{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["성인문해세입`세출","성인문해세입","세입`세출 총괄표"],"not_rendered":{"external_links":5,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"성인문해세입`세출","index":0,"n_rows":15,"n_cols":12,"rows_kept":15,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,5],[3,6,3,11],[6,0,8,0],[6,6,11,6],[7,1,8,1],[7,7,11,7],[8,8,11,8],[8,9,11,9],[8,10,11,10],[8,11,11,11],[9,0,11,0],[10,1,11,1],[12,0,14,0],[12,6,14,6],[12,7,14,7],[13,1,14,1],[13,8,14,8],[13,9,14,9],[13,10,14,10],[13,11,14,11]],"flags":["formulas_cached_only"]}
["2018년 성인문해교육 1차 세입`세출 예산(안)"]
["1. 세입 세출총괄"]
["(단위 : 원)"]
["세                                   입",{"$nulls":5},"세                                   출"]
["관","항","목","당초","추경","증  감","관","항","목","당초","추경","증 감"]
["총    계",null,null,{"v":12010000,"d":"12,010,000"},{"v":12010000,"d":"12,010,000"},0,"총   계",null,null,{"v":12010000,"d":"12,010,000"},{"$error":"#REF!"},{"$error":"#REF!"}]
["보조금수입","계",null,{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0,"사업비","소계",null,{"v":12000000,"d":"12,000,000"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"보조금수입","계",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0,null,"사업비","계",{"v":12000000,"d":"12,000,000"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"보조금수입",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0,null,null,"성인문해사업",{"v":12000000,"d":"12,000,000"},{"$error":"#REF!"},{"$error":"#REF!"}]
["이월금수입","계",null,null,0,0]
[null,"이월금수입","계",null,0,0]
[null,null,"전년도(이자)이월금",null,0,0]
["잡수입","소계",null,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,"잡지출","잡지출","계",{"v":10000,"d":"10,000"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"잡수입","계",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,null,null,"잡지출",{"v":10000,"d":"10,000"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"예금이자수입",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0]

{"sheet":"성인문해세입","index":1,"n_rows":11,"n_cols":17,"rows_kept":11,"merged":[[0,0,0,16],[1,0,1,16],[2,0,2,2],[2,3,3,3],[2,4,2,6],[2,7,2,8],[2,9,3,16],[5,0,6,0],[5,1,6,1],[7,0,8,0],[7,1,8,1],[9,0,10,0],[9,1,10,1]],"flags":["formulas_cached_only"]}
["2. 세입내역"]
["(단위 : 원)"]
["과              목",null,null,"당초","추경",null,null,"증  감",null,"산 출 근 거"]
["관","항","목",null,"계","보조금","자부담","액수","비율(%)"]
["총 계",null,null,{"v":12010000,"d":"12,010,000"},{"v":12010000,"d":"12,010,000"},{"v":12000000,"d":"12,000,000"},{"v":10000,"d":"10,000"},0,{"v":0,"d":"0%"},{"$nulls":7},{"v":12010000,"d":"12,010,000"}]
["보조금수입","보조금수입","소계",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0,0,{"$nulls":8},{"v":12000000,"d":"12,000,000"}]
[null,null,"보조금수입",{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},{"v":12000000,"d":"12,000,000"},0,0,null,"*보조금수입",{"$nulls":6},{"v":12000000,"d":"12,000,000"}]
["이월금수입","이월금수입","소계",0,0,null,0,0,{"$error":"#DIV/0!"}]
[null,null,"전년도(이자)이월금",null,0,null,0,0,{"$error":"#DIV/0!"},"*전년도(이자)이월금수입"]
["잡수입","잡수입","소계",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},null,{"v":10000,"d":"10,000"},0,{"v":0,"d":"0%"},{"$nulls":7},{"v":10000,"d":"10,000"}]
[null,null,"예금이자수입",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},null,{"v":10000,"d":"10,000"},0,{"v":0,"d":"0%"},"*예금이자수입",{"$nulls":6},{"v":10000,"d":"10,000"}]

{"sheet":"세입`세출 총괄표","index":2,"n_rows":56,"n_cols":13,"rows_kept":56,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,5],[2,6,2,11],[5,0,7,0],[5,6,23,6],[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],[29,6,49,6],[30,7,49,7],[50,6,52,6],[51,7,52,7],[53,6,55,6],[54,7,55,7]],"flags":["formulas_cached_only"]}
["2018년 예천군노인복지관 1차 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":1265682000,"d":"1,265,682"},{"v":1301584000,"d":"1,301,584"},{"v":35902000,"d":"35,902"},"총계",null,null,{"v":1265682000,"d":"1,265,682"},{"v":1301583600,"d":"1,301,584"},{"v":35901600,"d":"35,902"}]
["사업수입","소계",null,{"v":29960000,"d":"29,960"},{"v":26843000,"d":"26,843"},{"v":-3117000,"d":"-3,117"},"사무비","소계",null,{"v":459293460,"d":"459,293"},{"v":464786540,"d":"464,787"},{"v":5493080,"d":"5,493"}]
[null,"사업수입","계",{"v":29960000,"d":"29,960"},{"v":26843000,"d":"26,843"},{"v":-3117000,"d":"-3,117"},null,"인건비","계",{"v":377757540,"d":"377,758"},{"v":378450620,"d":"378,451"},{"v":693080,"d":"693"}]
[null,null,"이용자부담금",{"v":29960000,"d":"29,960"},{"v":26843000,"d":"26,843"},{"v":-3117000,"d":"-3,117"},null,null,"급여",{"v":262576330,"d":"262,576"},{"v":262520500,"d":"262,521"},{"v":-55830,"d":"-56"}]
["보조금\n수입","소계",null,{"v":1059678000,"d":"1,059,678"},{"v":1102863000,"d":"1,102,863"},{"v":43185000,"d":"43,185"},null,null,"제수당",{"v":26835000,"d":"26,835"},{"v":27675000,"d":"27,675"},{"v":840000,"d":"840"}]
[null,"보조금\n수입","계",{"v":1059678000,"d":"1,059,678"},{"v":1102863000,"d":"1,102,863"},{"v":43185000,"d":"43,185"},null,null,"퇴직적립금",{"v":27917000,"d":"27,917"},{"v":27917000,"d":"27,917"},0,0]
[null,null,"경상보조금수입",{"v":1045183000,"d":"1,045,183"},{"v":1088368000,"d":"1,088,368"},{"v":43185000,"d":"43,185"},null,null,"사회보험부담",{"v":31314400,"d":"31,314"},{"v":31314000,"d":"31,314"},-400]
[null,null,"기타보조금수입",{"v":14495000,"d":"14,495"},{"v":14495000,"d":"14,495"},0,null,null,"기타후생경비",{"v":29114810,"d":"29,115"},{"v":29024120,"d":"29,024"},{"v":-90690,"d":"-91"}]
["후원금수입","소계",null,{"v":31400000,"d":"31,400"},{"v":33743130,"d":"33,743"},{"v":2343130,"d":"2,343"},null,"업무추진비","계",{"v":6883200,"d":"6,883"},{"v":6883200,"d":"6,883"},0]
[null,"후원금수입","계",{"v":31400000,"d":"31,400"},{"v":33743130,"d":"33,743"},{"v":2343130,"d":"2,343"},null,null,"기관운영비",{"v":1483200,"d":"1,483"},{"v":1483200,"d":"1,483"},0]
[null,null,"후원금수입",{"v":31400000,"d":"31,400"},{"v":33743130,"d":"33,743"},{"v":2343130,"d":"2,343"},null,null,"직책보조비",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},0]
["전입금수입","소계",null,{"v":21285000,"d":"21,285"},{"v":13128690,"d":"13,129"},{"v":-8156310,"d":"-8,156"},null,null,"회의비",{"v":1800000,"d":"1,800"},{"v":1800000,"d":"1,800"},0]
[null,"전입금수입","계",{"v":21285000,"d":"21,285"},{"v":13128690,"d":"13,129"},{"v":-8156310,"d":"-8,156"},null,"운영비","계",{"v":74652720,"d":"74,653"},{"v":79452720,"d":"79,453"},{"v":4800000,"d":"4,800"}]
[null,null,"법인전입금",{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0,null,null,"여    비",{"v":3720000,"d":"3,720"},{"v":3720000,"d":"3,720"},0]
[null,null,"기관전입금",{"v":11285000,"d":"11,285"},{"v":3128690,"d":"3,129"},{"v":-8156310,"d":"-8,156"},null,null,"수용비 및 수수료",{"v":9635200,"d":"9,635"},{"v":9635200,"d":"9,635"},0]
["이월금수입","소계",null,{"v":122000434,"d":"122,000"},{"v":123649393,"d":"123,649"},{"v":1648959,"d":"1,649"},null,null,"공공요금",{"v":32400000,"d":"32,400"},{"v":37200000,"d":"37,200"},{"v":4800000,"d":"4,800"}]
[null,"이월금수입","계",{"v":122000434,"d":"122,000"},{"v":123649393,"d":"123,649"},{"v":1648959,"d":"1,649"},null,null,"제세공과금",{"v":15997520,"d":"15,998"},{"v":15997520,"d":"15,998"},0]
[null,null,"전년도(후원금)이월금수입",{"v":76000000,"d":"76,000"},{"v":77146286,"d":"77,146"},{"v":1146286,"d":"1,146"},null,null,"차량비",{"v":9600000,"d":"9,600"},{"v":9600000,"d":"9,600"},0]
[null,null,"전입금이월금수입",{"v":42393473,"d":"42,393"},{"v":42161206,"d":"42,161"},{"v":-232267,"d":"-232"},null,null,"연료비",{"v":3300000,"d":"3,300"},{"v":3300000,"d":"3,300"},0]
[null,null,"사업이월금수입",{"v":3300000,"d":"3,300"},{"v":4006728,"d":"4,007"},{"v":706728,"d":"707"}]
[null,null,"전년도이월금수입",{"v":306961,"d":"307"},{"v":335173,"d":"335"},{"v":28212,"d":"28"},"재산\n조성비","소계",null,{"v":64801550,"d":"64,802"},{"v":64103070,"d":"64,103"},{"v":-698480,"d":"-698"}]
["잡수입","소계",null,{"v":1358566,"d":"1,359"},{"v":1356787,"d":"1,357"},{"v":-1779,"d":"-2"},null,"시설비","계",{"v":64801550,"d":"64,802"},{"v":64103070,"d":"64,103"},{"v":-698480,"d":"-698"}]
[null,"잡수입","계",{"v":1358566,"d":"1,359"},{"v":1356787,"d":"1,357"},{"v":-1779,"d":"-2"},null,null,"시설비",{"v":19583550,"d":"19,584"},{"v":18885070,"d":"18,885"},{"v":-698480,"d":"-698"}]
[null,null,"예금이자수입",{"v":358566,"d":"359"},{"v":356787,"d":"357"},{"v":-1779,"d":"-2"},null,null,"자산취득비",{"v":26100000,"d":"26,100"},{"v":26100000,"d":"26,100"},0]
[null,null,"기타잡수입",{"v":1000000,"d":"1,000"},{"v":1000000,"d":"1,000"},0,null,null,"시설장비유지비",{"v":19118000,"d":"19,118"},{"v":19118000,"d":"19,118"},0]
[{"$nulls":6},"사업비","소 계",null,{"v":729763000,"d":"729,763"},{"v":768739200,"d":"768,739"},{"v":38976200,"d":"38,976"}]
[{"$nulls":7},"사업비","계",{"v":729763000,"d":"729,763"},{"v":768739200,"d":"768,739"},{"v":38976200,"d":"38,976"}]
[{"$nulls":8},"정서생활지원사업",{"v":700000,"d":"700"},{"v":940000,"d":"940"},{"v":240000,"d":"240"}]
[{"$nulls":8},"사회교육지원사업",{"v":47200000,"d":"47,200"},{"v":47200000,"d":"47,200"},0]
[{"$nulls":8},"건강생활지원사업",{"v":3800000,"d":"3,800"},{"v":3800000,"d":"3,800"},0]
[{"$nulls":8},"재가복지사업",{"v":8200000,"d":"8,200"},{"v":9800000,"d":"9,800"},{"v":1600000,"d":"1,600"}]
[{"$nulls":8},"경로증진사업",{"v":9100000,"d":"9,100"},{"v":5500000,"d":"5,500"},{"v":-3600000,"d":"-3,600"}]
[{"$nulls":8},"사회참여사업",{"v":2800000,"d":"2,800"},{"v":2800000,"d":"2,800"},0]
[{"$nulls":8},"연구개발사업",{"v":14000000,"d":"14,000"},{"v":12000000,"d":"12,000"},{"v":-2000000,"d":"-2,000"}]
[{"$nulls":8},"지역자원개발 및 연계사업",{"v":1140000,"d":"1,140"},{"v":1140000,"d":"1,140"},0]
[{"$nulls":8},"연계사업",{"v":1360000,"d":"1,360"},{"v":510000,"d":"510"},{"v":-850000,"d":"-850"}]
[{"$nulls":8},"무용사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":8},"공동모금회사업",{"v":11495000,"d":"11,495"},{"v":11495000,"d":"11,495"},0]
[{"$nulls":8},"경로당활성화사업",{"v":60989000,"d":"60,989"},{"v":60228380,"d":"60,228"},{"v":-760620,"d":"-761"}]
[{"$nulls":8},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":8},"경로식당사업",{"v":88862000,"d":"88,862"},{"v":88862000,"d":"88,862"},0]
[{"$nulls":8},"도시락배달사업",{"v":27375000,"d":"27,375"},{"v":37230000,"d":"37,230"},{"v":9855000,"d":"9,855"}]
[{"$nulls":8},"YOYO클럽활성화사업",{"v":6000000,"d":"6,000"},{"v":6000000,"d":"6,000"},0]
[{"$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":401742000,"d":"401,742"},{"v":436233820,"d":"436,234"},{"v":34491820,"d":"34,492"}]
[{"$nulls":6},"전출금","소계",null,{"v":11285000,"d":"11,285"},{"v":3300000,"d":"3,300"},{"v":-7985000,"d":"-7,985"}]
[{"$nulls":7},"전출금","계",{"v":11285000,"d":"11,285"},{"v":3300000,"d":"3,300"},{"v":-7985000,"d":"-7,985"}]
[{"$nulls":8},"전출금",{"v":11285000,"d":"11,285"},{"v":3300000,"d":"3,300"},{"v":-7985000,"d":"-7,985"}]
[{"$nulls":6},"잡지출","소계",null,{"v":538990,"d":"539"},{"v":654790,"d":"655"},{"v":115800,"d":"116"}]
[{"$nulls":7},"잡지출","계",{"v":538990,"d":"539"},{"v":654790,"d":"655"},{"v":115800,"d":"116"}]
[{"$nulls":8},"잡지출",{"v":538990,"d":"539"},{"v":654790,"d":"655"},{"v":115800,"d":"116"}]