{"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":86,"n_cols":15,"rows_kept":86,"cut":false,"hidden":false,"merged":[[35,9,35,11],[22,9,22,11],[23,9,23,11],[24,9,24,11],[26,9,26,11],[25,9,25,11],[27,9,27,11],[28,9,28,11],[29,9,29,11],[60,9,60,11],[46,9,46,11],[41,9,41,11],[42,9,42,11],[43,9,43,11],[52,9,52,11],[30,9,30,11],[31,9,31,11],[32,9,32,11],[33,9,33,11],[12,13,12,14],[14,9,14,11],[15,9,15,11],[21,9,21,11],[8,2,8,3],[16,9,16,11],[17,9,17,11],[20,9,20,11],[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],[58,13,58,14],[36,9,36,11],[47,9,47,11],[48,9,48,11],[49,9,49,11],[45,9,45,11],[37,9,37,11],[38,9,38,11],[44,9,44,11],[69,13,69,14],[80,2,80,3],[81,2,81,3],[61,9,61,11],[62,9,62,11],[65,13,65,14]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《서부사업소》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,2149391,1699300,450091]
[null,710]
[null,"영     업      비     용",null,null,2144391,1694300,450091]
[null,null,716]
[null,null,"징수및수용가관리비",null,1878798,1478707,400091]
[null,null,null,100]
[null,null,null,"(인  건  비)",626329,617925,8404]
[null,null,null,101]
[null,null,null,"인  건   비",626329,617925,8404,"101-04 일용인부임",{"$nulls":4},"=",104677]
[{"$nulls":7},"ㅇ 계량기교체원(2명),하수암거누수탐지원(1명), 관로누수탐지원(1명)",{"$nulls":6},88800]
[{"$nulls":7}," ·기본급 ",null,"14,600×4명×366일",null,null,"=",21375]
[{"$nulls":7}," ·기말수당",null,"25,454,400×4/12",null,null,"=",8485]
[{"$nulls":7}," ·정근수당",null,"25,454,400×2/12×90/100",null,null,"=",3819]
[{"$nulls":7}," ·체력단련비",null,"25,454,400×1/12×250/100",null,null,"=",5303]
[{"$nulls":7}," ·특수업무수당",null,"50,000×4명×12월",null,null,"=",2400]
[{"$nulls":7}," ·작업장려수당",null,"(30,000+40,000)/2×4명×12월",null,null,"=",1680]
[{"$nulls":7}," ·가족수당",{"$nulls":5},2880]
[{"$nulls":7},"   - 배 우 자",null,"30,000×4명×12월",null,null,"=",1440]
[{"$nulls":7},"   - 기     타",null,"20,000×6명×12월",null,null,"=",1440]
[{"$nulls":7}," ·가계보조비",null,"80,000×4명×12월",null,null,"=",3840]
[{"$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,"21,374,400×1/12×50/100×2회",null,null,"=",1782]
[{"$nulls":7}," ·자녀학비보조수당",{"$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},8972]
[{"$nulls":7},"   - 20년 근무자",null,"11,680×19×1명×12월",null,null,"=",2664]
[{"$nulls":7},"   - 19년 근무자",null,"11,680×18×1명×12월",null,null,"=",2523]
[{"$nulls":7},"   - 18년 근무자",null,"11,680×17×1명×12월",null,null,"=",2383]
[{"$nulls":7},"   - 11년 근무자",null,"11,680×10×1명×12월",null,null,"=",1402]
[{"$nulls":8},"경정",88800,"­기정",83678,"=","추가증",5122]
[{"$nulls":7},"ㅇ배관망도정비원",{"$nulls":6},13344]
[{"$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}," ·월차유급휴가수당",null,"20,700×1명×1일×12월",null,null,"=",249]
[{"$nulls":7}," ·년차유급휴가수당",null,"20,700×1명×16일",null,null,"=",332]
[{"$nulls":7}," ·명절휴가비",null,"6,168,600×1/12×50/100×2회",null,null,"=",515]
[{"$nulls":7}," ·근속가산금",null,"20,700×10/100×1명×298일",null,null,"=",617]
[{"$nulls":7}," ·교통비",null,"100,000×1명×6월",null,null,"=",600]
[{"$nulls":8},"경정",13344,"­기정",11595,"=","추가증",1749]
[{"$nulls":7},"ㅇ일용인부 공상치료비",{"$nulls":6},1000]
[{"$nulls":7},"ㅇ 고용보험료",null,"102,144,000×15/1,000",null,null,"=",null,1533]
[{"$nulls":8},"경정",1533,"­기정",0,"=","추가증",1533]
[{"$nulls":8},"(경정",104677,"­기정",96273,"=","추가증",8404]
[null,null,null,200]
[null,null,null,"(물  건  비)",1252469,860782,391687]
[null,null,null,201]
[null,null,null,"일반운영비",67889,66202,1687,"201-01 일반수용비",{"$nulls":4},"=",16618]
[{"$nulls":7},"ㅇ S/W구입",{"$nulls":6},746]
[{"$nulls":7}," · MS오피스",null,"116,300×1",null,null,"=",117]
[{"$nulls":7}," ·한글97",null,"49,720×1",null,null,"=",50]
[{"$nulls":7}," · V3",null,"19,800×1",null,null,"=",20]
[{"$nulls":8},"경정",746,"­기정",559,"=","추가증",187]
[{"$nulls":8},"(경정",16618,"­기정",16431,"=","추가증",187]
[{"$nulls":7},"201-09 시설장비유지비",{"$nulls":4},"=",21177]
[{"$nulls":7},"ㅇ 공공건물 편의시설 설치",{"$nulls":6},1500]
[{"$nulls":8},"(경정",21177,"­기정",19677,"=","추가증",1500]
[null,null,null,207]
[null,null,null,"연구개발비",40000,0,40000,"ㅇ 누수방지(표본조사)시범사업용역(N=1,150전)",{"$nulls":4},"=",40000]
[{"$nulls":8},"경정",40000,"­기정",0,"=","추가증",40000]
[null,null,null,214]
[null,null,null,"수선교체비",865000,515000,350000,"214-01 수선비",{"$nulls":4},"=",null,495000]
[{"$nulls":7},"ㅇ 누수수리도급",{"$nulls":6},486000]
[{"$nulls":7},"·급수관누수수리(275건)",{"$nulls":6},200000]
[{"$nulls":8},"경정",486000,"­기정",286000,"=","추가증",200000]
[{"$nulls":8},"(경정",495000,"­기정",295000,"=","추가증",200000]
[{"$nulls":7},"214-03 급수관교체비",{"$nulls":4},"=",null,370000]
[{"$nulls":7},"ㅇ D=13∼250mm   L=1,500m",{"$nulls":6},150000]
[{"$nulls":8},"경정",370000,"­기정",220000,"=","추가증",150000]
[null,null,717]
[null,null,"급수공사비",null,265593,215593,50000]
[null,null,null,"717-2"]
[null,null,null,"개조공사비",110000,60000,50000,"ㅇ 수탁개조공사비",{"$nulls":6},110000]
[]
[{"$nulls":8},"경정",110000,"­기정",60000,"=","추가증",50000]

{"sheet":"자본","index":2,"n_rows":39,"n_cols":15,"rows_kept":39,"cut":false,"hidden":false,"merged":[[6,1,6,3],[0,12,0,14],[1,7,2,14],[3,0,3,3],[4,0,4,3],[1,4,2,4],[37,10,37,11],[36,10,36,11],[7,2,7,3],[1,0,1,3],[33,10,33,11],[34,10,34,11],[29,2,29,3],[30,2,30,3],[8,2,8,3],[5,1,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《서부사업소》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,2787685,1169985,1617700]
[null,120]
[null,"가동설비자산",null,null,2787685,1169985,1617700]
[null,null,124]
[null,null,"구축물",null,2766000,1160000,1606000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",2586000,980000,1606000,"ㅇ 동대신1동 동대빌라 주변 노후관개량공사",{"$nulls":4},"=",null,56000]
[{"$nulls":7}," ·D=100∼150mm    L=260m"]
[{"$nulls":7},"ㅇ 동대신1동 대청공원 아랫편 노후관개량공사",{"$nulls":4},"=",null,66000]
[{"$nulls":7}," ·D=200mm    L=275m"]
[{"$nulls":7},"ㅇ 아미동 청소년회관앞 노후관개량공사",{"$nulls":4},"=",null,70000]
[{"$nulls":7}," ·D=100∼150mm    L=329m"]
[{"$nulls":7},"ㅇ 충무동 흥아맨션 주변 노후관개량공사",{"$nulls":4},"=",null,40000]
[{"$nulls":7}," ·D=150mm    L=180m"]
[{"$nulls":7},"ㅇ 동대신2동 동신초등학교 주변 노후관개량공사",{"$nulls":4},"=",null,180000]
[{"$nulls":7}," ·D=200∼300mm    L=611m"]
[{"$nulls":7},"ㅇ 충무동 공용주차장주변 노후관개량공사",{"$nulls":4},"=",null,64000]
[{"$nulls":7}," ·D=150mm    L=290m"]
[{"$nulls":7},"ㅇ 충무동 송도윗길 주변 노후관개량공사",{"$nulls":4},"=",null,380000]
[{"$nulls":7}," ·D=200∼400mm    L=1,200m"]
[{"$nulls":7},"ㅇ 남부민양수장∼공영주차장간 노후관개량공사",{"$nulls":4},"=",null,380000]
[{"$nulls":7}," ·D=150∼350mm    L=1,330m"]
[{"$nulls":7},"ㅇ 남부민배수지∼송도상고간 노후관개량공사",{"$nulls":4},"=",null,370000]
[{"$nulls":7}," ·D=300∼350mm    L=1,215m"]
[{"$nulls":8},"(경정",2586000,"­기정",980000,"=","추가증",1606000]
[null,null,127]
[null,null,"공기구비품",null,21685,9985,11700]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",21685,9985,11700,"ㅇ 컴퓨터구입",{"$nulls":4},"=",null,5200]
[{"$nulls":7}," ·신규",null,null,"1,200,000×1대",null,"=",1200]
[{"$nulls":7}," ·교체",null,null,"1,000,000×4대",null,"=",4000]
[{"$nulls":7},"ㅇ 프린트기 구입",{"$nulls":4},"=",null,6500]
[{"$nulls":7},"· 업무용레이져 프린트기",null,null,"2,000,000×2대",null,"=",4000]
[{"$nulls":7},"· OCR레이져 프린트기 ",null,null,"2,500,000×1대",null,"=",2500]
[{"$nulls":8},"(경정",21685,"­기정",9985,"=","추가증",11700]