{"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":9,"rows_kept":215,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,7],[2,8,3,8],[4,0,4,2],[5,1,5,2],[11,6,11,7],[12,1,12,2],[14,0,14,2],[15,1,15,2],[17,0,17,2],[18,1,18,2],[20,0,20,2],[21,1,21,2],[23,0,23,2],[24,1,24,2],[29,0,29,2],[30,1,30,2],[32,0,32,2],[33,1,33,2],[35,1,35,2],[38,0,38,2],[39,1,39,2],[42,0,42,8],[43,0,43,8],[44,0,44,8],[45,0,45,2],[45,3,46,3],[45,4,46,4],[45,5,46,5],[45,6,46,7],[45,8,46,8],[52,6,52,7],[56,1,56,2],[59,1,59,2],[61,6,61,7],[62,6,62,7],[63,6,63,7],[64,6,64,7],[65,6,65,7],[66,6,66,7],[67,6,67,7],[68,6,68,7],[69,6,69,7],[70,6,70,7],[71,6,71,7],[72,6,72,7],[73,6,73,7],[74,6,74,7],[75,6,75,7],[76,6,76,7],[77,6,77,7],[78,6,78,7],[79,6,79,7],[80,6,80,7],[81,6,81,7],[82,6,82,7],[83,6,83,7],[84,0,84,2],[85,0,85,8],[86,0,86,8],[87,0,87,8],[88,0,88,2],[88,3,89,3],[88,4,89,4],[88,5,89,5],[88,6,89,7],[88,8,89,8],[90,0,90,2],[91,1,91,2],[96,6,96,7],[97,0,97,2],[98,1,98,2],[104,1,104,2],[113,6,113,7],[114,0,114,2],[115,1,115,2],[119,1,119,2],[128,0,128,8],[129,0,129,8],[130,0,130,8],[131,0,131,2],[131,3,132,3],[131,4,132,4],[131,5,132,5],[131,6,132,7],[131,8,132,8],[133,6,133,7],[142,6,142,7],[143,0,143,2],[144,1,144,2],[149,6,149,7],[151,0,151,2],[152,1,152,2],[154,0,154,2],[155,1,155,2],[158,0,158,2],[159,1,159,2],[164,0,164,2],[165,1,165,2],[167,0,167,2],[168,1,168,2],[171,0,171,8],[172,0,172,8],[173,0,173,8],[174,0,174,2],[174,3,175,3],[174,4,175,4],[174,5,175,5],[174,6,175,7],[174,8,175,8],[179,0,179,2],[180,1,180,2],[182,6,182,7],[183,6,183,7],[184,6,184,7],[185,6,185,7],[186,6,186,7],[187,6,187,7],[188,6,188,7],[189,6,189,7],[190,6,190,7],[191,6,191,7],[192,6,192,7],[193,6,193,7],[194,6,194,7],[195,6,195,7],[196,6,196,7],[197,6,197,7],[198,6,198,7],[199,6,199,7],[200,6,200,7],[201,6,201,7],[202,6,202,7],[203,6,203,7],[204,6,204,7],[205,6,205,7],[206,6,206,7],[207,6,207,7],[208,6,208,7],[209,6,209,7],[210,6,210,7],[211,6,211,7],[212,6,212,7],[213,0,213,2],[214,0,214,8]],"flags":["formulas_cached_only"]}
["2016학년도 법인회계 세입결산 명세서"]
[""]
["과    목",null,null,"결산액","최종예산액","비교증△감","산 출 기 초(단위:원)",null,"비고"]
["관","항","목"]
["1.재산수입",null,null,"84,817,767","86,920,000","△2,102,233","","",""]
["","1.기본재산수입",null,"84,817,767","86,920,000","△2,102,233","","",""]
["","","1.기본재산수입","84,817,767","86,920,000","△2,102,233","◎기본재산수입","",""]
["","","","","","","건물임대수입     ",{"v":82500000,"d":"82,500,000"},""]
["","","","","","","정기예금이자  : 138,000,000x0.0158115 ",{"v":2181987,"d":"2,181,987"},""]
["","","","","","","선급법인세    ",{"v":-336010,"d":"-336,010"},""]
["","","","","","","법인세환급금   ",{"v":471790,"d":"471,790"},""]
["","","","","","","합계      84,817,767원",null,""]
["","2.재산매각대",null,"","","","","",""]
["","","1.재산매각대","","","","","",""]
["2.사업수입",null,null,"","","","","",""]
["","1.사업수입",null,"","","","","",""]
["","","1.사업수입","","","","","",""]
["3.투자수입",null,null,"","","","","",""]
["","1.투자수입",null,"","","","","",""]
["","","1.투자수입","","","","","",""]
["4.과년도수입",null,null,"980,000","980,000","","","",""]
["","1.과년도수입",null,"980,000","980,000","","","",""]
["","","1.과년도수입","980,000","980,000","","과년도 수입",{"v":980000,"d":"980,000"},""]
["5.이월금",null,null,"73,701,679","73,701,000","679","","",""]
["","1.전년도이월금",null,"73,701,679","73,701,000","679","","",""]
["","","1.전년도잉여금","701,679","701,000","679","전년도잉여금",{"v":701679,"d":"701,679"},""]
["","","2.이월사업비","","","","","",""]
["","","3.임대보증금미환급금","73,000,000","73,000,000","","◎임대보증금미환급금","",""]
["","","","","","","전년도 임대보증금 미환급에 따른 이월금   ",{"v":73000000,"d":"73,000,000"},""]
["6.기부원조금",null,null,"","","","","",""]
["","1.기부원조금",null,"","","","","",""]
["","","1.기부원조금","","","","","",""]
["7.고정부채입금",null,null,"79,000,000","53,000,000","26,000,000","","",""]
["","1.차입금",null,"","","","","",""]
["","","1.차입금","","","","","",""]
["","2.기타고정부채",null,"79,000,000","53,000,000","26,000,000","","",""]
["","","1.임대보증금수입","79,000,000","53,000,000","26,000,000","◎임대보증금수입","",""]
["","","","","","","건물임대보증금     ",{"v":79000000,"d":"79,000,000"},""]
["8.잡수입",null,null,"29,317,801","30,359,000","△1,041,199","","",""]
["","1.잡수입",null,"29,292,356","30,334,000","△1,041,644","","",""]
["","","1.잡수입","29,292,356","30,334,000","△1,041,644","◎잡수입","",""]
["","","","","","","법인회계 법인세 환급금  ",{"v":160260,"d":"160,260"},""]
["- 1 -"]
["2016학년도 법인회계 세입결산 명세서"]
[""]
["과    목",null,null,"결산액","최종예산액","비교증△감","산 출 기 초(단위:원)",null,"비고"]
["관","항","목"]
["","","","","","","학교회계 법인세 환급금   ",{"v":5972110,"d":"5,972,110"},""]
["","","","","","","건물임대료 부가가치세    ",{"v":8348000,"d":"8,348,000"},""]
["","","","","","","관리비 및 전기료   ",{"v":13889740,"d":"13,889,740"},""]
["","","","","","","임대보증금 이자수입  ",{"v":921716,"d":"921,716"},""]
["","","","","","","전년도 법인지방소득세 환급 이자액 ",530,""]
["","","","","","","합계      29,292,356원",null,""]
["","","2.변상금","","","","","",""]
["","","3.위약금","","","","","",""]
["","","4.교비전입금","","","","","",""]
["","2.예금이자",null,"25,445","25,000","445","","",""]
["","","1.예금이자","25,445","25,000","445","◎예금이자","",""]
["","","","","","","법인회계 보통예금이자   ",{"v":25445,"d":"25,445"},""]
["","3.물품매각대",null,"","","","","",""]
["","","1.불용물품매각대","","","","","",""]
["","","","","","","",null,""]
["","","","","","","",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,"267,817,247","244,960,000","22,857,247","","",""]
["- 2 -"]
["2016학년도 법인회계 세출결산 명세서"]
[""]
["과    목",null,null,"결산액","최종예산액","비교증△감","산 출 기 초(단위:원)",null,"비고"]
["관","항","목"]
["1.이사회비",null,null,"4,124,200","6,600,000","△2,475,800","","",""]
["","1.이사회비",null,"4,124,200","6,600,000","△2,475,800","","",""]
["","","1.이사회운영비","4,124,200","6,600,000","△2,475,800","◎이사회운영비","",""]
["","","","","","","임원수당 ",{"v":2800000,"d":"2,800,000"},""]
["","","","","","","회의비 ",{"v":317000,"d":"317,000"},""]
["","","","","","","판공비  ",{"v":1007200,"d":"1,007,200"},""]
["","","","","","","합계      4,124,200원",null,""]
["2.사무비",null,null,"4,597,340","6,259,000","△1,661,660","","",""]
["","1.인건비",null,"","","","","",""]
["","","1.봉급","","","","","",""]
["","","2.수당","","","","","",""]
["","","3.잡급","","","","","",""]
["","","4.여비","","","","","",""]
["","","5.퇴직금","","","","","",""]
["","2.수용비",null,"4,597,340","6,259,000","△1,661,660","","",""]
["","","1.법인운영비","4,597,340","6,259,000","△1,661,660","◎법인운영비","",""]
["","","","","","","회계사 용역비 ",{"v":2046000,"d":"2,046,000"},""]
["","","","","","","자동차 보험료     ",{"v":662250,"d":"662,250"},""]
["","","","","","","자동차 세금     ",{"v":233760,"d":"233,760"},""]
["","","","","","","세무사수수료     ",{"v":1100000,"d":"1,100,000"},""]
["","","","","","","부동산중개수수료        ",{"v":246400,"d":"246,400"},""]
["","","","","","","우편요금 ",{"v":164490,"d":"164,490"},""]
["","","","","","","업무용 소모품비   ",{"v":144440,"d":"144,440"},""]
["","","","","","","합계      4,597,340원",null,""]
["3.재산조성비",null,null,"45,426,440","71,360,000","△25,933,560","","",""]
["","1.시설비",null,"","","","","",""]
["","","1.재산매입비","","","","","",""]
["","","2.시설비","","","","","",""]
["","","3.적립금","","","","","",""]
["","2.재산관리비",null,"45,426,440","71,360,000","△25,933,560","","",""]
["","","1.재산유지비","26,128,880","51,658,000","△25,529,120","◎재산유지비","",""]
["","","","","","","청소용역비:1,000,000원x12월",{"v":12000000,"d":"12,000,000"},""]
["","","","","","","전기안전관리수수료: 66,000원x12월",{"v":792000,"d":"792,000"},""]
["","","","","","","시설보수   ",{"v":1495460,"d":"1,495,460"},""]
["","","","","","","전기요금",{"v":10254670,"d":"10,254,670"},""]
["","","","","","","상하수도요금",{"v":1253670,"d":"1,253,670"},""]
["","","","","","","전화요금: 5,490원x12월",{"v":65880,"d":"65,880"},""]
["","","","","","","정화조청소",{"v":267200,"d":"267,200"},""]
["- 3 -"]
["2016학년도 법인회계 세출결산 명세서"]
[""]
["과    목",null,null,"결산액","최종예산액","비교증△감","산 출 기 초(단위:원)",null,"비고"]
["관","항","목"]
["","","","","","","합계      26,128,880원",null,""]
["","","2.공과보험료","19,297,560","19,702,000","△404,440","◎공과보험료","",""]
["","","","","","","재산세     ",{"v":7504610,"d":"7,504,610"},""]
["","","","","","","재산세   ",{"v":3343980,"d":"3,343,980"},""]
["","","","","","","방화관리협회비",{"v":48000,"d":"48,000"},""]
["","","","","","","화재보험료  ",{"v":306800,"d":"306,800"},""]
["","","","","","","주민세      ",{"v":93750,"d":"93,750"},""]
["","","","","","","교통유발부담금  ",{"v":999560,"d":"999,560"},""]
["","","","","","","부가가치세      ",{"v":7000860,"d":"7,000,860"},""]
["","","","","","","합계      19,297,560원",null,""]
["4.전출금",null,null,"38,945,110","32,973,000","5,972,110","","",""]
["","1.전출금",null,"38,945,110","32,973,000","5,972,110","","",""]
["","","1.법인전출금","38,945,110","32,973,000","5,972,110","◎법인전출금","",""]
["","","","","","","김포외고 정규직 법정부담금        ",{"v":27000890,"d":"27,000,890"},""]
["","","","","","","학교회계 법인세 환급금 ",{"v":5972110,"d":"5,972,110"},""]
["","","","","","","학교회계 법인세 환급금 ",{"v":5972110,"d":"5,972,110"},""]
["","","","","","","합계      38,945,110원",null,""]
["","","2.고)기타사업지원금","","","","","",""]
["5.투자비",null,null,"","","","","",""]
["","1.투자비",null,"","","","","",""]
["","","1.투자비","","","","","",""]
["6.과년도지출",null,null,"","","","","",""]
["","1.과년도지출",null,"","","","","",""]
["","","1.과년도지출","","","","","",""]
["","","2.과년도사업비지출","","","","","",""]
["7.상환금",null,null,"80,000,000","54,000,000","26,000,000","","",""]
["","1.부채상환금",null,"80,000,000","54,000,000","26,000,000","","",""]
["","","1.원금상환금","","","","","",""]
["","","2.이자지출금","","","","","",""]
["","","3.임대보증금 환급","80,000,000","54,000,000","26,000,000","◎임대보증금환급","",""]
["","","","","","","임대보증금환급금     ",{"v":80000000,"d":"80,000,000"},""]
["8.수혜금",null,null,"","","","","",""]
["","1.장학금",null,"","","","","",""]
["","","1.장학금","","","","","",""]
["9.잡지출",null,null,"768,000","768,000","","","",""]
["","1.제지출",null,"768,000","768,000","","","",""]
["","","1.보상금","","","","","",""]
["","","2.사례금","","","","","",""]
["- 4 -"]
["2016학년도 법인회계 세출결산 명세서"]
[""]
["과    목",null,null,"결산액","최종예산액","비교증△감","산 출 기 초(단위:원)",null,"비고"]
["관","항","목"]
["","","3.소송비","","","","","",""]
["","","4.기타제지출","768,000","768,000","","◎기타제지출","",""]
["","","","","","","한사중고 협의회비  ",{"v":768000,"d":"768,000"},""]
["10.예비비",null,null,"","73,000,000","△73,000,000","","",""]
["","1.예비비",null,"","73,000,000","△73,000,000","","",""]
["","","1.예비비","","73,000,000","△73,000,000","","",""]
["","","","","","","",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,""]
["","","","","","","",null,""]
["세 출 합 계",null,null,"173,861,090","244,960,000","△71,098,910","","",""]
["- 5 -"]

{"sheet":"세입결산조서","index":1,"n_rows":42,"n_cols":10,"rows_kept":42,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,2],[2,3,3,3],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[4,0,4,2],[5,1,5,2],[7,1,7,2],[9,0,9,2],[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],[23,0,23,2],[24,1,24,2],[26,0,26,2],[27,1,27,2],[29,1,29,2],[31,0,31,2],[32,1,32,2],[37,1,37,2],[39,1,39,2],[41,0,41,2]],"flags":["formulas_cached_only"]}
["2016학년도 법인회계 세입 결산조서"]
["(단위 : 원)"]
["과    목",null,null,"예산액","이월및","예산현액","징수결정액","수납액","불납결손액","미수납액"]
["관","항","목",null,"증감액"]
["1.재산수입",null,null,{"v":86920000,"d":"86,920,000"},0,{"v":86920000,"d":"86,920,000"},{"v":84817767,"d":"84,817,767"},{"v":84817767,"d":"84,817,767"},0,0]
[" ","1.기본재산수입",null,{"v":86920000,"d":"86,920,000"},0,{"v":86920000,"d":"86,920,000"},{"v":84817767,"d":"84,817,767"},{"v":84817767,"d":"84,817,767"},0,0]
[" "," ","1.기본재산수입",{"v":86920000,"d":"86,920,000"},0,{"v":86920000,"d":"86,920,000"},{"v":84817767,"d":"84,817,767"},{"v":84817767,"d":"84,817,767"},0,0]
[" ","2.재산매각대",null,0,0,0,0,0,0,0]
[" "," ","1.재산매각대",0,0,0,0,0,0,0]
["2.사업수입",null,null,0,0,0,0,0,0,0]
[" ","1.사업수입",null,0,0,0,0,0,0,0]
[" "," ","1.사업수입",0,0,0,0,0,0,0]
["3.투자수입",null,null,0,0,0,0,0,0,0]
[" ","1.투자수입",null,0,0,0,0,0,0,0]
[" "," ","1.투자수입",0,0,0,0,0,0,0]
["4.과년도수입",null,null,{"v":980000,"d":"980,000"},0,{"v":980000,"d":"980,000"},{"v":980000,"d":"980,000"},{"v":980000,"d":"980,000"},0,0]
[" ","1.과년도수입",null,{"v":980000,"d":"980,000"},0,{"v":980000,"d":"980,000"},{"v":980000,"d":"980,000"},{"v":980000,"d":"980,000"},0,0]
[" "," ","1.과년도수입",{"v":980000,"d":"980,000"},0,{"v":980000,"d":"980,000"},{"v":980000,"d":"980,000"},{"v":980000,"d":"980,000"},0,0]
["5.이월금",null,null,{"v":73701000,"d":"73,701,000"},0,{"v":73701000,"d":"73,701,000"},{"v":73701679,"d":"73,701,679"},{"v":73701679,"d":"73,701,679"},0,0]
[" ","1.전년도이월금",null,{"v":73701000,"d":"73,701,000"},0,{"v":73701000,"d":"73,701,000"},{"v":73701679,"d":"73,701,679"},{"v":73701679,"d":"73,701,679"},0,0]
[" "," ","1.전년도잉여금",{"v":701000,"d":"701,000"},0,{"v":701000,"d":"701,000"},{"v":701679,"d":"701,679"},{"v":701679,"d":"701,679"},0,0]
[" "," ","2.이월사업비",0,0,0,0,0,0,0]
[" "," ","3.임대보증금미환급금",{"v":73000000,"d":"73,000,000"},0,{"v":73000000,"d":"73,000,000"},{"v":73000000,"d":"73,000,000"},{"v":73000000,"d":"73,000,000"},0,0]
["6.기부원조금",null,null,0,0,0,0,0,0,0]
[" ","1.기부원조금",null,0,0,0,0,0,0,0]
[" "," ","1.기부원조금",0,0,0,0,0,0,0]
["7.고정부채입금",null,null,{"v":53000000,"d":"53,000,000"},0,{"v":53000000,"d":"53,000,000"},{"v":79000000,"d":"79,000,000"},{"v":79000000,"d":"79,000,000"},0,0]
[" ","1.차입금",null,0,0,0,0,0,0,0]
[" "," ","1.차입금",0,0,0,0,0,0,0]
[" ","2.기타고정부채",null,{"v":53000000,"d":"53,000,000"},0,{"v":53000000,"d":"53,000,000"},{"v":79000000,"d":"79,000,000"},{"v":79000000,"d":"79,000,000"},0,0]
[" "," ","1.임대보증금수입",{"v":53000000,"d":"53,000,000"},0,{"v":53000000,"d":"53,000,000"},{"v":79000000,"d":"79,000,000"},{"v":79000000,"d":"79,000,000"},0,0]
["8.잡수입",null,null,{"v":30359000,"d":"30,359,000"},0,{"v":30359000,"d":"30,359,000"},{"v":29317801,"d":"29,317,801"},{"v":29317801,"d":"29,317,801"},0,0]
[" ","1.잡수입",null,{"v":30334000,"d":"30,334,000"},0,{"v":30334000,"d":"30,334,000"},{"v":29292356,"d":"29,292,356"},{"v":29292356,"d":"29,292,356"},0,0]
[" "," ","1.잡수입",{"v":30334000,"d":"30,334,000"},0,{"v":30334000,"d":"30,334,000"},{"v":29292356,"d":"29,292,356"},{"v":29292356,"d":"29,292,356"},0,0]
[" "," ","2.변상금",0,0,0,0,0,0,0]
[" "," ","3.위약금",0,0,0,0,0,0,0]
[" "," ","4.교비전입금",0,0,0,0,0,0,0]
[" ","2.예금이자",null,{"v":25000,"d":"25,000"},0,{"v":25000,"d":"25,000"},{"v":25445,"d":"25,445"},{"v":25445,"d":"25,445"},0,0]
[" "," ","1.예금이자",{"v":25000,"d":"25,000"},0,{"v":25000,"d":"25,000"},{"v":25445,"d":"25,445"},{"v":25445,"d":"25,445"},0,0]
[" ","3.물품매각대",null,0,0,0,0,0,0,0]
[" "," ","1.불용물품매각대",0,0,0,0,0,0,0]
["세 입 합 계",null,null,{"v":244960000,"d":"244,960,000"},0,{"v":244960000,"d":"244,960,000"},{"v":267817247,"d":"267,817,247"},{"v":267817247,"d":"267,817,247"},0,0]

{"sheet":"세출결산조서","index":2,"n_rows":82,"n_cols":11,"rows_kept":82,"merged":[[0,0,0,10],[1,0,1,10],[2,0,2,2],[2,3,4,3],[2,4,2,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[3,0,4,0],[3,1,4,1],[3,2,4,2],[5,0,5,2],[6,1,6,2],[8,0,8,2],[9,1,9,2],[15,1,15,2],[17,0,17,2],[18,1,18,2],[22,1,22,2],[25,0,25,2],[26,1,26,2],[29,0,29,2],[30,1,30,2],[32,0,32,2],[33,1,33,2],[36,0,36,2],[37,1,37,2],[41,0,41,2],[42,1,42,2],[44,0,44,2],[45,1,45,2],[50,0,50,2],[51,1,51,2],[81,0,81,2]],"flags":["formulas_cached_only"]}
["2016학년도 법인회계 세출 결산조서"]
["(단위 : 원)"]
["과목",null,null,"예산액","이월 및 증감액",null,null,"예산 현액","지출액","다음연도이월액","불용액"]
["관","항","목",null,"전년도","예비비","이전"]
[{"$nulls":4},"이월액","사용액","용액"]
["1.이사회비",null,null,{"v":6600000,"d":"6,600,000"},0,0,0,{"v":6600000,"d":"6,600,000"},{"v":4124200,"d":"4,124,200"},0,{"v":2475800,"d":"2,475,800"}]
[" ","1.이사회비",null,{"v":6600000,"d":"6,600,000"},0,0,0,{"v":6600000,"d":"6,600,000"},{"v":4124200,"d":"4,124,200"},0,{"v":2475800,"d":"2,475,800"}]
[" "," ","1.이사회운영비",{"v":6600000,"d":"6,600,000"},0,0,0,{"v":6600000,"d":"6,600,000"},{"v":4124200,"d":"4,124,200"},0,{"v":2475800,"d":"2,475,800"}]
["2.사무비",null,null,{"v":6259000,"d":"6,259,000"},0,0,0,{"v":6259000,"d":"6,259,000"},{"v":4597340,"d":"4,597,340"},0,{"v":1661660,"d":"1,661,660"}]
[" ","1.인건비",null,0,0,0,0,0,0,0,0]
[" "," ","1.봉급",0,0,0,0,0,0,0,0]
[" "," ","2.수당",0,0,0,0,0,0,0,0]
[" "," ","3.잡급",0,0,0,0,0,0,0,0]
[" "," ","4.여비",0,0,0,0,0,0,0,0]
[" "," ","5.퇴직금",0,0,0,0,0,0,0,0]
[" ","2.수용비",null,{"v":6259000,"d":"6,259,000"},0,0,0,{"v":6259000,"d":"6,259,000"},{"v":4597340,"d":"4,597,340"},0,{"v":1661660,"d":"1,661,660"}]
[" "," ","1.법인운영비",{"v":6259000,"d":"6,259,000"},0,0,0,{"v":6259000,"d":"6,259,000"},{"v":4597340,"d":"4,597,340"},0,{"v":1661660,"d":"1,661,660"}]
["3.재산조성비",null,null,{"v":71360000,"d":"71,360,000"},0,0,0,{"v":71360000,"d":"71,360,000"},{"v":45426440,"d":"45,426,440"},0,{"v":25933560,"d":"25,933,560"}]
[" ","1.시설비",null,0,0,0,0,0,0,0,0]
[" "," ","1.재산매입비",0,0,0,0,0,0,0,0]
[" "," ","2.시설비",0,0,0,0,0,0,0,0]
[" "," ","3.적립금",0,0,0,0,0,0,0,0]
[" ","2.재산관리비",null,{"v":71360000,"d":"71,360,000"},0,0,0,{"v":71360000,"d":"71,360,000"},{"v":45426440,"d":"45,426,440"},0,{"v":25933560,"d":"25,933,560"}]
[" "," ","1.재산유지비",{"v":51658000,"d":"51,658,000"},0,0,0,{"v":51658000,"d":"51,658,000"},{"v":26128880,"d":"26,128,880"},0,{"v":25529120,"d":"25,529,120"}]
[" "," ","2.공과보험료",{"v":19702000,"d":"19,702,000"},0,0,0,{"v":19702000,"d":"19,702,000"},{"v":19297560,"d":"19,297,560"},0,{"v":404440,"d":"404,440"}]
["4.전출금",null,null,{"v":32973000,"d":"32,973,000"},0,0,0,{"v":32973000,"d":"32,973,000"},{"v":38945110,"d":"38,945,110"},0,{"v":-5972110,"d":"-5,972,110"}]
[" ","1.전출금",null,{"v":32973000,"d":"32,973,000"},0,0,0,{"v":32973000,"d":"32,973,000"},{"v":38945110,"d":"38,945,110"},0,{"v":-5972110,"d":"-5,972,110"}]
[" "," ","1.법인전출금",{"v":32973000,"d":"32,973,000"},0,0,0,{"v":32973000,"d":"32,973,000"},{"v":38945110,"d":"38,945,110"},0,{"v":-5972110,"d":"-5,972,110"}]
[" "," ","2.고)기타사업지원금",0,0,0,0,0,0,0,0]
["5.투자비",null,null,0,0,0,0,0,0,0,0]
[" ","1.투자비",null,0,0,0,0,0,0,0,0]
[" "," ","1.투자비",0,0,0,0,0,0,0,0]
["6.과년도지출",null,null,0,0,0,0,0,0,0,0]
[" ","1.과년도지출",null,0,0,0,0,0,0,0,0]
[" "," ","1.과년도지출",0,0,0,0,0,0,0,0]
[" "," ","2.과년도사업비지출",0,0,0,0,0,0,0,0]
["7.상환금",null,null,{"v":54000000,"d":"54,000,000"},0,0,0,{"v":54000000,"d":"54,000,000"},{"v":80000000,"d":"80,000,000"},0,{"v":-26000000,"d":"-26,000,000"}]
[" ","1.부채상환금",null,{"v":54000000,"d":"54,000,000"},0,0,0,{"v":54000000,"d":"54,000,000"},{"v":80000000,"d":"80,000,000"},0,{"v":-26000000,"d":"-26,000,000"}]
[" "," ","1.원금상환금",0,0,0,0,0,0,0,0]
[" "," ","2.이자지출금",0,0,0,0,0,0,0,0]
[" "," ","3.임대보증금 환급",{"v":54000000,"d":"54,000,000"},0,0,0,{"v":54000000,"d":"54,000,000"},{"v":80000000,"d":"80,000,000"},0,{"v":-26000000,"d":"-26,000,000"}]
["8.수혜금",null,null,0,0,0,0,0,0,0,0]
[" ","1.장학금",null,0,0,0,0,0,0,0,0]
[" "," ","1.장학금",0,0,0,0,0,0,0,0]
["9.잡지출",null,null,{"v":768000,"d":"768,000"},0,0,0,{"v":768000,"d":"768,000"},{"v":768000,"d":"768,000"},0,0]
[" ","1.제지출",null,{"v":768000,"d":"768,000"},0,0,0,{"v":768000,"d":"768,000"},{"v":768000,"d":"768,000"},0,0]
[" "," ","1.보상금",0,0,0,0,0,0,0,0]
[" "," ","2.사례금",0,0,0,0,0,0,0,0]
[" "," ","3.소송비",0,0,0,0,0,0,0,0]
[" "," ","4.기타제지출",{"v":768000,"d":"768,000"},0,0,0,{"v":768000,"d":"768,000"},{"v":768000,"d":"768,000"},0,0]
["10.예비비",null,null,{"v":73000000,"d":"73,000,000"},0,0,0,{"v":73000000,"d":"73,000,000"},0,0,{"v":73000000,"d":"73,000,000"}]
[" ","1.예비비",null,{"v":73000000,"d":"73,000,000"},0,0,0,{"v":73000000,"d":"73,000,000"},0,0,{"v":73000000,"d":"73,000,000"}]
[" "," ","1.예비비",{"v":73000000,"d":"73,000,000"},0,0,0,{"v":73000000,"d":"73,000,000"},0,0,{"v":73000000,"d":"73,000,000"}]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["세 입 합 계",null,null,{"v":244960000,"d":"244,960,000"},0,0,0,{"v":244960000,"d":"244,960,000"},{"v":173861090,"d":"173,861,090"},{"v":71098910,"d":"71,098,910"},0]