{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["sheet1"],"read":"whole","date_system":"1900"}

{"sheet":"sheet1","index":0,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[0,0,0,2],[0,3,1,3],[0,4,1,4],[0,5,1,5],[0,6,1,6],[0,7,1,7],[2,0,4,0],[2,1,4,1],[2,2,4,2],[5,0,7,0],[5,1,7,1],[5,2,7,2],[8,0,10,0],[8,1,10,1],[8,2,10,2],[11,0,13,0],[11,1,13,1],[11,2,13,2],[14,0,16,0],[14,1,16,1],[14,2,16,2],[17,0,19,0],[17,1,19,1],[17,2,19,2],[20,0,22,0],[20,1,22,1],[20,2,22,2],[23,0,25,0],[23,1,25,1],[23,2,25,2],[26,0,28,0],[26,1,28,1],[26,2,28,2],[29,0,31,0],[29,1,31,1],[29,2,31,2],[32,0,34,2]]}
["과목",null,null,"구분","정부보조","시설부담","후원금","계"]
["관","항","목"]
["보조금수입","보조금수입","시군구보조금","예산",{"v":125685000,"d":"125,685,000"},0,0,{"v":125685000,"d":"125,685,000"}]
[{"$nulls":3},"결산",{"v":142288700,"d":"142,288,700"},0,0,{"v":142288700,"d":"142,288,700"}]
[{"$nulls":3},"증감",{"v":-16603700,"d":"-16,603,700"},0,0,{"v":-16603700,"d":"-16,603,700"}]
["보조금수입","[항(보조금수입) 합계]",null,"예산",{"v":125685000,"d":"125,685,000"},0,0,{"v":125685000,"d":"125,685,000"}]
[{"$nulls":3},"결산",{"v":142288700,"d":"142,288,700"},0,0,{"v":142288700,"d":"142,288,700"}]
[{"$nulls":3},"증감",{"v":-16603700,"d":"-16,603,700"},0,0,{"v":-16603700,"d":"-16,603,700"}]
["[관(보조금수입) 합계]",null,null,"예산",{"v":125685000,"d":"125,685,000"},0,0,{"v":125685000,"d":"125,685,000"}]
[{"$nulls":3},"결산",{"v":142288700,"d":"142,288,700"},0,0,{"v":142288700,"d":"142,288,700"}]
[{"$nulls":3},"증감",{"v":-16603700,"d":"-16,603,700"},0,0,{"v":-16603700,"d":"-16,603,700"}]
["후원금수입","후원금수입","지정후원금","예산",0,0,{"v":1630000,"d":"1,630,000"},{"v":1630000,"d":"1,630,000"}]
[{"$nulls":3},"결산",0,0,{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"}]
[{"$nulls":3},"증감",0,0,{"v":1330000,"d":"1,330,000"},{"v":1330000,"d":"1,330,000"}]
["후원금수입","후원금수입","비지정후원금","예산",0,0,{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"}]
[{"$nulls":3},"결산",0,0,{"v":1889400,"d":"1,889,400"},{"v":1889400,"d":"1,889,400"}]
[{"$nulls":3},"증감",0,0,{"v":4110600,"d":"4,110,600"},{"v":4110600,"d":"4,110,600"}]
["후원금수입","[항(후원금수입) 합계]",null,"예산",0,0,{"v":7630000,"d":"7,630,000"},{"v":7630000,"d":"7,630,000"}]
[{"$nulls":3},"결산",0,0,{"v":2189400,"d":"2,189,400"},{"v":2189400,"d":"2,189,400"}]
[{"$nulls":3},"증감",0,0,{"v":5440600,"d":"5,440,600"},{"v":5440600,"d":"5,440,600"}]
["[관(후원금수입) 합계]",null,null,"예산",0,0,{"v":7630000,"d":"7,630,000"},{"v":7630000,"d":"7,630,000"}]
[{"$nulls":3},"결산",0,0,{"v":2189400,"d":"2,189,400"},{"v":2189400,"d":"2,189,400"}]
[{"$nulls":3},"증감",0,0,{"v":5440600,"d":"5,440,600"},{"v":5440600,"d":"5,440,600"}]
["이월금","이월금","전년도이월금(후원금)","예산",0,0,0,0]
[{"$nulls":3},"결산",0,0,{"v":810293,"d":"810,293"},{"v":810293,"d":"810,293"}]
[{"$nulls":3},"증감",0,0,{"v":-810293,"d":"-810,293"},{"v":-810293,"d":"-810,293"}]
["이월금","[항(이월금) 합계]",null,"예산",0,0,0,0]
[{"$nulls":3},"결산",0,0,{"v":810293,"d":"810,293"},{"v":810293,"d":"810,293"}]
[{"$nulls":3},"증감",0,0,{"v":-810293,"d":"-810,293"},{"v":-810293,"d":"-810,293"}]
["[관(이월금) 합계]",null,null,"예산",0,0,0,0]
[{"$nulls":3},"결산",0,0,{"v":810293,"d":"810,293"},{"v":810293,"d":"810,293"}]
[{"$nulls":3},"증감",0,0,{"v":-810293,"d":"-810,293"},{"v":-810293,"d":"-810,293"}]
["총 합계",null,null,"예산",{"v":125685000,"d":"125,685,000"},0,{"v":7630000,"d":"7,630,000"},{"v":133315000,"d":"133,315,000"}]
[{"$nulls":3},"결산",{"v":142288700,"d":"142,288,700"},0,{"v":2999693,"d":"2,999,693"},{"v":145288393,"d":"145,288,393"}]
[{"$nulls":3},"증감",{"v":-16603700,"d":"-16,603,700"},0,{"v":4630307,"d":"4,630,307"},{"v":-11973393,"d":"-11,973,393"}]