{"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":59,"n_cols":12,"rows_kept":59,"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],[29,6,52,6],[30,7,52,7],[53,6,55,6],[54,7,55,7],[56,6,58,6],[57,7,58,7]],"flags":["formulas_cached_only"]}
["2017년 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":1211585060,"d":"1,211,585"},{"v":1228194060,"d":"1,228,194"},{"v":16609000,"d":"16,609"},"총계",null,null,{"v":1211585060,"d":"1,211,585"},{"v":1228194060,"d":"1,228,194"},{"v":16609000,"d":"16,609"}]
["사업수입","소계",null,{"v":29990000,"d":"29,990"},{"v":28440000,"d":"28,440"},{"v":-1550000,"d":"-1,550"},"사무비","소계",null,{"v":428666800,"d":"428,667"},{"v":429091488,"d":"429,091"},{"v":424688,"d":"425"}]
[null,"사업수입","계",{"v":29990000,"d":"29,990"},{"v":28440000,"d":"28,440"},{"v":-1550000,"d":"-1,550"},null,"인건비","계",{"v":358195800,"d":"358,196"},{"v":360851288,"d":"360,851"},{"v":2655488,"d":"2,655"}]
[null,null,"이용자부담금",{"v":29990000,"d":"29,990"},{"v":28440000,"d":"28,440"},{"v":-1550000,"d":"-1,550"},null,null,"급여",{"v":249173000,"d":"249,173"},{"v":250213000,"d":"250,213"},{"v":1040000,"d":"1,040"}]
["보조금\n수입","소계",null,{"v":1016374000,"d":"1,016,374"},{"v":1034282000,"d":"1,034,282"},{"v":17908000,"d":"17,908"},null,null,"제수당",{"v":26674000,"d":"26,674"},{"v":25940000,"d":"25,940"},{"v":-734000,"d":"-734"}]
[null,"보조금\n수입","계",{"v":1016374000,"d":"1,016,374"},{"v":1034282000,"d":"1,034,282"},{"v":17908000,"d":"17,908"},null,null,"퇴직적립금",{"v":25542000,"d":"25,542"},{"v":26783888,"d":"26,784"},{"v":1241888,"d":"1,242"}]
[null,null,"경상보조금수입",{"v":1002414000,"d":"1,002,414"},{"v":1013322000,"d":"1,013,322"},{"v":10908000,"d":"10,908"},null,null,"사회보험부담",{"v":28828000,"d":"28,828"},{"v":30100000,"d":"30,100"},{"v":1272000,"d":"1,272"}]
[null,null,"기타보조금수입",{"v":13960000,"d":"13,960"},{"v":20960000,"d":"20,960"},{"v":7000000,"d":"7,000"},null,null,"기타후생경비",{"v":27978800,"d":"27,979"},{"v":27814400,"d":"27,814"},{"v":-164400,"d":"-164"}]
["후원금수입","소계",null,{"v":33100000,"d":"33,100"},{"v":32500000,"d":"32,500"},{"v":-600000,"d":"-600"},null,"업무추진비","계",{"v":6600000,"d":"6,600"},{"v":6240000,"d":"6,240"},{"v":-2230800,"d":"-2,231"}]
[null,"후원금수입","계",{"v":33100000,"d":"33,100"},{"v":32500000,"d":"32,500"},{"v":-600000,"d":"-600"},null,null,"기관운영비",{"v":1800000,"d":"1,800"},{"v":1440000,"d":"1,440"},{"v":-360000,"d":"-360"}]
[null,null,"후원금수입",{"v":33100000,"d":"33,100"},{"v":32500000,"d":"32,500"},{"v":-600000,"d":"-600"},null,null,"직책보조비",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},0]
["전입금수입","소계",null,{"v":24192200,"d":"24,192"},{"v":23591040,"d":"23,591"},{"v":-601160,"d":"-601"},null,null,"회의비",{"v":1200000,"d":"1,200"},{"v":1200000,"d":"1,200"},0]
[null,"전입금수입","계",{"v":24192200,"d":"24,192"},{"v":23591040,"d":"23,591"},{"v":-601160,"d":"-601"},null,"운영비","계",{"v":63871000,"d":"63,871"},{"v":62000200,"d":"62,000"},{"v":-1870800,"d":"-1,871"}]
[null,null,"법인전입금",{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0,null,null,"여    비",{"v":4200000,"d":"4,200"},{"v":4200000,"d":"4,200"},0]
[null,null,"기관전입금",{"v":14192200,"d":"14,192"},{"v":13591040,"d":"13,591"},{"v":-601160,"d":"-601"},null,null,"수용비 및 수수료",{"v":10320000,"d":"10,320"},{"v":8495200,"d":"8,495"},{"v":-1824800,"d":"-1,825"}]
["이월금수입","소계",null,{"v":104950072,"d":"104,950"},{"v":104950072,"d":"104,950"},0,null,null,"공공요금",{"v":21600000,"d":"21,600"},{"v":20760000,"d":"20,760"},{"v":-840000,"d":"-840"}]
[null,"이월금수입","계",{"v":104950072,"d":"104,950"},{"v":104950072,"d":"104,950"},0,null,null,"제세공과금",{"v":16811000,"d":"16,811"},{"v":15985000,"d":"15,985"},{"v":-826000,"d":"-826"}]
[null,null,"전년도(후원금)이월금수입",{"v":50050370,"d":"50,050"},{"v":50050370,"d":"50,050"},0,null,null,"차량비",{"v":8640000,"d":"8,640"},{"v":9360000,"d":"9,360"},{"v":720000,"d":"720"}]
[null,null,"전입금이월금수입",{"v":48930646,"d":"48,931"},{"v":48930646,"d":"48,931"},0,null,null,"연료비",{"v":2300000,"d":"2,300"},{"v":3200000,"d":"3,200"},{"v":900000,"d":"900"}]
[null,null,"사업이월금수입",{"v":5593350,"d":"5,593"},{"v":5593350,"d":"5,593"},0]
[null,null,"전년도이월금수입",{"v":375706,"d":"376"},{"v":375706,"d":"376"},0,"재산\n조성비","소계",null,{"v":53481170,"d":"53,481"},{"v":33129480,"d":"33,129"},{"v":-20351690,"d":"-20,352"}]
["잡수입","소계",null,{"v":2978788,"d":"2,979"},{"v":4430948,"d":"4,431"},{"v":1452160,"d":"1,452"},null,"시설비","계",{"v":53481170,"d":"53,481"},{"v":33129480,"d":"33,129"},{"v":-20351690,"d":"-20,352"}]
[null,"잡수입","계",{"v":2978788,"d":"2,979"},{"v":4430948,"d":"4,431"},{"v":1452160,"d":"1,452"},null,null,"시설비",{"v":17000000,"d":"17,000"},{"v":8000000,"d":"8,000"},{"v":-9000000,"d":"-9,000"}]
[null,null,"예금이자수입",{"v":378788,"d":"379"},{"v":430948,"d":"431"},{"v":52160,"d":"52"},null,null,"자산취득비",{"v":15980000,"d":"15,980"},{"v":13978310,"d":"13,978"},{"v":-2001690,"d":"-2,002"}]
[null,null,"기타잡수입",{"v":2600000,"d":"2,600"},{"v":4000000,"d":"4,000"},{"v":1400000,"d":"1,400"},null,null,"시설장비유지비",{"v":20501170,"d":"20,501"},{"v":11151170,"d":"11,151"},{"v":-9350000,"d":"-9,350"}]
[{"$nulls":6},"사업비","소 계",null,{"v":713417050,"d":"713,417"},{"v":750237290,"d":"750,237"},{"v":36820240,"d":"36,820"}]
[{"$nulls":7},"사업비","계",{"v":713417050,"d":"713,417"},{"v":750237290,"d":"750,237"},{"v":29820240,"d":"29,820"}]
[{"$nulls":8},"정서생활지원사업",{"v":1843600,"d":"1,844"},{"v":2468710,"d":"2,469"},{"v":625110,"d":"625"}]
[{"$nulls":8},"사회교육지원사업",{"v":62877000,"d":"62,877"},{"v":71867300,"d":"71,867"},{"v":8990300,"d":"8,990"}]
[{"$nulls":8},"건강생활지원사업",{"v":8700000,"d":"8,700"},{"v":8700000,"d":"8,700"},0]
[{"$nulls":8},"재가복지사업",{"v":8308000,"d":"8,308"},{"v":8271540,"d":"8,272"},{"v":-36460,"d":"-36"}]
[{"$nulls":8},"경로증진사업",{"v":9251050,"d":"9,251"},{"v":8830000,"d":"8,830"},{"v":-421050,"d":"-421"}]
[{"$nulls":8},"사회참여사업",{"v":2990000,"d":"2,990"},{"v":6285000,"d":"6,285"},{"v":3295000,"d":"3,295"}]
[{"$nulls":8},"연구개발사업",{"v":15123000,"d":"15,123"},{"v":14791000,"d":"14,791"},{"v":-332000,"d":"-332"}]
[{"$nulls":8},"지역자원개발 및 연계사업",{"v":2700000,"d":"2,700"},{"v":4440000,"d":"4,440"},{"v":1740000,"d":"1,740"}]
[{"$nulls":8},"연계사업",{"v":5360000,"d":"5,360"},{"v":10060000,"d":"10,060"},{"v":4700000,"d":"4,700"}]
[{"$nulls":8},"무용사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":8},"방송통신피해예방교육사업",{"v":1920000,"d":"1,920"},{"v":1920000,"d":"1,920"},0]
[{"$nulls":8},"노년행복컨설턴트사업",{"v":3500000,"d":"3,500"},{"v":3500000,"d":"3,500"},0]
[{"$nulls":8},"불량식품 근절 붐붐교실",{"v":1480000,"d":"1,480"},{"v":1480000,"d":"1,480"},0]
[{"$nulls":8},"경로당환경개선사업",null,{"v":7000000,"d":"7,000"}]
[{"$nulls":8},"경로당활성화사업",{"v":60558400,"d":"60,558"},{"v":60518700,"d":"60,519"},{"v":-39700,"d":"-40"}]
[{"$nulls":8},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":8},"경로식당사업",{"v":88135000,"d":"88,135"},{"v":89343000,"d":"89,343"},{"v":1208000,"d":"1,208"}]
[{"$nulls":8},"도시락배달사업",{"v":27375000,"d":"27,375"},{"v":27375000,"d":"27,375"},0]
[{"$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]
[{"$nulls":8},"노인사회활동지원사업",{"v":362296000,"d":"362,296"},{"v":372387040,"d":"372,387"},{"v":10091040,"d":"10,091"}]
[{"$nulls":6},"전출금","소계",null,{"v":14106200,"d":"14,106"},{"v":13591040,"d":"13,591"},{"v":-515160,"d":"-515"}]
[{"$nulls":7},"전출금","계",{"v":14106200,"d":"14,106"},{"v":13591040,"d":"13,591"},{"v":-515160,"d":"-515"}]
[{"$nulls":8},"전출금",{"v":14106200,"d":"14,106"},{"v":13591040,"d":"13,591"},{"v":-515160,"d":"-515"}]
[{"$nulls":6},"잡지출","소계",null,{"v":1913840,"d":"1,914"},{"v":2144762,"d":"2,145"},{"v":230922,"d":"231"}]
[{"$nulls":7},"잡지출","계",{"v":1913840,"d":"1,914"},{"v":2144762,"d":"2,145"},{"v":230922,"d":"231"}]
[{"$nulls":8},"잡지출",{"v":1913840,"d":"1,914"},{"v":2144762,"d":"2,145"},{"v":230922,"d":"231"}]