{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["사업 (5)","자본 (5)"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"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 (5)","index":0,"n_rows":151,"n_cols":33,"rows_kept":151,"cut":false,"hidden":false,"merged":[[143,3,143,4],[144,3,144,4],[149,3,149,4],[150,3,150,4],[146,1,146,4],[147,2,147,4],[148,2,148,4],[145,1,145,4],[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],[123,3,123,4],[124,3,124,4],[125,3,125,4],[126,3,126,4],[112,3,112,4],[103,3,103,4],[104,3,104,4],[105,3,105,4],[106,3,106,4],[111,3,111,4],[95,3,95,4],[92,3,92,4],[93,3,93,4],[94,3,94,4],[83,3,83,4],[84,3,84,4],[82,3,82,4],[81,3,81,4],[54,3,54,4],[55,3,55,4],[70,3,70,4],[69,3,69,4],[67,3,67,4],[68,3,68,4],[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],[0,24,1,24],[0,25,1,25],[0,16,0,17],[0,20,1,20],[0,21,1,21],[0,14,0,15],[0,0,0,4],[0,5,1,5],[0,8,1,8],[1,2,1,3],[0,9,0,11],[2,0,3,4],[5,0,5,4],[0,12,0,13],[12,3,12,4],[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],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[131,1,131,4],[132,1,132,4],[137,1,137,4],[138,1,138,4],[135,3,135,4],[136,3,136,4],[141,3,141,4],[142,3,142,4],[133,2,133,4],[134,2,134,4],[139,2,139,4],[140,2,140,4]],"flags":["formulas_cached_only"]}
["과           목",{"$nulls":4},"예산액","기     정","비교△","본 부","시설관리소",null,null,"명장정수사업소",null,"화명정수사업소",null,"덕산정수사업소",null,"수   질","공업용수도","중동부","서부","영도","부산진","동래","남부","북부","해운대","사하","금정","강서","기    장"]
["관","항","세항",null,"목",null,"예 산 액","증 감",null,"배수비","급수비","온천","원수","정수","원수","정수","원수","정수","검사소","사  업  소",{"$nulls":11},"정수","수용가"]
["총                              계",{"$nulls":7},514630,null,0,0,null,0,null,275370,null,0,0,0,0,0,0,0,0,0,0,0,0,0,340000,0,0]
[{"$nulls":5},255815785,254685785,1130000,103428149,null,48184286,null,null,9499584,null,13221853,null,29065241,1722912,1990422,4148303,2855638,2656671,5337826,4724467,5399059,5062050,3392075,3469393,3076530,2956922,0,5624404]
[700,{"$nulls":7},1473666,null,0,0,null,0,null,275370,null,0,0,0,0,0,0,0,0,0,0,0,0,0,340000,0,0]
["상   수   도   사   업   비   용",{"$nulls":4},151487916,149398880,2089036,42899479,null,28180241,null,null,7872179,null,10181463,null,27138491,1354702,1887112,2721153,1866838,1981921,3698876,3419334,3847759,3050763,2340875,2468823,2282430,1859353,null,2436124]
[null,710,{"$nulls":6},1295000,null,0,0,null,0,null,275370,null,0,0,0,0,0,0,0,0,0,0,0,0,0,340000,0,0]
[null,"영       업       비       용",null,null,null,134195283,132284913,1910370,26168846,null,27730241,null,null,7872179,null,10181463,null,27138491,1354702,1887112,2711153,1861838,1978921,3688876,3409334,3837759,3020763,2330875,2458823,2272430,1857353,null,2434124]
[null,null,"711, 712, 713",{"$nulls":5},505000,0,0,0,0,0,275370,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,714715716719,null,null,111536609,110756239,780370,14878846,15784562,7647328,283729,1212226,6659953,3337345,6844118,16920640,10217851,1354702,1887112,2431377,1666739,1569996,2839618,2726474,3153651,2050763,1807225,1867449,1662469,1010334,504850,1217252]
[null,null,null,100,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"(인   건   비)",null,31270408,31270408,0,2636391,3795750,2928437,171688,718392,2468767,680709,2514877,774865,2653083,724382,590465,1017182,695920,664129,1198129,1183854,1118105,998632,831851,913815,807152,540131,0,643702]
[null,null,null,101,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"인   건   비",null,31270408,31270408,0,2636391,3795750,2928437,171688,718392,2468767,680709,2514877,774865,2653083,724382,590465,1017182,695920,664129,1198129,1183854,1118105,998632,831851,913815,807152,540131,0,643702]
[{"$nulls":4},"101-01",{"$nulls":8},0]
[{"$nulls":4},"기   본   급",17633331,17633331,0,1637600,2197027,1776071,112531,138452,1212986,220693,1167874,265341,1216015,377763,342160,677237,476709,449340,807532,758642,734809,647474,566030,601231,524638,359701,0,365475]
[{"$nulls":4},"101-02"]
[{"$nulls":4},"수         당",6981244,6981244,0,894449,1111893,574445,59157,148964,522130,149159,516053,156532,570539,120821,152899,190242,140382,130479,229211,229253,235204,184472,151758,163326,151372,89314,0,109190]
[{"$nulls":4},"101-03"]
[{"$nulls":4},"기타직보수",2495437,2495437,0,0,null,0,0,413567,378946,266038,454328,251004,496513,185763,49278,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"101-04"]
[{"$nulls":4},"일용인부임",4160396,4160396,0,104342,486830,577921,0,17409,354705,44819,376622,101988,370016,40035,46128,149703,78829,84310,161386,195959,148092,166686,114063,149258,131142,91116,0,169037]
[null,null,null,200,{"$nulls":4},505000,0,0,0,0,0,275370,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"(물   건   비)",null,73131252,72350882,780370,5383467,11988812,4671230,112041,493834,4089881,2656636,4276444,16145775,7504186,630320,1296647,1414195,970819,905867,1641489,1542620,2035546,1052131,975374,953634,855317,466275,504850,563862]
[null,null,null,201,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"일반운영비",null,5426163,5426163,0,1145756,227308,483363,0,67177,279331,30536,592902,205042,1408985,207550,149904,42802,36964,44671,76956,68222,58742,52443,47384,50929,40171,61067,0,47958]
[{"$nulls":4},"201-01"]
[{"$nulls":4},"일반수용비",3395981,3395981,0,636403,118890,115964,0,26960,179944,7192,493114,135533,1247504,80964,120920,14151,9130,10988,39002,27829,17548,19124,17201,21635,9859,27685,0,18441]
[{"$nulls":4},"201-02"]
[{"$nulls":4},"위탁교육비",2700,2700,0,2700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"201-03"]
[{"$nulls":4},"공공요금및제세",726985,726985,0,312263,0,153062,0,3608,16181,1494,11356,1172,33401,40852,5170,11054,12900,11244,16000,17747,18021,12533,12024,8741,8301,8545,0,11316]
[{"$nulls":4},"201-04"]
[{"$nulls":4},"운 영 수 당",99900,99900,0,16250,0,12250,0,0,8925,0,4950,0,4950,2475,2150,4300,2475,4300,4300,4300,4300,4300,4300,4300,4300,4300,0,2475]
[{"$nulls":4},"201-05"]
[{"$nulls":4},"피   복   비",26719,26719,0,0,0,400,0,2522,2037,0,2145,4549,9827,1259,1548,190,0,95,309,200,190,152,190,156,190,190,0,570]
[{"$nulls":4},"201-06"]
[{"$nulls":4},"급   량   비",110340,110340,0,22740,0,19200,0,0,5220,0,4020,0,5520,2040,1440,4620,2580,3180,6000,6060,6120,4620,3840,4380,3720,2280,0,2760]
[{"$nulls":4},"201-07"]
[{"$nulls":4},"임   차   료",107700,107700,0,61000,0,30500,0,0,0,0,0,0,0,0,0,900,900,900,1400,1100,1000,1100,1000,900,1000,4500,0,1500]
[{"$nulls":4},"201-08"]
[{"$nulls":4},"연   료   비",106856,106856,0,0,26562,6229,0,2156,7338,2221,7220,4292,12791,3780,1256,2213,1832,8176,2505,1783,2814,1932,1467,1570,3040,2100,0,3579]
[{"$nulls":4},"201-09"]
[{"$nulls":4},"시설장비유지비",555244,555244,0,81573,81856,57983,0,7070,42649,9018,57164,37405,72156,61476,14300,1374,3147,1384,1440,3203,4291,2682,1362,3247,3761,4186,0,2517]
[{"$nulls":4},"201-10"]
[{"$nulls":4},"차량선박비",293738,293738,0,12827,0,87775,0,24861,17037,10611,12933,22091,22836,14704,3120,4000,4000,4404,6000,6000,4458,6000,6000,6000,6000,7281,0,4800]
[null,null,null,202,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"여      비",null,851344,851344,0,80500,0,128340,0,0,32544,0,34680,0,33720,31440,13200,46860,36180,31140,63900,59880,63960,44160,35820,39540,33960,18240,0,23280]
[{"$nulls":4},"202-01"]
[{"$nulls":4},"국내여비",370424,370424,0,59120,0,52440,0,0,32544,0,34680,0,33720,31440,13200,9600,7200,7680,10080,12960,11520,11040,9600,10560,9120,7200,0,6720]
[{"$nulls":4},"202-02"]
[{"$nulls":4},"월액여비",460920,460920,0,1380,0,75900,0,0,0,0,0,0,0,0,0,37260,28980,23460,53820,46920,52440,33120,26220,28980,24840,11040,0,16560]
[{"$nulls":4},"202-03"]
[{"$nulls":4},"국외여비",20000,20000,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,203,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"업무추진비",null,3680434,3680434,0,417614,330000,339840,17160,56880,237240,56760,232920,68280,261960,98760,63860,134180,107600,96980,175160,175340,180080,137420,112220,128660,106940,66860,0,77720]
[{"$nulls":4},"203-01"]
[{"$nulls":4},"기 관 운 영",57380,57380,0,16380,0,3000,0,0,3000,0,3000,0,3000,3000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,2000]
[{"$nulls":4},"업무추진비"]
[{"$nulls":4},"203-02"]
[{"$nulls":4},"정 원 가 산",31294,31294,0,31294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"업무추진비"]
[{"$nulls":4},"203-03"]
[{"$nulls":4},"시 책 추 진",56000,56000,0,56000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"업무추진비"]
[{"$nulls":4},"203-04"]
[{"$nulls":4},"기타업무추진비",3535760,3535760,0,313940,330000,336840,17160,56880,234240,56760,229920,68280,258960,95760,61860,132180,105600,94980,173160,173340,178080,135420,110220,126660,104940,64860,0,75720]
[null,null,null,204,{"$nulls":4},505000]
[null,null,null,"복리후생비",null,5615383,5110383,505000,893067,571886,459410,28881,127142,396977,115656,390848,130167,438996,138687,98026,171273,126860,117561,212773,209898,209604,168208,142540,154805,133956,84358,0,93804]
[null,null,null,206,{"$nulls":4},0,0,0,0,0,0,275370,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"일반재료비",null,39430448,39155078,275370,30480,10109618,590000,48000,46815,2656789,2253684,2597594,15337686,4479175,110000,781657,6300,3900,6200,21000,23000,10500,12900,6500,8000,7750,4000,254850,24050]
[{"$nulls":4},"206-01"]
[{"$nulls":4},"일반재료비",1541264,1541264,0,30480,98513,590000,6000,7500,153520,27000,173151,55500,119000,110000,36500,6300,3900,6200,21000,23000,10500,12900,6500,8000,7750,4000,0,24050]
[{"$nulls":4},"206-02"]
[{"$nulls":4},"일시사역인부임",38709,38709,0,0,3105,0,0,9315,0,4140,3105,4554,6210,0,8280,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"206-03"]
[{"$nulls":4},"약 품 비",6853678,6853678,0,0,0,0,0,0,677925,0,1701338,0,4353965,0,120450,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"206-04",{"$nulls":9},275370]
[{"$nulls":4},"원수구입비",8381453,8106083,275370,0,0,0,0,0,0,2222544,0,5797632,0,0,328427,0,0,0,0,0,0,0,0,0,0,0,32850,0]
[{"$nulls":4},"206-06"]
[{"$nulls":4},"동 력 비",22615344,22615344,0,0,10008000,0,42000,30000,1825344,0,720000,9480000,0,0,288000,0,0,0,0,0,0,0,0,0,0,0,222000,0]
[null,null,null,207]
[null,null,null,"연구개발비",null,3009933,3009933,0,2816050,0,60000,0,0,0,0,0,0,0,43883,0,30000,30000,30000,0,0,0,0,0,0,0,0,0,0]
[null,null,null,214,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"수선교체비",null,15117547,15117547,0,0,750000,2610277,18000,195820,487000,200000,427500,404600,881350,0,190000,982780,629315,579315,1091700,1006280,1512660,637000,630910,571700,532540,231750,250000,297050]
[{"$nulls":4},"214-01"]
[{"$nulls":4},"수 선 비",8625670,8625670,0,0,750000,1693400,18000,195820,487000,200000,427500,404600,881350,0,190000,482780,239315,159315,271700,306280,612660,247000,130910,271700,202540,91750,250000,112050]
[{"$nulls":4},"214-02"]
[{"$nulls":4},"급수계량기",916877,916877,0,0,0,916877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"교   체   비"]
[{"$nulls":4},"214-03"]
[{"$nulls":4},"급수관교체비",5575000,5575000,0,0,0,0,0,0,0,0,0,0,0,0,0,500000,390000,420000,820000,700000,900000,390000,500000,300000,330000,140000,0,185000]
[null,null,null,300,{"$nulls":4},0,0,0,null,null,0,null,0,null,0,{"$nulls":14},0]
[null,null,null,"(이전경비)",null,7134949,7134949,0,6858988,0,47661,0,0,101305,0,52797,0,60582,0,0,0,0,0,0,0,0,0,0,0,0,3928,0,9688]
[null,null,null,301,{"$nulls":9},0,null,0,null,0,{"$nulls":14},0]
[null,null,null,"일반보상금",null,187953,187953,0,27486,0,0,0,0,81369,0,30008,0,35474,0,0,0,0,0,0,0,0,0,0,0,0,3928,0,9688]
[{"$nulls":4},"301-08"]
[{"$nulls":4},"공익근무요원",160467,160467,0,0,0,0,0,0,81369,0,30008,0,35474,0,0,0,0,0,0,0,0,0,0,0,0,3928,0,9688]
[{"$nulls":4},"보   상   금"]
[{"$nulls":4},"301-09"]
[{"$nulls":4},"민간실비보상금",24986,24986,0,24986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"301-10"]
[{"$nulls":4},"기타보상금",2500,2500,0,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,303]
[null,null,null,"포  상  금",null,817041,817041,0,817041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,304,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"연금부담금등",null,3791410,3791410,0,3694319,0,40354,0,0,16693,0,19024,0,21020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"304-01"]
[{"$nulls":4},"연금부담금",3159408,3159408,0,3062317,0,40354,0,0,16693,0,19024,0,21020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"304-02"]
[{"$nulls":4},"의료보험금",632002,632002,0,632002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,305]
[null,null,null,"배  상  금  등",null,300000,300000,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,307,{"$nulls":9},0,null,0,null,0]
[null,null,null,"민 간 이 전",null,991403,991403,0,973000,null,7307,0,0,3243,0,3765,0,4088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"307-05"]
[{"$nulls":4},"연금지급금",991403,991403,0,973000,0,7307,0,0,3243,0,3765,0,4088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,308]
[null,null,null,"자치단체이전",null,1047142,1047142,0,1047142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"308-03"]
[{"$nulls":4},"자치단체부담금",1047142,1047142,0,1047142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,717,{"$nulls":5},790000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,340000,0,0]
[null,null,"급 수 공 사 비",null,null,22658674,21528674,1130000,11290000,0,4014622,0,0,0,0,0,0,0,0,0,279776,195099,408925,849258,682860,684108,970000,523650,591374,609961,847019,0,712022]
[null,null,null,"717-1",{"$nulls":26},180000]
[null,null,null,"신설공사비",null,6308674,6128674,180000,0,0,514622,0,0,0,0,0,0,0,0,0,109776,145099,308925,599258,587860,554108,850000,373650,431374,489961,682019,0,662022]
[null,null,null,"717-2",{"$nulls":4},790000,{"$nulls":21},160000]
[null,null,null,"개조공사비",null,16350000,15400000,950000,11290000,0,3500000,0,0,0,0,0,0,0,0,0,170000,50000,100000,250000,95000,130000,120000,150000,160000,120000,165000,0,50000]
[null,null,718]
[null,null,"감 가 상 각 비",null,null,30418297,30418297,0,30418297,0,0]
[null,null,null,"718-1"]
[null,null,null,"감가상각비",null,30418297,30418297,0,30418297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,720]
[null,"영    업    외    비    용",null,null,null,14271011,14271011,0,14271011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"721   지급이자 및"]
[null,null," 기업채취급제비",null,null,14271011,14271011,0,14271011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"721-1"]
[null,null,null,"지 급 이 자",null,14271011,14271011,0,14271011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,730,{"$nulls":6},759619,0,0,{"$nulls":15},0,null,0]
[null,"특       별       손       실",null,null,null,1321622,562003,759619,759622,0,450000,0,0,0,0,0,0,0,0,0,10000,5000,3000,10000,10000,10000,30000,10000,10000,10000,2000,0,2000]
[null,null,733,{"$nulls":5},759619,0,0,{"$nulls":15},0,null,0]
[null,null,"전기손익수정손실",null,null,1321622,562003,759619,759622,0,450000,0,0,0,0,0,0,0,0,0,10000,5000,3000,10000,10000,10000,30000,10000,10000,10000,2000,0,2000]
[null,null,null,"733-1",{"$nulls":4},329595]
[null,null,null,"전기손익수정손실",null,891595,562000,329595,329595,0,450000,0,0,0,0,0,0,0,0,0,10000,5000,3000,10000,10000,10000,30000,10000,10000,10000,2000,0,2000]
[null,null,null,"733-2",{"$nulls":4},430024]
[null,null,null,"반        환        금",null,430027,3,430024,430027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,800,{"$nulls":6},-580953,0,0]
[null,"예            비            비",null,null,null,1700000,2280953,-580953,1700000,0,0]
[null,null,810,{"$nulls":5},-580953,0,0]
[null,null,"예          비          비",null,null,1700000,2280953,-580953,1700000,0,0]
[null,null,null,811,{"$nulls":4},-580953]
[null,null,null,"예   비   비",null,1700000,2280953,-580953,1700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"자본 (5)","index":1,"n_rows":86,"n_cols":32,"rows_kept":86,"cut":false,"hidden":false,"merged":[[82,2,82,3],[83,2,83,3],[76,2,76,3],[77,2,77,3],[80,1,80,3],[81,1,81,3],[68,2,68,3],[69,2,69,3],[72,2,72,3],[73,2,73,3],[62,1,62,3],[63,1,63,3],[64,2,64,3],[65,2,65,3],[56,1,56,3],[57,1,57,3],[58,2,58,3],[59,2,59,3],[48,1,48,3],[49,1,49,3],[50,2,50,3],[51,2,51,3],[40,2,40,3],[41,2,41,3],[44,2,44,3],[45,2,45,3],[22,2,22,3],[23,2,23,3],[30,2,30,3],[31,2,31,3],[10,2,10,3],[11,2,11,3],[14,2,14,3],[15,2,15,3],[7,2,7,3],[2,0,2,3],[3,0,3,3],[4,1,4,3],[5,1,5,3],[0,11,0,12],[0,13,0,14],[0,15,0,16],[6,2,6,3],[0,0,0,3],[0,4,1,4],[0,7,1,7],[0,8,0,10],[0,29,1,29],[0,30,0,31],[0,26,1,26],[0,27,1,27],[0,28,1,28],[0,22,1,22],[0,23,1,23],[0,25,1,25],[0,19,1,19],[0,24,1,24],[0,20,1,20],[0,21,1,21]],"flags":["formulas_cached_only"]}
["과          목",null,null,null,"예산액","기     정","비교△","본  부","시설관리소",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","목",null,"예 산 액","증  감",null,"배수","급수","온천","원수","정수","원수","정수","원수","정수","검사소","사   업   소",{"$nulls":11},"정수","수용가"]
[100,{"$nulls":6},-959036,0,0,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["자      본      적      지      출",null,null,null,104327869,105286905,-959036,60528670,0,20004045,0,0,1627405,0,3040390,0,1926750,368210,103310,1427150,988800,674750,1638950,1305133,1551300,2011287,1051200,1000570,794100,1097569,0,3188280]
[null,120,{"$nulls":5},0,0,0,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"가   동   설   비   자   산",null,null,64682919,64682919,0,20883720,0,20004045,0,0,1627405,0,3040390,0,1926750,368210,103310,1427150,988800,674750,1638950,1305133,1551300,2011287,1051200,1000570,794100,1097569,0,3188280]
[null,null,121,{"$nulls":4},0,0,0]
[null,null,"토                   지",null,2499370,2499370,0,2499370,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"401-01"]
[null,null,null,"자산취득비",2499370,2499370,0,2499370,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,122,{"$nulls":18},0]
[null,null,"입                   목",null,550,550,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,550,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"405-01",{"$nulls":17},0]
[null,null,null,"자산취득비",550,550,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,550,0,0,0,0,0,0,0,0,0,0]
[null,null,123,{"$nulls":16},0]
[null,null,"건                   물",null,1237000,1237000,0,650000,0,220000,0,0,0,0,95000,0,207000,0,0,65000,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"401-01"]
[null,null,null,"시   설   비",650000,650000,0,650000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"401-02"]
[null,null,null,"시설부대비",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"401-03",{"$nulls":15},0]
[null,null,null,"대수선비",587000,587000,0,0,0,220000,0,0,0,0,95000,0,207000,0,0,65000,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,124,{"$nulls":4},0,0,0,null,null,0,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"구         축         물",null,50720600,50720600,0,13982100,0,17207000,0,0,780000,0,1908000,0,445000,0,0,1345000,975000,656900,1601000,1275000,1524000,1990000,1030500,983500,780600,1073500,0,3163500]
[null,null,null,"401-01",null,null,null,0,{"$nulls":8},0,null,0,{"$nulls":4},0,null,0,null,0,0,0,null,0]
[null,null,null,"시   설   비",22838500,22838500,0,11550000,0,7210000,0,0,60000,0,22000,0,95000,0,0,0,61500,0,0,45000,0,735000,0,400000,170000,340000,0,2150000]
[null,null,null,"401-02"]
[null,null,null,"시설부대비",32100,32100,0,32100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"401-03",{"$nulls":8},0,null,0,{"$nulls":4},0,0,0,0,0,0,0,0,null,0]
[null,null,null,"대수선비",27850000,27850000,0,2400000,0,9997000,0,0,720000,0,1886000,0,350000,0,0,1345000,913500,656900,1601000,1230000,1524000,1255000,1030500,583500,610600,733500,0,1013500]
[null,null,125,{"$nulls":4},0,0,0,null,null,0,null,0,null,0,{"$nulls":14},0]
[null,null,"기     계     장     치",null,8776000,8776000,0,3352000,0,2433000,0,0,744000,0,962000,0,1185000,40000,60000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"401-01",{"$nulls":8},0,null,0,null,0,{"$nulls":14},0]
[null,null,null,"시   설   비",4895000,4895000,0,2666000,0,1493000,0,0,375000,0,146000,0,115000,40000,60000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"401-02"]
[null,null,null,"시설부대비",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"405-01",{"$nulls":12},0]
[null,null,null,"자산취득비",280000,280000,0,0,0,0,0,0,15000,0,120000,0,145000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"401-03",null,null,null,0,{"$nulls":4},0,null,null,null,0,{"$nulls":14},0]
[null,null,null,"대수선비",3601000,3601000,0,686000,0,940000,0,0,354000,0,696000,0,925000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,126]
[null,null,"차   량   운   반   구",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"405-01"]
[null,null,null,"자산취득비",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,127,{"$nulls":4},0,0,0,null,null,0,null,0,null,0,0,0,null,null,0,null,0,0,null,0,null,null,0,null,0]
[null,null,"공   기   구   비   품",null,1449399,1449399,0,400250,0,144045,0,0,103405,0,75390,0,89750,328210,43310,17150,13800,17300,37950,30133,27300,21287,20700,17070,13500,24069,0,24780]
[null,null,null,"405-01",null,null,null,0,{"$nulls":4},0,null,0,null,0,0,0,null,null,0,null,0,0,null,0,null,null,0,null,0]
[null,null,null,"자산취득비",1449399,1449399,0,400250,0,144045,0,0,103405,0,75390,0,89750,328210,43310,17150,13800,17300,37950,30133,27300,21287,20700,17070,13500,24069,0,24780]
[null,130]
[null,"비  가  동  설  비  자  산",null,null,18585260,18585260,0,18585260,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,131]
[null,null,"건   설   가   계   정",null,18585260,18585260,0,18585260,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"401-01"]
[null,null,null,"시   설   비",18475000,18475000,0,18475000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"401-02"]
[null,null,null,"시설부대비",110260,110260,0,110260,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,180]
[null,"투  자  및  기  타  자  산",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,182]
[null,null,"기    타    자    산",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"182-01"]
[null,null,null,"전신전화가입권",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,220]
[null,"고  정  부  채  상  환  금",null,null,18614177,18614177,0,18614177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,221]
[null,null,"외     국     차     관",null,2132075,2132075,0,2132075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"601-01"]
[null,null,null,"상   환   금",2132075,2132075,0,2132075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,223]
[null,null,"지  역  개  발  기  금",null,7791000,7791000,0,7791000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"601-01"]
[null,null,null,"상   환   금",7791000,7791000,0,7791000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,224]
[null,null,"재     정     자     금",null,8691102,8691102,0,8691102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"601-01"]
[null,null,null,"상   환   금",8691102,8691102,0,8691102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,225]
[null,null,"은   행   차   입   금",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"601-01"]
[null,null,null,"상   환   금",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,800,{"$nulls":5},-959036,0,0]
[null,"예           비           비",null,null,2445513,3404549,-959036,2445513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,810,{"$nulls":4},-959036,0,0]
[null,null,"예         비         비",null,2445513,3404549,-959036,2445513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,811,null,null,null,-959036]
[null,null,null,"예   비   비",2445513,3404549,-959036,2445513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]