¥1,000.00"}}]
[null,null,"보건교육(중)","안전교육",{"v":1000,"d":"¥1,000.00"},"*",1,"대","*",1,"회","=",{"$f":"E163*G163*J163","v":{"v":1000,"d":"¥1,000.00"}}]
[null,null,"교무학사운영(초)","사무용품구입",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",2,"회","=",{"$f":"E164*G164*J164","v":{"v":2000,"d":"¥2,000.00"}}]
[null,null,"교무학사운영(중)","상장용지",{"v":5,"d":"¥5.00"},"*",300,"장","*",4,"회","=",{"v":6000,"d":"¥6,000.00"}]
[{"$nulls":3},"사무용품구입",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",5,"회","=",{"$f":"E166*G166*J166","v":{"v":5000,"d":"¥5,000.00"}}]
[{"$nulls":3},"졸업앨범구입",{"v":1000,"d":"¥1,000.00"},"*",2,"년","*",5,"회","=",{"$f":"E167*G167*J167","v":{"v":10000,"d":"¥10,000.00"}}]
[{"$nulls":3},"시험물품구입비",{"v":100,"d":"¥100.00"},"*",1,"년","*",16,"회","=",{"$f":"E168*G168*J168","v":{"v":1600,"d":"¥1,600.00"}}]
[{"$nulls":3},"성적처리관련 물품구입",{"v":4000,"d":"¥4,000.00"},"*",1,"년","*",1,"회","=",{"v":4000,"d":"¥4,000.00"}]
[null,null,"교육과정운영(유)","누리교육과정관련 물품 구입",{"v":200,"d":"¥200.00"},"*",20,"명","*",1,"회","=",{"v":4000,"d":"¥4,000.00"}]
[null,null,"교육과정운영(초)","학부모상담 등 다과 구입",{"v":5,"d":"¥5.00"},"*",100,"명","*",4,"회","=",{"v":2000,"d":"¥2,000.00"}]
[{"$nulls":3},"중국교류학습",{"v":2500,"d":"¥2,500.00"},"*",1,"년","*",2,"회","=",{"$f":"E172*G172*J172","v":{"v":5000,"d":"¥5,000.00"}}]
[{"$nulls":3},"줄넘기인증제",{"v":20,"d":"¥20.00"},"*",150,"명","*",2,"회","=",{"$f":"E173*G173*J173","v":{"v":6000,"d":"¥6,000.00"}}]
[{"$nulls":3},"배려생물기르기",{"v":1000,"d":"¥1,000.00"},"*",7,"학년","*",1,"회","=",{"v":7000,"d":"¥7,000.00"}]
[{"$nulls":3},"모범배지물품",{"v":25,"d":"¥25.00"},"*",150,"명","*",1,"회","=",{"v":3750,"d":"¥3,750.00"}]
[null,null,"교육과정운영(중)","슈퍼스터디",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",2,"회","=",{"v":10000,"d":"¥10,000.00"}]
[{"$nulls":3},"인턴쉽프로그램",{"v":2500,"d":"¥2,500.00"},"*",4,"회","*",1,"년","=",{"v":10000,"d":"¥10,000.00"}]
[{"$nulls":3},"학교특색활동",{"v":1500,"d":"¥1,500.00"},"*",1,"년","*",2,"회","=",{"v":3000,"d":"¥3,000.00"}]
[{"$nulls":3},"방송실운영",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",6,"회","=",{"$f":"E179*G179*J179","v":{"v":6000,"d":"¥6,000.00"}}]
[{"$nulls":3},"학생활동지원비",{"v":500,"d":"¥500.00"},"*",1,"년","*",10,"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"교육실습생협의비",{"v":2500,"d":"¥2,500.00"},"*",2,"년","*",1,"회","=",{"$f":"E181*G181*J181","v":{"v":5000,"d":"¥5,000.00"}}]
[{"$nulls":3},"대학입시설명회",{"v":700,"d":"¥700.00"},"*",1,"년","*",10,"회","=",{"$f":"E182*G182*J182","v":{"v":7000,"d":"¥7,000.00"}}]
[{"$nulls":3},"모의면접",{"v":400,"d":"¥400.00"},"*",1,"년","*",3,"회","=",{"$f":"E183*G183*J183","v":{"v":1200,"d":"¥1,200.00"}}]
[{"$nulls":3},"12학년2학기프로그램",{"v":10000,"d":"¥10,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E184*G184*J184","v":{"v":10000,"d":"¥10,000.00"}}]
[{"$nulls":3},"학부모상담 등 다과 구입",{"v":5,"d":"¥5.00"},"*",100,"명","*",6,"회","=",{"v":3000,"d":"¥3,000.00"}]
[{"$nulls":3},"진학지도및간담회",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",2,"회","=",{"v":10000,"d":"¥10,000.00"}]
[{"$nulls":3},"명사초청 진로특강",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",2,"회","=",{"v":10000,"d":"¥10,000.00"}]
[null,null,"교직원연수","교직원연수",{"v":200,"d":"¥200.00"},"*",50,"명","*",3,"회","=",{"$f":"E188*G188*J188","v":{"v":30000,"d":"¥30,000.00"}}]
[{"$nulls":3},"부장연수",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",3,"회","=",{"v":15000,"d":"¥15,000.00"}]
[{"$nulls":3},"화동지역행정실연수",{"v":10000,"d":"¥10,000.00"},"*",1,"년","*",2,"회","=",{"v":20000,"d":"¥20,000.00"}]
[null,null,"현장체험학습(초)","대련한국학교 교류학습물품",{"v":300,"d":"¥300.00"},"*",20,"명","*",1,"회","=",{"v":6000,"d":"¥6,000.00"}]
[{"$nulls":3},"대련한국학교 인솔교사 지원비",{"v":5000,"d":"¥5,000.00"},"*",3,"명","*",2,"회","=",{"v":30000,"d":"¥30,000.00"}]
[{"$nulls":3},"교실밖체험학습운영비",{"v":1500,"d":"¥1,500.00"},"*",1,"년","*",2,"회","=",{"$f":"E193*G193*J193","v":{"v":3000,"d":"¥3,000.00"}}]
[null,null,"현장체험학습(중)","인솔교사 지원비 등",{"v":5100,"d":"¥5,100.00"},"*",1,"년","*",2,"회","=",{"$f":"E194*G194*J194","v":{"v":10200,"d":"¥10,200.00"}}]
[null,null,"도서관운영(초)","윤독도서구입",{"v":3000,"d":"¥3,000.00"},"*",7,"학급","*",1,"회","=",{"$f":"E195*G195*J195","v":{"v":21000,"d":"¥21,000.00"}}]
[null,null,"도서관운영(중)","도서구입",{"v":300,"d":"¥300.00"},"*",100,"권","*",2,"회","=",{"$f":"E196*G196*J196","v":{"v":60000,"d":"¥60,000.00"}}]
[{"$nulls":3},"명예사서지원(교통비,식비)",{"v":1000,"d":"¥1,000.00"},"*",4,"명","*",10,"회","=",{"$f":"E197*G197*J197","v":{"v":40000,"d":"¥40,000.00"}}]
[{"$nulls":3},"도서관 소모품",{"v":5,"d":"¥5.00"},"*",{"v":3000,"d":"3,000"},"장","*",1,"회","=",{"$f":"E198*G198*J198","v":{"v":15000,"d":"¥15,000.00"}}]
[null,null,"교육정보화운영(중)","전산소모품구입",{"v":500,"d":"¥500.00"},"*",1,"년","*",12,"월","=",{"v":6000,"d":"¥6,000.00"}]
[{"$nulls":3},"프린터토너",{"v":500,"d":"¥500.00"},"*",1,"년","*",10,"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"홈페이지유지보수비",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",1,"회","=",{"v":5000,"d":"¥5,000.00"}]
[{"$nulls":3},"e-book코너 ",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",20,"회","=",{"$f":"E202*G202*J202","v":{"v":20000,"d":"¥20,000.00"}}]
[{"$nulls":3},"업무용S/W구입",{"v":2000,"d":"¥2,000.00"},"*",3,"종","*",1,"년","=",{"v":6000,"d":"¥6,000.00"}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M88:M203)","v":{"v":871400,"d":"¥871,400.00"}}]
[null,"3.학생복리비","보건관리","약품구입",{"v":4000,"d":"¥4,000.00"},"*",1,"년","*",10,"회","=",{"$f":"E205*G205*J205","v":{"v":40000,"d":"¥40,000.00"}}]
[null,null,"학생위생관리","정수기유지관리",{"v":100,"d":"¥100.00"},"*",10,"대","*",10,"회","=",{"$f":"E206*G206*J206","v":{"v":10000,"d":"¥10,000.00"}}]
[{"$nulls":3},"성교육관련",{"v":3000,"d":"¥3,000.00"},"*",1,"년","*",2,"회","=",{"$f":"E207*G207*J207","v":{"v":6000,"d":"¥6,000.00"}}]
[{"$nulls":3},"청소용품구입",{"v":2000,"d":"¥2,000.00"},"*",1,"년","*",2,"회","=",{"v":4000,"d":"¥4,000.00"}]
[{"$nulls":3},"화장실용품구입",{"v":500,"d":"¥500.00"},"*",1,"년","*",12,"월","=",{"v":6000,"d":"¥6,000.00"}]
[{"$nulls":3},"안전공제회비",{"v":150,"d":"¥150.00"},"*",310,"명","*",1,"회","=",{"v":46500,"d":"¥46,500.00"}]
[null,null,"학생회(초)","학생회",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",2,"회","=",{"v":2000,"d":"¥2,000.00"}]
[null,null,"학생회(중)","대의원회운영",{"v":50,"d":"¥50.00"},"*",30,"명","*",6,"회","=",{"$f":"E212*G212*J212","v":{"v":9000,"d":"¥9,000.00"}}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M205:M212)","v":{"v":123500,"d":"¥123,500.00"}}]
[null,"4.업무추진비","학부모간담회","업무추진비",{"v":40,"d":"¥40.00"},"*",50,"명","*",5,"회","=",{"$f":"E214*G214*J214","v":{"v":10000,"d":"¥10,000.00"}}]
[null,null,"운영위원회운영","업무추진비",{"v":150,"d":"¥150.00"},"*",10,"명","*",5,"회","=",{"v":7500,"d":"¥7,500.00"}]
[null,null,"학부모회운영","업무추진비",{"v":40,"d":"¥40.00"},"*",50,"명","*",5,"회","=",{"v":10000,"d":"¥10,000.00"}]
[null,null,"교직원협의회","업무추진비",{"v":150,"d":"¥150.00"},"*",50,"명","*",6,"회","=",{"v":45000,"d":"¥45,000.00"}]
[null,null,"유관기관업무협의회","업무추진비",{"v":200,"d":"¥200.00"},"*",10,"명","*",15,"회","=",{"v":30000,"d":"¥30,000.00"}]
[null,null,"화동지역발전협의회","업무추진비",{"v":150,"d":"¥150.00"},"*",11,"명","*",1,"회","=",{"v":1650,"d":"¥1,650.00"}]
[null,null,"화동지역행정실(장) 협의회","업무추진비",{"v":150,"d":"¥150.00"},"*",15,"명","*",1,"회","=",{"$f":"E220*G220*J220","v":{"v":2250,"d":"¥2,250.00"}}]
[null,null,"경조사비","업무추진비",{"v":500,"d":"¥500.00"},"*",1,"년","*",10,"회","=",{"$f":"E221*G221*J221","v":{"v":5000,"d":"¥5,000.00"}}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M214:M221)","v":{"v":111400,"d":"¥111,400.00"}}]
["계",{"$nulls":11},{"$f":"M87+M204+M213+M222","v":{"v":2758900,"d":"¥2,758,900.00"}},{"$nulls":16370},{"$f":"SUM(M223:XFC223)","v":{"v":2758900,"d":"¥2,758,900.00"}}]
["3.자산취득비","1.자산취득비","비품비","비품 구입",{"v":100000,"d":"¥100,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E224*G224*J224","v":{"v":100000,"d":"¥100,000.00"}}]
["계",{"$nulls":11},{"$f":"SUM(M224:M224)","v":{"v":100000,"d":"¥100,000.00"}}]
["4.시설(대수선)비","1.시설비","교사신축비","신축관련경비",{"v":6300000,"d":"¥6,300,000.00"},"*",1,"년","*",1,"회","=",{"$f":"E226*J226","v":{"v":6300000,"d":"¥6,300,000.00"}}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M226:M226)","v":{"v":6300000,"d":"¥6,300,000.00"}}]
[null,"2.대수선비","시설유지관리비","대규모시설보수비",{"v":75378,"d":"¥75,378.00"},"*",1,"년","*",10,"회","=",{"$f":"E228*G228*J228","v":{"v":753780,"d":"¥753,780.00"}}]
[{"$nulls":3},"소규모수선 등 시설유지비",{"v":5000,"d":"¥5,000.00"},"*",1,"년","*",20,"회","=",{"$f":"E229*G229*J229","v":{"v":100000,"d":"¥100,000.00"}}]
[{"$nulls":3},"공구 등 시설유지물품구입",{"v":1000,"d":"¥1,000.00"},"*",1,"년","*",12,"회","=",{"v":12000,"d":"¥12,000.00"}]
[null,"소계",{"$nulls":10},{"$f":"SUM(M228:M230)","v":{"v":865780,"d":"¥865,780.00"}}]
["계",{"$nulls":11},{"$f":"SUM(M231,M227)","v":{"v":7165780,"d":"¥7,165,780.00"}}]
["5.수익자부담경비","1. 현장학습비","현장학습","전교생",{"v":1000,"d":"¥1,000.00"},"*",290,"명","*",1,"회","=",{"$f":"E233*G233*J233","v":{"v":290000,"d":"¥290,000.00"}}]
[null,"2.학교급식비","급간식비","전교생",{"v":25,"d":"¥25.00"},"*",310,"명","*",175,"회","=",{"$f":"E234*G234*J234","v":{"v":1356250,"d":"¥1,356,250.00"}}]
[null,"3.방과후학교교육활동비","방과후학교","초등",{"v":1000,"d":"¥1,000.00"},"*",110,"명","*",1,"년","=",{"v":110000,"d":"¥110,000.00"}]
[{"$nulls":3},"중등",{"v":1000,"d":"¥1,000.00"},"*",80,"명","*",1,"년","=",{"v":80000,"d":"¥80,000.00"}]
[{"$nulls":3},"고등",{"v":1000,"d":"¥1,000.00"},"*",80,"명","*",1,"년","=",{"v":80000,"d":"¥80,000.00"}]
[null,"4.기타수익자부담경비","통학버스비","통학버스임차료",{"v":25000,"d":"¥25,000.00"},"*",6,"대","*",10,"월","=",{"v":1500000,"d":"¥1,500,000.00"}]
[{"$nulls":3},"버스기사 및 관리 용역비",{"v":10000,"d":"¥10,000.00"},"*",3,"대","*",10,"월","=",{"v":300000,"d":"¥300,000.00"}]
[{"$nulls":3},"유류비 및 유지관리비",{"v":9784,"d":"¥9,784.00"},"*",3,"대","*",10,"월","=",{"v":293520,"d":"¥293,520.00"}]
["계",{"$nulls":11},{"$f":"SUM(M233:M240)","v":{"v":4009770,"d":"¥4,009,770.00"}}]
["6.예비비및기타","1.예비비","예비비","예비비",{"$nulls":8},{"$f":"E242*J242","v":0}]
[null,"2.반환금","목적경비반환","목적경비반환",{"$nulls":8},{"$f":"E243*G243*J243","v":0}]
[null,"3.적립금","대규모사업적립금","적립금",{"$nulls":8},{"$f":"E244*G244*J244","v":0}]
[null,"4.환차손","환차손","환차손",{"$nulls":8},{"$f":"E245*G245*J245","v":0}]
["계",{"$nulls":11},{"$f":"SUM(M242:M245)","v":0}]
["합계",{"$nulls":11},{"$f":"M58+M223+M225+M232+M241+M246","v":{"v":25790370,"d":"¥25,790,370.00"}}]

{"sheet":"Sheet2","index":2,"n_rows":16,"n_cols":8,"rows_kept":16}
[]
[null,null,"예상 학생수"]
[null,"산출기초","초",{"v":120,"d":"¥120.00"}]
[null,null,"중",{"v":72,"d":"¥72.00"}]
[null,null,"고",{"v":78,"d":"¥78.00"}]
{"$rows_empty":10}
[{"$nulls":6},87600,{"$f":"G16/12","v":7300}]

{"sheet":"Sheet1","index":3,"n_rows":10,"n_cols":2,"rows_kept":10,"merged":[[3,0,3,1]]}
[]
[]
[]
["외환송금요청"]
["은행","농협"]
["계좌번호","456-01-022156"]
["예금주","비엘소프트(blsoft)"]
["송금액",{"v":510000,"d":"₩510,000"}]
["출금계좌","0771-003947-25-001"]
["송금신청자","CHO YUNHEE\n(품의서 작성한 담당선생님)"]