{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["세입예산서_1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"세입예산서_1","index":0,"n_rows":782,"n_cols":11,"rows_kept":782,"merged":[[1,0,1,10],[2,0,2,3],[2,5,2,10],[3,0,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,9],[3,10,4,10],[36,0,36,7],[36,9,36,10],[37,0,37,10],[38,0,38,3],[38,5,38,10],[39,0,39,4],[39,5,40,5],[39,6,40,6],[39,7,40,7],[39,8,40,9],[39,10,40,10],[54,0,54,4],[57,0,57,7],[57,9,57,10],[60,0,60,9],[62,0,62,3],[62,5,62,9],[63,0,63,4],[63,5,64,5],[63,6,64,6],[63,7,64,7],[63,8,64,9],[97,0,97,7],[98,0,98,9],[100,0,100,3],[100,5,100,9],[101,0,101,4],[101,5,102,5],[101,6,102,6],[101,7,102,7],[101,8,102,9],[135,0,135,7],[136,0,136,9],[138,0,138,3],[138,5,138,9],[139,0,139,4],[139,5,140,5],[139,6,140,6],[139,7,140,7],[139,8,140,9],[173,0,173,7],[174,0,174,9],[176,0,176,3],[176,5,176,9],[177,0,177,4],[177,5,178,5],[177,6,178,6],[177,7,178,7],[177,8,178,9],[211,0,211,7],[212,0,212,9],[214,0,214,3],[214,5,214,9],[215,0,215,4],[215,5,216,5],[215,6,216,6],[215,7,216,7],[215,8,216,9],[249,0,249,7],[250,0,250,9],[252,0,252,3],[252,5,252,9],[253,0,253,4],[253,5,254,5],[253,6,254,6],[253,7,254,7],[253,8,254,9],[287,0,287,7],[288,0,288,9],[290,0,290,3],[290,5,290,9],[291,0,291,4],[291,5,292,5],[291,6,292,6],[291,7,292,7],[291,8,292,9],[325,0,325,7],[326,0,326,9],[328,0,328,3],[328,5,328,9],[329,0,329,4],[329,5,330,5],[329,6,330,6],[329,7,330,7],[329,8,330,9],[363,0,363,7],[364,0,364,9],[366,0,366,3],[366,5,366,9],[367,0,367,4],[367,5,368,5],[367,6,368,6],[367,7,368,7],[367,8,368,9],[401,0,401,7],[402,0,402,9],[404,0,404,3],[404,5,404,9],[405,0,405,4],[405,5,406,5],[405,6,406,6],[405,7,406,7],[405,8,406,9],[439,0,439,7],[440,0,440,9],[442,0,442,3],[442,5,442,9],[443,0,443,4],[443,5,444,5],[443,6,444,6],[443,7,444,7],[443,8,444,9],[477,0,477,7],[478,0,478,9],[480,0,480,3],[480,5,480,9],[481,0,481,4],[481,5,482,5],[481,6,482,6],[481,7,482,7],[481,8,482,9],[515,0,515,7],[516,0,516,9],[518,0,518,3],[518,5,518,9],[519,0,519,4],[519,5,520,5],[519,6,520,6],[519,7,520,7],[519,8,520,9],[553,0,553,7],[554,0,554,9],[556,0,556,3],[556,5,556,9],[557,0,557,4],[557,5,558,5],[557,6,558,6],[557,7,558,7],[557,8,558,9],[591,0,591,7],[592,0,592,9],[594,0,594,3],[594,5,594,9],[595,0,595,4],[595,5,596,5],[595,6,596,6],[595,7,596,7],[595,8,596,9],[629,0,629,7],[630,0,630,9],[632,0,632,3],[632,5,632,9],[633,0,633,4],[633,5,634,5],[633,6,634,6],[633,7,634,7],[633,8,634,9],[667,0,667,7],[668,0,668,9],[670,0,670,3],[670,5,670,9],[671,0,671,4],[671,5,672,5],[671,6,672,6],[671,7,672,7],[671,8,672,9],[705,0,705,7],[706,0,706,9],[708,0,708,3],[708,5,708,9],[709,0,709,4],[709,5,710,5],[709,6,710,6],[709,7,710,7],[709,8,710,9],[743,0,743,7],[744,0,744,9],[746,0,746,3],[746,5,746,9],[747,0,747,4],[747,5,748,5],[747,6,748,6],[747,7,748,7],[747,8,748,9],[776,0,776,4],[776,8,776,9],[781,0,781,7]],"flags":["formulas_cached_only"]}
[]
["2019학년도 세입예산명세서"]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["과  목",{"$nulls":4},"예산액","전년도\n예산액","비교증감","산출기초(원)",null,"비 고"]
["장","관","항","목","원가통계비목"]
["1.이전수입",{"$nulls":4},5380092,5372979,7113]
[null,"1.교육비특별회계이전수입",{"$nulls":3},5379292,5371779,7513]
[null,null,"1.교육비특별회계전입금수입",null,null,5379292,5371779,7513]
[{"$nulls":3},"1.사립학교보조금수입",null,5379292,5371779,7513]
[{"$nulls":4},"1.인건비재정결함보조금",5312781,0,0,"인건비재정결함보조금 : 5,312,781,000원 × 1교 =",5312781000]
[{"$nulls":4},"2.목적사업비보조금",66511,0,0,"행정실무사인건비 : 29,445,000원 × 1교 =",29445000]
[{"$nulls":8},"조리사 인건비 : 37,066,000원 × 1교 =",37066000]
[null,"2.기타이전수입",{"$nulls":3},800,1200,-400]
[null,null,"1.사학법인이전수입",null,null,800,1200,-400]
[{"$nulls":3},"1.법인법정부담금",null,800,1200,-400]
[{"$nulls":4},"1.법인법정부담금",800,0,0,"법인세환급금 : 800,000원×1회=",800000]
["2.자체수입",{"$nulls":4},2222029,2326167,-104138]
[null,"1.학부모부담수입",{"$nulls":3},2197529,2294367,-96838]
[null,null,"1.등록금",null,null,1487028,1574466,-87438]
[{"$nulls":3},"1.입학금",null,4556,4508,48]
[{"$nulls":4},"1.입학금",4556,0,0,"입학금 : 16,100원×283명=",4556000]
[{"$nulls":3},"2.수업료",null,1208721,1280387,-71666]
[{"$nulls":4},"1.수업료",1208379,0,0,"수업료 : 342,900원×881명×4분기=",1208379000]
[{"$nulls":4},"2.지난년도수업료",342,0,0,"지난년도수업료 : 342,900원×1명=",342000]
[{"$nulls":3},"3.학교운영지원비",null,273751,289571,-15820]
[{"$nulls":4},"1.학교운영지원비",273596,0,0,"학교운영지원비 : 77,550원×882명×4분기=",273596000]
[{"$nulls":4},"2.지난년도학교운영지원비",155,0,0,"지난년도학교운영지원비 : 77,550원×2명=",155000]
[null,null,"2.수익자부담수입",null,null,710501,719901,-9400]
[{"$nulls":3},"1.급식비",null,694651,704151,-9500]
[{"$nulls":4},"1.급식비",694651,0,0,"교직원 급식비 : 8,800,000원×1교=",8800000]
[{"$nulls":8},"학생 급식비 : 685,851,000원×1교=",685851000]
[{"$nulls":3},"2.졸업앨범비",null,15850,15750,100]
[{"$nulls":4},"1.졸업앨범비",15850,0,0,"졸업앨범비 : 50,000원×317명=",15850000]
[]
[]
[]
["1",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세입예산명세서"]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["과  목",{"$nulls":4},"예산액","전년도\n예산액","비교증감","산출기초(원)",null,"비 고"]
["장","관","항","목","원가통계비목"]
[null,"2.행정활동수입",{"$nulls":3},24500,31800,-7300]
[null,null,"1.사용료및수수료",null,null,23900,31400,-7500]
[{"$nulls":3},"1.사용료및수수료",null,23900,31400,-7500]
[{"$nulls":4},"1.사용료",23900,0,0,"시설사용료 : 1,000,000원×5회=",5000000]
[{"$nulls":8},"전기사용료 : 20,000원×5회=",100000]
[{"$nulls":8},"매점 임대료 : 2,400,000원×2회=",4800000]
[{"$nulls":8},"운동장사용료 : 2,000,000원×7회=",14000000]
[null,null,"2.자산수입",null,null,500,200,300]
[{"$nulls":3},"1.자산매각대",null,500,200,300]
[{"$nulls":4},"1.자산매각대",500,0,0,"불용품매각대 : 100,000원×5회=",500000]
[null,null,"3.기타행정활동수입",null,null,100,200,-100]
[{"$nulls":3},"1.이자수입",null,100,200,-100]
[{"$nulls":4},"1.이자수입",100,0,0,"이자수입 : 50,000원×2회=",100000]
["세입합계",{"$nulls":4},7602121,7699146,-97025]
[]
[]
["2",{"$nulls":7},"발행일 : ","2019-02-18"]
[]
[]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
["1.인적자원 운용",{"$nulls":4},5999472,6190425,-190953]
[null,"1.교직원보수",{"$nulls":3},4647957,5139328,-491371]
[null,null,"1.사립학교 교원보수",null,null,4150560,4650149,-499589]
[{"$nulls":3},"1.봉급",null,2657040,0,0]
[{"$nulls":4},"1.봉급",2657040,0,0,"봉급  2,657,039,200원×1교=",2657040000]
[{"$nulls":3},"2.정근수당",null,282691,0,0]
[{"$nulls":4},"1.정근수당",282691,0,0,"정근수당  220,140,560원×1교=",220141000]
[{"$nulls":8},"정근수당가산금  62,550,000원×1교=",62550000]
[{"$nulls":3},"3.정액수당",null,261252,0,0]
[{"$nulls":4},"1.가족수당",31840,0,0,"가족수당  31,840,000원×1교=",31840000]
[{"$nulls":4},"2.자녀학비보조수당",7498,0,0,"자녀학비보조수당  7,497,600원×1교=",7498000]
[{"$nulls":4},"3.육아휴직수당",13105,0,0,"육아휴직수당  13,105,000원×1교=",13105000]
[{"$nulls":4},"4.교원보전수당",960,0,0,"교원보전수당  960,000원×1교=",960000]
[{"$nulls":4},"5.교직수당",142500,0,0,"교직수당  142,500,000원×1교=",142500000]
[{"$nulls":4},"6.교직수당가산금1",2400,0,0,"원로수당  2,400,000원×1교=",2400000]
[{"$nulls":4},"7.교직수당가산금2",15120,0,0,"보직교사수당  15,120,000원×1교=",15120000]
[{"$nulls":4},"8.교직수당가산금4",26520,0,0,"담임수당  26,520,000원×1교=",26520000]
[{"$nulls":4},"9.교직수당가산금5",15600,0,0,"실과교원수당  15,600,000원×1교=",15600000]
[{"$nulls":4},"10.관리업무수당",5349,0,0,"관리업무수당  5,348,490원×1교=",5349000]
[{"$nulls":4},"11.교직수당가산금8",360,0,0,"영양교사수당  30,000원×12교=",360000]
[{"$nulls":3},"4.부담금",null,292831,0,0]
[{"$nulls":4},"1.교직원법정부담금",292831,0,0,"건강보험부담금  90,230,250원×1교=",90231000]
[{"$nulls":8},"연금부담금  186,600,000원×1교=",186600000]
[{"$nulls":8},"재해보상부담금  16,000,000원×1교=",16000000]
[{"$nulls":3},"5.초과근무수당",null,96138,0,0]
[{"$nulls":4},"1.시간외근무수당",96138,0,0,"시간외근무수당  96,137,880원×1교=",96138000]
[{"$nulls":3},"6.복리후생비",null,342794,0,0]
[{"$nulls":4},"1.정액급식비",74100,0,0,"정액급식비  74,100,000원×1교=",74100000]
[]
[]
[]
[]
["1",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"2.명절휴가비",268694,0,0,"명절휴가비  268,693,200원×1교=",268694000]
[{"$nulls":3},"7.기타수당",null,217814,0,0]
[{"$nulls":4},"1.성과상여금",209734,0,0,"성과상여금  209,733,910원×1교=",209734000]
[{"$nulls":4},"2.연구업무수당",280,0,0,"연구업무수당  280,000원×1교=",280000]
[{"$nulls":4},"3.직급보조비",7800,0,0,"직급보조비  7,800,000원×1교=",7800000]
[null,null,"2.사립학교 직원보수",null,null,497397,489179,8218]
[{"$nulls":3},"1.봉급",null,284883,0,0]
[{"$nulls":4},"1.봉급",284883,0,0,"봉급  284,882,300원×1교=",284883000]
[{"$nulls":3},"2.정근수당",null,30141,0,0]
[{"$nulls":4},"1.정근수당",30141,0,0,"정근수당  22,610,200원×1교=",22611000]
[{"$nulls":8},"정근수당가산금  7,530,000원×1교=",7530000]
[{"$nulls":3},"3.정액수당",null,5920,0,0]
[{"$nulls":4},"1.가족수당",5440,0,0,"가족수당  5,440,000원×1교=",5440000]
[{"$nulls":4},"2.기술정보수당",480,0,0,"기술정보수당  480,000원×1교=",480000]
[{"$nulls":3},"4.부담금",null,58120,0,0]
[{"$nulls":4},"1.교직원법정부담금",58120,0,0,"건강보험부담금  17,500,000원×1교=",17500000]
[{"$nulls":8},"연금부담금  38,400,000원×1교=",38400000]
[{"$nulls":8},"재해보상부담금  2,220,000원×1교=",2220000]
[{"$nulls":3},"5.초과근무수당",null,17307,0,0]
[{"$nulls":4},"1.시간외근무수당",17307,0,0,"시간외근무수당  17,306,480원×1교=",17307000]
[{"$nulls":3},"6.복리후생비",null,54862,0,0]
[{"$nulls":4},"1.정액급식비",12480,0,0,"정액급식비  12,480,000원×1교=",12480000]
[{"$nulls":4},"2.명절휴가비",28720,0,0,"명절휴가비  28,719,420원×1교=",28720000]
[{"$nulls":4},"3.연가보상비",13662,0,0,"연가보상비  13,661,930원×1교=",13662000]
[{"$nulls":3},"7.기타수당",null,46164,0,0]
[{"$nulls":4},"1.성과상여금",30624,0,0,"성과상여금  30,623,350원×1교=",30624000]
[{"$nulls":4},"2.직급보조비",15540,0,0,"직급보조비  15,540,000원×1교=",15540000]
[null,"2.기타 교직원보수",{"$nulls":3},1346515,1046097,300418]
[]
[]
[]
[]
["2",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[null,null,"1.교직원대체인건비",null,null,1291885,991467,300418]
[{"$nulls":3},"1.봉급",null,738311,0,0]
[{"$nulls":4},"1.기간제교원인건비",738311,0,0,"봉급  738,310,200원×1교=",738311000]
[{"$nulls":3},"2.정액수당",null,108405,0,0]
[{"$nulls":4},"1.기간제교원인건비",108405,0,0,"가족수당  11,220,000원×1교=",11220000]
[{"$nulls":8},"교원보전수당  525,000원×1교=",525000]
[{"$nulls":8},"교직수당  67,500,000원×1교=",67500000]
[{"$nulls":8},"담임수당  20,280,000원×1교=",20280000]
[{"$nulls":8},"실과교원수당  8,520,000원×1교=",8520000]
[{"$nulls":8},"보건활동수당  360,000원×1교=",360000]
[{"$nulls":3},"3.부담금",null,116697,0,0]
[{"$nulls":4},"1.기간제교원법정부담금",116697,0,0,"국민연금  50,800,000원×1교=",50800000]
[{"$nulls":8},"국민건강보험  44,617,140원×1교=",44618000]
[{"$nulls":8},"고용보험부담금  11,526,130원×1교=",11527000]
[{"$nulls":8},"산업재해부담금  9,751,780원×1교=",9752000]
[{"$nulls":3},"4.초과근무수당",null,38766,0,0]
[{"$nulls":4},"1.기간제교원인건비",38766,0,0,"시간외근무수당  38,765,240원×1교=",38766000]
[{"$nulls":3},"5.복리후생비",null,107517,0,0]
[{"$nulls":4},"1.기간제교원인건비",107517,0,0,"정액급식비  35,100,000원×1교=",35100000]
[{"$nulls":8},"명절휴가비  72,417,000원×1교=",72417000]
[{"$nulls":3},"6.기타수당",null,58535,0,0]
[{"$nulls":4},"1.기간제교원인건비",58535,0,0,"성과상여금  58,534,640원×1교=",58535000]
[{"$nulls":3},"7.기간제교원인건비",null,62676,0,0]
[{"$nulls":4},"1.기간제교원인건비",62676,0,0,"퇴직금  62,675,850원×1교=",62676000]
[{"$nulls":3},"8.정근수당",null,60978,0,0]
[{"$nulls":4},"1.기간제교원인건비",60978,0,0,"정근수당  46,547,060원×1교=",46548000]
[{"$nulls":8},"정근수당가산금  14,430,000원×1교=",14430000]
[null,null,"2.학교운영지원수당",null,null,54630,54630,0]
[]
[]
[]
[]
["3",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":3},"1.학교운영지원비수당",null,54630,0,0]
[{"$nulls":4},"1.학교운영지원수당",54630,0,0,"기본연구비  43,500,000원×1교=",43500000]
[{"$nulls":8},"학생지도비  4,350,000원×1교=",4350000]
[{"$nulls":8},"직책연구비  1,680,000원 × 1교=",1680000]
[{"$nulls":8},"직책수당  240,000원 × 1교=",240000]
[{"$nulls":8},"관리수당  4,860,000원 × 1교=",4860000]
[null,"3.교직원 복지 및 역량강화",{"$nulls":3},5000,5000,0]
[null,null,"1.교직원연수",null,null,3000,3000,0]
[{"$nulls":3},"1.직원연수비",null,3000,0,0]
[{"$nulls":4},"1.일반수용비",3000,0,0,"연수비  3,000,000원×1교=",3000000]
[null,null,"2.교직원복지",null,null,2000,2000,0]
[{"$nulls":3},"1.연수비",null,2000,0,0]
[{"$nulls":4},"1.일반수용비",2000,0,0,"연수비  2,000,000원×1교=",2000000]
["2.학생복지/교육격차 해소",{"$nulls":4},813883,802372,11511]
[null,"1.급식 관리",{"$nulls":3},731717,736217,-4500]
[null,null,"1.학교급식운영",null,null,731717,736217,-4500]
[{"$nulls":3},"1.조리사 인건비",null,37066,0,0]
[{"$nulls":4},"1.무기계약직원인건비",34816,0,0,"봉급  24,816,000원×1교=",24816000]
[{"$nulls":8},"연차수당  3,500,000원×1교",3500000]
[{"$nulls":8},"퇴직금  6,000,000원×1교",6000000]
[{"$nulls":8},"위험수당  500,000원×1교",500000]
[{"$nulls":4},"2.무기계약직원법정부담금",2250,0,0,"국민연금부담금  950,000원×1교",950000]
[{"$nulls":8},"건강보험부담금  800,000원×1교",800000]
[{"$nulls":8},"고용보험부담금  250,000원×1교",250000]
[{"$nulls":8},"산재보험부담금  250,000원×1교",250000]
[{"$nulls":3},"2.조리종사원 인건비",null,194221,0,0]
[{"$nulls":4},"1.무기계약직원인건비",175770,0,0,"봉급  147,370,000원×1교=",147370000]
[{"$nulls":8},"시간외근무수당(조리사)  1,100,000원×1교",1100000]
[]
[]
[]
[]
["4",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":8},"시간외근무수당(조리원)  1,800,000원×1교",1800000]
[{"$nulls":8},"연차수당  6,500,000원×1교",6500000]
[{"$nulls":8},"퇴직금  15,000,000원×1교",15000000]
[{"$nulls":8},"위험수당  4,000,000원×1교",4000000]
[{"$nulls":4},"2.기간제직원인건비",2751,0,0,"단시간근로자인건비  2,751,000원×1교=",2751000]
[{"$nulls":4},"3.무기계약직원법정부담금",15700,0,0,"국민연금부담금  7,000,000원×1교",7000000]
[{"$nulls":8},"건강보험부담금  6,000,000원×1교",6000000]
[{"$nulls":8},"고용보험부담금  1,500,000원×1교=",1500000]
[{"$nulls":8},"산재보험부담금  1,200,000원×1교=",1200000]
[{"$nulls":3},"3.급식운영비",null,71965,0,0]
[{"$nulls":4},"1.일반수용비",46320,0,0,"전산처리비  1,320,000원×1교",1320000]
[{"$nulls":8},"방역소독비  500,000원×1교",500000]
[{"$nulls":8},"잔반처리비  5,000,000원×1교",5000000]
[{"$nulls":8},"사무용품비  1,000,000원×1교",1000000]
[{"$nulls":8},"의약품비  500,000원×1교",500000]
[{"$nulls":8},"소모품비  10,000,000원×1교",10000000]
[{"$nulls":8},"급식기구수선비  8,000,000원×1교",8000000]
[{"$nulls":8},"공통운영비  20,000,000원×1교",20000000]
[{"$nulls":4},"2.전기요금",10000,0,0,"전기요금  10,000,000원×1교",10000000]
[{"$nulls":4},"3.기타공공요금",15000,0,0,"도시가스요금  15,000,000원×1교",15000000]
[{"$nulls":4},"4.여비",645,0,0,"출장여비  645,000원×1교",645000]
[{"$nulls":3},"4.급식식재료비",null,428465,0,0]
[{"$nulls":4},"1.급식용식재료비",428465,0,0,"슈퍼오닝쌀  38,000,000원×1교=",38000000]
[{"$nulls":8},"농산물  52,465,000원×1교=",52465000]
[{"$nulls":8},"공산품  180,000,000원×1교=",180000000]
[{"$nulls":8},"축산품  80,000,000원×1교=",80000000]
[{"$nulls":8},"수산물  35,000,000원×1교=",35000000]
[{"$nulls":8},"김치류  37,000,000원×1교=",37000000]
[]
[]
[]
[]
["5",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":8},"떡류  6,000,000원×1교=",6000000]
[null,"2.보건 관리",{"$nulls":3},48466,48405,61]
[null,null,"1.학생및교직원보건안전관리",null,null,32716,32655,61]
[{"$nulls":3},"1.학생건강관리",null,20425,0,0]
[{"$nulls":4},"1.일반수용비",8200,0,0,"측정도구  1,200,000원×1교=",1200000]
[{"$nulls":8},"약품 및 의약소모품  3,500,000원×2회=",7000000]
[{"$nulls":4},"2.학생복지비",12225,0,0,"1학년건강검사  31,000원×300명=",9300000]
[{"$nulls":8},"소변검사  1,200원×650명=",780000]
[{"$nulls":8},"결핵검사  3,300원×650명=",2145000]
[{"$nulls":3},"2.보건실운영",null,4000,0,0]
[{"$nulls":4},"1.일반수용비",1700,0,0,"침구세탁비  100,000원×6회=",600000]
[{"$nulls":8},"보건교육자료  300,000원×2회=",600000]
[{"$nulls":8},"교직원 심폐소생술  250,000원×2회=",500000]
[{"$nulls":4},"2.운영수당",800,0,0,"외부강사  200,000원×4회=",800000]
[{"$nulls":4},"3.비품구입비",1500,0,0,"보건실비품  1,500,000원×1회=",1500000]
[{"$nulls":3},"3.학교안전공제회",null,8291,0,0]
[{"$nulls":4},"1.학생복지비",8291,0,0,"학교안전공제회비  9,400원×882명=",8291000]
[null,null,"2.학교환경위생관리",null,null,15750,15750,0]
[{"$nulls":3},"1.학교위생관리",null,11150,0,0]
[{"$nulls":4},"1.일반수용비",11150,0,0,"수질검사비  375,000원×2회=",750000]
[{"$nulls":8},"정수기용역비  500,000원×12회=",6000000]
[{"$nulls":8},"공기질측정비  600,000원×1회=",600000]
[{"$nulls":8},"방역비  450,000원×4회=",1800000]
[{"$nulls":8},"물탱크청소비  500,000원×4회=",2000000]
[{"$nulls":3},"2.학교환경관리",null,4600,0,0]
[{"$nulls":4},"1.일반수용비",4600,0,0,"화초  500,000원×4회=",2000000]
[{"$nulls":8},"거름  300,000원×2회=",600000]
[{"$nulls":8},"화분  20,000원×100개=",2000000]
[]
[]
[]
[]
["6",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[null,"3.교육격차 해소",{"$nulls":3},15850,0,15850]
[null,null,"1.졸업앨범비지원",null,null,15850,0,15850]
[{"$nulls":3},"1.졸업앨범비",null,15850,0,0]
[{"$nulls":4},"1.일반수용비",15850,0,0,"졸업앨범비  50,000원×317명=",15850000]
[null,"4.학생복지",{"$nulls":3},17850,17750,100]
[null,null,"1.학생복지운영",null,null,17850,17750,100]
[{"$nulls":3},"1.졸업앨범대금",null,15850,0,0]
[{"$nulls":4},"1.학생복지비",15850,0,0,"앨범대금  50,000원×317명=",15850000]
[{"$nulls":3},"2.교사용교과서대금",null,2000,0,0]
[{"$nulls":4},"1.일반수용비",2000,0,0,"교사용교과서대금  2,000,000원×1교=",2000000]
["3.기본적 교육활동",{"$nulls":4},94820,76514,18306]
[null,"1.교과 활동",{"$nulls":3},62670,58214,4456]
[null,null,"1.국어교과활동",null,null,1000,764,236]
[{"$nulls":3},"1.국어과수업자료",null,1000,0,0]
[{"$nulls":4},"1.일반수용비",1000,0,0,"교육용교재구입  1,000,000원×1교=",1000000]
[null,null,"2.사회교과활동",null,null,1200,1200,0]
[{"$nulls":3},"1.교육과정운영",null,1200,0,0]
[{"$nulls":4},"1.교육운영비",1200,0,0,"한국사자료구입  600,000원×1교=",600000]
[{"$nulls":8},"통합사회수업자료  300,000원×1교=",300000]
[{"$nulls":8},"윤리와사상 자료구입  300,000원×1교=",300000]
[null,null,"3.수학교과활동",null,null,1000,800,200]
[{"$nulls":3},"1.수학과 운영",null,1000,0,0]
[{"$nulls":4},"1.일반수용비",1000,0,0,"3D 펜 구입  500,000원×1교=",500000]
[{"$nulls":8},"교구 소모품비  500,000원×1교=",500000]
[null,null,"4.과학교과활동",null,null,4500,3500,1000]
[{"$nulls":3},"1.과학실 운영비",null,4500,0,0]
[{"$nulls":4},"1.일반수용비",4500,0,0,"실험 실습비  2,000,000원×1교=",2000000]
[{"$nulls":8},"빔프로젝터 렌즈구입비  500,000원×1교=",500000]
[]
[]
[]
[]
["7",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":8},"실험기구 구입비  2,000,000원×1교=",2000000]
[null,null,"5.체육교과활동",null,null,7500,7500,0]
[{"$nulls":3},"1.체육교과활동",null,4000,0,0]
[{"$nulls":4},"1.비품구입비",4000,0,0,"체육교구구입비  4,000,000원×1교=",4000000]
[{"$nulls":3},"2.체육대회경비",null,2000,0,0]
[{"$nulls":4},"1.일반수용비",2000,0,0,"체육대회경비  2,000,000원×1교=",2000000]
[{"$nulls":3},"3.스포츠클럽 운영",null,1500,0,0]
[{"$nulls":4},"1.교육운영비",1500,0,0,"스포츠클럽 경비  1,500,000원×1교=",1500000]
[null,null,"6.예술교과활동",null,null,9000,6000,3000]
[{"$nulls":3},"1.음악교과활동",null,4000,0,0]
[{"$nulls":4},"1.일반수용비",4000,0,0,"수업재료비  200,000원×5회=",1000000]
[{"$nulls":8},"악기수리비  500,000원×2회=",1000000]
[{"$nulls":8},"음악실 기자재 구입  2,000,000원×1교=",2000000]
[{"$nulls":3},"2.미술교과활동",null,5000,0,0]
[{"$nulls":4},"1.일반수용비",5000,0,0,"재료비  1,000,000원×3회=",3000000]
[{"$nulls":8},"미술실보수비  1,500,000원×1실=",1500000]
[{"$nulls":8},"강사비  500,000원×1교=",500000]
[null,null,"7.외국어교과활동",null,null,3200,5700,-2500]
[{"$nulls":3},"1.영어 교과활동",null,3200,0,0]
[{"$nulls":4},"1.일반수용비",3200,0,0,"영어 경진대회  600,000원×1교=",600000]
[{"$nulls":8},"영어전용교실 운영비  500,000원×1교=",500000]
[{"$nulls":8},"시청각 자료  600,000원×1교=",600000]
[{"$nulls":8},"학습 보조교구  500,000원×1교=",500000]
[{"$nulls":8},"문화체험 프로그램운영  1,000,000원×1교=",1000000]
[null,null,"8.전문교과활동",null,null,35270,32750,2520]
[{"$nulls":3},"1.검정계시설사용료",null,750,0,0]
[{"$nulls":4},"1.일반수용비",750,0,0,"검정계시설사용료  750,000원×1교=",750000]
[{"$nulls":3},"2.사무용품비",null,2000,0,0]
[]
[]
[]
[]
["8",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"1.일반수용비",2000,0,0,"사무용품비  2,000,000원×1교=",2000000]
[{"$nulls":3},"3.컴퓨터미디어보안과",null,1000,0,0]
[{"$nulls":4},"1.일반수용비",1000,0,0,"CNAP 운영비  1,000,000원×1교=",1000000]
[{"$nulls":3},"4.현장실습 운영비",null,2000,0,0]
[{"$nulls":4},"1.교육운영비",2000,0,0,"현장실습 운영비  2,000,000원×1교=",2000000]
[{"$nulls":3},"5.교내실기경진대회",null,3500,0,0]
[{"$nulls":4},"1.일반수용비",3500,0,0,"운영비,재료비,상품  3,500,000원×1교=",3500000]
[{"$nulls":3},"6.자동차공조시스템제어과",null,15020,0,0]
[{"$nulls":4},"1.일반수용비",15020,0,0,"실기경진대회  400,000원×1교=",400000]
[{"$nulls":8},"CAD실 벽체 및 바닥 전기(LAN)공사  7,200,000원×1교=",7200000]
[{"$nulls":8},"CAD실 컴퓨터 책상 및 의자 구입  4,420,000원×1교=",4420000]
[{"$nulls":8},"CAD실 프로젝터 구입  3,000,000원×1교=",3000000]
[{"$nulls":3},"7.필기면제자 검정",null,1000,0,0]
[{"$nulls":4},"1.일반수용비",1000,0,0,"필기면제자 검정  1,000,000원×1교=",1000000]
[{"$nulls":3},"8.자동차과",null,10000,0,0]
[{"$nulls":4},"1.일반수용비",10000,0,0,"캐드실 냉난방기 설치  10,000,000원×1교=",10000000]
[null,"2.창의적 체험활동",{"$nulls":3},32150,18300,13850]
[null,null,"1.현장체험학습활동",null,null,9000,7000,2000]
[{"$nulls":3},"1.수학여행",null,7000,0,0]
[{"$nulls":4},"1.일반수용비",7000,0,0,"수학여행(인솔교사)  5,000,000원×1교=",5000000]
[{"$nulls":8},"수학여행 답사경비  2,000,000원×1교=",2000000]
[{"$nulls":3},"2.수련회",null,2000,0,0]
[{"$nulls":4},"1.일반수용비",2000,0,0,"답사경비  2,000,000원×1교=",2000000]
[null,null,"2.동아리활동",null,null,4000,0,4000]
[{"$nulls":3},"1.창의적 체험활동",null,4000,0,0]
[{"$nulls":4},"1.일반수용비",4000,0,0,"일반 동아리 지원비  2,000,000원×1교=",2000000]
[{"$nulls":8},"전공 동아리 지원비  2,000,000원×1교=",2000000]
[null,null,"3.봉사활동",null,null,10400,11300,-900]
[]
[]
[]
[]
["9",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":3},"1.환경정리",null,10400,0,0]
[{"$nulls":4},"1.일반수용비",10400,0,0,"교내환경미화비  3,000,000원×1교=",3000000]
[{"$nulls":8},"청소도구  3,500,000원×2회=",7000000]
[{"$nulls":8},"발대식 경비  400,000원×1교=",400000]
[null,null,"4.진로활동",null,null,8750,0,8750]
[{"$nulls":3},"1.포트폴리오",null,2150,0,0]
[{"$nulls":4},"1.일반수용비",2150,0,0,"물품 구입비  1,400,000원×1교=",1400000]
[{"$nulls":8},"우수사례 책자 발행  750,000원×1교=",750000]
[{"$nulls":3},"2.표준화검사",null,1500,0,0]
[{"$nulls":4},"1.일반수용비",1500,0,0,"표준화검사비  1,500,000원×1교=",1500000]
[{"$nulls":3},"3.동일스카우트",null,5100,0,0]
[{"$nulls":4},"1.일반수용비",5100,0,0,"우승자 상금  300,000원×1교=",300000]
[{"$nulls":8},"행사 진행비  3,800,000원×1교=",3800000]
[{"$nulls":8},"면접 및 멘토링비  500,000원×1교=",500000]
[{"$nulls":8},"협의회 및 평가회비  500,000원×1교=",500000]
["4.선택적 교육활동",{"$nulls":4},17650,14200,3450]
[null,"1.방과후학교 운영",{"$nulls":3},2150,0,2150]
[null,null,"1.방과후학교운영",null,null,2150,0,2150]
[{"$nulls":3},"1.공무원반 방과후학교운영비",null,2150,0,0]
[{"$nulls":4},"1.일반수용비",1550,0,0,"전공별 자격증 취득자 간담회  300,000원×1교=",300000]
[{"$nulls":8},"방과후학교 우수자 피드백  250,000원×1교=",250000]
[{"$nulls":8},"학생 및 학부모 모니터링  1,000,000원×1교=",1000000]
[{"$nulls":4},"2.교육운영비",600,0,0,"학부모 설명회  150,000원×4회=",600000]
[null,"2.직업교육",{"$nulls":3},2500,2200,300]
[null,null,"1.직업교육운영",null,null,2500,2200,300]
[{"$nulls":3},"1.직업기초교육",null,2500,0,0]
[{"$nulls":4},"1.일반수용비",2500,0,0,"부서 운영비  500,000원×1교=",500000]
[{"$nulls":8},"직업기초능력평가  2,000,000원×1교=",2000000]
[]
[]
[]
[]
["10",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[null,"3.독서활동",{"$nulls":3},13000,12000,1000]
[null,null,"1.독서활동운영",null,null,13000,12000,1000]
[{"$nulls":3},"1.도서관운영",null,13000,0,0]
[{"$nulls":4},"1.일반수용비",13000,0,0,"도서구입비  10,000,000원×1교=",10000000]
[{"$nulls":8},"도서관운영비  3,000,000원×1교=",3000000]
["5.교육활동 지원",{"$nulls":4},160055,131400,28655]
[null,"1.교무업무 운영",{"$nulls":3},60745,49280,11465]
[null,null,"1.교무학사운영",null,null,60745,49280,11465]
[{"$nulls":3},"1.교원출장비",null,9400,0,0]
[{"$nulls":4},"1.여비",9400,0,0,"관내여비  500,000원×1교=",500000]
[{"$nulls":8},"관외여비  8,900,000원×1교=",8900000]
[{"$nulls":3},"2.사무용품비",null,5500,0,0]
[{"$nulls":4},"1.일반수용비",5500,0,0,"업무용복사지  25,000원×160박스=",4000000]
[{"$nulls":8},"일반사무용품  1,500,000원×1교=",1500000]
[{"$nulls":3},"3.졸업식및각종상장수여",null,4450,0,0]
[{"$nulls":4},"1.일반수용비",4450,0,0,"상장용지  2,000,000원×1박스=",2000000]
[{"$nulls":8},"졸업장케이스  4,000원×500개=",2000000]
[{"$nulls":8},"현수막  75,000원×2개=",150000]
[{"$nulls":8},"졸업식경비  300,000원×1회=",300000]
[{"$nulls":3},"4.출석부및교무수첩",null,2000,0,0]
[{"$nulls":4},"1.일반수용비",2000,0,0,"출석부  500,000원×1교=",500000]
[{"$nulls":8},"교무수첩  20,000원×75개=",1500000]
[{"$nulls":3},"5.행정장비소모품",null,1100,0,0]
[{"$nulls":4},"1.일반수용비",1100,0,0,"토너  50,000원×12개=",600000]
[{"$nulls":8},"복사기수리비  500,000원×1회=",500000]
[{"$nulls":3},"6.교무행정실무사인건비",null,29445,0,0]
[{"$nulls":4},"1.기간제직원인건비",26537,0,0,"인건비  21,000,000원×1교=",21000000]
[{"$nulls":8},"연차수당  1,500,000원×1교=",1500000]
[]
[]
[]
[]
["11",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":8},"퇴직급여  3,000,000원×1교=",3000000]
[{"$nulls":8},"휴일근무수당  437,000원×1교=",437000]
[{"$nulls":8},"초과근무수당  600,000원×1교=",600000]
[{"$nulls":4},"2.기간제직원법정부담금",2908,0,0,"국민연금부담금  1,200,000원×1명=",1200000]
[{"$nulls":8},"건강보험부담금  1,030,000원×1명=",1030000]
[{"$nulls":8},"장기요양보험  25,000원×1명=",25000]
[{"$nulls":8},"고용보험  340,360원×1명=",341000]
[{"$nulls":8},"산재보험  311,420원×1명=",312000]
[{"$nulls":3},"7.신입생 홍보비",null,7500,0,0]
[{"$nulls":4},"1.일반수용비",7500,0,0,"자료 제작비  2,200,000원×1교=",2200000]
[{"$nulls":8},"중학교 홍보비  1,000,000원×1교=",1000000]
[{"$nulls":8},"5개학과 홍보부스 운영비  500,000원×5개과=",2500000]
[{"$nulls":8},"입시설명회 운영비  1,800,000원×1교=",1800000]
[{"$nulls":3},"8.학교 행사 경비",null,1350,0,0]
[{"$nulls":4},"1.일반수용비",1350,0,0,"입학식 경비  150,000원×1교=",150000]
[{"$nulls":8},"학부모총회 경비  1,200,000원×1교=",1200000]
[null,"2.학습지원실 운영",{"$nulls":3},85310,57120,28190]
[null,null,"1.방송실운영",null,null,38000,23500,14500]
[{"$nulls":3},"1.프로젝터관리비",null,3200,0,0]
[{"$nulls":4},"1.일반수용비",3200,0,0,"램프  200,000원×5개=",1000000]
[{"$nulls":8},"수리 및 부품  2,000,000원×1교=",2000000]
[{"$nulls":8},"건전지  40,000원×5박스=",200000]
[{"$nulls":3},"2.동영상수신기관리비",null,6800,0,0]
[{"$nulls":4},"1.일반수용비",6800,0,0,"스테레오 및 마이크선  600,000원×1교=",600000]
[{"$nulls":8},"케이블  1,200,000원×1교=",1200000]
[{"$nulls":8},"스피커 및 엠프 교체비  2,000,000원×1교=",2000000]
[{"$nulls":8},"HD영상수신기 교체  2,000,000원×1교=",2000000]
[{"$nulls":8},"유선마이크  1,000,000원×1교=",1000000]
[]
[]
[]
[]
["12",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":3},"3.방송실일반운영",null,2000,0,0]
[{"$nulls":4},"1.일반수용비",2000,0,0,"방송실운영비  2,000,000원×1교=",2000000]
[{"$nulls":3},"4.교실선로점검보수",null,3000,0,0]
[{"$nulls":4},"1.일반수용비",3000,0,0,"점검 보수비  3,000,000원×1교=",3000000]
[{"$nulls":3},"5.LCD TV 구입",null,8000,0,0]
[{"$nulls":4},"1.일반수용비",8000,0,0,"LCD TV 구입비  800,000원×5세트=",4000000]
[{"$nulls":8},"프로젝터 구입비  800,000원×5세트=",4000000]
[{"$nulls":3},"6.시청각실 운영",null,3000,0,0]
[{"$nulls":4},"1.일반수용비",3000,0,0,"영상점검 및 확인용 모니터  1,000,000원×1교=",1000000]
[{"$nulls":8},"강의 조명  1,000,000원×1교=",1000000]
[{"$nulls":8},"스피커 및 선로보수  1,000,000원×1교=",1000000]
[{"$nulls":3},"7.디지털방송 방송장비시스템",null,12000,0,0]
[{"$nulls":4},"1.일반수용비",12000,0,0,"Digital Switcher  4,000,000원×1교=",4000000]
[{"$nulls":8},"Digital Audio Mixer  2,000,000원×1교=",2000000]
[{"$nulls":8},"카메라,영상장비 및 컴퓨터  5,000,000원×1교=",5000000]
[{"$nulls":8},"Cable 및 잡자재  1,000,000원×1교=",1000000]
[null,null,"2.정보화실운영",null,null,25310,23620,1690]
[{"$nulls":3},"1.학내망시설관리",null,4200,0,0]
[{"$nulls":4},"1.일반수용비",4200,0,0,"학내망유지보수  350,000원×12월=",4200000]
[{"$nulls":3},"2.초고속인터넷",null,5640,0,0]
[{"$nulls":4},"1.기타공공요금",5640,0,0,"인터넷사용료  470,000원×12월=",5640000]
[{"$nulls":3},"3.정보화기기유지관리",null,9000,0,0]
[{"$nulls":4},"1.일반수용비",6000,0,0,"부품비  500,000원×4회=",2000000]
[{"$nulls":8},"정보화기기소모품  200,000원×10회=",2000000]
[{"$nulls":8},"노후장비수리비  400,000원×5회=",2000000]
[{"$nulls":4},"2.비품구입비",3000,0,0,"교원용정보화기기  3,000,000원×1교=",3000000]
[{"$nulls":3},"4.홈페이지관리비",null,4870,0,0]
[{"$nulls":4},"1.일반수용비",4870,0,0,"윈도우서버10  200,000원×3개=",600000]
[]
[]
[]
[]
["13",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":8},"고스트  400,000원×1회=",400000]
[{"$nulls":8},"모니터링 S/W  1,500,000원×1교=",1500000]
[{"$nulls":8},"알툴즈 재계약  550,000원×1교=",550000]
[{"$nulls":8},"호스팅  1,080,000원×1교=",1080000]
[{"$nulls":8},"대용량자료실 2기가  240,000원×1교=",240000]
[{"$nulls":8},"수정 및 추가입력작업(예비)  500,000원×1교=",500000]
[{"$nulls":3},"5.교육지원사업",null,1600,0,0]
[{"$nulls":4},"1.일반수용비",1600,0,0,"정보화장비 지원팀 교육운영비  1,000,000원×1교=",1000000]
[{"$nulls":8},"정보보호 관련 교육비  300,000원×1교=",300000]
[{"$nulls":8},"인터넷,스마트폰 관련교육비  300,000원×1교=",300000]
[null,null,"3.기타 학습지원실 운영",null,null,22000,10000,12000]
[{"$nulls":3},"1.대외협력부 운영",null,5000,0,0]
[{"$nulls":4},"1.일반수용비",5000,0,0,"취업지원관 운영비  2,000,000원×1교=",2000000]
[{"$nulls":8},"취업설명회  1,000,000원×1교=",1000000]
[{"$nulls":8},"취업박람회  1,000,000원×1교=",1000000]
[{"$nulls":8},"취업특강 강사비  1,000,000원×1교=",1000000]
[{"$nulls":3},"2.3D 프린터 동아리운용",null,7000,0,0]
[{"$nulls":4},"1.일반수용비",7000,0,0,"3D 프린터 재료비  4,000,000원×1교=",4000000]
[{"$nulls":8},"3D 프린터 운영비  2,000,000원×1교=",2000000]
[{"$nulls":8},"강사비  1,000,000원×1교=",1000000]
[{"$nulls":3},"3.목공 동아리 운영",null,10000,0,0]
[{"$nulls":4},"1.일반수용비",10000,0,0,"공구 및 소모품비  4,000,000원×1교=",4000000]
[{"$nulls":8},"재료구입비(목재)  4,000,000원×1교=",4000000]
[{"$nulls":8},"강사비(외부강사)  2,000,000원×1교=",2000000]
[null,"3.교육여건 개선",{"$nulls":3},14000,25000,-11000]
[null,null,"1.교육환경개선",null,null,14000,25000,-11000]
[{"$nulls":3},"1.운동장잔디교체",null,14000,0,0]
[{"$nulls":4},"1.시설적립금",14000,0,0,"운동장잔디교체적립금  14,000,000원×1교=",14000000]
[]
[]
[]
[]
["14",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
["6.학교 일반운영",{"$nulls":4},464441,430097,34344]
[null,"1.학교기관 운영",{"$nulls":3},206360,192142,14218]
[null,null,"1.부서기본운영",null,null,135465,134542,923]
[{"$nulls":3},"1.교장실운영",null,17448,0,0]
[{"$nulls":4},"1.일반업무추진비",13800,0,0,"기관업무추진비  312,500원×40회=",12500000]
[{"$nulls":8},"기관장격려비  100,000원×3회=",300000]
[{"$nulls":8},"경조사비  50,000원×20회=",1000000]
[{"$nulls":4},"2.직책급업무추진비",3648,0,0,"직책급업무추진비  304,000원×12회=",3648000]
[{"$nulls":3},"2.행정실운영",null,53666,0,0]
[{"$nulls":4},"1.일반수용비",32066,0,0,"전산용품  100,000원×10회=",1000000]
[{"$nulls":8},"공통운영비  1,200,000원×12월=",14400000]
[{"$nulls":8},"계약수수료  50,000원×4회=",200000]
[{"$nulls":8},"도시가스보험  55,000원×1회=",55000]
[{"$nulls":8},"신원보증보험  600,000원×1교=",600000]
[{"$nulls":8},"난방유  1,611,000×1교=",1611000]
[{"$nulls":8},"급식실운영비  1,000,000원×11회=",11000000]
[{"$nulls":8},"자판기임대료  200,000원×16회=",3200000]
[{"$nulls":4},"2.여비",21600,0,0,"관내출장비  20,000원×180회=",3600000]
[{"$nulls":8},"관외출장비  50,000원×360회=",18000000]
[{"$nulls":3},"3.학교행정공통운영",null,39101,0,0]
[{"$nulls":4},"1.일반수용비",29101,0,0,"일반소모품  500,000원×5회=",2500000]
[{"$nulls":8},"신문용지  450,000원×4회=",1800000]
[{"$nulls":8},"분필  2,171,000원×1교=",2171000]
[{"$nulls":8},"복사용지  25,000원×40박스=",1000000]
[{"$nulls":8},"봉투제작  250,000원×4회=",1000000]
[{"$nulls":8},"명함제작  300,000원×2회=",600000]
[{"$nulls":8},"현수막제작  70,000원×20회=",1400000]
[{"$nulls":8},"사무용품  600,000원×2회=",1200000]
[]
[]
[]
[]
["15",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":8},"등사잉크및원지  500,000원×4회=",2000000]
[{"$nulls":8},"토너  500,000원×11회=",5500000]
[{"$nulls":8},"행정장비수리비  2,400,000원×1교=",2400000]
[{"$nulls":8},"복사기유지보수비  540,000원×12회=",6480000]
[{"$nulls":8},"적십자회비  50,000원×1회=",50000]
[{"$nulls":8},"우편요금  200,000원×5회=",1000000]
[{"$nulls":4},"2.비품구입비",10000,0,0,"비품구입비  10,000,000원×1교=",10000000]
[{"$nulls":3},"4.교육연구부운영",null,6000,0,0]
[{"$nulls":4},"1.일반수용비",5500,0,0,"고사용물품  4,700,000원×1교=",4700000]
[{"$nulls":8},"교육계획서  400,000원×1교=",400000]
[{"$nulls":8},"공개수업 운영비  400,000원×1교=",400000]
[{"$nulls":4},"2.교육운영비",500,0,0,"전문적학습공동체 자체운영비  500,000원×1교=",500000]
[{"$nulls":3},"5.학생복지부운영",null,19250,0,0]
[{"$nulls":4},"1.일반수용비",18450,0,0,"금연보조용품 구입비  200,000원×1교=",200000]
[{"$nulls":8},"금연 홍보자료 구입비  800,000원×1교=",800000]
[{"$nulls":8},"자살예방교육 강사비  400,000원×1교=",400000]
[{"$nulls":8},"학교폭력예방교육 강사비  400,000원×1교=",400000]
[{"$nulls":8},"동일축제상품비  1,500,000원×1교=",1500000]
[{"$nulls":8},"동일축제운영비  5,500,000원×1교=",5500000]
[{"$nulls":8},"학생선거경비  400,000원×1회=",400000]
[{"$nulls":8},"학생회의경비  200,000원×4회=",800000]
[{"$nulls":8},"생활지도물품비  100,000원×3회=",300000]
[{"$nulls":8},"인성프로그램 초청 강사비  1,500,000원×1교=",1500000]
[{"$nulls":8},"프로그램 활동 운영비  500,000원×1교=",500000]
[{"$nulls":8},"선도프로그램(직업진로교육) 강사비  3,150,000원×1교=",3150000]
[{"$nulls":8},"리더쉽 활동 운영비  3,000,000원×1교=",3000000]
[{"$nulls":4},"2.학생복지비",800,0,0,"학생자치회 운영지원비  800,000원×1교=",800000]
[null,null,"2.행정지원인력운용",null,null,70895,57600,13295]
[]
[]
[]
[]
["16",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":3},"1.교육실무직원인건비",null,48748,0,0]
[{"$nulls":4},"1.무기계약직원인건비",48748,0,0,"본봉  1,677,000원×2명×12월=",40248000]
[{"$nulls":8},"퇴직금  3,000,000원×2명=",6000000]
[{"$nulls":8},"명절휴가비  250,000원×2명=",500000]
[{"$nulls":8},"시간외 수당  250,000원×2명=",500000]
[{"$nulls":8},"연차수당  750,000원×2명=",1500000]
[{"$nulls":3},"2.법정부담금",null,5347,0,0]
[{"$nulls":4},"1.무기계약직원인건비",643,0,0,"산재보험  642,010원 × 1교=",643000]
[{"$nulls":4},"2.무기계약직원법정부담금",4704,0,0,"국민연금  1,800,000원×1교=",1800000]
[{"$nulls":8},"건강보험  2,200,000원 × 1교=",2200000]
[{"$nulls":8},"고용보험  703,030원 × 1교=",704000]
[{"$nulls":3},"3.사회복무요원인건비",null,16800,0,0]
[{"$nulls":4},"1.기간제직원인건비",16800,0,0,"사회복무요원급여  700,000원×2명×12월=",16800000]
[null,"2.시설 장비 유지",{"$nulls":3},252781,233555,19226]
[null,null,"1.학교시설장비유지",null,null,252781,233555,19226]
[{"$nulls":3},"1.냉난방시설관리",null,25000,0,0]
[{"$nulls":4},"1.일반수용비",4000,0,0,"시설수선비  1,000,000원×4회=",4000000]
[{"$nulls":4},"2.기타공공요금",16000,0,0,"도시가스료  4,000,000원×4회=",16000000]
[{"$nulls":4},"3.비품구입비",5000,0,0,"냉난방기  5,000,000원×1대=",5000000]
[{"$nulls":3},"2.학교시설경비관리",null,600,0,0]
[{"$nulls":4},"1.일반수용비",600,0,0,"경비시설운영비  200,000원×3회=",600000]
[{"$nulls":3},"3.정보통신시설관리",null,8980,0,0]
[{"$nulls":4},"1.일반수용비",2020,0,0,"핵교시스템  110,000원×12회=",1320000]
[{"$nulls":8},"파란이용료  100,000원×1회=",100000]
[{"$nulls":8},"생기부관리비  300,000원×2회=",600000]
[{"$nulls":4},"2.기타공공요금",6960,0,0,"전화요금  450,000원×12회=",5400000]
[{"$nulls":8},"디지털방송료  130,000원×12회=",1560000]
[{"$nulls":3},"4.학교소방시설관리",null,4648,0,0]
[]
[]
[]
[]
["17",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"1.일반수용비",4648,0,0,"소방안전협회비  48,000원×1회=",48000]
[{"$nulls":8},"소방시설수선비  500,000원×2회=",1000000]
[{"$nulls":8},"소방시설용역비  300,000원×12회=",3600000]
[{"$nulls":3},"5.화장실관리",null,31600,0,0]
[{"$nulls":4},"1.일반수용비",31600,0,0,"청소용품  100,000원×14회=",1400000]
[{"$nulls":8},"화장지  1,000,000원×5회=",5000000]
[{"$nulls":8},"화장실관리용역비  2,100,000원×12회=",25200000]
[{"$nulls":3},"6.학교시설물관리",null,68953,0,0]
[{"$nulls":4},"1.일반수용비",67353,0,0,"쓰레기처리비  500,000원×5회=",2500000]
[{"$nulls":8},"폐기물처리비  250,000원×4회=",1000000]
[{"$nulls":8},"교실커텐교체  2,000,000원×1교=",2000000]
[{"$nulls":8},"시설관리보수비  23,986,000원×1교=",23986000]
[{"$nulls":8},"승강기점검비  77,000원×12회=",924000]
[{"$nulls":8},"보일러유지보수비  100,000원×12회=",1200000]
[{"$nulls":8},"학교시설공제회비  1,800,000원×1회=",1800000]
[{"$nulls":8},"화단관리  7,543,000원×1교=",7543000]
[{"$nulls":8},"전지작업  2,000,000원×1회=",2000000]
[{"$nulls":8},"노후시설보수비  5,000,000원×4회=",20000000]
[{"$nulls":8},"시설물점검비  2,200,000원×2회=",4400000]
[{"$nulls":4},"2.기타공공요금",1600,0,0,"도시가스검사비  400,000원×1회=",400000]
[{"$nulls":8},"환경개선부담금  600,000원×2회=",1200000]
[{"$nulls":3},"7.상하수도시설관리",null,16600,0,0]
[{"$nulls":4},"1.일반수용비",1000,0,0,"시설물수선비  500,000원×2회=",1000000]
[{"$nulls":4},"2.상하수도료",15600,0,0,"상하수도료  1,300,000원×12회=",15600000]
[{"$nulls":3},"8.전기시설관리",null,96400,0,0]
[{"$nulls":4},"1.일반수용비",24400,0,0,"전기안전검사비  800,000원×1회=",800000]
[{"$nulls":8},"전기시설수선비  5,000,000원×4회=",20000000]
[{"$nulls":8},"전기안전관리비  300,000원×12회=",3600000]
[]
[]
[]
[]
["18",{"$nulls":7},"발행일 : ","2019-02-18"]
["2019학년도 세출예산명세서"]
[]
["예산구분 : ",{"$nulls":3},"본예산","(단위 : 천원)"]
["사업",{"$nulls":4},"예산액","전년도\n예산액","비교\n증감","산출기초(원)"]
["정책","단위","세부","세부항목","원가통계비목"]
[{"$nulls":4},"2.전기요금",72000,0,0,"전기요금  6,000,000원×12회=",72000000]
[null,"3.학교운영 협력",{"$nulls":3},5300,4400,900]
[null,null,"1.학교운영위원회운영",null,null,3300,2900,400]
[{"$nulls":3},"1.학교운영위위원회",null,3300,0,0]
[{"$nulls":4},"1.일반수용비",1000,0,0,"운영비  200,000원×5회=",1000000]
[{"$nulls":4},"2.여비",2000,0,0,"여비  200,000원×10회=",2000000]
[{"$nulls":4},"3.일반업무추진비",300,0,0,"감사패  100,000원×1회=",100000]
[{"$nulls":8},"운영위원업무추진비  100,000원×2회=",200000]
[null,null,"2.학부모협력",null,null,2000,1500,500]
[{"$nulls":3},"1.학부모회",null,2000,0,0]
[{"$nulls":4},"1.일반수용비",2000,0,0,"학부모회운영비  250,000원×4회=",1000000]
[{"$nulls":8},"차량비  500,000원×2회=",1000000]
["7.학교시설 확충",{"$nulls":4},45800,48138,-2338]
[null,"1.시설확충 및 개선",{"$nulls":3},45800,48138,-2338]
[null,null,"1.시설확충및개선",null,null,45800,48138,-2338]
[{"$nulls":3},"1.노후시설물수선비",null,45800,0,0]
[{"$nulls":4},"1.시설비",45800,0,0,"노후건물수선비  21,000,000원×1회=",21000000]
[{"$nulls":8},"노후시설물수선  24,800,000원×1교=",24800000]
["8.학교 재무활동",{"$nulls":4},6000,6000,0]
[null,"1.반환금",{"$nulls":3},1000,1000,0]
[null,null,"1.반환금",null,null,1000,1000,0]
[{"$nulls":3},"1.반환금",null,1000,0,0]
[{"$nulls":4},"1.반환금",1000,0,0,"반환금  1,000,000원 × 1교=",1000000]
[null,"2.예비비",{"$nulls":3},5000,5000,0]
[null,null,"1.예비비",null,null,5000,5000,0]
[{"$nulls":3},"1.예비비",null,5000,0,0]
[{"$nulls":4},"1.예비비",5000,0,0,"예비비  1,000,000원×5회=",5000000]
["세출합계",{"$nulls":4},7602121,7699146,-97025]
[]
[]
[]
[]
["19",{"$nulls":7},"발행일 : ","2019-02-18"]