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

{"sheet":"sheet11","index":0,"n_rows":42,"n_cols":11,"rows_kept":42,"merged":[[0,0,0,10],[1,9,1,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,9],[2,10,3,10]],"flags":["formulas_cached_only"]}
["불용사유별 현황"]
[{"$nulls":9},"(단위: 원)"]
["세부사업","예산현액","불용액","불용액원인별내역",{"$nulls":6},"불용비"]
[{"$nulls":3},"계획변경및 취소","정원및기준호봉미달운영","예산절감","지급사유미발생","집행잔액","기타","계"]
["교직원연수",{"v":2930000,"d":"2,930,000"},{"v":1164590,"d":"1,164,590"},0,0,0,0,{"v":1164590,"d":"1,164,590"},0,{"v":1164590,"d":"1,164,590"},{"v":0.3975,"d":"39.75%"}]
["사립학교 교원보수",{"v":3677008000,"d":"3,677,008,000"},{"v":2317160,"d":"2,317,160"},0,0,0,0,{"v":2317160,"d":"2,317,160"},0,{"v":2317160,"d":"2,317,160"},"0.06%"]
["사립학교 직원보수",{"v":937379000,"d":"937,379,000"},{"v":3555830,"d":"3,555,830"},0,0,0,0,{"v":3555830,"d":"3,555,830"},0,{"v":3555830,"d":"3,555,830"},"0.38%"]
["교직원대체인건비",{"v":415610000,"d":"415,610,000"},{"v":4903600,"d":"4,903,600"},0,0,0,0,{"v":4903600,"d":"4,903,600"},0,{"v":4903600,"d":"4,903,600"},{"v":0.0118,"d":"1.18%"}]
["학교운영지원수당",{"v":39840000,"d":"39,840,000"},{"v":15330,"d":"15,330"},0,0,0,0,{"v":15330,"d":"15,330"},0,{"v":15330,"d":"15,330"},"0.04%"]
["학교급식운영",{"v":304498500,"d":"304,498,500"},{"v":5740150,"d":"5,740,150"},0,0,0,0,{"v":5740150,"d":"5,740,150"},0,{"v":5740150,"d":"5,740,150"},{"v":0.0189,"d":"1.89%"}]
["기숙사운영",{"v":40808000,"d":"40,808,000"},{"v":1262260,"d":"1,262,260"},0,0,0,0,{"v":1262260,"d":"1,262,260"},0,{"v":1262260,"d":"1,262,260"},{"v":0.030899999999999997,"d":"3.09%"}]
["학생및교직원보건안전관리",{"v":5614000,"d":"5,614,000"},{"v":1245870,"d":"1,245,870"},0,0,0,0,{"v":1245870,"d":"1,245,870"},0,{"v":1245870,"d":"1,245,870"},{"v":0.22190000000000001,"d":"22.19%"}]
["학교환경위생관리",{"v":6971000,"d":"6,971,000"},{"v":162280,"d":"162,280"},0,0,0,0,{"v":162280,"d":"162,280"},0,{"v":162280,"d":"162,280"},{"v":0.0233,"d":"2.33%"}]
["현장체험학습비지원",{"v":5716000,"d":"5,716,000"},{"v":832000,"d":"832,000"},0,0,0,0,{"v":832000,"d":"832,000"},0,{"v":832000,"d":"832,000"},{"v":0.1456,"d":"14.56%"}]
["교과서비지원",{"v":16583000,"d":"16,583,000"},480,0,0,0,0,480,0,480,"0%"]
["학생복지운영",{"v":241343000,"d":"241,343,000"},{"v":4868130,"d":"4,868,130"},0,0,0,0,{"v":4868130,"d":"4,868,130"},0,{"v":4868130,"d":"4,868,130"},{"v":0.0202,"d":"2.02%"}]
["교과활동지원",{"v":2340000,"d":"2,340,000"},{"v":1060230,"d":"1,060,230"},0,0,0,0,{"v":1060230,"d":"1,060,230"},0,{"v":1060230,"d":"1,060,230"},{"v":0.4531,"d":"45.31%"}]
["체육교과활동",{"v":6284000,"d":"6,284,000"},{"v":70740,"d":"70,740"},0,0,0,0,{"v":70740,"d":"70,740"},0,{"v":70740,"d":"70,740"},{"v":0.0113,"d":"1.13%"}]
["특수교육교과활동",{"v":703485170,"d":"703,485,170"},{"v":69006388,"d":"69,006,388"},0,0,0,0,{"v":69006388,"d":"69,006,388"},0,{"v":69006388,"d":"69,006,388"},{"v":0.0981,"d":"9.81%"}]
["자율활동",{"v":9474000,"d":"9,474,000"},{"v":391260,"d":"391,260"},0,0,0,0,{"v":391260,"d":"391,260"},0,{"v":391260,"d":"391,260"},{"v":0.041299999999999996,"d":"4.13%"}]
["현장체험학습활동",{"v":46692000,"d":"46,692,000"},{"v":3202946,"d":"3,202,946"},0,0,0,0,{"v":3202946,"d":"3,202,946"},0,{"v":3202946,"d":"3,202,946"},{"v":0.06860000000000001,"d":"6.86%"}]
["동아리활동",{"v":53500000,"d":"53,500,000"},{"v":5000005,"d":"5,000,005"},0,0,0,0,{"v":5000005,"d":"5,000,005"},0,{"v":5000005,"d":"5,000,005"},{"v":0.0935,"d":"9.35%"}]
["자유학기제활동",{"v":17100000,"d":"17,100,000"},{"v":174618,"d":"174,618"},0,0,0,0,{"v":174618,"d":"174,618"},0,{"v":174618,"d":"174,618"},{"v":0.0102,"d":"1.02%"}]
["방과후학교운영",{"v":235965000,"d":"235,965,000"},{"v":2502,"d":"2,502"},0,0,0,0,{"v":2502,"d":"2,502"},0,{"v":2502,"d":"2,502"},"0%"]
["직업교육운영",{"v":244234550,"d":"244,234,550"},{"v":1726093,"d":"1,726,093"},0,0,0,0,{"v":1726093,"d":"1,726,093"},0,{"v":1726093,"d":"1,726,093"},"0.71%"]
["교기운영",{"v":6500000,"d":"6,500,000"},{"v":367040,"d":"367,040"},0,0,0,0,{"v":367040,"d":"367,040"},0,{"v":367040,"d":"367,040"},{"v":0.0565,"d":"5.65%"}]
["기타선택적교육운영",{"v":33750000,"d":"33,750,000"},{"v":14580,"d":"14,580"},0,0,0,0,{"v":14580,"d":"14,580"},0,{"v":14580,"d":"14,580"},"0.04%"]
["독서활동운영",{"v":1117000,"d":"1,117,000"},{"v":1000000,"d":"1,000,000"},0,0,0,0,{"v":1000000,"d":"1,000,000"},0,{"v":1000000,"d":"1,000,000"},{"v":0.8953,"d":"89.53%"}]
["교무학사운영",{"v":52010740,"d":"52,010,740"},{"v":5081970,"d":"5,081,970"},0,0,0,0,{"v":5081970,"d":"5,081,970"},0,{"v":5081970,"d":"5,081,970"},{"v":0.0977,"d":"9.77%"}]
["방송실운영",{"v":1044000,"d":"1,044,000"},{"v":1490,"d":"1,490"},0,0,0,0,{"v":1490,"d":"1,490"},0,{"v":1490,"d":"1,490"},"0.14%"]
["정보화실운영",{"v":29569000,"d":"29,569,000"},{"v":21450,"d":"21,450"},0,0,0,0,{"v":21450,"d":"21,450"},0,{"v":21450,"d":"21,450"},"0.07%"]
["교육환경개선",{"v":43925000,"d":"43,925,000"},{"v":2234200,"d":"2,234,200"},0,0,0,0,{"v":2234200,"d":"2,234,200"},0,{"v":2234200,"d":"2,234,200"},{"v":0.0509,"d":"5.09%"}]
["학교폭력예방",{"v":4942000,"d":"4,942,000"},{"v":110800,"d":"110,800"},0,0,0,0,{"v":110800,"d":"110,800"},0,{"v":110800,"d":"110,800"},{"v":0.022400000000000003,"d":"2.24%"}]
["학교시설장비유지",{"v":437927000,"d":"437,927,000"},{"v":10970684,"d":"10,970,684"},0,0,0,0,{"v":10970684,"d":"10,970,684"},0,{"v":10970684,"d":"10,970,684"},{"v":0.025099999999999997,"d":"2.51%"}]
["학교운영위원회운영",{"v":300000,"d":"300,000"},{"v":60000,"d":"60,000"},0,0,0,0,{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},{"v":0.2,"d":"20%"}]
["학부모협력",{"v":3400000,"d":"3,400,000"},{"v":3408,"d":"3,408"},0,0,0,0,{"v":3408,"d":"3,408"},0,{"v":3408,"d":"3,408"},"0.1%"]
["부서기본운영",{"v":73359000,"d":"73,359,000"},{"v":12074276,"d":"12,074,276"},0,0,0,0,{"v":12074276,"d":"12,074,276"},0,{"v":12074276,"d":"12,074,276"},{"v":0.1646,"d":"16.46%"}]
["행정지원인력운용",{"v":60263000,"d":"60,263,000"},{"v":2202240,"d":"2,202,240"},0,0,0,0,{"v":2202240,"d":"2,202,240"},0,{"v":2202240,"d":"2,202,240"},{"v":0.0365,"d":"3.65%"}]
["시설확충및개선",{"v":100522880,"d":"100,522,880"},{"v":266440,"d":"266,440"},0,0,0,0,{"v":266440,"d":"266,440"},0,{"v":266440,"d":"266,440"},"0.27%"]
["반환금",{"v":57244000,"d":"57,244,000"},{"v":2260,"d":"2,260"},0,0,0,0,{"v":2260,"d":"2,260"},0,{"v":2260,"d":"2,260"},"0%"]
["예비비",{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},0,0,0,0,{"v":1000000,"d":"1,000,000"},0,{"v":1000000,"d":"1,000,000"},{"v":1,"d":"100%"}]
["합    계",{"v":7920248840,"d":"7,920,248,840"},{"v":142113300,"d":"142,113,300"},0,0,0,0,{"v":142113300,"d":"142,113,300"},0,{"v":142113300,"d":"142,113,300"}]