{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["sheet11"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"sheet11","index":0,"n_rows":45,"n_cols":11,"rows_kept":45,"merged":[[0,0,0,10],[1,9,1,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,9],[2,10,4,10],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["불용 사유별 현황"]
[{"$nulls":9},"(단위: 원)"]
["세부사업","예산현액","불용액","불용액원인별내역",{"$nulls":6},"불용비"]
[{"$nulls":3},"계획변경및 취소","정원및기준호봉미달운영","예산절감","지급사유미발생","집행잔액","기타","계"]
[]
["교직원연수",{"v":12440000,"d":"12,440,000"},{"v":1413180,"d":"1,413,180"},0,0,0,0,{"v":1413180,"d":"1,413,180"},0,{"v":1413180,"d":"1,413,180"},{"v":0.11359999999999999,"d":"11.36%"}]
["사립학교 교원보수",{"v":3464541000,"d":"3,464,541,000"},{"v":129930,"d":"129,930"},0,0,0,0,{"v":129930,"d":"129,930"},0,{"v":129930,"d":"129,930"},"0%"]
["사립학교 직원보수",{"v":843408000,"d":"843,408,000"},{"v":237870,"d":"237,870"},0,0,0,0,{"v":237870,"d":"237,870"},0,{"v":237870,"d":"237,870"},"0.03%"]
["교직원대체인건비",{"v":510765000,"d":"510,765,000"},{"v":2320380,"d":"2,320,380"},0,0,0,0,{"v":2320380,"d":"2,320,380"},0,{"v":2320380,"d":"2,320,380"},"0.45%"]
["학교운영지원수당",{"v":39850000,"d":"39,850,000"},{"v":45830,"d":"45,830"},0,0,0,0,{"v":45830,"d":"45,830"},0,{"v":45830,"d":"45,830"},"0.12%"]
["학교급식운영",{"v":113254000,"d":"113,254,000"},{"v":849940,"d":"849,940"},0,0,0,0,{"v":849940,"d":"849,940"},0,{"v":849940,"d":"849,940"},"0.75%"]
["기숙사운영",{"v":14046000,"d":"14,046,000"},{"v":932400,"d":"932,400"},0,0,0,0,{"v":932400,"d":"932,400"},0,{"v":932400,"d":"932,400"},{"v":0.0664,"d":"6.64%"}]
["학생및교직원보건안전관리",{"v":7835000,"d":"7,835,000"},{"v":260030,"d":"260,030"},0,0,0,0,{"v":260030,"d":"260,030"},0,{"v":260030,"d":"260,030"},{"v":0.0332,"d":"3.32%"}]
["학교환경위생관리",{"v":5236000,"d":"5,236,000"},{"v":68860,"d":"68,860"},0,0,0,0,{"v":68860,"d":"68,860"},0,{"v":68860,"d":"68,860"},{"v":0.0132,"d":"1.32%"}]
["급식비지원",{"v":104005000,"d":"104,005,000"},{"v":256900,"d":"256,900"},0,0,0,0,{"v":256900,"d":"256,900"},0,{"v":256900,"d":"256,900"},"0.25%"]
["방과후학교활동비지원",{"v":212111000,"d":"212,111,000"},{"v":8479,"d":"8,479"},0,0,0,0,{"v":8479,"d":"8,479"},0,{"v":8479,"d":"8,479"},"0%"]
["현장체험학습비지원",{"v":4750000,"d":"4,750,000"},{"v":30200,"d":"30,200"},0,0,0,0,{"v":30200,"d":"30,200"},0,{"v":30200,"d":"30,200"},"0.64%"]
["청소년단체활동비지원",{"v":76000000,"d":"76,000,000"},80,0,0,0,0,80,0,80,"0%"]
["교과서비지원",{"v":10216000,"d":"10,216,000"},{"v":3020,"d":"3,020"},0,0,0,0,{"v":3020,"d":"3,020"},0,{"v":3020,"d":"3,020"},"0.03%"]
["기숙사비지원",{"v":11820000,"d":"11,820,000"},600,0,0,0,0,600,0,600,"0.01%"]
["기타 교육격차해소 지원",{"v":28006000,"d":"28,006,000"},{"v":72600,"d":"72,600"},0,0,0,0,{"v":72600,"d":"72,600"},0,{"v":72600,"d":"72,600"},"0.26%"]
["학생복지운영",{"v":185333000,"d":"185,333,000"},{"v":1010972,"d":"1,010,972"},0,0,0,0,{"v":1010972,"d":"1,010,972"},0,{"v":1010972,"d":"1,010,972"},"0.55%"]
["교과활동지원",{"v":340000,"d":"340,000"},{"v":100370,"d":"100,370"},0,0,0,0,{"v":100370,"d":"100,370"},0,{"v":100370,"d":"100,370"},{"v":0.2952,"d":"29.52%"}]
["체육교과활동",{"v":2500000,"d":"2,500,000"},{"v":36450,"d":"36,450"},0,0,0,0,{"v":36450,"d":"36,450"},0,{"v":36450,"d":"36,450"},{"v":0.0146,"d":"1.46%"}]
["특수교육교과활동",{"v":515913000,"d":"515,913,000"},{"v":19149770,"d":"19,149,770"},0,0,0,0,{"v":19149770,"d":"19,149,770"},0,{"v":19149770,"d":"19,149,770"},{"v":0.0371,"d":"3.71%"}]
["자율활동",{"v":11692000,"d":"11,692,000"},{"v":174734,"d":"174,734"},0,0,0,0,{"v":174734,"d":"174,734"},0,{"v":174734,"d":"174,734"},{"v":0.0149,"d":"1.49%"}]
["현장체험학습활동",{"v":43288000,"d":"43,288,000"},{"v":48713,"d":"48,713"},0,0,0,0,{"v":48713,"d":"48,713"},0,{"v":48713,"d":"48,713"},"0.11%"]
["동아리활동",{"v":3839000,"d":"3,839,000"},{"v":390220,"d":"390,220"},0,0,0,0,{"v":390220,"d":"390,220"},0,{"v":390220,"d":"390,220"},{"v":0.1016,"d":"10.16%"}]
["직업교육운영",{"v":219333000,"d":"219,333,000"},{"v":155330,"d":"155,330"},0,0,0,0,{"v":155330,"d":"155,330"},0,{"v":155330,"d":"155,330"},"0.07%"]
["교기운영",{"v":7710000,"d":"7,710,000"},{"v":79200,"d":"79,200"},0,0,0,0,{"v":79200,"d":"79,200"},0,{"v":79200,"d":"79,200"},{"v":0.0103,"d":"1.03%"}]
["기타선택적교육운영",{"v":150000,"d":"150,000"},{"v":3600,"d":"3,600"},0,0,0,0,{"v":3600,"d":"3,600"},0,{"v":3600,"d":"3,600"},{"v":0.024,"d":"2.40%"}]
["독서활동운영",{"v":27160000,"d":"27,160,000"},{"v":345845,"d":"345,845"},0,0,0,0,{"v":345845,"d":"345,845"},0,{"v":345845,"d":"345,845"},{"v":0.0127,"d":"1.27%"}]
["교무학사운영",{"v":35700000,"d":"35,700,000"},{"v":199430,"d":"199,430"},0,0,0,0,{"v":199430,"d":"199,430"},0,{"v":199430,"d":"199,430"},"0.56%"]
["방송실운영",{"v":1100000,"d":"1,100,000"},{"v":91910,"d":"91,910"},0,0,0,0,{"v":91910,"d":"91,910"},0,{"v":91910,"d":"91,910"},{"v":0.0836,"d":"8.36%"}]
["정보화실운영",{"v":13950000,"d":"13,950,000"},{"v":526020,"d":"526,020"},0,0,0,0,{"v":526020,"d":"526,020"},0,{"v":526020,"d":"526,020"},{"v":0.0377,"d":"3.77%"}]
["교육환경개선",{"v":262441000,"d":"262,441,000"},{"v":9109660,"d":"9,109,660"},0,0,0,0,{"v":9109660,"d":"9,109,660"},0,{"v":9109660,"d":"9,109,660"},{"v":0.0347,"d":"3.47%"}]
["학생생활상담지도",{"v":4180000,"d":"4,180,000"},{"v":160000,"d":"160,000"},0,0,0,0,{"v":160000,"d":"160,000"},0,{"v":160000,"d":"160,000"},{"v":0.0383,"d":"3.83%"}]
["학교폭력예방",{"v":200000,"d":"200,000"},{"v":40000,"d":"40,000"},0,0,0,0,{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},{"v":0.2,"d":"20%"}]
["학교시설장비유지",{"v":319801000,"d":"319,801,000"},{"v":14142063,"d":"14,142,063"},0,0,0,0,{"v":14142063,"d":"14,142,063"},0,{"v":14142063,"d":"14,142,063"},{"v":0.044199999999999996,"d":"4.42%"}]
["학교운영위원회운영",{"v":300000,"d":"300,000"},{"v":70000,"d":"70,000"},0,0,0,0,{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},{"v":0.23329999999999998,"d":"23.33%"}]
["학부모협력",{"v":489000,"d":"489,000"},920,0,0,0,0,920,0,920,"0.19%"]
["부서기본운영",{"v":60682000,"d":"60,682,000"},{"v":3789250,"d":"3,789,250"},0,0,0,0,{"v":3789250,"d":"3,789,250"},0,{"v":3789250,"d":"3,789,250"},{"v":0.062400000000000004,"d":"6.24%"}]
["행정지원인력운용",{"v":72210000,"d":"72,210,000"},{"v":899780,"d":"899,780"},0,0,0,0,{"v":899780,"d":"899,780"},0,{"v":899780,"d":"899,780"},{"v":0.0125,"d":"1.25%"}]
["시설확충및개선",{"v":296449000,"d":"296,449,000"},{"v":168970,"d":"168,970"},0,0,0,0,{"v":168970,"d":"168,970"},0,{"v":168970,"d":"168,970"},"0.06%"]
["합    계",{"v":7543043000,"d":"7,543,043,000"},{"v":57323506,"d":"57,323,506"},0,0,0,0,{"v":57323506,"d":"57,323,506"},0,{"v":57323506,"d":"57,323,506"}]