{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["13년 결산","14년 1차 추경"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"13년 결산","index":0,"n_rows":70,"n_cols":9,"rows_kept":70,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,2],[2,3,3,3],[2,4,2,6],[2,7,3,7],[2,8,3,8],[5,0,7,0],[6,1,7,1],[8,0,10,0],[9,1,10,1],[11,0,13,0],[12,1,13,1],[14,0,16,0],[15,1,16,1],[17,0,19,0],[18,1,19,1],[20,0,23,0],[21,1,23,1],[24,0,24,8],[25,0,25,2],[26,0,26,2],[26,3,27,3],[26,4,26,6],[26,7,27,7],[26,8,27,8],[29,0,45,0],[30,1,35,1],[36,1,39,1],[40,1,45,1],[46,0,48,0],[47,1,48,1],[50,0,50,2],[51,0,51,2],[51,3,52,3],[51,4,51,6],[51,7,52,7],[51,8,52,8],[53,0,63,0],[54,1,63,1],[64,0,66,0],[65,1,66,1],[67,0,69,0],[68,1,69,1]],"flags":["formulas_cached_only"]}
["2013년도 예천재가노인지원센터 집행결과 보고서 총괄"]
["(단위 : 원)"]
["세                        입",null,null,"예산액(A)","수입액(B)",null,null,"증감(B-A)","비고"]
["관","항","목",null,"계","보조금","자부담"]
["총   계",null,null,{"v":598159000,"d":"598,159,000"},{"v":584748686,"d":"584,748,686"},{"v":127680000,"d":"127,680,000"},{"v":457068686,"d":"457,068,686"},{"v":-13410314,"d":"-13,410,314"}]
["사업수입","소  계",null,{"v":132114000,"d":"132,114,000"},{"v":132987735,"d":"132,987,735"},null,{"v":132987735,"d":"132,987,735"},{"v":873735,"d":"873,735"}]
[null,"사업수입","계",{"v":132114000,"d":"132,114,000"},{"v":132987735,"d":"132,987,735"},null,{"v":132987735,"d":"132,987,735"},{"v":873735,"d":"873,735"}]
[null,null,"사업수입",{"v":132114000,"d":"132,114,000"},{"v":132987735,"d":"132,987,735"},null,{"v":132987735,"d":"132,987,735"},{"v":873735,"d":"873,735"}]
["요양급여수입","소  계",null,{"v":288940000,"d":"288,940,000"},{"v":272892910,"d":"272,892,910"},null,{"v":272892910,"d":"272,892,910"},{"v":-16047090,"d":"-16,047,090"}]
[null,"요양급여수입","계",{"v":288940000,"d":"288,940,000"},{"v":272892910,"d":"272,892,910"},null,{"v":272892910,"d":"272,892,910"},{"v":-16047090,"d":"-16,047,090"}]
[null,null,"장기요양수입",{"v":288940000,"d":"288,940,000"},{"v":272892910,"d":"272,892,910"},null,{"v":272892910,"d":"272,892,910"},{"v":-16047090,"d":"-16,047,090"}]
["보조금수입","소  계",null,{"v":127680000,"d":"127,680,000"},{"v":127680000,"d":"127,680,000"},{"v":127680000,"d":"127,680,000"}]
[null,"보조금수입","계",{"v":127680000,"d":"127,680,000"},{"v":127680000,"d":"127,680,000"},{"v":127680000,"d":"127,680,000"}]
[null,null,"보조금수입",{"v":127680000,"d":"127,680,000"},{"v":127680000,"d":"127,680,000"},{"v":127680000,"d":"127,680,000"}]
["후원금수입","소  계",null,{"v":7580883,"d":"7,580,883"},{"v":9986200,"d":"9,986,200"},null,{"v":9986200,"d":"9,986,200"},{"v":2405317,"d":"2,405,317"}]
[null,"후원금수입","계",{"v":7580883,"d":"7,580,883"},{"v":9986200,"d":"9,986,200"},null,{"v":9986200,"d":"9,986,200"},{"v":2405317,"d":"2,405,317"}]
[null,null,"후원금수입",{"v":7580883,"d":"7,580,883"},{"v":9986200,"d":"9,986,200"},null,{"v":9986200,"d":"9,986,200"},{"v":2405317,"d":"2,405,317"}]
["이월금수입","소  계",null,{"v":25000508,"d":"25,000,508"},{"v":25000039,"d":"25,000,039"},null,{"v":25000039,"d":"25,000,039"},-469]
[null,"이월금수입","계",{"v":25000508,"d":"25,000,508"},{"v":25000039,"d":"25,000,039"},null,{"v":25000039,"d":"25,000,039"},-469]
[null,null,"전년도이월금수입",{"v":25000508,"d":"25,000,508"},{"v":25000039,"d":"25,000,039"},null,{"v":25000039,"d":"25,000,039"},-469]
["잡 수 입","소  계",null,{"v":16843609,"d":"16,843,609"},{"v":16201802,"d":"16,201,802"},null,{"v":16201802,"d":"16,201,802"},{"v":-641807,"d":"-641,807"}]
[null,"잡 수 입","계",{"v":16843609,"d":"16,843,609"},{"v":16201802,"d":"16,201,802"},null,{"v":16201802,"d":"16,201,802"},{"v":-641807,"d":"-641,807"}]
[null,null,"예금이자수입",{"v":145699,"d":"145,699"},{"v":45534,"d":"45,534"},null,{"v":45534,"d":"45,534"},{"v":-100165,"d":"-100,165"}]
[null,null,"기타잡수입",{"v":16697910,"d":"16,697,910"},{"v":16156268,"d":"16,156,268"},null,{"v":16156268,"d":"16,156,268"},{"v":-541642,"d":"-541,642"}]
[]
["(3) 세출결산"]
["과              목",null,null,"예산액(A)","집행액(B)",null,null,"잔액(A-B)","비고"]
["관","항","목",null,"계","보조금","자부담"]
["총     계",null,null,{"v":598159000,"d":"598,159,000"},{"v":525258708,"d":"525,258,708"},{"v":127630000,"d":"127,630,000"},{"v":397628708,"d":"397,628,708"},{"v":72900292,"d":"72,900,292"},"잔액:59,489,978원"]
["사  무  비","소 계",null,{"v":495986570,"d":"495,986,570"},{"v":481907881,"d":"481,907,881"},{"v":103697360,"d":"103,697,360"},{"v":378210521,"d":"378,210,521"},{"v":14078689,"d":"14,078,689"}]
[null,"인건비","계",{"v":458753680,"d":"458,753,680"},{"v":449806151,"d":"449,806,151"},{"v":92986070,"d":"92,986,070"},{"v":356820081,"d":"356,820,081"},{"v":8947529,"d":"8,947,529"}]
[null,null,"급여",{"v":333519000,"d":"333,519,000"},{"v":328379380,"d":"328,379,380"},{"v":63031000,"d":"63,031,000"},{"v":265348380,"d":"265,348,380"},{"v":5139620,"d":"5,139,620"}]
[null,null,"제수당",{"v":16450970,"d":"16,450,970"},{"v":15750550,"d":"15,750,550"},{"v":12594610,"d":"12,594,610"},{"v":3155940,"d":"3,155,940"},{"v":700420,"d":"700,420"}]
[null,null,"퇴직적립금",{"v":37337820,"d":"37,337,820"},{"v":36460941,"d":"36,460,941"},{"v":7437820,"d":"7,437,820"},{"v":29023121,"d":"29,023,121"},{"v":876879,"d":"876,879"}]
[null,null,"사회보험부담금",{"v":30556690,"d":"30,556,690"},{"v":29925760,"d":"29,925,760"},{"v":5747840,"d":"5,747,840"},{"v":24177920,"d":"24,177,920"},{"v":630930,"d":"630,930"}]
[null,null,"기타복리후생비",{"v":40889200,"d":"40,889,200"},{"v":39289520,"d":"39,289,520"},{"v":4174800,"d":"4,174,800"},{"v":35114720,"d":"35,114,720"},{"v":1599680,"d":"1,599,680"}]
[null,"업무추진비","계",{"v":8400000,"d":"8,400,000"},{"v":7671300,"d":"7,671,300"},{"v":1200000,"d":"1,200,000"},{"v":6471300,"d":"6,471,300"},{"v":728700,"d":"728,700"}]
[null,null,"기관운영비",{"v":1000000,"d":"1,000,000"},{"v":471300,"d":"471,300"},null,{"v":471300,"d":"471,300"},{"v":528700,"d":"528,700"}]
[null,null,"직책보조비",{"v":7200000,"d":"7,200,000"},{"v":7200000,"d":"7,200,000"},{"v":1200000,"d":"1,200,000"},{"v":6000000,"d":"6,000,000"}]
[null,null,"회의비",{"v":200000,"d":"200,000"},{"$nulls":3},{"v":200000,"d":"200,000"}]
[null,"운영비","계",{"v":28832890,"d":"28,832,890"},{"v":24430430,"d":"24,430,430"},{"v":9511290,"d":"9,511,290"},{"v":14919140,"d":"14,919,140"},{"v":4402460,"d":"4,402,460"}]
[null,null,"여비",{"v":2508000,"d":"2,508,000"},{"v":2043200,"d":"2,043,200"},{"v":1608000,"d":"1,608,000"},{"v":435200,"d":"435,200"},{"v":464800,"d":"464,800"}]
[null,null,"수용비및수수료",{"v":3920000,"d":"3,920,000"},{"v":2744600,"d":"2,744,600"},{"v":1500000,"d":"1,500,000"},{"v":1244600,"d":"1,244,600"},{"v":1175400,"d":"1,175,400"}]
[null,null,"공공요금",{"v":1704000,"d":"1,704,000"},{"v":1578990,"d":"1,578,990"},{"v":222110,"d":"222,110"},{"v":1356880,"d":"1,356,880"},{"v":125010,"d":"125,010"}]
[null,null,"제세공과금",{"v":9758460,"d":"9,758,460"},{"v":8483070,"d":"8,483,070"},{"v":2081180,"d":"2,081,180"},{"v":6401890,"d":"6,401,890"},{"v":1275390,"d":"1,275,390"}]
[null,null,"차량비",{"v":10942430,"d":"10,942,430"},{"v":9580570,"d":"9,580,570"},{"v":4100000,"d":"4,100,000"},{"v":5480570,"d":"5,480,570"},{"v":1361860,"d":"1,361,860"}]
["재산조성비","소계",null,{"v":8672790,"d":"8,672,790"},{"v":6074096,"d":"6,074,096"},{"v":85000,"d":"85,000"},{"v":5989096,"d":"5,989,096"},{"v":2598694,"d":"2,598,694"}]
[null,"시설비","계",{"v":8672790,"d":"8,672,790"},{"v":6074096,"d":"6,074,096"},{"v":85000,"d":"85,000"},{"v":5989096,"d":"5,989,096"},{"v":2598694,"d":"2,598,694"}]
[null,null,"자산취득비",{"v":8672790,"d":"8,672,790"},{"v":6074096,"d":"6,074,096"},{"v":85000,"d":"85,000"},{"v":5989096,"d":"5,989,096"},{"v":2598694,"d":"2,598,694"}]
[]
["(3) 세출결산"]
["과              목",null,null,"예산액(A)","집행액(B)",null,null,"잔액(A-B)","비고"]
["관","항","목",null,"계","보조금","자부담"]
["사업비","소 계",null,{"v":48344840,"d":"48,344,840"},{"v":37261630,"d":"37,261,630"},{"v":23847640,"d":"23,847,640"},{"v":13413990,"d":"13,413,990"},{"v":11083210,"d":"11,083,210"}]
[null,"사업비","계",{"v":48344840,"d":"48,344,840"},{"v":37261630,"d":"37,261,630"},{"v":23847640,"d":"23,847,640"},{"v":13413990,"d":"13,413,990"},{"v":11083210,"d":"11,083,210"}]
[null,null,"사례관리사업",{"v":500000,"d":"500,000"},{"v":424800,"d":"424,800"},{"v":424800,"d":"424,800"}]
[null,null,"사회적지원사업",{"v":976000,"d":"976,000"},{"v":789800,"d":"789,800"},{"v":776000,"d":"776,000"},{"v":13800,"d":"13,800"}]
[null,null,"식생활지원사업",{"v":11756340,"d":"11,756,340"},{"v":11296340,"d":"11,296,340"},{"v":11076340,"d":"11,076,340"},{"v":220000,"d":"220,000"}]
[null,null,"정서지원사업",{"v":6914000,"d":"6,914,000"},{"v":6914000,"d":"6,914,000"},{"v":6182000,"d":"6,182,000"},{"v":732000,"d":"732,000"}]
[null,null,"사회안전망구축사업",{"v":2840000,"d":"2,840,000"},{"v":2375000,"d":"2,375,000"},{"v":1105000,"d":"1,105,000"},{"v":1270000,"d":"1,270,000"},{"v":465000,"d":"465,000"}]
[null,null,"조사및 홍보사업",{"v":5385000,"d":"5,385,000"},{"v":3434000,"d":"3,434,000"},{"v":3310000,"d":"3,310,000"},{"v":124000,"d":"124,000"},{"v":1951000,"d":"1,951,000"}]
[null,null,"주거환경개선사업",{"v":1573500,"d":"1,573,500"},{"v":1233500,"d":"1,233,500"},{"v":973500,"d":"973,500"},{"v":260000,"d":"260,000"},{"v":340000,"d":"340,000"}]
[null,null,"방문요양사업",{"v":16300000,"d":"16,300,000"},{"v":9762140,"d":"9,762,140"},null,{"v":9762140,"d":"9,762,140"},{"v":6537860,"d":"6,537,860"}]
[null,null,"돌봄사업",{"v":2100000,"d":"2,100,000"},{"v":1032050,"d":"1,032,050"},null,{"v":1032050,"d":"1,032,050"},{"v":1067950,"d":"1,067,950"}]
["적립금","소 계",null,{"v":45000000,"d":"45,000,000"},{"$nulls":3},{"v":45000000,"d":"45,000,000"}]
[null,"운영충당적립금","계",{"v":45000000,"d":"45,000,000"},{"$nulls":3},{"v":45000000,"d":"45,000,000"}]
[null,null,"운영충당적립금수입",{"v":45000000,"d":"45,000,000"},{"$nulls":3},{"v":45000000,"d":"45,000,000"}]
["잡지출","소 계",null,{"v":154800,"d":"154,800"},{"v":15101,"d":"15,101"},null,{"v":15101,"d":"15,101"},{"v":139699,"d":"139,699"}]
[null,"잡지출","계",{"v":154800,"d":"154,800"},{"v":15101,"d":"15,101"},null,{"v":15101,"d":"15,101"},{"v":139699,"d":"139,699"}]
[null,null,"잡지출",{"v":154800,"d":"154,800"},{"v":15101,"d":"15,101"},null,{"v":15101,"d":"15,101"},{"v":139699,"d":"139,699"}]

{"sheet":"14년 1차 추경","index":1,"n_rows":54,"n_cols":12,"rows_kept":54,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,4],[2,6,2,11],[5,0,7,0],[5,6,25,6],[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],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,15,5],[16,0,19,0],[16,7,25,7],[17,1,19,1],[17,8,18,8],[17,9,18,9],[17,10,18,10],[17,11,18,11],[19,8,21,8],[19,9,21,9],[19,10,21,10],[19,11,21,11],[20,0,22,0],[21,1,22,1],[22,8,23,8],[22,9,23,9],[22,10,23,10],[22,11,23,11],[23,0,26,0],[24,1,26,1],[26,6,30,6],[27,0,30,0],[27,7,30,7],[28,1,30,1],[31,0,31,11],[32,0,32,4],[32,6,32,11],[34,0,44,0],[34,6,44,6],[35,1,44,1],[35,7,44,7],[45,6,47,6],[46,7,47,7],[48,6,50,6],[49,7,50,7],[51,6,53,6],[52,7,53,7]],"flags":["formulas_cached_only"]}
["2014년 예천재가노인지원센터 1차 추경 세입 · 세출 총괄표"]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
["총계",null,null,{"v":582050000,"d":"582,050"},{"v":594634000,"d":"594,634"},{"v":12584000,"d":"12,584"},"총계",null,null,{"v":582050000,"d":"582,050"},{"v":594634000,"d":"594,634"},{"v":12584000,"d":"12,584"}]
["사업수입","소계",null,{"v":143003000,"d":"143,003"},{"v":128954000,"d":"128,954"},{"v":-14049000,"d":"-14,049"},"사무비","소계",null,{"v":480657540,"d":"480,658"},{"v":484397680,"d":"484,398"},{"v":3740140,"d":"3,740"}]
[null,"사업수입","계",{"v":143003000,"d":"143,003"},{"v":128954000,"d":"128,954"},{"v":-14049000,"d":"-14,049"},null,"인건비","계",{"v":445787540,"d":"445,788"},{"v":447903760,"d":"447,904"},{"v":2116220,"d":"2,116"}]
[null,null,"사업수입",{"v":143003000,"d":"143,003"},{"v":128954000,"d":"128,954"},{"v":-14049000,"d":"-14,049"},null,null,"급여",{"v":316552300,"d":"316,552"},{"v":318278000,"d":"318,278"},{"v":1725700,"d":"1,726"}]
["요양급여수입","소계",null,{"v":290428000,"d":"290,428"},{"v":265306000,"d":"265,306"},{"v":-25122000,"d":"-25,122"},null,null,"제수당",{"v":14903040,"d":"14,903"},{"v":14942040,"d":"14,942"},{"v":39000,"d":"39"}]
[null,"요양급여수입","계",{"v":290428000,"d":"290,428"},{"v":265306000,"d":"265,306"},{"v":-25122000,"d":"-25,122"},null,null,"퇴직적립금",{"v":37500600,"d":"37,501"},{"v":37645600,"d":"37,646"},{"v":145000,"d":"145"}]
[null,null,"장기요양수입",{"v":290428000,"d":"290,428"},{"v":265306000,"d":"265,306"},{"v":-25122000,"d":"-25,122"},null,null,"사회보험부담",{"v":32096400,"d":"32,096"},{"v":32097720,"d":"32,098"},{"v":1320,"d":"1"}]
[{"$nulls":8},"기타복리후생비",{"v":44735200,"d":"44,735"},{"v":44940400,"d":"44,940"},{"v":205200,"d":"205"}]
["보조금수입","소계",null,{"v":126360000,"d":"126,360"},{"v":126360000,"d":"126,360"},0,null,"업무추진비","계",{"v":8400000,"d":"8,400"},{"v":8660000,"d":"8,660"},{"v":260000,"d":"260"}]
[null,"보조금수입","계",{"v":126360000,"d":"126,360"},{"v":126360000,"d":"126,360"},0,null,null,"기관운영비",{"v":1000000,"d":"1,000"},{"v":1000000,"d":"1,000"},0]
[null,null,"경상보조금수입",{"v":126360000,"d":"126,360"},{"v":126360000,"d":"126,360"},0,null,null,"직책보조비",{"v":7200000,"d":"7,200"},{"v":7200000,"d":"7,200"},0]
[{"$nulls":8},"회의비",{"v":200000,"d":"200"},{"v":460000,"d":"460"},{"v":260000,"d":"260"}]
["후원금수입","소계",null,{"v":4014000,"d":"4,014"},{"v":2937953,"d":"2,938"},{"v":-1076047,"d":"-1,076"},null,"운영비","계",{"v":26470000,"d":"26,470"},{"v":27833920,"d":"27,834"},{"v":1363920,"d":"1,364"}]
[null,"후원금수입","계",{"v":4014000,"d":"4,014"},{"v":2937953,"d":"2,938"},{"v":-1076047,"d":"-1,076"},null,null,"여    비",{"v":2508000,"d":"2,508"},{"v":2608000,"d":"2,608"},{"v":100000,"d":"100"}]
[null,null,"지정후원금수입",{"v":360000,"d":"360"},{"v":360000,"d":"360"},0]
[null,null,"비지정후원금수입",{"v":3654000,"d":"3,654"},{"v":2577953,"d":"2,578"},{"v":-1076047,"d":"-1,076"},null,null,"수용비 및 수수료",{"v":3620000,"d":"3,620"},{"v":4100000,"d":"4,100"},{"v":480000,"d":"480"}]
["전입금수입","소계",null,{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0]
[null,"전입금수입","계",{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0]
[null,null,"기관전입금수입",{"v":10000000,"d":"10,000"},{"v":10000000,"d":"10,000"},0,null,null,"공공요금",{"v":1694000,"d":"1,694"},{"v":2340000,"d":"2,340"},{"v":646000,"d":"646"}]
["이월금수입","소계",null,{"v":6700531,"d":"6,701"},{"v":59439757,"d":"59,440"},{"v":52739226,"d":"52,739"}]
[null,"이월금수입","계",{"v":6700531,"d":"6,701"},{"v":59439757,"d":"59,440"},{"v":52739226,"d":"52,739"},null,null,"제세공과금",{"v":8898000,"d":"8,898"},{"v":9035920,"d":"9,036"},{"v":137920,"d":"138"}]
[null,null,"전년도(후원금)이월금수입",{"v":6700000,"d":"6,700"},{"v":7991309,"d":"7,991"},{"v":1291309,"d":"1,291"},null,null,"차량비",{"v":9750000,"d":"9,750"},{"v":9750000,"d":"9,750"},0]
[null,null,"전년도이월금수입",{"v":531,"d":"1"},{"v":51448448,"d":"51,448"},{"v":51447917,"d":"51,448"},"재산\n조성비","소계",null,{"v":9745600,"d":"9,746"},{"v":11745600,"d":"11,746"},{"v":2000000,"d":"2,000"}]
["잡수입","소계",null,{"v":1544469,"d":"1,544"},{"v":1636290,"d":"1,636"},{"v":91821,"d":"92"},null,"시설비","계",{"v":9745600,"d":"9,746"},{"v":11745600,"d":"11,746"},{"v":2000000,"d":"2,000"}]
[null,"잡수입","계",{"v":1544469,"d":"1,544"},{"v":1636290,"d":"1,636"},{"$nulls":3},"시설비"]
[null,null,"예금이자수입",{"v":244469,"d":"244"},{"v":246290,"d":"246"},{"v":1821,"d":"2"},null,null,"자산취득비",{"v":9745600,"d":"9,746"},{"v":11745600,"d":"11,746"},{"v":2000000,"d":"2,000"}]
[null,null,"기타잡수입",{"v":1300000,"d":"1,300"},{"v":1390000,"d":"1,390"},{"v":90000,"d":"90"},null,null,"시설장비유지비"]
["(단위 : 천원)"]
["세     입",{"$nulls":5},"세   출"]
["관","항","목","당초","추경","증감","관","항","목","당초","추경","증감"]
[{"$nulls":6},"사업비","소 계",null,{"v":47078000,"d":"47,078"},{"v":47238000,"d":"47,238"},{"v":160000,"d":"160"}]
[{"$nulls":7},"사업비","계",{"v":47078000,"d":"47,078"},{"v":47238000,"d":"47,238"},{"v":160000,"d":"160"}]
[{"$nulls":8},"사례관리",{"v":300000,"d":"300"},{"v":300000,"d":"300"},0]
[{"$nulls":8},"사회적지원사업",{"v":1188000,"d":"1,188"},{"v":1188000,"d":"1,188"},0]
[{"$nulls":8},"주거환경개선사업",{"v":1000000,"d":"1,000"},{"v":1000000,"d":"1,000"},0]
[{"$nulls":8},"정서지원사업",{"v":6910000,"d":"6,910"},{"v":7370000,"d":"7,370"},{"v":460000,"d":"460"}]
[{"$nulls":8},"식생활지원사업",{"v":13120000,"d":"13,120"},{"v":13120000,"d":"13,120"},0]
[{"$nulls":8},"사회안전망구축사업",{"v":3060000,"d":"3,060"},{"v":2960000,"d":"2,960"},{"v":-100000,"d":"-100"}]
[{"$nulls":8},"조사및홍보사업",{"v":4400000,"d":"4,400"},{"v":4200000,"d":"4,200"},{"v":-200000,"d":"-200"}]
[{"$nulls":8},"방문요양사업",{"v":13100000,"d":"13,100"},{"v":13100000,"d":"13,100"},0]
[{"$nulls":8},"돌보미사업",{"v":4000000,"d":"4,000"},{"v":4000000,"d":"4,000"},0]
[{"$nulls":6},"전출금","소계",null,{"v":20000000,"d":"20,000"},{"v":20000000,"d":"20,000"},0]
[{"$nulls":7},"전출금","계",{"v":20000000,"d":"20,000"},{"v":20000000,"d":"20,000"},0]
[{"$nulls":8},"기관전출금",{"v":20000000,"d":"20,000"},{"v":20000000,"d":"20,000"},0]
[{"$nulls":6},"적립금","소계",null,{"v":24410000,"d":"24,410"},{"v":31010000,"d":"31,010"},{"v":6600000,"d":"6,600"}]
[{"$nulls":7},"운영충당적립금","계",{"v":24410000,"d":"24,410"},{"v":31010000,"d":"31,010"},{"v":6600000,"d":"6,600"}]
[{"$nulls":8},"운영충당적립금수입",{"v":24410000,"d":"24,410"},{"v":31010000,"d":"31,010"},{"v":6600000,"d":"6,600"}]
[{"$nulls":6},"잡지출","소계",null,{"v":158860,"d":"159"},{"v":242720,"d":"243"},{"v":83860,"d":"84"}]
[{"$nulls":7},"잡지출","계",{"v":158860,"d":"159"},{"v":242720,"d":"243"},{"v":83860,"d":"84"}]
[{"$nulls":8},"잡지출",{"v":158860,"d":"159"},{"v":242720,"d":"243"},{"v":83860,"d":"84"}]