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
		SUM	3,300,555	100,488	216,507	24,077	US$779,050,580
		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	70,130 2,500 5,603 912	US$16,861,900
		전남	67,310 2,377 5,606 851	US$16,228,740
		경북	94,250 3,165 6,771 1,133	US$22,473,880
		경남	113,156 3,600 7,857 1,037	US$26,851,000
		제주	19,035	631	1,371	234	US$4,540,800
	SUM	3,300,555	100,488	216,507	24,077	US$779,050,580

|}