{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["추경예산"],"not_rendered":{"external_links":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"추경예산","index":0,"n_rows":63,"n_cols":13,"rows_kept":63,"merged":[[0,1,0,12],[1,1,1,12],[2,1,2,6],[2,7,2,12],[5,1,7,1],[5,7,26,7],[6,2,7,2],[6,8,13,8],[8,1,11,1],[9,2,11,2],[10,9,11,9],[10,10,11,10],[10,11,11,11],[10,12,11,12],[12,1,14,1],[13,2,14,2],[14,8,19,8],[15,1,18,1],[16,2,18,2],[16,9,17,9],[16,10,17,10],[16,11,17,11],[16,12,17,12],[18,9,19,9],[18,10,19,10],[18,11,19,11],[18,12,19,12],[19,1,22,1],[20,2,22,2],[20,8,26,8],[23,1,26,1],[24,2,26,2],[27,1,27,12],[28,1,28,6],[28,7,28,12],[30,7,34,7],[31,8,34,8],[35,7,57,7],[36,8,57,8],[60,7,62,7],[61,8,62,8]],"flags":["formulas_cached_only"]}
[null,"2015년 예천군노인복지관 1차 추가경정 세입 · 세출 총괄표"]
[null,"(단위 : 천원)"]
[null,"세     입",{"$nulls":5},"세   출"]
[null,"관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
[null,"총계",null,null,{"v":1003563000,"d":"1,003,563"},{"v":986918000,"d":"986,918"},{"v":-16645000,"d":"-16,645"},"총계",null,null,{"v":1003563000,"d":"1,003,563"},{"v":986918000,"d":"986,918"},{"v":-16645000,"d":"-16,645"}]
[null,"사업수입","소계",null,{"v":40800000,"d":"40,800"},{"v":40800000,"d":"40,800"},0,"사무비","소계",null,{"v":395421900,"d":"395,422"},{"v":392992310,"d":"392,992"},{"v":-2429590,"d":"-2,430"}]
[null,null,"사업수입","계",{"v":40800000,"d":"40,800"},{"v":40800000,"d":"40,800"},0,null,"인건비","계",{"v":336940400,"d":"336,940"},{"v":333590810,"d":"333,591"},{"v":-3349590,"d":"-3,350"}]
[{"$nulls":3},"이용자부담금",{"v":40800000,"d":"40,800"},{"v":40800000,"d":"40,800"},0,null,null,"급여",{"v":224081100,"d":"224,081"},{"v":220367760,"d":"220,368"},{"v":-3713340,"d":"-3,713"}]
[null,"보조금\n수입","소계",null,{"v":894327000,"d":"894,327"},{"v":868849000,"d":"868,849"},{"v":-25478000,"d":"-25,478"},null,null,"일용잡급",null,0,0]
[null,null,"보조금\n수입","계",{"v":894327000,"d":"894,327"},{"v":868849000,"d":"868,849"},{"v":-25478000,"d":"-25,478"},null,null,"제수당",{"v":35480000,"d":"35,480"},{"v":37436000,"d":"37,436"},{"v":1956000,"d":"1,956"}]
[{"$nulls":3},"경상보조금수입",{"v":884327000,"d":"884,327"},{"v":865849000,"d":"865,849"},{"v":-18478000,"d":"-18,478"},null,null,"퇴직적립금",{"v":29660000,"d":"29,660"},{"v":29250000,"d":"29,250"},{"v":-410000,"d":"-410"}]
[{"$nulls":3},"기타보조금수입",{"v":10000000,"d":"10,000"},{"v":3000000,"d":"3,000"},{"v":-7000000,"d":"-7,000"}]
[null,"후원금수입","소계",null,{"v":34190000,"d":"34,190"},{"v":33722000,"d":"33,722"},{"v":-468000,"d":"-468"},null,null,"사회보험부담",{"v":24863760,"d":"24,864"},{"v":25795250,"d":"25,795"},{"v":931490,"d":"931"}]
[null,null,"후원금수입","계",{"v":34190000,"d":"34,190"},{"v":33722000,"d":"33,722"},{"v":-468000,"d":"-468"},null,null,"기타후생경비",{"v":22855540,"d":"22,856"},{"v":20741800,"d":"20,742"},{"v":-2113740,"d":"-2,114"}]
[{"$nulls":3},"후원금수입",{"v":34190000,"d":"34,190"},{"v":33722000,"d":"33,722"},{"v":-468000,"d":"-468"},null,"업무추진비","계",{"v":8400000,"d":"8,400"},{"v":8000000,"d":"8,000"},{"v":-400000,"d":"-400"}]
[null,"전입금수입","소계",null,{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0,null,null,"기관운영비",{"v":1200000,"d":"1,200"},{"v":1200000,"d":"1,200"},0]
[null,null,"전입금수입","계",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0,null,null,"직책보조비",{"v":6000000,"d":"6,000"},{"v":5600000,"d":"5,600"},{"v":-400000,"d":"-400"}]
[{"$nulls":3},"법인전입금",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"}]
[{"$nulls":3},"기관전입금",0,0,0,null,null,"회의비",{"v":1200000,"d":"1,200"},{"v":1200000,"d":"1,200"},0]
[null,"이월금수입","소계",null,{"v":21627734,"d":"21,628"},{"v":31047008,"d":"31,047"},{"v":9419274,"d":"9,419"}]
[null,null,"이월금수입","계",{"v":21627734,"d":"21,628"},{"v":31047008,"d":"31,047"},{"v":9419274,"d":"9,419"},null,"운영비","계",{"v":50081500,"d":"50,082"},{"v":51401500,"d":"51,402"},{"v":1320000,"d":"1,320"}]
[{"$nulls":3},"전년도(후원금)이월금수입",{"v":20800000,"d":"20,800"},{"v":18632165,"d":"18,632"},{"v":-2167835,"d":"-2,168"},null,null,"여    비",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0]
[{"$nulls":3},"전년도이월금수입",{"v":827734,"d":"828"},{"v":12414843,"d":"12,415"},{"v":11587109,"d":"11,587"},null,null,"수용비 및 수수료",{"v":6840000,"d":"6,840"},{"v":6840000,"d":"6,840"},0]
[null,"잡수입","소계",null,{"v":8418266,"d":"8,418"},{"v":8299992,"d":"8,300"},{"v":-118274,"d":"-118"},null,null,"공공요금",{"v":16440000,"d":"16,440"},{"v":17760000,"d":"17,760"},{"v":1320000,"d":"1,320"}]
[null,null,"잡수입","계",{"v":8418266,"d":"8,418"},{"v":8299992,"d":"8,300"},{"v":-118274,"d":"-118"},null,null,"제세공과금",{"v":12501500,"d":"12,502"},{"v":12501500,"d":"12,502"},0]
[{"$nulls":3},"예금이자수입",{"v":378266,"d":"378"},{"v":322992,"d":"323"},{"v":-55274,"d":"-55"},null,null,"차량비",{"v":7800000,"d":"7,800"},{"v":7800000,"d":"7,800"},0]
[{"$nulls":3},"기타잡수입",{"v":8040000,"d":"8,040"},{"v":7977000,"d":"7,977"},{"v":-63000,"d":"-63"},null,null,"연료비",{"v":2300000,"d":"2,300"},{"v":2300000,"d":"2,300"},0]
[null,"(단위 : 천원)"]
[null,"세     입",{"$nulls":5},"세   출"]
[null,"관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
[{"$nulls":7},"재산\n조성비","소계",null,{"v":17100000,"d":"17,100"},{"v":18600000,"d":"18,600"},{"v":1500000,"d":"1,500"}]
[{"$nulls":8},"시설비","계",{"v":17100000,"d":"17,100"},{"v":18600000,"d":"18,600"},{"v":1500000,"d":"1,500"}]
[{"$nulls":9},"시설비",{"v":2000000,"d":"2,000"},{"v":3500000,"d":"3,500"},{"v":1500000,"d":"1,500"}]
[{"$nulls":9},"자산취득비",{"v":6400000,"d":"6,400"},{"v":6400000,"d":"6,400"},0]
[{"$nulls":9},"시설장비유지비",{"v":8700000,"d":"8,700"},{"v":8700000,"d":"8,700"},0]
[{"$nulls":7},"사업비","소 계",null,{"v":590622840,"d":"590,623"},{"v":574881330,"d":"574,881"},{"v":-15741510,"d":"-15,742"}]
[{"$nulls":8},"사업비","계",{"v":590622840,"d":"590,623"},{"v":574881330,"d":"574,881"},{"v":-15741510,"d":"-15,742"}]
[{"$nulls":9},"정서생활지원사업",{"v":560000,"d":"560"},{"v":560000,"d":"560"},0]
[{"$nulls":9},"사회교육지원사업",{"v":53100000,"d":"53,100"},{"v":53100000,"d":"53,100"},0]
[{"$nulls":9},"건강생활지원사업",{"v":6800000,"d":"6,800"},{"v":6800000,"d":"6,800"},0]
[{"$nulls":9},"재가복지사업",{"v":2820000,"d":"2,820"},{"v":3090000,"d":"3,090"},{"v":270000,"d":"270"}]
[{"$nulls":9},"경로증진사업",{"v":4400000,"d":"4,400"},{"v":4400000,"d":"4,400"},0]
[{"$nulls":9},"사회참여사업",{"v":2710000,"d":"2,710"},{"v":2710000,"d":"2,710"},0]
[{"$nulls":9},"연구개발사업",{"v":11600000,"d":"11,600"},{"v":11600000,"d":"11,600"},0]
[{"$nulls":9},"지역자원개발 및 연계사업",{"v":3390000,"d":"3,390"},{"v":3390000,"d":"3,390"},0]
[{"$nulls":9},"연계사업",{"v":3250000,"d":"3,250"},{"v":3250000,"d":"3,250"},0]
[{"$nulls":9},"아산재단사업",{"v":7000000,"d":"7,000"},{"v":11470000,"d":"11,470"},{"v":4470000,"d":"4,470"}]
[{"$nulls":9},"무용사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":9},"국배달사업",null,0,0]
[{"$nulls":9},"경로당지원사업",null,0,0]
[{"$nulls":9},"소원성취사업",null,0,0]
[{"$nulls":9},"노인재능나눔지원사업"]
[{"$nulls":9},"경로당활성화사업",{"v":71665840,"d":"71,666"},{"v":72212330,"d":"72,212"},{"v":546490,"d":"546"}]
[{"$nulls":9},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":9},"경로식당사업",{"v":114632000,"d":"114,632"},{"v":95307000,"d":"95,307"},{"v":-19325000,"d":"-19,325"}]
[{"$nulls":9},"도시락배달사업",{"v":27425000,"d":"27,425"},{"v":27425000,"d":"27,425"},0]
[{"$nulls":9},"YOYO클럽활성화사업",{"v":6000000,"d":"6,000"},{"v":6000000,"d":"6,000"},0]
[{"$nulls":9},"YOYO공연예술단사업",{"v":7000000,"d":"7,000"},{"v":7000000,"d":"7,000"},0]
[{"$nulls":9},"성인문해사업",{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0]
[{"$nulls":9},"노인일자리사업",{"v":232270000,"d":"232,270"},{"v":230567000,"d":"230,567"},{"v":-1703000,"d":"-1,703"}]
[{"$nulls":7},"잡지출","소계",null,{"v":418260,"d":"418"},{"v":444360,"d":"444"},{"v":26100,"d":"26"}]
[{"$nulls":8},"잡지출","계",{"v":418260,"d":"418"},{"v":444360,"d":"444"},{"v":26100,"d":"26"}]
[{"$nulls":9},"잡지출",{"v":418260,"d":"418"},{"v":444360,"d":"444"},{"v":26100,"d":"26"}]