{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["세입`세출 총괄표"],"not_rendered":{"external_links":2,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"세입`세출 총괄표","index":0,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,5],[2,6,2,11],[5,0,7,0],[5,6,22,6],[6,1,7,1],[6,7,11,7],[8,0,11,0],[9,1,11,1],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,5,11,5],[12,0,15,0],[12,7,15,7],[13,1,15,1],[16,0,18,0],[16,7,22,7],[17,1,18,1],[19,0,22,0],[20,1,22,1],[23,0,27,0],[23,6,27,6],[24,1,27,1],[24,7,27,7],[28,6,52,6],[29,7,52,7],[53,6,55,6],[54,7,55,7]],"flags":["formulas_cached_only"]}
["2020년 예천군노인복지관 결산 추경 세입 · 세출 총괄표"]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
["총계",null,null,{"v":1761681377,"d":"1,761,681"},{"v":1761210210,"d":"1,761,210"},{"v":-471167,"d":"-471"},"총계",null,null,{"v":1761681377,"d":"1,761,681"},{"v":1761210210,"d":"1,761,210"},{"v":-471167,"d":"-471"}]
["사업수입","소계",null,{"v":6308000,"d":"6,308"},{"v":5626000,"d":"5,626"},{"v":-682000,"d":"-682"},"사무비","소계",null,{"v":504281850,"d":"504,282"},{"v":500800810,"d":"500,801"},{"v":-3481040,"d":"-3,481"}]
[null,"사업수입","계",{"v":6308000,"d":"6,308"},{"v":5626000,"d":"5,626"},{"v":-682000,"d":"-682"},null,"인건비","계",{"v":439869850,"d":"439,870"},{"v":438669850,"d":"438,670"},{"v":-1200000,"d":"-1,200"}]
[null,null,"이용자부담금",{"v":6308000,"d":"6,308"},{"v":5626000,"d":"5,626"},{"v":-682000,"d":"-682"},null,null,"급여",{"v":320584500,"d":"320,585"},{"v":320284500,"d":"320,285"},{"v":-300000,"d":"-300"}]
["보조금\n수입","소계",null,{"v":1517724000,"d":"1,517,724"},{"v":1517724000,"d":"1,517,724"},0,null,null,"제수당",{"v":17950000,"d":"17,950"},{"v":16450000,"d":"16,450"},{"v":-1500000,"d":"-1,500"}]
[null,"보조금\n수입","계",{"v":1517724000,"d":"1,517,724"},{"v":1517724000,"d":"1,517,724"},0,null,null,"퇴직적립금",{"v":31661000,"d":"31,661"},{"v":32261000,"d":"32,261"},{"v":600000,"d":"600"}]
[null,null,"경상보조금수입",{"v":1517724000,"d":"1,517,724"},{"v":1517724000,"d":"1,517,724"},0,null,null,"사회보험부담",{"v":33887530,"d":"33,888"},{"v":33887530,"d":"33,888"},0]
[{"$nulls":8},"기타후생경비",{"v":35786820,"d":"35,787"},{"v":35786820,"d":"35,787"},0]
["후원금수입","소계",null,{"v":131892502,"d":"131,893"},{"v":132892502,"d":"132,893"},{"v":1000000,"d":"1,000"},null,"업무추진비","계",{"v":8800000,"d":"8,800"},{"v":8800000,"d":"8,800"},0]
[null,"후원금수입","계",{"v":131892502,"d":"131,893"},{"v":132892502,"d":"132,893"},{"v":1000000,"d":"1,000"},null,null,"기관운영비",{"v":1200000,"d":"1,200"},{"v":1200000,"d":"1,200"},0]
[null,null,"비지정후원금수입",{"v":30642502,"d":"30,643"},{"v":31642502,"d":"31,643"},{"v":1000000,"d":"1,000"},null,null,"직책보조비",{"v":6000000,"d":"6,000"},{"v":6000000,"d":"6,000"},0]
[null,null,"지정후원금수입",{"v":101250000,"d":"101,250"},{"v":101250000,"d":"101,250"},0,null,null,"회의비",{"v":1600000,"d":"1,600"},{"v":1600000,"d":"1,600"},0]
["전입금수입","소계",null,{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0,null,"운영비","계",{"v":55612000,"d":"55,612"},{"v":53330960,"d":"53,331"},{"v":-2281040,"d":"-2,281"}]
[null,"전입금수입","계",{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0,null,null,"여    비",{"v":6000000,"d":"6,000"},{"v":6000000,"d":"6,000"},0]
[null,null,"법인전입금",{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0,null,null,"수용비 및 수수료",{"v":8700000,"d":"8,700"},{"v":9198960,"d":"9,199"},{"v":498960,"d":"499"}]
["이월금수입","소계",null,{"v":91821432,"d":"91,821"},{"v":91821186,"d":"91,821"},-246,null,null,"공공요금",{"v":18972000,"d":"18,972"},{"v":15972000,"d":"15,972"},{"v":-3000000,"d":"-3,000"}]
[null,"이월금수입","계",{"v":91821432,"d":"91,821"},{"v":91821186,"d":"91,821"},-246,null,null,"제세공과금",{"v":15400000,"d":"15,400"},{"v":15620000,"d":"15,620"},{"v":220000,"d":"220"}]
[null,null,"전년도(후원금)이월금수입",{"v":42781238,"d":"42,781"},{"v":42781238,"d":"42,781"},0,null,null,"차량비",{"v":4440000,"d":"4,440"},{"v":4440000,"d":"4,440"},0]
[null,null,"전년도이월금수입",{"v":49040194,"d":"49,040"},{"v":49039948,"d":"49,040"},-246,null,null,"연료비",{"v":2100000,"d":"2,100"},{"v":2100000,"d":"2,100"},0]
["잡수입","소계",null,{"v":3935443,"d":"3,935"},{"v":3146522,"d":"3,147"},{"v":-788921,"d":"-789"},"재산\n조성비","소계",null,{"v":49078000,"d":"49,078"},{"v":52715000,"d":"52,715"},{"v":3637000,"d":"3,637"}]
[null,"잡수입","계",{"v":3935443,"d":"3,935"},{"v":3146522,"d":"3,147"},{"v":-788921,"d":"-789"},null,"시설비","계",{"v":49078000,"d":"49,078"},{"v":52715000,"d":"52,715"},{"v":3637000,"d":"3,637"}]
[null,null,"예금이자수입",{"v":615443,"d":"615"},{"v":626522,"d":"627"},{"v":11079,"d":"11"},null,null,"시설비",{"v":8000000,"d":"8,000"},{"v":8000000,"d":"8,000"},0]
[null,null,"기타잡수입",{"v":3100000,"d":"3,100"},{"v":2300000,"d":"2,300"},{"v":-800000,"d":"-800"},null,null,"자산취득비",{"v":32500000,"d":"32,500"},{"v":36137000,"d":"36,137"},{"v":3637000,"d":"3,637"}]
[null,null,"불용품매각대수입",{"v":220000,"d":"220"},{"v":220000,"d":"220"},0,null,null,"시설장비유지비",{"v":8578000,"d":"8,578"},{"v":8578000,"d":"8,578"},0]
[{"$nulls":6},"사업비","소 계",null,{"v":1205665780,"d":"1,205,666"},{"v":1204864080,"d":"1,204,864"},{"v":-801700,"d":"-802"}]
[{"$nulls":7},"사업비","계",{"v":1205665780,"d":"1,205,666"},{"v":1204864080,"d":"1,204,864"},{"v":-801700,"d":"-802"}]
[{"$nulls":8},"정서생활지원사업",{"v":3380000,"d":"3,380"},{"v":3330000,"d":"3,330"},{"v":-50000,"d":"-50"}]
[{"$nulls":8},"사회교육사업",{"v":47560000,"d":"47,560"},{"v":43253000,"d":"43,253"},{"v":-4307000,"d":"-4,307"}]
[{"$nulls":8},"건강생활지원사업",{"v":5200000,"d":"5,200"},{"v":5200000,"d":"5,200"},0]
[{"$nulls":8},"WE CON 봉사단사업",{"v":4040000,"d":"4,040"},{"v":4040000,"d":"4,040"},0]
[{"$nulls":8},"경로증진사업",{"v":110000,"d":"110"},{"v":4200000,"d":"4,200"},{"v":4090000,"d":"4,090"}]
[{"$nulls":8},"지역자원개발및 관리사업",{"v":6400000,"d":"6,400"},{"v":5750000,"d":"5,750"},{"v":-650000,"d":"-650"}]
[{"$nulls":8},"지역연계사업",{"v":1150000,"d":"1,150"},{"v":1150000,"d":"1,150"},0]
[{"$nulls":8},"지역복지사업",{"v":7500000,"d":"7,500"},{"v":7500000,"d":"7,500"},0]
[{"$nulls":8},"연구개발사업",{"v":14740000,"d":"14,740"},{"v":14540000,"d":"14,540"},{"v":-200000,"d":"-200"}]
[{"$nulls":8},"문화예술교육사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":8},"해피빈학습지지원사업",{"v":175000,"d":"175"},{"v":175000,"d":"175"},0]
[{"$nulls":8},"마음방역사업",{"v":1650000,"d":"1,650"},{"v":1650000,"d":"1,650"},0]
[{"$nulls":8},"위생방역지원사업",{"v":1130000,"d":"1,130"},{"v":1130000,"d":"1,130"},0]
[{"$nulls":8},"저소득노인이불지원사업",{"v":1120000,"d":"1,120"},{"v":1120000,"d":"1,120"},0]
[{"$nulls":8},"생애전환사업",{"v":1600000,"d":"1,600"},{"v":1600000,"d":"1,600"},0]
[{"$nulls":8},"마술교실(모금회)",{"v":5500000,"d":"5,500"},{"v":5500000,"d":"5,500"},0]
[{"$nulls":8},"경로당건강식지원사업(모금회)",{"v":89000000,"d":"89,000"},{"v":89000000,"d":"89,000"},0]
[{"$nulls":8},"경로식당사업",{"v":102140000,"d":"102,140"},{"v":102455300,"d":"102,455"},{"v":315300,"d":"315"}]
[{"$nulls":8},"도시락배달사업",{"v":54244000,"d":"54,244"},{"v":54244000,"d":"54,244"},0]
[{"$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]
[{"$nulls":8},"노인사회활동지원사업",{"v":831026780,"d":"831,027"},{"v":831026780,"d":"831,027"},0]
[{"$nulls":6},"잡지출","소계",null,{"v":2655747,"d":"2,656"},{"v":2830320,"d":"2,830"},{"v":174573,"d":"175"}]
[{"$nulls":7},"잡지출","계",{"v":2655747,"d":"2,656"},{"v":2830320,"d":"2,830"},{"v":174573,"d":"175"}]
[{"$nulls":8},"잡지출",{"v":2655747,"d":"2,656"},{"v":2830320,"d":"2,830"},{"v":174573,"d":"175"}]