{"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":13,"rows_kept":60,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,5],[2,6,2,11],[5,0,7,0],[5,6,24,6],[6,1,7,1],[6,7,11,7],[8,0,11,0],[9,1,11,1],[12,0,15,0],[12,7,16,7],[13,1,15,1],[13,8,14,8],[13,9,14,9],[13,10,14,10],[13,11,14,11],[16,0,19,0],[17,1,19,1],[17,7,24,7],[20,0,25,0],[21,1,25,1],[23,8,24,8],[23,9,24,9],[23,10,24,10],[23,11,24,11],[25,6,29,6],[26,0,29,0],[26,7,29,7],[27,1,29,1],[30,6,53,6],[31,7,53,7],[54,6,56,6],[55,7,56,7],[57,6,59,6],[58,7,59,7]],"flags":["formulas_cached_only"]}
["2019년 예천군노인복지관 세입 · 세출 총괄표"]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목",2018,2019,"증감","관","항","목",2018,2019,"증감"]
["총계",null,null,{"v":1317904000,"d":"1,317,904"},{"v":1561536000,"d":"1,561,536"},{"v":243632000,"d":"243,632"},"총계",null,null,{"v":1317904000,"d":"1,317,904"},{"v":1561536000,"d":"1,561,536"},{"v":243632000,"d":"243,632"}]
["사업수입","소계",null,{"v":26370000,"d":"26,370"},{"v":26400000,"d":"26,400"},{"v":30000,"d":"30"},"사무비","소계",null,{"v":461848820,"d":"461,849"},{"v":516849700,"d":"516,850"},{"v":55000880,"d":"55,001"}]
[null,"사업수입","계",{"v":26370000,"d":"26,370"},{"v":26400000,"d":"26,400"},{"v":30000,"d":"30"},null,"인건비","계",{"v":373768620,"d":"373,769"},{"v":427217000,"d":"427,217"},{"v":53448380,"d":"53,448"}]
[null,null,"이용자부담금",{"v":26370000,"d":"26,370"},{"v":26400000,"d":"26,400"},{"v":30000,"d":"30"},null,null,"급여",{"v":259926700,"d":"259,927"},{"v":299069000,"d":"299,069"},{"v":39142300,"d":"39,142"}]
["보조금\n수입","소계",null,{"v":1099248000,"d":"1,099,248"},{"v":1335792000,"d":"1,335,792"},{"v":236544000,"d":"236,544"},null,null,"제수당",{"v":26550000,"d":"26,550"},{"v":29326000,"d":"29,326"},{"v":2776000,"d":"2,776"}]
[null,"보조금\n수입","계",{"v":1099248000,"d":"1,099,248"},{"v":1335792000,"d":"1,335,792"},{"v":236544000,"d":"236,544"},null,null,"퇴직적립금",{"v":27800000,"d":"27,800"},{"v":30912000,"d":"30,912"},{"v":3112000,"d":"3,112"},0]
[null,null,"경상보조금수입",{"v":1088588000,"d":"1,088,588"},{"v":1330712000,"d":"1,330,712"},{"v":242124000,"d":"242,124"},null,null,"사회보험부담",{"v":30814000,"d":"30,814"},{"v":34714000,"d":"34,714"},{"v":3900000,"d":"3,900"}]
[null,null,"기타보조금수입",{"v":10660000,"d":"10,660"},{"v":5080000,"d":"5,080"},{"v":-5580000,"d":"-5,580"},null,null,"기타후생경비",{"v":28677920,"d":"28,678"},{"v":33196000,"d":"33,196"},{"v":4518080,"d":"4,518"}]
["후원금수입","소계",null,{"v":51734700,"d":"51,735"},{"v":44085000,"d":"44,085"},{"v":-7649700,"d":"-7,650"},null,"업무추진비","계",{"v":6960000,"d":"6,960"},{"v":7560000,"d":"7,560"},{"v":600000,"d":"600"}]
[null,"후원금수입","계",{"v":51734700,"d":"51,735"},{"v":44085000,"d":"44,085"},{"v":-7649700,"d":"-7,650"},null,null,"기관운영비",{"v":1860000,"d":"1,860"},{"v":1560000,"d":"1,560"},{"v":-300000,"d":"-300"}]
[null,null,"후원금수입",{"v":35239700,"d":"35,240"},{"v":44085000,"d":"44,085"},{"v":8845300,"d":"8,845"}]
[null,null,"지정후원금수입",{"v":16495000,"d":"16,495"},null,{"v":-16495000,"d":"-16,495"},null,null,"직책보조비",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},0]
["전입금수입","소계",null,{"v":14000000,"d":"14,000"},{"v":15500000,"d":"15,500"},{"v":1500000,"d":"1,500"},null,null,"회의비",{"v":1500000,"d":"1,500"},{"v":2400000,"d":"2,400"},{"v":900000,"d":"900"}]
[null,"전입금수입","계",{"v":14000000,"d":"14,000"},{"v":15500000,"d":"15,500"},{"v":1500000,"d":"1,500"},null,"운영비","계",{"v":81120200,"d":"81,120"},{"v":82072700,"d":"82,073"},{"v":952500,"d":"953"}]
[null,null,"법인전입금",{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0,null,null,"여    비",{"v":3480000,"d":"3,480"},{"v":3480000,"d":"3,480"},0]
[null,null,"기관전입금",{"v":4000000,"d":"4,000"},{"v":5500000,"d":"5,500"},{"v":1500000,"d":"1,500"},null,null,"수용비 및 수수료",{"v":9995200,"d":"9,995"},{"v":9995200,"d":"9,995"},0]
["이월금수입","소계",null,{"v":124288942,"d":"124,289"},{"v":138220817,"d":"138,221"},{"v":13931875,"d":"13,932"},null,null,"공공요금",{"v":39300000,"d":"39,300"},{"v":39300000,"d":"39,300"},0]
[null,"이월금수입","계",{"v":124288942,"d":"124,289"},{"v":138220817,"d":"138,221"},{"v":13931875,"d":"13,932"},null,null,"제세공과금",{"v":15445000,"d":"15,445"},{"v":16397500,"d":"16,398"},{"v":952500,"d":"953"}]
[null,null,"전년도(후원금)이월금수입",{"v":77146286,"d":"77,146"},{"v":95000000,"d":"95,000"},{"v":17853714,"d":"17,854"},null,null,"차량비",{"v":9600000,"d":"9,600"},{"v":9600000,"d":"9,600"},0]
[null,null,"전입금이월금수입",{"v":42161206,"d":"42,161"},{"v":41100000,"d":"41,100"},{"v":-1061206,"d":"-1,061"},null,null,"연료비",{"v":3300000,"d":"3,300"},{"v":3300000,"d":"3,300"},0]
[null,null,"사업이월금수입",{"v":3981623,"d":"3,982"},{"v":1490200,"d":"1,490"},{"v":-2491423,"d":"-2,491"}]
[null,null,"전년도이월금수입",{"v":999827,"d":"1,000"},{"v":630617,"d":"631"},{"v":-369210,"d":"-369"},"재산\n조성비","소계",null,{"v":64103070,"d":"64,103"},{"v":38303000,"d":"38,303"},{"v":-25800070,"d":"-25,800"}]
["잡수입","소계",null,{"v":2262358,"d":"2,262"},{"v":1538183,"d":"1,538"},{"v":-724175,"d":"-724"},null,"시설비","계",{"v":64103070,"d":"64,103"},{"v":38303000,"d":"38,303"},{"v":-25800070,"d":"-25,800"}]
[null,"잡수입","계",{"v":2262358,"d":"2,262"},{"v":1538183,"d":"1,538"},{"v":-724175,"d":"-724"},null,null,"시설비",{"v":18885070,"d":"18,885"},{"v":8885000,"d":"8,885"},{"v":-10000070,"d":"-10,000"}]
[null,null,"예금이자수입",{"v":468887,"d":"469"},{"v":538183,"d":"538"},{"v":69296,"d":"69"},null,null,"자산취득비",{"v":26100000,"d":"26,100"},{"v":10300000,"d":"10,300"},{"v":-15800000,"d":"-15,800"}]
[null,null,"기타잡수입",{"v":1793471,"d":"1,793"},{"v":1000000,"d":"1,000"},{"v":-793471,"d":"-793"},null,null,"시설장비유지비",{"v":19118000,"d":"19,118"},{"v":19118000,"d":"19,118"},0]
[{"$nulls":6},"사업비","소 계",null,{"v":786460660,"d":"786,461"},{"v":1000073920,"d":"1,000,074"},{"v":213613260,"d":"213,613"}]
[{"$nulls":7},"사업비","계",{"v":786460660,"d":"786,461"},{"v":1000073920,"d":"1,000,074"},{"v":213613260,"d":"213,613"}]
[{"$nulls":8},"정서생활지원사업",{"v":780150,"d":"780"},{"v":740000,"d":"740"},{"v":-40150,"d":"-40"}]
[{"$nulls":8},"사회교육지원사업",{"v":54476980,"d":"54,477"},{"v":42600000,"d":"42,600"},{"v":-11876980,"d":"-11,877"}]
[{"$nulls":8},"건강생활지원사업",{"v":4431000,"d":"4,431"},{"v":3700000,"d":"3,700"},{"v":-731000,"d":"-731"}]
[{"$nulls":8},"경로증진사업",{"v":4605750,"d":"4,606"},{"v":5500000,"d":"5,500"},{"v":894250,"d":"894"}]
[{"$nulls":8},"사회참여사업",{"v":3100000,"d":"3,100"},{"v":3100000,"d":"3,100"},0]
[{"$nulls":8},"연구개발사업",{"v":11960000,"d":"11,960"},{"v":10700000,"d":"10,700"},{"v":-1260000,"d":"-1,260"}]
[{"$nulls":8},"지역자원개발 및 연계사업",{"v":4970000,"d":"4,970"},{"v":6770000,"d":"6,770"},{"v":1800000,"d":"1,800"}]
[{"$nulls":8},"연계사업",{"v":5219380,"d":"5,219"},{"v":2930000,"d":"2,930"},{"v":-2289380,"d":"-2,289"}]
[{"$nulls":8},"무용사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":8},"노년컨설턴트사업",{"v":2000000,"d":"2,000"},0,{"v":-2000000,"d":"-2,000"}]
[{"$nulls":8},"공동모금회(나의 살던고향)사업",{"v":11495000,"d":"11,495"},0,{"v":-11495000,"d":"-11,495"}]
[{"$nulls":8},"공동모금회(할매할배추억만들기)사업",{"v":5000000,"d":"5,000"},0,{"v":-5000000,"d":"-5,000"}]
[{"$nulls":8},"한사협희망나눔사업",{"v":3580000,"d":"3,580"},0,{"v":-3580000,"d":"-3,580"}]
[{"$nulls":8},"해피빈학습지지원사업",null,{"v":1685000,"d":"1,685"},{"v":1685000,"d":"1,685"}]
[{"$nulls":8},"경로당활성화사업",{"v":60359400,"d":"60,359"},{"v":61720920,"d":"61,721"},{"v":1361520,"d":"1,362"}]
[{"$nulls":8},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":8},"경로식당사업",{"v":89971000,"d":"89,971"},{"v":92412000,"d":"92,412"},{"v":2441000,"d":"2,441"}]
[{"$nulls":8},"도시락배달사업",{"v":37230000,"d":"37,230"},{"v":37230000,"d":"37,230"},0]
[{"$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]
[{"$nulls":8},"노인사회활동지원사업",{"v":436282000,"d":"436,282"},{"v":679986000,"d":"679,986"},{"v":243704000,"d":"243,704"}]
[{"$nulls":6},"전출금","소계",null,{"v":4000000,"d":"4,000"},{"v":5500000,"d":"5,500"},{"v":1500000,"d":"1,500"}]
[{"$nulls":7},"전출금","계",{"v":4000000,"d":"4,000"},{"v":5500000,"d":"5,500"},{"v":1500000,"d":"1,500"}]
[{"$nulls":8},"전출금",{"v":4000000,"d":"4,000"},{"v":5500000,"d":"5,500"},{"v":1500000,"d":"1,500"}]
[{"$nulls":6},"잡지출","소계",null,{"v":1491450,"d":"1,491"},{"v":809380,"d":"809"},{"v":-682070,"d":"-682"}]
[{"$nulls":7},"잡지출","계",{"v":1491450,"d":"1,491"},{"v":809380,"d":"809"},{"v":-682070,"d":"-682"}]
[{"$nulls":8},"잡지출",{"v":1491450,"d":"1,491"},{"v":809380,"d":"809"},{"v":-682070,"d":"-682"}]