{"text_format":"2","workbook":"xls","n_sheets":4,"sheets":["XXXXXX","laroux","사업","자본"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":2,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"XXXXXX","index":0,"reason":"not_a_worksheet"},{"sheet":"laroux","index":1,"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":2,"n_rows":64,"n_cols":15,"rows_kept":64,"cut":false,"hidden":false,"merged":[[62,13,62,14],[57,1,57,3],[58,1,58,3],[59,2,59,3],[60,2,60,3],[55,13,55,14],[15,13,15,14],[41,13,41,14],[43,13,43,14],[28,13,28,14],[0,12,0,14],[21,9,21,11],[40,13,40,14],[39,9,39,11],[40,9,40,11],[35,10,35,11],[36,10,36,11],[34,13,34,14],[37,13,37,14],[39,13,39,14],[41,9,41,11],[54,13,54,14],[35,13,35,14],[36,13,36,14],[38,9,38,11],[38,13,38,14],[31,9,31,11],[31,13,31,14],[32,10,32,11],[33,10,33,11],[32,13,32,14],[33,13,33,14],[30,10,30,11],[29,13,29,14],[30,13,30,14],[25,13,25,14],[26,10,26,11],[27,10,27,11],[26,13,26,14],[27,13,27,14],[13,13,13,14],[1,7,2,14],[50,13,50,14],[49,13,49,14],[12,13,12,14],[18,13,18,14],[23,13,23,14],[24,10,24,11],[24,13,24,14],[25,10,25,11],[23,10,23,11],[22,9,22,11],[19,13,19,14],[20,13,20,14],[21,13,21,14],[22,13,22,14],[19,10,19,11],[20,10,20,11],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《북부사업소》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,3050763,3005831,44932]
[null,710]
[null,"영     업      비     용",null,null,3020763,2985831,34932]
[null,null,"716 징수및"]
[null,null,"수용가관리비",null,2050763,2015831,34932]
[null,null,null,100]
[null,null,null,"(인  건  비)",998632,1104959,-106327]
[null,null,null,101]
[null,null,null,"인  건  비",998632,1104959,-106327,"101-04  일용인부임",{"$nulls":4},"=",166686]
[{"$nulls":7},"  ㅇ 누수수리원",{"$nulls":4},"=",54781]
[{"$nulls":8},"경정",54781,"­기정",227695,"=","경정감",-172914]
[{"$nulls":7},"  ㅇ 계량기 교체원",{"$nulls":4},"=",5430]
[{"$nulls":8},"경정",5430,"­기정",21808,"=","경정감",-16378]
[{"$nulls":7},"  ㅇ 계량기교체원(3명), 하수암거누수탐지원(1명), 관로누수탐지원(1명)"]
[{"$nulls":13},74760]
[{"$nulls":7},"    ·기본급",null,null,"13,700×5명×275일",null,"=",18838]
[{"$nulls":7},"    ·기말수당",null,null,"22,437,500×3/9",null,"=",7480]
[{"$nulls":7},"    ·정근수당",null,"22,437,500×1/9",null,null,"=",2494]
[{"$nulls":7},"    ·체력단련비",null,"22,437,500×1/9×150/100",null,null,"=",3740]
[{"$nulls":7},"    ·특수업무수당",null,null,"50,000×5명×9월",null,"=",2250]
[{"$nulls":7},"    ·작업장려수당",null,null,"30,000×5명×9월",null,"=",1350]
[{"$nulls":7},"    ·가족수당",null,null,"15,000×17명×9월",null,"=",2295]
[{"$nulls":7},"    ·정액급식비",null,null,"80,000×5명×9월",null,"=",3600]
[{"$nulls":7},"    ·가계보조비",null,null,"80,000×5명×9월",null,"=",3600]
[{"$nulls":7},"    ·시간외근무수당                      6,140×5명×275일",{"$nulls":4},"=",8443]
[{"$nulls":7},"    ·월차유급휴가수당             24,550×5명×1일×9월",{"$nulls":4},"=",1105]
[{"$nulls":7},"    ·년차유급휴가수당",null,null,"16,370×5명×20일",null,"=",1637]
[{"$nulls":7},"    ·명절휴가비",null,"18,838,000×1/9×50/100×1회",null,null,"=",1047]
[{"$nulls":7},"    ·위생비",null,null,"80,000×5명×9월",null,"=",3600]
[{"$nulls":7},"    ·교통보조비",null,null,"100,000×5명×9월",null,"=",4500]
[{"$nulls":7},"    ·자녀학비보조수당",{"$nulls":5},2565]
[{"$nulls":7},"      - 중  학  생",null,null,"154,200×2명×3회",null,"=",926]
[{"$nulls":7},"      - 고등 학생",null,null,"273,060×2명×3회",null,"=",1639]
[{"$nulls":7},"    ·근속가산금",{"$nulls":5},6216]
[{"$nulls":7},"      - 19년근무자",null,"10,960×18×1명×9월",null,null,"=",1776]
[{"$nulls":7},"      - 16년근무자",null,"10,960×15×1명×9월",null,null,"=",1480]
[{"$nulls":7},"      - 13년근무자",null,"10,960×12×2명×9월",null,null,"=",2368]
[{"$nulls":7},"      - 7년근무자",null,"10,960×6×1명×9월",null,null,"=",592]
[{"$nulls":8},"경정",74760,"­기정",0,"=","추가증",74760]
[{"$nulls":7},"  ㅇ 사무보조원(1명), 배관망도 정비요원(2명)",{"$nulls":4},"=",30715]
[{"$nulls":8},"경정",30715,"­기정",22510,"=","추가증",8205]
[{"$nulls":8},"(경정",166686,"­기정",273013,"=","경정감",-106327]
[null,null,null,200]
[null,null,null,"(물  건  비)",1052131,910872,141259]
[null,null,null,201]
[null,null,null,"일반운영비",52443,51184,1259,"201-01  일반수용비",{"$nulls":4},"=",19124]
[{"$nulls":7},"  ㅇ 사무용 S/W구입(MS오피스)              89,860×14개",{"$nulls":4},"=",1259]
[{"$nulls":8},"경정",1259,"­기정",0,"=","추가증",1259]
[{"$nulls":8},"(경정",19124,"­기정",17865,"=","추가증",1259]
[null,null,null,214]
[null,null,null,"수선비",637000,497000,140000,"214-03  급수관교체비",{"$nulls":4},"=",390000]
[{"$nulls":7},"  ㅇ D=13∼250m/m,  L=2,050M",{"$nulls":4},"=",140000]
[{"$nulls":8},"경정",390000,"­기정",250000,"=","추가증",140000]
[null,730]
[null,"특별손실",null,null,30000,20000,10000]
[null,null,733]
[null,null,"전기손익수정손실",null,30000,20000,10000]
[null,null,null,"733-1"]
[null,null,null,"전기손익수정",30000,20000,10000," ㅇ 과년도발생 과오납금 환급금",{"$nulls":4},"=",30000]
[{"$nulls":8},"경정",30000,"­기정",20000,"=","추가증",10000]

{"sheet":"자본","index":3,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[10,13,10,14],[15,13,15,14],[14,13,14,14],[11,13,11,14],[12,13,12,14],[13,13,13,14],[26,13,26,14],[27,13,27,14],[28,13,28,14],[29,13,29,14],[19,13,19,14],[18,13,18,14],[25,13,25,14],[24,13,24,14],[23,13,23,14],[22,13,22,14],[21,13,21,14],[20,13,20,14],[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],[1,0,1,3],[1,4,2,4]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《북부사업소》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,2011287,913287,1098000]
[null,120]
[null,"가  동  설  비  자  산",null,null,2011287,913287,1098000]
[null,null,124]
[null,null,"구축물",null,1990000,892000,1098000]
[null,null,null,"401-01"]
[null,null,null,"시설비",735000,0,735000," ㅇ 학장동 구덕터널위 급수불가지역 급수공급공사",{"$nulls":4},"=",120000]
[{"$nulls":7},"   ·D=100∼150m/m,  L=620M"]
[{"$nulls":7}," ㅇ 학장동 관내 공업용수 배수관 부설공사",{"$nulls":4},"=",366000]
[{"$nulls":7},"   ·D=200m/m,  L=1,830M"]
[{"$nulls":7}," ㅇ 감전동 관내 공업용수 배수관 부설공사",{"$nulls":4},"=",249000]
[{"$nulls":7},"   ·D=200m/m,  L=1,244M"]
[{"$nulls":8},"경정",735000,"­기정",0,"=","추가증",735000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",1255000,892000,363000," ㅇ 구포1동 구포초등학교 주변 구역개량공사",{"$nulls":4},"=",60000]
[{"$nulls":7},"   ·D=13∼150m/m,  L=1,230M"]
[{"$nulls":7}," ㅇ 학장동 사상전화국 주변 구역개량공사",{"$nulls":4},"=",62000]
[{"$nulls":7},"   ·D=13∼150m/m,  L=1,240M"]
[{"$nulls":7}," ㅇ 주례2동 경부선철도밑 구역개량공사",{"$nulls":4},"=",62000]
[{"$nulls":7},"   ·D=13∼100m/m,  L=1,240M"]
[{"$nulls":7}," ㅇ 삼락동 삼락초등학교 앞 구역개량공사",{"$nulls":4},"=",58000]
[{"$nulls":7},"   ·D=13∼100m/m,  L=1,150M"]
[{"$nulls":7}," ㅇ 괘법동 괘법초등학교 주변 구역개량공사",{"$nulls":4},"=",60000]
[{"$nulls":7},"   ·D=13∼100m/m,  L=1,600M"]
[{"$nulls":7}," ㅇ 덕천3동 은마아파트 주변 구역개량공사",{"$nulls":4},"=",61000]
[{"$nulls":7},"   ·D=13∼200m/m,  L=2,070M"]
[{"$nulls":8},"경정",1255000,"­기정",892000,"=","추가증",363000]