{"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":60,"n_cols":12,"rows_kept":60,"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],[29,6,53,6],[30,7,53,7],[54,6,56,6],[55,7,56,7],[57,6,59,6],[58,7,59,7]],"flags":["formulas_cached_only"]}
["2018년 예천군노인복지관 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":1228194060,"d":"1,228,194"},{"v":1265682000,"d":"1,265,682"},{"v":37487940,"d":"37,488"},"총계",null,null,{"v":1228194060,"d":"1,228,194"},{"v":1265682000,"d":"1,265,682"},{"v":37487940,"d":"37,488"}]
["사업수입","소계",null,{"v":28440000,"d":"28,440"},{"v":29960000,"d":"29,960"},{"v":1520000,"d":"1,520"},"사무비","소계",null,{"v":429091488,"d":"429,091"},{"v":459293460,"d":"459,293"},{"v":30201972,"d":"30,202"}]
[null,"사업수입","계",{"v":28440000,"d":"28,440"},{"v":29960000,"d":"29,960"},{"v":1520000,"d":"1,520"},null,"인건비","계",{"v":360851288,"d":"360,851"},{"v":377757540,"d":"377,758"},{"v":16906252,"d":"16,906"}]
[null,null,"이용자부담금",{"v":28440000,"d":"28,440"},{"v":29960000,"d":"29,960"},{"v":1520000,"d":"1,520"},null,null,"급여",{"v":250213000,"d":"250,213"},{"v":262576330,"d":"262,576"},{"v":12363330,"d":"12,363"}]
["보조금\n수입","소계",null,{"v":1034282000,"d":"1,034,282"},{"v":1059678000,"d":"1,059,678"},{"v":25396000,"d":"25,396"},null,null,"제수당",{"v":25940000,"d":"25,940"},{"v":26835000,"d":"26,835"},{"v":895000,"d":"895"}]
[null,"보조금\n수입","계",{"v":1034282000,"d":"1,034,282"},{"v":1059678000,"d":"1,059,678"},{"v":25396000,"d":"25,396"},null,null,"퇴직적립금",{"v":26783888,"d":"26,784"},{"v":27917000,"d":"27,917"},{"v":1133112,"d":"1,133"}]
[null,null,"경상보조금수입",{"v":1013322000,"d":"1,013,322"},{"v":1045183000,"d":"1,045,183"},{"v":31861000,"d":"31,861"},null,null,"사회보험부담",{"v":30100000,"d":"30,100"},{"v":31314400,"d":"31,314"},{"v":1214400,"d":"1,214"}]
[null,null,"기타보조금수입",{"v":20960000,"d":"20,960"},{"v":14495000,"d":"14,495"},{"v":-6465000,"d":"-6,465"},null,null,"기타후생경비",{"v":27814400,"d":"27,814"},{"v":29114810,"d":"29,115"},{"v":1300410,"d":"1,300"}]
["후원금수입","소계",null,{"v":32500000,"d":"32,500"},{"v":31400000,"d":"31,400"},{"v":-1100000,"d":"-1,100"},null,"업무추진비","계",{"v":6240000,"d":"6,240"},{"v":6883200,"d":"6,883"},{"v":643200,"d":"643"}]
[null,"후원금수입","계",{"v":32500000,"d":"32,500"},{"v":31400000,"d":"31,400"},{"v":-1100000,"d":"-1,100"},null,null,"기관운영비",{"v":1440000,"d":"1,440"},{"v":1483200,"d":"1,483"},{"v":43200,"d":"43"}]
[null,null,"후원금수입",{"v":32500000,"d":"32,500"},{"v":31400000,"d":"31,400"},{"v":-1100000,"d":"-1,100"},null,null,"직책보조비",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},0]
["전입금수입","소계",null,{"v":23591040,"d":"23,591"},{"v":21285000,"d":"21,285"},{"v":-2306040,"d":"-2,306"},null,null,"회의비",{"v":1200000,"d":"1,200"},{"v":1800000,"d":"1,800"},{"v":600000,"d":"600"}]
[null,"전입금수입","계",{"v":23591040,"d":"23,591"},{"v":21285000,"d":"21,285"},{"v":-2306040,"d":"-2,306"},null,"운영비","계",{"v":62000200,"d":"62,000"},{"v":74652720,"d":"74,653"},{"v":12652520,"d":"12,653"}]
[null,null,"법인전입금",{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0,null,null,"여    비",{"v":4200000,"d":"4,200"},{"v":3720000,"d":"3,720"},{"v":-480000,"d":"-480"}]
[null,null,"기관전입금",{"v":13591040,"d":"13,591"},{"v":11285000,"d":"11,285"},{"v":-2306040,"d":"-2,306"},null,null,"수용비 및 수수료",{"v":8495200,"d":"8,495"},{"v":9635200,"d":"9,635"},{"v":1140000,"d":"1,140"}]
["이월금수입","소계",null,{"v":104950072,"d":"104,950"},{"v":122000434,"d":"122,000"},{"v":17050362,"d":"17,050"},null,null,"공공요금",{"v":20760000,"d":"20,760"},{"v":32400000,"d":"32,400"},{"v":11640000,"d":"11,640"}]
[null,"이월금수입","계",{"v":104950072,"d":"104,950"},{"v":122000434,"d":"122,000"},{"v":17050362,"d":"17,050"},null,null,"제세공과금",{"v":15985000,"d":"15,985"},{"v":15997520,"d":"15,998"},{"v":12520,"d":"13"}]
[null,null,"전년도(후원금)이월금수입",{"v":50050370,"d":"50,050"},{"v":76000000,"d":"76,000"},{"v":25949630,"d":"25,950"},null,null,"차량비",{"v":9360000,"d":"9,360"},{"v":9600000,"d":"9,600"},{"v":240000,"d":"240"}]
[null,null,"전입금이월금수입",{"v":48930646,"d":"48,931"},{"v":42393473,"d":"42,393"},{"v":-6537173,"d":"-6,537"},null,null,"연료비",{"v":3200000,"d":"3,200"},{"v":3300000,"d":"3,300"},{"v":100000,"d":"100"}]
[null,null,"사업이월금수입",{"v":5593350,"d":"5,593"},{"v":3300000,"d":"3,300"},{"v":-2293350,"d":"-2,293"}]
[null,null,"전년도이월금수입",{"v":375706,"d":"376"},{"v":306961,"d":"307"},{"v":-68745,"d":"-69"},"재산\n조성비","소계",null,{"v":33129480,"d":"33,129"},{"v":64801550,"d":"64,802"},{"v":31672070,"d":"31,672"}]
["잡수입","소계",null,{"v":4430948,"d":"4,431"},{"v":1358566,"d":"1,359"},{"v":-3072382,"d":"-3,072"},null,"시설비","계",{"v":33129480,"d":"33,129"},{"v":64801550,"d":"64,802"},{"v":31672070,"d":"31,672"}]
[null,"잡수입","계",{"v":4430948,"d":"4,431"},{"v":1358566,"d":"1,359"},{"v":-3072382,"d":"-3,072"},null,null,"시설비",{"v":8000000,"d":"8,000"},{"v":19583550,"d":"19,584"},{"v":11583550,"d":"11,584"}]
[null,null,"예금이자수입",{"v":430948,"d":"431"},{"v":358566,"d":"359"},{"v":-72382,"d":"-72"},null,null,"자산취득비",{"v":13978310,"d":"13,978"},{"v":26100000,"d":"26,100"},{"v":12121690,"d":"12,122"}]
[null,null,"기타잡수입",{"v":4000000,"d":"4,000"},{"v":1000000,"d":"1,000"},{"v":-3000000,"d":"-3,000"},null,null,"시설장비유지비",{"v":11151170,"d":"11,151"},{"v":19118000,"d":"19,118"},{"v":7966830,"d":"7,967"}]
[{"$nulls":6},"사업비","소 계",null,{"v":750237290,"d":"750,237"},{"v":729763000,"d":"729,763"},{"v":-20474290,"d":"-20,474"}]
[{"$nulls":7},"사업비","계",{"v":750237290,"d":"750,237"},{"v":729763000,"d":"729,763"},{"v":-20474290,"d":"-20,474"}]
[{"$nulls":8},"정서생활지원사업",{"v":2468710,"d":"2,469"},{"v":700000,"d":"700"},{"v":-1768710,"d":"-1,769"}]
[{"$nulls":8},"사회교육지원사업",{"v":71867300,"d":"71,867"},{"v":47200000,"d":"47,200"},{"v":-24667300,"d":"-24,667"}]
[{"$nulls":8},"건강생활지원사업",{"v":8700000,"d":"8,700"},{"v":3800000,"d":"3,800"},{"v":-4900000,"d":"-4,900"}]
[{"$nulls":8},"재가복지사업",{"v":8271540,"d":"8,272"},{"v":8200000,"d":"8,200"},{"v":-71540,"d":"-72"}]
[{"$nulls":8},"경로증진사업",{"v":8830000,"d":"8,830"},{"v":9100000,"d":"9,100"},{"v":270000,"d":"270"}]
[{"$nulls":8},"사회참여사업",{"v":6285000,"d":"6,285"},{"v":2800000,"d":"2,800"},{"v":-3485000,"d":"-3,485"}]
[{"$nulls":8},"연구개발사업",{"v":14791000,"d":"14,791"},{"v":14000000,"d":"14,000"},{"v":-791000,"d":"-791"}]
[{"$nulls":8},"지역자원개발 및 연계사업",{"v":4440000,"d":"4,440"},{"v":1140000,"d":"1,140"},{"v":-3300000,"d":"-3,300"}]
[{"$nulls":8},"연계사업",{"v":10060000,"d":"10,060"},{"v":1360000,"d":"1,360"},{"v":-8700000,"d":"-8,700"}]
[{"$nulls":8},"무용사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":8},"방송통신피해예방교육사업",{"v":1920000,"d":"1,920"},null,{"v":-1920000,"d":"-1,920"}]
[{"$nulls":8},"노년행복컨설턴트사업",{"v":3500000,"d":"3,500"},null,{"v":-3500000,"d":"-3,500"}]
[{"$nulls":8},"불량식품 근절 붐붐교실",{"v":1480000,"d":"1,480"},null,{"v":-1480000,"d":"-1,480"}]
[{"$nulls":8},"경로당환경개선사업",{"v":7000000,"d":"7,000"},null,{"v":-7000000,"d":"-7,000"}]
[{"$nulls":8},"경상북도 공동모금회 사업",null,{"v":11495000,"d":"11,495"},{"v":11495000,"d":"11,495"}]
[{"$nulls":8},"경로당활성화사업",{"v":60518700,"d":"60,519"},{"v":60989000,"d":"60,989"},{"v":470300,"d":"470"}]
[{"$nulls":8},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":8},"경로식당사업",{"v":89343000,"d":"89,343"},{"v":88862000,"d":"88,862"},{"v":-481000,"d":"-481"}]
[{"$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":372387040,"d":"372,387"},{"v":401742000,"d":"401,742"},{"v":29354960,"d":"29,355"}]
[{"$nulls":6},"전출금","소계",null,{"v":13591040,"d":"13,591"},{"v":11285000,"d":"11,285"},{"v":-2306040,"d":"-2,306"}]
[{"$nulls":7},"전출금","계",{"v":13591040,"d":"13,591"},{"v":11285000,"d":"11,285"},{"v":-2306040,"d":"-2,306"}]
[{"$nulls":8},"전출금",{"v":13591040,"d":"13,591"},{"v":11285000,"d":"11,285"},{"v":-2306040,"d":"-2,306"}]
[{"$nulls":6},"잡지출","소계",null,{"v":2144762,"d":"2,145"},{"v":538990,"d":"539"},{"v":-1605772,"d":"-1,606"}]
[{"$nulls":7},"잡지출","계",{"v":2144762,"d":"2,145"},{"v":538990,"d":"539"},{"v":-1605772,"d":"-1,606"}]
[{"$nulls":8},"잡지출",{"v":2144762,"d":"2,145"},{"v":538990,"d":"539"},{"v":-1605772,"d":"-1,606"}]