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

{"sheet":"세입`세출 총괄표","index":0,"n_rows":55,"n_cols":12,"rows_kept":55,"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],[32,6,49,6],[33,7,49,7],[52,6,54,6],[53,7,54,7]]}
["2016년 예천군노인복지관 1차 추경 세입 · 세출 총괄표"]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
["총계",null,null,{"$f":"D6+D9+D13+D16+D21+D24","v":{"v":1069705000,"d":"1,069,705"}},{"$f":"E6+E9+E13+E16+E20+E24","v":{"v":1061303000,"d":"1,061,303"}},{"$f":"E5-D5","v":{"v":-8402000,"d":"-8,402"}},"총계",null,null,{"$f":"J6+J28+J33+J53","v":{"v":1069705000,"d":"1,069,705"}},{"$f":"K6+K28+K33+K53","v":{"v":1061303000,"d":"1,061,303"}},{"$f":"L6+L28+L33+L53","v":{"v":-8402000,"d":"-8,402"}}]
["사업수입","소계",null,{"$f":"D7","v":{"v":33800000,"d":"33,800"}},{"$f":"E7","v":{"v":33400000,"d":"33,400"}},{"$f":"E6-D6","v":{"v":-400000,"d":"-400"}},"사무비","소계",null,{"$f":"J7+J15+J21","v":{"v":424052050,"d":"424,052"}},{"$f":"K7+K15+K21","v":{"v":424129830,"d":"424,130"}},{"$f":"K6-J6","v":{"v":77780,"d":"78"}}]
[null,"사업수입","계",{"$f":"D8","v":{"v":33800000,"d":"33,800"}},{"$f":"E8","v":{"v":33400000,"d":"33,400"}},{"v":-400000,"d":"-400"},null,"인건비","계",{"$f":"J8+J9+J10+J11+J13+J14","v":{"v":359012550,"d":"359,013"}},{"$f":"K8+K9+K10+K11+K13+K14","v":{"v":360190330,"d":"360,190"}},{"v":1177780,"d":"1,178"}]
[null,null,"이용자부담금",{"v":33800000,"d":"33,800"},{"v":33400000,"d":"33,400"},{"v":-400000,"d":"-400"},null,null,"급여",{"v":245093360,"d":"245,093"},{"v":245100730,"d":"245,101"},{"v":7370,"d":"7"}]
["보조금\n수입","소계",null,{"$f":"D10","v":{"v":955449000,"d":"955,449"}},{"$f":"E10","v":{"v":933183000,"d":"933,183"}},{"v":-22266000,"d":"-22,266"},null,null,"일용잡급",null,0,0]
[null,"보조금\n수입","계",{"$f":"SUM(D11:D12)","v":{"v":955449000,"d":"955,449"}},{"$f":"SUM(E11:E12)","v":{"v":933183000,"d":"933,183"}},{"v":-22266000,"d":"-22,266"},null,null,"제수당",{"v":37760000,"d":"37,760"},{"v":38930000,"d":"38,930"},{"v":1170000,"d":"1,170"}]
[null,null,"경상보조금수입",{"v":955449000,"d":"955,449"},{"v":933183000,"d":"933,183"},{"v":-22266000,"d":"-22,266"},null,null,"퇴직적립금",{"v":25186000,"d":"25,186"},{"v":25186000,"d":"25,186"},0]
[null,null,"기타보조금수입",null,null,0]
["후원금수입","소계",null,{"$f":"D14","v":{"v":37072000,"d":"37,072"}},{"$f":"E14","v":{"v":28946000,"d":"28,946"}},{"v":-8126000,"d":"-8,126"},null,null,"사회보험부담",{"v":26982800,"d":"26,983"},{"v":26982800,"d":"26,983"},{"$f":"K13-J13","v":0}]
[null,"후원금수입","계",{"$f":"D15","v":{"v":37072000,"d":"37,072"}},{"$f":"E15","v":{"v":28946000,"d":"28,946"}},{"v":-8126000,"d":"-8,126"},null,null,"기타후생경비",{"v":23990390,"d":"23,990"},{"v":23990800,"d":"23,991"},{"$f":"K14-J14","v":410}]
[null,null,"후원금수입",{"v":37072000,"d":"37,072"},{"v":28946000,"d":"28,946"},{"v":-8126000,"d":"-8,126"},null,"업무추진비","계",{"$f":"SUM(J16:J20)","v":{"v":7200000,"d":"7,200"}},{"$f":"SUM(K16:K20)","v":{"v":7200000,"d":"7,200"}},{"$f":"SUM(L16:L20)","v":0}]
["전입금수입","소계",null,{"$f":"D17","v":{"v":4200000,"d":"4,200"}},{"$f":"E17","v":{"v":24200000,"d":"24,200"}},{"v":20000000,"d":"20,000"},null,null,"기관운영비",{"v":2400000,"d":"2,400"},{"v":2400000,"d":"2,400"},{"$f":"K16-J16","v":0}]
[null,"전입금수입","계",{"$f":"D18+D19","v":{"v":4200000,"d":"4,200"}},{"$f":"E18+E19","v":{"v":24200000,"d":"24,200"}},{"v":20000000,"d":"20,000"},null,null,"직책보조비",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},{"$f":"K17-J17","v":0}]
[null,null,"법인전입금",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"}]
[null,null,"기관전입금",0,{"v":20000000,"d":"20,000"},{"v":20000000,"d":"20,000"},null,null,"회의비",{"v":1200000,"d":"1,200"},{"v":1200000,"d":"1,200"},{"$f":"K19-J19","v":0}]
["이월금수입","소계",null,{"$f":"D21","v":{"v":35827178,"d":"35,827"}},{"$f":"E21","v":{"v":38242349,"d":"38,242"}},{"v":2415171,"d":"2,415"}]
[null,"이월금수입","계",{"$f":"D22+D23","v":{"v":35827178,"d":"35,827"}},{"$f":"E22+E23","v":{"v":38242349,"d":"38,242"}},{"v":2415171,"d":"2,415"},null,"운영비","계",{"$f":"SUM(J22:J27)","v":{"v":57839500,"d":"57,840"}},{"$f":"SUM(K22:K27)","v":{"v":56739500,"d":"56,740"}},{"$f":"SUM(L22:L27)","v":{"v":-1100000,"d":"-1,100"}}]
[null,null,"전년도(후원금)이월금수입",{"v":26200000,"d":"26,200"},{"v":30177913,"d":"30,178"},{"v":3977913,"d":"3,978"},null,null,"여    비",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},{"$f":"K22-J22","v":0}]
[null,null,"전년도이월금수입",{"v":9627178,"d":"9,627"},{"v":8064436,"d":"8,064"},{"v":-1562742,"d":"-1,563"},null,null,"수용비 및 수수료",{"v":11080000,"d":"11,080"},{"v":9880000,"d":"9,880"},{"v":-1200000,"d":"-1,200"}]
["잡수입","소계",null,{"$f":"D25","v":{"v":3356822,"d":"3,357"}},{"$f":"E25","v":{"v":3331651,"d":"3,332"}},{"v":-25171,"d":"-25"},null,null,"공공요금",{"v":19920000,"d":"19,920"},{"v":19520000,"d":"19,520"},{"v":-400000,"d":"-400"}]
[null,"잡수입","계",{"$f":"D26+D27","v":{"v":3356822,"d":"3,357"}},{"$f":"E26+E27","v":{"v":3331651,"d":"3,332"}},{"v":-25171,"d":"-25"},null,null,"제세공과금",{"v":13139500,"d":"13,140"},{"v":13839500,"d":"13,840"},{"v":700000,"d":"700"}]
[null,null,"예금이자수입",{"v":382502,"d":"383"},{"v":431651,"d":"432"},{"v":49149,"d":"49"},null,null,"차량비",{"v":7200000,"d":"7,200"},{"v":7000000,"d":"7,000"},{"v":-200000,"d":"-200"}]
[null,null,"기타잡수입",{"v":2974320,"d":"2,974"},{"v":2900000,"d":"2,900"},{"v":-74320,"d":"-74"},null,null,"연료비",{"v":2300000,"d":"2,300"},{"v":2300000,"d":"2,300"},0]
[{"$nulls":6},"재산\n조성비","소계",null,{"$f":"J30+J31+J32","v":{"v":26880000,"d":"26,880"}},{"$f":"K30+K31+K32","v":{"v":43980000,"d":"43,980"}},{"$f":"K28-J28","v":{"v":17100000,"d":"17,100"}}]
[{"$nulls":7},"시설비","계",{"$f":"SUM(J30:J32)","v":{"v":26880000,"d":"26,880"}},{"$f":"SUM(K30:K32)","v":{"v":43980000,"d":"43,980"}},{"v":17100000,"d":"17,100"}]
[{"$nulls":8},"시설비",{"v":7000000,"d":"7,000"},{"v":20000000,"d":"20,000"},{"v":13000000,"d":"13,000"}]
[{"$nulls":8},"자산취득비",{"v":10280000,"d":"10,280"},{"v":14380000,"d":"14,380"},{"v":4100000,"d":"4,100"}]
[{"$nulls":8},"시설장비유지비",{"v":9600000,"d":"9,600"},{"v":9600000,"d":"9,600"},0]
[{"$nulls":6},"사업비","소 계",null,{"$f":"J34","v":{"v":617549840,"d":"617,550"}},{"$f":"K34","v":{"v":592436830,"d":"592,437"}},{"v":-25113010,"d":"-25,113"}]
[{"$nulls":7},"사업비","계",{"$f":"SUM(J35:J52)","v":{"v":617549840,"d":"617,550"}},{"$f":"SUM(K35:K52)","v":{"v":592436830,"d":"592,437"}},{"$f":"SUM(L35:L52)","v":{"v":-25113010,"d":"-25,113"}}]
[{"$nulls":8},"정서생활지원사업",{"v":560000,"d":"560"},{"v":1080000,"d":"1,080"},{"$f":"K35-J35","v":{"v":520000,"d":"520"}}]
[{"$nulls":8},"사회교육지원사업",{"v":58850000,"d":"58,850"},{"v":54450000,"d":"54,450"},{"$f":"K36-J36","v":{"v":-4400000,"d":"-4,400"}}]
[{"$nulls":8},"건강생활지원사업",{"v":3800000,"d":"3,800"},{"v":3800000,"d":"3,800"},0]
[{"$nulls":8},"재가복지사업",{"v":1650000,"d":"1,650"},{"v":1650000,"d":"1,650"},0]
[{"$nulls":8},"경로증진사업",{"v":6000000,"d":"6,000"},{"v":6600000,"d":"6,600"},{"v":600000,"d":"600"}]
[{"$nulls":8},"사회참여사업",{"v":2280000,"d":"2,280"},{"v":2280000,"d":"2,280"},0]
[{"$nulls":8},"연구개발사업",{"v":9400000,"d":"9,400"},{"v":9400000,"d":"9,400"},0]
[{"$nulls":8},{"$f":"[1]복지관세출!C140","v":"지역자원개발 및 연계사업"},{"v":2500000,"d":"2,500"},{"v":2500000,"d":"2,500"},0]
[{"$nulls":8},"연계사업",{"v":2200000,"d":"2,200"},{"v":2200000,"d":"2,200"},0]
[{"$nulls":8},"아산노노케어사업",{"v":7250000,"d":"7,250"},{"v":7374590,"d":"7,375"},{"v":124590,"d":"125"}]
[{"$nulls":8},"경로당활성화사업",{"v":56391840,"d":"56,392"},{"v":58100000,"d":"58,100"},{"v":1708160,"d":"1,708"}]
[{"$nulls":8},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":8},"경로식당사업",{"v":84462000,"d":"84,462"},{"v":82867000,"d":"82,867"},{"v":-1595000,"d":"-1,595"}]
[{"$nulls":8},"도시락배달사업",{"v":27425000,"d":"27,425"},{"v":27375000,"d":"27,375"},{"v":-50000,"d":"-50"}]
[{"$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]
[{"$nulls":8},"노인일자리사업",{"v":306781000,"d":"306,781"},{"v":284760240,"d":"284,760"},{"v":-22020760,"d":"-22,021"}]
[{"$nulls":6},"잡지출","소계",null,{"$f":"J55","v":{"v":1223110,"d":"1,223"}},{"$f":"K55","v":{"v":756340,"d":"756"}},{"$f":"K53-J53","v":{"v":-466770,"d":"-467"}}]
[{"$nulls":7},"잡지출","계",{"$f":"J55","v":{"v":1223110,"d":"1,223"}},{"$f":"K55","v":{"v":756340,"d":"756"}},{"$f":"K54-J54","v":{"v":-466770,"d":"-467"}}]
[{"$nulls":8},"잡지출",{"v":1223110,"d":"1,223"},{"v":756340,"d":"756"},{"$f":"K55-J55","v":{"v":-466770,"d":"-467"}}]