{"text_format":"2","workbook":"xls","n_sheets":9,"sheets":["목차","1","2","2-1","3","4 ","5","6","7 "],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":8,"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":"목차","index":0,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["ⅩⅤ","  재    정"]
[]
[null," 1. 국세 징수"]
[null," 2. 지방세 징수"]
[null," 3. 예산결산 총괄"]
[null," 4. 일반회계 세입결산"]
[null," 5. 일반회계 세출결산"]
[null," 6. 특별회계 예산결산"]
[null," 7. 구 공유재산"]
[null," "]

{"sheet":"1","index":1,"n_rows":20,"n_cols":26,"rows_kept":20,"cut":false,"hidden":false,"merged":[[3,18,4,18],[3,19,4,19],[5,24,5,25],[18,14,18,15],[2,21,4,21],[2,23,4,23],[2,24,4,25],[2,20,4,20],[0,0,0,11],[0,12,0,18],[1,12,1,13],[2,0,4,0],[2,1,2,11],[2,12,2,19],[3,1,4,1],[3,2,4,2],[3,3,3,11],[3,12,3,17]],"flags":["formulas_cached_only"]}
["1. 국세 징수"]
["단위 : 백만원"]
["연    별 ","내 국 세",{"$nulls":10},"내 국 세",{"$nulls":7},"교통세\n에너지세\n환경세","방위세",null,"농어촌\n특별세","종합\n부동산세"]
[null,"합   계","계","직 접 세",{"$nulls":8},"간 접 세",{"$nulls":5},"인지세","과년도\n수   입",null,null,"교육세"]
[null,null,null,"소 계","소득세","법인세","상속세","증여세","자산\n재평가세","토지초과이득세","부당이득세","종    합\n부동산세","소 계","부가가치세","개별소비세","주세","증   권\n거래세","전화세"]
[2006,6832849,1277788,1040626,636562,383412,12987,"-","-",null,null,7665,213172,-808520,1019780,349,1563,"-",7,31648,4650323,"-",883547,13526,"-"]
[2007,7786136,1550526,1392042,869363,496425,19141,"-","-",null,null,7113,116199,-968173,1083155,355,862,"-",2,42283,5232958,3,987622,9744,null,5283]
[2008,9276351,2867336,1986110,795971,1174836,15303,"-","-",null,null,"-",839831,-147082,985537,393,983,"-",9,41386,5376846,"-",1004679,15424,{"$error":"#REF!"},12066]
[2009,7536385,1692825,1733719,698056,1020589,6860,8214,"-",null,null,"-",-89723,-820849,728415,1974,737,"-",9,48820,4968588,1,854364,14705,5902,5902]
[2010,977124,1840969,1863849,1863849,873375,7984,17888,"-",null,null,"-",-22880,-1116327,983785,23362,15131,"-",21,71148,6659882,20,1243364,22967,6922,6922]
[2011,8264442,1755106,2652931,1105755,1523188,6278,17710,"-",null,null,0,-877825,-1843301,880886,30469,1071,0,416,52364,5449131,3,1014741,18849,null,6612]
[2012,9528790,1777122,2244259,1211419,1001550,5955,25335,"-",null,null,"-",-686899,-1535174,848275,32429,809,"-",390,186134,6556525,10,1168503,20149,1836,6481]
[]
[2013,8964033,1594130,2143000,1249628,856295,9611,27466,"-","-","-","-",-660724,-1435549,774825,26785,867,0,388,83814,6238027,26,1106900,17703,7247,7247]
[]
["울산세무서",7727104,479387,692697,444143,231081,7636,9837,"-","-","-","-",-260021,-700312,440291,183,489,0,210,45829,6239720,10,998970,6333,2684,2684]
[]
["동울산세무서",1236929,1114743,1450303,805485,625214,1975,17629,"-","-","-","-",-400703,-735237,334534,26602,378,0,178,37985,-1693,16,107930,11370,4563,4563]
["자료 : 울산세무서, 동울산세무서"]
["주 : 울산광역시 전체자료임."]

{"sheet":"2","index":2,"n_rows":12,"n_cols":20,"rows_kept":12,"cut":false,"hidden":false,"merged":[[11,0,11,1],[2,13,2,17],[2,18,2,19],[3,2,3,6],[3,7,3,12],[3,13,3,16],[3,18,4,18],[3,19,4,19],[0,0,0,6],[0,7,0,12],[2,0,4,0],[2,1,4,1],[2,2,2,6],[2,7,2,12]],"flags":["formulas_cached_only"]}
["2. 지방세 징수"]
["단위 : 백만원"]
["연     별\n\n월     별","합   계","보통세",{"$nulls":4},"보통세",{"$nulls":5},"목적세",{"$nulls":4},"과년도수입"]
[null,null,"시   세",{"$nulls":4},"구세",{"$nulls":5},"시세",null,null,null,"구세","시세","구세"]
[null,null,"취득세","등록세","레저세 ","주민세","자동차세","농업소득세","담배\n소비세","도축세","면허세","재산세","종합토지세","지방교육세","도시계획세","공동시설세","지역\n개발세","사업소세"]
[2006,127973,22530,19036,"-",45359,7950,"-","-","-",230,7028,2,7563,4523,2085,79,12059,-586,115]
[2007,140398,26343,19005,"-",46768,9394,"-","-","-",268,8477,2,8277,5082,2139,69,13534,929,111]
[2008,164916,33221,24184,"-",51300,11284,"-","-","-",263,10873,48,10298,6392,2424,59,13914,602,54]
[2009,144016,17025,14051,"-",57189,12873,"-","-","-",259,11296,"-",8904,6754,2408,53,12509,449,246]
[2010,125144.90000000001,39184.2,22068.600000000002,"-",468.9,14467.8,"-","-","-",261.5,5299.399999999999,"-",11158.300000000001,7419.799999999999,2647.5000000000005,55.4,18492.100000000002,2877.6000000000004,743.4]
[]
["자료 : 세무과"]

{"sheet":"2-1","index":3,"n_rows":26,"n_cols":25,"rows_kept":26,"cut":false,"hidden":false,"merged":[[25,0,25,1],[3,2,3,9],[3,19,3,21],[3,23,4,23],[3,24,4,24],[24,0,24,1],[2,2,2,18],[3,10,3,18],[0,0,0,6],[0,10,0,15],[0,19,0,24],[2,0,4,0],[2,1,4,1],[2,19,2,22],[2,23,2,24]],"flags":["formulas_cached_only"]}
["2-1. 지방세 징수"]
["단위 : 백만원"]
["연     별\n\n","합   계","보통세",{"$nulls":16},"목적세",null,null,null,"과년도수입"]
[null,null,"시   세",{"$nulls":7},"구세",{"$nulls":8},"시세",null,null,"구세","시세","구세"]
[null,null,"취득세","레저세","담배\n소비세","지방\n소비세","주민세","지방\n소득세","자동차세","등록\n면허세","재산세","주민세","지방소득세","등록면허세","담배소비세","주민세","지방소득세","자동차세","재산세","지역자원\n시설세","지방교육세","도시계획세","도시계획세"]
[2011,204205,42663,"-","-","-",502,83509,15613,"-",21552,1042,17338,4299,"-","-","-","-","-",3102,12451,5,"-",1667,462]
[2012,216336,39823,"-","-","-",527,100200,15976,"-",23199,1134,18126,4170,"-","-","-","-","-",3325,12045,5,"-",-2991,797]
[]
[2013,208355,31910,"-","-","-",555,93344,16482,"-",24946,1153,19325,4068,"-","-","-","-","-",3452,11410,4,"-",1245,461]
[]
["1월",17014,1765,{"$nulls":4},6835,4107,null,null,null,2447,436,{"$nulls":5},11,1413]
["2월",8083,1833,{"$nulls":4},4189,-13,null,1,null,1635,248,{"$nulls":5},2,188]
["3월",1133,1536,{"$nulls":4},-3019,128,null,null,5,1744,278,{"$nulls":5},1,228,null,null,238,-6]
["4월",53790,2687,{"$nulls":4},49168,14,null,2,2,1073,377,{"$nulls":5},7,322,null,null,92,46]
["5월",12079,4177,{"$nulls":4},5378,15,null,17,3,1204,433,{"$nulls":5},2,455,null,null,242,153]
["6월",12040,3691,{"$nulls":4},1435,3896,null,2,2,819,459,{"$nulls":5},4,1503,null,null,209,20]
["7월",26842,2570,{"$nulls":4},6082,2125,null,8558,1064,1231,339,{"$nulls":5},2917,1803,2,null,116,35]
["8월",7994,2887,null,null,null,338,2054,135,null,430,17,1243,259,{"$nulls":5},73,470,1,null,78,9]
["9월",23803,2051,null,null,null,177,2764,99,null,14389,17,1479,258,{"$nulls":5},346,2140,null,null,64,19]
["10월",18347,2650,null,null,null,22,10365,88,null,1079,17,3170,327,{"$nulls":5},58,470,1,null,80,20]
["11월",9650,3043,null,null,null,5,3847,64,null,244,7,1622,310,{"$nulls":5},13,394,null,null,93,8]
["12월",15659,2980,null,null,null,5,4132,4727,null,97,14,1658,342,{"$nulls":5},7,1650,null,null,-31,78]
["다음해1월",1099,9,null,null,null,3,10,761,null,51,3,null,1,{"$nulls":5},3,234,null,null,18,6]
["다음해 2월",822,31,null,null,null,5,104,336,null,76,2,null,1,{"$nulls":5},8,140,null,null,46,73]
["자료 : 세무과"]
["주 : 2011년 서식변경"]

{"sheet":"3","index":4,"n_rows":38,"n_cols":7,"rows_kept":38,"cut":false,"hidden":false,"merged":[[37,0,37,1],[0,0,0,6],[0,7,0,12],[1,0,1,1],[20,3,20,5],[2,0,3,0],[2,1,2,3],[2,4,2,6],[20,0,20,2],[20,6,21,6]],"flags":["formulas_cached_only"]}
["3. 예산결산 총괄"]
["단위 : 백만원"]
["연    별 ","예산현액",null,null,"세 입"]
[null,null,"일 반","특 별",null,"일 반","특 별"]
[2001,72113,68883,3230,73823,70513,3310]
[2002,75395,74637,758,75501,74623,878]
[2003,102348,101539,809,104136,103276,860]
[2004,106792,105813,979,108647,107603,1044]
[2005,116547,115597,950,118226,117258,968]
[2006,113314,112545,769,114089,113196,893]
[2007,117168,116015,1153,123560,122142,1418]
[2008,167612,160596,7016,170319,165156,5163]
[2009,182763,177823,4940,184049,178924,5125]
[2010,170648,165471,5177,171735,166333,5402]
[2011,188526,183192,5334,190289,184888,5401]
[2012,223436,218171,5265,227903,222472,5431]
[]
[2013,248100,242818,5282,250361,244723,5638]
[]
[]
["세 출",null,null,"잉 여",null,null,"연    별"]
[null,"일 반","특 별",null,"일 반","특 별"]
[58999,56071,2928,14824,14442,382,2001]
[49528,49057,471,25973,25566,407,2002]
[73626,73176,450,30510,30100,410,2003]
[76515,75991,524,32132,31612,520,2004]
[91287,90592,695,26939,26666,273,2005]
[90312,89879,433,23777,23317,460,2006]
[90575,90060,515,32986,32083,903,2007]
[115282,114396,886,55037,50760,4277,2008]
[153405,152693,712,30644,26231,4413,2009]
[146490,145680,810,25245,20653,4592,2010]
[152444,151598,845,37845,33289,4556,2011]
[182660,181549,1111,45243,40923,4320,2012]
[]
[218337,213595,4742,32024,31127,896,2013]
[]
["자료 : 총무과"]

{"sheet":"4 ","index":5,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,0,0,5],[2,0,3,0],[2,1,2,2],[2,3,2,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["4. 일반회계 세입결산"]
["단위 : 백만원"]
["연     별\n \n과 목 별","예산현액",null,"결산",null,"예산대 \n결산비율(%)"]
[null,"금액","구성비(%)","금액","구성비(%)"]
[2001,68883,100,70513,100,102.4]
[2002,74637,100,74623,100,100]
[2003,101539,100,103276,100,102]
[2004,105813,100,107603,100,101.6]
[2005,115597,100,117258,100,102.02876958643718]
[2006,112545,100,113196,100,104.30161510852847]
[2007,116015,100,122142,100,105.3]
[2008,160596,100,164156,100,102.21674263368952]
[2009,177824,99.9,178924,100.1,100.6]
[2010,152712,100,166332,100,101.0891874901776]
[2011,263572,100,289990,100,110.02306770066623]
[2012,218171,100,222472,100,101.97138941472514]
[]
[2013,219020,100,244722,100,111.73500136973793]
[]
["○ 지  방   세",48180,21.997991051045567,49953,20.412141123397163,103.6799501867995]
["○ 세 외 수 입 ",33271,15.190850150671173,57928,23.670940904373126,174.10958492380752]
["   • 경상적 세외수입",12659,5.779837457766414,12652,5.169947940928891,99.94470337309424]
["     - 재산임대수입",594,0.271208108848507,556,0.22719657407180394,93.60269360269359]
["     - 사용료수입",2680,1.2236325449730618,2729,1.1151428968380448,101.82835820895522]
["     -  수수료수입",2330,1.0638297872340425,2402,0.9815218901447357,103.0901287553648]
["     - 사업장수입",297,0.1356040544242535,277,0.11318966010411816,93.26599326599326]
["    - 징수교부금",5759,2.6294402337686056,5560,2.271965740718039,96.54453898246224]
["    -  이자수입",999,0.45612272851794355,1128,0.460931179052149,112.91291291291292]
["    - 기타사업수입","-",0,"-",0,0]
["   • 임시적 세외수입",20612,9.411012692904757,45276,18.500992963444236,219.65845138754125]
["     - 재산매각수입",266,0.12145009588165465,281,0.11482416783125343,105.63909774436091]
["     - 순세계잉여금",14235,6.499406446899826,14235,5.816804373942678,100]
["    - 전입금",444,0.2027212126746416,444,0.1814303577120161,100]
["     - 이월금",2890,1.3195141996164734,26688,10.905435555446589,923.4602076124567]
["     - 기부금 및 기금수입","-",0,"-",0,0]
["   - 융자금수입","-",0,"-",0,0]
["    - 부담금수입",184,0.08401059263994155,319,0.1303519912390386,173.3695652173913]
["     - 잡수입",2376,1.084832435394028,2902,1.1858353560366457,122.13804713804714]
["     - 과년도수입",217,0.09907770979819194,407,0.16631116123601475,187.55760368663596]
["○ 지 방 교 부 세",5751,2.6257875993059994,5751,2.350013484688749,100]
["○ 조 정 교 부 금",36208,16.531823577755457,36208,14.795563946028556,100]
["○ 재 정 보 전 금",948,0.4328371838188293,948,0.38737833133106137,100]
["○ 보     조    금",94662,43.22071043740298,93934,38.38396221018135,99.23094800447909]
["○ 지    방    채","-",0,"-",0,0]
["자료 : 세무과"]

{"sheet":"5","index":6,"n_rows":39,"n_cols":6,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,0,5],[2,0,3,0],[2,1,2,2],[2,3,2,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["5. 일반회계 세출결산"]
["단위 : 백만원"]
["연     별\n\n과 목 별","예산현액",null,"결  산",null,"예   산   대\n결산비율(%)     "]
[null,"금  액","구성비(%)","금  액","구성비(%)"]
[2001,68883,100,56071,100,81.4]
[2002,74637,100,49057,100,65.7]
[2003,101539,100,73176,100,72]
[2004,105813,100,75991,100,71.81631746571783]
[2005,115596,100,90592,100,78.36949375410914]
[2006,112545,100,89879,100,79.86050024434671]
[2007,116015,100,90060,100,77.6]
[2008,160596,100,114396,100,71.23216020324293]
[2009,177823,100,152693,100,85.9]
[2010,165471,100,145679,100,88.04]
[2011,183192,100,151598,100,83]
[2012,218171.37844000003,100,181549.331244,100,83.21409184932497]
[]
[2013,242817,100,213595,100,87.9]
[]
["일반공공행정",16768,100,15819,100,94.34041030534351]
["공공질서 및 안전",686,100,656,100,95.6268221574344]
["교     육",634,100,624,100,98.42271293375394]
["문화 및 관광",18128,100,13947,100,76.93623124448368]
["환경보호",6208,100,6101,100,98.2764175257732]
["사회복지",95999,100,90421,100,94.18952280752924]
["보      건",6309,100,6050,100,95.89475352670787]
["농림해양수산",19872,100,16083,100,80.93297101449275]
["산업,중소기업",1711,100,1695,100,99.06487434248977]
["수송 및 교통",13690,100,9968,100,72.81227173119065]
["국토 및 지역개발",18026,100,15419,100,85.53755686231]
["과학기술 ","-","-","-","-"]
["예 비 비",7685,"-","-","-"]
["기     타",37101,100,36812,100,99.22104525484488]
["자료 : 총무과"]
[]
[]
[]
[]
[null," "]

{"sheet":"6","index":7,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["6. 특별회계 예산결산"]
["단위 : 백만원"]
["연     별","회계수","예 산","세 입","세 출"]
[2001,4,3230,3310,2928]
[2002,4,758,878,471]
[2003,4,808,860,450]
[2004,"4",966,1044,525]
[2005,"4",862,968,695]
[2006,2,769,893,433]
[2007,3,1153,1418,515]
[2008,4,7016,5163,886]
[2009,5,4940,5125,712]
[2010,5,5176,5402,810]
[2011,5,5334,5401,845]
[2012,5,5265,5430,1110]
[]
[2013,5,5282,5638,4741]
[]
["자료 : 총무과"]

{"sheet":"7 ","index":8,"n_rows":38,"n_cols":11,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,1,1],[1,16,1,18],[2,0,3,0],[2,1,3,1],[2,2,2,3],[2,4,2,5],[2,6,2,7],[2,8,2,10],[20,0,20,1],[20,2,20,3],[20,4,20,5],[20,6,20,8],[20,9,21,10],[21,6,21,7],[22,6,22,7],[22,9,22,10],[23,6,23,7],[23,9,23,10],[24,6,24,7],[24,9,24,10],[31,6,31,7],[25,6,25,7],[25,9,25,10],[26,6,26,7],[26,9,26,10],[27,6,27,7],[27,9,27,10],[37,0,37,1],[37,6,37,7],[37,9,37,10],[28,6,28,7],[28,9,28,10],[29,6,29,7],[29,9,29,10],[30,9,30,10],[31,9,31,10],[30,6,30,7],[32,6,32,7],[32,9,32,10],[34,9,34,10],[35,6,35,7],[35,9,35,10],[36,6,36,7],[36,9,36,10],[34,6,34,7],[33,9,33,10],[33,6,33,7]],"flags":["formulas_cached_only"]}
["7. 구 공유재산"]
["단위 : 천㎡, 백만원"]
["연    별 ","총평가액","토 지",null,"건 물",null,"기계기구",null,"선 박"]
[null,null,"면적","평가액","면적","평가액","점","평가액","척수","톤수","평가액"]
[2001,152382,1020,132262,26,20120,"-","-","-","-","-"]
[2002,156167,1027,133888,28,22279,"-","-","-","-","-"]
[2003,178278,1158,149860,34,28418,"-","-","-","-","-"]
[2004,181068,1208,150742,36,30326,"-","-","-","-","-"]
[2005,236636,1251,193117,37,43519,"-","-","-","-","-"]
[2006,244141,2485,195924,46,48217,"-","-","-","-","-"]
[2007,189533,1100,140185,47,49348,"-","-","-","-","-"]
[2008,205447,1138,149302,53,56145,"-","-","-","-","-"]
[2009,224495,1152,158507,66,65988,"-","-","-","-","-"]
[2010,509614,1190,173393,71,88174,"-","-","-","-","-"]
[2011,521114,1215,180177,70,86826,"-","-","-","-","-"]
[2012,536017,1228,182531,78,93873,"-","-","-","-","-"]
[]
[2013,562413,1248,186318,81,101369,"-","-","-","-","-"]
[]
[]
["항공기",null,"입목·죽",null,"공작물",null,"기 타",null,null,"연    별 "]
["대","평가액","주(trees)","평가액","점","평가액","수량(건)",null,"평가액"]
["-","-","-","-","-","-","-",null,"-",2001]
["-","-","-","-","-","-","-",null,"-",2002]
["-","-","-","-","-","-","-",null,"-",2003]
["-","-","-","-","-","-","-",null,"-",2004]
["-","-","-","-","-","-","-",null,"-",2005]
["-","-","-","-","-","-","-",null,"-",2006]
["-","-","-","-","-","-","-",null,"-",2007]
["-","-","-","-","-","-","-",null,"-",2008]
["-","-","-","-","-","-","-",null,"-",2009]
["-","-",769,12736,8,234989,"-",null,322,2010]
["-","-",769,12807,8,240286,"-",null,1018,2011]
["-","-",769,12933,8,245873,"-",null,807,2012]
[]
["-","-",34256,13002,2453,260876,13,null,848,2013]
[]
["자료 : 총무과"]