{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["총괄표"],"not_rendered":{"external_links":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"총괄표","index":0,"n_rows":63,"n_cols":12,"rows_kept":63,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,5],[2,6,2,11],[5,0,7,0],[5,6,26,6],[6,1,7,1],[6,7,13,7],[8,0,11,0],[9,1,11,1],[10,8,11,8],[10,9,11,9],[10,10,11,10],[10,11,11,11],[12,0,14,0],[13,1,14,1],[14,7,19,7],[15,0,18,0],[16,1,18,1],[16,8,17,8],[16,9,17,9],[16,10,17,10],[16,11,17,11],[18,8,19,8],[18,9,19,9],[18,10,19,10],[18,11,19,11],[19,0,22,0],[20,1,22,1],[20,7,26,7],[23,0,26,0],[24,1,26,1],[27,0,27,11],[28,0,28,5],[28,6,28,11],[30,6,34,6],[31,7,34,7],[35,6,57,6],[36,7,57,7],[60,6,62,6],[61,7,62,7]],"flags":["formulas_cached_only"]}
["2014년 예천군노인복지관 결산 추경 세입 · 세출 총괄표"]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
["총계",null,null,{"v":995288000,"d":"995,288"},{"v":984151000,"d":"984,151"},{"v":-11137000,"d":"-11,137"},"총계",null,null,{"v":995288000,"d":"995,288"},{"v":984151000,"d":"984,151"},{"v":-11137000,"d":"-11,137"}]
["사업수입","소계",null,{"v":5200000,"d":"5,200"},{"v":2400000,"d":"2,400"},{"v":-2800000,"d":"-2,800"},"사무비","소계",null,{"v":396003220,"d":"396,003"},{"v":393094567,"d":"393,095"},{"v":-2908653,"d":"-2,909"}]
[null,"사업수입","계",{"v":5200000,"d":"5,200"},{"v":2400000,"d":"2,400"},{"v":-2800000,"d":"-2,800"},null,"인건비","계",{"v":336586480,"d":"336,586"},{"v":334154347,"d":"334,154"},{"v":-2432133,"d":"-2,432"}]
[null,null,"이용자부담금",{"v":5200000,"d":"5,200"},{"v":2400000,"d":"2,400"},{"v":-2800000,"d":"-2,800"},null,null,"급여",{"v":208573880,"d":"208,574"},{"v":209618360,"d":"209,618"},{"v":1044480,"d":"1,044"}]
["보조금\n수입","소계",null,{"v":857887000,"d":"857,887"},{"v":864527000,"d":"864,527"},{"v":6640000,"d":"6,640"},null,null,"일용잡급",{"v":19399200,"d":"19,399"},{"v":17640000,"d":"17,640"},{"v":-1759200,"d":"-1,759"}]
[null,"보조금\n수입","계",{"v":857887000,"d":"857,887"},{"v":864527000,"d":"864,527"},{"v":6640000,"d":"6,640"},null,null,"제수당",{"v":34820000,"d":"34,820"},{"v":32820000,"d":"32,820"},{"v":-2000000,"d":"-2,000"}]
[null,null,"경상보조금수입",{"v":854327000,"d":"854,327"},{"v":854327000,"d":"854,327"},0,null,null,"퇴직적립금",{"v":27240000,"d":"27,240"},{"v":29161667,"d":"29,162"},{"v":1921667,"d":"1,922"}]
[null,null,"기타보조금수입",{"v":3560000,"d":"3,560"},{"v":10200000,"d":"10,200"},{"v":6640000,"d":"6,640"}]
["후원금수입","소계",null,{"v":76823000,"d":"76,823"},{"v":59926000,"d":"59,926"},{"v":-16897000,"d":"-16,897"},null,null,"사회보험부담",{"v":24305000,"d":"24,305"},{"v":22755920,"d":"22,756"},{"v":-1549080,"d":"-1,549"}]
[null,"후원금수입","계",{"v":76823000,"d":"76,823"},{"v":59926000,"d":"59,926"},{"v":-16897000,"d":"-16,897"},null,null,"기타후생경비",{"v":22248400,"d":"22,248"},{"v":22158400,"d":"22,158"},{"v":-90000,"d":"-90"}]
[null,null,"후원금수입",{"v":76823000,"d":"76,823"},{"v":59926000,"d":"59,926"},{"v":-16897000,"d":"-16,897"},null,"업무추진비","계",{"v":8200000,"d":"8,200"},{"v":7874170,"d":"7,874"},{"v":-325830,"d":"-326"}]
["전입금수입","소계",null,{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0,null,null,"기관운영비",{"v":1200000,"d":"1,200"},{"v":1018170,"d":"1,018"},{"v":-181830,"d":"-182"}]
[null,"전입금수입","계",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0,null,null,"직책보조비",{"v":6000000,"d":"6,000"},{"v":6000000,"d":"6,000"},0]
[null,null,"법인전입금",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"}]
[null,null,"기관전입금",0,0,0,null,null,"회의비",{"v":1000000,"d":"1,000"},{"v":856000,"d":"856"},{"v":-144000,"d":"-144"}]
["이월금수입","소계",null,{"v":41705967,"d":"41,706"},{"v":41705976,"d":"41,706"},9]
[null,"이월금수입","계",{"v":41705967,"d":"41,706"},{"v":41705976,"d":"41,706"},9,null,"운영비","계",{"v":51216740,"d":"51,217"},{"v":51066050,"d":"51,066"},{"v":-150690,"d":"-151"}]
[null,null,"전년도(후원금)이월금수입",{"v":32518115,"d":"32,518"},{"v":32518115,"d":"32,518"},0,null,null,"여    비",{"v":4200000,"d":"4,200"},{"v":3900000,"d":"3,900"},{"v":-300000,"d":"-300"}]
[null,null,"전년도이월금수입",{"v":9187852,"d":"9,188"},{"v":9187861,"d":"9,188"},9,null,null,"수용비 및 수수료",{"v":7200000,"d":"7,200"},{"v":6480000,"d":"6,480"},{"v":-720000,"d":"-720"}]
["잡수입","소계",null,{"v":9472033,"d":"9,472"},{"v":11392024,"d":"11,392"},{"v":1919991,"d":"1,920"},null,null,"공공요금",{"v":14330000,"d":"14,330"},{"v":16370000,"d":"16,370"},{"v":2040000,"d":"2,040"}]
[null,"잡수입","계",{"v":9472033,"d":"9,472"},{"v":11392024,"d":"11,392"},{"v":1919991,"d":"1,920"},null,null,"제세공과금",{"v":14486740,"d":"14,487"},{"v":13316050,"d":"13,316"},{"v":-1170690,"d":"-1,171"}]
[null,null,"예금이자수입",{"v":270905,"d":"271"},{"v":311182,"d":"311"},{"v":40277,"d":"40"},null,null,"차량비",{"v":7800000,"d":"7,800"},{"v":7800000,"d":"7,800"},0]
[null,null,"기타잡수입",{"v":9201128,"d":"9,201"},{"v":11080842,"d":"11,081"},{"v":1879714,"d":"1,880"},null,null,"연료비",{"v":3200000,"d":"3,200"},{"v":3200000,"d":"3,200"},0]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
[{"$nulls":6},"재산\n조성비","소계",null,{"v":28303000,"d":"28,303"},{"v":28720700,"d":"28,721"},{"v":417700,"d":"418"}]
[{"$nulls":7},"시설비","계",{"v":28303000,"d":"28,303"},{"v":28720700,"d":"28,721"},{"v":417700,"d":"418"}]
[{"$nulls":8},"시설비",{"v":2000000,"d":"2,000"},0,{"v":-2000000,"d":"-2,000"}]
[{"$nulls":8},"자산취득비",{"v":12500000,"d":"12,500"},{"v":14772400,"d":"14,772"},{"v":2272400,"d":"2,272"}]
[{"$nulls":8},"시설장비유지비",{"v":13803000,"d":"13,803"},{"v":13948300,"d":"13,948"},{"v":145300,"d":"145"}]
[{"$nulls":6},"사업비","소 계",null,{"v":570653250,"d":"570,653"},{"v":561909570,"d":"561,910"},{"v":-8743680,"d":"-8,744"}]
[{"$nulls":7},"사업비","계",{"v":570653250,"d":"570,653"},{"v":561909570,"d":"561,910"},{"v":-8743680,"d":"-8,744"}]
[{"$nulls":8},"정서생활지원사업",{"v":1020000,"d":"1,020"},{"v":626100,"d":"626"},{"v":-393900,"d":"-394"}]
[{"$nulls":8},"사회교육지원사업",{"v":52287000,"d":"52,287"},{"v":48255000,"d":"48,255"},{"v":-4032000,"d":"-4,032"}]
[{"$nulls":8},"건강생활지원사업",{"v":6300000,"d":"6,300"},{"v":5300000,"d":"5,300"},{"v":-1000000,"d":"-1,000"}]
[{"$nulls":8},"재가복지사업",{"v":2450000,"d":"2,450"},{"v":1950000,"d":"1,950"},{"v":-500000,"d":"-500"}]
[{"$nulls":8},"경로증진사업",{"v":4127000,"d":"4,127"},{"v":1328360,"d":"1,328"},{"v":-2798640,"d":"-2,799"}]
[{"$nulls":8},"사회참여사업",{"v":2140000,"d":"2,140"},{"v":2342070,"d":"2,342"},{"v":202070,"d":"202"}]
[{"$nulls":8},"연구개발사업",{"v":13200000,"d":"13,200"},{"v":8945390,"d":"8,945"},{"v":-4254610,"d":"-4,255"}]
[{"$nulls":8},"지역자원개발 및 연계사업",{"v":5100000,"d":"5,100"},{"v":3097070,"d":"3,097"},{"v":-2002930,"d":"-2,003"}]
[{"$nulls":8},"연계사업",{"v":3500000,"d":"3,500"},{"v":3373550,"d":"3,374"},{"v":-126450,"d":"-126"}]
[{"$nulls":8},"아산재단사업",{"v":7082000,"d":"7,082"},{"v":7082000,"d":"7,082"},0]
[{"$nulls":8},"무용사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":8},"국배달사업",{"v":862000,"d":"862"},{"v":862000,"d":"862"},0]
[{"$nulls":8},"경로당지원사업",{"v":20000000,"d":"20,000"},{"v":20000000,"d":"20,000"},0]
[{"$nulls":8},"소원성취사업",{"v":600000,"d":"600"},{"v":600000,"d":"600"},0]
[{"$nulls":8},"노인재능나눔활동지원사업",0,{"v":6640000,"d":"6,640"},{"v":6640000,"d":"6,640"}]
[{"$nulls":8},"경로당활성화사업",{"v":64686250,"d":"64,686"},{"v":63711030,"d":"63,711"},{"v":-975220,"d":"-975"}]
[{"$nulls":8},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":8},"무료급식사업",{"v":78782000,"d":"78,782"},{"v":79102000,"d":"79,102"},{"v":320000,"d":"320"}]
[{"$nulls":8},"도시락배달사업",{"v":27425000,"d":"27,425"},{"v":27425000,"d":"27,425"},0]
[{"$nulls":8},"YOYO클럽활성화사업",{"v":6000000,"d":"6,000"},{"v":6000000,"d":"6,000"},0]
[{"$nulls":8},"YOYO공연예술단사업",{"v":7000000,"d":"7,000"},{"v":7000000,"d":"7,000"},0]
[{"$nulls":8},"성인문해사업",{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0]
[{"$nulls":8},"노인일자리사업",{"v":232092000,"d":"232,092"},{"v":232270000,"d":"232,270"},{"v":178000,"d":"178"}]
[{"$nulls":6},"잡지출","소계",null,{"v":328530,"d":"329"},{"v":426163,"d":"426"},{"v":97633,"d":"98"}]
[{"$nulls":7},"잡지출","계",{"v":328530,"d":"329"},{"v":426163,"d":"426"},{"v":97633,"d":"98"}]
[{"$nulls":8},"잡지출",{"v":328530,"d":"329"},{"v":426163,"d":"426"},{"v":97633,"d":"98"}]