{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["세입세출총괄서","세입결산서","세출결산서","Sheet3"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"세입세출총괄서","index":0,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[2,0,2,7],[4,0,4,3],[4,4,4,7],[17,6,17,7]],"flags":["formulas_cached_only"]}
[]
[]
["2014년 세입·세출 결산서 총괄표"]
[{"$nulls":7},"(단위:원)"]
["세  입",{"$nulls":3},"세  출"]
["과목","예산액(A)","결산액(B)","증감(B-A)","과목","예산액(A)","결산액(B)","증감(B-A)"]
["입주자부담금",{"v":158720000,"d":"158,720,000"},{"v":96962480,"d":"96,962,480"},{"v":-61757520,"d":"-61,757,520"},"사  무  비",{"v":1422200000,"d":"1,422,200,000"},{"v":1084340033,"d":"1,084,340,033"},{"v":-337859967,"d":"-337,859,967"}]
["보조금수입",{"v":199100000,"d":"199,100,000"},{"v":158500919,"d":"158,500,919"},{"v":-40599081,"d":"-40,599,081"},"재산조성비",{"v":73000000,"d":"73,000,000"},{"v":45955080,"d":"45,955,080"},{"v":-27044920,"d":"-27,044,920"}]
["전  입  금",{"v":10000000,"d":"10,000,000"},{"v":3200000,"d":"3,200,000"},{"v":-6800000,"d":"-6,800,000"},"사  업  비",{"v":225000000,"d":"225,000,000"},{"v":169156030,"d":"169,156,030"},{"v":-55843970,"d":"-55,843,970"}]
["이  월  금",{"v":12000000,"d":"12,000,000"},{"v":9386106,"d":"9,386,106"},{"v":-2613894,"d":"-2,613,894"},"전  출  금",{"v":60000000,"d":"60,000,000"},{"v":47000000,"d":"47,000,000"},{"v":-13000000,"d":"-13,000,000"}]
["이월금(후원금)",{"v":15000000,"d":"15,000,000"},{"v":10193254,"d":"10,193,254"},{"v":-4806746,"d":"-4,806,746"},"잡  지  출",{"v":7000000,"d":"7,000,000"},{"v":1387090,"d":"1,387,090"},{"v":-5612910,"d":"-5,612,910"}]
["잡  수  입",{"v":113600000,"d":"113,600,000"},{"v":112943055,"d":"112,943,055"},{"v":-656945,"d":"-656,945"},"예  비  비",{"v":38020000,"d":"38,020,000"},0,{"v":-38020000,"d":"-38,020,000"}]
["후원금 수입",{"v":45000000,"d":"45,000,000"},{"v":24253040,"d":"24,253,040"},{"v":-20746960,"d":"-20,746,960"},"적  립  금",{"v":42000000,"d":"42,000,000"},{"v":41368000,"d":"41,368,000"},{"v":-632000,"d":"-632,000"}]
["요양급여수입",{"v":1343800000,"d":"1,343,800,000"},{"v":1018729760,"d":"1,018,729,760"},{"v":-325070240,"d":"-325,070,240"},"준  비  금",{"v":30000000,"d":"30,000,000"},{"v":29700000,"d":"29,700,000"},{"v":-300000,"d":"-300,000"}]
[{"$nulls":4}," 차기년도이월금\n(후원금)",null,{"v":8792113,"d":"8,792,113"},{"v":8792113,"d":"8,792,113"}]
[{"$nulls":4},"차기년도이월금\n(장기요양)",0,{"v":6470268,"d":"6,470,268"},{"v":6470268,"d":"6,470,268"}]
["총  계",{"v":1897220000,"d":"1,897,220,000"},{"v":1434168614,"d":"1,434,168,614"},{"v":-463051386,"d":"-463,051,386"},"총   계",{"v":1897220000,"d":"1,897,220,000"},{"v":1434168614,"d":"1,434,168,614"},{"v":-463051386,"d":"-463,051,386"}]
[{"$nulls":6},"노인요양시설 예천연꽃마을"]
[]
[{"$nulls":5},0]

{"sheet":"세입결산서","index":1,"n_rows":142,"n_cols":10,"rows_kept":142,"merged":[[0,0,0,9],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[5,0,10,0],[5,1,7,1],[5,2,7,3],[8,1,10,3],[11,0,16,0],[11,1,16,1],[11,2,16,2],[11,3,13,3],[14,3,16,3],[17,8,17,9],[18,0,18,9],[21,0,38,0],[21,0,38,0],[21,1,35,1],[21,2,23,2],[21,3,23,3],[24,2,26,3],[27,2,32,2],[27,3,29,3],[30,3,32,3],[33,2,35,3],[36,1,38,3],[36,1,38,3],[39,0,41,0],[39,1,41,1],[39,2,41,2],[39,3,41,3],[42,8,42,9],[43,0,43,9],[46,0,54,0],[46,1,51,1],[46,2,48,2],[46,3,48,3],[46,3,48,3],[49,2,51,3],[52,1,54,3],[55,0,66,0],[55,1,63,1],[55,2,60,2],[55,3,57,3],[58,3,60,3],[61,2,63,3],[64,1,66,3],[67,8,67,9],[68,0,68,9],[71,2,76,2],[71,3,73,3],[74,3,76,3],[77,2,79,2],[77,3,79,3],[80,0,91,0],[80,1,91,1],[80,2,82,2],[80,3,82,3],[83,2,88,2],[83,3,85,3],[86,3,88,3],[89,2,91,3],[92,8,92,9],[93,0,93,9],[96,1,98,3],[99,0,110,0],[99,1,107,1],[99,2,101,2],[99,3,101,3],[102,2,104,2],[102,3,104,3],[105,2,107,3],[108,1,110,3],[111,0,116,0],[111,1,116,1],[111,2,116,2],[111,3,113,3],[114,3,116,3],[117,8,117,9],[118,0,118,9],[121,0,126,0],[121,1,123,1],[121,2,123,3],[124,1,126,3],[127,0,129,3],[130,8,130,9],[141,0,141,9]],"flags":["formulas_cached_only"]}
["2014년 세입 결산서"]
["관","항","목","세목","구분","국비","자부담","후원금","수익사업","계"]
[{"$nulls":3},"입주비용\n본인부담금","예산",0,0,0,{"v":158720000,"d":"158,720,000"},{"v":158720000,"d":"158,720,000"}]
[{"$nulls":4},"결산",0,0,0,{"v":96962480,"d":"96,962,480"},{"v":96962480,"d":"96,962,480"}]
[{"$nulls":4},"증감",0,0,0,{"v":-61757520,"d":"-61,757,520"},{"v":-61757520,"d":"-61,757,520"}]
["입주자부담금","입주비용수입","합  계",null,"예산",0,0,0,{"v":158720000,"d":"158,720,000"},{"v":158720000,"d":"158,720,000"}]
[{"$nulls":4},"결산",0,0,0,{"v":96962480,"d":"96,962,480"},{"v":96962480,"d":"96,962,480"}]
[{"$nulls":4},"증감",0,0,0,{"v":-61757520,"d":"-61,757,520"},{"v":-61757520,"d":"-61,757,520"}]
[null,"합 계",null,null,"예산",0,0,0,{"v":158720000,"d":"158,720,000"},{"v":158720000,"d":"158,720,000"}]
[{"$nulls":4},"결산",0,0,0,{"v":96962480,"d":"96,962,480"},{"v":96962480,"d":"96,962,480"}]
[{"$nulls":4},"증감",0,0,0,{"v":-61757520,"d":"-61,757,520"},{"v":-61757520,"d":"-61,757,520"}]
["보조금수입","보조금수입","경상보조금수입\n(생계비)","생계비 수입","예산",{"v":108500000,"d":"108,500,000"},0,0,0,{"v":108500000,"d":"108,500,000"}]
[{"$nulls":4},"결산",{"v":106733070,"d":"106,733,070"},0,0,0,{"v":106733070,"d":"106,733,070"}]
[{"$nulls":4},"증감",{"v":-1766930,"d":"-1,766,930"},0,0,0,{"v":-1766930,"d":"-1,766,930"}]
[{"$nulls":3},"명절특별\n위로비 수입","예산",{"v":3000000,"d":"3,000,000"},0,0,0,{"v":3000000,"d":"3,000,000"}]
[{"$nulls":4},"결산",{"v":2581000,"d":"2,581,000"},0,0,0,{"v":2581000,"d":"2,581,000"}]
[{"$nulls":4},"증감",{"v":-419000,"d":"-419,000"},0,0,0,{"v":-419000,"d":"-419,000"}]
[{"$nulls":8},"노인요양시설 예천연꽃마을"]
[1]
[]
["관","항","목","세목","구분","국비","자부담","후원금","수익사업","계"]
["보조금수입","보조금수입","경상보조금수입\n(생계비)","장의비 수입","예산",{"v":1500000,"d":"1,500,000"},0,0,0,{"v":1500000,"d":"1,500,000"}]
[{"$nulls":4},"결산",0,0,0,0,0]
[{"$nulls":4},"증감",{"v":-1500000,"d":"-1,500,000"},0,0,0,{"v":-1500000,"d":"-1,500,000"}]
[null,null,"합  계",null,"예산",{"v":113000000,"d":"113,000,000"},0,0,0,{"v":113000000,"d":"113,000,000"}]
[{"$nulls":4},"결산",{"v":109314070,"d":"109,314,070"},0,0,0,{"v":109314070,"d":"109,314,070"}]
[{"$nulls":4},"증감",{"v":-3685930,"d":"-3,685,930"},0,0,0,{"v":-3685930,"d":"-3,685,930"}]
[null,null,"경상보조금수입\n(지방자치보조금)","종사자수당","예산",{"v":84600000,"d":"84,600,000"},0,0,0,{"v":84600000,"d":"84,600,000"}]
[{"$nulls":4},"결산",{"v":47954849,"d":"47,954,849"},0,0,0,{"v":47954849,"d":"47,954,849"}]
[{"$nulls":4},"증감",{"v":-36645151,"d":"-36,645,151"},0,0,0,{"v":-36645151,"d":"-36,645,151"}]
[{"$nulls":3},"효도관광비","예산",{"v":1500000,"d":"1,500,000"},0,0,0,{"v":1500000,"d":"1,500,000"}]
[{"$nulls":4},"결산",{"v":1232000,"d":"1,232,000"},0,0,0,{"v":1232000,"d":"1,232,000"}]
[{"$nulls":4},"증감",{"v":-268000,"d":"-268,000"},0,0,0,{"v":-268000,"d":"-268,000"}]
[null,null,"합  계",null,"예산",{"v":86100000,"d":"86,100,000"},0,0,0,{"v":86100000,"d":"86,100,000"}]
[{"$nulls":4},"결산",{"v":49186849,"d":"49,186,849"},0,0,0,{"v":49186849,"d":"49,186,849"}]
[{"$nulls":4},"증감",{"v":-36913151,"d":"-36,913,151"},0,0,0,{"v":-36913151,"d":"-36,913,151"}]
[null,"합  계",null,null,"예산",{"v":199100000,"d":"199,100,000"},0,0,0,{"v":199100000,"d":"199,100,000"}]
[{"$nulls":4},"결산",{"v":158500919,"d":"158,500,919"},0,0,0,{"v":158500919,"d":"158,500,919"}]
[{"$nulls":4},"증감",{"v":-40599081,"d":"-40,599,081"},0,0,0,{"v":-40599081,"d":"-40,599,081"}]
["전입금","전입금","법인전입금","법인전입금\n(시설)","예산",0,{"v":10000000,"d":"10,000,000"},0,0,{"v":10000000,"d":"10,000,000"}]
[{"$nulls":4},"결산",0,{"v":3200000,"d":"3,200,000"},0,0,{"v":3200000,"d":"3,200,000"}]
[{"$nulls":4},"증감",0,{"v":-6800000,"d":"-6,800,000"},0,0,{"v":-6800000,"d":"-6,800,000"}]
[{"$nulls":8},"노인요양시설 예천연꽃마을"]
[2]
[]
["관","항","목","세목","구분","국비","자부담","후원금","수익사업","계"]
["전입금","전입금","법인전입금","합  계","예산",0,{"v":10000000,"d":"10,000,000"},0,0,{"v":10000000,"d":"10,000,000"}]
[{"$nulls":4},"결산",0,{"v":3200000,"d":"3,200,000"},0,0,{"v":3200000,"d":"3,200,000"}]
[{"$nulls":4},"증감",0,{"v":-6800000,"d":"-6,800,000"},0,0,{"v":-6800000,"d":"-6,800,000"}]
[null,null,"합  계",null,"예산",0,{"v":10000000,"d":"10,000,000"},0,0,{"v":10000000,"d":"10,000,000"}]
[{"$nulls":4},"결산",0,{"v":3200000,"d":"3,200,000"},0,0,{"v":3200000,"d":"3,200,000"}]
[{"$nulls":4},"증감",0,{"v":-6800000,"d":"-6,800,000"},0,0,{"v":-6800000,"d":"-6,800,000"}]
[null,"합  계",null,null,"예산",0,{"v":10000000,"d":"10,000,000"},0,0,{"v":10000000,"d":"10,000,000"}]
[{"$nulls":4},"결산",0,{"v":3200000,"d":"3,200,000"},0,0,{"v":3200000,"d":"3,200,000"}]
[{"$nulls":4},"증감",0,{"v":-6800000,"d":"-6,800,000"},0,0,{"v":-6800000,"d":"-6,800,000"}]
["이월금","이월금","전년도이월금","전년도이월금","예산",0,0,{"v":15000000,"d":"15,000,000"},{"v":12000000,"d":"12,000,000"},{"v":27000000,"d":"27,000,000"}]
[{"$nulls":4},"결산",0,0,{"v":10193254,"d":"10,193,254"},{"v":9386106,"d":"9,386,106"},{"v":19579360,"d":"19,579,360"}]
[{"$nulls":4},"증감",0,0,{"v":-4806746,"d":"-4,806,746"},{"v":-2613894,"d":"-2,613,894"},{"v":-7420640,"d":"-7,420,640"}]
[{"$nulls":3},"합  계","예산",0,0,{"v":15000000,"d":"15,000,000"},{"v":12000000,"d":"12,000,000"},{"v":27000000,"d":"27,000,000"}]
[{"$nulls":4},"결산",0,0,{"v":10193254,"d":"10,193,254"},{"v":9386106,"d":"9,386,106"},{"v":19579360,"d":"19,579,360"}]
[{"$nulls":4},"증감",0,0,{"v":-4806746,"d":"-4,806,746"},{"v":-2613894,"d":"-2,613,894"},{"v":-7420640,"d":"-7,420,640"}]
[null,null,"합  계",null,"예산",0,0,{"v":15000000,"d":"15,000,000"},{"v":12000000,"d":"12,000,000"},{"v":27000000,"d":"27,000,000"}]
[{"$nulls":4},"결산",0,0,{"v":10193254,"d":"10,193,254"},{"v":9386106,"d":"9,386,106"},{"v":19579360,"d":"19,579,360"}]
[{"$nulls":4},"증감",0,0,{"v":-4806746,"d":"-4,806,746"},{"v":-2613894,"d":"-2,613,894"},{"v":-7420640,"d":"-7,420,640"}]
[null,"합  계",null,null,"예산",0,0,{"v":15000000,"d":"15,000,000"},{"v":12000000,"d":"12,000,000"},{"v":27000000,"d":"27,000,000"}]
[{"$nulls":4},"결산",0,0,{"v":10193254,"d":"10,193,254"},{"v":9386106,"d":"9,386,106"},{"v":19579360,"d":"19,579,360"}]
[{"$nulls":4},"증감",0,0,{"v":-4806746,"d":"-4,806,746"},{"v":-2613894,"d":"-2,613,894"},{"v":-7420640,"d":"-7,420,640"}]
[{"$nulls":8},"노인요양시설 예천연꽃마을"]
[3]
[]
["관","항","목","세목","구분","국비","자부담","후원금","수익사업","계"]
["잡수입","잡수입","불용품매객대금","불용품매각대금","예산",0,{"v":500000,"d":"500,000"},0,0,{"v":500000,"d":"500,000"}]
[{"$nulls":4},"결산",0,0,0,0,0]
[{"$nulls":4},"증감",0,{"v":-500000,"d":"-500,000"},0,0,{"v":-500000,"d":"-500,000"}]
[{"$nulls":3},"합 계","예산",0,{"v":500000,"d":"500,000"},0,0,{"v":500000,"d":"500,000"}]
[{"$nulls":4},"결산",0,0,0,0,0]
[{"$nulls":4},"증감",0,{"v":-500000,"d":"-500,000"},0,0,{"v":-500000,"d":"-500,000"}]
[null,null,"기타예금이자","기타예금이자","예산",0,{"v":100000,"d":"100,000"},0,0,{"v":100000,"d":"100,000"}]
[{"$nulls":4},"결산",null,{"v":21731,"d":"21,731"},0,0,{"v":21731,"d":"21,731"}]
[{"$nulls":4},"증감",0,{"v":-78269,"d":"-78,269"},0,0,{"v":-78269,"d":"-78,269"}]
["잡수입","잡수입","기타예금이자","합 계","예산",0,{"v":100000,"d":"100,000"},0,0,{"v":100000,"d":"100,000"}]
[{"$nulls":4},"결산",null,{"v":21731,"d":"21,731"},0,0,{"v":21731,"d":"21,731"}]
[{"$nulls":4},"증감",0,{"v":-78269,"d":"-78,269"},0,0,{"v":-78269,"d":"-78,269"}]
[null,null,"기타잡수입","기타잡수입","예산",0,{"v":113000000,"d":"113,000,000"},0,0,{"v":113000000,"d":"113,000,000"}]
[{"$nulls":4},"결산",0,{"v":112921324,"d":"112,921,324"},0,0,{"v":112921324,"d":"112,921,324"}]
[{"$nulls":4},"증감",0,{"v":-78676,"d":"-78,676"},0,0,{"v":-78676,"d":"-78,676"}]
[{"$nulls":3},"합 계","예산",0,{"v":113000000,"d":"113,000,000"},0,0,{"v":113000000,"d":"113,000,000"}]
[{"$nulls":4},"결산",0,{"v":112921324,"d":"112,921,324"},0,0,{"v":112921324,"d":"112,921,324"}]
[{"$nulls":4},"증감",0,{"v":-78676,"d":"-78,676"},0,0,{"v":-78676,"d":"-78,676"}]
[{"$nulls":4},"예산",0,{"v":113600000,"d":"113,600,000"},0,0,{"v":113600000,"d":"113,600,000"}]
[{"$nulls":4},"결산",0,{"v":112943055,"d":"112,943,055"},0,0,{"v":112943055,"d":"112,943,055"}]
[{"$nulls":4},"증감",0,{"v":-656945,"d":"-656,945"},0,0,{"v":-656945,"d":"-656,945"}]
[{"$nulls":8},"노인요양시설 예천연꽃마을"]
[4]
[]
["관","항","목","세목","구분","국비","자부담","후원금","수익사업","계"]
["잡수입","합 계",null,null,"예산",0,{"v":113600000,"d":"113,600,000"},0,0,{"v":113600000,"d":"113,600,000"}]
[{"$nulls":4},"결산",null,{"v":112943055,"d":"112,943,055"},0,0,{"v":112943055,"d":"112,943,055"}]
[{"$nulls":4},"증감",null,{"v":-656945,"d":"-656,945"},0,0,{"v":-656945,"d":"-656,945"}]
["후원금 수입","후원금 수입","지정후원금","지정후원금","예산",0,0,{"v":10000000,"d":"10,000,000"},0,{"v":10000000,"d":"10,000,000"}]
[{"$nulls":4},"결산",0,null,{"v":9585000,"d":"9,585,000"},0,{"v":9585000,"d":"9,585,000"}]
[{"$nulls":4},"증감",0,0,{"v":-415000,"d":"-415,000"},0,{"v":-415000,"d":"-415,000"}]
[null,null,"비지정후원금","비지정후원금","예산",0,0,{"v":35000000,"d":"35,000,000"},0,{"v":35000000,"d":"35,000,000"}]
[{"$nulls":4},"결산",0,0,{"v":14668040,"d":"14,668,040"},0,{"v":14668040,"d":"14,668,040"}]
[{"$nulls":4},"증감",0,0,{"v":-20331960,"d":"-20,331,960"},0,{"v":-20331960,"d":"-20,331,960"}]
[null,null,"합 계",null,"예산",0,0,{"v":45000000,"d":"45,000,000"},0,{"v":45000000,"d":"45,000,000"}]
[{"$nulls":4},"결산",0,0,{"v":24253040,"d":"24,253,040"},0,{"v":24253040,"d":"24,253,040"}]
[{"$nulls":4},"증감",0,0,{"v":-20746960,"d":"-20,746,960"},0,{"v":-20746960,"d":"-20,746,960"}]
[null,"합  계",null,null,"예산",0,0,{"v":45000000,"d":"45,000,000"},0,{"v":45000000,"d":"45,000,000"}]
[{"$nulls":4},"결산",0,0,{"v":24253040,"d":"24,253,040"},0,{"v":24253040,"d":"24,253,040"}]
[{"$nulls":4},"증감",0,0,{"v":-20746960,"d":"-20,746,960"},0,{"v":-20746960,"d":"-20,746,960"}]
["요양급여수입","요양급여수입","장기요양급여","장기요양급여","예산",0,0,null,{"v":1343800000,"d":"1,343,800,000"},{"v":1343800000,"d":"1,343,800,000"}]
[{"$nulls":4},"결산",0,0,null,{"v":1018729760,"d":"1,018,729,760"},{"v":1018729760,"d":"1,018,729,760"}]
[{"$nulls":4},"증감",0,0,0,{"v":-325070240,"d":"-325,070,240"},{"v":-325070240,"d":"-325,070,240"}]
[{"$nulls":3},"합  계","예산",0,0,null,{"v":1343800000,"d":"1,343,800,000"},{"v":1343800000,"d":"1,343,800,000"}]
[{"$nulls":4},"결산",0,0,null,{"v":1018729760,"d":"1,018,729,760"},{"v":1018729760,"d":"1,018,729,760"}]
[{"$nulls":4},"증감",0,0,0,{"v":-325070240,"d":"-325,070,240"},{"v":-325070240,"d":"-325,070,240"}]
[{"$nulls":8},"노인요양시설 예천연꽃마을"]
[5]
[]
["관","항","목","세목","구분","국비","자부담","후원금","수익사업","계"]
["요양급여수입","요양급여수입","합 계",null,"예산",0,0,0,{"v":1343800000,"d":"1,343,800,000"},{"v":1343800000,"d":"1,343,800,000"}]
[{"$nulls":4},"결산",0,0,0,{"v":1018729760,"d":"1,018,729,760"},{"v":1018729760,"d":"1,018,729,760"}]
[{"$nulls":4},"증감",0,0,0,{"v":-325070240,"d":"-325,070,240"},{"v":-325070240,"d":"-325,070,240"}]
[null,"합  계",null,null,"예산",0,0,0,{"v":1343800000,"d":"1,343,800,000"},{"v":1343800000,"d":"1,343,800,000"}]
[{"$nulls":4},"결산",0,0,0,{"v":1018729760,"d":"1,018,729,760"},{"v":1018729760,"d":"1,018,729,760"}]
[{"$nulls":4},"증감",0,0,0,{"v":-325070240,"d":"-325,070,240"},{"v":-325070240,"d":"-325,070,240"}]
["총  계",{"$nulls":3},"예산",{"v":199100000,"d":"199,100,000"},{"v":123600000,"d":"123,600,000"},{"v":60000000,"d":"60,000,000"},{"v":1514520000,"d":"1,514,520,000"},{"v":1897220000,"d":"1,897,220,000"}]
[{"$nulls":4},"결산",{"v":158500919,"d":"158,500,919"},{"v":116143055,"d":"116,143,055"},{"v":34446294,"d":"34,446,294"},{"v":1125078346,"d":"1,125,078,346"},{"v":1434168614,"d":"1,434,168,614"}]
[{"$nulls":4},"증감",{"v":-40599081,"d":"-40,599,081"},{"v":-7456945,"d":"-7,456,945"},{"v":-25553706,"d":"-25,553,706"},{"v":-389441654,"d":"-389,441,654"},{"v":-463051386,"d":"-463,051,386"}]
[{"$nulls":8},"노인요양시설 예천연꽃마을"]
{"$rows_empty":10}
[6]

{"sheet":"세출결산서","index":2,"n_rows":203,"n_cols":9,"rows_kept":203,"merged":[[0,0,0,8],[2,0,19,0],[2,1,19,1],[2,2,4,2],[5,2,7,2],[8,2,10,2],[11,2,13,2],[14,2,16,2],[17,2,19,2],[20,7,20,8],[21,0,21,8],[24,0,44,0],[24,1,26,1],[24,2,26,2],[27,1,38,1],[27,2,29,2],[30,2,32,2],[33,2,35,2],[36,2,38,2],[39,1,44,1],[39,2,41,2],[42,2,44,2],[45,7,45,8],[46,0,46,8],[49,0,63,0],[49,1,60,1],[49,2,51,2],[52,2,54,2],[55,2,57,2],[58,2,60,2],[61,1,63,2],[64,0,69,0],[64,1,69,1],[64,2,66,2],[67,2,69,2],[70,7,70,8],[71,0,71,8],[74,0,82,0],[74,1,79,1],[74,2,76,2],[77,2,79,2],[80,1,82,2],[83,0,91,0],[83,1,91,1],[83,2,85,2],[86,2,88,2],[89,2,91,2],[92,7,92,8],[93,0,93,8],[96,0,113,0],[96,1,110,1],[96,2,98,2],[99,2,101,2],[102,2,104,2],[105,2,107,2],[108,2,110,2],[111,1,113,1],[111,2,113,2],[114,7,114,8],[115,0,115,8],[118,0,129,0],[118,1,126,1],[118,2,120,2],[121,2,123,2],[124,2,126,2],[127,1,129,2],[130,0,135,0],[130,1,135,1],[130,2,132,2],[133,2,135,2],[136,7,136,8],[137,0,137,8],[140,0,142,0],[140,1,142,2],[143,0,151,0],[143,1,148,1],[143,2,145,2],[146,2,148,2],[149,1,151,2],[152,0,157,0],[152,1,157,1],[152,2,154,2],[155,2,157,2],[158,7,158,8],[159,0,159,8],[162,0,164,0],[162,1,164,2],[165,0,173,0],[165,1,170,1],[165,2,167,2],[168,2,170,2],[171,1,173,2],[174,0,179,0],[174,1,179,1],[174,2,176,2],[177,2,179,2],[180,7,180,8],[181,0,181,8],[184,0,186,0],[184,1,186,2],[187,0,189,0],[187,1,189,1],[187,2,189,2],[190,0,192,2],[193,7,193,8],[202,0,202,8]],"flags":["formulas_cached_only"]}
["2014년 세출 결산서"]
["관","항","목","구분","보조금","자부담","후원금","수익사업","계"]
["사무비","인건비","급여","예산",0,0,0,{"v":742000000,"d":"742,000,000"},{"v":742000000,"d":"742,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":622221320,"d":"622,221,320"},{"v":622221320,"d":"622,221,320"}]
[{"$nulls":3},"증감",0,0,0,{"v":-119778680,"d":"-119,778,680"},{"v":-119778680,"d":"-119,778,680"}]
[null,null,"상여금","예산",0,0,0,{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":11600000,"d":"11,600,000"},{"v":11600000,"d":"11,600,000"}]
[{"$nulls":3},"증감",0,0,0,{"v":-18400000,"d":"-18,400,000"},{"v":-18400000,"d":"-18,400,000"}]
[null,null,"제수당","예산",{"v":84600000,"d":"84,600,000"},0,{"v":21200000,"d":"21,200,000"},{"v":228000000,"d":"228,000,000"},{"v":333800000,"d":"333,800,000"}]
[{"$nulls":3},"결산",{"v":47954849,"d":"47,954,849"},0,{"v":1050000,"d":"1,050,000"},{"v":166713780,"d":"166,713,780"},{"v":215718629,"d":"215,718,629"}]
[{"$nulls":3},"증감",{"v":-36645151,"d":"-36,645,151"},0,{"v":-20150000,"d":"-20,150,000"},{"v":-61286220,"d":"-61,286,220"},{"v":-118081371,"d":"-118,081,371"}]
[null,null,"퇴직적립금\n및 퇴직적립","예산",0,0,0,{"v":93000000,"d":"93,000,000"},{"v":93000000,"d":"93,000,000"}]
[{"$nulls":3},"결산",0,0,{"v":7263816,"d":"7,263,816"},{"v":64037040,"d":"64,037,040"},{"v":71300856,"d":"71,300,856"}]
[{"$nulls":3},"증감",0,0,{"v":7263816,"d":"7,263,816"},{"v":-28962960,"d":"-28,962,960"},{"v":-21699144,"d":"-21,699,144"}]
[null,null,"사회보험부담비용","예산",0,0,0,{"v":110400000,"d":"110,400,000"},{"v":110400000,"d":"110,400,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":70647570,"d":"70,647,570"},{"v":70647570,"d":"70,647,570"}]
[{"$nulls":3},"증감",0,0,0,{"v":-39752430,"d":"-39,752,430"},{"v":-39752430,"d":"-39,752,430"}]
[null,null,"기타후생경비","예산",0,0,0,{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"}]
[{"$nulls":3},"결산",0,0,{"v":570000,"d":"570,000"},{"v":3313160,"d":"3,313,160"},{"v":3883160,"d":"3,883,160"}]
[{"$nulls":3},"증감",0,0,{"v":570000,"d":"570,000"},{"v":-6686840,"d":"-6,686,840"},{"v":-6116840,"d":"-6,116,840"}]
[{"$nulls":7},"노인요양시설 예천연꽃마을"]
[1]
[]
["관","항","목","구분","보조금","자부담","후원금","수익사업","계"]
["사무비","인건비","합 계","예산",{"v":84600000,"d":"84,600,000"},0,{"v":21200000,"d":"21,200,000"},{"v":1213400000,"d":"1,213,400,000"},{"v":1319200000,"d":"1,319,200,000"}]
[{"$nulls":3},"결산",{"v":47954849,"d":"47,954,849"},0,{"v":8883816,"d":"8,883,816"},{"v":938532870,"d":"938,532,870"},{"v":995371535,"d":"995,371,535"}]
[{"$nulls":3},"증감",{"v":-36645151,"d":"-36,645,151"},0,{"v":-12316184,"d":"-12,316,184"},{"v":-274867130,"d":"-274,867,130"},{"v":-323828465,"d":"-323,828,465"}]
[null,"업무추진비","기관운영비","예산",0,0,0,{"v":5000000,"d":"5,000,000"},{"v":5000000,"d":"5,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":2548200,"d":"2,548,200"},{"v":2548200,"d":"2,548,200"}]
[{"$nulls":3},"증감",0,0,0,{"v":-2451800,"d":"-2,451,800"},{"v":-2451800,"d":"-2,451,800"}]
[null,null,"직책보조비","예산",0,0,0,{"v":11000000,"d":"11,000,000"},{"v":11000000,"d":"11,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":9120000,"d":"9,120,000"},{"v":9120000,"d":"9,120,000"}]
[{"$nulls":3},"증감",0,0,0,{"v":-1880000,"d":"-1,880,000"},{"v":-1880000,"d":"-1,880,000"}]
[null,null,"회의비","예산",0,0,0,{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":969000,"d":"969,000"},{"v":969000,"d":"969,000"}]
[{"$nulls":3},"증감",0,0,0,{"v":-2031000,"d":"-2,031,000"},{"v":-2031000,"d":"-2,031,000"}]
[null,null,"합 계","예산",0,0,0,{"v":19000000,"d":"19,000,000"},{"v":19000000,"d":"19,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":12637200,"d":"12,637,200"},{"v":12637200,"d":"12,637,200"}]
[{"$nulls":3},"증감",0,0,0,{"v":-6362800,"d":"-6,362,800"},{"v":-6362800,"d":"-6,362,800"}]
[null,"운영비","여비","예산",0,0,0,{"v":7000000,"d":"7,000,000"},{"v":7000000,"d":"7,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":1790450,"d":"1,790,450"},{"v":1790450,"d":"1,790,450"}]
[{"$nulls":3},"증감",0,0,0,{"v":-5209550,"d":"-5,209,550"},{"v":-5209550,"d":"-5,209,550"}]
[null,null,"수용비 및 수수료","예산",0,0,0,{"v":15000000,"d":"15,000,000"},{"v":15000000,"d":"15,000,000"}]
[{"$nulls":3},"결산",0,{"v":3000000,"d":"3,000,000"},0,{"v":10351130,"d":"10,351,130"},{"v":13351130,"d":"13,351,130"}]
[{"$nulls":3},"증감",0,{"v":3000000,"d":"3,000,000"},0,{"v":-4648870,"d":"-4,648,870"},{"v":-1648870,"d":"-1,648,870"}]
[{"$nulls":7},"노인요양시설 예천연꽃마을"]
[2]
[]
["관","항","목","구분","보조금","자부담","후원금","수익사업","계"]
["사무비","운영비","공공요금","예산",0,0,0,{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":24992440,"d":"24,992,440"},{"v":24992440,"d":"24,992,440"}]
[{"$nulls":3},"증감",0,0,0,{"v":-7560,"d":"-7,560"},{"v":-7560,"d":"-7,560"}]
[null,null,"제세공과금","예산",0,0,0,{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":29430218,"d":"29,430,218"},{"v":29430218,"d":"29,430,218"}]
[{"$nulls":3},"증감",0,0,0,{"v":-569782,"d":"-569,782"},{"v":-569782,"d":"-569,782"}]
[null,null,"차량비","예산",0,0,0,{"v":7000000,"d":"7,000,000"},{"v":7000000,"d":"7,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":6767060,"d":"6,767,060"},{"v":6767060,"d":"6,767,060"}]
[{"$nulls":3},"증감",0,0,0,{"v":-232940,"d":"-232,940"},{"v":-232940,"d":"-232,940"}]
[null,null,"합 계","예산",0,0,0,{"v":84000000,"d":"84,000,000"},{"v":84000000,"d":"84,000,000"}]
[{"$nulls":3},"결산",0,{"v":3000000,"d":"3,000,000"},0,{"v":73331298,"d":"73,331,298"},{"v":76331298,"d":"76,331,298"}]
[{"$nulls":3},"증감",0,{"v":3000000,"d":"3,000,000"},0,{"v":-10668702,"d":"-10,668,702"},{"v":-7668702,"d":"-7,668,702"}]
[null,"합 계",null,"예산",{"v":84600000,"d":"84,600,000"},0,{"v":21200000,"d":"21,200,000"},{"v":1316400000,"d":"1,316,400,000"},{"v":1422200000,"d":"1,422,200,000"}]
[{"$nulls":3},"결산",{"v":47954849,"d":"47,954,849"},{"v":3000000,"d":"3,000,000"},{"v":8883816,"d":"8,883,816"},{"v":1024501368,"d":"1,024,501,368"},{"v":1084340033,"d":"1,084,340,033"}]
[{"$nulls":3},"증감",{"v":-36645151,"d":"-36,645,151"},{"v":3000000,"d":"3,000,000"},{"v":-12316184,"d":"-12,316,184"},{"v":-291898632,"d":"-291,898,632"},{"v":-337859967,"d":"-337,859,967"}]
["재산조성비","시설비","시설비","예산",0,0,0,{"v":60000000,"d":"60,000,000"},{"v":60000000,"d":"60,000,000"}]
[{"$nulls":3},"결산",0,0,{"v":10120325,"d":"10,120,325"},{"v":30203675,"d":"30,203,675"},{"v":40324000,"d":"40,324,000"}]
[{"$nulls":3},"증감",0,0,0,{"v":-29796325,"d":"-29,796,325"},{"v":-19676000,"d":"-19,676,000"}]
[null,null,"자산취득비","예산",0,0,0,{"v":7000000,"d":"7,000,000"},{"v":7000000,"d":"7,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":3741580,"d":"3,741,580"},{"v":3741580,"d":"3,741,580"}]
[{"$nulls":3},"증감",0,0,0,{"v":-3258420,"d":"-3,258,420"},{"v":-3258420,"d":"-3,258,420"}]
[{"$nulls":7},"노인요양시설 예천연꽃마을"]
[3]
[]
["관","항","목","구분","보조금","자부담","후원금","수익사업","계"]
["재산조성비","시설비","시설장비유지비","예산",0,0,0,{"v":6000000,"d":"6,000,000"},{"v":6000000,"d":"6,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":1889500,"d":"1,889,500"},{"v":1889500,"d":"1,889,500"}]
[{"$nulls":3},"증감",0,0,0,{"v":-4110500,"d":"-4,110,500"},{"v":-4110500,"d":"-4,110,500"}]
[null,null,"합 계","예산",0,0,0,{"v":73000000,"d":"73,000,000"},{"v":73000000,"d":"73,000,000"}]
[{"$nulls":3},"결산",0,0,{"v":10120325,"d":"10,120,325"},{"v":35834755,"d":"35,834,755"},{"v":45955080,"d":"45,955,080"}]
[{"$nulls":3},"증감",0,0,{"v":10120325,"d":"10,120,325"},{"v":-37165245,"d":"-37,165,245"},{"v":-27044920,"d":"-27,044,920"}]
[null,"합 계",null,"예산",0,0,0,{"v":73000000,"d":"73,000,000"},{"v":73000000,"d":"73,000,000"}]
[{"$nulls":3},"결산",0,0,{"v":10120325,"d":"10,120,325"},{"v":35834755,"d":"35,834,755"},{"v":45955080,"d":"45,955,080"}]
[{"$nulls":3},"증감",0,0,{"v":10120325,"d":"10,120,325"},{"v":-37165245,"d":"-37,165,245"},{"v":-27044920,"d":"-27,044,920"}]
["사업비","운영비","생계비","예산",{"v":149000000,"d":"149,000,000"},0,0,0,{"v":149000000,"d":"149,000,000"}]
[{"$nulls":3},"결산",{"v":107661250,"d":"107,661,250"},0,0,{"v":5120220,"d":"5,120,220"},{"v":112781470,"d":"112,781,470"}]
[{"$nulls":3},"증감",{"v":-41338750,"d":"-41,338,750"},0,0,{"v":5120220,"d":"5,120,220"},{"v":-36218530,"d":"-36,218,530"}]
[null,null,"수용기관경비","예산",0,0,0,{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"}]
[{"$nulls":3},"결산",0,0,{"v":342000,"d":"342,000"},{"v":358300,"d":"358,300"},{"v":700300,"d":"700,300"}]
[{"$nulls":3},"증감",0,0,{"v":342000,"d":"342,000"},{"v":-1641700,"d":"-1,641,700"},{"v":-1299700,"d":"-1,299,700"}]
[null,null,"피복비","예산",{"v":2000000,"d":"2,000,000"},0,0,{"v":3000000,"d":"3,000,000"},{"v":5000000,"d":"5,000,000"}]
[{"$nulls":3},"결산",{"v":1215800,"d":"1,215,800"},0,{"v":357000,"d":"357,000"},{"v":698000,"d":"698,000"},{"v":2270800,"d":"2,270,800"}]
[{"$nulls":3},"증감",{"v":-784200,"d":"-784,200"},0,{"v":357000,"d":"357,000"},{"v":-2302000,"d":"-2,302,000"},{"v":-2729200,"d":"-2,729,200"}]
[{"$nulls":7},"노인요양시설 예천연꽃마을"]
[4]
[]
["관","항","목","구분","보조금","자부담","후원금","수익사업","계"]
["사업비","운영비","의료비","예산",0,0,0,{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"}]
[{"$nulls":3},"결산",0,0,{"v":4960660,"d":"4,960,660"},{"v":20479280,"d":"20,479,280"},{"v":25439940,"d":"25,439,940"}]
[{"$nulls":3},"증감",0,0,{"v":4960660,"d":"4,960,660"},{"v":-9520720,"d":"-9,520,720"},{"v":-4560060,"d":"-4,560,060"}]
[null,null,"장의비","예산",{"v":3000000,"d":"3,000,000"},0,0,0,{"v":3000000,"d":"3,000,000"}]
[{"$nulls":3},"결산",0,0,0,0,0]
[{"$nulls":3},"증감",{"v":-3000000,"d":"-3,000,000"},0,0,0,{"v":-3000000,"d":"-3,000,000"}]
[null,null,"특별급식비","예산",0,0,0,{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":428000,"d":"428,000"},{"v":428000,"d":"428,000"}]
[{"$nulls":3},"증감",0,0,0,{"v":-2572000,"d":"-2,572,000"},{"v":-2572000,"d":"-2,572,000"}]
[null,null,"연료비","예산",{"v":2000000,"d":"2,000,000"},0,0,{"v":25000000,"d":"25,000,000"},{"v":27000000,"d":"27,000,000"}]
[{"$nulls":3},"결산",{"v":437020,"d":"437,020"},0,0,{"v":23873670,"d":"23,873,670"},{"v":24310690,"d":"24,310,690"}]
[{"$nulls":3},"증감",{"v":-1562980,"d":"-1,562,980"},0,0,{"v":-1126330,"d":"-1,126,330"},{"v":-2689310,"d":"-2,689,310"}]
[null,null,"합 계","예산",{"v":156000000,"d":"156,000,000"},0,0,{"v":63000000,"d":"63,000,000"},{"v":219000000,"d":"219,000,000"}]
[{"$nulls":3},"결산",{"v":109314070,"d":"109,314,070"},0,{"v":5659660,"d":"5,659,660"},{"v":50957470,"d":"50,957,470"},{"v":165931200,"d":"165,931,200"}]
[{"$nulls":3},"증감",{"v":-46685930,"d":"-46,685,930"},0,{"v":5659660,"d":"5,659,660"},{"v":-12042530,"d":"-12,042,530"},{"v":-53068800,"d":"-53,068,800"}]
[null,"교육비","도서구입비","예산",0,0,0,{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":180000,"d":"180,000"},{"v":180000,"d":"180,000"}]
[{"$nulls":3},"증감",0,0,0,{"v":-820000,"d":"-820,000"},{"v":-820000,"d":"-820,000"}]
[{"$nulls":7},"노인요양시설 예천연꽃마을"]
[5]
[]
["관","항","목","구분","보조금","자부담","후원금","수익사업","계"]
["사업비","교육비","합 계","예산",0,0,0,{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":180000,"d":"180,000"},{"v":180000,"d":"180,000"}]
[{"$nulls":3},"증감",0,0,0,{"v":-820000,"d":"-820,000"},{"v":-820000,"d":"-820,000"}]
[null,null,"프로그램사업비","예산",{"v":1500000,"d":"1,500,000"},0,{"v":3000000,"d":"3,000,000"},{"v":500000,"d":"500,000"},{"v":5000000,"d":"5,000,000"}]
[{"$nulls":3},"결산",{"v":1232000,"d":"1,232,000"},0,{"v":990380,"d":"990,380"},{"v":822450,"d":"822,450"},{"v":3044830,"d":"3,044,830"}]
[{"$nulls":3},"증감",{"v":-268000,"d":"-268,000"},0,{"v":-2009620,"d":"-2,009,620"},{"v":322450,"d":"322,450"},{"v":-1955170,"d":"-1,955,170"}]
[null,null,"합 계","예산",{"v":1500000,"d":"1,500,000"},0,{"v":3000000,"d":"3,000,000"},{"v":500000,"d":"500,000"},{"v":5000000,"d":"5,000,000"}]
[{"$nulls":3},"결산",{"v":1232000,"d":"1,232,000"},0,{"v":990380,"d":"990,380"},{"v":822450,"d":"822,450"},{"v":3044830,"d":"3,044,830"}]
[{"$nulls":3},"증감",{"v":-268000,"d":"-268,000"},0,{"v":-2009620,"d":"-2,009,620"},{"v":322450,"d":"322,450"},{"v":-1955170,"d":"-1,955,170"}]
[null,"합 계",null,"예산",{"v":157500000,"d":"157,500,000"},0,{"v":3000000,"d":"3,000,000"},{"v":64500000,"d":"64,500,000"},{"v":225000000,"d":"225,000,000"}]
[{"$nulls":3},"결산",{"v":110546070,"d":"110,546,070"},0,{"v":6650040,"d":"6,650,040"},{"v":51959920,"d":"51,959,920"},{"v":169156030,"d":"169,156,030"}]
[{"$nulls":3},"증감",{"v":-46953930,"d":"-46,953,930"},0,{"v":3650040,"d":"3,650,040"},{"v":-12540080,"d":"-12,540,080"},{"v":-55843970,"d":"-55,843,970"}]
["전출금","전출금","법인회계전출금","예산",0,{"v":60000000,"d":"60,000,000"},0,0,{"v":60000000,"d":"60,000,000"}]
[{"$nulls":3},"결산",0,{"v":47000000,"d":"47,000,000"},0,0,{"v":47000000,"d":"47,000,000"}]
[{"$nulls":3},"증감",0,{"v":-13000000,"d":"-13,000,000"},0,0,{"v":-13000000,"d":"-13,000,000"}]
[null,null,"합 계","예산",0,{"v":60000000,"d":"60,000,000"},0,0,{"v":60000000,"d":"60,000,000"}]
[{"$nulls":3},"결산",0,{"v":47000000,"d":"47,000,000"},0,0,{"v":47000000,"d":"47,000,000"}]
[{"$nulls":3},"증감",0,{"v":-13000000,"d":"-13,000,000"},0,0,{"v":-13000000,"d":"-13,000,000"}]
[{"$nulls":7},"노인요양시설 예천연꽃마을"]
[6]
[]
["관","항","목","구분","보조금","자부담","후원금","수익사업","계"]
["전출금","합 계",null,"예산",0,{"v":60000000,"d":"60,000,000"},0,0,{"v":60000000,"d":"60,000,000"}]
[{"$nulls":3},"결산",0,{"v":47000000,"d":"47,000,000"},0,0,{"v":47000000,"d":"47,000,000"}]
[{"$nulls":3},"증감",0,{"v":-13000000,"d":"-13,000,000"},0,0,{"v":-13000000,"d":"-13,000,000"}]
["잡지출","잡지출","잡지출","예산",0,{"v":7000000,"d":"7,000,000"},0,0,{"v":7000000,"d":"7,000,000"}]
[{"$nulls":3},"결산",0,{"v":1387090,"d":"1,387,090"},0,0,{"v":1387090,"d":"1,387,090"}]
[{"$nulls":3},"증감",0,{"v":-5612910,"d":"-5,612,910"},0,0,{"v":-5612910,"d":"-5,612,910"}]
[null,null,"합 계","예산",0,{"v":7000000,"d":"7,000,000"},0,0,{"v":7000000,"d":"7,000,000"}]
[{"$nulls":3},"결산",0,{"v":1387090,"d":"1,387,090"},0,0,{"v":1387090,"d":"1,387,090"}]
[{"$nulls":3},"증감",0,{"v":-5612910,"d":"-5,612,910"},0,0,{"v":-5612910,"d":"-5,612,910"}]
[null,"합 계",null,"예산",0,{"v":7000000,"d":"7,000,000"},0,0,{"v":7000000,"d":"7,000,000"}]
[{"$nulls":3},"결산",0,{"v":1387090,"d":"1,387,090"},0,0,{"v":1387090,"d":"1,387,090"}]
[{"$nulls":3},"증감",0,{"v":-5612910,"d":"-5,612,910"},0,0,{"v":-5612910,"d":"-5,612,910"}]
["예비비","예비비","예비비","예산",0,{"v":29410000,"d":"29,410,000"},0,0,{"v":29410000,"d":"29,410,000"}]
[{"$nulls":3},"결산",0,0,0,0,0]
[{"$nulls":3},"증감",0,{"v":-29410000,"d":"-29,410,000"},0,0,{"v":-29410000,"d":"-29,410,000"}]
[null,null,"합 계","예산",0,{"v":29410000,"d":"29,410,000"},0,0,{"v":29410000,"d":"29,410,000"}]
[{"$nulls":3},"결산",0,0,0,0,0]
[{"$nulls":3},"증감",0,{"v":-29410000,"d":"-29,410,000"},0,0,{"v":-29410000,"d":"-29,410,000"}]
[{"$nulls":7},"노인요양시설 예천연꽃마을"]
[7]
[]
["관","항","목","구분","보조금","자부담","후원금","수익사업","계"]
["예비비","합 계",null,"예산",0,{"v":38020000,"d":"38,020,000"},0,0,{"v":29410000,"d":"29,410,000"}]
[{"$nulls":3},"결산",0,0,0,0,0]
[{"$nulls":3},"증감",0,{"v":-38020000,"d":"-38,020,000"},0,0,{"v":-29410000,"d":"-29,410,000"}]
["적립금","운영충당금\n적립금","운영충당적립금","예산",null,0,0,{"v":42000000,"d":"42,000,000"},{"v":42000000,"d":"42,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":41368000,"d":"41,368,000"},{"v":41368000,"d":"41,368,000"}]
[{"$nulls":3},"증감",0,0,0,{"v":-632000,"d":"-632,000"},{"v":-632000,"d":"-632,000"}]
[null,null,"합 계","예산",0,0,0,{"v":42000000,"d":"42,000,000"},{"v":42000000,"d":"42,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":41368000,"d":"41,368,000"},{"v":41368000,"d":"41,368,000"}]
[{"$nulls":3},"증감",0,0,0,{"v":-632000,"d":"-632,000"},{"v":-632000,"d":"-632,000"}]
[null,"합 계",null,"예산",0,0,0,{"v":42000000,"d":"42,000,000"},{"v":42000000,"d":"42,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":41368000,"d":"41,368,000"},{"v":41368000,"d":"41,368,000"}]
[{"$nulls":3},"증감",0,0,0,{"v":-632000,"d":"-632,000"},{"v":-632000,"d":"-632,000"}]
["준비금","환경개선\n준비금","시설환경\n개선준비금","예산",0,0,0,{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":29700000,"d":"29,700,000"},{"v":29700000,"d":"29,700,000"}]
[{"$nulls":3},"증감",0,0,0,{"v":-300000,"d":"-300,000"},{"v":-300000,"d":"-300,000"}]
[null,null,"합 계","예산",0,0,0,{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":29700000,"d":"29,700,000"},{"v":29700000,"d":"29,700,000"}]
[{"$nulls":3},"증감",0,0,0,{"v":-300000,"d":"-300,000"},{"v":-300000,"d":"-300,000"}]
[{"$nulls":7},"노인요양시설 예천연꽃마을"]
[8]
[]
["관","항","목","구분","보조금","자부담","후원금","수익사업","계"]
["준비금","합 계",null,"예산",0,0,0,{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"}]
[{"$nulls":3},"결산",0,0,0,{"v":29700000,"d":"29,700,000"},{"v":29700000,"d":"29,700,000"}]
[{"$nulls":3},"증감",0,0,0,{"v":-300000,"d":"-300,000"},{"v":-300000,"d":"-300,000"}]
["차기년도이월금","차기년도이월금","차기년도이월금","예산",0,0,0,0,0]
[{"$nulls":3},"결산",0,0,{"v":8792113,"d":"8,792,113"},{"v":6470268,"d":"6,470,268"},{"v":15262381,"d":"15,262,381"}]
[{"$nulls":3},"증감",0,0,{"v":8792113,"d":"8,792,113"},{"v":6470268,"d":"6,470,268"},{"v":15262381,"d":"15,262,381"}]
["총  계",null,null,"예산",{"v":242100000,"d":"242,100,000"},{"v":105020000,"d":"105,020,000"},{"v":24200000,"d":"24,200,000"},{"v":1525900000,"d":"1,525,900,000"},{"v":1897220000,"d":"1,897,220,000"}]
[{"$nulls":3},"결산",{"v":158500919,"d":"158,500,919"},{"v":51387090,"d":"51,387,090"},{"v":34446294,"d":"34,446,294"},{"v":1189834311,"d":"1,189,834,311"},{"v":1434168614,"d":"1,434,168,614"}]
[{"$nulls":3},"증감",{"v":-83599081,"d":"-83,599,081"},{"v":-53632910,"d":"-53,632,910"},{"v":10246294,"d":"10,246,294"},{"v":-336065689,"d":"-336,065,689"},{"v":-463051386,"d":"-463,051,386"}]
[{"$nulls":7},"노인요양시설 예천연꽃마을"]
{"$rows_empty":8}
[9]

{"sheet":"Sheet3","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}