{"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":56,"n_cols":12,"rows_kept":56,"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],[28,6,52,6],[29,7,52,7],[53,6,55,6],[54,7,55,7]],"flags":["formulas_cached_only"]}
["2016년 예천군노인복지관 결산 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":1113523000,"d":"1,113,523"},{"v":1117428847,"d":"1,117,429"},{"v":3905847,"d":"3,906"},"총계",null,null,{"v":1113523000,"d":"1,113,523"},{"v":1117428501,"d":"1,117,429"},{"v":3905501,"d":"3,906"}]
["사업수입","소계",null,{"v":33400000,"d":"33,400"},{"v":29360000,"d":"29,360"},{"v":-4040000,"d":"-4,040"},"사무비","소계",null,{"v":430491330,"d":"430,491"},{"v":428115702,"d":"428,116"},{"v":-2375628,"d":"-2,376"}]
[null,"사업수입","계",{"v":33400000,"d":"33,400"},{"v":29360000,"d":"29,360"},{"v":-4040000,"d":"-4,040"},null,"인건비","계",{"v":367580330,"d":"367,580"},{"v":365628702,"d":"365,629"},{"v":-1951628,"d":"-1,952"}]
[null,null,"이용자부담금",{"v":33400000,"d":"33,400"},{"v":29360000,"d":"29,360"},{"v":-4040000,"d":"-4,040"},null,null,"급여",{"v":245100730,"d":"245,101"},{"v":245433880,"d":"245,434"},{"v":333150,"d":"333"}]
["보조금\n수입","소계",null,{"v":942614500,"d":"942,615"},{"v":947214500,"d":"947,215"},{"v":4600000,"d":"4,600"},null,null,"제수당",{"v":38930000,"d":"38,930"},{"v":37157400,"d":"37,157"},{"v":-1772600,"d":"-1,773"}]
[null,"보조금\n수입","계",{"v":942614500,"d":"942,615"},{"v":947214500,"d":"947,215"},{"v":4600000,"d":"4,600"},null,null,"퇴직적립금",{"v":25186000,"d":"25,186"},{"v":26326622,"d":"26,327"},{"v":1140622,"d":"1,141"}]
[null,null,"경상보조금수입",{"v":933183000,"d":"933,183"},{"v":933183000,"d":"933,183"},0,null,null,"사회보험부담",{"v":28382800,"d":"28,383"},{"v":30900000,"d":"30,900"},{"v":2517200,"d":"2,517"}]
[null,null,"기타보조금수입",{"v":9431500,"d":"9,432"},{"v":14031500,"d":"14,032"},{"v":4600000,"d":"4,600"},null,null,"기타후생경비",{"v":29980800,"d":"29,981"},{"v":25810800,"d":"25,811"},{"v":-4170000,"d":"-4,170"}]
["후원금수입","소계",null,{"v":31130000,"d":"31,130"},{"v":32060000,"d":"32,060"},{"v":930000,"d":"930"},null,"업무추진비","계",{"v":6200000,"d":"6,200"},{"v":4890000,"d":"4,890"},{"v":-424000,"d":"-424"}]
[null,"후원금수입","계",{"v":31130000,"d":"31,130"},{"v":32060000,"d":"32,060"},{"v":930000,"d":"930"},null,null,"기관운영비",{"v":1800000,"d":"1,800"},{"v":600000,"d":"600"},{"v":-1200000,"d":"-1,200"}]
[null,null,"후원금수입",{"v":31130000,"d":"31,130"},{"v":32060000,"d":"32,060"},{"v":930000,"d":"930"},null,null,"직책보조비",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},0]
["전입금수입","소계",null,{"v":59200000,"d":"59,200"},{"v":59200000,"d":"59,200"},0,null,null,"회의비",{"v":800000,"d":"800"},{"v":690000,"d":"690"},{"v":-110000,"d":"-110"}]
[null,"전입금수입","계",{"v":59200000,"d":"59,200"},{"v":59200000,"d":"59,200"},0,null,"운영비","계",{"v":56711000,"d":"56,711"},{"v":57597000,"d":"57,597"},{"v":886000,"d":"886"}]
[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":55000000,"d":"55,000"},{"v":55000000,"d":"55,000"},0,null,null,"수용비 및 수수료",{"v":9880000,"d":"9,880"},{"v":8990000,"d":"8,990"},{"v":-890000,"d":"-890"}]
["이월금수입","소계",null,{"v":38242349,"d":"38,242"},{"v":38242347,"d":"38,242"},-2,null,null,"공공요금",{"v":19520000,"d":"19,520"},{"v":19520000,"d":"19,520"},0]
[null,"이월금수입","계",{"v":38242349,"d":"38,242"},{"v":38242347,"d":"38,242"},-2,null,null,"제세공과금",{"v":13811000,"d":"13,811"},{"v":16847000,"d":"16,847"},{"v":3036000,"d":"3,036"}]
[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":6040000,"d":"6,040"},{"v":-960000,"d":"-960"}]
[null,null,"사업이월금수입",{"v":587792,"d":"588"},{"v":8589863,"d":"8,590"},{"v":8002071,"d":"8,002"},null,null,"연료비",{"v":2300000,"d":"2,300"},{"v":2000000,"d":"2,000"},{"v":-300000,"d":"-300"}]
[null,null,"전년도이월금수입",{"v":8064436,"d":"8,064"},{"v":62363,"d":"62"},{"v":-8002073,"d":"-8,002"},"재산\n조성비","소계",null,{"v":73980000,"d":"73,980"},{"v":73880000,"d":"73,880"},{"v":-100000,"d":"-100"}]
["잡수입","소계",null,{"v":8936151,"d":"8,936"},{"v":11352000,"d":"11,352"},{"v":2415849,"d":"2,416"},null,"시설비","계",{"v":73980000,"d":"73,980"},{"v":73880000,"d":"73,880"},{"v":-100000,"d":"-100"}]
[null,"잡수입","계",{"v":8936151,"d":"8,936"},{"v":11352000,"d":"11,352"},{"v":2415849,"d":"2,416"},null,null,"시설비",{"v":40000000,"d":"40,000"},{"v":40000000,"d":"40,000"},0]
[null,null,"예금이자수입",{"v":436151,"d":"436"},{"v":532000,"d":"532"},{"v":95849,"d":"96"},null,null,"자산취득비",{"v":14380000,"d":"14,380"},{"v":14280000,"d":"14,280"},{"v":-100000,"d":"-100"}]
[null,null,"기타잡수입",{"v":8500000,"d":"8,500"},{"v":10820000,"d":"10,820"},{"v":2320000,"d":"2,320"},null,null,"시설장비유지비",{"v":19600000,"d":"19,600"},{"v":19600000,"d":"19,600"},0]
[{"$nulls":6},"사업비","소 계",null,{"v":608351500,"d":"608,352"},{"v":614759799,"d":"614,760"},{"v":6408299,"d":"6,408"}]
[{"$nulls":7},"사업비","계",{"v":608351500,"d":"608,352"},{"v":614759799,"d":"614,760"},{"v":6408299,"d":"6,408"}]
[{"$nulls":8},"정서생활지원사업",{"v":870000,"d":"870"},{"v":755890,"d":"756"},{"v":-114110,"d":"-114"}]
[{"$nulls":8},"사회교육지원사업",{"v":60250000,"d":"60,250"},{"v":66302500,"d":"66,303"},{"v":6052500,"d":"6,053"}]
[{"$nulls":8},"건강생활지원사업",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},0]
[{"$nulls":8},"재가복지사업",{"v":1500000,"d":"1,500"},{"v":2863000,"d":"2,863"},{"v":1363000,"d":"1,363"}]
[{"$nulls":8},"경로증진사업",{"v":6373170,"d":"6,373"},{"v":6101320,"d":"6,101"},{"v":-271850,"d":"-272"}]
[{"$nulls":8},"사회참여사업",{"v":2280000,"d":"2,280"},{"v":1586100,"d":"1,586"},{"v":-693900,"d":"-694"}]
[{"$nulls":8},"연구개발사업",{"v":10880000,"d":"10,880"},{"v":10251770,"d":"10,252"},{"v":-628230,"d":"-628"}]
[{"$nulls":8},"지역자원개발 및 연계사업",{"v":2500000,"d":"2,500"},{"v":1200000,"d":"1,200"},{"v":-1300000,"d":"-1,300"}]
[{"$nulls":8},"연계사업",{"v":2150000,"d":"2,150"},{"v":5608520,"d":"5,609"},{"v":3458520,"d":"3,459"}]
[{"$nulls":8},"아산노노케어사업",{"v":7374590,"d":"7,375"},{"v":7374590,"d":"7,375"},0]
[{"$nulls":8},"무용사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":8},"소원성취우체국사업",{"v":1571500,"d":"1,572"},{"v":71500,"d":"72"},{"v":-1500000,"d":"-1,500"}]
[{"$nulls":8},"방송통신피해예방사업",{"v":1360000,"d":"1,360"},{"v":1920219,"d":"1,920"},{"v":560219,"d":"560"}]
[{"$nulls":8},"노년행복컨설턴트사업",{"v":3500000,"d":"3,500"},{"v":3500000,"d":"3,500"},0]
[{"$nulls":8},"허위과대광공 불량식품예방사업",null,{"v":1480000,"d":"1,480"},{"v":1480000,"d":"1,480"}]
[{"$nulls":8},"경로당활성화사업",{"v":58140000,"d":"58,140"},{"v":58300000,"d":"58,300"},{"v":160000,"d":"160"}]
[{"$nulls":8},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":8},"경로식당사업",{"v":82867000,"d":"82,867"},{"v":80817000,"d":"80,817"},{"v":-2050000,"d":"-2,050"}]
[{"$nulls":8},"도시락배달사업",{"v":27375000,"d":"27,375"},{"v":27375000,"d":"27,375"},0]
[{"$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]
[{"$nulls":8},"노인사회활동지원사업",{"v":284760240,"d":"284,760"},{"v":284652390,"d":"284,652"},{"v":-107850,"d":"-108"}]
[{"$nulls":6},"잡지출","소계",null,{"v":700170,"d":"700"},{"v":673000,"d":"673"},{"v":-27170,"d":"-27"}]
[{"$nulls":7},"잡지출","계",{"v":700170,"d":"700"},{"v":673000,"d":"673"},{"v":-27170,"d":"-27"}]
[{"$nulls":8},"잡지출",{"v":700170,"d":"700"},{"v":673000,"d":"673"},{"v":-27170,"d":"-27"}]