{"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":98,"n_cols":15,"rows_kept":98,"cut":false,"hidden":false,"merged":[[24,9,24,11],[26,9,26,11],[35,9,35,11],[70,9,70,11],[52,9,52,11],[53,9,53,11],[65,9,65,11],[66,9,66,11],[63,10,63,11],[85,10,85,11],[25,9,25,11],[27,9,27,11],[28,9,28,11],[29,9,29,11],[45,9,45,11],[47,9,47,11],[48,9,48,11],[64,9,64,11],[50,9,50,11],[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],[1,7,2,14],[6,1,6,3],[12,13,12,14],[14,9,14,11],[15,9,15,11],[16,9,16,11],[17,9,17,11],[20,9,20,11],[21,9,21,11],[40,9,40,11],[36,9,36,11],[18,9,18,11],[19,9,19,11],[39,9,39,11],[22,9,22,11],[23,9,23,11],[62,13,62,14],[30,9,30,11],[32,9,32,11],[33,9,33,11],[38,9,38,11],[56,10,56,11],[37,9,37,11],[46,9,46,11],[49,9,49,11],[51,9,51,11],[96,3,97,3],[91,1,91,3],[92,1,92,3],[93,2,93,3],[94,2,94,3]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《동래사업소》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,3525137,3119683,405454]
[null,710]
[null,"영     업      비     용",null,null,3505137,3109683,395454]
[null,null,716]
[null,null,"징수및수용가관리비",null,2911021,2515567,395454]
[null,null,null,100]
[null,null,null,"(인  건  비)",958415,954799,3616]
[null,null,null,101]
[null,null,null,"인  건   비",958415,954799,3616,"101-04 일용인부임",{"$nulls":4},"=",160496]
[{"$nulls":7},"ㅇ 계량기교체원(4명),하수암거누수탐지원(1명), 관로누수탐지원(1명)",{"$nulls":6},128173]
[{"$nulls":7}," ·기본급 ",null,"14,600×6명×366일",null,null,"=",32062]
[{"$nulls":7}," ·기말수당",null,"38,182,000×4/12",null,null,"=",12728]
[{"$nulls":7}," ·정근수당",null,"38,182,000×2/12×90/100",null,null,"=",5728]
[{"$nulls":7}," ·체력단련비",null,"38,182,000×1/12×250/100",null,null,"=",7955]
[{"$nulls":7}," ·특수업무수당",null,"50,000×6명×12월",null,null,"=",3600]
[{"$nulls":7}," ·작업장려수당",null,"(30,000+40,000)/2×6명×12월",null,null,"=",2520]
[{"$nulls":7}," ·가족수당",{"$nulls":5},4080]
[{"$nulls":7},"   - 배 우 자",null,"30,000×6명×12월",null,null,"=",2160]
[{"$nulls":7},"   - 기     타",null,"20,000×8명×12월",null,null,"=",1920]
[{"$nulls":7}," ·가계보조비",null,"80,000×6명×12월",null,null,"=",5760]
[{"$nulls":7}," ·정액급식비",null,"80,000×6명×12월",null,null,"=",5760]
[{"$nulls":7}," ·교통보조비",null,"100,000×6명×12월",null,null,"=",7200]
[{"$nulls":7}," ·위생비",null,"90,000×6명×12월",null,null,"=",6480]
[{"$nulls":7}," ·시간외근무수당",null,"(6,480+6,600)/2×6명×366일",null,null,"=",14362]
[{"$nulls":7}," ·월차유급휴가수당",null,"(25,900+26,400)/2×6명×12월",null,null,"=",1883]
[{"$nulls":7}," ·년차유급휴가수당",null,"(17,270+17,600)/2×6명×20일",null,null,"=",2093]
[{"$nulls":7}," ·명절휴가비",null,"32,062,000×1/12×50/100×2회",null,null,"=",2672]
[{"$nulls":7}," ·자녀학비보조수당",{"$nulls":5},3756]
[{"$nulls":7},"   - 중학생",null,"169,400×2명×4회",null,null,"=",1356]
[{"$nulls":7},"   - 고등학생",null,"300,000×2명×4회",null,null,"=",2400]
[{"$nulls":7}," ·근속가산금",{"$nulls":5},9534]
[{"$nulls":7},"   - 20년 근무자",null,"11,680×19년×1명×12월",null,null,null,2664]
[{"$nulls":7},"   - 18년 근무자",null,"11,680×17년×1명×12월",null,null,null,2383]
[{"$nulls":7},"   - 13년 근무자",null,"11,680×12년×1명×12월",null,null,null,1682]
[{"$nulls":7},"   - 10년 근무자",null,"11,680×9년×1명×12월",null,null,"=",1262]
[{"$nulls":7},"   -   8년 근무자",null,"11,680×7년×1명×12월",null,null,"=",982]
[{"$nulls":7},"   -   5년 근무자",null,"11,680×4년×1명×12월",null,null,"=",561]
[{"$nulls":8},"경정",128173,"­기정",121105,"=","추가증",7068]
[{"$nulls":7},"ㅇ 체납금관리원,배관망도정비원,관로순찰원",{"$nulls":6},8753]
[{"$nulls":8},"경정",8753,"­기정",34775,"=","경정감",-26022]
[{"$nulls":7},"ㅇ배관망도정비원(2명)",{"$nulls":6},20212]
[{"$nulls":7}," ·기본급 ",null,"20,700×2명×224일",null,null,"=",9274]
[{"$nulls":7}," ·기말수당",null,"9,274,000×3/9",null,null,"=",3092]
[{"$nulls":7}," ·시간외근무수당",null,"7,760×2명×15일×9월",null,null,"=",2096]
[{"$nulls":7}," ·유급휴일수당",null,"20,700×2명×51일",null,null,"=",2112]
[{"$nulls":7}," ·월차유급휴가수당",null,"20,700×2명×1일×9월",null,null,"=",373]
[{"$nulls":7}," ·년차휴급휴가수당",null,"20,700×2명×15일",null,null,"=",621]
[{"$nulls":7}," ·명절휴가비",null,"9,274,000×1/9×50/100×1회",null,null,"=",516]
[{"$nulls":7}," ·근속가산금",null,"20,700×10/100×2명×224일",null,null,"=",928]
[{"$nulls":7}," ·교통보조비",null,"100,000×2명×6월",null,null,"=",1200]
[{"$nulls":8},"경정",20212,"­기정",0,"=","추가증",20212]
[{"$nulls":7},"ㅇ일용인부 공상치료비",{"$nulls":6},1000]
[{"$nulls":7},"ㅇ일용인부 고용보험료",null,null,"157,138,000×15/1,000",null,"=",null,2358]
[{"$nulls":8},"경정",2358,"­기정",0,"=","추가증",2358]
[{"$nulls":8},"(경정",160496,"­기정",156880,"=","추가증",3616]
[null,null,null,200]
[null,null,null,"(물  건  비)",1952606,1560768,391838]
[null,null,null,201]
[null,null,null,"일반운영비",66758,54920,11838,"201-01 일반수용비",{"$nulls":5},16811]
[{"$nulls":7},"ㅇ S/W 구입",{"$nulls":6},1489]
[{"$nulls":7},"·MS오피스",null,"116,300×3개",null,null,"=",349]
[{"$nulls":7},"·한글97",null,"49,720×3개",null,null,"=",150]
[{"$nulls":7},"·V3",null,"19,800×3개",null,null,"=",60]
[{"$nulls":8},"경정",1489,"­기정",930,"=","추가증",559]
[{"$nulls":8},"(경정",16811,"­기정",16252,"=","추가증",559]
[{"$nulls":7},"201-03 공공요금및제세",{"$nulls":4},"=",null,18185]
[{"$nulls":7},"ㅇ 교통유발부담금",null,"1,327㎡×350원×1.2/2",null,null,"=",null,279]
[{"$nulls":8},"경정",18185,"­기정",17906,"=","추가증",279]
[{"$nulls":7},"201-09 시설장비유지비",{"$nulls":6},12413]
[{"$nulls":7},"ㅇ 청사내 칸막이 및 출입문 설치 1식",{"$nulls":6},3000]
[{"$nulls":8},"(경정",3000,"­기정",0,"=","추가증",3000]
[{"$nulls":7},"ㅇ 공공건물 편의시설 설치",{"$nulls":4},"=",null,8000]
[{"$nulls":8},"경정",8000,"­기정",0,"=","추가증",8000]
[{"$nulls":8},"(경정",12413,"­기정",1413,"=","추가증",11000]
[null,null,null,207]
[null,null,null,"연구개발비",80000,0,80000,"ㅇ 명륜동 일원 누수방지시범사업용역(N=1,000전)",{"$nulls":4},"=",null,40000]
[{"$nulls":7},"ㅇ 연산4동 일원 누수방지시범사업용역(N=1,000전)",{"$nulls":4},"=",null,40000]
[{"$nulls":8},"(경정",80000,"­기정",0,"=","추가증",80000]
[null,null,null,214]
[null,null,null,"수선교체비",1358000,1058000,300000,"214-01 수선비",{"$nulls":4},"=",null,610000]
[{"$nulls":7},"ㅇ 누수수리도급",{"$nulls":6},587000]
[{"$nulls":7}," ·급수관누수수리(250건)",{"$nulls":4},"=",100000]
[{"$nulls":8},"경정",587000,"­기정",487000,"=","추가증",100000]
[{"$nulls":8},"(경정",610000,"­기정",510000,"=","추가증",100000]
[{"$nulls":7},"214-03 급수관교체비",{"$nulls":4},"=",null,748000]
[{"$nulls":7},"· D =15∼250mm,  L=4,000m",{"$nulls":4},"=",200000]
[{"$nulls":8},"경정",748000,"­기정",548000,"=","추가증",200000]
[null,730]
[null,"특별손실",null,null,20000,10000,10000]
[null,null,733]
[null,null,"전기손익수정손실",null,20000,10000,10000]
[null,null,null,"733-1"]
[null,null,null,"전기손익\n수정손실",20000,10000,10000,"ㅇ 과년도발생 과오납금환급급",{"$nulls":6},20000]
[{"$nulls":8},"경정",20000,"­기정",10000,"=","추가증",10000]

{"sheet":"자본","index":2,"n_rows":55,"n_cols":15,"rows_kept":55,"cut":false,"hidden":false,"merged":[[49,9,49,11],[50,9,50,11],[52,10,52,11],[53,10,53,11],[5,1,5,3],[6,1,6,3],[7,2,7,3],[1,0,1,3],[0,12,0,14],[1,7,2,14],[3,0,3,3],[4,0,4,3],[1,4,2,4],[45,2,45,3],[46,2,46,3],[48,10,48,11],[8,2,8,3]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《동래사업소》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,3671500,985400,2686100]
[null,120]
[null,"가동설비자산",null,null,3671500,985400,2686100]
[null,null,124]
[null,null,"구축물",null,3639000,973000,2666000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",3589000,923000,2666000,"ㅇ 안락1동 안락주유소뒷편 노후관개량공사",{"$nulls":4},"=",null,72000]
[{"$nulls":7}," ·D=150mm , L=328m"]
[{"$nulls":7},"ㅇ 거제1동 ㈜천마표주변 노후관개량공사",{"$nulls":4},"=",null,51000]
[{"$nulls":7}," ·D=80~150mm,   L=241m"]
[{"$nulls":7},"ㅇ 안락R ∼ 원동교간 노후관개량공사",{"$nulls":4},"=",null,300000]
[{"$nulls":7}," ·D=300mm,   L=850m"]
[{"$nulls":7},"ㅇ 거제2동 거제양수장주변 노후관개량공사",{"$nulls":4},"=",null,63000]
[{"$nulls":7}," ·D=100∼150mm,   L=295m"]
[{"$nulls":7},"ㅇ 사직1파출소∼사직양수장간 노후관개량공사(1공구)",{"$nulls":4},"=",null,300000]
[{"$nulls":7}," ·D=300∼500mm,   L=915m"]
[{"$nulls":7},"ㅇ 사직1파출소∼사직양수장간 노후관개량공사(2공구)",{"$nulls":4},"=",null,400000]
[{"$nulls":7}," ·D=80∼500mm,   L=1,702m"]
[{"$nulls":7},"ㅇ 연산5동 그랜드오피스텔주변 노후관개량공사",{"$nulls":4},"=",null,220000]
[{"$nulls":7},"·D=100∼250mm,   L=989m"]
[{"$nulls":7},"ㅇ 수민동 대토APT주변 노후관개량공사",{"$nulls":4},"=",null,118000]
[{"$nulls":7},"·D=80∼250mm,   L=495m"]
[{"$nulls":7},"ㅇ 연산4동 삼익APT주변 노후관개량공사",{"$nulls":4},"=",null,87000]
[{"$nulls":7},"·D=80∼200mm,   L=404m"]
[{"$nulls":7},"ㅇ 온천2동 온천APT주변 노후관개량공사",{"$nulls":4},"=",null,40000]
[{"$nulls":7},"  ·D=100mm,   L=200m"]
[{"$nulls":7},"ㅇ 연산3동 부산여상입구 노후관개량공사",{"$nulls":4},"=",null,77000]
[{"$nulls":7},"  ·D=150mm,   L=352m"]
[{"$nulls":7},"ㅇ 명륜2동 대진APT주변 노후관개량공사",{"$nulls":4},"=",null,81000]
[{"$nulls":7},"  ·D=150mm,   L=370m"]
[{"$nulls":7},"ㅇ 연산2동 연제구청주변 노후관개량공사",{"$nulls":4},"=",null,170000]
[{"$nulls":7},"  ·D=80∼150mm,   L=839m"]
[{"$nulls":7},"ㅇ 연산5동 파출소주변 노후관개량공사",{"$nulls":4},"=",null,41000]
[{"$nulls":7},"  ·D=100∼150mm,   L=198m"]
[{"$nulls":7},"ㅇ 명장2동 협진태양맨션주변 노후관개량공사",{"$nulls":4},"=",null,42000]
[{"$nulls":7},"  ·D=150mm,   L=190m"]
[{"$nulls":7},"ㅇ 안락2동 한진APT주변 노후관개량공사",{"$nulls":4},"=",null,86000]
[{"$nulls":7},"  ·D=80∼200mm,   L=412m"]
[{"$nulls":7},"ㅇ 연산9동 연제예식장주변 노후관개량공사",{"$nulls":4},"=",null,518000]
[{"$nulls":7},"  ·D=100∼300mm,   L=2,018m"]
[{"$nulls":8},"(경정",3589000,"­기정",923000,"=","추가증",2666000]
[null,null,127]
[null,null,"공기구비품",null,32500,12400,20100]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",32500,12400,20100," ㅇ 컴퓨터 구입",{"$nulls":6},9600]
[{"$nulls":7},"· 신규",null,"1,200,000×3대",null,null,"=",3600]
[{"$nulls":7},"· 교체",null,"1,000,000×6대",null,null,"=",6000]
[{"$nulls":7},"ㅇ 프린트기 구입",{"$nulls":6},10500]
[{"$nulls":7},"  · OCR 레이저 프린트기 구입",null,null,"2,500,000×1대",null,"=",2500]
[{"$nulls":7},"  · 업무용레이저 프린트기 구입",null,null,"2,000,000×4대",null,"=",8000]
[{"$nulls":8},"(경정",32500,"­기정",12400,"=","추가증",20100]