{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["총괄표"],"not_rendered":{"external_links":6},"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"]}
["2015년 예천군노인복지관 세입 · 세출 총괄표"]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목",2014,2015,"증감","관","항","목",2014,2015,"증감"]
["총계",null,null,{"v":984151000,"d":"984,151"},{"v":1003563000,"d":"1,003,563"},{"v":19412000,"d":"19,412"},"총계",null,null,{"v":984151000,"d":"984,151"},{"v":1003563000,"d":"1,003,563"},{"v":19412000,"d":"19,412"}]
["사업수입","소계",null,{"v":2400000,"d":"2,400"},{"v":40800000,"d":"40,800"},{"v":38400000,"d":"38,400"},"사무비","소계",null,{"v":393094567,"d":"393,095"},{"v":395421900,"d":"395,422"},{"v":2327333,"d":"2,327"}]
[null,"사업수입","계",{"v":2400000,"d":"2,400"},{"v":40800000,"d":"40,800"},{"v":38400000,"d":"38,400"},null,"인건비","계",{"v":334154347,"d":"334,154"},{"v":336940400,"d":"336,940"},{"v":2786053,"d":"2,786"}]
[null,null,"이용자부담금",{"v":2400000,"d":"2,400"},{"v":40800000,"d":"40,800"},{"v":38400000,"d":"38,400"},null,null,"급여",{"v":209618360,"d":"209,618"},{"v":224081100,"d":"224,081"},{"v":14462740,"d":"14,463"}]
["보조금\n수입","소계",null,{"v":864527000,"d":"864,527"},{"v":894327000,"d":"894,327"},{"v":29800000,"d":"29,800"},null,null,"일용잡급",{"v":17640000,"d":"17,640"},0,{"v":-17640000,"d":"-17,640"}]
[null,"보조금\n수입","계",{"v":864527000,"d":"864,527"},{"v":894327000,"d":"894,327"},{"v":29800000,"d":"29,800"},null,null,"제수당",{"v":32820000,"d":"32,820"},{"v":35480000,"d":"35,480"},{"v":2660000,"d":"2,660"}]
[null,null,"경상보조금수입",{"v":854327000,"d":"854,327"},{"v":884327000,"d":"884,327"},{"v":30000000,"d":"30,000"},null,null,"퇴직적립금",{"v":29161667,"d":"29,162"},{"v":29660000,"d":"29,660"},{"v":498333,"d":"498"}]
[null,null,"기타보조금수입",{"v":10200000,"d":"10,200"},{"v":10000000,"d":"10,000"},{"v":-200000,"d":"-200"}]
["후원금수입","소계",null,{"v":59896000,"d":"59,896"},{"v":34190000,"d":"34,190"},{"v":-25706000,"d":"-25,706"},null,null,"사회보험부담",{"v":22755920,"d":"22,756"},{"v":24863760,"d":"24,864"},{"v":2107840,"d":"2,108"}]
[null,"후원금수입","계",{"v":59896000,"d":"59,896"},{"v":34190000,"d":"34,190"},{"v":-25706000,"d":"-25,706"},null,null,"기타후생경비",{"v":22158400,"d":"22,158"},{"v":22855540,"d":"22,856"},{"v":697140,"d":"697"}]
[null,null,"후원금수입",{"v":59896000,"d":"59,896"},{"v":34190000,"d":"34,190"},{"v":-25706000,"d":"-25,706"},null,"업무추진비","계",{"v":7874170,"d":"7,874"},{"v":8400000,"d":"8,400"},{"v":525830,"d":"526"}]
["전입금수입","소계",null,{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0,null,null,"기관운영비",{"v":1018170,"d":"1,018"},{"v":1200000,"d":"1,200"},{"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":856000,"d":"856"},{"v":1200000,"d":"1,200"},{"v":344000,"d":"344"}]
["이월금수입","소계",null,{"v":41705976,"d":"41,706"},{"v":21627734,"d":"21,628"},{"v":-20078242,"d":"-20,078"}]
[null,"이월금수입","계",{"v":41705976,"d":"41,706"},{"v":21627734,"d":"21,628"},{"v":-20078242,"d":"-20,078"},null,"운영비","계",{"v":51066050,"d":"51,066"},{"v":50081500,"d":"50,082"},{"v":-984550,"d":"-985"}]
[null,null,"전년도(후원금)이월금수입",{"v":32518115,"d":"32,518"},{"v":20800000,"d":"20,800"},{"v":-11718115,"d":"-11,718"},null,null,"여    비",{"v":3900000,"d":"3,900"},{"v":4200000,"d":"4,200"},{"v":300000,"d":"300"}]
[null,null,"전년도이월금수입",{"v":9187861,"d":"9,188"},{"v":827734,"d":"828"},{"v":-8360127,"d":"-8,360"},null,null,"수용비 및 수수료",{"v":6480000,"d":"6,480"},{"v":6840000,"d":"6,840"},{"v":360000,"d":"360"}]
["잡수입","소계",null,{"v":11422024,"d":"11,422"},{"v":8418266,"d":"8,418"},{"v":-3003758,"d":"-3,004"},null,null,"공공요금",{"v":16370000,"d":"16,370"},{"v":16440000,"d":"16,440"},{"v":70000,"d":"70"}]
[null,"잡수입","계",{"v":11422024,"d":"11,422"},{"v":8418266,"d":"8,418"},{"v":-3003758,"d":"-3,004"},null,null,"제세공과금",{"v":13316050,"d":"13,316"},{"v":12501500,"d":"12,502"},{"v":-814550,"d":"-815"}]
[null,null,"예금이자수입",{"v":341182,"d":"341"},{"v":378266,"d":"378"},{"v":37084,"d":"37"},null,null,"차량비",{"v":7800000,"d":"7,800"},{"v":7800000,"d":"7,800"},0]
[null,null,"기타잡수입",{"v":11080842,"d":"11,081"},{"v":8040000,"d":"8,040"},{"v":-3040842,"d":"-3,041"},null,null,"연료비",{"v":3200000,"d":"3,200"},{"v":2300000,"d":"2,300"},{"v":-900000,"d":"-900"}]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목",2014,2015,"증감","관","항","목",2014,2015,"증감"]
[{"$nulls":6},"재산\n조성비","소계",null,{"v":28720700,"d":"28,721"},{"v":17100000,"d":"17,100"},{"v":-11620700,"d":"-11,621"}]
[{"$nulls":7},"시설비","계",{"v":28720700,"d":"28,721"},{"v":17100000,"d":"17,100"},{"v":-11620700,"d":"-11,621"}]
[{"$nulls":8},"시설비",0,{"v":2000000,"d":"2,000"},{"v":2000000,"d":"2,000"}]
[{"$nulls":8},"자산취득비",{"v":14772400,"d":"14,772"},{"v":6400000,"d":"6,400"},{"v":-8372400,"d":"-8,372"}]
[{"$nulls":8},"시설장비유지비",{"v":13948300,"d":"13,948"},{"v":8700000,"d":"8,700"},{"v":-5248300,"d":"-5,248"}]
[{"$nulls":6},"사업비","소 계",null,{"v":561909570,"d":"561,910"},{"v":590622840,"d":"590,623"},{"v":28713270,"d":"28,713"}]
[{"$nulls":7},"사업비","계",{"v":561909570,"d":"561,910"},{"v":590622840,"d":"590,623"},{"v":35353270,"d":"35,353"}]
[{"$nulls":8},"정서생활지원사업",{"v":626100,"d":"626"},{"v":560000,"d":"560"},{"v":-66100,"d":"-66"}]
[{"$nulls":8},"사회교육지원사업",{"v":48255000,"d":"48,255"},{"v":53100000,"d":"53,100"},{"v":4845000,"d":"4,845"}]
[{"$nulls":8},"건강생활지원사업",{"v":5300000,"d":"5,300"},{"v":6800000,"d":"6,800"},{"v":1500000,"d":"1,500"}]
[{"$nulls":8},"재가복지사업",{"v":1950000,"d":"1,950"},{"v":2820000,"d":"2,820"},{"v":870000,"d":"870"}]
[{"$nulls":8},"경로증진사업",{"v":1328360,"d":"1,328"},{"v":4400000,"d":"4,400"},{"v":3071640,"d":"3,072"}]
[{"$nulls":8},"사회참여사업",{"v":2342070,"d":"2,342"},{"v":2710000,"d":"2,710"},{"v":367930,"d":"368"}]
[{"$nulls":8},"연구개발사업",{"v":8945390,"d":"8,945"},{"v":11600000,"d":"11,600"},{"v":2654610,"d":"2,655"}]
[{"$nulls":8},"지역자원개발 및 연계사업",{"v":3097070,"d":"3,097"},{"v":3390000,"d":"3,390"},{"v":292930,"d":"293"}]
[{"$nulls":8},"연계사업",{"v":3373550,"d":"3,374"},{"v":3250000,"d":"3,250"},{"v":-123550,"d":"-124"}]
[{"$nulls":8},"아산재단사업",{"v":7082000,"d":"7,082"},{"v":7000000,"d":"7,000"},{"v":-82000,"d":"-82"}]
[{"$nulls":8},"무용사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":8},"국배달사업",{"v":862000,"d":"862"},0,{"v":-862000,"d":"-862"}]
[{"$nulls":8},"경로당지원사업",{"v":20000000,"d":"20,000"},0,{"v":-20000000,"d":"-20,000"}]
[{"$nulls":8},"소원성취사업",{"v":600000,"d":"600"},0,{"v":-600000,"d":"-600"}]
[{"$nulls":8},"노인재능나눔지원사업",{"v":6640000,"d":"6,640"}]
[{"$nulls":8},"경로당활성화사업",{"v":63711030,"d":"63,711"},{"v":71665840,"d":"71,666"},{"v":7954810,"d":"7,955"}]
[{"$nulls":8},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":8},"경로식당사업",{"v":79102000,"d":"79,102"},{"v":114632000,"d":"114,632"},{"v":35530000,"d":"35,530"}]
[{"$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":232270000,"d":"232,270"},{"v":232270000,"d":"232,270"},0]
[{"$nulls":6},"잡지출","소계",null,{"v":426163,"d":"426"},{"v":418260,"d":"418"},{"v":-7903,"d":"-8"}]
[{"$nulls":7},"잡지출","계",{"v":426163,"d":"426"},{"v":418260,"d":"418"},{"v":-7903,"d":"-8"}]
[{"$nulls":8},"잡지출",{"v":426163,"d":"426"},{"v":418260,"d":"418"},{"v":-7903,"d":"-8"}]