{"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":56,"n_cols":15,"rows_kept":56,"cut":false,"hidden":false,"merged":[[15,13,15,14],[28,13,28,14],[0,12,0,14],[46,13,46,14],[13,13,13,14],[1,7,2,14],[42,13,42,14],[41,13,41,14],[21,9,21,11],[34,13,34,14],[52,2,52,3],[54,13,54,14],[47,13,47,14],[35,9,35,11],[35,13,35,14],[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],[25,10,25,11],[12,13,12,14],[18,13,18,14],[23,13,23,14],[24,10,24,11],[24,13,24,14],[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],[49,1,49,3],[50,1,50,3],[51,2,51,3]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《사하사업소》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,2468823,2466830,1993]
[null,710]
[null,"영     업      비     용",null,null,2458823,2461830,-3007]
[null,null,"716 징수및"]
[null,null,"수용가관리비",null,1867449,1870456,-3007]
[null,null,null,100]
[null,null,null,"(인  건  비)",913815,1017991,-104176]
[null,null,null,101]
[null,null,null,"인  건  비",913815,1017991,-104176,"101-04  일용인부임",{"$nulls":4},"=",149258]
[{"$nulls":7},"  ㅇ 누수수리원",{"$nulls":4},"=",50147]
[{"$nulls":8},"경정",50147,"­기정",198234,"=","경정감",-148087]
[{"$nulls":7},"  ㅇ 계량기 교체원",{"$nulls":4},"=",5042]
[{"$nulls":8},"경정",5042,"­기정",20157,"=","경정감",-15115]
[{"$nulls":7},"  ㅇ 계량기교체원(2명), 하수암거누수탐지원(1명), 관로누수탐지원(1명)"]
[{"$nulls":13},59026]
[{"$nulls":7},"    ·기본급",null,null,"13,700×4명×275일",null,"=",15070]
[{"$nulls":7},"    ·기말수당",null,null,"17,950,000×3/9",null,"=",5984]
[{"$nulls":7},"    ·정근수당",null,"17,950,000×1/9",null,null,"=",1995]
[{"$nulls":7},"    ·체력단련비",null,"17,950,000×1/9×150/100",null,null,"=",2992]
[{"$nulls":7},"    ·특수업무수당",null,null,"50,000×4명×9월",null,"=",1800]
[{"$nulls":7},"    ·작업장려수당",null,null,"30,000×4명×9월",null,"=",1080]
[{"$nulls":7},"    ·가족수당",null,null,"15,000×16명×9월",null,"=",2160]
[{"$nulls":7},"    ·정액급식비",null,null,"80,000×4명×9월",null,"=",2880]
[{"$nulls":7},"    ·가계보조비",null,null,"80,000×4명×9월",null,"=",2880]
[{"$nulls":7},"    ·시간외근무수당                      6,140×4명×275일",{"$nulls":4},"=",6754]
[{"$nulls":7},"    ·월차유급휴가수당             24,550×4명×1일×9월",{"$nulls":4},"=",884]
[{"$nulls":7},"    ·년차유급휴가수당",null,null,"16,370×4명×20일",null,"=",1310]
[{"$nulls":7},"    ·명절휴가비",null,"15,070,000×1/9×50/100×1회",null,null,"=",838]
[{"$nulls":7},"    ·위생비",null,null,"80,000×4명×9월",null,"=",2880]
[{"$nulls":7},"    ·교통보조비",null,null,"100,000×4명×9월",null,"=",3600]
[{"$nulls":7},"    ·근속가산금",{"$nulls":5},5919]
[{"$nulls":7},"      - 16년근무자",null,"10,960×15×4명×9월",null,null,"=",5919]
[{"$nulls":8},"경정",59026,"­기정",0,"=","추가증",59026]
[{"$nulls":8},"(경정",149258,"­기정",253434,"=","경정감",-104176]
[null,null,null,200]
[null,null,null,"(물  건  비)",953634,852465,101169]
[null,null,null,201]
[null,null,null,"일반운영비",50929,49760,1169,"201-01  일반수용비",{"$nulls":4},"=",21635]
[{"$nulls":7},"  ㅇ 사무용 S/W구입(MS오피스)              89,860×13개",{"$nulls":4},"=",1169]
[{"$nulls":8},"경정",1169,"­기정",0,"=","추가증",1169]
[{"$nulls":8},"(경정",21635,"­기정",20466,"=","추가증",1169]
[null,null,null,214]
[null,null,null,"수선비",571700,471700,100000,"214-03  급수관 교체비",{"$nulls":4},"=",300000]
[{"$nulls":7},"  ㅇ D=13∼250m/m,  L=1,150M",{"$nulls":4},"=",100000]
[{"$nulls":8},"경정",300000,"­기정",200000,"=","추가증",100000]
[null,730]
[null,"특별손실",null,null,10000,5000,5000]
[null,null,733]
[null,null,"전기손익수정손실",null,10000,5000,5000]
[null,null,null,"733-1"]
[null,null,null,"전기손익수정",10000,5000,5000,"  ㅇ 과년도발생 과오납금 환급금",{"$nulls":4},"=",10000]
[null,null,null,"손실",{"$nulls":4},"경정",10000,"­기정",5000,"=","추가증",5000]

{"sheet":"자본","index":3,"n_rows":15,"n_cols":15,"rows_kept":15,"cut":false,"hidden":false,"merged":[[11,13,11,14],[10,13,10,14],[13,13,13,14],[12,13,12,14],[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"]}
[{"$nulls":12},"《사하사업소》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,1000570,600570,400000]
[null,120]
[null,"가  동  설  비  자  산",null,null,1000570,600570,400000]
[null,null,124]
[null,null,"구축물",null,983500,583500,400000]
[null,null,null,"401-01"]
[null,null,null,"시설비",400000,0,400000," ㅇ 장림동 도금단지내 공업용수 모관부설공사",{"$nulls":4},"=",100000]
[{"$nulls":7},"   ·D=150m/m,  L=750M"]
[{"$nulls":7}," ㅇ 장림동 유수지역 배수관 부설공사",{"$nulls":4},"=",300000]
[{"$nulls":7},"   ·D=150∼200m/m,  L=1,800M"]
[{"$nulls":8},"경정",400000,"­기정",0,"=","추가증",400000]