{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["운영위원자료"],"not_rendered":{"external_links":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"운영위원자료","index":0,"n_rows":60,"n_cols":13,"rows_kept":60,"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],[7,9,8,9],[7,10,8,10],[7,11,8,11],[7,12,8,12],[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],[35,7,54,7],[36,8,54,8],[57,7,59,7],[58,8,59,8]],"flags":["formulas_cached_only"]}
[null,"2015년 예천군노인복지관 2차 추가경정 세입 · 세출 총괄표"]
[null,"(단위 : 천원)"]
[null,"세     입",{"$nulls":5},"세   출"]
[null,"관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
[null,"총계",null,null,{"v":986918000,"d":"986,918"},{"v":983598000,"d":"983,598"},{"v":-3320000,"d":"-3,320"},"총계",null,null,{"v":986918000,"d":"986,918"},{"v":983598000,"d":"983,598"},{"v":-3320000,"d":"-3,320"}]
[null,"사업수입","소계",null,{"v":40800000,"d":"40,800"},{"v":40800000,"d":"40,800"},0,"사무비","소계",null,{"v":452604640,"d":"452,605"},{"v":459747080,"d":"459,747"},{"v":7142440,"d":"7,142"}]
[null,null,"사업수입","계",{"v":40800000,"d":"40,800"},{"v":40800000,"d":"40,800"},0,null,"인건비","계",{"v":393203140,"d":"393,203"},{"v":399345580,"d":"399,346"},{"v":6142440,"d":"6,142"}]
[{"$nulls":3},"이용자부담금",{"v":40800000,"d":"40,800"},{"v":40800000,"d":"40,800"},0,null,null,"급여",{"v":263103760,"d":"263,104"},{"v":267335760,"d":"267,336"},{"v":4232000,"d":"4,232"}]
[null,"보조금\n수입","소계",null,{"v":868849000,"d":"868,849"},{"v":872769000,"d":"872,769"},{"v":3920000,"d":"3,920"}]
[null,null,"보조금\n수입","계",{"v":868849000,"d":"868,849"},{"v":872769000,"d":"872,769"},{"v":3920000,"d":"3,920"},null,null,"제수당",{"v":41876000,"d":"41,876"},{"v":41156000,"d":"41,156"},{"v":-720000,"d":"-720"}]
[{"$nulls":3},"경상보조금수입",{"v":865849000,"d":"865,849"},{"v":867849000,"d":"867,849"},{"v":2000000,"d":"2,000"},null,null,"퇴직적립금",{"v":34290000,"d":"34,290"},{"v":34290000,"d":"34,290"},0]
[{"$nulls":3},"기타보조금수입",{"v":3000000,"d":"3,000"},{"v":4920000,"d":"4,920"},{"v":1920000,"d":"1,920"}]
[null,"후원금수입","소계",null,{"v":33722000,"d":"33,722"},{"v":31492000,"d":"31,492"},{"v":-2230000,"d":"-2,230"},null,null,"사회보험부담",{"v":29751580,"d":"29,752"},{"v":30318020,"d":"30,318"},{"v":566440,"d":"566"}]
[null,null,"후원금수입","계",{"v":33722000,"d":"33,722"},{"v":31492000,"d":"31,492"},{"v":-2230000,"d":"-2,230"},null,null,"기타후생경비",{"v":24181800,"d":"24,182"},{"v":26245800,"d":"26,246"},{"v":2064000,"d":"2,064"}]
[{"$nulls":3},"후원금수입",{"v":33722000,"d":"33,722"},{"v":31492000,"d":"31,492"},{"v":-2230000,"d":"-2,230"},null,"업무추진비","계",{"v":8000000,"d":"8,000"},{"v":7200000,"d":"7,200"},{"v":-800000,"d":"-800"}]
[null,"전입금수입","소계",null,{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0,null,null,"기관운영비",{"v":1200000,"d":"1,200"},{"v":2400000,"d":"2,400"},{"v":1200000,"d":"1,200"}]
[null,null,"전입금수입","계",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0,null,null,"직책보조비",{"v":5600000,"d":"5,600"},{"v":3600000,"d":"3,600"},{"v":-2000000,"d":"-2,000"}]
[{"$nulls":3},"법인전입금",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"}]
[{"$nulls":3},"기관전입금",0,0,0,null,null,"회의비",{"v":1200000,"d":"1,200"},{"v":1200000,"d":"1,200"},0]
[null,"이월금수입","소계",null,{"v":31047008,"d":"31,047"},{"v":31047008,"d":"31,047"},0]
[null,null,"이월금수입","계",{"v":31047008,"d":"31,047"},{"v":31047008,"d":"31,047"},0,null,"운영비","계",{"v":51401500,"d":"51,402"},{"v":53201500,"d":"53,202"},{"v":1800000,"d":"1,800"}]
[{"$nulls":3},"전년도(후원금)이월금수입",{"v":18632165,"d":"18,632"},{"v":18696845,"d":"18,697"},{"v":64680,"d":"65"},null,null,"여    비",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0]
[{"$nulls":3},"전년도이월금수입",{"v":12414843,"d":"12,415"},{"v":12350163,"d":"12,350"},{"v":-64680,"d":"-65"},null,null,"수용비 및 수수료",{"v":6840000,"d":"6,840"},{"v":7080000,"d":"7,080"},{"v":240000,"d":"240"}]
[null,"잡수입","소계",null,{"v":8299992,"d":"8,300"},{"v":3289992,"d":"3,290"},{"v":-5010000,"d":"-5,010"},null,null,"공공요금",{"v":17760000,"d":"17,760"},{"v":19920000,"d":"19,920"},{"v":2160000,"d":"2,160"}]
[null,null,"잡수입","계",{"v":8299992,"d":"8,300"},{"v":3289992,"d":"3,290"},{"v":-5010000,"d":"-5,010"},null,null,"제세공과금",{"v":12501500,"d":"12,502"},{"v":12501500,"d":"12,502"},0]
[{"$nulls":3},"예금이자수입",{"v":322992,"d":"323"},{"v":289992,"d":"290"},{"v":-33000,"d":"-33"},null,null,"차량비",{"v":7800000,"d":"7,800"},{"v":7200000,"d":"7,200"},{"v":-600000,"d":"-600"}]
[{"$nulls":3},"기타잡수입",{"v":7977000,"d":"7,977"},{"v":3000000,"d":"3,000"},{"v":-4977000,"d":"-4,977"},null,null,"연료비",{"v":2300000,"d":"2,300"},{"v":2300000,"d":"2,300"},0]
[null,"(단위 : 천원)"]
[null,"세     입",{"$nulls":5},"세   출"]
[null,"관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
[{"$nulls":7},"재산\n조성비","소계",null,{"v":18600000,"d":"18,600"},{"v":20080000,"d":"20,080"},{"v":1480000,"d":"1,480"}]
[{"$nulls":8},"시설비","계",{"v":18600000,"d":"18,600"},{"v":20080000,"d":"20,080"},{"v":1480000,"d":"1,480"}]
[{"$nulls":9},"시설비",{"v":3500000,"d":"3,500"},{"v":4200000,"d":"4,200"},{"v":700000,"d":"700"}]
[{"$nulls":9},"자산취득비",{"v":6400000,"d":"6,400"},{"v":7280000,"d":"7,280"},{"v":880000,"d":"880"}]
[{"$nulls":9},"시설장비유지비",{"v":8700000,"d":"8,700"},{"v":8600000,"d":"8,600"},{"v":-100000,"d":"-100"}]
[{"$nulls":7},"사업비","소 계",null,{"v":515269000,"d":"515,269"},{"v":503305820,"d":"503,306"},{"v":-11963180,"d":"-11,963"}]
[{"$nulls":8},"사업비","계",{"v":515269000,"d":"515,269"},{"v":503305820,"d":"503,306"},{"v":-11963180,"d":"-11,963"}]
[{"$nulls":9},"정서생활지원사업",{"v":560000,"d":"560"},{"v":920000,"d":"920"},{"v":360000,"d":"360"}]
[{"$nulls":9},"사회교육지원사업",{"v":53100000,"d":"53,100"},{"v":45500000,"d":"45,500"},{"v":-7600000,"d":"-7,600"}]
[{"$nulls":9},"건강생활지원사업",{"v":6800000,"d":"6,800"},{"v":5300000,"d":"5,300"},{"v":-1500000,"d":"-1,500"}]
[{"$nulls":9},"재가복지사업",{"v":3090000,"d":"3,090"},{"v":1840000,"d":"1,840"},{"v":-1250000,"d":"-1,250"}]
[{"$nulls":9},"경로증진사업",{"v":4400000,"d":"4,400"},{"v":4076820,"d":"4,077"},{"v":-323180,"d":"-323"}]
[{"$nulls":9},"사회참여사업",{"v":2710000,"d":"2,710"},{"v":2710000,"d":"2,710"},0]
[{"$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]
[{"$nulls":9},"아산재단사업",{"v":11470000,"d":"11,470"},{"v":11470000,"d":"11,470"},0]
[{"$nulls":9},"무용사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":9},"방송통신피해예방사업",null,{"v":1920000,"d":"1,920"},{"v":1920000,"d":"1,920"}]
[{"$nulls":9},"경로당활성화사업",{"v":12600000,"d":"12,600"},{"v":12000000,"d":"12,000"},{"v":-600000,"d":"-600"}]
[{"$nulls":9},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":9},"경로식당사업",{"v":95307000,"d":"95,307"},{"v":90337000,"d":"90,337"},{"v":-4970000,"d":"-4,970"}]
[{"$nulls":9},"도시락배달사업",{"v":27425000,"d":"27,425"},{"v":27425000,"d":"27,425"},0]
[{"$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":12000000,"d":"12,000"},{"v":2000000,"d":"2,000"}]
[{"$nulls":9},"노인일자리사업",{"v":230567000,"d":"230,567"},{"v":230567000,"d":"230,567"},0]
[{"$nulls":7},"잡지출","소계",null,{"v":444360,"d":"444"},{"v":465100,"d":"465"},{"v":20740,"d":"21"}]
[{"$nulls":8},"잡지출","계",{"v":444360,"d":"444"},{"v":465100,"d":"465"},{"v":20740,"d":"21"}]
[{"$nulls":9},"잡지출",{"v":444360,"d":"444"},{"v":465100,"d":"465"},{"v":20740,"d":"21"}]