{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["사하"],"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":"사하","index":0,"n_rows":291,"n_cols":23,"rows_kept":291,"cut":false,"hidden":false,"merged":[[275,21,275,22],[275,10,275,11],[275,12,275,14],[275,16,275,19],[149,14,149,20],[179,12,179,20],[190,16,190,20],[134,14,134,20],[143,15,143,20],[145,14,145,20],[207,13,207,20],[152,14,152,20],[168,15,168,20],[185,14,185,20],[163,14,163,20],[178,12,178,20],[158,14,158,20],[90,14,90,20],[93,13,93,20],[94,14,94,20],[98,14,98,20],[95,14,95,20],[97,14,97,20],[96,14,96,20],[208,13,208,20],[274,21,274,22],[272,16,272,19],[235,14,235,20],[240,13,240,20],[227,15,227,20],[272,21,272,22],[270,21,270,22],[267,16,267,19],[266,21,266,22],[270,10,270,11],[270,12,270,14],[270,16,270,19],[274,10,274,11],[274,12,274,14],[274,16,274,19],[120,13,120,20],[233,13,233,20],[147,14,147,20],[184,14,184,20],[167,15,167,20],[136,14,136,20],[137,14,137,20],[141,16,141,20],[131,16,131,20],[231,16,231,20],[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],[45,10,45,12],[46,10,46,12],[47,10,47,12],[48,10,48,12],[45,14,45,16],[47,14,47,16],[46,14,46,16],[48,14,48,16],[49,21,49,22],[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],[64,14,64,20],[50,15,50,20],[52,15,52,20],[53,15,53,20],[59,14,59,20],[27,10,27,12],[40,14,40,20],[68,14,68,20],[41,14,41,20],[43,10,44,12],[43,13,44,13],[43,14,43,20],[44,14,44,17],[49,10,49,12],[48,18,48,19],[83,14,83,20],[106,14,106,20],[99,14,99,20],[100,14,100,20],[102,13,102,20],[104,14,104,20],[103,14,103,20],[88,14,88,20],[89,14,89,20],[101,14,101,20],[19,10,19,11],[18,18,18,19],[21,14,21,16],[18,14,18,16],[23,14,23,16],[79,14,79,20],[74,14,74,20],[76,14,76,20],[66,14,66,20],[47,18,47,19],[49,18,49,19],[58,14,58,20],[65,14,65,20],[49,14,49,16],[23,10,23,11],[3,10,4,23],[5,10,6,23],[9,10,10,23],[15,21,16,23],[16,14,16,17],[16,18,16,20],[12,10,12,12],[15,10,16,11],[15,12,16,12],[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],[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],[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],[9,6,10,6],[9,9,10,9],[9,8,10,8],[17,18,17,19],[17,14,17,16],[85,14,85,20],[60,14,60,20],[61,14,61,20],[72,14,72,20],[70,14,70,20],[67,14,67,20],[77,14,77,20],[73,13,73,20],[71,14,71,20],[84,14,84,20],[25,21,25,22],[25,14,25,16],[25,18,25,19],[24,21,24,22],[25,10,25,11],[21,10,21,11],[157,14,157,20],[69,14,69,20],[75,14,75,20],[113,14,113,20],[142,15,142,20],[80,14,80,20],[122,10,123,23],[82,14,82,20],[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],[22,21,22,22],[19,18,19,19],[19,14,19,16],[229,16,229,20],[230,16,230,20],[232,13,232,20],[24,10,24,11],[196,14,196,20],[197,13,197,20],[202,14,202,20],[119,13,119,20],[172,16,172,20],[173,16,173,20],[218,14,218,20],[220,14,220,20],[223,14,223,20],[226,14,226,20],[224,14,224,20],[225,14,225,20],[262,2,262,3],[265,12,265,15],[261,2,261,3],[266,12,266,14],[237,14,237,20],[238,13,238,20],[259,13,259,20],[239,13,239,20],[247,13,247,20],[267,10,267,11],[261,4,262,4],[261,10,262,23],[265,16,265,20],[265,21,265,23],[265,10,265,11],[266,10,266,11],[267,21,267,22],[266,16,266,19],[267,12,267,14],[268,21,268,22],[269,10,269,11],[269,12,269,14],[269,16,269,19],[269,21,269,22],[268,12,268,14],[268,16,268,19],[268,10,268,11],[271,21,271,22],[273,10,273,11],[273,12,273,14],[273,16,273,19],[273,21,273,22],[271,10,271,11],[271,12,271,14],[271,16,271,19],[272,10,272,11],[272,12,272,14],[282,1,282,3],[283,1,283,3],[286,2,286,3],[287,2,287,3],[122,4,123,4],[282,4,283,4],[282,6,283,6],[282,8,283,8],[261,8,262,8],[282,10,283,23],[286,10,287,23],[286,6,287,6],[286,8,287,8],[286,4,287,4],[3,6,4,6],[3,8,4,8],[5,6,6,6],[5,8,6,8],[7,6,8,6],[7,8,8,8],[122,6,123,6],[122,8,123,8],[261,6,262,6],[112,14,112,20],[116,14,116,20],[109,14,109,20],[111,14,111,20],[114,14,114,20],[110,14,110,20],[115,13,115,20]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"《사 하 사 업 소》"]
["과        목",null,null,null,"예 산 액",null,"전 년 도",null,"비△교",null,"산         출         기         초"]
["관","항","세항","목",null,null,"예 산 액",null,"증   감"]
[700,null,null,null,2466830,null,2380108,null,86722]
["상  수  도  사  업  비  용"]
[null,710,null,null,2461830,null,2375108,null,86722]
[null,"영     업     비     용"]
[null,null,716,null,1870456,null,1759110,null,111346]
[null,null,"징수및수용가관리비"]
[null,null,null,100,1017991,null,997311,null,20680]
[null,null,null,"(인  건  비)"]
[null,null,null,101]
[null,null,null,"인  건  비",1017991,null,997311,null,20680,null,"101-01 기본급",{"$nulls":11},601231]
[]
[{"$nulls":10},"  ㅇ 봉   급",{"$nulls":11},405324]
[{"$nulls":10},"급  류",null,"정원","평균","1    인   당",{"$nulls":6},"계"]
[{"$nulls":13},"호봉","월   액",null,null,null,"년   액"]
[{"$nulls":10},"계",null,43,{"$nulls":8},405324]
[{"$nulls":10},"5    급",null,1,30,1352800,null,null,null,16233600,null,null,16234]
[{"$nulls":10},"6    급",null,5,25,1116000,null,null,null,13392000,null,null,66960]
[{"$nulls":10},"7    급",null,4,18,901700,null,null,null,10820400,null,null,43282]
[{"$nulls":10},"8    급",null,5,9,625800,null,null,null,7509600,null,null,37548]
[{"$nulls":10},"9    급",null,3,5,463900,null,null,null,5566800,null,null,16701]
[{"$nulls":10},"기능 8등급",null,4,25,910800,null,null,null,10929600,null,null,43719]
[{"$nulls":10},"기능 9등급",null,13,20,763300,null,null,null,9159600,null,null,119075]
[{"$nulls":10},"기능10등급",null,8,13,643800,null,null,null,7725600,null,null,61805]
[]
[{"$nulls":10},"  ㅇ 상여금",{"$nulls":11},195907]
[{"$nulls":10},"   ·기말수당",null,null,null,"405,324,000×4/12",{"$nulls":6},"=",135108]
[{"$nulls":10},"   ·정근수당",null,null,null,"405,324,000×2/12×90/100",{"$nulls":6},"=",60799]
[]
[]
[{"$nulls":10},"101-02  수   당",{"$nulls":11},163326]
[]
[{"$nulls":10},"  ㅇ 초과근무수당",{"$nulls":11},59286]
[{"$nulls":10},"   ·시간외근무수당",null,null,null,"4,419×43명×26시간×12월",{"$nulls":6},"=",59286]
[]
[{"$nulls":10},"  ㅇ 정액수당",{"$nulls":11},104040]
[{"$nulls":10},"   ·가족수당",null,null,null,"15,000×43명×2.27×12월",{"$nulls":6},"=",17570]
[{"$nulls":10},"   ·자녀학비보조수당",{"$nulls":11},10829]
[{"$nulls":10},"     - 중 학  생",null,null,null,"143,400×43명×0.21×4회",{"$nulls":6},"=",5180]
[{"$nulls":10},"     - 고등학생",null,null,null,"252,600×43명×0.13×4회",{"$nulls":6},"=",5649]
[{"$nulls":10},"   ·장기근속수당",{"$nulls":11},39120]
[{"$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]
[{"$nulls":10},"15∼20년 미만",null,null,8,80000,null,null,null,960000,null,null,7680]
[{"$nulls":10},"10∼15년 미만",null,null,8,60000,null,null,null,720000,null,null,5760]
[{"$nulls":10},"5∼10년 미만",null,null,10,50000,null,null,null,600000,null,null,6000]
[{"$nulls":10},"   ·대우공무원 수당",{"$nulls":4},"162,674,400×6/100",{"$nulls":5},"=",9761]
[{"$nulls":10},"   ·특수업무수당",{"$nulls":11},26760]
[{"$nulls":10},"     - 장려수당",{"$nulls":4},"50,000×43명×12월",{"$nulls":5},"=",25800]
[{"$nulls":10},"     - 자동차 운전 업무수당",{"$nulls":4},"40,000×2명×12월",{"$nulls":5},"=",960]
[]
[{"$nulls":10},"101-04  일용인부임",{"$nulls":11},253434]
[]
[{"$nulls":10},"  ㅇ 누수수리원",{"$nulls":11},198234]
[{"$nulls":10},"   ·기본급",null,null,null,"13,700×9명×365일",{"$nulls":6},"=",45005]
[{"$nulls":10},"   ·기말수당",null,null,null,"53,644,500×4/12",{"$nulls":6},"=",17882]
[{"$nulls":10},"   ·정근수당",null,null,null,"53,644,500×2/12×95/100",{"$nulls":6},"=",8494]
[{"$nulls":10},"   ·체력단련비",null,null,null,"53,644,500×1/12×250/100",{"$nulls":6},"=",11176]
[]
[]
[{"$nulls":10},"   ·특수업무수당",null,null,null,"50,000×9명×12월",{"$nulls":6},"=",5400]
[{"$nulls":10},"   ·작업장려수당",null,null,null,"30,000×9명×12월",{"$nulls":6},"=",3240]
[{"$nulls":10},"   ·가족수당",null,null,null,"15,000×26명×12월",{"$nulls":6},"=",4680]
[{"$nulls":10},"   ·정액급식비",null,null,null,"80,000×9명×12월",{"$nulls":6},"=",8640]
[{"$nulls":10},"   ·가계보조비",null,null,null,"80,000×9명×12월",{"$nulls":6},"=",8640]
[{"$nulls":10},"   ·시간외근무수당",null,null,null,"6,140×9명×365일",{"$nulls":6},"=",20170]
[{"$nulls":10},"   ·휴일근무수당",null,null,null,"24,550×9명×2일×12월",{"$nulls":6},"=",5303]
[{"$nulls":10},"   ·월차유급휴가수당",null,null,null,"24,550×9명×1일×12월",{"$nulls":6},"=",2652]
[{"$nulls":10},"   ·년차유급휴가수당",null,null,null,"16,370×9명×15일",{"$nulls":6},"=",2210]
[{"$nulls":10},"   ·명절휴가비",null,null,"45,004,500×1/12×50/100×2회",{"$nulls":7},"=",3751]
[{"$nulls":10},"   ·급량비",null,null,null,"70,000×9명×12월",{"$nulls":6},"=",7560]
[{"$nulls":10},"   ·야간근무수당",null,null,null,"24,550×2일×9명×12월",{"$nulls":6},"=",5303]
[{"$nulls":10},"   ·위생비",null,null,null,"80,000×9명×12월",{"$nulls":6},"=",8640]
[{"$nulls":10},"   ·교통보조비",null,null,null,"100,000×9명×12월",{"$nulls":6},"=",10800]
[{"$nulls":10},"   ·자녀학비보조수당",{"$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},15519]
[{"$nulls":10},"     - 18년 근무자",null,null,null,"10,960×17×1명×12월",{"$nulls":6},"=",2236]
[{"$nulls":10},"     - 15년 근무자",null,null,null,"10,960×14×3명×12월",{"$nulls":6},"=",5524]
[{"$nulls":10},"     - 14년 근무자",null,null,null,"10,960×13×3명×12월",{"$nulls":6},"=",5129]
[{"$nulls":10},"     - 11년 근무자",null,null,null,"10,960×10×2명×12월",{"$nulls":6},"=",2630]
[]
[{"$nulls":10},"  ㅇ 계량기 교체원",{"$nulls":11},20157]
[{"$nulls":10},"   ·기본급",null,null,null,"13,700×1명×365일",{"$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},"=",994]
[]
[]
[{"$nulls":10},"   ·체력단련비",null,null,"5,960,500×1/12×250/100",{"$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},"=",2242]
[{"$nulls":10},"   ·월차유급휴가수당",null,null,null,"24,550×1명×1일×12월",{"$nulls":6},"=",295]
[{"$nulls":10},"   ·년차유급휴가수당",null,null,null,"16,370×1명×15일",{"$nulls":6},"=",246]
[{"$nulls":10},"   ·명절휴가비",null,null,"5,000,500×1/12×50/100×2회",{"$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]
[{"$nulls":10},"   ·근속가산금",{"$nulls":11},1973]
[{"$nulls":10},"     - 16년 근무자",null,null,null,"10,960×15×1명×12월",{"$nulls":6},"=",1973]
[]
[{"$nulls":10},"  ㅇ 사무보조원, 배관망도, 관로순찰원",{"$nulls":11},34043]
[{"$nulls":10},"   ·기본급",null,null,null,"18,770×3명×300일",{"$nulls":6},"=",16893]
[{"$nulls":10},"   ·상여금",null,null,null,"16,893,000×4/12",{"$nulls":6},"=",5631]
[{"$nulls":10},"   ·시간외근무수당",null,null,null,"7,039×3명×15일×12월",{"$nulls":6},"=",3802]
[{"$nulls":10},"   ·유급휴일수당",null,null,null,"18,770×3명×65일",{"$nulls":6},"=",3661]
[{"$nulls":10},"   ·월차유급휴가수당",null,null,null,"18,770×3명×1일×12월",{"$nulls":6},"=",676]
[{"$nulls":10},"   ·년차유급휴가수당",null,null,null,"18,770×3명×15일",{"$nulls":6},"=",845]
[{"$nulls":10},"   ·명절휴가비",null,null,"16,893,000×1/12×50/100×2회",{"$nulls":7},"=",1408]
[{"$nulls":10},"   ·근속가산금",null,null,null,"18,770×2명×10/100×300일",{"$nulls":6},"=",1127]
[]
[{"$nulls":10},"  ㅇ 일용인부 공상치료비",{"$nulls":10},"=",1000]
[{"$nulls":13},"계",{"$nulls":8},1017991]
[]
[]
[null,null,null,200,852465,null,761799,null,90666]
[null,null,null,"(물  건  비)"]
[null,null,null,201]
[null,null,null,"일반운영비",49760,null,46522,null,3238,null,"201-01  일반수용비",{"$nulls":11},20466]
[]
[{"$nulls":10},"  ㅇ 사무실바닥재 교체(140평)",{"$nulls":10},"=",7000]
[{"$nulls":10},"  ㅇ 화장실 개.보수공사",{"$nulls":10},"=",5000]
[{"$nulls":10},"  ㅇ 정화조 청소수수료(년1회)",{"$nulls":10},"=",120]
[{"$nulls":10},"  ㅇ 기본사무용품비 및 기타수용비",{"$nulls":10},"=",6000]
[{"$nulls":10},"  ㅇ 소화기 충약",{"$nulls":5},"15,000×5대",{"$nulls":4},"=",75]
[{"$nulls":10},"  ㅇ 복사기, 프린트기, PC등 행정장비관련 소모품 구입(복사용지, 토너 등)"]
[{"$nulls":21},"=",1500]
[{"$nulls":10},"  ㅇ 소프트웨어 구입",null,null,null,"56,100×8대",{"$nulls":6},"=",449]
[{"$nulls":10},"  ㅇ 당직용 침구구입비 및 세탁료",{"$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]
[]
[{"$nulls":10},"201-03  공공요금및 제세",{"$nulls":11},8741]
[]
[{"$nulls":10},"  ㅇ 공공요금(전화요금,우편료)",{"$nulls":5},"500,000×12월",{"$nulls":4},"=",6000]
[{"$nulls":10},"  ㅇ 행정전화 회선 사용료",{"$nulls":4},"13,500×3회선×12월",{"$nulls":5},"=",486]
[{"$nulls":10},"  ㅇ 상·하수도요금",{"$nulls":4},"80,000×12월",{"$nulls":5},"=",960]
[{"$nulls":10},"  ㅇ 자동차세",{"$nulls":11},171]
[{"$nulls":10},"   ·화물(소형)",null,null,null,"28,500×3대×2회",{"$nulls":6},"=",171]
[{"$nulls":10},"  ㅇ 자동차 보험료",{"$nulls":11},834]
[{"$nulls":10},"   ·화물(소형)",null,null,null,"277,955×3대×1회",{"$nulls":6},"=",834]
[{"$nulls":10},"  ㅇ 환경개선부담금",{"$nulls":11},290]
[{"$nulls":10},"   ·건물",null,null,null,"15,000×2회",{"$nulls":6},"=",30]
[]
[]
[{"$nulls":10},"   ·차량",null,null,null,"130,000×2회",{"$nulls":6},"=",260]
[]
[{"$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",{"$nulls":11},156]
[]
[{"$nulls":10},"  ㅇ 누수수리원 및 계량기 교체원",{"$nulls":11},156]
[{"$nulls":10},"   ·면장갑",null,null,null,"1,950×80속",{"$nulls":6},"=",156]
[]
[{"$nulls":10},"201-06  급량비",{"$nulls":11},4380]
[]
[{"$nulls":10},"  ㅇ 야간누수탐사 급식비",{"$nulls":4},"5,000×30명×1식×12월",{"$nulls":5},"=",1800]
[{"$nulls":10},"  ㅇ 휴일및 야간근무자 급식비",{"$nulls":4},"5,000×43명×1식×12월",{"$nulls":5},"=",2580]
[]
[{"$nulls":10},"201-07  임차료",{"$nulls":11},900]
[]
[{"$nulls":10},"  ㅇ 비상급수 운반차량 임차료",{"$nulls":5},"100,000×7대",{"$nulls":4},"=",700]
[{"$nulls":10},"  ㅇ 자재 운반차량 임차료",{"$nulls":5},"100,000×2대",{"$nulls":4},"=",200]
[]
[{"$nulls":10},"201-08  연료비",{"$nulls":11},1570]
[]
[{"$nulls":10},"  ㅇ 석유난로",{"$nulls":11},1570]
[{"$nulls":10},"   ·대형",null,"(411원×75일×8시간×5대)＋(22,950×5대)",{"$nulls":8},"=",1348]
[{"$nulls":10},"   ·중형",null,"(171원×75일×8시간×2대)＋(8,200×2대)",{"$nulls":8},"=",222]
[]
[{"$nulls":10},"201-09  시설장비유지비",{"$nulls":11},3247]
[]
[{"$nulls":10},"  ㅇ 건물유지비",{"$nulls":11},1657]
[{"$nulls":10},"   ·청사",null,null,null,"2,953×561㎡",{"$nulls":6},"=",1657]
[{"$nulls":10},"  ㅇ 자전거 수선유지비",null,null,null,"30,000×13대",{"$nulls":6},"=",390]
[]
[]
[{"$nulls":10},"  ㅇ 누수수리용 장비 유지비",{"$nulls":11},1200]
[{"$nulls":10},"      (양수기 2대, 굴착기 3대, 캇트기 1대, 콤프레샤 2대)"]
[{"$nulls":10},"   ·수선유지비",{"$nulls":5},"100,000×8대",{"$nulls":4},"=",800]
[{"$nulls":10},"   ·장비유류대(휘발유, 경유, 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",{"$nulls":8},49760]
[]
[null,null,null,202]
[null,null,null,"여      비",39540,null,38220,null,1320,null,"202-01  국내여비",{"$nulls":11},10560]
[]
[{"$nulls":10},"  ㅇ 기본업무추진여비",null,null,null,"10,000×22명×4회×12월",{"$nulls":6},"=",10560]
[]
[{"$nulls":10},"202-02  월액여비",{"$nulls":11},28980]
[]
[{"$nulls":10},"  ㅇ 누수수리원, 계량기 교체원, 검침원 월정액여비"]
[{"$nulls":13},"115,000×21명×12월",{"$nulls":7},"=",28980]
[{"$nulls":13},"계",{"$nulls":8},39540]
[]
[null,null,null,203]
[null,null,null,"업무추진비",128660,null,128480,null,180,null,"203-01  기관운영 업무추진비",{"$nulls":11},2000]
[]
[{"$nulls":10},"  ㅇ 급수 민원해결 업무추진비",{"$nulls":10},"=",2000]
[]
[{"$nulls":10},"203-04  기타 업무추진비",{"$nulls":11},126660]
[]
[{"$nulls":10},"  ㅇ 직책급 업무추진비",{"$nulls":11},1200]
[{"$nulls":10},"   ·소장(5급)",null,null,null,"100,000×1명×12월",{"$nulls":6},"=",1200]
[{"$nulls":10},"  ㅇ 직급보조비",{"$nulls":11},50640]
[{"$nulls":10},"   ·5급",null,null,null,"200,000×1명×12월",{"$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]
[{"$nulls":10},"   ·8∼9급",null,null,null,"90,000×25명×12월",{"$nulls":6},"=",27000]
[{"$nulls":10},"   ·기능10등급",null,null,null,"80,000×8명×12월",{"$nulls":6},"=",7680]
[{"$nulls":10},"  ㅇ 부서운영 업무추진비",{"$nulls":4},"315,000×12월",{"$nulls":5},"=",3780]
[{"$nulls":10},"  ㅇ 특정업무수행활동비",{"$nulls":11},71040]
[{"$nulls":10},"   ·상수도사업본부종사 공무원",{"$nulls":5},"80,000×43명×12월",{"$nulls":4},"=",41280]
[{"$nulls":10},"   ·요금과징업무담당 공무원",{"$nulls":5},"80,000×24명×12월",{"$nulls":4},"=",23040]
[{"$nulls":10},"   ·누수수리탐사업무담당 공무원",{"$nulls":5},"80,000×7명×12월",{"$nulls":4},"=",6720]
[{"$nulls":13},"계",{"$nulls":8},128660]
[]
[null,null,null,204]
[null,null,null,"복리후생비",154805,null,243637,null,-88832,null,"  ㅇ 정액급식비",null,null,null,"80,000×43명×12월",{"$nulls":6},"=",41280]
[{"$nulls":10},"  ㅇ 교통비",{"$nulls":11},51600]
[{"$nulls":10},"   ·5급이하",null,null,null,"100,000×43명×12월",{"$nulls":6},"=",51600]
[{"$nulls":10},"  ㅇ 명절휴가비",null,null,"405,324,000×1/12×50/100×2회",{"$nulls":7},"=",33777]
[{"$nulls":10},"  ㅇ 연가보상비",null,null,"405,324,000×1/12×1/24×20일",{"$nulls":7},"=",28148]
[{"$nulls":13},"계",{"$nulls":8},154805]
[]
[null,null,null,206]
[null,null,null,"일반재료비",8000,null,16000,null,-8000,null,"206-01  일반재료비",{"$nulls":11},8000]
[]
[{"$nulls":10},"  ㅇ 누수수리용 자재(급수관수리 및 도로복구용)",{"$nulls":10},"=",7000]
[{"$nulls":10},"  ㅇ 누수수리용 공구(파이프렌치외 10종)",{"$nulls":10},"=",1000]
[{"$nulls":13},"계",{"$nulls":8},8000]
[]
[null,null,null,214]
[null,null,null,"수  선  비",471700,null,288940,null,182760,null,"214-01  수선비",{"$nulls":11},271700]
[]
[{"$nulls":10},"  ㅇ 누수수리 도급",{"$nulls":11},271700]
[{"$nulls":10},"   ·급수관 누수수리(1,100건)",{"$nulls":10},"=",271700]
[]
[]
[{"$nulls":10},"214-03  급수관 교체비",{"$nulls":11},200000]
[]
[{"$nulls":10},"  ㅇ D=13∼65m/m,  L=5,230M",{"$nulls":10},"=",200000]
[{"$nulls":13},"계",{"$nulls":8},471700]
[]
[null,null,717,null,591374,null,615998,null,-24624]
[null,null,"급  수  공  사  비"]
[null,null,null,"717-1"]
[null,null,null,"신설공사비",431374,null,515998,null,-84624,null,"  ㅇ 수탁신설공사비",{"$nulls":11},431374]
[{"$nulls":10},"구경별",null,"전당평균공사비",null,null,null,"99증설예상전수",{"$nulls":4},"계"]
[{"$nulls":10},"계",{"$nulls":5},346,{"$nulls":4},440615]
[{"$nulls":10},"13m/m",null,672000,null,null,null,250,{"$nulls":4},168000]
[{"$nulls":10},"20m/m",null,916000,null,null,null,35,{"$nulls":4},32060]
[{"$nulls":10},"25m/m",null,1006000,null,null,null,30,{"$nulls":4},30180]
[{"$nulls":10},"40m/m",null,2133000,null,null,null,15,{"$nulls":4},31995]
[{"$nulls":10},"50m/m",null,2676000,null,null,null,5,{"$nulls":4},13380]
[{"$nulls":10},"75m/m",null,6600000,null,null,null,3,{"$nulls":4},19800]
[{"$nulls":10},"100m/m",null,13200000,null,null,null,4,{"$nulls":4},52800]
[{"$nulls":10},"150m/m",null,18700000,null,null,null,3,{"$nulls":4},56100]
[{"$nulls":10},"200m/m",null,36300000,null,null,null,1,{"$nulls":4},36300]
[{"$nulls":10},"                수도계량기 구입비 제외",{"$nulls":11},9241]
[]
[null,null,null,"717-2"]
[null,null,null,"개조공사비",160000,null,100000,null,60000,null,"  ㅇ 수탁개조 급수공사비",{"$nulls":11},160000]
[{"$nulls":10},"   ·급수관 구경확대, 계량기 이동공사등 수탁개조 급수공사비",{"$nulls":10},"=",160000]
[]
[null,730,null,null,5000,null,5000,null,0]
[null,"특     별     손     실"]
[]
[]
[null,null,733,null,5000,null,5000,null,0]
[null,null,"전기손익수정손실"]
[null,null,null,"733-1"]
[null,null,null,"전기손익",5000,null,5000,null,0,null,"  ㅇ 과년도발생 과오납금 환급금",{"$nulls":10},"=",5000]
[null,null,null,"수정손실"]