{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["결산총괄표","세입결산서1","세출결산서1","자금현황표"],"not_rendered":{"external_links":1,"defined_names":5},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"결산총괄표","index":0,"n_rows":14,"n_cols":15,"rows_kept":14,"merged":[[0,0,0,16],[1,0,1,1],[1,2,1,4],[1,10,1,12],[1,13,1,15],[2,0,3,0],[2,1,2,7],[2,8,2,15],[3,1,3,2],[3,4,3,5],[3,6,3,7],[3,9,3,10],[3,11,3,13],[3,14,3,15],[4,1,4,2],[4,4,4,5],[4,6,4,7],[4,9,4,10],[4,11,4,13],[4,14,4,15],[5,1,5,2],[5,4,5,5],[5,6,5,7],[5,9,5,10],[5,11,5,13],[5,14,5,15],[6,1,6,2],[6,4,6,5],[6,6,6,7],[6,9,6,10],[6,11,6,13],[6,14,6,15],[7,1,7,2],[7,4,7,5],[7,6,7,7],[7,9,7,10],[7,11,7,13],[7,14,7,15],[8,1,8,2],[8,4,8,5],[8,6,8,7],[8,9,8,10],[8,11,8,13],[8,14,8,15],[9,1,9,2],[9,4,9,5],[9,6,9,7],[9,9,9,10],[9,11,9,13],[9,14,9,15],[10,1,10,2],[10,4,10,5],[10,6,10,7],[10,9,10,10],[10,11,10,13],[10,14,10,15],[11,1,11,2],[11,4,11,5],[11,6,11,7],[11,9,11,10],[11,11,11,13],[11,14,11,15],[12,1,12,2],[12,4,12,5],[12,6,12,7],[12,9,12,10],[12,11,12,13],[12,14,12,15]],"flags":["formulas_cached_only"]}
["2024년도 결산총괄표(법인희망)"]
[{"$nulls":13},"(단위: 원)"]
["순번","세입",{"$nulls":6},"세출  "]
[null,"관",null,"예산액(A)","결산액(B)",null,"증감액           (B-A)",null,"관","예산액(A)",null,"결산액(B)",null,null,"증감액           (B-A)"]
["2","후원금수입",null,{"v":10800000,"d":"10,800,000"},{"v":7750000,"d":"7,750,000"},null,{"v":-3050000,"d":"-3,050,000"},null,"사무비",{"v":5440000,"d":"5,440,000"},null,{"v":2114355,"d":"2,114,355"},null,null,{"v":-3325645,"d":"-3,325,645"}]
["3","이월금",null,{"v":1000000,"d":"1,000,000"},{"v":509556,"d":"509,556"},null,{"v":-490444,"d":"-490,444"},null,"사업비",{"v":1000000,"d":"1,000,000"},null,0,null,null,{"v":-1000000,"d":"-1,000,000"}]
["4","잡수입",null,{"v":1000,"d":"1,000"},344,null,-656,null,"전출금",{"v":5000000,"d":"5,000,000"},null,{"v":5000000,"d":"5,000,000"},null,null,0]
["5",{"$nulls":7},"예비비",{"v":361000,"d":"361,000"},null,0,null,null,{"v":-361000,"d":"-361,000"}]
[6]
["7"]
["8"]
["9"]
[null,"세입 합계",null,{"v":11801000,"d":"11,801,000"},{"v":8259900,"d":"8,259,900"},null,{"v":-3541100,"d":"-3,541,100"},null,"세출합계",{"v":11801000,"d":"11,801,000"},null,{"v":7114355,"d":"7,114,355"},null,null,{"v":-4686645,"d":"-4,686,645"}]
[{"$nulls":14},"    "]

{"sheet":"세입결산서1","index":1,"n_rows":34,"n_cols":13,"rows_kept":34,"merged":[[1,1,1,12],[3,1,3,3],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,3,10],[3,11,4,12],[5,1,5,3]],"flags":["formulas_cached_only"]}
[]
[null,"세 입 명 세 서(희  망)"]
[{"$nulls":12},"(단위:원)"]
[null,"과목",null,null,"2024년도\n예  산             (A)","2024년도\n결  산                     (B)","증감(B)-(A)",null,"재    원",null,null,"산 출  내 역"]
[null,"관","항","목",null,null,"금액","비율(%)","보조금","자부담금","후원금"]
[null,"세입 총계",null,null,{"v":11801000,"d":"11,801,000"},{"v":8259900,"d":"8,259,900"},{"v":-3541100,"d":"-3,541,100"},{"v":-0.30006779086518093,"d":"-30.01%"},0,0,{"v":8259900,"d":"8,259,900"}]
[null,"보조금수입",null,null,0,0]
[null,null,"기타보조금\n수입",null,0,0]
[{"$nulls":3},"기타보조금\n수입",0,0]
[null,null,"자본보조금\n수입",null,0,0]
[{"$nulls":3},"자본보조금\n수입",0,0]
[null,null,"경상보조금수입",null,0,0]
[{"$nulls":3},"경상보조금\n수입",0,0]
[null,"후원금수입",null,null,{"v":10800000,"d":"10,800,000"},{"v":7750000,"d":"7,750,000"},{"v":-3050000,"d":"-3,050,000"},{"v":-0.2824074074074074,"d":"-28.24%"},null,null,{"v":7750000,"d":"7,750,000"}]
[null,null,"후원금수입",null,{"v":10800000,"d":"10,800,000"},{"v":7750000,"d":"7,750,000"},{"v":-3050000,"d":"-3,050,000"},{"v":-0.2824074074074074,"d":"-28.24%"},null,null,{"v":7750000,"d":"7,750,000"}]
[{"$nulls":3},"비지정\n후원금",{"v":5800000,"d":"5,800,000"},{"v":2750000,"d":"2,750,000"},{"v":-3050000,"d":"-3,050,000"},{"v":-0.5258620689655172,"d":"-52.59%"},null,null,{"v":2750000,"d":"2,750,000"},"■ 비지정후원금",{"v":2750000,"d":"2,750,000"}]
[{"$nulls":3},"지정후원금",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0,{"v":0,"d":"0.00%"},null,null,{"v":5000000,"d":"5,000,000"},"■ 지정후원금",{"v":5000000,"d":"5,000,000"}]
[null,"차입금",null,null,0,0,0]
[null,null,"차입금",null,0,0,0]
[{"$nulls":3},"기타차입금",0,0,0]
[{"$nulls":3},"금융기관차\n입금",0,0,0]
[null,"전입금",null,null,0,0,0]
[null,null,"전입금",null,0,0,0]
[{"$nulls":3},"다른회계에서 전입금",0,0,0]
[null,"이월금",null,null,{"v":1000000,"d":"1,000,000"},{"v":509556,"d":"509,556"},{"v":-490444,"d":"-490,444"},{"v":-0.490444,"d":"-49.04%"},null,null,{"v":509556,"d":"509,556"}]
[null,null,"이월금",null,{"v":1000000,"d":"1,000,000"},{"v":509556,"d":"509,556"},{"v":-490444,"d":"-490,444"},{"v":-0.490444,"d":"-49.04%"},null,null,{"v":509556,"d":"509,556"}]
[{"$nulls":3},"이월사업비",0,0,0]
[{"$nulls":3},"전년도이월금\n(후원금)",{"v":1000000,"d":"1,000,000"},{"v":509556,"d":"509,556"},{"v":-490444,"d":"-490,444"},{"v":-0.490444,"d":"-49.04%"},null,null,{"v":509556,"d":"509,556"},"■ 전년도이월후원금",{"v":509556,"d":"509,556"}]
[{"$nulls":3},"전년도이월금",0,0,0]
[null,"잡수입",null,null,{"v":1000,"d":"1,000"},344,-656,{"v":-0.656,"d":"-65.60%"},null,null,344]
[null,null,"잡수입",null,{"v":1000,"d":"1,000"},344,-656,{"v":-0.656,"d":"-65.60%"},null,null,344]
[{"$nulls":3},"기타잡수입",0,0,0]
[{"$nulls":3},"기타예금이자\n수입",{"v":1000,"d":"1,000"},344,-656,{"v":-0.656,"d":"-65.60%"},null,null,344,"■ 기타예금이자",344]
[{"$nulls":3},"불용품매각대",0,0,0]

{"sheet":"세출결산서1","index":2,"n_rows":41,"n_cols":13,"rows_kept":41,"merged":[[1,1,1,13],[2,12,2,13],[3,1,3,3],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,3,10],[3,11,4,13],[5,1,5,3],[9,3,10,3],[9,4,10,4],[9,5,10,5],[9,6,10,6],[9,7,10,7],[9,8,10,8],[9,9,10,9],[9,10,10,10],[9,11,10,11],[9,12,10,12],[9,13,10,13],[11,3,12,3],[11,4,12,4],[11,5,12,5],[11,6,12,6],[11,7,12,7],[11,8,12,8],[11,9,12,9],[11,10,12,10],[11,11,12,11],[11,12,12,12],[11,13,12,13],[16,3,17,3],[16,4,17,4],[16,5,17,5],[16,6,17,6],[16,7,17,7],[16,8,17,8],[16,9,17,9],[16,10,17,10],[16,11,17,11],[16,12,17,12],[16,13,17,13]],"flags":["formulas_cached_only"]}
[]
[null,"세 출 명 세 서(희  망)"]
[{"$nulls":12},"(단위:원)"]
[null,"과목",null,null,"2024년도\n예  산             (A)","2024년도\n결  산                     (B)","증감(B)-(A)",null,"재    원",null,null,"산 출  내 역"]
[null,"관","항","목",null,null,"금액","비율(%)","보조금","자부담금","후원금"]
[null,"세출 총계",null,null,{"v":11801000,"d":"11,801,000"},{"v":7114355,"d":"7,114,355"},{"v":-4686645,"d":"-4,686,645"},{"v":-0.3971396491822727,"d":"-39.71%"},0,0,{"v":7114355,"d":"7,114,355"}]
[null,"사무비",null,null,{"v":5440000,"d":"5,440,000"},{"v":2114355,"d":"2,114,355"},{"v":-3325645,"d":"-3,325,645"},{"v":-0.6113318014705882,"d":"-61.13%"},null,null,{"v":2114355,"d":"2,114,355"}]
[null,null,"운영비",null,{"v":5040000,"d":"5,040,000"},{"v":2114355,"d":"2,114,355"},{"v":-2925645,"d":"-2,925,645"},{"v":-0.580485119047619,"d":"-58.05%"},null,null,{"v":2114355,"d":"2,114,355"}]
[{"$nulls":3},"기타운영비",{"v":1400000,"d":"1,400,000"},{"v":450000,"d":"450,000"},{"v":-950000,"d":"-950,000"},{"v":-0.6785714285714286,"d":"-67.86%"},null,null,{"v":450000,"d":"450,000"},"■ 기타운영비 사업비 총액\n  - 이사회의참석수당 : 450,000원"]
[{"$nulls":3},"제세공과금",{"v":360000,"d":"360,000"},{"v":351560,"d":"351,560"},{"v":-8440,"d":"-8,440"},{"v":-0.023444444444444445,"d":"-2.34%"},null,null,{"v":351560,"d":"351,560"},"\n■제세공과금 총액 : 351.560원\n  - 제산세(토지)납세 : 207,640원\n  - 제산세(건축물분)납세 : 133,920원\n  - 법인 신원보장공제 발급료 : 10,000원"]
[]
[{"$nulls":3},"수용비 및\n수수료",{"v":2680000,"d":"2,680,000"},{"v":1312795,"d":"1,312,795"},{"v":-1367205,"d":"-1,367,205"},{"v":-0.5101511194029851,"d":"-51.02%"},null,null,{"v":1312795,"d":"1,312,795"},"■수용비및수수료 총액 : 1,312,795원\n  - 공익법인 출연재산 법인 조정료: 880,000원\n  - CMS사용료 : 432,795원"]
[]
[{"$nulls":3},"여비",{"v":600000,"d":"600,000"},null,{"v":-600000,"d":"-600,000"},{"v":-1,"d":"-100.00%"},null,null,0]
[null,null,"업무추진비",null,{"v":400000,"d":"400,000"},null,{"v":-400000,"d":"-400,000"},{"v":-1,"d":"-100.00%"},null,null,0]
[{"$nulls":3},"회의비",{"v":400000,"d":"400,000"},null,{"v":-400000,"d":"-400,000"},{"v":-1,"d":"-100.00%"},null,null,0]
[{"$nulls":3},"기관운영비"]
[]
[null,"재산조성비"]
[null,null,"시설비"]
[{"$nulls":3},"시설장비\n유지비"]
[{"$nulls":3},"자산취득비"]
[{"$nulls":3},"시설비"]
[null,"사업비",null,null,{"v":1000000,"d":"1,000,000"},null,{"v":-1000000,"d":"-1,000,000"},{"v":-1,"d":"-100.00%"}]
[null,null,"수익사업비"]
[{"$nulls":3},"수익사업비"]
[null,null,"일반사업비",null,{"v":1000000,"d":"1,000,000"},null,{"v":-1000000,"d":"-1,000,000"},{"v":-1,"d":"-100.00%"}]
[{"$nulls":3},"사업비"]
[null,"전출금",null,null,{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0,{"v":0,"d":"0.00%"},null,null,{"v":5000000,"d":"5,000,000"}]
[null,null,"전출금",null,{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0,{"v":0,"d":"0.00%"},null,null,{"v":5000000,"d":"5,000,000"}]
[{"$nulls":3},"전출금",{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"},0,{"v":0,"d":"0.00%"},null,null,{"v":5000000,"d":"5,000,000"},"■위탁기관 전출금 총액 : 5,000,000원\n -위탁기관 여수노인전문요양원 전출금 : 5,000,000원"]
[null,"상환금"]
[null,null,"부채상환금"]
[{"$nulls":3},"이자지급금"]
[{"$nulls":3},"원금상환금"]
[null,"잡지출"]
[null,null,"잡지출"]
[{"$nulls":3},"잡지출"]
[null,"예비비",null,null,{"v":361000,"d":"361,000"},null,{"v":-361000,"d":"-361,000"},{"v":-1,"d":"-100.00%"},null,null,0]
[null,null,"예비비",null,{"v":361000,"d":"361,000"},null,{"v":-361000,"d":"-361,000"},{"v":-1,"d":"-100.00%"},null,null,0]
[{"$nulls":3},"예비비",{"v":361000,"d":"361,000"},null,{"v":-361000,"d":"-361,000"},{"v":-1,"d":"-100.00%"},null,null,0]

{"sheet":"자금현황표","index":3,"n_rows":9,"n_cols":16,"rows_kept":9,"merged":[[0,0,0,16],[1,2,1,3],[1,4,1,15],[2,2,2,3],[2,4,2,15],[3,2,3,3],[3,4,3,15],[5,1,5,4],[5,6,5,9],[5,10,5,12],[5,13,5,14],[5,15,5,16],[6,1,6,4],[6,6,6,9],[6,10,6,12],[6,13,6,14],[6,15,6,16],[7,1,7,4],[7,6,7,9],[7,10,7,12],[7,13,7,14],[7,15,7,16],[8,1,8,5],[8,6,8,9],[8,10,8,12],[8,13,8,14],[8,15,8,16]],"flags":["formulas_cached_only"]}
["자금현황표(법인 희망)"]
[null,"","사업명:",null,"전체"]
[null,"","자금원천:",null,"전체"]
[null,"","검색기간:",null,"2024년  01월 01일  ~  2024년  12월 31일"]
[]
[null,"계좌번호",{"$nulls":3},"계좌명","전기이월",{"$nulls":3},"입금액",null,null,"출금액",null,"잔액"]
[null,"61301351025898",{"$nulls":3},"법인총괄통장",{"v":81900,"d":"81,900"},{"$nulls":3},{"v":8150075,"d":"8,150,075"},null,null,{"v":7114355,"d":"7,114,355"},null,{"v":1117620,"d":"1,117,620"}]
[null,"61301351028992",{"$nulls":3},"법인 후원금 수입(재생원)",{"v":427656,"d":"427,656"},{"$nulls":3},{"v":7600269,"d":"7,600,269"},null,null,{"v":8000000,"d":"8,000,000"},null,{"v":27925,"d":"27,925"}]
[null,"총계",{"$nulls":4},{"v":509556,"d":"509,556"},{"$nulls":3},{"v":15750344,"d":"15,750,344"},null,null,{"v":15114355,"d":"15,114,355"},null,{"v":1145545,"d":"1,145,545"}]