{"text_format":"2","workbook":"xls","n_sheets":12,"sheets":["목차","1","2","2-1","3","4","5","6","7","8","9","10"],"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":13,"n_cols":2,"rows_kept":13,"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 세입예산 개요"]
[null," 5. 일반회계 세입결산"]
[null,"6. 일반회계 세출예산 개요"]
[null," 7. 일반회계 세출결산"]
[null," 8. 특별회계 예산결산"]
[null," 9. 구 공유재산"]
[null,"10. 재정자립지표"]
[null," "]

{"sheet":"1","index":1,"n_rows":18,"n_cols":28,"rows_kept":18,"cut":false,"hidden":false,"merged":[[16,14,16,15],[2,23,4,23],[3,20,4,20],[2,27,4,27],[2,18,4,18],[2,19,4,19],[2,0,4,0],[2,1,2,11],[3,1,4,1],[3,2,4,2],[3,3,3,11],[0,0,0,8],[0,9,0,18],[0,19,0,27],[2,20,2,22],[3,21,4,21],[3,22,4,22],[1,12,1,13],[2,24,4,24],[2,26,4,26]],"flags":["formulas_cached_only"]}
["1. 국세 징수 (3-1)",{"$nulls":8},"1. 국세 징수 (3-2)",{"$nulls":9},"1. 국세 징수 (3-3)"]
["단위 : 백만원",{"$nulls":17},"단위 : 백만원","단위 : 백만원"]
["연     별 \n세무서별","내 국 세",{"$nulls":10},"내 국 세",{"$nulls":5},"연     별 \n세무서별","연     별 \n세무서별",null,null,null,"교통세\n에너지세\n환경세","방위세",null,"농어촌\n특별세","종합\n부동산세"]
[null,"합   계","계","직 접 세",{"$nulls":8},"간 접 세",{"$nulls":7},"근로장려금","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"]
[2009,7536385,1692825,1733719,698056,1020589,6860,8214,"-",null,null,"-",-89723,-820849,728415,1974,737,"-",2009,2009,null,9,48820,4968588,1,854364,14705,5902]
[2010,977124,1840969,1863849,1863849,873375,7984,17888,"-",null,null,"-",-22880,-1116327,983785,23362,15131,"-",2010,2010,null,21,71148,6659882,20,1243364,22967,6922]
[2011,8264442,1755106,2652931,1105755,1523188,6278,17710,"-",null,null,0,-877825,-1843301,880886,30469,1071,"-",2011,2011,null,416,52364,5449131,3,1014741,18849,6612]
[2012,9528790,1777122,2244259,1211419,1001550,5955,25335,"-",null,null,"-",-686899,-1535174,848275,32429,809,"-",2012,2012,null,390,186134,6556525,10,1168503,20149,6481]
[2013,8964033,1594130,2143000,1249628,856295,9611,27466,"-","-","-","-",-660724,-1435549,774825,26785,867,"-",2013,2013,null,388,83814,6238027,26,1106900,17703,7247]
[2014,9309600,1741708,1966905,1452476,476359,9706,28364,0,0,0,0,-267460,-967756,666670,29680,3946,"-",2014,2014,-10388,403,52248,6416860,0,1123802,17460,9770]
[2015,9933869,351503,628912,1535671,584492,13561,30859,0,0,0,0,-277409,-903207,574083,38472,13243,"-",2015,2015,0,779,-28972,6892303,0,1176662,22324,10544]
[2016,11199060,2700604,2469251,1733889,685626,21430,37841,"-","-","-","-",322612,230443,511693,38377,2985,"-",2016,2016,15682,866,76443,7260400,2,1211622,14675,11758]
[2017,12095577,5849352,3406157,1726338,657791,21637,37429,"-","-","-","-",910335,199267,679270,29346,2452,"-",2017,2017,-19032,842,80938,7388897,1,1274792,11291,14439]
["울산세무서",9704311,2186562,1182199,659867,313985,11652,18859,"-","-","-","-",142882,-140797,282474,184,1021,"-","울산세무서","울산세무서",-7196,513,45054,7363409,1,1146658,6390,5654]
["동울산세무서",2391266,3662790,2223958,1066471,343806,9985,18570,"-","-","-","-",767453,340064,396796,29162,1431,"-","동울산세무서","동울산세무서",-11836,329,35884,25488,"-",128134,4901,8785]
["자료 : 울산세무서, 동울산세무서",{"$nulls":17}," ","자료 : 울산세무서, 동울산세무서"]
["주 : 울산광역시 전체자료임.",{"$nulls":17}," ","주 : 울산광역시 전체자료임."]

{"sheet":"2","index":2,"n_rows":11,"n_cols":22,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,14,0,21],[0,0,0,6],[0,7,0,12],[2,0,4,0],[2,1,4,1],[2,2,2,6],[2,7,2,12],[10,0,10,1],[2,15,2,19],[2,20,2,21],[3,2,3,6],[3,7,3,12],[3,15,3,18],[3,20,4,20],[3,21,4,21],[2,13,4,13],[2,14,4,14]],"flags":["formulas_cached_only"]}
["2. 지방세 징수 (3-1)",{"$nulls":6},"2. 지방세 징수 (3-2)",{"$nulls":6},"2. 지방세 징수 (3-3)"]
["단위 : 백만원",{"$nulls":12},"단위 : 백만원","단위 : 백만원"]
["연     별\n\n월     별","합   계","보통세",{"$nulls":4},"보통세",{"$nulls":5},"연     별\n\n월     별","연     별\n\n월     별","목적세",{"$nulls":4},"과년도수입"]
[null,null,"시   세",{"$nulls":4},"구세",{"$nulls":7},"시세",null,null,null,"구세","시세","구세"]
[null,null,"취득세","등록세","레저세 ","주민세","자동차세","농업소득세","담배\n소비세","도축세","면허세","재산세","종합토지세",null,null,"지방교육세","도시계획세","공동시설세","지역\n개발세","사업소세"]
[2006,127973,22530,19036,"-",45359,7950,"-","-","-",230,7028,2,2006,2006,7563,4523,2085,79,12059,-586,115]
[2007,140398,26343,19005,"-",46768,9394,"-","-","-",268,8477,2,2007,2007,8277,5082,2139,69,13534,929,111]
[2008,164916,33221,24184,"-",51300,11284,"-","-","-",263,10873,48,2008,2008,10298,6392,2424,59,13914,602,54]
[2009,144016,17025,14051,"-",57189,12873,"-","-","-",259,11296,"-",2009,2009,8904,6754,2408,53,12509,449,246]
[2010,125144.90000000001,39184.2,22068.600000000002,"-",468.9,14467.8,"-","-","-",261.5,5299.399999999999,"-",2010,2010,11158.300000000001,7419.799999999999,2647.5000000000005,55.4,18492.100000000002,2877.6000000000004,743.4]
["자료 : 징수과"]

{"sheet":"2-1","index":3,"n_rows":26,"n_cols":39,"rows_kept":26,"cut":false,"hidden":false,"merged":[[3,36,4,36],[3,37,4,37],[2,4,2,10],[2,11,2,20],[3,4,3,10],[3,11,3,16],[0,0,0,10],[0,12,0,21],[0,22,0,28],[0,29,0,38],[2,0,4,0],[2,1,2,3],[2,21,4,21],[2,22,4,22],[2,23,2,28],[3,29,3,33],[24,0,24,1],[25,0,25,1],[2,29,2,35],[2,36,2,37],[2,38,4,38],[3,2,4,2],[3,3,4,3],[3,17,3,20],[3,23,3,28],[3,34,3,35]],"flags":["formulas_cached_only"]}
["2-1. 지방세 징수 (4-1)",{"$nulls":11},"2-1. 지방세 징수 (4-2)",{"$nulls":9},"2-1. 지방세 징수 (4-3)",{"$nulls":6},"2-1. 지방세 징수 (4-4)"]
["단위 : 백만원",{"$nulls":20},"단위 : 백만원","단위 : 백만원",{"$nulls":15},"단위 : 백만원"]
["연     별","합   계",null,null,"보통세",{"$nulls":6},"보통세",{"$nulls":9},"연     별","연     별","보통세",{"$nulls":5},"목적세",{"$nulls":6},"과년도수입",null,"연     별"]
[null,null,"광역시세","구세","광  역  시   세",{"$nulls":6},"광  역  시   세",{"$nulls":5},"구세",{"$nulls":5},"구세",{"$nulls":5},"광역시세",{"$nulls":4},"구세",null,"광역시세","구세"]
[{"$nulls":4},"취득세","레저세","담배\n소비세","지방\n소비세","주민세","지방\n소득세","자동차세","등록면허세","등록세","주행세","농업소득세","도축세","면허세","재산세","주민세","면허세","등록면허세",null,null,"담배소비세","주행세","지방소득세","자동차세","종합토지세","도축세","지역자원\n시설세","지방교육세","도시계획세","공동시설세","지역개발세","도시계획세","사업소세"]
[2011,204205,163811,44416,42663,"-","-","-",502,83509,15613,4299,0,0,0,0,0,21552,1042,0,0,2011,2011,"-",0,17338,"-",0,0,3102,12451,5,0,0,"-",0,1667,462,2011]
[2012,216336,173080,47280,39823,"-","-","-",527,100200,15976,4170,0,0,0,0,0,23199,1134,0,0,2012,2012,"-",0,18126,"-",0,0,3325,12045,5,0,0,"-",0,-2991,797,2012]
[2013,208355,162470,49911,31910,"-","-","-",555,93344,16482,4068,0,0,0,0,0,24946,1153,0,0,2013,2013,"-",0,19325,"-",0,0,3452,11410,4,0,0,"-",0,1245,461,2013]
[2014,242590,187738,54852,50736,"-","-","-",569,98896,17087,0,0,0,0,0,0,27334,18544,0,5177,2014,2014,"-",0,2661,"-",0,0,4155,13772,6,null,null,"-",null,2517,1136,2014]
[2015,301491,244185,57306,63714,0,0,0,612,143450,17132,0,0,0,0,0,0,30191,19400,0,6821,2015,2015,0,0,0,0,0,0,4369,15493,0,0,0,0,0,-585,894,2015]
[2016,335566,269864,65702,70159,0,0,0,812,156141,18185,0,0,0,0,0,0,35087,24001,0,6160,2016,2016,0,0,156141,0,0,0,5019,16811,0,0,0,0,0,2737,454,2016]
[2017,319003,253350,65653,87937,0,0,0,1028,126392,19306,0,68,0,0,0,0,38113,20874,0,6190,2017,2017,0,0,2,0,0,0,5406,18712,0,0,0,0,0,-5498,470,2017]
["1월",31477,27852,3625,10957,0,0,0,0,9709,6403,0,4,0,0,0,0,16,2778,0,745,"1월","1월",0,0,0,0,0,0,6,2983,0,0,0,0,0,-2210,86,"1월"]
["2월",21983,19010,2973,9531,0,0,0,null,8141,453,0,4,0,0,0,0,0,2417,0,507,"2월","2월",0,0,0,0,0,0,1,895,0,0,0,0,0,-16,49,"2월"]
["3월",12344,10144,2200,7950,0,0,0,0,1226,78,0,18,0,0,0,0,1,1562,0,581,"3월","3월",0,0,0,0,0,0,4,740,0,0,0,0,0,128,56,"3월"]
["4월",72836,70993,1843,5367,0,0,0,0,64956,-22,0,2,0,0,0,0,70,1179,0,556,"4월","4월",0,0,0,0,0,0,14,602,0,0,0,0,0,75,38,"4월"]
["5월",28728,26511,2217,8250,0,0,0,0,17598,13,0,2,0,0,0,0,0,1595,0,572,"5월","5월",0,0,0,0,0,0,15,732,0,0,0,0,0,-98,50,"5월"]
["6월",18864,17257,1607,5715,0,0,0,0,3479,5754,0,4,0,0,0,0,21,1144,0,443,"6월","6월",0,0,0,0,0,0,2,2197,0,0,0,0,0,106,-1,"6월"]
["7월",32693,17675,15018,6376,0,0,0,0,3547,843,0,2,0,0,0,0,11758,2780,0,415,"7월","7월",0,0,0,0,0,0,4585,2163,0,0,0,0,0,160,60,"7월"]
["8월",12819,10257,2562,4135,0,0,0,804,4692,104,0,4,0,0,0,0,577,1467,0,448,"8월","8월",0,0,0,0,0,0,115,749,0,0,0,0,0,-346,70,"8월"]
["9월",31171,12314,18857,8575,0,0,0,133,3771,83,0,2,0,0,0,0,16792,1673,0,380,"9월","9월",0,0,0,0,0,0,440,2870,0,0,0,0,0,-3559,13,"9월"]
["10월",19361,8714,10647,2948,0,0,0,63,3883,109,0,5,0,0,0,0,8243,2034,0,366,"10월","10월",0,0,2,0,0,0,197,1419,0,0,0,0,0,89,2,"10월"]
["11월",18042,15893,2149,11264,0,0,0,10,3384,66,0,8,0,0,0,0,454,1117,0,564,"11월","11월",0,0,0,0,0,0,13,1036,0,0,0,0,0,112,14,"11월"]
["12월",18685,16730,1955,6869,0,0,0,18,2006,5422,0,13,0,0,0,0,181,1128,0,613,"12월","12월",0,0,0,0,0,0,14,2326,0,0,0,0,0,61,33,"12월"]
["자료 : 징수과",{"$nulls":21},"자료 : 부과과"]
["주 : 2011년 서식변경",{"$nulls":21},"주 : 2011년 서식변경"]

{"sheet":"3","index":4,"n_rows":34,"n_cols":7,"rows_kept":34,"cut":false,"hidden":false,"merged":[[33,0,33,1],[0,0,0,6],[0,7,0,12],[1,0,1,1],[14,3,14,5],[2,0,3,0],[2,1,2,3],[2,4,2,6],[14,0,14,2],[14,6,15,6]],"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"]
[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]
[2014,258530,253442,5088,261415,254538,6877]
[2015,280839,276916,3923,282372,278117,4255]
[2016,359842,356006,3836,362744,358267,4477]
[2017,394585,377767,16818,398705,381362,17343]
[]
["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]
[224675,220672,4003,36740,33866,2874,2014]
[230892,228220,2672,51480,49897,1583,2015]
[266828,264392,2436,95916,93875,2041,2016]
[315881,300927,14954,82824,80435,2389,2017]
["자료 : 총무과"]

{"sheet":"4","index":5,"n_rows":14,"n_cols":33,"rows_kept":14,"cut":false,"hidden":false,"merged":[[11,0,11,3],[11,18,11,21],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,8,7,8],[3,0,7,0],[3,1,7,1],[3,2,7,2],[6,15,7,15],[3,3,3,8],[3,9,3,16],[4,4,5,8],[4,9,5,10],[0,18,0,23],[6,7,7,7],[2,22,2,23],[3,19,7,19],[3,20,7,20],[6,14,7,14],[6,12,7,12],[6,31,7,31],[3,24,3,31],[4,3,7,3],[4,11,5,16],[4,24,7,24],[4,25,5,28],[4,29,5,31],[3,17,7,17],[3,18,7,18],[6,30,7,30],[6,28,7,28],[3,21,7,21],[3,22,7,22],[3,23,7,23],[6,9,7,9],[6,29,7,29],[6,10,7,10],[6,11,7,11],[6,13,7,13],[2,16,2,17],[2,31,2,32],[0,0,0,8],[0,9,0,17],[0,25,0,32],[3,32,7,32],[6,16,7,16],[6,25,7,25],[6,26,7,26],[6,27,7,27]],"flags":["formulas_cached_only"]}
["4. 일반회계 세입예산 1) 개요(4-1)",{"$nulls":8},"4. 일반회계 세입예산 1) 개요(4-2)",{"$nulls":8},"4. 일반회계 세입예산 1) 개요(4-3)",{"$nulls":6},"4. 일반회계 세입예산 1) 개요(4-4)"]
[]
["단위 : 백만원 ",{"$nulls":15},"단위 : 백만원  ",null,"단위 : 백만원 "," ",{"$nulls":10}," ","단위 : 백만원"]
["연     별\n","합  계\n","지방세\n","세  외  수  입 ",{"$nulls":5},"세  외  수  입",{"$nulls":7},"연     별","연     별","지방교부세 ","조정\n교부금","재정\n보전금\n","보조금","지방채","보전수입 등 및 내부거래",{"$nulls":7},"연     별"]
[{"$nulls":4},"경 상 적 세 외 수 입",{"$nulls":4},"경 상 적 세 외 수 입",null,"임 시 적 세 외 수 입\nTemporary non-tax revenues",{"$nulls":13},"보전수입 등",null,null,null,"내부거래\n"]
[]
[{"$nulls":5},"재산임대\n수입 ","사용료\n수입\n","수수료\n수입\n","사업수입","징수교부금수입\n","이자수입 ",null,"재산매각","부담금","과징금및과태료 등","기타 수입","지난년도수입",{"$nulls":9},"잉여금 ","전년도 이월금","융자금원금수입",null,"전입금 ","예탁금 및 예수금"]
[]
[2015,276916,55780,17805,15776,496,2813,4086,300,7439,642,2029,120,169,574,797,369,2015,2015,5929,40087,0,123066,0,34249,33857,16446,17411,0,392,392,0,2015]
[2016,356006,64074,21624,17457,601,2928,4076,300,8933,619,4167,7,177,601,2915,467,2016,2016,11259,47525,null,160449,null,51075,50608,17203,33405,null,467,467,null,2016]
[2017,377766,64980,21045,16667,545,3118,4258,299,7770,677,4378,60,209,1368,2303,438,2017,2017,6499,53247,0,137223,0,94772,94268,18301,75967,0,504,504,0,2017]
["자료 : 징수과\n주 : 1)  최종예산액\n      2)  2015년 서식 추가",{"$nulls":17},"자료 : 징수과\n주 : 1)  최종예산액\n      2)  2015년 서식 추가",{"$nulls":10}," "]
[]
[" ",{"$nulls":17}," ",{"$nulls":10}," "]

{"sheet":"5","index":6,"n_rows":37,"n_cols":6,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,5],[3,0,4,0],[3,1,3,2],[3,3,3,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["5. 일반회계 세입결산"]
[]
["단위 : 백만원"]
["연     별\n \n과 목 별","예산현액",null,"결산",null,"예산대 \n결산비율(%)"]
[null,"금액","구성비(%)","금액","구성비(%)"]
[2009,177824,99.9,178924,100.1,100.6]
[2010,152712,100,166332,100,101.0891874901776]
[2011,296987,100,299147,100,100.72730456215255]
[2012,218171,100,222472,100,101.97138941472514]
[2013,219020,100,244722,100,111.73500136973793]
[2014,253442,100,254538,100,100.43244608233836]
[2015,857569,232.77081579602185,872500,234.8411745270897,101.741084390877]
[2016,356006,100,358267,100,100.63510165559008]
[2017,377766,100,381362,100,100.95191203019859]
["○ 지  방   세",64980,17.201124505646355,65653,17.21540163938725,101.03570329332102]
["○ 세 외 수 입 ",21045,5.570908975397469,24377,6.392089405866343,115.83273936802091]
["   • 경상적 세외수입",16667,4.411990491468264,18125,4.75270215700568,108.74782504349913]
["     - 재산임대수입",545,0.144269203686938,693,0.181717108678893,127.1559633027523]
["     - 사용료수입",3118,0.8253786735704113,3291,0.8629596026872105,105.54842847979474]
["     - 수수료수입",4258,1.1271527877045577,4844,1.27018423440196,113.76232973226867]
["     - 사업수입",299,0.07914952642641211,295,0.07735432476229934,98.66220735785953]
["     - 징수교부금",7770,2.0568288305458937,8054,2.1119041750357925,103.65508365508366]
["     -  이자수입",677,0.17921146953405018,948,0.24858271143952468,140.02954209748893]
["     - 기타사업수입",0,0,0,0,0]
["   • 임시적 세외수입",4378,1.1589184839292048,6252,1.6393872488606624,142.80493375970764]
["    - 재산매각수입",60,0.015882848112323503,339,0.08889191896413381,565]
["    - 부담금",209,0.05532525425792687,216,0.05663909880900561,103.34928229665071]
["    -  과징금및과태료등",1368,0.3621289369609758,3102,0.8134003912293306,226.75438596491227]
["    -  기타수입",2303,0.6096366533780171,2076,0.544364671886554,90.14329135909684]
["    - 지난연도수입",438,0.11594479121996157,519,0.1360911679716385,118.4931506849315]
["○ 지 방 교 부 세",6499,1.7203771646998405,6499,1.7041551072209609,100]
["○ 조 정 교 부 금",53247,14.095233557281492,53247,13.96232451057001,100]
["○ 재 정 보 전 금",0,0,null,0,0]
["○ 보     조    금",137223,36.32486777528946,137090,35.947472480215644,99.90307747243538]
["○ 지    방    채",0,0,0,0,0]
["○ 보전수입 등 및 내부거래",94772,25.087488021685385,94496,24.77855685673979,99.70877474359516]
["자료 : 징수과"]

{"sheet":"6","index":7,"n_rows":13,"n_cols":19,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,7],[0,8,0,16],[10,0,10,2]],"flags":["formulas_cached_only"]}
["6. 일반회계 세출예산 1) 개요 (2-1)",{"$nulls":7},"6. 일반회계 세출예산 1) 개요 (2-2)"]
[]
[]
["단위 : 백만원",{"$nulls":6}," ",{"$nulls":8},"단위 : 백만원"]
["연   별","합  계","일반공공행정","공공질서 및 안전","교육","문화 및 관광","환경보호","사회복지","보건","농림해양수산","산업, 중소기업","수송 및 교통","국토 및 지역개발","과학기술","예비비","기타","연   별"]
[2015,261896,14475,1748,640,22399,7785,110406,6946,16701,699,13432,11768,"-",13429,41468,2015]
[2016,325098,14757,3886,609,25132,7642,117448,8575,25650,1213,17436,42090,null,14896,43663,2016]
[2017,303785,14952,2083,596,26451,10364,121678,9803,24542,1419,16015,22483,null,7442,45957,2017]
["자료 : 기획홍보실",null," ",{"$nulls":13},"자료 : 기획홍보실",null," "]
[" 주 : 1) 최종예산액",{"$nulls":15}," 주 : 1) 최종예산액"]
["       2) 2015년 서식 추가",{"$nulls":15},"       2) 2015년 서식 추가"]
[]
[null,null,null," "]

{"sheet":"7","index":8,"n_rows":28,"n_cols":6,"rows_kept":28,"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"]}
["7. 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(%)"]
[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]
[2014,253442,100,220672,100,87.07]
[2015,276916,100,228220,100,82.41488393592282]
[2016,356006,100,264392,100,74.26616405341483]
[2017,377767,null,300927,null,79.65941969520895]
["일반공공행정",15280,4.292062493328764,15027,5.683606160549487,98.34424083769633]
["공공질서 및 안전",2745,0.7710544204311163,1821,0.688750037822627,66.33879781420765]
["교     육",596,0.1674129087712005,593,0.22428817815970228,99.49664429530202]
["문화 및 관광",48091,13.508480194154032,33529,12.681548609640231,69.71990601151983]
["환경보호",11164,3.1359022038954403,9826,3.7164513298435655,88.01504836975994]
["사회복지",122899,34.52160918636203,119828,45.32209749160337,97.50120017249937]
["보      건",9897,2.7800093256855223,9234,3.492541377953947,93.30100030312217]
["농림해양수산",30778,8.645359909664444,23602,8.926896426518201,76.68464487621029]
["산업,중소기업",1538,0.432015190755212,1520,0.5749039305273986,98.8296488946684]
["수송 및 교통",29271,8.222052437318473,15369,5.812959544918152,52.505893204878554]
["국토 및 지역개발",52152,14.649191305764509,24883,9.411404278495567,47.71245589814389]
["과학기술 ",0,0,0,0,"-"]
["예 비 비",7399,2.0783357583860944,0,0,0]
["기     타",45957,12.909052094627619,45695,17.283049411479922,99.42990186478666]
["자료 : 총무과"]

{"sheet":"8","index":9,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["8. 특별회계 예산결산"]
["단위 : 백만원"]
["연     별","회계수","예 산","세 입","세 출"]
[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]
[2014,5,5088,6877,4003]
[2015,5,3923,4255,2672]
[2016,5,3836,4477,2436]
[2017,5,16818,17343,14954]
["자료 : 총무과",null,null," "]

{"sheet":"9","index":10,"n_rows":26,"n_cols":11,"rows_kept":26,"cut":false,"hidden":false,"merged":[[23,9,23,10],[21,9,21,10],[19,9,19,10],[19,6,19,7],[17,9,17,10],[16,6,16,7],[17,6,17,7],[21,6,21,7],[23,6,23,7],[25,0,25,1],[25,6,25,7],[25,9,25,10],[20,6,20,7],[20,9,20,10],[16,9,16,10],[18,6,18,7],[18,9,18,10],[22,6,22,7],[22,9,22,10],[2,8,2,10],[14,0,14,1],[14,2,14,3],[14,4,14,5],[14,6,14,8],[14,9,15,10],[15,6,15,7],[24,6,24,7],[24,9,24,10],[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]],"flags":["formulas_cached_only"]}
["9. 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"]
[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,"-","-","-","-","-"]
[2014,577789,1289,193701,86,107737,"-","-","-","-","-"]
[2015,587929,1306,199903,83,110158,"-","-","-","-","-"]
[2016,599042,1354,211016,114,110158,"-","-","-","-","-"]
[2017,622411,1362,213916,90,127565,"-","-","-","-"]
[]
["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,"-",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]
["-","-",769,13012,8,262492,13,null,847,2014]
["-","-",34283,13031,2812,264074,null,null,870,2015]
["-","-",34283,13031,2812,264074,9,null,760,2016]
["-","-",34283,13031,3068,266394,10,null,1503,2017]
["자료 : 총무과"]

{"sheet":"10","index":11,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,0,3],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3],[15,0,15,3]],"flags":["formulas_cached_only"]}
["10. 재정자립지표 "]
[]
[]
["단위 : %"]
["연     별","재정자립도1)","재정자주도2)","기준재정 수요충족도\n(재정력지수)3)"]
[]
[]
[2010,36.3,60.8,46.29]
[2011,40.8,61.4,40.46]
[2012,37.2,57.1,59.45]
[2013,37.2,56.8,59.76]
[2014,29.5,47.6,61.38]
[2015,28.1,45.7,53.4]
[2016,30.5,45.7,54.2]
[2017,28.3,48,53.9]
[" 자료 : 기획홍보실\n 주: 1) 재정자립도 = 자체수입(지방세+세외수입) / 일반회계 X 100\n       2) 재정자주도 = 자주재원(지방세+세외수입+지방교부세+조정교부금+재정보전금) / 일반회계 예산액 X 100\n       3) 기준재정수요충족도(재정력지수) = 기준재정수입액 / 기준재정수요액 X 100 ← 교부전기준"]