{"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":88,"n_cols":15,"rows_kept":88,"cut":false,"hidden":false,"merged":[[58,9,58,11],[61,13,61,14],[46,9,46,11],[52,13,52,14],[56,9,56,11],[21,9,21,11],[22,9,22,11],[23,9,23,11],[57,9,57,11],[18,9,18,11],[19,9,19,11],[12,13,12,14],[32,9,32,11],[14,9,14,11],[15,9,15,11],[16,9,16,11],[17,9,17,11],[24,9,24,11],[20,9,20,11],[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],[84,2,84,3],[30,9,30,11],[77,10,77,11],[81,10,81,11],[35,9,35,11],[36,9,36,11],[40,9,40,11],[41,9,41,11],[42,9,42,11],[43,9,43,11],[83,2,83,3],[26,9,26,11],[25,9,25,11],[27,9,27,11],[28,9,28,11],[29,9,29,11],[37,9,37,11],[53,10,53,11],[39,9,39,11],[38,9,38,11]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《사하사업소》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,2894909,2387257,507652]
[null,710]
[null,"영     업      비     용",null,null,2889909,2382257,507652]
[null,null,716]
[null,null,"징수및수용가관리비",null,2198535,1790883,407652]
[null,null,null,100]
[null,null,null,"(인  건  비)",810958,809051,1907]
[null,null,null,101]
[null,null,null,"인  건   비",810958,809051,1907,"101-04 일용인부임",{"$nulls":4},"=",118300]
[{"$nulls":7},"ㅇ 계량기교체원(2명),하수암거누수탐지원(1명), 관로누수탐지원(1명)",{"$nulls":6},88924]
[{"$nulls":7}," ·기본급 ",null,"14,600×4명×366일",null,null,"=",21375]
[{"$nulls":7}," ·기말수당",null,"25,455,000×4/12",null,null,"=",8485]
[{"$nulls":7}," ·정근수당",null,"25,455,000×2/12×90/100",null,null,"=",3819]
[{"$nulls":7}," ·체력단련비",null,"25,455,000×1/12×250/100",null,null,"=",5304]
[{"$nulls":7}," ·특수업무수당",null,"50,000×4명×12월",null,null,"=",2400]
[{"$nulls":7}," ·작업장려수당",null,"(30,000+40,000)/2×4명×12월",null,null,"=",1680]
[{"$nulls":7}," ·가족수당",{"$nulls":5},3840]
[{"$nulls":7},"   - 배 우 자",null,"30,000×4명×12월",null,null,"=",1440]
[{"$nulls":7},"   - 기     타",null,"20,000×10명×12월",null,null,"=",2400]
[{"$nulls":7}," ·가계보조비",null,"80,000×4명×12월",null,null,"=",3840]
[{"$nulls":7}," ·정액급식비",null,"80,000×4명×12월",null,null,"=",3840]
[{"$nulls":7}," ·교통비",null,"100,000×4명×12월",null,null,"=",4800]
[{"$nulls":7}," ·위생비",null,"90,000×4명×12월",null,null,"=",4320]
[{"$nulls":7}," ·시간외근무수당",null,"(6,480+6,600)/2×4명×366일",null,null,"=",9575]
[{"$nulls":7}," ·월차유급휴가수당",null,"(25,900+26,400)/2×4명×12월",null,null,"=",1256]
[{"$nulls":7}," ·년차유급휴가수당",null,"(17,270+17,600)/2×4명×20일",null,null,"=",1395]
[{"$nulls":7}," ·명절휴가비",null,"21,375,000×1/12×50/100×2회",null,null,"=",1782]
[{"$nulls":7}," ·근속가산금",{"$nulls":5},11213]
[{"$nulls":7},"   - 21년 근무자",null,"11,680×20×4명×12월",null,null,"=",11213]
[{"$nulls":8},"경정",88924,"­기정",80618,"=","추가증",8306]
[{"$nulls":7},"ㅇ배관망도정비원(2명)",{"$nulls":6},26642]
[{"$nulls":7}," ·기본급 ",null,"20,700×2명×298일",null,null,"=",12338]
[{"$nulls":7}," ·상여금",null,"12,338,000×4/12",null,null,"=",4113]
[{"$nulls":7}," ·시간외근무수당",null,"7,760×2명×15일×12월",null,null,"=",2794]
[{"$nulls":7}," ·유급휴일수당",null,"20,700×2명×68일",null,null,"=",2816]
[{"$nulls":7}," ·월차유급휴가수당",null,"20,700×2명×1일×12월",null,null,"=",497]
[{"$nulls":7}," ·년차유급휴가수당",null,"20,700×2명×15일",null,null,"=",621]
[{"$nulls":7}," ·명절휴가비",null,"12,338,000×1/12×50/100×2회",null,null,"=",1029]
[{"$nulls":7}," ·근속가산금",null,"20,700×10/100×2명×298일",null,null,"=",1234]
[{"$nulls":7}," ·교통비",null,"100,000×2명×6월",null,null,"=",1200]
[{"$nulls":8},"경정",26642,"­기정",34775,"=","경정감",-8133]
[{"$nulls":7},"ㅇ일용인부 공상치료비",{"$nulls":6},1000]
[{"$nulls":7},"ㅇ 고용보험료",null,"115,566,000×15/1,000",null,null,"=",null,1734]
[{"$nulls":8},"경정",1734,"­기정",0,"=","추가증",1734]
[{"$nulls":8},"(경정",118300,"­기정",116393,"=","추가증",1907]
[null,null,null,200]
[null,null,null,"(물  건  비)",1387577,981832,405745]
[null,null,null,201]
[null,null,null,"일반운영비",83019,57274,25745,"201-01 일반수용비",{"$nulls":4},"=",21046]
[{"$nulls":7},"ㅇ 청사안내 간판 설치",null,null,"100,000×2대",null,"=",null,2000]
[{"$nulls":8},"경정",2000,"­기정",0,"=","추가증",2000]
[{"$nulls":7},"ㅇ  S/W구입",{"$nulls":6},2604]
[{"$nulls":7}," · MS오피스",null,"116,300×4",null,null,"=",466]
[{"$nulls":7}," ·한글97",null,"49,720×4",null,null,"=",199]
[{"$nulls":7}," · V3",null,"19,800×4",null,null,"=",80]
[{"$nulls":8},"경정",2604,"­기정",1859,"=","추가증",745]
[{"$nulls":8},"(경정",21046,"­기정",18301,"=","추가증",2745]
[{"$nulls":7},"201-09 시설장비유지비",{"$nulls":4},"=",31957]
[{"$nulls":7},"ㅇ 공공건물 편의시설 설치",{"$nulls":6},6000]
[{"$nulls":8},"경정",6000,"­기정",0,"=","추가증",6000]
[{"$nulls":7},"ㅇ 사무실및자재창고 정비",{"$nulls":6},17000]
[{"$nulls":7}," ·사무실및 자재창고 방범창 설치 1식",{"$nulls":4},"=",5000]
[{"$nulls":7}," ·사무실 및 자재창고 도색 1식",{"$nulls":4},"=",7000]
[{"$nulls":7}," ·사무실 전기배선 정비 1식",{"$nulls":4},"=",5000]
[{"$nulls":8},"경정",17000,"­기정",0,"=","추가증",17000]
[{"$nulls":8},"(경정",31957,"­기정",8957,"=","추가증",23000]
[null,null,null,207]
[null,null,null,"연구개발비",80000,0,80000,"ㅇ 괴정4동지역 누수방지 시범사업용역 (N=400전)",{"$nulls":4},"=",null,40000]
[{"$nulls":7},"ㅇ 감천1동 감천초등학교주변 누수방지 시범사업용역(N=900전)",{"$nulls":4},"=",null,40000]
[{"$nulls":8},"(경정",80000,"­기정",0,"=","추가증",80000]
[null,null,null,214]
[null,null,null,"수선교체비",857000,557000,300000,"214-01 수선비",{"$nulls":4},"=",null,371000]
[{"$nulls":7},"ㅇ 누수수리도급",{"$nulls":6},359000]
[{"$nulls":7}," ·급수관누수수리(480건)",{"$nulls":4},"=",100000]
[{"$nulls":8},"경정",359000,"­기정",259000,"=","추가증",100000]
[{"$nulls":8},"(경정",371000,"­기정",271000,"=","추가증",100000]
[{"$nulls":7},"214-03 급수관교체비",{"$nulls":4},"=",null,486000]
[{"$nulls":7},"ㅇ D=13∼250mm  L=5,260m",{"$nulls":4},"=",null,200000]
[{"$nulls":8},"경정",486000,"­기정",286000,"=","추가증",200000]
[null,null,717]
[null,null,"급수공사비",null,691374,591374,100000]
[null,null,null,"717-1"]
[null,null,null,"신설공사비",531374,431374,100000,"ㅇ 수탁신설급수공사비",{"$nulls":4},"=",null,531374]
[{"$nulls":8},"경정",531374,"­기정",431374,"=","추가증",100000]

{"sheet":"자본","index":2,"n_rows":51,"n_cols":15,"rows_kept":51,"cut":false,"hidden":false,"merged":[[48,10,48,11],[49,10,49,11],[13,2,13,3],[1,0,1,3],[45,10,45,11],[46,10,46,11],[41,2,41,3],[42,2,42,3],[14,2,14,3],[5,1,5,3],[6,1,6,3],[7,2,7,3],[8,2,8,3],[0,12,0,14],[1,7,2,14],[3,0,3,3],[4,0,4,3],[1,4,2,4]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《사하사업소》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,1699910,863610,836300]
[null,120]
[null,"가동설비자산",null,null,1699910,863610,836300]
[null,null,123]
[null,null,"건물",null,50000,0,50000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",50000,0,50000,"ㅇ 청사 담장 조경공사",{"$nulls":4},"=",null,50000]
[{"$nulls":7}," ·담장 철거 및 조경(143㎡)"]
[{"$nulls":8},"(경정",50000,"­기정",0,"=","추가증",50000]
[null,null,124]
[null,null,"구축물",null,1608000,844000,764000]
[null,null,null,"401-01"]
[null,null,null,"시설비",619000,379000,240000,"ㅇ 감천2동 아미배수지 가압계통 배수관부설공사",{"$nulls":4},"=",null,90000]
[{"$nulls":7}," ·D=100mm    L=700m"]
[{"$nulls":7},"ㅇ 신평2동 지하철 기지창뒷편 자연수확대 관연결공사",{"$nulls":4},"=",null,150000]
[{"$nulls":7}," ·D=300mm    L=460m"]
[{"$nulls":8},"(경정",619000,"­기정",379000,"=","추가증",240000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",989000,465000,524000,"ㅇ 장림2동 한국도량주변 노후관개량공사",{"$nulls":4},"=",null,60000]
[{"$nulls":7}," ·D=150mm    L=330m"]
[{"$nulls":7},"ㅇ 감천1동 감천주유소옆 노후관개량공사",{"$nulls":4},"=",null,60000]
[{"$nulls":7}," ·D=150mm    L=340m"]
[{"$nulls":7},"ㅇ 괴정1동 낙동로 - 한우맨션간  노후관개량공사",{"$nulls":4},"=",null,36000]
[{"$nulls":7}," ·D=250mm    L=150m"]
[{"$nulls":7},"ㅇ 괴정3동 괴정천-괴정삼익타운간 노후관개량공사",{"$nulls":4},"=",null,31000]
[{"$nulls":7}," ·D=100∼150mm    L=275m"]
[{"$nulls":7},"ㅇ 하단1동 신동크라운APT앞 노후관개량공사",{"$nulls":4},"=",null,60000]
[{"$nulls":7}," ·D=100∼150mm    L=365m"]
[{"$nulls":7},"ㅇ 하단1동 은하맨션 진입도로 노후관개량공사",{"$nulls":4},"=",null,30000]
[{"$nulls":7}," ·D=150mm    L=120m"]
[{"$nulls":7},"ㅇ 구평동 영생주택앞 노후관개량공사",{"$nulls":4},"=",null,145000]
[{"$nulls":7}," ·D=150mm    L=650m"]
[{"$nulls":7},"ㅇ 괴정2동 괴정교회앞 노후관개량공사",{"$nulls":4},"=",null,70000]
[{"$nulls":7}," ·D=100mm    L=330m"]
[{"$nulls":7},"ㅇ 다대1동 다대수협지소 부근 노후관개량공사",{"$nulls":4},"=",null,32000]
[{"$nulls":7}," ·D=150mm    L=140m"]
[{"$nulls":8},"(경정",989000,"­기정",465000,"=","추가증",524000]
[null,null,127]
[null,null,"공기구비품",null,41910,19610,22300]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",41910,19610,22300,"ㅇ 컴퓨터구입",{"$nulls":6},8800]
[{"$nulls":7}," ·신규",null,null,"1,200,000×4대",null,"=",4800]
[{"$nulls":7}," ·교체",null,null,"1,000,000×4대",null,"=",4000]
[{"$nulls":7},"ㅇ 프린트기 구입",{"$nulls":6},13500]
[{"$nulls":7}," · OCR레이져 프린트기 구입",null,null,"2,500,000×3대",null,"=",7500]
[{"$nulls":7}," · 업무용레이져 프린트기 구입",null,null,"2,000,000×3대",null,"=",6000]
[{"$nulls":8},"(경정",41910,"­기정",19610,"=","추가증",22300]