{"text_format":"3","workbook":"xls","n_sheets":16,"sheets":["1월 시세외","1월 도세외","2월 시세외","2월 도세외","3월 시세외 ","3월 도세외","4월 시세외","4월 도세외","5월 시세외","5월 도세외","6월 시세외","6월 도세외","7월 시세외","7월 도세외","8월 시세외","8월 도세외"],"not_rendered":{"external_links":1,"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1월 시세외","index":0,"n_rows":23,"n_cols":13,"rows_kept":23,"merged":[[0,0,0,12],[1,0,1,2],[2,0,4,2],[2,3,4,3],[2,4,3,5],[2,6,3,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,22,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,21,1],[22,1,22,2],[24,2,24,7]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(1월)-시세외"]
["회계연도 : 2014",{"$nulls":11},"(단위:원)"]
["과 목",null,null,"예산액","부과내역",null,"징수실적",null,"과오납\n환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)","예산액\n대비\n징수율","부과액\n대비\n징수율"]
[]
[{"$nulls":4},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":24219328000,"d":"24,219,328,000"},{"v":1576490930,"d":"1,576,490,930"},{"v":1576490930,"d":"1,576,490,930"},{"v":1318831080,"d":"1,318,831,080"},{"v":1318831080,"d":"1,318,831,080"},0,0,{"v":257659850,"d":"257,659,850"},{"v":0.054453661142043246,"d":"5.4%"},{"v":0.8365611592830413,"d":"83.7%"}]
["경상적 세외수입",null,null,{"v":19586010000,"d":"19,586,010,000"},{"v":1083960520,"d":"1,083,960,520"},{"v":1083960520,"d":"1,083,960,520"},{"v":986407520,"d":"986,407,520"},{"v":986407520,"d":"986,407,520"},0,0,{"v":97553000,"d":"97,553,000"},{"v":0.05036286206327884,"d":"5.0%"},{"v":0.9100031798206082,"d":"91.0%"}]
[null,"재산임대수입",null,{"v":348782000,"d":"348,782,000"},{"v":41654690,"d":"41,654,690"},{"v":41654690,"d":"41,654,690"},{"v":10725020,"d":"10,725,020"},{"v":10725020,"d":"10,725,020"},null,null,{"v":30929670,"d":"30,929,670"},{"v":0.03074992402130844,"d":"3.1%"},{"v":0.25747448846696497,"d":"25.7%"}]
[null,"사용료수입",null,{"v":3608425000,"d":"3,608,425,000"},{"v":187702790,"d":"187,702,790"},{"v":187702790,"d":"187,702,790"},{"v":145314780,"d":"145,314,780"},{"v":145314780,"d":"145,314,780"},null,null,{"v":42388010,"d":"42,388,010"},{"v":0.040270971407192886,"d":"4.0%"},{"v":0.7741748537674906,"d":"77.4%"}]
[null,"수수료수입",null,{"v":6578733000,"d":"6,578,733,000"},{"v":506066970,"d":"506,066,970"},{"v":506066970,"d":"506,066,970"},{"v":486748370,"d":"486,748,370"},{"v":486748370,"d":"486,748,370"},null,null,{"v":19318600,"d":"19,318,600"},{"v":0.07398816307030548,"d":"7.4%"},{"v":0.9618260010132651,"d":"96.2%"}]
[null,"사업수입",null,{"v":2298985000,"d":"2,298,985,000"},{"v":73293940,"d":"73,293,940"},{"v":73293940,"d":"73,293,940"},{"v":68501060,"d":"68,501,060"},{"v":68501060,"d":"68,501,060"},null,null,{"v":4792880,"d":"4,792,880"},{"v":0.029796218766107652,"d":"3.0%"},{"v":0.9346074177483159,"d":"93.5%"}]
[null,"징수교부금수입",null,{"v":2311085000,"d":"2,311,085,000"},0,0,0,0,null,null,0,{"v":0,"d":"0.0%"},{"$error":"#DIV/0!"}]
[null,"이자수입",null,{"v":4440000000,"d":"4,440,000,000"},{"v":275242130,"d":"275,242,130"},{"v":275242130,"d":"275,242,130"},{"v":275118290,"d":"275,118,290"},{"v":275118290,"d":"275,118,290"},null,null,{"v":123840,"d":"123,840"},{"v":0.06196357882882883,"d":"6.2%"},{"v":0.9995500688793536,"d":"100.0%"}]
["임시적세외수입",null,null,{"v":4633318000,"d":"4,633,318,000"},{"v":492530410,"d":"492,530,410"},{"v":492530410,"d":"492,530,410"},{"v":332423560,"d":"332,423,560"},{"v":332423560,"d":"332,423,560"},0,0,{"v":160106850,"d":"160,106,850"},{"v":0.07174632952022719,"d":"7.2%"},{"v":0.6749300210722015,"d":"67.5%"}]
[null,"재산매각수입",null,{"v":600000000,"d":"600,000,000"},{"v":23514000,"d":"23,514,000"},{"v":23514000,"d":"23,514,000"},{"v":2351400,"d":"2,351,400"},{"v":2351400,"d":"2,351,400"},null,null,{"v":21162600,"d":"21,162,600"},{"v":0.003919,"d":"0.4%"},{"v":0.1,"d":"10.0%"}]
[null,"부담금",null,{"v":902452000,"d":"902,452,000"},{"v":12143380,"d":"12,143,380"},{"v":12143380,"d":"12,143,380"},{"v":7222770,"d":"7,222,770"},{"v":7222770,"d":"7,222,770"},null,null,{"v":4920610,"d":"4,920,610"},{"v":0.008003494922721652,"d":"0.8%"},{"v":0.5947907419515819,"d":"59.5%"}]
[null,"잡수입",null,{"v":2144866000,"d":"2,144,866,000"},{"v":456873030,"d":"456,873,030"},{"v":456873030,"d":"456,873,030"},{"v":322849390,"d":"322,849,390"},{"v":322849390,"d":"322,849,390"},0,0,{"v":134023640,"d":"134,023,640"},{"v":0.1505219393659091,"d":"15.1%"},{"v":0.706650138661063,"d":"70.7%"}]
[null,null,"불용품매각대",{"v":30000000,"d":"30,000,000"},{"v":361100,"d":"361,100"},{"v":361100,"d":"361,100"},{"v":361100,"d":"361,100"},{"v":361100,"d":"361,100"},null,null,0,{"v":0.012036666666666666,"d":"1.2%"},{"v":1,"d":"100.0%"}]
[null,null,"변상금및위약금",{"v":50000000,"d":"50,000,000"},{"v":5626520,"d":"5,626,520"},{"v":5626520,"d":"5,626,520"},{"v":3033410,"d":"3,033,410"},{"v":3033410,"d":"3,033,410"},null,null,{"v":2593110,"d":"2,593,110"},{"v":0.0606682,"d":"6.1%"},{"v":0.5391272047375643,"d":"53.9%"}]
[null,null,"과태료",{"v":563300000,"d":"563,300,000"},{"v":117686700,"d":"117,686,700"},{"v":117686700,"d":"117,686,700"},{"v":30156200,"d":"30,156,200"},{"v":30156200,"d":"30,156,200"},null,null,{"v":87530500,"d":"87,530,500"},{"v":0.05353488372093023,"d":"5.4%"},{"v":0.25624135947392523,"d":"25.6%"}]
[null,null,"과징금및이행강제금",{"v":396100000,"d":"396,100,000"},{"v":49712980,"d":"49,712,980"},{"v":49712980,"d":"49,712,980"},{"v":19699000,"d":"19,699,000"},{"v":19699000,"d":"19,699,000"},null,null,{"v":30013980,"d":"30,013,980"},{"v":0.049732390810401414,"d":"5.0%"},{"v":0.3962546602517089,"d":"39.6%"}]
[null,null,"그외수입",{"v":1105466000,"d":"1,105,466,000"},{"v":283485730,"d":"283,485,730"},{"v":283485730,"d":"283,485,730"},{"v":269599680,"d":"269,599,680"},{"v":269599680,"d":"269,599,680"},null,null,{"v":13886050,"d":"13,886,050"},{"v":0.24387876244045498,"d":"24.4%"},{"v":0.9510167584096737,"d":"95.1%"}]
[null,"지난년도수입",null,{"v":986000000,"d":"986,000,000"},0,0,0,0,null,null,0,{"v":0,"d":"0.0%"},{"$error":"#DIV/0!"}]

{"sheet":"1월 도세외","index":1,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[0,0,0,9],[1,0,1,2],[2,0,4,2],[2,3,3,4],[2,5,3,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,23,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,22,1],[23,1,23,2]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(1월)-도세외"]
["회계연도 : 2014",{"$nulls":8},"(단위:원)"]
["과 목",null,null,"부과내역",null,"징수실적",null,"과오납환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)"]
[]
[{"$nulls":3},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":212191600,"d":"212,191,600"},{"v":212191600,"d":"212,191,600"},{"v":8880,"d":"8,880"},{"v":8880,"d":"8,880"},0,0,{"v":212182720,"d":"212,182,720"}]
["경상적 세외수입",null,null,{"v":212191600,"d":"212,191,600"},{"v":212191600,"d":"212,191,600"},{"v":8880,"d":"8,880"},{"v":8880,"d":"8,880"},0,0,{"v":212182720,"d":"212,182,720"}]
[null,"재산임대수입",null,null,0,null,0,null,null,0]
[null,"사용료수입",null,{"v":212191600,"d":"212,191,600"},{"v":212191600,"d":"212,191,600"},{"v":8880,"d":"8,880"},{"v":8880,"d":"8,880"},null,null,{"v":212182720,"d":"212,182,720"}]
[null,"수수료수입",null,null,0,null,0,null,null,0]
[null,"사업수입",null,null,0,null,0,null,null,0]
[null,"징수교부금수입",null,null,0,null,0,null,null,0]
[null,"이자수입",null,null,0,null,0,null,null,0]
["임시적세외수입",null,null,0,0,0,0,0,0,0]
[null,"재산매각수입",null,null,0,null,0,null,null,0]
[null,"부담금",null,null,0,null,0,null,null,0]
[null,"잡수입",null,0,0,0,0,0,0,0]
[null,null,"불용품매각대",null,0,null,0,null,null,0]
[null,null,"변상금 및 위약금",0,0,null,0,null,null,0]
[null,null,"과태료",null,0,null,0,null,null,0]
[null,null,"과징금및이행강제금",null,0,null,0,null,null,0]
[null,null,"기부금",null,0,null,0,null,null,0]
[null,null,"기타잡수입",null,0,null,0,null,null,0]
[null,"지난년도수입",null,null,0,null,0,null,0,0]

{"sheet":"2월 시세외","index":2,"n_rows":23,"n_cols":13,"rows_kept":23,"merged":[[0,0,0,12],[1,0,1,2],[2,0,4,2],[2,3,4,3],[2,4,3,5],[2,6,3,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,22,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,21,1],[22,1,22,2],[24,2,24,7]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(2월)-시세외"]
["회계연도 : 2014",{"$nulls":11},"(단위:원)"]
["과 목",null,null,"예산액","부과내역",null,"징수실적",null,"과오납\n환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)","예산액\n대비\n징수율","부과액\n대비\n징수율"]
[]
[{"$nulls":4},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":24219328000,"d":"24,219,328,000"},{"v":1846323920,"d":"1,846,323,920"},{"v":3422814850,"d":"3,422,814,850"},{"v":1747778460,"d":"1,747,778,460"},{"v":3066609540,"d":"3,066,609,540"},{"v":1618370,"d":"1,618,370"},0,{"v":356205310,"d":"356,205,310"},{"v":0.1266182752882326,"d":"12.7%"},{"v":0.8959320542856708,"d":"89.6%"}]
["경상적 세외수입",null,null,{"v":19586010000,"d":"19,586,010,000"},{"v":1222422110,"d":"1,222,422,110"},{"v":2306382630,"d":"2,306,382,630"},{"v":1249990050,"d":"1,249,990,050"},{"v":2236397570,"d":"2,236,397,570"},{"v":1618370,"d":"1,618,370"},0,{"v":69985060,"d":"69,985,060"},{"v":0.11418341816429176,"d":"11.4%"},{"v":0.9696559195817391,"d":"97.0%"}]
[null,"재산임대수입",null,{"v":348782000,"d":"348,782,000"},{"v":10174830,"d":"10,174,830"},{"v":51829520,"d":"51,829,520"},{"v":28595870,"d":"28,595,870"},{"v":39320890,"d":"39,320,890"},null,null,{"v":12508630,"d":"12,508,630"},{"v":0.11273772729097259,"d":"11.3%"},{"v":0.7586581932458568,"d":"75.9%"}]
[null,"사용료수입",null,{"v":3608425000,"d":"3,608,425,000"},{"v":155573680,"d":"155,573,680"},{"v":343276470,"d":"343,276,470"},{"v":170622140,"d":"170,622,140"},{"v":315936920,"d":"315,936,920"},{"v":612050,"d":"612,050"},null,{"v":27339550,"d":"27,339,550"},{"v":0.08755535171161934,"d":"8.8%"},{"v":0.9203570521451704,"d":"92.0%"}]
[null,"수수료수입",null,{"v":6578733000,"d":"6,578,733,000"},{"v":446674370,"d":"446,674,370"},{"v":952741340,"d":"952,741,340"},{"v":437043210,"d":"437,043,210"},{"v":923791580,"d":"923,791,580"},{"v":907080,"d":"907,080"},null,{"v":28949760,"d":"28,949,760"},{"v":0.14042089563446336,"d":"14.0%"},{"v":0.969614250180432,"d":"97.0%"}]
[null,"사업수입",null,{"v":2298985000,"d":"2,298,985,000"},{"v":175504950,"d":"175,504,950"},{"v":248798890,"d":"248,798,890"},{"v":179110710,"d":"179,110,710"},{"v":247611770,"d":"247,611,770"},{"v":5400,"d":"5,400"},null,{"v":1187120,"d":"1,187,120"},{"v":0.10770482191053878,"d":"10.8%"},{"v":0.995228596076132,"d":"99.5%"}]
[null,"징수교부금수입",null,{"v":2311085000,"d":"2,311,085,000"},{"v":83204000,"d":"83,204,000"},{"v":83204000,"d":"83,204,000"},{"v":83204000,"d":"83,204,000"},{"v":83204000,"d":"83,204,000"},null,null,0,{"v":0.036002137524149914,"d":"3.6%"},{"v":1,"d":"100.0%"}]
[null,"이자수입",null,{"v":4440000000,"d":"4,440,000,000"},{"v":351290280,"d":"351,290,280"},{"v":626532410,"d":"626,532,410"},{"v":351414120,"d":"351,414,120"},{"v":626532410,"d":"626,532,410"},{"v":93840,"d":"93,840"},null,0,{"v":0.14111090315315317,"d":"14.1%"},{"v":1,"d":"100.0%"}]
["임시적세외수입",null,null,{"v":4633318000,"d":"4,633,318,000"},{"v":623901810,"d":"623,901,810"},{"v":1116432220,"d":"1,116,432,220"},{"v":497788410,"d":"497,788,410"},{"v":830211970,"d":"830,211,970"},0,0,{"v":286220250,"d":"286,220,250"},{"v":0.17918303254816526,"d":"17.9%"},{"v":0.7436295326553725,"d":"74.4%"}]
[null,"재산매각수입",null,{"v":600000000,"d":"600,000,000"},{"v":13316970,"d":"13,316,970"},{"v":36830970,"d":"36,830,970"},{"v":23920550,"d":"23,920,550"},{"v":26271950,"d":"26,271,950"},null,null,{"v":10559020,"d":"10,559,020"},{"v":0.04378658333333333,"d":"4.4%"},{"v":0.7133113789835022,"d":"71.3%"}]
[null,"부담금",null,{"v":902452000,"d":"902,452,000"},{"v":151389800,"d":"151,389,800"},{"v":163533180,"d":"163,533,180"},{"v":151951960,"d":"151,951,960"},{"v":159174730,"d":"159,174,730"},null,null,{"v":4358450,"d":"4,358,450"},{"v":0.1763802728566173,"d":"17.6%"},{"v":0.9733482220549983,"d":"97.3%"}]
[null,"잡수입",null,{"v":2144866000,"d":"2,144,866,000"},{"v":459195040,"d":"459,195,040"},{"v":916068070,"d":"916,068,070"},{"v":321915900,"d":"321,915,900"},{"v":644765290,"d":"644,765,290"},0,0,{"v":271302780,"d":"271,302,780"},{"v":0.30060865807001463,"d":"30.1%"},{"v":0.7038399340782613,"d":"70.4%"}]
[null,null,"불용품매각대",{"v":30000000,"d":"30,000,000"},{"v":6770000,"d":"6,770,000"},{"v":7131100,"d":"7,131,100"},{"v":6770000,"d":"6,770,000"},{"v":7131100,"d":"7,131,100"},null,null,0,{"v":0.23770333333333332,"d":"23.8%"},{"v":1,"d":"100.0%"}]
[null,null,"변상금및위약금",{"v":50000000,"d":"50,000,000"},{"v":11880560,"d":"11,880,560"},{"v":17507080,"d":"17,507,080"},{"v":10830840,"d":"10,830,840"},{"v":13864250,"d":"13,864,250"},null,null,{"v":3642830,"d":"3,642,830"},{"v":0.277285,"d":"27.7%"},{"v":0.7919224679386854,"d":"79.2%"}]
[null,null,"과태료",{"v":563300000,"d":"563,300,000"},{"v":107096120,"d":"107,096,120"},{"v":224782820,"d":"224,782,820"},{"v":47082350,"d":"47,082,350"},{"v":77238550,"d":"77,238,550"},null,null,{"v":147544270,"d":"147,544,270"},{"v":0.13711796556009231,"d":"13.7%"},{"v":0.343614116061005,"d":"34.4%"}]
[null,null,"과징금및이행강제금",{"v":396100000,"d":"396,100,000"},{"v":59507000,"d":"59,507,000"},{"v":109219980,"d":"109,219,980"},{"v":25306000,"d":"25,306,000"},{"v":45005000,"d":"45,005,000"},null,null,{"v":64214980,"d":"64,214,980"},{"v":0.11362029790456955,"d":"11.4%"},{"v":0.4120583065479411,"d":"41.2%"}]
[null,null,"그외수입",{"v":1105466000,"d":"1,105,466,000"},{"v":273941360,"d":"273,941,360"},{"v":557427090,"d":"557,427,090"},{"v":231926710,"d":"231,926,710"},{"v":501526390,"d":"501,526,390"},null,null,{"v":55900700,"d":"55,900,700"},{"v":0.45367871105940843,"d":"45.4%"},{"v":0.8997165710048286,"d":"90.0%"}]
[null,"지난년도수입",null,{"v":986000000,"d":"986,000,000"},0,0,0,0,null,null,0,{"v":0,"d":"0.0%"},{"$error":"#DIV/0!"}]

{"sheet":"2월 도세외","index":3,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[0,0,0,9],[1,0,1,2],[2,0,4,2],[2,3,3,4],[2,5,3,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,23,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,22,1],[23,1,23,2]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(2월)-도세외"]
["회계연도 : 2014",{"$nulls":8},"(단위:원)"]
["과 목",null,null,"부과내역",null,"징수실적",null,"과오납환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)"]
[]
[{"$nulls":3},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":3976470,"d":"3,976,470"},{"v":216168070,"d":"216,168,070"},{"v":24430190,"d":"24,430,190"},{"v":24439070,"d":"24,439,070"},0,0,{"v":191729000,"d":"191,729,000"}]
["경상적 세외수입",null,null,{"v":2762220,"d":"2,762,220"},{"v":214953820,"d":"214,953,820"},{"v":23215940,"d":"23,215,940"},{"v":23224820,"d":"23,224,820"},0,0,{"v":191729000,"d":"191,729,000"}]
[null,"재산임대수입",null,null,0,null,0,null,null,0]
[null,"사용료수입",null,{"v":2762220,"d":"2,762,220"},{"v":214953820,"d":"214,953,820"},{"v":23215940,"d":"23,215,940"},{"v":23224820,"d":"23,224,820"},null,null,{"v":191729000,"d":"191,729,000"}]
[null,"수수료수입",null,null,0,null,0,null,null,0]
[null,"사업수입",null,null,0,null,0,null,null,0]
[null,"징수교부금수입",null,null,0,null,0,null,null,0]
[null,"이자수입",null,null,0,null,0,null,null,0]
["임시적세외수입",null,null,{"v":1214250,"d":"1,214,250"},{"v":1214250,"d":"1,214,250"},{"v":1214250,"d":"1,214,250"},{"v":1214250,"d":"1,214,250"},0,0,0]
[null,"재산매각수입",null,{"v":1214250,"d":"1,214,250"},{"v":1214250,"d":"1,214,250"},{"v":1214250,"d":"1,214,250"},{"v":1214250,"d":"1,214,250"},null,null,0]
[null,"부담금",null,null,0,null,0,null,null,0]
[null,"잡수입",null,0,0,0,0,0,0,0]
[null,null,"불용품매각대",null,0,null,0,null,null,0]
[null,null,"변상금 및 위약금",0,0,null,0,null,null,0]
[null,null,"과태료",null,0,null,0,null,null,0]
[null,null,"과징금및이행강제금",null,0,null,0,null,null,0]
[null,null,"기부금",null,0,null,0,null,null,0]
[null,null,"기타잡수입",null,0,null,0,null,null,0]
[null,"지난년도수입",null,null,0,null,0,null,0,0]

{"sheet":"3월 시세외 ","index":4,"n_rows":32,"n_cols":13,"rows_kept":32,"merged":[[0,0,0,12],[1,0,1,2],[2,0,4,2],[2,3,4,3],[2,4,3,5],[2,6,3,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,22,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,21,1],[22,1,22,2],[24,2,24,7]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(3월)-시세외"]
["회계연도 : 2014",{"$nulls":11},"(단위:원)"]
["과 목",null,null,"예산액","부과내역",null,"징수실적",null,"과오납\n환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)","예산액\n대비\n징수율","부과액\n대비\n징수율"]
[]
[{"$nulls":4},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":24219328000,"d":"24,219,328,000"},{"v":24295887230,"d":"24,295,887,230"},{"v":27718702080,"d":"27,718,702,080"},{"v":4157747870,"d":"4,157,747,870"},{"v":7224357410,"d":"7,224,357,410"},{"v":7670110,"d":"7,670,110"},{"v":3881300,"d":"3,881,300"},{"v":20490463370,"d":"20,490,463,370"},{"v":0.29828892899092824,"d":"29.8%"},{"v":0.26063115758990113,"d":"26.1%"}]
["경상적 세외수입",null,null,{"v":19586010000,"d":"19,586,010,000"},{"v":2557527800,"d":"2,557,527,800"},{"v":4863910430,"d":"4,863,910,430"},{"v":1915384820,"d":"1,915,384,820"},{"v":4151782390,"d":"4,151,782,390"},{"v":5143440,"d":"5,143,440"},0,{"v":712128040,"d":"712,128,040"},{"v":0.21197693608856524,"d":"21.2%"},{"v":0.8535894009051478,"d":"85.4%"}]
[null,"재산임대수입",null,{"v":348782000,"d":"348,782,000"},{"v":202103170,"d":"202,103,170"},{"v":253932690,"d":"253,932,690"},{"v":168083430,"d":"168,083,430"},{"v":207404320,"d":"207,404,320"},null,null,{"v":46528370,"d":"46,528,370"},{"v":0.5946531644408255,"d":"59.5%"},{"v":0.8167688846993272,"d":"81.7%"}]
[null,"사용료수입",null,{"v":3608425000,"d":"3,608,425,000"},{"v":1280944560,"d":"1,280,944,560"},{"v":1624221030,"d":"1,624,221,030"},{"v":671795440,"d":"671,795,440"},{"v":987732360,"d":"987,732,360"},{"v":2179500,"d":"2,179,500"},null,{"v":636488670,"d":"636,488,670"},{"v":0.27372949694118626,"d":"27.4%"},{"v":0.6081268138733557,"d":"60.8%"}]
[null,"수수료수입",null,{"v":6578733000,"d":"6,578,733,000"},{"v":525306580,"d":"525,306,580"},{"v":1478047920,"d":"1,478,047,920"},{"v":527760930,"d":"527,760,930"},{"v":1451552510,"d":"1,451,552,510"},{"v":2864700,"d":"2,864,700"},null,{"v":26495410,"d":"26,495,410"},{"v":0.22064317095708247,"d":"22.1%"},{"v":0.9820740521051577,"d":"98.2%"}]
[null,"사업수입",null,{"v":2298985000,"d":"2,298,985,000"},{"v":140811840,"d":"140,811,840"},{"v":389610730,"d":"389,610,730"},{"v":139383370,"d":"139,383,370"},{"v":386995140,"d":"386,995,140"},{"v":5400,"d":"5,400"},null,{"v":2615590,"d":"2,615,590"},{"v":0.1683330426253325,"d":"16.8%"},{"v":0.9932866581985563,"d":"99.3%"}]
[null,"징수교부금수입",null,{"v":2311085000,"d":"2,311,085,000"},{"v":182729000,"d":"182,729,000"},{"v":265933000,"d":"265,933,000"},{"v":182729000,"d":"182,729,000"},{"v":265933000,"d":"265,933,000"},null,null,0,{"v":0.11506846351389066,"d":"11.5%"},{"v":1,"d":"100.0%"}]
[null,"이자수입",null,{"v":4440000000,"d":"4,440,000,000"},{"v":225632650,"d":"225,632,650"},{"v":852165060,"d":"852,165,060"},{"v":225632650,"d":"225,632,650"},{"v":852165060,"d":"852,165,060"},{"v":93840,"d":"93,840"},null,0,{"v":0.19192906756756756,"d":"19.2%"},{"v":1,"d":"100.0%"}]
["임시적세외수입",null,null,{"v":4633318000,"d":"4,633,318,000"},{"v":21738359430,"d":"21,738,359,430"},{"v":22854791650,"d":"22,854,791,650"},{"v":2242363050,"d":"2,242,363,050"},{"v":3072575020,"d":"3,072,575,020"},{"v":2526670,"d":"2,526,670"},{"v":3881300,"d":"3,881,300"},{"v":19778335330,"d":"19,778,335,330"},{"v":0.6631478823598984,"d":"66.3%"},{"v":0.1344389862333311,"d":"13.4%"}]
[null,"재산매각수입",null,{"v":600000000,"d":"600,000,000"},{"v":100055220,"d":"100,055,220"},{"v":136886190,"d":"136,886,190"},{"v":105707440,"d":"105,707,440"},{"v":131979390,"d":"131,979,390"},null,null,{"v":4906800,"d":"4,906,800"},{"v":0.21996565,"d":"22.0%"},{"v":0.9641541633966144,"d":"96.4%"}]
[null,"부담금",null,{"v":902452000,"d":"902,452,000"},{"v":126769520,"d":"126,769,520"},{"v":290302700,"d":"290,302,700"},{"v":115097420,"d":"115,097,420"},{"v":274272150,"d":"274,272,150"},null,null,{"v":16030550,"d":"16,030,550"},{"v":0.3039188233834043,"d":"30.4%"},{"v":0.9447798797599885,"d":"94.5%"}]
[null,"잡수입",null,{"v":2144866000,"d":"2,144,866,000"},{"v":2198103590,"d":"2,198,103,590"},{"v":3114171660,"d":"3,114,171,660"},{"v":1874471550,"d":"1,874,471,550"},{"v":2519236840,"d":"2,519,236,840"},{"v":48000,"d":"48,000"},0,{"v":594934820,"d":"594,934,820"},{"v":1.1745427639768637,"d":"117.5%"},{"v":0.8089588869998259,"d":"80.9%"}]
[null,null,"불용품매각대",{"v":30000000,"d":"30,000,000"},null,{"v":7131100,"d":"7,131,100"},null,{"v":7131100,"d":"7,131,100"},null,null,0,{"v":0.23770333333333332,"d":"23.8%"},{"v":1,"d":"100.0%"}]
[null,null,"변상금및위약금",{"v":50000000,"d":"50,000,000"},{"v":22811730,"d":"22,811,730"},{"v":40318810,"d":"40,318,810"},{"v":23733770,"d":"23,733,770"},{"v":37598020,"d":"37,598,020"},null,null,{"v":2720790,"d":"2,720,790"},{"v":0.7519604,"d":"75.2%"},{"v":0.9325180976323458,"d":"93.3%"}]
[null,null,"과태료",{"v":563300000,"d":"563,300,000"},{"v":105912020,"d":"105,912,020"},{"v":330694840,"d":"330,694,840"},{"v":41187940,"d":"41,187,940"},{"v":118426490,"d":"118,426,490"},{"v":48000,"d":"48,000"},null,{"v":212268350,"d":"212,268,350"},{"v":0.210236978519439,"d":"21.0%"},{"v":0.35811411511591773,"d":"35.8%"}]
[null,null,"과징금및이행강제금",{"v":396100000,"d":"396,100,000"},{"v":109524000,"d":"109,524,000"},{"v":218743980,"d":"218,743,980"},{"v":42655000,"d":"42,655,000"},{"v":87660000,"d":"87,660,000"},null,null,{"v":131083980,"d":"131,083,980"},{"v":0.22130775056803836,"d":"22.1%"},{"v":0.4007424570038453,"d":"40.1%"}]
[null,null,"그외수입",{"v":1105466000,"d":"1,105,466,000"},{"v":1959855840,"d":"1,959,855,840"},{"v":2517282930,"d":"2,517,282,930"},{"v":1766894840,"d":"1,766,894,840"},{"v":2268421230,"d":"2,268,421,230"},null,null,{"v":248861700,"d":"248,861,700"},{"v":2.052004521170258,"d":"205.2%"},{"v":0.9011387647235982,"d":"90.1%"}]
[null,"지난년도수입",null,{"v":986000000,"d":"986,000,000"},{"v":19313431100,"d":"19,313,431,100"},{"v":19313431100,"d":"19,313,431,100"},{"v":147086640,"d":"147,086,640"},{"v":147086640,"d":"147,086,640"},{"v":2478670,"d":"2,478,670"},{"v":3881300,"d":"3,881,300"},{"v":19162463160,"d":"19,162,463,160"},{"v":0.14917509127789047,"d":"14.9%"},{"v":0.007615769525281295,"d":"0.8%"}]
[]
[]
[{"$nulls":4},"3월 징수보고서","2013년결산자료","차이"]
[{"$nulls":4},{"v":19313431100,"d":"19,313,431,100"},{"v":19282317260,"d":"19,282,317,260"},{"v":31113840,"d":"31,113,840"}]
[{"$nulls":5},{"v":38349040,"d":"38,349,040"},"가산금"]
[{"$nulls":5},{"v":-7021530,"d":"-7,021,530"},"감액"]
[{"$nulls":5},{"v":-213670,"d":"-213,670"},"환부이자"]
[]
[{"$nulls":5},{"v":19313431100,"d":"19,313,431,100"}]

{"sheet":"3월 도세외","index":5,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[0,0,0,9],[1,0,1,2],[2,0,4,2],[2,3,3,4],[2,5,3,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,23,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,22,1],[23,1,23,2]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(3월)-도세외"]
["회계연도 : 2014",{"$nulls":8},"(단위:원)"]
["과 목",null,null,"부과내역",null,"징수실적",null,"과오납환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)"]
[]
[{"$nulls":3},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":8270240,"d":"8,270,240"},{"v":224438310,"d":"224,438,310"},{"v":208051680,"d":"208,051,680"},{"v":232490750,"d":"232,490,750"},0,0,{"v":-8052440,"d":"-8,052,440"}]
["경상적 세외수입",null,null,{"v":1447250,"d":"1,447,250"},{"v":216401070,"d":"216,401,070"},{"v":202999340,"d":"202,999,340"},{"v":226224160,"d":"226,224,160"},0,0,{"v":-9823090,"d":"-9,823,090"}]
[null,"재산임대수입",null,{"v":346270,"d":"346,270"},{"v":346270,"d":"346,270"},{"v":263540,"d":"263,540"},{"v":263540,"d":"263,540"},null,null,{"v":82730,"d":"82,730"}]
[null,"사용료수입",null,{"v":1100980,"d":"1,100,980"},{"v":216054800,"d":"216,054,800"},{"v":202735800,"d":"202,735,800"},{"v":225960620,"d":"225,960,620"},null,null,{"v":-9905820,"d":"-9,905,820"}]
[null,"수수료수입",null,null,0,null,0,null,null,0]
[null,"사업수입",null,null,0,null,0,null,null,0]
[null,"징수교부금수입",null,null,0,null,0,null,null,0]
[null,"이자수입",null,null,0,null,0,null,null,0]
["임시적세외수입",null,null,{"v":6822990,"d":"6,822,990"},{"v":8037240,"d":"8,037,240"},{"v":5052340,"d":"5,052,340"},{"v":6266590,"d":"6,266,590"},0,0,{"v":1770650,"d":"1,770,650"}]
[null,"재산매각수입",null,{"v":5031750,"d":"5,031,750"},{"v":6246000,"d":"6,246,000"},{"v":5031750,"d":"5,031,750"},{"v":6246000,"d":"6,246,000"},null,null,0]
[null,"부담금",null,null,0,null,0,null,null,0]
[null,"잡수입",null,{"v":20590,"d":"20,590"},{"v":20590,"d":"20,590"},{"v":20590,"d":"20,590"},{"v":20590,"d":"20,590"},0,0,0]
[null,null,"불용품매각대",{"v":20590,"d":"20,590"},{"v":20590,"d":"20,590"},{"v":20590,"d":"20,590"},{"v":20590,"d":"20,590"},null,null,0]
[null,null,"변상금 및 위약금",0,0,null,0,null,null,0]
[null,null,"과태료",null,0,null,0,null,null,0]
[null,null,"과징금및이행강제금",null,0,null,0,null,null,0]
[null,null,"기부금",null,0,null,0,null,null,0]
[null,null,"기타잡수입",null,0,null,0,null,null,0]
[null,"지난년도수입",null,{"v":1770650,"d":"1,770,650"},{"v":1770650,"d":"1,770,650"},0,0,null,0,{"v":1770650,"d":"1,770,650"}]

{"sheet":"4월 시세외","index":6,"n_rows":32,"n_cols":13,"rows_kept":32,"merged":[[0,0,0,12],[1,0,1,2],[2,0,4,2],[2,3,4,3],[2,4,3,5],[2,6,3,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,22,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,21,1],[22,1,22,2],[24,2,24,7]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(4월)-시세외"]
["회계연도 : 2014",{"$nulls":11},"(단위:원)"]
["과 목",null,null,"예산액","부과내역",null,"징수실적",null,"과오납\n환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)","예산액\n대비\n징수율","부과액\n대비\n징수율"]
[]
[{"$nulls":4},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":24219328000,"d":"24,219,328,000"},{"v":2049937490,"d":"2,049,937,490"},{"v":29768639570,"d":"29,768,639,570"},{"v":2785639250,"d":"2,785,639,250"},{"v":10009996660,"d":"10,009,996,660"},{"v":30877750,"d":"30,877,750"},{"v":53030020,"d":"53,030,020"},{"v":19705612890,"d":"19,705,612,890"},{"v":0.4133061272385427,"d":"41.3%"},{"v":0.336259795697476,"d":"33.6%"}]
["경상적 세외수입",null,null,{"v":19586010000,"d":"19,586,010,000"},{"v":1628224970,"d":"1,628,224,970"},{"v":6492135400,"d":"6,492,135,400"},{"v":2167985380,"d":"2,167,985,380"},{"v":6319767770,"d":"6,319,767,770"},{"v":6699710,"d":"6,699,710"},0,{"v":172367630,"d":"172,367,630"},{"v":0.32266744324137486,"d":"32.3%"},{"v":0.9734497789433042,"d":"97.3%"}]
[null,"재산임대수입",null,{"v":348782000,"d":"348,782,000"},{"v":54683850,"d":"54,683,850"},{"v":308616540,"d":"308,616,540"},{"v":72463040,"d":"72,463,040"},{"v":279867360,"d":"279,867,360"},null,null,{"v":28749180,"d":"28,749,180"},{"v":0.8024134272984271,"d":"80.2%"},{"v":0.9068449798575281,"d":"90.7%"}]
[null,"사용료수입",null,{"v":3608425000,"d":"3,608,425,000"},{"v":187759140,"d":"187,759,140"},{"v":1811980170,"d":"1,811,980,170"},{"v":717417820,"d":"717,417,820"},{"v":1705150180,"d":"1,705,150,180"},{"v":3291530,"d":"3,291,530"},null,{"v":106829990,"d":"106,829,990"},{"v":0.4725469366829018,"d":"47.3%"},{"v":0.9410424066616578,"d":"94.1%"}]
[null,"수수료수입",null,{"v":6578733000,"d":"6,578,733,000"},{"v":520126090,"d":"520,126,090"},{"v":1998174010,"d":"1,998,174,010"},{"v":520308440,"d":"520,308,440"},{"v":1971860950,"d":"1,971,860,950"},{"v":3306940,"d":"3,306,940"},null,{"v":26313060,"d":"26,313,060"},{"v":0.29973263088804486,"d":"30.0%"},{"v":0.9868314471771155,"d":"98.7%"}]
[null,"사업수입",null,{"v":2298985000,"d":"2,298,985,000"},{"v":110492780,"d":"110,492,780"},{"v":500103510,"d":"500,103,510"},{"v":102632970,"d":"102,632,970"},{"v":489628110,"d":"489,628,110"},{"v":7400,"d":"7,400"},null,{"v":10475400,"d":"10,475,400"},{"v":0.21297577409161,"d":"21.3%"},{"v":0.9790535363369075,"d":"97.9%"}]
[null,"징수교부금수입",null,{"v":2311085000,"d":"2,311,085,000"},{"v":631021990,"d":"631,021,990"},{"v":896954990,"d":"896,954,990"},{"v":631021990,"d":"631,021,990"},{"v":896954990,"d":"896,954,990"},null,null,0,{"v":0.38810990941484197,"d":"38.8%"},{"v":1,"d":"100.0%"}]
[null,"이자수입",null,{"v":4440000000,"d":"4,440,000,000"},{"v":124141120,"d":"124,141,120"},{"v":976306180,"d":"976,306,180"},{"v":124141120,"d":"124,141,120"},{"v":976306180,"d":"976,306,180"},{"v":93840,"d":"93,840"},null,0,{"v":0.21988877927927927,"d":"22.0%"},{"v":1,"d":"100.0%"}]
["임시적세외수입",null,null,{"v":4633318000,"d":"4,633,318,000"},{"v":421712520,"d":"421,712,520"},{"v":23276504170,"d":"23,276,504,170"},{"v":617653870,"d":"617,653,870"},{"v":3690228890,"d":"3,690,228,890"},{"v":24178040,"d":"24,178,040"},{"v":53030020,"d":"53,030,020"},{"v":19533245260,"d":"19,533,245,260"},{"v":0.7964549141673418,"d":"79.6%"},{"v":0.15853879358551462,"d":"15.9%"}]
[null,"재산매각수입",null,{"v":600000000,"d":"600,000,000"},{"v":10726000,"d":"10,726,000"},{"v":147612190,"d":"147,612,190"},{"v":15632800,"d":"15,632,800"},{"v":147612190,"d":"147,612,190"},null,null,0,{"v":0.24602031666666666,"d":"24.6%"},{"v":1,"d":"100.0%"}]
[null,"부담금",null,{"v":902452000,"d":"902,452,000"},{"v":20595530,"d":"20,595,530"},{"v":310898230,"d":"310,898,230"},{"v":22799000,"d":"22,799,000"},{"v":297071150,"d":"297,071,150"},null,null,{"v":13827080,"d":"13,827,080"},{"v":0.32918221689353006,"d":"32.9%"},{"v":0.9555253820518695,"d":"95.6%"}]
[null,"잡수입",null,{"v":2144866000,"d":"2,144,866,000"},{"v":353593550,"d":"353,593,550"},{"v":3467765210,"d":"3,467,765,210"},{"v":403552290,"d":"403,552,290"},{"v":2922789130,"d":"2,922,789,130"},{"v":20308130,"d":"20,308,130"},0,{"v":544976080,"d":"544,976,080"},{"v":1.36269078348018,"d":"136.3%"},{"v":0.8428451619422066,"d":"84.3%"}]
[null,null,"불용품매각대",{"v":30000000,"d":"30,000,000"},{"v":11035000,"d":"11,035,000"},{"v":18166100,"d":"18,166,100"},{"v":11035000,"d":"11,035,000"},{"v":18166100,"d":"18,166,100"},null,null,0,{"v":0.6055366666666666,"d":"60.6%"},{"v":1,"d":"100.0%"}]
[null,null,"변상금및위약금",{"v":50000000,"d":"50,000,000"},{"v":32101710,"d":"32,101,710"},{"v":72420520,"d":"72,420,520"},{"v":29868490,"d":"29,868,490"},{"v":67466510,"d":"67,466,510"},null,null,{"v":4954010,"d":"4,954,010"},{"v":1.3493302,"d":"134.9%"},{"v":0.9315938355593139,"d":"93.2%"}]
[null,null,"과태료",{"v":563300000,"d":"563,300,000"},{"v":129559340,"d":"129,559,340"},{"v":460254180,"d":"460,254,180"},{"v":74092830,"d":"74,092,830"},{"v":192519320,"d":"192,519,320"},{"v":308130,"d":"308,130"},null,{"v":267734860,"d":"267,734,860"},{"v":0.3417704952955796,"d":"34.2%"},{"v":0.41828912884615194,"d":"41.8%"}]
[null,null,"과징금및이행강제금",{"v":396100000,"d":"396,100,000"},{"v":40416000,"d":"40,416,000"},{"v":259159980,"d":"259,159,980"},{"v":78537000,"d":"78,537,000"},{"v":166197000,"d":"166,197,000"},null,null,{"v":92962980,"d":"92,962,980"},{"v":0.41958343852562485,"d":"42.0%"},{"v":0.6412911437946553,"d":"64.1%"}]
[null,null,"그외수입",{"v":1105466000,"d":"1,105,466,000"},{"v":140481500,"d":"140,481,500"},{"v":2657764430,"d":"2,657,764,430"},{"v":210018970,"d":"210,018,970"},{"v":2478440200,"d":"2,478,440,200"},{"v":20000000,"d":"20,000,000"},null,{"v":179324230,"d":"179,324,230"},{"v":2.2419868182286926,"d":"224.2%"},{"v":0.9325281699251277,"d":"93.3%"}]
[null,"지난년도수입",null,{"v":986000000,"d":"986,000,000"},{"v":36797440,"d":"36,797,440"},{"v":19350228540,"d":"19,350,228,540"},{"v":175669780,"d":"175,669,780"},{"v":322756420,"d":"322,756,420"},{"v":3869910,"d":"3,869,910"},{"v":53030020,"d":"53,030,020"},{"v":18974442100,"d":"18,974,442,100"},{"v":0.32733916835699794,"d":"32.7%"},{"v":0.016679721344521132,"d":"1.7%"}]
[]
[]
[{"$nulls":4},"3월 징수보고서","2013년결산자료","차이"]
[{"$nulls":4},{"v":19313431100,"d":"19,313,431,100"},{"v":19282317260,"d":"19,282,317,260"},{"v":31113840,"d":"31,113,840"}]
[{"$nulls":5},{"v":38349040,"d":"38,349,040"},"가산금"]
[{"$nulls":5},{"v":-7021530,"d":"-7,021,530"},"감액"]
[{"$nulls":5},{"v":-213670,"d":"-213,670"},"환부이자"]
[]
[{"$nulls":5},{"v":19313431100,"d":"19,313,431,100"}]

{"sheet":"4월 도세외","index":7,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[0,0,0,9],[1,0,1,2],[2,0,4,2],[2,3,3,4],[2,5,3,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,23,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,22,1],[23,1,23,2]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(4월)-도세외"]
["회계연도 : 2014",{"$nulls":8},"(단위:원)"]
["과 목",null,null,"부과내역",null,"징수실적",null,"과오납환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)"]
[]
[{"$nulls":3},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":89440,"d":"89,440"},{"v":239881500,"d":"239,881,500"},{"v":5154150,"d":"5,154,150"},{"v":237644900,"d":"237,644,900"},0,0,{"v":2236600,"d":"2,236,600"}]
["경상적 세외수입",null,null,{"v":89440,"d":"89,440"},{"v":231844260,"d":"231,844,260"},{"v":5154150,"d":"5,154,150"},{"v":231378310,"d":"231,378,310"},0,0,{"v":465950,"d":"465,950"}]
[null,"재산임대수입",null,300,{"v":346570,"d":"346,570"},{"v":70610,"d":"70,610"},{"v":334150,"d":"334,150"},null,null,{"v":12420,"d":"12,420"}]
[null,"사용료수입",null,{"v":89140,"d":"89,140"},{"v":231497690,"d":"231,497,690"},{"v":5083540,"d":"5,083,540"},{"v":231044160,"d":"231,044,160"},null,null,{"v":453530,"d":"453,530"}]
[null,"수수료수입",null,null,0,null,0,null,null,0]
[null,"사업수입",null,null,0,null,0,null,null,0]
[null,"징수교부금수입",null,null,0,null,0,null,null,0]
[null,"이자수입",null,null,0,null,0,null,null,0]
["임시적세외수입",null,null,0,{"v":8037240,"d":"8,037,240"},0,{"v":6266590,"d":"6,266,590"},0,0,{"v":1770650,"d":"1,770,650"}]
[null,"재산매각수입",null,null,{"v":6246000,"d":"6,246,000"},null,{"v":6246000,"d":"6,246,000"},null,null,0]
[null,"부담금",null,null,0,null,0,null,null,0]
[null,"잡수입",null,0,{"v":20590,"d":"20,590"},0,{"v":20590,"d":"20,590"},0,0,0]
[null,null,"불용품매각대",null,{"v":20590,"d":"20,590"},null,{"v":20590,"d":"20,590"},null,null,0]
[null,null,"변상금 및 위약금",0,0,null,0,null,null,0]
[null,null,"과태료",null,0,null,0,null,null,0]
[null,null,"과징금및이행강제금",null,0,null,0,null,null,0]
[null,null,"기부금",null,0,null,0,null,null,0]
[null,null,"기타잡수입",null,0,null,0,null,null,0]
[null,"지난년도수입",null,null,{"v":1770650,"d":"1,770,650"},0,0,null,0,{"v":1770650,"d":"1,770,650"}]

{"sheet":"5월 시세외","index":8,"n_rows":23,"n_cols":13,"rows_kept":23,"merged":[[0,0,0,12],[1,0,1,2],[2,0,4,2],[2,3,4,3],[2,4,3,5],[2,6,3,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,22,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,21,1],[22,1,22,2]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(5월)-시세외"]
["회계연도 : 2014",{"$nulls":11},"(단위:원)"]
["과 목",null,null,"예산액","부과내역",null,"징수실적",null,"과오납\n환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)","예산액\n대비\n징수율","부과액\n대비\n징수율"]
[]
[{"$nulls":4},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":24219328000,"d":"24,219,328,000"},{"v":3010926340,"d":"3,010,926,340"},{"v":32779565910,"d":"32,779,565,910"},{"v":2052957840,"d":"2,052,957,840"},{"v":12062954500,"d":"12,062,954,500"},{"v":33541590,"d":"33,541,590"},{"v":166349090,"d":"166,349,090"},{"v":20550262320,"d":"20,550,262,320"},{"v":0.49807139570511616,"d":"49.8%"},{"v":0.36800226498179395,"d":"36.8%"}]
["경상적 세외수입",null,null,{"v":19586010000,"d":"19,586,010,000"},{"v":1102026300,"d":"1,102,026,300"},{"v":7594161700,"d":"7,594,161,700"},{"v":1115014310,"d":"1,115,014,310"},{"v":7434782080,"d":"7,434,782,080"},{"v":9363550,"d":"9,363,550"},0,{"v":159379620,"d":"159,379,620"},{"v":0.37959656305699835,"d":"38.0%"},{"v":0.9790128751143131,"d":"97.9%"}]
[null,"재산임대수입",null,{"v":348782000,"d":"348,782,000"},{"v":5262390,"d":"5,262,390"},{"v":313878930,"d":"313,878,930"},{"v":10010300,"d":"10,010,300"},{"v":289877660,"d":"289,877,660"},{"v":33420,"d":"33,420"},null,{"v":24001270,"d":"24,001,270"},{"v":0.8311141630015311,"d":"83.1%"},{"v":0.9235333509006164,"d":"92.4%"}]
[null,"사용료수입",null,{"v":3608425000,"d":"3,608,425,000"},{"v":202701000,"d":"202,701,000"},{"v":2014681170,"d":"2,014,681,170"},{"v":205863430,"d":"205,863,430"},{"v":1911013610,"d":"1,911,013,610"},{"v":4339100,"d":"4,339,100"},null,{"v":103667560,"d":"103,667,560"},{"v":0.5295977081413636,"d":"53.0%"},{"v":0.9485439375998139,"d":"94.9%"}]
[null,"수수료수입",null,{"v":6578733000,"d":"6,578,733,000"},{"v":469372990,"d":"469,372,990"},{"v":2467547000,"d":"2,467,547,000"},{"v":467429320,"d":"467,429,320"},{"v":2439290270,"d":"2,439,290,270"},{"v":4880940,"d":"4,880,940"},null,{"v":28256730,"d":"28,256,730"},{"v":0.3707842026724599,"d":"37.1%"},{"v":0.9885486558108113,"d":"98.9%"}]
[null,"사업수입",null,{"v":2298985000,"d":"2,298,985,000"},{"v":168751920,"d":"168,751,920"},{"v":668855430,"d":"668,855,430"},{"v":175773260,"d":"175,773,260"},{"v":665401370,"d":"665,401,370"},{"v":16250,"d":"16,250"},null,{"v":3454060,"d":"3,454,060"},{"v":0.2894326713745414,"d":"28.9%"},{"v":0.9948358646053004,"d":"99.5%"}]
[null,"징수교부금수입",null,{"v":2311085000,"d":"2,311,085,000"},{"v":177597000,"d":"177,597,000"},{"v":1074551990,"d":"1,074,551,990"},{"v":177597000,"d":"177,597,000"},{"v":1074551990,"d":"1,074,551,990"},null,null,0,{"v":0.4649556333929734,"d":"46.5%"},{"v":1,"d":"100.0%"}]
[null,"이자수입",null,{"v":4440000000,"d":"4,440,000,000"},{"v":78341000,"d":"78,341,000"},{"v":1054647180,"d":"1,054,647,180"},{"v":78341000,"d":"78,341,000"},{"v":1054647180,"d":"1,054,647,180"},{"v":93840,"d":"93,840"},null,0,{"v":0.23753314864864866,"d":"23.8%"},{"v":1,"d":"100.0%"}]
["임시적세외수입",null,null,{"v":4633318000,"d":"4,633,318,000"},{"v":1908900040,"d":"1,908,900,040"},{"v":25185404210,"d":"25,185,404,210"},{"v":937943530,"d":"937,943,530"},{"v":4628172420,"d":"4,628,172,420"},{"v":24178040,"d":"24,178,040"},{"v":166349090,"d":"166,349,090"},{"v":20390882700,"d":"20,390,882,700"},{"v":0.9988894394902315,"d":"99.9%"},{"v":0.1837640714998872,"d":"18.4%"}]
[null,"재산매각수입",null,{"v":600000000,"d":"600,000,000"},{"v":649330,"d":"649,330"},{"v":148261520,"d":"148,261,520"},{"v":649330,"d":"649,330"},{"v":148261520,"d":"148,261,520"},null,null,0,{"v":0.24710253333333335,"d":"24.7%"},{"v":1,"d":"100.0%"}]
[null,"부담금",null,{"v":902452000,"d":"902,452,000"},{"v":19723220,"d":"19,723,220"},{"v":330621450,"d":"330,621,450"},{"v":11032600,"d":"11,032,600"},{"v":308103750,"d":"308,103,750"},null,null,{"v":22517700,"d":"22,517,700"},{"v":0.3414073546293875,"d":"34.1%"},{"v":0.9318928036883269,"d":"93.2%"}]
[null,"잡수입",null,{"v":2144866000,"d":"2,144,866,000"},{"v":1854760480,"d":"1,854,760,480"},{"v":5322525690,"d":"5,322,525,690"},{"v":326963680,"d":"326,963,680"},{"v":3249752810,"d":"3,249,752,810"},{"v":20308130,"d":"20,308,130"},0,{"v":2072772880,"d":"2,072,772,880"},{"v":1.5151309265940156,"d":"151.5%"},{"v":0.6105659228861327,"d":"61.1%"}]
[null,null,"불용품매각대",{"v":30000000,"d":"30,000,000"},{"v":3322200,"d":"3,322,200"},{"v":21488300,"d":"21,488,300"},{"v":3322200,"d":"3,322,200"},{"v":21488300,"d":"21,488,300"},null,null,0,{"v":0.7162766666666667,"d":"71.6%"},{"v":1,"d":"100.0%"}]
[null,null,"변상금및위약금",{"v":50000000,"d":"50,000,000"},{"v":34757410,"d":"34,757,410"},{"v":107177930,"d":"107,177,930"},{"v":19384720,"d":"19,384,720"},{"v":86851230,"d":"86,851,230"},null,null,{"v":20326700,"d":"20,326,700"},{"v":1.7370246,"d":"173.7%"},{"v":0.8103462158673899,"d":"81.0%"}]
[null,null,"과태료",{"v":563300000,"d":"563,300,000"},{"v":114411090,"d":"114,411,090"},{"v":574665270,"d":"574,665,270"},{"v":36450290,"d":"36,450,290"},{"v":228969610,"d":"228,969,610"},{"v":308130,"d":"308,130"},null,{"v":345695660,"d":"345,695,660"},{"v":0.4064789810047932,"d":"40.6%"},{"v":0.39843996488599354,"d":"39.8%"}]
[null,null,"과징금및이행강제금",{"v":396100000,"d":"396,100,000"},{"v":26514000,"d":"26,514,000"},{"v":285673980,"d":"285,673,980"},{"v":37606980,"d":"37,606,980"},{"v":203803980,"d":"203,803,980"},null,null,{"v":81870000,"d":"81,870,000"},{"v":0.5145265841959101,"d":"51.5%"},{"v":0.7134145713935864,"d":"71.3%"}]
[null,null,"그외수입",{"v":1105466000,"d":"1,105,466,000"},{"v":1675755780,"d":"1,675,755,780"},{"v":4333520210,"d":"4,333,520,210"},{"v":230199490,"d":"230,199,490"},{"v":2708639690,"d":"2,708,639,690"},{"v":20000000,"d":"20,000,000"},null,{"v":1624880520,"d":"1,624,880,520"},{"v":2.4502243307347307,"d":"245.0%"},{"v":0.6250437424405135,"d":"62.5%"}]
[null,"지난년도수입",null,{"v":986000000,"d":"986,000,000"},{"v":33767010,"d":"33,767,010"},{"v":19383995550,"d":"19,383,995,550"},{"v":599297920,"d":"599,297,920"},{"v":922054340,"d":"922,054,340"},{"v":3869910,"d":"3,869,910"},{"v":166349090,"d":"166,349,090"},{"v":18295592120,"d":"18,295,592,120"},{"v":0.9351463894523326,"d":"93.5%"},{"v":0.04756781632670154,"d":"4.8%"}]

{"sheet":"5월 도세외","index":9,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[0,0,0,9],[1,0,1,2],[2,0,4,2],[2,3,3,4],[2,5,3,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,23,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,22,1],[23,1,23,2]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(5월)-도세외"]
["회계연도 : 2014",{"$nulls":8},"(단위:원)"]
["과 목",null,null,"부과내역",null,"징수실적",null,"과오납환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)"]
[]
[{"$nulls":3},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":2559330,"d":"2,559,330"},{"v":242440830,"d":"242,440,830"},{"v":12580,"d":"12,580"},{"v":237657480,"d":"237,657,480"},0,0,{"v":4783350,"d":"4,783,350"}]
["경상적 세외수입",null,null,{"v":2559330,"d":"2,559,330"},{"v":234403590,"d":"234,403,590"},{"v":12580,"d":"12,580"},{"v":231390890,"d":"231,390,890"},0,0,{"v":3012700,"d":"3,012,700"}]
[null,"재산임대수입",null,160,{"v":346730,"d":"346,730"},{"v":12580,"d":"12,580"},{"v":346730,"d":"346,730"},null,null,0]
[null,"사용료수입",null,{"v":2559170,"d":"2,559,170"},{"v":234056860,"d":"234,056,860"},null,{"v":231044160,"d":"231,044,160"},null,null,{"v":3012700,"d":"3,012,700"}]
[null,"수수료수입",null,null,0,null,0,null,null,0]
[null,"사업수입",null,null,0,null,0,null,null,0]
[null,"징수교부금수입",null,null,0,null,0,null,null,0]
[null,"이자수입",null,null,0,null,0,null,null,0]
["임시적세외수입",null,null,0,{"v":8037240,"d":"8,037,240"},0,{"v":6266590,"d":"6,266,590"},0,0,{"v":1770650,"d":"1,770,650"}]
[null,"재산매각수입",null,null,{"v":6246000,"d":"6,246,000"},null,{"v":6246000,"d":"6,246,000"},null,null,0]
[null,"부담금",null,null,0,null,0,null,null,0]
[null,"잡수입",null,0,{"v":20590,"d":"20,590"},0,{"v":20590,"d":"20,590"},0,0,0]
[null,null,"불용품매각대",{"$nulls":6},0]
[null,null,"변상금 및 위약금",0,{"v":20590,"d":"20,590"},null,{"v":20590,"d":"20,590"},null,null,0]
[null,null,"과태료",null,0,null,0,null,null,0]
[null,null,"과징금및이행강제금",null,0,null,0,null,null,0]
[null,null,"기부금",null,0,null,0,null,null,0]
[null,null,"기타잡수입",null,0,null,0,null,null,0]
[null,"지난년도수입",null,null,{"v":1770650,"d":"1,770,650"},0,0,null,0,{"v":1770650,"d":"1,770,650"}]

{"sheet":"6월 시세외","index":10,"n_rows":23,"n_cols":13,"rows_kept":23,"merged":[[0,0,0,12],[1,0,1,2],[2,0,4,2],[2,3,4,3],[2,4,3,5],[2,6,3,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,22,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,21,1],[22,1,22,2]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(7월)-시세외"]
["회계연도 : 2014",{"$nulls":11},"(단위:원)"]
["과 목",null,null,"예산액","부과내역",null,"징수실적",null,"과오납\n환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)","예산액\n대비\n징수율","부과액\n대비\n징수율"]
[]
[{"$nulls":4},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":24219328000,"d":"24,219,328,000"},{"v":2381777590,"d":"2,381,777,590"},{"v":35161343500,"d":"35,161,343,500"},{"v":3240921250,"d":"3,240,921,250"},{"v":15303875750,"d":"15,303,875,750"},{"v":77246040,"d":"77,246,040"},{"v":226837940,"d":"226,837,940"},{"v":19630629810,"d":"19,630,629,810"},{"v":0.6318868859614932,"d":"63.2%"},{"v":0.4352471841697403,"d":"43.5%"}]
["경상적 세외수입",null,null,{"v":19586010000,"d":"19,586,010,000"},{"v":1602782160,"d":"1,602,782,160"},{"v":9196943860,"d":"9,196,943,860"},{"v":1465892910,"d":"1,465,892,910"},{"v":8900674990,"d":"8,900,674,990"},{"v":10522150,"d":"10,522,150"},0,{"v":296268870,"d":"296,268,870"},{"v":0.45444043937483947,"d":"45.4%"},{"v":0.9677861608693129,"d":"96.8%"}]
[null,"재산임대수입",null,{"v":348782000,"d":"348,782,000"},{"v":10174300,"d":"10,174,300"},{"v":324053230,"d":"324,053,230"},{"v":8636100,"d":"8,636,100"},{"v":298513760,"d":"298,513,760"},{"v":33420,"d":"33,420"},null,{"v":25539470,"d":"25,539,470"},{"v":0.855874901801125,"d":"85.6%"},{"v":0.9211874234365756,"d":"92.1%"}]
[null,"사용료수입",null,{"v":3608425000,"d":"3,608,425,000"},{"v":358809890,"d":"358,809,890"},{"v":2373491060,"d":"2,373,491,060"},{"v":217162580,"d":"217,162,580"},{"v":2128176190,"d":"2,128,176,190"},{"v":4648600,"d":"4,648,600"},null,{"v":245314870,"d":"245,314,870"},{"v":0.5897798042082072,"d":"59.0%"},{"v":0.8966438618058246,"d":"89.7%"}]
[null,"수수료수입",null,{"v":6578733000,"d":"6,578,733,000"},{"v":510652970,"d":"510,652,970"},{"v":2978199970,"d":"2,978,199,970"},{"v":514426590,"d":"514,426,590"},{"v":2953716860,"d":"2,953,716,860"},{"v":5730040,"d":"5,730,040"},null,{"v":24483110,"d":"24,483,110"},{"v":0.44897959227103457,"d":"44.9%"},{"v":0.9917792256239932,"d":"99.2%"}]
[null,"사업수입",null,{"v":2298985000,"d":"2,298,985,000"},{"v":160741930,"d":"160,741,930"},{"v":829597360,"d":"829,597,360"},{"v":163264570,"d":"163,264,570"},{"v":828665940,"d":"828,665,940"},{"v":16250,"d":"16,250"},null,{"v":931420,"d":"931,420"},{"v":0.3604486066677251,"d":"36.0%"},{"v":0.9988772625795241,"d":"99.9%"}]
[null,"징수교부금수입",null,{"v":2311085000,"d":"2,311,085,000"},{"v":339197110,"d":"339,197,110"},{"v":1413749100,"d":"1,413,749,100"},{"v":339197110,"d":"339,197,110"},{"v":1413749100,"d":"1,413,749,100"},null,null,0,{"v":0.6117252718961007,"d":"61.2%"},{"v":1,"d":"100.0%"}]
[null,"이자수입",null,{"v":4440000000,"d":"4,440,000,000"},{"v":223205960,"d":"223,205,960"},{"v":1277853140,"d":"1,277,853,140"},{"v":223205960,"d":"223,205,960"},{"v":1277853140,"d":"1,277,853,140"},{"v":93840,"d":"93,840"},null,0,{"v":0.28780476126126125,"d":"28.8%"},{"v":1,"d":"100.0%"}]
["임시적세외수입",null,null,{"v":4633318000,"d":"4,633,318,000"},{"v":778995430,"d":"778,995,430"},{"v":25964399640,"d":"25,964,399,640"},{"v":1775028340,"d":"1,775,028,340"},{"v":6403200760,"d":"6,403,200,760"},{"v":66723890,"d":"66,723,890"},{"v":226837940,"d":"226,837,940"},{"v":19334360940,"d":"19,334,360,940"},{"v":1.3819903490328098,"d":"138.2%"},{"v":0.2466146280592375,"d":"24.7%"}]
[null,"재산매각수입",null,{"v":600000000,"d":"600,000,000"},{"v":454109250,"d":"454,109,250"},{"v":602370770,"d":"602,370,770"},{"v":96483800,"d":"96,483,800"},{"v":244745320,"d":"244,745,320"},null,null,{"v":357625450,"d":"357,625,450"},{"v":0.40790886666666665,"d":"40.8%"},{"v":0.40630344662972273,"d":"40.6%"}]
[null,"부담금",null,{"v":902452000,"d":"902,452,000"},{"v":-4548700,"d":"-4,548,700"},{"v":326072750,"d":"326,072,750"},{"v":-7854260,"d":"-7,854,260"},{"v":300249490,"d":"300,249,490"},{"v":17200160,"d":"17,200,160"},null,{"v":25823260,"d":"25,823,260"},{"v":0.3327041105787344,"d":"33.3%"},{"v":0.9208052190807113,"d":"92.1%"}]
[null,"잡수입",null,{"v":2144866000,"d":"2,144,866,000"},{"v":309693390,"d":"309,693,390"},{"v":5632219080,"d":"5,632,219,080"},{"v":1623932610,"d":"1,623,932,610"},{"v":4873685420,"d":"4,873,685,420"},{"v":25551450,"d":"25,551,450"},0,{"v":758533660,"d":"758,533,660"},{"v":2.2722563647332747,"d":"227.2%"},{"v":0.8653224156898386,"d":"86.5%"}]
[null,null,"불용품매각대",{"v":30000000,"d":"30,000,000"},{"v":7370000,"d":"7,370,000"},{"v":28858300,"d":"28,858,300"},{"v":7370000,"d":"7,370,000"},{"v":28858300,"d":"28,858,300"},null,null,0,{"v":0.9619433333333334,"d":"96.2%"},{"v":1,"d":"100.0%"}]
[null,null,"변상금및위약금",{"v":50000000,"d":"50,000,000"},{"v":3489140,"d":"3,489,140"},{"v":110667070,"d":"110,667,070"},{"v":4068590,"d":"4,068,590"},{"v":90919820,"d":"90,919,820"},null,null,{"v":19747250,"d":"19,747,250"},{"v":1.8183964,"d":"181.8%"},{"v":0.821561644308465,"d":"82.2%"}]
[null,null,"과태료",{"v":563300000,"d":"563,300,000"},{"v":131497840,"d":"131,497,840"},{"v":706163110,"d":"706,163,110"},{"v":47416540,"d":"47,416,540"},{"v":276386150,"d":"276,386,150"},{"v":308130,"d":"308,130"},null,{"v":429776960,"d":"429,776,960"},{"v":0.4906553346351855,"d":"49.1%"},{"v":0.39139137415433667,"d":"39.1%"}]
[null,null,"과징금및이행강제금",{"v":396100000,"d":"396,100,000"},{"v":46153250,"d":"46,153,250"},{"v":331827230,"d":"331,827,230"},{"v":38855000,"d":"38,855,000"},{"v":242658980,"d":"242,658,980"},null,null,{"v":89168250,"d":"89,168,250"},{"v":0.6126204998737692,"d":"61.3%"},{"v":0.7312810946829168,"d":"73.1%"}]
[null,null,"그외수입",{"v":1105466000,"d":"1,105,466,000"},{"v":121183160,"d":"121,183,160"},{"v":4454703370,"d":"4,454,703,370"},{"v":1526222480,"d":"1,526,222,480"},{"v":4234862170,"d":"4,234,862,170"},{"v":25243320,"d":"25,243,320"},null,{"v":219841200,"d":"219,841,200"},{"v":3.830838913182314,"d":"383.1%"},{"v":0.9506496433678366,"d":"95.1%"}]
[null,"지난년도수입",null,{"v":986000000,"d":"986,000,000"},{"v":19741490,"d":"19,741,490"},{"v":19403737040,"d":"19,403,737,040"},{"v":62466190,"d":"62,466,190"},{"v":984520530,"d":"984,520,530"},{"v":23972280,"d":"23,972,280"},{"v":226837940,"d":"226,837,940"},{"v":18192378570,"d":"18,192,378,570"},{"v":0.998499523326572,"d":"99.8%"},{"v":0.05073870708361238,"d":"5.1%"}]

{"sheet":"6월 도세외","index":11,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[0,0,0,9],[1,0,1,2],[2,0,4,2],[2,3,3,4],[2,5,3,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,23,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,22,1],[23,1,23,2]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(6월)-도세외"]
["회계연도 : 2014",{"$nulls":8},"(단위:원)"]
["과 목",null,null,"부과내역",null,"징수실적",null,"과오납환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)"]
[]
[{"$nulls":3},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":238570,"d":"238,570"},{"v":242679400,"d":"242,679,400"},{"v":1622420,"d":"1,622,420"},{"v":239279900,"d":"239,279,900"},0,0,{"v":3399500,"d":"3,399,500"}]
["경상적 세외수입",null,null,{"v":238570,"d":"238,570"},{"v":234642160,"d":"234,642,160"},{"v":1324140,"d":"1,324,140"},{"v":232715030,"d":"232,715,030"},0,0,{"v":1927130,"d":"1,927,130"}]
[null,"재산임대수입",null,null,{"v":346730,"d":"346,730"},null,{"v":346730,"d":"346,730"},null,null,0]
[null,"사용료수입",null,{"v":238570,"d":"238,570"},{"v":234295430,"d":"234,295,430"},{"v":1324140,"d":"1,324,140"},{"v":232368300,"d":"232,368,300"},null,null,{"v":1927130,"d":"1,927,130"}]
[null,"수수료수입",null,null,0,null,0,null,null,0]
[null,"사업수입",null,null,0,null,0,null,null,0]
[null,"징수교부금수입",null,null,0,null,0,null,null,0]
[null,"이자수입",null,null,0,null,0,null,null,0]
["임시적세외수입",null,null,0,{"v":8037240,"d":"8,037,240"},{"v":298280,"d":"298,280"},{"v":6564870,"d":"6,564,870"},0,0,{"v":1472370,"d":"1,472,370"}]
[null,"재산매각수입",null,null,{"v":6246000,"d":"6,246,000"},null,{"v":6246000,"d":"6,246,000"},null,null,0]
[null,"부담금",null,null,0,null,0,null,null,0]
[null,"잡수입",null,0,{"v":20590,"d":"20,590"},0,{"v":20590,"d":"20,590"},0,0,0]
[null,null,"불용품매각대",null,0,null,0,null,null,0]
[null,null,"변상금 및 위약금",0,{"v":20590,"d":"20,590"},null,{"v":20590,"d":"20,590"},null,null,0]
[null,null,"과태료",null,0,null,0,null,null,0]
[null,null,"과징금및이행강제금",null,0,null,0,null,null,0]
[null,null,"기부금",null,0,null,0,null,null,0]
[null,null,"기타잡수입",null,0,null,0,null,null,0]
[null,"지난년도수입",null,null,{"v":1770650,"d":"1,770,650"},{"v":298280,"d":"298,280"},{"v":298280,"d":"298,280"},null,0,{"v":1472370,"d":"1,472,370"}]

{"sheet":"7월 시세외","index":12,"n_rows":23,"n_cols":13,"rows_kept":23,"merged":[[0,0,0,12],[1,0,1,2],[2,0,4,2],[2,3,4,3],[2,4,3,5],[2,6,3,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,22,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,21,1],[22,1,22,2]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(7월)-시세외"]
["회계연도 : 2014",{"$nulls":11},"(단위:원)"]
["과 목",null,null,"예산액","부과내역",null,"징수실적",null,"과오납\n환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)","예산액\n대비\n징수율","부과액\n대비\n징수율"]
[]
[{"$nulls":4},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":24219328000,"d":"24,219,328,000"},{"v":3602955510,"d":"3,602,955,510"},{"v":38764299010,"d":"38,764,299,010"},{"v":3235242230,"d":"3,235,242,230"},{"v":18539117980,"d":"18,539,117,980"},{"v":34053600,"d":"34,053,600"},{"v":373589540,"d":"373,589,540"},{"v":19851591490,"d":"19,851,591,490"},{"v":0.7654678932462535,"d":"76.5%"},{"v":0.47825237276230576,"d":"47.8%"}]
["경상적 세외수입",null,null,{"v":19586010000,"d":"19,586,010,000"},{"v":1118242100,"d":"1,118,242,100"},{"v":10315185960,"d":"10,315,185,960"},{"v":1135380740,"d":"1,135,380,740"},{"v":10036055730,"d":"10,036,055,730"},0,0,{"v":279130230,"d":"279,130,230"},{"v":0.5124094049783493,"d":"51.2%"},{"v":0.9729398741736305,"d":"97.3%"}]
[null,"재산임대수입",null,{"v":348782000,"d":"348,782,000"},{"v":6029420,"d":"6,029,420"},{"v":330082650,"d":"330,082,650"},{"v":3641580,"d":"3,641,580"},{"v":302155340,"d":"302,155,340"},null,null,{"v":27927310,"d":"27,927,310"},{"v":0.8663157502394045,"d":"86.6%"},{"v":0.9153929780920022,"d":"91.5%"}]
[null,"사용료수입",null,{"v":3608425000,"d":"3,608,425,000"},{"v":313826340,"d":"313,826,340"},{"v":2687317400,"d":"2,687,317,400"},{"v":354059350,"d":"354,059,350"},{"v":2482235540,"d":"2,482,235,540"},null,null,{"v":205081860,"d":"205,081,860"},{"v":0.6878999951502387,"d":"68.8%"},{"v":0.9236852855565182,"d":"92.4%"}]
[null,"수수료수입",null,{"v":6578733000,"d":"6,578,733,000"},{"v":514564200,"d":"514,564,200"},{"v":3492764170,"d":"3,492,764,170"},{"v":494408230,"d":"494,408,230"},{"v":3448125090,"d":"3,448,125,090"},null,null,{"v":44639080,"d":"44,639,080"},{"v":0.5241320920000857,"d":"52.4%"},{"v":0.9872195551066936,"d":"98.7%"}]
[null,"사업수입",null,{"v":2298985000,"d":"2,298,985,000"},{"v":175037910,"d":"175,037,910"},{"v":1004635270,"d":"1,004,635,270"},{"v":174487350,"d":"174,487,350"},{"v":1003153290,"d":"1,003,153,290"},null,null,{"v":1481980,"d":"1,481,980"},{"v":0.4363461658079544,"d":"43.6%"},{"v":0.9985248576829281,"d":"99.9%"}]
[null,"징수교부금수입",null,{"v":2311085000,"d":"2,311,085,000"},null,{"v":1413749100,"d":"1,413,749,100"},null,{"v":1413749100,"d":"1,413,749,100"},null,null,0,{"v":0.6117252718961007,"d":"61.2%"},{"v":1,"d":"100.0%"}]
[null,"이자수입",null,{"v":4440000000,"d":"4,440,000,000"},{"v":108784230,"d":"108,784,230"},{"v":1386637370,"d":"1,386,637,370"},{"v":108784230,"d":"108,784,230"},{"v":1386637370,"d":"1,386,637,370"},null,null,0,{"v":0.31230571396396395,"d":"31.2%"},{"v":1,"d":"100.0%"}]
["임시적세외수입",null,null,{"v":4633318000,"d":"4,633,318,000"},{"v":2484713410,"d":"2,484,713,410"},{"v":28449113050,"d":"28,449,113,050"},{"v":2099861490,"d":"2,099,861,490"},{"v":8503062250,"d":"8,503,062,250"},{"v":34053600,"d":"34,053,600"},{"v":373589540,"d":"373,589,540"},{"v":19572461260,"d":"19,572,461,260"},{"v":1.835199364688545,"d":"183.5%"},{"v":0.2988867257497857,"d":"29.9%"}]
[null,"재산매각수입",null,{"v":600000000,"d":"600,000,000"},null,{"v":602370770,"d":"602,370,770"},{"v":276335150,"d":"276,335,150"},{"v":521080470,"d":"521,080,470"},null,null,{"v":81290300,"d":"81,290,300"},{"v":0.86846745,"d":"86.8%"},{"v":0.8650493947440377,"d":"86.5%"}]
[null,"부담금",null,{"v":902452000,"d":"902,452,000"},{"v":181579540,"d":"181,579,540"},{"v":507652290,"d":"507,652,290"},{"v":151493400,"d":"151,493,400"},{"v":451742890,"d":"451,742,890"},null,null,{"v":55909400,"d":"55,909,400"},{"v":0.5005727617646146,"d":"50.1%"},{"v":0.8898667432387629,"d":"89.0%"}]
[null,"잡수입",null,{"v":2144866000,"d":"2,144,866,000"},{"v":2305547480,"d":"2,305,547,480"},{"v":7937766560,"d":"7,937,766,560"},{"v":1568925470,"d":"1,568,925,470"},{"v":6442610890,"d":"6,442,610,890"},0,0,{"v":1495155670,"d":"1,495,155,670"},{"v":3.003735846435162,"d":"300.4%"},{"v":0.8116402569037001,"d":"81.2%"}]
[null,null,"불용품매각대",{"v":30000000,"d":"30,000,000"},{"v":36000,"d":"36,000"},{"v":28894300,"d":"28,894,300"},{"v":36000,"d":"36,000"},{"v":28894300,"d":"28,894,300"},null,null,0,{"v":0.9631433333333334,"d":"96.3%"},{"v":1,"d":"100.0%"}]
[null,null,"변상금및위약금",{"v":50000000,"d":"50,000,000"},{"v":169410720,"d":"169,410,720"},{"v":280077790,"d":"280,077,790"},{"v":156344920,"d":"156,344,920"},{"v":247264740,"d":"247,264,740"},null,null,{"v":32813050,"d":"32,813,050"},{"v":4.9452948,"d":"494.5%"},{"v":0.8828430844159403,"d":"88.3%"}]
[null,null,"과태료",{"v":563300000,"d":"563,300,000"},{"v":142321770,"d":"142,321,770"},{"v":848484880,"d":"848,484,880"},{"v":59810160,"d":"59,810,160"},{"v":336196310,"d":"336,196,310"},null,null,{"v":512288570,"d":"512,288,570"},{"v":0.5968334990236108,"d":"59.7%"},{"v":0.3962313506399784,"d":"39.6%"}]
[null,null,"과징금및이행강제금",{"v":396100000,"d":"396,100,000"},{"v":389688980,"d":"389,688,980"},{"v":721516210,"d":"721,516,210"},{"v":98733250,"d":"98,733,250"},{"v":341392230,"d":"341,392,230"},null,null,{"v":380123980,"d":"380,123,980"},{"v":0.8618839434486241,"d":"86.2%"},{"v":0.47315947343719417,"d":"47.3%"}]
[null,null,"그외수입",{"v":1105466000,"d":"1,105,466,000"},{"v":1604090010,"d":"1,604,090,010"},{"v":6058793380,"d":"6,058,793,380"},{"v":1254001140,"d":"1,254,001,140"},{"v":5488863310,"d":"5,488,863,310"},null,null,{"v":569930070,"d":"569,930,070"},{"v":4.9652031903287845,"d":"496.5%"},{"v":0.905933403855406,"d":"90.6%"}]
[null,"지난년도수입",null,{"v":986000000,"d":"986,000,000"},{"v":-2413610,"d":"-2,413,610"},{"v":19401323430,"d":"19,401,323,430"},{"v":103107470,"d":"103,107,470"},{"v":1087628000,"d":"1,087,628,000"},{"v":34053600,"d":"34,053,600"},{"v":373589540,"d":"373,589,540"},{"v":17940105890,"d":"17,940,105,890"},{"v":1.1030709939148073,"d":"110.3%"},{"v":0.05605947470151525,"d":"5.6%"}]

{"sheet":"7월 도세외","index":13,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[0,0,0,9],[1,0,1,2],[2,0,4,2],[2,3,3,4],[2,5,3,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,23,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,22,1],[23,1,23,2]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(6월)-도세외"]
["회계연도 : 2014",{"$nulls":8},"(단위:원)"]
["과 목",null,null,"부과내역",null,"징수실적",null,"과오납환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)"]
[]
[{"$nulls":3},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":3960510,"d":"3,960,510"},{"v":246639910,"d":"246,639,910"},{"v":48520,"d":"48,520"},{"v":239328420,"d":"239,328,420"},0,0,{"v":7311490,"d":"7,311,490"}]
["경상적 세외수입",null,null,{"v":488510,"d":"488,510"},{"v":235130670,"d":"235,130,670"},{"v":24260,"d":"24,260"},{"v":232739290,"d":"232,739,290"},0,0,{"v":2391380,"d":"2,391,380"}]
[null,"재산임대수입",null,null,{"v":346730,"d":"346,730"},null,{"v":346730,"d":"346,730"},null,null,0]
[null,"사용료수입",null,{"v":488510,"d":"488,510"},{"v":234783940,"d":"234,783,940"},{"v":24260,"d":"24,260"},{"v":232392560,"d":"232,392,560"},null,null,{"v":2391380,"d":"2,391,380"}]
[null,"수수료수입",null,null,0,null,0,null,null,0]
[null,"사업수입",null,null,0,null,0,null,null,0]
[null,"징수교부금수입",null,null,0,null,0,null,null,0]
[null,"이자수입",null,null,0,null,0,null,null,0]
["임시적세외수입",null,null,{"v":3472000,"d":"3,472,000"},{"v":11509240,"d":"11,509,240"},{"v":24260,"d":"24,260"},{"v":6589130,"d":"6,589,130"},0,0,{"v":4920110,"d":"4,920,110"}]
[null,"재산매각수입",null,null,{"v":6246000,"d":"6,246,000"},null,{"v":6246000,"d":"6,246,000"},null,null,0]
[null,"부담금",null,{"v":3472000,"d":"3,472,000"},{"v":3472000,"d":"3,472,000"},null,0,null,null,{"v":3472000,"d":"3,472,000"}]
[null,"잡수입",null,0,{"v":20590,"d":"20,590"},0,{"v":20590,"d":"20,590"},0,0,0]
[null,null,"불용품매각대",null,0,null,0,null,null,0]
[null,null,"변상금 및 위약금",0,{"v":20590,"d":"20,590"},null,{"v":20590,"d":"20,590"},null,null,0]
[null,null,"과태료",null,0,null,0,null,null,0]
[null,null,"과징금및이행강제금",null,0,null,0,null,null,0]
[null,null,"기부금",null,0,null,0,null,null,0]
[null,null,"기타잡수입",null,0,null,0,null,null,0]
[null,"지난년도수입",null,null,{"v":1770650,"d":"1,770,650"},{"v":24260,"d":"24,260"},{"v":322540,"d":"322,540"},null,0,{"v":1448110,"d":"1,448,110"}]

{"sheet":"8월 시세외","index":14,"n_rows":117,"n_cols":13,"rows_kept":117,"merged":[[0,0,0,12],[1,0,1,2],[2,0,4,2],[2,3,4,3],[2,4,3,5],[2,6,3,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,22,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,21,1],[22,1,22,2],[44,3,46,3]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(8월)-시세외"]
["회계연도 : 2014",{"$nulls":11},"(단위:원)"]
["과 목",null,null,"예산액","부과내역",null,"징수실적",null,"과오납\n환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)","예산액\n대비\n징수율","부과액\n대비\n징수율"]
[]
[{"$nulls":4},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":28153843000,"d":"28,153,843,000"},{"v":4072272440,"d":"4,072,272,440"},{"v":42836571450,"d":"42,836,571,450"},{"v":3861313070,"d":"3,861,313,070"},{"v":22400431050,"d":"22,400,431,050"},{"v":105591130,"d":"105,591,130"},{"v":436971470,"d":"436,971,470"},{"v":19999168930,"d":"19,999,168,930"},{"v":0.7956438149491706,"d":"79.6%"},{"v":0.5229277295487195,"d":"52.3%"}]
["경상적 세외수입",null,null,{"v":19847184000,"d":"19,847,184,000"},{"v":1241279930,"d":"1,241,279,930"},{"v":11556465890,"d":"11,556,465,890"},{"v":1346110950,"d":"1,346,110,950"},{"v":11382166680,"d":"11,382,166,680"},{"v":13632000,"d":"13,632,000"},0,{"v":174299210,"d":"174,299,210"},{"v":0.5734902583661239,"d":"57.3%"},{"v":0.984917602694538,"d":"98.5%"}]
[null,"재산임대수입",null,{"v":350672000,"d":"350,672,000"},{"v":36932960,"d":"36,932,960"},{"v":367015610,"d":"367,015,610"},{"v":27529940,"d":"27,529,940"},{"v":329685280,"d":"329,685,280"},{"v":689340,"d":"689,340"},null,{"v":37330330,"d":"37,330,330"},{"v":0.9401528493863212,"d":"94.0%"},{"v":0.8982868058391303,"d":"89.8%"}]
[null,"사용료수입",null,{"v":3611305000,"d":"3,611,305,000"},{"v":230563270,"d":"230,563,270"},{"v":2917880670,"d":"2,917,880,670"},{"v":331919400,"d":"331,919,400"},{"v":2814154940,"d":"2,814,154,940"},{"v":5830480,"d":"5,830,480"},null,{"v":103725730,"d":"103,725,730"},{"v":0.7792626045155422,"d":"77.9%"},{"v":0.9644516888348282,"d":"96.4%"}]
[null,"수수료수입",null,{"v":6834494000,"d":"6,834,494,000"},{"v":484030870,"d":"484,030,870"},{"v":3976795040,"d":"3,976,795,040"},{"v":499422810,"d":"499,422,810"},{"v":3947547900,"d":"3,947,547,900"},{"v":6966790,"d":"6,966,790"},null,{"v":29247140,"d":"29,247,140"},{"v":0.5775918304998147,"d":"57.8%"},{"v":0.9926455500708933,"d":"99.3%"}]
[null,"사업수입",null,{"v":2298985000,"d":"2,298,985,000"},{"v":161901510,"d":"161,901,510"},{"v":1166536780,"d":"1,166,536,780"},{"v":159387480,"d":"159,387,480"},{"v":1162540770,"d":"1,162,540,770"},{"v":51550,"d":"51,550"},null,{"v":3996010,"d":"3,996,010"},{"v":0.5056756655654561,"d":"50.6%"},{"v":0.9965744672019685,"d":"99.7%"}]
[null,"징수교부금수입",null,{"v":2311728000,"d":"2,311,728,000"},{"v":179638000,"d":"179,638,000"},{"v":1593387100,"d":"1,593,387,100"},{"v":179638000,"d":"179,638,000"},{"v":1593387100,"d":"1,593,387,100"},null,null,0,{"v":0.6892623613158642,"d":"68.9%"},{"v":1,"d":"100.0%"}]
[null,"이자수입",null,{"v":4440000000,"d":"4,440,000,000"},{"v":148213320,"d":"148,213,320"},{"v":1534850690,"d":"1,534,850,690"},{"v":148213320,"d":"148,213,320"},{"v":1534850690,"d":"1,534,850,690"},{"v":93840,"d":"93,840"},null,0,{"v":0.34568709234234235,"d":"34.6%"},{"v":1,"d":"100.0%"}]
["임시적세외수입",null,null,{"v":8306659000,"d":"8,306,659,000"},{"v":2830992510,"d":"2,830,992,510"},{"v":31280105560,"d":"31,280,105,560"},{"v":2515202120,"d":"2,515,202,120"},{"v":11018264370,"d":"11,018,264,370"},{"v":91959130,"d":"91,959,130"},{"v":436971470,"d":"436,971,470"},{"v":19824869720,"d":"19,824,869,720"},{"v":1.3264375448661128,"d":"132.6%"},{"v":0.3522451146740951,"d":"35.2%"}]
[null,"재산매각수입",null,{"v":600000000,"d":"600,000,000"},{"v":87870500,"d":"87,870,500"},{"v":690241270,"d":"690,241,270"},{"v":109946300,"d":"109,946,300"},{"v":631026770,"d":"631,026,770"},null,null,{"v":59214500,"d":"59,214,500"},{"v":1.0517112833333333,"d":"105.2%"},{"v":0.9142118813034752,"d":"91.4%"}]
[null,"부담금",null,{"v":1621583000,"d":"1,621,583,000"},{"v":600000,"d":"600,000"},{"v":508252290,"d":"508,252,290"},{"v":2720250,"d":"2,720,250"},{"v":454463140,"d":"454,463,140"},{"v":17200160,"d":"17,200,160"},null,{"v":53789150,"d":"53,789,150"},{"v":0.2802589445005282,"d":"28.0%"},{"v":0.8941684060095431,"d":"89.4%"}]
[null,"잡수입",null,{"v":3129625000,"d":"3,129,625,000"},{"v":2700253370,"d":"2,700,253,370"},{"v":10638019930,"d":"10,638,019,930"},{"v":2274424930,"d":"2,274,424,930"},{"v":8717035820,"d":"8,717,035,820"},{"v":40705370,"d":"40,705,370"},0,{"v":1920984110,"d":"1,920,984,110"},{"v":2.7853291752206735,"d":"278.5%"},{"v":0.8194227757947056,"d":"81.9%"}]
[null,null,"불용품매각대",{"v":30000000,"d":"30,000,000"},{"v":6800000,"d":"6,800,000"},{"v":35694300,"d":"35,694,300"},{"v":6800000,"d":"6,800,000"},{"v":35694300,"d":"35,694,300"},null,null,0,{"v":1.18981,"d":"119.0%"},{"v":1,"d":"100.0%"}]
[null,null,"변상금및위약금",{"v":72597000,"d":"72,597,000"},{"v":10199530,"d":"10,199,530"},{"v":290277320,"d":"290,277,320"},{"v":1419930,"d":"1,419,930"},{"v":248684670,"d":"248,684,670"},null,null,{"v":41592650,"d":"41,592,650"},{"v":3.42555022934832,"d":"342.6%"},{"v":0.8567140898227943,"d":"85.7%"}]
[null,null,"과태료",{"v":592660000,"d":"592,660,000"},{"v":122812910,"d":"122,812,910"},{"v":971297790,"d":"971,297,790"},{"v":47036010,"d":"47,036,010"},{"v":383232320,"d":"383,232,320"},{"v":462050,"d":"462,050"},null,{"v":588065470,"d":"588,065,470"},{"v":0.6466309857253737,"d":"64.7%"},{"v":0.39455697721704897,"d":"39.5%"}]
[null,null,"과징금및이행강제금",{"v":406100000,"d":"406,100,000"},{"v":35144220,"d":"35,144,220"},{"v":756660430,"d":"756,660,430"},{"v":25443000,"d":"25,443,000"},{"v":366835230,"d":"366,835,230"},null,null,{"v":389825200,"d":"389,825,200"},{"v":0.9033125584831322,"d":"90.3%"},{"v":0.4848082646531417,"d":"48.5%"}]
[null,null,"그외수입",{"v":2028268000,"d":"2,028,268,000"},{"v":2525296710,"d":"2,525,296,710"},{"v":8584090090,"d":"8,584,090,090"},{"v":2193725990,"d":"2,193,725,990"},{"v":7682589300,"d":"7,682,589,300"},{"v":40243320,"d":"40,243,320"},null,{"v":901500790,"d":"901,500,790"},{"v":3.7877584717601422,"d":"378.8%"},{"v":0.8949800409189321,"d":"89.5%"}]
[null,"지난년도수입",null,{"v":2955451000,"d":"2,955,451,000"},{"v":42268640,"d":"42,268,640"},{"v":19443592070,"d":"19,443,592,070"},{"v":128110640,"d":"128,110,640"},{"v":1215738640,"d":"1,215,738,640"},{"v":34053600,"d":"34,053,600"},{"v":436971470,"d":"436,971,470"},{"v":17790881960,"d":"17,790,881,960"},{"v":0.4113546934122745,"d":"41.1%"},{"v":0.06252644241985478,"d":"6.3%"}]
[]
[]
[{"$nulls":3},{"v":28154,"d":"28,154"},{"v":4072,"d":"4,072"},{"v":42837,"d":"42,837"},{"v":3861,"d":"3,861"},{"v":22400,"d":"22,400"},106,437,{"v":19999,"d":"19,999"},{"v":79.56240676280457,"d":"79.6"},{"v":52.2912435511357,"d":"52.3"}]
[{"$nulls":3},{"v":19847,"d":"19,847"},{"v":1241,"d":"1,241"},{"v":11556,"d":"11,556"},{"v":1346,"d":"1,346"},{"v":11382,"d":"11,382"},14,0,174,{"v":57.34871769033103,"d":"57.3"},{"v":98.49428868120457,"d":"98.5"}]
[{"$nulls":3},351,37,367,28,330,1,0,37,{"v":94.01709401709401,"d":"94.0"},{"v":89.91825613079018,"d":"89.9"}]
[{"$nulls":3},{"v":3611,"d":"3,611"},231,{"v":2918,"d":"2,918"},332,{"v":2814,"d":"2,814"},6,0,104,{"v":77.928551647743,"d":"77.9"},{"v":96.43591501028101,"d":"96.4"}]
[{"$nulls":3},{"v":6834,"d":"6,834"},484,{"v":3977,"d":"3,977"},499,{"v":3948,"d":"3,948"},7,0,29,{"v":57.769973661106235,"d":"57.8"},{"v":99.2708071410611,"d":"99.3"}]
[{"$nulls":3},{"v":2299,"d":"2,299"},162,{"v":1167,"d":"1,167"},159,{"v":1163,"d":"1,163"},0,0,4,{"v":50.587211831230974,"d":"50.6"},{"v":99.65724078834619,"d":"99.7"}]
[{"$nulls":3},{"v":2312,"d":"2,312"},180,{"v":1593,"d":"1,593"},180,{"v":1593,"d":"1,593"},0,0,0,{"v":68.90138408304497,"d":"68.9"},{"v":100,"d":"100.0"}]
[{"$nulls":3},{"v":4440,"d":"4,440"},148,{"v":1535,"d":"1,535"},148,{"v":1535,"d":"1,535"},0,0,0,{"v":34.572072072072075,"d":"34.6"},{"v":100,"d":"100.0"}]
[{"$nulls":3},{"v":8307,"d":"8,307"},{"v":2831,"d":"2,831"},{"v":31280,"d":"31,280"},{"v":2515,"d":"2,515"},{"v":11018,"d":"11,018"},92,437,{"v":19825,"d":"19,825"},{"v":132.63512700132418,"d":"132.6"},{"v":35.223785166240404,"d":"35.2"}]
[{"$nulls":3},600,88,690,110,631,0,0,59,{"v":105.16666666666667,"d":"105.2"},{"v":91.44927536231884,"d":"91.4"}]
[{"$nulls":3},{"v":1622,"d":"1,622"},1,508,3,454,17,0,54,{"v":27.990135635018497,"d":"28.0"},{"v":89.37007874015748,"d":"89.4"}]
[{"$nulls":3},{"v":3130,"d":"3,130"},{"v":2700,"d":"2,700"},{"v":10638,"d":"10,638"},{"v":2274,"d":"2,274"},{"v":8717,"d":"8,717"},41,0,{"v":1921,"d":"1,921"},{"v":278.49840255591056,"d":"278.5"},{"v":81.94209437864261,"d":"81.9"}]
[{"$nulls":3},30,7,36,7,36,0,0,0,{"v":120,"d":"120.0"},{"v":100,"d":"100.0"}]
[{"$nulls":3},73,10,290,1,249,0,0,42,{"v":341.0958904109589,"d":"341.1"},{"v":85.86206896551725,"d":"85.9"}]
[{"$nulls":3},593,123,971,47,383,0,0,588,{"v":64.58684654300168,"d":"64.6"},{"v":39.44387229660144,"d":"39.4"}]
[{"$nulls":3},406,35,757,25,367,0,0,390,{"v":90.39408866995073,"d":"90.4"},{"v":48.48084544253633,"d":"48.5"}]
[{"$nulls":3},{"v":2028,"d":"2,028"},{"v":2525,"d":"2,525"},{"v":8584,"d":"8,584"},{"v":2194,"d":"2,194"},{"v":7683,"d":"7,683"},40,0,902,{"v":378.8461538461538,"d":"378.8"},{"v":89.50372786579683,"d":"89.5"}]
[{"$nulls":3},{"v":2955,"d":"2,955"},42,{"v":19444,"d":"19,444"},128,{"v":1216,"d":"1,216"},34,437,{"v":17791,"d":"17,791"},{"v":41.15059221658207,"d":"41.2"},{"v":6.253857231022423,"d":"6.3"}]
[{"$nulls":3},0]
[{"$nulls":3},"예산액","징  수","수납액","결  손","미수납","징 수 율 (%)"]
[{"$nulls":4},"결정액",null,"처분액","체납액","예산액","징수결정"]
[{"$nulls":8},"대비","대비"]
[{"$nulls":3},28154,42837,22401,437,19999,79.6,52.3]
[{"$nulls":3},19847,11557,11383,0,174,57.3,98.5]
[{"$nulls":3},351,367,330,null,37,94,89.9]
[{"$nulls":3},3611,2918,2814,null,104,77.9,96.4]
[{"$nulls":3},6834,3977,3948,null,29,57.8,99.3]
[{"$nulls":3},2299,1167,1163,null,4,50.6,99.7]
[{"$nulls":3},2312,1593,1593,null,null,68.9,100]
[{"$nulls":3},4440,1535,1535,null,null,34.6,100]
[{"$nulls":3},8307,31280,11018,437,19825,132.6,35.2]
[{"$nulls":3},600,690,631,null,59,105.2,91.4]
[{"$nulls":3},1622,508,454,null,54,28,89.4]
[{"$nulls":3},3130,10638,8717,null,1921,278.5,81.9]
[{"$nulls":3},30,36,36,null,null,120,100]
[{"$nulls":3},73,290,249,null,42,341.1,85.9]
[{"$nulls":3},593,971,383,null,588,64.6,39.4]
[{"$nulls":3},406,757,367,null,390,90.4,48.5]
[{"$nulls":3},2028,8584,7683,null,902,378.8,89.5]
[{"$nulls":3},2955,19444,1216,437,17791,41.2,6.3]
[]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},{"$error":"#VALUE!"}]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},{"v":28154,"d":"28,154"}]
[{"$nulls":3},{"v":19847,"d":"19,847"}]
[{"$nulls":3},351]
[{"$nulls":3},{"v":3611,"d":"3,611"}]
[{"$nulls":3},{"v":6834,"d":"6,834"}]
[{"$nulls":3},{"v":2299,"d":"2,299"}]
[{"$nulls":3},{"v":2312,"d":"2,312"}]
[{"$nulls":3},{"v":4440,"d":"4,440"}]
[{"$nulls":3},{"v":8307,"d":"8,307"}]
[{"$nulls":3},600]
[{"$nulls":3},{"v":1622,"d":"1,622"}]
[{"$nulls":3},{"v":3130,"d":"3,130"}]
[{"$nulls":3},30]
[{"$nulls":3},73]
[{"$nulls":3},593]
[{"$nulls":3},406]
[{"$nulls":3},{"$error":"#VALUE!"}]
[{"$nulls":3},{"v":2955,"d":"2,955"}]
[{"$nulls":3},0]
[{"$nulls":3},{"v":-28154,"d":"-28,154"}]
[{"$nulls":3},{"v":-19847,"d":"-19,847"}]
[{"$nulls":3},-351]
[{"$nulls":3},{"v":-3611,"d":"-3,611"}]
[{"$nulls":3},{"v":-6834,"d":"-6,834"}]
[{"$nulls":3},{"v":-2299,"d":"-2,299"}]
[{"$nulls":3},{"v":-2312,"d":"-2,312"}]
[{"$nulls":3},{"v":-4440,"d":"-4,440"}]
[{"$nulls":3},{"v":-8307,"d":"-8,307"}]
[{"$nulls":3},-600]

{"sheet":"8월 도세외","index":15,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[0,0,0,9],[1,0,1,2],[2,0,4,2],[2,3,3,4],[2,5,3,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[5,0,5,2],[6,0,6,2],[7,0,12,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,0,13,2],[14,0,23,0],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,22,1],[23,1,23,2]],"flags":["formulas_cached_only"]}
["세외수입 징수보고서(8월)-도세외"]
["회계연도 : 2014",{"$nulls":8},"(단위:원)"]
["과 목",null,null,"부과내역",null,"징수실적",null,"과오납환부액","불납결손액\n(3)","미수납액\n(1)-(2)-(3)"]
[]
[{"$nulls":3},"금월","누계(1)","금월","누계(2)"]
["계",null,null,{"v":527810,"d":"527,810"},{"v":247167720,"d":"247,167,720"},{"v":4007520,"d":"4,007,520"},{"v":243335940,"d":"243,335,940"},0,0,{"v":3831780,"d":"3,831,780"}]
["경상적 세외수입",null,null,{"v":178970,"d":"178,970"},{"v":235309640,"d":"235,309,640"},{"v":535520,"d":"535,520"},{"v":233274810,"d":"233,274,810"},0,0,{"v":2034830,"d":"2,034,830"}]
[null,"재산임대수입",null,{"v":131960,"d":"131,960"},{"v":478690,"d":"478,690"},null,{"v":346730,"d":"346,730"},null,null,{"v":131960,"d":"131,960"}]
[null,"사용료수입",null,{"v":47010,"d":"47,010"},{"v":234830950,"d":"234,830,950"},{"v":535520,"d":"535,520"},{"v":232928080,"d":"232,928,080"},null,null,{"v":1902870,"d":"1,902,870"}]
[null,"수수료수입",null,null,0,null,0,null,null,0]
[null,"사업수입",null,null,0,null,0,null,null,0]
[null,"징수교부금수입",null,null,0,null,0,null,null,0]
[null,"이자수입",null,null,0,null,0,null,null,0]
["임시적세외수입",null,null,{"v":348840,"d":"348,840"},{"v":11858080,"d":"11,858,080"},{"v":3472000,"d":"3,472,000"},{"v":10061130,"d":"10,061,130"},0,0,{"v":1796950,"d":"1,796,950"}]
[null,"재산매각수입",null,null,{"v":6246000,"d":"6,246,000"},null,{"v":6246000,"d":"6,246,000"},null,null,0]
[null,"부담금",null,null,{"v":3472000,"d":"3,472,000"},{"v":3472000,"d":"3,472,000"},{"v":3472000,"d":"3,472,000"},null,null,0]
[null,"잡수입",null,{"v":348840,"d":"348,840"},{"v":369430,"d":"369,430"},0,{"v":20590,"d":"20,590"},0,0,{"v":348840,"d":"348,840"}]
[null,null,"불용품매각대",null,0,null,0,null,null,0]
[null,null,"변상금 및 위약금",{"v":348840,"d":"348,840"},{"v":369430,"d":"369,430"},null,{"v":20590,"d":"20,590"},null,null,{"v":348840,"d":"348,840"}]
[null,null,"과태료",null,0,null,0,null,null,0]
[null,null,"과징금및이행강제금",null,0,null,0,null,null,0]
[null,null,"기부금",null,0,null,0,null,null,0]
[null,null,"기타잡수입",null,0,null,0,null,null,0]
[null,"지난년도수입",null,null,{"v":1770650,"d":"1,770,650"},null,{"v":322540,"d":"322,540"},null,0,{"v":1448110,"d":"1,448,110"}]