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

{"sheet":"예천재가 세입`세출 총괄표","index":0,"n_rows":56,"n_cols":13,"rows_kept":56,"merged":[[0,1,0,12],[2,1,2,12],[3,1,3,5],[3,7,3,12],[6,1,8,1],[6,7,26,7],[7,2,8,2],[7,8,12,8],[9,1,12,1],[10,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[11,6,12,6],[13,1,16,1],[13,8,16,8],[14,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[15,6,16,6],[17,1,20,1],[17,8,26,8],[18,2,20,2],[18,9,19,9],[18,10,19,10],[18,11,19,11],[18,12,19,12],[20,9,22,9],[20,10,22,10],[20,11,22,11],[20,12,22,12],[21,1,23,1],[22,2,23,2],[24,1,27,1],[25,2,27,2],[27,7,31,7],[28,1,31,1],[28,8,31,8],[29,2,31,2],[32,1,32,12],[33,1,33,5],[33,7,33,12],[35,1,46,1],[35,7,46,7],[36,2,46,2],[36,8,46,8],[47,7,49,7],[48,8,49,8],[50,7,52,7],[51,8,52,8],[53,7,55,7],[54,8,55,8]],"flags":["formulas_cached_only"]}
[null,"2015년 예천재가노인지원센터 4차 추가경정 세입 · 세출 총괄표"]
[null,"(1)세입세출총괄"]
[null,"(단위 : 천원)"]
[null,"세     입",{"$nulls":5},"세   출"]
[null,"관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
[null,"총계",null,null,{"v":623020000,"d":"623,020"},{"v":626320000,"d":"626,320"},{"v":3300000,"d":"3,300"},"총계",null,null,{"v":623020000,"d":"623,020"},{"v":626320000,"d":"626,320"},{"v":3300000,"d":"3,300"}]
[null,"사업수입","소계",null,{"v":129360000,"d":"129,360"},{"v":129360000,"d":"129,360"},0,"사무비","소계",null,{"v":490674600,"d":"490,675"},{"v":491056600,"d":"491,057"},{"v":382000,"d":"382"}]
[null,null,"사업수입","계",{"v":129360000,"d":"129,360"},{"v":129360000,"d":"129,360"},0,null,"인건비","계",{"v":452992600,"d":"452,993"},{"v":452992600,"d":"452,993"},0]
[{"$nulls":3},"사업수입",{"v":129360000,"d":"129,360"},{"v":129360000,"d":"129,360"},0,null,null,"급여",{"v":318384800,"d":"318,385"},{"v":318384800,"d":"318,385"},0]
[null,"요양급여수입","소계",null,{"v":243324000,"d":"243,324"},{"v":243324000,"d":"243,324"},0,null,null,"제수당",{"v":14235770,"d":"14,236"},{"v":14235770,"d":"14,236"},0]
[null,null,"요양급여수입","계",{"v":243324000,"d":"243,324"},{"v":243324000,"d":"243,324"},0,null,null,"퇴직적립금",{"v":40850000,"d":"40,850"},{"v":40850000,"d":"40,850"},0]
[{"$nulls":3},"장기요양수입",{"v":243324000,"d":"243,324"},{"v":243324000,"d":"243,324"},0,null,null,"사회보험부담",{"v":32267980,"d":"32,268"},{"v":32267980,"d":"32,268"},0]
[{"$nulls":9},"기타복리후생비",{"v":47254050,"d":"47,254"},{"v":47254050,"d":"47,254"},0]
[null,"보조금수입","소계",null,{"v":125760000,"d":"125,760"},{"v":125760000,"d":"125,760"},0,null,"업무추진비","계",{"v":9880000,"d":"9,880"},{"v":9880000,"d":"9,880"},0]
[null,null,"보조금수입","계",{"v":125760000,"d":"125,760"},{"v":125760000,"d":"125,760"},0,null,null,"기관운영비",{"v":1880000,"d":"1,880"},{"v":1880000,"d":"1,880"},0]
[{"$nulls":3},"경상보조금수입",{"v":125760000,"d":"125,760"},{"v":125760000,"d":"125,760"},0,null,null,"직책보조비",{"v":7200000,"d":"7,200"},{"v":7200000,"d":"7,200"},0]
[{"$nulls":9},"회의비",{"v":800000,"d":"800"},{"v":800000,"d":"800"},0]
[null,"후원금수입","소계",null,{"v":10294387,"d":"10,294"},{"v":13594387,"d":"13,594"},{"v":3300000,"d":"3,300"},null,"운영비","계",{"v":27802000,"d":"27,802"},{"v":28184000,"d":"28,184"},{"v":382000,"d":"382"}]
[null,null,"후원금수입","계",{"v":10294387,"d":"10,294"},{"v":13594387,"d":"13,594"},{"v":3300000,"d":"3,300"},null,null,"여    비",{"v":2895000,"d":"2,895"},{"v":2895000,"d":"2,895"},0]
[{"$nulls":3},"지정후원금수입",{"v":5500000,"d":"5,500"},{"v":8800000,"d":"8,800"},{"v":3300000,"d":"3,300"}]
[{"$nulls":3},"비지정후원금수입",{"v":4794387,"d":"4,794"},{"v":4794387,"d":"4,794"},0,null,null,"수용비 및 수수료",{"v":4800000,"d":"4,800"},{"v":4800000,"d":"4,800"},0]
[null,"전입금수입","소계",null,{"v":20000000,"d":"20,000"},{"v":20000000,"d":"20,000"},0]
[null,null,"전입금수입","계",{"v":20000000,"d":"20,000"},{"v":20000000,"d":"20,000"},0]
[{"$nulls":3},"기관전입금수입",{"v":20000000,"d":"20,000"},{"v":20000000,"d":"20,000"},0,null,null,"공공요금",{"v":2810000,"d":"2,810"},{"v":3192000,"d":"3,192"},{"v":382000,"d":"382"}]
[null,"이월금수입","소계",null,{"v":83619396,"d":"83,619"},{"v":83619396,"d":"83,619"},0,null,null,"제세공과금",{"v":8450000,"d":"8,450"},{"v":8450000,"d":"8,450"},0]
[null,null,"이월금수입","계",{"v":83619396,"d":"83,619"},{"v":83619396,"d":"83,619"},0,null,null,"차량비",{"v":8547000,"d":"8,547"},{"v":8547000,"d":"8,547"},0]
[{"$nulls":3},"전년도(후원금)이월금수입",{"v":2763363,"d":"2,763"},{"v":2763363,"d":"2,763"},0,null,null,"연료비",{"v":300000,"d":"300"},{"v":300000,"d":"300"},0]
[{"$nulls":3},"전년도이월금수입",{"v":80856033,"d":"80,856"},{"v":80856033,"d":"80,856"},0,"재산\n조성비","소계",null,{"v":11540000,"d":"11,540"},{"v":11540000,"d":"11,540"},0]
[null,"잡수입","소계",null,{"v":10662217,"d":"10,662"},{"v":10662217,"d":"10,662"},0,null,"시설비","계",{"v":11540000,"d":"11,540"},{"v":11540000,"d":"11,540"},0]
[null,null,"잡수입","계",{"v":10662217,"d":"10,662"},{"v":10662217,"d":"10,662"},0,null,null,"시설비"]
[{"$nulls":3},"예금이자수입",{"v":137107,"d":"137"},{"v":137107,"d":"137"},0,null,null,"자산취득비",{"v":7040000,"d":"7,040"},{"v":7040000,"d":"7,040"},0]
[{"$nulls":3},"기타잡수입",{"v":10525110,"d":"10,525"},{"v":10525110,"d":"10,525"},0,null,null,"시설장비유지비",{"v":4500000,"d":"4,500"},{"v":4500000,"d":"4,500"},0]
[null,"(단위 : 천원)"]
[null,"세     입",{"$nulls":5},"세   출"]
[null,"관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
[{"$nulls":7},"사업비","소 계",null,{"v":56585000,"d":"56,585"},{"v":59503000,"d":"59,503"},{"v":2918000,"d":"2,918"}]
[{"$nulls":8},"사업비","계",{"v":56585000,"d":"56,585"},{"v":59503000,"d":"59,503"},{"v":2918000,"d":"2,918"}]
[{"$nulls":9},"사례관리",{"v":200000,"d":"200"},{"v":200000,"d":"200"},0]
[{"$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":7930000,"d":"7,930"},{"v":10848000,"d":"10,848"},{"v":2918000,"d":"2,918"}]
[{"$nulls":9},"조사및홍보사업",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},0]
[{"$nulls":9},"긴급지원사업",{"v":300000,"d":"300"},{"v":300000,"d":"300"},0]
[{"$nulls":9},"방문요양사업",{"v":18000000,"d":"18,000"},{"v":18000000,"d":"18,000"},0]
[{"$nulls":9},"돌보미사업",{"v":3300000,"d":"3,300"},{"v":3300000,"d":"3,300"},0]
[{"$nulls":7},"전출금","소계",null,{"v":20000000,"d":"20,000"},{"v":20000000,"d":"20,000"},0]
[{"$nulls":8},"전출금","계",{"v":20000000,"d":"20,000"},{"v":20000000,"d":"20,000"},0]
[{"$nulls":9},"기관전출금",{"v":20000000,"d":"20,000"},{"v":20000000,"d":"20,000"},0]
[{"$nulls":7},"적립금","소계",null,{"v":43757900,"d":"43,758"},{"v":43757900,"d":"43,758"},0]
[{"$nulls":8},"운영충당적립금","계",{"v":43757900,"d":"43,758"},{"v":43757900,"d":"43,758"},0]
[{"$nulls":9},"운영충당적립금수입",{"v":43757900,"d":"43,758"},{"v":43757900,"d":"43,758"},0]
[{"$nulls":7},"잡지출","소계",null,{"v":462500,"d":"463"},{"v":462500,"d":"463"},0]
[{"$nulls":8},"잡지출","계",{"v":462500,"d":"463"},{"v":462500,"d":"463"},0]
[{"$nulls":9},"잡지출",{"v":462500,"d":"463"},{"v":462500,"d":"463"},0]