{"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":40,"n_cols":15,"rows_kept":40,"cut":false,"hidden":false,"merged":[[38,13,38,14],[12,13,12,14],[25,3,26,3],[24,13,24,14],[20,1,20,3],[21,1,21,3],[17,13,17,14],[14,2,14,3],[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],[0,12,0,14],[1,7,2,14],[35,2,35,3],[36,2,36,3],[33,1,33,3],[34,1,34,3],[23,2,23,3],[31,13,31,14],[15,2,15,3],[22,2,22,3]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《본부》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,42899479,41425813,1473666]
[null,710]
[null,"영     업      비     용",null,null,26168846,24873846,1295000]
[null,null,715]
[null,null,"일  반  관  리  비",null,14878846,14373846,505000]
[null,null,null,200]
[null,null,null,"(물  건  비)",5383467,4878467,505000]
[null,null,null,204]
[null,null,null,"복리후생비",893067,388067,505000,"  ㅇ 가계지원비",{"$nulls":4},"=",505000]
[{"$nulls":8},"경정",505000,"­기정",0,"=","추가증",505000]
[null,null,717]
[null,null,"급수공사비",null,11290000,10500000,790000]
[null,null,null,"717-2"]
[null,null,null,"개조공사비",11290000,10500000,790000,"  ㅇ 강서순아3지구-명지동간 도로확장구간 송수관이설",{"$nulls":4},"=",790000]
[{"$nulls":7},"      - D=700m/m,  L=1.95㎞"]
[{"$nulls":8},"경정",790000,"­기정",0,"=","추가증",790000]
[null,730]
[null,"특별손실",null,null,759622,3,759619]
[null,null,733]
[null,null,"전기손익수정손실",null,759622,3,759619]
[null,null,null,"733-1",null,null,null," ㅇ 과년도수탁공사비 집행잔액환불(도시개발공사)",{"$nulls":5},329595]
[null,null,null,"전기손익\n수정손실",329595,0,329595,"   - 화명2택지개발지구내 상수도시설 기본 및 실시설계",{"$nulls":4},"=",55234]
[{"$nulls":7},"   - 화명4택지개발지구내 상수도시설 기본 및 실시설계",{"$nulls":4},"=",77215]
[{"$nulls":7},"   - 화명4택지개발지구내 상수도시설공사",{"$nulls":4},"=",197146]
[{"$nulls":8},"경정",329595,"- 기정",0,"=","추가증",329595]
[null,null,null,"733-2"]
[null,null,null,"반환금",430027,3,430024,"  ㅇ 용산지구 강변여과수 시범개발 사업 국고보조금 반환"]
[{"$nulls":12},"=",430024]
[{"$nulls":8},"경정",430024,"­기정",0,"=","추가증",430024]
[null,800]
[null,"예비비",null,null,1700000,2280953,-580953]
[null,null,810]
[null,null,"예비비",null,1700000,2280953,-580953]
[null,null,null,811]
[null,null,null,"예비비",1700000,2280953,-580953,"  ㅇ 사업예산 예비비",{"$nulls":4},"=",1700000]
[{"$nulls":8},"경정",1700000,"­기정",2280953,"=","경정감",-580953]

{"sheet":"자본","index":2,"n_rows":12,"n_cols":15,"rows_kept":12,"cut":false,"hidden":false,"merged":[[1,4,2,4],[8,2,8,3],[10,13,10,14],[0,12,0,14],[5,1,5,3],[6,1,6,3],[7,2,7,3],[1,7,2,14],[3,0,3,3],[4,0,4,3],[1,0,1,3]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《본부》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,60528670,61487706,-959036]
[null,800]
[null,"예비비",null,null,2445513,3404549,-959036]
[null,null,810]
[null,null,"예비비",null,2445513,3404549,-959036]
[null,null,null,811]
[null,null,null,"예비비",2445513,3404549,-959036,"  ㅇ 자본예산 예비비",{"$nulls":4},"=",2445513]
[{"$nulls":8},"경정",2445513,"­기정",3404549,"=","경정감",-959036]