{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["세입`세출 총괄표"],"not_rendered":{"external_links":6,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"세입`세출 총괄표","index":0,"n_rows":61,"n_cols":12,"rows_kept":61,"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],[27,6,31,6],[28,7,31,7],[32,6,55,6],[33,7,55,7],[58,6,60,6],[59,7,60,7]],"flags":["formulas_cached_only"]}
["2016년 예천군노인복지관 세입 · 세출 총괄표"]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목",2015,2016,"증감","관","항","목",2015,2016,"증감"]
["총계",null,null,{"v":980739000,"d":"980,739"},{"v":1069705000,"d":"1,069,705"},{"v":88966000,"d":"88,966"},"총계",null,null,{"v":980739000,"d":"980,739"},{"v":1069705000,"d":"1,069,705"},{"v":88966000,"d":"88,966"}]
["사업수입","소계",null,{"v":31420000,"d":"31,420"},{"v":33800000,"d":"33,800"},{"v":2380000,"d":"2,380"},"사무비","소계",null,{"v":389626461,"d":"389,626"},{"v":424052050,"d":"424,052"},{"v":34425589,"d":"34,426"}]
[null,"사업수입","계",{"v":31420000,"d":"31,420"},{"v":33800000,"d":"33,800"},{"v":2380000,"d":"2,380"},null,"인건비","계",{"v":332849441,"d":"332,849"},{"v":359012550,"d":"359,013"},{"v":26163109,"d":"26,163"}]
[null,null,"이용자부담금",{"v":31420000,"d":"31,420"},{"v":33800000,"d":"33,800"},{"v":2380000,"d":"2,380"},null,null,"급여",{"v":225299760,"d":"225,300"},{"v":245093360,"d":"245,093"},{"v":19793600,"d":"19,794"}]
["보조금\n수입","소계",null,{"v":882491000,"d":"882,491"},{"v":974599000,"d":"974,599"},{"v":92108000,"d":"92,108"},null,null,"일용잡급",null,0,0]
[null,"보조금\n수입","계",{"v":882491000,"d":"882,491"},{"v":974599000,"d":"974,599"},{"v":92108000,"d":"92,108"},null,null,"제수당",{"v":34760000,"d":"34,760"},{"v":37760000,"d":"37,760"},{"v":3000000,"d":"3,000"}]
[null,null,"경상보조금수입",{"v":857569000,"d":"857,569"},{"v":974599000,"d":"974,599"},{"v":117030000,"d":"117,030"},null,null,"퇴직적립금",{"v":26250000,"d":"26,250"},{"v":25186000,"d":"25,186"},{"v":-1064000,"d":"-1,064"}]
[null,null,"기타보조금수입",{"v":24922000,"d":"24,922"},null,{"v":-24922000,"d":"-24,922"}]
["후원금수입","소계",null,{"v":29213000,"d":"29,213"},{"v":22072000,"d":"22,072"},{"v":-7141000,"d":"-7,141"},null,null,"사회보험부담",{"v":26048081,"d":"26,048"},{"v":26982800,"d":"26,983"},{"v":934719,"d":"935"}]
[null,"후원금수입","계",{"v":29213000,"d":"29,213"},{"v":22072000,"d":"22,072"},{"v":-7141000,"d":"-7,141"},null,null,"기타후생경비",{"v":20491600,"d":"20,492"},{"v":23990390,"d":"23,990"},{"v":3498790,"d":"3,499"}]
[null,null,"후원금수입",{"v":29213000,"d":"29,213"},{"v":22072000,"d":"22,072"},{"v":-7141000,"d":"-7,141"},null,"업무추진비","계",{"v":6240000,"d":"6,240"},{"v":7200000,"d":"7,200"},{"v":960000,"d":"960"}]
["전입금수입","소계",null,{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0,null,null,"기관운영비",{"v":2040000,"d":"2,040"},{"v":2400000,"d":"2,400"},{"v":360000,"d":"360"}]
[null,"전입금수입","계",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0,null,null,"직책보조비",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},0]
[null,null,"법인전입금",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"}]
[null,null,"기관전입금",0,0,0,null,null,"회의비",{"v":600000,"d":"600"},{"v":1200000,"d":"1,200"},{"v":600000,"d":"600"}]
["이월금수입","소계",null,{"v":31047008,"d":"31,047"},{"v":33627178,"d":"33,627"},{"v":2580170,"d":"2,580"}]
[null,"이월금수입","계",{"v":31047008,"d":"31,047"},{"v":33627178,"d":"33,627"},{"v":2580170,"d":"2,580"},null,"운영비","계",{"v":50537020,"d":"50,537"},{"v":57839500,"d":"57,840"},{"v":7302480,"d":"7,302"}]
[null,null,"전년도(후원금)이월금수입",{"v":18632165,"d":"18,632"},{"v":24000000,"d":"24,000"},{"v":5367835,"d":"5,368"},null,null,"여    비",{"v":3840000,"d":"3,840"},{"v":4200000,"d":"4,200"},{"v":360000,"d":"360"}]
[null,null,"전년도이월금수입",{"v":12414843,"d":"12,415"},{"v":9627178,"d":"9,627"},{"v":-2787665,"d":"-2,788"},null,null,"수용비 및 수수료",{"v":10200000,"d":"10,200"},{"v":11080000,"d":"11,080"},{"v":880000,"d":"880"}]
["잡수입","소계",null,{"v":2367992,"d":"2,368"},{"v":1406822,"d":"1,407"},{"v":-961170,"d":"-961"},null,null,"공공요금",{"v":15720000,"d":"15,720"},{"v":19920000,"d":"19,920"},{"v":4200000,"d":"4,200"}]
[null,"잡수입","계",{"v":2367992,"d":"2,368"},{"v":1406822,"d":"1,407"},{"v":-961170,"d":"-961"},null,null,"제세공과금",{"v":12652020,"d":"12,652"},{"v":13139500,"d":"13,140"},{"v":487480,"d":"487"}]
[null,null,"예금이자수입",{"v":367992,"d":"368"},{"v":356822,"d":"357"},{"v":-11170,"d":"-11"},null,null,"차량비",{"v":6425000,"d":"6,425"},{"v":7200000,"d":"7,200"},{"v":775000,"d":"775"}]
[null,null,"기타잡수입",{"v":2000000,"d":"2,000"},{"v":1050000,"d":"1,050"},{"v":-950000,"d":"-950"},null,null,"연료비",{"v":1700000,"d":"1,700"},{"v":2300000,"d":"2,300"},{"v":600000,"d":"600"}]
[{"$nulls":6},"재산\n조성비","소계",null,{"v":28725000,"d":"28,725"},{"v":26880000,"d":"26,880"},{"v":-1845000,"d":"-1,845"}]
[{"$nulls":7},"시설비","계",{"v":28725000,"d":"28,725"},{"v":26880000,"d":"26,880"},{"v":-1845000,"d":"-1,845"}]
[{"$nulls":8},"시설비",{"v":4000000,"d":"4,000"},{"v":7000000,"d":"7,000"},{"v":3000000,"d":"3,000"}]
[{"$nulls":8},"자산취득비",{"v":16125000,"d":"16,125"},{"v":10280000,"d":"10,280"},{"v":-5845000,"d":"-5,845"}]
[{"$nulls":8},"시설장비유지비",{"v":8600000,"d":"8,600"},{"v":9600000,"d":"9,600"},{"v":1000000,"d":"1,000"}]
[{"$nulls":6},"사업비","소 계",null,{"v":561428400,"d":"561,428"},{"v":617549840,"d":"617,550"},{"v":56121440,"d":"56,121"}]
[{"$nulls":7},"사업비","계",{"v":561428400,"d":"561,428"},{"v":617549840,"d":"617,550"},{"v":56121440,"d":"56,121"}]
[{"$nulls":8},"정서생활지원사업",{"v":1180140,"d":"1,180"},{"v":560000,"d":"560"},{"v":-620140,"d":"-620"}]
[{"$nulls":8},"사회교육지원사업",{"v":52213000,"d":"52,213"},{"v":58850000,"d":"58,850"},{"v":6637000,"d":"6,637"}]
[{"$nulls":8},"건강생활지원사업",{"v":4300000,"d":"4,300"},{"v":3800000,"d":"3,800"},{"v":-500000,"d":"-500"}]
[{"$nulls":8},"재가복지사업",{"v":4035000,"d":"4,035"},{"v":1650000,"d":"1,650"},{"v":-2385000,"d":"-2,385"}]
[{"$nulls":8},"경로증진사업",{"v":1134220,"d":"1,134"},{"v":6000000,"d":"6,000"},{"v":4865780,"d":"4,866"}]
[{"$nulls":8},"사회참여사업",{"v":2280000,"d":"2,280"},{"v":2280000,"d":"2,280"},0]
[{"$nulls":8},"연구개발사업",{"v":9800000,"d":"9,800"},{"v":9400000,"d":"9,400"},{"v":-400000,"d":"-400"}]
[{"$nulls":8},"지역자원개발 및 연계사업",{"v":2248800,"d":"2,249"},{"v":2500000,"d":"2,500"},{"v":251200,"d":"251"}]
[{"$nulls":8},"연계사업",{"v":1702000,"d":"1,702"},{"v":2200000,"d":"2,200"},{"v":498000,"d":"498"}]
[{"$nulls":8},"아산재단사업",{"v":11470000,"d":"11,470"},null,{"v":-11470000,"d":"-11,470"}]
[{"$nulls":8},"무용사업",{"v":3000000,"d":"3,000"},null,{"v":-3000000,"d":"-3,000"}]
[{"$nulls":8},"방송통신교육사업",{"v":2272000,"d":"2,272"},0,{"v":-2272000,"d":"-2,272"}]
[{"$nulls":8},"허위`과대광고예방교육",{"v":3250000,"d":"3,250"},null,{"v":-3250000,"d":"-3,250"}]
[{"$nulls":8},"한국문화유산",{"v":5200000,"d":"5,200"},null,{"v":-5200000,"d":"-5,200"}]
[{"$nulls":8},"아산노노케어사업",{"v":9600000,"d":"9,600"},{"v":7250000,"d":"7,250"},{"v":-2350000,"d":"-2,350"}]
[{"$nulls":8},"노인사회활동지원사업",{"v":1600000,"d":"1,600"},0,{"v":-1600000,"d":"-1,600"}]
[{"$nulls":8},"경로당활성화사업",{"v":59481240,"d":"59,481"},{"v":56391840,"d":"56,392"},{"v":-3089400,"d":"-3,089"}]
[{"$nulls":8},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":8},"경로식당사업",{"v":83337000,"d":"83,337"},{"v":84462000,"d":"84,462"},{"v":1125000,"d":"1,125"}]
[{"$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]
[{"$nulls":8},"성인문해사업",{"v":12000000,"d":"12,000"},{"v":12000000,"d":"12,000"},0]
[{"$nulls":8},"노인일자리사업",{"v":227900000,"d":"227,900"},{"v":306781000,"d":"306,781"},{"v":78881000,"d":"78,881"}]
[{"$nulls":6},"잡지출","소계",null,{"v":959139,"d":"959"},{"v":1223110,"d":"1,223"},{"v":263971,"d":"264"}]
[{"$nulls":7},"잡지출","계",{"v":959139,"d":"959"},{"v":1223110,"d":"1,223"},{"v":263971,"d":"264"}]
[{"$nulls":8},"잡지출",{"v":959139,"d":"959"},{"v":1223110,"d":"1,223"},{"v":263971,"d":"264"}]