{"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":13,"rows_kept":59,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,5],[2,6,2,11],[5,0,7,0],[5,6,24,6],[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],[30,6,52,6],[31,7,52,7],[53,6,55,6],[54,7,55,7],[56,6,58,6],[57,7,58,7]],"flags":["formulas_cached_only"]}
["2018년 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":1307884000,"d":"1,307,884"},{"v":1317904000,"d":"1,317,904"},{"v":10020000,"d":"10,020"},"총계",null,null,{"v":1307884000,"d":"1,307,884"},{"v":1317904000,"d":"1,317,904"},{"v":10020000,"d":"10,020"}]
["사업수입","소계",null,{"v":26279800,"d":"26,280"},{"v":26370000,"d":"26,370"},{"v":90200,"d":"90"},"사무비","소계",null,{"v":464889940,"d":"464,890"},{"v":461848820,"d":"461,849"},{"v":-3041120,"d":"-3,041"}]
[null,"사업수입","계",{"v":26279800,"d":"26,280"},{"v":26370000,"d":"26,370"},{"v":90200,"d":"90"},null,"인건비","계",{"v":375857220,"d":"375,857"},{"v":373768620,"d":"373,769"},{"v":-2088600,"d":"-2,089"}]
[null,null,"이용자부담금",{"v":26279800,"d":"26,280"},{"v":26370000,"d":"26,370"},{"v":90200,"d":"90"},null,null,"급여",{"v":259926700,"d":"259,927"},{"v":259926700,"d":"259,927"},0]
["보조금\n수입","소계",null,{"v":1097588000,"d":"1,097,588"},{"v":1099248000,"d":"1,099,248"},{"v":1660000,"d":"1,660"},null,null,"제수당",{"v":27675000,"d":"27,675"},{"v":26550000,"d":"26,550"},{"v":-1125000,"d":"-1,125"}]
[null,"보조금\n수입","계",{"v":1097588000,"d":"1,097,588"},{"v":1099248000,"d":"1,099,248"},{"v":1660000,"d":"1,660"},null,null,"퇴직적립금",{"v":27917000,"d":"27,917"},{"v":27800000,"d":"27,800"},{"v":-117000,"d":"-117"},0]
[null,null,"경상보조금수입",{"v":1088588000,"d":"1,088,588"},{"v":1088588000,"d":"1,088,588"},0,null,null,"사회보험부담",{"v":31314400,"d":"31,314"},{"v":30814000,"d":"30,814"},{"v":-500400,"d":"-500"}]
[null,null,"기타보조금수입",{"v":9000000,"d":"9,000"},{"v":10660000,"d":"10,660"},{"v":1660000,"d":"1,660"},null,null,"기타후생경비",{"v":29024120,"d":"29,024"},{"v":28677920,"d":"28,678"},{"v":-346200,"d":"-346"}]
["후원금수입","소계",null,{"v":44866820,"d":"44,867"},{"v":51734700,"d":"51,735"},{"v":6867880,"d":"6,868"},null,"업무추진비","계",{"v":6960000,"d":"6,960"},{"v":6960000,"d":"6,960"},0]
[null,"후원금수입","계",{"v":44866820,"d":"44,867"},{"v":51734700,"d":"51,735"},{"v":6867880,"d":"6,868"},null,null,"기관운영비",{"v":1560000,"d":"1,560"},{"v":2160000,"d":"2,160"},{"v":600000,"d":"600"}]
[null,null,"후원금수입",{"v":33371820,"d":"33,372"},{"v":35239700,"d":"35,240"},{"v":1867880,"d":"1,868"}]
[null,null,"지정후원금수입",{"v":11495000,"d":"11,495"},{"v":16495000,"d":"16,495"},{"v":5000000,"d":"5,000"},null,null,"직책보조비",{"v":3600000,"d":"3,600"},{"v":3600000,"d":"3,600"},0]
["전입금수입","소계",null,{"v":13500000,"d":"13,500"},{"v":14000000,"d":"14,000"},{"v":500000,"d":"500"},null,null,"회의비",{"v":1800000,"d":"1,800"},{"v":1200000,"d":"1,200"},{"v":-600000,"d":"-600"}]
[null,"전입금수입","계",{"v":13500000,"d":"13,500"},{"v":14000000,"d":"14,000"},{"v":500000,"d":"500"},null,"운영비","계",{"v":82072720,"d":"82,073"},{"v":81120200,"d":"81,120"},{"v":-952520,"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":3500000,"d":"3,500"},{"v":4000000,"d":"4,000"},{"v":500000,"d":"500"},null,null,"수용비 및 수수료",{"v":9995200,"d":"9,995"},{"v":9995200,"d":"9,995"},0]
["이월금수입","소계",null,{"v":124244507,"d":"124,245"},{"v":124288942,"d":"124,289"},{"v":44435,"d":"44"},null,null,"공공요금",{"v":39300000,"d":"39,300"},{"v":39300000,"d":"39,300"},0]
[null,"이월금수입","계",{"v":124244507,"d":"124,245"},{"v":124288942,"d":"124,289"},{"v":44435,"d":"44"},null,null,"제세공과금",{"v":16397520,"d":"16,398"},{"v":15445000,"d":"15,445"},{"v":-952520,"d":"-953"}]
[null,null,"전년도(후원금)이월금수입",{"v":77146286,"d":"77,146"},{"v":77146286,"d":"77,146"},0,null,null,"차량비",{"v":9600000,"d":"9,600"},{"v":9600000,"d":"9,600"},0]
[null,null,"전입금이월금수입",{"v":42161206,"d":"42,161"},{"v":42161206,"d":"42,161"},0,null,null,"연료비",{"v":3300000,"d":"3,300"},{"v":3300000,"d":"3,300"},0]
[null,null,"사업이월금수입",{"v":3981623,"d":"3,982"},{"v":3981623,"d":"3,982"},0]
[null,null,"전년도이월금수입",{"v":955392,"d":"955"},{"v":999827,"d":"1,000"},{"v":44435,"d":"44"},"재산\n조성비","소계",null,{"v":64103070,"d":"64,103"},{"v":64103070,"d":"64,103"},0]
["잡수입","소계",null,{"v":1404873,"d":"1,405"},{"v":2262358,"d":"2,262"},{"v":857485,"d":"857"},null,"시설비","계",{"v":64103070,"d":"64,103"},{"v":64103070,"d":"64,103"},0]
[null,"잡수입","계",{"v":1404873,"d":"1,405"},{"v":2262358,"d":"2,262"},{"v":857485,"d":"857"},null,null,"시설비",{"v":18885070,"d":"18,885"},{"v":18885070,"d":"18,885"},0]
[null,null,"예금이자수입",{"v":404873,"d":"405"},{"v":468887,"d":"469"},{"v":64014,"d":"64"},null,null,"자산취득비",{"v":26100000,"d":"26,100"},{"v":26100000,"d":"26,100"},0]
[null,null,"기타잡수입",{"v":1000000,"d":"1,000"},{"v":1793471,"d":"1,793"},{"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":774158200,"d":"774,158"},{"v":786460660,"d":"786,461"},{"v":12302460,"d":"12,302"}]
[{"$nulls":7},"사업비","계",{"v":774158200,"d":"774,158"},{"v":786460660,"d":"786,461"},{"v":12302460,"d":"12,302"}]
[{"$nulls":8},"정서생활지원사업",{"v":940000,"d":"940"},{"v":780150,"d":"780"},{"v":-159850,"d":"-160"}]
[{"$nulls":8},"사회교육지원사업",{"v":54800000,"d":"54,800"},{"v":54476980,"d":"54,477"},{"v":-323020,"d":"-323"}]
[{"$nulls":8},"건강생활지원사업",{"v":3800000,"d":"3,800"},{"v":4431000,"d":"4,431"},{"v":631000,"d":"631"}]
[{"$nulls":8},"경로증진사업",{"v":4029000,"d":"4,029"},{"v":4605750,"d":"4,606"},{"v":576750,"d":"577"}]
[{"$nulls":8},"사회참여사업",{"v":2800000,"d":"2,800"},{"v":3100000,"d":"3,100"},{"v":300000,"d":"300"}]
[{"$nulls":8},"연구개발사업",{"v":12000000,"d":"12,000"},{"v":11960000,"d":"11,960"},{"v":-40000,"d":"-40"}]
[{"$nulls":8},"지역자원개발 및 연계사업",{"v":4440000,"d":"4,440"},{"v":4970000,"d":"4,970"},{"v":530000,"d":"530"}]
[{"$nulls":8},"연계사업",{"v":4660000,"d":"4,660"},{"v":5219380,"d":"5,219"},{"v":559380,"d":"559"}]
[{"$nulls":8},"무용사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":8},"노년컨설턴트사업",{"v":2000000,"d":"2,000"},{"v":2000000,"d":"2,000"},0]
[{"$nulls":8},"공동모금회(나의 살던고향)사업",{"v":11495000,"d":"11,495"},{"v":11495000,"d":"11,495"},0]
[{"$nulls":8},"공동모금회(할매할배추억만들기)사업",null,{"v":5000000,"d":"5,000"},{"v":5000000,"d":"5,000"}]
[{"$nulls":8},"한사협희망나눔사업",null,{"v":3580000,"d":"3,580"},{"v":3580000,"d":"3,580"}]
[{"$nulls":8},"경로당활성화사업",{"v":60228380,"d":"60,228"},{"v":60359400,"d":"60,359"},{"v":131020,"d":"131"}]
[{"$nulls":8},"관학연계이동복지관",{"v":23000000,"d":"23,000"},{"v":23000000,"d":"23,000"},0]
[{"$nulls":8},"경로식당사업",{"v":88502000,"d":"88,502"},{"v":89971000,"d":"89,971"},{"v":1469000,"d":"1,469"}]
[{"$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":436233820,"d":"436,234"},{"v":436282000,"d":"436,282"},{"v":48180,"d":"48"}]
[{"$nulls":6},"전출금","소계",null,{"v":3500000,"d":"3,500"},{"v":4000000,"d":"4,000"},{"v":500000,"d":"500"}]
[{"$nulls":7},"전출금","계",{"v":3500000,"d":"3,500"},{"v":4000000,"d":"4,000"},{"v":500000,"d":"500"}]
[{"$nulls":8},"전출금",{"v":3500000,"d":"3,500"},{"v":4000000,"d":"4,000"},{"v":500000,"d":"500"}]
[{"$nulls":6},"잡지출","소계",null,{"v":1232790,"d":"1,233"},{"v":1491450,"d":"1,491"},{"v":258660,"d":"259"}]
[{"$nulls":7},"잡지출","계",{"v":1232790,"d":"1,233"},{"v":1491450,"d":"1,491"},{"v":258660,"d":"259"}]
[{"$nulls":8},"잡지출",{"v":1232790,"d":"1,233"},{"v":1491450,"d":"1,491"},{"v":258660,"d":"259"}]