{"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":9,"n_cols":4,"rows_kept":9,"merged":[[0,0,0,3]]}
["◈ 2013년 후원금 수입 및 지출 내역 ◈ "]
[]
["구분","세입","구분","세출"]
["지정후원금",{"v":10184520,"d":"10,184,520"},"사무비",{"v":1530000,"d":"1,530,000"}]
["비지정후원금",{"v":7240000,"d":"7,240,000"},"사업비",{"v":11558350,"d":"11,558,350"}]
["이월금",{"v":392032,"d":"392,032"},"재산조성비",{"v":950000,"d":"950,000"}]
["노인결연후원금",{"v":484500,"d":"484,500"}]
["잡수입(예금이자)",{"$f":"544+1324","v":{"v":1868,"d":"1,868"}}]
["총    계",{"$f":"SUM(B4:B8)","v":{"v":18302920,"d":"18,302,920"}},"총     계",{"$f":"SUM(D4:D7)","v":{"v":14038350,"d":"14,038,350"}}]

{"sheet":"2014년 예산(안)","index":1,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[0,0,0,5],[1,0,2,0],[1,1,1,2],[1,3,2,3],[1,4,1,5]]}
["■ 2014년 예천노인전문요양원 예산(안) 공고 ■"]
["구  분","세     입",null,"구  분","세     출"]
[null,"2013년 예산","2014년 예산",null,"2013년 예산","2014년 예산"]
["총  계",{"$f":"SUM(B5:B14)","v":{"v":1138802808,"d":"1,138,802,808"}},{"$f":"SUM(C5:C14)","v":{"v":1223656518,"d":"1,223,656,518"}},"총  계",{"$f":"SUM(E5:E14)","v":{"v":1138802808,"d":"1,138,802,808"}},{"$f":"SUM(F5:F14)","v":{"v":1223656518,"d":"1,223,656,518"}}]
["입소자부담금수입",{"v":216120000,"d":"216,120,000"},{"v":338700000,"d":"338,700,000"},"사무비",{"v":904220251,"d":"904,220,251"},{"v":959840606,"d":"959,840,606"}]
["보조금수입",{"v":65672770,"d":"65,672,770"},{"v":102626158,"d":"102,626,158"},"재산조성비",{"v":47085900,"d":"47,085,900"},{"v":38000000,"d":"38,000,000"}]
["후원금수입",{"v":17889020,"d":"17,889,020"},{"v":13200000,"d":"13,200,000"},"사업비",{"v":164292920,"d":"164,292,920"},{"v":179424520,"d":"179,424,520"}]
["요양급여수입",{"v":810287280,"d":"810,287,280"},{"v":763980360,"d":"763,980,360"},"잡지출",{"v":718330,"d":"718,330"},{"v":2000000,"d":"2,000,000"}]
["이월금",{"v":11406795,"d":"11,406,795"},0,"적립금",{"v":6000000,"d":"6,000,000"},{"v":24000000,"d":"24,000,000"}]
["잡수입",{"v":17426943,"d":"17,426,943"},{"v":5150000,"d":"5,150,000"},"법인전출금",{"v":15500000,"d":"15,500,000"},{"v":20000000,"d":"20,000,000"}]
[{"$nulls":3},"예비비",{"v":985407,"d":"985,407"},{"v":391392,"d":"391,392"}]