{"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":84,"n_cols":15,"rows_kept":84,"cut":false,"hidden":false,"merged":[[58,9,58,11],[59,9,59,11],[62,13,62,14],[49,9,49,11],[55,13,55,14],[57,9,57,11],[42,9,42,11],[18,9,18,11],[19,9,19,11],[12,13,12,14],[34,9,34,11],[41,9,41,11],[20,9,20,11],[21,9,21,11],[22,9,22,11],[23,9,23,11],[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],[6,1,6,3],[1,7,2,14],[14,9,14,11],[15,9,15,11],[16,9,16,11],[17,9,17,11],[80,2,80,3],[30,9,30,11],[32,9,32,11],[35,9,35,11],[73,10,73,11],[77,10,77,11],[38,9,38,11],[39,9,39,11],[43,9,43,11],[44,9,44,11],[24,9,24,11],[79,2,79,3],[26,9,26,11],[25,9,25,11],[27,9,27,11],[28,9,28,11],[29,9,29,11],[40,9,40,11],[45,9,45,11],[46,9,46,11]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《금정사업소》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,2315663,1893111,422552]
[null,710]
[null,"영     업      비     용",null,null,2305663,1883111,422552]
[null,null,716]
[null,null,"징수및수용가관리비",null,1712336,1439784,272552]
[null,null,null,100]
[null,null,null,"(인  건  비)",663530,654723,8807]
[null,null,null,101]
[null,null,null,"인  건   비",663530,654723,8807,"101-04 일용인부임",{"$nulls":4},"=",113588]
[{"$nulls":7},"ㅇ 계량기교체원(2명),하수암거누수탐지원(1명), 관로누수탐지원(1명)",{"$nulls":6},84199]
[{"$nulls":7}," ·기본급 ",null,"14,600×4명×366일",null,null,"=",21375]
[{"$nulls":7}," ·기말수당",null,"25,454,400×4/12",null,null,"=",8485]
[{"$nulls":7}," ·정근수당",null,"25,454,400×2/12×90/100",null,null,"=",3819]
[{"$nulls":7}," ·체력단련비",null,"25,454,400×1/12×250/100",null,null,"=",5303]
[{"$nulls":7}," ·특수업무수당",null,"50,000×4명×12월",null,null,"=",2400]
[{"$nulls":7}," ·작업장려수당",null,"(30,000+40,000)/2×4명×12월",null,null,"=",1680]
[{"$nulls":7}," ·가족수당",{"$nulls":5},2400]
[{"$nulls":7},"   - 배 우 자",null,"30,000×4명×12월",null,null,"=",1440]
[{"$nulls":7},"   - 기     타",null,"20,000×4명×12월",null,null,"=",960]
[{"$nulls":7}," ·가계보조비",null,"80,000×4명×12월",null,null,"=",3840]
[{"$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},1200]
[{"$nulls":7},"   - 고등학생",null,"300,000×1명×4회",null,null,"=",1200]
[{"$nulls":7}," ·근속가산금",{"$nulls":5},6729]
[{"$nulls":7},"   - 17년 근무자",null,"11,680×16×2명×12월",null,null,"=",4486]
[{"$nulls":7},"   -   9년 근무자",null,"11,680×8×2명×12월",null,null,"=",2243]
[{"$nulls":8},"경정",84199,"­기정",80596,"=","추가증",3603]
[{"$nulls":7},"ㅇ배관망도정비원(2명)",{"$nulls":6},26725]
[{"$nulls":7}," ·기본급 ",null,"20,700×2명×298일",null,null,"=",12338]
[{"$nulls":7}," ·상여금",null,"12,338,000×4/12",null,null,"=",4113]
[{"$nulls":7}," ·시간외근무수당",null,"7,760×2명×15일×12월",null,null,"=",2794]
[{"$nulls":7}," ·유급휴일수당",null,"20,700×2명×68일",null,null,"=",2816]
[{"$nulls":7}," ·월차유급휴가수당",null,"20,700×2명×1일×12월",null,null,"=",497]
[{"$nulls":7}," ·년차유급휴가수당",null,"20,700×2명×17일",null,null,"=",704]
[{"$nulls":7}," ·명절휴가비",null,"12,338,000×1/12×50/100×2회",null,null,"=",1029]
[{"$nulls":7}," ·근속가산금",null,"20,700×10/100×2명×298일",null,null,"=",1234]
[{"$nulls":7}," ·교통비",null,"100,000×2명×6월",null,null,"=",1200]
[{"$nulls":8},"경정",26725,"­기정",23185,"=","추가증",3540]
[{"$nulls":7},"ㅇ일용인부 공상치료비",{"$nulls":6},1000]
[{"$nulls":7},"ㅇ 고용보험료",null,"110,924,000×15/1,000",null,null,"=",null,1664]
[{"$nulls":8},"경정",1664,"­기정",0,"=","추가증",1664]
[{"$nulls":8},"(경정",113588,"­기정",104781,"=","추가증",8807]
[null,null,null,200]
[null,null,null,"(물  건  비)",1048806,785061,263745]
[null,null,null,201]
[null,null,null,"일반운영비",69446,45701,23745,"201-01 일반수용비",{"$nulls":4},"=",19566]
[{"$nulls":7},"ㅇ  S/W구입",{"$nulls":6},1490]
[{"$nulls":7}," · MS오피스",null,"116,300×4",null,null,"=",466]
[{"$nulls":7}," ·한글97",null,"49,720×4",null,null,"=",199]
[{"$nulls":7}," · V3",null,"19,800×4",null,null,"=",80]
[{"$nulls":8},"경정",1490,"­기정",745,"=","추가증",745]
[{"$nulls":8},"(경정",19566,"­기정",18821,"=","추가증",745]
[{"$nulls":7},"201-09 시설장비유지비",{"$nulls":4},"=",24382]
[{"$nulls":7},"ㅇ 청사내부 도색등 1식(A=1,028㎡)",{"$nulls":4},"=",null,5000]
[{"$nulls":7},"ㅇ 자재창고담장정비 및 도색",{"$nulls":4},"=",null,13000]
[{"$nulls":7},"ㅇ 공공건물 편의시설등 설치 1식",{"$nulls":4},"=",null,5000]
[{"$nulls":8},"(경정",24382,"­기정",1382,"=","추가증",23000]
[null,null,null,207]
[null,null,null,"연구개발비",40000,0,40000,"ㅇ 서동지역 누수방지 시범사업 용역(N=910건)",{"$nulls":4},"=",null,40000]
[{"$nulls":8},"(경정",40000,"­기정",0,"=","추가증",40000]
[null,null,null,214]
[null,null,null,"수선교체비",649000,449000,200000,"214-01 수선비",{"$nulls":4},"=",null,312000]
[{"$nulls":7},"ㅇ 누수수리도급",{"$nulls":6},302000]
[{"$nulls":7}," ·급수관누수수리(230건)",{"$nulls":4},"=",100000]
[{"$nulls":8},"경정",302000,"­기정",202000,"=","추가증",100000]
[{"$nulls":8},"(경정",312000,"­기정",212000,"=","추가증",100000]
[{"$nulls":7},"214-03 급수관교체비",{"$nulls":4},"=",null,337000]
[{"$nulls":7},"ㅇ D=13∼250mm  L=670m",{"$nulls":4},"=",null,100000]
[{"$nulls":8},"경정",337000,"­기정",237000,"=","추가증",100000]
[null,null,717]
[null,null,"급수공사비",null,593327,443327,150000]
[null,null,null,"717-2"]
[null,null,null,"개조공사비",270000,120000,150000,"ㅇ 수탁개조급수공사비",{"$nulls":4},"=",null,270000]
[{"$nulls":8},"경정",270000,"­기정",120000,"=","추가증",150000]

{"sheet":"자본","index":2,"n_rows":38,"n_cols":15,"rows_kept":38,"cut":false,"hidden":false,"merged":[[35,10,35,11],[36,10,36,11],[7,2,7,3],[8,2,8,3],[5,1,5,3],[6,1,6,3],[33,10,33,11],[31,10,31,11],[32,10,32,11],[27,2,27,3],[28,2,28,3],[0,12,0,14],[1,7,2,14],[3,0,3,3],[4,0,4,3],[1,4,2,4],[1,0,1,3]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《금정사업소》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,1623490,839810,783680]
[null,120]
[null,"가동설비자산",null,null,1623490,839810,783680]
[null,null,124]
[null,null,"구축물",null,1570000,800000,770000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",1570000,800000,770000,"ㅇ 부곡3동 지산대학앞 노후관 개량공사",{"$nulls":4},"=",null,110000]
[{"$nulls":7}," ·D=15∼150mm    L=550m"]
[{"$nulls":7},"ㅇ 장전3동 부산은행앞 노후관개량공사",{"$nulls":4},"=",null,150000]
[{"$nulls":7}," ·D=15∼150mm    L=579m"]
[{"$nulls":7},"ㅇ 서동 평화탕주변 노후관 개량공사",{"$nulls":4},"=",null,60000]
[{"$nulls":7}," ·D=15∼150mm    L=330m"]
[{"$nulls":7},"ㅇ 서동 시장주변 노후관 개량공사",{"$nulls":4},"=",null,80000]
[{"$nulls":7}," ·D=15∼150mm    L=449m"]
[{"$nulls":7},"ㅇ 서1동사무소주변  노후관 개량공사",{"$nulls":4},"=",null,90000]
[{"$nulls":7}," ·D=15∼150mm    L=452m"]
[{"$nulls":7},"ㅇ 부곡4동 협성맨션주변  노후관 개량공사",{"$nulls":4},"=",null,60000]
[{"$nulls":7}," ·D=15∼150mm    L=310m"]
[{"$nulls":7},"ㅇ 부곡2동 대우APT주변  노후관 개량공사",{"$nulls":4},"=",null,160000]
[{"$nulls":7}," ·D=15∼250mm    L=565m"]
[{"$nulls":7},"ㅇ 구서2동 주공APT주변  노후관 개량공사",{"$nulls":4},"=",null,60000]
[{"$nulls":7}," ·D=15∼300mm    L=198m"]
[{"$nulls":8},"(경정",1570000,"­기정",800000,"=","추가증",770000]
[null,null,127]
[null,null,"공기구비품",null,26490,12810,13680]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",26490,12810,13680,"ㅇ 컴퓨터구입",{"$nulls":6},7800]
[{"$nulls":7}," ·신규",null,null,"1,200,000×4대",null,"=",4800]
[{"$nulls":7}," ·교체",null,null,"1,000,000×3대",null,"=",3000]
[{"$nulls":7},"ㅇ OCR레이져 프린트기 구입",null,null,"2,500,000×2대",null,"=",null,5000]
[{"$nulls":7},"ㅇ 민원안내용 비품구입",{"$nulls":6},880]
[{"$nulls":7}," ·원탁테이블",null,null,"200,000×2대",null,"=",400]
[{"$nulls":7}," · 의     자",null,null,"60,000×8각",null,"=",480]
[{"$nulls":8},"(경정",26490,"­기정",12810,"=","추가증",13680]