{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["세입세출결산명세서","세입결산조서","세출결산조서"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"세입세출결산명세서","index":0,"n_rows":215,"n_cols":10,"rows_kept":215,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,8],[2,9,3,9],[4,0,4,2],[5,1,5,2],[6,2,6,2],[11,7,11,8],[12,1,12,2],[13,2,13,2],[14,0,14,2],[15,1,15,2],[16,2,16,2],[17,0,17,2],[18,1,18,2],[19,2,19,2],[20,0,20,2],[21,1,21,2],[22,2,22,2],[23,0,23,2],[24,1,24,2],[25,2,25,2],[27,2,27,2],[28,2,28,2],[30,0,30,2],[31,1,31,2],[32,2,32,2],[33,0,33,2],[34,1,34,2],[35,2,35,2],[36,1,36,2],[37,2,37,2],[39,0,39,2],[40,1,40,2],[41,2,41,2],[42,0,42,9],[43,0,43,9],[44,0,44,9],[45,0,45,2],[45,3,46,3],[45,4,46,4],[45,5,46,5],[45,6,46,6],[45,7,46,8],[45,9,46,9],[53,7,53,8],[54,2,54,2],[55,2,55,2],[56,2,56,2],[57,1,57,2],[58,2,58,2],[60,1,60,2],[61,2,61,2],[62,7,62,8],[63,7,63,8],[64,7,64,8],[65,7,65,8],[66,7,66,8],[67,7,67,8],[68,7,68,8],[69,7,69,8],[70,7,70,8],[71,7,71,8],[72,7,72,8],[73,7,73,8],[74,7,74,8],[75,7,75,8],[76,7,76,8],[77,7,77,8],[78,7,78,8],[79,7,79,8],[80,7,80,8],[81,7,81,8],[82,7,82,8],[83,7,83,8],[84,0,84,2],[85,0,85,9],[86,0,86,9],[87,0,87,9],[88,0,88,2],[88,3,89,3],[88,4,89,4],[88,5,89,5],[88,6,89,6],[88,7,89,8],[88,9,89,9],[90,0,90,2],[91,1,91,2],[92,2,92,2],[96,7,96,8],[97,0,97,2],[98,1,98,2],[99,2,99,2],[100,2,100,2],[101,2,101,2],[102,2,102,2],[103,2,103,2],[104,1,104,2],[105,2,105,2],[113,7,113,8],[114,0,114,2],[115,1,115,2],[116,2,116,2],[117,2,117,2],[118,2,118,2],[119,1,119,2],[120,2,120,2],[128,0,128,9],[129,0,129,9],[130,0,130,9],[131,0,131,2],[131,3,132,3],[131,4,132,4],[131,5,132,5],[131,6,132,6],[131,7,132,8],[131,9,132,9],[134,7,134,8],[135,2,135,2],[144,7,144,8],[145,0,145,2],[146,1,146,2],[147,2,147,2],[150,7,150,8],[151,2,151,2],[152,0,152,2],[153,1,153,2],[154,2,154,2],[155,0,155,2],[156,1,156,2],[157,2,157,2],[158,2,158,2],[159,0,159,2],[160,1,160,2],[161,2,161,2],[162,2,162,2],[163,2,163,2],[165,0,165,2],[166,1,166,2],[167,2,167,2],[168,0,168,2],[169,1,169,2],[170,2,170,2],[171,0,171,9],[172,0,172,9],[173,0,173,9],[174,0,174,2],[174,3,175,3],[174,4,175,4],[174,5,175,5],[174,6,175,6],[174,7,175,8],[174,9,175,9],[176,2,176,2],[177,2,177,2],[178,2,178,2],[180,0,180,2],[181,1,181,2],[182,2,182,2],[183,7,183,8],[184,7,184,8],[185,7,185,8],[186,7,186,8],[187,7,187,8],[188,7,188,8],[189,7,189,8],[190,7,190,8],[191,7,191,8],[192,7,192,8],[193,7,193,8],[194,7,194,8],[195,7,195,8],[196,7,196,8],[197,7,197,8],[198,7,198,8],[199,7,199,8],[200,7,200,8],[201,7,201,8],[202,7,202,8],[203,7,203,8],[204,7,204,8],[205,7,205,8],[206,7,206,8],[207,7,207,8],[208,7,208,8],[209,7,209,8],[210,7,210,8],[211,7,211,8],[212,7,212,8],[213,0,213,2],[214,0,214,9]],"flags":["formulas_cached_only"]}
["2015학년도 법인회계 세입 결산 명세서"]
[""]
["과    목",null,null,"결산액(A)","예산액(B)","예산현액⒞","증감(D=C-A)","산 출 기 초(단위:원)",null,"비고"]
["관","항","목"]
["1.재산수입",null,null,{"v":76338940,"d":"76,338,940"},{"v":81101000,"d":"81,101,000"},{"v":81101000,"d":"81,101,000"},{"v":4762060,"d":"4,762,060"},"","",""]
["","1.기본재산수입",null,{"v":76338940,"d":"76,338,940"},{"v":81101000,"d":"81,101,000"},{"v":81101000,"d":"81,101,000"},{"v":4762060,"d":"4,762,060"},"","",""]
["","","1.기본재산수입",{"v":76338940,"d":"76,338,940"},{"v":81101000,"d":"81,101,000"},{"v":81101000,"d":"81,101,000"},{"v":4762060,"d":"4,762,060"},"◎기본재산수입","",""]
["","","","","","","","건물임대수입",{"v":73237090,"d":"73,237,090"},""]
["","","","","","","","정기예금이자: 138,000,000원x0.0222",{"v":3063600,"d":"3,063,600"},""]
["","","","","","","","선급법인세",{"v":-471790,"d":"-471,790"},""]
["","","","","","","","법인세환급금(전년도)",{"v":510040,"d":"510,040"},""]
["","","","","","","","합계      76,338,940원",null,""]
["","2.재산매각대",null,0,0,0,0,"","",""]
["","","1.재산매각대",0,0,0,0,"","",""]
["2.사업수입",null,null,0,0,0,0,"","",""]
["","1.사업수입",null,0,0,0,0,"","",""]
["","","1.사업수입",0,0,0,0,"","",""]
["3.투자수입",null,null,0,0,0,0,"","",""]
["","1.투자수입",null,0,0,0,0,"","",""]
["","","1.투자수입",0,0,0,0,"","",""]
["4.과년도수입",null,null,0,0,0,0,"","",""]
["","1.과년도수입",null,0,0,0,0,"","",""]
["","","1.과년도수입",0,0,0,0,"","",""]
["5.이월금",null,null,{"v":50910796,"d":"50,910,796"},{"v":50910000,"d":"50,910,000"},{"v":50910000,"d":"50,910,000"},-796,"","",""]
["","1.전년도이월금",null,{"v":50910796,"d":"50,910,796"},{"v":50910000,"d":"50,910,000"},{"v":50910000,"d":"50,910,000"},-796,"","",""]
["","","1.전년도잉여금",{"v":910796,"d":"910,796"},{"v":910000,"d":"910,000"},{"v":910000,"d":"910,000"},-796,"◎전년도잉여금","",""]
["","","","","","","","전년도이월금 ",{"v":910796,"d":"910,796"},""]
["","","2.이월사업비",0,0,0,0,"","",""]
["","","3.임대보증금미환급금",{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},0,"◎임대보증금미환급금","",""]
["","","","","","","","전년도 임대보증금 미환급에 따른 이월금",{"v":50000000,"d":"50,000,000"},""]
["6.기부원조금",null,null,0,0,0,0,"","",""]
["","1.기부원조금",null,0,0,0,0,"","",""]
["","","1.기부원조금",0,0,0,0,"","",""]
["7.고정부채입금",null,null,{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},0,"","",""]
["","1.차입금",null,0,0,0,0,"","",""]
["","","1.차입금",0,0,0,0,"","",""]
["","2.기타고정부채",null,{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},0,"","",""]
["","","1.임대보증금수입",{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},0,"◎임대보증금수입","",""]
["","","","","","","","건물임대보증금",{"v":77500000,"d":"77,500,000"},""]
["8.잡수입",null,null,{"v":25778963,"d":"25,778,963"},{"v":27326000,"d":"27,326,000"},{"v":27326000,"d":"27,326,000"},{"v":1547037,"d":"1,547,037"},"","",""]
["","1.잡수입",null,{"v":25757765,"d":"25,757,765"},{"v":27301000,"d":"27,301,000"},{"v":27301000,"d":"27,301,000"},{"v":1543235,"d":"1,543,235"},"","",""]
["","","1.잡수입",{"v":25757765,"d":"25,757,765"},{"v":27301000,"d":"27,301,000"},{"v":27301000,"d":"27,301,000"},{"v":1543235,"d":"1,543,235"},"◎잡수입","",""]
["- 1 -"]
["2015학년도 법인회계 세입 결산 명세서"]
[""]
["과    목",null,null,"결산액(A)","예산액(B)","예산현액⒞","증감(D=C-A)","산 출 기 초(단위:원)",null,"비고"]
["관","항","목"]
["","","","","","","","법인회계 법인세 환급금 ",{"v":208100,"d":"208,100"},""]
["","","","","","","","학교회계 법인세 환급금",{"v":7852630,"d":"7,852,630"},""]
["","","","","","","","건물임대료 부가가치세",{"v":7118060,"d":"7,118,060"},""]
["","","","","","","","관리비 및 전기료",{"v":9582900,"d":"9,582,900"},""]
["","","","","","","","임대보증금 이자수입",{"v":880811,"d":"880,811"},""]
["","","","","","","","기타잡수입",{"v":115264,"d":"115,264"},""]
["","","","","","","","합계      25,757,765원",null,""]
["","","2.변상금",0,0,0,0,"","",""]
["","","3.위약금",0,0,0,0,"","",""]
["","","4.교비전입금",0,0,0,0,"","",""]
["","2.예금이자",null,{"v":21198,"d":"21,198"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":3802,"d":"3,802"},"","",""]
["","","1.예금이자",{"v":21198,"d":"21,198"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":3802,"d":"3,802"},"◎예금이자","",""]
["","","","","","","","법인회계 보통예금이자",{"v":21198,"d":"21,198"},""]
["","3.물품매각대",null,0,0,0,0,"","",""]
["","","1.불용물품매각대",0,0,0,0,"","",""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["세 입 합 계",null,null,{"v":230528699,"d":"230,528,699"},{"v":236837000,"d":"236,837,000"},{"v":236837000,"d":"236,837,000"},{"v":6308301,"d":"6,308,301"},"","",""]
["- 2 -"]
["2015학년도 법인회계 세출 결산 명세서"]
[""]
["과    목",null,null,"결산액(A)","예산액(B)","예산현액⒞","증감(D=C-A)","산 출 기 초(단위:원)",null,"비고"]
["관","항","목"]
["1.이사회비",null,null,{"v":6295650,"d":"6,295,650"},{"v":6300000,"d":"6,300,000"},{"v":6300000,"d":"6,300,000"},{"v":4350,"d":"4,350"},"","",""]
["","1.이사회비",null,{"v":6295650,"d":"6,295,650"},{"v":6300000,"d":"6,300,000"},{"v":6300000,"d":"6,300,000"},{"v":4350,"d":"4,350"},"","",""]
["","","1.이사회운영비",{"v":6295650,"d":"6,295,650"},{"v":6300000,"d":"6,300,000"},{"v":6300000,"d":"6,300,000"},{"v":4350,"d":"4,350"},"◎이사회운영비","",""]
["","","","","","","","임원수당",{"v":4900000,"d":"4,900,000"},""]
["","","","","","","","회의비",{"v":287950,"d":"287,950"},""]
["","","","","","","","판공비",{"v":1107700,"d":"1,107,700"},""]
["","","","","","","","합계      6,295,650원",null,""]
["2.사무비",null,null,{"v":5672010,"d":"5,672,010"},{"v":5806000,"d":"5,806,000"},{"v":5806000,"d":"5,806,000"},{"v":133990,"d":"133,990"},"","",""]
["","1.인건비",null,0,0,0,0,"","",""]
["","","1.봉급",0,0,0,0,"","",""]
["","","2.수당",0,0,0,0,"","",""]
["","","3.잡급",0,0,0,0,"","",""]
["","","4.여비",0,0,0,0,"","",""]
["","","5.퇴직금",0,0,0,0,"","",""]
["","2.수용비",null,{"v":5672010,"d":"5,672,010"},{"v":5806000,"d":"5,806,000"},{"v":5806000,"d":"5,806,000"},{"v":133990,"d":"133,990"},"","",""]
["","","1.법인운영비",{"v":5672010,"d":"5,672,010"},{"v":5806000,"d":"5,806,000"},{"v":5806000,"d":"5,806,000"},{"v":133990,"d":"133,990"},"◎법인운영비","",""]
["","","","","","","","회계사 용역비: 198,000원x12월",{"v":2376000,"d":"2,376,000"},""]
["","","","","","","","자동차 보험료",{"v":702630,"d":"702,630"},""]
["","","","","","","","자동차 세금",{"v":257140,"d":"257,140"},""]
["","","","","","","","세무사수수료   ",{"v":1100000,"d":"1,100,000"},""]
["","","","","","","","부동산중개수수료",{"v":990000,"d":"990,000"},""]
["","","","","","","","우편요금 ",{"v":183200,"d":"183,200"},""]
["","","","","","","","업무용 소모품비",{"v":63040,"d":"63,040"},""]
["","","","","","","","합계      5,672,010원",null,""]
["3.재산조성비",null,null,{"v":51738730,"d":"51,738,730"},{"v":53663000,"d":"53,663,000"},{"v":53663000,"d":"53,663,000"},{"v":1924270,"d":"1,924,270"},"","",""]
["","1.시설비",null,0,0,0,0,"","",""]
["","","1.재산매입비",0,0,0,0,"","",""]
["","","2.시설비",0,0,0,0,"","",""]
["","","3.적립금",0,0,0,0,"","",""]
["","2.재산관리비",null,{"v":51738730,"d":"51,738,730"},{"v":53663000,"d":"53,663,000"},{"v":53663000,"d":"53,663,000"},{"v":1924270,"d":"1,924,270"},"","",""]
["","","1.재산유지비",{"v":32859130,"d":"32,859,130"},{"v":34783000,"d":"34,783,000"},{"v":34783000,"d":"34,783,000"},{"v":1923870,"d":"1,923,870"},"◎재산유지비","",""]
["","","","","","","","청소용역비",{"v":17850480,"d":"17,850,480"},""]
["","","","","","","","전기안전관리수수료: 66,000원x12월",{"v":792000,"d":"792,000"},""]
["","","","","","","","시설보수",{"v":1067000,"d":"1,067,000"},""]
["","","","","","","","전기요금",{"v":10159960,"d":"10,159,960"},""]
["","","","","","","","상하수도요금",{"v":2447220,"d":"2,447,220"},""]
["","","","","","","","전화요금",{"v":65980,"d":"65,980"},""]
["","","","","","","","승강기관리 ",{"v":136490,"d":"136,490"},""]
["- 3 -"]
["2015학년도 법인회계 세출 결산 명세서"]
[""]
["과    목",null,null,"결산액(A)","예산액(B)","예산현액⒞","증감(D=C-A)","산 출 기 초(단위:원)",null,"비고"]
["관","항","목"]
["","","","","","","","정화조청소",{"v":340000,"d":"340,000"},""]
["","","","","","","","합계      32,859,130원",null,""]
["","","2.공과보험료",{"v":18879600,"d":"18,879,600"},{"v":18880000,"d":"18,880,000"},{"v":18880000,"d":"18,880,000"},400,"◎공과보험료","",""]
["","","","","","","","재산세(건물)",{"v":7660490,"d":"7,660,490"},""]
["","","","","","","","재산세(토지) ",{"v":3321300,"d":"3,321,300"},""]
["","","","","","","","방화관리협회비",{"v":48000,"d":"48,000"},""]
["","","","","","","","화재보험료",{"v":326900,"d":"326,900"},""]
["","","","","","","","시설물분환경개선부담금",{"v":174860,"d":"174,860"},""]
["","","","","","","","교통유발부담금",{"v":879500,"d":"879,500"},""]
["","","","","","","","부가가치세",{"v":6296250,"d":"6,296,250"},""]
["","","","","","","","주민세",{"v":172300,"d":"172,300"},""]
["","","","","","","","합계      18,879,600원",null,""]
["4.전출금",null,null,{"v":37852630,"d":"37,852,630"},{"v":42800000,"d":"42,800,000"},{"v":42800000,"d":"42,800,000"},{"v":4947370,"d":"4,947,370"},"","",""]
["","1.전출금",null,{"v":37852630,"d":"37,852,630"},{"v":42800000,"d":"42,800,000"},{"v":42800000,"d":"42,800,000"},{"v":4947370,"d":"4,947,370"},"","",""]
["","","1.법인전출금",{"v":37852630,"d":"37,852,630"},{"v":42800000,"d":"42,800,000"},{"v":42800000,"d":"42,800,000"},{"v":4947370,"d":"4,947,370"},"◎법인전출금","",""]
["","","","","","","","김포외고 정규직 법정부담금",{"v":30000000,"d":"30,000,000"},""]
["","","","","","","","학교회계 법인세 환급금",{"v":7852630,"d":"7,852,630"},""]
["","","","","","","","합계      37,852,630원",null,""]
["","","2.고)기타사업지원금",0,0,0,0,"","",""]
["5.투자비",null,null,0,0,0,0,"","",""]
["","1.투자비",null,0,0,0,0,"","",""]
["","","1.투자비",0,0,0,0,"","",""]
["6.과년도지출",null,null,0,0,0,0,"","",""]
["","1.과년도지출",null,0,0,0,0,"","",""]
["","","1.과년도지출",0,0,0,0,"","",""]
["","","2.과년도사업비지출",0,0,0,0,"","",""]
["7.상환금",null,null,{"v":54500000,"d":"54,500,000"},{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},{"v":23000000,"d":"23,000,000"},"","",""]
["","1.부채상환금",null,{"v":54500000,"d":"54,500,000"},{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},{"v":23000000,"d":"23,000,000"},"","",""]
["","","1.원금상환금",0,0,0,0,"","",""]
["","","2.이자지출금",0,0,0,0,"","",""]
["","","3.임대보증금 환급",{"v":54500000,"d":"54,500,000"},{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},{"v":23000000,"d":"23,000,000"},"◎임대보증금환급","",""]
["","","","","","","","임대보증금환급금",{"v":54500000,"d":"54,500,000"},""]
["8.수혜금",null,null,0,0,0,0,"","",""]
["","1.장학금",null,0,0,0,0,"","",""]
["","","1.장학금",0,0,0,0,"","",""]
["9.잡지출",null,null,{"v":768000,"d":"768,000"},{"v":768000,"d":"768,000"},{"v":768000,"d":"768,000"},0,"","",""]
["","1.제지출",null,{"v":768000,"d":"768,000"},{"v":768000,"d":"768,000"},{"v":768000,"d":"768,000"},0,"","",""]
["","","1.보상금",0,0,0,0,"","",""]
["- 4 -"]
["2015학년도 법인회계 세출 결산 명세서"]
[""]
["과    목",null,null,"결산액(A)","예산액(B)","예산현액⒞","증감(D=C-A)","산 출 기 초(단위:원)",null,"비고"]
["관","항","목"]
["","","2.사례금",0,0,0,0,"","",""]
["","","3.소송비",0,0,0,0,"","",""]
["","","4.기타제지출",{"v":768000,"d":"768,000"},{"v":768000,"d":"768,000"},{"v":768000,"d":"768,000"},0,"◎기타제지출","",""]
["","","","","","","","한사중고 협의회비",{"v":768000,"d":"768,000"},""]
["10.예비비",null,null,0,{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},"","",""]
["","1.예비비",null,0,{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},"","",""]
["","","1.예비비",0,{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},"","",""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["","","","","","","","",null,""]
["세 출 합 계",null,null,{"v":156827020,"d":"156,827,020"},{"v":236837000,"d":"236,837,000"},{"v":236837000,"d":"236,837,000"},{"v":80009980,"d":"80,009,980"},"","",""]
["- 5 -"]

{"sheet":"세입결산조서","index":1,"n_rows":40,"n_cols":13,"rows_kept":40,"merged":[[0,0,0,12],[1,0,1,12],[3,0,3,12],[4,0,4,12],[5,0,5,2],[5,3,6,3],[5,4,5,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[7,0,7,2],[8,1,8,2],[10,1,10,2],[12,0,12,2],[13,1,13,2],[15,0,15,2],[16,1,16,2],[18,0,18,2],[19,1,19,2],[21,0,21,2],[22,1,22,2],[25,0,25,2],[26,1,26,2],[28,0,28,2],[29,1,29,2],[31,1,31,2],[33,0,33,2],[34,1,34,2],[36,1,36,2],[39,0,39,2]],"flags":["formulas_cached_only"]}
["【서식 42】"]
["2015학년도 법인회계 결산조서"]
[]
["◦ 세입결산조서                                                               (단위 : 원)"]
[]
["과    목",null,null,"예산액(A)","이월등 증감액(B)",{"$nulls":3},"예산현액(C=A+B)","징   수              결정액         (D)","수납액(E)","불   납       결손액   (F)","미수납액     (G=D-E-F)"]
["관","항","목",null,"명시","사고","계속비","계"]
["1.재산수입",null,null,{"v":81101000,"d":"81,101,000"},0,0,0,0,{"v":81101000,"d":"81,101,000"},{"v":77318940,"d":"77,318,940"},{"v":76338940,"d":"76,338,940"},null,{"v":980000,"d":"980,000"}]
[" ","1.기본재산수입",null,{"v":81101000,"d":"81,101,000"},0,0,0,0,{"v":81101000,"d":"81,101,000"},{"v":77318940,"d":"77,318,940"},{"v":76338940,"d":"76,338,940"},null,{"v":980000,"d":"980,000"}]
[" "," ","1.기본재산수입",{"v":81101000,"d":"81,101,000"},0,0,0,0,{"v":81101000,"d":"81,101,000"},{"v":77318940,"d":"77,318,940"},{"v":76338940,"d":"76,338,940"},null,{"v":980000,"d":"980,000"}]
[" ","2.재산매각대",null,0,0,0,0,0,0,0,0,null,0]
[" "," ","1.재산매각대",0,0,0,0,0,0,0,0,null,0]
["2.사업수입",null,null,0,0,0,0,0,0,0,0,null,0]
[" ","1.사업수입",null,0,0,0,0,0,0,0,0,null,0]
[" "," ","1.사업수입",0,0,0,0,0,0,0,0,null,0]
["3.투자수입 ",null,null,0,0,0,0,0,0,0,0,null,0]
[" ","1.투자수입",null,0,0,0,0,0,0,0,0,null,0]
[" "," ","1.투자수입",0,0,0,0,0,0,0,0,null,0]
["4.과년도수입",null,null,0,0,0,0,0,0,0,0,null,0]
[" ","1.과년도수입",null,0,0,0,0,0,0,0,0,null,0]
[" "," ","1.과년도수입",0,0,0,0,0,0,0,0,null,0]
["5.이월금",null,null,{"v":50910000,"d":"50,910,000"},0,0,0,0,{"v":50910000,"d":"50,910,000"},{"v":50910796,"d":"50,910,796"},{"v":50910796,"d":"50,910,796"},null,0]
[" ","1.전년도이월금",null,{"v":50910000,"d":"50,910,000"},0,0,0,0,{"v":50910000,"d":"50,910,000"},{"v":50910796,"d":"50,910,796"},{"v":50910796,"d":"50,910,796"},null,0]
[" "," ","1.전년도잉여금",{"v":910000,"d":"910,000"},0,0,0,0,{"v":910000,"d":"910,000"},{"v":910796,"d":"910,796"},{"v":910796,"d":"910,796"},null,0]
[" "," ","2.임대보증금미환급금",{"v":50000000,"d":"50,000,000"},0,0,0,0,{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},null,0]
["6.기부원조금",null,null,0,0,0,0,0,0,0,0,null,0]
[" ","1.기부원조금",null,0,0,0,0,0,0,0,0,null,0]
[" "," ","1.기부원조금",0,0,0,0,0,0,0,0,null,0]
["7.고정부채입금",null,null,{"v":77500000,"d":"77,500,000"},0,0,0,0,{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},null,0]
[" ","1.차입금",null,0,0,0,0,0,0,0,0,null,0]
[null,null,"1.차입금",0,0,0,0,0,0,0,0,null,0]
[null,"2.기타고정부채",null,{"v":77500000,"d":"77,500,000"},0,0,0,0,{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},null,0]
[" "," ","1.임대보증금수입",{"v":77500000,"d":"77,500,000"},0,0,0,0,{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},{"v":77500000,"d":"77,500,000"},null,0]
["8.잡수입",null,null,{"v":27326000,"d":"27,326,000"},0,0,0,0,{"v":27326000,"d":"27,326,000"},{"v":26437513,"d":"26,437,513"},{"v":25778963,"d":"25,778,963"},null,{"v":658550,"d":"658,550"}]
[" ","1.잡수입",null,{"v":27301000,"d":"27,301,000"},0,0,0,0,{"v":27301000,"d":"27,301,000"},{"v":26416315,"d":"26,416,315"},{"v":25757765,"d":"25,757,765"},null,{"v":658550,"d":"658,550"}]
[" "," ","1.잡수입",{"v":27301000,"d":"27,301,000"},0,0,0,0,{"v":27301000,"d":"27,301,000"},{"v":26416315,"d":"26,416,315"},{"v":25757765,"d":"25,757,765"},null,{"v":658550,"d":"658,550"}]
[" ","2.예금이자",null,{"v":25000,"d":"25,000"},0,0,0,0,{"v":25000,"d":"25,000"},{"v":21198,"d":"21,198"},{"v":21198,"d":"21,198"},null,0]
[" "," ","1.예금이자",{"v":25000,"d":"25,000"},0,0,0,0,{"v":25000,"d":"25,000"},{"v":21198,"d":"21,198"},{"v":21198,"d":"21,198"},null,0]
["","","","","",{"$nulls":3},"","","","",""]
["세 입 합 계",null,null,{"v":236837000,"d":"236,837,000"},0,0,0,0,{"v":236837000,"d":"236,837,000"},{"v":232167249,"d":"232,167,249"},{"v":230528699,"d":"230,528,699"},0,{"v":1638550,"d":"1,638,550"}]

{"sheet":"세출결산조서","index":2,"n_rows":41,"n_cols":18,"rows_kept":41,"merged":[[0,0,0,2],[1,0,1,17],[3,0,3,17],[5,0,5,2],[5,3,7,3],[5,4,5,10],[5,11,7,11],[5,12,7,12],[5,13,5,16],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,7,7,7],[6,8,7,8],[6,9,7,9],[6,10,7,10],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[8,0,8,2],[9,1,9,2],[11,0,11,2],[12,1,12,2],[15,1,15,2],[17,0,17,2],[18,1,18,2],[20,1,20,2],[23,0,23,2],[24,1,24,2],[26,0,26,2],[27,1,27,2],[29,0,29,2],[30,1,30,2],[33,0,33,2],[34,1,34,2],[37,0,37,2],[38,1,38,2],[40,0,40,2]],"flags":["formulas_cached_only"]}
["【서식 42】"]
["2015학년도 법인회계 결산조서"]
[]
["◦ 세출결산조서                                                               (단위 : 원)"]
[]
["과목",null,null,"예산(A)","예산결정후 증감액(B)",{"$nulls":6},"예산 현액(C=A+B)","지출액(D)","다음연도이월액(E)",{"$nulls":3},"불용액"]
["관","항","목",null,"명시","사고","계속비","이용","전용","예비비","계",null,null,"명시","사고","계속비","계","(F=C-D-E)"]
[{"$nulls":4},"이월","이월","이월"]
["1.이사회비",null,null,{"v":6300000,"d":"6,300,000"},0,0,0,0,0,0,0,{"v":6300000,"d":"6,300,000"},{"v":6295650,"d":"6,295,650"},0,0,0,0,{"v":4350,"d":"4,350"}]
[" ","1.이사회비",null,{"v":6300000,"d":"6,300,000"},0,0,0,0,0,0,0,{"v":6300000,"d":"6,300,000"},{"v":6295650,"d":"6,295,650"},0,0,0,0,{"v":4350,"d":"4,350"}]
[" "," ","1.이사회운영비",{"v":6300000,"d":"6,300,000"},0,0,{"$nulls":4},0,{"v":6300000,"d":"6,300,000"},{"v":6295650,"d":"6,295,650"},{"$nulls":4},{"v":4350,"d":"4,350"}]
["2.사무비",null,null,{"v":5806000,"d":"5,806,000"},0,0,0,0,0,0,0,{"v":5806000,"d":"5,806,000"},{"v":5672010,"d":"5,672,010"},0,0,0,0,{"v":133990,"d":"133,990"}]
[" ","1.인건비",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1.봉급",0,0,0,{"$nulls":4},0,0,0,{"$nulls":4},0]
[null,null,"2.수당",0,0,0,{"$nulls":4},0,0,0,{"$nulls":4},0]
[null,"2.수용비",null,{"v":5806000,"d":"5,806,000"},0,0,0,0,0,0,0,{"v":5806000,"d":"5,806,000"},{"v":5672010,"d":"5,672,010"},0,0,0,0,{"v":133990,"d":"133,990"}]
[null,null,"1.법인운영비",{"v":5806000,"d":"5,806,000"},0,0,{"$nulls":4},0,{"v":5806000,"d":"5,806,000"},{"v":5672010,"d":"5,672,010"},{"$nulls":4},{"v":133990,"d":"133,990"}]
["3.재산조성비",null,null,{"v":53663000,"d":"53,663,000"},0,0,0,0,0,0,0,{"v":53663000,"d":"53,663,000"},{"v":51738730,"d":"51,738,730"},0,0,0,0,{"v":1924270,"d":"1,924,270"}]
[" ","1.시설비",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" "," ","1.시설비",0,0,0,{"$nulls":4},0,0,0,{"$nulls":4},0]
[" ","2.재산관리비",null,{"v":53663000,"d":"53,663,000"},0,0,0,0,0,0,0,{"v":53663000,"d":"53,663,000"},{"v":51738730,"d":"51,738,730"},0,0,0,0,{"v":1924270,"d":"1,924,270"}]
[" "," ","1.재산유지비",{"v":34783000,"d":"34,783,000"},0,0,{"$nulls":4},0,{"v":34783000,"d":"34,783,000"},{"v":32859130,"d":"32,859,130"},{"$nulls":4},{"v":1923870,"d":"1,923,870"}]
[" "," ","2.공과보험료",{"v":18880000,"d":"18,880,000"},0,0,{"$nulls":4},0,{"v":18880000,"d":"18,880,000"},{"v":18879600,"d":"18,879,600"},{"$nulls":4},400]
["4.전출금",null,null,{"v":42800000,"d":"42,800,000"},0,0,0,0,0,0,0,{"v":42800000,"d":"42,800,000"},{"v":37852630,"d":"37,852,630"},0,0,0,0,{"v":4947370,"d":"4,947,370"}]
[" ","1.전출금",null,{"v":42800000,"d":"42,800,000"},0,0,0,0,0,0,0,{"v":42800000,"d":"42,800,000"},{"v":37852630,"d":"37,852,630"},0,0,0,0,{"v":4947370,"d":"4,947,370"}]
[" "," ","1.법인전출금",{"v":42800000,"d":"42,800,000"},0,0,{"$nulls":4},0,{"v":42800000,"d":"42,800,000"},{"v":37852630,"d":"37,852,630"},{"$nulls":4},{"v":4947370,"d":"4,947,370"}]
["5.투자비",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ","1.투자비",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" "," ","1.투자비",0,0,0,{"$nulls":4},0,0,0,{"$nulls":4},0]
["7.상환금",null,null,{"v":77500000,"d":"77,500,000"},0,0,0,0,0,0,0,{"v":77500000,"d":"77,500,000"},{"v":54500000,"d":"54,500,000"},0,0,0,0,{"v":23000000,"d":"23,000,000"}]
[" ","1.부채상환금",null,{"v":77500000,"d":"77,500,000"},0,0,0,0,0,0,0,{"v":77500000,"d":"77,500,000"},{"v":54500000,"d":"54,500,000"},0,0,0,0,{"v":23000000,"d":"23,000,000"}]
[null,null,"1.원금상환금",0,0,0,{"$nulls":4},0,0,0,{"$nulls":4},0]
[" "," ","3.임대보증금환급",{"v":77500000,"d":"77,500,000"},0,0,{"$nulls":4},0,{"v":77500000,"d":"77,500,000"},{"v":54500000,"d":"54,500,000"},{"$nulls":4},{"v":23000000,"d":"23,000,000"}]
["9.잡지출",null,null,{"v":768000,"d":"768,000"},0,0,0,0,0,0,0,{"v":768000,"d":"768,000"},{"v":768000,"d":"768,000"},0,0,0,0,0]
[" ","1.제지출",null,{"v":768000,"d":"768,000"},0,0,0,0,0,0,0,{"v":768000,"d":"768,000"},{"v":768000,"d":"768,000"},0,0,0,0,0]
[" "," ","3.소송비",0,0,0,{"$nulls":4},0,0,0,{"$nulls":4},0]
[null,null,"4.기타제지출",{"v":768000,"d":"768,000"},0,0,{"$nulls":4},0,{"v":768000,"d":"768,000"},{"v":768000,"d":"768,000"},{"$nulls":4},0]
["10.예비비",null,null,{"v":50000000,"d":"50,000,000"},0,0,0,0,0,0,0,{"v":50000000,"d":"50,000,000"},0,0,0,0,0,{"v":50000000,"d":"50,000,000"}]
[" ","1.예비비",null,{"v":50000000,"d":"50,000,000"},0,0,0,0,0,0,0,{"v":50000000,"d":"50,000,000"},0,0,0,0,0,{"v":50000000,"d":"50,000,000"}]
[" "," ","1.예비비",{"v":50000000,"d":"50,000,000"},0,0,{"$nulls":4},0,{"v":50000000,"d":"50,000,000"},0,{"$nulls":4},{"v":50000000,"d":"50,000,000"}]
["세 출 합 계",null,null,{"v":236837000,"d":"236,837,000"},0,0,0,0,0,0,0,{"v":236837000,"d":"236,837,000"},{"v":156827020,"d":"156,827,020"},0,0,0,0,{"v":80009980,"d":"80,009,980"}]