{"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":4,"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":104,"n_cols":15,"rows_kept":104,"cut":false,"hidden":false,"merged":[[83,9,83,11],[84,9,84,11],[74,9,74,11],[80,13,80,14],[82,9,82,11],[12,13,12,14],[35,9,35,11],[20,9,20,11],[21,9,21,11],[22,9,22,11],[23,9,23,11],[14,9,14,11],[15,9,15,11],[16,9,16,11],[17,9,17,11],[70,9,70,11],[71,9,71,11],[18,9,18,11],[19,9,19,11],[24,9,24,11],[43,9,43,11],[64,9,64,11],[67,9,67,11],[45,9,45,11],[46,9,46,11],[8,2,8,3],[3,0,3,3],[4,0,4,3],[5,1,5,3],[0,12,0,14],[1,0,1,3],[1,4,2,4],[7,2,7,3],[6,1,6,3],[1,7,2,14],[100,2,100,3],[30,9,30,11],[33,9,33,11],[37,9,37,11],[93,10,93,11],[97,10,97,11],[40,9,40,11],[41,9,41,11],[68,9,68,11],[69,9,69,11],[99,2,99,3],[26,9,26,11],[25,9,25,11],[27,9,27,11],[28,9,28,11],[29,9,29,11],[32,9,32,11],[36,9,36,11],[44,9,44,11],[42,9,42,11],[60,9,60,11],[47,9,47,11],[48,9,48,11],[49,9,49,11],[50,9,50,11],[65,9,65,11],[66,9,66,11],[51,9,51,11],[63,9,63,11],[52,9,52,11],[53,9,53,11],[54,9,54,11],[57,9,57,11],[55,9,55,11],[59,9,59,11]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《기장사업소》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,4308511,3047042,1261469]
[null,710]
[null,"영     업      비     용",null,null,4306511,3045042,1261469]
[null,null,716]
[null,null,"징수및수용가관리비",null,1644159,1382690,261469]
[null,null,null,100]
[null,null,null,"(인  건  비)",701676,680580,21096]
[null,null,null,101]
[null,null,null,"인  건   비",701676,680580,21096,"101-04 일용인부임",{"$nulls":4},"=",202243]
[{"$nulls":7},"ㅇ 계량기교체원(1명),하수암거누수탐지원(1명), 관로누수탐지원(1명)",{"$nulls":6},66348]
[{"$nulls":7}," ·기본급 ",null,"14,600×3명×366일",null,null,"=",16031]
[{"$nulls":7}," ·기말수당",null,"19,090,800×4/12",null,null,"=",6364]
[{"$nulls":7}," ·정근수당",null,"19,090,800×2/12×90/100",null,null,"=",2864]
[{"$nulls":7}," ·체력단련비",null,"19,090,800×1/12×250/100",null,null,"=",3978]
[{"$nulls":7}," ·특수업무수당",null,"50,000×3명×12월",null,null,"=",1800]
[{"$nulls":7}," ·작업장려수당",null,"(30,000+40,000)/2×3명×12월",null,null,"=",1260]
[{"$nulls":7}," ·가족수당",{"$nulls":5},3240]
[{"$nulls":7},"   - 배 우 자",null,"30,000×3명×12월",null,null,"=",1080]
[{"$nulls":7},"   - 기     타",null,"20,000×9명×12월",null,null,"=",2160]
[{"$nulls":7}," ·가계보조비",null,"80,000×3명×12월",null,null,"=",2880]
[{"$nulls":7}," ·정액급식비",null,"80,000×3명×12월",null,null,"=",2880]
[{"$nulls":7}," ·교통비",null,"100,000×3명×12월",null,null,"=",3600]
[{"$nulls":7}," ·위생비",null,"90,000×3명×12월",null,null,"=",3240]
[{"$nulls":7}," ·시간외근무수당",null,"(6,480+6,600)/2×3명×366일",null,null,"=",7181]
[{"$nulls":7}," ·월차유급휴가수당",null,"(25,900+26,400)/2×3명×12월",null,null,"=",942]
[{"$nulls":7}," ·년차유급휴가수당",null,"(17,270+17,600)/2×3명×20일",null,null,"=",1047]
[{"$nulls":7}," ·명절휴가비",null,"16,030,800×1/12×50/100×2회",null,null,"=",1336]
[{"$nulls":7}," ·자녀학비보조수당",{"$nulls":5},3078]
[{"$nulls":7},"   - 중학생",null,"169,400×1명×4회",null,null,"=",678]
[{"$nulls":7},"   - 고등학생",null,"300,000×2명×4회",null,null,"=",2400]
[{"$nulls":7}," ·근속가산금",{"$nulls":5},4627]
[{"$nulls":7},"   - 17년 근무자",null,"11,680×16×1명×12월",null,null,"=",2243]
[{"$nulls":7},"   - 10년 근무자",null,"11,680×9×1명×12월",null,null,"=",1262]
[{"$nulls":7},"   -   9년 근무자",null,"11,680×8×1명×12월",null,null,"=",1122]
[{"$nulls":8},"경정",66348,"­기정",62282,"=","추가증",4066]
[{"$nulls":7},"ㅇ 정수펌프운전원",{"$nulls":6},118597]
[{"$nulls":7}," ·기본급 ",null,"14,600×6명×366일",null,null,"=",32062]
[{"$nulls":7}," ·기말수당",null,"32,061,600×4/12",null,null,"=",10688]
[{"$nulls":7}," ·정근수당",null,"32,061,600×2/12×90/100",null,null,"=",4810]
[{"$nulls":7}," ·체력단련비",null,"32,061,600×1/12×250/100",null,null,"=",6680]
[{"$nulls":7}," ·야간근무수당",null,"7,300×6명×366일×1/2",null,null,"=",8016]
[{"$nulls":7}," ·가족수당",{"$nulls":5},6480]
[{"$nulls":7},"   - 배 우 자",null,"30,000×6명×12월",null,null,"=",2160]
[{"$nulls":7},"   - 기     타",null,"20,000×18명×12월",null,null,"=",4320]
[{"$nulls":7}," ·가계보조비",null,"80,000×6명×12월",null,null,"=",5760]
[{"$nulls":7}," ·정액급식비",null,"80,000×6명×12월",null,null,"=",5760]
[{"$nulls":7}," ·교통비",null,"100,000×6명×6월",null,null,"=",3600]
[{"$nulls":7}," ·시간외근무수당",null,"5,480×6명×366일",null,null,"=",12035]
[{"$nulls":7}," ·월차유급휴가수당",null,"21,900×6명×1일×12월",null,null,"=",1577]
[{"$nulls":7}," ·년차유급휴가수당",null,"14,600×6명×20일",null,null,"=",1752]
[{"$nulls":7}," ·명절휴가비",null,"32,061,600×1/12×50/100×2회",null,null,"=",2672]
[{"$nulls":7}," ·휴일근무수당",null,"21,900×6명×2일×12월",null,null,"=",3154]
[{"$nulls":7}," ·자녀학비보조수당",{"$nulls":5},1356]
[{"$nulls":7},"   - 중학생",null,"169,400×2명×4회",null,null,"=",1356]
[{"$nulls":7}," ·근속가산금",{"$nulls":5},12195]
[{"$nulls":7},"   - 21년 근무자",null,"11,680×20×3명×12월",null,null,"=",8410]
[{"$nulls":7},"   - 10년 근무자",null,"11,680×9×3명×12월",null,null,"=",3785]
[{"$nulls":8},"경정",118597,"­기정",106270,"=","추가증",12327]
[{"$nulls":7},"ㅇ 배관망도요원",{"$nulls":6},13323]
[{"$nulls":7}," ·기본급 ",null,"20,700×1명×298일",null,null,"=",6169]
[{"$nulls":7}," ·상여금",null,"6,168,600×4/12",null,null,"=",2057]
[{"$nulls":7}," ·시간외근무수당",null,"7,760×1명×15일×12월",null,null,"=",1397]
[{"$nulls":7}," ·유급휴일수당",null,"20,700×1명×68일",null,null,"=",1408]
[{"$nulls":7}," ·근속가산금",null,"20,700×10/100×1명×298일",null,null,"=",617]
[{"$nulls":7}," ·월차유급휴가수당",null,"20,700×1명×1일×12월",null,null,"=",249]
[{"$nulls":7}," ·년차유급휴가수당",null,"20,700×1명×15일",null,null,"=",311]
[{"$nulls":7}," ·명절휴가비",null,"6,168,600×1/12×50/100×2회",null,null,"=",515]
[{"$nulls":7}," ·교통비",null,"100,000×1명×6월",null,null,"=",600]
[{"$nulls":8},"경정",13323,"­기정",11595,"=","추가증",1728]
[{"$nulls":7},"ㅇ일용인부 공상치료비",{"$nulls":6},1000]
[{"$nulls":7},"ㅇ 고용보험료",null,"198,268,000×15/1,000",null,null,"=",null,2975]
[{"$nulls":8},"경정",2975,"­기정",0,"=","추가증",2975]
[{"$nulls":8},"(경정",202243,"­기정",181147,"=","추가증",21096]
[null,null,null,200]
[null,null,null,"(물  건  비)",933367,692994,240373]
[null,null,null,201]
[null,null,null,"일반운영비",88568,88195,373,"201-01 일반수용비",{"$nulls":4},"=",52711]
[{"$nulls":7},"ㅇ  S/W구입",{"$nulls":6},932]
[{"$nulls":7}," · MS오피스",null,"116,300×2",null,null,"=",233]
[{"$nulls":7}," ·한글97",null,"49,720×2",null,null,"=",100]
[{"$nulls":7}," · V3",null,"19,800×2",null,null,"=",40]
[{"$nulls":8},"경정",932,"­기정",559,"=","추가증",373]
[{"$nulls":8},"(경정",52711,"­기정",52338,"=","추가증",373]
[null,null,null,207]
[null,null,null,"연구개발비",40000,0,40000,"ㅇ 일광지역(삼성,이천,학리,이동) 누수방지시범사업용역(N=988전)",{"$nulls":4},"=",null,40000]
[{"$nulls":8},"(경정",40000,"­기정",0,"=","추가증",40000]
[null,null,null,214]
[null,null,null,"수선교체비",551000,351000,200000,"214-01 수선비",{"$nulls":4},"=",null,181000]
[{"$nulls":7},"ㅇ 누수수리도급",{"$nulls":6},177000]
[{"$nulls":7}," ·급수관누수수리(250건)",{"$nulls":4},"=",100000]
[{"$nulls":8},"경정",177000,"­기정",77000,"=","추가증",100000]
[{"$nulls":8},"(경정",181000,"­기정",81000,"=","추가증",100000]
[{"$nulls":7},"214-03 급수관교체비",{"$nulls":4},"=",null,370000]
[{"$nulls":7},"ㅇ D=13∼250mm  L=2,870m",{"$nulls":4},"=",null,100000]
[{"$nulls":8},"경정",370000,"­기정",270000,"=","추가증",100000]
[null,null,717]
[null,null,"급수공사비",null,2462640,1462640,1000000]
[null,null,null,"717-1"]
[null,null,null,"신설공사비",2432640,1432640,1000000,"ㅇ 수탁신설공사비",{"$nulls":4},"=",null,2432640]
[{"$nulls":8},"경정",2432640,"­기정",1432640,"=","추가증",1000000]

{"sheet":"자본","index":2,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[29,10,29,11],[7,2,7,3],[1,0,1,3],[27,10,27,11],[28,10,28,11],[23,2,23,3],[24,2,24,3],[8,2,8,3],[5,1,5,3],[6,1,6,3],[0,12,0,14],[1,7,2,14],[3,0,3,3],[4,0,4,3],[1,4,2,4]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《기장사업소》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,4061193,3000793,1060400]
[null,120]
[null,"가동설비자산",null,null,4061193,3000793,1060400]
[null,null,124]
[null,null,"구축물",null,4022000,2972000,1050000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",1500000,450000,1050000,"ㅇ 일광면 이천리 이천교 횡단 노후관 개량공사",{"$nulls":4},"=",null,130000]
[{"$nulls":7}," ·D=200mm    L=480m"]
[{"$nulls":7},"ㅇ 장안읍 좌천리 좌천시장 주변 노후관개량공사",{"$nulls":4},"=",null,220000]
[{"$nulls":7}," ·D=15∼150mm    L=1,400m"]
[{"$nulls":7},"ㅇ 장안읍 좌천리 좌천초등학교 주변 노후관 개량공사",{"$nulls":4},"=",null,200000]
[{"$nulls":7}," ·D=15∼200mm    L=1,400m"]
[{"$nulls":7},"ㅇ 장안읍 좌천리 장안제일고등학교 주변 노후관 개량공사",{"$nulls":4},"=",null,250000]
[{"$nulls":7}," ·D=15∼200mm    L=2,000m"]
[{"$nulls":7},"ㅇ 장안읍 좌천리 장안읍사무소주변  노후관 개량공사",{"$nulls":4},"=",null,50000]
[{"$nulls":7}," ·D=15∼100mm    L=600m"]
[{"$nulls":7},"ㅇ 장안읍 길천리 일원   노후관 개량공사",{"$nulls":4},"=",null,200000]
[{"$nulls":7}," ·D=100∼200mm    L=850m"]
[{"$nulls":8},"(경정",1500000,"­기정",450000,"=","추가증",1050000]
[null,null,127]
[null,null,"공기구비품",null,39193,28793,10400]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",39193,28793,10400,"ㅇ 컴퓨터구입",{"$nulls":6},5400]
[{"$nulls":7}," ·신규",null,null,"1,200,000×2대",null,"=",2400]
[{"$nulls":7}," ·교체",null,null,"1,000,000×3대",null,"=",3000]
[{"$nulls":7},"ㅇ OCR레이져 프린트기 구입",null,null,"2,500,000×2대",null,"=",null,5000]
[{"$nulls":8},"(경정",39193,"­기정",28793,"=","추가증",10400]