{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["금정"],"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":"금정","index":0,"n_rows":291,"n_cols":23,"rows_kept":291,"cut":false,"hidden":false,"merged":[[275,21,275,22],[124,10,125,23],[82,14,82,20],[106,14,106,20],[142,14,142,20],[85,14,85,20],[118,14,118,20],[111,14,111,20],[116,14,116,20],[117,13,117,20],[115,14,115,20],[7,6,8,6],[7,8,8,8],[124,6,125,6],[124,8,125,8],[24,10,24,11],[69,14,69,20],[79,14,79,20],[61,14,61,20],[72,14,72,20],[3,6,4,6],[3,8,4,8],[5,6,6,6],[5,8,6,8],[286,10,287,23],[286,6,287,6],[286,8,287,8],[286,4,287,4],[286,2,286,3],[287,2,287,3],[124,4,125,4],[284,4,285,4],[272,10,272,11],[272,12,272,14],[284,1,284,3],[285,1,285,3],[284,6,285,6],[284,8,285,8],[284,10,285,23],[275,10,275,11],[275,12,275,14],[275,16,275,19],[273,10,273,11],[273,12,273,14],[273,16,273,19],[273,21,273,22],[268,12,268,14],[268,16,268,19],[268,10,268,11],[271,21,271,22],[271,10,271,11],[271,12,271,14],[271,16,271,19],[269,10,269,11],[269,12,269,14],[269,16,269,19],[266,10,266,11],[267,21,267,22],[266,16,266,19],[266,21,266,22],[239,13,239,20],[267,12,267,14],[262,2,262,3],[265,12,265,15],[261,2,261,3],[261,8,262,8],[261,6,262,6],[267,10,267,11],[261,4,262,4],[261,10,262,23],[238,13,238,20],[226,14,226,20],[224,14,224,20],[225,14,225,20],[229,16,229,20],[230,16,230,20],[232,13,232,20],[233,13,233,20],[237,14,237,20],[202,14,202,20],[122,13,122,20],[174,16,174,20],[175,16,175,20],[159,14,159,20],[140,16,140,20],[150,14,150,20],[160,14,160,20],[179,12,179,20],[131,14,131,20],[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],[25,21,25,22],[25,14,25,16],[25,18,25,19],[24,21,24,22],[28,14,28,20],[113,14,113,20],[70,14,70,20],[65,14,65,20],[29,14,29,20],[35,14,35,20],[38,14,38,20],[60,14,60,20],[59,14,59,20],[108,14,108,20],[99,14,99,20],[100,14,100,20],[44,14,44,17],[78,14,78,20],[80,14,80,20],[84,14,84,20],[83,14,83,20],[50,15,50,20],[52,15,52,20],[53,15,53,20],[9,6,10,6],[9,9,10,9],[9,8,10,8],[18,18,18,19],[17,14,17,16],[18,14,18,16],[17,18,17,19],[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],[20,18,20,19],[20,10,20,11],[7,2,7,3],[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],[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],[18,10,18,11],[3,10,4,23],[5,10,6,23],[9,10,10,23],[15,21,16,23],[16,14,16,17],[25,10,25,11],[16,18,16,20],[12,10,12,12],[15,10,16,11],[15,12,16,12],[21,14,21,16],[19,14,19,16],[23,14,23,16],[21,10,21,11],[19,10,19,11],[64,14,64,20],[27,10,27,12],[68,14,68,20],[71,14,71,20],[47,18,47,19],[40,14,40,20],[41,14,41,20],[43,10,44,12],[43,13,44,13],[43,14,43,20],[58,14,58,20],[88,14,88,20],[89,14,89,20],[101,14,101,20],[90,14,90,20],[93,13,93,20],[94,14,94,20],[74,14,74,20],[76,14,76,20],[77,14,77,20],[45,18,45,19],[46,18,46,19],[43,21,44,23],[44,18,44,20],[45,21,45,22],[46,21,46,22],[47,21,47,22],[48,21,48,22],[49,18,49,19],[49,10,49,12],[49,14,49,16],[48,18,48,19],[49,21,49,22],[45,14,45,16],[47,14,47,16],[46,14,46,16],[48,14,48,16],[45,10,45,12],[46,10,46,12],[47,10,47,12],[48,10,48,12],[1,8,1,9],[2,8,2,9],[1,6,1,7],[2,6,2,7],[207,13,207,20],[153,14,153,20],[170,15,170,20],[165,14,165,20],[184,14,184,20],[169,15,169,20],[190,16,190,20],[154,16,154,20],[196,14,196,20],[197,13,197,20],[208,13,208,20],[227,15,227,20],[231,16,231,20],[270,10,270,11],[270,12,270,14],[270,16,270,19],[266,12,266,14],[218,14,218,20],[220,14,220,20],[223,14,223,20],[247,13,247,20],[268,21,268,22],[274,10,274,11],[274,12,274,14],[274,16,274,19],[259,13,259,20],[269,21,269,22],[265,16,265,20],[265,21,265,23],[265,10,265,11],[103,14,103,20],[112,14,112,20],[114,14,114,20],[274,21,274,22],[272,16,272,19],[235,14,235,20],[240,13,240,20],[272,21,272,22],[270,21,270,22],[267,16,267,19],[135,14,135,20],[276,21,276,22],[276,10,276,11],[276,12,276,14],[276,16,276,19],[141,15,141,20],[144,14,144,20],[148,14,148,20],[145,14,145,20],[147,14,147,20],[66,14,66,20],[67,14,67,20],[73,13,73,20],[134,14,134,20],[98,14,98,20],[95,14,95,20],[97,14,97,20],[96,14,96,20],[102,13,102,20],[104,14,104,20]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"《금 정 사 업 소》"]
["과        목",null,null,null,"예 산 액",null,"전 년 도",null,"비△교",null,"산         출         기         초"]
["관","항","세항","목",null,null,"예 산 액",null,"증   감"]
[700,null,null,null,2296941,null,2417113,null,-120172]
["상  수  도  사  업  비  용"]
[null,710,null,null,2286941,null,2407113,null,-120172]
[null,"영     업     비     용"]
[null,null,716,null,1676980,null,1653375,null,23605]
[null,null,"징수및수용가관리비"]
[null,null,null,100,882832,null,867655,null,15177]
[null,null,null,"(인  건  비)"]
[null,null,null,101]
[null,null,null,"인  건  비",882832,null,867655,null,15177,null,"101-01 기본급",{"$nulls":11},524638]
[]
[{"$nulls":10},"  ㅇ 봉   급",{"$nulls":11},353689]
[{"$nulls":10},"급  류",null,"정원","평균","1    인   당",{"$nulls":6},"계"]
[{"$nulls":13},"호봉","월   액",null,null,null,"년   액"]
[{"$nulls":10},"계",null,37,{"$nulls":8},353689]
[{"$nulls":10},"5    급",null,1,30,1352800,null,null,null,16233600,null,null,16233]
[{"$nulls":10},"6    급",null,4,27,1141700,null,null,null,13700400,null,null,54801]
[{"$nulls":10},"7    급",null,4,18,901700,null,null,null,10820400,null,null,43282]
[{"$nulls":10},"8    급",null,4,16,774500,null,null,null,9294000,null,null,37176]
[{"$nulls":10},"9    급",null,1,6,489400,null,null,null,5872800,null,null,5873]
[{"$nulls":10},"기능 8등급",null,2,29,956400,null,null,null,11476800,null,null,22954]
[{"$nulls":10},"기능 9등급",null,5,23,804700,null,null,null,9656400,null,null,48282]
[{"$nulls":10},"기능10등급",null,16,17,651500,null,null,null,7818000,null,null,125088]
[]
[{"$nulls":10},"  ㅇ 상여금",{"$nulls":11},170949]
[{"$nulls":10},"   ·기말수당",null,null,null,"353,688,000×4/12",{"$nulls":6},"=",117896]
[{"$nulls":10},"   ·정근수당",null,null,null,"353,688,000×2/12×90/100",{"$nulls":6},"=",53053]
[]
[]
[{"$nulls":10},"101-02  수   당",{"$nulls":11},151372]
[]
[{"$nulls":10},"  ㅇ 초과근무수당",{"$nulls":11},51013]
[{"$nulls":10},"   ·시간외근무수당",null,null,null,"4,419×37명×26시간×12월",{"$nulls":6},"=",51013]
[]
[{"$nulls":10},"  ㅇ 정액수당",{"$nulls":11},100359]
[{"$nulls":10},"   ·가족수당",null,null,null,"15,000×37명×2.27×12월",{"$nulls":6},"=",15118]
[{"$nulls":10},"   ·자녀학비보조수당",{"$nulls":11},9317]
[{"$nulls":10},"     - 중 학  생",null,null,null,"143,400×37명×0.21×4회",{"$nulls":6},"=",4457]
[{"$nulls":10},"     - 고등학생",null,null,null,"252,600×37명×0.13×4회",{"$nulls":6},"=",4860]
[{"$nulls":10},"   ·장기근속수당",{"$nulls":11},36600]
[{"$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,8,110000,null,null,null,1320000,null,null,10560]
[{"$nulls":10},"15∼20년 미만",null,null,9,80000,null,null,null,960000,null,null,8640]
[{"$nulls":10},"10∼15년 미만",null,null,10,60000,null,null,null,720000,null,null,7200]
[{"$nulls":10},"5∼10년 미만",null,null,4,50000,null,null,null,600000,null,null,2400]
[{"$nulls":10},"   ·대우공무원 수당",{"$nulls":4},"269,407,780×6/100",{"$nulls":5},"=",16164]
[{"$nulls":10},"   ·특수업무수당",{"$nulls":11},23160]
[{"$nulls":10},"     - 장려수당",{"$nulls":4},"50,000×37명×12월",{"$nulls":5},"=",22200]
[{"$nulls":10},"     - 자동차 운전 업무수당",{"$nulls":4},"40,000×2명×12월",{"$nulls":5},"=",960]
[]
[{"$nulls":10},"101-04  일용인부임",{"$nulls":11},206822]
[]
[{"$nulls":10},"  ㅇ 누수수리원",{"$nulls":11},159312]
[{"$nulls":10},"   ·기본급",null,null,null,"13,700×7명×365일",{"$nulls":6},"=",35004]
[{"$nulls":10},"   ·기말수당",null,null,null,"41,723,500×4/12",{"$nulls":6},"=",13908]
[{"$nulls":10},"   ·정근수당",null,null,null,"41,723,500×2/12×90/100",{"$nulls":6},"=",6259]
[{"$nulls":10},"   ·체력단련비",null,null,null,"41,723,500×1/12×250/100",{"$nulls":6},"=",8693]
[]
[]
[{"$nulls":10},"   ·특수업무수당",null,null,null,"50,000×7명×12월",{"$nulls":6},"=",4200]
[{"$nulls":10},"   ·가족수당",null,null,null,"15,000×28명×12월",{"$nulls":6},"=",5040]
[{"$nulls":10},"   ·작업장려수당",null,null,null,"30,000×7명×12월",{"$nulls":6},"=",2520]
[{"$nulls":10},"   ·정액급식비",null,null,null,"80,000×7명×12월",{"$nulls":6},"=",6720]
[{"$nulls":10},"   ·가계보조비",null,null,null,"80,000×7명×12월",{"$nulls":6},"=",6720]
[{"$nulls":10},"   ·시간외근무수당",null,null,null,"6,140×7명×365일",{"$nulls":6},"=",15688]
[{"$nulls":10},"   ·휴일근무수당",null,null,null,"24,550×7명×2일×12월",{"$nulls":6},"=",4125]
[{"$nulls":10},"   ·월차유급휴가수당",null,null,null,"24,550×7명×1일×12월",{"$nulls":6},"=",2063]
[{"$nulls":10},"   ·년차유급휴가수당",null,null,null,"16,370×7명×20일",{"$nulls":6},"=",2292]
[{"$nulls":10},"   ·명절휴가비",null,null,"35,003,500×1/12×50/100×2회",{"$nulls":7},"=",2917]
[{"$nulls":10},"   ·교통보조비",null,null,null,"100,000×7명×12월",{"$nulls":6},"=",8400]
[{"$nulls":10},"   ·자녀학비보조수당",{"$nulls":11},4752]
[{"$nulls":10},"     - 중 학  생",null,null,null,"143,400×3명×4회",{"$nulls":6},"=",1721]
[{"$nulls":10},"     - 고등학생",null,null,null,"252,600×3명×4회",{"$nulls":6},"=",3031]
[{"$nulls":10},"   ·위생비",null,null,null,"80,000×7명×12월",{"$nulls":6},"=",6720]
[{"$nulls":10},"   ·야간근무수당",null,null,null,"24,550×2일×7명×12월",{"$nulls":6},"=",4125]
[{"$nulls":10},"   ·급량비",null,null,null,"70,000×7명×12월",{"$nulls":6},"=",5880]
[{"$nulls":10},"   ·근속가산금",{"$nulls":11},13286]
[{"$nulls":10},"     - 19년 근무자",null,null,null,"10,960×18×1명×12월",{"$nulls":6},"=",2368]
[{"$nulls":10},"     - 17년 근무자",null,null,null,"10,960×16×4명×12월",{"$nulls":6},"=",8418]
[{"$nulls":10},"     - 12년 근무자",null,null,null,"10,960×11×1명×12월",{"$nulls":6},"=",1447]
[{"$nulls":10},"     -  9년 근무자",null,null,null,"10,960×8×1명×12월",{"$nulls":6},"=",1053]
[]
[{"$nulls":10},"  ㅇ 계량기 교체원",{"$nulls":11},23442]
[{"$nulls":10},"   ·기본급",null,null,null,"13,700×1명×365일",{"$nulls":6},"=",5001]
[{"$nulls":10},"   ·기말수당",null,null,null,"5,960,500×4/12",{"$nulls":6},"=",1987]
[{"$nulls":10},"   ·정근수당",null,null,null,"5,960,500×2/12",{"$nulls":6},"=",993]
[]
[]
[{"$nulls":10},"   ·체력단련비",null,null,"5,960,500×1/12×250/100",{"$nulls":7},"=",1242]
[{"$nulls":10},"   ·특수업무수당",null,null,null,"50,000×1명×12월",{"$nulls":6},"=",600]
[{"$nulls":10},"   ·작업장려수당",null,null,null,"30,000×1명×12월",{"$nulls":6},"=",360]
[{"$nulls":10},"   ·가족수당",null,null,null,"15,000×4명×12월",{"$nulls":6},"=",720]
[{"$nulls":10},"   ·정액급식비",null,null,null,"80,000×1명×12월",{"$nulls":6},"=",960]
[{"$nulls":10},"   ·가계보조비",null,null,null,"80,000×1명×12월",{"$nulls":6},"=",960]
[{"$nulls":10},"   ·시간외근무수당",null,null,null,"6,140×1명×365일",{"$nulls":6},"=",2241]
[{"$nulls":10},"   ·월차유급휴가수당",null,null,null,"24,550×1명×1일×12월",{"$nulls":6},"=",295]
[{"$nulls":10},"   ·년차유급휴가수당",null,null,null,"16,370×1명×20일",{"$nulls":6},"=",328]
[{"$nulls":10},"   ·명절휴가비",null,null,"5,000,500×1/12×50/100×2회",{"$nulls":7},"=",417]
[{"$nulls":10},"   ·교통보조비",null,null,null,"100,000×1명×12월",{"$nulls":6},"=",1200]
[{"$nulls":10},"   ·위생비",null,null,null,"80,000×1명×12월",{"$nulls":6},"=",960]
[{"$nulls":10},"   ·자녀학비보조수당",{"$nulls":11},2021]
[{"$nulls":10},"     - 고등학생",null,null,null,"252,600×2명×4회",{"$nulls":6},"=",2021]
[{"$nulls":10},"   ·근속가산금",{"$nulls":11},3157]
[{"$nulls":10},"     - 25년 근무자",null,null,null,"10,960×24×1명×12월",{"$nulls":6},"=",3157]
[]
[{"$nulls":10},"  ㅇ 배관망도, 관로순찰원",{"$nulls":11},23068]
[{"$nulls":10},"   ·기본급",null,null,null,"18,770×2명×300일",{"$nulls":6},"=",11262]
[{"$nulls":10},"   ·상여금",null,null,null,"11,262,000×4/12",{"$nulls":6},"=",3754]
[{"$nulls":10},"   ·시간외근무수당",null,null,null,"7,039×2명×15일×12월",{"$nulls":6},"=",2534]
[{"$nulls":10},"   ·유급휴일수당",null,null,null,"18,770×2명×65일",{"$nulls":6},"=",2440]
[{"$nulls":10},"   ·월차유급휴가수당",null,null,null,"18,770×2명×1일×12월",{"$nulls":6},"=",450]
[{"$nulls":10},"   ·년차유급휴가수당",null,null,null,"18,770×2명×15일",{"$nulls":6},"=",563]
[{"$nulls":10},"   ·명절휴가비",null,null,"11,262,000×1/12×50/100×2회",{"$nulls":7},"=",939]
[{"$nulls":10},"   ·근속가산금",null,null,null,"18,770×2명×10/100×300일",{"$nulls":6},"=",1126]
[]
[]
[{"$nulls":10},"  ㅇ 일용인부 공상치료비",{"$nulls":10},"=",1000]
[{"$nulls":13},"계",{"$nulls":8},882832]
[]
[null,null,null,200,794148,null,785720,null,8428]
[null,null,null,"(물  건  비)"]
[null,null,null,201]
[null,null,null,"일반운영비",39002,null,48249,null,-9247,null,"201-01  일반수용비",{"$nulls":11},8690]
[]
[{"$nulls":10},"  ㅇ 정화조 청소수수료(년1회)",{"$nulls":10},"=",200]
[{"$nulls":10},"  ㅇ 복사기, 프린트기, PC등 행정장비관련 소모품 구",{"$nulls":10},"=",1500]
[{"$nulls":10},"  ㅇ 소프트웨어 구입",null,null,null,"56,100×6대",{"$nulls":6},"=",337]
[{"$nulls":10},"  ㅇ 기본사무용품비 및 기타수용비",{"$nulls":10},"=",6000]
[{"$nulls":10},"  ㅇ 당직용 침구구입비 및 세탁료",{"$nulls":11},403]
[{"$nulls":10},"   ·구입비",null,null,null,"20,350×4조×2회",{"$nulls":6},"=",163]
[{"$nulls":10},"   ·세탁료",null,null,null,"5,000×2조×12월×2회",{"$nulls":6},"=",240]
[{"$nulls":10},"  ㅇ 숙직실 장판교체 및 도배",{"$nulls":10},"=",250]
[]
[{"$nulls":10},"201-03  공공요금및 제세",{"$nulls":11},8301]
[]
[{"$nulls":10},"  ㅇ 전기요금",{"$nulls":5},"160,000×12월",{"$nulls":4},"=",1920]
[{"$nulls":10},"  ㅇ 상·하수도요금",{"$nulls":4},"40,000×12월",{"$nulls":5},"=",480]
[{"$nulls":10},"  ㅇ 행정전화 회선료",null,null,null,"14,850×4회선×12월",{"$nulls":6},"=",713]
[{"$nulls":10},"  ㅇ 자동차세",{"$nulls":11},122]
[{"$nulls":10},"   ·화물",null,null,null,"28,500×2대×1회",{"$nulls":6},"=",57]
[{"$nulls":10},"   ·승합",null,null,null,"65,000×1대×1회",{"$nulls":6},"=",65]
[{"$nulls":10},"  ㅇ 자동차 보험료",{"$nulls":11},838]
[{"$nulls":10},"   ·화물(소형)",null,null,null,"277,955×2대×1회",{"$nulls":6},"=",556]
[{"$nulls":10},"   ·승합(소형)",null,null,null,"281,931×1대×1회",{"$nulls":6},"=",282]
[{"$nulls":10},"  ㅇ 환경개선부담금",{"$nulls":11},220]
[{"$nulls":10},"   ·건물",null,null,null,"20,000×2회",{"$nulls":6},"=",40]
[]
[]
[{"$nulls":10},"   ·차량",null,null,null,"90,000×2회",{"$nulls":6},"=",180]
[{"$nulls":10},"  ㅇ 공공요금(전화,우편료)",{"$nulls":5},"334,000×12월",{"$nulls":4},"=",4008]
[]
[{"$nulls":10},"201-04  운영수당",{"$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},190]
[]
[{"$nulls":10},"  ㅇ 누수수리원 및 계량기 교체원",{"$nulls":11},190]
[{"$nulls":10},"   ·면장갑",null,null,null,"1,900×100속",{"$nulls":6},"=",190]
[]
[{"$nulls":10},"201-06  급량비",{"$nulls":11},3720]
[]
[{"$nulls":10},"  ㅇ 야간누수탐사 급식비",{"$nulls":4},"5,000×25명×1식×12월",{"$nulls":5},"=",1500]
[{"$nulls":10},"  ㅇ 휴일및 야간근무자 급식비",{"$nulls":4},"5,000×37명×1식×12월",{"$nulls":5},"=",2220]
[]
[{"$nulls":10},"201-07  임차료",{"$nulls":11},1000]
[]
[{"$nulls":10},"  ㅇ 비상급수 운반차량 임차료",{"$nulls":5},"100,000×7대",{"$nulls":4},"=",700]
[{"$nulls":10},"  ㅇ 자재 운반차량 임차료",{"$nulls":5},"100,000×3대",{"$nulls":4},"=",300]
[]
[{"$nulls":10},"201-08  연료비",{"$nulls":11},3040]
[]
[{"$nulls":10},"  ㅇ 도시가스",null,"{(1,506×60일×8시간×2.0)＋74,304}×2대",{"$nulls":9},3040]
[]
[{"$nulls":10},"201-09  시설장비유지비",{"$nulls":11},3761]
[]
[{"$nulls":10},"  ㅇ 건물유지비",{"$nulls":11},1261]
[{"$nulls":10},"   ·청사",null,null,null,"1,897×665㎡",{"$nulls":6},"=",1261]
[{"$nulls":10},"   ·보일러교체",{"$nulls":10},"=",1000]
[]
[]
[{"$nulls":10},"  ㅇ 누수수리용 장비 유지비",{"$nulls":11},1500]
[{"$nulls":10},"      (펌프 5대, 굴착기 3대, 캇트기 1대, 콤프레샤 2대)"]
[{"$nulls":10},"   ·수선유지비",{"$nulls":5},"100,000×11대",{"$nulls":4},"=",1100]
[{"$nulls":10},"   ·장비유류대(휘발유, 잡유 등)",{"$nulls":10},"=",400]
[]
[{"$nulls":10},"201-10  차량,선박비",{"$nulls":11},6000]
[]
[{"$nulls":10},"  ㅇ 차량유지비",{"$nulls":11},6000]
[{"$nulls":10},"   ·화물소형",null,null,null,"2,000,000×3대",{"$nulls":6},"=",6000]
[{"$nulls":13},"계",{"$nulls":8},39002]
[]
[null,null,null,202]
[null,null,null,"여      비",33960,null,32820,null,1140,null,"202-01  국내여비",{"$nulls":11},9120]
[]
[{"$nulls":10},"  ㅇ 기본업무추진여비",null,null,null,"10,000×19명×4회×12월",{"$nulls":6},"=",9120]
[]
[{"$nulls":10},"202-02  월액여비",{"$nulls":11},24840]
[]
[{"$nulls":10},"  ㅇ 누수수리원, 계량기 교체원, 검침원 월정액여비"]
[{"$nulls":13},"115,000×18명×12월",{"$nulls":7},"=",24840]
[{"$nulls":13},"계",{"$nulls":8},33960]
[]
[null,null,null,203]
[null,null,null,"업무추진비",106940,null,106940,null,0,null,"203-01  기관운영 업무추진비",{"$nulls":11},2000]
[]
[{"$nulls":10},"  ㅇ 급수 민원해결 업무추진비",{"$nulls":10},"=",2000]
[]
[{"$nulls":10},"203-04  기타 업무추진비",{"$nulls":11},104940]
[]
[{"$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",{"$nulls":11},42720]
[{"$nulls":10},"   ·5급",null,null,null,"200,000×1명×12월",{"$nulls":6},"=",2400]
[]
[]
[{"$nulls":10},"   ·6급",null,null,null,"130,000×4명×12월",{"$nulls":6},"=",6240]
[{"$nulls":10},"   ·7급",null,null,null,"120,000×4명×12월",{"$nulls":6},"=",5760]
[{"$nulls":10},"   ·8∼9급",null,null,null,"90,000×12명×12월",{"$nulls":6},"=",12960]
[{"$nulls":10},"   ·기능10등급",null,null,null,"80,000×16명×12월",{"$nulls":6},"=",15360]
[{"$nulls":10},"  ㅇ 부서운영 업무추진비",{"$nulls":4},"285,000×12월",{"$nulls":5},"=",3420]
[{"$nulls":10},"  ㅇ 특정업무수행활동비",{"$nulls":11},57600]
[{"$nulls":10},"   ·상수도사업본부종사 공무원",{"$nulls":5},"80,000×37명×12월",{"$nulls":4},"=",35520]
[{"$nulls":10},"   ·요금과징업무담당 공무원",{"$nulls":5},"80,000×19명×12월",{"$nulls":4},"=",18240]
[{"$nulls":10},"   ·누수수리탐사업무담당 공무원",{"$nulls":5},"80,000×4명×12월",{"$nulls":4},"=",3840]
[{"$nulls":13},"계",{"$nulls":8},106940]
[]
[null,null,null,204]
[null,null,null,"복리후생비",133956,null,211471,null,-77515,null,"  ㅇ 정액급식비",null,null,null,"80,000×37명×12월",{"$nulls":6},"=",35520]
[{"$nulls":10},"  ㅇ 교통비",{"$nulls":11},44400]
[{"$nulls":10},"   ·5급이하",null,null,null,"100,000×37명×12월",{"$nulls":6},"=",44400]
[{"$nulls":10},"  ㅇ 명절휴가비",null,null,"353,688,000×1/12×50/100×2회",{"$nulls":7},"=",29474]
[{"$nulls":10},"  ㅇ 연가보상비",null,null,"353,688,000×1/12×1/24×20일",{"$nulls":7},"=",24562]
[{"$nulls":13},"계",{"$nulls":8},133956]
[]
[null,null,null,206]
[null,null,null,"일반재료비",7750,null,15500,null,-7750,null,"206-01  일반재료비",{"$nulls":11},7750]
[]
[{"$nulls":10},"  ㅇ 누수수리용 자재(급수관수리 및 도로복구용)",{"$nulls":10},"=",7250]
[{"$nulls":10},"  ㅇ 누수수리용 공구(파이프렌치외 10종)",{"$nulls":10},"=",500]
[{"$nulls":13},"계",{"$nulls":8},7750]
[]
[null,null,null,214]
[null,null,null,"수  선  비",472540,null,370740,null,101800,null,"214-01  수선비",{"$nulls":11},202540]
[]
[{"$nulls":10},"  ㅇ 누수수리 도급",{"$nulls":11},202540]
[{"$nulls":10},"   ·급수관 누수수리(820건)",{"$nulls":10},"=",202540]
[]
[]
[{"$nulls":10},"214-03  급수관 교체비",{"$nulls":11},270000]
[]
[{"$nulls":10},"  ㅇ D=13∼300m/m,  L=9,760M",{"$nulls":10},"=",270000]
[{"$nulls":13},"계",{"$nulls":8},472540]
[]
[null,null,717,null,609961,null,753738,null,-143777]
[null,null,"급  수  공  사  비"]
[null,null,null,"717-1"]
[null,null,null,"신설공사비",489961,null,643738,null,-153777,null,"  ㅇ 수탁신설공사비",{"$nulls":11},489961]
[{"$nulls":10},"구경별",null,"전당평균공사비",null,null,null,"99증설예상전수",{"$nulls":4},"계"]
[{"$nulls":10},"계",{"$nulls":5},360,{"$nulls":4},498988]
[{"$nulls":10},"13m/m",null,943000,null,null,null,230,{"$nulls":4},216890]
[{"$nulls":10},"20m/m",null,1077000,null,null,null,50,{"$nulls":4},53850]
[{"$nulls":10},"25m/m",null,1241000,null,null,null,50,{"$nulls":4},62050]
[{"$nulls":10},"32m/m",null,1518000,null,null,null,10,{"$nulls":4},15180]
[{"$nulls":10},"40m/m",null,1762000,null,null,null,10,{"$nulls":4},17620]
[{"$nulls":10},"50m/m",null,1975000,null,null,null,5,{"$nulls":4},9875]
[{"$nulls":10},"75m/m",null,20370000,null,null,null,2,{"$nulls":4},40740]
[{"$nulls":10},"100m/m",null,23505000,null,null,null,1,{"$nulls":4},23505]
[{"$nulls":10},"150m/m",null,28298000,null,null,null,1,{"$nulls":4},28298]
[{"$nulls":10},"200m/m",null,30980000,null,null,null,1,{"$nulls":4},30980]
[{"$nulls":10},"                수도계량기 구입비 제외",{"$nulls":11},9027]
[]
[null,null,null,"717-2"]
[null,null,null,"개조공사비",120000,null,110000,null,10000,null,"  ㅇ 수탁개조 급수공사비",{"$nulls":11},120000]
[{"$nulls":10},"   ·급수관 구경확대, 계량기 이동공사등 수탁개조 급수공사비",{"$nulls":10},"=",120000]
[]
[]
[null,730,null,null,10000,null,10000,null,0]
[null,"특     별     손     실"]
[null,null,733,null,10000,null,10000,null,0]
[null,null,"전기손익수정손실"]
[null,null,null,"733-1"]
[null,null,null,"전기손익",10000,null,10000,null,0,null,"  ㅇ 과년도발생 과오납금 환급금",{"$nulls":10},"=",10000]
[null,null,null,"수정손실"]