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

{"sheet":"총괄표","index":0,"n_rows":64,"n_cols":13,"rows_kept":64,"merged":[[0,1,0,12],[1,1,1,12],[2,1,2,6],[2,7,2,12],[5,1,7,1],[5,7,26,7],[6,2,7,2],[6,8,13,8],[7,9,8,9],[7,10,8,10],[7,11,8,11],[7,12,8,12],[8,1,11,1],[9,2,11,2],[10,9,11,9],[10,10,11,10],[10,11,11,11],[10,12,11,12],[12,1,14,1],[13,2,14,2],[14,8,19,8],[15,1,18,1],[16,2,18,2],[16,9,17,9],[16,10,17,10],[16,11,17,11],[16,12,17,12],[18,9,19,9],[18,10,19,10],[18,11,19,11],[18,12,19,12],[19,1,22,1],[20,2,22,2],[20,8,26,8],[23,1,26,1],[24,2,26,2],[27,1,27,12],[28,1,28,6],[28,7,28,12],[30,7,34,7],[31,8,34,8],[35,7,58,7],[36,8,58,8],[61,7,63,7],[62,8,63,8]]}
[null,"2015년 예천군노인복지관 결산 추가경정 세입 · 세출 총괄표"]
[null,"(단위 : 천원)"]
[null,"세     입",{"$nulls":5},"세   출"]
[null,"관","항","목","당초","추경","증감","관","항","목",{"$f":"E4","v":"당초"},{"$f":"F4","v":"추경"},"증감"]
[null,"총계",null,null,{"$f":"E6+E9+E13+E16+E21+E24","v":{"v":983866000,"d":"983,866"}},{"$f":"F6+F9+F13+F16+F20+F24","v":{"v":980739000,"d":"980,739"}},{"$f":"F5-E5","v":{"v":-3127000,"d":"-3,127"}},"총계",null,null,{"$f":"K6+K31+K36+K62","v":{"v":983866000,"d":"983,866"}},{"$f":"L6+L31+L36+L62","v":{"v":980739000,"d":"980,739"}},{"$f":"M6+M31+M36+M62","v":{"v":-3127000,"d":"-3,127"}}]
[null,"사업수입","소계",null,{"$f":"E7","v":{"v":33820000,"d":"33,820"}},{"$f":"F7","v":{"v":31420000,"d":"31,420"}},{"$f":"F6-E6","v":{"v":-2400000,"d":"-2,400"}},"사무비","소계",null,{"$f":"K7+K15+K21","v":{"v":389631191,"d":"389,631"}},{"$f":"L7+L15+L21","v":{"v":389626461,"d":"389,626"}},{"$f":"L6-K6","v":{"v":-4730,"d":"-5"}}]
[null,null,"사업수입","계",{"$f":"E8","v":{"v":33820000,"d":"33,820"}},{"$f":"F8","v":{"v":31420000,"d":"31,420"}},{"v":-2400000,"d":"-2,400"},null,"인건비","계",{"$f":"K8+K9+K10+K11+K13+K14","v":{"v":333509691,"d":"333,510"}},{"$f":"L8+L9+L10+L11+L13+L14","v":{"v":332849441,"d":"332,849"}},{"v":-660250,"d":"-660"}]
[{"$nulls":3},"이용자부담금",{"v":33820000,"d":"33,820"},{"v":31420000,"d":"31,420"},{"v":-2400000,"d":"-2,400"},null,null,"급여",{"v":225299760,"d":"225,300"},{"v":225299760,"d":"225,300"},0]
[null,"보조금\n수입","소계",null,{"$f":"E10","v":{"v":881489000,"d":"881,489"}},{"$f":"F10","v":{"v":882491000,"d":"882,491"}},{"v":1002000,"d":"1,002"}]
[null,null,"보조금\n수입","계",{"$f":"SUM(E11:E12)","v":{"v":881489000,"d":"881,489"}},{"$f":"SUM(F11:F12)","v":{"v":882491000,"d":"882,491"}},{"v":1002000,"d":"1,002"},null,null,"제수당",{"v":35360000,"d":"35,360"},{"v":34760000,"d":"34,760"},{"v":-600000,"d":"-600"}]
[{"$nulls":3},"경상보조금수입",{"v":857569000,"d":"857,569"},{"v":857569000,"d":"857,569"},0,null,null,"퇴직적립금",{"v":26250000,"d":"26,250"},{"v":26250000,"d":"26,250"},0]
[{"$nulls":3},"기타보조금수입",{"v":23920000,"d":"23,920"},{"v":24922000,"d":"24,922"},{"v":1002000,"d":"1,002"}]
[null,"후원금수입","소계",null,{"$f":"E14","v":{"v":30620000,"d":"30,620"}},{"$f":"F14","v":{"v":29213000,"d":"29,213"}},{"v":-1407000,"d":"-1,407"},null,null,"사회보험부담",{"v":26108331,"d":"26,108"},{"v":26048081,"d":"26,048"},{"$f":"L13-K13","v":{"v":-60250,"d":"-60"}}]
[null,null,"후원금수입","계",{"$f":"E15","v":{"v":30620000,"d":"30,620"}},{"$f":"F15","v":{"v":29213000,"d":"29,213"}},{"v":-1407000,"d":"-1,407"},null,null,"기타후생경비",{"v":20491600,"d":"20,492"},{"v":20491600,"d":"20,492"},{"$f":"L14-K14","v":0}]
[{"$nulls":3},"후원금수입",{"v":30620000,"d":"30,620"},{"v":29213000,"d":"29,213"},{"v":-1407000,"d":"-1,407"},null,"업무추진비","계",{"$f":"SUM(K16:K20)","v":{"v":6760000,"d":"6,760"}},{"$f":"SUM(L16:L20)","v":{"v":6240000,"d":"6,240"}},{"$f":"SUM(M16:M20)","v":{"v":-520000,"d":"-520"}}]
[null,"전입금수입","소계",null,{"$f":"E17","v":{"v":4200000,"d":"4,200"}},{"$f":"F17","v":{"v":4200000,"d":"4,200"}},0,null,null,"기관운영비",{"v":2160000,"d":"2,160"},{"v":2040000,"d":"2,040"},{"$f":"L16-K16","v":{"v":-120000,"d":"-120"}}]
[null,null,"전입금수입","계",{"$f":"E18+E19","v":{"v":4200000,"d":"4,200"}},{"$f":"F18+F19","v":{"v":4200000,"d":"4,200"}},0,null,null,"직책보조비",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},{"$f":"L17-K17","v":0}]
[{"$nulls":3},"법인전입금",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"}]
[{"$nulls":3},"기관전입금",0,0,0,null,null,"회의비",{"v":1000000,"d":"1,000"},{"v":600000,"d":"600"},{"$f":"L19-K19","v":{"v":-400000,"d":"-400"}}]
[null,"이월금수입","소계",null,{"$f":"E21","v":{"v":31047008,"d":"31,047"}},{"$f":"F21","v":{"v":31047008,"d":"31,047"}},0]
[null,null,"이월금수입","계",{"$f":"E22+E23","v":{"v":31047008,"d":"31,047"}},{"$f":"F22+F23","v":{"v":31047008,"d":"31,047"}},0,null,"운영비","계",{"$f":"SUM(K22:K27)","v":{"v":49361500,"d":"49,362"}},{"$f":"SUM(L22:L27)","v":{"v":50537020,"d":"50,537"}},{"$f":"SUM(M22:M27)","v":{"v":1175520,"d":"1,176"}}]
[{"$nulls":3},"전년도(후원금)이월금수입",{"v":18632165,"d":"18,632"},{"v":18632165,"d":"18,632"},0,null,null,"여    비",{"v":4200000,"d":"4,200"},{"v":3840000,"d":"3,840"},{"$f":"L22-K22","v":{"v":-360000,"d":"-360"}}]
[{"$nulls":3},"전년도(사업)이월금수입",{"v":12414843,"d":"12,415"},{"v":12414843,"d":"12,415"},0,null,null,"수용비 및 수수료",{"v":9000000,"d":"9,000"},{"v":10200000,"d":"10,200"},{"v":1200000,"d":"1,200"}]
[null,"잡수입","소계",null,{"$f":"E25","v":{"v":2689992,"d":"2,690"}},{"$f":"F25","v":{"v":2367992,"d":"2,368"}},{"v":-322000,"d":"-322"},null,null,"공공요금",{"v":16200000,"d":"16,200"},{"v":15720000,"d":"15,720"},{"v":-480000,"d":"-480"}]
[null,null,"잡수입","계",{"$f":"E26+E27","v":{"v":2689992,"d":"2,690"}},{"$f":"F26+F27","v":{"v":2367992,"d":"2,368"}},{"v":-322000,"d":"-322"},null,null,"제세공과금",{"v":12501500,"d":"12,502"},{"v":12652020,"d":"12,652"},{"v":150520,"d":"151"}]
[{"$nulls":3},"예금이자수입",{"v":289992,"d":"290"},{"v":367992,"d":"368"},{"v":78000,"d":"78"},null,null,"차량비",{"v":5760000,"d":"5,760"},{"v":6425000,"d":"6,425"},{"v":665000,"d":"665"}]
[{"$nulls":3},"기타잡수입",{"v":2400000,"d":"2,400"},{"v":2000000,"d":"2,000"},{"v":-400000,"d":"-400"},null,null,"연료비",{"v":1700000,"d":"1,700"},{"v":1700000,"d":"1,700"},0]
[null,"(단위 : 천원)"]
[null,"세     입",{"$nulls":5},"세   출"]
[null,"관","항","목",{"$f":"E4","v":"당초"},{"$f":"F4","v":"추경"},"증감","관","항","목",{"$f":"K4","v":"당초"},{"$f":"L4","v":"추경"},"증감"]
[{"$nulls":7},"재산\n조성비","소계",null,{"$f":"K33+K34+K35","v":{"v":28543000,"d":"28,543"}},{"$f":"L33+L34+L35","v":{"v":28725000,"d":"28,725"}},{"$f":"L31-K31","v":{"v":182000,"d":"182"}}]
[{"$nulls":8},"시설비","계",{"$f":"SUM(K33:K35)","v":{"v":28543000,"d":"28,543"}},{"$f":"SUM(L33:L35)","v":{"v":28725000,"d":"28,725"}},{"v":182000,"d":"182"}]
[{"$nulls":9},"시설비",{"v":4200000,"d":"4,200"},{"v":4000000,"d":"4,000"},{"v":-200000,"d":"-200"}]
[{"$nulls":9},"자산취득비",{"v":15743000,"d":"15,743"},{"v":16125000,"d":"16,125"},{"v":382000,"d":"382"}]
[{"$nulls":9},"시설장비유지비",{"v":8600000,"d":"8,600"},{"v":8600000,"d":"8,600"},0]
[{"$nulls":7},"사업비","소 계",null,{"$f":"K37","v":{"v":564733360,"d":"564,733"}},{"$f":"L37","v":{"v":561428400,"d":"561,428"}},{"v":-3304960,"d":"-3,305"}]
[{"$nulls":8},"사업비","계",{"$f":"SUM(K38:K61)","v":{"v":564733360,"d":"564,733"}},{"$f":"SUM(L38:L61)","v":{"v":561428400,"d":"561,428"}},{"$f":"SUM(M38:M61)","v":{"v":-3304960,"d":"-3,305"}}]
[{"$nulls":9},"정서생활지원사업",{"v":1230140,"d":"1,230"},{"v":1180140,"d":"1,180"},{"$f":"L38-K38","v":{"v":-50000,"d":"-50"}}]
[{"$nulls":9},"사회교육지원사업",{"v":52115000,"d":"52,115"},{"v":52213000,"d":"52,213"},{"$f":"L39-K39","v":{"v":98000,"d":"98"}}]
[{"$nulls":9},"건강생활지원사업",{"v":4400000,"d":"4,400"},{"v":4300000,"d":"4,300"},{"v":-100000,"d":"-100"}]
[{"$nulls":9},"재가복지사업",{"v":1815000,"d":"1,815"},{"v":4035000,"d":"4,035"},{"v":2220000,"d":"2,220"}]
[{"$nulls":9},"경로증진사업",{"v":3534220,"d":"3,534"},{"v":1134220,"d":"1,134"},{"v":-2400000,"d":"-2,400"}]
[{"$nulls":9},"사회참여사업",{"v":2320000,"d":"2,320"},{"v":2280000,"d":"2,280"},{"v":-40000,"d":"-40"}]
[{"$nulls":9},"연구개발사업",{"v":9900000,"d":"9,900"},{"v":9800000,"d":"9,800"},{"v":-100000,"d":"-100"}]
[{"$nulls":9},{"$f":"[1]복지관세출!C140","v":"지역자원개발 및 연계사업"},{"v":2628800,"d":"2,629"},{"v":2248800,"d":"2,249"},{"v":-380000,"d":"-380"}]
[{"$nulls":9},"연계사업",{"v":1440000,"d":"1,440"},{"v":1702000,"d":"1,702"},{"v":262000,"d":"262"}]
[{"$nulls":9},"아산재단사업",{"v":11470000,"d":"11,470"},{"v":11470000,"d":"11,470"},0]
[{"$nulls":9},"무용사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":9},"방송통신피해예방사업",{"v":1920000,"d":"1,920"},{"v":2272000,"d":"2,272"},{"v":352000,"d":"352"}]
[{"$nulls":9},"허위`과대광고사업",{"v":2600000,"d":"2,600"},{"v":3250000,"d":"3,250"},{"v":650000,"d":"650"}]
[{"$nulls":9},"한국문유산탐방",{"v":5200000,"d":"5,200"},{"v":5200000,"d":"5,200"},0]
[{"$nulls":9},"아산노노케어사업",{"v":9600000,"d":"9,600"},{"v":9600000,"d":"9,600"},0]
[{"$nulls":9},"노인자원봉사활성화사업",{"v":1600000,"d":"1,600"},{"v":1600000,"d":"1,600"},0]
[{"$nulls":9},"경로당활성화사업",{"v":60631200,"d":"60,631"},{"v":59481240,"d":"59,481"},{"v":-1149960,"d":"-1,150"}]
[{"$nulls":9},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":9},"경로식당사업",{"v":83337000,"d":"83,337"},{"v":83337000,"d":"83,337"},0]
[{"$nulls":9},"도시락배달사업",{"v":27425000,"d":"27,425"},{"v":27425000,"d":"27,425"},0]
[{"$nulls":9},"YOYO클럽활성화사업",{"v":6000000,"d":"6,000"},{"v":6000000,"d":"6,000"},0]
[{"$nulls":9},"YOYO공연예술단사업",{"v":7000000,"d":"7,000"},{"v":7000000,"d":"7,000"},0]
[{"$nulls":9},"성인문해사업",{"v":12000000,"d":"12,000"},{"v":12000000,"d":"12,000"},0]
[{"$nulls":9},"노인일자리사업",{"v":230567000,"d":"230,567"},{"v":227900000,"d":"227,900"},{"v":-2667000,"d":"-2,667"}]
[{"$nulls":7},"잡지출","소계",null,{"$f":"K64","v":{"v":958449,"d":"958"}},{"$f":"L64","v":{"v":959139,"d":"959"}},{"$f":"L62-K62","v":{"v":690,"d":"1"}}]
[{"$nulls":8},"잡지출","계",{"$f":"K64","v":{"v":958449,"d":"958"}},{"$f":"L64","v":{"v":959139,"d":"959"}},{"$f":"L63-K63","v":{"v":690,"d":"1"}}]
[{"$nulls":9},"잡지출",{"v":958449,"d":"958"},{"v":959139,"d":"959"},{"$f":"L64-K64","v":{"v":690,"d":"1"}}]