{"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":58,"n_cols":13,"rows_kept":58,"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],[55,7,57,7],[56,8,57,8]],"flags":["formulas_cached_only"]}
[null,"2015년 예천재가노인지원센터 결산 추가경정 세입 · 세출 총괄표"]
[null,"(단위 : 천원)"]
[null,"세     입",{"$nulls":5},"세   출"]
[null,"관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
[null,"총계",null,null,{"v":626320000,"d":"626,320"},{"v":630270000,"d":"630,270"},{"v":3950000,"d":"3,950"},"총계",null,null,{"v":626320000,"d":"626,320"},{"v":630270000,"d":"630,270"},{"v":3950000,"d":"3,950"}]
[null,"사업수입","소계",null,{"v":129360000,"d":"129,360"},{"v":134280000,"d":"134,280"},{"v":4920000,"d":"4,920"},"사무비","소계",null,{"v":491056600,"d":"491,057"},{"v":485669350,"d":"485,669"},{"v":-5387250,"d":"-5,387"}]
[null,null,"사업수입","계",{"v":129360000,"d":"129,360"},{"v":134280000,"d":"134,280"},{"v":4920000,"d":"4,920"},null,"인건비","계",{"v":452992600,"d":"452,993"},{"v":451605750,"d":"451,606"},{"v":-1386850,"d":"-1,387"}]
[{"$nulls":3},"사업수입",{"v":129360000,"d":"129,360"},{"v":134280000,"d":"134,280"},{"v":4920000,"d":"4,920"},null,null,"급여",{"v":318384800,"d":"318,385"},{"v":322222400,"d":"322,222"},{"v":3837600,"d":"3,838"}]
[null,"요양급여수입","소계",null,{"v":243324000,"d":"243,324"},{"v":255000000,"d":"255,000"},{"v":11676000,"d":"11,676"},null,null,"제수당",{"v":14235770,"d":"14,236"},{"v":14235770,"d":"14,236"},0]
[null,null,"요양급여수입","계",{"v":243324000,"d":"243,324"},{"v":255000000,"d":"255,000"},{"v":11676000,"d":"11,676"},null,null,"퇴직적립금",{"v":40850000,"d":"40,850"},{"v":35150000,"d":"35,150"},{"v":-5700000,"d":"-5,700"}]
[{"$nulls":3},"장기요양수입",{"v":243324000,"d":"243,324"},{"v":255000000,"d":"255,000"},{"v":11676000,"d":"11,676"},null,null,"사회보험부담",{"v":32267980,"d":"32,268"},{"v":33767980,"d":"33,768"},{"v":1500000,"d":"1,500"}]
[{"$nulls":9},"기타복리후생비",{"v":47254050,"d":"47,254"},{"v":46229600,"d":"46,230"},{"v":-1024450,"d":"-1,024"}]
[null,"보조금수입","소계",null,{"v":125760000,"d":"125,760"},{"v":125760000,"d":"125,760"},0,null,"업무추진비","계",{"v":9880000,"d":"9,880"},{"v":9540000,"d":"9,540"},{"v":-340000,"d":"-340"}]
[null,null,"보조금수입","계",{"v":125760000,"d":"125,760"},{"v":125760000,"d":"125,760"},0,null,null,"기관운영비",{"v":1880000,"d":"1,880"},{"v":1640000,"d":"1,640"},{"v":-240000,"d":"-240"}]
[{"$nulls":3},"경상보조금수입",{"v":125760000,"d":"125,760"},{"v":125760000,"d":"125,760"},0,null,null,"직책보조비",{"v":7200000,"d":"7,200"},{"v":7200000,"d":"7,200"},0]
[{"$nulls":9},"회의비",{"v":800000,"d":"800"},{"v":700000,"d":"700"},{"v":-100000,"d":"-100"}]
[null,"후원금수입","소계",null,{"v":13594387,"d":"13,594"},{"v":19604387,"d":"19,604"},{"v":6010000,"d":"6,010"},null,"운영비","계",{"v":28184000,"d":"28,184"},{"v":24523600,"d":"24,524"},{"v":-3660400,"d":"-3,660"}]
[null,null,"후원금수입","계",{"v":13594387,"d":"13,594"},{"v":19604387,"d":"19,604"},{"v":6010000,"d":"6,010"},null,null,"여    비",{"v":2895000,"d":"2,895"},{"v":1859600,"d":"1,860"},{"v":-1035400,"d":"-1,035"}]
[{"$nulls":3},"지정후원금수입",{"v":8800000,"d":"8,800"},{"v":8800000,"d":"8,800"},0]
[{"$nulls":3},"비지정후원금수입",{"v":4794387,"d":"4,794"},{"v":10804387,"d":"10,804"},{"v":6010000,"d":"6,010"},null,null,"수용비 및 수수료",{"v":4800000,"d":"4,800"},{"v":2900000,"d":"2,900"},{"v":-1900000,"d":"-1,900"}]
[null,"전입금수입","소계",null,{"v":20000000,"d":"20,000"},0,{"v":-20000000,"d":"-20,000"}]
[null,null,"전입금수입","계",{"v":20000000,"d":"20,000"},0,{"v":-20000000,"d":"-20,000"}]
[{"$nulls":3},"기관전입금수입",{"v":20000000,"d":"20,000"},null,{"v":-20000000,"d":"-20,000"},null,null,"공공요금",{"v":3192000,"d":"3,192"},{"v":2892000,"d":"2,892"},{"v":-300000,"d":"-300"}]
[null,"이월금수입","소계",null,{"v":83619396,"d":"83,619"},{"v":83619396,"d":"83,619"},0,null,null,"제세공과금",{"v":8450000,"d":"8,450"},{"v":8350000,"d":"8,350"},{"v":-100000,"d":"-100"}]
[null,null,"이월금수입","계",{"v":83619396,"d":"83,619"},{"v":83619396,"d":"83,619"},0,null,null,"차량비",{"v":8547000,"d":"8,547"},{"v":8422000,"d":"8,422"},{"v":-125000,"d":"-125"}]
[{"$nulls":3},"전년도(후원금)이월금수입",{"v":2763363,"d":"2,763"},{"v":2763363,"d":"2,763"},0,null,null,"연료비",{"v":300000,"d":"300"},{"v":100000,"d":"100"},{"v":-200000,"d":"-200"}]
[{"$nulls":3},"전년도이월금수입",{"v":80856033,"d":"80,856"},{"v":80856033,"d":"80,856"},0,"재산\n조성비","소계",null,{"v":11540000,"d":"11,540"},{"v":7000000,"d":"7,000"},{"v":-4540000,"d":"-4,540"}]
[null,"잡수입","소계",null,{"v":10662217,"d":"10,662"},{"v":12006217,"d":"12,006"},{"v":1344000,"d":"1,344"},null,"시설비","계",{"v":11540000,"d":"11,540"},{"v":7000000,"d":"7,000"},{"v":-4540000,"d":"-4,540"}]
[null,null,"잡수입","계",{"v":10662217,"d":"10,662"},{"v":12006217,"d":"12,006"},{"v":1344000,"d":"1,344"},null,null,"시설비"]
[{"$nulls":3},"예금이자수입",{"v":137107,"d":"137"},{"v":142637,"d":"143"},{"v":5530,"d":"6"},null,null,"자산취득비",{"v":7040000,"d":"7,040"},{"v":3500000,"d":"3,500"},{"v":-3540000,"d":"-3,540"}]
[{"$nulls":3},"기타잡수입",{"v":10525110,"d":"10,525"},{"v":11863580,"d":"11,864"},{"v":1338470,"d":"1,338"},null,null,"시설장비유지비",{"v":4500000,"d":"4,500"},{"v":3500000,"d":"3,500"},{"v":-1000000,"d":"-1,000"}]
[null,"(단위 : 천원)"]
[null,"세     입",{"$nulls":5},"세   출"]
[null,"관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
[{"$nulls":7},"사업비","소 계",null,{"v":59503000,"d":"59,503"},{"v":45744590,"d":"45,745"},{"v":-13758410,"d":"-13,758"}]
[{"$nulls":8},"사업비","계",{"v":59503000,"d":"59,503"},{"v":45744590,"d":"45,745"},{"v":-13758410,"d":"-13,758"}]
[{"$nulls":9},"사례관리",{"v":200000,"d":"200"},{"v":20000,"d":"20"},{"v":-180000,"d":"-180"}]
[{"$nulls":9},"사회적지원사업",{"v":1250000,"d":"1,250"},{"v":386000,"d":"386"},{"v":-864000,"d":"-864"}]
[{"$nulls":9},"주거환경개선사업",{"v":2300000,"d":"2,300"},{"v":700000,"d":"700"},{"v":-1600000,"d":"-1,600"}]
[{"$nulls":9},"정서지원사업",{"v":6725000,"d":"6,725"},{"v":5596800,"d":"5,597"},{"v":-1128200,"d":"-1,128"}]
[{"$nulls":9},"식생활지원사업",{"v":12980000,"d":"12,980"},{"v":12964000,"d":"12,964"},{"v":-16000,"d":"-16"}]
[{"$nulls":9},"사회안전망구축사업",{"v":10848000,"d":"10,848"},{"v":9427870,"d":"9,428"},{"v":-1420130,"d":"-1,420"}]
[{"$nulls":9},"조사및홍보사업",{"v":3600000,"d":"3,600"},{"v":1919000,"d":"1,919"},{"v":-1681000,"d":"-1,681"}]
[{"$nulls":9},"긴급지원사업",{"v":300000,"d":"300"},{"v":300000,"d":"300"},0]
[{"$nulls":9},"방문요양사업",{"v":18000000,"d":"18,000"},{"v":13409420,"d":"13,409"},{"v":-4590580,"d":"-4,591"}]
[{"$nulls":9},"돌보미사업",{"v":3300000,"d":"3,300"},{"v":1021500,"d":"1,022"},{"v":-2278500,"d":"-2,279"}]
[{"$nulls":7},"전출금","소계",null,{"v":20000000,"d":"20,000"},0,{"v":-20000000,"d":"-20,000"}]
[{"$nulls":8},"전출금","계",{"v":20000000,"d":"20,000"},0,{"v":-20000000,"d":"-20,000"}]
[{"$nulls":9},"기관전출금",{"v":20000000,"d":"20,000"},null,{"v":-20000000,"d":"-20,000"}]
[{"$nulls":7},"적립금","소계",null,{"v":43757900,"d":"43,758"},0,{"v":-43757900,"d":"-43,758"}]
[{"$nulls":8},"운영충당적립금","계",{"v":43757900,"d":"43,758"},0,{"v":-43757900,"d":"-43,758"}]
[{"$nulls":9},"운영충당적립금수입",{"v":43757900,"d":"43,758"},null,{"v":-43757900,"d":"-43,758"}]
[{"$nulls":7},"예비비","소계",null,0,{"v":91393830,"d":"91,394"},{"v":91393830,"d":"91,394"}]
[{"$nulls":8},"예비비","계",0,{"v":91393830,"d":"91,394"},{"v":91393830,"d":"91,394"}]
[{"$nulls":9},"예비비",null,{"v":91393830,"d":"91,394"},{"v":91393830,"d":"91,394"}]
[{"$nulls":7},"잡지출","소계",null,{"v":462500,"d":"463"},{"v":462230,"d":"462"},-270]
[{"$nulls":8},"잡지출","계",{"v":462500,"d":"463"},{"v":462230,"d":"462"},-270]
[{"$nulls":9},"잡지출",{"v":462500,"d":"463"},{"v":462230,"d":"462"},-270]