{"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":23,"n_cols":19,"rows_kept":23,"cut":false,"hidden":false,"merged":[[4,0,5,2],[4,3,5,3],[4,4,4,10],[4,11,5,11],[4,12,4,18],[5,8,5,9],[5,16,5,17],[2,17,2,18],[0,0,0,18],[6,0,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7],[6,8,7,9],[6,10,7,10],[6,11,7,11],[6,16,7,17],[6,18,7,18],[8,0,9,2],[8,3,9,3],[8,4,9,4],[8,5,9,5],[8,6,9,6],[8,7,9,7],[8,8,9,9],[8,10,9,10],[8,11,9,11],[8,16,9,17],[8,18,9,18],[10,0,11,2],[10,3,11,3],[10,4,11,4],[10,5,11,5],[10,6,11,6],[10,7,11,7],[10,8,11,9],[10,10,11,10],[10,11,11,11],[10,16,11,17],[10,18,11,18],[12,0,13,0],[12,1,13,2],[12,3,13,3],[12,4,13,4],[12,5,13,5],[12,6,13,6],[12,7,13,7],[12,8,13,9],[12,10,13,10],[12,11,13,11],[12,16,13,17],[12,18,13,18],[14,0,15,0],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,15,5],[14,6,15,6],[14,7,15,7],[14,8,15,9],[14,10,15,10],[14,11,15,11],[14,16,15,17],[14,18,15,18],[16,0,17,0],[16,1,17,1],[16,2,17,2],[16,3,17,3],[16,4,17,4],[16,5,17,5],[16,6,17,6],[16,7,17,7],[16,8,17,9],[16,10,17,10],[16,11,17,11],[16,16,17,17],[16,18,17,18],[18,0,19,0],[18,1,19,1],[18,2,19,2],[18,3,19,3],[18,4,19,4],[18,5,19,5],[18,6,19,6],[18,7,19,7],[18,8,19,9],[18,10,19,10],[18,11,19,11],[18,16,19,17],[18,18,19,18],[21,0,22,8]],"flags":["formulas_cached_only"]}
["다. 결산상 세입ㆍ세출 처리상황"]
[]
[{"$nulls":17},"(단위:원)"]
[]
["구    분",null,null,"예산현액\n㉮","결                   산",{"$nulls":6},"현 년 도\n채무상환","다음연도이월내역"]
[{"$nulls":4},"세입㉯","㉯/㉮","세출㉰","㉰/㉮","차인잔액㉱\n(㉯-㉰)",null,"㉱/㉮",null,"계","명시이월","사고이월","계속비이월","보조금집행잔액",null,"순세계잉여금"]
["합       계",null,null,350438851210,371494474202,1.0600835863926013,314284526708,0.8968312891759408,57209947494,null,0.16325229721666054,null,57209947494,13557370020,6782581900,680167160,2576161698,null,33613666716]
[]
["일  반  회  계",null,null,342078692210,362157228948,1.0586956662172746,311821559679,0.9115492042619675,50335669269,null,0.14714646195530717,null,50335669269,13437370020,4424278900,680167160,2532189754,null,29261663435]
[]
["특  별  회  계",null,null,8360159000,9337245254,1.1168741233270802,2462967029,0.29460767779655866,6874278225,null,0.8222664455305216,null,6874278225,120000000,2358303000,null,43971944,null,4352003281]
[]
[null,"기타특별회계",null,8360159000,9337245254,1.1168741233270802,2462967029,0.29460767779655866,6874278225,null,0.8222664455305216,null,6874278225,120000000,2358303000,null,43971944,null,4352003281]
[]
[null,null,"의료보험보호기금운영특별회계",616042000,648361142,1.052462562617484,584959239,0.9495444125562867,63401903,null,0.10291815006119713,null,63401903,null,null,null,31081944,null,32319959]
[]
[null,null,"주차장운영특별회계",7705793000,8650560112,1.1226047873333738,1839988790,0.23877993997502917,6810571322,null,0.8838248473583445,null,6810571322,120000000,2358303000,null,12890000,null,4319378322]
[]
[null,null,"기반시설특별회계",38324000,38324000,1,38019000,0.9920415405490033,305000,null,0.007958459450996764,null,305000,{"$nulls":5},305000]
[]
[]
["※ 자금없는 이월액은 다음연도 이월액에 포함하지 아니하고 (  )로 별도 표시"]
[0]