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

{"sheet":"총괄표","index":0,"n_rows":54,"n_cols":12,"rows_kept":54,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,4],[2,6,2,11],[5,0,7,0],[5,6,25,6],[6,1,7,1],[6,7,11,7],[8,0,11,0],[9,1,11,1],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,5,11,5],[12,0,15,0],[12,7,15,7],[13,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,15,5],[16,0,19,0],[16,7,25,7],[17,1,19,1],[17,8,18,8],[17,9,18,9],[17,10,18,10],[17,11,18,11],[19,8,21,8],[19,9,21,9],[19,10,21,10],[19,11,21,11],[20,0,22,0],[21,1,22,1],[22,8,23,8],[22,9,23,9],[22,10,23,10],[22,11,23,11],[23,0,26,0],[24,1,26,1],[26,6,30,6],[27,0,30,0],[27,7,30,7],[28,1,30,1],[31,0,31,11],[32,0,32,4],[32,6,32,11],[34,0,44,0],[34,6,44,6],[35,1,44,1],[35,7,44,7],[45,6,47,6],[46,7,47,7],[48,6,50,6],[49,7,50,7],[51,6,53,6],[52,7,53,7]],"flags":["formulas_cached_only"]}
["2014년 예천재가노인지원센터 결산 추경 세입 · 세출 총괄표"]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
["총계",null,null,{"v":584233000,"d":"584,233"},{"v":581747000,"d":"581,747"},{"v":-2486000,"d":"-2,486"},"총계",null,null,{"v":584233000,"d":"584,233"},{"v":581747000,"d":"581,747"},{"v":-2486000,"d":"-2,486"}]
["사업수입","소계",null,{"v":130140000,"d":"130,140"},{"v":134448000,"d":"134,448"},{"v":4308000,"d":"4,308"},"사무비","소계",null,{"v":497097680,"d":"497,098"},{"v":467827940,"d":"467,828"},{"v":-29269740,"d":"-29,270"}]
[null,"사업수입","계",{"v":130140000,"d":"130,140"},{"v":134448000,"d":"134,448"},{"v":4308000,"d":"4,308"},null,"인건비","계",{"v":456753760,"d":"456,754"},{"v":432997940,"d":"432,998"},{"v":-23755820,"d":"-23,756"}]
[null,null,"사업수입",{"v":130140000,"d":"130,140"},{"v":134448000,"d":"134,448"},{"v":4308000,"d":"4,308"},null,null,"급여",{"v":326558000,"d":"326,558"},{"v":310019600,"d":"310,020"},{"v":-16538400,"d":"-16,538"}]
["요양급여수입","소계",null,{"v":252000000,"d":"252,000"},{"v":246000000,"d":"246,000"},{"v":-6000000,"d":"-6,000"},null,null,"제수당",{"v":14942040,"d":"14,942"},{"v":14520000,"d":"14,520"},{"v":-422040,"d":"-422"}]
[null,"요양급여수입","계",{"v":252000000,"d":"252,000"},{"v":246000000,"d":"246,000"},{"v":-6000000,"d":"-6,000"},null,null,"퇴직적립금",{"v":38445600,"d":"38,446"},{"v":37250000,"d":"37,250"},{"v":-1195600,"d":"-1,196"}]
[null,null,"장기요양수입",{"v":252000000,"d":"252,000"},{"v":246000000,"d":"246,000"},{"v":-6000000,"d":"-6,000"},null,null,"사회보험부담",{"v":32767720,"d":"32,768"},{"v":31237940,"d":"31,238"},{"v":-1529780,"d":"-1,530"}]
[{"$nulls":8},"기타복리후생비",{"v":44040400,"d":"44,040"},{"v":39970400,"d":"39,970"},{"v":-4070000,"d":"-4,070"}]
["보조금수입","소계",null,{"v":126360000,"d":"126,360"},{"v":126360000,"d":"126,360"},0,null,"업무추진비","계",{"v":8660000,"d":"8,660"},{"v":7900000,"d":"7,900"},{"v":-760000,"d":"-760"}]
[null,"보조금수입","계",{"v":126360000,"d":"126,360"},{"v":126360000,"d":"126,360"},0,null,null,"기관운영비",{"v":1000000,"d":"1,000"},{"v":600000,"d":"600"},{"v":-400000,"d":"-400"}]
[null,null,"경상보조금수입",{"v":126360000,"d":"126,360"},{"v":126360000,"d":"126,360"},0,null,null,"직책보조비",{"v":7200000,"d":"7,200"},{"v":7200000,"d":"7,200"},0]
[{"$nulls":8},"회의비",{"v":460000,"d":"460"},{"v":100000,"d":"100"},{"v":-360000,"d":"-360"}]
["후원금수입","소계",null,{"v":4642953,"d":"4,643"},{"v":4582953,"d":"4,583"},{"v":-60000,"d":"-60"},null,"운영비","계",{"v":31683920,"d":"31,684"},{"v":26930000,"d":"26,930"},{"v":-4753920,"d":"-4,754"}]
[null,"후원금수입","계",{"v":4642953,"d":"4,643"},{"v":4582953,"d":"4,583"},{"v":-60000,"d":"-60"},null,null,"여    비",{"v":3608000,"d":"3,608"},{"v":2620000,"d":"2,620"},{"v":-988000,"d":"-988"}]
[null,null,"지정후원금수입",{"v":800000,"d":"800"},{"v":1200000,"d":"1,200"},{"v":400000,"d":"400"}]
[null,null,"비지정후원금수입",{"v":3842953,"d":"3,843"},{"v":3382953,"d":"3,383"},{"v":-460000,"d":"-460"},null,null,"수용비 및 수수료",{"v":6600000,"d":"6,600"},{"v":4680000,"d":"4,680"},{"v":-1920000,"d":"-1,920"}]
["전입금수입","소계",null,{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0]
[null,"전입금수입","계",{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0]
[null,null,"기관전입금수입",{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0,null,null,"공공요금",{"v":3240000,"d":"3,240"},{"v":2030000,"d":"2,030"},{"v":-1210000,"d":"-1,210"}]
["이월금수입","소계",null,{"v":59439757,"d":"59,440"},{"v":59489757,"d":"59,490"},{"v":50000,"d":"50"}]
[null,"이월금수입","계",{"v":59439757,"d":"59,440"},{"v":59489757,"d":"59,490"},{"v":50000,"d":"50"},null,null,"제세공과금",{"v":9035920,"d":"9,036"},{"v":8200000,"d":"8,200"},{"v":-835920,"d":"-836"}]
[null,null,"전년도(후원금)이월금수입",{"v":7991309,"d":"7,991"},{"v":7991309,"d":"7,991"},0,null,null,"차량비",{"v":9200000,"d":"9,200"},{"v":9400000,"d":"9,400"},{"v":200000,"d":"200"}]
[null,null,"전년도이월금수입",{"v":51448448,"d":"51,448"},{"v":51498448,"d":"51,498"},{"v":50000,"d":"50"},"재산\n조성비","소계",null,{"v":15280000,"d":"15,280"},{"v":9600000,"d":"9,600"},{"v":-5680000,"d":"-5,680"}]
["잡수입","소계",null,{"v":1650290,"d":"1,650"},{"v":866290,"d":"866"},{"v":-784000,"d":"-784"},null,"시설비","계",{"v":15280000,"d":"15,280"},{"v":9600000,"d":"9,600"},{"v":-5680000,"d":"-5,680"}]
[null,"잡수입","계",{"v":1650290,"d":"1,650"},{"v":866290,"d":"866"},{"v":-784000,"d":"-784"},null,null,"시설비"]
[null,null,"예금이자수입",{"v":250290,"d":"250"},{"v":115122,"d":"115"},{"v":-135168,"d":"-135"},null,null,"자산취득비",{"v":9280000,"d":"9,280"},{"v":8100000,"d":"8,100"},{"v":-1180000,"d":"-1,180"}]
[null,null,"기타잡수입",{"v":1400000,"d":"1,400"},{"v":751168,"d":"751"},{"v":-648832,"d":"-649"},null,null,"시설장비유지비",{"v":6000000,"d":"6,000"},{"v":1500000,"d":"1,500"},{"v":-4500000,"d":"-4,500"}]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
[{"$nulls":6},"사업비","소 계",null,{"v":48543000,"d":"48,543"},{"v":40920740,"d":"40,921"},{"v":-7622260,"d":"-7,622"}]
[{"$nulls":7},"사업비","계",{"v":48543000,"d":"48,543"},{"v":40920740,"d":"40,921"},{"v":-7622260,"d":"-7,622"}]
[{"$nulls":8},"사례관리",{"v":200000,"d":"200"},{"v":300000,"d":"300"},{"v":100000,"d":"100"}]
[{"$nulls":8},"사회적지원사업",{"v":1138000,"d":"1,138"},{"v":1208800,"d":"1,209"},{"v":70800,"d":"71"}]
[{"$nulls":8},"주거환경개선사업",{"v":950000,"d":"950"},{"v":2200000,"d":"2,200"},{"v":1250000,"d":"1,250"}]
[{"$nulls":8},"정서지원사업",{"v":7175000,"d":"7,175"},{"v":6273500,"d":"6,274"},{"v":-901500,"d":"-902"}]
[{"$nulls":8},"식생활지원사업",{"v":13120000,"d":"13,120"},{"v":12684200,"d":"12,684"},{"v":-435800,"d":"-436"}]
[{"$nulls":8},"사회안전망구축사업",{"v":3660000,"d":"3,660"},{"v":3830000,"d":"3,830"},{"v":170000,"d":"170"}]
[{"$nulls":8},"조사및홍보사업",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0]
[{"$nulls":8},"방문요양사업",{"v":14100000,"d":"14,100"},{"v":8732240,"d":"8,732"},{"v":-5367760,"d":"-5,368"}]
[{"$nulls":8},"돌보미사업",{"v":4000000,"d":"4,000"},{"v":1492000,"d":"1,492"},{"v":-2508000,"d":"-2,508"}]
[{"$nulls":6},"전출금","소계",null,{"v":10000000,"d":"10,000"},0,{"v":-10000000,"d":"-10,000"}]
[{"$nulls":7},"전출금","계",{"v":10000000,"d":"10,000"},0,{"v":-10000000,"d":"-10,000"}]
[{"$nulls":8},"기관전출금",{"v":10000000,"d":"10,000"},0,{"v":-10000000,"d":"-10,000"}]
[{"$nulls":6},"적립금","소계",null,{"v":13044000,"d":"13,044"},{"v":62584460,"d":"62,584"},{"v":49540460,"d":"49,540"}]
[{"$nulls":7},"운영충당적립금","계",{"v":13044000,"d":"13,044"},{"v":62584460,"d":"62,584"},{"v":49540460,"d":"49,540"}]
[{"$nulls":8},"운영충당적립금수입",{"v":13044000,"d":"13,044"},{"v":62584460,"d":"62,584"},{"v":49540460,"d":"49,540"}]
[{"$nulls":6},"잡지출","소계",null,{"v":268320,"d":"268"},{"v":813860,"d":"814"},{"v":545540,"d":"546"}]
[{"$nulls":7},"잡지출","계",{"v":268320,"d":"268"},{"v":813860,"d":"814"},{"v":545540,"d":"546"}]
[{"$nulls":8},"잡지출",{"v":268320,"d":"268"},{"v":813860,"d":"814"},{"v":545540,"d":"546"}]