{"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":54,"n_cols":12,"rows_kept":54,"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],[28,6,47,6],[29,7,47,7],[48,6,50,6],[49,7,50,7],[51,6,53,6],[52,7,53,7]],"flags":["formulas_cached_only"]}
["2022년 예천군노인복지관 2차 추경 세입 · 세출 총괄표"]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
["총계",null,null,{"v":1911580000,"d":"1,911,580"},{"v":1920690000,"d":"1,920,690"},{"v":9110000,"d":"9,110"},"총계",null,null,{"v":1911580000,"d":"1,911,580"},{"v":1920690000,"d":"1,920,690"},{"v":9110000,"d":"9,110"}]
["사업수입","소계",null,{"v":15600000,"d":"15,600"},{"v":14233000,"d":"14,233"},{"v":-1367000,"d":"-1,367"},"사무비","소계",null,{"v":557821380,"d":"557,821"},{"v":542520460,"d":"542,520"},{"v":-15300920,"d":"-15,301"}]
[null,"사업수입","계",{"v":15600000,"d":"15,600"},{"v":14233000,"d":"14,233"},{"v":-1367000,"d":"-1,367"},null,"인건비","계",{"v":492463380,"d":"492,463"},{"v":479312460,"d":"479,312"},{"v":-13150920,"d":"-13,151"}]
[null,null,"이용자부담금",{"v":15600000,"d":"15,600"},{"v":14233000,"d":"14,233"},{"v":-1367000,"d":"-1,367"},null,null,"급여",{"v":340877010,"d":"340,877"},{"v":327899410,"d":"327,899"},{"v":-12977600,"d":"-12,978"}]
["보조금\n수입","소계",null,{"v":1746228000,"d":"1,746,228"},{"v":1746228000,"d":"1,746,228"},0,null,null,"제수당",{"v":67356370,"d":"67,356"},{"v":67183050,"d":"67,183"},{"v":-173320,"d":"-173"}]
[null,"보조금\n수입","계",{"v":1746228000,"d":"1,746,228"},{"v":1746228000,"d":"1,746,228"},0,null,null,"퇴직적립금",{"v":35839000,"d":"35,839"},{"v":35839000,"d":"35,839"},0]
[null,null,"경상보조금수입",{"v":1746228000,"d":"1,746,228"},{"v":1746228000,"d":"1,746,228"},0,null,null,"사회보험부담",{"v":40483000,"d":"40,483"},{"v":40483000,"d":"40,483"},0]
[{"$nulls":8},"기타후생경비",{"v":7908000,"d":"7,908"},{"v":7908000,"d":"7,908"},0]
["후원금수입","소계",null,{"v":25776000,"d":"25,776"},{"v":36256000,"d":"36,256"},{"v":10480000,"d":"10,480"},null,"업무추진비","계",{"v":9400000,"d":"9,400"},{"v":9400000,"d":"9,400"},0]
[null,"후원금수입","계",{"v":25776000,"d":"25,776"},{"v":36256000,"d":"36,256"},{"v":10480000,"d":"10,480"},null,null,"기관운영비",{"v":1800000,"d":"1,800"},{"v":1800000,"d":"1,800"},0]
[null,null,"비지정후원금수입",{"v":7850000,"d":"7,850"},{"v":7750000,"d":"7,750"},{"v":-100000,"d":"-100"},null,null,"직책보조비",{"v":6000000,"d":"6,000"},{"v":6000000,"d":"6,000"},0]
[null,null,"지정후원금수입",{"v":17926000,"d":"17,926"},{"v":28506000,"d":"28,506"},{"v":10580000,"d":"10,580"},null,null,"회의비",{"v":1600000,"d":"1,600"},{"v":1600000,"d":"1,600"},0]
["전입금수입","소계",null,{"v":13000000,"d":"13,000"},{"v":13000000,"d":"13,000"},0,null,"운영비","계",{"v":55958000,"d":"55,958"},{"v":53808000,"d":"53,808"},{"v":-2150000,"d":"-2,150"}]
[null,"전입금수입","계",{"v":13000000,"d":"13,000"},{"v":13000000,"d":"13,000"},0,null,null,"여    비",{"v":4800000,"d":"4,800"},{"v":4800000,"d":"4,800"},0]
[null,null,"법인전입금",{"v":13000000,"d":"13,000"},{"v":13000000,"d":"13,000"},0,null,null,"수용비 및 수수료",{"v":10800000,"d":"10,800"},{"v":10800000,"d":"10,800"},0]
["이월금수입","소계",null,{"v":109094808,"d":"109,095"},{"v":109094808,"d":"109,095"},0,null,null,"공공요금",{"v":17760000,"d":"17,760"},{"v":15960000,"d":"15,960"},{"v":-1800000,"d":"-1,800"}]
[null,"이월금수입","계",{"v":109094808,"d":"109,095"},{"v":109094808,"d":"109,095"},0,null,null,"제세공과금",{"v":16398000,"d":"16,398"},{"v":16048000,"d":"16,048"},{"v":-350000,"d":"-350"}]
[null,null,"전년도(후원금)이월금수입",{"v":54292719,"d":"54,293"},{"v":54292719,"d":"54,293"},0,null,null,"차량비",{"v":4800000,"d":"4,800"},{"v":4800000,"d":"4,800"},0]
[null,null,"전년도이월금수입",{"v":54802089,"d":"54,802"},{"v":54802089,"d":"54,802"},0,null,null,"연료비",{"v":1400000,"d":"1,400"},{"v":1400000,"d":"1,400"},0]
["잡수입","소계",null,{"v":1881192,"d":"1,881"},{"v":1878192,"d":"1,878"},{"v":-3000,"d":"-3"},"재산\n조성비","소계",null,{"v":41420000,"d":"41,420"},{"v":42200000,"d":"42,200"},{"v":780000,"d":"780"}]
[null,"잡수입","계",{"v":1881192,"d":"1,881"},{"v":1878192,"d":"1,878"},{"v":-3000,"d":"-3"},null,"시설비","계",{"v":41420000,"d":"41,420"},{"v":42200000,"d":"42,200"},{"v":780000,"d":"780"}]
[null,null,"예금이자수입",{"v":581192,"d":"581"},{"v":578192,"d":"578"},{"v":-3000,"d":"-3"},null,null,"시설비",{"v":16000000,"d":"16,000"},{"v":20000000,"d":"20,000"},{"v":4000000,"d":"4,000"}]
[null,null,"기타잡수입",{"v":900000,"d":"900"},{"v":900000,"d":"900"},0,null,null,"자산취득비",{"v":15000000,"d":"15,000"},{"v":11780000,"d":"11,780"},{"v":-3220000,"d":"-3,220"}]
[null,null,"불용품매각대수입",{"v":400000,"d":"400"},{"v":400000,"d":"400"},0,null,null,"시설장비유지비",{"v":10420000,"d":"10,420"},{"v":10420000,"d":"10,420"},0]
[{"$nulls":6},"사업비","소 계",null,{"v":1303776000,"d":"1,303,776"},{"v":1327369000,"d":"1,327,369"},{"v":23593000,"d":"23,593"}]
[{"$nulls":7},"사업비","계",{"v":1303776000,"d":"1,303,776"},{"v":1327369000,"d":"1,327,369"},{"v":23593000,"d":"23,593"}]
[{"$nulls":8},"상담사업",{"v":4120000,"d":"4,120"},{"v":6620000,"d":"6,620"},{"v":2500000,"d":"2,500"}]
[{"$nulls":8},"노년사회화교육사업",{"v":38970000,"d":"38,970"},{"v":38300000,"d":"38,300"},{"v":-670000,"d":"-670"}]
[{"$nulls":8},"건강생활지원사업",{"v":6400000,"d":"6,400"},{"v":13500000,"d":"13,500"},{"v":7100000,"d":"7,100"}]
[{"$nulls":8},"WE CON 봉사단사업",{"v":4400000,"d":"4,400"},{"v":1790000,"d":"1,790"},{"v":-2610000,"d":"-2,610"}]
[{"$nulls":8},"경로증진사업",{"v":5700000,"d":"5,700"},{"v":14700000,"d":"14,700"},{"v":9000000,"d":"9,000"}]
[{"$nulls":8},"지역자원개발및 관리사업",{"v":7500000,"d":"7,500"},{"v":10400000,"d":"10,400"},{"v":2900000,"d":"2,900"}]
[{"$nulls":8},"지역연계사업",{"v":400000,"d":"400"},{"v":500000,"d":"500"},{"v":100000,"d":"100"}]
[{"$nulls":8},"연구개발사업",{"v":17740000,"d":"17,740"},{"v":8900000,"d":"8,900"},{"v":-8840000,"d":"-8,840"}]
[{"$nulls":8},"문화예술교육사업",{"v":3000000,"d":"3,000"},{"v":3000000,"d":"3,000"},0]
[{"$nulls":8},"공동모금회사업",{"v":14926000,"d":"14,926"},{"v":14926000,"d":"14,926"},0]
[{"$nulls":8},"선배시민자원봉사단",null,{"v":3080000,"d":"3,080"},{"v":3080000,"d":"3,080"}]
[{"$nulls":8},"안전나눔사업",null,{"v":7500000,"d":"7,500"},{"v":7500000,"d":"7,500"}]
[{"$nulls":8},"경로식당사업",{"v":122447000,"d":"122,447"},{"v":120980000,"d":"120,980"},{"v":-1467000,"d":"-1,467"}]
[{"$nulls":8},"도시락배달사업",{"v":54900000,"d":"54,900"},{"v":54900000,"d":"54,900"},0]
[{"$nulls":8},"YOYO예술단사업",{"v":3500000,"d":"3,500"},{"v":6500000,"d":"6,500"},{"v":3000000,"d":"3,000"}]
[{"$nulls":8},"YOYO클럽활성화사업",{"v":3000000,"d":"3,000"},{"v":5000000,"d":"5,000"},{"v":2000000,"d":"2,000"}]
[{"$nulls":8},"성인문해사업",{"v":12000000,"d":"12,000"},{"v":12000000,"d":"12,000"},0]
[{"$nulls":8},"노인사회활동지원사업",{"v":1004773000,"d":"1,004,773"},{"v":1004773000,"d":"1,004,773"},0]
[{"$nulls":6},"잡지출","소계",null,{"v":715445,"d":"715"},{"v":756365,"d":"756"},{"v":40920,"d":"41"}]
[{"$nulls":7},"잡지출","계",{"v":715445,"d":"715"},{"v":756365,"d":"756"},{"v":40920,"d":"41"}]
[{"$nulls":8},"잡지출",{"v":715445,"d":"715"},{"v":756365,"d":"756"},{"v":40920,"d":"41"}]
[{"$nulls":6},"예비비및 기타","소계",null,{"v":7847175,"d":"7,847"},{"v":7844175,"d":"7,844"},{"v":-3000,"d":"-3"}]
[{"$nulls":7},"예비비및 기타","계",{"v":7847175,"d":"7,847"},{"v":7844175,"d":"7,844"},{"v":-3000,"d":"-3"}]
[{"$nulls":8},"반환금",{"v":7847175,"d":"7,847"},{"v":7844175,"d":"7,844"},{"v":-3000,"d":"-3"}]