{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["세입","세출","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"세입","index":0,"n_rows":27,"n_cols":8,"rows_kept":27,"merged":[[0,3,0,6],[1,0,1,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[3,0,3,2],[4,0,5,0],[4,1,4,2],[6,0,6,2],[7,0,8,0],[7,1,7,2],[9,0,9,2],[10,0,11,0],[10,1,10,2],[12,0,12,2],[13,0,14,0],[13,1,13,2],[15,0,15,2],[16,0,19,0],[16,1,16,2],[18,1,18,2],[20,0,20,2],[21,0,25,0],[21,1,21,2],[23,1,23,2],[24,1,25,1],[26,0,26,2]],"flags":["formulas_cached_only"]}
["세입",{"$nulls":6},"(단위:원)"]
["과 목",null,null,"2007결산액","2007예산액","비교증감","산출기초(단위:원)","비고"]
["관","항","목"]
["1. 재산수입",null,null,{"v":45000000,"d":"45,000,000"},{"v":49000000,"d":"49,000,000"},{"v":-4000000,"d":"-4,000,000 "}]
[null,"1. 기본재산수입",null,{"v":45000000,"d":"45,000,000"},{"v":49000000,"d":"49,000,000"},{"v":-4000000,"d":"-4,000,000 "}]
[null,null,"1.건물임대수입",{"v":45000000,"d":"45,000,000"},{"v":49000000,"d":"49,000,000"},{"v":-4000000,"d":"-4,000,000 "},"건물 임대수입"]
["2. 과년도수입",null,null,{"v":6300000,"d":"6,300,000"},{"v":2000000,"d":"2,000,000"},{"v":4300000,"d":"4,300,000"}]
[null,"1. 과년도수입",null,{"v":6300000,"d":"6,300,000"},{"v":2000000,"d":"2,000,000"},{"v":4300000,"d":"4,300,000"}]
[null,null,"1.기본재산수입",{"v":6300000,"d":"6,300,000"},{"v":2000000,"d":"2,000,000"},{"v":4300000,"d":"4,300,000"},"전년도 미납액"]
["3. 이월금",null,null,{"v":24520,"d":"24,520"},{"v":100000,"d":"100,000"},{"v":-75480,"d":"-75,480 "}]
[null,"1. 이월금",null,{"v":24520,"d":"24,520"},{"v":100000,"d":"100,000"},{"v":-75480,"d":"-75,480 "}]
[null,null,"1.이월금",{"v":24520,"d":"24,520"},{"v":100000,"d":"100,000"},{"v":-75480,"d":"-75,480 "}]
["4. 기부원조금",null,null,{"v":5000000,"d":"5,000,000"},{"v":10000000,"d":"10,000,000"},{"v":-5000000,"d":"-5,000,000 "}]
[null,"1. 기부원조금",null,{"v":5000000,"d":"5,000,000"},{"v":10000000,"d":"10,000,000"},{"v":-5000000,"d":"-5,000,000 "}]
[null,null,"1.기부원조금",{"v":5000000,"d":"5,000,000"},{"v":10000000,"d":"10,000,000"},{"v":-5000000,"d":"-5,000,000 "},"이사장 기부금"]
["5. 고정부채입금",null,null,{"v":11600000,"d":"11,600,000"},{"v":20300000,"d":"20,300,000"},{"v":-8700000,"d":"-8,700,000 "}]
[null,"1. 차입금",null,0,0,0]
[null,null,"1.차입금",0,0,0]
[null,"2. 기타고정부채 ",null,{"v":11600000,"d":"11,600,000"},{"v":20300000,"d":"20,300,000"},{"v":-8700000,"d":"-8,700,000 "},"임대보증금 수입"]
[null,null,"2.임대보증금",{"v":11600000,"d":"11,600,000"},{"v":20300000,"d":"20,300,000"},{"v":-8700000,"d":"-8,700,000 "}]
["6. 잡수입",null,null,{"v":823510,"d":"823,510"},{"v":600000,"d":"600,000"},{"v":223510,"d":"223,510"}]
[null,"1. 잡수입",null,{"v":40700,"d":"40,700"},{"v":100000,"d":"100,000"},{"v":-59300,"d":"-59,300 "}]
[null,null,"1.잡수입",{"v":40700,"d":"40,700"},{"v":100000,"d":"100,000"},{"v":-59300,"d":"-59,300 "}]
[null,"2. 예금이자",null,{"v":782810,"d":"782,810"},{"v":500000,"d":"500,000"},{"v":282810,"d":"282,810"}]
[null,null,"1.예금이자",{"v":782810,"d":"782,810"},{"v":500000,"d":"500,000"},{"v":282810,"d":"282,810"},"예금이자"]
[{"$nulls":5},0]
["세 입 합 계",null,null,{"v":68748030,"d":"68,748,030"},{"v":82000000,"d":"82,000,000"},{"v":-13251970,"d":"-13,251,970 "}]

{"sheet":"세출","index":1,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,3,0,6],[1,0,1,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[3,0,3,2],[4,0,8,0],[4,1,4,2],[5,1,8,1],[5,2,8,2],[5,3,8,3],[5,4,8,4],[5,5,8,5],[5,7,8,7],[9,0,9,2],[10,0,11,0],[10,1,10,2],[12,0,12,2],[13,0,17,0],[13,1,13,2],[15,1,15,2],[16,1,17,1],[18,0,18,2],[19,0,21,0],[19,1,19,2],[20,1,21,1],[22,0,22,2],[23,0,24,0],[23,1,23,2],[25,0,25,2],[26,1,26,2],[28,0,28,2],[29,0,30,0],[29,1,29,2],[31,0,31,2]],"flags":["formulas_cached_only"]}
["세출",{"$nulls":6},"(단위:원)"]
["과 목",null,null,"2007결산액","2007예산액","비교증감","산출기초(단위:원)","비고"]
["관","항","목"]
["1. 인건비 ",null,null,{"v":2861130,"d":"2,861,130"},{"v":3000000,"d":"3,000,000"},{"v":138870,"d":"138,870"}]
[null,"1. 이사회비",null,{"v":2861130,"d":"2,861,130"},{"v":3000000,"d":"3,000,000"},{"v":138870,"d":"138,870"}]
[null,null,"1.이사회운영비",{"v":2861130,"d":"2,861,130"},{"v":3000000,"d":"3,000,000"},{"v":138870,"d":"138,870"},"임원수당 1,200,000"]
[{"$nulls":5},0,"출장비   1,016,350"]
[{"$nulls":5},0,"판공비   644,780"]
[{"$nulls":5},0,"합계     2,861,130"]
["2. 사무비",null,null,{"v":1800000,"d":"1,800,000"},{"v":1800000,"d":"1,800,000"},0]
[null,"1. 수용비",null,{"v":1800000,"d":"1,800,000"},{"v":1800000,"d":"1,800,000"},0]
[null,null,"1.법인운영비",{"v":1800000,"d":"1,800,000"},{"v":1800000,"d":"1,800,000"},0,"차량유지비"]
["3. 재산조성비",null,null,{"v":9915590,"d":"9,915,590"},{"v":10000000,"d":"10,000,000"},{"v":84410,"d":"84,410"}]
[null,"1. 시설비",null,{"v":3515590,"d":"3,515,590"},{"v":3600000,"d":"3,600,000"},{"v":84410,"d":"84,410"}]
[null,null,"1.시설비",{"v":3515590,"d":"3,515,590"},{"v":3600000,"d":"3,600,000"},{"v":84410,"d":"84,410"},"시설 수리비"]
[null,"2. 재산관리비 ",null,{"v":6400000,"d":"6,400,000"},{"v":6400000,"d":"6,400,000"},0]
[null,null,"1.재산유지비",{"v":2400000,"d":"2,400,000"},{"v":2400000,"d":"2,400,000"},0,"재산유지비"]
[null,null,"2.공과보험료",{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},0,"공과보험료"]
["4. 전출금",null,null,{"v":36500000,"d":"36,500,000"},{"v":41000000,"d":"41,000,000"},{"v":4500000,"d":"4,500,000"}]
[null,"1. 전출금",null,{"v":36500000,"d":"36,500,000"},{"v":41000000,"d":"41,000,000"},{"v":4500000,"d":"4,500,000"}]
[null,null,"1.중학교",{"v":21000000,"d":"21,000,000"},{"v":25500000,"d":"25,500,000"},{"v":4500000,"d":"4,500,000"},"전출금"]
[null,null,"2.고등학교",{"v":15500000,"d":"15,500,000"},{"v":15500000,"d":"15,500,000"},0,"전출금"]
["5. 상환금",null,null,{"v":11600000,"d":"11,600,000"},0,{"v":-11600000,"d":"-11,600,000 "}]
[null,"1. 부채상환금",null,{"v":11600000,"d":"11,600,000"},0,{"v":-11600000,"d":"-11,600,000 "}]
[null,null,"1. 임대보증금 수입",{"v":11600000,"d":"11,600,000"},0,{"v":-11600000,"d":"-11,600,000 "},"임대보증금 보관"]
["5. 잡지출",null,null,{"v":4900000,"d":"4,900,000"},{"v":4900000,"d":"4,900,000"},0]
[null,"1. 잡지출",null,{"v":4900000,"d":"4,900,000"},{"v":4900000,"d":"4,900,000"},0]
[null,null,"1.잡지출",{"v":4900000,"d":"4,900,000"},{"v":4900000,"d":"4,900,000"},0,"법인건물 감정평가 지출"]
["6. 예비비",null,null,{"v":1000000,"d":"1,000,000"},{"v":21300000,"d":"21,300,000"},{"v":20300000,"d":"20,300,000"}]
[null,"1. 예비비",null,{"v":1000000,"d":"1,000,000"},{"v":21300000,"d":"21,300,000"},{"v":20300000,"d":"20,300,000"}]
[null,null,"1.예비비",{"v":1000000,"d":"1,000,000"},{"v":21300000,"d":"21,300,000"},{"v":20300000,"d":"20,300,000"},"감정평가 수수료"]
["세 출 합 계",null,null,{"v":68576720,"d":"68,576,720"},{"v":82000000,"d":"82,000,000"},{"v":13423280,"d":"13,423,280"}]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}