{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["남부"],"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":"남부","index":0,"n_rows":286,"n_cols":23,"rows_kept":286,"cut":false,"hidden":false,"merged":[[204,16,204,20],[271,10,271,11],[271,12,271,14],[271,16,271,19],[263,16,263,19],[265,10,265,11],[264,12,264,14],[234,14,234,20],[235,13,235,20],[226,16,226,20],[281,4,282,4],[3,6,4,6],[3,8,4,8],[5,6,6,6],[5,8,6,8],[7,6,8,6],[7,8,8,8],[115,6,116,6],[115,8,116,8],[258,6,259,6],[279,10,280,23],[281,10,282,23],[281,6,282,6],[281,8,282,8],[115,4,116,4],[279,4,280,4],[279,6,280,6],[279,8,280,8],[258,8,259,8],[279,1,279,3],[280,1,280,3],[281,2,281,3],[282,2,282,3],[268,21,268,22],[270,10,270,11],[270,12,270,14],[270,16,270,19],[270,21,270,22],[268,10,268,11],[268,12,268,14],[268,16,268,19],[269,10,269,11],[269,12,269,14],[265,21,265,22],[266,10,266,11],[266,12,266,14],[266,16,266,19],[266,21,266,22],[265,12,265,14],[259,2,259,3],[262,12,262,15],[264,10,264,11],[258,4,259,4],[258,10,259,23],[262,16,262,20],[262,21,262,23],[262,10,262,11],[263,10,263,11],[264,21,264,22],[227,16,227,20],[228,16,228,20],[258,2,258,3],[215,14,215,20],[217,14,217,20],[218,14,218,20],[221,14,221,20],[219,14,219,20],[220,14,220,20],[263,21,263,22],[236,13,236,20],[229,13,229,20],[244,13,244,20],[255,13,255,20],[263,12,263,14],[25,10,25,11],[193,14,193,20],[195,13,195,20],[200,14,200,20],[113,13,113,20],[170,16,170,20],[171,16,171,20],[153,14,153,20],[194,14,194,20],[147,14,147,20],[0,10,0,23],[21,21,21,22],[21,18,21,19],[24,21,24,22],[19,21,19,22],[20,21,20,22],[24,18,24,19],[24,10,24,11],[22,21,22,22],[19,18,19,19],[26,21,26,22],[26,14,26,16],[26,18,26,19],[25,21,25,22],[24,14,24,16],[141,15,141,20],[86,14,86,20],[95,14,95,20],[124,14,124,20],[125,14,125,20],[127,14,127,20],[130,14,130,20],[90,14,90,20],[91,14,91,20],[94,14,94,20],[17,18,17,19],[156,14,156,20],[140,15,140,20],[143,14,143,20],[138,14,138,20],[18,18,18,19],[21,14,21,16],[17,14,17,16],[18,14,18,16],[19,14,19,16],[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],[26,10,26,11],[8,2,8,3],[25,18,25,19],[22,10,22,11],[22,14,22,16],[22,18,22,19],[25,14,25,16],[7,4,8,4],[20,18,20,19],[20,10,20,11],[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],[15,21,16,23],[3,10,4,23],[5,10,6,23],[9,10,10,23],[9,8,10,8],[60,14,60,20],[61,14,61,20],[62,14,62,20],[82,14,82,20],[81,14,81,20],[73,13,73,20],[77,14,77,20],[74,13,74,20],[67,14,67,20],[28,10,28,12],[78,14,78,20],[139,15,139,20],[115,10,116,23],[80,14,80,20],[75,14,75,20],[89,14,89,20],[88,14,88,20],[131,14,131,20],[59,14,59,20],[21,10,21,11],[19,10,19,11],[18,10,18,11],[68,14,68,20],[49,18,49,19],[51,15,51,20],[53,15,53,20],[54,15,54,20],[65,14,65,20],[66,14,66,20],[85,14,85,20],[87,14,87,20],[69,14,69,20],[70,14,70,20],[71,14,71,20],[72,14,72,20],[49,10,49,12],[50,18,50,19],[46,21,46,22],[47,21,47,22],[48,21,48,22],[49,21,49,22],[50,21,50,22],[46,18,46,19],[47,18,47,19],[48,18,48,19],[44,21,45,23],[50,10,50,12],[46,14,46,16],[48,14,48,16],[47,14,47,16],[49,14,49,16],[50,14,50,16],[46,10,46,12],[47,10,47,12],[48,10,48,12],[41,14,41,20],[42,14,42,20],[44,10,45,12],[44,13,45,13],[44,14,44,20],[45,14,45,17],[45,18,45,20],[29,14,29,20],[30,14,30,20],[36,14,36,20],[39,14,39,20],[1,8,1,9],[2,8,2,9],[1,6,1,7],[2,6,2,7],[96,14,96,20],[101,14,101,20],[98,13,98,20],[97,14,97,20],[99,14,99,20],[272,21,272,22],[114,13,114,20],[105,14,105,20],[106,14,106,20],[230,13,230,20],[110,14,110,20],[111,14,111,20],[145,14,145,20],[183,14,183,20],[161,14,161,20],[104,14,104,20],[272,10,272,11],[272,12,272,14],[272,16,272,19],[267,10,267,11],[267,12,267,14],[267,16,267,19],[107,14,107,20],[108,14,108,20],[109,14,109,20],[148,14,148,20],[186,14,186,20],[166,15,166,20],[176,10,176,20],[184,14,184,20],[165,15,165,20],[178,10,178,20],[205,13,205,20],[271,21,271,22],[269,16,269,19],[232,14,232,20],[237,13,237,20],[222,15,222,20],[269,21,269,22],[267,21,267,22],[264,16,264,19],[265,16,265,19],[23,10,23,11],[23,14,23,16],[23,18,23,19],[23,21,23,22]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"《남  부  사  업  소》"]
["과        목",null,null,null,"예 산 액",null,"전 년 도",null,"비△교",null,"산         출         기         초"]
["관","항","세항","목",null,null,"예 산 액",null,"증   감"]
[700,null,null,null,3144212,null,4483833,null,-1339621]
["상  수  도  사  업  비  용"]
[null,710,null,null,3134212,null,4473833,null,-1339621]
[null,"영     업     비     용"]
[null,null,716,null,2450104,null,3302887,null,-852783]
[null,null,"징수및수용가관리비"]
[null,null,null,100,1069266,null,1113309,null,-44043]
[null,null,null,"(인  건  비)"]
[null,null,null,101]
[null,null,null,"인  건  비",1069266,null,1133309,null,-64043,null,"101-01 기본급",{"$nulls":11},734809]
[]
[{"$nulls":10},"  ㅇ 봉   급",{"$nulls":11},495376]
[{"$nulls":10},"급  류",null,"정원","평균","1    인   당",{"$nulls":6},"계"]
[{"$nulls":13},"호봉","월   액",null,null,null,"년   액"]
[{"$nulls":10},"계",null,62,{"$nulls":8},495376]
[{"$nulls":10},"5    급",null,1,29,1341800,null,null,null,16101600,null,null,16102]
[{"$nulls":10},"6    급",null,5,23,1087300,null,null,null,13047600,null,null,65238]
[{"$nulls":10},"7    급",null,4,16,863500,null,null,null,10362000,null,null,41448]
[{"$nulls":10},"8    급",null,5,10,649700,null,null,null,7796400,null,null,38982]
[{"$nulls":10},"9    급",null,4,6,489400,null,null,null,5872800,null,null,23492]
[{"$nulls":10},"별정 8급",null,1,20,841500,null,null,null,10098000,null,null,10098]
[{"$nulls":10},"기능 8등급",null,2,29,956600,null,null,null,11479200,null,null,22959]
[{"$nulls":10},"기능 9등급",null,8,21,777600,null,null,null,9331200,null,null,74650]
[{"$nulls":10},"기능10등급",null,32,12,527100,null,null,null,6325200,null,null,202407]
[]
[{"$nulls":10},"  ㅇ 상여금",{"$nulls":11},239433]
[{"$nulls":10},"   ·기말수당",null,null,null,"495,376,000×4/12",{"$nulls":6},"=",165126]
[{"$nulls":10},"   ·정근수당",null,null,null,"495,376,000×2/12×90/100",{"$nulls":6},"=",74307]
[]
[]
[{"$nulls":10},"101-02  수   당",{"$nulls":11},235204]
[]
[{"$nulls":10},"  ㅇ 초과근무수당",{"$nulls":11},85482]
[{"$nulls":10},"   ·시간외근무수당",null,null,null,"4,419×62명×26시간×12월",{"$nulls":6},"=",85482]
[]
[{"$nulls":10},"  ㅇ 정액수당",{"$nulls":11},149722]
[{"$nulls":10},"   ·가족수당",null,null,null,"15,000×62명×2.27×12월",{"$nulls":6},"=",25334]
[{"$nulls":10},"   ·자녀학비보조수당",{"$nulls":11},15613]
[{"$nulls":10},"     - 중 학  생",null,null,null,"143,400×62명×0.21×4회",{"$nulls":6},"=",7469]
[{"$nulls":10},"     - 고등학생",null,null,null,"252,600×62명×0.13×4회",{"$nulls":6},"=",8144]
[{"$nulls":10},"   ·장기근속수당",{"$nulls":11},54720]
[{"$nulls":10},"근 속 년 수",null,null,"인원","1    인    당",{"$nulls":6},"계"]
[{"$nulls":14},"월  액",null,null,null,"년  액"]
[{"$nulls":10},"25년 이상",null,null,9,130000,null,null,null,1560000,null,null,14040]
[{"$nulls":10},"20∼25년 미만",null,null,9,110000,null,null,null,1320000,null,null,11880]
[{"$nulls":10},"15∼20년 미만",null,null,10,80000,null,null,null,960000,null,null,9600]
[{"$nulls":10},"10∼15년 미만",null,null,10,60000,null,null,null,720000,null,null,7200]
[{"$nulls":10},"5∼10년 미만",null,null,20,50000,null,null,null,600000,null,null,12000]
[{"$nulls":10},"   ·대우공무원 수당",{"$nulls":4},"256,904,400×6/100",{"$nulls":5},"=",15415]
[{"$nulls":10},"   ·특수업무수당",{"$nulls":11},38640]
[{"$nulls":10},"     - 장려수당",{"$nulls":4},"50,000×62명×12월",{"$nulls":5},"=",37200]
[{"$nulls":10},"     - 자동차 운전 업무수당",{"$nulls":4},"40,000×3명×12월",{"$nulls":5},"=",1440]
[]
[{"$nulls":10},"101-04  일용인부임",{"$nulls":11},99253]
[]
[{"$nulls":10},"  ㅇ 계량기교체원",{"$nulls":11},60405]
[{"$nulls":10},"   ·기본급",null,null,null,"13,700×3명×365일",{"$nulls":6},"=",15002]
[{"$nulls":10},"   ·기말수당",null,null,null,"15,961,500×4/12",{"$nulls":6},"=",5321]
[{"$nulls":10},"   ·정근수당",null,null,null,"15,961,500×2/12×90/100",{"$nulls":6},"=",2395]
[{"$nulls":10},"   ·체력단련비",null,null,null,"15,961,500×1/12×250/100",{"$nulls":6},"=",3326]
[]
[]
[{"$nulls":10},"   ·특수업무수당",null,null,null,"50,000×3명×12월",{"$nulls":6},"=",1800]
[{"$nulls":10},"   ·작업장려수당",null,null,null,"30,000×3명×12월",{"$nulls":6},"=",1080]
[{"$nulls":10},"   ·가족수당",null,null,null,"15,000×11명×12월",{"$nulls":6},"=",1980]
[{"$nulls":10},"   ·정액급식비",null,null,null,"80,000×3명×12월",{"$nulls":6},"=",2880]
[{"$nulls":10},"   ·가계보조비",null,null,null,"80,000×3명×12월",{"$nulls":6},"=",2880]
[{"$nulls":10},"   ·시간외근무수당",null,null,null,"6,140×3명×30일×12월",{"$nulls":6},"=",6632]
[{"$nulls":10},"   ·월차유급휴가수당",null,null,null,"24,550×3명×1일×12월",{"$nulls":6},"=",884]
[{"$nulls":10},"   ·년차유급휴가수당",null,null,null,"16,370×3명×20일",{"$nulls":6},"=",983]
[{"$nulls":10},"   ·명절휴가비",null,null,"15,001,500×1/12×50/100×2회",{"$nulls":7},"=",1251]
[{"$nulls":10},"   ·위생비",null,null,"80,000×3명×12월",{"$nulls":7},"=",2880]
[{"$nulls":10},"   ·교통보조비",null,null,null,"100,000×3명×12월",{"$nulls":6},"=",3600]
[{"$nulls":10},"   ·자녀학비보조수당",{"$nulls":11},3169]
[{"$nulls":10},"     - 중 학  생",null,null,null,"143,400×2명×4회",{"$nulls":6},"=",1148]
[{"$nulls":10},"     - 고등학생",null,null,null,"252,600×2명×4회",{"$nulls":6},"=",2021]
[{"$nulls":10},"   ·근속가산금",{"$nulls":11},4342]
[{"$nulls":10},"     - 13년 근무자",null,null,null,"10,960×12×1명×12월",{"$nulls":6},"=",1579]
[{"$nulls":10},"     - 12년 근무자",null,null,null,"10,960×11×1명×12월",{"$nulls":6},"=",1447]
[{"$nulls":10},"     - 11년 근무자",null,null,null,"10,960×10×1명×12월",{"$nulls":6},"=",1316]
[]
[{"$nulls":10},"  ㅇ 누수탐사원",{"$nulls":11},15240]
[{"$nulls":10},"   ·기본급",null,null,null,"13,700×1명×365일",{"$nulls":6},"=",5001]
[{"$nulls":10},"   ·기말수당",null,null,null,"5,000,500×4/12",{"$nulls":6},"=",1667]
[{"$nulls":10},"   ·정근수당",null,null,null,"5,000,500×2/12×60/100",{"$nulls":6},"=",501]
[{"$nulls":10},"   ·체력단련비",null,null,null,"5,000,500×1/12×250/100",{"$nulls":6},"=",1042]
[{"$nulls":10},"   ·가족수당",null,null,null,"15,000×2명×12월",{"$nulls":6},"=",360]
[{"$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×15일×12월",{"$nulls":6},"=",1106]
[{"$nulls":10},"   ·휴일근무수당",null,null,null,"20,550×1명×2일×12월",{"$nulls":6},"=",494]
[{"$nulls":10},"   ·월차유급휴가수당",null,null,null,"20,550×1명×1일×12월",{"$nulls":6},"=",247]
[{"$nulls":10},"   ·년차유급휴가수당",null,null,null,"13,700×1명×20일",{"$nulls":6},"=",274]
[{"$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},"   ·자녀학비보조수당",{"$nulls":11},1011]
[{"$nulls":10},"     - 고등학생",null,null,null,"252,600×1명×4회",{"$nulls":6},"=",1011]
[]
[{"$nulls":10},"  ㅇ 배관망도 정비원",{"$nulls":11},22608]
[{"$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,"6,580×2명×15일×12월",{"$nulls":6},"=",2369]
[{"$nulls":10},"   ·유급휴일수당",null,null,null,"17,550×2명×65일",{"$nulls":6},"=",2282]
[{"$nulls":10},"   ·월차유급휴가수당",null,null,null,"17,550×2명×1일×12월",{"$nulls":6},"=",422]
[{"$nulls":10},"   ·년차유급휴가수당",null,null,null,"17,550×2명×15일",{"$nulls":6},"=",527]
[{"$nulls":10},"   ·명절휴가비",null,null,null,"11,262,000×1/12×50/100×2회",{"$nulls":6},"=",939]
[{"$nulls":10},"   ·근속가산금",null,null,null,"17,550×2명×10/100×300일",{"$nulls":6},"=",1053]
[{"$nulls":10},"  ㅇ 일용인부 공상치료비",{"$nulls":10},"=",1000]
[{"$nulls":13},"계",{"$nulls":8},1069266]
[]
[null,null,null,200,1380838,null,2169578,null,-788740]
[null,null,null,"(물  건  비)"]
[null,null,null,201]
[null,null,null,"일반운영비",57034,null,68205,null,-11171,null,"201-01  일반수용비",{"$nulls":11},15840]
[]
[{"$nulls":10},"  ㅇ 기본사무용품 및 기타수용비",{"$nulls":10},"=",8000]
[{"$nulls":10},"  ㅇ 복사기,프린트,PC등 행정장비 소모품 구입",{"$nulls":10},"=",1800]
[]
[]
[{"$nulls":10},"  ㅇ 소프트웨어 구입",null,null,null,"56,100×11대",{"$nulls":6},"=",618]
[{"$nulls":10},"  ㅇ 복사기 드럼교체",null,null,null,"150,000×3애",{"$nulls":6},"=",450]
[{"$nulls":10},"  ㅇ 정화조 청소 수수료(년1회)",{"$nulls":10},"=",500]
[{"$nulls":10},"  ㅇ 전산바인드 구입",null,null,null,"55,000×10BOX",{"$nulls":6},"=",550]
[{"$nulls":10},"  ㅇ 쓰레기 수거료",{"$nulls":10},"=",600]
[{"$nulls":10},"  ㅇ 당직용 침구구입비 및 세탁료",{"$nulls":11},322]
[{"$nulls":10},"   ·구입비",null,null,null,"20,350×2조×2회",{"$nulls":6},"=",82]
[{"$nulls":10},"   ·세탁료",null,null,null,"5,000×2조×12월×2회",{"$nulls":6},"=",240]
[{"$nulls":10},"  ㅇ 청사 2층사무실 개수",{"$nulls":11},3000]
[{"$nulls":10},"   ·구 전산실철거 및 문서고앵글 이설",{"$nulls":10},"=",2000]
[{"$nulls":10},"   ·동력 철거 및 전기 배선",{"$nulls":10},"=",1000]
[]
[{"$nulls":10},"201-03  공공요금및 제세",{"$nulls":11},18021]
[]
[{"$nulls":10},"  ㅇ 전기요금",null,null,null,"700,000×12월",{"$nulls":6},"=",8400]
[{"$nulls":10},"  ㅇ 공공요금(전화,우편 등)",{"$nulls":4},"600,000×12월",{"$nulls":5},"=",7200]
[{"$nulls":10},"  ㅇ 상·하수도요금",{"$nulls":4},"50,000×12월",{"$nulls":5},"=",600]
[{"$nulls":10},"  ㅇ 행정전화 회선 사용료",{"$nulls":4},"13,500×4회선×12월",{"$nulls":5},"=",648]
[{"$nulls":10},"  ㅇ 자동차세",{"$nulls":11},57]
[{"$nulls":10},"   ·화물(소형)",null,null,null,"28,500×2대×1회",{"$nulls":6},"=",57]
[{"$nulls":10},"  ㅇ 자동차 보험료",{"$nulls":11},556]
[{"$nulls":10},"   ·화물(중형)",null,null,null,"277,955×2대×1회",{"$nulls":6},"=",556]
[{"$nulls":10},"  ㅇ 환경개선부담금",{"$nulls":11},560]
[{"$nulls":10},"   ·건물",null,null,null,"140,000×2회",{"$nulls":6},"=",280]
[{"$nulls":10},"   ·차량",null,null,null,"140,000×2회",{"$nulls":6},"=",280]
[]
[{"$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 계량기교체원 등 현업직원",{"$nulls":11},190]
[{"$nulls":10},"   ·면장갑",null,null,null,"1,900×100속",{"$nulls":6},"=",190]
[]
[{"$nulls":10},"201-06  급량비",{"$nulls":11},6120]
[]
[{"$nulls":10},"  ㅇ 야간누수탐사 급식비",{"$nulls":4},"5,000×40명×12월",{"$nulls":5},"=",2400]
[{"$nulls":10},"  ㅇ 휴일및 야간근무자 급식비",{"$nulls":4},"5,000×62명×1식×12월",{"$nulls":5},"=",3720]
[]
[{"$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",{"$nulls":11},2814]
[]
[{"$nulls":10},"  ㅇ 온수보일러(본관건물)"]
[{"$nulls":10},"(1,830×75일×8시간×2톤)＋(74,304×2대)",{"$nulls":10},"=",2345]
[{"$nulls":10},"  ㅇ 온수보일러(당직실)"]
[{"$nulls":10},"(1,830×75일×8시간×0.2톤×2대)＋(74,304×0.2×2대)",{"$nulls":10},"=",469]
[]
[{"$nulls":10},"201-09  시설장비유지비",{"$nulls":11},4291]
[]
[{"$nulls":10},"  ㅇ 건물유지비",{"$nulls":11},2791]
[{"$nulls":10},"   ·청사",null,null,null,"3,362×752㎡",{"$nulls":6},"=",2529]
[{"$nulls":10},"   ·자재창고",null,null,null,"531×492㎥",{"$nulls":6},"=",262]
[{"$nulls":10},"  ㅇ 계량기교체 및 불출수수리용 장비유지비",{"$nulls":11},1500]
[{"$nulls":10},"   ·수선유지비(양수기등)",null,null,null,"100,000×9대",{"$nulls":6},"=",900]
[{"$nulls":10},"   ·장비유지비(휘발유, 경유 등)",{"$nulls":10},"=",600]
[]
[]
[{"$nulls":10},"201-10  차량,선박비",{"$nulls":11},4458]
[]
[{"$nulls":10},"  ㅇ 차량유지비",{"$nulls":11},4458]
[{"$nulls":10},"   ·화물소형(1톤)",null,null,null,"2,229,000×1대",{"$nulls":6},"=",2229]
[{"$nulls":10},"   ·화물소형(프레지오)",null,null,null,"2,229,000×1대",{"$nulls":6},"=",2229]
[{"$nulls":13},"계",{"$nulls":8},57034]
[]
[null,null,null,202]
[null,null,null,"여      비",63960,null,63900,null,60,null,"202-01  국내여비",{"$nulls":11},11520]
[]
[{"$nulls":10},"  ㅇ 기본업무추진여비",null,null,null,"10,000×24명×4회×12월",{"$nulls":6},"=",11520]
[]
[{"$nulls":10},"202-02  월액여비",{"$nulls":11},52440]
[]
[{"$nulls":10},"  ㅇ 계량기 교체원, 검침원 월정액여비",{"$nulls":5},"115,000×38명×12월",{"$nulls":4},"=",52440]
[{"$nulls":13},"계",{"$nulls":8},63960]
[]
[null,null,null,203]
[null,null,null,"업무추진비",180080,null,181520,null,-1440,null,"203-01  기관운영 업무추진비",{"$nulls":11},2000]
[]
[{"$nulls":10},"  ㅇ 급수 민원해결 업무추진비",{"$nulls":10},"=",2000]
[]
[{"$nulls":10},"203-04  기타 업무추진비",{"$nulls":11},178080]
[]
[{"$nulls":10},"  ㅇ 직책급 업무추진비",{"$nulls":11},1200]
[{"$nulls":10},"   ·소장(5급)",null,null,null,"100,000×1명×12월",{"$nulls":6},"=",1200]
[{"$nulls":10},"  ㅇ 직급보조비",{"$nulls":11},68280]
[{"$nulls":10},"   ·5급",null,null,null,"200,000×1명×12월",{"$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]
[{"$nulls":10},"   ·8∼9급",null,null,null,"90,000×20명×12월",{"$nulls":6},"=",21600]
[{"$nulls":10},"   ·기능10등급",null,null,null,"80,000×32명×12월",{"$nulls":6},"=",30720]
[{"$nulls":10},"  ㅇ 부서운영 업무추진비",{"$nulls":4},"410,000×12월",{"$nulls":5},"=",4920]
[]
[]
[{"$nulls":10},"  ㅇ 특정업무수행활동비",{"$nulls":11},103680]
[{"$nulls":10},"   ·상수도사업본부종사 공무원",{"$nulls":5},"80,000×62명×12월",{"$nulls":4},"=",59520]
[{"$nulls":10},"   ·요금과징업무담당 공무원",{"$nulls":5},"80,000×38명×12월",{"$nulls":4},"=",36480]
[{"$nulls":10},"   ·누수수리탐사업무담당 공무원",{"$nulls":5},"80,000×8명×12월",{"$nulls":4},"=",7680]
[{"$nulls":13},"계",{"$nulls":8},180080]
[]
[null,null,null,204]
[null,null,null,"복리후생비",209604,null,322135,null,-112531,null,"  ㅇ 정액급식비",null,null,null,"80,000×62명×12월",{"$nulls":6},"=",59520]
[{"$nulls":10},"  ㅇ 교통비",{"$nulls":11},74400]
[{"$nulls":10},"   ·5급이하",null,null,null,"100,000×62명×12월",{"$nulls":6},"=",74400]
[{"$nulls":10},"  ㅇ 명절휴가비",null,null,"495,376,000×1/12×50/100×2회",{"$nulls":7},"=",41282]
[{"$nulls":10},"  ㅇ 연가보상비",null,null,"495,376,000×1/12×1/24×20일",{"$nulls":7},"=",34402]
[{"$nulls":13},"계",{"$nulls":8},209604]
[]
[null,null,null,206]
[null,null,null,"일반재료비",10500,null,21000,null,-10500,null,"206-01  일반재료비",{"$nulls":11},10500]
[]
[{"$nulls":10},"  ㅇ 복구용 록하드 모래구입",{"$nulls":10},"=",10000]
[{"$nulls":10},"  ㅇ 계량기 교체용 공구(파이프렌치 등)",{"$nulls":10},"=",500]
[{"$nulls":13},"계",{"$nulls":8},10500]
[]
[null,null,null,214]
[null,null,null,"수  선  비",859660,null,1512818,null,-653158,null,"214-01  수선비",{"$nulls":11},439660]
[]
[{"$nulls":10},"  ㅇ 누수수리 도급",{"$nulls":11},439660]
[{"$nulls":10},"   ·급수관 누수수리(1,780건)",{"$nulls":10},"=",439660]
[]
[{"$nulls":10},"214-03  급수관 교체비",{"$nulls":11},420000]
[]
[{"$nulls":10},"  ㅇ D=13∼300m/m,  L=4,500M",{"$nulls":10},"=",420000]
[{"$nulls":13},"계",{"$nulls":8},859660]
[]
[]
[null,null,717,null,684108,null,1170946,null,-486838]
[null,null,"급  수  공  사  비"]
[null,null,null,"717-1"]
[null,null,null,"신설공사비",554108,null,1040946,null,-486838,null,"  ㅇ 수탁신설공사비",{"$nulls":11},554108]
[{"$nulls":10},"구경별",null,"전당평균공사비",null,null,null,"99증설예상전수",{"$nulls":4},"계"]
[{"$nulls":10},"계",{"$nulls":5},165,{"$nulls":4},557461]
[{"$nulls":10},"13m/m",null,672000,null,null,null,110,{"$nulls":4},73920]
[{"$nulls":10},"20m/m",null,916000,null,null,null,20,{"$nulls":4},18320]
[{"$nulls":10},"25m/m",null,1006000,null,null,null,20,{"$nulls":4},20120]
[{"$nulls":10},"40m/m",null,2133000,null,null,null,5,{"$nulls":4},10665]
[{"$nulls":10},"50m/m",null,2676000,null,null,null,3,{"$nulls":4},8028]
[{"$nulls":10},"75m/m",null,51060000,null,null,null,2,{"$nulls":4},102120]
[{"$nulls":10},"100m/m",null,57816000,null,null,null,2,{"$nulls":4},115632]
[{"$nulls":10},"150m/m",null,55920000,null,null,null,2,{"$nulls":4},111840]
[{"$nulls":10},"200m/m",null,96816000,null,null,null,1,{"$nulls":4},96816]
[{"$nulls":10},"                수도계량기 구입비 제외",{"$nulls":11},3353]
[]
[null,null,null,"717-2"]
[null,null,null,"개조공사비",130000,null,130000,null,0,null,"  ㅇ 수탁개조 급수공사비",{"$nulls":11},130000]
[{"$nulls":10},"   ·급수관 구경확대, 계량기 이동공사등 수탁개조 급수공사비",{"$nulls":10},"=",130000]
[]
[null,730,null,null,10000,null,0,null,10000]
[null,"특     별     손     실"]
[null,null,733,null,10000,null,0,null,10000]
[null,null,"전기손익수정손실"]
[null,null,null,"733-1"]
[null,null,null,"전기손익",10000,null,0,null,10000,null,"  ㅇ 과년도발생 과오납금 환급금",{"$nulls":10},"=",10000]
[null,null,null,"수정손실"]