{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["2013년 후원금내역","2014년 예산(안)"],"not_rendered":{"defined_names":1},"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",null,"사무비"]
["비지정후원금",{"v":4793072,"d":"4,793,072"},"사업비",{"v":5699000,"d":"5,699,000"}]
["이월금",{"v":3574136,"d":"3,574,136"},"재산조성비"]
["노인결연후원금"]
["잡수입(예금이자)",{"v":2590,"d":"2,590"}]
["총    계",{"$f":"SUM(B4:B8)","v":{"v":8369798,"d":"8,369,798"}},"총     계",{"$f":"SUM(D4:D7)","v":{"v":5699000,"d":"5,699,000"}}]

{"sheet":"2014년 예산(안)","index":1,"n_rows":13,"n_cols":6,"rows_kept":13,"merged":[[0,0,0,5],[1,0,2,0],[1,1,1,2],[1,3,2,3],[1,4,1,5]]}
["■ 2014년 예천노인요양원 예산(안) 공고 ■"]
["구  분","세     입",null,"구  분","세     출"]
[null,"2013년 예산","2014년 예산",null,"2013년 예산","2014년 예산"]
["총  계",{"$f":"SUM(B5:B14)","v":{"v":339750000,"d":"339,750,000"}},{"$f":"SUM(C5:C14)","v":{"v":309627360,"d":"309,627,360"}},"총  계",{"$f":"SUM(E5:E14)","v":{"v":339750000,"d":"339,750,000"}},{"$f":"SUM(F5:F14)","v":{"v":309627360,"d":"309,627,360"}}]
["입소자부담금수입",{"v":70200000,"d":"70,200,000"},{"v":45158610,"d":"45,158,610"},"사무비",{"v":254298000,"d":"254,298,000"},{"v":254457360,"d":"254,457,360"}]
["보조금수입",{"v":16410000,"d":"16,410,000"},{"v":27562000,"d":"27,562,000"},"재산조성비",{"v":5220000,"d":"5,220,000"},{"v":3580000,"d":"3,580,000"}]
["후원금수입",{"v":4200000,"d":"4,200,000"},{"v":4800000,"d":"4,800,000"},"사업비",{"v":74100000,"d":"74,100,000"},{"v":39398000,"d":"39,398,000"}]
["요양급여수입",{"v":202800000,"d":"202,800,000"},{"v":228106750,"d":"228,106,750"},"잡지출",{"v":107000,"d":"107,000"},{"v":162000,"d":"162,000"}]
["이월금",null,null,"적립금",{"v":6000000,"d":"6,000,000"},{"v":12000000,"d":"12,000,000"}]
["잡수입",{"v":1251000,"d":"1,251,000"},{"v":4000000,"d":"4,000,000"},"법인전출금"]
["시설전입금",{"v":30000000,"d":"30,000,000"},null,"예비비",{"v":25000,"d":"25,000"},{"v":30000,"d":"30,000"}]
["대부회수금",{"v":10000000,"d":"10,000,000"}]
["사업수입",{"v":4889000,"d":"4,889,000"}]