월별 재정 일람
해방촌 게스츠하우스 빈집/빈마을
220.117.188.130 (토론) 사용자의 2009년 5월 26일 (화) 16:23 버전
<tr style="HEIGHT: 12pt" height="16">
<td class="xl42" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black 1pt solid; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; HEIGHT: 12pt; BACKGROUND-COLOR: transparent" width="72" height="16"> </td>
<td class="xl43" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72"> </td>
<td class="xl44" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72">~3월</td>
<td class="xl44" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72">4월</td>
<td class="xl44" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72">5월</td>
<td class="xl44" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72">6월</td>
<td class="xl44" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72">7월</td>
<td class="xl44" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72">8월</td>
<td class="xl44" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72">9월</td>
<td class="xl44" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72">10월</td>
<td class="xl44" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72">11월</td>
<td class="xl45" style="BORDER-RIGHT: black 2pt double; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72">12월</td>
<td class="xl46" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: #ece9d8; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: white" width="72">2009년 1월</td>
<td class="xl44" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72">2월</td>
<td class="xl44" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72">3월</td>
<td class="xl44" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72">4월</td>
<td class="xl47" style="BORDER-RIGHT: black 1pt solid; BORDER-TOP: black 1pt solid; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 2pt double; BACKGROUND-COLOR: transparent" width="72">합계</td>
</tr>
<tr style="HEIGHT: 11.85pt; mso-height-source: userset" height="15">
<td class="xl54" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 0.5pt solid; BORDER-LEFT: black 1pt solid; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; HEIGHT: 34.35pt; BACKGROUND-COLOR: transparent" width="72" height="45" rowspan="3">지출</td>
<td class="xl38" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72">월세/이자</td>
<td class="xl39" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-400000">-400,000</td>
<td class="xl39" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-400000">-400,000</td>
<td class="xl39" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-400000">-400,000</td>
<td class="xl39" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-400000">-400,000</td>
<td class="xl39" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-400000">-400,000</td>
<td class="xl39" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-400000">-400,000</td>
<td class="xl39" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-400000">-400,000</td>
<td class="xl39" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-400000">-400,000</td>
<td class="xl39" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-520000">-520,000</td>
<td class="xl40" style="BORDER-RIGHT: black 2pt double; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-950000">-950,000</td>
<td class="xl41" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: #ece9d8; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: white" width="72" x:num="-950000">-950,000</td>
<td class="xl39" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-900000">-900,000</td>
<td class="xl39" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-400000">-400,000</td>
<td class="xl39" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-400000">-400,000</td>
<td class="xl48" style="BORDER-RIGHT: black 1pt solid; BORDER-TOP: #ece9d8; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-6920000" x:fmla="=SUM(C2:O2)">-6,920,000</td>
</tr>
<tr style="HEIGHT: 11.25pt" height="15">
<td class="xl27" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; HEIGHT: 11.25pt; BACKGROUND-COLOR: transparent" width="72" height="15">기타지출</td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-360000">-360,000</td>
<td class="xl29" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl29" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl29" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl29" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl29" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-40000">-40,000</td>
<td class="xl29" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-250000">-250,000</td>
<td class="xl35" style="BORDER-RIGHT: black 2pt double; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-17000">-17,000</td>
<td class="xl32" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: #ece9d8; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: white" width="72"> </td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-300000">-300,000</td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72"> </td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72"> </td>
<td class="xl49" style="BORDER-RIGHT: black 1pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-967000" x:fmla="=SUM(C3:N3)">-967,000</td>
</tr>
<tr style="HEIGHT: 11.25pt" height="15">
<td class="xl27" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; HEIGHT: 11.25pt; BACKGROUND-COLOR: transparent" width="72" height="15">공과금</td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72"> </td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-75330">-75,330</td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-89910">-89,910</td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-78100">-78,100</td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-38490">-38,490</td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-97540">-97,540</td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-180720">-180,720</td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-90620">-90,620</td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-105730">-105,730</td>
<td class="xl35" style="BORDER-RIGHT: black 2pt double; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-182850">-182,850</td>
<td class="xl32" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: #ece9d8; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: white" width="72" x:num="-382450">-382,450</td>
<td class="xl25" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" align="right" x:num="-547150">-547,150</td>
<td class="xl25" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" align="right" x:num="-208560">-208,560</td>
<td class="xl25" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" align="right" x:num="-189415">-189,415</td>
<td class="xl49" style="BORDER-RIGHT: black 1pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-2077450" x:fmla="=SUM(C4:O4)">-2,077,450</td>
</tr>
<tr style="HEIGHT: 11.85pt; mso-height-source: userset" height="15">
<td class="xl55" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black 1pt solid; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; HEIGHT: 45.6pt; BACKGROUND-COLOR: transparent" width="72" height="60" rowspan="4">수입</td>
<td class="xl24" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72">장기투숙자</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="400000">400,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="180000">180,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="490000">490,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="340000">340,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="340000">340,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="370000">370,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="440000">440,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="490000">490,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="630000">630,000</td>
<td class="xl36" style="BORDER-RIGHT: black 2pt double; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="580000">580,000</td>
<td class="xl33" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: #ece9d8; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: white" width="72" x:num="770000">770,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="1021000">1,021,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="485000">485,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="504000">504,000</td>
<td class="xl49" style="BORDER-RIGHT: black 1pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="6536000" x:fmla="=SUM(C5:O5)">6,536,000</td>
</tr>
<tr style="HEIGHT: 11.25pt" height="15">
<td class="xl24" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; HEIGHT: 11.25pt; BACKGROUND-COLOR: transparent" width="72" height="15">분담금</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="111000">111,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="217000">217,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="249000">249,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="238700">238,700</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="344000">344,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="208000">208,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="330000">330,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="228000">228,000</td>
<td class="xl28" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-168000">-168,000</td>
<td class="xl36" style="BORDER-RIGHT: black 2pt double; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="339000">339,000</td>
<td class="xl33" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: #ece9d8; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: white" width="72" x:num="310000">310,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="196000">196,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="206700">206,700</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="141000">141,000</td>
<td class="xl49" style="BORDER-RIGHT: black 1pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="2809400" x:fmla="=SUM(C6:O6)">2,809,400</td>
</tr>
<tr style="HEIGHT: 11.25pt" height="15">
<td class="xl24" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; HEIGHT: 11.25pt; BACKGROUND-COLOR: transparent" width="72" height="15">기타수입</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="50000">50,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="50000">50,000</td>
<td class="xl26" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="">539</td>
<td class="xl26" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl26" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="100000">100,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="100000">100,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="480000">480,000</td>
<td class="xl36" style="BORDER-RIGHT: black 2pt double; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="270752">270,752</td>
<td class="xl33" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: #ece9d8; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: white" width="72" x:num="300000">300,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="260000">260,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="132000">132,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="100000">100,000</td>
<td class="xl49" style="BORDER-RIGHT: black 1pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="1743291" x:fmla="=SUM(C7:O7)">1,743,291</td>
</tr>
<tr style="HEIGHT: 11.25pt" height="15">
<td class="xl24" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; HEIGHT: 11.25pt; BACKGROUND-COLOR: transparent" width="72" height="15">후원금</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="250000">250,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="400000">400,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="60000">60,000</td>
<td class="xl26" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl26" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl26" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl26" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="50000">50,000</td>
<td class="xl26" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl37" style="BORDER-RIGHT: black 2pt double; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl34" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: #ece9d8; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: white"> </td>
<td class="xl31" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl31" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl31" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent"> </td>
<td class="xl49" style="BORDER-RIGHT: black 1pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="760000" x:fmla="=SUM(C8:N8)">760,000</td>
</tr>
<tr style="HEIGHT: 11.85pt; mso-height-source: userset" height="15">
<td class="xl55" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 0.5pt solid; BORDER-LEFT: black 1pt solid; WIDTH: 108pt; BORDER-BOTTOM: black 0.5pt solid; HEIGHT: 11.85pt; BACKGROUND-COLOR: transparent" width="144" colspan="2" height="15">수지</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="51000">51,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="371670">371,670</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="309090">309,090</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="101139">101,139</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="245510">245,510</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="80460">80,460</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="249280">249,280</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="377380">377,380</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="66270">66,270</td>
<td class="xl36" style="BORDER-RIGHT: black 2pt double; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="39902">39,902</td>
<td class="xl33" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: #ece9d8; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: white" width="72" x:num="47550">47,550</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-270150">-270,150</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="215140">215,140</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="163585">163,585</td>
<td class="xl49" style="BORDER-RIGHT: black 1pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="1884241" x:fmla="=SUM(C9:O9)">1,884,241</td>
</tr>
<tr style="HEIGHT: 11.85pt; mso-height-source: userset" height="15">
<td class="xl55" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 0.5pt solid; BORDER-LEFT: black 1pt solid; WIDTH: 108pt; BORDER-BOTTOM: black 0.5pt solid; HEIGHT: 11.85pt; BACKGROUND-COLOR: transparent" width="144" colspan="2" height="15">부채</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="1300000">1,300,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-300000">-300,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72"> </td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72"> </td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72"> </td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72"> </td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-500000">-500,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="-500000">-500,000</td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72"> </td>
<td class="xl36" style="BORDER-RIGHT: black 2pt double; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72"> </td>
<td class="xl33" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: #ece9d8; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: white" width="72"> </td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72"> </td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72"> </td>
<td class="xl30" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72"> </td>
<td class="xl49" style="BORDER-RIGHT: black 1pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 0.5pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="" x:fmla="=SUM(C10:N10)">0</td>
</tr>
<tr style="HEIGHT: 11.85pt; mso-height-source: userset" height="15">
<td class="xl56" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black 0.5pt solid; BORDER-LEFT: black 1pt solid; WIDTH: 108pt; BORDER-BOTTOM: black 1pt solid; HEIGHT: 11.85pt; BACKGROUND-COLOR: transparent" width="144" colspan="2" height="15">잔액</td>
<td class="xl50" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="1351000" x:fmla="=SUM(C9:C10)">1,351,000</td>
<td class="xl50" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="1422670" x:fmla="=C11+D9+D10">1,422,670</td>
<td class="xl50" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="1731760" x:fmla="=D11+E9+E10">1,731,760</td>
<td class="xl50" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="1832899" x:fmla="=E11+F9+F10">1,832,899</td>
<td class="xl50" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="2078409" x:fmla="=F11+G9+G10">2,078,409</td>
<td class="xl50" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="2158869" x:fmla="=G11+H9+H10">2,158,869</td>
<td class="xl50" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="1908149" x:fmla="=H11+I9+I10">1,908,149</td>
<td class="xl50" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="1785529" x:fmla="=I11+J9+J10">1,785,529</td>
<td class="xl50" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="1851799" x:fmla="=J11+K9+K10">1,851,799</td>
<td class="xl51" style="BORDER-RIGHT: black 2pt double; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="1891701" x:fmla="=K11+L9+L10">1,891,701</td>
<td class="xl52" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: #ece9d8; WIDTH: 54pt; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: white" width="72" x:num="1939251" x:fmla="=L11+M9+M10">1,939,251</td>
<td class="xl50" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="1669101" x:fmla="=M11+N9+N10">1,669,101</td>
<td class="xl50" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="1884241" x:fmla="=N11+O9+O10">1,884,241</td>
<td class="xl50" style="BORDER-RIGHT: black 0.5pt solid; BORDER-TOP: black; BORDER-LEFT: black; WIDTH: 54pt; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: transparent" width="72" x:num="2047826" x:fmla="=O11+P9+P10">2,047,826</td>
<td class="xl53" style="BORDER-RIGHT: black 1pt solid; BORDER-TOP: black; BORDER-LEFT: black; BORDER-BOTTOM: black 1pt solid; BACKGROUND-COLOR: transparent"> </td>
</tr>
