{"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":73,"n_cols":15,"rows_kept":73,"cut":false,"hidden":false,"merged":[[32,7,32,8],[21,7,21,8],[22,7,22,8],[71,7,71,11],[54,9,54,11],[67,7,67,11],[35,10,35,11],[36,10,36,11],[37,10,37,11],[45,9,45,11],[58,13,58,14],[35,7,35,8],[36,7,36,8],[37,7,37,8],[38,7,38,8],[39,7,39,8],[40,7,40,8],[48,9,48,11],[49,9,49,11],[51,9,51,11],[30,9,30,11],[32,9,32,11],[34,10,34,11],[33,9,33,11],[26,9,26,11],[27,9,27,11],[28,9,28,11],[29,9,29,11],[0,12,0,14],[1,7,2,14],[1,0,1,3],[1,4,2,4],[7,2,7,3],[8,2,8,3],[3,0,3,3],[4,0,4,3],[5,1,5,3],[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],[25,9,25,11],[23,9,23,11],[24,9,24,11],[18,9,18,11],[19,9,19,11],[21,9,21,11],[22,9,22,11],[44,9,44,11],[46,9,46,11],[47,9,47,11],[50,9,50,11],[38,10,38,11],[39,10,39,11],[40,10,40,11],[43,9,43,11]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《부산진사업소》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,3729345,3333932,395413]
[null,710]
[null,"영     업      비     용",null,null,3719345,3323932,395413]
[null,null,716]
[null,null,"징수및수용가관리비",null,3079493,2684080,395413]
[null,null,null,100]
[null,null,null,"(인  건  비)",1019770,1004357,15413]
[null,null,null,101]
[null,null,null,"인  건   비",1019770,1004357,15413,"101-04 일용인부임",{"$nulls":4},"=",158870]
[{"$nulls":7},"ㅇ계량기 교체원(4명),하수관거누수탐지원(1명),관로누수탐지원(1명)",{"$nulls":6},128894]
[{"$nulls":7}," ·기본급 ",null,"14,600×6명×366일",null,null,"=",32062]
[{"$nulls":7}," ·기말수당",null,"38,181,600×4/12",null,null,"=",12728]
[{"$nulls":7}," ·정근수당",null,"38,181,600×2/12X90/100",null,null,"=",5728]
[{"$nulls":7}," ·체력단련비",null,"38,181,600×1/12X250/100",null,null,"=",7955]
[{"$nulls":7}," ·특수업무수당",null,"50,000×6명X/12월",null,null,"=",3600]
[{"$nulls":7}," ·작업장려수당",null,"(30,000×6월＋40,000×6월)×6명",null,null,"=",2520]
[{"$nulls":7}," ·가족수당",{"$nulls":5},4560]
[{"$nulls":7},"  - 배우자",null,"30,000×6명×12월",null,null,"=",2160]
[{"$nulls":7},"  - 기   타",null,"20,000×10명×12월",null,null,"=",2400]
[{"$nulls":7}," ·정액급식비",null,"80,000×6명×12월",null,null,"=",5760]
[{"$nulls":7}," ·가계보조비",null,"80,000×6명×12월",null,null,"=",5760]
[{"$nulls":7}," ·교통비",null,"100,000×6명×12월",null,null,"=",7200]
[{"$nulls":7}," ·위생비",null,"90,000×6명×12월",null,null,"=",6480]
[{"$nulls":7}," ·시간외수당",null,"(6,480＋6,600)/2×6명×366일",null,null,"=",14362]
[{"$nulls":7}," ·월차유급수당",null,"(25,900＋26,400)/2×6명×12월",null,null,"=",1883]
[{"$nulls":7}," ·연차유급수당",null,"(17,270＋17,600)/2×6명×20일",null,null,"=",2093]
[{"$nulls":7}," ·명절휴가비",null,"32.061,600×1/12×50/100×2회",null,null,"=",2672]
[{"$nulls":7}," ·자녀학비보조수당",{"$nulls":5},4278]
[{"$nulls":7},"  - 중학생",null,"169,400×1명×4회",null,null,"=",678]
[{"$nulls":7},"  - 고등학생",null,"300,000×3명×4회",null,null,"=",3600]
[{"$nulls":7}," ·근속가산금",{"$nulls":5},9253]
[{"$nulls":7},"  -23년근무자",null,null,"11,680×22×1명×12월",null,"=",3084]
[{"$nulls":7},"  -19년근무자",null,null,"11,680×18×1명×12월",null,"=",2523]
[{"$nulls":7},"  -11년근무자",null,null,"11,680×10×1명×12월",null,"=",1402]
[{"$nulls":7},"  -9년근무자",null,null,"11,680×8×1명×12월",null,"=",1122]
[{"$nulls":7},"  -7년근무자",null,null,"11,680×6×1명×12월",null,"=",841]
[{"$nulls":7},"  -3년근무자",null,null,"11,680×2×1명×12월",null,"=",281]
[{"$nulls":8},"경정",128894,"­기정",119272,"=","추가증",9622]
[{"$nulls":7},"ㅇ배관망도(2명)",{"$nulls":6},26642]
[{"$nulls":7}," ·기본급 ",null,"20,700×2명×298일",null,null,"=",12338]
[{"$nulls":7}," ·기말수당",null,"12,337,200×4/12",null,null,"=",4113]
[{"$nulls":7}," ·교통비",null,"100,000×2명×6월",null,null,"=",1200]
[{"$nulls":7}," ·시간외수당",null,"7,760×2명×15일×12월",null,null,"=",2794]
[{"$nulls":7}," ·유급휴일수당",null,"20,700×2명×68일",null,null,"=",2816]
[{"$nulls":7}," ·월차유급수당",null,"20,700×2명×1일×12일",null,null,"=",497]
[{"$nulls":7}," ·연차유급수당",null,"20,700×2명×15일",null,null,"=",621]
[{"$nulls":7}," ·명절휴가비",null,"12,337,200×1/12X50/100×2회",null,null,"=",1029]
[{"$nulls":7}," ·근속가산금",null,"20,700×2명×10/100×298일",null,null,"=",1234]
[{"$nulls":8},"경정",26642,"­기정",23185,"=","추가증",3457]
[{"$nulls":7},"ㅇ일용인부 공상처리비",{"$nulls":6},1000]
[{"$nulls":7},"ㅇ고용보험료",null,"155,536,000×15/1000",null,null,"=",null,2334]
[{"$nulls":8},"경정",2334,"­기정",0,"=","추가증",2334]
[{"$nulls":8},"(경정",158870,"­기정",143457,"=","추가증",15413]
[null,null,null,200]
[null,null,null,"(물건비)",2059723,1679723,380000]
[null,null,null,207]
[null,null,null,"연구개발비",80000,0,80000]
[{"$nulls":7},"ㅇ 전포3동 지역 누수방지 시범사업용역(N=800전)",{"$nulls":4},"=",null,40000]
[{"$nulls":7},"ㅇ 양정2동 지역 누수방지 시범사업용역(N=1,000전)",{"$nulls":4},"=",null,40000]
[{"$nulls":8},"경정",80000,"­기정",0,"=","추가증",80000]
[null,null,null,214]
[null,null,null,"수선교체비",1443000,1143000,300000,"214-01 수선비",{"$nulls":4},"=",null,620000]
[{"$nulls":7},"ㅇ누수수리도급",{"$nulls":6},603000]
[{"$nulls":7}," ·급수관누수수리(270건)",{"$nulls":4},"=",100000]
[{"$nulls":8},"경정",603000,"­기정",503000,"=","추가증",100000]
[{"$nulls":8},"(경정",620000,"­기정",520000,"=","추가증",100000]
[{"$nulls":7},"214-03 급수관교체비",{"$nulls":4},"=",null,823000]
[{"$nulls":7}," ·D=15∼250mm, L=1,200m",{"$nulls":4},"=",200000]
[{"$nulls":8},"경정",823000,"­기정",623000,"=","추가증",200000]

{"sheet":"자본","index":2,"n_rows":47,"n_cols":15,"rows_kept":47,"cut":false,"hidden":false,"merged":[[11,7,11,9],[21,7,21,9],[23,7,23,9],[25,7,25,9],[19,7,19,9],[27,7,27,9],[29,7,29,9],[31,7,31,9],[45,10,45,11],[43,10,43,11],[44,10,44,11],[33,7,33,9],[35,7,35,9],[37,7,37,9],[7,2,7,3],[1,0,1,3],[13,7,13,9],[42,10,42,11],[39,2,39,3],[8,2,8,3],[40,2,40,3],[5,1,5,3],[6,1,6,3],[17,7,17,11],[0,12,0,14],[1,7,2,14],[3,0,3,3],[4,0,4,3],[1,4,2,4]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《부산진사업소》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,3449740,1266400,2183340]
[null,120]
[null,"가동설비자산",null,null,3449740,1266400,2183340]
[null,null,124]
[null,null,"구축물",null,3431000,1260000,2171000]
[null,null,null,"401-01"]
[null,null,null,"시설비",551000,0,551000,"ㅇ 개금1배수지 급수계통 전환공사",{"$nulls":4},"=",null,380000]
[{"$nulls":7}," ·D=400mm   L=1,080 m "]
[{"$nulls":7},"ㅇ 개금2배수지 급수계통 전환공사",{"$nulls":4},"=",null,171000]
[{"$nulls":7}," ·D=300 mm  L=600m "]
[{"$nulls":8},"경정",551000,"­기정",0,"=","추가증",551000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",2880000,1260000,1620000,"ㅇ 개금1동 개금양수장주변 노후관개량공사",{"$nulls":4},"=",null,261000]
[{"$nulls":7}," ·D=100∼300mm  L=1,130m "]
[{"$nulls":7},"ㅇ 당감1동 새마을금고주변 노후관개량공사",{"$nulls":4},"=",null,100000]
[{"$nulls":7}," ·D=150∼200mm  L=415 m "]
[{"$nulls":7},"ㅇ 전포3동 성북초등학교주변 노후관개량공사",{"$nulls":4},"=",null,135000]
[{"$nulls":7}," ·D=100∼150mm  L=637m "]
[{"$nulls":7},"ㅇ 부암1동 부암R∼부암고개간 노후관개량공사",{"$nulls":4},"=",null,130000]
[{"$nulls":7}," ·D=200mm  L=545m "]
[{"$nulls":7},"ㅇ 가야3동 사무소주변 노후관개량공사",{"$nulls":4},"=",null,162000]
[{"$nulls":7}," ·D=100∼250mm  L=705m "]
[{"$nulls":7},"ㅇ 양정2동 청소년회관주변 노후관개량공사",{"$nulls":4},"=",null,90000]
[{"$nulls":7}," ·D=80∼ 50mm  L=410m "]
[{"$nulls":7},"ㅇ 개금2동 주례초등학교주변 노후관개량공사",{"$nulls":4},"=",null,63000]
[{"$nulls":7}," ·D=150mm  L=600m "]
[{"$nulls":7},"ㅇ 부전1동 삼전사거리주변 노후관개량공사",{"$nulls":4},"=",null,100000]
[{"$nulls":7}," ·D=200mm  L=376m "]
[{"$nulls":7},"ㅇ 전포2동 항도중학교주변 노후관개량공사",{"$nulls":4},"=",null,300000]
[{"$nulls":7}," ·D=400mm  L=869m "]
[{"$nulls":7},"ㅇ 부전1동 신신호텔주변 노후관개량공사",{"$nulls":4},"=",null,120000]
[{"$nulls":7}," ·D=100∼200mm  L=517m "]
[{"$nulls":7},"ㅇ 범천1동 성서초등학교주변 노후관개량공사",{"$nulls":4},"=",null,159000]
[{"$nulls":7}," ·D=150∼300mm  L=613m "]
[{"$nulls":8},"경정",2880000,"­기정",1260000,"=","추가증",1620000]
[null,null,127]
[null,null,"공기구비품",null,18740,6400,12340]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",18740,6400,12340,"ㅇ컴퓨터 구입(교체)",null,null,"1,000,000×4대",null,"=",null,4000]
[{"$nulls":7},"ㅇOCR 레이져프린터 구입",null,null,"2,500,000×2대",null,"=",null,5000]
[{"$nulls":7},"ㅇ복사기(교체)",null,null,"3,200,000×1대",null,"=",null,3200]
[{"$nulls":7},"ㅇ회의용접의자",null,null,"14,000×10각",null,"=",null,140]
[{"$nulls":8},"경정",18740,"­기정",6400,"=","추가증",12340]