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

{"sheet":"총괄표","index":0,"n_rows":49,"n_cols":13,"rows_kept":49,"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],[31,1,42,1],[31,7,42,7],[32,2,42,2],[32,8,42,8],[43,7,45,7],[44,8,45,8],[46,7,48,7],[47,8,48,8]],"flags":["formulas_cached_only"]}
[null,"2016년 예천재가노인지원센터 세입 · 세출 총괄표"]
[null,"(단위 : 천원)"]
[null,"세     입",{"$nulls":5},"세   출"]
[null,"관","항","목",2015,2016,"증감","관","항","목",2015,2016,"증감"]
[null,"총계",null,null,{"v":630270000,"d":"630,270"},{"v":660040000,"d":"660,040"},{"v":29770000,"d":"29,770"},"총계",null,null,{"v":630270000,"d":"630,270"},{"v":660040000,"d":"660,040"},{"v":29770000,"d":"29,770"}]
[null,"사업수입","소계",null,{"v":134280000,"d":"134,280"},{"v":140640000,"d":"140,640"},{"v":6360000,"d":"6,360"},"사무비","소계",null,{"v":485669350,"d":"485,669"},{"v":498817616,"d":"498,818"},{"v":13148266,"d":"13,148"}]
[null,null,"사업수입","계",{"v":134280000,"d":"134,280"},{"v":140640000,"d":"140,640"},{"v":6360000,"d":"6,360"},null,"인건비","계",{"v":451605750,"d":"451,606"},{"v":461256896,"d":"461,257"},{"v":9651146,"d":"9,651"}]
[{"$nulls":3},"사업수입",{"v":134280000,"d":"134,280"},{"v":140640000,"d":"140,640"},{"v":6360000,"d":"6,360"},null,null,"급여",{"v":322222400,"d":"322,222"},{"v":324956620,"d":"324,957"},{"v":2734220,"d":"2,734"}]
[null,"요양급여수입","소계",null,{"v":255000000,"d":"255,000"},{"v":252000000,"d":"252,000"},{"v":-3000000,"d":"-3,000"},null,null,"제수당",{"v":14235770,"d":"14,236"},{"v":15543036,"d":"15,543"},{"v":1307266,"d":"1,307"}]
[null,null,"요양급여수입","계",{"v":255000000,"d":"255,000"},{"v":252000000,"d":"252,000"},{"v":-3000000,"d":"-3,000"},null,null,"퇴직적립금",{"v":35150000,"d":"35,150"},{"v":34680000,"d":"34,680"},{"v":-470000,"d":"-470"}]
[{"$nulls":3},"장기요양수입",{"v":255000000,"d":"255,000"},{"v":252000000,"d":"252,000"},{"v":-3000000,"d":"-3,000"},null,null,"사회보험부담",{"v":33767980,"d":"33,768"},{"v":35513280,"d":"35,513"},{"v":1745300,"d":"1,745"}]
[{"$nulls":9},"기타복리후생비",{"v":46229600,"d":"46,230"},{"v":50563960,"d":"50,564"},{"v":4334360,"d":"4,334"}]
[null,"보조금수입","소계",null,{"v":125760000,"d":"125,760"},{"v":155760000,"d":"155,760"},{"v":30000000,"d":"30,000"},null,"업무추진비","계",{"v":9540000,"d":"9,540"},{"v":10600000,"d":"10,600"},{"v":1060000,"d":"1,060"}]
[null,null,"보조금수입","계",{"v":125760000,"d":"125,760"},{"v":155760000,"d":"155,760"},{"v":30000000,"d":"30,000"},null,null,"기관운영비",{"v":1640000,"d":"1,640"},{"v":2600000,"d":"2,600"},{"v":960000,"d":"960"}]
[{"$nulls":3},"경상보조금수입",{"v":125760000,"d":"125,760"},{"v":155760000,"d":"155,760"},{"v":30000000,"d":"30,000"},null,null,"직책보조비",{"v":7200000,"d":"7,200"},{"v":7200000,"d":"7,200"},0]
[{"$nulls":9},"회의비",{"v":700000,"d":"700"},{"v":800000,"d":"800"},{"v":100000,"d":"100"}]
[null,"후원금수입","소계",null,{"v":19604387,"d":"19,604"},{"v":3827750,"d":"3,828"},{"v":-15776637,"d":"-15,777"},null,"운영비","계",{"v":24523600,"d":"24,524"},{"v":26960720,"d":"26,961"},{"v":2437120,"d":"2,437"}]
[null,null,"후원금수입","계",{"v":19604387,"d":"19,604"},{"v":3827750,"d":"3,828"},{"v":-15776637,"d":"-15,777"},null,null,"여    비",{"v":1859600,"d":"1,860"},{"v":2580720,"d":"2,581"},{"v":721120,"d":"721"}]
[{"$nulls":3},"지정후원금수입",{"v":8800000,"d":"8,800"},{"v":1500000,"d":"1,500"},{"v":-7300000,"d":"-7,300"}]
[{"$nulls":3},"비지정후원금수입",{"v":10804387,"d":"10,804"},{"v":2327750,"d":"2,328"},{"v":-8476637,"d":"-8,477"},null,null,"수용비 및 수수료",{"v":2900000,"d":"2,900"},{"v":3700000,"d":"3,700"},{"v":800000,"d":"800"}]
[null,"전입금수입","소계",null,0,0,0]
[null,null,"전입금수입","계",0,0,0]
[{"$nulls":3},"기관전입금수입",null,null,0,null,null,"공공요금",{"v":2892000,"d":"2,892"},{"v":3720000,"d":"3,720"},{"v":828000,"d":"828"}]
[null,"이월금수입","소계",null,{"v":83619396,"d":"83,619"},{"v":106741619,"d":"106,742"},{"v":23122223,"d":"23,122"},null,null,"제세공과금",{"v":8350000,"d":"8,350"},{"v":8430000,"d":"8,430"},{"v":80000,"d":"80"}]
[null,null,"이월금수입","계",{"v":83619396,"d":"83,619"},{"v":106741619,"d":"106,742"},{"v":23122223,"d":"23,122"},null,null,"차량비",{"v":8422000,"d":"8,422"},{"v":8430000,"d":"8,430"},{"v":8000,"d":"8"}]
[{"$nulls":3},"전년도(후원금)이월금수입",{"v":2763363,"d":"2,763"},{"v":500000,"d":"500"},{"v":-2263363,"d":"-2,263"},null,null,"연료비",{"v":100000,"d":"100"},{"v":100000,"d":"100"},0]
[{"$nulls":3},"전년도이월금수입",{"v":80856033,"d":"80,856"},{"v":106241619,"d":"106,242"},{"v":25385586,"d":"25,386"},"재산\n조성비","소계",null,{"v":7000000,"d":"7,000"},{"v":13800000,"d":"13,800"},{"v":6800000,"d":"6,800"}]
[null,"잡수입","소계",null,{"v":12006217,"d":"12,006"},{"v":1070631,"d":"1,071"},{"v":-10935586,"d":"-10,936"},null,"시설비","계",{"v":7000000,"d":"7,000"},{"v":13800000,"d":"13,800"},{"v":6800000,"d":"6,800"}]
[null,null,"잡수입","계",{"v":12006217,"d":"12,006"},{"v":1070631,"d":"1,071"},{"v":-10935586,"d":"-10,936"},null,null,"시설비"]
[{"$nulls":3},"예금이자수입",{"v":142637,"d":"143"},{"v":200631,"d":"201"},{"v":57994,"d":"58"},null,null,"자산취득비",{"v":3500000,"d":"3,500"},{"v":9800000,"d":"9,800"},{"v":6300000,"d":"6,300"}]
[{"$nulls":3},"기타잡수입",{"v":11863580,"d":"11,864"},{"v":870000,"d":"870"},{"v":-10993580,"d":"-10,994"},null,null,"시설장비유지비",{"v":3500000,"d":"3,500"},{"v":4000000,"d":"4,000"},{"v":500000,"d":"500"}]
[{"$nulls":7},"사업비","소 계",null,{"v":48744590,"d":"48,745"},{"v":59880000,"d":"59,880"},{"v":11135410,"d":"11,135"}]
[{"$nulls":8},"사업비","계",{"v":48744590,"d":"48,745"},{"v":59880000,"d":"59,880"},{"v":11135410,"d":"11,135"}]
[{"$nulls":9},"사례관리",{"v":20000,"d":"20"},{"v":200000,"d":"200"},{"v":180000,"d":"180"}]
[{"$nulls":9},"사회적지원사업",{"v":386000,"d":"386"},{"v":2400000,"d":"2,400"},{"v":2014000,"d":"2,014"}]
[{"$nulls":9},"주거환경개선사업",{"v":700000,"d":"700"},{"v":650000,"d":"650"},{"v":-50000,"d":"-50"}]
[{"$nulls":9},"정서지원사업",{"v":5596800,"d":"5,597"},{"v":11640000,"d":"11,640"},{"v":6043200,"d":"6,043"}]
[{"$nulls":9},"식생활지원사업",{"v":12964000,"d":"12,964"},{"v":16510000,"d":"16,510"},{"v":3546000,"d":"3,546"}]
[{"$nulls":9},"사회안전망구축사업",{"v":9627870,"d":"9,628"},{"v":3080000,"d":"3,080"},{"v":-6547870,"d":"-6,548"}]
[{"$nulls":9},"조사및홍보사업",{"v":1719000,"d":"1,719"},{"v":5000000,"d":"5,000"},{"v":3281000,"d":"3,281"}]
[{"$nulls":9},"긴급지원사업",{"v":300000,"d":"300"},{"v":500000,"d":"500"},{"v":200000,"d":"200"}]
[{"$nulls":9},"방문요양사업",{"v":16409420,"d":"16,409"},{"v":16900000,"d":"16,900"},{"v":490580,"d":"491"}]
[{"$nulls":9},"돌보미사업",{"v":1021500,"d":"1,022"},{"v":3000000,"d":"3,000"},{"v":1978500,"d":"1,979"}]
[{"$nulls":7},"예비비","소계",null,{"v":88393830,"d":"88,394"},{"v":87120000,"d":"87,120"},{"v":-1273830,"d":"-1,274"}]
[{"$nulls":8},"예비비","계",{"v":88393830,"d":"88,394"},{"v":87120000,"d":"87,120"},{"v":-1273830,"d":"-1,274"}]
[{"$nulls":9},"예비비",{"v":88393830,"d":"88,394"},{"v":87120000,"d":"87,120"},{"v":-1273830,"d":"-1,274"}]
[{"$nulls":7},"잡지출","소계",null,{"v":462230,"d":"462"},{"v":422384,"d":"422"},{"v":-39846,"d":"-40"}]
[{"$nulls":8},"잡지출","계",{"v":462230,"d":"462"},{"v":422384,"d":"422"},{"v":-39846,"d":"-40"}]
[{"$nulls":9},"잡지출",{"v":462230,"d":"462"},{"v":422384,"d":"422"},{"v":-39846,"d":"-40"}]