{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["------","VXXXXX","징수실적"],"read":"whole","date_system":"1900"}

{"sheet":"------","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}

{"sheet":"VXXXXX","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}

{"sheet":"징수실적","index":2,"n_rows":48,"n_cols":18,"rows_kept":48,"merged":[[0,6,1,13],[2,1,2,2],[4,0,5,3],[4,4,4,5],[4,6,4,7],[4,8,4,9],[4,10,4,11],[4,12,5,12],[4,13,4,15],[4,16,4,17],[6,0,8,0],[6,1,6,3],[7,1,7,3],[8,1,8,3],[9,0,43,0],[9,1,9,3],[10,1,29,1],[10,2,10,3],[11,2,11,3],[12,2,14,2],[15,2,17,2],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,29,2],[30,1,43,1],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,35,2],[36,2,36,3],[37,2,37,3],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,0,47,0],[44,1,44,3],[45,1,45,3],[46,1,46,3],[47,1,47,3]]}
[{"$nulls":6},"2014년  1월분 지방세 징수실적 보고서 (2014 회계)"]
[]
[]
[{"$nulls":17},"(단위 : 천원)"]
["구    분",{"$nulls":3},"목 표액 (예산액)",null,"부     과     액",null,"징     수     액",null,"불납결손액",null,"미 수 납 액","징 수 비 율",null,null,"과오납 환부액"]
[{"$nulls":4},"당  초","최  종","본월분","누   계","본월분","누   계","본월분","누   계",null,"대목표\n(당초)","대목표\n(최종)","대부과","본월분","누   계"]
["총\n\n괄","합       계",null,null,{"$f":"SUM(E8:E9)","v":{"v":256412900,"d":"256,412,900"}},0,{"$f":"SUM(G8:G9)","v":{"v":16685992,"d":"16,685,992"}},{"v":16685992,"d":"16,685,992"},{"v":15786280,"d":"15,786,280"},{"$f":"SUM(J8:J9)","v":{"v":15786280,"d":"15,786,280"}},0,0,{"v":899712,"d":"899,712"},{"$f":"+J7/E7*100","v":{"v":6.156585725601169,"d":"6.2"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":94.60798015485085,"d":"94.6"}},{"$f":"SUM(Q8:Q9)","v":{"v":3289,"d":"3,289"}},{"$f":"SUM(R8:R9)","v":{"v":3289,"d":"3,289"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":96912900,"d":"96,912,900"}},{"$f":"F11+F46+F47","v":0},{"v":7706080,"d":"7,706,080"},{"v":7706080,"d":"7,706,080"},{"v":7283969,"d":"7,283,969"},{"v":7283969,"d":"7,283,969"},0,0,{"v":422111,"d":"422,111"},{"v":7.515995290616625,"d":"7.5"},{"$error":"#DIV/0!"},{"v":94.52236415920935,"d":"94.5"},{"$f":"Q11+Q46+Q47","v":{"v":2781,"d":"2,781"}},{"$f":"R11+R46+R47","v":{"v":2781,"d":"2,781"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":159500000,"d":"159,500,000"}},{"$f":"F31+F48","v":0},{"v":8979912,"d":"8,979,912"},{"v":8979912,"d":"8,979,912"},{"v":8502311,"d":"8,502,311"},{"v":8502311,"d":"8,502,311"},0,0,{"v":477601,"d":"477,601"},{"v":5.330602507836991,"d":"5.3"},{"$error":"#DIV/0!"},{"v":94.68145122134827,"d":"94.7"},{"$f":"Q31+Q48","v":508},{"$f":"R31+R48","v":508}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":256412900,"d":"256,412,900"}},{"$f":"SUM(F11,F31)","v":0},{"v":16685992,"d":"16,685,992"},{"v":16685992,"d":"16,685,992"},{"v":15786280,"d":"15,786,280"},{"v":15786280,"d":"15,786,280"},0,0,{"v":899712,"d":"899,712"},{"v":6.156585725601169,"d":"6.2"},{"$error":"#DIV/0!"},{"v":94.60798015485085,"d":"94.6"},{"$f":"SUM(Q11,Q31)","v":{"v":3289,"d":"3,289"}},{"$f":"SUM(R11,R31)","v":{"v":3289,"d":"3,289"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":96912900,"d":"96,912,900"}},{"$f":"SUM(F12,F13,F16,F19:F23,F24)","v":0},{"v":7706080,"d":"7,706,080"},{"v":7706080,"d":"7,706,080"},{"v":7283969,"d":"7,283,969"},{"v":7283969,"d":"7,283,969"},0,0,{"v":422111,"d":"422,111"},{"v":7.515995290616625,"d":"7.5"},{"$error":"#DIV/0!"},{"v":94.52236415920935,"d":"94.5"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":2781,"d":"2,781"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":2781,"d":"2,781"}}]
[null,null,"취  득  세",null,{"v":62365100,"d":"62,365,100"},null,{"v":4976964,"d":"4,976,964"},{"v":4976964,"d":"4,976,964"},{"v":4919682,"d":"4,919,682"},{"v":4919682,"d":"4,919,682"},null,null,{"$f":"H12-J12-L12","v":{"v":57282,"d":"57,282"}},{"v":7.888517776769379,"d":"7.9"},{"$error":"#DIV/0!"},{"v":98.849057377148,"d":"98.8"},{"v":1447,"d":"1,447"},{"v":1447,"d":"1,447"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":5837800,"d":"5,837,800"}},0,{"v":1485448,"d":"1,485,448"},{"v":1485448,"d":"1,485,448"},{"v":1131425,"d":"1,131,425"},{"v":1131425,"d":"1,131,425"},0,0,{"v":354023,"d":"354,023"},{"v":19.381016821405325,"d":"19.4"},{"$error":"#DIV/0!"},{"v":76.16725728534422,"d":"76.2"},{"$f":"SUM(Q14:Q15)","v":921},{"$f":"SUM(R14:R15)","v":921}]
[{"$nulls":3},"등록분",{"v":5344800,"d":"5,344,800"},null,{"v":728958,"d":"728,958"},{"v":728958,"d":"728,958"},{"v":728958,"d":"728,958"},{"v":728958,"d":"728,958"},null,null,{"$f":"H14-J14-L14","v":0},{"v":13.638639425235743,"d":"13.6"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},785,785]
[{"$nulls":3},"면허분",{"v":493000,"d":"493,000"},null,{"v":756490,"d":"756,490"},{"v":756490,"d":"756,490"},{"v":402467,"d":"402,467"},{"v":402467,"d":"402,467"},null,null,{"$f":"H15-J15-L15","v":{"v":354023,"d":"354,023"}},{"v":81.63630831643002,"d":"81.6"},{"$error":"#DIV/0!"},{"v":53.20189295298021,"d":"53.2"},136,136]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":6260000,"d":"6,260,000"}},{"$f":"SUM(F17:F18)","v":0},{"$f":"SUM(G17:G18)","v":{"v":13695,"d":"13,695"}},{"$f":"SUM(H17:H18)","v":{"v":13695,"d":"13,695"}},{"v":6865,"d":"6,865"},{"v":6865,"d":"6,865"},0,0,{"v":6830,"d":"6,830"},{"v":0.10966453674121404,"d":"0.1"},{"$error":"#DIV/0!"},{"v":50.12778386272362,"d":"50.1"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":55000,"d":"55,000"},null,{"v":13695,"d":"13,695"},{"v":13695,"d":"13,695"},{"v":6865,"d":"6,865"},{"v":6865,"d":"6,865"},null,null,{"$f":"H17-J17-L17","v":{"v":6830,"d":"6,830"}},{"v":12.48181818181818,"d":"12.5"},{"$error":"#DIV/0!"},{"v":50.12778386272362,"d":"50.1"}]
[{"$nulls":3},"특정부동산",{"v":6205000,"d":"6,205,000"},{"$nulls":7},0,{"v":0,"d":"0.0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":22888,"d":"22,888"},{"v":22888,"d":"22,888"},{"v":21952,"d":"21,952"},{"v":21952,"d":"21,952"},null,null,936,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":95.91052079692415,"d":"95.9"}]
[null,null,"면  허  세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"공동시설세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"지역개발세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"지\n방\n교\n육\n세","소     계",{"$f":"SUM(E25:E30)","v":{"v":22450000,"d":"22,450,000"}},{"$f":"SUM(F25:F30)","v":0},{"v":1207085,"d":"1,207,085"},{"v":1207085,"d":"1,207,085"},{"v":1204045,"d":"1,204,045"},{"v":1204045,"d":"1,204,045"},0,0,{"v":3040,"d":"3,040"},{"v":5.363229398663697,"d":"5.4"},{"$error":"#DIV/0!"},{"v":99.74815360972923,"d":"99.7"},{"$f":"SUM(Q25:Q30)","v":413},{"$f":"SUM(R25:R30)","v":413}]
[{"$nulls":3},"취득세분",{"v":3619000,"d":"3,619,000"},null,{"v":268746,"d":"268,746"},{"v":268746,"d":"268,746"},{"v":267980,"d":"267,980"},{"v":267980,"d":"267,980"},null,null,{"$f":"H25-J25-L25","v":766},{"v":7.404807957999447,"d":"7.4"},{"$error":"#DIV/0!"},{"v":99.71497250191631,"d":"99.7"},104,104]
[{"$nulls":3},"등록면허세분",{"v":1586000,"d":"1,586,000"},null,{"v":140531,"d":"140,531"},{"v":140531,"d":"140,531"},{"v":140531,"d":"140,531"},{"v":140531,"d":"140,531"},null,null,0,{"v":8.860718789407313,"d":"8.9"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},157,157]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},{"$nulls":7},0,{"v":0,"d":"0.0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},null,48,48,46,46,null,null,2,{"v":1.5333333333333334E-3,"d":"0.0"},{"$error":"#DIV/0!"},{"v":95.83333333333334,"d":"95.8"}]
[{"$nulls":3},"자동차세분",{"v":5750000,"d":"5,750,000"},null,{"v":791466,"d":"791,466"},{"v":791466,"d":"791,466"},{"v":789194,"d":"789,194"},{"v":789194,"d":"789,194"},null,null,{"v":2272,"d":"2,272"},{"v":13.72511304347826,"d":"13.7"},{"$error":"#DIV/0!"},{"v":99.71293776359313,"d":"99.7"},152,152]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":6294,"d":"6,294"},{"v":6294,"d":"6,294"},{"v":6294,"d":"6,294"},{"v":6294,"d":"6,294"},null,null,0,{"v":0.07492857142857143,"d":"0.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E32,E33,E34,E37:E44)","v":{"v":159500000,"d":"159,500,000"}},{"$f":"SUM(F32,F33,F34,F37:F44)","v":0},{"v":8979912,"d":"8,979,912"},{"v":8979912,"d":"8,979,912"},{"v":8502311,"d":"8,502,311"},{"v":8502311,"d":"8,502,311"},0,0,{"v":477601,"d":"477,601"},{"v":5.330602507836991,"d":"5.3"},{"$error":"#DIV/0!"},{"v":94.68145122134827,"d":"94.7"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":508},{"$f":"SUM(R32,R33,R34,R37:R44)","v":508}]
[null,null,"주  민  세",null,{"v":2950000,"d":"2,950,000"},null,{"v":10606,"d":"10,606"},{"v":10606,"d":"10,606"},{"v":10606,"d":"10,606"},{"v":10606,"d":"10,606"},null,null,{"$f":"H32-J32-L32","v":0},{"v":0.3595254237288136,"d":"0.4"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"재  산  세",null,{"v":28000000,"d":"28,000,000"},null,239,239,228,228,null,null,{"$f":"H33-J33-L33","v":11},{"v":8.1428571428571433E-4,"d":"0.0"},{"$error":"#DIV/0!"},{"v":95.39748953974896,"d":"95.4"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":43300000,"d":"43,300,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":4902715,"d":"4,902,715"},{"v":4902715,"d":"4,902,715"},{"v":4894894,"d":"4,894,894"},{"v":4894894,"d":"4,894,894"},0,0,{"v":7821,"d":"7,821"},{"v":11.30460508083141,"d":"11.3"},{"$error":"#DIV/0!"},{"v":99.84047614434043,"d":"99.8"},{"$f":"SUM(Q35:Q36)","v":508},{"$f":"SUM(R35:R36)","v":508}]
[{"$nulls":3},"자동차분",{"v":18000000,"d":"18,000,000"},null,{"v":2715215,"d":"2,715,215"},{"v":2715215,"d":"2,715,215"},{"v":2707394,"d":"2,707,394"},{"v":2707394,"d":"2,707,394"},null,null,{"$f":"H35-J35-L35","v":{"v":7821,"d":"7,821"}},{"v":15.041077777777778,"d":"15.0"},{"$error":"#DIV/0!"},{"v":99.71195651173112,"d":"99.7"},508,508]
[{"$nulls":3},"주 행 분",{"v":25300000,"d":"25,300,000"},null,{"v":2187500,"d":"2,187,500"},{"v":2187500,"d":"2,187,500"},{"v":2187500,"d":"2,187,500"},{"v":2187500,"d":"2,187,500"},null,null,0,{"v":8.646245059288537,"d":"8.6"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16300000,"d":"16,300,000"},null,{"v":12588,"d":"12,588"},{"v":12588,"d":"12,588"},{"v":12588,"d":"12,588"},{"v":12588,"d":"12,588"},null,null,0,{"v":0.07722699386503068,"d":"0.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":68950000,"d":"68,950,000"},null,{"v":4053764,"d":"4,053,764"},{"v":4053764,"d":"4,053,764"},{"v":3583995,"d":"3,583,995"},{"v":3583995,"d":"3,583,995"},null,null,{"v":469769,"d":"469,769"},{"v":5.197962291515592,"d":"5.2"},{"$error":"#DIV/0!"},{"v":88.41153555066353,"d":"88.4"}]
[null,null,"주  행  세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"농업소득세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"도  축  세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"종합토지세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"도시계획세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"사 업 소세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["과\n\n년\n\n도","계",null,null,{"$f":"SUM(E46:E48)","v":0},{"$f":"SUM(F46:F48)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(Q46:Q48)","v":0},{"$f":"SUM(R46:R48)","v":0}]
[null,"도      세",{"$nulls":10},{"$f":"H46-J46-L46","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"지방교육세",{"$nulls":10},{"$f":"H47-J47-L47","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"시  군  세",{"$nulls":10},{"$f":"H48-J48-L48","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]