{"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]]}
[{"$nulls":6},"2014년  5월분 지방세 징수실적 보고서 (2014 회계)"]
[]
[]
[{"$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,{"$f":"SUM(E8:E9)","v":{"v":257840400,"d":"257,840,400"}},0,{"$f":"SUM(G8:G9)","v":{"v":12460618,"d":"12,460,618"}},{"v":117158912,"d":"117,158,912"},{"v":12939596,"d":"12,939,596"},{"$f":"SUM(J8:J9)","v":{"v":104082825,"d":"104,082,825"}},{"v":428242,"d":"428,242"},{"v":428242,"d":"428,242"},{"v":12647845,"d":"12,647,845"},{"$f":"+J7/E7*100","v":{"v":40.367151540255136,"d":"40.4"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":88.83901636095767,"d":"88.8"}},{"$f":"SUM(Q8:Q9)","v":{"v":415142,"d":"415,142"}},{"$f":"SUM(R8:R9)","v":{"v":1557107,"d":"1,557,107"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":97460400,"d":"97,460,400"}},0,{"v":4427280,"d":"4,427,280"},{"v":37547751,"d":"37,547,751"},{"v":4510426,"d":"4,510,426"},{"v":33640145,"d":"33,640,145"},{"v":31917,"d":"31,917"},{"v":31917,"d":"31,917"},{"v":3875689,"d":"3,875,689"},{"v":34.51673192394039,"d":"34.5"},{"$error":"#DIV/0!"},{"v":89.59296923003458,"d":"89.6"},{"$f":"Q11+Q46+Q47","v":{"v":55671,"d":"55,671"}},{"$f":"R11+R46+R47","v":{"v":234858,"d":"234,858"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":160380000,"d":"160,380,000"}},{"$f":"F31+F48","v":0},{"v":8033338,"d":"8,033,338"},{"v":79611161,"d":"79,611,161"},{"v":8429170,"d":"8,429,170"},{"v":70442680,"d":"70,442,680"},{"v":396325,"d":"396,325"},{"v":396325,"d":"396,325"},{"v":8772156,"d":"8,772,156"},{"v":43.92235939643347,"d":"43.9"},{"$error":"#DIV/0!"},{"v":88.48342256935557,"d":"88.5"},{"$f":"Q31+Q48","v":{"v":359471,"d":"359,471"}},{"$f":"R31+R48","v":{"v":1322249,"d":"1,322,249"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":256412900,"d":"256,412,900"}},0,{"v":12725652,"d":"12,725,652"},{"v":105543854,"d":"105,543,854"},{"v":12628413,"d":"12,628,413"},{"v":103848621,"d":"103,848,621"},0,0,{"v":1695233,"d":"1,695,233"},{"v":40.50054462938487,"d":"40.5"},{"$error":"#DIV/0!"},{"v":98.39381173251452,"d":"98.4"},{"$f":"SUM(Q11,Q31)","v":{"v":106674,"d":"106,674"}},{"$f":"SUM(R11,R31)","v":{"v":388830,"d":"388,830"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":96912900,"d":"96,912,900"}},0,{"v":4431668,"d":"4,431,668"},{"v":34444980,"d":"34,444,980"},{"v":4387485,"d":"4,387,485"},{"v":33348941,"d":"33,348,941"},0,0,{"v":1096039,"d":"1,096,039"},{"v":34.411250721008244,"d":"34.4"},{"$error":"#DIV/0!"},{"v":96.81800076527843,"d":"96.8"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":40916,"d":"40,916"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":208315,"d":"208,315"}}]
[null,null,"취  득  세",null,{"v":62365100,"d":"62,365,100"},null,{"v":3769486,"d":"3,769,486"},{"v":25473006,"d":"25,473,006"},{"v":3728491,"d":"3,728,491"},{"v":24523614,"d":"24,523,614"},null,null,{"$f":"H12-J12-L12","v":{"v":949392,"d":"949,392"}},{"v":39.32265642162043,"d":"39.3"},{"$error":"#DIV/0!"},{"v":96.27294870499384,"d":"96.3"},{"v":31299,"d":"31,299"},{"v":100702,"d":"100,702"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":5837800,"d":"5,837,800"}},0,{"v":363082,"d":"363,082"},{"v":3231487,"d":"3,231,487"},{"v":367954,"d":"367,954"},{"v":3174463,"d":"3,174,463"},0,0,{"v":57024,"d":"57,024"},{"v":54.37772791119942,"d":"54.4"},{"$error":"#DIV/0!"},{"v":98.23536347198673,"d":"98.2"},{"$f":"SUM(Q14:Q15)","v":{"v":2573,"d":"2,573"}},{"$f":"SUM(R14:R15)","v":{"v":83455,"d":"83,455"}}]
[{"$nulls":3},"등록분",{"v":5344800,"d":"5,344,800"},null,{"v":346760,"d":"346,760"},{"v":2470380,"d":"2,470,380"},{"v":346760,"d":"346,760"},{"v":2470367,"d":"2,470,367"},null,null,{"$f":"H14-J14-L14","v":13},{"v":46.22000823230055,"d":"46.2"},{"$error":"#DIV/0!"},{"v":99.99947376516974,"d":"100.0"},{"v":2127,"d":"2,127"},{"v":6781,"d":"6,781"}]
[{"$nulls":3},"면허분",{"v":493000,"d":"493,000"},null,{"v":16322,"d":"16,322"},{"v":761107,"d":"761,107"},{"v":21194,"d":"21,194"},{"v":704096,"d":"704,096"},null,null,{"$f":"H15-J15-L15","v":{"v":57011,"d":"57,011"}},{"v":142.8186612576065,"d":"142.8"},{"$error":"#DIV/0!"},{"v":92.50946318980117,"d":"92.5"},446,{"v":76674,"d":"76,674"}]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":6260000,"d":"6,260,000"}},0,{"v":27254,"d":"27,254"},{"v":297250,"d":"297,250"},{"v":29477,"d":"29,477"},{"v":296510,"d":"296,510"},0,0,740,{"v":4.736581469648563,"d":"4.7"},{"$error":"#DIV/0!"},{"v":99.75105130361649,"d":"99.8"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":55000,"d":"55,000"},null,{"v":27254,"d":"27,254"},{"v":295220,"d":"295,220"},{"v":29477,"d":"29,477"},{"v":294480,"d":"294,480"},null,null,{"$f":"H17-J17-L17","v":740},{"v":535.4181818181818,"d":"535.4"},{"$error":"#DIV/0!"},{"v":99.74933947564529,"d":"99.7"}]
[{"$nulls":3},"특정부동산",{"v":6205000,"d":"6,205,000"},null,null,{"v":2030,"d":"2,030"},null,{"v":2030,"d":"2,030"},null,null,0,{"v":0.032715551974214344,"d":"0.0"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":3897,"d":"3,897"},{"v":134242,"d":"134,242"},{"v":3884,"d":"3,884"},{"v":132930,"d":"132,930"},null,null,{"v":1312,"d":"1,312"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":99.02266056822752,"d":"99.0"},null,182]
[null,null,"면  허  세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"공동시설세",{"$nulls":4},{"v":2014,"d":"2,014"},null,{"v":2014,"d":"2,014"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지역개발세",{"$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"}},{"$f":"SUM(F25:F30)","v":0},{"v":267949,"d":"267,949"},{"v":5306981,"d":"5,306,981"},{"v":257679,"d":"257,679"},{"v":5219410,"d":"5,219,410"},0,0,{"v":87571,"d":"87,571"},{"v":23.249042316258354,"d":"23.2"},{"$error":"#DIV/0!"},{"v":98.34989045560933,"d":"98.3"},{"$f":"SUM(Q25:Q30)","v":{"v":7044,"d":"7,044"}},{"$f":"SUM(R25:R30)","v":{"v":23976,"d":"23,976"}}]
[{"$nulls":3},"취득세분",{"v":3619000,"d":"3,619,000"},null,{"v":191105,"d":"191,105"},{"v":1442447,"d":"1,442,447"},{"v":189100,"d":"189,100"},{"v":1374186,"d":"1,374,186"},null,null,{"$f":"H25-J25-L25","v":{"v":68261,"d":"68,261"}},{"v":37.971428571428575,"d":"38.0"},{"$error":"#DIV/0!"},{"v":95.26769441095583,"d":"95.3"},{"v":2548,"d":"2,548"},{"v":7860,"d":"7,860"}]
[{"$nulls":3},"등록면허세분",{"v":1586000,"d":"1,586,000"},null,{"v":61885,"d":"61,885"},{"v":469252,"d":"469,252"},{"v":61882,"d":"61,882"},{"v":469005,"d":"469,005"},null,null,247,{"v":29.57156368221942,"d":"29.6"},{"$error":"#DIV/0!"},{"v":99.94736303734454,"d":"99.9"},425,{"v":1389,"d":"1,389"}]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},null,null,5,null,5,null,null,0,{"v":5.263157894736842E-3,"d":"0.0"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},null,null,{"v":17939,"d":"17,939"},null,{"v":17937,"d":"17,937"},null,null,2,{"v":0.5979,"d":"0.6"},{"$error":"#DIV/0!"},{"v":99.98885110652768,"d":"100.0"}]
[{"$nulls":3},"자동차세분",{"v":5750000,"d":"5,750,000"},null,{"v":13422,"d":"13,422"},{"v":1032066,"d":"1,032,066"},{"v":5160,"d":"5,160"},{"v":1013005,"d":"1,013,005"},null,null,{"v":19061,"d":"19,061"},{"v":17.617478260869564,"d":"17.6"},{"$error":"#DIV/0!"},{"v":98.15312199026032,"d":"98.2"},{"v":4071,"d":"4,071"},{"v":14727,"d":"14,727"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":1537,"d":"1,537"},{"v":2345272,"d":"2,345,272"},{"v":1537,"d":"1,537"},{"v":2345272,"d":"2,345,272"},null,null,0,{"v":27.919904761904764,"d":"27.9"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E32,E33,E34,E37:E44)","v":{"v":159500000,"d":"159,500,000"}},{"$f":"SUM(F32,F33,F34,F37:F44)","v":0},{"v":8293984,"d":"8,293,984"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":71098874,"d":"71,098,874"}},{"v":8240928,"d":"8,240,928"},{"v":70499680,"d":"70,499,680"},0,0,{"v":599194,"d":"599,194"},{"v":44.2004263322884,"d":"44.2"},{"$error":"#DIV/0!"},{"v":99.15723841139875,"d":"99.2"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":65758,"d":"65,758"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":180515,"d":"180,515"}}]
[null,null,"주  민  세",null,{"v":2950000,"d":"2,950,000"},null,{"v":542686,"d":"542,686"},{"v":2359013,"d":"2,359,013"},{"v":540585,"d":"540,585"},{"v":2356912,"d":"2,356,912"},null,null,{"$f":"H32-J32-L32","v":{"v":2101,"d":"2,101"}},{"v":79.89532203389831,"d":"79.9"},{"$error":"#DIV/0!"},{"v":99.9109373284505,"d":"99.9"}]
[null,null,"재  산  세",null,{"v":28000000,"d":"28,000,000"},null,3,{"v":92080,"d":"92,080"},null,{"v":92067,"d":"92,067"},null,null,{"$f":"H33-J33-L33","v":13},{"v":0.3288107142857143,"d":"0.3"},{"$error":"#DIV/0!"},{"v":99.98588184187663,"d":"100.0"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":43300000,"d":"43,300,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":2148632,"d":"2,148,632"},{"v":13975018,"d":"13,975,018"},{"v":2118870,"d":"2,118,870"},{"v":13907406,"d":"13,907,406"},0,0,{"v":67612,"d":"67,612"},{"v":32.118720554272514,"d":"32.1"},{"$error":"#DIV/0!"},{"v":99.51619382529596,"d":"99.5"},{"$f":"SUM(Q35:Q36)","v":{"v":14240,"d":"14,240"}},{"$f":"SUM(R35:R36)","v":{"v":51759,"d":"51,759"}}]
[{"$nulls":3},"자동차분",{"v":18000000,"d":"18,000,000"},null,{"v":48574,"d":"48,574"},{"v":3572948,"d":"3,572,948"},{"v":18812,"d":"18,812"},{"v":3505336,"d":"3,505,336"},null,null,{"$f":"H35-J35-L35","v":{"v":67612,"d":"67,612"}},{"v":19.47408888888889,"d":"19.5"},{"$error":"#DIV/0!"},{"v":98.10766907326946,"d":"98.1"},{"v":14240,"d":"14,240"},{"v":51759,"d":"51,759"}]
[{"$nulls":3},"주 행 분",{"v":25300000,"d":"25,300,000"},null,{"v":2100058,"d":"2,100,058"},{"v":10402070,"d":"10,402,070"},{"v":2100058,"d":"2,100,058"},{"v":10402070,"d":"10,402,070"},null,null,0,{"v":41.114901185770755,"d":"41.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16300000,"d":"16,300,000"},null,{"v":3074,"d":"3,074"},{"v":4690556,"d":"4,690,556"},{"v":3074,"d":"3,074"},{"v":4690556,"d":"4,690,556"},null,null,0,{"v":28.77641717791411,"d":"28.8"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":68950000,"d":"68,950,000"},null,{"v":5599589,"d":"5,599,589"},{"v":49981014,"d":"49,981,014"},{"v":5578399,"d":"5,578,399"},{"v":49451546,"d":"49,451,546"},null,null,{"v":529468,"d":"529,468"},{"v":71.72087889775199,"d":"71.7"},{"$error":"#DIV/0!"},{"v":98.94066174807898,"d":"98.9"},{"v":51518,"d":"51,518"},{"v":128756,"d":"128,756"}]
[null,null,"주  행  세",{"$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":4},{"v":1193,"d":"1,193"},null,{"v":1193,"d":"1,193"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[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,{"$f":"SUM(E46:E48)","v":{"v":1427500,"d":"1,427,500"}},{"$f":"SUM(F46:F48)","v":0},{"v":-265034,"d":"-265,034"},{"v":11615058,"d":"11,615,058"},{"v":311183,"d":"311,183"},{"v":234204,"d":"234,204"},{"v":428242,"d":"428,242"},{"v":428242,"d":"428,242"},{"v":10952612,"d":"10,952,612"},{"v":16.40658493870403,"d":"16.4"},{"$error":"#DIV/0!"},{"v":2.0163825268888025,"d":"2.0"},{"$f":"SUM(Q46:Q48)","v":{"v":308468,"d":"308,468"}},{"$f":"SUM(R46:R48)","v":{"v":1168277,"d":"1,168,277"}}]
[null,"도      세",null,null,{"v":247500,"d":"247,500"},null,{"v":-4855,"d":"-4,855"},{"v":1771517,"d":"1,771,517"},{"v":30271,"d":"30,271"},{"v":70868,"d":"70,868"},{"v":19831,"d":"19,831"},{"v":19831,"d":"19,831"},{"$f":"H46-J46-L46","v":{"v":1680818,"d":"1,680,818"}},{"v":28.633535353535354,"d":"28.6"},{"$error":"#DIV/0!"},{"v":4.000413205179516,"d":"4.0"},{"v":14209,"d":"14,209"},{"v":24425,"d":"24,425"}]
[null,"지방교육세",null,null,{"v":300000,"d":"300,000"},null,467,{"v":1331254,"d":"1,331,254"},{"v":92670,"d":"92,670"},{"v":220336,"d":"220,336"},{"v":12086,"d":"12,086"},{"v":12086,"d":"12,086"},{"$f":"H47-J47-L47","v":{"v":1098832,"d":"1,098,832"}},{"v":73.44533333333332,"d":"73.4"},{"$error":"#DIV/0!"},{"v":16.551011302125666,"d":"16.6"},546,{"v":2118,"d":"2,118"}]
[null,"시  군  세",null,null,{"v":880000,"d":"880,000"},null,{"v":-260646,"d":"-260,646"},{"v":8512287,"d":"8,512,287"},{"v":188242,"d":"188,242"},{"v":-57000,"d":"-57,000"},{"v":396325,"d":"396,325"},{"v":396325,"d":"396,325"},{"$f":"H48-J48-L48","v":{"v":8172962,"d":"8,172,962"}},{"v":-6.4772727272727275,"d":"-6.5"},{"$error":"#DIV/0!"},{"v":-0.6696202794854074,"d":"-0.7"},{"v":293713,"d":"293,713"},{"v":1141734,"d":"1,141,734"}]