{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["동래"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"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":"동래","index":0,"n_rows":315,"n_cols":23,"rows_kept":315,"cut":false,"hidden":false,"merged":[[231,13,231,20],[246,14,246,20],[249,14,249,20],[251,14,251,20],[232,13,232,20],[215,16,215,20],[211,14,211,20],[193,15,193,20],[203,10,203,20],[143,14,143,20],[170,14,170,20],[172,14,172,20],[208,14,208,20],[188,14,188,20],[192,15,192,20],[176,14,176,20],[155,13,155,20],[156,13,156,20],[160,15,160,20],[139,14,139,20],[140,14,140,20],[141,14,141,20],[142,14,142,20],[300,21,300,22],[115,14,115,20],[117,14,117,20],[116,14,116,20],[118,14,118,20],[119,14,119,20],[122,14,122,20],[128,14,128,20],[129,14,129,20],[136,14,136,20],[300,10,300,11],[300,12,300,14],[300,16,300,19],[295,10,295,11],[295,12,295,14],[295,16,295,19],[298,10,298,11],[298,12,298,14],[298,16,298,19],[297,10,297,11],[123,14,123,20],[146,13,146,20],[126,13,126,20],[124,14,124,20],[125,14,125,20],[133,14,133,20],[130,14,130,20],[132,14,132,20],[137,14,137,20],[138,14,138,20],[112,14,112,20],[102,14,102,20],[114,14,114,20],[106,14,106,20],[108,14,108,20],[109,14,109,20],[104,13,104,20],[103,14,103,20],[1,8,1,9],[2,8,2,9],[1,6,1,7],[2,6,2,7],[28,14,28,20],[29,14,29,20],[35,14,35,20],[38,14,38,20],[40,14,40,20],[41,14,41,20],[43,10,44,12],[43,13,44,13],[43,14,43,20],[44,14,44,17],[44,18,44,20],[43,21,44,23],[49,10,49,12],[45,14,45,16],[47,14,47,16],[46,14,46,16],[48,14,48,16],[49,14,49,16],[45,10,45,12],[46,10,46,12],[47,10,47,12],[48,10,48,12],[49,18,49,19],[45,21,45,22],[46,21,46,22],[47,21,47,22],[48,21,48,22],[49,21,49,22],[45,18,45,19],[46,18,46,19],[47,18,47,19],[48,18,48,19],[50,15,50,20],[52,15,52,20],[53,15,53,20],[72,14,72,20],[88,14,88,20],[64,14,64,20],[65,14,65,20],[66,14,66,20],[67,14,67,20],[98,14,98,20],[99,14,99,20],[100,14,100,20],[68,14,68,20],[69,14,69,20],[86,14,86,20],[70,14,70,20],[92,14,92,20],[94,14,94,20],[71,14,71,20],[20,10,20,11],[21,10,21,11],[19,10,19,11],[18,10,18,11],[27,10,27,12],[77,14,77,20],[113,14,113,20],[165,15,165,20],[147,10,148,23],[82,14,82,20],[74,14,74,20],[87,14,87,20],[96,14,96,20],[95,14,95,20],[20,18,20,19],[84,14,84,20],[83,14,83,20],[80,14,80,20],[73,13,73,20],[76,14,76,20],[58,14,58,20],[59,14,59,20],[60,14,60,20],[61,14,61,20],[3,10,4,23],[5,10,6,23],[9,10,10,23],[9,8,10,8],[5,4,6,4],[20,14,20,16],[7,9,8,9],[7,10,8,23],[17,21,17,22],[18,21,18,22],[15,14,15,20],[9,4,10,4],[17,10,17,11],[15,21,16,23],[1,0,1,3],[1,10,2,23],[5,9,6,9],[3,0,3,3],[5,1,5,3],[3,4,4,4],[3,9,4,9],[6,1,6,3],[4,0,4,3],[1,4,2,5],[24,21,24,22],[23,14,23,16],[25,10,25,11],[8,2,8,3],[24,18,24,19],[22,10,22,11],[22,14,22,16],[22,18,22,19],[24,14,24,16],[7,4,8,4],[7,2,7,3],[16,18,16,20],[12,10,12,12],[15,10,16,11],[15,12,16,12],[16,14,16,17],[9,6,10,6],[9,9,10,9],[17,18,17,19],[183,14,183,20],[166,15,166,20],[169,14,169,20],[164,14,164,20],[18,18,18,19],[21,14,21,16],[17,14,17,16],[18,14,18,16],[19,14,19,16],[25,21,25,22],[25,14,25,16],[25,18,25,19],[167,15,167,20],[78,13,78,20],[79,14,79,20],[85,14,85,20],[93,14,93,20],[101,14,101,20],[97,14,97,20],[0,10,0,23],[21,21,21,22],[21,18,21,19],[23,21,23,22],[19,21,19,22],[20,21,20,22],[23,18,23,19],[23,10,23,11],[22,21,22,22],[19,18,19,19],[24,10,24,11],[220,14,220,20],[221,13,221,20],[226,14,226,20],[145,13,145,20],[197,16,197,20],[198,16,198,20],[182,14,182,20],[175,14,175,20],[173,14,173,20],[258,13,258,20],[297,12,297,14],[297,16,297,19],[298,21,298,22],[297,21,297,22],[295,21,295,22],[272,13,272,20],[284,13,284,20],[260,14,260,20],[265,13,265,20],[257,13,257,20],[242,14,242,20],[244,14,244,20],[245,14,245,20],[250,14,250,20],[254,16,254,20],[255,16,255,20],[256,16,256,20],[252,15,252,20],[262,14,262,20],[263,13,263,20],[264,13,264,20],[286,2,286,3],[287,2,287,3],[290,12,290,15],[292,10,292,11],[286,4,287,4],[286,10,287,23],[290,16,290,20],[290,21,290,23],[290,10,290,11],[291,10,291,11],[291,12,291,14],[291,21,291,22],[292,21,292,22],[293,21,293,22],[291,16,291,19],[294,16,294,19],[294,21,294,22],[293,12,293,14],[292,16,292,19],[293,16,293,19],[293,10,293,11],[292,12,292,14],[296,10,296,11],[296,12,296,14],[294,10,294,11],[294,12,294,14],[296,16,296,19],[296,21,296,22],[299,10,299,11],[299,12,299,14],[299,16,299,19],[299,21,299,22],[308,1,308,3],[309,1,309,3],[310,2,310,3],[311,2,311,3],[147,4,148,4],[308,4,309,4],[308,6,309,6],[308,8,309,8],[286,8,287,8],[308,10,309,23],[310,10,311,23],[310,6,311,6],[310,8,311,8],[310,4,311,4],[3,6,4,6],[3,8,4,8],[5,6,6,6],[5,8,6,8],[7,6,8,6],[7,8,8,8],[147,6,148,6],[147,8,148,8],[286,6,287,6]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"《동  래  사  업  소》"]
["과        목",null,null,null,"예 산 액",null,"전 년 도",null,"비△교",null,"산         출         기         초"]
["관","항","세항","목",null,null,"예 산 액",null,"증   감"]
[700,null,null,null,3243138,null,3848183,null,-605045]
["상  수  도  사  업  비  용"]
[null,710,null,null,3233138,null,3838183,null,-605045]
[null,"영     업     비     용"]
[null,null,716,null,2550278,null,2863576,null,-313298]
[null,null,"징수및수용가관리비"]
[null,null,null,100,1324597,null,1361468,null,-36871]
[null,null,null,"(인  건  비)"]
[null,null,null,101]
[null,null,null,"인  건  비",1324597,null,1361468,null,-36871,null,"101-01 기본급",{"$nulls":11},758642]
[]
[{"$nulls":10},"  ㅇ 봉   급",{"$nulls":11},511444]
[{"$nulls":10},"급  류",null,"정원","평균","1    인   당",{"$nulls":6},"계"]
[{"$nulls":13},"호봉","월   액",null,null,null,"년   액"]
[{"$nulls":10},"계",null,61,{"$nulls":8},511444]
[{"$nulls":10},"5    급",null,1,31,1352800,null,null,null,16233600,null,null,16234]
[{"$nulls":10},"6    급",null,5,24,1102000,null,null,null,13224000,null,null,66120]
[{"$nulls":10},"7    급",null,4,18,901700,null,null,null,10820400,null,null,43282]
[{"$nulls":10},"8    급",null,6,8,600700,null,null,null,7208400,null,null,43251]
[{"$nulls":10},"9    급",null,4,4,438800,null,null,null,5265600,null,null,21063]
[{"$nulls":10},"기능 8등급",null,4,16,774500,null,null,null,9294000,null,null,37176]
[{"$nulls":10},"기능 9등급",null,7,18,732300,null,null,null,8787600,null,null,61514]
[{"$nulls":10},"기능10등급",null,30,15,618900,null,null,null,7426800,null,null,222804]
[]
[{"$nulls":10},"  ㅇ 상여금",{"$nulls":11},247198]
[{"$nulls":10},"   ·기말수당",null,null,null,"511,444,000×4/12",{"$nulls":6},"=",170482]
[{"$nulls":10},"   ·정근수당",null,null,null,"511,444,000×2/12×90/100",{"$nulls":6},"=",76716]
[]
[]
[{"$nulls":10},"101-02  수   당",{"$nulls":11},229253]
[]
[{"$nulls":10},"  ㅇ 초과근무수당",{"$nulls":11},84103]
[{"$nulls":10},"   ·시간외근무수당",null,null,null,"4,419×61명×26시간×12월",{"$nulls":6},"=",84103]
[]
[{"$nulls":10},"  ㅇ 정액수당",{"$nulls":11},145150]
[{"$nulls":10},"   ·가족수당",null,null,null,"15,000×61명×2.27×12월",{"$nulls":6},"=",24925]
[{"$nulls":10},"   ·자녀학비보조수당",{"$nulls":11},15361]
[{"$nulls":10},"     - 중 학  생",null,null,null,"143,400×61명×0.21×4회",{"$nulls":6},"=",7348]
[{"$nulls":10},"     - 고등학생",null,null,null,"252,600×61명×0.13×4회",{"$nulls":6},"=",8013]
[{"$nulls":10},"   ·장기근속수당",{"$nulls":11},51480]
[{"$nulls":10},"근 속 년 수",null,null,"인원","1    인    당",{"$nulls":6},"계"]
[{"$nulls":14},"월  액",null,null,null,"년  액"]
[{"$nulls":10},"25년 이상",null,null,5,130000,null,null,null,1560000,null,null,7800]
[{"$nulls":10},"20∼25년 미만",null,null,9,110000,null,null,null,1320000,null,null,11880]
[{"$nulls":10},"15∼20년 미만",null,null,14,80000,null,null,null,960000,null,null,13440]
[{"$nulls":10},"10∼15년 미만",null,null,18,60000,null,null,null,720000,null,null,12960]
[{"$nulls":10},"5∼10년 미만",null,null,9,50000,null,null,null,600000,null,null,5400]
[{"$nulls":10},"   ·대우공무원 수당",{"$nulls":4},"255,722,000×6/100",{"$nulls":5},"=",15344]
[{"$nulls":10},"   ·특수업무수당",{"$nulls":11},38040]
[{"$nulls":10},"     - 장려수당",{"$nulls":4},"50,000×61명×12월",{"$nulls":5},"=",36600]
[{"$nulls":10},"     - 자동차 운전 업무수당",{"$nulls":4},"40,000×3명×12월",{"$nulls":5},"=",1440]
[]
[{"$nulls":10},"101-04  일용인부임",{"$nulls":11},336702]
[]
[{"$nulls":10},"  ㅇ 누수수리원",{"$nulls":11},224764]
[{"$nulls":10},"   ·기본급",null,null,null,"13,700×10명×365일",{"$nulls":6},"=",50005]
[{"$nulls":10},"   ·기말수당",null,null,null,"59,605,000×4/12",{"$nulls":6},"=",19869]
[{"$nulls":10},"   ·정근수당",null,null,null,"59,605,000×2/12×90/100",{"$nulls":6},"=",8941]
[{"$nulls":10},"   ·체력단련비",null,null,null,"59,605,000×1/12×250/100",{"$nulls":6},"=",12418]
[]
[]
[{"$nulls":10},"   ·특수업무수당",null,null,null,"50,000×10명×12월",{"$nulls":6},"=",6000]
[{"$nulls":10},"   ·작업장려수당",null,null,null,"30,000×10명×12월",{"$nulls":6},"=",3600]
[{"$nulls":10},"   ·가족수당",null,null,null,"15,000×30명×12월",{"$nulls":6},"=",5400]
[{"$nulls":10},"   ·정액급식비",null,null,null,"80,000×10명×12월",{"$nulls":6},"=",9600]
[{"$nulls":10},"   ·가계보조비",null,null,null,"80,000×10명×12월",{"$nulls":6},"=",9600]
[{"$nulls":10},"   ·시간외근무수당",null,null,null,"6,140×10명×365일",{"$nulls":6},"=",22411]
[{"$nulls":10},"   ·휴일근무수당",null,null,null,"24,550×10명×2일×12월",{"$nulls":6},"=",5892]
[{"$nulls":10},"   ·월차유급휴가수당",null,null,null,"24,550×10명×1일×12월",{"$nulls":6},"=",2946]
[{"$nulls":10},"   ·년차유급휴가수당",null,null,null,"16,370×10명×20일",{"$nulls":6},"=",3274]
[{"$nulls":10},"   ·명절휴가비",null,null,"50,005,000×1/12×50/100×2회",{"$nulls":7},"=",4168]
[{"$nulls":10},"   ·교통보조비",null,null,null,"100,000×10명×12월",{"$nulls":6},"=",12000]
[{"$nulls":10},"   ·자녀학비보조수당",{"$nulls":11},6200]
[{"$nulls":10},"     - 중 학  생",null,null,null,"143,400×2명×4회",{"$nulls":6},"=",1148]
[{"$nulls":10},"     - 고등학생",null,null,null,"252,600×5명×4회",{"$nulls":6},"=",5052]
[{"$nulls":10},"   ·위생비",null,null,"80,000×10명×12월",{"$nulls":7},"=",9600]
[{"$nulls":10},"   ·조식비",null,null,null,"70,000×10명×12월",{"$nulls":6},"=",8400]
[{"$nulls":10},"   ·야간근무수당",null,null,null,"24,550×2일×10명×12월",{"$nulls":6},"=",5892]
[{"$nulls":10},"   ·근속가산금",{"$nulls":11},18548]
[{"$nulls":10},"     - 20년 근무자",null,null,null,"10,960×19×3명×12월",{"$nulls":6},"=",7497]
[{"$nulls":10},"     - 17년 근무자",null,null,null,"10,960×16×1명×12월",{"$nulls":6},"=",2105]
[{"$nulls":10},"     - 16년 근무자",null,null,null,"10,960×15×2명×12월",{"$nulls":6},"=",3946]
[{"$nulls":10},"     - 15년 근무자",null,null,null,"10,960×14×1명×12월",{"$nulls":6},"=",1842]
[{"$nulls":10},"     - 12년 근무자",null,null,null,"10,960×11×1명×12월",{"$nulls":6},"=",1447]
[{"$nulls":10},"     -  9년 근무자",null,null,null,"10,960×8×1명×12월",{"$nulls":6},"=",1053]
[{"$nulls":10},"     -  6년 근무자",null,null,null,"10,960×5×1명×12월",{"$nulls":6},"=",658]
[]
[]
[{"$nulls":10},"  ㅇ 누수탐사원",{"$nulls":11},34277]
[{"$nulls":10},"   ·기본급",null,null,null,"13,700×2명×365일",{"$nulls":6},"=",10001]
[{"$nulls":10},"   ·기말수당",null,null,null,"10,001,000×4/12",{"$nulls":6},"=",3334]
[{"$nulls":10},"   ·정근수당",null,null,null,"10,001,000×2/12×90/100",{"$nulls":6},"=",1501]
[{"$nulls":10},"   ·체력단련비",null,null,null,"10,001,000×1/12×250/100",{"$nulls":6},"=",2084]
[{"$nulls":10},"   ·가족수당",null,null,null,"15,000×7명×12월",{"$nulls":6},"=",1080]
[{"$nulls":10},"   ·교통보조비",null,null,null,"100,000×2명×12월",{"$nulls":6},"=",2400]
[{"$nulls":10},"   ·정액급식비",null,null,null,"80,000×2명×12월",{"$nulls":6},"=",1920]
[{"$nulls":10},"   ·가계보조비",null,null,null,"80,000×2명×12월",{"$nulls":6},"=",1920]
[{"$nulls":10},"   ·시간외근무수당",null,null,null,"6,140×2명×15일×12월",{"$nulls":6},"=",2211]
[{"$nulls":10},"   ·휴일근무수당",null,null,null,"20,550×2명×2일×12월",{"$nulls":6},"=",987]
[{"$nulls":10},"   ·월차유급휴가수당",null,null,null,"20,550×2명×1일×12월",{"$nulls":6},"=",494]
[{"$nulls":10},"   ·년차유급휴가수당",null,null,null,"13,700×2명×20일",{"$nulls":6},"=",548]
[{"$nulls":10},"   ·명절휴가비",null,null,"10,001,000×1/12×50/100×2회",{"$nulls":7},"=",834]
[{"$nulls":10},"   ·자녀학비보조수당",{"$nulls":11},1148]
[{"$nulls":10},"     - 중 학  생",null,null,null,"143,400×2명×4회",{"$nulls":6},"=",1148]
[{"$nulls":10},"   ·근속가산금",{"$nulls":11},3815]
[{"$nulls":10},"     - 19년 근무자",null,null,null,"10,960×18×1명×12월",{"$nulls":6},"=",2368]
[{"$nulls":10},"     - 12년 근무자",null,null,null,"10,960×11×1명×12월",{"$nulls":6},"=",1447]
[]
[{"$nulls":10},"  ㅇ 계량기 교체원",{"$nulls":11},40999]
[{"$nulls":10},"   ·기본급",null,null,null,"13,700×2명×365일",{"$nulls":6},"=",10001]
[{"$nulls":10},"   ·기말수당",null,null,null,"11,921,000×4/12",{"$nulls":6},"=",3974]
[{"$nulls":10},"   ·정근수당",null,null,null,"11,921,000×2/12×100/100",{"$nulls":6},"=",1987]
[{"$nulls":10},"   ·체력단련비",null,null,null,"11,921,000×1/12×250/100",{"$nulls":6},"=",2484]
[{"$nulls":10},"   ·특수업무수당",null,null,null,"50,000×2명×12월",{"$nulls":6},"=",1200]
[{"$nulls":10},"   ·작업장려수당",null,null,null,"30,000×2명×12월",{"$nulls":6},"=",720]
[{"$nulls":10},"   ·가족수당",null,null,null,"15,000×6명×12월",{"$nulls":6},"=",1080]
[{"$nulls":10},"   ·정액급식비",null,null,null,"80,000×2명×12월",{"$nulls":6},"=",1920]
[]
[]
[{"$nulls":10},"   ·가계보조비",null,null,null,"80,000×2명×12월",{"$nulls":6},"=",1920]
[{"$nulls":10},"   ·시간외근무수당",null,null,null,"6,140×2명×365일",{"$nulls":6},"=",4483]
[{"$nulls":10},"   ·월차유급휴가수당",null,null,null,"24,550×2명×1일×12월",{"$nulls":6},"=",590]
[{"$nulls":10},"   ·년차유급휴가수당",null,null,null,"16,370×2명×20일",{"$nulls":6},"=",655]
[{"$nulls":10},"   ·명절휴가비",null,null,"10,001,000×1/12×50/100×2회",{"$nulls":7},"=",834]
[{"$nulls":10},"   ·자녀학비보조수당",{"$nulls":11},1148]
[{"$nulls":10},"     - 중 학 생",null,null,null,"143,400×2명×4회",{"$nulls":6},"=",1148]
[{"$nulls":10},"   ·위생비",null,null,null,"80,000×2명×12월",{"$nulls":6},"=",1920]
[{"$nulls":10},"   ·교통보조비",null,null,null,"100,000×2명×12월",{"$nulls":6},"=",2400]
[{"$nulls":10},"   ·근속가산금",{"$nulls":11},3683]
[{"$nulls":10},"     - 16년 근무자",null,null,null,"10,960×15×1명×12월",{"$nulls":6},"=",1973]
[{"$nulls":10},"     - 14년 근무자",null,null,null,"10,960×13×1명×12월",{"$nulls":6},"=",1710]
[]
[{"$nulls":10},"  ㅇ 체납금 관리원, 배관망도 정비원, 관로순찰원",{"$nulls":11},34662]
[{"$nulls":10},"   ·기본급",null,null,null,"18,770×3명×300일",{"$nulls":6},"=",16893]
[{"$nulls":10},"   ·기말수당",null,null,null,"16,893,000×4/12",{"$nulls":6},"=",5631]
[{"$nulls":10},"   ·시간외근무수당",null,null,null,"7,039×3명×15일×12월",{"$nulls":6},"=",3802]
[{"$nulls":10},"   ·주휴수당",null,null,null,"18,770×3명×65일",{"$nulls":6},"=",3661]
[{"$nulls":10},"   ·월차유급휴가수당",null,null,null,"18,770×3명×1일×12월",{"$nulls":6},"=",676]
[{"$nulls":10},"   ·년차유급휴가수당",null,null,null,"18,770×3명×16일",{"$nulls":6},"=",901]
[{"$nulls":10},"   ·명절휴가비",null,null,null,"16,893,000×1/12×50/100×2회",{"$nulls":6},"=",1408]
[{"$nulls":10},"   ·근속가산금",null,null,null,"18,770×3명×10/100×300일",{"$nulls":6},"=",1690]
[{"$nulls":10},"  ㅇ 일용인부 부상치료비",{"$nulls":10},"=",2000]
[{"$nulls":13},"계",{"$nulls":8},1324597]
[]
[null,null,null,200,1225681,null,1502108,null,-276427]
[null,null,null,"(물  건  비)"]
[]
[]
[null,null,null,201]
[null,null,null,"일반운영비",51283,null,78913,null,-27630,null,"201-01  일반수용비",{"$nulls":11},10890]
[]
[{"$nulls":10},"  ㅇ 당직용 침구구입비 및 세탁료",{"$nulls":11},360]
[{"$nulls":10},"   ·구입비",null,null,"30,000×2조×2회",{"$nulls":7},"=",120]
[{"$nulls":10},"   ·세탁료",null,null,"5,000×2조×12월×2회",{"$nulls":7},"=",240]
[{"$nulls":10},"  ㅇ 기본사무용품 및 기타수용비",{"$nulls":10},"=",8000]
[{"$nulls":10},"  ㅇ 복사기,펙스,프린트기,PC 등 행정장비 관련 소모품 구입(복사용지, 토너 등)"]
[{"$nulls":21},"=",1800]
[{"$nulls":10},"  ㅇ 소프트웨어 구입",{"$nulls":4},"56,100×13대",{"$nulls":5},"=",730]
[]
[{"$nulls":10},"201-03  공공요금및 제세",{"$nulls":11},17747]
[]
[{"$nulls":10},"  ㅇ 전기요금",null,null,null,"500,000×12월",{"$nulls":6},"=",6000]
[{"$nulls":10},"  ㅇ 공공요금(전화,우편)",{"$nulls":4},"700,000×12월",{"$nulls":5},"=",8400]
[{"$nulls":10},"  ㅇ 상·하수도요금",{"$nulls":4},"100,000×12월",{"$nulls":5},"=",1200]
[{"$nulls":10},"  ㅇ 행정전화 회선 사용료",{"$nulls":4},"14,300×3회선×12월",{"$nulls":5},"=",515]
[{"$nulls":10},"  ㅇ 자동차세",{"$nulls":11},105]
[{"$nulls":10},"   ·중형(2,500㎏)",null,null,null,"48,000×1대",{"$nulls":6},"=",48]
[{"$nulls":10},"   ·소형(1,000㎏)",null,null,null,"28,500×2대",{"$nulls":6},"=",57]
[{"$nulls":10},"  ㅇ 자동차 보험료",{"$nulls":11},1027]
[{"$nulls":10},"   ·화물(중형)",null,null,null,"470,665×1대×1회",{"$nulls":6},"=",471]
[{"$nulls":10},"   ·화물(소형)",null,null,null,"277,995×2대×1회",{"$nulls":6},"=",556]
[{"$nulls":10},"  ㅇ 환경개선부담금",{"$nulls":11},500]
[{"$nulls":10},"   ·건물",null,null,null,"100,000×2회",{"$nulls":6},"=",200]
[{"$nulls":10},"   ·차량",null,null,null,"150,000×2회",{"$nulls":6},"=",300]
[]
[]
[{"$nulls":10},"201-04  운영수당",{"$nulls":11},4300]
[]
[{"$nulls":10},"  ㅇ 일·숙직수당",{"$nulls":11},4300]
[{"$nulls":10},"   ·일직수당",null,null,null,"5,000×2명×65일",{"$nulls":6},"=",650]
[{"$nulls":10},"   ·숙직수당",null,null,null,"5,000×2명×365일",{"$nulls":6},"=",3650]
[]
[{"$nulls":10},"201-05  피복비",{"$nulls":11},200]
[]
[{"$nulls":10},"  ㅇ 누수수리원 및 계량기 교체원",{"$nulls":11},200]
[{"$nulls":10},"   ·면장갑",null,null,null,"2,000×100속",{"$nulls":6},"=",200]
[]
[{"$nulls":10},"201-06  급량비",{"$nulls":11},6060]
[]
[{"$nulls":10},"  ㅇ 야간누수탐사 급식비",{"$nulls":4},"5,000×40명×12월",{"$nulls":5},"=",2400]
[{"$nulls":10},"  ㅇ 휴일및 야간근무자 급식비",{"$nulls":4},"5,000×61명×1식×12월",{"$nulls":5},"=",3660]
[]
[{"$nulls":10},"201-07  임차료",{"$nulls":11},1100]
[]
[{"$nulls":10},"  ㅇ 비상급수 운반차량 임차료",{"$nulls":5},"100,000×7대",{"$nulls":4},"=",700]
[{"$nulls":10},"  ㅇ 자재 운반차량 임차료",{"$nulls":5},"100,000×4대",{"$nulls":4},"=",400]
[]
[{"$nulls":10},"201-08  연료비",{"$nulls":11},1783]
[]
[{"$nulls":10},"  ㅇ 경유난방기"]
[{"$nulls":10},"(75일×8시간×0.15×2,476×6대)＋(74,304×6대)",{"$nulls":10},"=",1783]
[]
[{"$nulls":10},"201-09  시설장비유지비",{"$nulls":11},3203]
[]
[{"$nulls":10},"  ㅇ 건물유지비",{"$nulls":11},1353]
[{"$nulls":10},"   ·청사",null,null,null,"1,017×1,330㎡",{"$nulls":6},"=",1353]
[{"$nulls":10},"  ㅇ 누수수리용 장비유지비",{"$nulls":11},1400]
[{"$nulls":10},"      (양수기 3대, 굴착기 5대, 캇트기 1대, 콤프렛샤 2대)"]
[{"$nulls":10},"   ·수선유지비",null,null,null,"100,000×11대",{"$nulls":6},"=",1100]
[]
[]
[{"$nulls":10},"   ·장비유지비(휘발유, 경유, 잡유 등)",{"$nulls":10},"=",300]
[{"$nulls":10},"  ㅇ 현업직 자전거 수선유지비",{"$nulls":5},"30,000×15대",{"$nulls":4},"=",450]
[]
[{"$nulls":10},"201-10  차량,선박비",{"$nulls":11},6000]
[]
[{"$nulls":10},"  ㅇ 차량유지비",{"$nulls":11},6000]
[{"$nulls":10},"   ·소형화물",null,null,null,"2,000,000×3대",{"$nulls":6},"=",6000]
[{"$nulls":13},"계",{"$nulls":8},51283]
[]
[null,null,null,202]
[null,null,null,"여      비",59880,null,58140,null,1740,null,"202-01  국내여비",{"$nulls":11},12960]
[]
[{"$nulls":10},"  ㅇ 기본업무추진여비",null,null,null,"10,000×27명×4회×12월",{"$nulls":6},"=",12960]
[]
[{"$nulls":10},"202-02  월액여비",{"$nulls":11},46920]
[]
[{"$nulls":10},"  ㅇ 누수수리원, 계량기 교체원, 검침원 월정액여비"]
[{"$nulls":13},"115,000×34명×12월",{"$nulls":8},46920]
[{"$nulls":13},"계",{"$nulls":8},59880]
[]
[null,null,null,203]
[null,null,null,"업무추진비",175340,null,177680,null,-2340,null,"203-01  기관운영 업무추진비",{"$nulls":11},2000]
[]
[{"$nulls":10},"  ㅇ 급수 민원해결 업무추진비",{"$nulls":10},"=",2000]
[]
[{"$nulls":10},"203-04  기타 업무추진비",{"$nulls":11},173340]
[]
[{"$nulls":10},"  ㅇ 직책급 업무추진비",{"$nulls":11},1200]
[{"$nulls":10},"   ·소장(5급)",null,null,null,"100,000×1명×12월",{"$nulls":6},"=",1200]
[{"$nulls":10},"  ㅇ 직급보조비",{"$nulls":11},67440]
[{"$nulls":10},"   ·5급",null,null,null,"200,000×1명×12월",{"$nulls":6},"=",2400]
[{"$nulls":10},"   ·6급",null,null,null,"130,000×5명×12월",{"$nulls":6},"=",7800]
[{"$nulls":10},"   ·7급",null,null,null,"120,000×4명×12월",{"$nulls":6},"=",5760]
[]
[]
[{"$nulls":10},"   ·8∼9급",null,null,null,"90,000×10명×12월",{"$nulls":6},"=",10800]
[{"$nulls":10},"   ·기능8∼9등급",null,null,null,"90,000×11명×12월",{"$nulls":6},"=",11880]
[{"$nulls":10},"   ·기능10등급",null,null,null,"80,000×30명×12월",{"$nulls":6},"=",28800]
[{"$nulls":10},"  ㅇ 부서운영 업무추진비",{"$nulls":4},"405,000×12월",{"$nulls":5},"=",4860]
[{"$nulls":10},"  ㅇ 특정업무수행활동비",{"$nulls":11},99840]
[{"$nulls":10},"   ·상수도사업본부종사 공무원",{"$nulls":5},"80,000×61명×12월",{"$nulls":4},"=",58560]
[{"$nulls":10},"   ·요금과징업무담당 공무원",{"$nulls":5},"80,000×38명×12월",{"$nulls":4},"=",36480]
[{"$nulls":10},"   ·누수수리탐사업무담당 공무원",{"$nulls":5},"80,000×5명×12월",{"$nulls":4},"=",4800]
[{"$nulls":13},"계",{"$nulls":8},175340]
[]
[null,null,null,204]
[null,null,null,"복리후생비",209898,null,332553,null,-122655,null,"  ㅇ 정액급식비",null,null,null,"80,000×61명×12월",{"$nulls":6},"=",58560]
[{"$nulls":10},"  ㅇ 교통비",{"$nulls":11},73200]
[{"$nulls":10},"   ·5급이하",null,null,null,"100,000×61명×12월",{"$nulls":6},"=",73200]
[{"$nulls":10},"  ㅇ 명절휴가비",null,null,"511,444,000×1/12×50/100×2회",{"$nulls":7},"=",42621]
[{"$nulls":10},"  ㅇ 연가보상비",null,null,"511,444,000×1/12×1/24×20일",{"$nulls":7},"=",35517]
[{"$nulls":13},"계",{"$nulls":8},209898]
[]
[null,null,null,206]
[null,null,null,"일반재료비",23000,null,23000,null,0,null,"206-01  일반재료비",{"$nulls":11},23000]
[]
[{"$nulls":10},"  ㅇ 누수수리용자재(급수관수리 및 도로복구용)",{"$nulls":10},"=",22000]
[{"$nulls":10},"  ㅇ 누수수리용 공구(파이프렌치외 10종)",{"$nulls":10},"=",1000]
[{"$nulls":13},"계",{"$nulls":8},23000]
[]
[]
[null,null,null,214]
[null,null,null,"수  선  비",706280,null,831822,null,-125542,null,"214-01  수선비",{"$nulls":11},306280]
[]
[{"$nulls":10},"  ㅇ 누수수리 도급",{"$nulls":11},306280]
[{"$nulls":10},"   ·급수관 누수수리(1,240건)",{"$nulls":10},"=",306280]
[]
[{"$nulls":10},"214-03  급수관 교체비",{"$nulls":11},400000]
[]
[{"$nulls":10},"  ㅇ D=13∼65m/m,  L=14,900M",{"$nulls":10},"=",400000]
[{"$nulls":13},"계",{"$nulls":8},706280]
[]
[null,null,717,null,682860,null,974607,null,-291747]
[null,null,"급  수  공  사  비"]
[null,null,null,"717-1"]
[null,null,null,"신설공사비",587860,null,889607,null,-301747,null,"  ㅇ 수탁신설공사비",{"$nulls":11},587860]
[{"$nulls":10},"구경별",null,"전당평균공사비",null,null,null,"99증설예상전수",{"$nulls":4},"계"]
[{"$nulls":10},"계",{"$nulls":5},521,{"$nulls":4},608480]
[{"$nulls":10},"13m/m",null,797000,null,null,null,400,{"$nulls":4},318800]
[{"$nulls":10},"20m/m",null,1083000,null,null,null,40,{"$nulls":4},43320]
[{"$nulls":10},"25m/m",null,1380000,null,null,null,35,{"$nulls":4},48300]
[{"$nulls":10},"32m/m",null,1969000,null,null,null,10,{"$nulls":4},19690]
[{"$nulls":10},"40m/m",null,2559000,null,null,null,20,{"$nulls":4},51180]
[{"$nulls":10},"50m/m",null,3211000,null,null,null,10,{"$nulls":4},32110]
[{"$nulls":10},"75m/m",null,8640000,null,null,null,2,{"$nulls":4},17280]
[{"$nulls":10},"100m/m",null,16800000,null,null,null,2,{"$nulls":4},33600]
[{"$nulls":10},"150m/m",null,22100000,null,null,null,2,{"$nulls":4},44200]
[{"$nulls":10},"                수도계량기 구입비 제외",{"$nulls":11},20620]
[]
[]
[null,null,null,"717-2"]
[null,null,null,"개조공사비",95000,null,85000,null,10000,null,"  ㅇ 수탁개조 급수공사비",{"$nulls":11},95000]
[{"$nulls":10},"   ·급수관 구경확대, 계량기 이동공사등 수탁개조 급수공사비",{"$nulls":10},"=",95000]
[]
[null,730,null,null,10000,null,10000,null,0]
[null,"특     별     손     실"]
[null,null,733,null,10000,null,10000,null,0]
[null,null,"전기손익수정손실"]
[null,null,null,"733-1"]
[null,null,null,"전기손익",10000,null,10000,null,0,null,"  ㅇ 과년도발생 과오납금 환급금",{"$nulls":10},"=",10000]
[null,null,null,"수정손실"]