{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["2013년 후원금내역","2014년 예산(안)"],"read":"whole","date_system":"1900"}

{"sheet":"2013년 후원금내역","index":0,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[0,0,0,3]]}
["◈ 2013년 후원금 수입 및 지출 내역 ◈ "]
["구 분","세    입","구 분","세    출"]
["지정후원금","-","사업비","752,500원"]
["비지정후원금","550,000원","2013년 잔액","488,692원"]
["이월금","690,445원"]
["잡수입(예금이자)","747원"]
["총 계","1,241,192원","총 계","1,241,192원"]

{"sheet":"2014년 예산(안)","index":1,"n_rows":14,"n_cols":6,"rows_kept":14,"merged":[[0,0,0,5],[1,0,2,0],[1,1,1,2],[1,3,2,3],[1,4,1,5]]}
["■ 2014년 예천2고향의집 예산(안) 공고 ■"]
["구  분","세     입",null,"구  분","세     출"]
[null,"2013년 예산","2014년 예산",null,"2013년 예산","2014년 예산"]
["총  계",{"$f":"SUM(B5:B14)","v":{"v":180344000,"d":"180,344,000"}},{"$f":"SUM(C5:C14)","v":{"v":181663000,"d":"181,663,000"}},"총  계",{"$f":"SUM(E5:E14)","v":{"v":180344000,"d":"180,344,000"}},{"$f":"SUM(F5:F14)","v":{"v":181663000,"d":"181,663,000"}}]
["입소자부담금수입",{"v":38803000,"d":"38,803,000"},{"v":45158000,"d":"45,158,000"},"인건비",{"v":116399000,"d":"116,399,000"},{"v":123118000,"d":"123,118,000"}]
["보조금수입",{"v":10892000,"d":"10,892,000"},{"v":11733000,"d":"11,733,000"},"업무추진비",{"v":1200000,"d":"1,200,000"},{"v":600000,"d":"600,000"}]
["후원금수입",{"v":800000,"d":"800,000"},{"v":600000,"d":"600,000"},"운영비",{"v":21303000,"d":"21,303,000"},{"v":14770000,"d":"14,770,000"}]
["요양급여수입",{"v":121138000,"d":"121,138,000"},{"v":122312000,"d":"122,312,000"},"재산조성비",{"v":8410000,"d":"8,410,000"},{"v":1200000,"d":"1,200,000"}]
["이월금",{"v":5941000,"d":"5,941,000"},null,"사업비",{"v":30515000,"d":"30,515,000"},{"v":31875000,"d":"31,875,000"}]
["잡수입",{"v":2710000,"d":"2,710,000"},{"v":1800000,"d":"1,800,000"},"전출금",{"v":2100000,"d":"2,100,000"},{"v":4000000,"d":"4,000,000"}]
["예금이자",{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},"잡지출",{"v":417000,"d":"417,000"},{"v":60000,"d":"60,000"}]
[{"$nulls":3},"적립금",null,{"v":3000000,"d":"3,000,000"}]
[{"$nulls":3},"준비금",null,{"v":3000000,"d":"3,000,000"}]
[{"$nulls":3},"예비비",null,{"v":40000,"d":"40,000"}]