{"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":102,"n_cols":15,"rows_kept":102,"cut":false,"hidden":false,"merged":[[88,10,88,11],[18,9,18,10],[18,11,18,13],[30,9,30,11],[20,9,20,11],[21,9,21,11],[26,9,26,11],[27,9,27,11],[69,10,69,11],[72,10,72,11],[16,9,16,10],[17,9,17,10],[15,11,15,13],[73,10,73,11],[71,10,71,11],[70,10,70,11],[58,9,58,11],[66,10,66,11],[67,10,67,11],[47,9,47,11],[1,0,1,3],[1,4,2,4],[7,2,7,3],[8,2,8,3],[3,0,3,3],[4,0,4,3],[5,1,5,3],[6,1,6,3],[0,12,0,14],[1,7,2,14],[32,9,32,11],[33,9,33,11],[29,9,29,11],[28,9,28,11],[16,11,16,13],[17,11,17,13],[12,13,12,14],[15,9,15,10],[48,9,48,11],[31,9,31,11],[35,9,35,11],[34,9,34,11],[36,9,36,11],[37,9,37,11],[38,9,38,11],[43,9,43,11],[68,10,68,11],[41,9,41,11],[39,9,39,11],[54,9,54,11],[49,9,49,11],[50,9,50,11],[53,9,53,11],[51,9,51,11],[52,9,52,11],[46,9,46,11]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《수질연구소》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,1653280,1391939,261341]
[null,710]
[null,"영     업      비     용",null,null,1653280,1391939,261341]
[null,null,712]
[null,null,"정수비",null,1653280,1391939,261341]
[null,null,null,100]
[null,null,null,"(인  건  비)",771909,749541,22368]
[null,null,null,101]
[null,null,null,"인  건   비",771909,749541,22368,"101-03 기타직보수",{"$nulls":4},"=",205770]
[{"$nulls":7},"□ 계약직 ",{"$nulls":6},155939]
[{"$nulls":7},"ㅇ 봉급 ",{"$nulls":6},150899]
[{"$nulls":7},"급류","정원","월   액",null,"년   액",null,null,"계"]
[{"$nulls":7},"계약나급",2,2545250,null,30543000,null,null,61086]
[{"$nulls":7},"계약다급",2,2074580,null,24894960,null,null,49790]
[{"$nulls":7},"계약라급",2,1667620,null,20011440,null,null,40023]
[{"$nulls":7},"ㅇ가족수당",{"$nulls":6},5040]
[{"$nulls":7},"   - 배우자",null,"30,000×6명×12월",null,null,"=",2160]
[{"$nulls":7},"   - 기   타",null,"20,000×12명×12월",null,null,"=",2880]
[{"$nulls":8},"경정",155939,"­기정",144118,"=","추가증",11821]
[{"$nulls":8},"(경정",205770,"­기정",193949,"=","추가증",11821]
[{"$nulls":7},"101-04 일용인부임",{"$nulls":4},"=",null,52077]
[{"$nulls":7},"ㅇ 현업종사원, 수질관리보조원 ",{"$nulls":6},36896]
[{"$nulls":7}," ·기본급 ",null,"14,600×2명×366일",null,null,"=",10688]
[{"$nulls":7}," ·기말수당",null,"10,688,000×4/12",null,null,"=",3563]
[{"$nulls":7}," ·정근수당",null,"10,688,000×2/12×80/100",null,null,"=",1426]
[{"$nulls":7}," ·체력단련비",null,"10,688,000×1/12×250/100",null,null,"=",2227]
[{"$nulls":7}," ·가족수당",null,"20,000×2명×12월",null,null,"=",480]
[{"$nulls":7}," ·가계보조비",null,"80,000×2명×12월",null,null,"=",1920]
[{"$nulls":7}," ·정액급식비",null,"80,000×2명×12월",null,null,"=",1920]
[{"$nulls":7}," ·교통비",null,"100,000×2명×6월",null,null,"=",1200]
[{"$nulls":7}," ·위생비",null,"90,000×2명×12월",null,null,"=",2160]
[{"$nulls":7}," ·시간외근무수당",null,"5,480×2명×366일",null,null,"=",4012]
[{"$nulls":7}," ·휴일근무수당",null,"21,900×2명×2일×12월",null,null,"=",1052]
[{"$nulls":7}," ·월차유급휴가수당",null,"21,900×2명×1일×12월",null,null,"=",526]
[{"$nulls":7}," ·년차유급휴가수당",null,"14,600×2명×16일",null,null,"=",468]
[{"$nulls":7}," ·명절휴가비",null,"10,688,000×1/12×50/100×2회",null,null,"=",891]
[{"$nulls":7}," ·자녀학비보조수당",{"$nulls":5},2400]
[{"$nulls":7},"   - 고등학생",null,"300,000×2명×4회",null,null,"=",2400]
[{"$nulls":7}," ·근속가산금",{"$nulls":5},1963]
[{"$nulls":7},"   - 8년 근무자",null,"11,680×7×2명×12월",null,null,"=",1963]
[{"$nulls":8},"경정",36896,"­기정",29841,"=","추가증",7055]
[{"$nulls":7},"ㅇ 청사관리원",{"$nulls":6},13426]
[{"$nulls":7}," ·기본급 ",null,"20,700×1명×298일",null,null,"=",6169]
[{"$nulls":7}," ·기말수당",null,"6,169,000×4/12",null,null,"=",2057]
[{"$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×20일",null,null,"=",414]
[{"$nulls":7}," ·명절휴가비",null,"6,169,000×1/12×50/100×2회",null,null,"=",515]
[{"$nulls":7}," ·교통비",null,"100,000×1명×6월",null,null,"=",600]
[{"$nulls":7}," ·시간외근무수당",null,"7,760×1명×15일×12월",null,null,"=",1397]
[{"$nulls":7}," ·근속가산금",null,"20,700×10/100×1명×298일",null,null,"=",617]
[{"$nulls":8},"경정",13426,"­기정",11689,"=","추가증",1737]
[{"$nulls":7},"ㅇ 일용직 공상처리비",{"$nulls":6},1000]
[{"$nulls":8},"경정",1000,"­기정",0,"=","추가증",1000]
[{"$nulls":7},"ㅇ 일용직 고용보험",null,"50,322,000×15/1000",null,null,"=",null,755]
[{"$nulls":8},"경정",755,"­기정",0,"=","추가증",755]
[{"$nulls":8},"(경정",52077,"­기정",41530,"=","추가증",10547]
[null,null,null,200]
[null,null,null,"(물  건  비)",881371,642398,238973]
[null,null,null,201]
[null,null,null,"일반운영비",308233,197060,111173,"201-01 일반수용비",{"$nulls":4},"=",null,47862]
[{"$nulls":7},"ㅇ 소프트웨어 구입비",{"$nulls":6},8360]
[{"$nulls":7}," ·시그마플롯",null,null,"500,000×4개",null,"=",2000]
[{"$nulls":7}," ·캠오피스",null,null,"3,000,000×1개",null,"=",3000]
[{"$nulls":7}," ·캠 캐드",null,null,"2,000,000×1개",null,"=",2000]
[{"$nulls":7}," ·비쥬얼베이직 스탠다드",null,null,"200,000×2개",null,"=",400]
[{"$nulls":7}," ·비쥬얼A++ 스탠다드",null,null,"200,000×2개",null,"=",400]
[{"$nulls":7}," ·MS오피스",null,null,"116,300×2개",null,"=",233]
[{"$nulls":7}," ·한글 97",null,null,"49,720×2개",null,"=",100]
[{"$nulls":7}," ·V3",null,null,"19,800×2개",null,"=",40]
[{"$nulls":8},"경정",8360,"­기정",187,"=","추가증",8173]
[{"$nulls":8},"(경정",47862,"­기정",39689,"=","추가증",8173]
[{"$nulls":7},"201-09 시설장비유지비",{"$nulls":4},"=",null,179476]
[{"$nulls":7},"ㅇ 수질검사 장비 유지비(GC외 132종)",{"$nulls":6},60000]
[{"$nulls":8},"경정",60000,"­기정",50000,"=","추가증",10000]
[{"$nulls":7},"ㅇ 청사이전에 따른 주요장비(시설)이전 설치",{"$nulls":6},93000]
[{"$nulls":7}," ·방사성동위원소 사용시설 이전",{"$nulls":4},"=",13000]
[{"$nulls":7}," ·수질검사장비 이전 및 설치",{"$nulls":4},"=",71000]
[{"$nulls":7}," ·실험실 가스라인 설치",{"$nulls":4},"=",9000]
[{"$nulls":8},"경정",93000,"­기정",0,"=","추가증",93000]
[{"$nulls":8},"(경정",179476,"­기정",76476,"=","추가증",103000]
[null,null,null,203]
[null,null,null,"업무추진비",97140,95940,1200,"203-04 기타업무추진비",{"$nulls":4},"=",null,94140]
[{"$nulls":7},"ㅇ 직책급업무추진비",{"$nulls":6},5520]
[{"$nulls":7}," ·과 장(5급)",null,null,"100,000×1명×12월",null,"=",1200]
[{"$nulls":8},"경정",5520,"­기정",4320,"=","추가증",1200]
[{"$nulls":8},"(경정",94140,"­기정",92940,"=","추가증",1200]
[null,null,null,206]
[null,null,null,"일반재료비",135000,115000,20000,"206-01 일반재료비",{"$nulls":4},"=",null,135000]
[{"$nulls":7},"ㅇ 수질시험용 시약구입",{"$nulls":6},70000]
[{"$nulls":7}," ·환경호르몬 검사용 표준물질외 100종",{"$nulls":4},"=",20000]
[{"$nulls":8},"경정",70000,"­기정",50000,"=","추가증",20000]
[{"$nulls":8},"(경정",135000,"­기정",115000,"=","추가증",20000]
[null,null,null,207]
[null,null,null,"연구개발비",106600,0,106600,"ㅇ 상수원수 및 수돗물에서의 원생동물 분포실태 조사 용역",{"$nulls":6},48600]
[{"$nulls":7},"ㅇ 물금취수장 조류휀스 설치 조사 용역",{"$nulls":6},28000]
[{"$nulls":7},"ㅇ 광촉매 산화장치의 배수지 적용 타당성 조사 용역",{"$nulls":6},30000]
[{"$nulls":8},"(경정",106600,"­기정",0,"=","추가증",106600]

{"sheet":"자본","index":2,"n_rows":40,"n_cols":15,"rows_kept":40,"cut":false,"hidden":false,"merged":[[19,10,19,11],[21,10,21,11],[22,10,22,11],[1,0,1,3],[6,1,6,3],[7,2,7,3],[13,2,13,3],[14,2,14,3],[18,10,18,11],[8,2,8,3],[17,10,17,11],[0,12,0,14],[1,7,2,14],[3,0,3,3],[5,1,5,3],[4,0,4,3],[1,4,2,4]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《수질연구소》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,3463280,124980,3338300]
[null,120]
[null,"가동설비자산",null,null,3463280,124980,3338300]
[null,null,125]
[null,null,"기계장치",null,2310000,0,2310000]
[null,null,null,"401-01"]
[null,null,null,"시설비",2310000,0,2310000,"ㅇ 파이롯트플랜트 제작 설치  1식",{"$nulls":4},"=",null,2310000]
[{"$nulls":7}," ·신청사 고도정수처리공정 3계열(실증규모 : 200톤/일)"]
[{"$nulls":8},"(경정",2310000,"­기정",0,"=","추가증",2310000]
[null,null,127]
[null,null,"공기구비품",null,1153280,124980,1028300]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",1153280,124980,1028300,"ㅇ 수질시험장비",{"$nulls":6},603900]
[{"$nulls":7}," ·유도결합플라즈마 질량분석기",null,null,"280,000,000×1대",null,"=",280000]
[{"$nulls":7}," ·이온크로마토그래프",null,null,"117,000,000×1대",null,"=",117000]
[{"$nulls":7}," ·총유기할로겐 분석기",null,null,"85,000,000×1대",null,"=",85000]
[{"$nulls":8},"경정",603900,"­기정",121900,"=","추가증",482000]
[{"$nulls":7},"ㅇ 컴퓨터 구입(신규)",null,null,"1,200,000×2대",null,"=",null,2400]
[{"$nulls":7},"ㅇ OCR레이저 프린트기 구입",null,null,"2,500,000×1대",null,"=",null,2500]
[{"$nulls":7},"ㅇ 신청사 이전에 따른 실험실 실험대 및 시약장 구매",{"$nulls":4},"=",null,150000]
[{"$nulls":7},"ㅇ 바이러스 실험실 실험장비 구입(신청사 설치)",{"$nulls":6},391400]
[{"$nulls":7}," ·여과기(전처리 3대, 초미세 1대)",{"$nulls":4},"=",9300]
[{"$nulls":7}," ·원심분리기(초고속 1대, 고속1대, 소용량 2대)",{"$nulls":4},"=",196000]
[{"$nulls":7}," ·멸균기(고압증기 1대, 건열 1대)",{"$nulls":4},"=",11500]
[{"$nulls":7}," ·전기영동장치 1대",{"$nulls":4},"=",9000]
[{"$nulls":7}," ·자외선조사기 1대",{"$nulls":4},"=",3000]
[{"$nulls":7}," ·PCR machine 1대",{"$nulls":4},"=",15000]
[{"$nulls":7}," ·무균작업대 2대",{"$nulls":4},"=",10000]
[{"$nulls":7}," ·항온수조 2대",{"$nulls":4},"=",7000]
[{"$nulls":7}," ·형광검출기 1대",{"$nulls":4},"=",32000]
[{"$nulls":7}," ·전자저울 1대",{"$nulls":4},"=",600]
[{"$nulls":7}," ·제 빙 기 1대",{"$nulls":4},"=",5000]
[{"$nulls":7}," ·현미경(형광항체1대, 전자1대)",{"$nulls":4},"=",40000]
[{"$nulls":7}," ·실험용 저온저장고 2대",{"$nulls":4},"=",17000]
[{"$nulls":7}," ·인큐베이터(CO2배양기 1대, 상온배양기1대, 세이크배양기 1대)",{"$nulls":4},"=",36000]
[{"$nulls":8},"(경정",1153280,"­기정",124980,"=","추가증",1028300]