{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["laroux","사업"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"laroux","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":149,"n_cols":33,"rows_kept":149,"cut":false,"hidden":false,"merged":[[141,3,141,4],[142,3,142,4],[133,2,133,4],[134,2,134,4],[131,1,131,4],[132,1,132,4],[137,1,137,4],[138,1,138,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[13,3,13,4],[8,2,8,4],[9,2,9,4],[4,0,4,4],[6,1,6,4],[7,1,7,4],[11,3,11,4],[10,3,10,4],[2,0,3,4],[5,0,5,4],[0,12,0,13],[12,3,12,4],[0,14,0,15],[0,0,0,4],[0,5,1,5],[0,8,1,8],[1,2,1,3],[0,9,0,11],[0,24,1,24],[0,25,1,25],[0,16,0,17],[0,20,1,20],[0,21,1,21],[47,3,47,4],[46,3,46,4],[0,30,1,30],[0,31,0,32],[0,26,1,26],[0,27,1,27],[0,28,1,28],[0,29,1,29],[0,22,1,22],[0,23,1,23],[54,3,54,4],[55,3,55,4],[70,3,70,4],[69,3,69,4],[67,3,67,4],[68,3,68,4],[83,3,83,4],[84,3,84,4],[82,3,82,4],[81,3,81,4],[95,3,95,4],[92,3,92,4],[93,3,93,4],[94,3,94,4],[112,3,112,4],[103,3,103,4],[104,3,104,4],[105,3,105,4],[106,3,106,4],[111,3,111,4],[123,3,123,4],[124,3,124,4],[125,3,125,4],[126,3,126,4],[113,3,113,4],[128,2,128,4],[129,3,129,4],[130,3,130,4],[114,3,114,4],[117,3,117,4],[118,3,118,4],[121,2,121,4],[122,2,122,4],[127,2,127,4],[147,3,147,4],[148,3,148,4],[144,1,144,4],[135,3,135,4],[136,3,136,4],[139,2,139,4],[140,2,140,4],[145,2,145,4],[146,2,146,4],[143,1,143,4]],"flags":["formulas_cached_only"]}
["과           목",{"$nulls":4},"예산액","전 년 도","비교△","본 부","시설관리사업소",null,null,"명장정수사업소",null,"화명정수사업소",null,"덕산정수사업소",null,"수   질","공업용수도","중동부","서부","영도","부산진","동래","남부","북부","해운대","사하","금정","강서","기    장"]
["관","항","세항",null,"목",null,"예 산 액","증 감",null,"배수","급수","온천","원수","정수","원수","정수","원수","정수","검사소","사  업  소",{"$nulls":11},"정수","수용가"]
["총                 계"]
[{"$nulls":5},225761614,245016489,-19254875,87992455,null,42549041,null,null,9428022,null,13088588,null,30299087,1466923,2686997,2885875,2049556,2359340,4893265,4101038,4233012,3919118,2839993,3067400,2796041,1911129,null,3194734]
[700]
["상   수   도   사   업   비   용",{"$nulls":4},136564080,151125114,-14561034,29866632,null,27451561,null,null,8350617,null,10253298,null,28726037,1348713,2544497,2171725,1510756,1821140,3384315,3243138,3144212,3005831,2150793,2466830,2296941,1054060,null,1772984]
[null,710]
[null,"영       업       비       용",null,null,null,120215116,133807477,-13592361,13814668,null,27251561,null,null,8350617,null,10253298,null,28726037,1348713,2544497,2161725,1505756,1818140,3374315,3233138,3134212,2985831,2140793,2461830,2286941,1052060,null,1770984]
[null,null,"711, 712, 713"]
[null,null,714715716719,null,null,110161442,113098763,-2937321,13814668,15758953,7194257,283729,1211493,7139124,3060997,7192301,17697984,11028053,1348713,2544497,1881949,1310657,1409215,2525057,2550278,2450104,2015831,1617143,1870456,1676980,980041,504850,1094112]
[null,null,null,100]
[null,null,null,"(인   건   비)",null,31306552,32438496,-1131944,2467165,3780697,2765519,171688,717659,2459971,679731,2507547,773887,2645753,724382,590465,990833,653166,634427,1298330,1324597,1069266,1104959,843028,1017991,882832,560827,0,641832]
[null,null,null,101]
[null,null,null,"인   건   비",null,31306552,32438496,-1131944,2467165,3780697,2765519,171688,717659,2459971,679731,2507547,773887,2645753,724382,590465,990833,653166,634427,1298330,1324597,1069266,1104959,843028,1017991,882832,560827,0,641832]
[{"$nulls":4},"101-01"]
[{"$nulls":4},"기   본   급",17456170,18631066,-1174896,1460439,2197027,1776071,112531,138452,1212986,220693,1167874,265341,1216015,377763,342160,677237,476709,449340,807532,758642,734809,647474,566030,601231,524638,359701,0,365475]
[{"$nulls":4},"101-02"]
[{"$nulls":4},"수         당",6944179,7021729,-77550,857384,1111893,574445,59157,148964,522130,149159,516053,156532,570539,120821,152899,190242,140382,130479,229211,229253,235204,184472,151758,163326,151372,89314,0,109190]
[{"$nulls":4},"101-03"]
[{"$nulls":4},"기타직보수",2495437,2603419,-107982,0,0,0,0,413567,378946,266038,454328,251004,496513,185763,49278,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"101-04"]
[{"$nulls":4},"일용인부임",4410766,4182282,228484,149342,471777,415003,0,16676,345909,43841,369292,101010,362686,40035,46128,123354,36075,54608,261587,336702,99253,273013,125240,253434,206822,111812,0,167167]
[null,null,null,200]
[null,null,null,"(물   건   비)",null,71788079,76063045,-4274966,4724112,11978256,4374932,112041,493834,4494625,2381266,4600486,16924097,8284727,624331,1954032,891116,657491,774788,1226727,1225681,1380838,910872,774115,852465,794148,415286,504850,432963]
[null,null,null,201]
[null,null,null,"일반운영비",null,5372315,5768503,-396188,1161098,225988,429065,0,67177,248310,30536,675494,205042,1372348,201561,175026,39723,33636,43592,62194,51283,57034,51184,46125,49760,39002,60078,0,47059]
[{"$nulls":4},"201-01"]
[{"$nulls":4},"일반수용비",3367675,3283873,83802,633245,117570,103279,0,26960,148923,7192,575706,135533,1210867,74975,146042,11072,8231,9909,24240,10890,15840,17865,15942,20466,8690,26696,0,17542]
[{"$nulls":4},"201-02"]
[{"$nulls":4},"위탁교육비",2700,14220,-11520,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"201-03"]
[{"$nulls":4},"공공요금및제세",759943,731473,28470,352263,0,148449,0,3608,16181,1494,11356,1172,33401,40852,5170,11054,10471,11244,16000,17747,18021,12533,12024,8741,8301,8545,0,11316]
[{"$nulls":4},"201-04"]
[{"$nulls":4},"운 영 수 당",99900,107250,-7350,16250,0,12250,0,0,8925,0,4950,0,4950,2475,2150,4300,2475,4300,4300,4300,4300,4300,4300,4300,4300,4300,0,2475]
[{"$nulls":4},"201-05"]
[{"$nulls":4},"피   복   비",26719,67351,-40632,0,0,400,0,2522,2037,0,2145,4549,9827,1259,1548,190,0,95,309,200,190,152,190,156,190,190,0,570]
[{"$nulls":4},"201-06"]
[{"$nulls":4},"급   량   비",110340,162110,-51770,22740,0,19200,0,0,5220,0,4020,0,5520,2040,1440,4620,2580,3180,6000,6060,6120,4620,3840,4380,3720,2280,0,2760]
[{"$nulls":4},"201-07"]
[{"$nulls":4},"임   차   료",65200,259600,-194400,39500,0,9500,0,0,0,0,0,0,0,0,0,900,900,900,1400,1100,1000,1100,1000,900,1000,4500,0,1500]
[{"$nulls":4},"201-08"]
[{"$nulls":4},"연   료   비",106856,131598,-24742,0,26562,6229,0,2156,7338,2221,7220,4292,12791,3780,1256,2213,1832,8176,2505,1783,2814,1932,1467,1570,3040,2100,0,3579]
[{"$nulls":4},"201-09"]
[{"$nulls":4},"시설장비유지비",555244,675384,-120140,81573,81856,57983,0,7070,42649,9018,57164,37405,72156,61476,14300,1374,3147,1384,1440,3203,4291,2682,1362,3247,3761,4186,0,2517]
[{"$nulls":4},"201-10"]
[{"$nulls":4},"차량선박비",277738,335644,-57906,12827,0,71775,0,24861,17037,10611,12933,22091,22836,14704,3120,4000,4000,4404,6000,6000,4458,6000,6000,6000,6000,7281,0,4800]
[null,null,null,202]
[null,null,null,"여      비",null,838864,819554,19310,68020,0,128340,0,0,32544,0,34680,0,33720,31440,13200,46860,36180,31140,63900,59880,63960,44160,35820,39540,33960,18240,0,23280]
[{"$nulls":4},"202-01"]
[{"$nulls":4},"국내여비",357944,341734,16210,46640,0,52440,0,0,32544,0,34680,0,33720,31440,13200,9600,7200,7680,10080,12960,11520,11040,9600,10560,9120,7200,0,6720]
[{"$nulls":4},"202-02"]
[{"$nulls":4},"월액여비",460920,467820,-6900,1380,0,75900,0,0,0,0,0,0,0,0,0,37260,28980,23460,53820,46920,52440,33120,26220,28980,24840,11040,0,16560]
[{"$nulls":4},"202-03"]
[{"$nulls":4},"국외여비",20000,10000,10000,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,203]
[null,null,null,"업무추진비",null,3648914,3866195,-217281,386094,330000,339840,17160,56880,237240,56760,232920,68280,261960,98760,63860,134180,107600,96980,175160,175340,180080,137420,112220,128660,106940,66860,0,77720]
[{"$nulls":4},"203-01"]
[{"$nulls":4},"기 관 운 영",57380,66400,-9020,16380,0,3000,0,0,3000,0,3000,0,3000,3000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,2000]
[{"$nulls":4},"업무추진비"]
[{"$nulls":4},"203-02"]
[{"$nulls":4},"정 원 가 산",31294,47795,-16501,31294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"업무추진비"]
[{"$nulls":4},"203-03"]
[{"$nulls":4},"시 책 추 진",56000,80000,-24000,56000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"업무추진비"]
[{"$nulls":4},"203-04"]
[{"$nulls":4},"기타업무추진비",3504240,3672000,-167760,282420,330000,336840,17160,56880,234240,56760,229920,68280,258960,95760,61860,132180,105600,94980,173160,173340,178080,135420,110220,126660,104940,64860,0,75720]
[null,null,null,204]
[null,null,null,"복리후생비",null,5072656,8339904,-3267248,350340,571886,459410,28881,127142,396977,115656,390848,130167,438996,138687,98026,171273,126860,117561,212773,209898,209604,168208,142540,154805,133956,84358,0,93804]
[null,null,null,206]
[null,null,null,"일반재료비",null,41895960,42036547,-140587,37620,10100382,378000,48000,46815,3142554,1978314,2839044,16116008,5296353,110000,1413920,6300,3900,6200,21000,23000,10500,12900,6500,8000,7750,4000,254850,24050]
[{"$nulls":4},"206-01"]
[{"$nulls":4},"일반재료비",1324063,1529089,-205026,37620,86172,378000,6000,7500,153520,27000,173151,55500,119000,110000,36500,6300,3900,6200,21000,23000,10500,12900,6500,8000,7750,4000,0,24050]
[{"$nulls":4},"206-02"]
[{"$nulls":4},"일시사역인부임",58788,71118,-12330,0,6210,0,0,9315,3105,4140,6210,9108,12420,0,8280,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"206-03"]
[{"$nulls":4},"약 품 비",8222545,9611146,-1388601,0,0,0,0,0,825929,0,1939683,0,5164933,0,292000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"206-04"]
[{"$nulls":4},"원수구입비",8548564,6912194,1636370,0,0,0,0,0,0,1947174,0,5971400,0,0,597140,0,0,0,0,0,0,0,0,0,0,0,32850,0]
[{"$nulls":4},"206-06"]
[{"$nulls":4},"동 력 비",23742000,23913000,-171000,0,10008000,0,42000,30000,2160000,0,720000,10080000,0,0,480000,0,0,0,0,0,0,0,0,0,0,0,222000,0]
[null,null,null,207]
[null,null,null,"연구개발비",null,2794823,2779481,15342,2720940,0,30000,0,0,0,0,0,0,0,43883,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,214]
[null,null,null,"수선교체비",null,12164547,12452861,-288314,0,750000,2610277,18000,195820,437000,200000,427500,404600,881350,0,190000,492780,349315,479315,691700,706280,859660,497000,430910,471700,472540,181750,250000,167050]
[{"$nulls":4},"214-01"]
[{"$nulls":4},"수 선 비",7947670,6233819,1713851,0,750000,1693400,18000,195820,437000,200000,427500,404600,881350,0,190000,182780,159315,159315,271700,306280,439660,247000,130910,271700,202540,91750,250000,37050]
[{"$nulls":4},"214-02"]
[{"$nulls":4},"급수계량기",916877,1032042,-115165,0,0,916877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"교   체   비"]
[{"$nulls":4},"214-03"]
[{"$nulls":4},"급수관교체비",3300000,5187000,-1887000,0,0,0,0,0,0,0,0,0,0,0,0,310000,190000,320000,420000,400000,420000,250000,300000,200000,270000,90000,0,130000]
[null,null,null,300]
[null,null,null,"(이전경비)",null,7066811,4597222,2469589,6623391,0,53806,0,0,184528,0,84268,0,97573,0,0,0,0,0,0,0,0,0,0,0,0,3928,0,19317]
[null,null,null,301]
[null,null,null,"일반보상금",null,341448,262921,78527,27486,0,0,0,0,162270,0,58902,0,69545,0,0,0,0,0,0,0,0,0,0,0,0,3928,0,19317]
[{"$nulls":4},"301-08"]
[{"$nulls":4},"공익근무요원",313962,232052,81910,0,0,0,0,0,162270,0,58902,0,69545,0,0,0,0,0,0,0,0,0,0,0,0,3928,0,19317]
[{"$nulls":4},"보   상   금"]
[{"$nulls":4},"301-09"]
[{"$nulls":4},"민간실비보상금",24986,25869,-883,24986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"301-10"]
[{"$nulls":4},"기타보상금",2500,5000,-2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,303]
[null,null,null,"포  상  금",null,816041,127229,688812,816041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,304]
[null,null,null,"연금부담금등",null,3524451,2944557,579894,3459722,0,26903,0,0,11129,0,12683,0,14014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"304-01"]
[{"$nulls":4},"연금부담금",3127046,2553327,573719,3062317,0,26903,0,0,11129,0,12683,0,14014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"304-02"]
[{"$nulls":4},"의료보험금",397405,391230,6175,397405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,305]
[null,null,null,"배  상  금  등",null,300000,300000,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,307]
[null,null,null,"민 간 이 전",null,1037729,734230,303499,973000,0,26903,0,0,11129,0,12683,0,14014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"307-05"]
[{"$nulls":4},"연금지급금",1037729,734230,303499,973000,0,26903,0,0,11129,0,12683,0,14014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,308]
[null,null,null,"자치단체이전",null,1047142,228285,818857,1047142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"308-03"]
[{"$nulls":4},"자치단체부담금",1047142,228285,818857,1047142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,717]
[null,null,"급 수 공 사 비",null,null,10053674,20708714,-10655040,0,0,4014622,0,0,0,0,0,0,0,0,0,279776,195099,408925,849258,682860,684108,970000,523650,591374,609961,72019,0,172022]
[null,null,null,"717-1"]
[null,null,null,"신설공사비",null,5193674,13428714,-8235040,0,0,514622,0,0,0,0,0,0,0,0,0,109776,145099,308925,599258,587860,554108,850000,373650,431374,489961,67019,0,162022]
[null,null,null,"717-2"]
[null,null,null,"개조공사비",null,4860000,7280000,-2420000,0,0,3500000,0,0,0,0,0,0,0,0,0,170000,50000,100000,250000,95000,130000,120000,150000,160000,120000,5000,0,10000]
[null,null,718]
[null,null,"감 가 상 각 비",null,null,30418297,27353454,3064843,30418297]
[null,null,null,"718-1"]
[null,null,null,"감가상각비",null,30418297,27353454,3064843,30418297]
[null,720]
[null,"영    업    외    비    용",null,null,null,14271011,14442982,-171971,14271011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"721   지급이자 및"]
[null,null," 기업채취급제비",null,null,14271011,14442982,-171971,14271011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"721-1"]
[null,null,null,"지 급 이 자",null,14271011,14442982,-171971,14271011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,730]
[null,"특       별       손       실",null,null,null,297000,257000,40000,0,0,200000,0,0,0,0,0,0,0,0,0,10000,5000,3000,10000,10000,10000,20000,10000,5000,10000,2000,0,2000]
[null,null,733]
[null,null,"전기손익수정손실",null,null,297000,257000,40000,0,0,200000,0,0,0,0,0,0,0,0,0,10000,5000,3000,10000,10000,10000,20000,10000,5000,10000,2000,0,2000]
[null,null,null,"733-1"]
[null,null,null,"전기손익수정손실",null,297000,257000,40000,0,0,200000,0,0,0,0,0,0,0,0,0,10000,5000,3000,10000,10000,10000,20000,10000,5000,10000,2000,0,2000]
[null,800]
[null,"예            비            비",null,null,null,1780953,2617655,-836702,1780953]
[null,null,810]
[null,null,"예          비          비",null,null,1780953,2617655,-836702,1780953]
[null,null,null,811]
[null,null,null,"예   비   비",null,1780953,2617655,-836702,1780953]