{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["세입","세출"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"세입","index":0,"n_rows":27,"n_cols":8,"rows_kept":27,"merged":[[1,6,1,7],[2,0,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[4,0,4,2],[5,0,6,0],[5,1,5,2],[7,0,7,2],[8,0,9,0],[8,1,8,2],[10,0,10,2],[11,0,12,0],[11,1,11,2],[13,0,13,2],[14,0,15,0],[14,1,14,2],[16,0,16,2],[17,0,20,0],[17,1,17,2],[19,1,19,2],[21,0,21,2],[22,0,25,0],[22,1,22,2],[24,1,24,2],[26,0,26,2]],"flags":["formulas_cached_only"]}
["세입"]
[{"$nulls":6},"(단위 : 천원)"]
["과 목",null,null,"2009예산액","2008예산액","비교증감","산출기초(단위:원)","비고"]
["관","항","목"]
["1. 재산수입",null,null,{"v":157500,"d":"157,500"},{"v":47640,"d":"47,640"},{"v":109860,"d":"109,860"}]
[null,"1. 기본재산수입",null,{"v":157500,"d":"157,500"},{"v":47640,"d":"47,640"},{"v":109860,"d":"109,860"}]
[null,null,"1.건물임대수입",{"v":157500,"d":"157,500"},{"v":47640,"d":"47,640"},{"v":109860,"d":"109,860"},"은행이자수입\n3,500,000,000 x 4.5% \n= 157,500,000"]
["2. 과년도수입",null,null,0,{"v":2000,"d":"2,000"},{"v":-2000,"d":"-2,000 "}]
[null,"1. 과년도수입",null,0,{"v":2000,"d":"2,000"},{"v":-2000,"d":"-2,000 "}]
[null,null,"1.기본재산수입",0,{"v":2000,"d":"2,000"},{"v":-2000,"d":"-2,000 "}]
["3. 이월금",null,null,100,100,0]
[null,"1. 이월금",null,100,100,0]
[null,null,"1.이월금",100,100,0]
["4. 기부원조금",null,null,{"v":4000,"d":"4,000"},{"v":10000,"d":"10,000"},{"v":-6000,"d":"-6,000 "}]
[null,"1. 기부원조금",null,{"v":4000,"d":"4,000"},{"v":10000,"d":"10,000"},{"v":-6000,"d":"-6,000 "}]
[null,null,"1.기부원조금",{"v":4000,"d":"4,000"},{"v":10000,"d":"10,000"},{"v":-6000,"d":"-6,000 "}]
["5. 고정부채입금",null,null,0,{"v":20300,"d":"20,300"},{"v":-20300,"d":"-20,300 "}]
[null,"1. 차입금",null,0,0,0]
[null,null,"1.차입금",0,0,0]
[null,"2. 기타고정부채 ",null,0,{"v":20300,"d":"20,300"},{"v":-20300,"d":"-20,300 "}]
[null,null,"2.임대보증금",0,{"v":20300,"d":"20,300"},{"v":-20300,"d":"-20,300 "}]
["6. 잡수입",null,null,600,600,0]
[null,"1. 잡수입",null,100,100,0]
[null,null,"1.잡수입",100,100,0,"잡수입"]
[null,"2. 예금이자",null,500,500,0]
[null,null,"1.예금이자",500,500,0,"이자수입"]
["세 입 합 계",null,null,{"v":162200,"d":"162,200"},{"v":80640,"d":"80,640"},{"v":81560,"d":"81,560"}]

{"sheet":"세출","index":1,"n_rows":34,"n_cols":8,"rows_kept":34,"merged":[[1,6,1,7],[2,0,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[4,0,4,2],[5,0,10,0],[5,1,5,2],[6,1,10,1],[6,2,10,2],[6,3,10,3],[6,4,10,4],[6,5,10,5],[6,7,10,7],[11,0,11,2],[12,0,13,0],[12,1,12,2],[14,0,14,2],[15,0,19,0],[15,1,15,2],[17,1,17,2],[18,1,19,1],[20,0,20,2],[21,0,23,0],[21,1,21,2],[22,1,23,1],[24,0,24,2],[25,0,29,0],[25,1,25,2],[26,1,29,1],[26,2,29,2],[26,3,29,3],[26,4,29,4],[26,5,29,5],[30,0,30,2],[31,0,32,0],[31,1,31,2],[33,0,33,2]],"flags":["formulas_cached_only"]}
["세출"]
[{"$nulls":6},"(단위 : 천원)"]
["과 목",null,null,"2009예산액","2008예산액","비교증감","산출기초(단위:원)","비고"]
["관","항","목"]
["1. 인건비 ",null,null,{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},0]
[null,"1. 이사회비",null,{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},0]
[null,null,"1.이사회운영비",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},0,"임원수당 1,200,000"]
[{"$nulls":5},0,"출장비   1,016,350"]
[{"$nulls":5},0,"판공비   644,780"]
[{"$nulls":6},"여비     800,000"]
[{"$nulls":5},0,"합계     3,000,000"]
["2. 사무비",null,null,{"v":1500,"d":"1,500"},{"v":1800,"d":"1,800"},{"v":-300,"d":"-300 "}]
[null,"1. 수용비",null,{"v":1500,"d":"1,500"},{"v":1800,"d":"1,800"},{"v":-300,"d":"-300 "}]
[null,null,"1.법인운영비",{"v":1500,"d":"1,500"},{"v":1800,"d":"1,800"},{"v":-300,"d":"-300 "},"차량운영비 1,500,000"]
["3. 재산조성비",null,null,{"v":4000,"d":"4,000"},{"v":9540,"d":"9,540"},{"v":-5540,"d":"-5,540 "}]
[null,"1. 시설비",null,0,{"v":3500,"d":"3,500"},{"v":-3500,"d":"-3,500 "}]
[null,null,"1.시설비",0,{"v":3500,"d":"3,500"},{"v":-3500,"d":"-3,500 "}]
[null,"2. 재산관리비 ",null,{"v":4000,"d":"4,000"},{"v":6040,"d":"6,040"},{"v":-2040,"d":"-2,040 "}]
[null,null,"1.재산유지비",0,{"v":2040,"d":"2,040"},{"v":-2040,"d":"-2,040 "}]
[null,null,"2.공과보험료",{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},0,"각종공과보험료\n4,000,000"]
["4. 전출금",null,null,{"v":150000,"d":"150,000"},{"v":41000,"d":"41,000"},{"v":109000,"d":"109,000"}]
[null,"1. 전출금",null,{"v":150000,"d":"150,000"},{"v":41000,"d":"41,000"},{"v":109000,"d":"109,000"}]
[null,null,"1.중학교",{"v":75000,"d":"75,000"},{"v":25500,"d":"25,500"},{"v":49500,"d":"49,500"}]
[null,null,"2.고등학교",{"v":75000,"d":"75,000"},{"v":15500,"d":"15,500"},{"v":59500,"d":"59,500"}]
["5. 잡지출",null,null,{"v":3500,"d":"3,500"},{"v":4000,"d":"4,000"},{"v":-500,"d":"-500 "}]
[null,"1. 잡지출",null,{"v":3500,"d":"3,500"},{"v":4000,"d":"4,000"},{"v":-500,"d":"-500 "}]
[null,null,"1.기타잡지출",{"v":3500,"d":"3,500"},{"v":4000,"d":"4,000"},{"v":-500,"d":"-500 "},"법인세무조정료 2,000,000"]
[{"$nulls":6},"우편물발송     500,000"]
[{"$nulls":6},"임원등기수수료 1,000,000"]
[{"$nulls":6},"합계           3,500,000"]
["6. 예비비",null,null,200,{"v":21300,"d":"21,300"},{"v":-21100,"d":"-21,100 "}]
[null,"1. 예비비",null,200,{"v":21300,"d":"21,300"},{"v":-21100,"d":"-21,100 "}]
[null,null,"1.예비비",200,{"v":21300,"d":"21,300"},{"v":-21100,"d":"-21,100 "},"예비비"]
["세 출 합 계",null,null,{"v":162200,"d":"162,200"},{"v":80640,"d":"80,640"},{"v":81560,"d":"81,560"}]