{"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":45,"n_cols":16,"rows_kept":45,"cut":false,"hidden":false,"merged":[[44,0,44,15],[41,7,42,7],[41,8,42,8],[41,11,41,12],[41,13,41,14],[41,15,42,15],[42,11,42,12],[42,13,42,14],[41,0,42,0],[41,1,42,1],[41,2,42,2],[41,3,42,3],[41,4,42,5],[41,6,42,6],[39,7,40,7],[39,8,40,8],[39,11,39,12],[39,13,39,14],[39,15,40,15],[40,11,40,12],[40,13,40,14],[39,0,40,0],[39,1,40,1],[39,2,40,2],[39,3,40,3],[39,4,40,5],[39,6,40,6],[37,7,38,7],[37,8,38,8],[37,11,37,12],[37,13,37,14],[37,15,38,15],[38,11,38,12],[38,13,38,14],[37,0,38,0],[37,1,38,1],[37,2,38,2],[37,3,38,3],[37,4,38,5],[37,6,38,6],[35,7,36,7],[35,8,36,8],[35,11,35,12],[35,13,35,14],[35,15,36,15],[36,11,36,12],[36,13,36,14],[33,11,33,12],[33,13,33,14],[33,15,34,15],[34,11,34,12],[34,13,34,14],[35,0,36,0],[35,1,36,2],[35,3,36,3],[35,4,36,5],[35,6,36,6],[33,0,34,2],[33,3,34,3],[33,4,34,5],[33,6,34,6],[33,7,34,7],[33,8,34,8],[31,8,32,8],[31,11,31,12],[31,13,31,14],[31,15,32,15],[32,11,32,12],[32,13,32,14],[31,0,32,0],[31,1,32,2],[31,3,32,3],[31,4,32,5],[31,6,32,6],[31,7,32,7],[29,8,30,8],[29,11,29,12],[29,13,29,14],[29,15,30,15],[30,11,30,12],[30,13,30,14],[29,0,30,0],[29,1,30,2],[29,3,30,3],[29,4,30,5],[29,6,30,6],[29,7,30,7],[27,8,28,8],[27,11,27,12],[27,13,27,14],[27,15,28,15],[28,11,28,12],[28,13,28,14],[27,0,28,0],[27,1,28,2],[27,3,28,3],[27,4,28,5],[27,6,28,6],[27,7,28,7],[25,8,26,8],[25,11,25,12],[25,13,25,14],[25,15,26,15],[26,11,26,12],[26,13,26,14],[25,0,26,0],[25,1,26,2],[25,3,26,3],[25,4,26,5],[25,6,26,6],[25,7,26,7],[23,8,24,8],[23,11,23,12],[23,13,23,14],[23,15,24,15],[24,11,24,12],[24,13,24,14],[23,0,24,0],[23,1,24,2],[23,3,24,3],[23,4,24,5],[23,6,24,6],[23,7,24,7],[21,8,22,8],[21,11,21,12],[21,13,21,14],[21,15,22,15],[22,11,22,12],[22,13,22,14],[21,0,22,0],[21,1,22,2],[21,3,22,3],[21,4,22,5],[21,6,22,6],[21,7,22,7],[19,8,20,8],[19,11,19,12],[19,13,19,14],[19,15,20,15],[20,11,20,12],[20,13,20,14],[19,0,20,0],[19,1,20,2],[19,3,20,3],[19,4,20,5],[19,6,20,6],[19,7,20,7],[17,8,18,8],[17,11,17,12],[17,13,17,14],[17,15,18,15],[18,11,18,12],[18,13,18,14],[17,0,18,0],[17,1,18,2],[17,3,18,3],[17,4,18,5],[17,6,18,6],[17,7,18,7],[15,8,16,8],[15,11,15,12],[15,13,15,14],[15,15,16,15],[16,11,16,12],[16,13,16,14],[15,0,16,0],[15,1,16,2],[15,3,16,3],[15,4,16,5],[15,6,16,6],[15,7,16,7],[13,8,14,8],[13,11,13,12],[13,13,13,14],[13,15,14,15],[14,11,14,12],[14,13,14,14],[13,0,14,0],[13,1,14,2],[13,3,14,3],[13,4,14,5],[13,6,14,6],[13,7,14,7],[11,8,12,8],[11,11,11,12],[11,13,11,14],[11,15,12,15],[12,11,12,12],[12,13,12,14],[11,0,12,0],[11,1,12,2],[11,3,12,3],[11,4,12,5],[11,6,12,6],[11,7,12,7],[9,8,10,8],[9,11,9,12],[9,13,9,14],[9,15,10,15],[10,11,10,12],[10,13,10,14],[7,13,7,14],[7,15,8,15],[8,11,8,12],[8,13,8,14],[9,0,10,0],[9,1,10,2],[9,3,10,3],[9,4,10,5],[9,6,10,6],[9,7,10,7],[5,15,6,15],[6,11,6,12],[6,13,6,14],[7,0,8,2],[7,3,8,3],[7,4,8,5],[7,6,8,6],[7,7,8,7],[7,8,8,8],[7,11,7,12],[4,13,4,14],[2,14,2,15],[5,0,6,2],[5,3,6,3],[5,4,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,11,5,12],[5,13,5,14],[0,0,0,15],[3,0,4,2],[3,3,4,3],[3,4,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,14],[3,15,4,15],[4,11,4,12]],"flags":["formulas_cached_only"]}
["나. 세출결산총괄"]
[]
[{"$nulls":14},"(단위:원)"]
["과    목",null,null,"예산액\n㉮","예산성립후\n증감액㉯",null,"예산현액\n㉰=㉮+㉯","지출원인\n행위액㉱","지출액\n㉲","다음연도 이월액㉳",{"$nulls":5},"집행잔액\n㉰-㉲-㉳"]
[{"$nulls":9},"계","명시이월","사고이월",null,"계속비이월"]
["합       계",null,null,328901562000,21537289210,null,350438851210,323725474448,314284526708,21020119080,13557370020,6782581900,null,680167160,null,15134205422]
[]
["일 반 회 계",null,null,323607403000,18471289210,null,342078692210,318909650669,311821559679,18541816080,13437370020,4424278900,null,680167160,null,11715316451]
[]
[null,"일반공공행정",null,18782987000,3712714000,null,22495701000,19423398577,18526215807,3026289400,2269198420,757090980,null,null,null,943195793]
[]
[null,"공공질서및안전",null,3335462000,118476000,null,3453938000,2463891270,2174281070,1040042730,1040042730,{"$nulls":4},239614200]
[]
[null,"문화및관광",null,5877557000,782921780,null,6660478780,6319446449,5582161089,900366240,220199080,null,null,680167160,null,177951451]
[]
[null,"환경보호",null,14930557000,1519069430,null,16449626430,15594297970,15481730730,94006000,null,94006000,null,null,null,873889700]
[]
[null,"사회복지",null,177682735000,1343520800,null,179026255800,174028940285,173984765585,2935503000,2891328000,44175000,null,null,null,2105987215]
[]
[null,"보건",null,9964739000,27000000,null,9991739000,9664214080,9664214080,196105000,196105000,{"$nulls":4},131419920]
[]
[null,"농림해양수산",null,2436233000,141412000,null,2577645000,2293513500,2188278950,179515470,72815920,106699550,null,null,null,209850580]
[]
[null,"산업ㆍ중소기업",null,9557750000,2751069110,null,12308819110,8668978070,6815371210,4958343370,3895933670,1062409700,null,null,null,535104530]
[]
[null,"수송및교통",null,5568273000,2707440480,null,8275713480,6879763040,5719300730,2022221900,1381522980,640698920,null,null,null,534190850]
[]
[null,"국토및지역개발",null,16848428000,5367665610,null,22216093610,20102639210,18215095910,3134422970,1415224220,1719198750,null,null,null,866574730]
[]
[null,"예비비",null,3020266000,null,null,3020266000,{"$nulls":8},3020266000]
[]
[null,"기타",null,55602416000,null,null,55602416000,53470568218,53470144518,55000000,55000000,{"$nulls":4},2077271482]
[]
["특 별 회 계",null,null,5294159000,3066000000,null,8360159000,4815823779,2462967029,2478303000,120000000,2358303000,null,null,null,3418888971]
[]
[null,"기타특별회계",null,5294159000,3066000000,null,8360159000,4815823779,2462967029,2478303000,120000000,2358303000,null,null,null,3418888971]
[]
[null,null,"의료보험보호기금운영특별회계",616042000,null,null,616042000,584959239,584959239,{"$nulls":6},31082761]
[]
[null,null,"주차장운영특별회계",4639793000,3066000000,null,7705793000,4192845540,1839988790,2478303000,120000000,2358303000,null,null,null,3387501210]
[]
[null,null,"기반시설특별회계",38324000,null,null,38324000,38019000,38019000,{"$nulls":6},305000]
[]
[]
[0]