{"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":152,"n_cols":15,"rows_kept":152,"cut":false,"hidden":false,"merged":[[62,9,62,11],[136,10,136,11],[61,9,61,11],[73,9,73,11],[74,9,74,11],[67,9,67,11],[118,9,118,11],[113,9,113,11],[114,9,114,11],[115,9,115,11],[58,9,58,11],[59,9,59,11],[60,9,60,11],[94,9,94,11],[87,9,87,11],[88,9,88,11],[93,9,93,11],[70,9,70,11],[71,9,71,11],[83,9,83,11],[98,9,98,11],[99,9,99,11],[100,9,100,11],[84,9,84,11],[109,9,109,11],[111,9,111,11],[112,9,112,11],[107,9,107,11],[108,9,108,11],[140,9,140,11],[90,9,90,11],[91,9,91,11],[89,9,89,11],[92,9,92,11],[126,9,126,11],[127,9,127,11],[128,9,128,11],[131,9,131,11],[101,9,101,11],[82,9,82,11],[110,9,110,11],[77,9,77,11],[79,9,79,11],[80,9,80,11],[81,9,81,11],[102,9,102,11],[103,9,103,11],[104,9,104,11],[97,9,97,11],[35,9,35,11],[76,9,76,11],[65,9,65,11],[66,9,66,11],[63,9,63,11],[64,9,64,11],[68,9,68,11],[69,9,69,11],[48,9,48,11],[49,9,49,11],[5,1,5,3],[6,1,6,3],[19,9,19,11],[20,9,20,11],[15,9,15,11],[16,9,16,11],[17,9,17,11],[0,12,0,14],[1,7,2,14],[1,0,1,3],[14,9,14,11],[12,13,12,14],[1,4,2,4],[7,2,7,3],[8,2,8,3],[3,0,3,3],[4,0,4,3],[24,9,24,11],[21,9,21,11],[22,9,22,11],[23,9,23,11],[25,9,25,11],[29,9,29,11],[30,9,30,11],[32,9,32,11],[33,9,33,11],[26,9,26,11],[27,9,27,11],[28,9,28,11],[37,2,37,3],[38,2,38,3],[42,13,42,14],[45,8,45,9],[45,10,45,11],[46,8,46,9],[46,10,46,11],[45,12,45,14],[46,12,46,14]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《명장정수사업소》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,8041504,7944224,97280]
[null,710]
[null,"영     업      비     용",null,null,8041504,7944224,97280]
[null,null,711]
[null,null,"원수및취수비",null,1280289,1275506,4783]
[null,null,null,100]
[null,null,null,"(인  건  비)",687364,682581,4783]
[null,null,null,101]
[null,null,null,"인  건   비",687364,682581,4783,"101-04 일용인부임",{"$nulls":4},"=",23213]
[{"$nulls":7}," ㅇ 현업종사자(회동수원지 부유물제거및댐청소원)",{"$nulls":6},23213]
[{"$nulls":7}," ·기본급 ",null,"14,600×1명×366일",null,null,"=",5344]
[{"$nulls":7}," ·기말수당",null,"5,343,600×4/12",null,null,"=",1782]
[{"$nulls":7}," ·정근수당",null,"5,343,600×2/12×90/100",null,null,"=",802]
[{"$nulls":7}," ·체력단련비",null,"5,343,600×1/12×250/100",null,null,"=",1114]
[{"$nulls":7}," ·가족수당",{"$nulls":5},600]
[{"$nulls":7},"   - 배우자",null,"30,000×1명×12월",null,null,"=",360]
[{"$nulls":7},"   - 기   타",null,"20,000×1명×12월",null,null,"=",240]
[{"$nulls":7}," ·정액급식비",null,"80,000×1명×12월",null,null,"=",960]
[{"$nulls":7}," ·가계보조비",null,"80,000×1명×12월",null,null,"=",960]
[{"$nulls":7}," ·시간외근무수당",null,"5,480×1명×366일",null,null,"=",2006]
[{"$nulls":7}," ·야간근무수당",null,"7,300×1명×366일×1/2",null,null,"=",1336]
[{"$nulls":7}," ·위생비",null,"90,000×1명×12월",null,null,"=",1080]
[{"$nulls":7}," ·휴일근무수당",null,"21,900×1명×2일×12월",null,null,"=",526]
[{"$nulls":7}," ·월차유급휴가수당",null,"21,900×1명×1일×12월",null,null,"=",263]
[{"$nulls":7}," ·년차유급휴가수당",null,"14,600×1명×20일",null,null,"=",292]
[{"$nulls":7}," ·명절휴가비",null,"5,343,600×1/12×50/100×2회",null,null,"=",446]
[{"$nulls":7}," ·교통비",null,"100,000×1명×6월",null,null,"=",600]
[{"$nulls":7}," ·자녀학비보조수당",{"$nulls":5},1878]
[{"$nulls":7},"   - 중학교",null,"169,400×1명×4회",null,null,"=",678]
[{"$nulls":7},"   - 고등학교",null,"300,000×1명×4회",null,null,"=",1200]
[{"$nulls":7}," ·근속가산금",{"$nulls":5},3224]
[{"$nulls":7},"   - 24년 근무자",null,"11,680×23×1명×12월",null,null,"=",3224]
[{"$nulls":8},"경정",23213,"­기정",18430,"=","추가증",4783]
[null,null,712]
[null,null,"정수비",null,6761215,6668718,92497]
[null,null,null,100]
[null,null,null,"(인  건  비)",2511369,2458534,52835]
[null,null,null,101]
[null,null,null,"인  건   비",2511369,2458534,52835,"101-03 기타직보수",{"$nulls":4},"=",411470]
[{"$nulls":7},"□ 계약직 (라급)",{"$nulls":6},37717]
[{"$nulls":7},"ㅇ 봉급 ",{"$nulls":6},36037]
[{"$nulls":7},"정 원","월   액",null,"년   액",null,"계"]
[{"$nulls":7},2,1501540,null,18018480,null,36037]
[{"$nulls":7},"ㅇ가족수당",{"$nulls":6},1680]
[{"$nulls":7},"   - 배우자",null,"30,000×2명×12월",null,null,"=",720]
[{"$nulls":7},"   - 기   타",null,"20,000×4명×12월",null,null,"=",960]
[{"$nulls":8},"경정",37717,"­기정",35436,"=","추가증",2281]
[{"$nulls":8},"(경정",411470,"­기정",409189,"=","추가증",2281]
[{"$nulls":7},"101-04 일용인부임",{"$nulls":4},"=",null,420176]
[{"$nulls":7},"ㅇ 현업종사자(18명)",{"$nulls":6},79783]
[{"$nulls":7},"(여과지조작원 4명, 약품투입원 6명, 폐수정화처리원2명,펌프운전원 6명)"]
[{"$nulls":8},"경정",79783,"­기정",309996,"=","경정감",-230213]
[{"$nulls":7},"ㅇ 현업종사자(17명)",{"$nulls":6},267691]
[{"$nulls":7},"(여과지조작원 4명, 약품투입원 6명, 폐수정화처리원1명,펌프운전원 6명)"]
[{"$nulls":7}," ·기본급 ",null,"14,600×17명×275일",null,null,"=",68255]
[{"$nulls":7}," ·기말수당",null,"68,255,000×3/9",null,null,"=",22752]
[{"$nulls":7}," ·정근수당",null,"68,255,000×1/9",null,null,"=",7584]
[{"$nulls":7}," ·체력단련비",null,"68,255,000×1/9×250/100",null,null,"=",18960]
[{"$nulls":7}," ·명절휴가비",null,"68,255,000×1/9×50/100×1회",null,null,"=",3792]
[{"$nulls":7}," ·정액급식비",null,"80,000×17명×9월",null,null,"=",12240]
[{"$nulls":7}," ·가계보조비",null,"80,000×17명×9월",null,null,"=",12240]
[{"$nulls":7}," ·교통비",null,"100,000×17명×6월",null,null,"=",10200]
[{"$nulls":7}," ·위생비",null,"90,000×17명×12월",null,null,"=",18360]
[{"$nulls":7}," ·시간외근무수당",null,"5,480×17명×275일",null,null,"=",25619]
[{"$nulls":7}," ·월차유급휴가수당",null,"21,900×17명×1일×9월",null,null,"=",3351]
[{"$nulls":7}," ·년차유급휴가수당",null,"14,600×17명×20일",null,null,"=",4964]
[{"$nulls":7}," ·휴일근무수당",null,"21,900×17명×2일×9월",null,null,"=",6702]
[{"$nulls":7}," ·야간근무수당",null,"7,300×17명×275일×1/3",null,null,"=",11376]
[{"$nulls":7}," ·가족수당",{"$nulls":5},9990]
[{"$nulls":7},"   - 배우자",null,"30,000×17명×9월",null,null,"=",4590]
[{"$nulls":7},"   - 기   타",null,"20,000×30명×9월",null,null,"=",5400]
[{"$nulls":7}," ·자녀학비보조수당",{"$nulls":5},11541]
[{"$nulls":7},"   - 중학교",null,"169,400×5명×3회",null,null,"=",2541]
[{"$nulls":7},"   - 고등학교",null,"300,000×10명×3회",null,null,"=",9000]
[{"$nulls":7}," ·근속가산금",{"$nulls":5},19765]
[{"$nulls":7},"   -   8년 근무자",null,"11,680×7×1명×9월",null,null,"=",736]
[{"$nulls":7},"   - 10년 근무자",null,"11,680×9×4명×9월",null,null,"=",3785]
[{"$nulls":7},"   - 11년 근무자",null,"11,680×10×4명×9월",null,null,"=",4205]
[{"$nulls":7},"   - 13년 근무자",null,"11,680×12×2명×9월",null,null,"=",2523]
[{"$nulls":7},"   - 14년 근무자",null,"11,680×13×3명×9월",null,null,"=",4100]
[{"$nulls":7},"   - 15년 근무자",null,"11,680×14×3명×9월",null,null,"=",4416]
[{"$nulls":8},"경정",267691,"­기정",0,"=","추가증",267691]
[{"$nulls":7},"ㅇ고압가스취급자(안전관리사)",{"$nulls":6},15301]
[{"$nulls":7}," ·기본급 ",null,"26,820×1명×298일",null,null,"=",7993]
[{"$nulls":7}," ·상여금",null,"7,992,360×4/12",null,null,"=",2665]
[{"$nulls":7}," ·유급휴일수당",null,"26,820×1명×68일",null,null,"=",1824]
[{"$nulls":7}," ·월차유급휴가수당",null,"26,820×1명×1일×12월",null,null,"=",322]
[{"$nulls":7}," ·년차유급휴가수당",null,"26,820×1명×16일",null,null,"=",430]
[{"$nulls":7}," ·교통비",null,"100,000×1명×6월",null,null,"=",600]
[{"$nulls":7}," ·명절휴가비",null,"7,992,360×1/12×50/100×2회",null,null,"=",667]
[{"$nulls":7}," ·근속가산금",null,"26,820×10/100×1명×298일",null,null,null,800]
[{"$nulls":8},"경정",15301,"­기정",13727,"=","추가증",1574]
[{"$nulls":7},"ㅇ수목관리자(조경공)",{"$nulls":6},22236]
[{"$nulls":7}," ·기본급 ",null,"39,550×1명×298일",null,null,"=",11786]
[{"$nulls":7}," ·상여금",null,"11,785,900×4/12",null,null,"=",3929]
[{"$nulls":7}," ·유급휴일수당",null,"39,550×1명×68일",null,null,"=",2690]
[{"$nulls":7}," ·월차유급휴가수당",null,"39,550×1명×1일×12월",null,null,"=",475]
[{"$nulls":7}," ·년차유급휴가수당",null,"39,550×1명×15일",null,null,"=",594]
[{"$nulls":7}," ·교통비",null,"100,000×1명×6월",null,null,"=",600]
[{"$nulls":7}," ·명절휴가비",null,"11,785,900×1/12×50/100×2회",null,null,"=",983]
[{"$nulls":7}," ·근속가산금",null,"39,550×10/100×1명×298일",null,null,null,1179]
[{"$nulls":8},"경정",22236,"­기정",20714,"=","추가증",1522]
[{"$nulls":7},"ㅇ구내식당관리원(2명)",{"$nulls":6},26642]
[{"$nulls":7}," ·기본급 ",null,"20,700×2명×298일",null,null,"=",12338]
[{"$nulls":7}," ·상여금",null,"12,337,200×4/12",null,null,"=",4113]
[{"$nulls":7}," ·유급휴일수당",null,"20,700×2명×68일",null,null,"=",2816]
[{"$nulls":7}," ·시간외근무수당",null,"7,760×2명×15일×12월",null,null,"=",2794]
[{"$nulls":7}," ·월차유급휴가수당",null,"20,700×2명×1일×12월",null,null,"=",497]
[{"$nulls":7}," ·년차유급휴가수당",null,"20,700×2명×15일",null,null,"=",621]
[{"$nulls":7}," ·교통비",null,"100,000×2명×6월",null,null,"=",1200]
[{"$nulls":7}," ·명절휴가비",null,"12,337,200×1/12×50/100×2회",null,null,"=",1029]
[{"$nulls":7}," ·근속가산금",null,"20,700×2명×10/100×298일",null,null,"=",1234]
[{"$nulls":8},"경정",26642,"­기정",23185,"=","추가증",3457]
[{"$nulls":7},"ㅇ 일용직 공상처리비",{"$nulls":6},2000]
[{"$nulls":7},"ㅇ 일용직 고용보험",null,"434,866,000×15/1000",null,null,"=",null,6523]
[{"$nulls":8},"경정",6523,"­기정",0,"=","추가증",6523]
[{"$nulls":8},"(경정",420176,"­기정",369622,"=","추가증",50554]
[null,null,null,200]
[null,null,null,"(물  건  비)",4160770,4121108,39662]
[null,null,null,201]
[null,null,null,"일반운영비",280237,244575,35662,"201-01 일반수용비",{"$nulls":4},"=",null,155184]
[{"$nulls":7},"ㅇ 소프트웨어 구입",{"$nulls":6},2791]
[{"$nulls":7},"  ·MS오피스",null,"116,300×7대",null,null,"=",815]
[{"$nulls":7},"  ·한글97",null,"49,720×7대",null,null,"=",349]
[{"$nulls":7},"  ·V3",null,"19,800×7대",null,null,"=",139]
[{"$nulls":8},"경정",2791,"­기정",1488,"=","추가증",1303]
[{"$nulls":7},"ㅇ 염소용기도색 및 정기검사 수수료 "]
[{"$nulls":9},"481,800×26개",null,null,"=",null,12527]
[{"$nulls":8},"경정",12527,"­기정",6760,"=","추가증",5767]
[{"$nulls":7},"ㅇ 명장,오륜 슬럿지 처리비"]
[{"$nulls":7},"  (13.28톤×18,600×91일)+(13.28톤×21,800×275일)",{"$nulls":4},"=",null,102092]
[{"$nulls":8},"경정",102092,"­기정",90158,"=","추가증",11934]
[{"$nulls":7},"ㅇ 병입수돗물\"순수\"생산비",null,null,"250원×20,000병",null,"=",null,5000]
[{"$nulls":8},"경정",5000,"­기정",0,"=","추가증",5000]
[{"$nulls":8},"(경정",155184,"­기정",131180,"=","추가증",24004]
[{"$nulls":7},"201-03 공공요금및 제세",{"$nulls":4},"=",null,21849]
[{"$nulls":7},"ㅇ 교통유발부담금",null,"17,417.18㎡×350원×1.2×1/2",null,null,"=",null,3658]
[{"$nulls":8},"경정",3658,"­기정",0,"=","추가증",3658]
[{"$nulls":8},"(경정",21849,"­기정",18191,"=","추가증",3658]
[{"$nulls":7},"201-09 시설장비유지비",{"$nulls":4},"=",null,51214]
[{"$nulls":7},"ㅇ 후오존 파이롯트 플랜트 유지비",{"$nulls":4},"=",null,8000]
[{"$nulls":8},"경정",8000,"­기정",0,"=","추가증",8000]
[{"$nulls":8},"(경정",51214,"­기정",43214,"=","추가증",8000]
[null,null,null,206]
[null,null,null,"일반재료비",2403455,2399455,4000,"206-01 일반재료비",{"$nulls":4},"=",null,113150]
[{"$nulls":7},"ㅇ 명장,오륜,범어사정수시설 운영자재(봉솔외 50종)",{"$nulls":4},"=",null,13600]
[{"$nulls":8},"경정",13600,"­기정",9600,"=","추가증",4000]
[{"$nulls":8},"(경정",113150,"­기정",109150,"=","추가증",4000]

{"sheet":"자본","index":2,"n_rows":46,"n_cols":15,"rows_kept":46,"cut":false,"hidden":false,"merged":[[42,10,42,11],[3,0,3,3],[43,10,43,11],[44,10,44,11],[8,2,8,3],[37,2,37,3],[36,2,36,3],[40,10,40,11],[41,10,41,11],[17,2,17,3],[18,2,18,3],[1,4,2,4],[1,0,1,3],[0,12,0,14],[1,7,2,14],[5,1,5,3],[6,1,6,3],[7,2,7,3],[4,0,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《명장정수사업소》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,1631100,1062700,568400]
[null,120]
[null,"가동설비자산",null,null,1631100,1062700,568400]
[null,null,124]
[null,null,"구축물",null,473000,415000,58000]
[null,null,null,"401-1"]
[null,null,null,"시설비",45000,15000,30000,"ㅇ 오륜정수장 구내 시설물 보호휀스 설치공사",{"$nulls":4},"=",null,30000]
[{"$nulls":7}," ·휀스설치 : H = 0.5m   L=150m"]
[{"$nulls":8},"(경정",45000,"­기정",15000,"=","추가증",30000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",428000,400000,28000,"ㅇ 오륜정수장 여과지 건물창호 교체공사",{"$nulls":4},"=",null,28000]
[{"$nulls":7}," ·창호교체 : N= 28개소"]
[{"$nulls":8},"(경정",428000,"­기정",400000,"=","추가증",28000]
[null,null,125]
[null,null,"기계장치",null,904000,416000,488000]
[null,null,null,"401-01"]
[null,null,null,"시설비",538000,238000,300000,"ㅇ 오륜취수장 통합자동제어설비 제작설치",{"$nulls":4},"=",null,300000]
[{"$nulls":7}," ·제어설비 : 1식"]
[{"$nulls":7}," ·수배전반 교체 및 개조 : 11면"]
[{"$nulls":7}," ·CCTV설치 : 1식"]
[{"$nulls":7}," ·부대시설 : 1식"]
[{"$nulls":8},"(경정",538000,"­기정",238000,"=","추가증",300000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",348000,160000,188000,"ㅇ 오륜여과지 밸브 제작교체",{"$nulls":4},"=",null,70000]
[{"$nulls":7}," ·전동B.F.V(500mm) : 7대"]
[{"$nulls":7},"ㅇ 오륜취수장 전염소설비 제작교체",{"$nulls":4},"=",null,80000]
[{"$nulls":7}," ·염소투입기 : 1대"]
[{"$nulls":7}," ·염소기화기 : 1대"]
[{"$nulls":7}," ·잔류염소측정기 : 1대"]
[{"$nulls":7},"ㅇ 오륜취수장 취수펌프 전동제수변 제작교체",{"$nulls":4},"=",null,38000]
[{"$nulls":7}," ·전동제수변(450mm) : 3대"]
[{"$nulls":8},"(경정",348000,"­기정",160000,"=","추가증",188000]
[null,null,127]
[null,null,"공기구비품",null,154100,131700,22400]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",154100,131700,22400,"ㅇ 컴퓨터 구입",{"$nulls":6},10400]
[{"$nulls":7}," ·신규",null,null,"1,200,000×7대",null,"=",8400]
[{"$nulls":7}," ·교체",null,null,"1,000,000×2대",null,"=",2000]
[{"$nulls":7},"ㅇ OCR 레이저프린트기 구입",null,null,"2,500,000×1대",null,"=",null,2500]
[{"$nulls":7},"ㅇ 전오존 파이롯트 플랜트 구입",null,null,"5,000,000×1대",null,"=",null,5000]
[{"$nulls":7},"ㅇ 휴대용 수질측정기 구입",null,null,"4,500,000×1대",null,"=",null,4500]
[{"$nulls":8},"(경정",154100,"­기정",131700,"=","추가증",22400]