{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["세입`세출 총괄표"],"not_rendered":{"external_links":5,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"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],[5,6,22,6],[6,1,7,1],[6,7,11,7],[8,0,11,0],[9,1,11,1],[12,0,14,0],[12,7,15,7],[13,1,14,1],[15,0,18,0],[16,1,18,1],[16,7,22,7],[19,0,23,0],[20,1,23,1],[23,6,27,6],[24,0,27,0],[24,7,27,7],[25,1,27,1],[28,6,51,6],[29,7,51,7],[52,6,54,6],[53,7,54,7]],"flags":["formulas_cached_only"]}
["2016년 예천군노인복지관 2차 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":1061303000,"d":"1,061,303"},{"v":1113523000,"d":"1,113,523"},{"v":52220000,"d":"52,220"},"총계",null,null,{"v":1061303000,"d":"1,061,303"},{"v":1113523000,"d":"1,113,523"},{"v":52220000,"d":"52,220"}]
["사업수입","소계",null,{"v":33400000,"d":"33,400"},{"v":33400000,"d":"33,400"},0,"사무비","소계",null,{"v":424129830,"d":"424,130"},{"v":430491330,"d":"430,491"},{"v":6361500,"d":"6,362"}]
[null,"사업수입","계",{"v":33400000,"d":"33,400"},{"v":33400000,"d":"33,400"},0,null,"인건비","계",{"v":360190330,"d":"360,190"},{"v":367580330,"d":"367,580"},{"v":7390000,"d":"7,390"}]
[null,null,"이용자부담금",{"v":33400000,"d":"33,400"},{"v":33400000,"d":"33,400"},0,null,null,"급여",{"v":245100730,"d":"245,101"},{"v":245100730,"d":"245,101"},0]
["보조금\n수입","소계",null,{"v":933183000,"d":"933,183"},{"v":942614500,"d":"942,615"},{"v":9431500,"d":"9,432"},null,null,"제수당",{"v":38930000,"d":"38,930"},{"v":38930000,"d":"38,930"},0]
[null,"보조금\n수입","계",{"v":933183000,"d":"933,183"},{"v":942614500,"d":"942,615"},{"v":9431500,"d":"9,432"},null,null,"퇴직적립금",{"v":25186000,"d":"25,186"},{"v":25186000,"d":"25,186"},0]
[null,null,"경상보조금수입",{"v":933183000,"d":"933,183"},{"v":933183000,"d":"933,183"},0,null,null,"사회보험부담",{"v":26982800,"d":"26,983"},{"v":28382800,"d":"28,383"},{"v":1400000,"d":"1,400"}]
[null,null,"기타보조금수입",null,{"v":9431500,"d":"9,432"},{"v":9431500,"d":"9,432"},null,null,"기타후생경비",{"v":23990800,"d":"23,991"},{"v":29980800,"d":"29,981"},{"v":5990000,"d":"5,990"}]
["후원금수입","소계",null,{"v":28946000,"d":"28,946"},{"v":31130000,"d":"31,130"},{"v":2184000,"d":"2,184"},null,"업무추진비","계",{"v":7200000,"d":"7,200"},{"v":6200000,"d":"6,200"},{"v":-1028500,"d":"-1,029"}]
[null,"후원금수입","계",{"v":28946000,"d":"28,946"},{"v":31130000,"d":"31,130"},{"v":2184000,"d":"2,184"},null,null,"기관운영비",{"v":2400000,"d":"2,400"},{"v":1800000,"d":"1,800"},{"v":-600000,"d":"-600"}]
[null,null,"후원금수입",{"v":28946000,"d":"28,946"},{"v":31130000,"d":"31,130"},{"v":2184000,"d":"2,184"},null,null,"직책보조비",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},0]
["전입금수입","소계",null,{"v":24200000,"d":"24,200"},{"v":59200000,"d":"59,200"},{"v":35000000,"d":"35,000"},null,null,"회의비",{"v":1200000,"d":"1,200"},{"v":800000,"d":"800"},{"v":-400000,"d":"-400"}]
[null,"전입금수입","계",{"v":24200000,"d":"24,200"},{"v":59200000,"d":"59,200"},{"v":35000000,"d":"35,000"},null,"운영비","계",{"v":56739500,"d":"56,740"},{"v":56711000,"d":"56,711"},{"v":-28500,"d":"-29"}]
[null,null,"법인전입금",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},{"$nulls":3},"여    비",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0]
[null,null,"기관전입금",{"v":20000000,"d":"20,000"},{"v":55000000,"d":"55,000"},{"v":35000000,"d":"35,000"},null,null,"수용비 및 수수료",{"v":9880000,"d":"9,880"},{"v":9880000,"d":"9,880"},0]
["이월금수입","소계",null,{"v":38242349,"d":"38,242"},{"v":38242349,"d":"38,242"},0,null,null,"공공요금",{"v":19520000,"d":"19,520"},{"v":19520000,"d":"19,520"},0]
[null,"이월금수입","계",{"v":38242349,"d":"38,242"},{"v":38242349,"d":"38,242"},0,null,null,"제세공과금",{"v":13839500,"d":"13,840"},{"v":13811000,"d":"13,811"},{"v":-28500,"d":"-29"}]
[null,null,"전년도(후원금)이월금수입",{"v":29590121,"d":"29,590"},{"v":29590121,"d":"29,590"},0,null,null,"차량비",{"v":7000000,"d":"7,000"},{"v":7000000,"d":"7,000"},0]
[null,null,"사업이월금수입",{"v":587792,"d":"588"},{"v":587792,"d":"588"},{"$nulls":3},"연료비",{"v":2300000,"d":"2,300"},{"v":2300000,"d":"2,300"},0]
[null,null,"전년도이월금수입",{"v":8064436,"d":"8,064"},{"v":8064436,"d":"8,064"},0,"재산\n조성비","소계",null,{"v":43980000,"d":"43,980"},{"v":73980000,"d":"73,980"},{"v":30000000,"d":"30,000"}]
["잡수입","소계",null,{"v":3331651,"d":"3,332"},{"v":8936151,"d":"8,936"},{"v":5604500,"d":"5,605"},null,"시설비","계",{"v":43980000,"d":"43,980"},{"v":73980000,"d":"73,980"},{"v":30000000,"d":"30,000"}]
[null,"잡수입","계",{"v":3331651,"d":"3,332"},{"v":8936151,"d":"8,936"},{"v":5604500,"d":"5,605"},null,null,"시설비",{"v":20000000,"d":"20,000"},{"v":40000000,"d":"40,000"},{"v":20000000,"d":"20,000"}]
[null,null,"예금이자수입",{"v":431651,"d":"432"},{"v":348391,"d":"348"},{"v":-83260,"d":"-83"},null,null,"자산취득비",{"v":14380000,"d":"14,380"},{"v":14380000,"d":"14,380"},0]
[null,null,"기타잡수입",{"v":2900000,"d":"2,900"},{"v":8587760,"d":"8,588"},{"v":5687760,"d":"5,688"},null,null,"시설장비유지비",{"v":9600000,"d":"9,600"},{"v":19600000,"d":"19,600"},{"v":10000000,"d":"10,000"}]
[{"$nulls":6},"사업비","소 계",null,{"v":592436830,"d":"592,437"},{"v":608351500,"d":"608,352"},{"v":15914670,"d":"15,915"}]
[{"$nulls":7},"사업비","계",{"v":592436830,"d":"592,437"},{"v":608351500,"d":"608,352"},{"v":15914670,"d":"15,915"}]
[{"$nulls":8},"정서생활지원사업",{"v":1080000,"d":"1,080"},{"v":870000,"d":"870"},{"v":-210000,"d":"-210"}]
[{"$nulls":8},"사회교육지원사업",{"v":54450000,"d":"54,450"},{"v":60250000,"d":"60,250"},{"v":5800000,"d":"5,800"}]
[{"$nulls":8},"건강생활지원사업",{"v":3800000,"d":"3,800"},{"v":3600000,"d":"3,600"},{"v":-200000,"d":"-200"}]
[{"$nulls":8},"재가복지사업",{"v":1650000,"d":"1,650"},{"v":1500000,"d":"1,500"},{"v":-150000,"d":"-150"}]
[{"$nulls":8},"경로증진사업",{"v":6600000,"d":"6,600"},{"v":6373170,"d":"6,373"},{"v":-226830,"d":"-227"}]
[{"$nulls":8},"사회참여사업",{"v":2280000,"d":"2,280"},{"v":2280000,"d":"2,280"},0]
[{"$nulls":8},"연구개발사업",{"v":9400000,"d":"9,400"},{"v":10880000,"d":"10,880"},{"v":1480000,"d":"1,480"}]
[{"$nulls":8},"지역자원개발 및 연계사업",{"v":2500000,"d":"2,500"},{"v":2500000,"d":"2,500"},0]
[{"$nulls":8},"연계사업",{"v":2200000,"d":"2,200"},{"v":2150000,"d":"2,150"},{"v":-50000,"d":"-50"}]
[{"$nulls":8},"아산노노케어사업",{"v":7374590,"d":"7,375"},{"v":7374590,"d":"7,375"},0]
[{"$nulls":8},"무용사업",null,{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"}]
[{"$nulls":8},"소원성취우체국사업",null,{"v":1571500,"d":"1,572"},{"v":1571500,"d":"1,572"}]
[{"$nulls":8},"방송통신피해예방사업",null,{"v":1360000,"d":"1,360"},{"v":1360000,"d":"1,360"}]
[{"$nulls":8},"노년행복컨설턴트사업",null,{"v":3500000,"d":"3,500"},{"v":3500000,"d":"3,500"}]
[{"$nulls":8},"경로당활성화사업",{"v":58100000,"d":"58,100"},{"v":58140000,"d":"58,140"},{"v":40000,"d":"40"}]
[{"$nulls":8},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":8},"경로식당사업",{"v":82867000,"d":"82,867"},{"v":82867000,"d":"82,867"},0]
[{"$nulls":8},"도시락배달사업",{"v":27375000,"d":"27,375"},{"v":27375000,"d":"27,375"},0]
[{"$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]
[{"$nulls":8},"노인사회활동지원사업",{"v":284760240,"d":"284,760"},{"v":284760240,"d":"284,760"},0]
[{"$nulls":6},"잡지출","소계",null,{"v":756340,"d":"756"},{"v":700170,"d":"700"},{"v":-56170,"d":"-56"}]
[{"$nulls":7},"잡지출","계",{"v":756340,"d":"756"},{"v":700170,"d":"700"},{"v":-56170,"d":"-56"}]
[{"$nulls":8},"잡지출",{"v":756340,"d":"756"},{"v":700170,"d":"700"},{"v":-56170,"d":"-56"}]