{"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]]}
[{"$nulls":6},"2014년  2월분 지방세 징수실적 보고서 (2014 회계)"]
[]
[]
[{"$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":17930771,"d":"17,930,771"}},{"v":34616763,"d":"34,616,763"},{"v":18069105,"d":"18,069,105"},{"$f":"SUM(J8:J9)","v":{"v":33855386,"d":"33,855,386"}},0,0,{"v":761377,"d":"761,377"},{"$f":"+J7/E7*100","v":{"v":13.20346441228191,"d":"13.2"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":97.80055402638311,"d":"97.8"}},{"$f":"SUM(Q8:Q9)","v":{"v":21885,"d":"21,885"}},{"$f":"SUM(R8:R9)","v":{"v":25174,"d":"25,174"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":96912900,"d":"96,912,900"}},0,{"v":8279135,"d":"8,279,135"},{"v":15985214,"d":"15,985,214"},{"v":8460910,"d":"8,460,910"},{"v":15744880,"d":"15,744,880"},0,0,{"v":240334,"d":"240,334"},{"v":16.24642333476761,"d":"16.2"},{"$error":"#DIV/0!"},{"v":98.49652309940925,"d":"98.5"},{"$f":"Q11+Q46+Q47","v":{"v":12793,"d":"12,793"}},{"$f":"R11+R46+R47","v":{"v":15575,"d":"15,575"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":159500000,"d":"159,500,000"}},{"$f":"F31+F48","v":0},{"v":9651636,"d":"9,651,636"},{"v":18631549,"d":"18,631,549"},{"v":9608195,"d":"9,608,195"},{"v":18110506,"d":"18,110,506"},0,0,{"v":521043,"d":"521,043"},{"v":11.35454921630094,"d":"11.4"},{"$error":"#DIV/0!"},{"v":97.20343703038324,"d":"97.2"},{"$f":"Q31+Q48","v":{"v":9092,"d":"9,092"}},{"$f":"R31+R48","v":{"v":9599,"d":"9,599"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":256412900,"d":"256,412,900"}},0,{"v":17930771,"d":"17,930,771"},{"v":34616763,"d":"34,616,763"},{"v":18069105,"d":"18,069,105"},{"v":33855386,"d":"33,855,386"},0,0,{"v":761377,"d":"761,377"},{"v":13.20346441228191,"d":"13.2"},{"$error":"#DIV/0!"},{"v":97.80055402638311,"d":"97.8"},{"$f":"SUM(Q11,Q31)","v":{"v":21885,"d":"21,885"}},{"$f":"SUM(R11,R31)","v":{"v":25174,"d":"25,174"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":96912900,"d":"96,912,900"}},0,{"v":8279135,"d":"8,279,135"},{"v":15985214,"d":"15,985,214"},{"v":8460910,"d":"8,460,910"},{"v":15744880,"d":"15,744,880"},0,0,{"v":240334,"d":"240,334"},{"v":16.24642333476761,"d":"16.2"},{"$error":"#DIV/0!"},{"v":98.49652309940925,"d":"98.5"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":12793,"d":"12,793"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":15575,"d":"15,575"}}]
[null,null,"취  득  세",null,{"v":62365100,"d":"62,365,100"},null,{"v":5849601,"d":"5,849,601"},{"v":10826564,"d":"10,826,564"},{"v":5760957,"d":"5,760,957"},{"v":10680640,"d":"10,680,640"},null,null,{"$f":"H12-J12-L12","v":{"v":145924,"d":"145,924"}},{"v":17.12598873408365,"d":"17.1"},{"$error":"#DIV/0!"},{"v":98.65216702178087,"d":"98.7"},{"v":8260,"d":"8,260"},{"v":9708,"d":"9,708"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":5837800,"d":"5,837,800"}},0,{"v":421257,"d":"421,257"},{"v":1906706,"d":"1,906,706"},{"v":690897,"d":"690,897"},{"v":1822322,"d":"1,822,322"},0,0,{"v":84384,"d":"84,384"},{"v":31.215903251224773,"d":"31.2"},{"$error":"#DIV/0!"},{"v":95.57435703249479,"d":"95.6"},{"$f":"SUM(Q14:Q15)","v":{"v":1391,"d":"1,391"}},{"$f":"SUM(R14:R15)","v":{"v":2312,"d":"2,312"}}]
[{"$nulls":3},"등록분",{"v":5344800,"d":"5,344,800"},null,{"v":401414,"d":"401,414"},{"v":1130372,"d":"1,130,372"},{"v":401414,"d":"401,414"},{"v":1130372,"d":"1,130,372"},null,null,{"$f":"H14-J14-L14","v":0},{"v":21.14900464002395,"d":"21.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},{"v":1057,"d":"1,057"},{"v":1842,"d":"1,842"}]
[{"$nulls":3},"면허분",{"v":493000,"d":"493,000"},null,{"v":19843,"d":"19,843"},{"v":776334,"d":"776,334"},{"v":289483,"d":"289,483"},{"v":691950,"d":"691,950"},null,null,{"$f":"H15-J15-L15","v":{"v":84384,"d":"84,384"}},{"v":140.35496957403652,"d":"140.4"},{"$error":"#DIV/0!"},{"v":89.13045158398319,"d":"89.1"},334,470]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":6260000,"d":"6,260,000"}},0,{"v":82206,"d":"82,206"},{"v":95900,"d":"95,900"},{"v":88306,"d":"88,306"},{"v":95171,"d":"95,171"},0,0,729,{"v":1.5203035143769967,"d":"1.5"},{"$error":"#DIV/0!"},{"v":99.23983315954119,"d":"99.2"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":55000,"d":"55,000"},null,{"v":82206,"d":"82,206"},{"v":95900,"d":"95,900"},{"v":88306,"d":"88,306"},{"v":95171,"d":"95,171"},null,null,{"$f":"H17-J17-L17","v":729},{"v":173.0381818181818,"d":"173.0"},{"$error":"#DIV/0!"},{"v":99.23983315954119,"d":"99.2"}]
[{"$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":54270,"d":"54,270"},{"v":77158,"d":"77,158"},{"v":54242,"d":"54,242"},{"v":76194,"d":"76,194"},null,null,964,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":98.75061561989683,"d":"98.8"},112,112]
[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":1871801,"d":"1,871,801"},{"v":3078886,"d":"3,078,886"},{"v":1866508,"d":"1,866,508"},{"v":3070553,"d":"3,070,553"},0,0,{"v":8333,"d":"8,333"},{"v":13.677296213808463,"d":"13.7"},{"$error":"#DIV/0!"},{"v":99.72935016106474,"d":"99.7"},{"$f":"SUM(Q25:Q30)","v":{"v":3030,"d":"3,030"}},{"$f":"SUM(R25:R30)","v":{"v":3443,"d":"3,443"}}]
[{"$nulls":3},"취득세분",{"v":3619000,"d":"3,619,000"},null,{"v":333096,"d":"333,096"},{"v":601842,"d":"601,842"},{"v":327987,"d":"327,987"},{"v":595967,"d":"595,967"},null,null,{"$f":"H25-J25-L25","v":{"v":5875,"d":"5,875"}},{"v":16.467725891130147,"d":"16.5"},{"$error":"#DIV/0!"},{"v":99.02383017469701,"d":"99.0"},742,846]
[{"$nulls":3},"등록면허세분",{"v":1586000,"d":"1,586,000"},null,{"v":80878,"d":"80,878"},{"v":221409,"d":"221,409"},{"v":80878,"d":"80,878"},{"v":221409,"d":"221,409"},null,null,0,{"v":13.960214375788146,"d":"14.0"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},234,391]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},{"$nulls":7},0,{"v":0,"d":"0.0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},null,{"v":16185,"d":"16,185"},{"v":16233,"d":"16,233"},{"v":16185,"d":"16,185"},{"v":16231,"d":"16,231"},null,null,2,{"v":0.5410333333333333,"d":"0.5"},{"$error":"#DIV/0!"},{"v":99.98767941846856,"d":"100.0"}]
[{"$nulls":3},"자동차세분",{"v":5750000,"d":"5,750,000"},null,{"v":189532,"d":"189,532"},{"v":980998,"d":"980,998"},{"v":189348,"d":"189,348"},{"v":978542,"d":"978,542"},null,null,{"v":2456,"d":"2,456"},{"v":17.018121739130436,"d":"17.0"},{"$error":"#DIV/0!"},{"v":99.74964271079044,"d":"99.7"},{"v":2054,"d":"2,054"},{"v":2206,"d":"2,206"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":1252110,"d":"1,252,110"},{"v":1258404,"d":"1,258,404"},{"v":1252110,"d":"1,252,110"},{"v":1258404,"d":"1,258,404"},null,null,0,{"v":14.981,"d":"15.0"},{"$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":9651636,"d":"9,651,636"},{"v":18631549,"d":"18,631,549"},{"v":9608195,"d":"9,608,195"},{"v":18110506,"d":"18,110,506"},0,0,{"v":521043,"d":"521,043"},{"v":11.35454921630094,"d":"11.4"},{"$error":"#DIV/0!"},{"v":97.20343703038324,"d":"97.2"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":9092,"d":"9,092"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":9599,"d":"9,599"}}]
[null,null,"주  민  세",null,{"v":2950000,"d":"2,950,000"},null,{"v":758704,"d":"758,704"},{"v":769310,"d":"769,310"},{"v":758704,"d":"758,704"},{"v":769310,"d":"769,310"},null,null,{"$f":"H32-J32-L32","v":0},{"v":26.07830508474576,"d":"26.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"재  산  세",null,{"v":28000000,"d":"28,000,000"},null,{"v":81070,"d":"81,070"},{"v":81309,"d":"81,309"},{"v":81070,"d":"81,070"},{"v":81298,"d":"81,298"},null,null,{"$f":"H33-J33-L33","v":11},{"v":0.29035,"d":"0.3"},{"$error":"#DIV/0!"},{"v":99.98647136233382,"d":"100.0"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":43300000,"d":"43,300,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":2885027,"d":"2,885,027"},{"v":7787742,"d":"7,787,742"},{"v":2884438,"d":"2,884,438"},{"v":7779332,"d":"7,779,332"},0,0,{"v":8410,"d":"8,410"},{"v":17.966124711316397,"d":"18.0"},{"$error":"#DIV/0!"},{"v":99.89200977638961,"d":"99.9"},{"$f":"SUM(Q35:Q36)","v":{"v":7518,"d":"7,518"}},{"$f":"SUM(R35:R36)","v":{"v":8025,"d":"8,025"}}]
[{"$nulls":3},"자동차분",{"v":18000000,"d":"18,000,000"},null,{"v":674662,"d":"674,662"},{"v":3389877,"d":"3,389,877"},{"v":674073,"d":"674,073"},{"v":3381467,"d":"3,381,467"},null,null,{"$f":"H35-J35-L35","v":{"v":8410,"d":"8,410"}},{"v":18.78592777777778,"d":"18.8"},{"$error":"#DIV/0!"},{"v":99.75190840257626,"d":"99.8"},{"v":7518,"d":"7,518"},{"v":8025,"d":"8,025"}]
[{"$nulls":3},"주 행 분",{"v":25300000,"d":"25,300,000"},null,{"v":2210365,"d":"2,210,365"},{"v":4397865,"d":"4,397,865"},{"v":2210365,"d":"2,210,365"},{"v":4397865,"d":"4,397,865"},null,null,0,{"v":17.38286561264822,"d":"17.4"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16300000,"d":"16,300,000"},null,{"v":2504220,"d":"2,504,220"},{"v":2516808,"d":"2,516,808"},{"v":2504220,"d":"2,504,220"},{"v":2516808,"d":"2,516,808"},null,null,0,{"v":15.440539877300614,"d":"15.4"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":68950000,"d":"68,950,000"},null,{"v":3422615,"d":"3,422,615"},{"v":7476380,"d":"7,476,380"},{"v":3379763,"d":"3,379,763"},{"v":6963758,"d":"6,963,758"},null,null,{"v":512622,"d":"512,622"},{"v":10.099721537345903,"d":"10.1"},{"$error":"#DIV/0!"},{"v":93.14344642728165,"d":"93.1"},{"v":1574,"d":"1,574"},{"v":1574,"d":"1,574"}]
[null,null,"주  행  세",{"$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!"}]