{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["예산총괄표"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"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"}

{"sheet":"예산총괄표","index":0,"n_rows":18,"n_cols":6,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5]]}
["2021년도 예산총괄표"]
[{"$nulls":5},"(단위 : 천원)"]
["사  업  예  산",null,"자  본  예  산",null,"자  금  운  영"]
["수  입  계(A)",{"$f":"SUM(B5:B9)","v":16969295},"수  입  계(A')",{"$f":"SUM(D5:D9)","v":2403000},"수  입  계(A'')",{"$f":"SUM(F5:F9)","v":19372295}]
[{"$f":"'[1]목별조서(수입)'!B7","v":"영업수익"},{"$f":"'[1]목별조서(수입)'!E7","v":14868000},null,null,{"$f":"A5","v":"영업수익"},{"$f":"SUM(B5+D5)","v":14868000}]
[{"$f":"'[1]목별조서(수입)'!B14","v":"영업외수익"},{"$f":"SUM('[1]목별조서(수입)'!E14)","v":2101295},null,null,{"$f":"A6","v":"영업외수익"},{"$f":"SUM(B6+D6)","v":2101295}]
[null,null,{"$f":"[1]자본적수입!B8","v":"기타비유동자산처분"},{"$f":"[1]자본적수입!E8","v":0},{"$f":"C7","v":"기타비유동자산처분"},0]
[null,null,{"$f":"[1]자본적수입!B16","v":"유동부채수입"},{"$f":"[1]자본적수입!E16","v":2403000},"유동부채수입",2403000]
[null,null,{"$f":"[1]자본적수입!B24","v":"유보자금"},{"$f":"[1]자본적수입!E24","v":0},"유보자금",0]
["지  출  계(B)",{"$f":"SUM(B11:B17)","v":22751264},"지  출  계(B')",{"$f":"SUM(D11:D17)","v":120519},"지  출  계(B'')",{"$f":"SUM(F11:F17)","v":19372295}]
[{"$f":"'[1]목별조서(지출)'!B7&\"\n(감가상각 제외)\"","v":"영업비용\n(감가상각 제외)"},{"$f":"'[1]목별조서(지출)'!E7-'[1]목별조서(지출)'!E51","v":18945088},null,null,"영업비용",{"$f":"SUM(B11+D11)","v":18945088}]
[{"$f":"'[1]목별조서(지출)'!D51","v":"감가상각비"},{"$f":"'[1]목별조서(지출)'!E51","v":3499488}]
[{"$f":"'[1]목별조서(지출)'!B54","v":"영업외비용"},{"$f":"'[1]목별조서(지출)'!E54","v":72090},null,null,{"$f":"A13","v":"영업외비용"},{"$f":"SUM(B13+D13)","v":72090}]
[null,null,{"$f":"'[1]목별조서(지출)'!B61","v":"투자자산취득"},{"$f":"'[1]목별조서(지출)'!E61","v":0},{"$f":"C14","v":"투자자산취득"},{"$f":"SUM(B14+D14)","v":0}]
[null,null,{"$f":"'[1]목별조서(지출)'!B64","v":"유형자산취득"},{"$f":"'[1]목별조서(지출)'!E64","v":120519},{"$f":"C15","v":"유형자산취득"},120519]
[null,null,{"$f":"'[1]목별조서(지출)'!B69","v":"무형자산및기타비유동자산취득"},{"$f":"'[1]목별조서(지출)'!E69","v":0},{"$f":"C16","v":"무형자산및기타비유동자산취득"},0]
["예비비",{"$f":"'[1]목별조서(지출)'!E59","v":234598},{"$f":"'[1]목별조서(지출)'!B71","v":"예비비"},{"$f":"'[1]목별조서(지출)'!E71","v":0},{"$f":"C17","v":"예비비"},{"$f":"SUM(B17+D17)","v":234598}]
["차액(A-B)",{"$f":"B4-B10","v":-5781969},"차액(A' - B')",{"$f":"D4-D10","v":2282481},"차액(A''-B'')",{"$f":"F4-F10","v":0}]