{"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":130,"n_cols":15,"rows_kept":130,"cut":false,"hidden":false,"merged":[[77,9,77,11],[90,10,90,11],[60,10,60,11],[66,10,66,11],[68,10,68,11],[71,10,71,11],[45,9,45,11],[47,10,47,11],[49,10,49,11],[72,10,72,11],[56,10,56,11],[22,9,22,11],[24,9,24,11],[37,9,37,11],[40,9,40,11],[18,9,18,11],[21,9,21,11],[19,9,19,11],[20,9,20,11],[14,9,14,11],[15,9,15,11],[16,9,16,11],[17,9,17,11],[87,13,87,14],[115,1,115,3],[116,1,116,3],[117,2,117,3],[126,2,126,3],[125,2,125,3],[123,1,123,3],[124,1,124,3],[6,1,6,3],[12,13,12,14],[0,12,0,14],[1,7,2,14],[118,2,118,3],[44,9,44,11],[128,13,128,14],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《본부》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,31259228,33807242,-2548014]
[null,710]
[null,"영     업      비     용",null,null,14590996,17587686,-2996690]
[null,null,715]
[null,null,"일  반  관  리  비",null,14590996,17587686,-2996690]
[null,null,null,100]
[null,null,null,"(인  건  비)",2571941,2566155,5786]
[null,null,null,101]
[null,null,null,"인  건   비",2571941,2566155,5786,"101-04 일용인부임",{"$nulls":4},"=",90561]
[{"$nulls":7},"ㅇ사무보조원(3명)",{"$nulls":6},39961]
[{"$nulls":7}," ·기본급 ",null,"20,700×3명×298일",null,null,"=",18506]
[{"$nulls":7}," ·상여금",null,"18,506,000×4/12",null,null,"=",6169]
[{"$nulls":7}," ·시간외근무수당",null,"7,760×3명×15일×12월",null,null,"=",4191]
[{"$nulls":7}," ·유급휴일수당",null,"20,700×3명×68일",null,null,"=",4223]
[{"$nulls":7}," ·월차유급휴가수당",null,"20,700×3명×1일×12월",null,null,"=",746]
[{"$nulls":7}," ·년차유급휴가수당",null,"20,700×3명×15일",null,null,"=",932]
[{"$nulls":7}," ·명절휴가비",null,"18,506,000×1/12×50/100×2회",null,null,"=",1543]
[{"$nulls":7}," ·근속가산금",null,"20,700×10/100×3명×298일",null,null,"=",1851]
[{"$nulls":7}," ·교통비",null,"100,000×3명×6월",null,null,"=",1800]
[{"$nulls":8},"경정",39961,"­기정",34775,"=","추가증",5186]
[{"$nulls":7},"ㅇ고용보험료",null,"39,961,000×15/1000",null,null,"=",null,600]
[{"$nulls":8},"경정",600,"­기정",0,"=","추가증",600]
[{"$nulls":7},"ㅇ 일용인부관리",{"$nulls":6},50000]
[{"$nulls":7}," ·순직보상금",{"$nulls":4},"=",20000]
[{"$nulls":7}," ·장애보상금",{"$nulls":4},"=",30000]
[{"$nulls":8},"(경정",90561,"­기정",84775,"=","추가증",5786]
[null,null,null,200]
[null,null,null,"(물건비)",5139269,8541463,-3402194]
[null,null,null,201]
[null,null,null,"일반운영비",1698996,1523190,175806,"201-01 일반수용비",{"$nulls":4},"=",null,788053]
[{"$nulls":7},"〈 총무부 〉"]
[{"$nulls":7},"ㅇ 홍보용비디오 및 CF제작, TV·R 광고",{"$nulls":6},107610]
[{"$nulls":7}," ·홍보용비디오(1편)",{"$nulls":4},"=",15000]
[{"$nulls":7}," ·TV광고",null,"444,800×60회",null,null,"=",26688]
[{"$nulls":8},"경정",107610,"­기정",65922,"=","추가증",41688]
[{"$nulls":7},"ㅇ 상수도 홍보물 제작",{"$nulls":6},57700]
[{"$nulls":7}," ·홍보스티커",null,"10원×330,000매",null,null,"=",3300]
[{"$nulls":7}," ·홍보용학생교육자료",{"$nulls":4},"=",10000]
[{"$nulls":8},"경정",57700,"­기정",44400,"=","추가증",13300]
[{"$nulls":7},"ㅇ 상수도서비스헌장 홍보물 제작",{"$nulls":6},6300]
[{"$nulls":7}," ·홍보용 패널 제작",null,"200,000×19개",null,null,"=",3800]
[{"$nulls":7}," ·홍보용 책자 제작",null,"500×5,000부",null,null,"=",2500]
[{"$nulls":8},"경정",6300,"­기정",0,"=","추가증",6300]
[{"$nulls":7},"ㅇ 전문가 워크삽 개최",{"$nulls":4},"=",null,7000]
[{"$nulls":8},"경정",7000,"­기정",0,"=","추가증",7000]
[{"$nulls":7},"ㅇ 전산입찰프로그램 구입",null,null,"2,500,000×2개",null,"=",null,5000]
[{"$nulls":8},"경정",5000,"­기정",0,"=","추가증",5000]
[{"$nulls":7},"ㅇ S/W구입",{"$nulls":6},56266]
[{"$nulls":7}," ·침입탐지 시스템 1식",{"$nulls":4},"=",13200]
[{"$nulls":7}," ·서버보안시스템 1식",{"$nulls":4},"=",5500]
[{"$nulls":8},"경정",56266,"­기정",37566,"=","추가증",18700]
[{"$nulls":7},"〈 급수부 〉"]
[{"$nulls":7},"ㅇ 낙동강 백서(제2호)발간",null,null,"35,000×400부",null,"=",null,14000]
[{"$nulls":8},"경정",14000,"­기정",0,"=","추가증",14000]
[{"$nulls":8},"(경정",788053,"­기정",682065,"=","추가증",105988]
[{"$nulls":7},"201-03 공공요금및 제세",{"$nulls":4},"=",null,621947]
[{"$nulls":7},"ㅇ청사관리비",null,null,"5,000,000×12월",null,"=",null,60000]
[{"$nulls":8},"경정",60000,"­기정",36000,"=","추가증",24000]
[{"$nulls":7},"ㅇ 해운대신시가지 공동구내 상수도시설물 관리부담금",{"$nulls":4},"=",null,221938]
[{"$nulls":8},"경정",221938,"­기정",200000,"=","추가증",21938]
[{"$nulls":8},"(경정",621947,"­기정",576009,"=","추가증",45938]
[{"$nulls":7},"201-04 운영수당",{"$nulls":4},"=",null,50330]
[{"$nulls":7},"ㅇ 직원서비스 의식개혁 강사수당",null,null,"100,000×2시간×2명×2회",null,"=",null,800]
[{"$nulls":8},"경정",800,"­기정",0,"=","추가증",800]
[{"$nulls":7},"ㅇ 직원능력개발비",null,null,"50,000×96명×3월",null,"=",null,14400]
[{"$nulls":8},"경정",14400,"­기정",0,"=","추가증",14400]
[{"$nulls":7},"ㅇ 일·숙직수당",{"$nulls":6},8680]
[{"$nulls":7}," ·일직수당",null,null,"10,000×2명×68일",null,"=",1360]
[{"$nulls":7}," ·숙직수당",null,null,"10,000×2명×366일",null,"=",7320]
[{"$nulls":8},"경정",8680,"­기정",0,"=","추가증",8680]
[{"$nulls":8},"(경정",50330,"­기정",26450,"=","추가증",23880]
[null,null,null,202]
[null,null,null,"여  비",196540,176540,20000,"202-03 국외여비",{"$nulls":4},"=",null,70000]
[{"$nulls":7},"ㅇ 국외배낭여행",null,"2,222,200×60%×15명×1회",null,null,"=",null,20000]
[{"$nulls":8},"경정",20000,"­기정",0,"=","추가증",20000]
[{"$nulls":8},"(경정",70000,"­기정",50000,"=","추가증",20000]
[null,null,null,207]
[null,null,null,"연구개발비",2102180,5700180,-3598000,"ㅇ 도시정보시스템(상수도분야)구축사업용역",{"$nulls":4},"=",null,1802000]
[{"$nulls":8},"경정",1802000,"­기정",5444000,"=","경정감",-3642000]
[{"$nulls":7},"ㅇ 입상활성탄 국산화 타당성조사 3단계 용역",{"$nulls":4},"=",null,44000]
[{"$nulls":8},"경정",44000,"­기정",0,"=","추가증",44000]
[{"$nulls":8},"(경정",2102180,"­기정",5700180,"=","경정감",-3598000]
[null,null,null,300]
[null,null,null,"(이전경비)",6879786,6480068,399718]
[null,null,null,301]
[null,null,null,"일반보상 금",76252,33752,42500,"301-10  기타보상금",{"$nulls":6},45000]
[{"$nulls":7},"ㅇ 누수신고자포상금",null,null,"8,500×5,000매",null,"=",null,42500]
[{"$nulls":8},"경정",42500,"­기정",0,"=","추가증",42500]
[{"$nulls":8},"(경정",45000,"­기정",2500,"=","추가증",42500]
[null,null,null,303]
[null,null,null,"포상금",100300,95300,5000,"ㅇ 기타포상금",{"$nulls":6},11300]
[{"$nulls":7}," ·상수도서비스헌장 이행실태평가 시상금",{"$nulls":4},"=",null,2000]
[{"$nulls":8},"   - 1,000,000×1개부서"]
[{"$nulls":8},"   -    600,000×1개부서"]
[{"$nulls":8},"   -    400,000×1개부서"]
[{"$nulls":7}," ·상수도경영개선 생산원가 절감 종합평가 시상금",{"$nulls":4},"=",null,3000]
[{"$nulls":8},"   - 1,000,000×1개팀"]
[{"$nulls":8},"   -    500,000×2개팀"]
[{"$nulls":8},"   -    200,000×5개팀"]
[{"$nulls":8},"경정",11300,"­기정",6300,"=","추가증",5000]
[{"$nulls":8},"(경정",100300,"­기정",95300,"=","추가증",5000]
[null,null,null,307]
[null,null,null,"민간이전",810000,610000,200000,"307-05 연금지급금",{"$nulls":6},760000]
[{"$nulls":7},"ㅇ 기타직 및 일용직 퇴직금",{"$nulls":4},"=",null,600000]
[{"$nulls":8},"경정",600000,"­기정",400000,"=","추가증",200000]
[{"$nulls":8},"(경정",760000,"­기정",560000,"=","추가증",200000]
[null,null,null,308]
[null,null,null,"자치단체이전",1624018,1471800,152218,"308-04 자치단체간 이전",{"$nulls":4},"=",null,1624018]
[{"$nulls":7},"ㅇ 기장군 마을하수도(공동오수처리시설)설치사업 지원금",{"$nulls":4},"=",null,1152218]
[{"$nulls":8},"경정",1152218,"­기정",1000000,"=","추가증",152218]
[{"$nulls":8},"(경정",1624018,"­기정",1471800,"=","추가증",152218]
[null,720]
[null,"영업외비용",null,null,13250828,12803516,447312]
[null,null,721]
[null,null,"지급이자및기업채\n취급제비",null,13250828,12803516,447312]
[null,null,null,"721-1"]
[null,null,null,"지급이자",13250828,12803516,447312," ㅇ 재특자금이자(환경부)",{"$nulls":4},"=",null,4918145]
[{"$nulls":8},"경정",4918145,"­기정",4470833,"=","추가증",447312]
[{"$nulls":8},"(경정",13250828,"­기정",12803516,"=","추가증",447312]
[null,730]
[null,"특별손실",null,null,1364,0,1364]
[null,null,733]
[null,null,"전기손익수정손실",null,1364,0,1364]
[null,null,null,"733-2"]
[null,null,null,"반환금",1364,0,1364,"ㅇ 상수원보호구역내 주민지원사업 국고보조금 정산잔액반납",{"$nulls":4},"=",1364]
[{"$nulls":8},"경정",1364,"- 기정",0,"=","추가증",1364]

{"sheet":"자본","index":2,"n_rows":96,"n_cols":16,"rows_kept":96,"cut":false,"hidden":false,"merged":[[90,1,90,3],[91,2,91,3],[92,2,92,3],[69,2,69,3],[68,1,68,3],[64,10,64,11],[89,1,89,3],[5,1,5,3],[6,1,6,3],[7,2,7,3],[57,10,57,11],[52,10,52,11],[54,10,54,11],[55,10,55,11],[56,10,56,11],[44,2,44,3],[45,2,45,3],[8,2,8,3],[29,2,29,3],[39,2,39,3],[47,10,47,11],[51,10,51,11],[62,10,62,11],[59,10,59,11],[60,10,60,11],[61,10,61,11],[94,13,94,14],[13,2,13,3],[14,2,14,3],[28,2,28,3],[40,2,40,3],[48,10,48,11],[65,10,65,11],[63,10,63,11],[70,2,70,3],[67,1,67,3],[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"]}
[{"$nulls":12},"《본부》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,95077295,68396058,26681237]
[null,120]
[null,"가동설비자산",null,null,36176860,22043776,14133084]
[null,null,121]
[null,null,"토지",null,2750500,510500,2240000]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",2750500,510500,2240000,"ㅇ 거제배수지 설치 추가편입 3필지(1,400㎡)",{"$nulls":4},"=",null,140000]
[{"$nulls":7},"ㅇ 암남배수지외 5개소 부지매입 (19,400㎡)",{"$nulls":4},"=",null,2100000]
[{"$nulls":8},"(경정",2750500,"­기정",510500,"=","추가증",2240000]
[null,null,124]
[null,null,"구축물",null,26750000,15510000,11240000]
[null,null,null,"401-01"]
[null,null,null,"시설비",21500000,10510000,10990000,"ㅇ부산광역시 블록시스템 실시설계용역(930,000×301개소)",{"$nulls":4},"=",null,280000]
[{"$nulls":7},"ㅇ전포고지양수장신설및 전포배수지 시설정비기본 및 실시설계용역",{"$nulls":4},"=",null,80000]
[{"$nulls":7},"ㅇ전포양수장 이전 및 확장공사",{"$nulls":4},"=",null,2100000]
[{"$nulls":7}," ·구조물483㎡,펌프100마력×4대, 관로부설D=900mm, L=700m"]
[{"$nulls":7},"ㅇ 거제배수지 설치공사(Q=15,000㎥)",{"$nulls":4},"=",null,6000000]
[{"$nulls":7},"ㅇ 괴정배수지 확장공사(Q=4,500㎥)",{"$nulls":4},"=",null,2200000]
[{"$nulls":7},"ㅇ 화명정수장 기설여과지 정비 실시설계용역",{"$nulls":4},"=",null,330000]
[{"$nulls":8},"(경정",21500000,"­기정",10510000,"=","추가증",10990000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",5250000,5000000,250000,"ㅇ 생활민원해결사업(취·정·급수시설개량등)",{"$nulls":4},"=",null,750000]
[{"$nulls":8},"(경정",750000,"­기정",500000,"=","추가증",250000]
[{"$nulls":8},"(경정",5250000,"­기정",5000000,"=","추가증",250000]
[null,null,125]
[null,null,"기계장치",null,6333000,5793000,540000]
[null,null,null,"401-01"]
[null,null,null,"시설비",5031000,4556000,475000,"ㅇ 매리 배전선로 지중화 공사 기본 및 실시설계 용역",{"$nulls":4},"=",null,95000]
[{"$nulls":7},"ㅇ 사상통합 중앙감시제어 설비 제작 설치",{"$nulls":4},"=",null,380000]
[{"$nulls":7},"  ·통합감시제어설비, 부대설비 1식"]
[{"$nulls":8},"(경정",5031000,"­기정",4556000,"=","추가증",475000]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",65000,0,65000,"ㅇ 사상 신설 예비 변압기 제작 구매",{"$nulls":4},"=",null,65000]
[{"$nulls":7},"  ·7,500KVA 1대"]
[{"$nulls":8},"(경정",65000,"­기정",0,"=","추가증",65000]
[null,null,126]
[null,null,"차량운반구",null,153200,149200,4000]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",153200,149200,4000,"ㅇ2000년도대체구입관용차량선택품목추가(윈치+리어유압잭)",{"$nulls":4},"=",null,4000,95000]
[{"$nulls":8},"(경정",153200,"­기정",149200,"=","추가증",4000]
[null,null,127]
[null,null,"공기구비품",null,190160,81076,109084]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",190160,81076,109084,"ㅇ캐비넷 (총무부)",null,null,"180,000×10개",null,"=",null,1800]
[{"$nulls":7},"ㅇ냉.온풍기(총무부)",null,null,"250,000×1대",null,"=",null,250]
[{"$nulls":7},"ㅇ조달물자전자거래 업무용PC(총무부)",null,null,null,"1,280,000×1대","=",null,1280]
[{"$nulls":7},"ㅇPC구입(총무부)  ",{"$nulls":6},13900]
[{"$nulls":7}," ·노트북(입찰용)",null,null,"1,550,000×2대",null,"=",3100]
[{"$nulls":7}," ·데스크탑",null,null,"1,200,000×9대",null,"=",10800]
[{"$nulls":7},"ㅇ프린트구입(총무부)",{"$nulls":6},9000]
[{"$nulls":7}," ·입찰용프린트",null,null,"1,000,000×1대",null,"=",1000]
[{"$nulls":7}," ·업무용프린트",null,null,"2,000,000×4대",null,"=",8000]
[{"$nulls":7},"ㅇ 입찰카드 리드기",null,null,"3,000,000×2대",null,"=",null,6000]
[{"$nulls":7},"ㅇ 입찰용 프로젝트",null,null,"15,000,000×1대",null,"=",null,15000]
[{"$nulls":7},"ㅇ 주전산기 용량 증설(총무부)",{"$nulls":6},51526]
[{"$nulls":7}," ·메모리(512MB)",null,null,"12,850,000×2개",null,"=",25700]
[{"$nulls":7}," ·아답터",null,null,"4,000,000×1개",null,"=",4000]
[{"$nulls":7}," ·캐쉬카드(32MB)",null,null,"766,000×1개",null,"=",766]
[{"$nulls":7}," ·디스크(9.1GB)",null,null,"2,600,000×8개",null,"=",20800]
[{"$nulls":7}," ·SSA케이블(5m)",null,null,"65,000×4개",null,"=",260]
[{"$nulls":7},"ㅇ 칼라레이저프린터구매(시설부)",{"$nulls":4},"=",null,10000]
[{"$nulls":7},"ㅇ 월캐비넷 구매(시설부)",null,null,"164,000×2대",null,"=",null,328]
[{"$nulls":8},"(경정",190160,"­기정",81076,"=","추가증",109084]
[null,130]
[null,"비가동설비자산",null,null,36071000,24706000,11365000]
[null,null,131]
[null,null,"건설가계정",null,36071000,24706000,11365000]
[null,null,null,"401-01"]
[null,null,null,"시설비",35707000,24354000,11353000,"ㅇ회동상수원 보호구역내 하수관거 설치사업",{"$nulls":4},"=",null,7027000]
[{"$nulls":7}," ·관로 D=250∼300mm L=32㎞, 펌프장 1개소"]
[{"$nulls":8},"경정",7027000,"­기정",3274000,"=","추가증",3753000]
[{"$nulls":7},"ㅇ 회동상수원 보호구역내 하수관거설치사업 전면책임감리용역",{"$nulls":4},"=",null,600000]
[{"$nulls":8},"경정",600000,"­기정",0,"=","추가증",600000]
[{"$nulls":7},"ㅇ 안락교회 ∼수영CY간(수영강횡단) 송수관 부설공사",{"$nulls":4},"=",null,5000000]
[{"$nulls":7}," ·이수가압추진 D=1,800mm L=401m"]
[{"$nulls":7}," ·관부설 D=1,500mm L=401m"]
[{"$nulls":8},"경정",5000000,"­기정",0,"=","추가증",5000000]
[{"$nulls":7},"ㅇ 삼익선박 ∼수영CY간 송수관 부설공사",{"$nulls":4},"=",null,2000000]
[{"$nulls":7}," ·관부설 D=1,350mm L=1,000m"]
[{"$nulls":8},"경정",2000000,"­기정",0,"=","추가증",2000000]
[{"$nulls":8},"(경정",35707000,"­기정",24354000,"=","추가증",11353000]
[null,null,null,"401-02"]
[null,null,null,"시설부대비",364000,352000,12000,"ㅇ 삼익선박 ∼수영CY간 송수관부설공사 시설부대비",{"$nulls":4},"=",null,12000]
[{"$nulls":7}," ·농작물보상 A=6,000㎡"]
[{"$nulls":8},"(경정",364000,"­기정",352000,"=","추가증",12000]
[null,800]
[null,"예비비",null,null,3052318,1869165,1183153]
[null,null,810]
[null,null,"예비비",null,3052318,1869165,1183153]
[null,null,null,811]
[null,null,null,"예비비",3052318,1869165,1183153,"ㅇ 자본예산 예비비",{"$nulls":4},"=",3052318]
[{"$nulls":8},"(경정",3052318,"­기정",1869165,"=","추가증",1183153]