{"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"]}
["2021년 예천군노인복지관 세입 · 세출 총괄표"]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목",2020,2021,"증감","관","항","목",2020,2021,"증감"]
["총계",null,null,{"v":1761210210,"d":"1,761,210"},{"v":1718822000,"d":"1,718,822"},{"v":-42388210,"d":"-42,388"},"총계",null,null,{"v":1761210210,"d":"1,761,210"},{"v":1718822000,"d":"1,718,822"},{"v":-42388210,"d":"-42,388"}]
["사업수입","소계",null,{"v":5626000,"d":"5,626"},{"v":30000000,"d":"30,000"},{"v":24374000,"d":"24,374"},"사무비","소계",null,{"v":500800810,"d":"500,801"},{"v":544618000,"d":"544,618"},{"v":43817190,"d":"43,817"}]
[null,"사업수입","계",{"v":5626000,"d":"5,626"},{"v":30000000,"d":"30,000"},{"v":24374000,"d":"24,374"},null,"인건비","계",{"v":438669850,"d":"438,670"},{"v":475526000,"d":"475,526"},{"v":36856150,"d":"36,856"}]
[null,null,"이용자부담금",{"v":5626000,"d":"5,626"},{"v":30000000,"d":"30,000"},{"v":24374000,"d":"24,374"},null,null,"급여",{"v":320284500,"d":"320,285"},{"v":331760000,"d":"331,760"},{"v":11475500,"d":"11,476"}]
["보조금\n수입","소계",null,{"v":1517724000,"d":"1,517,724"},{"v":1551152000,"d":"1,551,152"},{"v":33428000,"d":"33,428"},null,null,"제수당",{"v":16450000,"d":"16,450"},{"v":34110000,"d":"34,110"},{"v":17660000,"d":"17,660"}]
[null,"보조금\n수입","계",{"v":1517724000,"d":"1,517,724"},{"v":1551152000,"d":"1,551,152"},{"v":33428000,"d":"33,428"},null,null,"퇴직적립금",{"v":32261000,"d":"32,261"},{"v":34162000,"d":"34,162"},{"v":1901000,"d":"1,901"}]
[null,null,"경상보조금수입",{"v":1517724000,"d":"1,517,724"},{"v":1551152000,"d":"1,551,152"},{"v":33428000,"d":"33,428"},null,null,"사회보험부담",{"v":33887530,"d":"33,888"},{"v":38588000,"d":"38,588"},{"v":4700470,"d":"4,700"}]
[{"$nulls":8},"기타후생경비",{"v":35786820,"d":"35,787"},{"v":36906000,"d":"36,906"},{"v":1119180,"d":"1,119"}]
["후원금수입","소계",null,{"v":132892502,"d":"132,893"},{"v":38700000,"d":"38,700"},{"v":-94192502,"d":"-94,193"},null,"업무추진비","계",{"v":8800000,"d":"8,800"},{"v":8800000,"d":"8,800"},0]
[null,"후원금수입","계",{"v":132892502,"d":"132,893"},{"v":38700000,"d":"38,700"},{"v":-94192502,"d":"-94,193"},null,null,"기관운영비",{"v":1200000,"d":"1,200"},{"v":1200000,"d":"1,200"},0]
[null,null,"비지정후원금수입",{"v":31642502,"d":"31,643"},{"v":35700000,"d":"35,700"},{"v":4057498,"d":"4,057"},null,null,"직책보조비",{"v":6000000,"d":"6,000"},{"v":6000000,"d":"6,000"},0]
[null,null,"지정후원금수입",{"v":101250000,"d":"101,250"},{"v":3000000,"d":"3,000"},{"v":-98250000,"d":"-98,250"},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":53330960,"d":"53,331"},{"v":60292000,"d":"60,292"},{"v":6961040,"d":"6,961"}]
[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":9198960,"d":"9,199"},{"v":9300000,"d":"9,300"},{"v":101040,"d":"101"}]
["이월금수입","소계",null,{"v":91822046,"d":"91,822"},{"v":86457008,"d":"86,457"},{"v":-5365038,"d":"-5,365"},null,null,"공공요금",{"v":15972000,"d":"15,972"},{"v":20160000,"d":"20,160"},{"v":4188000,"d":"4,188"}]
[null,"이월금수입","계",{"v":91822046,"d":"91,822"},{"v":86457008,"d":"86,457"},{"v":-5997708,"d":"-5,998"},null,null,"제세공과금",{"v":15620000,"d":"15,620"},{"v":17332000,"d":"17,332"},{"v":1712000,"d":"1,712"}]
[null,null,"전년도(후원금)이월금수입",{"v":42781238,"d":"42,781"},{"v":50000000,"d":"50,000"},{"v":7218762,"d":"7,219"},null,null,"차량비",{"v":4440000,"d":"4,440"},{"v":5400000,"d":"5,400"},{"v":960000,"d":"960"}]
[null,null,"전년도이월금수입",{"v":49040808,"d":"49,041"},{"v":36457008,"d":"36,457"},{"v":-12583800,"d":"-12,584"},null,null,"연료비",{"v":2100000,"d":"2,100"},{"v":2100000,"d":"2,100"},0]
["잡수입","소계",null,{"v":3145662,"d":"3,146"},{"v":2512992,"d":"2,513"},{"v":-632670,"d":"-633"},"재산\n조성비","소계",null,{"v":52715000,"d":"52,715"},{"v":32200000,"d":"32,200"},{"v":-20515000,"d":"-20,515"}]
[null,"잡수입","계",{"v":3145662,"d":"3,146"},{"v":2512992,"d":"2,513"},{"v":-632670,"d":"-633"},null,"시설비","계",{"v":52715000,"d":"52,715"},{"v":32200000,"d":"32,200"},{"v":-20515000,"d":"-20,515"}]
[null,null,"예금이자수입",{"v":625662,"d":"626"},{"v":612992,"d":"613"},{"v":-12670,"d":"-13"},null,null,"시설비",{"v":8000000,"d":"8,000"},{"v":8200000,"d":"8,200"},{"v":200000,"d":"200"}]
[null,null,"기타잡수입",{"v":2300000,"d":"2,300"},{"v":1500000,"d":"1,500"},{"v":-800000,"d":"-800"},null,null,"자산취득비",{"v":36137000,"d":"36,137"},{"v":14500000,"d":"14,500"},{"v":-21637000,"d":"-21,637"}]
[null,null,"불용품매각대수입",{"v":220000,"d":"220"},{"v":400000,"d":"400"},{"v":180000,"d":"180"},null,null,"시설장비유지비",{"v":8578000,"d":"8,578"},{"v":9500000,"d":"9,500"},{"v":922000,"d":"922"}]
[{"$nulls":6},"사업비","소 계",null,{"v":1204864080,"d":"1,204,864"},{"v":1141133090,"d":"1,141,133"},{"v":-63730990,"d":"-63,731"}]
[{"$nulls":7},"사업비","계",{"v":1204864080,"d":"1,204,864"},{"v":1141133090,"d":"1,141,133"},{"v":-63730990,"d":"-63,731"}]
[{"$nulls":8},"정서생활지원사업",{"v":3330000,"d":"3,330"},{"v":3230000,"d":"3,230"},{"v":-100000,"d":"-100"}]
[{"$nulls":8},"사회교육사업",{"v":43253000,"d":"43,253"},{"v":46200000,"d":"46,200"},{"v":2947000,"d":"2,947"}]
[{"$nulls":8},"건강생활지원사업",{"v":5200000,"d":"5,200"},{"v":4600000,"d":"4,600"},{"v":-600000,"d":"-600"}]
[{"$nulls":8},"WE CON 봉사단사업",{"v":4040000,"d":"4,040"},{"v":5220000,"d":"5,220"},{"v":1180000,"d":"1,180"}]
[{"$nulls":8},"경로증진사업",{"v":4200000,"d":"4,200"},{"v":4240000,"d":"4,240"},{"v":40000,"d":"40"}]
[{"$nulls":8},"지역자원개발및 관리사업",{"v":5750000,"d":"5,750"},{"v":6400000,"d":"6,400"},{"v":650000,"d":"650"}]
[{"$nulls":8},"지역연계사업",{"v":1150000,"d":"1,150"},{"v":3280000,"d":"3,280"},{"v":2130000,"d":"2,130"}]
[{"$nulls":8},"지역복지사업",{"v":7500000,"d":"7,500"},{"v":11700000,"d":"11,700"},{"v":4200000,"d":"4,200"}]
[{"$nulls":8},"연구개발사업",{"v":14540000,"d":"14,540"},{"v":14240000,"d":"14,240"},{"v":-300000,"d":"-300"}]
[{"$nulls":8},"문화예술교육사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":8},"해피빈학습지지원사업",{"v":175000,"d":"175"},null,{"v":-175000,"d":"-175"}]
[{"$nulls":8},"마음방역물품지원사업",{"v":1650000,"d":"1,650"},null,{"v":-1650000,"d":"-1,650"}]
[{"$nulls":8},"위생방역물품지원사업",{"v":1130000,"d":"1,130"},null,{"v":-1130000,"d":"-1,130"}]
[{"$nulls":8},"저소득노인이불지원사업",{"v":1120000,"d":"1,120"},null,{"v":-1120000,"d":"-1,120"}]
[{"$nulls":8},"생애전환프로젝트사업",{"v":1600000,"d":"1,600"},null,{"v":-1600000,"d":"-1,600"}]
[{"$nulls":8},"마술교실사업",{"v":5500000,"d":"5,500"},null,{"v":-5500000,"d":"-5,500"}]
[{"$nulls":8},"경로당건강식지원사업",{"v":89000000,"d":"89,000"},null,{"v":-89000000,"d":"-89,000"}]
[{"$nulls":8},"경로식당사업",{"v":102455300,"d":"102,455"},{"v":123948000,"d":"123,948"},{"v":21492700,"d":"21,493"}]
[{"$nulls":8},"도시락배달사업",{"v":54244000,"d":"54,244"},{"v":54750000,"d":"54,750"},{"v":506000,"d":"506"}]
[{"$nulls":8},"YOYO클럽활성화사업",{"v":6000000,"d":"6,000"},{"v":3000000,"d":"3,000"},{"v":-3000000,"d":"-3,000"}]
[{"$nulls":8},"YOYO공연예술단사업",{"v":7000000,"d":"7,000"},{"v":3500000,"d":"3,500"},{"v":-3500000,"d":"-3,500"}]
[{"$nulls":8},"성인문해사업",{"v":12000000,"d":"12,000"},{"v":12000000,"d":"12,000"},0]
[{"$nulls":8},"노인사회활동지원사업",{"v":831026780,"d":"831,027"},{"v":841825090,"d":"841,825"},{"v":10798310,"d":"10,798"}]
[{"$nulls":6},"잡지출","소계",null,{"v":2830320,"d":"2,830"},{"v":870910,"d":"871"},{"v":-1959410,"d":"-1,959"}]
[{"$nulls":7},"잡지출","계",{"v":2830320,"d":"2,830"},{"v":870910,"d":"871"},{"v":-1959410,"d":"-1,959"}]
[{"$nulls":8},"잡지출",{"v":2830320,"d":"2,830"},{"v":870910,"d":"871"},{"v":-1959410,"d":"-1,959"}]