{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["추경예산"],"not_rendered":{"external_links":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"추경예산","index":0,"n_rows":63,"n_cols":12,"rows_kept":63,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,5],[2,6,2,11],[5,0,7,0],[5,6,26,6],[6,1,7,1],[6,7,13,7],[8,0,11,0],[9,1,11,1],[10,8,11,8],[10,9,11,9],[10,10,11,10],[10,11,11,11],[12,0,14,0],[13,1,14,1],[14,7,19,7],[15,0,18,0],[16,1,18,1],[16,8,17,8],[16,9,17,9],[16,10,17,10],[16,11,17,11],[18,8,19,8],[18,9,19,9],[18,10,19,10],[18,11,19,11],[19,0,22,0],[20,1,22,1],[20,7,26,7],[23,0,26,0],[24,1,26,1],[27,0,27,11],[28,0,28,5],[28,6,28,11],[30,6,34,6],[31,7,34,7],[35,6,57,6],[36,7,57,7],[60,6,62,6],[61,7,62,7]],"flags":["formulas_cached_only"]}
["2014년 예천군노인복지관 2차 추경 세입 · 세출 총괄표"]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
["총계",null,null,{"v":1005924000,"d":"1,005,924"},{"v":995288000,"d":"995,288"},{"v":-10636000,"d":"-10,636"},"총계",null,null,{"v":1005924000,"d":"1,005,924"},{"v":995288000,"d":"995,288"},{"v":-10636000,"d":"-10,636"}]
["사업수입","소계",null,{"v":5400000,"d":"5,400"},{"v":5200000,"d":"5,200"},{"v":-200000,"d":"-200"},"사무비","소계",null,{"v":439801250,"d":"439,801"},{"v":449120470,"d":"449,120"},{"v":9319220,"d":"9,319"}]
[null,"사업수입","계",{"v":5400000,"d":"5,400"},{"v":5200000,"d":"5,200"},{"v":-200000,"d":"-200"},null,"인건비","계",{"v":379557250,"d":"379,557"},{"v":389703730,"d":"389,704"},{"v":10146480,"d":"10,146"}]
[null,null,"이용자부담금",{"v":5400000,"d":"5,400"},{"v":5200000,"d":"5,200"},{"v":-200000,"d":"-200"},null,null,"급여",{"v":240460000,"d":"240,460"},{"v":246726880,"d":"246,727"},{"v":6266880,"d":"6,267"}]
["보조금\n수입","소계",null,{"v":867187000,"d":"867,187"},{"v":857887000,"d":"857,887"},{"v":-9300000,"d":"-9,300"},null,null,"일용잡급",{"v":18039120,"d":"18,039"},{"v":19399200,"d":"19,399"},{"v":1360080,"d":"1,360"}]
[null,"보조금\n수입","계",{"v":867187000,"d":"867,187"},{"v":857887000,"d":"857,887"},{"v":-9300000,"d":"-9,300"},null,null,"제수당",{"v":39337000,"d":"39,337"},{"v":39020000,"d":"39,020"},{"v":-317000,"d":"-317"}]
[null,null,"경상보조금수입",{"v":854187000,"d":"854,187"},{"v":854327000,"d":"854,327"},{"v":140000,"d":"140"},null,null,"퇴직적립금",{"v":29373480,"d":"29,373"},{"v":31560000,"d":"31,560"},{"v":2186520,"d":"2,187"}]
[null,null,"기타보조금수입",{"v":13000000,"d":"13,000"},{"v":3560000,"d":"3,560"},{"v":-9440000,"d":"-9,440"}]
["후원금수입","소계",null,{"v":68116000,"d":"68,116"},{"v":76823000,"d":"76,823"},{"v":8707000,"d":"8,707"},null,null,"사회보험부담",{"v":26226650,"d":"26,227"},{"v":27326650,"d":"27,327"},{"v":1100000,"d":"1,100"}]
[null,"후원금수입","계",{"v":68116000,"d":"68,116"},{"v":76823000,"d":"76,823"},{"v":8707000,"d":"8,707"},null,null,"기타후생경비",{"v":26121000,"d":"26,121"},{"v":25671000,"d":"25,671"},{"v":-450000,"d":"-450"}]
[null,null,"후원금수입",{"v":68116000,"d":"68,116"},{"v":76823000,"d":"76,823"},{"v":8707000,"d":"8,707"},null,"업무추진비","계",{"v":8200000,"d":"8,200"},{"v":8200000,"d":"8,200"},0]
["전입금수입","소계",null,{"v":14200000,"d":"14,200"},{"v":4200000,"d":"4,200"},{"v":-10000000,"d":"-10,000"},null,null,"기관운영비",{"v":1200000,"d":"1,200"},{"v":1200000,"d":"1,200"},0]
[null,"전입금수입","계",{"v":14200000,"d":"14,200"},{"v":4200000,"d":"4,200"},{"v":-10000000,"d":"-10,000"},null,null,"직책보조비",{"v":6000000,"d":"6,000"},{"v":6000000,"d":"6,000"},0]
[null,null,"법인전입금",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"}]
[null,null,"기관전입금",{"v":10000000,"d":"10,000"},0,{"v":-10000000,"d":"-10,000"},null,null,"회의비",{"v":1000000,"d":"1,000"},{"v":1000000,"d":"1,000"},0]
["이월금수입","소계",null,{"v":41705976,"d":"41,706"},{"v":41705967,"d":"41,706"},-9]
[null,"이월금수입","계",{"v":41705976,"d":"41,706"},{"v":41705967,"d":"41,706"},-9,null,"운영비","계",{"v":52044000,"d":"52,044"},{"v":51216740,"d":"51,217"},{"v":-827260,"d":"-827"}]
[null,null,"전년도(후원금)이월금수입",{"v":32518115,"d":"32,518"},{"v":32518115,"d":"32,518"},0,null,null,"여    비",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0]
[null,null,"전년도이월금수입",{"v":9187861,"d":"9,188"},{"v":9187852,"d":"9,188"},-9,null,null,"수용비 및 수수료",{"v":9000000,"d":"9,000"},{"v":7200000,"d":"7,200"},{"v":-1800000,"d":"-1,800"}]
["잡수입","소계",null,{"v":9315024,"d":"9,315"},{"v":9472033,"d":"9,472"},{"v":157009,"d":"157"},null,null,"공공요금",{"v":15530000,"d":"15,530"},{"v":14330000,"d":"14,330"},{"v":-1200000,"d":"-1,200"}]
[null,"잡수입","계",{"v":9315024,"d":"9,315"},{"v":9472033,"d":"9,472"},{"v":157009,"d":"157"},null,null,"제세공과금",{"v":12314000,"d":"12,314"},{"v":14486740,"d":"14,487"},{"v":2172740,"d":"2,173"}]
[null,null,"예금이자수입",{"v":273896,"d":"274"},{"v":270905,"d":"271"},{"v":-2991,"d":"-3"},null,null,"차량비",{"v":7800000,"d":"7,800"},{"v":7800000,"d":"7,800"},0]
[null,null,"기타잡수입",{"v":9041128,"d":"9,041"},{"v":9201128,"d":"9,201"},{"v":160000,"d":"160"},null,null,"연료비",{"v":3200000,"d":"3,200"},{"v":3200000,"d":"3,200"},0]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
[{"$nulls":6},"재산\n조성비","소계",null,{"v":30903000,"d":"30,903"},{"v":28303000,"d":"28,303"},{"v":-2600000,"d":"-2,600"}]
[{"$nulls":7},"시설비","계",{"v":30903000,"d":"30,903"},{"v":28303000,"d":"28,303"},{"v":-2600000,"d":"-2,600"}]
[{"$nulls":8},"시설비",{"v":3000000,"d":"3,000"},{"v":2000000,"d":"2,000"},{"v":-1000000,"d":"-1,000"}]
[{"$nulls":8},"자산취득비",{"v":14700000,"d":"14,700"},{"v":12500000,"d":"12,500"},{"v":-2200000,"d":"-2,200"}]
[{"$nulls":8},"시설장비유지비",{"v":13203000,"d":"13,203"},{"v":13803000,"d":"13,803"},{"v":600000,"d":"600"}]
[{"$nulls":6},"사업비","소 계",null,{"v":534820250,"d":"534,820"},{"v":517536000,"d":"517,536"},{"v":-17284250,"d":"-17,284"}]
[{"$nulls":7},"사업비","계",{"v":534820250,"d":"534,820"},{"v":517536000,"d":"517,536"},{"v":-17284250,"d":"-17,284"}]
[{"$nulls":8},"정서생활지원사업",{"v":1000000,"d":"1,000"},{"v":1020000,"d":"1,020"},{"v":20000,"d":"20"}]
[{"$nulls":8},"사회교육지원사업",{"v":55358000,"d":"55,358"},{"v":52287000,"d":"52,287"},{"v":-3071000,"d":"-3,071"}]
[{"$nulls":8},"건강생활지원사업",{"v":6300000,"d":"6,300"},{"v":6300000,"d":"6,300"},0]
[{"$nulls":8},"재가복지사업",{"v":4380000,"d":"4,380"},{"v":2450000,"d":"2,450"},{"v":-1930000,"d":"-1,930"}]
[{"$nulls":8},"경로증진사업",{"v":4800000,"d":"4,800"},{"v":4127000,"d":"4,127"},{"v":-673000,"d":"-673"}]
[{"$nulls":8},"사회참여사업",{"v":2140000,"d":"2,140"},{"v":2140000,"d":"2,140"},0]
[{"$nulls":8},"연구개발사업",{"v":12500000,"d":"12,500"},{"v":13200000,"d":"13,200"},{"v":700000,"d":"700"}]
[{"$nulls":8},"지역자원개발 및 연계사업",{"v":6900000,"d":"6,900"},{"v":5100000,"d":"5,100"},{"v":-1800000,"d":"-1,800"}]
[{"$nulls":8},"연계사업",{"v":3500000,"d":"3,500"},{"v":3500000,"d":"3,500"},0]
[{"$nulls":8},"아산재단사업",{"v":7072000,"d":"7,072"},{"v":7082000,"d":"7,082"},{"v":10000,"d":"10"}]
[{"$nulls":8},"무용사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":8},"국배달사업",{"v":870000,"d":"870"},{"v":862000,"d":"862"},{"v":-8000,"d":"-8"}]
[{"$nulls":8},"경로당지원사업",{"v":20000000,"d":"20,000"},{"v":20000000,"d":"20,000"},0]
[{"$nulls":8},"치매예방사업",{"v":10500000,"d":"10,500"},0,{"v":-10500000,"d":"-10,500"}]
[{"$nulls":8},"소원성취사업",null,{"v":600000,"d":"600"},{"v":600000,"d":"600"}]
[{"$nulls":8},"경로당활성화사업",{"v":11901000,"d":"11,901"},{"v":11569000,"d":"11,569"},{"v":-332000,"d":"-332"}]
[{"$nulls":8},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":8},"무료급식사업",{"v":79082000,"d":"79,082"},{"v":78782000,"d":"78,782"},{"v":-300000,"d":"-300"}]
[{"$nulls":8},"도시락배달사업",{"v":27425000,"d":"27,425"},{"v":27425000,"d":"27,425"},0]
[{"$nulls":8},"YOYO클럽활성화사업",{"v":6000000,"d":"6,000"},{"v":6000000,"d":"6,000"},0]
[{"$nulls":8},"YOYO공연예술단사업",{"v":7000000,"d":"7,000"},{"v":7000000,"d":"7,000"},0]
[{"$nulls":8},"성인문해사업",{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0]
[{"$nulls":8},"노인일자리사업",{"v":232092250,"d":"232,092"},{"v":232092000,"d":"232,092"},-250]
[{"$nulls":6},"잡지출","소계",null,{"v":399500,"d":"400"},{"v":328530,"d":"329"},{"v":-70970,"d":"-71"}]
[{"$nulls":7},"잡지출","계",{"v":399500,"d":"400"},{"v":328530,"d":"329"},{"v":-70970,"d":"-71"}]
[{"$nulls":8},"잡지출",{"v":399500,"d":"400"},{"v":328530,"d":"329"},{"v":-70970,"d":"-71"}]