{"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":74,"n_cols":15,"rows_kept":74,"cut":false,"hidden":false,"merged":[[58,10,58,11],[57,13,57,14],[30,9,30,11],[32,9,32,11],[33,9,33,11],[35,9,35,11],[31,7,31,9],[51,9,51,11],[37,9,37,11],[44,9,44,11],[12,13,12,14],[14,9,14,11],[15,9,15,11],[8,2,8,3],[16,9,16,11],[17,9,17,11],[20,9,20,11],[21,9,21,11],[18,9,18,11],[19,9,19,11],[0,12,0,14],[1,0,1,3],[1,4,2,4],[7,2,7,3],[1,7,2,14],[3,0,3,3],[4,0,4,3],[5,1,5,3],[6,1,6,3],[68,10,68,11],[72,10,72,11],[25,9,25,11],[27,9,27,11],[28,9,28,11],[29,9,29,11],[40,9,40,11],[41,9,41,11],[42,9,42,11],[43,9,43,11],[36,9,36,11],[22,9,22,11],[23,9,23,11],[24,9,24,11],[26,9,26,11],[45,9,45,11],[46,9,46,11],[47,9,47,11],[48,9,48,11]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《해운대사업소》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,2454126,2142115,312011]
[null,710]
[null,"영     업      비     용",null,null,2444126,2132115,312011]
[null,null,716]
[null,null,"징수및수용가관리비",null,1970463,1658452,312011]
[null,null,null,100]
[null,null,null,"(인  건  비)",681040,666029,15011]
[null,null,null,101]
[null,null,null,"인  건   비",681040,666029,15011,"101-04 일용인부임",{"$nulls":4},"=",133926]
[{"$nulls":7},"ㅇ 계량기교체원(2명),하수암거누수탐지원(1명), 관로누수탐지원(1명)",{"$nulls":6},90700]
[{"$nulls":7}," ·기본급 ",null,"14,600×4명×366일",null,null,"=",21375]
[{"$nulls":7}," ·기말수당",null,"25,455,000×4/12",null,null,"=",8485]
[{"$nulls":7}," ·정근수당",null,"25,455,000×2/12×90/100",null,null,"=",3819]
[{"$nulls":7}," ·체력단련비",null,"25,455,000×1/12×250/100",null,null,"=",5304]
[{"$nulls":7}," ·특수업무수당",null,"50,000×4명×12월",null,null,"=",2400]
[{"$nulls":7}," ·작업장려수당",null,"(30,000＋40,000)/2×4명×12월",null,null,"=",1680]
[{"$nulls":7}," ·가족수당",{"$nulls":5},3120]
[{"$nulls":7},"   - 배 우 자",null,"30,000×4명×12월",null,null,"=",1440]
[{"$nulls":7},"   - 기     타",null,"20,000×7명×12월",null,null,"=",1680]
[{"$nulls":7}," ·가계보조비",null,"80,000×4명×12월",null,null,"=",3840]
[{"$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,"21,375,000×1/12×50/100×2회",null,null,"=",1782]
[{"$nulls":7}," ·자녀학비보조수당",{"$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},9953]
[{"$nulls":7},"   - 22년 근무자",null,"11,680×21×1명×12월",null,null,"=",2944]
[{"$nulls":7},"   - 16년 근무자",null,"11,680×15×2명×12월",null,null,"=",4205]
[{"$nulls":7},"   - 21년 근무자",null,"11,680×20×1명×12월",null,null,"=",2804]
[{"$nulls":8},"경정",90700,"­기정",83140,"=","추가증",7560]
[{"$nulls":7},"ㅇ사무보조원(1), 배관망도(1), 관로순찰원(1)",{"$nulls":6},40271]
[{"$nulls":7}," ·기본급 ",null,"20,700×3명×298일",null,null,"=",18506]
[{"$nulls":7}," ·상여금",null,"18,506,000×4/12",null,null,"=",6169]
[{"$nulls":7}," ·시간외근무수당",null,"7.760×3명×15일×12월",null,null,"=",4191]
[{"$nulls":7}," ·유급휴일수당",null,"20,700×3명×68일",null,null,"=",4223]
[{"$nulls":7}," ·월차유급휴가수당",null,"20,700×3명×1일×12월",null,null,"=",746]
[{"$nulls":7}," ·년차휴급휴가수당",null,"20,700×3명×20일",null,null,"=",1242]
[{"$nulls":7}," ·명절휴가비",null,"18,506,000×1/12×50/100×2회",null,null,"=",1543]
[{"$nulls":7}," ·근속가산금",null,"20,700×10/100×3명×298일",null,null,"=",1851]
[{"$nulls":7}," ·교통비",null,"100,000×3명×6월",null,null,"=",1800]
[{"$nulls":8},"경정",40271,"­기정",34775,"=","추가증",5496]
[{"$nulls":7},"ㅇ일용인부 공상치료비",{"$nulls":6},1000]
[{"$nulls":7},"ㅇ 고용보험료",null,"130,329,000×15/1,000",null,null,"=",null,1955]
[{"$nulls":8},"경정",1955,"­기정",0,"=","추가증",1955]
[{"$nulls":8},"(경정",133926,"­기정",118915,"=","추가증",15011]
[null,null,null,200]
[null,null,null,"(물  건  비)",1289423,992423,297000]
[null,null,null,201]
[null,null,null,"일반운영비",66474,59474,7000,"201-09 시설장비유지비",{"$nulls":4},"=",18078]
[{"$nulls":7},"ㅇ보일러수리 및 공공건물 편의시설설치",null,null,"7,000,000×1식",null,"=",null,7000]
[{"$nulls":8},"경정",7000,"­기정",0,"=","추가증",7000]
[{"$nulls":8},"(경정",18078,"­기정",11078,"=","추가증",7000]
[null,null,null,207]
[null,null,null,"연구개발비",40000,0,40000,"207 연구개발비",{"$nulls":4},"=",null,40000]
[{"$nulls":7},"ㅇ 중1동 지역 누수방지사업 용역(N=830전)",{"$nulls":6},40000]
[{"$nulls":8},"(경정",40000,"­기정",0,"=","추가증",40000]
[null,null,null,214]
[null,null,null,"수선교체비",890000,640000,250000,"214-01 수선비",{"$nulls":4},"=",null,321000]
[{"$nulls":7},"ㅇ 누수수리도급",{"$nulls":6},309000]
[{"$nulls":7}," ·급수관누수수리(136건)",{"$nulls":4},"=",50000]
[{"$nulls":8},"경정",309000,"­기정",259000,"=","추가증",50000]
[{"$nulls":8},"(경정",321000,"­기정",271000,"=","추가증",50000]
[{"$nulls":7},"214-03 급수관교체비",{"$nulls":4},"=",null,569000]
[{"$nulls":7},"ㅇ D=13∼250mm  L=4,000m",{"$nulls":4},"=",null,200000]
[{"$nulls":8},"경정",569000,"­기정",369000,"=","추가증",200000]

{"sheet":"자본","index":2,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[25,2,25,3],[26,2,26,3],[8,2,8,3],[1,0,1,3],[3,0,3,3],[4,0,4,3],[5,1,5,3],[6,1,6,3],[7,2,7,3],[35,10,35,11],[31,10,31,11],[33,10,33,11],[1,4,2,4],[0,12,0,14],[1,7,2,14],[29,10,29,11],[28,10,28,11]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《해운대사업소》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,2517430,991930,1525500]
[null,120]
[null,"가동설비자산",null,null,2517430,991930,1525500]
[null,null,124]
[null,null,"구축물",null,2505000,985000,1520000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",2505000,985000,1520000,"ㅇ 반여3동 1612번지 주변 노후관개량공사",{"$nulls":4},"=",null,40000]
[{"$nulls":7}," ·D=100-150mm , L=217m"]
[{"$nulls":7},"ㅇ 반여2동 1291번지 주변 노후관개량공사",{"$nulls":4},"=",null,70000]
[{"$nulls":7}," ·D=250mm,   L=364m"]
[{"$nulls":7},"ㅇ 반여3동 반여중학교 주변 노후관개량공사",{"$nulls":4},"=",null,70000]
[{"$nulls":7}," ·D=100mm,   L=280m"]
[{"$nulls":7},"ㅇ 수비사거리 - 동부아파트(지하철 230공구)노후관개량공사",{"$nulls":4},"=",null,250000]
[{"$nulls":7}," ·D=300-500mm , L=744m"]
[{"$nulls":7},"ㅇ 동부아파트-동백길입구 상행선(지하철231공구)노후관개량공사",{"$nulls":4},"=",null,328000]
[{"$nulls":7},"·D=500mm,   L=704m"]
[{"$nulls":7},"ㅇ 동백길입구-해운대역 상행선(지하철231공구)노후관개량공사",{"$nulls":4},"=",null,430000]
[{"$nulls":7}," ·D=500mm,   L=925m"]
[{"$nulls":7},"ㅇ 동부아파트-해운대역 하행선(지하철231공구)노후관개량공사",{"$nulls":4},"=",null,332000]
[{"$nulls":7}," ·D=200-300mm , L=1,786m"]
[{"$nulls":8},"(경정",2505000,"­기정",985000,"=","추가증",1520000]
[null,null,127]
[null,null,"공기구비품",null,12430,6930,5500]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",12430,6930,5500," ㅇ 컴퓨터교체",null,null,"1,000,000×3대",null,"=",null,3000]
[{"$nulls":7}," ㅇ OCR 레이저 프린터기",null,null,"2,500,000×1대",null,"=",null,2500]
[{"$nulls":8},"경정",12430,"­기정",6930,"=","추가증",5500]