{"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":92,"n_cols":15,"rows_kept":92,"cut":false,"hidden":false,"merged":[[24,9,24,11],[87,2,87,3],[26,9,26,11],[25,9,25,11],[27,9,27,11],[28,9,28,11],[29,9,29,11],[44,9,44,11],[85,1,85,3],[86,1,86,3],[88,2,88,3],[30,9,30,11],[32,9,32,11],[33,9,33,11],[35,9,35,11],[37,9,37,11],[78,10,78,11],[82,10,82,11],[42,9,42,11],[43,9,43,11],[14,9,14,11],[15,9,15,11],[16,9,16,11],[17,9,17,11],[0,12,0,14],[1,0,1,3],[1,4,2,4],[7,2,7,3],[6,1,6,3],[1,7,2,14],[8,2,8,3],[3,0,3,3],[4,0,4,3],[5,1,5,3],[47,9,47,11],[48,9,48,11],[49,9,49,11],[50,9,50,11],[46,9,46,11],[18,9,18,11],[19,9,19,11],[12,13,12,14],[36,9,36,11],[45,9,45,11],[20,9,20,11],[21,9,21,11],[22,9,22,11],[23,9,23,11],[62,9,62,11],[63,9,63,11],[66,13,66,14],[53,9,53,11],[59,13,59,14],[61,9,61,11]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《중동부사업소》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,2843129,2364201,478928]
[null,710]
[null,"영     업      비     용",null,null,2803129,2344201,458928]
[null,null,716]
[null,null,"징수및수용가관리비",null,2525913,2066985,458928]
[null,null,null,100]
[null,null,null,"(인  건  비)",868485,896302,-27817]
[null,null,null,101]
[null,null,null,"인  건   비",868485,896302,-27817,"101-04 일용인부임",{"$nulls":4},"=",127611]
[{"$nulls":7},"ㅇ 계량기교체원(2명),하수암거누수탐지원(1명), 관로누수탐지원(1명)",{"$nulls":6},93070]
[{"$nulls":7}," ·기본급 ",null,"14,600×4명×366일",null,null,"=",21375]
[{"$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},2880]
[{"$nulls":7},"   - 배 우 자",null,"30,000×4명×12월",null,null,"=",1440]
[{"$nulls":7},"   - 기     타",null,"20,000×6명×12월",null,null,"=",1440]
[{"$nulls":7}," ·가계보조비",null,"80,000×4명×12월",null,null,"=",3840]
[{"$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},8188]
[{"$nulls":7},"   - 중학생",null,"169,400×5명×4회",null,null,"=",3388]
[{"$nulls":7},"   - 고등학생",null,"300,000×4명×4회",null,null,"=",4800]
[{"$nulls":7}," ·근속가산금",{"$nulls":5},8131]
[{"$nulls":7},"   - 22년 근무자",null,"11,680×21×1명×12월",null,null,"=",2944]
[{"$nulls":7},"   - 16년 근무자",null,"11,680×15×2명×12월",null,null,"=",4205]
[{"$nulls":7},"   -   8년 근무자",null,"11,680×7×1명×12월",null,null,"=",982]
[{"$nulls":8},"경정",93070,"­기정",108251,"=","경정감",-15181]
[{"$nulls":7},"ㅇ 사무보조원(2명),배관망도정비원,관로순찰원",{"$nulls":6},11457]
[{"$nulls":8},"경정",11457,"­기정",46177,"=","경정감",-34720]
[{"$nulls":7},"ㅇ배관망도정비원(2명)",{"$nulls":6},20212]
[{"$nulls":7}," ·기본급 ",null,"20,700×2명×224일",null,null,"=",9274]
[{"$nulls":7}," ·상여금",null,"9,274,000×3/9",null,null,"=",3092]
[{"$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]
[{"$nulls":7}," ·년차유급휴가수당",null,"20,700×2명×15일",null,null,"=",621]
[{"$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}," ·교통비",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},"ㅇ 고용보험료",null,"124,739,000×15/1,000",null,null,"=",null,1872]
[{"$nulls":8},"경정",1872,"­기정",0,"=","추가증",1872]
[{"$nulls":8},"(경정",127611,"­기정",155428,"=","경정감",-27817]
[null,null,null,200]
[null,null,null,"(물  건  비)",1657428,1170683,486745]
[null,null,null,201]
[null,null,null,"일반운영비",61016,54271,6745,"201-01 일반수용비",{"$nulls":4},"=",19376]
[{"$nulls":7},"ㅇ S/W구입",{"$nulls":6},1304]
[{"$nulls":7}," · MS오피스",null,"116,300×4",null,null,"=",466]
[{"$nulls":7}," ·한글97",null,"49,720×4",null,null,"=",199]
[{"$nulls":7}," · V3",null,"19,800×4",null,null,"=",80]
[{"$nulls":8},"경정",1304,"­기정",559,"=","추가증",745]
[{"$nulls":8},"(경정",19376,"­기정",18631,"=","추가증",745]
[{"$nulls":7},"201-09 시설장비유지비",{"$nulls":4},"=",6840]
[{"$nulls":7},"ㅇ 공공건물 편의시설 설치 1식",{"$nulls":6},6000]
[{"$nulls":8},"경정",6000,"­기정",0,"=","추가증",6000]
[{"$nulls":8},"(경정",6840,"­기정",840,"=","추가증",6000]
[null,null,null,207]
[null,null,null,"연구개발비",80000,0,80000,"207 연구개발비",{"$nulls":4},"=",null,80000]
[{"$nulls":7},"ㅇ 보수동지역 누수방지시범사업 용역( N=1000전)",{"$nulls":6},40000]
[{"$nulls":7},"ㅇ 범일2동 누수방지시범사업 용역(N=800전)",{"$nulls":6},40000]
[{"$nulls":8},"(경정",80000,"­기정",0,"=","추가증",80000]
[null,null,null,214]
[null,null,null,"수선교체비",1134000,734000,400000,"214-01 수선비",{"$nulls":4},"=",null,573000]
[{"$nulls":7},"ㅇ 누수수리도급",{"$nulls":6},560000]
[{"$nulls":7}," ·급수관누수수리(240건)",{"$nulls":4},"=",200000]
[{"$nulls":8},"경정",560000,"­기정",360000,"=","추가증",200000]
[{"$nulls":8},"(경정",573000,"­기정",373000,"=","추가증",200000]
[{"$nulls":7},"214-03 급수관교체비",{"$nulls":4},"=",null,561000]
[{"$nulls":7},"ㅇ D=13∼250m/m  L=1,800m",{"$nulls":4},"=",null,200000]
[{"$nulls":8},"경정",561000,"­기정",361000,"=","추가증",200000]
[{"$nulls":8},"(경정",1134000,"­기정",734000,"=","추가증",400000]
[null,730]
[null,"특별손실",null,null,40000,20000,20000]
[null,null,733]
[null,null,"전기손익수정손실",null,40000,20000,20000]
[null,null,null,"733-1"]
[null,null,null,"전기손익수정손실",40000,20000,20000,"ㅇ 과년도 발생 과오납금 환급금",{"$nulls":4},"=",null,40000]
[{"$nulls":8},"경정",40000,"­기정",20000,"=","추가증",20000]

{"sheet":"자본","index":2,"n_rows":45,"n_cols":15,"rows_kept":45,"cut":false,"hidden":false,"merged":[[6,1,6,3],[0,12,0,14],[1,7,2,14],[3,0,3,3],[4,0,4,3],[1,4,2,4],[42,10,42,11],[43,10,43,11],[7,2,7,3],[1,0,1,3],[39,10,39,11],[40,10,40,11],[35,2,35,3],[36,2,36,3],[8,2,8,3],[5,1,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《중동부사업소》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,2597522,837722,1759800]
[null,120]
[null,"가동설비자산",null,null,2597522,837722,1759800]
[null,null,124]
[null,null,"구축물",null,2572000,832000,1740000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",2572000,832000,1740000,"ㅇ 영주동 부산터널앞 노후관개량공사",{"$nulls":4},"=",null,55000]
[{"$nulls":7}," ·D=15∼200mm    L=425m"]
[{"$nulls":7},"ㅇ 범일좌천배수지 유출관 부설 및 노후관개량공사",{"$nulls":4},"=",null,280000]
[{"$nulls":7}," ·D=15∼600mm    L=840m"]
[{"$nulls":7},"ㅇ 창선동 신창아파트주변 노후관개량공사",{"$nulls":4},"=",null,60000]
[{"$nulls":7}," ·D=15∼150mm    L=412m"]
[{"$nulls":7},"ㅇ 초량3동 제1지하도 - 제3부두간 노후관개량공사",{"$nulls":4},"=",null,200000]
[{"$nulls":7}," ·D=15∼500mm    L=540m"]
[{"$nulls":7},"ㅇ 대청동사무소주변  노후관개량공사",{"$nulls":4},"=",null,90000]
[{"$nulls":7}," ·D=15∼200mm    L=671m"]
[{"$nulls":7},"ㅇ 좌천1동 좌천역-한국감정원간  노후관개량공사",{"$nulls":4},"=",null,450000]
[{"$nulls":7}," ·D=15∼300mm    L=2000m"]
[{"$nulls":7},"ㅇ 보수동 보수초등학교주변  노후관개량공사",{"$nulls":4},"=",null,70000]
[{"$nulls":7}," ·D=15∼200mm    L=645m"]
[{"$nulls":7},"ㅇ 초량역주변  노후관개량공사",{"$nulls":4},"=",null,160000]
[{"$nulls":7}," ·D=15∼400mm    L=800m"]
[{"$nulls":7},"ㅇ 중앙동 중부경찰서앞 - 대청로간  노후관개량공사",{"$nulls":4},"=",null,180000]
[{"$nulls":7}," ·D=15∼500mm    L=450m"]
[{"$nulls":7},"ㅇ 수정1동 도개공아파트주변  노후관개량공사",{"$nulls":4},"=",null,95000]
[{"$nulls":7}," ·D=15∼200mm    L=520m"]
[{"$nulls":7},"ㅇ 범일2동 국제호텔주변  노후관개량공사",{"$nulls":4},"=",null,50000]
[{"$nulls":7}," ·D=15∼150mm    L=410m"]
[{"$nulls":7},"ㅇ 초량3동 육거리주변  노후관개량공사",{"$nulls":4},"=",null,50000]
[{"$nulls":7}," ·D=15∼100mm    L=420m"]
[{"$nulls":8},"(경정",2572000,"­기정",832000,"=","추가증",1740000]
[null,null,127]
[null,null,"공기구비품",null,25522,5722,19800]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",25522,5722,19800,"ㅇ 컴퓨터구입",{"$nulls":6},8800]
[{"$nulls":7}," ·신규",null,null,"1,200,000×4대",null,"=",4800]
[{"$nulls":7}," ·교체",null,null,"1,000,000×4대",null,"=",4000]
[{"$nulls":7},"ㅇ 프린터기 구입",{"$nulls":6},11000]
[{"$nulls":7}," ·OCR레이저프린트기 구입",null,null,"2,500,000×2대",null,"=",5000]
[{"$nulls":7}," · 업무용레이저프린트기 구입",null,null,"2,000,000×3대",null,"=",6000]
[{"$nulls":8},"(경정",25522,"­기정",5722,"=","추가증",19800]