{"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":5,"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":87,"n_cols":15,"rows_kept":87,"cut":false,"hidden":false,"merged":[[71,10,71,11],[22,9,22,11],[23,9,23,11],[24,9,24,11],[26,9,26,11],[25,9,25,11],[27,9,27,11],[28,9,28,11],[44,9,44,11],[35,9,35,11],[33,9,33,11],[19,9,19,11],[45,9,45,11],[46,9,46,11],[47,9,47,11],[48,9,48,11],[8,2,8,3],[32,9,32,11],[37,9,37,11],[43,9,43,11],[1,0,1,3],[1,4,2,4],[7,2,7,3],[3,0,3,3],[4,0,4,3],[5,1,5,3],[6,1,6,3],[0,12,0,14],[1,7,2,14],[16,9,16,11],[17,9,17,11],[15,9,15,11],[20,9,20,11],[21,9,21,11],[18,9,18,11],[12,13,12,14],[14,9,14,11],[51,9,51,11],[57,13,57,14],[64,13,64,14],[29,9,29,11],[40,9,40,11],[41,9,41,11],[42,9,42,11],[36,9,36,11],[30,9,30,11],[59,9,59,11],[65,9,65,11],[60,9,60,11],[61,9,61,11],[68,13,68,14]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《남부사업소》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,4244202,3433041,811161]
[null,710]
[null,"영     업      비     용",null,null,4234202,3423041,811161]
[null,null,716]
[null,null,"징수및수용가관리비",null,3480094,2668933,811161]
[null,null,null,100]
[null,null,null,"(인  건  비)",1068254,1055762,12492]
[null,null,null,101]
[null,null,null,"인  건   비",1068254,1055762,12492,"101-04 일용인부임",{"$nulls":4},"=",189003]
[{"$nulls":7},"ㅇ 계량기교체원(5명),하수암거누수탐지원(1명), 관로누수탐지원(1명)",{"$nulls":6},158582]
[{"$nulls":7}," ·기본급 ",null,"14,600×7명×366일",null,null,"=",37406]
[{"$nulls":7}," ·기말수당",null,"44,545,200×4/12",null,null,"=",14849]
[{"$nulls":7}," ·정근수당",null,"44,545,200×2/12×90/100",null,null,"=",6682]
[{"$nulls":7}," ·체력단련비",null,"44,545,200×1/12×250/100",null,null,"=",9281]
[{"$nulls":7}," ·특수업무수당",null,"50,000×7명×12월",null,null,"=",4200]
[{"$nulls":7}," ·작업장려수당",null,"(30,000+40,000)/2×7명×12월",null,null,"=",2940]
[{"$nulls":7}," ·가족수당",{"$nulls":5},7560]
[{"$nulls":7},"   - 배 우 자",null,"30,000×7명×12월",null,null,"=",2520]
[{"$nulls":7},"   - 기     타",null,"20,000×21명×12월",null,null,"=",5040]
[{"$nulls":7}," ·가계보조비",null,"80,000×7명×12월",null,null,"=",6720]
[{"$nulls":7}," ·정액급식비",null,"80,000×7명×12월",null,null,"=",6720]
[{"$nulls":7}," ·교통비",null,"100,000×7명×12월",null,null,"=",8400]
[{"$nulls":7}," ·위생비",null,"90,000×7명×12월",null,null,"=",7560]
[{"$nulls":7}," ·시간외근무수당",null,"(6,480+6,600)/2×7명×366일",null,null,"=",16756]
[{"$nulls":7}," ·월차유급휴가수당",null,"(25,900+26,400)/2×7명×12월",null,null,"=",2197]
[{"$nulls":7}," ·년차유급휴가수당",null,"(17,270+17,600)/2×7명×20일",null,null,"=",2441]
[{"$nulls":7}," ·명절휴가비",null,"37,405,200×1/12×50/100×2회",null,null,"=",3118]
[{"$nulls":7}," ·자녀학비보조수당",{"$nulls":5},5633]
[{"$nulls":7},"   - 중학생",null,"169,400×3명×4회",null,null,"=",2033]
[{"$nulls":7},"   - 고등학생",null,"300,000×3명×4회",null,null,"=",3600]
[{"$nulls":7}," ·근속가산금",{"$nulls":5},16119]
[{"$nulls":7},"   - 19년 근무자",null,"11,680×18×1명×12월",null,null,"=",2523]
[{"$nulls":7},"   - 18년 근무자",null,"11,680×17×1명×12월",null,null,"=",2383]
[{"$nulls":7},"   - 17년 근무자",null,"11,680×16×5명×12월",null,null,"=",11213]
[{"$nulls":8},"경정",158582,"­기정",152326,"=","추가증",6256]
[{"$nulls":7},"ㅇ배관망도정비원(2명)",{"$nulls":6},26642]
[{"$nulls":7}," ·기본급 ",null,"20,700×2명×298일",null,null,"=",12338]
[{"$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×15일",null,null,"=",621]
[{"$nulls":7}," ·명절휴가비",null,"12,338,000×1/12×50/100×2회",null,null,"=",1029]
[{"$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",26642,"­기정",23185,"=","추가증",3457]
[{"$nulls":7},"ㅇ일용인부 공상치료비",{"$nulls":6},1000]
[{"$nulls":7},"ㅇ 고용보험료",null,"185,224,000×15/1,000",null,null,"=",null,2779]
[{"$nulls":8},"경정",2779,"­기정",0,"=","추가증",2779]
[{"$nulls":8},"(경정",189003,"­기정",176511,"=","추가증",12492]
[null,null,null,200]
[null,null,null,"(물  건  비)",2411840,1613171,798669]
[null,null,null,201]
[null,null,null,"일반운영비",98177,79508,18669,"201-01 일반수용비",{"$nulls":4},"=",17554]
[{"$nulls":7},"ㅇ S/W구입",{"$nulls":6},932]
[{"$nulls":7}," · MS오피스",null,"116,300×2",null,null,"=",233]
[{"$nulls":7}," ·한글97",null,"49,720×2",null,null,"=",100]
[{"$nulls":7}," · V3",null,"19,800×2",null,null,"=",40]
[{"$nulls":8},"경정",932,"­기정",559,"=","추가증",373]
[{"$nulls":8},"(경정",17554,"­기정",17181,"=","추가증",373]
[{"$nulls":7},"201-03 공공요금 및 제세",{"$nulls":4},"=",23498]
[{"$nulls":7},"ㅇ 교통유발부담금",null,"1,350㎡×350원×1.2/2",null,null,"=",null,284]
[{"$nulls":8},"경정",284,"­기정",0,"=","추가증",284]
[{"$nulls":8},"(경정",23498,"­기정",23214,"=","추가증",284]
[{"$nulls":7},"201-09 시설장비유지비",{"$nulls":4},"=",36251]
[{"$nulls":7},"ㅇ 청사샤워실 설치, 화장실환경정비, 청사내부 도색",{"$nulls":6},16500]
[{"$nulls":8},"경정",16500,"­기정",0,"=","추가증",16500]
[{"$nulls":7},"ㅇ 청사내부 바닥청소 및 정비",null,null,"1,350㎡×1,120원",null,"=",null,1512]
[{"$nulls":8},"경정",1512,"­기정",0,"=","추가증",1512]
[{"$nulls":8},"(경정",36251,"­기정",18239,"=","추가증",18012]
[null,null,null,207]
[null,null,null,"연구개발비",80000,0,80000,"ㅇ 용호2동지역 누수방지시범사업용역(N=1,000전)",{"$nulls":4},"=",null,40000]
[{"$nulls":7},"ㅇ 감만1동지역 누수방지시범사업용역(N=1,000전)",{"$nulls":4},"=",null,40000]
[{"$nulls":8},"경정",80000,"­기정",0,"=","추가증",80000]
[null,null,null,214]
[null,null,null,"수선교체비",1760000,1060000,700000,"214-01 수선비",{"$nulls":4},"=",null,920000]
[{"$nulls":7},"ㅇ 누수수리도급",{"$nulls":6},896000]
[{"$nulls":7},"·급수관누수수리(500건)",{"$nulls":6},300000]
[{"$nulls":8},"경정",896000,"­기정",596000,"=","추가증",300000]
[{"$nulls":8},"(경정",920000,"­기정",620000,"=","추가증",300000]
[{"$nulls":7},"214-03 급수관교체비",{"$nulls":6},840000]
[{"$nulls":7},"ㅇ D=13∼250mm   L=3,000m",{"$nulls":6},400000]
[{"$nulls":8},"경정",840000,"­기정",440000,"=","추가증",400000]

{"sheet":"자본","index":2,"n_rows":67,"n_cols":15,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,12,0,14],[1,7,2,14],[3,0,3,3],[4,0,4,3],[1,4,2,4],[7,2,7,3],[1,0,1,3],[63,10,63,11],[64,10,64,11],[8,2,8,3],[5,1,5,3],[6,1,6,3],[67,10,67,11],[59,2,59,3],[60,2,60,3],[65,10,65,11]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《남부사업소》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,4061740,1388340,2673400]
[null,120]
[null,"가동설비자산",null,null,4061740,1388340,2673400]
[null,null,124]
[null,null,"구축물",null,4039000,1379000,2660000]
[null,null,null,"401-01"]
[null,null,null,"시설비",634000,0,634000,"ㅇ 대연6동 급수계통 변경공사",{"$nulls":4},"=",null,310000]
[{"$nulls":7}," ·D=150∼300mm    L=605m"]
[{"$nulls":7},"ㅇ 대연2동 대연중학교주변 급수계통변경공사",{"$nulls":4},"=",null,324000]
[{"$nulls":7}," ·D=200mm    L=1,200m"]
[{"$nulls":8},"(경정",634000,"­기정",0,"=","추가증",634000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",3405000,1379000,2026000,"ㅇ 남천1동 대연사거리 ∼남천삼거리간 노후관개량공사",{"$nulls":4},"=",null,90000]
[{"$nulls":7}," ·D=150mm    L=785m"]
[{"$nulls":7},"ㅇ 대연5동 유정맨션주변 노후관개량공사",{"$nulls":4},"=",null,64000]
[{"$nulls":7}," ·D=200mm    L=267m"]
[{"$nulls":7},"ㅇ 광안4동 수영중학교주변 노후관개량공사",{"$nulls":4},"=",null,95000]
[{"$nulls":7}," ·D=100∼150mm    L=772m"]
[{"$nulls":7},"ㅇ 문현2동 세화맨션주변 노후관개량공사",{"$nulls":4},"=",null,80000]
[{"$nulls":7}," ·D=80∼150mm    L=415m"]
[{"$nulls":7},"ㅇ 민락동 동방오거리 ∼ 민락동사간 노후관개량공사",{"$nulls":4},"=",null,20000]
[{"$nulls":7}," ·D=80mm    L=552m"]
[{"$nulls":7},"ㅇ 대연3동 대남사거리주변 노후관개량공사",{"$nulls":4},"=",null,88000]
[{"$nulls":7}," ·D=100∼150mm    L=600m"]
[{"$nulls":7},"ㅇ 망미1동 통합병원앞 노후관개량공사",{"$nulls":4},"=",null,115000]
[{"$nulls":7}," ·D=200mm    L=524m"]
[{"$nulls":7},"ㅇ 감만1동 대양맨션 ∼동항국교 노후관개량공사",{"$nulls":4},"=",null,55000]
[{"$nulls":7}," ·D=80∼200mm    L=262m"]
[{"$nulls":7},"ㅇ 용호4동 용호맨션옆 노후관개량공사",{"$nulls":4},"=",null,37000]
[{"$nulls":7}," ·D=200mm    L=153m"]
[{"$nulls":7},"ㅇ 광안2동 누구나쇼핑 ∼ 동방오거리간 노후관개량공사",{"$nulls":4},"=",null,81000]
[{"$nulls":7}," ·D=250mm    L=300m"]
[{"$nulls":7},"ㅇ 용당동 용당세관∼용당사거리 노후관개량공사",{"$nulls":4},"=",null,100000]
[{"$nulls":7}," ·D=100∼200mm    L=432m"]
[{"$nulls":7},"ㅇ 용호2동 한진아파트밑 노후관개량공사",{"$nulls":4},"=",null,90000]
[{"$nulls":7}," ·D=100∼150mm    L=720m"]
[{"$nulls":7},"ㅇ 문현4동사주변 노후관개량공사",{"$nulls":4},"=",null,85000]
[{"$nulls":7}," ·D=250mm    L=300m"]
[{"$nulls":7},"ㅇ 광안2동 광안여중주변 노후관개량공사",{"$nulls":4},"=",null,54000]
[{"$nulls":7}," ·D=100mm    L=270m"]
[{"$nulls":7},"ㅇ 문현3동 부산동교회주변 노후관개량공사",{"$nulls":4},"=",null,100000]
[{"$nulls":7}," ·D=100∼250mm    L=452m"]
[{"$nulls":7},"ㅇ 대연1동 제일은행주변 노후관개량공사",{"$nulls":4},"=",null,63000]
[{"$nulls":7}," ·D=80∼150mm    L=325m"]
[{"$nulls":7},"ㅇ 광안3동 수영아파트밑 노후관개량공사",{"$nulls":4},"=",null,73000]
[{"$nulls":7}," ·D=150mm    L=330m"]
[{"$nulls":7},"ㅇ 남천1동 삼익아파트후문입구 노후관개량공사",{"$nulls":4},"=",null,20000]
[{"$nulls":7}," ·D=200mm    L=120m"]
[{"$nulls":7},"ㅇ 망미2동 고려제강입구 노후관개량공사",{"$nulls":4},"=",null,21000]
[{"$nulls":7}," ·D=80mm    L=130m"]
[{"$nulls":7},"ㅇ 수영동 팔도시장내  노후관개량공사",{"$nulls":4},"=",null,115000]
[{"$nulls":7}," ·D=150mm    L=524m"]
[{"$nulls":7},"ㅇ 대연3동 경성대학교∼용호동 입구간 노후송수관개량공사",{"$nulls":4},"=",null,580000]
[{"$nulls":7}," ·D=600mm    L=1,100m"]
[{"$nulls":8},"(경정",3405000,"­기정",1379000,"=","추가증",2026000]
[null,null,127]
[null,null,"공기구비품",null,22740,9340,13400]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",22740,9340,13400,"ㅇ 컴퓨터구입",{"$nulls":6},8400]
[{"$nulls":7}," ·신규",null,null,"1,200,000×2대",null,"=",2400]
[{"$nulls":7}," ·교체",null,null,"1,000,000×6대",null,"=",6000]
[{"$nulls":7},"ㅇOCR 레이져 프린트기 구입",null,null,"2,500,000×2대",null,"=",null,5000]
[{"$nulls":8},"(경정",22740,"­기정",9340,"=","추가증",13400]