{"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":55,"n_cols":12,"rows_kept":55,"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],[34,0,45,0],[34,6,45,6],[35,1,45,1],[35,7,45,7],[46,6,48,6],[47,7,48,7],[49,6,51,6],[50,7,51,7],[52,6,54,6],[53,7,54,7]],"flags":["formulas_cached_only"]}
["2015년 예천재가노인지원센터 세입 · 세출 총괄표"]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목",2014,2015,"증감","관","항","목",2014,2015,"증감"]
["총계",null,null,{"v":581747000,"d":"581,747"},{"v":602980000,"d":"602,980"},{"v":21233000,"d":"21,233"},"총계",null,null,{"v":581747000,"d":"581,747"},{"v":602980000,"d":"602,980"},{"v":21233000,"d":"21,233"}]
["사업수입","소계",null,{"v":134448000,"d":"134,448"},{"v":135288000,"d":"135,288"},{"v":840000,"d":"840"},"사무비","소계",null,{"v":468046340,"d":"468,046"},{"v":475603500,"d":"475,604"},{"v":7557160,"d":"7,557"}]
[null,"사업수입","계",{"v":134448000,"d":"134,448"},{"v":135288000,"d":"135,288"},{"v":840000,"d":"840"},null,"인건비","계",{"v":433216340,"d":"433,216"},{"v":437943500,"d":"437,944"},{"v":4727160,"d":"4,727"}]
[null,null,"사업수입",{"v":134448000,"d":"134,448"},{"v":135288000,"d":"135,288"},{"v":840000,"d":"840"},null,null,"급여",{"v":310238000,"d":"310,238"},{"v":313833800,"d":"313,834"},{"v":3595800,"d":"3,596"}]
["요양급여수입","소계",null,{"v":246000000,"d":"246,000"},{"v":240000000,"d":"240,000"},{"v":-6000000,"d":"-6,000"},null,null,"제수당",{"v":14520000,"d":"14,520"},{"v":13629720,"d":"13,630"},{"v":-890280,"d":"-890"}]
[null,"요양급여수입","계",{"v":246000000,"d":"246,000"},{"v":240000000,"d":"240,000"},{"v":-6000000,"d":"-6,000"},null,null,"퇴직적립금",{"v":37250000,"d":"37,250"},{"v":39150000,"d":"39,150"},{"v":1900000,"d":"1,900"}]
[null,null,"장기요양수입",{"v":246000000,"d":"246,000"},{"v":240000000,"d":"240,000"},{"v":-6000000,"d":"-6,000"},null,null,"사회보험부담",{"v":31237940,"d":"31,238"},{"v":32267980,"d":"32,268"},{"v":1030040,"d":"1,030"}]
[{"$nulls":8},"기타복리후생비",{"v":39970400,"d":"39,970"},{"v":39062000,"d":"39,062"},{"v":-908400,"d":"-908"}]
["보조금수입","소계",null,{"v":126360000,"d":"126,360"},{"v":126360000,"d":"126,360"},0,null,"업무추진비","계",{"v":7900000,"d":"7,900"},{"v":9600000,"d":"9,600"},{"v":1700000,"d":"1,700"}]
[null,"보조금수입","계",{"v":126360000,"d":"126,360"},{"v":126360000,"d":"126,360"},0,null,null,"기관운영비",{"v":600000,"d":"600"},{"v":1400000,"d":"1,400"},{"v":800000,"d":"800"}]
[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":100000,"d":"100"},{"v":1000000,"d":"1,000"},{"v":900000,"d":"900"}]
["후원금수입","소계",null,{"v":4582953,"d":"4,583"},{"v":8125000,"d":"8,125"},{"v":3542047,"d":"3,542"},null,"운영비","계",{"v":26930000,"d":"26,930"},{"v":28060000,"d":"28,060"},{"v":1130000,"d":"1,130"}]
[null,"후원금수입","계",{"v":4582953,"d":"4,583"},{"v":8125000,"d":"8,125"},{"v":3542047,"d":"3,542"},null,null,"여    비",{"v":2620000,"d":"2,620"},{"v":2900000,"d":"2,900"},{"v":280000,"d":"280"}]
[null,null,"지정후원금수입",{"v":1200000,"d":"1,200"},{"v":1200000,"d":"1,200"},0]
[null,null,"비지정후원금수입",{"v":3382953,"d":"3,383"},{"v":6925000,"d":"6,925"},{"v":3542047,"d":"3,542"},null,null,"수용비 및 수수료",{"v":4680000,"d":"4,680"},{"v":4800000,"d":"4,800"},{"v":120000,"d":"120"}]
["전입금수입","소계",null,{"v":10000000,"d":"10,000"},{"v":15000000,"d":"15,000"},{"v":5000000,"d":"5,000"}]
[null,"전입금수입","계",{"v":10000000,"d":"10,000"},{"v":15000000,"d":"15,000"},{"v":5000000,"d":"5,000"}]
[null,null,"기관전입금수입",{"v":10000000,"d":"10,000"},{"v":15000000,"d":"15,000"},{"v":5000000,"d":"5,000"},null,null,"공공요금",{"v":2030000,"d":"2,030"},{"v":2810000,"d":"2,810"},{"v":780000,"d":"780"}]
["이월금수입","소계",null,{"v":59489757,"d":"59,490"},{"v":77539531,"d":"77,540"},{"v":18049774,"d":"18,050"}]
[null,"이월금수입","계",{"v":59489757,"d":"59,490"},{"v":77539531,"d":"77,540"},{"v":18049774,"d":"18,050"},null,null,"제세공과금",{"v":8200000,"d":"8,200"},{"v":8250000,"d":"8,250"},{"v":50000,"d":"50"}]
[null,null,"전년도(후원금)이월금수입",{"v":7991309,"d":"7,991"},{"v":2000000,"d":"2,000"},{"v":-5991309,"d":"-5,991"},null,null,"차량비",{"v":9400000,"d":"9,400"},{"v":9300000,"d":"9,300"},{"v":-100000,"d":"-100"}]
[null,null,"전년도이월금수입",{"v":51498448,"d":"51,498"},{"v":75539531,"d":"75,540"},{"v":24041083,"d":"24,041"},"재산\n조성비","소계",null,{"v":9600000,"d":"9,600"},{"v":12040000,"d":"12,040"},{"v":2440000,"d":"2,440"}]
["잡수입","소계",null,{"v":866290,"d":"866"},{"v":667469,"d":"667"},{"v":-198821,"d":"-199"},null,"시설비","계",{"v":9600000,"d":"9,600"},{"v":12040000,"d":"12,040"},{"v":2440000,"d":"2,440"}]
[null,"잡수입","계",{"v":866290,"d":"866"},{"v":667469,"d":"667"},{"v":-198821,"d":"-199"},null,null,"시설비"]
[null,null,"예금이자수입",{"v":115122,"d":"115"},{"v":157469,"d":"157"},{"v":42347,"d":"42"},null,null,"자산취득비",{"v":8100000,"d":"8,100"},{"v":7540000,"d":"7,540"},{"v":-560000,"d":"-560"}]
[null,null,"기타잡수입",{"v":751168,"d":"751"},{"v":510000,"d":"510"},{"v":-241168,"d":"-241"},null,null,"시설장비유지비",{"v":1500000,"d":"1,500"},{"v":4500000,"d":"4,500"},{"v":3000000,"d":"3,000"}]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목",2014,2015,"증감","관","항","목",2014,2015,"증감"]
[{"$nulls":6},"사업비","소 계",null,{"v":40920740,"d":"40,921"},{"v":47135000,"d":"47,135"},{"v":6214260,"d":"6,214"}]
[{"$nulls":7},"사업비","계",{"v":40920740,"d":"40,921"},{"v":47135000,"d":"47,135"},{"v":6214260,"d":"6,214"}]
[{"$nulls":8},"사례관리",{"v":300000,"d":"300"},{"v":200000,"d":"200"},{"v":-100000,"d":"-100"}]
[{"$nulls":8},"사회적지원사업",{"v":1208800,"d":"1,209"},{"v":1250000,"d":"1,250"},{"v":41200,"d":"41"}]
[{"$nulls":8},"주거환경개선사업",{"v":2200000,"d":"2,200"},{"v":1300000,"d":"1,300"},{"v":-900000,"d":"-900"}]
[{"$nulls":8},"정서지원사업",{"v":6273500,"d":"6,274"},{"v":7725000,"d":"7,725"},{"v":1451500,"d":"1,452"}]
[{"$nulls":8},"식생활지원사업",{"v":12684200,"d":"12,684"},{"v":12980000,"d":"12,980"},{"v":295800,"d":"296"}]
[{"$nulls":8},"사회안전망구축사업",{"v":3830000,"d":"3,830"},{"v":3930000,"d":"3,930"},{"v":100000,"d":"100"}]
[{"$nulls":8},"조사및홍보사업",{"v":4200000,"d":"4,200"},{"v":3600000,"d":"3,600"},{"v":-600000,"d":"-600"}]
[{"$nulls":8},"긴급지원사업",null,{"v":300000,"d":"300"},{"v":300000,"d":"300"}]
[{"$nulls":8},"방문요양사업",{"v":8732240,"d":"8,732"},{"v":12550000,"d":"12,550"},{"v":3817760,"d":"3,818"}]
[{"$nulls":8},"돌보미사업",{"v":1492000,"d":"1,492"},{"v":3300000,"d":"3,300"},{"v":1808000,"d":"1,808"}]
[{"$nulls":6},"전출금","소계",null,0,{"v":15000000,"d":"15,000"},{"v":15000000,"d":"15,000"}]
[{"$nulls":7},"전출금","계",0,{"v":15000000,"d":"15,000"},{"v":15000000,"d":"15,000"}]
[{"$nulls":8},"기관전출금",0,{"v":15000000,"d":"15,000"},{"v":15000000,"d":"15,000"}]
[{"$nulls":6},"적립금","소계",null,{"v":62366060,"d":"62,366"},{"v":52820000,"d":"52,820"},{"v":-9546060,"d":"-9,546"}]
[{"$nulls":7},"운영충당적립금","계",{"v":62366060,"d":"62,366"},{"v":52820000,"d":"52,820"},{"v":-9546060,"d":"-9,546"}]
[{"$nulls":8},"운영충당적립금수입",{"v":62366060,"d":"62,366"},{"v":52820000,"d":"52,820"},{"v":-9546060,"d":"-9,546"}]
[{"$nulls":6},"잡지출","소계",null,{"v":813860,"d":"814"},{"v":381500,"d":"382"},{"v":-432360,"d":"-432"}]
[{"$nulls":7},"잡지출","계",{"v":813860,"d":"814"},{"v":381500,"d":"382"},{"v":-432360,"d":"-432"}]
[{"$nulls":8},"잡지출",{"v":813860,"d":"814"},{"v":381500,"d":"382"},{"v":-432360,"d":"-432"}]