{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["XXXXXX","사업","자본"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":1,"defined_names":5,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"XXXXXX","index":0,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"사업","index":1,"n_rows":76,"n_cols":15,"rows_kept":76,"cut":false,"hidden":false,"merged":[[27,9,27,11],[28,9,28,11],[38,9,38,11],[22,9,22,11],[23,9,23,11],[24,9,24,11],[26,9,26,11],[25,9,25,11],[48,9,48,11],[29,9,29,11],[43,9,43,11],[44,9,44,11],[45,9,45,11],[37,9,37,11],[30,9,30,11],[31,9,31,11],[32,9,32,11],[35,9,35,11],[12,13,12,14],[14,9,14,11],[15,9,15,11],[8,2,8,3],[16,9,16,11],[17,9,17,11],[20,9,20,11],[21,9,21,11],[18,9,18,11],[19,9,19,11],[0,12,0,14],[1,0,1,3],[1,4,2,4],[7,2,7,3],[3,0,3,3],[4,0,4,3],[5,1,5,3],[1,7,2,14],[6,1,6,3],[61,10,61,11],[33,9,33,11],[54,9,54,11],[60,13,60,14],[36,9,36,11],[49,9,49,11],[50,9,50,11],[51,9,51,11],[47,9,47,11],[46,9,46,11]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《북부사업소》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,2973620,2740379,233241]
[null,710]
[null,"영     업      비     용",null,null,2943620,2710379,233241]
[null,null,716]
[null,null,"징수및수용가관리비",null,2225385,1992144,233241]
[null,null,null,100]
[null,null,null,"(인  건  비)",857811,855070,2741]
[null,null,null,101]
[null,null,null,"인  건   비",857811,855070,2741,"101-04 일용인부임",{"$nulls":4},"=",144173]
[{"$nulls":7},"ㅇ 계량기교체원(3명),하수암거누수탐지원(2명)",{"$nulls":6},111975]
[{"$nulls":7}," ·기본급 ",null,"14,600×5명×366일",null,null,"=",26718]
[{"$nulls":7}," ·기말수당",null,"31,818,000×4/12",null,null,"=",10606]
[{"$nulls":7}," ·정근수당",null,"31,818,000×2/12×100/100",null,null,"=",5303]
[{"$nulls":7}," ·체력단련비",null,"31,818,000×1/12×250/100",null,null,"=",6629]
[{"$nulls":7}," ·특수업무수당",null,"50,000×5명×12월",null,null,"=",3000]
[{"$nulls":7}," ·작업장려수당",null,"(30,000+40,000)/2×5명×12월",null,null,"=",2100]
[{"$nulls":7}," ·가족수당",{"$nulls":5},5400]
[{"$nulls":7},"   - 배 우 자",null,"30,000×5명×12월",null,null,"=",1800]
[{"$nulls":7},"   - 기     타",null,"20,000×15명×12월",null,null,"=",3600]
[{"$nulls":7}," ·가계보조비",null,"80,000×5명×12월",null,null,"=",4800]
[{"$nulls":7}," ·정액급식비",null,"80,000×5명×12월",null,null,"=",4800]
[{"$nulls":7}," ·교통비",null,"100,000×5명×12월",null,null,"=",6000]
[{"$nulls":7}," ·위생비",null,"90,000×5명×12월",null,null,"=",5400]
[{"$nulls":7}," ·시간외근무수당",null,"(6,480+6,600)/2×5명×366일",null,null,"=",11969]
[{"$nulls":7}," ·월차유급휴가수당",null,"(25,900+26,400)/2×5명×12월",null,null,"=",1569]
[{"$nulls":7}," ·년차유급휴가수당",null,"(17,270+17,600)/2×5명×20일",null,null,"=",1744]
[{"$nulls":7}," ·명절휴가비",null,"26,718,000×1/12×50/100×2회",null,null,"=",2227]
[{"$nulls":7}," ·자녀학비보조수당",{"$nulls":5},3756]
[{"$nulls":7},"   - 중학생",null,"169,400×2명×4회",null,null,"=",1356]
[{"$nulls":7},"   - 고등학생",null,"300,000×2명×4회",null,null,"=",2400]
[{"$nulls":7}," ·근속가산금",{"$nulls":5},9954]
[{"$nulls":7},"   - 20년 근무자",null,"11,680×19×1명×12월",null,null,"=",2664]
[{"$nulls":7},"   - 18년 근무자",null,"11,680×17×1명×12월",null,null,"=",2383]
[{"$nulls":7},"   - 15년 근무자",null,"11,680×14×2명×12월",null,null,"=",3925]
[{"$nulls":7},"   - 8년 근무자",null,"11,680×7×1명×12월",null,null,"=",982]
[{"$nulls":8},"경정",111975,"­기정",105375,"=","추가증",6600]
[{"$nulls":7},"ㅇ사무보조원,배관망도,관로순찰원",{"$nulls":6},8663]
[{"$nulls":8},"경정",8663,"­기정",35057,"=","경정감",-26394]
[{"$nulls":7},"ㅇ배관망도정비원,관로순찰원(2명)",{"$nulls":6},20419]
[{"$nulls":7}," ·기본급 ",null,"20,700×2명×224일",null,null,"=",9274]
[{"$nulls":7}," ·상여금",null,"9,274,000×3/9",null,null,"=",3092]
[{"$nulls":7}," ·시간외근무수당",null,"7,760×2명×15일×9월",null,null,"=",2096]
[{"$nulls":7}," ·유급휴일수당",null,"20,700×2명×51일",null,null,"=",2112]
[{"$nulls":7}," ·월차유급휴가수당",null,"20,700×2명×1일×9월",null,null,"=",373]
[{"$nulls":7}," ·년차유급휴가수당",null,"20,700×2명×20일",null,null,"=",828]
[{"$nulls":7}," ·명절휴가비",null,"9,274,000×1/9×50/100×1회",null,null,"=",516]
[{"$nulls":7}," ·근속가산금",null,"20,700×10/100×2명×224일",null,null,"=",928]
[{"$nulls":7}," ·교통비",null,"100,000×2명×6월",null,null,"=",1200]
[{"$nulls":8},"경정",20419,"­기정",0,"=","추가증",20419]
[{"$nulls":7},"ㅇ일용인부 공상치료비",{"$nulls":6},1000]
[{"$nulls":7},"ㅇ 고용보험료",null,"141,057,000×15/1,000",null,null,"=",null,2116]
[{"$nulls":8},"경정",2116,"­기정",0,"=","추가증",2116]
[{"$nulls":8},"(경정",144173,"­기정",141432,"=","추가증",2741]
[null,null,null,200]
[null,null,null,"(물  건  비)",1367574,1137074,230500]
[null,null,null,201]
[null,null,null,"일반운영비",52197,51697,500,"201-09 시설장비유지비",{"$nulls":4},"=",1552]
[{"$nulls":7},"ㅇ 자재창고 철문제작설치",null,null,"500,000×1식",null,"=",null,500]
[{"$nulls":8},"(경정",1552,"­기정",1052,"=","추가증",500]
[null,null,null,207]
[null,null,null,"연구개발비",80000,0,80000,"ㅇ 덕천1,3동지역 누수방지 시범사업 용역(N=1,000전)",{"$nulls":4},"=",null,40000]
[{"$nulls":7},"ㅇ 덕포1동지역 누수방지 시범사업 용역(N=1,000전)",{"$nulls":4},"=",null,40000]
[{"$nulls":8},"경정",80000,"­기정",0,"=","추가증",80000]
[null,null,null,214]
[null,null,null,"수선교체비",845000,695000,150000,"214-01 수선비",{"$nulls":4},"=",null,391000]
[{"$nulls":7},"ㅇ 누수수리도급",{"$nulls":6},370000]
[{"$nulls":7},"·급수관누수수리(200건)",{"$nulls":5},100000]
[{"$nulls":8},"경정",370000,"­기정",270000,"=","추가증",100000]
[{"$nulls":8},"(경정",391000,"­기정",291000,"=","추가증",100000]
[{"$nulls":7},"214-03 급수관교체비",{"$nulls":4},"=",null,454000]
[{"$nulls":7},"ㅇ D=13∼250mm   L=750m",{"$nulls":6},50000]
[{"$nulls":8},"경정",454000,"­기정",404000,"=","추가증",50000]

{"sheet":"자본","index":2,"n_rows":48,"n_cols":15,"rows_kept":48,"cut":false,"hidden":false,"merged":[[46,10,46,11],[6,1,6,3],[0,12,0,14],[1,7,2,14],[3,0,3,3],[4,0,4,3],[1,4,2,4],[45,10,45,11],[44,10,44,11],[7,2,7,3],[1,0,1,3],[42,10,42,11],[39,2,39,3],[40,2,40,3],[8,2,8,3],[5,1,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《북부사업소》"]
["과               목",null,null,null,"예 산 액","기   정","금   회"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,1913350,820350,1093000]
[null,120]
[null,"가동설비자산",null,null,1913350,820350,1093000]
[null,null,124]
[null,null,"구축물",null,1891000,813000,1078000]
[null,null,null,"401-01"]
[null,null,null,"시설비",264000,0,264000,"ㅇ 구포1,2동 지역 덕산계통 급수전환 배수관정비공사",{"$nulls":4},"=",null,110000]
[{"$nulls":7}," ·D=300mm    L=360m"]
[{"$nulls":7},"ㅇ 구포2동 구남역앞 배수관정비공사",{"$nulls":4},"=",null,50000]
[{"$nulls":7}," ·D=150mm    L=295m"]
[{"$nulls":7},"ㅇ 구포2동 구포여중주변 배수관정비공사",{"$nulls":4},"=",null,46000]
[{"$nulls":7}," ·D=100∼150mm    L=100m"]
[{"$nulls":7},"ㅇ 덕천2동 지역 덕산계통 급수전환 배수관정비공사",{"$nulls":4},"=",null,58000]
[{"$nulls":7}," ·D=100∼300mm    L=245m"]
[{"$nulls":8},"(경정",264000,"­기정",0,"=","추가증",264000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",1627000,813000,814000,"ㅇ 만덕동 만덕로주변 노후관개량공사",{"$nulls":4},"=",null,200000]
[{"$nulls":7}," ·D=500mm    L=460m"]
[{"$nulls":7},"ㅇ 주례동 주례오거리주변 노후관개량공사",{"$nulls":4},"=",null,200000]
[{"$nulls":7}," ·D=300∼500mm    L=500m"]
[{"$nulls":7},"ㅇ 덕천2동 덕천초등학교앞 노후관개량공사",{"$nulls":6},59000]
[{"$nulls":7}," ·D=200mm    L=250m"]
[{"$nulls":7},"ㅇ 덕천2동 대동학원옆 노후관개량공사",{"$nulls":4},"=",null,51000]
[{"$nulls":7}," ·D=200mm    L=230m"]
[{"$nulls":7},"ㅇ 감전1동 ㈜화승주변 노후관개량공사",{"$nulls":4},"=",null,50000]
[{"$nulls":7}," ·D=100∼300mm    L=380m"]
[{"$nulls":7},"ㅇ 감전2동 낙동대교밑 노후관개량공사",{"$nulls":4},"=",null,59000]
[{"$nulls":7}," ·D=100mm    L=310m"]
[{"$nulls":7},"ㅇ 모라1동 ㈜농심주변 노후관개량공사",{"$nulls":4},"=",null,55000]
[{"$nulls":7}," ·D=100mm    L=300m"]
[{"$nulls":7},"ㅇ 감전2동 감전세무서 맞은편 노후관개량공사",{"$nulls":4},"=",null,40000]
[{"$nulls":7}," ·D=100∼150mm    L=200m"]
[{"$nulls":7},"ㅇ 덕포1동 덕포양수장 맞은편 노후관개량공사",{"$nulls":4},"=",null,100000]
[{"$nulls":7}," ·D=300mm    L=360m"]
[{"$nulls":8},"(경정",1627000,"­기정",813000,"=","추가증",814000]
[null,null,127]
[null,null,"공기구비품",null,22350,7350,15000]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",22350,7350,15000,"ㅇ 컴퓨터구입(교체)",null,null,"1,000,000×5대",null,"=",null,5000]
[{"$nulls":7},"ㅇ 프린트기구입",{"$nulls":6},10000]
[{"$nulls":7},"· 업무용레이져 프린트기 구입",null,null,"2,000,000×2대",null,"=",4000]
[{"$nulls":7},"· OCR레이져 프린트기 구입",null,null,"2,500,000×2대",null,"=",5000]
[{"$nulls":7},"· 칼라프린터(잉크젯)",null,null,"1,000,000×1대",null,"=",1000]
[{"$nulls":8},"(경정",22350,"­기정",7350,"=","추가증",15000]