{"text_format":"2","workbook":"xls","n_sheets":4,"sheets":["XXXXXX","laroux","사업","자본"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":3,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"XXXXXX","index":0,"reason":"not_a_worksheet"},{"sheet":"laroux","index":1,"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":2,"n_rows":159,"n_cols":15,"rows_kept":159,"cut":false,"hidden":false,"merged":[[110,13,110,14],[157,13,157,14],[53,10,53,11],[54,10,54,11],[94,9,94,11],[96,9,96,11],[96,13,96,14],[90,9,90,11],[90,13,90,14],[92,13,92,14],[29,9,29,11],[29,13,29,14],[52,10,52,11],[52,13,52,14],[33,10,33,11],[33,13,33,14],[37,13,37,14],[36,13,36,14],[45,13,45,14],[44,13,44,14],[12,13,12,14],[13,13,13,14],[15,13,15,14],[20,13,20,14],[21,13,21,14],[22,13,22,14],[28,13,28,14],[31,13,31,14],[16,9,16,11],[16,13,16,14],[17,13,17,14],[17,9,17,11],[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],[22,9,22,11],[24,9,24,11],[24,13,24,14],[26,9,26,11],[26,13,26,14],[43,13,43,14],[47,13,47,14],[68,13,68,14],[70,13,70,14],[49,13,49,14],[58,13,58,14],[57,13,57,14],[60,13,60,14],[53,13,53,14],[54,13,54,14],[51,13,51,14],[86,8,86,11],[86,13,86,14],[84,13,84,14],[76,9,76,11],[77,9,77,11],[76,13,76,14],[77,13,77,14],[93,13,93,14],[1,7,2,14],[154,2,154,3],[155,2,155,3],[152,1,152,3],[153,1,153,3],[98,9,98,11],[98,13,98,14],[147,2,147,3],[150,13,150,14],[138,2,138,3],[146,2,146,3],[131,13,131,14],[132,13,132,14],[133,13,133,14],[134,13,134,14],[137,2,137,3],[144,1,144,3],[145,1,145,3],[140,13,140,14],[127,13,127,14],[128,13,128,14],[129,13,129,14],[130,13,130,14],[0,12,0,14],[55,13,55,14],[118,13,118,14],[123,13,123,14],[122,13,122,14],[102,13,102,14],[103,13,103,14],[94,13,94,14],[81,13,81,14],[82,13,82,14],[126,13,126,14],[63,13,63,14],[64,13,64,14],[107,13,107,14],[112,13,112,14],[124,13,124,14],[125,13,125,14],[67,13,67,14],[74,13,74,14],[75,13,75,14]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《본부》"]
["과                목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[700]
["상  수  도  사  업  비  용",null,null,null,41425813,29866632,11559181]
[null,710]
[null,"영     업      비     용",null,null,24873846,13814668,11059178]
[null,null,715]
[null,null,"일  반  관  리  비",null,14373846,13814668,559178]
[null,null,null,100]
[null,null,null,"(인  건  비)",2636391,2467165,169226]
[null,null,null,101]
[null,null,null,"인  건  비",2636391,2467165,169226,"101-01  기 본 급",{"$nulls":4},"=",1637600]
[{"$nulls":7},"  ㅇ 봉     급",{"$nulls":4},"=",1104000]
[{"$nulls":8},"경정",1104000,"­기정",984565,"=","추가증",119435]
[{"$nulls":7},"  ㅇ 상 여 금",{"$nulls":5},533600]
[{"$nulls":7},"    ·기말수당",null,"1,104,000,000×4/12",null,null,"=",368000]
[{"$nulls":7},"    ·정근수당",null,"1,104,000,000×2/12×90/100",null,null,"=",165600]
[{"$nulls":8},"경정",533600,"­기정",475874,"=","추가증",57726]
[{"$nulls":8},"(경정",1637600,"­기정",1460439,"=","추가증",177161]
[{"$nulls":7},"101-02  수     당",{"$nulls":4},"=",894449]
[{"$nulls":7},"  ㅇ 시간외근무수당(5급이하)",{"$nulls":5},140632]
[{"$nulls":7},"    ·총무부",null,"4,419×26시간×57명×12월",null,null,"=",78588]
[{"$nulls":8},"경정",78588,"­기정",64801,"=","추가증",13787]
[{"$nulls":7},"    ·급수부",null,"4,419×26시간×27명×12월",null,null,"=",37226]
[{"$nulls":8},"경정",37226,"­기정",33090,"=","추가증",4136]
[{"$nulls":7},"    ·시설부",null,"4,419×26시간×18명×12월",null,null,"=",24818]
[{"$nulls":8},"경정",24818,"­기정",22060,"=","추가증",2758]
[{"$nulls":7},"  ㅇ 정액수당",{"$nulls":5},240052]
[{"$nulls":7},"    ·가족수당",null,"15,000×105명×2.27×12월",null,null,"=",42903]
[{"$nulls":8},"경정",42903,"­기정",37592,"=","추가증",5311]
[{"$nulls":7},"    ·자녀학비보조수당",{"$nulls":4},"=",26440]
[{"$nulls":8},"경정",26440,"­기정",23167,"=","추가증",3273]
[{"$nulls":7},"    ·장려수당(5급이하)",null,null,"50,000×100명×12월",null,"=",60000]
[{"$nulls":8},"경정",60000,"­기정",52200,"=","추가증",7800]
[{"$nulls":8},"(경정",894449,"­기정",857384,"=","추가증",37065]
[{"$nulls":7},"101-04  일용인부임",{"$nulls":4},"=",104342]
[{"$nulls":7},"  ㅇ 퇴직전환금 및 부상치료비",{"$nulls":4},"=",71426]
[{"$nulls":8},"경정",71426,"­기정",116426,"=","경정감",-45000]
[{"$nulls":8},"(경정",104342,"­기정",149342,"=","경정감",-45000]
[null,null,null,200]
[null,null,null,"(물  건  비)",4878467,4724112,154355]
[null,null,null,201]
[null,null,null,"일반운영비",1145756,1161098,-15342,"201-01  일반수용비",{"$nulls":4},"=",636403]
[{"$nulls":7}," 《총 무 부》",{"$nulls":5},491998]
[{"$nulls":7},"  ㅇ 시공과금 자동이체 수수료",{"$nulls":4},"=",16000]
[{"$nulls":8},"경정",16000,"­기정",32100,"=","경정감",-16100]
[{"$nulls":7},"  ㅇ 물품구매 및 용역단가산정 원가수수료",{"$nulls":4},"=",10000]
[{"$nulls":8},"경정",10000,"­기정",15000,"=","경정감",-5000]
[{"$nulls":7},"  ㅇ 고속레이져 소모품",{"$nulls":4},"=",20000]
[{"$nulls":8},"경정",20000,"­기정",25000,"=","경정감",-5000]
[{"$nulls":7},"  ㅇ 사무용 S/W구입",{"$nulls":5},42258]
[{"$nulls":7},"    ·97한글라이센스",null,null,"297개×37,923원",null,"=",11264]
[{"$nulls":7},"    ·MS오피스",null,null,"74개×89,860원",null,"=",6650]
[{"$nulls":7},"    ·AUTO CAD",null,null,"2개×4,500,000원",null,"=",9000]
[{"$nulls":7},"    ·컴퓨터 백신프로그램 구입            481대×31,900원",{"$nulls":4},"=",15344]
[{"$nulls":8},"경정",42258,"­기정",0,"=","추가증",42258]
[{"$nulls":7}," 《급 수 부》",{"$nulls":5},136405]
[{"$nulls":7},"  ㅇ 수돗물 수질평가 위원회 수질홍보 신문광고료",{"$nulls":4},"=",25680]
[{"$nulls":8},"경정",25680,"­기정",31680,"=","경정감",-6000]
[{"$nulls":7},"  ㅇ 단수안내 신문광고료",{"$nulls":4},"=",33425]
[{"$nulls":8},"경정",33425,"­기정",40425,"=","경정감",-7000]
[{"$nulls":8},"(경정",636403,"­기정",633245,"=","추가증",3158]
[{"$nulls":7},"201-03  공공요금및 제세",{"$nulls":4},"=",312263]
[{"$nulls":7},"  ㅇ 해운대 신시가지 공동구내 상수도시설물 관리부담금",{"$nulls":4},"=",193520]
[{"$nulls":8},"경정",193520,"­기정",233520,"=","경정감",-40000]
[{"$nulls":8},"(경정",312263,"­기정",352263,"=","경정감",-40000]
[{"$nulls":7},"201-07  임 차 료",{"$nulls":4},"=",61000]
[{"$nulls":7},"  ㅇ 회동∼명장간 도수관로 점유사유지 임차료(판결금)",{"$nulls":4},"=",11500]
[{"$nulls":8},"경정",11500,"­기정",0,"=","추가증",11500]
[{"$nulls":7},"  ㅇ 매리취수장 154KV 예비전력선 선하용지 임차료",{"$nulls":4},"=",10000]
[{"$nulls":8},"경정",10000,"­기정",0,"=","추가증",10000]
[{"$nulls":8},"(경정",61000,"­기정",39500,"=","추가증",21500]
[null,null,null,202]
[null,null,null,"여         비",80500,68020,12480,"202-01  국내여비",{"$nulls":4},"=",59120]
[{"$nulls":7},"  ㅇ 기본업무추진여비(5급이하)",{"$nulls":5},43680]
[{"$nulls":7},"    ·총무부",null,"10,000×57명×4회×12월",null,null,"=",27360]
[{"$nulls":7},"    ·급수부",null,"10,000×26명×4회×12월",null,null,"=",12480]
[{"$nulls":8},"경정",43680,"­기정",31200,"=","추가증",12480]
[{"$nulls":8},"(경정",59120,"­기정",46640,"=","추가증",12480]
[null,null,null,203]
[null,null,null,"업무추진비",417614,386094,31520,"203-04  기타업무추진비",{"$nulls":4},"=",313940]
[{"$nulls":7},"  ㅇ 직급보조비(105명)",{"$nulls":4},"=",165440]
[{"$nulls":8},"경정",165440,"­기정",146400,"=","추가증",19040]
[{"$nulls":7},"  ㅇ 특정업무수행활동비",{"$nulls":5},111600]
[{"$nulls":7},"    ·상수도본부종사 공무원(5급이하)"]
[{"$nulls":8},"80,000×100명×12월",null,null,null,"=",96000]
[{"$nulls":8},"경정",96000,"­기정",83520,"=","추가증",12480]
[{"$nulls":8},"(경정",313940,"­기정",282420,"=","추가증",31520]
[null,null,null,204]
[null,null,null,"복리후생비",388067,350340,37727,"  ㅇ 정액급식비",null,"80,000×105명×12월",null,null,"=",100800]
[{"$nulls":8},"경정",100800,"­기정",88320,"=","추가증",12480]
[{"$nulls":7},"  ㅇ 교   통   비",{"$nulls":5},123600]
[{"$nulls":7},"    ·2∼3급",{"$nulls":4},"=",0]
[{"$nulls":7},"    ·4급이하",null,"100,000×103명×12월",null,null,"=",123600]
[{"$nulls":8},"경정",123600,"­기정",111600,"=","추가증",12000]
[{"$nulls":7},"  ㅇ 명절휴가비",null,"1,044,000,000×1/12×50/100×2회",null,null,"=",87000]
[{"$nulls":8},"경정",87000,"­기정",82047,"=","추가증",4953]
[{"$nulls":7},"  ㅇ 연가보상비",null,"1,104,000,000×1/12×1/24×20일",null,null,"=",76667]
[{"$nulls":8},"경정",76667,"­기정",68373,"=","추가증",8294]
[{"$nulls":8},"(경정",388067,"­기정",350340,"=","추가증",37727]
[null,null,null,206]
[null,null,null,"일반재료비",30480,37620,-7140,"206-01  일반재료비",{"$nulls":4},"=",30480]
[{"$nulls":7},"  ㅇ 강서,해운대 소독제 투입시설 소독약품",{"$nulls":4},"=",6000]
[{"$nulls":8},"경정",6000,"­기정",13140,"=","경정감",-7140]
[{"$nulls":8},"(경정",30480,"­기정",37620,"=","경정감",-7140]
[null,null,null,207]
[null,null,null,"연구개발비",2816050,2720940,95110,"  ㅇ 수도정비기본계획용역(부가가치세)",{"$nulls":4},"=",386210]
[{"$nulls":8},"경정",386210,"­기정",351100,"=","추가증",35110]
[{"$nulls":7},"  ㅇ 강정취수보 건설이 낙동강 원수수질 등에 미치는 조사용역 1식"]
[{"$nulls":12},"=",30000]
[{"$nulls":8},"경정",30000,"­기정",0,"=","추가증",30000]
[{"$nulls":7},"  ㅇ 통합도급 설계및 관리 프로그램 개발 1식",{"$nulls":4},"=",30000]
[{"$nulls":8},"경정",30000,"­기정",0,"=","추가증",30000]
[{"$nulls":8},"(경정",2816050,"­기정",2720940,"=","추가증",95110]
[null,null,null,300]
[null,null,null,"(이전경비)",6858988,6623391,235597]
[null,null,null,303]
[null,null,null,"포상금",817041,816041,1000," ㅇ 상수도 관련업체 제안시상금",{"$nulls":4},"=",1000]
[{"$nulls":8},"경정",1000,"­기정",0,"=","추가증",1000]
[{"$nulls":8},"(경정",817041,"­기정",816041,"=","추가증",1000]
[null,null,null,304]
[null,null,null,"연금부담금등",3694319,3459722,234597,"304-02  의료보험금",{"$nulls":4},"=",632002]
[{"$nulls":7},"  ㅇ 공 무 원",{"$nulls":5},515644]
[{"$nulls":7},"    ·15,296,570,000×2/12×21/1000",{"$nulls":4},"=",53538]
[{"$nulls":7},"    ·19,804,517,000×10/12×28/1000",{"$nulls":4},"=",462106]
[{"$nulls":7},"  ㅇ 전 문 직",{"$nulls":5},7145]
[{"$nulls":7},"    ·238,970,000×2/12×21/1000",{"$nulls":4},"=",837]
[{"$nulls":7},"    ·270,343,000×10/12×28/1000",{"$nulls":4},"=",6308]
[{"$nulls":7},"  ㅇ 청     경",{"$nulls":5},51406]
[{"$nulls":7},"    ·1,633,610,000×2/12×21/1000",{"$nulls":4},"=",5718]
[{"$nulls":7},"    ·1,958,058,000×10/12×28/1000",{"$nulls":4},"=",45688]
[{"$nulls":7},"  ㅇ 일 용 직",{"$nulls":5},57807]
[{"$nulls":7},"    ·1,754,874,000×2/12×21/1000",{"$nulls":4},"=",6143]
[{"$nulls":7},"    ·2,214,173,000×10/12×28/1000",{"$nulls":4},"=",51664]
[{"$nulls":8},"경정",632002,"­기정",397405,"=","추가증",234597]
[{"$nulls":8},"(경정",3694319,"­기정",3459722,"=","추가증",234597]
[null,null,717]
[null,null,"급수공사비",null,10500000,0,10500000]
[null,null,null,"717-2"]
[null,null,null,"개조공사비",10500000,0,10500000,"  ㅇ 수탁 개조급수공사비",{"$nulls":4},"=",10500000]
[{"$nulls":7},"    ·낙동강 수관교 및 송수관 이설"]
[{"$nulls":7},"      - D=2,200m/m×2열,  L=1,234M"]
[{"$nulls":8},"경정",10500000,"­기정",0,"=","추가증",10500000]
[null,730]
[null,"특별손실",null,null,3,0,3]
[null,null,733]
[null,null,"전기손익수정손실",null,3,0,3]
[null,null,null,"733-2"]
[null,null,null,"반환금",3,0,3,"  ㅇ 상수도 보호구역 주민지원사업 국고보조금 정산 잔액 반납"]
[{"$nulls":12},"=",3]
[{"$nulls":8},"경정",3,"­기정",0,"=","추가증",3]
[null,800]
[null,"예비비",null,null,2280953,1780953,500000]
[null,null,810]
[null,null,"예비비",null,2280953,1780953,500000]
[null,null,null,811]
[null,null,null,"예비비",2280953,1780953,500000,"  ㅇ 사업예산 예비비",{"$nulls":4},"=",2280953]
[{"$nulls":8},"경정",2280953,"­기정",1780953,"=","추가증",500000]

{"sheet":"자본","index":3,"n_rows":50,"n_cols":15,"rows_kept":50,"cut":false,"hidden":false,"merged":[[41,10,41,11],[41,13,41,14],[37,13,37,14],[38,13,38,14],[39,13,39,14],[40,13,40,14],[28,13,28,14],[35,10,35,11],[1,7,2,14],[26,2,26,3],[3,0,3,3],[4,0,4,3],[32,9,32,11],[1,0,1,3],[1,4,2,4],[25,2,25,3],[10,13,10,14],[5,1,5,3],[6,1,6,3],[36,13,36,14],[32,13,32,14],[33,13,33,14],[34,13,34,14],[35,13,35,14],[30,13,30,14],[29,13,29,14],[13,2,13,3],[14,2,14,3],[17,13,17,14],[20,2,20,3],[18,13,18,14],[46,2,46,3],[48,13,48,14],[0,12,0,14],[43,1,43,3],[44,1,44,3],[45,2,45,3],[21,2,21,3],[23,13,23,14],[7,2,7,3],[8,2,8,3]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"《본부》"]
["과               목",null,null,null,"예 산 액","기   정","금   회","산             출             기             초"]
["관","항","세항","목",null,"예산액","추경액"]
[100]
["자     본     적     지     출",null,null,null,61487706,58125823,3361883]
[null,120]
[null,"가  동  설  비  자  산",null,null,20883720,17534500,3349220]
[null,null,121]
[null,null,"토 지",null,2499370,2407000,92370]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",2499370,2407000,92370," ㅇ 매리취수장내 국·공유지및 사유지 취득",{"$nulls":4},"=",92370]
[{"$nulls":7},"   ·김해시 상동면 매리 414-3외 32필지 9,237㎡"]
[{"$nulls":8},"경정",2499370,"­기정",2407000,"=","추가증",92370]
[null,null,124]
[null,null,"구축물",null,13982100,10782100,3200000]
[null,null,null,"401-01"]
[null,null,null,"시설비",11550000,8350000,3200000," ㅇ 덕천R∼만덕제2터널 입구간 송수관 부설공사 관보강 가시설및 매달기 공사"]
[{"$nulls":7},"   ·L=980M(※부산교통공단 위탁시행)",{"$nulls":4},"=",2900000]
[{"$nulls":7}," ㅇ 상수원보호구역내 하수관거정비 실시설계용역 1식",{"$nulls":4},"=",300000]
[{"$nulls":8},"경정",11550000,"­기정",8350000,"=","추가증",3200000]
[null,null,125]
[null,null,"기계장치",null,3352000,3322000,30000]
[null,null,null,"401-03"]
[null,null,null,"대수선비",686000,656000,30000," ㅇ 명장정수장 노후교환 설비 교체",{"$nulls":4},"=",30000]
[{"$nulls":8},"경정",686000,"­기정",656000,"=","추가증",30000]
[null,null,127]
[null,null,"공  기  구  비  품",null,400250,373400,26850]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",400250,373400,26850," ㅇ 사무용 책상, 의자 구입",{"$nulls":5},5850]
[{"$nulls":7},"   ·책상(1,500×750×720m/m)         7각×150,000",{"$nulls":4},"=",1050]
[{"$nulls":7},"   ·책상(1,200×750×720m/m)         6각×110,000",{"$nulls":4},"=",660]
[{"$nulls":7},"   ·책상보조서랍장(430×750×720m/m)"]
[{"$nulls":9},"7각×150,000",null,null,"=",1050]
[{"$nulls":7},"   ·원탁테이블(900×720m/m)           1각×150,000",{"$nulls":4},"=",150]
[{"$nulls":7},"   ·서랍장(800×400×1,300m/m)      3각×180,000",{"$nulls":4},"=",540]
[{"$nulls":7},"   ·의자(사무용)",null,null,"16각×150,000",null,"=",2400]
[{"$nulls":7}," ㅇ 행사용 음향기기 구입 1식",{"$nulls":4},"=",3000]
[{"$nulls":7}," ㅇ 전산실 부대 장비 구입",{"$nulls":5},12400]
[{"$nulls":7},"   ·자동전압조정장치(15KW) 1대",{"$nulls":4},"=",2400]
[{"$nulls":7},"   ·고지서출력 스태크 1대",{"$nulls":4},"=",5000]
[{"$nulls":7},"   ·고지서및 명세서 세단기 2대",{"$nulls":4},"=",5000]
[{"$nulls":7}," ㅇ 다기능 사무기기 구입",null,null,"1,400,000×4대",null,"=",5600]
[{"$nulls":8},"경정",400250,"­기정",373400,"=","추가증",26850]
[null,800]
[null,"예비비",null,null,3404549,3391886,12663]
[null,null,810]
[null,null,"예비비",null,3404549,3391886,12663]
[null,null,null,811]
[null,null,null,"예비비",3404549,3391886,12663,"  ㅇ 자본예산 예비비",{"$nulls":4},"=",3404549]
[{"$nulls":8},"경정",3404549,"­기정",3391886,"=","추가증",12663]