XO Korea/High School

XO Budget

• XO Budget = Num of (Students + Teachers + Officers) * $220 (per Person cost)
• per Person Cost $220 =
  • $200 -- Unit Price of Larger XO +
  • $10 -- 1/20 of Unit Price of School Server +
  • $10 -- Logistics + Extra Machines cost + Other Expenses
• See Financial Plans for details.

---

Web	Web	Region	Students	Classes	Teachers	Officers	XO Budget
		Sub Total	1,762,896	53,924	116,411	13,199	US$416,351,320
		서울	284,005	8,254	17,017	1,383	US$66,529,100
		부산	136,641	4,131	8,882	1,061	US$32,248,480
		대구	77,245	2,207	4,643	428	US$18,109,520
		인천	99,762	2,892	6,259	666	US$23,471,140
		광주	58,055	1,714	3,659	387	US$13,662,220
		대전	58,205	1,733	3,639	407	US$13,695,220
		울산	44,864	1,298	2,731	255	US$10,527,000
		경기	369,764	10,627	22,780	1,831	US$86,762,500
		강원	54,352	1,840	4,420	501	US$13,040,060
		충북	54,497	1,683	3,531	487	US$12,873,300
		충남	49,841	1,580	3,433	438	US$11,816,640
		전북	43,168	1,458	3,234	478	US$10,313,600
		전남	29,395	961	2,274	307	US$7,034,720
		경북	65,289	2,088	4,426	645	US$15,479,200
		경남	85,416	2,603	5,666	654	US$20,181,920
		제주	19,035	631	1,371	234	US$4,540,800
		Sub Total	1,762,896	53,924	116,411	13,199	US$416,351,320