{"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":54,"n_cols":12,"rows_kept":54,"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],[28,6,47,6],[29,7,47,7],[48,6,50,6],[49,7,50,7],[51,6,53,6],[52,7,53,7]],"flags":["formulas_cached_only"]}
["2017년 예천군노인복지관 제1차 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":1097353000,"d":"1,097,353"},{"v":1126398060,"d":"1,126,398"},{"v":29045060,"d":"29,045"},"총계",null,null,{"v":1097353000,"d":"1,097,353"},{"v":1126398060,"d":"1,126,398"},{"v":29045060,"d":"29,045"}]
["사업수입","소계",null,{"v":32400000,"d":"32,400"},{"v":31190000,"d":"31,190"},{"v":-1210000,"d":"-1,210"},"사무비","소계",null,{"v":441812494,"d":"441,812"},{"v":435164000,"d":"435,164"},{"v":-6648494,"d":"-6,648"}]
[null,"사업수입","계",{"v":32400000,"d":"32,400"},{"v":31190000,"d":"31,190"},{"v":-1210000,"d":"-1,210"},null,"인건비","계",{"v":375901494,"d":"375,901"},{"v":368213000,"d":"368,213"},{"v":-7688494,"d":"-7,688"}]
[null,null,"이용자부담금",{"v":32400000,"d":"32,400"},{"v":31190000,"d":"31,190"},{"v":-1210000,"d":"-1,210"},null,null,"급여",{"v":251502000,"d":"251,502"},{"v":259339000,"d":"259,339"},{"v":7837000,"d":"7,837"}]
["보조금\n수입","소계",null,{"v":744162000,"d":"744,162"},{"v":771914000,"d":"771,914"},{"v":27752000,"d":"27,752"},null,null,"제수당",{"v":39840000,"d":"39,840"},{"v":27474000,"d":"27,474"},{"v":-12366000,"d":"-12,366"}]
[null,"보조금\n수입","계",{"v":744162000,"d":"744,162"},{"v":771914000,"d":"771,914"},{"v":27752000,"d":"27,752"},null,null,"퇴직적립금",{"v":25667334,"d":"25,667"},{"v":25667000,"d":"25,667"},-334]
[null,null,"경상보조금수입",{"v":741162000,"d":"741,162"},{"v":768914000,"d":"768,914"},{"v":27752000,"d":"27,752"},null,null,"사회보험부담",{"v":28828000,"d":"28,828"},{"v":28828000,"d":"28,828"},0]
[null,null,"기타보조금수입",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0,null,null,"기타후생경비",{"v":30064160,"d":"30,064"},{"v":26905000,"d":"26,905"},{"v":-3159160,"d":"-3,159"}]
["후원금수입","소계",null,{"v":132316000,"d":"132,316"},{"v":117957960,"d":"117,958"},{"v":-14358040,"d":"-14,358"},null,"업무추진비","계",{"v":6200000,"d":"6,200"},{"v":6200000,"d":"6,200"},{"v":1040000,"d":"1,040"}]
[null,"후원금수입","계",{"v":132316000,"d":"132,316"},{"v":117957960,"d":"117,958"},{"v":-14358040,"d":"-14,358"},null,null,"기관운영비",{"v":1800000,"d":"1,800"},{"v":1800000,"d":"1,800"},0]
[null,null,"후원금수입",{"v":132316000,"d":"132,316"},{"v":117957960,"d":"117,958"},{"v":-14358040,"d":"-14,358"},null,null,"직책보조비",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},0]
["전입금수입","소계",null,{"v":120100000,"d":"120,100"},{"v":97300200,"d":"97,300"},{"v":-22799800,"d":"-22,800"},null,null,"회의비",{"v":800000,"d":"800"},{"v":800000,"d":"800"},0]
[null,"전입금수입","계",{"v":120100000,"d":"120,100"},{"v":97300200,"d":"97,300"},{"v":-22799800,"d":"-22,800"},null,"운영비","계",{"v":59711000,"d":"59,711"},{"v":60751000,"d":"60,751"},{"v":1040000,"d":"1,040"}]
[null,null,"법인전입금",{"v":110000000,"d":"110,000"},{"v":86000000,"d":"86,000"},{"v":-24000000,"d":"-24,000"},null,null,"여    비",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0]
[null,null,"기관전입금",{"v":10100000,"d":"10,100"},{"v":11300200,"d":"11,300"},{"v":1200200,"d":"1,200"},null,null,"수용비 및 수수료",{"v":9880000,"d":"9,880"},{"v":10320000,"d":"10,320"},{"v":440000,"d":"440"}]
["이월금수입","소계",null,{"v":65487363,"d":"65,487"},{"v":104950072,"d":"104,950"},{"v":39462709,"d":"39,463"},null,null,"공공요금",{"v":19520000,"d":"19,520"},{"v":20120000,"d":"20,120"},{"v":600000,"d":"600"}]
[null,"이월금수입","계",{"v":65487363,"d":"65,487"},{"v":104950072,"d":"104,950"},{"v":39462709,"d":"39,463"},null,null,"제세공과금",{"v":16811000,"d":"16,811"},{"v":16811000,"d":"16,811"},0]
[null,null,"전년도(후원금)이월금수입",{"v":21234000,"d":"21,234"},{"v":50050370,"d":"50,050"},{"v":28816370,"d":"28,816"},null,null,"차량비",{"v":7000000,"d":"7,000"},{"v":7000000,"d":"7,000"},0]
[null,null,"사업이월금수입",{"v":43939371,"d":"43,939"},{"v":54531340,"d":"54,531"},{"v":10591969,"d":"10,592"},null,null,"연료비",{"v":2300000,"d":"2,300"},{"v":2300000,"d":"2,300"},0]
[null,null,"전년도이월금수입",{"v":313992,"d":"314"},{"v":368362,"d":"368"},{"v":54370,"d":"54"},"재산\n조성비","소계",null,{"v":34781170,"d":"34,781"},{"v":34781170,"d":"34,781"},0]
["잡수입","소계",null,{"v":2887637,"d":"2,888"},{"v":3085828,"d":"3,086"},{"v":198191,"d":"198"},null,"시설비","계",{"v":34781170,"d":"34,781"},{"v":34781170,"d":"34,781"},0]
[null,"잡수입","계",{"v":2887637,"d":"2,888"},{"v":3085828,"d":"3,086"},{"v":198191,"d":"198"},null,null,"시설비",{"v":7000000,"d":"7,000"},{"v":7000000,"d":"7,000"},0]
[null,null,"예금이자수입",{"v":387637,"d":"388"},{"v":385828,"d":"386"},{"v":-1809,"d":"-2"},null,null,"자산취득비",{"v":14280000,"d":"14,280"},{"v":14280000,"d":"14,280"},0]
[null,null,"기타잡수입",{"v":2500000,"d":"2,500"},{"v":2700000,"d":"2,700"},{"v":200000,"d":"200"},null,null,"시설장비유지비",{"v":13501170,"d":"13,501"},{"v":13501170,"d":"13,501"},0]
[{"$nulls":6},"사업비","소 계",null,{"v":610026000,"d":"610,026"},{"v":643196800,"d":"643,197"},{"v":33170800,"d":"33,171"}]
[{"$nulls":7},"사업비","계",{"v":610026000,"d":"610,026"},{"v":643196800,"d":"643,197"},{"v":33170800,"d":"33,171"}]
[{"$nulls":8},"정서생활지원사업",{"v":1360000,"d":"1,360"},{"v":1733600,"d":"1,734"},{"v":373600,"d":"374"}]
[{"$nulls":8},"사회교육지원사업",{"v":61200000,"d":"61,200"},{"v":55000000,"d":"55,000"},{"v":-6200000,"d":"-6,200"}]
[{"$nulls":8},"건강생활지원사업",{"v":3700000,"d":"3,700"},{"v":3700000,"d":"3,700"},0]
[{"$nulls":8},"재가복지사업",{"v":4600000,"d":"4,600"},{"v":4600000,"d":"4,600"},0]
[{"$nulls":8},"경로증진사업",{"v":10100000,"d":"10,100"},{"v":9200000,"d":"9,200"},{"v":-900000,"d":"-900"}]
[{"$nulls":8},"사회참여사업",{"v":2280000,"d":"2,280"},{"v":2190000,"d":"2,190"},{"v":-90000,"d":"-90"}]
[{"$nulls":8},"연구개발사업",{"v":8900000,"d":"8,900"},{"v":8900000,"d":"8,900"},0]
[{"$nulls":8},"지역자원개발 및 연계사업",{"v":2500000,"d":"2,500"},{"v":1200000,"d":"1,200"},{"v":-1300000,"d":"-1,300"}]
[{"$nulls":8},"연계사업",{"v":3700000,"d":"3,700"},{"v":3700000,"d":"3,700"},0]
[{"$nulls":8},"무용사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":8},"경로당활성화사업",{"v":59309000,"d":"59,309"},{"v":60473200,"d":"60,473"},{"v":1164200,"d":"1,164"}]
[{"$nulls":8},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":8},"경로식당사업",{"v":89240000,"d":"89,240"},{"v":88135000,"d":"88,135"},{"v":-1105000,"d":"-1,105"}]
[{"$nulls":8},"도시락배달사업",{"v":27375000,"d":"27,375"},{"v":27375000,"d":"27,375"},0]
[{"$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]
[{"$nulls":8},"노인사회활동지원사업",{"v":284762000,"d":"284,762"},{"v":325990000,"d":"325,990"},{"v":41228000,"d":"41,228"}]
[{"$nulls":6},"전출금","소계",null,{"v":10100000,"d":"10,100"},{"v":11300200,"d":"11,300"},{"v":1200200,"d":"1,200"}]
[{"$nulls":7},"전출금","계",{"v":10100000,"d":"10,100"},{"v":11300200,"d":"11,300"},{"v":1200200,"d":"1,200"}]
[{"$nulls":8},"전출금",{"v":10100000,"d":"10,100"},{"v":11300200,"d":"11,300"},{"v":1200200,"d":"1,200"}]
[{"$nulls":6},"잡지출","소계",null,{"v":633336,"d":"633"},{"v":1955890,"d":"1,956"},{"v":1322554,"d":"1,323"}]
[{"$nulls":7},"잡지출","계",{"v":633336,"d":"633"},{"v":1955890,"d":"1,956"},{"v":1322554,"d":"1,323"}]
[{"$nulls":8},"잡지출",{"v":633336,"d":"633"},{"v":1955890,"d":"1,956"},{"v":1322554,"d":"1,323"}]