{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["noname"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"noname","index":0,"n_rows":32,"n_cols":15,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,0,0,14],[2,0,2,2],[7,0,7,1],[7,2,8,3],[7,4,8,4],[7,5,8,6],[7,7,8,7],[7,8,7,10],[7,11,8,11],[7,12,7,14],[8,0,8,1],[8,12,8,13],[4,0,4,5],[5,13,5,14],[9,0,9,1],[9,2,9,3],[9,5,9,6],[9,12,9,13],[10,0,10,1],[10,2,10,3],[10,5,10,6],[10,12,10,13],[11,2,11,3],[11,5,11,6],[11,12,11,13],[12,0,12,1],[12,2,12,3],[12,5,12,6],[12,12,12,13],[13,2,13,3],[13,5,13,6],[13,12,13,13],[14,2,14,3],[14,5,14,6],[14,12,14,13],[15,0,15,1],[15,2,15,3],[15,5,15,6],[15,12,15,13],[16,2,16,3],[16,5,16,6],[16,12,16,13],[17,0,17,1],[17,2,17,3],[17,5,17,6],[17,12,17,13],[18,2,18,3],[18,5,18,6],[18,12,18,13],[19,2,19,3],[19,5,19,6],[19,12,19,13],[20,0,20,1],[20,2,20,3],[20,5,20,6],[20,12,20,13],[21,2,21,3],[21,5,21,6],[21,12,21,13],[25,0,25,1],[25,2,26,3],[25,4,26,4],[25,5,26,6],[25,7,26,7],[25,8,25,10],[25,11,26,11],[25,12,25,14],[26,0,26,1],[26,12,26,13],[22,0,22,5],[23,13,23,14],[27,2,27,3],[27,5,27,6],[27,12,27,13],[28,0,28,1],[28,2,28,3],[28,5,28,6],[28,12,28,13],[29,2,29,3],[29,5,29,6],[29,12,29,13],[31,0,31,14]],"flags":["formulas_cached_only"]}
["가. 세입결산"]
[]
["○ 총괄(관별)"]
[]
["일반회계"]
[{"$nulls":13},"(단위:원)"]
[]
["과목",null,"예산액\n㉮",null,"전년도\n이월액\n㉯","예산현액\n㉰=㉮+㉯",null,"징  수\n결정액\n㉱","수납액",null,null,"미수납액\n㉲=㉱-③","미수납액처리"]
["장 - 관",{"$nulls":7},"수납총액①","과오납반환액\n②","실제수납액\n③=①-②",null,"결손처분",null,"다음연도\n이 월 액"]
["합  계",null,323607403000,null,18471289210,342078692210,null,377483329956,363140429068,983200120,362157228948,15326101008,2722626961,null,12603474047]
["100 지방세수입",null,40068000000,null,null,40068000000,null,51226292240,49260068550,112277660,49147790890,2078501350,1244644310,null,833857040]
[null,"110 지방세",40068000000,null,null,40068000000,null,51226292240,49260068550,112277660,49147790890,2078501350,1244644310,null,833857040]
["200 세외수입",null,54390174000,null,18471289210,72861463210,null,91232835786,78028123588,42887460,77985236128,13247599658,1477982651,null,11769617007]
[null,"210 경상적세외수입",15807563000,null,null,15807563000,null,18527475498,18503526858,8967260,18494559598,32915900,761910,null,32153990]
[null,"220 임시적세외수입",38582611000,null,18471289210,57053900210,null,72705360288,59524596730,33920200,59490676530,13214683758,1477220741,null,11737463017]
["300 지방교부세",null,5837600000,null,null,5837600000,null,8561831000,8561831000,null,8561831000]
[null,"310 지방교부세",5837600000,null,null,5837600000,null,8561831000,8561831000,null,8561831000]
["400 조정교부금및재정보전금",null,33804977000,null,null,33804977000,null,37145556000,37145556000,null,37145556000]
[null,"410 조정교부금",32504977000,null,null,32504977000,null,34328062000,34328062000,null,34328062000]
[null,"420 재정보전금",1300000000,null,null,1300000000,null,2817494000,2817494000,null,2817494000]
["500 보조금",null,185625552000,null,null,185625552000,null,185554614930,186382649930,828035000,185554614930]
[null,"510 국고보조금등",120482679000,null,null,120482679000,null,120276870650,120914557650,637687000,120276870650]
["일반회계"]
[{"$nulls":13},"(단위:원)"]
[]
["과목",null,"예산액\n㉮",null,"전년도\n이월액\n㉯","예산현액\n㉰=㉮+㉯",null,"징  수\n결정액\n㉱","수납액",null,null,"미수납액\n㉲=㉱-③","미수납액처리"]
["장 - 관",{"$nulls":7},"수납총액①","과오납반환액\n②","실제수납액\n③=①-②",null,"결손처분",null,"다음연도\n이 월 액"]
[null,"520 시·도비보조금등",65142873000,null,null,65142873000,null,65277744280,65468092280,190348000,65277744280]
["600 지방채",null,3881100000,null,null,3881100000,null,3762200000,3762200000,null,3762200000]
[null,"610 국내차입금",3881100000,null,null,3881100000,null,3762200000,3762200000,null,3762200000]
[]
[0]