{"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":57,"n_cols":12,"rows_kept":57,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,5],[2,6,2,11],[5,0,7,0],[5,6,23,6],[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],[16,7,23,7],[19,0,24,0],[20,1,24,1],[22,8,23,8],[22,9,23,9],[22,10,23,10],[22,11,23,11],[24,6,28,6],[25,0,28,0],[25,7,28,7],[26,1,28,1],[29,6,50,6],[30,7,50,7],[51,6,53,6],[52,7,53,7],[54,6,56,6],[55,7,56,7]],"flags":["formulas_cached_only"]}
["2017년 예천군노인복지관 제2차 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":1126398060,"d":"1,126,398"},{"v":1169436060,"d":"1,169,436"},{"v":43038000,"d":"43,038"},"총계",null,null,{"v":1126398060,"d":"1,126,398"},{"v":1169436060,"d":"1,169,436"},{"v":43038000,"d":"43,038"}]
["사업수입","소계",null,{"v":31190000,"d":"31,190"},{"v":31190000,"d":"31,190"},0,"사무비","소계",null,{"v":435164000,"d":"435,164"},{"v":437479600,"d":"437,480"},{"v":2315600,"d":"2,316"}]
[null,"사업수입","계",{"v":31190000,"d":"31,190"},{"v":31190000,"d":"31,190"},0,null,"인건비","계",{"v":368213000,"d":"368,213"},{"v":367288600,"d":"367,289"},{"v":-924400,"d":"-924"}]
[null,null,"이용자부담금",{"v":31190000,"d":"31,190"},{"v":31190000,"d":"31,190"},0,null,null,"급여",{"v":259339000,"d":"259,339"},{"v":255307000,"d":"255,307"},{"v":-4032000,"d":"-4,032"}]
["보조금\n수입","소계",null,{"v":771914000,"d":"771,914"},{"v":977334000,"d":"977,334"},{"v":205420000,"d":"205,420"},null,null,"제수당",{"v":27474000,"d":"27,474"},{"v":29394000,"d":"29,394"},{"v":1920000,"d":"1,920"}]
[null,"보조금\n수입","계",{"v":771914000,"d":"771,914"},{"v":977334000,"d":"977,334"},{"v":205420000,"d":"205,420"},null,null,"퇴직적립금",{"v":25667000,"d":"25,667"},{"v":25542000,"d":"25,542"},{"v":-125000,"d":"-125"}]
[null,null,"경상보조금수입",{"v":768914000,"d":"768,914"},{"v":968914000,"d":"968,914"},{"v":200000000,"d":"200,000"},null,null,"사회보험부담",{"v":28828000,"d":"28,828"},{"v":28828000,"d":"28,828"},0]
[null,null,"기타보조금수입",{"v":3000000,"d":"3,000"},{"v":8420000,"d":"8,420"},{"v":5420000,"d":"5,420"},null,null,"기타후생경비",{"v":26905000,"d":"26,905"},{"v":28217600,"d":"28,218"},{"v":1312600,"d":"1,313"}]
["후원금수입","소계",null,{"v":117957960,"d":"117,958"},{"v":30000000,"d":"30,000"},{"v":-87957960,"d":"-87,958"},null,"업무추진비","계",{"v":6200000,"d":"6,200"},{"v":6600000,"d":"6,600"},{"v":3240000,"d":"3,240"}]
[null,"후원금수입","계",{"v":117957960,"d":"117,958"},{"v":30000000,"d":"30,000"},{"v":-87957960,"d":"-87,958"},null,null,"기관운영비",{"v":1800000,"d":"1,800"},{"v":1800000,"d":"1,800"},0]
[null,null,"후원금수입",{"v":117957960,"d":"117,958"},{"v":30000000,"d":"30,000"},{"v":-87957960,"d":"-87,958"},null,null,"직책보조비",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},0]
["전입금수입","소계",null,{"v":97300200,"d":"97,300"},{"v":23407390,"d":"23,407"},{"v":-73892810,"d":"-73,893"},null,null,"회의비",{"v":800000,"d":"800"},{"v":1200000,"d":"1,200"},{"v":400000,"d":"400"}]
[null,"전입금수입","계",{"v":97300200,"d":"97,300"},{"v":23407390,"d":"23,407"},{"v":-73892810,"d":"-73,893"},null,"운영비","계",{"v":60751000,"d":"60,751"},{"v":63591000,"d":"63,591"},{"v":2840000,"d":"2,840"}]
[null,null,"법인전입금",{"v":86000000,"d":"86,000"},{"v":10000000,"d":"10,000"},{"v":-76000000,"d":"-76,000"},null,null,"여    비",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0]
[null,null,"기관전입금",{"v":11300200,"d":"11,300"},{"v":13407390,"d":"13,407"},{"v":2107190,"d":"2,107"},null,null,"수용비 및 수수료",{"v":10320000,"d":"10,320"},{"v":10320000,"d":"10,320"},0]
["이월금수입","소계",null,{"v":104950072,"d":"104,950"},{"v":104926792,"d":"104,927"},{"v":-23280,"d":"-23"},null,null,"공공요금",{"v":20120000,"d":"20,120"},{"v":21320000,"d":"21,320"},{"v":1200000,"d":"1,200"}]
[null,"이월금수입","계",{"v":104950072,"d":"104,950"},{"v":104926792,"d":"104,927"},{"v":-23280,"d":"-23"},null,null,"제세공과금",{"v":16811000,"d":"16,811"},{"v":16811000,"d":"16,811"},0]
[null,null,"전년도(후원금)이월금수입",{"v":50050370,"d":"50,050"},{"v":50050370,"d":"50,050"},0,null,null,"차량비",{"v":7000000,"d":"7,000"},{"v":8640000,"d":"8,640"},{"v":1640000,"d":"1,640"}]
[null,null,"전입금이월금수입",{"v":48935611,"d":"48,936"},{"v":48930646,"d":"48,931"},{"v":-4965,"d":"-5"},null,null,"연료비",{"v":2300000,"d":"2,300"},{"v":2300000,"d":"2,300"},0]
[null,null,"사업이월금수입",{"v":5595729,"d":"5,596"},{"v":5595729,"d":"5,596"},0]
[null,null,"전년도이월금수입",{"v":368362,"d":"368"},{"v":350047,"d":"350"},{"v":-18315,"d":"-18"},"재산\n조성비","소계",null,{"v":34781170,"d":"34,781"},{"v":53481170,"d":"53,481"},{"v":18700000,"d":"18,700"}]
["잡수입","소계",null,{"v":3085828,"d":"3,086"},{"v":2577878,"d":"2,578"},{"v":-507950,"d":"-508"},null,"시설비","계",{"v":34781170,"d":"34,781"},{"v":53481170,"d":"53,481"},{"v":18700000,"d":"18,700"}]
[null,"잡수입","계",{"v":3085828,"d":"3,086"},{"v":2577878,"d":"2,578"},{"v":-507950,"d":"-508"},null,null,"시설비",{"v":7000000,"d":"7,000"},{"v":17000000,"d":"17,000"},{"v":10000000,"d":"10,000"}]
[null,null,"예금이자수입",{"v":385828,"d":"386"},{"v":377878,"d":"378"},{"v":-7950,"d":"-8"},null,null,"자산취득비",{"v":14280000,"d":"14,280"},{"v":15980000,"d":"15,980"},{"v":1700000,"d":"1,700"}]
[null,null,"기타잡수입",{"v":2700000,"d":"2,700"},{"v":2200000,"d":"2,200"},{"v":-500000,"d":"-500"},null,null,"시설장비유지비",{"v":13501170,"d":"13,501"},{"v":20501170,"d":"20,501"},{"v":7000000,"d":"7,000"}]
[{"$nulls":6},"사업비","소 계",null,{"v":643196800,"d":"643,197"},{"v":663093040,"d":"663,093"},{"v":19896240,"d":"19,896"}]
[{"$nulls":7},"사업비","계",{"v":643196800,"d":"643,197"},{"v":663093040,"d":"663,093"},{"v":19896240,"d":"19,896"}]
[{"$nulls":8},"정서생활지원사업",{"v":1733600,"d":"1,734"},{"v":1843600,"d":"1,844"},{"v":110000,"d":"110"}]
[{"$nulls":8},"사회교육지원사업",{"v":55000000,"d":"55,000"},{"v":55877000,"d":"55,877"},{"v":877000,"d":"877"}]
[{"$nulls":8},"건강생활지원사업",{"v":3700000,"d":"3,700"},{"v":6500000,"d":"6,500"},{"v":2800000,"d":"2,800"}]
[{"$nulls":8},"재가복지사업",{"v":4600000,"d":"4,600"},{"v":7308000,"d":"7,308"},{"v":2708000,"d":"2,708"}]
[{"$nulls":8},"경로증진사업",{"v":9200000,"d":"9,200"},{"v":7951050,"d":"7,951"},{"v":-1248950,"d":"-1,249"}]
[{"$nulls":8},"사회참여사업",{"v":2190000,"d":"2,190"},{"v":2190000,"d":"2,190"},0]
[{"$nulls":8},"연구개발사업",{"v":8900000,"d":"8,900"},{"v":14423000,"d":"14,423"},{"v":5523000,"d":"5,523"}]
[{"$nulls":8},"지역자원개발 및 연계사업",{"v":1200000,"d":"1,200"},{"v":2700000,"d":"2,700"},{"v":1500000,"d":"1,500"}]
[{"$nulls":8},"연계사업",{"v":3700000,"d":"3,700"},{"v":3800000,"d":"3,800"},{"v":100000,"d":"100"}]
[{"$nulls":8},"무용사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":8},"방송통신피해예방교육사업",null,{"v":1920000,"d":"1,920"},{"v":1920000,"d":"1,920"}]
[{"$nulls":8},"노년행복컨설턴트사업",null,{"v":3500000,"d":"3,500"},{"v":3500000,"d":"3,500"}]
[{"$nulls":8},"경로당활성화사업",{"v":60473200,"d":"60,473"},{"v":60473200,"d":"60,473"},0]
[{"$nulls":8},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":8},"경로식당사업",{"v":88135000,"d":"88,135"},{"v":88135000,"d":"88,135"},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]
[{"$nulls":8},"노인사회활동지원사업",{"v":325990000,"d":"325,990"},{"v":328097190,"d":"328,097"},{"v":2107190,"d":"2,107"}]
[{"$nulls":6},"전출금","소계",null,{"v":11300200,"d":"11,300"},{"v":13407390,"d":"13,407"},{"v":2107190,"d":"2,107"}]
[{"$nulls":7},"전출금","계",{"v":11300200,"d":"11,300"},{"v":13407390,"d":"13,407"},{"v":2107190,"d":"2,107"}]
[{"$nulls":8},"전출금",{"v":11300200,"d":"11,300"},{"v":13407390,"d":"13,407"},{"v":2107190,"d":"2,107"}]
[{"$nulls":6},"잡지출","소계",null,{"v":1955890,"d":"1,956"},{"v":1974860,"d":"1,975"},{"v":18970,"d":"19"}]
[{"$nulls":7},"잡지출","계",{"v":1955890,"d":"1,956"},{"v":1974860,"d":"1,975"},{"v":18970,"d":"19"}]
[{"$nulls":8},"잡지출",{"v":1955890,"d":"1,956"},{"v":1974860,"d":"1,975"},{"v":18970,"d":"19"}]