{"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":13,"rows_kept":55,"merged":[[0,1,0,12],[1,1,1,12],[2,1,2,5],[2,7,2,12],[5,1,7,1],[5,7,25,7],[6,2,7,2],[6,8,11,8],[8,1,11,1],[9,2,11,2],[10,3,11,3],[10,4,11,4],[10,5,11,5],[10,6,11,6],[12,1,15,1],[12,8,15,8],[13,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,15,5],[14,6,15,6],[16,1,19,1],[16,8,25,8],[17,2,19,2],[17,9,18,9],[17,10,18,10],[17,11,18,11],[17,12,18,12],[19,9,21,9],[19,10,21,10],[19,11,21,11],[19,12,21,12],[20,1,22,1],[21,2,22,2],[23,1,26,1],[24,2,26,2],[26,7,30,7],[27,1,30,1],[27,8,30,8],[28,2,30,2],[31,1,31,12],[32,1,32,5],[32,7,32,12],[34,1,45,1],[34,7,45,7],[35,2,45,2],[35,8,45,8],[46,7,48,7],[47,8,48,8],[49,7,51,7],[50,8,51,8],[52,7,54,7],[53,8,54,8]],"flags":["formulas_cached_only"]}
[null,"2015년 예천재가노인지원센터 1차 추가경정 세입 · 세출 총괄표"]
[null,"(단위 : 천원)"]
[null,"세     입",{"$nulls":5},"세   출"]
[null,"관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
[null,"총계",null,null,{"v":602980000,"d":"602,980"},{"v":615250000,"d":"615,250"},{"v":12270000,"d":"12,270"},"총계",null,null,{"v":602980000,"d":"602,980"},{"v":615250000,"d":"615,250"},{"v":12270000,"d":"12,270"}]
[null,"사업수입","소계",null,{"v":135288000,"d":"135,288"},{"v":128952000,"d":"128,952"},{"v":-6336000,"d":"-6,336"},"사무비","소계",null,{"v":475603500,"d":"475,604"},{"v":479203820,"d":"479,204"},{"v":3600320,"d":"3,600"}]
[null,null,"사업수입","계",{"v":135288000,"d":"135,288"},{"v":128952000,"d":"128,952"},{"v":-6336000,"d":"-6,336"},null,"인건비","계",{"v":437943500,"d":"437,944"},{"v":442201820,"d":"442,202"},{"v":4258320,"d":"4,258"}]
[{"$nulls":3},"사업수입",{"v":135288000,"d":"135,288"},{"v":128952000,"d":"128,952"},{"v":-6336000,"d":"-6,336"},null,null,"급여",{"v":313833800,"d":"313,834"},{"v":315884800,"d":"315,885"},{"v":2051000,"d":"2,051"}]
[null,"요양급여수입","소계",null,{"v":240000000,"d":"240,000"},{"v":246924000,"d":"246,924"},{"v":6924000,"d":"6,924"},null,null,"제수당",{"v":13629720,"d":"13,630"},{"v":13939440,"d":"13,939"},{"v":309720,"d":"310"}]
[null,null,"요양급여수입","계",{"v":240000000,"d":"240,000"},{"v":246924000,"d":"246,924"},{"v":6924000,"d":"6,924"},null,null,"퇴직적립금",{"v":39150000,"d":"39,150"},{"v":40850000,"d":"40,850"},{"v":1700000,"d":"1,700"}]
[{"$nulls":3},"장기요양수입",{"v":240000000,"d":"240,000"},{"v":246924000,"d":"246,924"},{"v":6924000,"d":"6,924"},null,null,"사회보험부담",{"v":32267980,"d":"32,268"},{"v":32267980,"d":"32,268"},0]
[{"$nulls":9},"기타복리후생비",{"v":39062000,"d":"39,062"},{"v":39259600,"d":"39,260"},{"v":197600,"d":"198"}]
[null,"보조금수입","소계",null,{"v":126360000,"d":"126,360"},{"v":123240000,"d":"123,240"},{"v":-3120000,"d":"-3,120"},null,"업무추진비","계",{"v":9600000,"d":"9,600"},{"v":9400000,"d":"9,400"},{"v":-200000,"d":"-200"}]
[null,null,"보조금수입","계",{"v":126360000,"d":"126,360"},{"v":123240000,"d":"123,240"},{"v":-3120000,"d":"-3,120"},null,null,"기관운영비",{"v":1400000,"d":"1,400"},{"v":1400000,"d":"1,400"},0]
[{"$nulls":3},"경상보조금수입",{"v":126360000,"d":"126,360"},{"v":123240000,"d":"123,240"},{"v":-3120000,"d":"-3,120"},null,null,"직책보조비",{"v":7200000,"d":"7,200"},{"v":7200000,"d":"7,200"},0]
[{"$nulls":9},"회의비",{"v":1000000,"d":"1,000"},{"v":800000,"d":"800"},{"v":-200000,"d":"-200"}]
[null,"후원금수입","소계",null,{"v":8125000,"d":"8,125"},{"v":11854387,"d":"11,854"},{"v":3729387,"d":"3,729"},null,"운영비","계",{"v":28060000,"d":"28,060"},{"v":27602000,"d":"27,602"},{"v":-458000,"d":"-458"}]
[null,null,"후원금수입","계",{"v":8125000,"d":"8,125"},{"v":11854387,"d":"11,854"},{"v":3729387,"d":"3,729"},null,null,"여    비",{"v":2900000,"d":"2,900"},{"v":2895000,"d":"2,895"},{"v":-5000,"d":"-5"}]
[{"$nulls":3},"지정후원금수입",{"v":1200000,"d":"1,200"},{"v":5500000,"d":"5,500"},{"v":4300000,"d":"4,300"}]
[{"$nulls":3},"비지정후원금수입",{"v":6925000,"d":"6,925"},{"v":6354387,"d":"6,354"},{"v":-570613,"d":"-571"},null,null,"수용비 및 수수료",{"v":4800000,"d":"4,800"},{"v":4800000,"d":"4,800"},0]
[null,"전입금수입","소계",null,{"v":15000000,"d":"15,000"},{"v":20000000,"d":"20,000"},{"v":5000000,"d":"5,000"}]
[null,null,"전입금수입","계",{"v":15000000,"d":"15,000"},{"v":20000000,"d":"20,000"},{"v":5000000,"d":"5,000"}]
[{"$nulls":3},"기관전입금수입",{"v":15000000,"d":"15,000"},{"v":20000000,"d":"20,000"},{"v":5000000,"d":"5,000"},null,null,"공공요금",{"v":2810000,"d":"2,810"},{"v":2810000,"d":"2,810"},0]
[null,"이월금수입","소계",null,{"v":77539531,"d":"77,540"},{"v":83619396,"d":"83,619"},{"v":6079865,"d":"6,080"},null,null,"제세공과금",{"v":8250000,"d":"8,250"},{"v":8250000,"d":"8,250"},0]
[null,null,"이월금수입","계",{"v":77539531,"d":"77,540"},{"v":83619396,"d":"83,619"},{"v":6079865,"d":"6,080"},null,null,"차량비",{"v":9300000,"d":"9,300"},{"v":8547000,"d":"8,547"},{"v":-753000,"d":"-753"}]
[{"$nulls":3},"전년도(후원금)이월금수입",{"v":2000000,"d":"2,000"},{"v":2763363,"d":"2,763"},{"v":763363,"d":"763"},null,null,"연료비",null,{"v":300000,"d":"300"},{"v":300000,"d":"300"}]
[{"$nulls":3},"전년도이월금수입",{"v":75539531,"d":"75,540"},{"v":80856033,"d":"80,856"},{"v":5316502,"d":"5,317"},"재산\n조성비","소계",null,{"v":12040000,"d":"12,040"},{"v":11540000,"d":"11,540"},{"v":-500000,"d":"-500"}]
[null,"잡수입","소계",null,{"v":667469,"d":"667"},{"v":660217,"d":"660"},{"v":-7252,"d":"-7"},null,"시설비","계",{"v":12040000,"d":"12,040"},{"v":11540000,"d":"11,540"},{"v":-500000,"d":"-500"}]
[null,null,"잡수입","계",{"v":667469,"d":"667"},{"v":660217,"d":"660"},{"v":-7252,"d":"-7"},null,null,"시설비"]
[{"$nulls":3},"예금이자수입",{"v":157469,"d":"157"},{"v":150217,"d":"150"},{"v":-7252,"d":"-7"},null,null,"자산취득비",{"v":7540000,"d":"7,540"},{"v":7040000,"d":"7,040"},{"v":-500000,"d":"-500"}]
[{"$nulls":3},"기타잡수입",{"v":510000,"d":"510"},{"v":510000,"d":"510"},0,null,null,"시설장비유지비",{"v":4500000,"d":"4,500"},{"v":4500000,"d":"4,500"},0]
[null,"(단위 : 천원)"]
[null,"세     입",{"$nulls":5},"세   출"]
[null,"관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
[{"$nulls":7},"사업비","소 계",null,{"v":47135000,"d":"47,135"},{"v":55985000,"d":"55,985"},{"v":8850000,"d":"8,850"}]
[{"$nulls":8},"사업비","계",{"v":47135000,"d":"47,135"},{"v":55985000,"d":"55,985"},{"v":8850000,"d":"8,850"}]
[{"$nulls":9},"사례관리",{"v":200000,"d":"200"},{"v":200000,"d":"200"},0]
[{"$nulls":9},"사회적지원사업",{"v":1250000,"d":"1,250"},{"v":1250000,"d":"1,250"},0]
[{"$nulls":9},"주거환경개선사업",{"v":1300000,"d":"1,300"},{"v":1300000,"d":"1,300"},0]
[{"$nulls":9},"정서지원사업",{"v":7725000,"d":"7,725"},{"v":7725000,"d":"7,725"},0]
[{"$nulls":9},"식생활지원사업",{"v":12980000,"d":"12,980"},{"v":12980000,"d":"12,980"},0]
[{"$nulls":9},"사회안전망구축사업",{"v":3930000,"d":"3,930"},{"v":7930000,"d":"7,930"},{"v":4000000,"d":"4,000"}]
[{"$nulls":9},"조사및홍보사업",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},0]
[{"$nulls":9},"긴급지원사업",{"v":300000,"d":"300"},{"v":300000,"d":"300"},0]
[{"$nulls":9},"방문요양사업",{"v":12550000,"d":"12,550"},{"v":17400000,"d":"17,400"},{"v":4850000,"d":"4,850"}]
[{"$nulls":9},"돌보미사업",{"v":3300000,"d":"3,300"},{"v":3300000,"d":"3,300"},0]
[{"$nulls":7},"전출금","소계",null,{"v":15000000,"d":"15,000"},{"v":20000000,"d":"20,000"},{"v":5000000,"d":"5,000"}]
[{"$nulls":8},"전출금","계",{"v":15000000,"d":"15,000"},{"v":20000000,"d":"20,000"},{"v":5000000,"d":"5,000"}]
[{"$nulls":9},"기관전출금",{"v":15000000,"d":"15,000"},{"v":20000000,"d":"20,000"},{"v":5000000,"d":"5,000"}]
[{"$nulls":7},"적립금","소계",null,{"v":52820000,"d":"52,820"},{"v":48140280,"d":"48,140"},{"v":-4679720,"d":"-4,680"}]
[{"$nulls":8},"운영충당적립금","계",{"v":52820000,"d":"52,820"},{"v":48140280,"d":"48,140"},{"v":-4679720,"d":"-4,680"}]
[{"$nulls":9},"운영충당적립금수입",{"v":52820000,"d":"52,820"},{"v":48140280,"d":"48,140"},{"v":-4679720,"d":"-4,680"}]
[{"$nulls":7},"잡지출","소계",null,{"v":381500,"d":"382"},{"v":380900,"d":"381"},{"v":-600,"d":"-1"}]
[{"$nulls":8},"잡지출","계",{"v":381500,"d":"382"},{"v":380900,"d":"381"},{"v":-600,"d":"-1"}]
[{"$nulls":9},"잡지출",{"v":381500,"d":"382"},{"v":380900,"d":"381"},{"v":-600,"d":"-1"}]